{"text_format":"1","workbook":"xlsx","n_sheets":60,"sheets":["GUIA PARA PREENCHIMENTO","MODELO PROPOSTA","Remunerações","Resumo","1","2","3","4","5","6","7","8","9","10","11","12","13","14","15","16","17","18","19","20","21","Dados Gerais","Encargos Sociais","Encargos Sociais HE","BDI servicos","BDI - Geral","BDI materiais","NOT - Demanda","HE - Demanda","Relacion - Ferram","SREP","Transporte","Não Rel - Equip","Não Rel - Servicos","Não Rel - Materiais sob Demanda","Não Rel - Gab","Não Rel - Mat. Perm.","Não Rel - EPI","22","23","24","25","26","27","28","29","30","31","32","33","34","35","36","EPI","Mat Cons","Equip Rel"],"not_rendered":{"charts":0,"images":6,"macros":1,"external_links":0,"defined_names":101,"comments":1,"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":"GUIA PARA PREENCHIMENTO","index":0,"n_rows":5,"n_cols":1,"rows_kept":5,"cut":false,"hidden":false,"merged":[]}
["GUIA PARA PREENCHIMENTO"]
[]
["1 - Preencher apenas as guias azuis:"]
[]
["2 - Recomendamos preencher somente as células com fundo azul claro. As demais possuem fórmulas e sugerimos não alterá-las."]

{"sheet":"MODELO PROPOSTA","index":1,"n_rows":46,"n_cols":2,"rows_kept":46,"cut":false,"hidden":false,"merged":[[35,5,35,9],[37,1,37,9],[40,1,40,9],[41,1,41,9],[42,1,42,9],[35,1,35,4],[45,1,45,9],[27,1,27,4],[27,5,27,9],[28,1,28,4],[28,5,28,9],[36,1,36,4],[36,5,36,9],[29,1,29,4],[29,5,29,9],[30,1,30,4],[30,5,30,9],[31,1,31,4],[31,5,31,9],[33,1,33,9],[34,1,34,4],[34,5,34,9],[22,1,22,9],[23,1,23,9],[25,1,25,4],[25,5,25,9],[26,1,26,4],[26,5,26,9],[15,1,15,9],[16,1,16,2],[17,1,18,9],[19,1,19,9],[21,1,21,9],[9,1,9,9],[10,1,10,9],[11,1,11,9],[12,1,12,9],[14,1,14,9],[1,1,1,9],[4,1,4,9],[6,1,6,9],[7,1,7,9],[8,1,8,9]]}
[]
[null,"MODELO DA PROPOSTA COMPLETA"]
[]
[null,"."]
[null,"I – FORMALIZAÇÃO"]
[]
[null,"PREGÃO ELETRÔNICO N. 90014/2024"]
[null,"OBJETO: Prestação de serviços continuados por alocação de postos de trabalho nas áreas de manutenção, operação e execução de intervenções nas instalações elétricas e hidrossanitárias dos edifícios e das áreas da Câmara dos Deputados, incluindo, sob demanda, fornecimento de materiais e prestação de serviços, pelo período de 36 (trinta e seis) meses, conforme condições e exigências estabelecidas neste instrumento e em seus Anexos"]
[null,"LICITANTE: _____________________________________________________"]
[null,"CNPJ: ________________________________________________________"]
[null,"ENDEREÇO COMPLETO: _________________________________________"]
[null,"TELEFONE:_____________________________________________________"]
[null,"E-MAIL: ________________________________________________________"]
[]
[null,"Apresentamos nossa proposta para o item único da presente licitação, de acordo com as disposições do Edital."]
[null,"Decorre do conteúdo da presente proposta a explicitação do seguinte PREÇO DE JULGAMENTO (GLOBAL  PARA O ITEM ÚNICO):"]
[null,"R$ "]
[]
[]
[null,"(por extenso)"]
[]
[null,"No valor proposto estão incluídos todos os custos e todas as despesas, diretas e indiretas, para a execução dos serviços objeto da licitação, em conformidade com as especificações e demais condições e exigências constantes do Edital."]
[null,"Informamos que eventuais rubricas dispostas em Acordo ou Convenção Coletiva de Trabalho que não se relacionem ao custo direto da venda do serviço, tais como “Participação nos Resultados” e “Abono substitutivo de Participação nos Resultados”, serão consideradas nos custos indiretos da proposta."]
[null,"O prazo de validade da presente proposta é de ______ (por extenso) dias. (observado o disposto no Título 11 do Edital)."]
[]
[null,"Convenção coletiva de trabalho ou a norma coletiva a que estamos obrigados:"]
[null,"Data-Base:"]
[null,"Número do Registro no TEM:"]
[null,"Regime de tributação da empresa:"]
[null,"Empresa é beneficiada pela desoneração da folha de pagamento instituída pela Lei n. 12.546, de 2001, alterada pela Lei n. 13.161, de 2015?"]
[null,"Empresa adere ao PAT (Programa de Alimentação do Trabalhador)?"]
[null,"(Se adere ao PAT): Os valores do auxílio-alimentação apresentados na presente proposta correspondem somente aos efetivamente pagos pela empresa aos empregados?"]
[]
[null,"DADOS PARA ASSINATURA DO CONTRATO"]
[null,"Nome do signatário"]
[null,"Cargo"]
[null,"Qualificação\n(CPF, naturalidade e domicílio)"]
[null,"OBS.: O signatário deve possuir poderes de administração estabelecidos em contrato social e/ou possuir procuração com poderes para assinar contratos em nome da empresa. \nA documentação comprobatória deverá ser encaminhada quando da assinatura do contrato."]
[]
[]
[null,"Brasília,     de                     de 2024"]
[]
[null,"Assinatura do representante legal da empresa"]
[]
[]
[null,"Nome do representante legal da empresa"]

{"sheet":"Remunerações","index":2,"n_rows":46,"n_cols":11,"rows_kept":46,"cut":false,"hidden":false,"merged":[[0,1,0,10]]}
[null,"QUADRO DE REMUNERAÇÕES"]
[]
[null,null,"ITEM","POSTO DE TRABALHO","QUANTIDADE","SALÁRIO","ADICIONAL DE PERICULOSIDADE","ADICIONAL DE INSALUBRIDADE","ADICIONAL NOTURNO","OUTROS","SALÁRIO COM ADICIONAIS"]
[null,null,1,{"$f":"HLOOKUP(C4,'Dados Gerais'!$D$6:$BI$11,6)","v":"AJUDANTE DE BOMBEIRO HIDRÁULICO DE MANUTENÇÃO"},{"$f":"HLOOKUP($C4,'Dados Gerais'!$D$6:$BI$15,10)","v":17},{"$f":"'1'!$F$9","v":2129.2600000000002},{"$f":"'1'!$F$10","v":0},{"$f":"'1'!$F$11","v":564.79999999999995},{"$f":"'1'!$F$12","v":0},{"$f":"'1'!$F$13+'1'!$F$14","v":0},{"$f":"SUM(F4:J4)","v":2694.0600000000004}]
[null,null,{"$f":"C4+1","v":2},{"$f":"HLOOKUP(C5,'Dados Gerais'!$D$6:$BI$11,6)","v":"AJUDANTE DE ELETRICISTA DE MANUTENÇÃO "},{"$f":"HLOOKUP($C5,'Dados Gerais'!$D$6:$BI$15,10)","v":20},{"$f":"'2'!$F$9","v":2129.2600000000002},{"$f":"'2'!$F$10","v":638.78},{"$f":"'2'!$F$11","v":0},{"$f":"'2'!$F$12","v":0},{"$f":"'2'!$F$13+'2'!$F$14","v":0},2768.04]
[null,null,{"$f":"C5+1","v":3},{"$f":"HLOOKUP(C6,'Dados Gerais'!$D$6:$BI$11,6)","v":"ASSISTENTE DE CONTROLE OPERACIONAL"},{"$f":"HLOOKUP($C6,'Dados Gerais'!$D$6:$BI$15,10)","v":4},{"$f":"'3'!$F$9","v":3240.37},{"$f":"'3'!$F$10","v":0},{"$f":"'3'!$F$11","v":0},{"$f":"'3'!$F$12","v":0},{"$f":"'3'!$F$13+'3'!$F$14","v":0},3240.37]
[null,null,4,{"$f":"HLOOKUP(C7,'Dados Gerais'!$D$6:$BI$11,6)","v":"BOMBEIRO HIDRÁULICO DE MANUTENÇÃO I"},{"$f":"HLOOKUP($C7,'Dados Gerais'!$D$6:$BI$15,10)","v":17},{"$f":"'4'!$F$9","v":2752.02},{"$f":"'4'!$F$10","v":0},{"$f":"'4'!$F$11","v":564.79999999999995},{"$f":"'4'!$F$12","v":0},{"$f":"'4'!$F$13+'4'!$F$14","v":0},3316.8199999999997]
[null,null,5,{"$f":"HLOOKUP(C8,'Dados Gerais'!$D$6:$BI$11,6)","v":"BOMBEIRO HIDRÁULICO DE MANUTENÇÃO II"},{"$f":"HLOOKUP($C8,'Dados Gerais'!$D$6:$BI$15,10)","v":6},{"$f":"'5'!$F$9","v":3240.37},{"$f":"'5'!$F$10","v":0},{"$f":"'5'!$F$11","v":564.79999999999995},{"$f":"'5'!$F$12","v":0},{"$f":"'5'!$F$13+'5'!$F$14","v":0},3805.17]
[null,null,6,{"$f":"HLOOKUP(C9,'Dados Gerais'!$D$6:$BI$11,6)","v":"ELETRICISTA DE MANUTENÇÃO I"},{"$f":"HLOOKUP($C9,'Dados Gerais'!$D$6:$BI$15,10)","v":25},{"$f":"'6'!$F$9","v":2752.02},{"$f":"'6'!$F$10","v":825.61},{"$f":"'6'!$F$11","v":0},{"$f":"'6'!$F$12","v":0},{"$f":"'6'!$F$13+'6'!$F$14","v":0},3577.63]
[null,null,7,{"$f":"HLOOKUP(C10,'Dados Gerais'!$D$6:$BI$11,6)","v":"ELETRICISTA DE MANUTENÇÃO II"},{"$f":"HLOOKUP($C10,'Dados Gerais'!$D$6:$BI$15,10)","v":9},{"$f":"'7'!$F$9","v":3240.37},{"$f":"'7'!$F$10","v":972.11},{"$f":"'7'!$F$11","v":0},{"$f":"'7'!$F$12","v":0},{"$f":"'7'!$F$13+'7'!$F$14","v":0},4212.4799999999996]
[null,null,8,{"$f":"HLOOKUP(C11,'Dados Gerais'!$D$6:$BI$11,6)","v":"OPERADOR DE GERADORES E NOBREAKS "},{"$f":"HLOOKUP($C11,'Dados Gerais'!$D$6:$BI$15,10)","v":3},{"$f":"'8'!$F$9","v":2752.02},{"$f":"'8'!$F$10","v":825.61},{"$f":"'8'!$F$11","v":0},{"$f":"'8'!$F$12","v":0},{"$f":"'8'!$F$13+'8'!$F$14","v":0},3577.63]
[null,null,9,{"$f":"HLOOKUP(C12,'Dados Gerais'!$D$6:$BI$11,6)","v":"SUPERVISOR GERAL DE MANUTENÇÃO E INSTALAÇÕES ELÉTRICAS E HIDROSSANITÁRIAS"},{"$f":"HLOOKUP($C12,'Dados Gerais'!$D$6:$BI$15,10)","v":1},{"$f":"'9'!$F$9","v":10778.75},{"$f":"'9'!$F$10","v":0},{"$f":"'9'!$F$11","v":0},{"$f":"'9'!$F$12","v":0},{"$f":"'9'!$F$13+'9'!$F$14","v":0},10778.75]
[null,null,10,{"$f":"HLOOKUP(C13,'Dados Gerais'!$D$6:$BI$11,6)","v":"TÉCNICO DE AUTOMAÇÃO E CONTROLE"},{"$f":"HLOOKUP($C13,'Dados Gerais'!$D$6:$BI$15,10)","v":2},{"$f":"'10'!$F$9","v":6112.66},{"$f":"'10'!$F$10","v":1833.8},{"$f":"'10'!$F$11","v":0},{"$f":"'10'!$F$12","v":0},{"$f":"'10'!$F$13+'10'!$F$14","v":521.46},8467.92]
[null,null,11,{"$f":"HLOOKUP(C14,'Dados Gerais'!$D$6:$BI$11,6)","v":"TÉCNICO DE CONTROLE LOGÍSTICO"},{"$f":"HLOOKUP($C14,'Dados Gerais'!$D$6:$BI$15,10)","v":1},{"$f":"'11'!$F$9","v":6112.66},{"$f":"'11'!$F$10","v":0},{"$f":"'11'!$F$11","v":0},{"$f":"'11'!$F$12","v":0},{"$f":"'11'!$F$13+'11'!$F$14","v":0},6112.66]
[null,null,12,{"$f":"HLOOKUP(C15,'Dados Gerais'!$D$6:$BI$11,6)","v":"TÉCNICO DE CONTROLE OPERACIONAL DE INSTALAÇÕES ELÉTRICAS"},{"$f":"HLOOKUP($C15,'Dados Gerais'!$D$6:$BI$15,10)","v":3},{"$f":"'12'!$F$9","v":6508.88},{"$f":"'12'!$F$10","v":1952.66},{"$f":"'12'!$F$11","v":0},{"$f":"'12'!$F$12","v":0},{"$f":"'12'!$F$13+'12'!$F$14","v":555.26},9016.8000000000011]
[null,null,13,{"$f":"HLOOKUP(C16,'Dados Gerais'!$D$6:$BI$11,6)","v":"TÉCNICO DE CONTROLE OPERACIONAL DE INSTALAÇÕES HIDROSSANITÁRIAS"},{"$f":"HLOOKUP($C16,'Dados Gerais'!$D$6:$BI$15,10)","v":2},{"$f":"'13'!$F$9","v":6508.88},{"$f":"'13'!$F$10","v":0},{"$f":"'13'!$F$11","v":564.79999999999995},{"$f":"'13'!$F$12","v":0},{"$f":"'13'!$F$13+'13'!$F$14","v":696.22},7769.9000000000005]
[null,null,14,{"$f":"HLOOKUP(C17,'Dados Gerais'!$D$6:$BI$11,6)","v":"TÉCNICO DE INSTALAÇÕES RESIDENCIAIS"},{"$f":"HLOOKUP($C17,'Dados Gerais'!$D$6:$BI$15,10)","v":1},{"$f":"'14'!$F$9","v":6112.66},{"$f":"'14'!$F$10","v":1833.8},{"$f":"'14'!$F$11","v":0},{"$f":"'14'!$F$12","v":0},{"$f":"'14'!$F$13+'14'!$F$14","v":521.46},8467.92]
[null,null,15,{"$f":"HLOOKUP(C18,'Dados Gerais'!$D$6:$BI$11,6)","v":"TÉCNICO DE MANUTENÇÃO DE INSTALAÇÕES ELÉTRICAS"},{"$f":"HLOOKUP($C18,'Dados Gerais'!$D$6:$BI$15,10)","v":6},{"$f":"'15'!$F$9","v":6112.66},{"$f":"'15'!$F$10","v":1833.8},{"$f":"'15'!$F$11","v":0},{"$f":"'15'!$F$12","v":0},{"$f":"'15'!$F$13+'15'!$F$14","v":521.46},8467.92]
[null,null,16,{"$f":"HLOOKUP(C19,'Dados Gerais'!$D$6:$BI$11,6)","v":"TÉCNICO DE MANUTENÇÃO DE INSTALAÇÕES HIDROSSANITÁRIAS"},{"$f":"HLOOKUP($C19,'Dados Gerais'!$D$6:$BI$15,10)","v":6},{"$f":"'16'!$F$9","v":6112.66},{"$f":"'16'!$F$10","v":0},{"$f":"'16'!$F$11","v":564.79999999999995},{"$f":"'16'!$F$12","v":0},{"$f":"'16'!$F$13+'16'!$F$14","v":657.22},7334.68]
[null,null,17,{"$f":"HLOOKUP(C20,'Dados Gerais'!$D$6:$BI$11,6)","v":"BOMBEIRO HIDRÁULICO DE MANUTENÇÃO - PLANTONISTA DIURNO"},{"$f":"HLOOKUP($C20,'Dados Gerais'!$D$6:$BI$15,10)","v":4},{"$f":"'17'!$F$9","v":3240.37},{"$f":"'17'!$F$10","v":0},{"$f":"'17'!$F$11","v":564.79999999999995},{"$f":"'17'!$F$12","v":0},{"$f":"'17'!$F$13+'17'!$F$14","v":207.55},4012.7200000000003]
[null,null,18,{"$f":"HLOOKUP(C21,'Dados Gerais'!$D$6:$BI$11,6)","v":"BOMBEIRO HIDRÁULICO DE MANUTENÇÃO - PLANTONISTA NOTURNO"},{"$f":"HLOOKUP($C21,'Dados Gerais'!$D$6:$BI$15,10)","v":4},{"$f":"'18'!$F$9","v":3240.37},{"$f":"'18'!$F$10","v":0},{"$f":"'18'!$F$11","v":564.79999999999995},{"$f":"'18'!$F$12","v":415.11},{"$f":"'18'!$F$13+'18'!$F$14","v":207.55},4427.83]
[null,null,19,{"$f":"HLOOKUP(C22,'Dados Gerais'!$D$6:$BI$11,6)","v":"ELETRICISTA DE MANUTENÇÃO - PLANTONISTA DIURNO"},{"$f":"HLOOKUP($C22,'Dados Gerais'!$D$6:$BI$15,10)","v":4},{"$f":"'19'!$F$9","v":3240.37},{"$f":"'19'!$F$10","v":972.11},{"$f":"'19'!$F$11","v":0},{"$f":"'19'!$F$12","v":0},{"$f":"'19'!$F$13+'19'!$F$14","v":229.77},4442.25]
[null,null,20,{"$f":"HLOOKUP(C23,'Dados Gerais'!$D$6:$BI$11,6)","v":"ELETRICISTA DE MANUTENÇÃO - PLANTONISTA NOTURNO"},{"$f":"HLOOKUP($C23,'Dados Gerais'!$D$6:$BI$15,10)","v":4},{"$f":"'20'!$F$9","v":3240.37},{"$f":"'20'!$F$10","v":972.11},{"$f":"'20'!$F$11","v":0},{"$f":"'20'!$F$12","v":459.54},{"$f":"'20'!$F$13+'20'!$F$14","v":229.77},4901.79]
[null,null,21,{"$f":"HLOOKUP(C24,'Dados Gerais'!$D$6:$BI$11,6)","v":0},{"$f":"HLOOKUP($C24,'Dados Gerais'!$D$6:$BI$15,10)","v":0},{"$f":"'1'!$F$9","v":2129.2600000000002},{"$f":"'1'!$F$10","v":0},{"$f":"'1'!$F$11","v":564.79999999999995},{"$f":"'1'!$F$12","v":0},{"$f":"'1'!$F$13+'1'!$F$14","v":0},2694.0600000000004]
[null,null,22,{"$f":"HLOOKUP(C25,'Dados Gerais'!$D$6:$BI$11,6)","v":0},{"$f":"HLOOKUP($C25,'Dados Gerais'!$D$6:$BI$15,10)","v":0},{"$f":"'1'!$F$9","v":2129.2600000000002},{"$f":"'1'!$F$10","v":0},{"$f":"'1'!$F$11","v":564.79999999999995},{"$f":"'1'!$F$12","v":0},{"$f":"'1'!$F$13+'1'!$F$14","v":0},2694.0600000000004]
[null,null,23,{"$f":"HLOOKUP(C26,'Dados Gerais'!$D$6:$BI$11,6)","v":0},{"$f":"HLOOKUP($C26,'Dados Gerais'!$D$6:$BI$15,10)","v":0},{"$f":"'1'!$F$9","v":2129.2600000000002},{"$f":"'1'!$F$10","v":0},{"$f":"'1'!$F$11","v":564.79999999999995},{"$f":"'1'!$F$12","v":0},{"$f":"'1'!$F$13+'1'!$F$14","v":0},2694.0600000000004]
[null,null,24,{"$f":"HLOOKUP(C27,'Dados Gerais'!$D$6:$BI$11,6)","v":0},{"$f":"HLOOKUP($C27,'Dados Gerais'!$D$6:$BI$15,10)","v":0},{"$f":"'1'!$F$9","v":2129.2600000000002},{"$f":"'1'!$F$10","v":0},{"$f":"'1'!$F$11","v":564.79999999999995},{"$f":"'1'!$F$12","v":0},{"$f":"'1'!$F$13+'1'!$F$14","v":0},2694.0600000000004]
[null,null,25,{"$f":"HLOOKUP(C28,'Dados Gerais'!$D$6:$BI$11,6)","v":0},{"$f":"HLOOKUP($C28,'Dados Gerais'!$D$6:$BI$15,10)","v":0},{"$f":"'1'!$F$9","v":2129.2600000000002},{"$f":"'1'!$F$10","v":0},{"$f":"'1'!$F$11","v":564.79999999999995},{"$f":"'1'!$F$12","v":0},{"$f":"'1'!$F$13+'1'!$F$14","v":0},2694.0600000000004]
[null,null,26,{"$f":"HLOOKUP(C29,'Dados Gerais'!$D$6:$BI$11,6)","v":0},{"$f":"HLOOKUP($C29,'Dados Gerais'!$D$6:$BI$15,10)","v":0},{"$f":"'1'!$F$9","v":2129.2600000000002},{"$f":"'1'!$F$10","v":0},{"$f":"'1'!$F$11","v":564.79999999999995},{"$f":"'1'!$F$12","v":0},{"$f":"'1'!$F$13+'1'!$F$14","v":0},2694.0600000000004]
[null,null,27,{"$f":"HLOOKUP(C30,'Dados Gerais'!$D$6:$BI$11,6)","v":0},{"$f":"HLOOKUP($C30,'Dados Gerais'!$D$6:$BI$15,10)","v":0},{"$f":"'1'!$F$9","v":2129.2600000000002},{"$f":"'1'!$F$10","v":0},{"$f":"'1'!$F$11","v":564.79999999999995},{"$f":"'1'!$F$12","v":0},{"$f":"'1'!$F$13+'1'!$F$14","v":0},2694.0600000000004]
[null,null,28,{"$f":"HLOOKUP(C31,'Dados Gerais'!$D$6:$BI$11,6)","v":0},{"$f":"HLOOKUP($C31,'Dados Gerais'!$D$6:$BI$15,10)","v":0},{"$f":"'1'!$F$9","v":2129.2600000000002},{"$f":"'1'!$F$10","v":0},{"$f":"'1'!$F$11","v":564.79999999999995},{"$f":"'1'!$F$12","v":0},{"$f":"'1'!$F$13+'1'!$F$14","v":0},2694.0600000000004]
[null,null,29,{"$f":"HLOOKUP(C32,'Dados Gerais'!$D$6:$BI$11,6)","v":0},{"$f":"HLOOKUP($C32,'Dados Gerais'!$D$6:$BI$15,10)","v":0},{"$f":"'1'!$F$9","v":2129.2600000000002},{"$f":"'1'!$F$10","v":0},{"$f":"'1'!$F$11","v":564.79999999999995},{"$f":"'1'!$F$12","v":0},{"$f":"'1'!$F$13+'1'!$F$14","v":0},2694.0600000000004]
[null,null,30,{"$f":"HLOOKUP(C33,'Dados Gerais'!$D$6:$BI$11,6)","v":0},{"$f":"HLOOKUP($C33,'Dados Gerais'!$D$6:$BI$15,10)","v":0},{"$f":"'1'!$F$9","v":2129.2600000000002},{"$f":"'1'!$F$10","v":0},{"$f":"'1'!$F$11","v":564.79999999999995},{"$f":"'1'!$F$12","v":0},{"$f":"'1'!$F$13+'1'!$F$14","v":0},2694.0600000000004]
[null,null,31,{"$f":"HLOOKUP(C34,'Dados Gerais'!$D$6:$BI$11,6)","v":0},{"$f":"HLOOKUP($C34,'Dados Gerais'!$D$6:$BI$15,10)","v":0},{"$f":"'1'!$F$9","v":2129.2600000000002},{"$f":"'1'!$F$10","v":0},{"$f":"'1'!$F$11","v":564.79999999999995},{"$f":"'1'!$F$12","v":0},{"$f":"'1'!$F$13+'1'!$F$14","v":0},2694.0600000000004]
[null,null,32,{"$f":"HLOOKUP(C35,'Dados Gerais'!$D$6:$BI$11,6)","v":0},{"$f":"HLOOKUP($C35,'Dados Gerais'!$D$6:$BI$15,10)","v":0},{"$f":"'1'!$F$9","v":2129.2600000000002},{"$f":"'1'!$F$10","v":0},{"$f":"'1'!$F$11","v":564.79999999999995},{"$f":"'1'!$F$12","v":0},{"$f":"'1'!$F$13+'1'!$F$14","v":0},2694.0600000000004]
[null,null,33,{"$f":"HLOOKUP(C36,'Dados Gerais'!$D$6:$BI$11,6)","v":0},{"$f":"HLOOKUP($C36,'Dados Gerais'!$D$6:$BI$15,10)","v":0},{"$f":"'1'!$F$9","v":2129.2600000000002},{"$f":"'1'!$F$10","v":0},{"$f":"'1'!$F$11","v":564.79999999999995},{"$f":"'1'!$F$12","v":0},{"$f":"'1'!$F$13+'1'!$F$14","v":0},2694.0600000000004]
[null,null,34,{"$f":"HLOOKUP(C37,'Dados Gerais'!$D$6:$BI$11,6)","v":0},{"$f":"HLOOKUP($C37,'Dados Gerais'!$D$6:$BI$15,10)","v":0},{"$f":"'1'!$F$9","v":2129.2600000000002},{"$f":"'1'!$F$10","v":0},{"$f":"'1'!$F$11","v":564.79999999999995},{"$f":"'1'!$F$12","v":0},{"$f":"'1'!$F$13+'1'!$F$14","v":0},2694.0600000000004]
[null,null,35,{"$f":"HLOOKUP(C38,'Dados Gerais'!$D$6:$BI$11,6)","v":0},{"$f":"HLOOKUP($C38,'Dados Gerais'!$D$6:$BI$15,10)","v":0},{"$f":"'1'!$F$9","v":2129.2600000000002},{"$f":"'1'!$F$10","v":0},{"$f":"'1'!$F$11","v":564.79999999999995},{"$f":"'1'!$F$12","v":0},{"$f":"'1'!$F$13+'1'!$F$14","v":0},2694.0600000000004]
[null,null,36,{"$f":"HLOOKUP(C39,'Dados Gerais'!$D$6:$BI$11,6)","v":0},{"$f":"HLOOKUP($C39,'Dados Gerais'!$D$6:$BI$15,10)","v":0},{"$f":"'1'!$F$9","v":2129.2600000000002},{"$f":"'1'!$F$10","v":0},{"$f":"'1'!$F$11","v":564.79999999999995},{"$f":"'1'!$F$12","v":0},{"$f":"'1'!$F$13+'1'!$F$14","v":0},2694.0600000000004]
[null,null,37,{"$f":"HLOOKUP(C40,'Dados Gerais'!$D$6:$BI$11,6)","v":0},{"$f":"HLOOKUP($C40,'Dados Gerais'!$D$6:$BI$15,10)","v":0},{"$f":"'1'!$F$9","v":2129.2600000000002},{"$f":"'1'!$F$10","v":0},{"$f":"'1'!$F$11","v":564.79999999999995},{"$f":"'1'!$F$12","v":0},{"$f":"'1'!$F$13+'1'!$F$14","v":0},2694.0600000000004]
[null,null,38,{"$f":"HLOOKUP(C41,'Dados Gerais'!$D$6:$BI$11,6)","v":0},{"$f":"HLOOKUP($C41,'Dados Gerais'!$D$6:$BI$15,10)","v":0},{"$f":"'1'!$F$9","v":2129.2600000000002},{"$f":"'1'!$F$10","v":0},{"$f":"'1'!$F$11","v":564.79999999999995},{"$f":"'1'!$F$12","v":0},{"$f":"'1'!$F$13+'1'!$F$14","v":0},2694.0600000000004]
[null,null,39,{"$f":"HLOOKUP(C42,'Dados Gerais'!$D$6:$BI$11,6)","v":0},{"$f":"HLOOKUP($C42,'Dados Gerais'!$D$6:$BI$15,10)","v":0},{"$f":"'1'!$F$9","v":2129.2600000000002},{"$f":"'1'!$F$10","v":0},{"$f":"'1'!$F$11","v":564.79999999999995},{"$f":"'1'!$F$12","v":0},{"$f":"'1'!$F$13+'1'!$F$14","v":0},2694.0600000000004]
[null,null,40,{"$f":"HLOOKUP(C43,'Dados Gerais'!$D$6:$BI$11,6)","v":0},{"$f":"HLOOKUP($C43,'Dados Gerais'!$D$6:$BI$15,10)","v":0},{"$f":"'1'!$F$9","v":2129.2600000000002},{"$f":"'1'!$F$10","v":0},{"$f":"'1'!$F$11","v":564.79999999999995},{"$f":"'1'!$F$12","v":0},{"$f":"'1'!$F$13+'1'!$F$14","v":0},2694.0600000000004]
[null,null,41,{"$f":"HLOOKUP(C44,'Dados Gerais'!$D$6:$BI$11,6)","v":0},{"$f":"HLOOKUP($C44,'Dados Gerais'!$D$6:$BI$15,10)","v":0},{"$f":"'1'!$F$9","v":2129.2600000000002},{"$f":"'1'!$F$10","v":0},{"$f":"'1'!$F$11","v":564.79999999999995},{"$f":"'1'!$F$12","v":0},{"$f":"'1'!$F$13+'1'!$F$14","v":0},2694.0600000000004]
[]
[null,null,null,"TOTAL ",{"$f":"SUM(E4:E44)","v":139}]

{"sheet":"Resumo","index":3,"n_rows":174,"n_cols":15,"rows_kept":174,"cut":false,"hidden":false,"merged":[[0,1,0,8],[155,3,155,7],[112,3,112,7],[144,3,144,7],[151,3,151,7],[3,1,3,8],[59,1,59,8],[31,1,31,8],[140,3,140,7],[87,1,87,8],[100,1,100,8],[120,3,120,7],[124,3,124,7],[131,3,131,7],[135,3,135,7]]}
[null,"1.1 - DETEC - FATURA ORDINÁRIA"]
[]
[]
[null,"1.1.1 RESUMO - TOTAIS MENSAIS - FATURA ORDINÁRIA (SEM O 13º E SEM OS ITENS SOB DEMANDA)"]
[]
[]
[null,null,"ITEM","POSTO DE TRABALHO","QUANTIDADE","PREÇO UNIT       (SEM O 13º)","DESTAQUE DO 13º","PREÇO POR EMPREGADO","PREÇO TOTAL (MENSAL)"]
[null,null,1,{"$f":"HLOOKUP(C8,'Dados Gerais'!$D$6:$BI$11,6)","v":"AJUDANTE DE BOMBEIRO HIDRÁULICO DE MANUTENÇÃO"},{"$f":"'Dados Gerais'!D$15","v":17},{"$f":"'1'!$E$115","v":6345.26},0,{"$f":"G8+F8","v":6345.26},{"$f":"H8*E8","v":107869.42}]
[null,null,2,{"$f":"HLOOKUP(C9,'Dados Gerais'!$D$6:$BI$11,6)","v":"AJUDANTE DE ELETRICISTA DE MANUTENÇÃO "},{"$f":"'Dados Gerais'!E$15","v":20},{"$f":"'2'!$E$115","v":6472.87},0,{"$f":"G9+F9","v":6472.87},{"$f":"H9*E9","v":129457.4}]
[null,null,3,{"$f":"HLOOKUP(C10,'Dados Gerais'!$D$6:$BI$11,6)","v":"ASSISTENTE DE CONTROLE OPERACIONAL"},{"$f":"'Dados Gerais'!F$15","v":4},{"$f":"'3'!$E$115","v":7291},0,{"$f":"G10+F10","v":7291},{"$f":"H10*E10","v":29164}]
[null,null,4,{"$f":"HLOOKUP(C11,'Dados Gerais'!$D$6:$BI$11,6)","v":"BOMBEIRO HIDRÁULICO DE MANUTENÇÃO I"},{"$f":"'Dados Gerais'!G$15","v":17},{"$f":"'4'!$E$115","v":7454.25},0,{"$f":"G11+F11","v":7454.25},{"$f":"H11*E11","v":126722.25}]
[null,null,5,{"$f":"HLOOKUP(C12,'Dados Gerais'!$D$6:$BI$11,6)","v":"BOMBEIRO HIDRÁULICO DE MANUTENÇÃO II"},{"$f":"'Dados Gerais'!H$15","v":6},{"$f":"'5'!$E$115","v":8309.65},0,{"$f":"G12+F12","v":8309.65},{"$f":"H12*E12","v":49857.899999999994}]
[null,null,6,{"$f":"HLOOKUP(C13,'Dados Gerais'!$D$6:$BI$11,6)","v":"ELETRICISTA DE MANUTENÇÃO I"},{"$f":"'Dados Gerais'!I$15","v":25},{"$f":"'6'!$E$115","v":7907.57},0,{"$f":"G13+F13","v":7907.57},{"$f":"H13*E13","v":197689.25}]
[null,null,7,{"$f":"HLOOKUP(C14,'Dados Gerais'!$D$6:$BI$11,6)","v":"ELETRICISTA DE MANUTENÇÃO II"},{"$f":"'Dados Gerais'!J$15","v":9},{"$f":"'7'!$E$115","v":9047.68},0,9047.68,81429.119999999995]
[null,null,8,{"$f":"HLOOKUP(C15,'Dados Gerais'!$D$6:$BI$11,6)","v":"OPERADOR DE GERADORES E NOBREAKS "},{"$f":"'Dados Gerais'!K$15","v":3},{"$f":"'8'!$E$115","v":7918.7},0,7918.7,23756.1]
[null,null,9,{"$f":"HLOOKUP(C16,'Dados Gerais'!$D$6:$BI$11,6)","v":"SUPERVISOR GERAL DE MANUTENÇÃO E INSTALAÇÕES ELÉTRICAS E HIDROSSANITÁRIAS"},{"$f":"'Dados Gerais'!L$15","v":1},{"$f":"'9'!$E$115","v":20495.64},0,20495.64,20495.64]
[null,null,10,{"$f":"HLOOKUP(C17,'Dados Gerais'!$D$6:$BI$11,6)","v":"TÉCNICO DE AUTOMAÇÃO E CONTROLE"},{"$f":"'Dados Gerais'!M$15","v":2},{"$f":"'10'!$E$115","v":16604.82},0,16604.82,33209.64]
[null,null,11,{"$f":"HLOOKUP(C18,'Dados Gerais'!$D$6:$BI$11,6)","v":"TÉCNICO DE CONTROLE LOGÍSTICO"},{"$f":"'Dados Gerais'!N$15","v":1},{"$f":"'11'!$E$115","v":12322.22},0,12322.22,12322.22]
[null,null,12,{"$f":"HLOOKUP(C19,'Dados Gerais'!$D$6:$BI$11,6)","v":"TÉCNICO DE CONTROLE OPERACIONAL DE INSTALAÇÕES ELÉTRICAS"},{"$f":"'Dados Gerais'!O$15","v":3},{"$f":"'12'!$E$115","v":17524.39},0,17524.39,52573.17]
[null,null,13,{"$f":"HLOOKUP(C20,'Dados Gerais'!$D$6:$BI$11,6)","v":"TÉCNICO DE CONTROLE OPERACIONAL DE INSTALAÇÕES HIDROSSANITÁRIAS"},{"$f":"'Dados Gerais'!P$15","v":2},{"$f":"'13'!$E$115","v":15256.28},0,15256.28,30512.560000000001]
[null,null,14,{"$f":"HLOOKUP(C21,'Dados Gerais'!$D$6:$BI$11,6)","v":"TÉCNICO DE INSTALAÇÕES RESIDENCIAIS"},{"$f":"'Dados Gerais'!Q$15","v":1},{"$f":"'14'!$E$115","v":16562.95},0,{"$f":"G21+F21","v":16562.95},{"$f":"H21*E21","v":16562.95}]
[null,null,15,{"$f":"HLOOKUP(C22,'Dados Gerais'!$D$6:$BI$11,6)","v":"TÉCNICO DE MANUTENÇÃO DE INSTALAÇÕES ELÉTRICAS"},{"$f":"'Dados Gerais'!R$15","v":6},{"$f":"'15'!$E$115","v":16562.95},0,{"$f":"G22+F22","v":16562.95},{"$f":"H22*E22","v":99377.700000000012}]
[null,null,16,{"$f":"HLOOKUP(C23,'Dados Gerais'!$D$6:$BI$11,6)","v":"TÉCNICO DE MANUTENÇÃO DE INSTALAÇÕES HIDROSSANITÁRIAS"},{"$f":"'Dados Gerais'!S$15","v":6},{"$f":"'16'!$E$115","v":14493.9},0,14493.9,86963.4]
[null,null,17,{"$f":"HLOOKUP(C24,'Dados Gerais'!$D$6:$BI$11,6)","v":"BOMBEIRO HIDRÁULICO DE MANUTENÇÃO - PLANTONISTA DIURNO"},{"$f":"'Dados Gerais'!T$15","v":4},{"$f":"'17'!$E$115","v":8164.98},0,{"$f":"G24+F24","v":8164.98},{"$f":"H24*E24","v":32659.919999999998}]
[null,null,18,{"$f":"HLOOKUP(C25,'Dados Gerais'!$D$6:$BI$11,6)","v":"BOMBEIRO HIDRÁULICO DE MANUTENÇÃO - PLANTONISTA NOTURNO"},{"$f":"'Dados Gerais'!U$15","v":4},{"$f":"'18'!$E$115","v":8892.14},0,{"$f":"G25+F25","v":8892.14},{"$f":"H25*E25","v":35568.559999999998}]
[null,null,19,{"$f":"HLOOKUP(C26,'Dados Gerais'!$D$6:$BI$11,6)","v":"ELETRICISTA DE MANUTENÇÃO - PLANTONISTA DIURNO"},{"$f":"'Dados Gerais'!V$15","v":4},{"$f":"'19'!$E$115","v":8926.2099999999991},0,{"$f":"G26+F26","v":8926.2099999999991},{"$f":"H26*E26","v":35704.839999999997}]
[null,null,20,{"$f":"HLOOKUP(C27,'Dados Gerais'!$D$6:$BI$11,6)","v":"ELETRICISTA DE MANUTENÇÃO - PLANTONISTA NOTURNO"},{"$f":"'Dados Gerais'!W$15","v":4},{"$f":"'20'!$E$115","v":9731.14},0,{"$f":"G27+F27","v":9731.14},{"$f":"H27*E27","v":38924.559999999998}]
[]
[null,null,null,"TOTAL MENSAL - SALÁRIOS",null,null,null,null,{"$f":"SUM(I8:I28)","v":1240820.6000000001}]
[]
[]
[null,"1.1.2 RESUMO - TOTAIS MENSAIS - FATURA ORDINÁRIA - DESTAQUE DO 13º SALÁRIO"]
[]
[]
[null,null,"ITEM","POSTO DE TRABALHO","QUANTIDADE","PREÇO UNIT       (SEM O 13º)","DESTAQUE DO 13º","PREÇO POR EMPREGADO","PREÇO TOTAL (MENSAL)"]
[null,null,1,{"$f":"HLOOKUP(C36,'Dados Gerais'!$D$6:$BI$11,6)","v":"AJUDANTE DE BOMBEIRO HIDRÁULICO DE MANUTENÇÃO"},{"$f":"E8","v":17},0,{"$f":"'1'!$E$116","v":335.51},{"$f":"G36+F36","v":335.51},{"$f":"H36*E36","v":5703.67}]
[null,null,2,{"$f":"HLOOKUP(C37,'Dados Gerais'!$D$6:$BI$11,6)","v":"AJUDANTE DE ELETRICISTA DE MANUTENÇÃO "},20,0,{"$f":"'2'!$E$116","v":344.71},{"$f":"G37+F37","v":344.71},{"$f":"H37*E37","v":6894.2}]
[null,null,3,{"$f":"HLOOKUP(C38,'Dados Gerais'!$D$6:$BI$11,6)","v":"ASSISTENTE DE CONTROLE OPERACIONAL"},4,0,{"$f":"'3'!$E$116","v":403.54},{"$f":"G38+F38","v":403.54},{"$f":"H38*E38","v":1614.16}]
[null,null,4,{"$f":"HLOOKUP(C39,'Dados Gerais'!$D$6:$BI$11,6)","v":"BOMBEIRO HIDRÁULICO DE MANUTENÇÃO I"},17,0,{"$f":"'4'!$E$116","v":413.05},{"$f":"G39+F39","v":413.05},{"$f":"H39*E39","v":7021.85}]
[null,null,5,{"$f":"HLOOKUP(C40,'Dados Gerais'!$D$6:$BI$11,6)","v":"BOMBEIRO HIDRÁULICO DE MANUTENÇÃO II"},6,0,{"$f":"'5'!$E$116","v":473.87},{"$f":"G40+F40","v":473.87},{"$f":"H40*E40","v":2843.2200000000003}]
[null,null,6,{"$f":"HLOOKUP(C41,'Dados Gerais'!$D$6:$BI$11,6)","v":"ELETRICISTA DE MANUTENÇÃO I"},25,0,{"$f":"'6'!$E$116","v":445.54},445.54,11138.5]
[null,null,7,{"$f":"HLOOKUP(C42,'Dados Gerais'!$D$6:$BI$11,6)","v":"ELETRICISTA DE MANUTENÇÃO II"},9,0,{"$f":"'7'!$E$116","v":524.6},524.6,4721.4000000000005]
[null,null,8,{"$f":"HLOOKUP(C43,'Dados Gerais'!$D$6:$BI$11,6)","v":"OPERADOR DE GERADORES E NOBREAKS "},3,0,{"$f":"'8'!$E$116","v":445.54},445.54,1336.6200000000001]
[null,null,9,{"$f":"HLOOKUP(C44,'Dados Gerais'!$D$6:$BI$11,6)","v":"SUPERVISOR GERAL DE MANUTENÇÃO E INSTALAÇÕES ELÉTRICAS E HIDROSSANITÁRIAS"},1,0,{"$f":"'9'!$E$116","v":1342.31},1342.31,1342.31]
[null,null,10,{"$f":"HLOOKUP(C45,'Dados Gerais'!$D$6:$BI$11,6)","v":"TÉCNICO DE AUTOMAÇÃO E CONTROLE"},2,0,{"$f":"'10'!$E$116","v":1054.55},1054.55,2109.1]
[null,null,11,{"$f":"HLOOKUP(C46,'Dados Gerais'!$D$6:$BI$11,6)","v":"TÉCNICO DE CONTROLE LOGÍSTICO"},1,0,{"$f":"'11'!$E$116","v":761.22},761.22,761.22]
[null,null,12,{"$f":"HLOOKUP(C47,'Dados Gerais'!$D$6:$BI$11,6)","v":"TÉCNICO DE CONTROLE OPERACIONAL DE INSTALAÇÕES ELÉTRICAS"},3,0,{"$f":"'12'!$E$116","v":1122.9000000000001},1122.9000000000001,3368.7000000000003]
[null,null,13,{"$f":"HLOOKUP(C48,'Dados Gerais'!$D$6:$BI$11,6)","v":"TÉCNICO DE CONTROLE OPERACIONAL DE INSTALAÇÕES HIDROSSANITÁRIAS"},2,0,{"$f":"'13'!$E$116","v":967.61},967.61,1935.22]
[null,null,14,{"$f":"HLOOKUP(C49,'Dados Gerais'!$D$6:$BI$11,6)","v":"TÉCNICO DE INSTALAÇÕES RESIDENCIAIS"},1,0,{"$f":"'14'!$E$116","v":1054.55},1054.55,1054.55]
[null,null,15,{"$f":"HLOOKUP(C50,'Dados Gerais'!$D$6:$BI$11,6)","v":"TÉCNICO DE MANUTENÇÃO DE INSTALAÇÕES ELÉTRICAS"},6,0,{"$f":"'15'!$E$116","v":1054.55},{"$f":"G50+F50","v":1054.55},{"$f":"H50*E50","v":6327.2999999999993}]
[null,null,16,{"$f":"HLOOKUP(C51,'Dados Gerais'!$D$6:$BI$11,6)","v":"TÉCNICO DE MANUTENÇÃO DE INSTALAÇÕES HIDROSSANITÁRIAS"},6,0,{"$f":"'16'!$E$116","v":913.41},913.41,5480.46]
[null,null,17,{"$f":"HLOOKUP(C52,'Dados Gerais'!$D$6:$BI$11,6)","v":"BOMBEIRO HIDRÁULICO DE MANUTENÇÃO - PLANTONISTA DIURNO"},4,0,{"$f":"'17'!$E$116","v":499.72},499.72,1998.88]
[null,null,18,{"$f":"HLOOKUP(C53,'Dados Gerais'!$D$6:$BI$11,6)","v":"BOMBEIRO HIDRÁULICO DE MANUTENÇÃO - PLANTONISTA NOTURNO"},4,0,{"$f":"'18'!$E$116","v":551.41},551.41,2205.64]
[null,null,19,{"$f":"HLOOKUP(C54,'Dados Gerais'!$D$6:$BI$11,6)","v":"ELETRICISTA DE MANUTENÇÃO - PLANTONISTA DIURNO"},4,0,{"$f":"'19'!$E$116","v":553.21},553.21,2212.84]
[null,null,20,{"$f":"HLOOKUP(C55,'Dados Gerais'!$D$6:$BI$11,6)","v":"ELETRICISTA DE MANUTENÇÃO - PLANTONISTA NOTURNO"},4,0,{"$f":"'20'!$E$116","v":610.44000000000005},610.44000000000005,2441.7600000000002]
[]
[null,null,null,"TOTAL MENSAL - DESTAQUE DO 13º",null,null,null,null,{"$f":"SUM(I36:I56)","v":72511.599999999991}]
[]
[]
[null,"1.1.3 RESUMO - TOTAIS MENSAIS - FATURA ORDINÁRIA TOTAL"]
[]
[]
[null,null,"ITEM","POSTO DE TRABALHO","QUANTIDADE","PREÇO UNIT       (SEM O 13º)","DESTAQUE DO 13º","PREÇO POR EMPREGADO","PREÇO TOTAL (MENSAL)"]
[null,null,1,{"$f":"HLOOKUP(C64,'Dados Gerais'!$D$6:$BI$11,6)","v":"AJUDANTE DE BOMBEIRO HIDRÁULICO DE MANUTENÇÃO"},{"$f":"E8","v":17},6345.26,{"$f":"G36","v":335.51},{"$f":"G64+F64","v":6680.77},{"$f":"H64*E64","v":113573.09000000001}]
[null,null,2,{"$f":"HLOOKUP(C65,'Dados Gerais'!$D$6:$BI$11,6)","v":"AJUDANTE DE ELETRICISTA DE MANUTENÇÃO "},20,6472.87,344.71,{"$f":"G65+F65","v":6817.58},{"$f":"H65*E65","v":136351.6}]
[null,null,3,{"$f":"HLOOKUP(C66,'Dados Gerais'!$D$6:$BI$11,6)","v":"ASSISTENTE DE CONTROLE OPERACIONAL"},4,7291,403.54,{"$f":"G66+F66","v":7694.54},{"$f":"H66*E66","v":30778.16}]
[null,null,4,{"$f":"HLOOKUP(C67,'Dados Gerais'!$D$6:$BI$11,6)","v":"BOMBEIRO HIDRÁULICO DE MANUTENÇÃO I"},17,7454.25,413.05,{"$f":"G67+F67","v":7867.3},{"$f":"H67*E67","v":133744.1}]
[null,null,5,{"$f":"HLOOKUP(C68,'Dados Gerais'!$D$6:$BI$11,6)","v":"BOMBEIRO HIDRÁULICO DE MANUTENÇÃO II"},6,8309.65,473.87,{"$f":"G68+F68","v":8783.52},{"$f":"H68*E68","v":52701.120000000003}]
[null,null,6,{"$f":"HLOOKUP(C69,'Dados Gerais'!$D$6:$BI$11,6)","v":"ELETRICISTA DE MANUTENÇÃO I"},25,7907.57,445.54,8353.11,208827.75]
[null,null,7,{"$f":"HLOOKUP(C70,'Dados Gerais'!$D$6:$BI$11,6)","v":"ELETRICISTA DE MANUTENÇÃO II"},9,9047.68,524.6,9572.2800000000007,86150.52]
[null,null,8,{"$f":"HLOOKUP(C71,'Dados Gerais'!$D$6:$BI$11,6)","v":"OPERADOR DE GERADORES E NOBREAKS "},3,7918.7,445.54,8364.24,25092.720000000001]
[null,null,9,{"$f":"HLOOKUP(C72,'Dados Gerais'!$D$6:$BI$11,6)","v":"SUPERVISOR GERAL DE MANUTENÇÃO E INSTALAÇÕES ELÉTRICAS E HIDROSSANITÁRIAS"},1,20495.64,1342.31,21837.95,21837.95]
[null,null,10,{"$f":"HLOOKUP(C73,'Dados Gerais'!$D$6:$BI$11,6)","v":"TÉCNICO DE AUTOMAÇÃO E CONTROLE"},2,16604.82,1054.55,17659.37,35318.74]
[null,null,11,{"$f":"HLOOKUP(C74,'Dados Gerais'!$D$6:$BI$11,6)","v":"TÉCNICO DE CONTROLE LOGÍSTICO"},1,12322.22,761.22,13083.439999999999,13083.439999999999]
[null,null,12,{"$f":"HLOOKUP(C75,'Dados Gerais'!$D$6:$BI$11,6)","v":"TÉCNICO DE CONTROLE OPERACIONAL DE INSTALAÇÕES ELÉTRICAS"},3,17524.39,1122.9000000000001,18647.29,55941.87]
[null,null,13,{"$f":"HLOOKUP(C76,'Dados Gerais'!$D$6:$BI$11,6)","v":"TÉCNICO DE CONTROLE OPERACIONAL DE INSTALAÇÕES HIDROSSANITÁRIAS"},2,15256.28,967.61,16223.890000000001,32447.780000000002]
[null,null,14,{"$f":"HLOOKUP(C77,'Dados Gerais'!$D$6:$BI$11,6)","v":"TÉCNICO DE INSTALAÇÕES RESIDENCIAIS"},1,16562.95,1054.55,17617.5,17617.5]
[null,null,15,{"$f":"HLOOKUP(C78,'Dados Gerais'!$D$6:$BI$11,6)","v":"TÉCNICO DE MANUTENÇÃO DE INSTALAÇÕES ELÉTRICAS"},6,16562.95,1054.55,17617.5,105705]
[null,null,16,{"$f":"HLOOKUP(C79,'Dados Gerais'!$D$6:$BI$11,6)","v":"TÉCNICO DE MANUTENÇÃO DE INSTALAÇÕES HIDROSSANITÁRIAS"},6,14493.9,913.41,15407.31,92443.86]
[null,null,17,{"$f":"HLOOKUP(C80,'Dados Gerais'!$D$6:$BI$11,6)","v":"BOMBEIRO HIDRÁULICO DE MANUTENÇÃO - PLANTONISTA DIURNO"},4,8164.98,499.72,8664.6999999999989,34658.799999999996]
[null,null,18,{"$f":"HLOOKUP(C81,'Dados Gerais'!$D$6:$BI$11,6)","v":"BOMBEIRO HIDRÁULICO DE MANUTENÇÃO - PLANTONISTA NOTURNO"},4,8892.14,551.41,9443.5499999999993,37774.199999999997]
[null,null,19,{"$f":"HLOOKUP(C82,'Dados Gerais'!$D$6:$BI$11,6)","v":"ELETRICISTA DE MANUTENÇÃO - PLANTONISTA DIURNO"},4,8926.2099999999991,553.21,9479.4199999999983,37917.679999999993]
[null,null,20,{"$f":"HLOOKUP(C83,'Dados Gerais'!$D$6:$BI$11,6)","v":"ELETRICISTA DE MANUTENÇÃO - PLANTONISTA NOTURNO"},4,9731.14,610.44000000000005,10341.58,41366.32]
[]
[null,null,null,"TOTAL MENSAL - SALÁRIOS",null,null,null,null,{"$f":"SUM(I64:I84)","v":1313332.2},null,{"$f":"I85*12","v":15759986.399999999}]
[]
[]
[null,"RESUMO - TOTAIS MENSAIS - ITENS COMPLEMENTARES À FOLHA"]
[]
[]
[null,null,"ITEM","DESCRIÇÃO",null,null,null,null,"PREÇO TOTAL (MENSAL)"]
[null,null,"SREP","SISTEMA DE REGISTRO ELETRÔNICO DE PRESENÇA - SREP",null,null,null,null,{"$f":"SREP!M46","v":1403.21},null,null,"Serviços continuos",null,{"$f":"I85+I92+I94+I106","v":1403226.46},{"$f":"N92*30","v":42096793.799999997}]
[null,null,"EPI - N.REL","EQUIPAMENTOS DE PROTEÇÃO INDIVIDUAL NÃO RELACIONADOS DIRETAMENTE A UM POSTO DE TRABALHO",null,null,null,null,{"$f":"'Não Rel - EPI'!K62","v":0}]
[null,null,"EQUIP - N.REL","EQUIPAMENTOS NÃO RELACIONADAS DIRETAMENTE A UM POSTO DE TRABALHO",null,null,null,null,{"$f":"'Não Rel - Equip'!M77","v":3926.83},null,null,"Fornecimento de mat",null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"N94*30","v":{"$error":"#REF!"}}]
[null,null,"TRANSPORTE DE COLAB E MATERIAIS","TRANSPORTE DE COLABORADORES E MATERIAIS",null,null,null,null,{"$f":"Transporte!J25","v":3855.56},null,null,null,"b",null,{"$f":"O94-#REF!","v":{"$error":"#REF!"}}]
[]
[null,null,null,"TOTAL MENSAL - ITENS COMPLEMENTARES À FOLHA",null,null,null,null,{"$f":"SUM(I92:I96)","v":9185.6},null,null,null,"a",null,50043.83]
[null,null,null,null,null,null,null,null,null,null,null,null,"b",null,17962.75]
[]
[]
[null,"RESUMO - TOTAIS MENSAIS - ITENS SOB DEMANDA"]
[]
[]
[null,null,"ITEM","DESCRIÇÃO",null,null,null,null,"PREÇO TOTAL (MENSAL)"]
[null,null,"NOT. DEMANDA","HORAS NOTURNAS - SOB DEMANDA",null,null,null,null,{"$f":"'NOT - Demanda'!G44","v":97.636121490432004},null,null,null,"a",null,8107550.1200000001]
[null,null,"HORAS EXTRAS","HORAS EXTRAS - SOB DEMANDA",null,null,null,null,{"$f":"'HE - Demanda'!L71","v":84564.22},null,null,null,"a",null,8107550.1200000001]
[null,null,"SERV SOB DEMANDA","SERVIÇOS NÃO RELACIONADOS DIRETAMENTE A UM POSTO DE TRABALHO - AQUISIÇÃO SOB DEMANDA",null,null,null,null,{"$f":"'Não Rel - Servicos'!K99","v":117788.71}]
[null,null,"MAT SOB DEMANDA","MATERIAIS NÃO RELACIONADOS DIRETAMENTE A UM POSTO DE TRABALHO - AQUISIÇÃO SOB DEMANDA",null,null,null,null,{"$f":"'Não Rel - Materiais sob Demanda'!K1716","v":442983.64},null,null,"Serviços sob demanda",null,{"$f":"#REF!+#REF!","v":{"$error":"#REF!"}},{"$f":"N108*30","v":{"$error":"#REF!"}}]
[null,null,"MAT PERM SOB DEMANDA","MATERIAIS PERMANENTES NÃO RELACIONADOS DIRETAMENTE A UM POSTO DE TRABALHO - AQUISIÇÃO SOB DEMANDA",null,null,null,null,{"$f":"'Não Rel - Mat. Perm.'!K27","v":22608.73},null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"N109*30","v":{"$error":"#REF!"}}]
[]
[null,null,null,"TOTAL MENSAL - ITENS SOB DEMANDA",null,null,null,null,{"$f":"SUM(I105:I110)","v":668042.93612149043},null,null,null,"a",null,50043.83]
[null,null,null,null,null,null,null,null,null,null,null,null,"b",null,17962.75]
[null,null,null,"TOTAL MENSAL",null,null,null,null,null,null,null,null,"c",null,104902]
[null,null,null,"DESCRIÇÃO",null,null,null,"VALOR",null,null,null,null,"d",null,52959.75]
[null,null,null,"FATURA MENSAL ORDINÁRIA - DETEC",null,null,null,{"$f":"I85","v":1313332.2},null,null,null,null,"e",null,54562.2]
[null,null,null,"ESTIMATIVA MENSAL - ITENS COMPLEMENTARES À FOLHA",null,null,null,{"$f":"I97","v":9185.6},null,null,null,null,"f",null,68006.399999999994]
[null,null,null,"ESTIMATIVA MENSAL - ITENS SOB DEMANDA",null,null,null,{"$f":"I111","v":668042.93612149043}]
[]
[null,null,null,null,null,null,"TOTAL MENSAL DA CONTRATAÇÃO",{"$f":"ROUND(SUM(H115:H118),2)","v":1990560.74},null,null,null,null,"g",null,124800]
[null,null,null,null,null,null,null,null,null,null,null,null,"h",null,{"$f":"#REF!-SUM(O97:O119)","v":{"$error":"#REF!"}}]
[null,null,null,"TOTAL GLOBAL DA CONTRATAÇÃO - 12 MESES"]
[]
[null,null,null,null,null,null,"12 x TOTAL MENSAL",{"$f":"ROUND(H119*12,2)","v":23886728.879999999}]
[]
[null,null,null,"TOTAL MENSAL - ITENS SOB DEMANDA"]
[null,null,null,"DESCRIÇÃO",null,null,null,"VALOR"]
[null,null,null,"Materiais não relacionados diretamente a um posto de trabalho - AQUISIÇÃO SOB DEMANDA",null,null,null,{"$f":"I79","v":92443.86}]
[null,null,null,"Equipamentos não relacionados diretamente a um posto de trabalho - AQUISIÇÃO SOB DEMANDA",null,null,null,{"$f":"I80","v":34658.799999999996}]
[]
[null,null,null,null,null,null,"TOTAL MENSAL DA CONTRATAÇÃO",{"$f":"SUM(H127:H129)","v":127102.66}]
[]
[null,null,null,"TOTAL ANUAL - ITENS SOB DEMANDA"]
[]
[null,null,null,null,null,null,"12 x TOTAL MENSAL",{"$f":"H130*12","v":1525231.92}]
[]
[null,null,null,"TOTAL ANUAL GLOBAL DA CONTRATAÇÃO"]
[]
[null,null,null,null,null,null,null,{"$f":"H134+H123","v":25411960.799999997}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"36*(H115+I105+I106+I97)","v":50658467.620373659}]
[null,null,null,"TOTAL GLOBAL DA CONTRATAÇÃO - 36 MESES",null,null,null,null,null,null,null,null,null,null,{"$f":"I108*36","v":15947411.040000001}]
[]
[null,null,null,null,null,null,"36 x TOTAL MENSAL",{"$f":"ROUND(H119*36,2)","v":71660186.640000001},null,null,null,null,null,null,{"$f":"I107*36","v":4240393.5600000005}]
[]
[null,null,null,"TOTAL MENSAL - ITENS SOB DEMANDA"]
[null,null,null,"DESCRIÇÃO",null,null,null,"VALOR"]
[null,null,null,"Materiais não relacionados diretamente a um posto de trabalho - AQUISIÇÃO SOB DEMANDA",null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,null,"Equipamentos não relacionados diretamente a um posto de trabalho - AQUISIÇÃO SOB DEMANDA",null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}}]
[]
[null,null,null,null,null,null,"TOTAL MENSAL DA CONTRATAÇÃO",{"$f":"SUM(H147:H149)","v":{"$error":"#REF!"}}]
[]
[null,null,null,"TOTAL ANUAL - ITENS SOB DEMANDA"]
[]
[null,null,null,null,null,null,"12 x TOTAL MENSAL",{"$f":"H150*12","v":{"$error":"#REF!"}}]
[]
[null,null,null,"TOTAL ANUAL GLOBAL DA CONTRATAÇÃO"]
[]
[null,null,null,null,null,null,null,{"$f":"H154+H143","v":{"$error":"#REF!"}}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I109*36","v":813914.28}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,56751.99]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,143743.04999999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,55198.47]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,57826.53]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,71042.399999999994]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,118524]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,120456]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,400963.2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,108164.4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,60564.45]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,5442.18]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,86535.9]

{"sheet":"1","index":4,"n_rows":118,"n_cols":8,"rows_kept":118,"cut":false,"hidden":false,"merged":[[17,1,17,3],[106,1,106,3],[39,3,39,5],[46,1,46,3],[56,1,56,3],[68,3,68,5],[74,1,74,3],[83,1,83,3],[1,1,1,5],[2,1,2,5],[4,1,4,2],[5,1,5,2],[7,1,7,3]]}
[]
[null,"PLANILHA DE ESTIMATIVA DE CUSTOS"]
[null,"Padrão IN 05/2017 e IN 07/2018 - MPDG"]
[]
[null,1,null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$22,6)","v":"AJUDANTE DE BOMBEIRO HIDRÁULICO DE MANUTENÇÃO"},"QUANTIDADE",{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$22,10)","v":17}]
[null,"CCT",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$22,16)","v":"SINDUSCON/DF x STICOMBE/DF \nCCT 2024/2025\nN.º DF000276/2024"},"DATA-BASE",{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$22,17)","v":"2024-05-01"}]
[]
[null,"MÓDULO 1 - COMPOSIÇÃO DA REMUNERAÇÃO",null,null,null,"Valor"]
[null,null,"A","Salário-Base",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$22,8)","v":2129.2600000000002}]
[null,null,"B","Adicional de Periculosidade",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$39,26)","v":0}]
[null,null,"C","Adicional de Insalubridade",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$39,32)","v":564.79999999999995}]
[null,null,"D","Adicional Noturno",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$52,47)","v":0},null,"* Nota 1 - O Módulo 1 refere-se ao valor mensal devido ao empregado pela prestação do serviço no período de 12 meses."]
[null,null,"E","Adicional de Hora Extra",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$69,64)","v":0},null,"* Nota 2 - O adicional de hora extra no feriado trabalhado foi suprimido pela Lei 13.467/17"]
[null,null,"F","Outros (adicional de sobreaviso)",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$69,34)","v":0},null,"* Nota 3 - ART. 7º, § 2º, DA LEI Nº 605/49.Sendo mensalista o obreiro, o adicional noturno pago de forma fixa já é considerado integrado para os efeitos do pagamento do repouso semanal remunerado, nos termos do art. 7º, § 2º, da Lei nº 605/49."]
[]
[null,null,null,"TOTAL DA REMUNERAÇÃO",null,{"$f":"SUM(F9:F14)","v":2694.0600000000004}]
[]
[null,"MÓDULO 2 - ENCARGOS E BENEFÍCIOS ANUAIS, MENSAIS E DIÁRIOS",null,null,"Percentuais","Valor"]
[null,"Submódulo 2.1 - 13º Salário, Férias e Adicional de Férias"]
[null,null,"A","13º Salário - Calculado no Módulo 7 - Destacado",0,{"$f":"ROUND(E20*F$16,2)","v":0}]
[null,null,"B","Férias e Adicional de Férias",{"$f":"'Encargos Sociais'!E25+'Encargos Sociais'!E31","v":0.1212},{"$f":"ROUND(E21*F$16,2)","v":326.52},null,"* Nota 1 - Provisiona-se, mensalmente, o proporcional a 1/12 dos valores referentes a gratificação natalina, férias e adicional de férias."]
[null,null,null,null,null,null,null,"* Nota 2 - O adicional de férias contido no Submódulo 2.1 corresponde a 1/3 da remuneração que, por sua vez, é dividida por 12 contome Nota 1."]
[null,"Submódulo 2.2 - Encargos Previdenciários (GPS), Fundo de Garantia por Tempo de Serviço (FGTS) e Outras Contribuições"]
[null,null,"A","INSS (art. 22, inciso I, Lei nº 8.212/91)",{"$f":"'Encargos Sociais'!E14","v":0},{"$f":"ROUND(E24*($F$16+$F$41+$F$73),2)","v":0}]
[null,null,"B","Salário Educação (art. 3º, inciso I, Decreto nº 87.043/82)",{"$f":"'Encargos Sociais'!E15","v":2.5000000000000001E-2},{"$f":"ROUND(E25*($F$16+$F$41+$F$73),2)","v":76.86}]
[null,null,"C","SAT/RAT (art. 22, II, Lei 8.212/91 e Anexo V, Decreto 6.042/07) - Enquadramento 8211-3/00",{"$f":"'Encargos Sociais'!E16","v":0.03},92.23]
[null,null,"D","SESC ou SESI (art. 30, Lei nº 8.036/90 e art. 1º, Lei 8.154/90)",{"$f":"'Encargos Sociais'!E17","v":1.4999999999999999E-2},46.12]
[null,null,"E","SENAI ou SENAC (Decreto nº 2.318/86)",{"$f":"'Encargos Sociais'!E18","v":0.01},30.74]
[null,null,"F","SEBRAE (§ 3º, art. 8º, Lei 8.029/90, alterada pela Lei nº 8.154/90)",{"$f":"'Encargos Sociais'!E19","v":6.0000000000000001E-3},18.45]
[null,null,"G","INCRA (art. 1º, I, Decreto Lei 1.146/70 e Lei 7.787, de 30/06/89)",{"$f":"'Encargos Sociais'!E20","v":2E-3},6.15,null,"* Nota 1 - Os percentuais dos encargos previdenciários, do FGTS e demais contribuições são estabelecidos por legislação vigente."]
[null,null,"H","FGTS (Lei Complementar nº 110/01 e art. 30, Lei nº 8.036/90)",{"$f":"'Encargos Sociais'!E21","v":0.08},245.96,null,"* Nota 2 - O SAT, a depender do grau de risco do serviço, irá variar entre 1%, para risco leve, de 2%, para risco médio, e de 3% para risco grave."]
[null,null,"I","SECONCI (Convenções Coletivas de Trabalho da construção)",{"$f":"'Encargos Sociais'!E22","v":0.01},30.74,null,"* Nota 3 - Os percentuais do Submódulo 2.2 incidem sobre o Módulo 1 e o Submódulo 2.1."]
[]
[null,"Submódulo 2.3 - Benefícios Mensais e Diários"]
[null,null,"A","Auxílio Transporte",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$95,83)","v":488.59}]
[null,null,"B","Auxílio Alimentação",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$95,90)","v":770}]
[null,null,"C","Assistência Médica e Familiar",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$103,98)","v":0}]
[null,null,"D","Outros (Seguro de vida, auxílio funeral, auxílio odontológico e auxílio creche)",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$121,115)","v":13.95},null,"* Nota 1 - O valor informado deverá ser o custo real do benefício (descontado o valor eventualmente pago pelo empregado)."]
[null,null,null,null,null,null,null,"* Nota 2 - Observar a previsão dos benefícios contidos em Acordos, Convenções e Dissídios Coletivos de Trabalho e o disposto no art. 6º da IN 5/2017"]
[null,null,null,"QUADRO-RESUMO DO MÓDULO 2"]
[null,null,null,"2.1 - 13º Salário, Férias e Adicional de Férias - 13º Destacado - Calculado no Módulo 7 ",{"$f":"SUM(E20:E21)","v":0.1212},{"$f":"F20+F21","v":326.52}]
[null,null,null,"2.2 - Encargos Previdenciários (GPS), Fundo de Garantia por Tempo de Serviço (FGTS) e Contribuições",{"$f":"SUM(E24:E32)","v":0.17800000000000002},{"$f":"SUM(F24:F32)","v":547.25}]
[null,null,null,"2.3 - Benefícios Mensais e Diários",null,{"$f":"SUM(F35:F38)","v":1272.54}]
[]
[null,null,null,"TOTAL DOS ENCARGOS E BENEFÍCIOS",null,{"$f":"SUM(F41:F43)","v":2146.31}]
[]
[null,"MÓDULO 3 - PREVISÃO PARA RESCISÃO",null,null,"Percentuais","Valor"]
[null,null,"A","Aviso Prévio Indenizado (Art. 7º, inciso XXI, da CF/1988 e arts. 477, 487, §1º, e 491 da CLT)",{"$f":"'Encargos Sociais'!E36","v":5.0000000000000001E-3},{"$f":"ROUND(E48*$F$16,2)","v":13.47}]
[null,null,"B","Incidência do FGTS sobre o Aviso Prévio Indenizado (Súmula 305 TST)",{"$f":"'Encargos Sociais'!E37","v":4.0000000000000002E-4},1.08,null,"* Nota 1 - Adotou-se os parâmetros do estudo do STF (http://www.stf.jus.br/arquivo/cms/sobrestfestudosci/anexo/encargos_sociais_03102007.pdf), onde 5% do pessoal é demitido pelo empregador no decurso do contrato (para estes, considerou-se o aviso prévio indenizado). Desprezou-se as demissões por justa causa e os pedidos de demissão."]
[null,null,"C","Multa do FGTS e Contribuição Social sobre o Aviso Prévio Indenizado (Art. 18, §1º, da Lei 8.036/1990 e art. 1º da LC nº 110/2001)",{"$f":"'Encargos Sociais'!E38","v":1.9E-3},5.12,null,"* Nota 2 - No cálculo do percentual, considerou-se 36 dias, correspondendo à metade da duração média dos contratos (2 anos)"]
[null,null,"D","Aviso Prévio Trabalhado (Art. 488, parágrafo único, CLT)",{"$f":"'Encargos Sociais'!E39","v":1.2E-2},32.33,null,"* Nota 3 - Incide sobre a Remuneração + 13º salário (1/12) + Férias (1/12) + Adicional de Férias (1/36) x 50% multa (40% para o empregado e 10% de contribuição social) x 8% FGTS"]
[null,null,"E","Incidência de GPS, FGTS e outras contribuições sobre o Aviso Prévio Trabalhado",{"$f":"'Encargos Sociais'!E40","v":2.0999999999999999E-3},5.66,null,"* Nota 4 - Os 95% restantes do cálculo, a um prazo médio de contrato de 4 anos. Assim, calcula-se 7 dias para o 1º ano de contrato e mais 3 dias para os 3 anos seguintes."]
[null,null,"F","Multa do FGTS e Contribuição Social sobre o Aviso Prévio Trabalhado",{"$f":"'Encargos Sociais'!E41","v":1.4500000000000001E-2},39.06]
[]
[null,null,null,"TOTAL DE PREVISÃO PARA RESCISÃO",null,{"$f":"SUM(F48:F53)","v":96.72}]
[]
[null,"MÓDULO 4 - CUSTO DO PROFISSIONAL AUSENTE",null,null,"Percentuais","Valor"]
[null,"Submódulo 4.1 - Ausências Legais"]
[null,null,"A","Férias (Arts. 129 e 130, inc. I, da CLT) - Calculado no Submódulo 2.1",0,{"$f":"ROUND(E59*$F$16,2)","v":0},null,"* Nota 1 - As alíneas “A” a “F” referem-se somente ao custo que será pago ao repositor pelos dias \ntrabalhados quando da necessidade de substituir a mão de obra alocada na prestação do serviço."]
[null,null,"B","Ausências Legais (Arts. 131 e 473 da CLT)",{"$f":"'Encargos Sociais'!E26","v":7.9000000000000008E-3},21.28,null,"* Nota 2 - Adotou-se a estimativa do SINAPI de 2 dias por ano."]
[null,null,"C","Licença-Paternidade (Art. 7º, XIX, e art. 10, §1º, do ADCT, CF/1988 e Art. 1º, II, da Lei 11.770/2008)",{"$f":"'Encargos Sociais'!E27","v":8.0000000000000004E-4},2.16,null,"* Nota 3 - Utilizada a proporção de 50% para homens, 5 dias de afastamento, e a probabilidade de um trabalhador requerer a Licença Paternidade em 5,22%, conforme SINAPI (citando dados da PNAD 2015)"]
[null,null,"D","Ausência por Acidente de Trabalho (Art. 131, III, da CLT)",{"$f":"'Encargos Sociais'!E28","v":8.9999999999999998E-4},2.42,null,"* Nota 4 - Utilzada a estatística de 1,96% dos contribuintes beneficiados com a emissão do auxílio, conforme Anuário Estatístico da Previdência Social. Afastamento de 15 dias a cargo da empresa."]
[null,null,"E","Afastamento Maternidade (Art. 71 da Lei nº 8.213/1991)",{"$f":"'Encargos Sociais'!E29","v":3.3E-3},8.89,null,"* Nota 5 - Utilizada a proporção de 50% para mulheres, 180 dias de afastamento, e a probabilidade de uma trabalhadora requerer a Licença Maternidade em 4,91%, conforme SINAPI (citando dados do IBGE 2016)"]
[null,null,"F","Auxílio Enfermidade - Doença (Art. 59 da Lei nº 8.213/1991)",{"$f":"'Encargos Sociais'!E30","v":7.1000000000000004E-3},19.13,null,"* Nota 6 - Utilizada a estatística de 3,37% dos contribuintes beneficiados com o auxílio, conforme Anuário Estatístico da Previdência Social de 2015 (acrescidos de 2 dias ao ano, para os quais o trabalhador nem requer o benefício da Previdência - conforme SINAPI)"]
[]
[null,"Submódulo 4.2 - Intrajornada"]
[null,null,"A","Intervalo para repouso ou alimentação",{"$f":"'Encargos Sociais'!E33","v":0},{"$f":"ROUND(E67*$F$16,2)","v":0}]
[]
[null,null,null,"QUADRO-RESUMO DO MÓDULO 4",null,"Valor"]
[null,null,null,"4.1 - Ausências Legais",{"$f":"SUM(E59:E64)","v":2.0000000000000004E-2},{"$f":"ROUND(E70*$F$16,2)","v":53.88}]
[null,null,null,"4.2 - Intrajornada",{"$f":"E67","v":0},{"$f":"ROUND(E71*$F$16,2)","v":0}]
[]
[null,null,null,"TOTAL DE PREVISÃO PARA RESCISÃO E INTERVALO INTRAJORNADA",null,{"$f":"SUM(F70:F71)","v":53.88}]
[]
[null,"MÓDULO 5 - INSUMOS DIVERSOS",null,null,null,"Valor"]
[null,null,"A","Uniformes - aquisição",null,0]
[null,null,"B","Materiais de consumo relacionados ao posto - aquisição",null,{"$f":"ROUND(HLOOKUP(B5,'Mat Cons'!I11:DX13,3)/12,2)","v":0}]
[null,null,"C","Ferramentas relacionadas ao posto - remuneração da sua depreciação / manutenção",null,{"$f":"HLOOKUP(B5,'Relacion - Ferram'!Q3:EF5,3)","v":8.8399999999999981}]
[null,null,"D","Equipamentos relacionados ao posto - remuneração da sua depreciação / manutenção",null,{"$f":"HLOOKUP(B5,'Equip Rel'!Q11:EF13,3)","v":0}]
[null,null,"E","Equipamentos de Proteção Individual - EPI - aquisição",null,{"$f":"ROUND(HLOOKUP(B5,EPI!I4:X6,3)/12,2)","v":0}]
[]
[null,null,null,"TOTAL DE INSUMOS DIVERSOS",null,{"$f":"SUM(F76:F81)","v":8.8399999999999981},null,"* Nota - Valores mensais por empregado"]
[]
[null,"MÓDULO 6 - CUSTOS INDIRETOS, TRIBUTOS E LUCRO - BDI",null,null,"Percentuais","Valor"]
[null,null,"A","Custos Indiretos",{"$f":"'BDI - Geral'!E7","v":2.2699999999999998E-2}]
[null,null,"A.1","Administração Central",{"$f":"'BDI - Geral'!E8","v":1.7299999999999999E-2}]
[null,null,"A.2","Seguros, Garantias e Riscos",{"$f":"'BDI - Geral'!E9","v":5.4000000000000003E-3}]
[null,null,"B","Lucro",{"$f":"'BDI - Geral'!E11","v":2.6700000000000002E-2}]
[null,null,"C","Tributos",{"$f":"SUM(E90:E91)","v":0.16899999999999998}]
[null,null,"C.1","Tributos Federais (COFINS, PIS e CPRB)",{"$f":"'BDI - Geral'!E19","v":0.11899999999999999}]
[null,null,"C.2","Tributos Distritais (ISS)",{"$f":"'BDI - Geral'!E24","v":0.05},null,null,"* Nota - Utilizou-se o indicado pelo Sindicato da Arquitetura e da Engenharia (Sinaenco, 2008, p. 22), que adota um percentual redutor de 20% no cálculo dos custos tributários relativos às contribuições PIS e COFINS"]
[null,null,"D","Despesas Financeiras",{"$f":"'BDI - Geral'!E14","v":4.3678394385358033E-3}]
[]
[null,null,null,"TOTAL DE BDI",{"$f":"'BDI - Geral'!E27","v":0.26910000000000001},{"$f":"ROUND(E94*E102,2)","v":1345.45}]
[]
[null,null,null,"QUADRO-RESUMO DO CUSTO MENSAL POR EMPREGADO - SEM O 13º","Valor"]
[null,null,null,"Módulo 1 - Composição da Remuneração",{"$f":"F16","v":2694.0600000000004}]
[null,null,null,"Módulo 2 - Encargos e Benefícios Anuais, Mensais e Diários",{"$f":"F45","v":2146.31}]
[null,null,null,"Módulo 3 - Provisão para Rescisão",{"$f":"F55","v":96.72}]
[null,null,null,"Módulo 4 - Custo de Reposição do Profissional Ausente",{"$f":"F73","v":53.88}]
[null,null,null,"Módulo 5 - Insumos Diversos",{"$f":"F82","v":8.8399999999999981}]
[null,null,null,"SUBTOTAL (A+B+C+D+E)",{"$f":"SUM(E97:E101)","v":4999.8100000000013}]
[null,null,null,"Módulo 6 - Custos Indiretos, Tributos e Lucro",{"$f":"F94","v":1345.45}]
[]
[null,null,null,"TOTAL DO POSTO",{"$f":"SUM(E102:E103)","v":6345.2600000000011}]
[]
[null,"MÓDULO 7 - DESTAQUE DO MÓDULO 2 - 13º SALÁRIO",null,null,"Percentuais","Valor"]
[null,null,"A","13º Salário",{"$f":"'Encargos Sociais'!E32","v":8.3299999999999999E-2},{"$f":"ROUND(E108*F$16,2)","v":224.42}]
[null,null,"B","Encargos Sociais sobre o 13º Salário - Taxa calculada no SUBMÓDULO 2.2",{"$f":"SUM($E$24:$E$32)","v":0.17800000000000002},{"$f":"ROUND(E109*$F$108,2)","v":39.950000000000003},null,"* Nota 1 - Provisiona-se, mensalmente, o proporcional a 1/12 dos valores referentes a gratificação natalina e adicional de férias."]
[null,null,"C","BDI sobre o 13º Salário - Taxa calculada no MÓDULO 6",{"$f":"E94","v":0.26910000000000001},{"$f":"ROUND(E110*($F$108+$F$109),2)","v":71.14}]
[]
[null,null,null,"TOTAL DO DESTAQUE DO 13º SALÁRIO",null,{"$f":"SUM(F108:F110)","v":335.51}]
[]
[null,null,null,"QUADRO-RESUMO DO CUSTO MENSAL POR EMPREGADO","Valor"]
[null,null,null,"Custo total - sem o 13º Salário",{"$f":"ROUND(E105,2)","v":6345.26}]
[null,null,null,"Destaque do 13º Salário (valor mensal)",{"$f":"ROUND(F112,2)","v":335.51}]
[]
[null,null,null,"TOTAL DO POSTO",{"$f":"E115+E116","v":6680.77}]

{"sheet":"2","index":5,"n_rows":118,"n_cols":8,"rows_kept":118,"cut":false,"hidden":false,"merged":[[17,1,17,3],[106,1,106,3],[39,3,39,5],[46,1,46,3],[56,1,56,3],[68,3,68,5],[74,1,74,3],[83,1,83,3],[1,1,1,5],[2,1,2,5],[4,1,4,2],[5,1,5,2],[7,1,7,3]]}
[]
[null,"PLANILHA DE ESTIMATIVA DE CUSTOS"]
[null,"Padrão IN 05/2017 e IN 07/2018 - MPDG"]
[]
[null,2,null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$22,6)","v":"AJUDANTE DE ELETRICISTA DE MANUTENÇÃO "},"QUANTIDADE",{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$22,10)","v":20}]
[null,"CCT",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$22,16)","v":"SINDUSCON/DF x STICOMBE/DF \nCCT 2024/2025\nN.º DF000276/2024"},"DATA-BASE",{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$22,17)","v":"2024-05-01"}]
[]
[null,"MÓDULO 1 - COMPOSIÇÃO DA REMUNERAÇÃO",null,null,null,"Valor"]
[null,null,"A","Salário-Base",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$22,8)","v":2129.2600000000002}]
[null,null,"B","Adicional de Periculosidade",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$39,26)","v":638.78}]
[null,null,"C","Adicional de Insalubridade",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$39,32)","v":0}]
[null,null,"D","Adicional Noturno",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$52,47)","v":0},null,"* Nota 1 - O Módulo 1 refere-se ao valor mensal devido ao empregado pela prestação do serviço no período de 12 meses."]
[null,null,"E","Adicional de Hora Extra",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$69,64)","v":0},null,"* Nota 2 - O adicional de hora extra no feriado trabalhado foi suprimido pela Lei 13.467/17"]
[null,null,"F","Outros (adicional de sobreaviso)",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$69,34)","v":0},null,"* Nota 3 - ART. 7º, § 2º, DA LEI Nº 605/49.Sendo mensalista o obreiro, o adicional noturno pago de forma fixa já é considerado integrado para os efeitos do pagamento do repouso semanal remunerado, nos termos do art. 7º, § 2º, da Lei nº 605/49."]
[]
[null,null,null,"TOTAL DA REMUNERAÇÃO",null,{"$f":"SUM(F9:F14)","v":2768.04}]
[]
[null,"MÓDULO 2 - ENCARGOS E BENEFÍCIOS ANUAIS, MENSAIS E DIÁRIOS",null,null,"Percentuais","Valor"]
[null,"Submódulo 2.1 - 13º Salário, Férias e Adicional de Férias"]
[null,null,"A","13º Salário - Calculado no Módulo 7 - Destacado",0,{"$f":"ROUND(E20*F$16,2)","v":0}]
[null,null,"B","Férias e Adicional de Férias",{"$f":"'Encargos Sociais'!E25+'Encargos Sociais'!E31","v":0.1212},{"$f":"ROUND(E21*F$16,2)","v":335.49},null,"* Nota 1 - Provisiona-se, mensalmente, o proporcional a 1/12 dos valores referentes a gratificação natalina, férias e adicional de férias."]
[null,null,null,null,null,null,null,"* Nota 2 - O adicional de férias contido no Submódulo 2.1 corresponde a 1/3 da remuneração que, por sua vez, é dividida por 12 contome Nota 1."]
[null,"Submódulo 2.2 - Encargos Previdenciários (GPS), Fundo de Garantia por Tempo de Serviço (FGTS) e Outras Contribuições"]
[null,null,"A","INSS (art. 22, inciso I, Lei nº 8.212/91)",{"$f":"'Encargos Sociais'!E14","v":0},{"$f":"ROUND(E24*($F$16+$F$41+$F$73),2)","v":0}]
[null,null,"B","Salário Educação (art. 3º, inciso I, Decreto nº 87.043/82)",{"$f":"'Encargos Sociais'!E15","v":2.5000000000000001E-2},{"$f":"ROUND(E25*($F$16+$F$41+$F$73),2)","v":78.97}]
[null,null,"C","SAT/RAT (art. 22, II, Lei 8.212/91 e Anexo V, Decreto 6.042/07) - Enquadramento 8211-3/00",{"$f":"'Encargos Sociais'!E16","v":0.03},94.77]
[null,null,"D","SESC ou SESI (art. 30, Lei nº 8.036/90 e art. 1º, Lei 8.154/90)",{"$f":"'Encargos Sociais'!E17","v":1.4999999999999999E-2},47.38]
[null,null,"E","SENAI ou SENAC (Decreto nº 2.318/86)",{"$f":"'Encargos Sociais'!E18","v":0.01},31.59]
[null,null,"F","SEBRAE (§ 3º, art. 8º, Lei 8.029/90, alterada pela Lei nº 8.154/90)",{"$f":"'Encargos Sociais'!E19","v":6.0000000000000001E-3},18.95]
[null,null,"G","INCRA (art. 1º, I, Decreto Lei 1.146/70 e Lei 7.787, de 30/06/89)",{"$f":"'Encargos Sociais'!E20","v":2E-3},6.32,null,"* Nota 1 - Os percentuais dos encargos previdenciários, do FGTS e demais contribuições são estabelecidos por legislação vigente."]
[null,null,"H","FGTS (Lei Complementar nº 110/01 e art. 30, Lei nº 8.036/90)",{"$f":"'Encargos Sociais'!E21","v":0.08},252.71,null,"* Nota 2 - O SAT, a depender do grau de risco do serviço, irá variar entre 1%, para risco leve, de 2%, para risco médio, e de 3% para risco grave."]
[null,null,"I","SECONCI (Convenções Coletivas de Trabalho da construção)",{"$f":"'Encargos Sociais'!E22","v":0.01},31.59,null,"* Nota 3 - Os percentuais do Submódulo 2.2 incidem sobre o Módulo 1 e o Submódulo 2.1."]
[]
[null,"Submódulo 2.3 - Benefícios Mensais e Diários"]
[null,null,"A","Auxílio Transporte",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$95,83)","v":488.59}]
[null,null,"B","Auxílio Alimentação",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$95,90)","v":770}]
[null,null,"C","Assistência Médica e Familiar",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$103,98)","v":0}]
[null,null,"D","Outros (Seguro de vida, auxílio funeral, auxílio odontológico e auxílio creche)",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$121,115)","v":13.95},null,"* Nota 1 - O valor informado deverá ser o custo real do benefício (descontado o valor eventualmente pago pelo empregado)."]
[null,null,null,null,null,null,null,"* Nota 2 - Observar a previsão dos benefícios contidos em Acordos, Convenções e Dissídios Coletivos de Trabalho e o disposto no art. 6º da IN 5/2017"]
[null,null,null,"QUADRO-RESUMO DO MÓDULO 2"]
[null,null,null,"2.1 - 13º Salário, Férias e Adicional de Férias - 13º Destacado - Calculado no Módulo 7 ",{"$f":"SUM(E20:E21)","v":0.1212},{"$f":"F20+F21","v":335.49}]
[null,null,null,"2.2 - Encargos Previdenciários (GPS), Fundo de Garantia por Tempo de Serviço (FGTS) e Contribuições",{"$f":"SUM(E24:E32)","v":0.17800000000000002},{"$f":"SUM(F24:F32)","v":562.28000000000009}]
[null,null,null,"2.3 - Benefícios Mensais e Diários",null,{"$f":"SUM(F35:F38)","v":1272.54}]
[]
[null,null,null,"TOTAL DOS ENCARGOS E BENEFÍCIOS",null,{"$f":"SUM(F41:F43)","v":2170.31}]
[]
[null,"MÓDULO 3 - PREVISÃO PARA RESCISÃO",null,null,"Percentuais","Valor"]
[null,null,"A","Aviso Prévio Indenizado (Art. 7º, inciso XXI, da CF/1988 e arts. 477, 487, §1º, e 491 da CLT)",{"$f":"'Encargos Sociais'!E36","v":5.0000000000000001E-3},{"$f":"ROUND(E48*$F$16,2)","v":13.84}]
[null,null,"B","Incidência do FGTS sobre o Aviso Prévio Indenizado (Súmula 305 TST)",{"$f":"'Encargos Sociais'!E37","v":4.0000000000000002E-4},1.1100000000000001,null,"* Nota 1 - Adotou-se os parâmetros do estudo do STF (http://www.stf.jus.br/arquivo/cms/sobrestfestudosci/anexo/encargos_sociais_03102007.pdf), onde 5% do pessoal é demitido pelo empregador no decurso do contrato (para estes, considerou-se o aviso prévio indenizado). Desprezou-se as demissões por justa causa e os pedidos de demissão."]
[null,null,"C","Multa do FGTS e Contribuição Social sobre o Aviso Prévio Indenizado (Art. 18, §1º, da Lei 8.036/1990 e art. 1º da LC nº 110/2001)",{"$f":"'Encargos Sociais'!E38","v":1.9E-3},5.26,null,"* Nota 2 - No cálculo do percentual, considerou-se 36 dias, correspondendo à metade da duração média dos contratos (2 anos)"]
[null,null,"D","Aviso Prévio Trabalhado (Art. 488, parágrafo único, CLT)",{"$f":"'Encargos Sociais'!E39","v":1.2E-2},33.22,null,"* Nota 3 - Incide sobre a Remuneração + 13º salário (1/12) + Férias (1/12) + Adicional de Férias (1/36) x 50% multa (40% para o empregado e 10% de contribuição social) x 8% FGTS"]
[null,null,"E","Incidência de GPS, FGTS e outras contribuições sobre o Aviso Prévio Trabalhado",{"$f":"'Encargos Sociais'!E40","v":2.0999999999999999E-3},5.81,null,"* Nota 4 - Os 95% restantes do cálculo, a um prazo médio de contrato de 4 anos. Assim, calcula-se 7 dias para o 1º ano de contrato e mais 3 dias para os 3 anos seguintes."]
[null,null,"F","Multa do FGTS e Contribuição Social sobre o Aviso Prévio Trabalhado",{"$f":"'Encargos Sociais'!E41","v":1.4500000000000001E-2},40.14]
[]
[null,null,null,"TOTAL DE PREVISÃO PARA RESCISÃO",null,{"$f":"SUM(F48:F53)","v":99.38}]
[]
[null,"MÓDULO 4 - CUSTO DO PROFISSIONAL AUSENTE",null,null,"Percentuais","Valor"]
[null,"Submódulo 4.1 - Ausências Legais"]
[null,null,"A","Férias (Arts. 129 e 130, inc. I, da CLT) - Calculado no Submódulo 2.1",0,{"$f":"ROUND(E59*$F$16,2)","v":0},null,"* Nota 1 - As alíneas “A” a “F” referem-se somente ao custo que será pago ao repositor pelos dias \ntrabalhados quando da necessidade de substituir a mão de obra alocada na prestação do serviço."]
[null,null,"B","Ausências Legais (Arts. 131 e 473 da CLT)",{"$f":"'Encargos Sociais'!E26","v":7.9000000000000008E-3},21.87,null,"* Nota 2 - Adotou-se a estimativa do SINAPI de 2 dias por ano."]
[null,null,"C","Licença-Paternidade (Art. 7º, XIX, e art. 10, §1º, do ADCT, CF/1988 e Art. 1º, II, da Lei 11.770/2008)",{"$f":"'Encargos Sociais'!E27","v":8.0000000000000004E-4},2.21,null,"* Nota 3 - Utilizada a proporção de 50% para homens, 5 dias de afastamento, e a probabilidade de um trabalhador requerer a Licença Paternidade em 5,22%, conforme SINAPI (citando dados da PNAD 2015)"]
[null,null,"D","Ausência por Acidente de Trabalho (Art. 131, III, da CLT)",{"$f":"'Encargos Sociais'!E28","v":8.9999999999999998E-4},2.4900000000000002,null,"* Nota 4 - Utilzada a estatística de 1,96% dos contribuintes beneficiados com a emissão do auxílio, conforme Anuário Estatístico da Previdência Social. Afastamento de 15 dias a cargo da empresa."]
[null,null,"E","Afastamento Maternidade (Art. 71 da Lei nº 8.213/1991)",{"$f":"'Encargos Sociais'!E29","v":3.3E-3},9.1300000000000008,null,"* Nota 5 - Utilizada a proporção de 50% para mulheres, 180 dias de afastamento, e a probabilidade de uma trabalhadora requerer a Licença Maternidade em 4,91%, conforme SINAPI (citando dados do IBGE 2016)"]
[null,null,"F","Auxílio Enfermidade - Doença (Art. 59 da Lei nº 8.213/1991)",{"$f":"'Encargos Sociais'!E30","v":7.1000000000000004E-3},19.649999999999999,null,"* Nota 6 - Utilizada a estatística de 3,37% dos contribuintes beneficiados com o auxílio, conforme Anuário Estatístico da Previdência Social de 2015 (acrescidos de 2 dias ao ano, para os quais o trabalhador nem requer o benefício da Previdência - conforme SINAPI)"]
[]
[null,"Submódulo 4.2 - Intrajornada"]
[null,null,"A","Intervalo para repouso ou alimentação",{"$f":"'Encargos Sociais'!E33","v":0},{"$f":"ROUND(E67*$F$16,2)","v":0}]
[]
[null,null,null,"QUADRO-RESUMO DO MÓDULO 4",null,"Valor"]
[null,null,null,"4.1 - Ausências Legais",{"$f":"SUM(E59:E64)","v":2.0000000000000004E-2},{"$f":"ROUND(E70*$F$16,2)","v":55.36}]
[null,null,null,"4.2 - Intrajornada",{"$f":"E67","v":0},{"$f":"ROUND(E71*$F$16,2)","v":0}]
[]
[null,null,null,"TOTAL DE PREVISÃO PARA RESCISÃO E INTERVALO INTRAJORNADA",null,{"$f":"SUM(F70:F71)","v":55.36}]
[]
[null,"MÓDULO 5 - INSUMOS DIVERSOS",null,null,null,"Valor"]
[null,null,"A","Uniformes - aquisição",null,0]
[null,null,"B","Materiais de consumo relacionados ao posto - aquisição",null,{"$f":"ROUND(HLOOKUP(B5,'Mat Cons'!I11:DX13,3)/12,2)","v":0}]
[null,null,"C","Ferramentas relacionadas ao posto - remuneração da sua depreciação / manutenção",null,{"$f":"HLOOKUP(B5,'Relacion - Ferram'!Q3:EF5,3)","v":7.27}]
[null,null,"D","Equipamentos relacionados ao posto - remuneração da sua depreciação / manutenção",null,{"$f":"HLOOKUP(B5,'Equip Rel'!Q11:EF13,3)","v":0}]
[null,null,"E","Equipamentos de Proteção Individual - EPI - aquisição",null,{"$f":"ROUND(HLOOKUP(B5,EPI!I4:X6,3)/12,2)","v":0}]
[]
[null,null,null,"TOTAL DE INSUMOS DIVERSOS",null,{"$f":"SUM(F76:F81)","v":7.27},null,"* Nota - Valores mensais por empregado"]
[]
[null,"MÓDULO 6 - CUSTOS INDIRETOS, TRIBUTOS E LUCRO - BDI",null,null,"Percentuais","Valor"]
[null,null,"A","Custos Indiretos",{"$f":"'BDI - Geral'!E7","v":2.2699999999999998E-2}]
[null,null,"A.1","Administração Central",{"$f":"'BDI - Geral'!E8","v":1.7299999999999999E-2}]
[null,null,"A.2","Seguros, Garantias e Riscos",{"$f":"'BDI - Geral'!E9","v":5.4000000000000003E-3}]
[null,null,"B","Lucro",{"$f":"'BDI - Geral'!E11","v":2.6700000000000002E-2}]
[null,null,"C","Tributos",{"$f":"SUM(E90:E91)","v":0.16899999999999998}]
[null,null,"C.1","Tributos Federais (COFINS, PIS e CPRB)",{"$f":"'BDI - Geral'!E19","v":0.11899999999999999}]
[null,null,"C.2","Tributos Distritais (ISS)",{"$f":"'BDI - Geral'!E24","v":0.05},null,null,"* Nota - Utilizou-se o indicado pelo Sindicato da Arquitetura e da Engenharia (Sinaenco, 2008, p. 22), que adota um percentual redutor de 20% no cálculo dos custos tributários relativos às contribuições PIS e COFINS"]
[null,null,"D","Despesas Financeiras",{"$f":"'BDI - Geral'!E14","v":4.3678394385358033E-3}]
[]
[null,null,null,"TOTAL DE BDI",{"$f":"'BDI - Geral'!E27","v":0.26910000000000001},{"$f":"ROUND(E94*E102,2)","v":1372.51}]
[]
[null,null,null,"QUADRO-RESUMO DO CUSTO MENSAL POR EMPREGADO - SEM O 13º","Valor"]
[null,null,null,"Módulo 1 - Composição da Remuneração",{"$f":"F16","v":2768.04}]
[null,null,null,"Módulo 2 - Encargos e Benefícios Anuais, Mensais e Diários",{"$f":"F45","v":2170.31}]
[null,null,null,"Módulo 3 - Provisão para Rescisão",{"$f":"F55","v":99.38}]
[null,null,null,"Módulo 4 - Custo de Reposição do Profissional Ausente",{"$f":"F73","v":55.36}]
[null,null,null,"Módulo 5 - Insumos Diversos",{"$f":"F82","v":7.27}]
[null,null,null,"SUBTOTAL (A+B+C+D+E)",{"$f":"SUM(E97:E101)","v":5100.3600000000006}]
[null,null,null,"Módulo 6 - Custos Indiretos, Tributos e Lucro",{"$f":"F94","v":1372.51}]
[]
[null,null,null,"TOTAL DO POSTO",{"$f":"SUM(E102:E103)","v":6472.8700000000008}]
[]
[null,"MÓDULO 7 - DESTAQUE DO MÓDULO 2 - 13º SALÁRIO",null,null,"Percentuais","Valor"]
[null,null,"A","13º Salário",{"$f":"'Encargos Sociais'!E32","v":8.3299999999999999E-2},{"$f":"ROUND(E108*F$16,2)","v":230.58}]
[null,null,"B","Encargos Sociais sobre o 13º Salário - Taxa calculada no SUBMÓDULO 2.2",{"$f":"SUM($E$24:$E$32)","v":0.17800000000000002},{"$f":"ROUND(E109*$F$108,2)","v":41.04},null,"* Nota 1 - Provisiona-se, mensalmente, o proporcional a 1/12 dos valores referentes a gratificação natalina e adicional de férias."]
[null,null,"C","BDI sobre o 13º Salário - Taxa calculada no MÓDULO 6",{"$f":"E94","v":0.26910000000000001},{"$f":"ROUND(E110*($F$108+$F$109),2)","v":73.09}]
[]
[null,null,null,"TOTAL DO DESTAQUE DO 13º SALÁRIO",null,{"$f":"SUM(F108:F110)","v":344.71000000000004}]
[]
[null,null,null,"QUADRO-RESUMO DO CUSTO MENSAL POR EMPREGADO","Valor"]
[null,null,null,"Custo total - sem o 13º Salário",{"$f":"ROUND(E105,2)","v":6472.87}]
[null,null,null,"Destaque do 13º Salário (valor mensal)",{"$f":"ROUND(F112,2)","v":344.71}]
[]
[null,null,null,"TOTAL DO POSTO",{"$f":"E115+E116","v":6817.58}]

{"sheet":"3","index":6,"n_rows":118,"n_cols":8,"rows_kept":118,"cut":false,"hidden":false,"merged":[[17,1,17,3],[106,1,106,3],[39,3,39,5],[46,1,46,3],[56,1,56,3],[68,3,68,5],[74,1,74,3],[83,1,83,3],[1,1,1,5],[2,1,2,5],[4,1,4,2],[5,1,5,2],[7,1,7,3]]}
[]
[null,"PLANILHA DE ESTIMATIVA DE CUSTOS"]
[null,"Padrão IN 05/2017 e IN 07/2018 - MPDG"]
[]
[null,3,null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$22,6)","v":"ASSISTENTE DE CONTROLE OPERACIONAL"},"QUANTIDADE",{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$22,10)","v":4}]
[null,"CCT",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$22,16)","v":"SINDUSCON/DF x STICOMBE/DF \nCCT 2024/2025\nN.º DF000276/2024"},"DATA-BASE",{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$22,17)","v":"2024-05-01"}]
[]
[null,"MÓDULO 1 - COMPOSIÇÃO DA REMUNERAÇÃO",null,null,null,"Valor"]
[null,null,"A","Salário-Base",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$22,8)","v":3240.37}]
[null,null,"B","Adicional de Periculosidade",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$39,26)","v":0}]
[null,null,"C","Adicional de Insalubridade",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$39,32)","v":0}]
[null,null,"D","Adicional Noturno",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$52,47)","v":0},null,"* Nota 1 - O Módulo 1 refere-se ao valor mensal devido ao empregado pela prestação do serviço no período de 12 meses."]
[null,null,"E","Adicional de Hora Extra",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$69,64)","v":0},null,"* Nota 2 - O adicional de hora extra no feriado trabalhado foi suprimido pela Lei 13.467/17"]
[null,null,"F","Outros (adicional de sobreaviso)",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$69,34)","v":0},null,"* Nota 3 - ART. 7º, § 2º, DA LEI Nº 605/49.Sendo mensalista o obreiro, o adicional noturno pago de forma fixa já é considerado integrado para os efeitos do pagamento do repouso semanal remunerado, nos termos do art. 7º, § 2º, da Lei nº 605/49."]
[]
[null,null,null,"TOTAL DA REMUNERAÇÃO",null,{"$f":"SUM(F9:F14)","v":3240.37}]
[]
[null,"MÓDULO 2 - ENCARGOS E BENEFÍCIOS ANUAIS, MENSAIS E DIÁRIOS",null,null,"Percentuais","Valor"]
[null,"Submódulo 2.1 - 13º Salário, Férias e Adicional de Férias"]
[null,null,"A","13º Salário - Calculado no Módulo 7 - Destacado",0,{"$f":"ROUND(E20*F$16,2)","v":0}]
[null,null,"B","Férias e Adicional de Férias",{"$f":"'Encargos Sociais'!E25+'Encargos Sociais'!E31","v":0.1212},{"$f":"ROUND(E21*F$16,2)","v":392.73},null,"* Nota 1 - Provisiona-se, mensalmente, o proporcional a 1/12 dos valores referentes a gratificação natalina, férias e adicional de férias."]
[null,null,null,null,null,null,null,"* Nota 2 - O adicional de férias contido no Submódulo 2.1 corresponde a 1/3 da remuneração que, por sua vez, é dividida por 12 contome Nota 1."]
[null,"Submódulo 2.2 - Encargos Previdenciários (GPS), Fundo de Garantia por Tempo de Serviço (FGTS) e Outras Contribuições"]
[null,null,"A","INSS (art. 22, inciso I, Lei nº 8.212/91)",{"$f":"'Encargos Sociais'!E14","v":0},{"$f":"ROUND(E24*($F$16+$F$41+$F$73),2)","v":0}]
[null,null,"B","Salário Educação (art. 3º, inciso I, Decreto nº 87.043/82)",{"$f":"'Encargos Sociais'!E15","v":2.5000000000000001E-2},{"$f":"ROUND(E25*($F$16+$F$41+$F$73),2)","v":92.45}]
[null,null,"C","SAT/RAT (art. 22, II, Lei 8.212/91 e Anexo V, Decreto 6.042/07) - Enquadramento 8211-3/00",{"$f":"'Encargos Sociais'!E16","v":0.03},110.94]
[null,null,"D","SESC ou SESI (art. 30, Lei nº 8.036/90 e art. 1º, Lei 8.154/90)",{"$f":"'Encargos Sociais'!E17","v":1.4999999999999999E-2},55.47]
[null,null,"E","SENAI ou SENAC (Decreto nº 2.318/86)",{"$f":"'Encargos Sociais'!E18","v":0.01},36.979999999999997]
[null,null,"F","SEBRAE (§ 3º, art. 8º, Lei 8.029/90, alterada pela Lei nº 8.154/90)",{"$f":"'Encargos Sociais'!E19","v":6.0000000000000001E-3},22.19]
[null,null,"G","INCRA (art. 1º, I, Decreto Lei 1.146/70 e Lei 7.787, de 30/06/89)",{"$f":"'Encargos Sociais'!E20","v":2E-3},7.4,null,"* Nota 1 - Os percentuais dos encargos previdenciários, do FGTS e demais contribuições são estabelecidos por legislação vigente."]
[null,null,"H","FGTS (Lei Complementar nº 110/01 e art. 30, Lei nº 8.036/90)",{"$f":"'Encargos Sociais'!E21","v":0.08},295.83,null,"* Nota 2 - O SAT, a depender do grau de risco do serviço, irá variar entre 1%, para risco leve, de 2%, para risco médio, e de 3% para risco grave."]
[null,null,"I","SECONCI (Convenções Coletivas de Trabalho da construção)",{"$f":"'Encargos Sociais'!E22","v":0.01},36.979999999999997,null,"* Nota 3 - Os percentuais do Submódulo 2.2 incidem sobre o Módulo 1 e o Submódulo 2.1."]
[]
[null,"Submódulo 2.3 - Benefícios Mensais e Diários"]
[null,null,"A","Auxílio Transporte",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$95,83)","v":488.59}]
[null,null,"B","Auxílio Alimentação",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$95,90)","v":770}]
[null,null,"C","Assistência Médica e Familiar",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$103,98)","v":0}]
[null,null,"D","Outros (Seguro de vida, auxílio funeral, auxílio odontológico e auxílio creche)",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$121,115)","v":13.95},null,"* Nota 1 - O valor informado deverá ser o custo real do benefício (descontado o valor eventualmente pago pelo empregado)."]
[null,null,null,null,null,null,null,"* Nota 2 - Observar a previsão dos benefícios contidos em Acordos, Convenções e Dissídios Coletivos de Trabalho e o disposto no art. 6º da IN 5/2017"]
[null,null,null,"QUADRO-RESUMO DO MÓDULO 2"]
[null,null,null,"2.1 - 13º Salário, Férias e Adicional de Férias - 13º Destacado - Calculado no Módulo 7 ",{"$f":"SUM(E20:E21)","v":0.1212},{"$f":"F20+F21","v":392.73}]
[null,null,null,"2.2 - Encargos Previdenciários (GPS), Fundo de Garantia por Tempo de Serviço (FGTS) e Contribuições",{"$f":"SUM(E24:E32)","v":0.17800000000000002},{"$f":"SUM(F24:F32)","v":658.24}]
[null,null,null,"2.3 - Benefícios Mensais e Diários",null,{"$f":"SUM(F35:F38)","v":1272.54}]
[]
[null,null,null,"TOTAL DOS ENCARGOS E BENEFÍCIOS",null,{"$f":"SUM(F41:F43)","v":2323.5100000000002}]
[]
[null,"MÓDULO 3 - PREVISÃO PARA RESCISÃO",null,null,"Percentuais","Valor"]
[null,null,"A","Aviso Prévio Indenizado (Art. 7º, inciso XXI, da CF/1988 e arts. 477, 487, §1º, e 491 da CLT)",{"$f":"'Encargos Sociais'!E36","v":5.0000000000000001E-3},{"$f":"ROUND(E48*$F$16,2)","v":16.2}]
[null,null,"B","Incidência do FGTS sobre o Aviso Prévio Indenizado (Súmula 305 TST)",{"$f":"'Encargos Sociais'!E37","v":4.0000000000000002E-4},1.3,null,"* Nota 1 - Adotou-se os parâmetros do estudo do STF (http://www.stf.jus.br/arquivo/cms/sobrestfestudosci/anexo/encargos_sociais_03102007.pdf), onde 5% do pessoal é demitido pelo empregador no decurso do contrato (para estes, considerou-se o aviso prévio indenizado). Desprezou-se as demissões por justa causa e os pedidos de demissão."]
[null,null,"C","Multa do FGTS e Contribuição Social sobre o Aviso Prévio Indenizado (Art. 18, §1º, da Lei 8.036/1990 e art. 1º da LC nº 110/2001)",{"$f":"'Encargos Sociais'!E38","v":1.9E-3},6.16,null,"* Nota 2 - No cálculo do percentual, considerou-se 36 dias, correspondendo à metade da duração média dos contratos (2 anos)"]
[null,null,"D","Aviso Prévio Trabalhado (Art. 488, parágrafo único, CLT)",{"$f":"'Encargos Sociais'!E39","v":1.2E-2},38.880000000000003,null,"* Nota 3 - Incide sobre a Remuneração + 13º salário (1/12) + Férias (1/12) + Adicional de Férias (1/36) x 50% multa (40% para o empregado e 10% de contribuição social) x 8% FGTS"]
[null,null,"E","Incidência de GPS, FGTS e outras contribuições sobre o Aviso Prévio Trabalhado",{"$f":"'Encargos Sociais'!E40","v":2.0999999999999999E-3},6.8,null,"* Nota 4 - Os 95% restantes do cálculo, a um prazo médio de contrato de 4 anos. Assim, calcula-se 7 dias para o 1º ano de contrato e mais 3 dias para os 3 anos seguintes."]
[null,null,"F","Multa do FGTS e Contribuição Social sobre o Aviso Prévio Trabalhado",{"$f":"'Encargos Sociais'!E41","v":1.4500000000000001E-2},46.99]
[]
[null,null,null,"TOTAL DE PREVISÃO PARA RESCISÃO",null,{"$f":"SUM(F48:F53)","v":116.33000000000001}]
[]
[null,"MÓDULO 4 - CUSTO DO PROFISSIONAL AUSENTE",null,null,"Percentuais","Valor"]
[null,"Submódulo 4.1 - Ausências Legais"]
[null,null,"A","Férias (Arts. 129 e 130, inc. I, da CLT) - Calculado no Submódulo 2.1",0,{"$f":"ROUND(E59*$F$16,2)","v":0},null,"* Nota 1 - As alíneas “A” a “F” referem-se somente ao custo que será pago ao repositor pelos dias \ntrabalhados quando da necessidade de substituir a mão de obra alocada na prestação do serviço."]
[null,null,"B","Ausências Legais (Arts. 131 e 473 da CLT)",{"$f":"'Encargos Sociais'!E26","v":7.9000000000000008E-3},25.6,null,"* Nota 2 - Adotou-se a estimativa do SINAPI de 2 dias por ano."]
[null,null,"C","Licença-Paternidade (Art. 7º, XIX, e art. 10, §1º, do ADCT, CF/1988 e Art. 1º, II, da Lei 11.770/2008)",{"$f":"'Encargos Sociais'!E27","v":8.0000000000000004E-4},2.59,null,"* Nota 3 - Utilizada a proporção de 50% para homens, 5 dias de afastamento, e a probabilidade de um trabalhador requerer a Licença Paternidade em 5,22%, conforme SINAPI (citando dados da PNAD 2015)"]
[null,null,"D","Ausência por Acidente de Trabalho (Art. 131, III, da CLT)",{"$f":"'Encargos Sociais'!E28","v":8.9999999999999998E-4},2.92,null,"* Nota 4 - Utilzada a estatística de 1,96% dos contribuintes beneficiados com a emissão do auxílio, conforme Anuário Estatístico da Previdência Social. Afastamento de 15 dias a cargo da empresa."]
[null,null,"E","Afastamento Maternidade (Art. 71 da Lei nº 8.213/1991)",{"$f":"'Encargos Sociais'!E29","v":3.3E-3},10.69,null,"* Nota 5 - Utilizada a proporção de 50% para mulheres, 180 dias de afastamento, e a probabilidade de uma trabalhadora requerer a Licença Maternidade em 4,91%, conforme SINAPI (citando dados do IBGE 2016)"]
[null,null,"F","Auxílio Enfermidade - Doença (Art. 59 da Lei nº 8.213/1991)",{"$f":"'Encargos Sociais'!E30","v":7.1000000000000004E-3},23.01,null,"* Nota 6 - Utilizada a estatística de 3,37% dos contribuintes beneficiados com o auxílio, conforme Anuário Estatístico da Previdência Social de 2015 (acrescidos de 2 dias ao ano, para os quais o trabalhador nem requer o benefício da Previdência - conforme SINAPI)"]
[]
[null,"Submódulo 4.2 - Intrajornada"]
[null,null,"A","Intervalo para repouso ou alimentação",{"$f":"'Encargos Sociais'!E33","v":0},{"$f":"ROUND(E67*$F$16,2)","v":0}]
[]
[null,null,null,"QUADRO-RESUMO DO MÓDULO 4",null,"Valor"]
[null,null,null,"4.1 - Ausências Legais",{"$f":"SUM(E59:E64)","v":2.0000000000000004E-2},{"$f":"ROUND(E70*$F$16,2)","v":64.81}]
[null,null,null,"4.2 - Intrajornada",{"$f":"E67","v":0},{"$f":"ROUND(E71*$F$16,2)","v":0}]
[]
[null,null,null,"TOTAL DE PREVISÃO PARA RESCISÃO E INTERVALO INTRAJORNADA",null,{"$f":"SUM(F70:F71)","v":64.81}]
[]
[null,"MÓDULO 5 - INSUMOS DIVERSOS",null,null,null,"Valor"]
[null,null,"A","Uniformes - aquisição",null,0]
[null,null,"B","Materiais de consumo relacionados ao posto - aquisição",null,{"$f":"ROUND(HLOOKUP(B5,'Mat Cons'!I11:DX13,3)/12,2)","v":0}]
[null,null,"C","Ferramentas relacionadas ao posto - remuneração da sua depreciação / manutenção",null,{"$f":"HLOOKUP(B5,'Relacion - Ferram'!Q3:EF5,3)","v":0}]
[null,null,"D","Equipamentos relacionados ao posto - remuneração da sua depreciação / manutenção",null,{"$f":"HLOOKUP(B5,'Equip Rel'!Q11:EF13,3)","v":0}]
[null,null,"E","Equipamentos de Proteção Individual - EPI - aquisição",null,{"$f":"ROUND(HLOOKUP(B5,EPI!I4:X6,3)/12,2)","v":0}]
[]
[null,null,null,"TOTAL DE INSUMOS DIVERSOS",null,{"$f":"SUM(F76:F81)","v":0},null,"* Nota - Valores mensais por empregado"]
[]
[null,"MÓDULO 6 - CUSTOS INDIRETOS, TRIBUTOS E LUCRO - BDI",null,null,"Percentuais","Valor"]
[null,null,"A","Custos Indiretos",{"$f":"'BDI - Geral'!E7","v":2.2699999999999998E-2}]
[null,null,"A.1","Administração Central",{"$f":"'BDI - Geral'!E8","v":1.7299999999999999E-2}]
[null,null,"A.2","Seguros, Garantias e Riscos",{"$f":"'BDI - Geral'!E9","v":5.4000000000000003E-3}]
[null,null,"B","Lucro",{"$f":"'BDI - Geral'!E11","v":2.6700000000000002E-2}]
[null,null,"C","Tributos",{"$f":"SUM(E90:E91)","v":0.16899999999999998}]
[null,null,"C.1","Tributos Federais (COFINS, PIS e CPRB)",{"$f":"'BDI - Geral'!E19","v":0.11899999999999999}]
[null,null,"C.2","Tributos Distritais (ISS)",{"$f":"'BDI - Geral'!E24","v":0.05},null,null,"* Nota - Utilizou-se o indicado pelo Sindicato da Arquitetura e da Engenharia (Sinaenco, 2008, p. 22), que adota um percentual redutor de 20% no cálculo dos custos tributários relativos às contribuições PIS e COFINS"]
[null,null,"D","Despesas Financeiras",{"$f":"'BDI - Geral'!E14","v":4.3678394385358033E-3}]
[]
[null,null,null,"TOTAL DE BDI",{"$f":"'BDI - Geral'!E27","v":0.26910000000000001},{"$f":"ROUND(E94*E102,2)","v":1545.98}]
[]
[null,null,null,"QUADRO-RESUMO DO CUSTO MENSAL POR EMPREGADO - SEM O 13º","Valor"]
[null,null,null,"Módulo 1 - Composição da Remuneração",{"$f":"F16","v":3240.37}]
[null,null,null,"Módulo 2 - Encargos e Benefícios Anuais, Mensais e Diários",{"$f":"F45","v":2323.5100000000002}]
[null,null,null,"Módulo 3 - Provisão para Rescisão",{"$f":"F55","v":116.33000000000001}]
[null,null,null,"Módulo 4 - Custo de Reposição do Profissional Ausente",{"$f":"F73","v":64.81}]
[null,null,null,"Módulo 5 - Insumos Diversos",{"$f":"F82","v":0}]
[null,null,null,"SUBTOTAL (A+B+C+D+E)",{"$f":"SUM(E97:E101)","v":5745.02}]
[null,null,null,"Módulo 6 - Custos Indiretos, Tributos e Lucro",{"$f":"F94","v":1545.98}]
[]
[null,null,null,"TOTAL DO POSTO",{"$f":"SUM(E102:E103)","v":7291}]
[]
[null,"MÓDULO 7 - DESTAQUE DO MÓDULO 2 - 13º SALÁRIO",null,null,"Percentuais","Valor"]
[null,null,"A","13º Salário",{"$f":"'Encargos Sociais'!E32","v":8.3299999999999999E-2},{"$f":"ROUND(E108*F$16,2)","v":269.92}]
[null,null,"B","Encargos Sociais sobre o 13º Salário - Taxa calculada no SUBMÓDULO 2.2",{"$f":"SUM($E$24:$E$32)","v":0.17800000000000002},{"$f":"ROUND(E109*$F$108,2)","v":48.05},null,"* Nota 1 - Provisiona-se, mensalmente, o proporcional a 1/12 dos valores referentes a gratificação natalina e adicional de férias."]
[null,null,"C","BDI sobre o 13º Salário - Taxa calculada no MÓDULO 6",{"$f":"E94","v":0.26910000000000001},{"$f":"ROUND(E110*($F$108+$F$109),2)","v":85.57}]
[]
[null,null,null,"TOTAL DO DESTAQUE DO 13º SALÁRIO",null,{"$f":"SUM(F108:F110)","v":403.54}]
[]
[null,null,null,"QUADRO-RESUMO DO CUSTO MENSAL POR EMPREGADO","Valor"]
[null,null,null,"Custo total - sem o 13º Salário",{"$f":"ROUND(E105,2)","v":7291}]
[null,null,null,"Destaque do 13º Salário (valor mensal)",{"$f":"ROUND(F112,2)","v":403.54}]
[]
[null,null,null,"TOTAL DO POSTO",{"$f":"E115+E116","v":7694.54}]

{"sheet":"4","index":7,"n_rows":118,"n_cols":8,"rows_kept":118,"cut":false,"hidden":false,"merged":[[17,1,17,3],[1,1,1,5],[2,1,2,5],[4,1,4,2],[5,1,5,2],[7,1,7,3],[106,1,106,3],[39,3,39,5],[46,1,46,3],[56,1,56,3],[68,3,68,5],[74,1,74,3],[83,1,83,3]]}
[]
[null,"PLANILHA DE ESTIMATIVA DE CUSTOS"]
[null,"Padrão IN 05/2017 e IN 07/2018 - MPDG"]
[]
[null,4,null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$22,6)","v":"BOMBEIRO HIDRÁULICO DE MANUTENÇÃO I"},"QUANTIDADE",{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$22,10)","v":17}]
[null,"CCT",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$22,16)","v":"SINDUSCON/DF x STICOMBE/DF \nCCT 2024/2025\nN.º DF000276/2024"},"DATA-BASE",{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$22,17)","v":"2024-05-01"}]
[]
[null,"MÓDULO 1 - COMPOSIÇÃO DA REMUNERAÇÃO",null,null,null,"Valor"]
[null,null,"A","Salário-Base",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$22,8)","v":2752.02}]
[null,null,"B","Adicional de Periculosidade",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$39,26)","v":0}]
[null,null,"C","Adicional de Insalubridade",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$39,32)","v":564.79999999999995}]
[null,null,"D","Adicional Noturno",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$52,47)","v":0},null,"* Nota 1 - O Módulo 1 refere-se ao valor mensal devido ao empregado pela prestação do serviço no período de 12 meses."]
[null,null,"E","Adicional de Hora Extra",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$69,64)","v":0},null,"* Nota 2 - O adicional de hora extra no feriado trabalhado foi suprimido pela Lei 13.467/17"]
[null,null,"F","Outros (adicional de sobreaviso)",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$69,34)","v":0},null,"* Nota 3 - ART. 7º, § 2º, DA LEI Nº 605/49.Sendo mensalista o obreiro, o adicional noturno pago de forma fixa já é considerado integrado para os efeitos do pagamento do repouso semanal remunerado, nos termos do art. 7º, § 2º, da Lei nº 605/49."]
[]
[null,null,null,"TOTAL DA REMUNERAÇÃO",null,{"$f":"SUM(F9:F14)","v":3316.8199999999997}]
[]
[null,"MÓDULO 2 - ENCARGOS E BENEFÍCIOS ANUAIS, MENSAIS E DIÁRIOS",null,null,"Percentuais","Valor"]
[null,"Submódulo 2.1 - 13º Salário, Férias e Adicional de Férias"]
[null,null,"A","13º Salário - Calculado no Módulo 7 - Destacado",0,{"$f":"ROUND(E20*F$16,2)","v":0}]
[null,null,"B","Férias e Adicional de Férias",{"$f":"'Encargos Sociais'!E25+'Encargos Sociais'!E31","v":0.1212},{"$f":"ROUND(E21*F$16,2)","v":402},null,"* Nota 1 - Provisiona-se, mensalmente, o proporcional a 1/12 dos valores referentes a gratificação natalina, férias e adicional de férias."]
[null,null,null,null,null,null,null,"* Nota 2 - O adicional de férias contido no Submódulo 2.1 corresponde a 1/3 da remuneração que, por sua vez, é dividida por 12 contome Nota 1."]
[null,"Submódulo 2.2 - Encargos Previdenciários (GPS), Fundo de Garantia por Tempo de Serviço (FGTS) e Outras Contribuições"]
[null,null,"A","INSS (art. 22, inciso I, Lei nº 8.212/91)",{"$f":"'Encargos Sociais'!E14","v":0},{"$f":"ROUND(E24*($F$16+$F$41+$F$73),2)","v":0}]
[null,null,"B","Salário Educação (art. 3º, inciso I, Decreto nº 87.043/82)",{"$f":"'Encargos Sociais'!E15","v":2.5000000000000001E-2},{"$f":"ROUND(E25*($F$16+$F$41+$F$73),2)","v":94.63}]
[null,null,"C","SAT/RAT (art. 22, II, Lei 8.212/91 e Anexo V, Decreto 6.042/07) - Enquadramento 8211-3/00",{"$f":"'Encargos Sociais'!E16","v":0.03},113.55]
[null,null,"D","SESC ou SESI (art. 30, Lei nº 8.036/90 e art. 1º, Lei 8.154/90)",{"$f":"'Encargos Sociais'!E17","v":1.4999999999999999E-2},56.78]
[null,null,"E","SENAI ou SENAC (Decreto nº 2.318/86)",{"$f":"'Encargos Sociais'!E18","v":0.01},37.85]
[null,null,"F","SEBRAE (§ 3º, art. 8º, Lei 8.029/90, alterada pela Lei nº 8.154/90)",{"$f":"'Encargos Sociais'!E19","v":6.0000000000000001E-3},22.71]
[null,null,"G","INCRA (art. 1º, I, Decreto Lei 1.146/70 e Lei 7.787, de 30/06/89)",{"$f":"'Encargos Sociais'!E20","v":2E-3},7.57,null,"* Nota 1 - Os percentuais dos encargos previdenciários, do FGTS e demais contribuições são estabelecidos por legislação vigente."]
[null,null,"H","FGTS (Lei Complementar nº 110/01 e art. 30, Lei nº 8.036/90)",{"$f":"'Encargos Sociais'!E21","v":0.08},302.81,null,"* Nota 2 - O SAT, a depender do grau de risco do serviço, irá variar entre 1%, para risco leve, de 2%, para risco médio, e de 3% para risco grave."]
[null,null,"I","SECONCI (Convenções Coletivas de Trabalho da construção)",{"$f":"'Encargos Sociais'!E22","v":0.01},37.85,null,"* Nota 3 - Os percentuais do Submódulo 2.2 incidem sobre o Módulo 1 e o Submódulo 2.1."]
[]
[null,"Submódulo 2.3 - Benefícios Mensais e Diários"]
[null,null,"A","Auxílio Transporte",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$95,83)","v":488.59}]
[null,null,"B","Auxílio Alimentação",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$95,90)","v":770}]
[null,null,"C","Assistência Médica e Familiar",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$103,98)","v":0}]
[null,null,"D","Outros (Seguro de vida, auxílio funeral, auxílio odontológico e auxílio creche)",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$121,115)","v":13.95},null,"* Nota 1 - O valor informado deverá ser o custo real do benefício (descontado o valor eventualmente pago pelo empregado)."]
[null,null,null,null,null,null,null,"* Nota 2 - Observar a previsão dos benefícios contidos em Acordos, Convenções e Dissídios Coletivos de Trabalho e o disposto no art. 6º da IN 5/2017"]
[null,null,null,"QUADRO-RESUMO DO MÓDULO 2"]
[null,null,null,"2.1 - 13º Salário, Férias e Adicional de Férias - 13º Destacado - Calculado no Módulo 7 ",{"$f":"SUM(E20:E21)","v":0.1212},{"$f":"F20+F21","v":402}]
[null,null,null,"2.2 - Encargos Previdenciários (GPS), Fundo de Garantia por Tempo de Serviço (FGTS) e Contribuições",{"$f":"SUM(E24:E32)","v":0.17800000000000002},{"$f":"SUM(F24:F32)","v":673.75000000000011}]
[null,null,null,"2.3 - Benefícios Mensais e Diários",null,{"$f":"SUM(F35:F38)","v":1272.54}]
[]
[null,null,null,"TOTAL DOS ENCARGOS E BENEFÍCIOS",null,{"$f":"SUM(F41:F43)","v":2348.29}]
[]
[null,"MÓDULO 3 - PREVISÃO PARA RESCISÃO",null,null,"Percentuais","Valor"]
[null,null,"A","Aviso Prévio Indenizado (Art. 7º, inciso XXI, da CF/1988 e arts. 477, 487, §1º, e 491 da CLT)",{"$f":"'Encargos Sociais'!E36","v":5.0000000000000001E-3},{"$f":"ROUND(E48*$F$16,2)","v":16.579999999999998}]
[null,null,"B","Incidência do FGTS sobre o Aviso Prévio Indenizado (Súmula 305 TST)",{"$f":"'Encargos Sociais'!E37","v":4.0000000000000002E-4},1.33,null,"* Nota 1 - Adotou-se os parâmetros do estudo do STF (http://www.stf.jus.br/arquivo/cms/sobrestfestudosci/anexo/encargos_sociais_03102007.pdf), onde 5% do pessoal é demitido pelo empregador no decurso do contrato (para estes, considerou-se o aviso prévio indenizado). Desprezou-se as demissões por justa causa e os pedidos de demissão."]
[null,null,"C","Multa do FGTS e Contribuição Social sobre o Aviso Prévio Indenizado (Art. 18, §1º, da Lei 8.036/1990 e art. 1º da LC nº 110/2001)",{"$f":"'Encargos Sociais'!E38","v":1.9E-3},6.3,null,"* Nota 2 - No cálculo do percentual, considerou-se 36 dias, correspondendo à metade da duração média dos contratos (2 anos)"]
[null,null,"D","Aviso Prévio Trabalhado (Art. 488, parágrafo único, CLT)",{"$f":"'Encargos Sociais'!E39","v":1.2E-2},39.799999999999997,null,"* Nota 3 - Incide sobre a Remuneração + 13º salário (1/12) + Férias (1/12) + Adicional de Férias (1/36) x 50% multa (40% para o empregado e 10% de contribuição social) x 8% FGTS"]
[null,null,"E","Incidência de GPS, FGTS e outras contribuições sobre o Aviso Prévio Trabalhado",{"$f":"'Encargos Sociais'!E40","v":2.0999999999999999E-3},6.97,null,"* Nota 4 - Os 95% restantes do cálculo, a um prazo médio de contrato de 4 anos. Assim, calcula-se 7 dias para o 1º ano de contrato e mais 3 dias para os 3 anos seguintes."]
[null,null,"F","Multa do FGTS e Contribuição Social sobre o Aviso Prévio Trabalhado",{"$f":"'Encargos Sociais'!E41","v":1.4500000000000001E-2},48.09]
[]
[null,null,null,"TOTAL DE PREVISÃO PARA RESCISÃO",null,{"$f":"SUM(F48:F53)","v":119.07}]
[]
[null,"MÓDULO 4 - CUSTO DO PROFISSIONAL AUSENTE",null,null,"Percentuais","Valor"]
[null,"Submódulo 4.1 - Ausências Legais"]
[null,null,"A","Férias (Arts. 129 e 130, inc. I, da CLT) - Calculado no Submódulo 2.1",0,{"$f":"ROUND(E59*$F$16,2)","v":0},null,"* Nota 1 - As alíneas “A” a “F” referem-se somente ao custo que será pago ao repositor pelos dias \ntrabalhados quando da necessidade de substituir a mão de obra alocada na prestação do serviço."]
[null,null,"B","Ausências Legais (Arts. 131 e 473 da CLT)",{"$f":"'Encargos Sociais'!E26","v":7.9000000000000008E-3},26.2,null,"* Nota 2 - Adotou-se a estimativa do SINAPI de 2 dias por ano."]
[null,null,"C","Licença-Paternidade (Art. 7º, XIX, e art. 10, §1º, do ADCT, CF/1988 e Art. 1º, II, da Lei 11.770/2008)",{"$f":"'Encargos Sociais'!E27","v":8.0000000000000004E-4},2.65,null,"* Nota 3 - Utilizada a proporção de 50% para homens, 5 dias de afastamento, e a probabilidade de um trabalhador requerer a Licença Paternidade em 5,22%, conforme SINAPI (citando dados da PNAD 2015)"]
[null,null,"D","Ausência por Acidente de Trabalho (Art. 131, III, da CLT)",{"$f":"'Encargos Sociais'!E28","v":8.9999999999999998E-4},2.99,null,"* Nota 4 - Utilzada a estatística de 1,96% dos contribuintes beneficiados com a emissão do auxílio, conforme Anuário Estatístico da Previdência Social. Afastamento de 15 dias a cargo da empresa."]
[null,null,"E","Afastamento Maternidade (Art. 71 da Lei nº 8.213/1991)",{"$f":"'Encargos Sociais'!E29","v":3.3E-3},10.95,null,"* Nota 5 - Utilizada a proporção de 50% para mulheres, 180 dias de afastamento, e a probabilidade de uma trabalhadora requerer a Licença Maternidade em 4,91%, conforme SINAPI (citando dados do IBGE 2016)"]
[null,null,"F","Auxílio Enfermidade - Doença (Art. 59 da Lei nº 8.213/1991)",{"$f":"'Encargos Sociais'!E30","v":7.1000000000000004E-3},23.55,null,"* Nota 6 - Utilizada a estatística de 3,37% dos contribuintes beneficiados com o auxílio, conforme Anuário Estatístico da Previdência Social de 2015 (acrescidos de 2 dias ao ano, para os quais o trabalhador nem requer o benefício da Previdência - conforme SINAPI)"]
[]
[null,"Submódulo 4.2 - Intrajornada"]
[null,null,"A","Intervalo para repouso ou alimentação",{"$f":"'Encargos Sociais'!E33","v":0},{"$f":"ROUND(E67*$F$16,2)","v":0}]
[]
[null,null,null,"QUADRO-RESUMO DO MÓDULO 4",null,"Valor"]
[null,null,null,"4.1 - Ausências Legais",{"$f":"SUM(E59:E64)","v":2.0000000000000004E-2},{"$f":"ROUND(E70*$F$16,2)","v":66.34}]
[null,null,null,"4.2 - Intrajornada",{"$f":"E67","v":0},{"$f":"ROUND(E71*$F$16,2)","v":0}]
[]
[null,null,null,"TOTAL DE PREVISÃO PARA RESCISÃO E INTERVALO INTRAJORNADA",null,{"$f":"SUM(F70:F71)","v":66.34}]
[]
[null,"MÓDULO 5 - INSUMOS DIVERSOS",null,null,null,"Valor"]
[null,null,"A","Uniformes - aquisição",null,0]
[null,null,"B","Materiais de consumo relacionados ao posto - aquisição",null,{"$f":"ROUND(HLOOKUP(B5,'Mat Cons'!I11:DX13,3)/12,2)","v":0}]
[null,null,"C","Ferramentas relacionadas ao posto - remuneração da sua depreciação / manutenção",null,{"$f":"HLOOKUP(B5,'Relacion - Ferram'!Q3:EF5,3)","v":23.13000000000001}]
[null,null,"D","Equipamentos relacionados ao posto - remuneração da sua depreciação / manutenção",null,{"$f":"HLOOKUP(B5,'Equip Rel'!Q11:EF13,3)","v":0}]
[null,null,"E","Equipamentos de Proteção Individual - EPI - aquisição",null,{"$f":"ROUND(HLOOKUP(B5,EPI!I4:X6,3)/12,2)","v":0}]
[]
[null,null,null,"TOTAL DE INSUMOS DIVERSOS",null,{"$f":"SUM(F76:F81)","v":23.13000000000001},null,"* Nota - Valores mensais por empregado"]
[]
[null,"MÓDULO 6 - CUSTOS INDIRETOS, TRIBUTOS E LUCRO - BDI",null,null,"Percentuais","Valor"]
[null,null,"A","Custos Indiretos",{"$f":"'BDI - Geral'!E7","v":2.2699999999999998E-2}]
[null,null,"A.1","Administração Central",{"$f":"'BDI - Geral'!E8","v":1.7299999999999999E-2}]
[null,null,"A.2","Seguros, Garantias e Riscos",{"$f":"'BDI - Geral'!E9","v":5.4000000000000003E-3}]
[null,null,"B","Lucro",{"$f":"'BDI - Geral'!E11","v":2.6700000000000002E-2}]
[null,null,"C","Tributos",{"$f":"SUM(E90:E91)","v":0.16899999999999998}]
[null,null,"C.1","Tributos Federais (COFINS, PIS e CPRB)",{"$f":"'BDI - Geral'!E19","v":0.11899999999999999}]
[null,null,"C.2","Tributos Distritais (ISS)",{"$f":"'BDI - Geral'!E24","v":0.05},null,null,"* Nota - Utilizou-se o indicado pelo Sindicato da Arquitetura e da Engenharia (Sinaenco, 2008, p. 22), que adota um percentual redutor de 20% no cálculo dos custos tributários relativos às contribuições PIS e COFINS"]
[null,null,"D","Despesas Financeiras",{"$f":"'BDI - Geral'!E14","v":4.3678394385358033E-3}]
[]
[null,null,null,"TOTAL DE BDI",{"$f":"'BDI - Geral'!E27","v":0.26910000000000001},{"$f":"ROUND(E94*E102,2)","v":1580.6}]
[]
[null,null,null,"QUADRO-RESUMO DO CUSTO MENSAL POR EMPREGADO - SEM O 13º","Valor"]
[null,null,null,"Módulo 1 - Composição da Remuneração",{"$f":"F16","v":3316.8199999999997}]
[null,null,null,"Módulo 2 - Encargos e Benefícios Anuais, Mensais e Diários",{"$f":"F45","v":2348.29}]
[null,null,null,"Módulo 3 - Provisão para Rescisão",{"$f":"F55","v":119.07}]
[null,null,null,"Módulo 4 - Custo de Reposição do Profissional Ausente",{"$f":"F73","v":66.34}]
[null,null,null,"Módulo 5 - Insumos Diversos",{"$f":"F82","v":23.13000000000001}]
[null,null,null,"SUBTOTAL (A+B+C+D+E)",{"$f":"SUM(E97:E101)","v":5873.65}]
[null,null,null,"Módulo 6 - Custos Indiretos, Tributos e Lucro",{"$f":"F94","v":1580.6}]
[]
[null,null,null,"TOTAL DO POSTO",{"$f":"SUM(E102:E103)","v":7454.25}]
[]
[null,"MÓDULO 7 - DESTAQUE DO MÓDULO 2 - 13º SALÁRIO",null,null,"Percentuais","Valor"]
[null,null,"A","13º Salário",{"$f":"'Encargos Sociais'!E32","v":8.3299999999999999E-2},{"$f":"ROUND(E108*F$16,2)","v":276.29000000000002}]
[null,null,"B","Encargos Sociais sobre o 13º Salário - Taxa calculada no SUBMÓDULO 2.2",{"$f":"SUM($E$24:$E$32)","v":0.17800000000000002},{"$f":"ROUND(E109*$F$108,2)","v":49.18},null,"* Nota 1 - Provisiona-se, mensalmente, o proporcional a 1/12 dos valores referentes a gratificação natalina e adicional de férias."]
[null,null,"C","BDI sobre o 13º Salário - Taxa calculada no MÓDULO 6",{"$f":"E94","v":0.26910000000000001},{"$f":"ROUND(E110*($F$108+$F$109),2)","v":87.58}]
[]
[null,null,null,"TOTAL DO DESTAQUE DO 13º SALÁRIO",null,{"$f":"SUM(F108:F110)","v":413.05}]
[]
[null,null,null,"QUADRO-RESUMO DO CUSTO MENSAL POR EMPREGADO","Valor"]
[null,null,null,"Custo total - sem o 13º Salário",{"$f":"ROUND(E105,2)","v":7454.25}]
[null,null,null,"Destaque do 13º Salário (valor mensal)",{"$f":"ROUND(F112,2)","v":413.05}]
[]
[null,null,null,"TOTAL DO POSTO",{"$f":"E115+E116","v":7867.3}]

{"sheet":"5","index":8,"n_rows":118,"n_cols":8,"rows_kept":118,"cut":false,"hidden":false,"merged":[[17,1,17,3],[1,1,1,5],[2,1,2,5],[4,1,4,2],[5,1,5,2],[7,1,7,3],[106,1,106,3],[39,3,39,5],[46,1,46,3],[56,1,56,3],[68,3,68,5],[74,1,74,3],[83,1,83,3]]}
[]
[null,"PLANILHA DE ESTIMATIVA DE CUSTOS"]
[null,"Padrão IN 05/2017 e IN 07/2018 - MPDG"]
[]
[null,5,null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$22,6)","v":"BOMBEIRO HIDRÁULICO DE MANUTENÇÃO II"},"QUANTIDADE",{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$22,10)","v":6}]
[null,"CCT",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$22,16)","v":"SINDUSCON/DF x STICOMBE/DF \nCCT 2024/2025\nN.º DF000276/2024"},"DATA-BASE",{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$22,17)","v":"2024-05-01"}]
[]
[null,"MÓDULO 1 - COMPOSIÇÃO DA REMUNERAÇÃO",null,null,null,"Valor"]
[null,null,"A","Salário-Base",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$22,8)","v":3240.37}]
[null,null,"B","Adicional de Periculosidade",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$39,26)","v":0}]
[null,null,"C","Adicional de Insalubridade",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$39,32)","v":564.79999999999995}]
[null,null,"D","Adicional Noturno",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$52,47)","v":0},null,"* Nota 1 - O Módulo 1 refere-se ao valor mensal devido ao empregado pela prestação do serviço no período de 12 meses."]
[null,null,"E","Adicional de Hora Extra",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$69,64)","v":0},null,"* Nota 2 - O adicional de hora extra no feriado trabalhado foi suprimido pela Lei 13.467/17"]
[null,null,"F","Outros (adicional de sobreaviso)",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$69,34)","v":0},null,"* Nota 3 - ART. 7º, § 2º, DA LEI Nº 605/49.Sendo mensalista o obreiro, o adicional noturno pago de forma fixa já é considerado integrado para os efeitos do pagamento do repouso semanal remunerado, nos termos do art. 7º, § 2º, da Lei nº 605/49."]
[]
[null,null,null,"TOTAL DA REMUNERAÇÃO",null,{"$f":"SUM(F9:F14)","v":3805.17}]
[]
[null,"MÓDULO 2 - ENCARGOS E BENEFÍCIOS ANUAIS, MENSAIS E DIÁRIOS",null,null,"Percentuais","Valor"]
[null,"Submódulo 2.1 - 13º Salário, Férias e Adicional de Férias"]
[null,null,"A","13º Salário - Calculado no Módulo 7 - Destacado",0,{"$f":"ROUND(E20*F$16,2)","v":0}]
[null,null,"B","Férias e Adicional de Férias",{"$f":"'Encargos Sociais'!E25+'Encargos Sociais'!E31","v":0.1212},{"$f":"ROUND(E21*F$16,2)","v":461.19},null,"* Nota 1 - Provisiona-se, mensalmente, o proporcional a 1/12 dos valores referentes a gratificação natalina, férias e adicional de férias."]
[null,null,null,null,null,null,null,"* Nota 2 - O adicional de férias contido no Submódulo 2.1 corresponde a 1/3 da remuneração que, por sua vez, é dividida por 12 contome Nota 1."]
[null,"Submódulo 2.2 - Encargos Previdenciários (GPS), Fundo de Garantia por Tempo de Serviço (FGTS) e Outras Contribuições"]
[null,null,"A","INSS (art. 22, inciso I, Lei nº 8.212/91)",{"$f":"'Encargos Sociais'!E14","v":0},{"$f":"ROUND(E24*($F$16+$F$41+$F$73),2)","v":0}]
[null,null,"B","Salário Educação (art. 3º, inciso I, Decreto nº 87.043/82)",{"$f":"'Encargos Sociais'!E15","v":2.5000000000000001E-2},{"$f":"ROUND(E25*($F$16+$F$41+$F$73),2)","v":108.56}]
[null,null,"C","SAT/RAT (art. 22, II, Lei 8.212/91 e Anexo V, Decreto 6.042/07) - Enquadramento 8211-3/00",{"$f":"'Encargos Sociais'!E16","v":0.03},130.27000000000001]
[null,null,"D","SESC ou SESI (art. 30, Lei nº 8.036/90 e art. 1º, Lei 8.154/90)",{"$f":"'Encargos Sociais'!E17","v":1.4999999999999999E-2},65.14]
[null,null,"E","SENAI ou SENAC (Decreto nº 2.318/86)",{"$f":"'Encargos Sociais'!E18","v":0.01},43.42]
[null,null,"F","SEBRAE (§ 3º, art. 8º, Lei 8.029/90, alterada pela Lei nº 8.154/90)",{"$f":"'Encargos Sociais'!E19","v":6.0000000000000001E-3},26.05]
[null,null,"G","INCRA (art. 1º, I, Decreto Lei 1.146/70 e Lei 7.787, de 30/06/89)",{"$f":"'Encargos Sociais'!E20","v":2E-3},8.68,null,"* Nota 1 - Os percentuais dos encargos previdenciários, do FGTS e demais contribuições são estabelecidos por legislação vigente."]
[null,null,"H","FGTS (Lei Complementar nº 110/01 e art. 30, Lei nº 8.036/90)",{"$f":"'Encargos Sociais'!E21","v":0.08},347.4,null,"* Nota 2 - O SAT, a depender do grau de risco do serviço, irá variar entre 1%, para risco leve, de 2%, para risco médio, e de 3% para risco grave."]
[null,null,"I","SECONCI (Convenções Coletivas de Trabalho da construção)",{"$f":"'Encargos Sociais'!E22","v":0.01},43.42,null,"* Nota 3 - Os percentuais do Submódulo 2.2 incidem sobre o Módulo 1 e o Submódulo 2.1."]
[]
[null,"Submódulo 2.3 - Benefícios Mensais e Diários"]
[null,null,"A","Auxílio Transporte",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$95,83)","v":488.59}]
[null,null,"B","Auxílio Alimentação",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$95,90)","v":770}]
[null,null,"C","Assistência Médica e Familiar",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$103,98)","v":0}]
[null,null,"D","Outros (Seguro de vida, auxílio funeral, auxílio odontológico e auxílio creche)",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$121,115)","v":13.95},null,"* Nota 1 - O valor informado deverá ser o custo real do benefício (descontado o valor eventualmente pago pelo empregado)."]
[null,null,null,null,null,null,null,"* Nota 2 - Observar a previsão dos benefícios contidos em Acordos, Convenções e Dissídios Coletivos de Trabalho e o disposto no art. 6º da IN 5/2017"]
[null,null,null,"QUADRO-RESUMO DO MÓDULO 2"]
[null,null,null,"2.1 - 13º Salário, Férias e Adicional de Férias - 13º Destacado - Calculado no Módulo 7 ",{"$f":"SUM(E20:E21)","v":0.1212},{"$f":"F20+F21","v":461.19}]
[null,null,null,"2.2 - Encargos Previdenciários (GPS), Fundo de Garantia por Tempo de Serviço (FGTS) e Contribuições",{"$f":"SUM(E24:E32)","v":0.17800000000000002},{"$f":"SUM(F24:F32)","v":772.93999999999994}]
[null,null,null,"2.3 - Benefícios Mensais e Diários",null,{"$f":"SUM(F35:F38)","v":1272.54}]
[]
[null,null,null,"TOTAL DOS ENCARGOS E BENEFÍCIOS",null,{"$f":"SUM(F41:F43)","v":2506.67}]
[]
[null,"MÓDULO 3 - PREVISÃO PARA RESCISÃO",null,null,"Percentuais","Valor"]
[null,null,"A","Aviso Prévio Indenizado (Art. 7º, inciso XXI, da CF/1988 e arts. 477, 487, §1º, e 491 da CLT)",{"$f":"'Encargos Sociais'!E36","v":5.0000000000000001E-3},{"$f":"ROUND(E48*$F$16,2)","v":19.03}]
[null,null,"B","Incidência do FGTS sobre o Aviso Prévio Indenizado (Súmula 305 TST)",{"$f":"'Encargos Sociais'!E37","v":4.0000000000000002E-4},1.52,null,"* Nota 1 - Adotou-se os parâmetros do estudo do STF (http://www.stf.jus.br/arquivo/cms/sobrestfestudosci/anexo/encargos_sociais_03102007.pdf), onde 5% do pessoal é demitido pelo empregador no decurso do contrato (para estes, considerou-se o aviso prévio indenizado). Desprezou-se as demissões por justa causa e os pedidos de demissão."]
[null,null,"C","Multa do FGTS e Contribuição Social sobre o Aviso Prévio Indenizado (Art. 18, §1º, da Lei 8.036/1990 e art. 1º da LC nº 110/2001)",{"$f":"'Encargos Sociais'!E38","v":1.9E-3},7.23,null,"* Nota 2 - No cálculo do percentual, considerou-se 36 dias, correspondendo à metade da duração média dos contratos (2 anos)"]
[null,null,"D","Aviso Prévio Trabalhado (Art. 488, parágrafo único, CLT)",{"$f":"'Encargos Sociais'!E39","v":1.2E-2},45.66,null,"* Nota 3 - Incide sobre a Remuneração + 13º salário (1/12) + Férias (1/12) + Adicional de Férias (1/36) x 50% multa (40% para o empregado e 10% de contribuição social) x 8% FGTS"]
[null,null,"E","Incidência de GPS, FGTS e outras contribuições sobre o Aviso Prévio Trabalhado",{"$f":"'Encargos Sociais'!E40","v":2.0999999999999999E-3},7.99,null,"* Nota 4 - Os 95% restantes do cálculo, a um prazo médio de contrato de 4 anos. Assim, calcula-se 7 dias para o 1º ano de contrato e mais 3 dias para os 3 anos seguintes."]
[null,null,"F","Multa do FGTS e Contribuição Social sobre o Aviso Prévio Trabalhado",{"$f":"'Encargos Sociais'!E41","v":1.4500000000000001E-2},55.17]
[]
[null,null,null,"TOTAL DE PREVISÃO PARA RESCISÃO",null,{"$f":"SUM(F48:F53)","v":136.6}]
[]
[null,"MÓDULO 4 - CUSTO DO PROFISSIONAL AUSENTE",null,null,"Percentuais","Valor"]
[null,"Submódulo 4.1 - Ausências Legais"]
[null,null,"A","Férias (Arts. 129 e 130, inc. I, da CLT) - Calculado no Submódulo 2.1",0,{"$f":"ROUND(E59*$F$16,2)","v":0},null,"* Nota 1 - As alíneas “A” a “F” referem-se somente ao custo que será pago ao repositor pelos dias \ntrabalhados quando da necessidade de substituir a mão de obra alocada na prestação do serviço."]
[null,null,"B","Ausências Legais (Arts. 131 e 473 da CLT)",{"$f":"'Encargos Sociais'!E26","v":7.9000000000000008E-3},30.06,null,"* Nota 2 - Adotou-se a estimativa do SINAPI de 2 dias por ano."]
[null,null,"C","Licença-Paternidade (Art. 7º, XIX, e art. 10, §1º, do ADCT, CF/1988 e Art. 1º, II, da Lei 11.770/2008)",{"$f":"'Encargos Sociais'!E27","v":8.0000000000000004E-4},3.04,null,"* Nota 3 - Utilizada a proporção de 50% para homens, 5 dias de afastamento, e a probabilidade de um trabalhador requerer a Licença Paternidade em 5,22%, conforme SINAPI (citando dados da PNAD 2015)"]
[null,null,"D","Ausência por Acidente de Trabalho (Art. 131, III, da CLT)",{"$f":"'Encargos Sociais'!E28","v":8.9999999999999998E-4},3.42,null,"* Nota 4 - Utilzada a estatística de 1,96% dos contribuintes beneficiados com a emissão do auxílio, conforme Anuário Estatístico da Previdência Social. Afastamento de 15 dias a cargo da empresa."]
[null,null,"E","Afastamento Maternidade (Art. 71 da Lei nº 8.213/1991)",{"$f":"'Encargos Sociais'!E29","v":3.3E-3},12.56,null,"* Nota 5 - Utilizada a proporção de 50% para mulheres, 180 dias de afastamento, e a probabilidade de uma trabalhadora requerer a Licença Maternidade em 4,91%, conforme SINAPI (citando dados do IBGE 2016)"]
[null,null,"F","Auxílio Enfermidade - Doença (Art. 59 da Lei nº 8.213/1991)",{"$f":"'Encargos Sociais'!E30","v":7.1000000000000004E-3},27.02,null,"* Nota 6 - Utilizada a estatística de 3,37% dos contribuintes beneficiados com o auxílio, conforme Anuário Estatístico da Previdência Social de 2015 (acrescidos de 2 dias ao ano, para os quais o trabalhador nem requer o benefício da Previdência - conforme SINAPI)"]
[]
[null,"Submódulo 4.2 - Intrajornada"]
[null,null,"A","Intervalo para repouso ou alimentação",{"$f":"'Encargos Sociais'!E33","v":0},{"$f":"ROUND(E67*$F$16,2)","v":0}]
[]
[null,null,null,"QUADRO-RESUMO DO MÓDULO 4",null,"Valor"]
[null,null,null,"4.1 - Ausências Legais",{"$f":"SUM(E59:E64)","v":2.0000000000000004E-2},{"$f":"ROUND(E70*$F$16,2)","v":76.099999999999994}]
[null,null,null,"4.2 - Intrajornada",{"$f":"E67","v":0},{"$f":"ROUND(E71*$F$16,2)","v":0}]
[]
[null,null,null,"TOTAL DE PREVISÃO PARA RESCISÃO E INTERVALO INTRAJORNADA",null,{"$f":"SUM(F70:F71)","v":76.099999999999994}]
[]
[null,"MÓDULO 5 - INSUMOS DIVERSOS",null,null,null,"Valor"]
[null,null,"A","Uniformes - aquisição",null,0]
[null,null,"B","Materiais de consumo relacionados ao posto - aquisição",null,{"$f":"ROUND(HLOOKUP(B5,'Mat Cons'!I11:DX13,3)/12,2)","v":0}]
[null,null,"C","Ferramentas relacionadas ao posto - remuneração da sua depreciação / manutenção",null,{"$f":"HLOOKUP(B5,'Relacion - Ferram'!Q3:EF5,3)","v":23.13000000000001}]
[null,null,"D","Equipamentos relacionados ao posto - remuneração da sua depreciação / manutenção",null,{"$f":"HLOOKUP(B5,'Equip Rel'!Q11:EF13,3)","v":0}]
[null,null,"E","Equipamentos de Proteção Individual - EPI - aquisição",null,{"$f":"ROUND(HLOOKUP(B5,EPI!I4:X6,3)/12,2)","v":0}]
[]
[null,null,null,"TOTAL DE INSUMOS DIVERSOS",null,{"$f":"SUM(F76:F81)","v":23.13000000000001},null,"* Nota - Valores mensais por empregado"]
[]
[null,"MÓDULO 6 - CUSTOS INDIRETOS, TRIBUTOS E LUCRO - BDI",null,null,"Percentuais","Valor"]
[null,null,"A","Custos Indiretos",{"$f":"'BDI - Geral'!E7","v":2.2699999999999998E-2}]
[null,null,"A.1","Administração Central",{"$f":"'BDI - Geral'!E8","v":1.7299999999999999E-2}]
[null,null,"A.2","Seguros, Garantias e Riscos",{"$f":"'BDI - Geral'!E9","v":5.4000000000000003E-3}]
[null,null,"B","Lucro",{"$f":"'BDI - Geral'!E11","v":2.6700000000000002E-2}]
[null,null,"C","Tributos",{"$f":"SUM(E90:E91)","v":0.16899999999999998}]
[null,null,"C.1","Tributos Federais (COFINS, PIS e CPRB)",{"$f":"'BDI - Geral'!E19","v":0.11899999999999999}]
[null,null,"C.2","Tributos Distritais (ISS)",{"$f":"'BDI - Geral'!E24","v":0.05},null,null,"* Nota - Utilizou-se o indicado pelo Sindicato da Arquitetura e da Engenharia (Sinaenco, 2008, p. 22), que adota um percentual redutor de 20% no cálculo dos custos tributários relativos às contribuições PIS e COFINS"]
[null,null,"D","Despesas Financeiras",{"$f":"'BDI - Geral'!E14","v":4.3678394385358033E-3}]
[]
[null,null,null,"TOTAL DE BDI",{"$f":"'BDI - Geral'!E27","v":0.26910000000000001},{"$f":"ROUND(E94*E102,2)","v":1761.98}]
[]
[null,null,null,"QUADRO-RESUMO DO CUSTO MENSAL POR EMPREGADO - SEM O 13º","Valor"]
[null,null,null,"Módulo 1 - Composição da Remuneração",{"$f":"F16","v":3805.17}]
[null,null,null,"Módulo 2 - Encargos e Benefícios Anuais, Mensais e Diários",{"$f":"F45","v":2506.67}]
[null,null,null,"Módulo 3 - Provisão para Rescisão",{"$f":"F55","v":136.6}]
[null,null,null,"Módulo 4 - Custo de Reposição do Profissional Ausente",{"$f":"F73","v":76.099999999999994}]
[null,null,null,"Módulo 5 - Insumos Diversos",{"$f":"F82","v":23.13000000000001}]
[null,null,null,"SUBTOTAL (A+B+C+D+E)",{"$f":"SUM(E97:E101)","v":6547.670000000001}]
[null,null,null,"Módulo 6 - Custos Indiretos, Tributos e Lucro",{"$f":"F94","v":1761.98}]
[]
[null,null,null,"TOTAL DO POSTO",{"$f":"SUM(E102:E103)","v":8309.6500000000015}]
[]
[null,"MÓDULO 7 - DESTAQUE DO MÓDULO 2 - 13º SALÁRIO",null,null,"Percentuais","Valor"]
[null,null,"A","13º Salário",{"$f":"'Encargos Sociais'!E32","v":8.3299999999999999E-2},{"$f":"ROUND(E108*F$16,2)","v":316.97000000000003}]
[null,null,"B","Encargos Sociais sobre o 13º Salário - Taxa calculada no SUBMÓDULO 2.2",{"$f":"SUM($E$24:$E$32)","v":0.17800000000000002},{"$f":"ROUND(E109*$F$108,2)","v":56.42},null,"* Nota 1 - Provisiona-se, mensalmente, o proporcional a 1/12 dos valores referentes a gratificação natalina e adicional de férias."]
[null,null,"C","BDI sobre o 13º Salário - Taxa calculada no MÓDULO 6",{"$f":"E94","v":0.26910000000000001},{"$f":"ROUND(E110*($F$108+$F$109),2)","v":100.48}]
[]
[null,null,null,"TOTAL DO DESTAQUE DO 13º SALÁRIO",null,{"$f":"SUM(F108:F110)","v":473.87000000000006}]
[]
[null,null,null,"QUADRO-RESUMO DO CUSTO MENSAL POR EMPREGADO","Valor"]
[null,null,null,"Custo total - sem o 13º Salário",{"$f":"ROUND(E105,2)","v":8309.65}]
[null,null,null,"Destaque do 13º Salário (valor mensal)",{"$f":"ROUND(F112,2)","v":473.87}]
[]
[null,null,null,"TOTAL DO POSTO",{"$f":"E115+E116","v":8783.52}]

{"sheet":"6","index":9,"n_rows":118,"n_cols":8,"rows_kept":118,"cut":false,"hidden":false,"merged":[[17,1,17,3],[106,1,106,3],[39,3,39,5],[46,1,46,3],[56,1,56,3],[68,3,68,5],[74,1,74,3],[83,1,83,3],[1,1,1,5],[2,1,2,5],[4,1,4,2],[5,1,5,2],[7,1,7,3]]}
[]
[null,"PLANILHA DE ESTIMATIVA DE CUSTOS"]
[null,"Padrão IN 05/2017 e IN 07/2018 - MPDG"]
[]
[null,6,null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$22,6)","v":"ELETRICISTA DE MANUTENÇÃO I"},"QUANTIDADE",{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$22,10)","v":25}]
[null,"CCT",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$22,16)","v":"SINDUSCON/DF x STICOMBE/DF \nCCT 2024/2025\nN.º DF000276/2024"},"DATA-BASE",{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$22,17)","v":"2024-05-01"}]
[]
[null,"MÓDULO 1 - COMPOSIÇÃO DA REMUNERAÇÃO",null,null,null,"Valor"]
[null,null,"A","Salário-Base",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$22,8)","v":2752.02}]
[null,null,"B","Adicional de Periculosidade",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$39,26)","v":825.61}]
[null,null,"C","Adicional de Insalubridade",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$39,32)","v":0}]
[null,null,"D","Adicional Noturno",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$52,47)","v":0},null,"* Nota 1 - O Módulo 1 refere-se ao valor mensal devido ao empregado pela prestação do serviço no período de 12 meses."]
[null,null,"E","Adicional de Hora Extra",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$69,64)","v":0},null,"* Nota 2 - O adicional de hora extra no feriado trabalhado foi suprimido pela Lei 13.467/17"]
[null,null,"F","Outros (adicional de sobreaviso)",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$69,34)","v":0},null,"* Nota 3 - ART. 7º, § 2º, DA LEI Nº 605/49.Sendo mensalista o obreiro, o adicional noturno pago de forma fixa já é considerado integrado para os efeitos do pagamento do repouso semanal remunerado, nos termos do art. 7º, § 2º, da Lei nº 605/49."]
[]
[null,null,null,"TOTAL DA REMUNERAÇÃO",null,{"$f":"SUM(F9:F14)","v":3577.63}]
[]
[null,"MÓDULO 2 - ENCARGOS E BENEFÍCIOS ANUAIS, MENSAIS E DIÁRIOS",null,null,"Percentuais","Valor"]
[null,"Submódulo 2.1 - 13º Salário, Férias e Adicional de Férias"]
[null,null,"A","13º Salário - Calculado no Módulo 7 - Destacado",0,{"$f":"ROUND(E20*F$16,2)","v":0}]
[null,null,"B","Férias e Adicional de Férias",{"$f":"'Encargos Sociais'!E25+'Encargos Sociais'!E31","v":0.1212},{"$f":"ROUND(E21*F$16,2)","v":433.61},null,"* Nota 1 - Provisiona-se, mensalmente, o proporcional a 1/12 dos valores referentes a gratificação natalina, férias e adicional de férias."]
[null,null,null,null,null,null,null,"* Nota 2 - O adicional de férias contido no Submódulo 2.1 corresponde a 1/3 da remuneração que, por sua vez, é dividida por 12 contome Nota 1."]
[null,"Submódulo 2.2 - Encargos Previdenciários (GPS), Fundo de Garantia por Tempo de Serviço (FGTS) e Outras Contribuições"]
[null,null,"A","INSS (art. 22, inciso I, Lei nº 8.212/91)",{"$f":"'Encargos Sociais'!E14","v":0},{"$f":"ROUND(E24*($F$16+$F$41+$F$73),2)","v":0}]
[null,null,"B","Salário Educação (art. 3º, inciso I, Decreto nº 87.043/82)",{"$f":"'Encargos Sociais'!E15","v":2.5000000000000001E-2},{"$f":"ROUND(E25*($F$16+$F$41+$F$73),2)","v":102.07}]
[null,null,"C","SAT/RAT (art. 22, II, Lei 8.212/91 e Anexo V, Decreto 6.042/07) - Enquadramento 8211-3/00",{"$f":"'Encargos Sociais'!E16","v":0.03},122.48]
[null,null,"D","SESC ou SESI (art. 30, Lei nº 8.036/90 e art. 1º, Lei 8.154/90)",{"$f":"'Encargos Sociais'!E17","v":1.4999999999999999E-2},61.24]
[null,null,"E","SENAI ou SENAC (Decreto nº 2.318/86)",{"$f":"'Encargos Sociais'!E18","v":0.01},40.83]
[null,null,"F","SEBRAE (§ 3º, art. 8º, Lei 8.029/90, alterada pela Lei nº 8.154/90)",{"$f":"'Encargos Sociais'!E19","v":6.0000000000000001E-3},24.5]
[null,null,"G","INCRA (art. 1º, I, Decreto Lei 1.146/70 e Lei 7.787, de 30/06/89)",{"$f":"'Encargos Sociais'!E20","v":2E-3},8.17,null,"* Nota 1 - Os percentuais dos encargos previdenciários, do FGTS e demais contribuições são estabelecidos por legislação vigente."]
[null,null,"H","FGTS (Lei Complementar nº 110/01 e art. 30, Lei nº 8.036/90)",{"$f":"'Encargos Sociais'!E21","v":0.08},326.62,null,"* Nota 2 - O SAT, a depender do grau de risco do serviço, irá variar entre 1%, para risco leve, de 2%, para risco médio, e de 3% para risco grave."]
[null,null,"I","SECONCI (Convenções Coletivas de Trabalho da construção)",{"$f":"'Encargos Sociais'!E22","v":0.01},40.83,null,"* Nota 3 - Os percentuais do Submódulo 2.2 incidem sobre o Módulo 1 e o Submódulo 2.1."]
[]
[null,"Submódulo 2.3 - Benefícios Mensais e Diários"]
[null,null,"A","Auxílio Transporte",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$95,83)","v":488.59}]
[null,null,"B","Auxílio Alimentação",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$95,90)","v":770}]
[null,null,"C","Assistência Médica e Familiar",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$103,98)","v":0}]
[null,null,"D","Outros (Seguro de vida, auxílio funeral, auxílio odontológico e auxílio creche)",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$121,115)","v":13.95},null,"* Nota 1 - O valor informado deverá ser o custo real do benefício (descontado o valor eventualmente pago pelo empregado)."]
[null,null,null,null,null,null,null,"* Nota 2 - Observar a previsão dos benefícios contidos em Acordos, Convenções e Dissídios Coletivos de Trabalho e o disposto no art. 6º da IN 5/2017"]
[null,null,null,"QUADRO-RESUMO DO MÓDULO 2"]
[null,null,null,"2.1 - 13º Salário, Férias e Adicional de Férias - 13º Destacado - Calculado no Módulo 7 ",{"$f":"SUM(E20:E21)","v":0.1212},{"$f":"F20+F21","v":433.61}]
[null,null,null,"2.2 - Encargos Previdenciários (GPS), Fundo de Garantia por Tempo de Serviço (FGTS) e Contribuições",{"$f":"SUM(E24:E32)","v":0.17800000000000002},{"$f":"SUM(F24:F32)","v":726.74000000000012}]
[null,null,null,"2.3 - Benefícios Mensais e Diários",null,{"$f":"SUM(F35:F38)","v":1272.54}]
[]
[null,null,null,"TOTAL DOS ENCARGOS E BENEFÍCIOS",null,{"$f":"SUM(F41:F43)","v":2432.8900000000003}]
[]
[null,"MÓDULO 3 - PREVISÃO PARA RESCISÃO",null,null,"Percentuais","Valor"]
[null,null,"A","Aviso Prévio Indenizado (Art. 7º, inciso XXI, da CF/1988 e arts. 477, 487, §1º, e 491 da CLT)",{"$f":"'Encargos Sociais'!E36","v":5.0000000000000001E-3},{"$f":"ROUND(E48*$F$16,2)","v":17.89}]
[null,null,"B","Incidência do FGTS sobre o Aviso Prévio Indenizado (Súmula 305 TST)",{"$f":"'Encargos Sociais'!E37","v":4.0000000000000002E-4},1.43,null,"* Nota 1 - Adotou-se os parâmetros do estudo do STF (http://www.stf.jus.br/arquivo/cms/sobrestfestudosci/anexo/encargos_sociais_03102007.pdf), onde 5% do pessoal é demitido pelo empregador no decurso do contrato (para estes, considerou-se o aviso prévio indenizado). Desprezou-se as demissões por justa causa e os pedidos de demissão."]
[null,null,"C","Multa do FGTS e Contribuição Social sobre o Aviso Prévio Indenizado (Art. 18, §1º, da Lei 8.036/1990 e art. 1º da LC nº 110/2001)",{"$f":"'Encargos Sociais'!E38","v":1.9E-3},6.8,null,"* Nota 2 - No cálculo do percentual, considerou-se 36 dias, correspondendo à metade da duração média dos contratos (2 anos)"]
[null,null,"D","Aviso Prévio Trabalhado (Art. 488, parágrafo único, CLT)",{"$f":"'Encargos Sociais'!E39","v":1.2E-2},42.93,null,"* Nota 3 - Incide sobre a Remuneração + 13º salário (1/12) + Férias (1/12) + Adicional de Férias (1/36) x 50% multa (40% para o empregado e 10% de contribuição social) x 8% FGTS"]
[null,null,"E","Incidência de GPS, FGTS e outras contribuições sobre o Aviso Prévio Trabalhado",{"$f":"'Encargos Sociais'!E40","v":2.0999999999999999E-3},7.51,null,"* Nota 4 - Os 95% restantes do cálculo, a um prazo médio de contrato de 4 anos. Assim, calcula-se 7 dias para o 1º ano de contrato e mais 3 dias para os 3 anos seguintes."]
[null,null,"F","Multa do FGTS e Contribuição Social sobre o Aviso Prévio Trabalhado",{"$f":"'Encargos Sociais'!E41","v":1.4500000000000001E-2},51.88]
[]
[null,null,null,"TOTAL DE PREVISÃO PARA RESCISÃO",null,{"$f":"SUM(F48:F53)","v":128.44}]
[]
[null,"MÓDULO 4 - CUSTO DO PROFISSIONAL AUSENTE",null,null,"Percentuais","Valor"]
[null,"Submódulo 4.1 - Ausências Legais"]
[null,null,"A","Férias (Arts. 129 e 130, inc. I, da CLT) - Calculado no Submódulo 2.1",0,{"$f":"ROUND(E59*$F$16,2)","v":0},null,"* Nota 1 - As alíneas “A” a “F” referem-se somente ao custo que será pago ao repositor pelos dias \ntrabalhados quando da necessidade de substituir a mão de obra alocada na prestação do serviço."]
[null,null,"B","Ausências Legais (Arts. 131 e 473 da CLT)",{"$f":"'Encargos Sociais'!E26","v":7.9000000000000008E-3},28.26,null,"* Nota 2 - Adotou-se a estimativa do SINAPI de 2 dias por ano."]
[null,null,"C","Licença-Paternidade (Art. 7º, XIX, e art. 10, §1º, do ADCT, CF/1988 e Art. 1º, II, da Lei 11.770/2008)",{"$f":"'Encargos Sociais'!E27","v":8.0000000000000004E-4},2.86,null,"* Nota 3 - Utilizada a proporção de 50% para homens, 5 dias de afastamento, e a probabilidade de um trabalhador requerer a Licença Paternidade em 5,22%, conforme SINAPI (citando dados da PNAD 2015)"]
[null,null,"D","Ausência por Acidente de Trabalho (Art. 131, III, da CLT)",{"$f":"'Encargos Sociais'!E28","v":8.9999999999999998E-4},3.22,null,"* Nota 4 - Utilzada a estatística de 1,96% dos contribuintes beneficiados com a emissão do auxílio, conforme Anuário Estatístico da Previdência Social. Afastamento de 15 dias a cargo da empresa."]
[null,null,"E","Afastamento Maternidade (Art. 71 da Lei nº 8.213/1991)",{"$f":"'Encargos Sociais'!E29","v":3.3E-3},11.81,null,"* Nota 5 - Utilizada a proporção de 50% para mulheres, 180 dias de afastamento, e a probabilidade de uma trabalhadora requerer a Licença Maternidade em 4,91%, conforme SINAPI (citando dados do IBGE 2016)"]
[null,null,"F","Auxílio Enfermidade - Doença (Art. 59 da Lei nº 8.213/1991)",{"$f":"'Encargos Sociais'!E30","v":7.1000000000000004E-3},25.4,null,"* Nota 6 - Utilizada a estatística de 3,37% dos contribuintes beneficiados com o auxílio, conforme Anuário Estatístico da Previdência Social de 2015 (acrescidos de 2 dias ao ano, para os quais o trabalhador nem requer o benefício da Previdência - conforme SINAPI)"]
[]
[null,"Submódulo 4.2 - Intrajornada"]
[null,null,"A","Intervalo para repouso ou alimentação",{"$f":"'Encargos Sociais'!E33","v":0},{"$f":"ROUND(E67*$F$16,2)","v":0}]
[]
[null,null,null,"QUADRO-RESUMO DO MÓDULO 4",null,"Valor"]
[null,null,null,"4.1 - Ausências Legais",{"$f":"SUM(E59:E64)","v":2.0000000000000004E-2},{"$f":"ROUND(E70*$F$16,2)","v":71.55}]
[null,null,null,"4.2 - Intrajornada",{"$f":"E67","v":0},{"$f":"ROUND(E71*$F$16,2)","v":0}]
[]
[null,null,null,"TOTAL DE PREVISÃO PARA RESCISÃO E INTERVALO INTRAJORNADA",null,{"$f":"SUM(F70:F71)","v":71.55}]
[]
[null,"MÓDULO 5 - INSUMOS DIVERSOS",null,null,null,"Valor"]
[null,null,"A","Uniformes - aquisição",null,0]
[null,null,"B","Materiais de consumo relacionados ao posto - aquisição",null,{"$f":"ROUND(HLOOKUP(B5,'Mat Cons'!I11:DX13,3)/12,2)","v":0}]
[null,null,"C","Ferramentas relacionadas ao posto - remuneração da sua depreciação / manutenção",null,{"$f":"HLOOKUP(B5,'Relacion - Ferram'!Q3:EF5,3)","v":20.34}]
[null,null,"D","Equipamentos relacionados ao posto - remuneração da sua depreciação / manutenção",null,{"$f":"HLOOKUP(B5,'Equip Rel'!Q11:EF13,3)","v":0}]
[null,null,"E","Equipamentos de Proteção Individual - EPI - aquisição",null,{"$f":"ROUND(HLOOKUP(B5,EPI!I4:X6,3)/12,2)","v":0}]
[]
[null,null,null,"TOTAL DE INSUMOS DIVERSOS",null,{"$f":"SUM(F76:F81)","v":20.34},null,"* Nota - Valores mensais por empregado"]
[]
[null,"MÓDULO 6 - CUSTOS INDIRETOS, TRIBUTOS E LUCRO - BDI",null,null,"Percentuais","Valor"]
[null,null,"A","Custos Indiretos",{"$f":"'BDI - Geral'!E7","v":2.2699999999999998E-2}]
[null,null,"A.1","Administração Central",{"$f":"'BDI - Geral'!E8","v":1.7299999999999999E-2}]
[null,null,"A.2","Seguros, Garantias e Riscos",{"$f":"'BDI - Geral'!E9","v":5.4000000000000003E-3}]
[null,null,"B","Lucro",{"$f":"'BDI - Geral'!E11","v":2.6700000000000002E-2}]
[null,null,"C","Tributos",{"$f":"SUM(E90:E91)","v":0.16899999999999998}]
[null,null,"C.1","Tributos Federais (COFINS, PIS e CPRB)",{"$f":"'BDI - Geral'!E19","v":0.11899999999999999}]
[null,null,"C.2","Tributos Distritais (ISS)",{"$f":"'BDI - Geral'!E24","v":0.05},null,null,"* Nota - Utilizou-se o indicado pelo Sindicato da Arquitetura e da Engenharia (Sinaenco, 2008, p. 22), que adota um percentual redutor de 20% no cálculo dos custos tributários relativos às contribuições PIS e COFINS"]
[null,null,"D","Despesas Financeiras",{"$f":"'BDI - Geral'!E14","v":4.3678394385358033E-3}]
[]
[null,null,null,"TOTAL DE BDI",{"$f":"'BDI - Geral'!E27","v":0.26910000000000001},{"$f":"ROUND(E94*E102,2)","v":1676.72}]
[]
[null,null,null,"QUADRO-RESUMO DO CUSTO MENSAL POR EMPREGADO - SEM O 13º","Valor"]
[null,null,null,"Módulo 1 - Composição da Remuneração",{"$f":"F16","v":3577.63}]
[null,null,null,"Módulo 2 - Encargos e Benefícios Anuais, Mensais e Diários",{"$f":"F45","v":2432.8900000000003}]
[null,null,null,"Módulo 3 - Provisão para Rescisão",{"$f":"F55","v":128.44}]
[null,null,null,"Módulo 4 - Custo de Reposição do Profissional Ausente",{"$f":"F73","v":71.55}]
[null,null,null,"Módulo 5 - Insumos Diversos",{"$f":"F82","v":20.34}]
[null,null,null,"SUBTOTAL (A+B+C+D+E)",{"$f":"SUM(E97:E101)","v":6230.85}]
[null,null,null,"Módulo 6 - Custos Indiretos, Tributos e Lucro",{"$f":"F94","v":1676.72}]
[]
[null,null,null,"TOTAL DO POSTO",{"$f":"SUM(E102:E103)","v":7907.5700000000006}]
[]
[null,"MÓDULO 7 - DESTAQUE DO MÓDULO 2 - 13º SALÁRIO",null,null,"Percentuais","Valor"]
[null,null,"A","13º Salário",{"$f":"'Encargos Sociais'!E32","v":8.3299999999999999E-2},{"$f":"ROUND(E108*F$16,2)","v":298.02}]
[null,null,"B","Encargos Sociais sobre o 13º Salário - Taxa calculada no SUBMÓDULO 2.2",{"$f":"SUM($E$24:$E$32)","v":0.17800000000000002},{"$f":"ROUND(E109*$F$108,2)","v":53.05},null,"* Nota 1 - Provisiona-se, mensalmente, o proporcional a 1/12 dos valores referentes a gratificação natalina e adicional de férias."]
[null,null,"C","BDI sobre o 13º Salário - Taxa calculada no MÓDULO 6",{"$f":"E94","v":0.26910000000000001},{"$f":"ROUND(E110*($F$108+$F$109),2)","v":94.47}]
[]
[null,null,null,"TOTAL DO DESTAQUE DO 13º SALÁRIO",null,{"$f":"SUM(F108:F110)","v":445.53999999999996}]
[]
[null,null,null,"QUADRO-RESUMO DO CUSTO MENSAL POR EMPREGADO","Valor"]
[null,null,null,"Custo total - sem o 13º Salário",{"$f":"ROUND(E105,2)","v":7907.57}]
[null,null,null,"Destaque do 13º Salário (valor mensal)",{"$f":"ROUND(F112,2)","v":445.54}]
[]
[null,null,null,"TOTAL DO POSTO",{"$f":"E115+E116","v":8353.11}]

{"sheet":"7","index":10,"n_rows":118,"n_cols":8,"rows_kept":118,"cut":false,"hidden":false,"merged":[[17,1,17,3],[1,1,1,5],[2,1,2,5],[4,1,4,2],[5,1,5,2],[7,1,7,3],[106,1,106,3],[39,3,39,5],[46,1,46,3],[56,1,56,3],[68,3,68,5],[74,1,74,3],[83,1,83,3]]}
[]
[null,"PLANILHA DE ESTIMATIVA DE CUSTOS"]
[null,"Padrão IN 05/2017 e IN 07/2018 - MPDG"]
[]
[null,7,null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$22,6)","v":"ELETRICISTA DE MANUTENÇÃO II"},"QUANTIDADE",{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$22,10)","v":9}]
[null,"CCT",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$22,16)","v":"SINDUSCON/DF x STICOMBE/DF \nCCT 2024/2025\nN.º DF000276/2024"},"DATA-BASE",{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$22,17)","v":"2024-05-01"}]
[]
[null,"MÓDULO 1 - COMPOSIÇÃO DA REMUNERAÇÃO",null,null,null,"Valor"]
[null,null,"A","Salário-Base",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$22,8)","v":3240.37}]
[null,null,"B","Adicional de Periculosidade",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$39,26)","v":972.11}]
[null,null,"C","Adicional de Insalubridade",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$39,32)","v":0}]
[null,null,"D","Adicional Noturno",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$52,47)","v":0},null,"* Nota 1 - O Módulo 1 refere-se ao valor mensal devido ao empregado pela prestação do serviço no período de 12 meses."]
[null,null,"E","Adicional de Hora Extra",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$69,64)","v":0},null,"* Nota 2 - O adicional de hora extra no feriado trabalhado foi suprimido pela Lei 13.467/17"]
[null,null,"F","Outros (adicional de sobreaviso)",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$69,34)","v":0},null,"* Nota 3 - ART. 7º, § 2º, DA LEI Nº 605/49.Sendo mensalista o obreiro, o adicional noturno pago de forma fixa já é considerado integrado para os efeitos do pagamento do repouso semanal remunerado, nos termos do art. 7º, § 2º, da Lei nº 605/49."]
[]
[null,null,null,"TOTAL DA REMUNERAÇÃO",null,{"$f":"SUM(F9:F14)","v":4212.4799999999996}]
[]
[null,"MÓDULO 2 - ENCARGOS E BENEFÍCIOS ANUAIS, MENSAIS E DIÁRIOS",null,null,"Percentuais","Valor"]
[null,"Submódulo 2.1 - 13º Salário, Férias e Adicional de Férias"]
[null,null,"A","13º Salário - Calculado no Módulo 7 - Destacado",0,{"$f":"ROUND(E20*F$16,2)","v":0}]
[null,null,"B","Férias e Adicional de Férias",{"$f":"'Encargos Sociais'!E25+'Encargos Sociais'!E31","v":0.1212},{"$f":"ROUND(E21*F$16,2)","v":510.55},null,"* Nota 1 - Provisiona-se, mensalmente, o proporcional a 1/12 dos valores referentes a gratificação natalina, férias e adicional de férias."]
[null,null,null,null,null,null,null,"* Nota 2 - O adicional de férias contido no Submódulo 2.1 corresponde a 1/3 da remuneração que, por sua vez, é dividida por 12 contome Nota 1."]
[null,"Submódulo 2.2 - Encargos Previdenciários (GPS), Fundo de Garantia por Tempo de Serviço (FGTS) e Outras Contribuições"]
[null,null,"A","INSS (art. 22, inciso I, Lei nº 8.212/91)",{"$f":"'Encargos Sociais'!E14","v":0},{"$f":"ROUND(E24*($F$16+$F$41+$F$73),2)","v":0}]
[null,null,"B","Salário Educação (art. 3º, inciso I, Decreto nº 87.043/82)",{"$f":"'Encargos Sociais'!E15","v":2.5000000000000001E-2},{"$f":"ROUND(E25*($F$16+$F$41+$F$73),2)","v":120.18}]
[null,null,"C","SAT/RAT (art. 22, II, Lei 8.212/91 e Anexo V, Decreto 6.042/07) - Enquadramento 8211-3/00",{"$f":"'Encargos Sociais'!E16","v":0.03},144.22]
[null,null,"D","SESC ou SESI (art. 30, Lei nº 8.036/90 e art. 1º, Lei 8.154/90)",{"$f":"'Encargos Sociais'!E17","v":1.4999999999999999E-2},72.11]
[null,null,"E","SENAI ou SENAC (Decreto nº 2.318/86)",{"$f":"'Encargos Sociais'!E18","v":0.01},48.07]
[null,null,"F","SEBRAE (§ 3º, art. 8º, Lei 8.029/90, alterada pela Lei nº 8.154/90)",{"$f":"'Encargos Sociais'!E19","v":6.0000000000000001E-3},28.84]
[null,null,"G","INCRA (art. 1º, I, Decreto Lei 1.146/70 e Lei 7.787, de 30/06/89)",{"$f":"'Encargos Sociais'!E20","v":2E-3},9.61,null,"* Nota 1 - Os percentuais dos encargos previdenciários, do FGTS e demais contribuições são estabelecidos por legislação vigente."]
[null,null,"H","FGTS (Lei Complementar nº 110/01 e art. 30, Lei nº 8.036/90)",{"$f":"'Encargos Sociais'!E21","v":0.08},384.58,null,"* Nota 2 - O SAT, a depender do grau de risco do serviço, irá variar entre 1%, para risco leve, de 2%, para risco médio, e de 3% para risco grave."]
[null,null,"I","SECONCI (Convenções Coletivas de Trabalho da construção)",{"$f":"'Encargos Sociais'!E22","v":0.01},48.07,null,"* Nota 3 - Os percentuais do Submódulo 2.2 incidem sobre o Módulo 1 e o Submódulo 2.1."]
[]
[null,"Submódulo 2.3 - Benefícios Mensais e Diários"]
[null,null,"A","Auxílio Transporte",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$95,83)","v":488.59}]
[null,null,"B","Auxílio Alimentação",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$95,90)","v":770}]
[null,null,"C","Assistência Médica e Familiar",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$103,98)","v":0}]
[null,null,"D","Outros (Seguro de vida, auxílio funeral, auxílio odontológico e auxílio creche)",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$121,115)","v":13.95},null,"* Nota 1 - O valor informado deverá ser o custo real do benefício (descontado o valor eventualmente pago pelo empregado)."]
[null,null,null,null,null,null,null,"* Nota 2 - Observar a previsão dos benefícios contidos em Acordos, Convenções e Dissídios Coletivos de Trabalho e o disposto no art. 6º da IN 5/2017"]
[null,null,null,"QUADRO-RESUMO DO MÓDULO 2"]
[null,null,null,"2.1 - 13º Salário, Férias e Adicional de Férias - 13º Destacado - Calculado no Módulo 7 ",{"$f":"SUM(E20:E21)","v":0.1212},{"$f":"F20+F21","v":510.55}]
[null,null,null,"2.2 - Encargos Previdenciários (GPS), Fundo de Garantia por Tempo de Serviço (FGTS) e Contribuições",{"$f":"SUM(E24:E32)","v":0.17800000000000002},{"$f":"SUM(F24:F32)","v":855.68}]
[null,null,null,"2.3 - Benefícios Mensais e Diários",null,{"$f":"SUM(F35:F38)","v":1272.54}]
[]
[null,null,null,"TOTAL DOS ENCARGOS E BENEFÍCIOS",null,{"$f":"SUM(F41:F43)","v":2638.77}]
[]
[null,"MÓDULO 3 - PREVISÃO PARA RESCISÃO",null,null,"Percentuais","Valor"]
[null,null,"A","Aviso Prévio Indenizado (Art. 7º, inciso XXI, da CF/1988 e arts. 477, 487, §1º, e 491 da CLT)",{"$f":"'Encargos Sociais'!E36","v":5.0000000000000001E-3},{"$f":"ROUND(E48*$F$16,2)","v":21.06}]
[null,null,"B","Incidência do FGTS sobre o Aviso Prévio Indenizado (Súmula 305 TST)",{"$f":"'Encargos Sociais'!E37","v":4.0000000000000002E-4},1.68,null,"* Nota 1 - Adotou-se os parâmetros do estudo do STF (http://www.stf.jus.br/arquivo/cms/sobrestfestudosci/anexo/encargos_sociais_03102007.pdf), onde 5% do pessoal é demitido pelo empregador no decurso do contrato (para estes, considerou-se o aviso prévio indenizado). Desprezou-se as demissões por justa causa e os pedidos de demissão."]
[null,null,"C","Multa do FGTS e Contribuição Social sobre o Aviso Prévio Indenizado (Art. 18, §1º, da Lei 8.036/1990 e art. 1º da LC nº 110/2001)",{"$f":"'Encargos Sociais'!E38","v":1.9E-3},8,null,"* Nota 2 - No cálculo do percentual, considerou-se 36 dias, correspondendo à metade da duração média dos contratos (2 anos)"]
[null,null,"D","Aviso Prévio Trabalhado (Art. 488, parágrafo único, CLT)",{"$f":"'Encargos Sociais'!E39","v":1.2E-2},50.55,null,"* Nota 3 - Incide sobre a Remuneração + 13º salário (1/12) + Férias (1/12) + Adicional de Férias (1/36) x 50% multa (40% para o empregado e 10% de contribuição social) x 8% FGTS"]
[null,null,"E","Incidência de GPS, FGTS e outras contribuições sobre o Aviso Prévio Trabalhado",{"$f":"'Encargos Sociais'!E40","v":2.0999999999999999E-3},8.85,null,"* Nota 4 - Os 95% restantes do cálculo, a um prazo médio de contrato de 4 anos. Assim, calcula-se 7 dias para o 1º ano de contrato e mais 3 dias para os 3 anos seguintes."]
[null,null,"F","Multa do FGTS e Contribuição Social sobre o Aviso Prévio Trabalhado",{"$f":"'Encargos Sociais'!E41","v":1.4500000000000001E-2},61.08]
[]
[null,null,null,"TOTAL DE PREVISÃO PARA RESCISÃO",null,{"$f":"SUM(F48:F53)","v":151.21999999999997}]
[]
[null,"MÓDULO 4 - CUSTO DO PROFISSIONAL AUSENTE",null,null,"Percentuais","Valor"]
[null,"Submódulo 4.1 - Ausências Legais"]
[null,null,"A","Férias (Arts. 129 e 130, inc. I, da CLT) - Calculado no Submódulo 2.1",0,{"$f":"ROUND(E59*$F$16,2)","v":0},null,"* Nota 1 - As alíneas “A” a “F” referem-se somente ao custo que será pago ao repositor pelos dias \ntrabalhados quando da necessidade de substituir a mão de obra alocada na prestação do serviço."]
[null,null,"B","Ausências Legais (Arts. 131 e 473 da CLT)",{"$f":"'Encargos Sociais'!E26","v":7.9000000000000008E-3},33.28,null,"* Nota 2 - Adotou-se a estimativa do SINAPI de 2 dias por ano."]
[null,null,"C","Licença-Paternidade (Art. 7º, XIX, e art. 10, §1º, do ADCT, CF/1988 e Art. 1º, II, da Lei 11.770/2008)",{"$f":"'Encargos Sociais'!E27","v":8.0000000000000004E-4},3.37,null,"* Nota 3 - Utilizada a proporção de 50% para homens, 5 dias de afastamento, e a probabilidade de um trabalhador requerer a Licença Paternidade em 5,22%, conforme SINAPI (citando dados da PNAD 2015)"]
[null,null,"D","Ausência por Acidente de Trabalho (Art. 131, III, da CLT)",{"$f":"'Encargos Sociais'!E28","v":8.9999999999999998E-4},3.79,null,"* Nota 4 - Utilzada a estatística de 1,96% dos contribuintes beneficiados com a emissão do auxílio, conforme Anuário Estatístico da Previdência Social. Afastamento de 15 dias a cargo da empresa."]
[null,null,"E","Afastamento Maternidade (Art. 71 da Lei nº 8.213/1991)",{"$f":"'Encargos Sociais'!E29","v":3.3E-3},13.9,null,"* Nota 5 - Utilizada a proporção de 50% para mulheres, 180 dias de afastamento, e a probabilidade de uma trabalhadora requerer a Licença Maternidade em 4,91%, conforme SINAPI (citando dados do IBGE 2016)"]
[null,null,"F","Auxílio Enfermidade - Doença (Art. 59 da Lei nº 8.213/1991)",{"$f":"'Encargos Sociais'!E30","v":7.1000000000000004E-3},29.91,null,"* Nota 6 - Utilizada a estatística de 3,37% dos contribuintes beneficiados com o auxílio, conforme Anuário Estatístico da Previdência Social de 2015 (acrescidos de 2 dias ao ano, para os quais o trabalhador nem requer o benefício da Previdência - conforme SINAPI)"]
[]
[null,"Submódulo 4.2 - Intrajornada"]
[null,null,"A","Intervalo para repouso ou alimentação",{"$f":"'Encargos Sociais'!E33","v":0},{"$f":"ROUND(E67*$F$16,2)","v":0}]
[]
[null,null,null,"QUADRO-RESUMO DO MÓDULO 4",null,"Valor"]
[null,null,null,"4.1 - Ausências Legais",{"$f":"SUM(E59:E64)","v":2.0000000000000004E-2},{"$f":"ROUND(E70*$F$16,2)","v":84.25}]
[null,null,null,"4.2 - Intrajornada",{"$f":"E67","v":0},{"$f":"ROUND(E71*$F$16,2)","v":0}]
[]
[null,null,null,"TOTAL DE PREVISÃO PARA RESCISÃO E INTERVALO INTRAJORNADA",null,{"$f":"SUM(F70:F71)","v":84.25}]
[]
[null,"MÓDULO 5 - INSUMOS DIVERSOS",null,null,null,"Valor"]
[null,null,"A","Uniformes - aquisição",null,0]
[null,null,"B","Materiais de consumo relacionados ao posto - aquisição",null,{"$f":"ROUND(HLOOKUP(B5,'Mat Cons'!I11:DX13,3)/12,2)","v":0}]
[null,null,"C","Ferramentas relacionadas ao posto - remuneração da sua depreciação / manutenção",null,{"$f":"HLOOKUP(B5,'Relacion - Ferram'!Q3:EF5,3)","v":42.49}]
[null,null,"D","Equipamentos relacionados ao posto - remuneração da sua depreciação / manutenção",null,{"$f":"HLOOKUP(B5,'Equip Rel'!Q11:EF13,3)","v":0}]
[null,null,"E","Equipamentos de Proteção Individual - EPI - aquisição",null,{"$f":"ROUND(HLOOKUP(B5,EPI!I4:X6,3)/12,2)","v":0}]
[]
[null,null,null,"TOTAL DE INSUMOS DIVERSOS",null,{"$f":"SUM(F76:F81)","v":42.49},null,"* Nota - Valores mensais por empregado"]
[]
[null,"MÓDULO 6 - CUSTOS INDIRETOS, TRIBUTOS E LUCRO - BDI",null,null,"Percentuais","Valor"]
[null,null,"A","Custos Indiretos",{"$f":"'BDI - Geral'!E7","v":2.2699999999999998E-2}]
[null,null,"A.1","Administração Central",{"$f":"'BDI - Geral'!E8","v":1.7299999999999999E-2}]
[null,null,"A.2","Seguros, Garantias e Riscos",{"$f":"'BDI - Geral'!E9","v":5.4000000000000003E-3}]
[null,null,"B","Lucro",{"$f":"'BDI - Geral'!E11","v":2.6700000000000002E-2}]
[null,null,"C","Tributos",{"$f":"SUM(E90:E91)","v":0.16899999999999998}]
[null,null,"C.1","Tributos Federais (COFINS, PIS e CPRB)",{"$f":"'BDI - Geral'!E19","v":0.11899999999999999}]
[null,null,"C.2","Tributos Distritais (ISS)",{"$f":"'BDI - Geral'!E24","v":0.05},null,null,"* Nota - Utilizou-se o indicado pelo Sindicato da Arquitetura e da Engenharia (Sinaenco, 2008, p. 22), que adota um percentual redutor de 20% no cálculo dos custos tributários relativos às contribuições PIS e COFINS"]
[null,null,"D","Despesas Financeiras",{"$f":"'BDI - Geral'!E14","v":4.3678394385358033E-3}]
[]
[null,null,null,"TOTAL DE BDI",{"$f":"'BDI - Geral'!E27","v":0.26910000000000001},{"$f":"ROUND(E94*E102,2)","v":1918.47}]
[]
[null,null,null,"QUADRO-RESUMO DO CUSTO MENSAL POR EMPREGADO - SEM O 13º","Valor"]
[null,null,null,"Módulo 1 - Composição da Remuneração",{"$f":"F16","v":4212.4799999999996}]
[null,null,null,"Módulo 2 - Encargos e Benefícios Anuais, Mensais e Diários",{"$f":"F45","v":2638.77}]
[null,null,null,"Módulo 3 - Provisão para Rescisão",{"$f":"F55","v":151.21999999999997}]
[null,null,null,"Módulo 4 - Custo de Reposição do Profissional Ausente",{"$f":"F73","v":84.25}]
[null,null,null,"Módulo 5 - Insumos Diversos",{"$f":"F82","v":42.49}]
[null,null,null,"SUBTOTAL (A+B+C+D+E)",{"$f":"SUM(E97:E101)","v":7129.21}]
[null,null,null,"Módulo 6 - Custos Indiretos, Tributos e Lucro",{"$f":"F94","v":1918.47}]
[]
[null,null,null,"TOTAL DO POSTO",{"$f":"SUM(E102:E103)","v":9047.68}]
[]
[null,"MÓDULO 7 - DESTAQUE DO MÓDULO 2 - 13º SALÁRIO",null,null,"Percentuais","Valor"]
[null,null,"A","13º Salário",{"$f":"'Encargos Sociais'!E32","v":8.3299999999999999E-2},{"$f":"ROUND(E108*F$16,2)","v":350.9}]
[null,null,"B","Encargos Sociais sobre o 13º Salário - Taxa calculada no SUBMÓDULO 2.2",{"$f":"SUM($E$24:$E$32)","v":0.17800000000000002},{"$f":"ROUND(E109*$F$108,2)","v":62.46},null,"* Nota 1 - Provisiona-se, mensalmente, o proporcional a 1/12 dos valores referentes a gratificação natalina e adicional de férias."]
[null,null,"C","BDI sobre o 13º Salário - Taxa calculada no MÓDULO 6",{"$f":"E94","v":0.26910000000000001},{"$f":"ROUND(E110*($F$108+$F$109),2)","v":111.24}]
[]
[null,null,null,"TOTAL DO DESTAQUE DO 13º SALÁRIO",null,{"$f":"SUM(F108:F110)","v":524.59999999999991}]
[]
[null,null,null,"QUADRO-RESUMO DO CUSTO MENSAL POR EMPREGADO","Valor"]
[null,null,null,"Custo total - sem o 13º Salário",{"$f":"ROUND(E105,2)","v":9047.68}]
[null,null,null,"Destaque do 13º Salário (valor mensal)",{"$f":"ROUND(F112,2)","v":524.6}]
[]
[null,null,null,"TOTAL DO POSTO",{"$f":"E115+E116","v":9572.2800000000007}]

{"sheet":"8","index":11,"n_rows":118,"n_cols":8,"rows_kept":118,"cut":false,"hidden":false,"merged":[[17,1,17,3],[1,1,1,5],[2,1,2,5],[4,1,4,2],[5,1,5,2],[7,1,7,3],[106,1,106,3],[39,3,39,5],[46,1,46,3],[56,1,56,3],[68,3,68,5],[74,1,74,3],[83,1,83,3]]}
[]
[null,"PLANILHA DE ESTIMATIVA DE CUSTOS"]
[null,"Padrão IN 05/2017 e IN 07/2018 - MPDG"]
[]
[null,8,null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$22,6)","v":"OPERADOR DE GERADORES E NOBREAKS "},"QUANTIDADE",{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$22,10)","v":3}]
[null,"CCT",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$22,16)","v":"SINDUSCON/DF x STICOMBE/DF \nCCT 2024/2025\nN.º DF000276/2024"},"DATA-BASE",{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$22,17)","v":"2024-05-01"}]
[]
[null,"MÓDULO 1 - COMPOSIÇÃO DA REMUNERAÇÃO",null,null,null,"Valor"]
[null,null,"A","Salário-Base",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$22,8)","v":2752.02}]
[null,null,"B","Adicional de Periculosidade",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$39,26)","v":825.61}]
[null,null,"C","Adicional de Insalubridade",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$39,32)","v":0}]
[null,null,"D","Adicional Noturno",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$52,47)","v":0},null,"* Nota 1 - O Módulo 1 refere-se ao valor mensal devido ao empregado pela prestação do serviço no período de 12 meses."]
[null,null,"E","Adicional de Hora Extra",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$69,64)","v":0},null,"* Nota 2 - O adicional de hora extra no feriado trabalhado foi suprimido pela Lei 13.467/17"]
[null,null,"F","Outros (adicional de sobreaviso)",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$69,34)","v":0},null,"* Nota 3 - ART. 7º, § 2º, DA LEI Nº 605/49.Sendo mensalista o obreiro, o adicional noturno pago de forma fixa já é considerado integrado para os efeitos do pagamento do repouso semanal remunerado, nos termos do art. 7º, § 2º, da Lei nº 605/49."]
[]
[null,null,null,"TOTAL DA REMUNERAÇÃO",null,{"$f":"SUM(F9:F14)","v":3577.63}]
[]
[null,"MÓDULO 2 - ENCARGOS E BENEFÍCIOS ANUAIS, MENSAIS E DIÁRIOS",null,null,"Percentuais","Valor"]
[null,"Submódulo 2.1 - 13º Salário, Férias e Adicional de Férias"]
[null,null,"A","13º Salário - Calculado no Módulo 7 - Destacado",0,{"$f":"ROUND(E20*F$16,2)","v":0}]
[null,null,"B","Férias e Adicional de Férias",{"$f":"'Encargos Sociais'!E25+'Encargos Sociais'!E31","v":0.1212},{"$f":"ROUND(E21*F$16,2)","v":433.61},null,"* Nota 1 - Provisiona-se, mensalmente, o proporcional a 1/12 dos valores referentes a gratificação natalina, férias e adicional de férias."]
[null,null,null,null,null,null,null,"* Nota 2 - O adicional de férias contido no Submódulo 2.1 corresponde a 1/3 da remuneração que, por sua vez, é dividida por 12 contome Nota 1."]
[null,"Submódulo 2.2 - Encargos Previdenciários (GPS), Fundo de Garantia por Tempo de Serviço (FGTS) e Outras Contribuições"]
[null,null,"A","INSS (art. 22, inciso I, Lei nº 8.212/91)",{"$f":"'Encargos Sociais'!E14","v":0},{"$f":"ROUND(E24*($F$16+$F$41+$F$73),2)","v":0}]
[null,null,"B","Salário Educação (art. 3º, inciso I, Decreto nº 87.043/82)",{"$f":"'Encargos Sociais'!E15","v":2.5000000000000001E-2},{"$f":"ROUND(E25*($F$16+$F$41+$F$73),2)","v":102.07}]
[null,null,"C","SAT/RAT (art. 22, II, Lei 8.212/91 e Anexo V, Decreto 6.042/07) - Enquadramento 8211-3/00",{"$f":"'Encargos Sociais'!E16","v":0.03},122.48]
[null,null,"D","SESC ou SESI (art. 30, Lei nº 8.036/90 e art. 1º, Lei 8.154/90)",{"$f":"'Encargos Sociais'!E17","v":1.4999999999999999E-2},61.24]
[null,null,"E","SENAI ou SENAC (Decreto nº 2.318/86)",{"$f":"'Encargos Sociais'!E18","v":0.01},40.83]
[null,null,"F","SEBRAE (§ 3º, art. 8º, Lei 8.029/90, alterada pela Lei nº 8.154/90)",{"$f":"'Encargos Sociais'!E19","v":6.0000000000000001E-3},24.5]
[null,null,"G","INCRA (art. 1º, I, Decreto Lei 1.146/70 e Lei 7.787, de 30/06/89)",{"$f":"'Encargos Sociais'!E20","v":2E-3},8.17,null,"* Nota 1 - Os percentuais dos encargos previdenciários, do FGTS e demais contribuições são estabelecidos por legislação vigente."]
[null,null,"H","FGTS (Lei Complementar nº 110/01 e art. 30, Lei nº 8.036/90)",{"$f":"'Encargos Sociais'!E21","v":0.08},326.62,null,"* Nota 2 - O SAT, a depender do grau de risco do serviço, irá variar entre 1%, para risco leve, de 2%, para risco médio, e de 3% para risco grave."]
[null,null,"I","SECONCI (Convenções Coletivas de Trabalho da construção)",{"$f":"'Encargos Sociais'!E22","v":0.01},40.83,null,"* Nota 3 - Os percentuais do Submódulo 2.2 incidem sobre o Módulo 1 e o Submódulo 2.1."]
[]
[null,"Submódulo 2.3 - Benefícios Mensais e Diários"]
[null,null,"A","Auxílio Transporte",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$95,83)","v":488.59}]
[null,null,"B","Auxílio Alimentação",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$95,90)","v":770}]
[null,null,"C","Assistência Médica e Familiar",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$103,98)","v":0}]
[null,null,"D","Outros (Seguro de vida, auxílio funeral, auxílio odontológico e auxílio creche)",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$121,115)","v":13.95},null,"* Nota 1 - O valor informado deverá ser o custo real do benefício (descontado o valor eventualmente pago pelo empregado)."]
[null,null,null,null,null,null,null,"* Nota 2 - Observar a previsão dos benefícios contidos em Acordos, Convenções e Dissídios Coletivos de Trabalho e o disposto no art. 6º da IN 5/2017"]
[null,null,null,"QUADRO-RESUMO DO MÓDULO 2"]
[null,null,null,"2.1 - 13º Salário, Férias e Adicional de Férias - 13º Destacado - Calculado no Módulo 7 ",{"$f":"SUM(E20:E21)","v":0.1212},{"$f":"F20+F21","v":433.61}]
[null,null,null,"2.2 - Encargos Previdenciários (GPS), Fundo de Garantia por Tempo de Serviço (FGTS) e Contribuições",{"$f":"SUM(E24:E32)","v":0.17800000000000002},{"$f":"SUM(F24:F32)","v":726.74000000000012}]
[null,null,null,"2.3 - Benefícios Mensais e Diários",null,{"$f":"SUM(F35:F38)","v":1272.54}]
[]
[null,null,null,"TOTAL DOS ENCARGOS E BENEFÍCIOS",null,{"$f":"SUM(F41:F43)","v":2432.8900000000003}]
[]
[null,"MÓDULO 3 - PREVISÃO PARA RESCISÃO",null,null,"Percentuais","Valor"]
[null,null,"A","Aviso Prévio Indenizado (Art. 7º, inciso XXI, da CF/1988 e arts. 477, 487, §1º, e 491 da CLT)",{"$f":"'Encargos Sociais'!E36","v":5.0000000000000001E-3},{"$f":"ROUND(E48*$F$16,2)","v":17.89}]
[null,null,"B","Incidência do FGTS sobre o Aviso Prévio Indenizado (Súmula 305 TST)",{"$f":"'Encargos Sociais'!E37","v":4.0000000000000002E-4},1.43,null,"* Nota 1 - Adotou-se os parâmetros do estudo do STF (http://www.stf.jus.br/arquivo/cms/sobrestfestudosci/anexo/encargos_sociais_03102007.pdf), onde 5% do pessoal é demitido pelo empregador no decurso do contrato (para estes, considerou-se o aviso prévio indenizado). Desprezou-se as demissões por justa causa e os pedidos de demissão."]
[null,null,"C","Multa do FGTS e Contribuição Social sobre o Aviso Prévio Indenizado (Art. 18, §1º, da Lei 8.036/1990 e art. 1º da LC nº 110/2001)",{"$f":"'Encargos Sociais'!E38","v":1.9E-3},6.8,null,"* Nota 2 - No cálculo do percentual, considerou-se 36 dias, correspondendo à metade da duração média dos contratos (2 anos)"]
[null,null,"D","Aviso Prévio Trabalhado (Art. 488, parágrafo único, CLT)",{"$f":"'Encargos Sociais'!E39","v":1.2E-2},42.93,null,"* Nota 3 - Incide sobre a Remuneração + 13º salário (1/12) + Férias (1/12) + Adicional de Férias (1/36) x 50% multa (40% para o empregado e 10% de contribuição social) x 8% FGTS"]
[null,null,"E","Incidência de GPS, FGTS e outras contribuições sobre o Aviso Prévio Trabalhado",{"$f":"'Encargos Sociais'!E40","v":2.0999999999999999E-3},7.51,null,"* Nota 4 - Os 95% restantes do cálculo, a um prazo médio de contrato de 4 anos. Assim, calcula-se 7 dias para o 1º ano de contrato e mais 3 dias para os 3 anos seguintes."]
[null,null,"F","Multa do FGTS e Contribuição Social sobre o Aviso Prévio Trabalhado",{"$f":"'Encargos Sociais'!E41","v":1.4500000000000001E-2},51.88]
[]
[null,null,null,"TOTAL DE PREVISÃO PARA RESCISÃO",null,{"$f":"SUM(F48:F53)","v":128.44}]
[]
[null,"MÓDULO 4 - CUSTO DO PROFISSIONAL AUSENTE",null,null,"Percentuais","Valor"]
[null,"Submódulo 4.1 - Ausências Legais"]
[null,null,"A","Férias (Arts. 129 e 130, inc. I, da CLT) - Calculado no Submódulo 2.1",0,{"$f":"ROUND(E59*$F$16,2)","v":0},null,"* Nota 1 - As alíneas “A” a “F” referem-se somente ao custo que será pago ao repositor pelos dias \ntrabalhados quando da necessidade de substituir a mão de obra alocada na prestação do serviço."]
[null,null,"B","Ausências Legais (Arts. 131 e 473 da CLT)",{"$f":"'Encargos Sociais'!E26","v":7.9000000000000008E-3},28.26,null,"* Nota 2 - Adotou-se a estimativa do SINAPI de 2 dias por ano."]
[null,null,"C","Licença-Paternidade (Art. 7º, XIX, e art. 10, §1º, do ADCT, CF/1988 e Art. 1º, II, da Lei 11.770/2008)",{"$f":"'Encargos Sociais'!E27","v":8.0000000000000004E-4},2.86,null,"* Nota 3 - Utilizada a proporção de 50% para homens, 5 dias de afastamento, e a probabilidade de um trabalhador requerer a Licença Paternidade em 5,22%, conforme SINAPI (citando dados da PNAD 2015)"]
[null,null,"D","Ausência por Acidente de Trabalho (Art. 131, III, da CLT)",{"$f":"'Encargos Sociais'!E28","v":8.9999999999999998E-4},3.22,null,"* Nota 4 - Utilzada a estatística de 1,96% dos contribuintes beneficiados com a emissão do auxílio, conforme Anuário Estatístico da Previdência Social. Afastamento de 15 dias a cargo da empresa."]
[null,null,"E","Afastamento Maternidade (Art. 71 da Lei nº 8.213/1991)",{"$f":"'Encargos Sociais'!E29","v":3.3E-3},11.81,null,"* Nota 5 - Utilizada a proporção de 50% para mulheres, 180 dias de afastamento, e a probabilidade de uma trabalhadora requerer a Licença Maternidade em 4,91%, conforme SINAPI (citando dados do IBGE 2016)"]
[null,null,"F","Auxílio Enfermidade - Doença (Art. 59 da Lei nº 8.213/1991)",{"$f":"'Encargos Sociais'!E30","v":7.1000000000000004E-3},25.4,null,"* Nota 6 - Utilizada a estatística de 3,37% dos contribuintes beneficiados com o auxílio, conforme Anuário Estatístico da Previdência Social de 2015 (acrescidos de 2 dias ao ano, para os quais o trabalhador nem requer o benefício da Previdência - conforme SINAPI)"]
[]
[null,"Submódulo 4.2 - Intrajornada"]
[null,null,"A","Intervalo para repouso ou alimentação",{"$f":"'Encargos Sociais'!E33","v":0},{"$f":"ROUND(E67*$F$16,2)","v":0}]
[]
[null,null,null,"QUADRO-RESUMO DO MÓDULO 4",null,"Valor"]
[null,null,null,"4.1 - Ausências Legais",{"$f":"SUM(E59:E64)","v":2.0000000000000004E-2},{"$f":"ROUND(E70*$F$16,2)","v":71.55}]
[null,null,null,"4.2 - Intrajornada",{"$f":"E67","v":0},{"$f":"ROUND(E71*$F$16,2)","v":0}]
[]
[null,null,null,"TOTAL DE PREVISÃO PARA RESCISÃO E INTERVALO INTRAJORNADA",null,{"$f":"SUM(F70:F71)","v":71.55}]
[]
[null,"MÓDULO 5 - INSUMOS DIVERSOS",null,null,null,"Valor"]
[null,null,"A","Uniformes - aquisição",null,0]
[null,null,"B","Materiais de consumo relacionados ao posto - aquisição",null,{"$f":"ROUND(HLOOKUP(B5,'Mat Cons'!I11:DX13,3)/12,2)","v":0}]
[null,null,"C","Ferramentas relacionadas ao posto - remuneração da sua depreciação / manutenção",null,{"$f":"HLOOKUP(B5,'Relacion - Ferram'!Q3:EF5,3)","v":29.11}]
[null,null,"D","Equipamentos relacionados ao posto - remuneração da sua depreciação / manutenção",null,{"$f":"HLOOKUP(B5,'Equip Rel'!Q11:EF13,3)","v":0}]
[null,null,"E","Equipamentos de Proteção Individual - EPI - aquisição",null,{"$f":"ROUND(HLOOKUP(B5,EPI!I4:X6,3)/12,2)","v":0}]
[]
[null,null,null,"TOTAL DE INSUMOS DIVERSOS",null,{"$f":"SUM(F76:F81)","v":29.11},null,"* Nota - Valores mensais por empregado"]
[]
[null,"MÓDULO 6 - CUSTOS INDIRETOS, TRIBUTOS E LUCRO - BDI",null,null,"Percentuais","Valor"]
[null,null,"A","Custos Indiretos",{"$f":"'BDI - Geral'!E7","v":2.2699999999999998E-2}]
[null,null,"A.1","Administração Central",{"$f":"'BDI - Geral'!E8","v":1.7299999999999999E-2}]
[null,null,"A.2","Seguros, Garantias e Riscos",{"$f":"'BDI - Geral'!E9","v":5.4000000000000003E-3}]
[null,null,"B","Lucro",{"$f":"'BDI - Geral'!E11","v":2.6700000000000002E-2}]
[null,null,"C","Tributos",{"$f":"SUM(E90:E91)","v":0.16899999999999998}]
[null,null,"C.1","Tributos Federais (COFINS, PIS e CPRB)",{"$f":"'BDI - Geral'!E19","v":0.11899999999999999}]
[null,null,"C.2","Tributos Distritais (ISS)",{"$f":"'BDI - Geral'!E24","v":0.05},null,null,"* Nota - Utilizou-se o indicado pelo Sindicato da Arquitetura e da Engenharia (Sinaenco, 2008, p. 22), que adota um percentual redutor de 20% no cálculo dos custos tributários relativos às contribuições PIS e COFINS"]
[null,null,"D","Despesas Financeiras",{"$f":"'BDI - Geral'!E14","v":4.3678394385358033E-3}]
[]
[null,null,null,"TOTAL DE BDI",{"$f":"'BDI - Geral'!E27","v":0.26910000000000001},{"$f":"ROUND(E94*E102,2)","v":1679.08}]
[]
[null,null,null,"QUADRO-RESUMO DO CUSTO MENSAL POR EMPREGADO - SEM O 13º","Valor"]
[null,null,null,"Módulo 1 - Composição da Remuneração",{"$f":"F16","v":3577.63}]
[null,null,null,"Módulo 2 - Encargos e Benefícios Anuais, Mensais e Diários",{"$f":"F45","v":2432.8900000000003}]
[null,null,null,"Módulo 3 - Provisão para Rescisão",{"$f":"F55","v":128.44}]
[null,null,null,"Módulo 4 - Custo de Reposição do Profissional Ausente",{"$f":"F73","v":71.55}]
[null,null,null,"Módulo 5 - Insumos Diversos",{"$f":"F82","v":29.11}]
[null,null,null,"SUBTOTAL (A+B+C+D+E)",{"$f":"SUM(E97:E101)","v":6239.62}]
[null,null,null,"Módulo 6 - Custos Indiretos, Tributos e Lucro",{"$f":"F94","v":1679.08}]
[]
[null,null,null,"TOTAL DO POSTO",{"$f":"SUM(E102:E103)","v":7918.7}]
[]
[null,"MÓDULO 7 - DESTAQUE DO MÓDULO 2 - 13º SALÁRIO",null,null,"Percentuais","Valor"]
[null,null,"A","13º Salário",{"$f":"'Encargos Sociais'!E32","v":8.3299999999999999E-2},{"$f":"ROUND(E108*F$16,2)","v":298.02}]
[null,null,"B","Encargos Sociais sobre o 13º Salário - Taxa calculada no SUBMÓDULO 2.2",{"$f":"SUM($E$24:$E$32)","v":0.17800000000000002},{"$f":"ROUND(E109*$F$108,2)","v":53.05},null,"* Nota 1 - Provisiona-se, mensalmente, o proporcional a 1/12 dos valores referentes a gratificação natalina e adicional de férias."]
[null,null,"C","BDI sobre o 13º Salário - Taxa calculada no MÓDULO 6",{"$f":"E94","v":0.26910000000000001},{"$f":"ROUND(E110*($F$108+$F$109),2)","v":94.47}]
[]
[null,null,null,"TOTAL DO DESTAQUE DO 13º SALÁRIO",null,{"$f":"SUM(F108:F110)","v":445.53999999999996}]
[]
[null,null,null,"QUADRO-RESUMO DO CUSTO MENSAL POR EMPREGADO","Valor"]
[null,null,null,"Custo total - sem o 13º Salário",{"$f":"ROUND(E105,2)","v":7918.7}]
[null,null,null,"Destaque do 13º Salário (valor mensal)",{"$f":"ROUND(F112,2)","v":445.54}]
[]
[null,null,null,"TOTAL DO POSTO",{"$f":"E115+E116","v":8364.24}]

{"sheet":"9","index":12,"n_rows":118,"n_cols":8,"rows_kept":118,"cut":false,"hidden":false,"merged":[[17,1,17,3],[1,1,1,5],[2,1,2,5],[4,1,4,2],[5,1,5,2],[7,1,7,3],[106,1,106,3],[39,3,39,5],[46,1,46,3],[56,1,56,3],[68,3,68,5],[74,1,74,3],[83,1,83,3]]}
[]
[null,"PLANILHA DE ESTIMATIVA DE CUSTOS"]
[null,"Padrão IN 05/2017 e IN 07/2018 - MPDG"]
[]
[null,9,null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$22,6)","v":"SUPERVISOR GERAL DE MANUTENÇÃO E INSTALAÇÕES ELÉTRICAS E HIDROSSANITÁRIAS"},"QUANTIDADE",{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$22,10)","v":1}]
[null,"CCT",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$22,16)","v":"SINDUSCON/DF x STICOMBE/DF \nCCT 2024/2025\nN.º DF000276/2024"},"DATA-BASE",{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$22,17)","v":"2024-05-01"}]
[]
[null,"MÓDULO 1 - COMPOSIÇÃO DA REMUNERAÇÃO",null,null,null,"Valor"]
[null,null,"A","Salário-Base",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$22,8)","v":10778.75}]
[null,null,"B","Adicional de Periculosidade",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$39,26)","v":0}]
[null,null,"C","Adicional de Insalubridade",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$39,32)","v":0}]
[null,null,"D","Adicional Noturno",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$52,47)","v":0},null,"* Nota 1 - O Módulo 1 refere-se ao valor mensal devido ao empregado pela prestação do serviço no período de 12 meses."]
[null,null,"E","Adicional de Hora Extra",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$69,64)","v":0},null,"* Nota 2 - O adicional de hora extra no feriado trabalhado foi suprimido pela Lei 13.467/17"]
[null,null,"F","Outros (adicional de sobreaviso)",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$69,34)","v":0},null,"* Nota 3 - ART. 7º, § 2º, DA LEI Nº 605/49.Sendo mensalista o obreiro, o adicional noturno pago de forma fixa já é considerado integrado para os efeitos do pagamento do repouso semanal remunerado, nos termos do art. 7º, § 2º, da Lei nº 605/49."]
[]
[null,null,null,"TOTAL DA REMUNERAÇÃO",null,{"$f":"SUM(F9:F14)","v":10778.75}]
[]
[null,"MÓDULO 2 - ENCARGOS E BENEFÍCIOS ANUAIS, MENSAIS E DIÁRIOS",null,null,"Percentuais","Valor"]
[null,"Submódulo 2.1 - 13º Salário, Férias e Adicional de Férias"]
[null,null,"A","13º Salário - Calculado no Módulo 7 - Destacado",0,{"$f":"ROUND(E20*F$16,2)","v":0}]
[null,null,"B","Férias e Adicional de Férias",{"$f":"'Encargos Sociais'!E25+'Encargos Sociais'!E31","v":0.1212},{"$f":"ROUND(E21*F$16,2)","v":1306.3800000000001},null,"* Nota 1 - Provisiona-se, mensalmente, o proporcional a 1/12 dos valores referentes a gratificação natalina, férias e adicional de férias."]
[null,null,null,null,null,null,null,"* Nota 2 - O adicional de férias contido no Submódulo 2.1 corresponde a 1/3 da remuneração que, por sua vez, é dividida por 12 contome Nota 1."]
[null,"Submódulo 2.2 - Encargos Previdenciários (GPS), Fundo de Garantia por Tempo de Serviço (FGTS) e Outras Contribuições"]
[null,null,"A","INSS (art. 22, inciso I, Lei nº 8.212/91)",{"$f":"'Encargos Sociais'!E14","v":0},{"$f":"ROUND(E24*($F$16+$F$41+$F$73),2)","v":0}]
[null,null,"B","Salário Educação (art. 3º, inciso I, Decreto nº 87.043/82)",{"$f":"'Encargos Sociais'!E15","v":2.5000000000000001E-2},{"$f":"ROUND(E25*($F$16+$F$41+$F$73),2)","v":307.52}]
[null,null,"C","SAT/RAT (art. 22, II, Lei 8.212/91 e Anexo V, Decreto 6.042/07) - Enquadramento 8211-3/00",{"$f":"'Encargos Sociais'!E16","v":0.03},369.02]
[null,null,"D","SESC ou SESI (art. 30, Lei nº 8.036/90 e art. 1º, Lei 8.154/90)",{"$f":"'Encargos Sociais'!E17","v":1.4999999999999999E-2},184.51]
[null,null,"E","SENAI ou SENAC (Decreto nº 2.318/86)",{"$f":"'Encargos Sociais'!E18","v":0.01},123.01]
[null,null,"F","SEBRAE (§ 3º, art. 8º, Lei 8.029/90, alterada pela Lei nº 8.154/90)",{"$f":"'Encargos Sociais'!E19","v":6.0000000000000001E-3},73.8]
[null,null,"G","INCRA (art. 1º, I, Decreto Lei 1.146/70 e Lei 7.787, de 30/06/89)",{"$f":"'Encargos Sociais'!E20","v":2E-3},24.6,null,"* Nota 1 - Os percentuais dos encargos previdenciários, do FGTS e demais contribuições são estabelecidos por legislação vigente."]
[null,null,"H","FGTS (Lei Complementar nº 110/01 e art. 30, Lei nº 8.036/90)",{"$f":"'Encargos Sociais'!E21","v":0.08},984.06,null,"* Nota 2 - O SAT, a depender do grau de risco do serviço, irá variar entre 1%, para risco leve, de 2%, para risco médio, e de 3% para risco grave."]
[null,null,"I","SECONCI (Convenções Coletivas de Trabalho da construção)",{"$f":"'Encargos Sociais'!E22","v":0.01},123.01,null,"* Nota 3 - Os percentuais do Submódulo 2.2 incidem sobre o Módulo 1 e o Submódulo 2.1."]
[]
[null,"Submódulo 2.3 - Benefícios Mensais e Diários"]
[null,null,"A","Auxílio Transporte",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$95,83)","v":488.59}]
[null,null,"B","Auxílio Alimentação",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$95,90)","v":770}]
[null,null,"C","Assistência Médica e Familiar",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$103,98)","v":0}]
[null,null,"D","Outros (Seguro de vida, auxílio funeral, auxílio odontológico e auxílio creche)",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$121,115)","v":13.95},null,"* Nota 1 - O valor informado deverá ser o custo real do benefício (descontado o valor eventualmente pago pelo empregado)."]
[null,null,null,null,null,null,null,"* Nota 2 - Observar a previsão dos benefícios contidos em Acordos, Convenções e Dissídios Coletivos de Trabalho e o disposto no art. 6º da IN 5/2017"]
[null,null,null,"QUADRO-RESUMO DO MÓDULO 2"]
[null,null,null,"2.1 - 13º Salário, Férias e Adicional de Férias - 13º Destacado - Calculado no Módulo 7 ",{"$f":"SUM(E20:E21)","v":0.1212},{"$f":"F20+F21","v":1306.3800000000001}]
[null,null,null,"2.2 - Encargos Previdenciários (GPS), Fundo de Garantia por Tempo de Serviço (FGTS) e Contribuições",{"$f":"SUM(E24:E32)","v":0.17800000000000002},{"$f":"SUM(F24:F32)","v":2189.5299999999997}]
[null,null,null,"2.3 - Benefícios Mensais e Diários",null,{"$f":"SUM(F35:F38)","v":1272.54}]
[]
[null,null,null,"TOTAL DOS ENCARGOS E BENEFÍCIOS",null,{"$f":"SUM(F41:F43)","v":4768.45}]
[]
[null,"MÓDULO 3 - PREVISÃO PARA RESCISÃO",null,null,"Percentuais","Valor"]
[null,null,"A","Aviso Prévio Indenizado (Art. 7º, inciso XXI, da CF/1988 e arts. 477, 487, §1º, e 491 da CLT)",{"$f":"'Encargos Sociais'!E36","v":5.0000000000000001E-3},{"$f":"ROUND(E48*$F$16,2)","v":53.89}]
[null,null,"B","Incidência do FGTS sobre o Aviso Prévio Indenizado (Súmula 305 TST)",{"$f":"'Encargos Sociais'!E37","v":4.0000000000000002E-4},4.3099999999999996,null,"* Nota 1 - Adotou-se os parâmetros do estudo do STF (http://www.stf.jus.br/arquivo/cms/sobrestfestudosci/anexo/encargos_sociais_03102007.pdf), onde 5% do pessoal é demitido pelo empregador no decurso do contrato (para estes, considerou-se o aviso prévio indenizado). Desprezou-se as demissões por justa causa e os pedidos de demissão."]
[null,null,"C","Multa do FGTS e Contribuição Social sobre o Aviso Prévio Indenizado (Art. 18, §1º, da Lei 8.036/1990 e art. 1º da LC nº 110/2001)",{"$f":"'Encargos Sociais'!E38","v":1.9E-3},20.48,null,"* Nota 2 - No cálculo do percentual, considerou-se 36 dias, correspondendo à metade da duração média dos contratos (2 anos)"]
[null,null,"D","Aviso Prévio Trabalhado (Art. 488, parágrafo único, CLT)",{"$f":"'Encargos Sociais'!E39","v":1.2E-2},129.35,null,"* Nota 3 - Incide sobre a Remuneração + 13º salário (1/12) + Férias (1/12) + Adicional de Férias (1/36) x 50% multa (40% para o empregado e 10% de contribuição social) x 8% FGTS"]
[null,null,"E","Incidência de GPS, FGTS e outras contribuições sobre o Aviso Prévio Trabalhado",{"$f":"'Encargos Sociais'!E40","v":2.0999999999999999E-3},22.64,null,"* Nota 4 - Os 95% restantes do cálculo, a um prazo médio de contrato de 4 anos. Assim, calcula-se 7 dias para o 1º ano de contrato e mais 3 dias para os 3 anos seguintes."]
[null,null,"F","Multa do FGTS e Contribuição Social sobre o Aviso Prévio Trabalhado",{"$f":"'Encargos Sociais'!E41","v":1.4500000000000001E-2},156.29]
[]
[null,null,null,"TOTAL DE PREVISÃO PARA RESCISÃO",null,{"$f":"SUM(F48:F53)","v":386.96000000000004}]
[]
[null,"MÓDULO 4 - CUSTO DO PROFISSIONAL AUSENTE",null,null,"Percentuais","Valor"]
[null,"Submódulo 4.1 - Ausências Legais"]
[null,null,"A","Férias (Arts. 129 e 130, inc. I, da CLT) - Calculado no Submódulo 2.1",0,{"$f":"ROUND(E59*$F$16,2)","v":0},null,"* Nota 1 - As alíneas “A” a “F” referem-se somente ao custo que será pago ao repositor pelos dias \ntrabalhados quando da necessidade de substituir a mão de obra alocada na prestação do serviço."]
[null,null,"B","Ausências Legais (Arts. 131 e 473 da CLT)",{"$f":"'Encargos Sociais'!E26","v":7.9000000000000008E-3},85.15,null,"* Nota 2 - Adotou-se a estimativa do SINAPI de 2 dias por ano."]
[null,null,"C","Licença-Paternidade (Art. 7º, XIX, e art. 10, §1º, do ADCT, CF/1988 e Art. 1º, II, da Lei 11.770/2008)",{"$f":"'Encargos Sociais'!E27","v":8.0000000000000004E-4},8.6199999999999992,null,"* Nota 3 - Utilizada a proporção de 50% para homens, 5 dias de afastamento, e a probabilidade de um trabalhador requerer a Licença Paternidade em 5,22%, conforme SINAPI (citando dados da PNAD 2015)"]
[null,null,"D","Ausência por Acidente de Trabalho (Art. 131, III, da CLT)",{"$f":"'Encargos Sociais'!E28","v":8.9999999999999998E-4},9.6999999999999993,null,"* Nota 4 - Utilzada a estatística de 1,96% dos contribuintes beneficiados com a emissão do auxílio, conforme Anuário Estatístico da Previdência Social. Afastamento de 15 dias a cargo da empresa."]
[null,null,"E","Afastamento Maternidade (Art. 71 da Lei nº 8.213/1991)",{"$f":"'Encargos Sociais'!E29","v":3.3E-3},35.57,null,"* Nota 5 - Utilizada a proporção de 50% para mulheres, 180 dias de afastamento, e a probabilidade de uma trabalhadora requerer a Licença Maternidade em 4,91%, conforme SINAPI (citando dados do IBGE 2016)"]
[null,null,"F","Auxílio Enfermidade - Doença (Art. 59 da Lei nº 8.213/1991)",{"$f":"'Encargos Sociais'!E30","v":7.1000000000000004E-3},76.53,null,"* Nota 6 - Utilizada a estatística de 3,37% dos contribuintes beneficiados com o auxílio, conforme Anuário Estatístico da Previdência Social de 2015 (acrescidos de 2 dias ao ano, para os quais o trabalhador nem requer o benefício da Previdência - conforme SINAPI)"]
[]
[null,"Submódulo 4.2 - Intrajornada"]
[null,null,"A","Intervalo para repouso ou alimentação",{"$f":"'Encargos Sociais'!E33","v":0},{"$f":"ROUND(E67*$F$16,2)","v":0}]
[]
[null,null,null,"QUADRO-RESUMO DO MÓDULO 4",null,"Valor"]
[null,null,null,"4.1 - Ausências Legais",{"$f":"SUM(E59:E64)","v":2.0000000000000004E-2},{"$f":"ROUND(E70*$F$16,2)","v":215.58}]
[null,null,null,"4.2 - Intrajornada",{"$f":"E67","v":0},{"$f":"ROUND(E71*$F$16,2)","v":0}]
[]
[null,null,null,"TOTAL DE PREVISÃO PARA RESCISÃO E INTERVALO INTRAJORNADA",null,{"$f":"SUM(F70:F71)","v":215.58}]
[]
[null,"MÓDULO 5 - INSUMOS DIVERSOS",null,null,null,"Valor"]
[null,null,"A","Uniformes - aquisição",null,0]
[null,null,"B","Materiais de consumo relacionados ao posto - aquisição",null,{"$f":"ROUND(HLOOKUP(B5,'Mat Cons'!I11:DX13,3)/12,2)","v":0}]
[null,null,"C","Ferramentas relacionadas ao posto - remuneração da sua depreciação / manutenção",null,{"$f":"HLOOKUP(B5,'Relacion - Ferram'!Q3:EF5,3)","v":0}]
[null,null,"D","Equipamentos relacionados ao posto - remuneração da sua depreciação / manutenção",null,{"$f":"HLOOKUP(B5,'Equip Rel'!Q11:EF13,3)","v":0}]
[null,null,"E","Equipamentos de Proteção Individual - EPI - aquisição",null,{"$f":"ROUND(HLOOKUP(B5,EPI!I4:X6,3)/12,2)","v":0}]
[]
[null,null,null,"TOTAL DE INSUMOS DIVERSOS",null,{"$f":"SUM(F76:F81)","v":0},null,"* Nota - Valores mensais por empregado"]
[]
[null,"MÓDULO 6 - CUSTOS INDIRETOS, TRIBUTOS E LUCRO - BDI",null,null,"Percentuais","Valor"]
[null,null,"A","Custos Indiretos",{"$f":"'BDI - Geral'!E7","v":2.2699999999999998E-2}]
[null,null,"A.1","Administração Central",{"$f":"'BDI - Geral'!E8","v":1.7299999999999999E-2}]
[null,null,"A.2","Seguros, Garantias e Riscos",{"$f":"'BDI - Geral'!E9","v":5.4000000000000003E-3}]
[null,null,"B","Lucro",{"$f":"'BDI - Geral'!E11","v":2.6700000000000002E-2}]
[null,null,"C","Tributos",{"$f":"SUM(E90:E91)","v":0.16899999999999998}]
[null,null,"C.1","Tributos Federais (COFINS, PIS e CPRB)",{"$f":"'BDI - Geral'!E19","v":0.11899999999999999}]
[null,null,"C.2","Tributos Distritais (ISS)",{"$f":"'BDI - Geral'!E24","v":0.05},null,null,"* Nota - Utilizou-se o indicado pelo Sindicato da Arquitetura e da Engenharia (Sinaenco, 2008, p. 22), que adota um percentual redutor de 20% no cálculo dos custos tributários relativos às contribuições PIS e COFINS"]
[null,null,"D","Despesas Financeiras",{"$f":"'BDI - Geral'!E14","v":4.3678394385358033E-3}]
[]
[null,null,null,"TOTAL DE BDI",{"$f":"'BDI - Geral'!E27","v":0.26910000000000001},{"$f":"ROUND(E94*E102,2)","v":4345.8999999999996}]
[]
[null,null,null,"QUADRO-RESUMO DO CUSTO MENSAL POR EMPREGADO - SEM O 13º","Valor"]
[null,null,null,"Módulo 1 - Composição da Remuneração",{"$f":"F16","v":10778.75}]
[null,null,null,"Módulo 2 - Encargos e Benefícios Anuais, Mensais e Diários",{"$f":"F45","v":4768.45}]
[null,null,null,"Módulo 3 - Provisão para Rescisão",{"$f":"F55","v":386.96000000000004}]
[null,null,null,"Módulo 4 - Custo de Reposição do Profissional Ausente",{"$f":"F73","v":215.58}]
[null,null,null,"Módulo 5 - Insumos Diversos",{"$f":"F82","v":0}]
[null,null,null,"SUBTOTAL (A+B+C+D+E)",{"$f":"SUM(E97:E101)","v":16149.74}]
[null,null,null,"Módulo 6 - Custos Indiretos, Tributos e Lucro",{"$f":"F94","v":4345.8999999999996}]
[]
[null,null,null,"TOTAL DO POSTO",{"$f":"SUM(E102:E103)","v":20495.64}]
[]
[null,"MÓDULO 7 - DESTAQUE DO MÓDULO 2 - 13º SALÁRIO",null,null,"Percentuais","Valor"]
[null,null,"A","13º Salário",{"$f":"'Encargos Sociais'!E32","v":8.3299999999999999E-2},{"$f":"ROUND(E108*F$16,2)","v":897.87}]
[null,null,"B","Encargos Sociais sobre o 13º Salário - Taxa calculada no SUBMÓDULO 2.2",{"$f":"SUM($E$24:$E$32)","v":0.17800000000000002},{"$f":"ROUND(E109*$F$108,2)","v":159.82},null,"* Nota 1 - Provisiona-se, mensalmente, o proporcional a 1/12 dos valores referentes a gratificação natalina e adicional de férias."]
[null,null,"C","BDI sobre o 13º Salário - Taxa calculada no MÓDULO 6",{"$f":"E94","v":0.26910000000000001},{"$f":"ROUND(E110*($F$108+$F$109),2)","v":284.62}]
[]
[null,null,null,"TOTAL DO DESTAQUE DO 13º SALÁRIO",null,{"$f":"SUM(F108:F110)","v":1342.31}]
[]
[null,null,null,"QUADRO-RESUMO DO CUSTO MENSAL POR EMPREGADO","Valor"]
[null,null,null,"Custo total - sem o 13º Salário",{"$f":"ROUND(E105,2)","v":20495.64}]
[null,null,null,"Destaque do 13º Salário (valor mensal)",{"$f":"ROUND(F112,2)","v":1342.31}]
[]
[null,null,null,"TOTAL DO POSTO",{"$f":"E115+E116","v":21837.95}]

{"sheet":"10","index":13,"n_rows":118,"n_cols":8,"rows_kept":118,"cut":false,"hidden":false,"merged":[[17,1,17,3],[1,1,1,5],[2,1,2,5],[4,1,4,2],[5,1,5,2],[7,1,7,3],[106,1,106,3],[39,3,39,5],[46,1,46,3],[56,1,56,3],[68,3,68,5],[74,1,74,3],[83,1,83,3]]}
[]
[null,"PLANILHA DE ESTIMATIVA DE CUSTOS"]
[null,"Padrão IN 05/2017 e IN 07/2018 - MPDG"]
[]
[null,10,null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$22,6)","v":"TÉCNICO DE AUTOMAÇÃO E CONTROLE"},"QUANTIDADE",{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$22,10)","v":2}]
[null,"CCT",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$22,16)","v":"SINDUSCON/DF x STICOMBE/DF \nCCT 2024/2025\nN.º DF000276/2024"},"DATA-BASE",{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$22,17)","v":"2024-05-01"}]
[]
[null,"MÓDULO 1 - COMPOSIÇÃO DA REMUNERAÇÃO",null,null,null,"Valor"]
[null,null,"A","Salário-Base",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$22,8)","v":6112.66}]
[null,null,"B","Adicional de Periculosidade",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$39,26)","v":1833.8}]
[null,null,"C","Adicional de Insalubridade",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$39,32)","v":0}]
[null,null,"D","Adicional Noturno",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$52,47)","v":0},null,"* Nota 1 - O Módulo 1 refere-se ao valor mensal devido ao empregado pela prestação do serviço no período de 12 meses."]
[null,null,"E","Adicional de Hora Extra",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$69,64)","v":0},null,"* Nota 2 - O adicional de hora extra no feriado trabalhado foi suprimido pela Lei 13.467/17"]
[null,null,"F","Outros (adicional de sobreaviso)",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$69,34)","v":521.46},null,"* Nota 3 - ART. 7º, § 2º, DA LEI Nº 605/49.Sendo mensalista o obreiro, o adicional noturno pago de forma fixa já é considerado integrado para os efeitos do pagamento do repouso semanal remunerado, nos termos do art. 7º, § 2º, da Lei nº 605/49."]
[]
[null,null,null,"TOTAL DA REMUNERAÇÃO",null,{"$f":"SUM(F9:F14)","v":8467.92}]
[]
[null,"MÓDULO 2 - ENCARGOS E BENEFÍCIOS ANUAIS, MENSAIS E DIÁRIOS",null,null,"Percentuais","Valor"]
[null,"Submódulo 2.1 - 13º Salário, Férias e Adicional de Férias"]
[null,null,"A","13º Salário - Calculado no Módulo 7 - Destacado",0,{"$f":"ROUND(E20*F$16,2)","v":0}]
[null,null,"B","Férias e Adicional de Férias",{"$f":"'Encargos Sociais'!E25+'Encargos Sociais'!E31","v":0.1212},{"$f":"ROUND(E21*F$16,2)","v":1026.31},null,"* Nota 1 - Provisiona-se, mensalmente, o proporcional a 1/12 dos valores referentes a gratificação natalina, férias e adicional de férias."]
[null,null,null,null,null,null,null,"* Nota 2 - O adicional de férias contido no Submódulo 2.1 corresponde a 1/3 da remuneração que, por sua vez, é dividida por 12 contome Nota 1."]
[null,"Submódulo 2.2 - Encargos Previdenciários (GPS), Fundo de Garantia por Tempo de Serviço (FGTS) e Outras Contribuições"]
[null,null,"A","INSS (art. 22, inciso I, Lei nº 8.212/91)",{"$f":"'Encargos Sociais'!E14","v":0},{"$f":"ROUND(E24*($F$16+$F$41+$F$73),2)","v":0}]
[null,null,"B","Salário Educação (art. 3º, inciso I, Decreto nº 87.043/82)",{"$f":"'Encargos Sociais'!E15","v":2.5000000000000001E-2},{"$f":"ROUND(E25*($F$16+$F$41+$F$73),2)","v":241.59}]
[null,null,"C","SAT/RAT (art. 22, II, Lei 8.212/91 e Anexo V, Decreto 6.042/07) - Enquadramento 8211-3/00",{"$f":"'Encargos Sociais'!E16","v":0.03},289.91000000000003]
[null,null,"D","SESC ou SESI (art. 30, Lei nº 8.036/90 e art. 1º, Lei 8.154/90)",{"$f":"'Encargos Sociais'!E17","v":1.4999999999999999E-2},144.94999999999999]
[null,null,"E","SENAI ou SENAC (Decreto nº 2.318/86)",{"$f":"'Encargos Sociais'!E18","v":0.01},96.64]
[null,null,"F","SEBRAE (§ 3º, art. 8º, Lei 8.029/90, alterada pela Lei nº 8.154/90)",{"$f":"'Encargos Sociais'!E19","v":6.0000000000000001E-3},57.98]
[null,null,"G","INCRA (art. 1º, I, Decreto Lei 1.146/70 e Lei 7.787, de 30/06/89)",{"$f":"'Encargos Sociais'!E20","v":2E-3},19.329999999999998,null,"* Nota 1 - Os percentuais dos encargos previdenciários, do FGTS e demais contribuições são estabelecidos por legislação vigente."]
[null,null,"H","FGTS (Lei Complementar nº 110/01 e art. 30, Lei nº 8.036/90)",{"$f":"'Encargos Sociais'!E21","v":0.08},773.09,null,"* Nota 2 - O SAT, a depender do grau de risco do serviço, irá variar entre 1%, para risco leve, de 2%, para risco médio, e de 3% para risco grave."]
[null,null,"I","SECONCI (Convenções Coletivas de Trabalho da construção)",{"$f":"'Encargos Sociais'!E22","v":0.01},96.64,null,"* Nota 3 - Os percentuais do Submódulo 2.2 incidem sobre o Módulo 1 e o Submódulo 2.1."]
[]
[null,"Submódulo 2.3 - Benefícios Mensais e Diários"]
[null,null,"A","Auxílio Transporte",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$95,83)","v":488.59}]
[null,null,"B","Auxílio Alimentação",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$95,90)","v":770}]
[null,null,"C","Assistência Médica e Familiar",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$103,98)","v":0}]
[null,null,"D","Outros (Seguro de vida, auxílio funeral, auxílio odontológico e auxílio creche)",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$121,115)","v":13.95},null,"* Nota 1 - O valor informado deverá ser o custo real do benefício (descontado o valor eventualmente pago pelo empregado)."]
[null,null,null,null,null,null,null,"* Nota 2 - Observar a previsão dos benefícios contidos em Acordos, Convenções e Dissídios Coletivos de Trabalho e o disposto no art. 6º da IN 5/2017"]
[null,null,null,"QUADRO-RESUMO DO MÓDULO 2"]
[null,null,null,"2.1 - 13º Salário, Férias e Adicional de Férias - 13º Destacado - Calculado no Módulo 7 ",{"$f":"SUM(E20:E21)","v":0.1212},{"$f":"F20+F21","v":1026.31}]
[null,null,null,"2.2 - Encargos Previdenciários (GPS), Fundo de Garantia por Tempo de Serviço (FGTS) e Contribuições",{"$f":"SUM(E24:E32)","v":0.17800000000000002},{"$f":"SUM(F24:F32)","v":1720.1300000000003}]
[null,null,null,"2.3 - Benefícios Mensais e Diários",null,{"$f":"SUM(F35:F38)","v":1272.54}]
[]
[null,null,null,"TOTAL DOS ENCARGOS E BENEFÍCIOS",null,{"$f":"SUM(F41:F43)","v":4018.9800000000005}]
[]
[null,"MÓDULO 3 - PREVISÃO PARA RESCISÃO",null,null,"Percentuais","Valor"]
[null,null,"A","Aviso Prévio Indenizado (Art. 7º, inciso XXI, da CF/1988 e arts. 477, 487, §1º, e 491 da CLT)",{"$f":"'Encargos Sociais'!E36","v":5.0000000000000001E-3},{"$f":"ROUND(E48*$F$16,2)","v":42.34}]
[null,null,"B","Incidência do FGTS sobre o Aviso Prévio Indenizado (Súmula 305 TST)",{"$f":"'Encargos Sociais'!E37","v":4.0000000000000002E-4},3.39,null,"* Nota 1 - Adotou-se os parâmetros do estudo do STF (http://www.stf.jus.br/arquivo/cms/sobrestfestudosci/anexo/encargos_sociais_03102007.pdf), onde 5% do pessoal é demitido pelo empregador no decurso do contrato (para estes, considerou-se o aviso prévio indenizado). Desprezou-se as demissões por justa causa e os pedidos de demissão."]
[null,null,"C","Multa do FGTS e Contribuição Social sobre o Aviso Prévio Indenizado (Art. 18, §1º, da Lei 8.036/1990 e art. 1º da LC nº 110/2001)",{"$f":"'Encargos Sociais'!E38","v":1.9E-3},16.09,null,"* Nota 2 - No cálculo do percentual, considerou-se 36 dias, correspondendo à metade da duração média dos contratos (2 anos)"]
[null,null,"D","Aviso Prévio Trabalhado (Art. 488, parágrafo único, CLT)",{"$f":"'Encargos Sociais'!E39","v":1.2E-2},101.62,null,"* Nota 3 - Incide sobre a Remuneração + 13º salário (1/12) + Férias (1/12) + Adicional de Férias (1/36) x 50% multa (40% para o empregado e 10% de contribuição social) x 8% FGTS"]
[null,null,"E","Incidência de GPS, FGTS e outras contribuições sobre o Aviso Prévio Trabalhado",{"$f":"'Encargos Sociais'!E40","v":2.0999999999999999E-3},17.78,null,"* Nota 4 - Os 95% restantes do cálculo, a um prazo médio de contrato de 4 anos. Assim, calcula-se 7 dias para o 1º ano de contrato e mais 3 dias para os 3 anos seguintes."]
[null,null,"F","Multa do FGTS e Contribuição Social sobre o Aviso Prévio Trabalhado",{"$f":"'Encargos Sociais'!E41","v":1.4500000000000001E-2},122.78]
[]
[null,null,null,"TOTAL DE PREVISÃO PARA RESCISÃO",null,{"$f":"SUM(F48:F53)","v":304}]
[]
[null,"MÓDULO 4 - CUSTO DO PROFISSIONAL AUSENTE",null,null,"Percentuais","Valor"]
[null,"Submódulo 4.1 - Ausências Legais"]
[null,null,"A","Férias (Arts. 129 e 130, inc. I, da CLT) - Calculado no Submódulo 2.1",0,{"$f":"ROUND(E59*$F$16,2)","v":0},null,"* Nota 1 - As alíneas “A” a “F” referem-se somente ao custo que será pago ao repositor pelos dias \ntrabalhados quando da necessidade de substituir a mão de obra alocada na prestação do serviço."]
[null,null,"B","Ausências Legais (Arts. 131 e 473 da CLT)",{"$f":"'Encargos Sociais'!E26","v":7.9000000000000008E-3},66.900000000000006,null,"* Nota 2 - Adotou-se a estimativa do SINAPI de 2 dias por ano."]
[null,null,"C","Licença-Paternidade (Art. 7º, XIX, e art. 10, §1º, do ADCT, CF/1988 e Art. 1º, II, da Lei 11.770/2008)",{"$f":"'Encargos Sociais'!E27","v":8.0000000000000004E-4},6.77,null,"* Nota 3 - Utilizada a proporção de 50% para homens, 5 dias de afastamento, e a probabilidade de um trabalhador requerer a Licença Paternidade em 5,22%, conforme SINAPI (citando dados da PNAD 2015)"]
[null,null,"D","Ausência por Acidente de Trabalho (Art. 131, III, da CLT)",{"$f":"'Encargos Sociais'!E28","v":8.9999999999999998E-4},7.62,null,"* Nota 4 - Utilzada a estatística de 1,96% dos contribuintes beneficiados com a emissão do auxílio, conforme Anuário Estatístico da Previdência Social. Afastamento de 15 dias a cargo da empresa."]
[null,null,"E","Afastamento Maternidade (Art. 71 da Lei nº 8.213/1991)",{"$f":"'Encargos Sociais'!E29","v":3.3E-3},27.94,null,"* Nota 5 - Utilizada a proporção de 50% para mulheres, 180 dias de afastamento, e a probabilidade de uma trabalhadora requerer a Licença Maternidade em 4,91%, conforme SINAPI (citando dados do IBGE 2016)"]
[null,null,"F","Auxílio Enfermidade - Doença (Art. 59 da Lei nº 8.213/1991)",{"$f":"'Encargos Sociais'!E30","v":7.1000000000000004E-3},60.12,null,"* Nota 6 - Utilizada a estatística de 3,37% dos contribuintes beneficiados com o auxílio, conforme Anuário Estatístico da Previdência Social de 2015 (acrescidos de 2 dias ao ano, para os quais o trabalhador nem requer o benefício da Previdência - conforme SINAPI)"]
[]
[null,"Submódulo 4.2 - Intrajornada"]
[null,null,"A","Intervalo para repouso ou alimentação",{"$f":"'Encargos Sociais'!E33","v":0},{"$f":"ROUND(E67*$F$16,2)","v":0}]
[]
[null,null,null,"QUADRO-RESUMO DO MÓDULO 4",null,"Valor"]
[null,null,null,"4.1 - Ausências Legais",{"$f":"SUM(E59:E64)","v":2.0000000000000004E-2},{"$f":"ROUND(E70*$F$16,2)","v":169.36}]
[null,null,null,"4.2 - Intrajornada",{"$f":"E67","v":0},{"$f":"ROUND(E71*$F$16,2)","v":0}]
[]
[null,null,null,"TOTAL DE PREVISÃO PARA RESCISÃO E INTERVALO INTRAJORNADA",null,{"$f":"SUM(F70:F71)","v":169.36}]
[]
[null,"MÓDULO 5 - INSUMOS DIVERSOS",null,null,null,"Valor"]
[null,null,"A","Uniformes - aquisição",null,0]
[null,null,"B","Materiais de consumo relacionados ao posto - aquisição",null,{"$f":"ROUND(HLOOKUP(B5,'Mat Cons'!I11:DX13,3)/12,2)","v":0}]
[null,null,"C","Ferramentas relacionadas ao posto - remuneração da sua depreciação / manutenção",null,{"$f":"HLOOKUP(B5,'Relacion - Ferram'!Q3:EF5,3)","v":123.67}]
[null,null,"D","Equipamentos relacionados ao posto - remuneração da sua depreciação / manutenção",null,{"$f":"HLOOKUP(B5,'Equip Rel'!Q11:EF13,3)","v":0}]
[null,null,"E","Equipamentos de Proteção Individual - EPI - aquisição",null,{"$f":"ROUND(HLOOKUP(B5,EPI!I4:X6,3)/12,2)","v":0}]
[]
[null,null,null,"TOTAL DE INSUMOS DIVERSOS",null,{"$f":"SUM(F76:F81)","v":123.67},null,"* Nota - Valores mensais por empregado"]
[]
[null,"MÓDULO 6 - CUSTOS INDIRETOS, TRIBUTOS E LUCRO - BDI",null,null,"Percentuais","Valor"]
[null,null,"A","Custos Indiretos",{"$f":"'BDI - Geral'!E7","v":2.2699999999999998E-2}]
[null,null,"A.1","Administração Central",{"$f":"'BDI - Geral'!E8","v":1.7299999999999999E-2}]
[null,null,"A.2","Seguros, Garantias e Riscos",{"$f":"'BDI - Geral'!E9","v":5.4000000000000003E-3}]
[null,null,"B","Lucro",{"$f":"'BDI - Geral'!E11","v":2.6700000000000002E-2}]
[null,null,"C","Tributos",{"$f":"SUM(E90:E91)","v":0.16899999999999998}]
[null,null,"C.1","Tributos Federais (COFINS, PIS e CPRB)",{"$f":"'BDI - Geral'!E19","v":0.11899999999999999}]
[null,null,"C.2","Tributos Distritais (ISS)",{"$f":"'BDI - Geral'!E24","v":0.05},null,null,"* Nota - Utilizou-se o indicado pelo Sindicato da Arquitetura e da Engenharia (Sinaenco, 2008, p. 22), que adota um percentual redutor de 20% no cálculo dos custos tributários relativos às contribuições PIS e COFINS"]
[null,null,"D","Despesas Financeiras",{"$f":"'BDI - Geral'!E14","v":4.3678394385358033E-3}]
[]
[null,null,null,"TOTAL DE BDI",{"$f":"'BDI - Geral'!E27","v":0.26910000000000001},{"$f":"ROUND(E94*E102,2)","v":3520.89}]
[]
[null,null,null,"QUADRO-RESUMO DO CUSTO MENSAL POR EMPREGADO - SEM O 13º","Valor"]
[null,null,null,"Módulo 1 - Composição da Remuneração",{"$f":"F16","v":8467.92}]
[null,null,null,"Módulo 2 - Encargos e Benefícios Anuais, Mensais e Diários",{"$f":"F45","v":4018.9800000000005}]
[null,null,null,"Módulo 3 - Provisão para Rescisão",{"$f":"F55","v":304}]
[null,null,null,"Módulo 4 - Custo de Reposição do Profissional Ausente",{"$f":"F73","v":169.36}]
[null,null,null,"Módulo 5 - Insumos Diversos",{"$f":"F82","v":123.67}]
[null,null,null,"SUBTOTAL (A+B+C+D+E)",{"$f":"SUM(E97:E101)","v":13083.930000000002}]
[null,null,null,"Módulo 6 - Custos Indiretos, Tributos e Lucro",{"$f":"F94","v":3520.89}]
[]
[null,null,null,"TOTAL DO POSTO",{"$f":"SUM(E102:E103)","v":16604.820000000003}]
[]
[null,"MÓDULO 7 - DESTAQUE DO MÓDULO 2 - 13º SALÁRIO",null,null,"Percentuais","Valor"]
[null,null,"A","13º Salário",{"$f":"'Encargos Sociais'!E32","v":8.3299999999999999E-2},{"$f":"ROUND(E108*F$16,2)","v":705.38}]
[null,null,"B","Encargos Sociais sobre o 13º Salário - Taxa calculada no SUBMÓDULO 2.2",{"$f":"SUM($E$24:$E$32)","v":0.17800000000000002},{"$f":"ROUND(E109*$F$108,2)","v":125.56},null,"* Nota 1 - Provisiona-se, mensalmente, o proporcional a 1/12 dos valores referentes a gratificação natalina e adicional de férias."]
[null,null,"C","BDI sobre o 13º Salário - Taxa calculada no MÓDULO 6",{"$f":"E94","v":0.26910000000000001},{"$f":"ROUND(E110*($F$108+$F$109),2)","v":223.61}]
[]
[null,null,null,"TOTAL DO DESTAQUE DO 13º SALÁRIO",null,{"$f":"SUM(F108:F110)","v":1054.5500000000002}]
[]
[null,null,null,"QUADRO-RESUMO DO CUSTO MENSAL POR EMPREGADO","Valor"]
[null,null,null,"Custo total - sem o 13º Salário",{"$f":"ROUND(E105,2)","v":16604.82}]
[null,null,null,"Destaque do 13º Salário (valor mensal)",{"$f":"ROUND(F112,2)","v":1054.55}]
[]
[null,null,null,"TOTAL DO POSTO",{"$f":"E115+E116","v":17659.37}]

{"sheet":"11","index":14,"n_rows":118,"n_cols":8,"rows_kept":118,"cut":false,"hidden":false,"merged":[[17,1,17,3],[1,1,1,5],[2,1,2,5],[4,1,4,2],[5,1,5,2],[7,1,7,3],[106,1,106,3],[39,3,39,5],[46,1,46,3],[56,1,56,3],[68,3,68,5],[74,1,74,3],[83,1,83,3]]}
[]
[null,"PLANILHA DE ESTIMATIVA DE CUSTOS"]
[null,"Padrão IN 05/2017 e IN 07/2018 - MPDG"]
[]
[null,11,null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$22,6)","v":"TÉCNICO DE CONTROLE LOGÍSTICO"},"QUANTIDADE",{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$22,10)","v":1}]
[null,"CCT",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$22,16)","v":"SINDUSCON/DF x STICOMBE/DF \nCCT 2024/2025\nN.º DF000276/2024"},"DATA-BASE",{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$22,17)","v":"2024-05-01"}]
[]
[null,"MÓDULO 1 - COMPOSIÇÃO DA REMUNERAÇÃO",null,null,null,"Valor"]
[null,null,"A","Salário-Base",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$22,8)","v":6112.66}]
[null,null,"B","Adicional de Periculosidade",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$39,26)","v":0}]
[null,null,"C","Adicional de Insalubridade",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$39,32)","v":0}]
[null,null,"D","Adicional Noturno",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$52,47)","v":0},null,"* Nota 1 - O Módulo 1 refere-se ao valor mensal devido ao empregado pela prestação do serviço no período de 12 meses."]
[null,null,"E","Adicional de Hora Extra",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$69,64)","v":0},null,"* Nota 2 - O adicional de hora extra no feriado trabalhado foi suprimido pela Lei 13.467/17"]
[null,null,"F","Outros (adicional de sobreaviso)",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$69,34)","v":0},null,"* Nota 3 - ART. 7º, § 2º, DA LEI Nº 605/49.Sendo mensalista o obreiro, o adicional noturno pago de forma fixa já é considerado integrado para os efeitos do pagamento do repouso semanal remunerado, nos termos do art. 7º, § 2º, da Lei nº 605/49."]
[]
[null,null,null,"TOTAL DA REMUNERAÇÃO",null,{"$f":"SUM(F9:F14)","v":6112.66}]
[]
[null,"MÓDULO 2 - ENCARGOS E BENEFÍCIOS ANUAIS, MENSAIS E DIÁRIOS",null,null,"Percentuais","Valor"]
[null,"Submódulo 2.1 - 13º Salário, Férias e Adicional de Férias"]
[null,null,"A","13º Salário - Calculado no Módulo 7 - Destacado",0,{"$f":"ROUND(E20*F$16,2)","v":0}]
[null,null,"B","Férias e Adicional de Férias",{"$f":"'Encargos Sociais'!E25+'Encargos Sociais'!E31","v":0.1212},{"$f":"ROUND(E21*F$16,2)","v":740.85},null,"* Nota 1 - Provisiona-se, mensalmente, o proporcional a 1/12 dos valores referentes a gratificação natalina, férias e adicional de férias."]
[null,null,null,null,null,null,null,"* Nota 2 - O adicional de férias contido no Submódulo 2.1 corresponde a 1/3 da remuneração que, por sua vez, é dividida por 12 contome Nota 1."]
[null,"Submódulo 2.2 - Encargos Previdenciários (GPS), Fundo de Garantia por Tempo de Serviço (FGTS) e Outras Contribuições"]
[null,null,"A","INSS (art. 22, inciso I, Lei nº 8.212/91)",{"$f":"'Encargos Sociais'!E14","v":0},{"$f":"ROUND(E24*($F$16+$F$41+$F$73),2)","v":0}]
[null,null,"B","Salário Educação (art. 3º, inciso I, Decreto nº 87.043/82)",{"$f":"'Encargos Sociais'!E15","v":2.5000000000000001E-2},{"$f":"ROUND(E25*($F$16+$F$41+$F$73),2)","v":174.39}]
[null,null,"C","SAT/RAT (art. 22, II, Lei 8.212/91 e Anexo V, Decreto 6.042/07) - Enquadramento 8211-3/00",{"$f":"'Encargos Sociais'!E16","v":0.03},209.27]
[null,null,"D","SESC ou SESI (art. 30, Lei nº 8.036/90 e art. 1º, Lei 8.154/90)",{"$f":"'Encargos Sociais'!E17","v":1.4999999999999999E-2},104.64]
[null,null,"E","SENAI ou SENAC (Decreto nº 2.318/86)",{"$f":"'Encargos Sociais'!E18","v":0.01},69.760000000000005]
[null,null,"F","SEBRAE (§ 3º, art. 8º, Lei 8.029/90, alterada pela Lei nº 8.154/90)",{"$f":"'Encargos Sociais'!E19","v":6.0000000000000001E-3},41.85]
[null,null,"G","INCRA (art. 1º, I, Decreto Lei 1.146/70 e Lei 7.787, de 30/06/89)",{"$f":"'Encargos Sociais'!E20","v":2E-3},13.95,null,"* Nota 1 - Os percentuais dos encargos previdenciários, do FGTS e demais contribuições são estabelecidos por legislação vigente."]
[null,null,"H","FGTS (Lei Complementar nº 110/01 e art. 30, Lei nº 8.036/90)",{"$f":"'Encargos Sociais'!E21","v":0.08},558.05999999999995,null,"* Nota 2 - O SAT, a depender do grau de risco do serviço, irá variar entre 1%, para risco leve, de 2%, para risco médio, e de 3% para risco grave."]
[null,null,"I","SECONCI (Convenções Coletivas de Trabalho da construção)",{"$f":"'Encargos Sociais'!E22","v":0.01},69.760000000000005,null,"* Nota 3 - Os percentuais do Submódulo 2.2 incidem sobre o Módulo 1 e o Submódulo 2.1."]
[]
[null,"Submódulo 2.3 - Benefícios Mensais e Diários"]
[null,null,"A","Auxílio Transporte",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$95,83)","v":488.59}]
[null,null,"B","Auxílio Alimentação",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$95,90)","v":770}]
[null,null,"C","Assistência Médica e Familiar",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$103,98)","v":0}]
[null,null,"D","Outros (Seguro de vida, auxílio funeral, auxílio odontológico e auxílio creche)",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$121,115)","v":13.95},null,"* Nota 1 - O valor informado deverá ser o custo real do benefício (descontado o valor eventualmente pago pelo empregado)."]
[null,null,null,null,null,null,null,"* Nota 2 - Observar a previsão dos benefícios contidos em Acordos, Convenções e Dissídios Coletivos de Trabalho e o disposto no art. 6º da IN 5/2017"]
[null,null,null,"QUADRO-RESUMO DO MÓDULO 2"]
[null,null,null,"2.1 - 13º Salário, Férias e Adicional de Férias - 13º Destacado - Calculado no Módulo 7 ",{"$f":"SUM(E20:E21)","v":0.1212},{"$f":"F20+F21","v":740.85}]
[null,null,null,"2.2 - Encargos Previdenciários (GPS), Fundo de Garantia por Tempo de Serviço (FGTS) e Contribuições",{"$f":"SUM(E24:E32)","v":0.17800000000000002},{"$f":"SUM(F24:F32)","v":1241.68}]
[null,null,null,"2.3 - Benefícios Mensais e Diários",null,{"$f":"SUM(F35:F38)","v":1272.54}]
[]
[null,null,null,"TOTAL DOS ENCARGOS E BENEFÍCIOS",null,{"$f":"SUM(F41:F43)","v":3255.07}]
[]
[null,"MÓDULO 3 - PREVISÃO PARA RESCISÃO",null,null,"Percentuais","Valor"]
[null,null,"A","Aviso Prévio Indenizado (Art. 7º, inciso XXI, da CF/1988 e arts. 477, 487, §1º, e 491 da CLT)",{"$f":"'Encargos Sociais'!E36","v":5.0000000000000001E-3},{"$f":"ROUND(E48*$F$16,2)","v":30.56}]
[null,null,"B","Incidência do FGTS sobre o Aviso Prévio Indenizado (Súmula 305 TST)",{"$f":"'Encargos Sociais'!E37","v":4.0000000000000002E-4},2.4500000000000002,null,"* Nota 1 - Adotou-se os parâmetros do estudo do STF (http://www.stf.jus.br/arquivo/cms/sobrestfestudosci/anexo/encargos_sociais_03102007.pdf), onde 5% do pessoal é demitido pelo empregador no decurso do contrato (para estes, considerou-se o aviso prévio indenizado). Desprezou-se as demissões por justa causa e os pedidos de demissão."]
[null,null,"C","Multa do FGTS e Contribuição Social sobre o Aviso Prévio Indenizado (Art. 18, §1º, da Lei 8.036/1990 e art. 1º da LC nº 110/2001)",{"$f":"'Encargos Sociais'!E38","v":1.9E-3},11.61,null,"* Nota 2 - No cálculo do percentual, considerou-se 36 dias, correspondendo à metade da duração média dos contratos (2 anos)"]
[null,null,"D","Aviso Prévio Trabalhado (Art. 488, parágrafo único, CLT)",{"$f":"'Encargos Sociais'!E39","v":1.2E-2},73.349999999999994,null,"* Nota 3 - Incide sobre a Remuneração + 13º salário (1/12) + Férias (1/12) + Adicional de Férias (1/36) x 50% multa (40% para o empregado e 10% de contribuição social) x 8% FGTS"]
[null,null,"E","Incidência de GPS, FGTS e outras contribuições sobre o Aviso Prévio Trabalhado",{"$f":"'Encargos Sociais'!E40","v":2.0999999999999999E-3},12.84,null,"* Nota 4 - Os 95% restantes do cálculo, a um prazo médio de contrato de 4 anos. Assim, calcula-se 7 dias para o 1º ano de contrato e mais 3 dias para os 3 anos seguintes."]
[null,null,"F","Multa do FGTS e Contribuição Social sobre o Aviso Prévio Trabalhado",{"$f":"'Encargos Sociais'!E41","v":1.4500000000000001E-2},88.63]
[]
[null,null,null,"TOTAL DE PREVISÃO PARA RESCISÃO",null,{"$f":"SUM(F48:F53)","v":219.44}]
[]
[null,"MÓDULO 4 - CUSTO DO PROFISSIONAL AUSENTE",null,null,"Percentuais","Valor"]
[null,"Submódulo 4.1 - Ausências Legais"]
[null,null,"A","Férias (Arts. 129 e 130, inc. I, da CLT) - Calculado no Submódulo 2.1",0,{"$f":"ROUND(E59*$F$16,2)","v":0},null,"* Nota 1 - As alíneas “A” a “F” referem-se somente ao custo que será pago ao repositor pelos dias \ntrabalhados quando da necessidade de substituir a mão de obra alocada na prestação do serviço."]
[null,null,"B","Ausências Legais (Arts. 131 e 473 da CLT)",{"$f":"'Encargos Sociais'!E26","v":7.9000000000000008E-3},48.29,null,"* Nota 2 - Adotou-se a estimativa do SINAPI de 2 dias por ano."]
[null,null,"C","Licença-Paternidade (Art. 7º, XIX, e art. 10, §1º, do ADCT, CF/1988 e Art. 1º, II, da Lei 11.770/2008)",{"$f":"'Encargos Sociais'!E27","v":8.0000000000000004E-4},4.8899999999999997,null,"* Nota 3 - Utilizada a proporção de 50% para homens, 5 dias de afastamento, e a probabilidade de um trabalhador requerer a Licença Paternidade em 5,22%, conforme SINAPI (citando dados da PNAD 2015)"]
[null,null,"D","Ausência por Acidente de Trabalho (Art. 131, III, da CLT)",{"$f":"'Encargos Sociais'!E28","v":8.9999999999999998E-4},5.5,null,"* Nota 4 - Utilzada a estatística de 1,96% dos contribuintes beneficiados com a emissão do auxílio, conforme Anuário Estatístico da Previdência Social. Afastamento de 15 dias a cargo da empresa."]
[null,null,"E","Afastamento Maternidade (Art. 71 da Lei nº 8.213/1991)",{"$f":"'Encargos Sociais'!E29","v":3.3E-3},20.170000000000002,null,"* Nota 5 - Utilizada a proporção de 50% para mulheres, 180 dias de afastamento, e a probabilidade de uma trabalhadora requerer a Licença Maternidade em 4,91%, conforme SINAPI (citando dados do IBGE 2016)"]
[null,null,"F","Auxílio Enfermidade - Doença (Art. 59 da Lei nº 8.213/1991)",{"$f":"'Encargos Sociais'!E30","v":7.1000000000000004E-3},43.4,null,"* Nota 6 - Utilizada a estatística de 3,37% dos contribuintes beneficiados com o auxílio, conforme Anuário Estatístico da Previdência Social de 2015 (acrescidos de 2 dias ao ano, para os quais o trabalhador nem requer o benefício da Previdência - conforme SINAPI)"]
[]
[null,"Submódulo 4.2 - Intrajornada"]
[null,null,"A","Intervalo para repouso ou alimentação",{"$f":"'Encargos Sociais'!E33","v":0},{"$f":"ROUND(E67*$F$16,2)","v":0}]
[]
[null,null,null,"QUADRO-RESUMO DO MÓDULO 4",null,"Valor"]
[null,null,null,"4.1 - Ausências Legais",{"$f":"SUM(E59:E64)","v":2.0000000000000004E-2},{"$f":"ROUND(E70*$F$16,2)","v":122.25}]
[null,null,null,"4.2 - Intrajornada",{"$f":"E67","v":0},{"$f":"ROUND(E71*$F$16,2)","v":0}]
[]
[null,null,null,"TOTAL DE PREVISÃO PARA RESCISÃO E INTERVALO INTRAJORNADA",null,{"$f":"SUM(F70:F71)","v":122.25}]
[]
[null,"MÓDULO 5 - INSUMOS DIVERSOS",null,null,null,"Valor"]
[null,null,"A","Uniformes - aquisição",null,0]
[null,null,"B","Materiais de consumo relacionados ao posto - aquisição",null,{"$f":"ROUND(HLOOKUP(B5,'Mat Cons'!I11:DX13,3)/12,2)","v":0}]
[null,null,"C","Ferramentas relacionadas ao posto - remuneração da sua depreciação / manutenção",null,{"$f":"HLOOKUP(B5,'Relacion - Ferram'!Q3:EF5,3)","v":0}]
[null,null,"D","Equipamentos relacionados ao posto - remuneração da sua depreciação / manutenção",null,{"$f":"HLOOKUP(B5,'Equip Rel'!Q11:EF13,3)","v":0}]
[null,null,"E","Equipamentos de Proteção Individual - EPI - aquisição",null,{"$f":"ROUND(HLOOKUP(B5,EPI!I4:X6,3)/12,2)","v":0}]
[]
[null,null,null,"TOTAL DE INSUMOS DIVERSOS",null,{"$f":"SUM(F76:F81)","v":0},null,"* Nota - Valores mensais por empregado"]
[]
[null,"MÓDULO 6 - CUSTOS INDIRETOS, TRIBUTOS E LUCRO - BDI",null,null,"Percentuais","Valor"]
[null,null,"A","Custos Indiretos",{"$f":"'BDI - Geral'!E7","v":2.2699999999999998E-2}]
[null,null,"A.1","Administração Central",{"$f":"'BDI - Geral'!E8","v":1.7299999999999999E-2}]
[null,null,"A.2","Seguros, Garantias e Riscos",{"$f":"'BDI - Geral'!E9","v":5.4000000000000003E-3}]
[null,null,"B","Lucro",{"$f":"'BDI - Geral'!E11","v":2.6700000000000002E-2}]
[null,null,"C","Tributos",{"$f":"SUM(E90:E91)","v":0.16899999999999998}]
[null,null,"C.1","Tributos Federais (COFINS, PIS e CPRB)",{"$f":"'BDI - Geral'!E19","v":0.11899999999999999}]
[null,null,"C.2","Tributos Distritais (ISS)",{"$f":"'BDI - Geral'!E24","v":0.05},null,null,"* Nota - Utilizou-se o indicado pelo Sindicato da Arquitetura e da Engenharia (Sinaenco, 2008, p. 22), que adota um percentual redutor de 20% no cálculo dos custos tributários relativos às contribuições PIS e COFINS"]
[null,null,"D","Despesas Financeiras",{"$f":"'BDI - Geral'!E14","v":4.3678394385358033E-3}]
[]
[null,null,null,"TOTAL DE BDI",{"$f":"'BDI - Geral'!E27","v":0.26910000000000001},{"$f":"ROUND(E94*E102,2)","v":2612.8000000000002}]
[]
[null,null,null,"QUADRO-RESUMO DO CUSTO MENSAL POR EMPREGADO - SEM O 13º","Valor"]
[null,null,null,"Módulo 1 - Composição da Remuneração",{"$f":"F16","v":6112.66}]
[null,null,null,"Módulo 2 - Encargos e Benefícios Anuais, Mensais e Diários",{"$f":"F45","v":3255.07}]
[null,null,null,"Módulo 3 - Provisão para Rescisão",{"$f":"F55","v":219.44}]
[null,null,null,"Módulo 4 - Custo de Reposição do Profissional Ausente",{"$f":"F73","v":122.25}]
[null,null,null,"Módulo 5 - Insumos Diversos",{"$f":"F82","v":0}]
[null,null,null,"SUBTOTAL (A+B+C+D+E)",{"$f":"SUM(E97:E101)","v":9709.42}]
[null,null,null,"Módulo 6 - Custos Indiretos, Tributos e Lucro",{"$f":"F94","v":2612.8000000000002}]
[]
[null,null,null,"TOTAL DO POSTO",{"$f":"SUM(E102:E103)","v":12322.220000000001}]
[]
[null,"MÓDULO 7 - DESTAQUE DO MÓDULO 2 - 13º SALÁRIO",null,null,"Percentuais","Valor"]
[null,null,"A","13º Salário",{"$f":"'Encargos Sociais'!E32","v":8.3299999999999999E-2},{"$f":"ROUND(E108*F$16,2)","v":509.18}]
[null,null,"B","Encargos Sociais sobre o 13º Salário - Taxa calculada no SUBMÓDULO 2.2",{"$f":"SUM($E$24:$E$32)","v":0.17800000000000002},{"$f":"ROUND(E109*$F$108,2)","v":90.63},null,"* Nota 1 - Provisiona-se, mensalmente, o proporcional a 1/12 dos valores referentes a gratificação natalina e adicional de férias."]
[null,null,"C","BDI sobre o 13º Salário - Taxa calculada no MÓDULO 6",{"$f":"E94","v":0.26910000000000001},{"$f":"ROUND(E110*($F$108+$F$109),2)","v":161.41}]
[]
[null,null,null,"TOTAL DO DESTAQUE DO 13º SALÁRIO",null,{"$f":"SUM(F108:F110)","v":761.21999999999991}]
[]
[null,null,null,"QUADRO-RESUMO DO CUSTO MENSAL POR EMPREGADO","Valor"]
[null,null,null,"Custo total - sem o 13º Salário",{"$f":"ROUND(E105,2)","v":12322.22}]
[null,null,null,"Destaque do 13º Salário (valor mensal)",{"$f":"ROUND(F112,2)","v":761.22}]
[]
[null,null,null,"TOTAL DO POSTO",{"$f":"E115+E116","v":13083.439999999999}]

{"sheet":"12","index":15,"n_rows":118,"n_cols":8,"rows_kept":118,"cut":false,"hidden":false,"merged":[[17,1,17,3],[1,1,1,5],[2,1,2,5],[4,1,4,2],[5,1,5,2],[7,1,7,3],[106,1,106,3],[39,3,39,5],[46,1,46,3],[56,1,56,3],[68,3,68,5],[74,1,74,3],[83,1,83,3]]}
[]
[null,"PLANILHA DE ESTIMATIVA DE CUSTOS"]
[null,"Padrão IN 05/2017 e IN 07/2018 - MPDG"]
[]
[null,12,null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$22,6)","v":"TÉCNICO DE CONTROLE OPERACIONAL DE INSTALAÇÕES ELÉTRICAS"},"QUANTIDADE",{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$22,10)","v":3}]
[null,"CCT",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$22,16)","v":"SINDUSCON/DF x STICOMBE/DF \nCCT 2024/2025\nN.º DF000276/2024"},"DATA-BASE",{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$22,17)","v":"2024-05-01"}]
[]
[null,"MÓDULO 1 - COMPOSIÇÃO DA REMUNERAÇÃO",null,null,null,"Valor"]
[null,null,"A","Salário-Base",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$22,8)","v":6508.88}]
[null,null,"B","Adicional de Periculosidade",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$39,26)","v":1952.66}]
[null,null,"C","Adicional de Insalubridade",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$39,32)","v":0}]
[null,null,"D","Adicional Noturno",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$52,47)","v":0},null,"* Nota 1 - O Módulo 1 refere-se ao valor mensal devido ao empregado pela prestação do serviço no período de 12 meses."]
[null,null,"E","Adicional de Hora Extra",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$69,64)","v":0},null,"* Nota 2 - O adicional de hora extra no feriado trabalhado foi suprimido pela Lei 13.467/17"]
[null,null,"F","Outros (adicional de sobreaviso)",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$69,34)","v":555.26},null,"* Nota 3 - ART. 7º, § 2º, DA LEI Nº 605/49.Sendo mensalista o obreiro, o adicional noturno pago de forma fixa já é considerado integrado para os efeitos do pagamento do repouso semanal remunerado, nos termos do art. 7º, § 2º, da Lei nº 605/49."]
[]
[null,null,null,"TOTAL DA REMUNERAÇÃO",null,{"$f":"SUM(F9:F14)","v":9016.8000000000011}]
[]
[null,"MÓDULO 2 - ENCARGOS E BENEFÍCIOS ANUAIS, MENSAIS E DIÁRIOS",null,null,"Percentuais","Valor"]
[null,"Submódulo 2.1 - 13º Salário, Férias e Adicional de Férias"]
[null,null,"A","13º Salário - Calculado no Módulo 7 - Destacado",0,{"$f":"ROUND(E20*F$16,2)","v":0}]
[null,null,"B","Férias e Adicional de Férias",{"$f":"'Encargos Sociais'!E25+'Encargos Sociais'!E31","v":0.1212},{"$f":"ROUND(E21*F$16,2)","v":1092.8399999999999},null,"* Nota 1 - Provisiona-se, mensalmente, o proporcional a 1/12 dos valores referentes a gratificação natalina, férias e adicional de férias."]
[null,null,null,null,null,null,null,"* Nota 2 - O adicional de férias contido no Submódulo 2.1 corresponde a 1/3 da remuneração que, por sua vez, é dividida por 12 contome Nota 1."]
[null,"Submódulo 2.2 - Encargos Previdenciários (GPS), Fundo de Garantia por Tempo de Serviço (FGTS) e Outras Contribuições"]
[null,null,"A","INSS (art. 22, inciso I, Lei nº 8.212/91)",{"$f":"'Encargos Sociais'!E14","v":0},{"$f":"ROUND(E24*($F$16+$F$41+$F$73),2)","v":0}]
[null,null,"B","Salário Educação (art. 3º, inciso I, Decreto nº 87.043/82)",{"$f":"'Encargos Sociais'!E15","v":2.5000000000000001E-2},{"$f":"ROUND(E25*($F$16+$F$41+$F$73),2)","v":257.25}]
[null,null,"C","SAT/RAT (art. 22, II, Lei 8.212/91 e Anexo V, Decreto 6.042/07) - Enquadramento 8211-3/00",{"$f":"'Encargos Sociais'!E16","v":0.03},308.7]
[null,null,"D","SESC ou SESI (art. 30, Lei nº 8.036/90 e art. 1º, Lei 8.154/90)",{"$f":"'Encargos Sociais'!E17","v":1.4999999999999999E-2},154.35]
[null,null,"E","SENAI ou SENAC (Decreto nº 2.318/86)",{"$f":"'Encargos Sociais'!E18","v":0.01},102.9]
[null,null,"F","SEBRAE (§ 3º, art. 8º, Lei 8.029/90, alterada pela Lei nº 8.154/90)",{"$f":"'Encargos Sociais'!E19","v":6.0000000000000001E-3},61.74]
[null,null,"G","INCRA (art. 1º, I, Decreto Lei 1.146/70 e Lei 7.787, de 30/06/89)",{"$f":"'Encargos Sociais'!E20","v":2E-3},20.58,null,"* Nota 1 - Os percentuais dos encargos previdenciários, do FGTS e demais contribuições são estabelecidos por legislação vigente."]
[null,null,"H","FGTS (Lei Complementar nº 110/01 e art. 30, Lei nº 8.036/90)",{"$f":"'Encargos Sociais'!E21","v":0.08},823.2,null,"* Nota 2 - O SAT, a depender do grau de risco do serviço, irá variar entre 1%, para risco leve, de 2%, para risco médio, e de 3% para risco grave."]
[null,null,"I","SECONCI (Convenções Coletivas de Trabalho da construção)",{"$f":"'Encargos Sociais'!E22","v":0.01},102.9,null,"* Nota 3 - Os percentuais do Submódulo 2.2 incidem sobre o Módulo 1 e o Submódulo 2.1."]
[]
[null,"Submódulo 2.3 - Benefícios Mensais e Diários"]
[null,null,"A","Auxílio Transporte",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$95,83)","v":488.59}]
[null,null,"B","Auxílio Alimentação",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$95,90)","v":770}]
[null,null,"C","Assistência Médica e Familiar",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$103,98)","v":0}]
[null,null,"D","Outros (Seguro de vida, auxílio funeral, auxílio odontológico e auxílio creche)",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$121,115)","v":13.95},null,"* Nota 1 - O valor informado deverá ser o custo real do benefício (descontado o valor eventualmente pago pelo empregado)."]
[null,null,null,null,null,null,null,"* Nota 2 - Observar a previsão dos benefícios contidos em Acordos, Convenções e Dissídios Coletivos de Trabalho e o disposto no art. 6º da IN 5/2017"]
[null,null,null,"QUADRO-RESUMO DO MÓDULO 2"]
[null,null,null,"2.1 - 13º Salário, Férias e Adicional de Férias - 13º Destacado - Calculado no Módulo 7 ",{"$f":"SUM(E20:E21)","v":0.1212},{"$f":"F20+F21","v":1092.8399999999999}]
[null,null,null,"2.2 - Encargos Previdenciários (GPS), Fundo de Garantia por Tempo de Serviço (FGTS) e Contribuições",{"$f":"SUM(E24:E32)","v":0.17800000000000002},{"$f":"SUM(F24:F32)","v":1831.6200000000003}]
[null,null,null,"2.3 - Benefícios Mensais e Diários",null,{"$f":"SUM(F35:F38)","v":1272.54}]
[]
[null,null,null,"TOTAL DOS ENCARGOS E BENEFÍCIOS",null,{"$f":"SUM(F41:F43)","v":4197}]
[]
[null,"MÓDULO 3 - PREVISÃO PARA RESCISÃO",null,null,"Percentuais","Valor"]
[null,null,"A","Aviso Prévio Indenizado (Art. 7º, inciso XXI, da CF/1988 e arts. 477, 487, §1º, e 491 da CLT)",{"$f":"'Encargos Sociais'!E36","v":5.0000000000000001E-3},{"$f":"ROUND(E48*$F$16,2)","v":45.08}]
[null,null,"B","Incidência do FGTS sobre o Aviso Prévio Indenizado (Súmula 305 TST)",{"$f":"'Encargos Sociais'!E37","v":4.0000000000000002E-4},3.61,null,"* Nota 1 - Adotou-se os parâmetros do estudo do STF (http://www.stf.jus.br/arquivo/cms/sobrestfestudosci/anexo/encargos_sociais_03102007.pdf), onde 5% do pessoal é demitido pelo empregador no decurso do contrato (para estes, considerou-se o aviso prévio indenizado). Desprezou-se as demissões por justa causa e os pedidos de demissão."]
[null,null,"C","Multa do FGTS e Contribuição Social sobre o Aviso Prévio Indenizado (Art. 18, §1º, da Lei 8.036/1990 e art. 1º da LC nº 110/2001)",{"$f":"'Encargos Sociais'!E38","v":1.9E-3},17.13,null,"* Nota 2 - No cálculo do percentual, considerou-se 36 dias, correspondendo à metade da duração média dos contratos (2 anos)"]
[null,null,"D","Aviso Prévio Trabalhado (Art. 488, parágrafo único, CLT)",{"$f":"'Encargos Sociais'!E39","v":1.2E-2},108.2,null,"* Nota 3 - Incide sobre a Remuneração + 13º salário (1/12) + Férias (1/12) + Adicional de Férias (1/36) x 50% multa (40% para o empregado e 10% de contribuição social) x 8% FGTS"]
[null,null,"E","Incidência de GPS, FGTS e outras contribuições sobre o Aviso Prévio Trabalhado",{"$f":"'Encargos Sociais'!E40","v":2.0999999999999999E-3},18.940000000000001,null,"* Nota 4 - Os 95% restantes do cálculo, a um prazo médio de contrato de 4 anos. Assim, calcula-se 7 dias para o 1º ano de contrato e mais 3 dias para os 3 anos seguintes."]
[null,null,"F","Multa do FGTS e Contribuição Social sobre o Aviso Prévio Trabalhado",{"$f":"'Encargos Sociais'!E41","v":1.4500000000000001E-2},130.74]
[]
[null,null,null,"TOTAL DE PREVISÃO PARA RESCISÃO",null,{"$f":"SUM(F48:F53)","v":323.7}]
[]
[null,"MÓDULO 4 - CUSTO DO PROFISSIONAL AUSENTE",null,null,"Percentuais","Valor"]
[null,"Submódulo 4.1 - Ausências Legais"]
[null,null,"A","Férias (Arts. 129 e 130, inc. I, da CLT) - Calculado no Submódulo 2.1",0,{"$f":"ROUND(E59*$F$16,2)","v":0},null,"* Nota 1 - As alíneas “A” a “F” referem-se somente ao custo que será pago ao repositor pelos dias \ntrabalhados quando da necessidade de substituir a mão de obra alocada na prestação do serviço."]
[null,null,"B","Ausências Legais (Arts. 131 e 473 da CLT)",{"$f":"'Encargos Sociais'!E26","v":7.9000000000000008E-3},71.23,null,"* Nota 2 - Adotou-se a estimativa do SINAPI de 2 dias por ano."]
[null,null,"C","Licença-Paternidade (Art. 7º, XIX, e art. 10, §1º, do ADCT, CF/1988 e Art. 1º, II, da Lei 11.770/2008)",{"$f":"'Encargos Sociais'!E27","v":8.0000000000000004E-4},7.21,null,"* Nota 3 - Utilizada a proporção de 50% para homens, 5 dias de afastamento, e a probabilidade de um trabalhador requerer a Licença Paternidade em 5,22%, conforme SINAPI (citando dados da PNAD 2015)"]
[null,null,"D","Ausência por Acidente de Trabalho (Art. 131, III, da CLT)",{"$f":"'Encargos Sociais'!E28","v":8.9999999999999998E-4},8.1199999999999992,null,"* Nota 4 - Utilzada a estatística de 1,96% dos contribuintes beneficiados com a emissão do auxílio, conforme Anuário Estatístico da Previdência Social. Afastamento de 15 dias a cargo da empresa."]
[null,null,"E","Afastamento Maternidade (Art. 71 da Lei nº 8.213/1991)",{"$f":"'Encargos Sociais'!E29","v":3.3E-3},29.76,null,"* Nota 5 - Utilizada a proporção de 50% para mulheres, 180 dias de afastamento, e a probabilidade de uma trabalhadora requerer a Licença Maternidade em 4,91%, conforme SINAPI (citando dados do IBGE 2016)"]
[null,null,"F","Auxílio Enfermidade - Doença (Art. 59 da Lei nº 8.213/1991)",{"$f":"'Encargos Sociais'!E30","v":7.1000000000000004E-3},64.02,null,"* Nota 6 - Utilizada a estatística de 3,37% dos contribuintes beneficiados com o auxílio, conforme Anuário Estatístico da Previdência Social de 2015 (acrescidos de 2 dias ao ano, para os quais o trabalhador nem requer o benefício da Previdência - conforme SINAPI)"]
[]
[null,"Submódulo 4.2 - Intrajornada"]
[null,null,"A","Intervalo para repouso ou alimentação",{"$f":"'Encargos Sociais'!E33","v":0},{"$f":"ROUND(E67*$F$16,2)","v":0}]
[]
[null,null,null,"QUADRO-RESUMO DO MÓDULO 4",null,"Valor"]
[null,null,null,"4.1 - Ausências Legais",{"$f":"SUM(E59:E64)","v":2.0000000000000004E-2},{"$f":"ROUND(E70*$F$16,2)","v":180.34}]
[null,null,null,"4.2 - Intrajornada",{"$f":"E67","v":0},{"$f":"ROUND(E71*$F$16,2)","v":0}]
[]
[null,null,null,"TOTAL DE PREVISÃO PARA RESCISÃO E INTERVALO INTRAJORNADA",null,{"$f":"SUM(F70:F71)","v":180.34}]
[]
[null,"MÓDULO 5 - INSUMOS DIVERSOS",null,null,null,"Valor"]
[null,null,"A","Uniformes - aquisição",null,0]
[null,null,"B","Materiais de consumo relacionados ao posto - aquisição",null,{"$f":"ROUND(HLOOKUP(B5,'Mat Cons'!I11:DX13,3)/12,2)","v":0}]
[null,null,"C","Ferramentas relacionadas ao posto - remuneração da sua depreciação / manutenção",null,{"$f":"HLOOKUP(B5,'Relacion - Ferram'!Q3:EF5,3)","v":90.679999999999993}]
[null,null,"D","Equipamentos relacionados ao posto - remuneração da sua depreciação / manutenção",null,{"$f":"HLOOKUP(B5,'Equip Rel'!Q11:EF13,3)","v":0}]
[null,null,"E","Equipamentos de Proteção Individual - EPI - aquisição",null,{"$f":"ROUND(HLOOKUP(B5,EPI!I4:X6,3)/12,2)","v":0}]
[]
[null,null,null,"TOTAL DE INSUMOS DIVERSOS",null,{"$f":"SUM(F76:F81)","v":90.679999999999993},null,"* Nota - Valores mensais por empregado"]
[]
[null,"MÓDULO 6 - CUSTOS INDIRETOS, TRIBUTOS E LUCRO - BDI",null,null,"Percentuais","Valor"]
[null,null,"A","Custos Indiretos",{"$f":"'BDI - Geral'!E7","v":2.2699999999999998E-2}]
[null,null,"A.1","Administração Central",{"$f":"'BDI - Geral'!E8","v":1.7299999999999999E-2}]
[null,null,"A.2","Seguros, Garantias e Riscos",{"$f":"'BDI - Geral'!E9","v":5.4000000000000003E-3}]
[null,null,"B","Lucro",{"$f":"'BDI - Geral'!E11","v":2.6700000000000002E-2}]
[null,null,"C","Tributos",{"$f":"SUM(E90:E91)","v":0.16899999999999998}]
[null,null,"C.1","Tributos Federais (COFINS, PIS e CPRB)",{"$f":"'BDI - Geral'!E19","v":0.11899999999999999}]
[null,null,"C.2","Tributos Distritais (ISS)",{"$f":"'BDI - Geral'!E24","v":0.05},null,null,"* Nota - Utilizou-se o indicado pelo Sindicato da Arquitetura e da Engenharia (Sinaenco, 2008, p. 22), que adota um percentual redutor de 20% no cálculo dos custos tributários relativos às contribuições PIS e COFINS"]
[null,null,"D","Despesas Financeiras",{"$f":"'BDI - Geral'!E14","v":4.3678394385358033E-3}]
[]
[null,null,null,"TOTAL DE BDI",{"$f":"'BDI - Geral'!E27","v":0.26910000000000001},{"$f":"ROUND(E94*E102,2)","v":3715.87}]
[]
[null,null,null,"QUADRO-RESUMO DO CUSTO MENSAL POR EMPREGADO - SEM O 13º","Valor"]
[null,null,null,"Módulo 1 - Composição da Remuneração",{"$f":"F16","v":9016.8000000000011}]
[null,null,null,"Módulo 2 - Encargos e Benefícios Anuais, Mensais e Diários",{"$f":"F45","v":4197}]
[null,null,null,"Módulo 3 - Provisão para Rescisão",{"$f":"F55","v":323.7}]
[null,null,null,"Módulo 4 - Custo de Reposição do Profissional Ausente",{"$f":"F73","v":180.34}]
[null,null,null,"Módulo 5 - Insumos Diversos",{"$f":"F82","v":90.679999999999993}]
[null,null,null,"SUBTOTAL (A+B+C+D+E)",{"$f":"SUM(E97:E101)","v":13808.520000000002}]
[null,null,null,"Módulo 6 - Custos Indiretos, Tributos e Lucro",{"$f":"F94","v":3715.87}]
[]
[null,null,null,"TOTAL DO POSTO",{"$f":"SUM(E102:E103)","v":17524.390000000003}]
[]
[null,"MÓDULO 7 - DESTAQUE DO MÓDULO 2 - 13º SALÁRIO",null,null,"Percentuais","Valor"]
[null,null,"A","13º Salário",{"$f":"'Encargos Sociais'!E32","v":8.3299999999999999E-2},{"$f":"ROUND(E108*F$16,2)","v":751.1}]
[null,null,"B","Encargos Sociais sobre o 13º Salário - Taxa calculada no SUBMÓDULO 2.2",{"$f":"SUM($E$24:$E$32)","v":0.17800000000000002},{"$f":"ROUND(E109*$F$108,2)","v":133.69999999999999},null,"* Nota 1 - Provisiona-se, mensalmente, o proporcional a 1/12 dos valores referentes a gratificação natalina e adicional de férias."]
[null,null,"C","BDI sobre o 13º Salário - Taxa calculada no MÓDULO 6",{"$f":"E94","v":0.26910000000000001},{"$f":"ROUND(E110*($F$108+$F$109),2)","v":238.1}]
[]
[null,null,null,"TOTAL DO DESTAQUE DO 13º SALÁRIO",null,{"$f":"SUM(F108:F110)","v":1122.8999999999999}]
[]
[null,null,null,"QUADRO-RESUMO DO CUSTO MENSAL POR EMPREGADO","Valor"]
[null,null,null,"Custo total - sem o 13º Salário",{"$f":"ROUND(E105,2)","v":17524.39}]
[null,null,null,"Destaque do 13º Salário (valor mensal)",{"$f":"ROUND(F112,2)","v":1122.9000000000001}]
[]
[null,null,null,"TOTAL DO POSTO",{"$f":"E115+E116","v":18647.29}]

{"sheet":"13","index":16,"n_rows":118,"n_cols":8,"rows_kept":118,"cut":false,"hidden":false,"merged":[[17,1,17,3],[1,1,1,5],[2,1,2,5],[4,1,4,2],[5,1,5,2],[7,1,7,3],[106,1,106,3],[39,3,39,5],[46,1,46,3],[56,1,56,3],[68,3,68,5],[74,1,74,3],[83,1,83,3]]}
[]
[null,"PLANILHA DE ESTIMATIVA DE CUSTOS"]
[null,"Padrão IN 05/2017 e IN 07/2018 - MPDG"]
[]
[null,13,null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$22,6)","v":"TÉCNICO DE CONTROLE OPERACIONAL DE INSTALAÇÕES HIDROSSANITÁRIAS"},"QUANTIDADE",{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$22,10)","v":2}]
[null,"CCT",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$22,16)","v":"SINDUSCON/DF x STICOMBE/DF \nCCT 2024/2025\nN.º DF000276/2024"},"DATA-BASE",{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$22,17)","v":"2024-05-01"}]
[]
[null,"MÓDULO 1 - COMPOSIÇÃO DA REMUNERAÇÃO",null,null,null,"Valor"]
[null,null,"A","Salário-Base",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$22,8)","v":6508.88}]
[null,null,"B","Adicional de Periculosidade",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$39,26)","v":0}]
[null,null,"C","Adicional de Insalubridade",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$39,32)","v":564.79999999999995}]
[null,null,"D","Adicional Noturno",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$52,47)","v":0},null,"* Nota 1 - O Módulo 1 refere-se ao valor mensal devido ao empregado pela prestação do serviço no período de 12 meses."]
[null,null,"E","Adicional de Hora Extra",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$69,64)","v":0},null,"* Nota 2 - O adicional de hora extra no feriado trabalhado foi suprimido pela Lei 13.467/17"]
[null,null,"F","Outros (adicional de sobreaviso)",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$69,34)","v":696.22},null,"* Nota 3 - ART. 7º, § 2º, DA LEI Nº 605/49.Sendo mensalista o obreiro, o adicional noturno pago de forma fixa já é considerado integrado para os efeitos do pagamento do repouso semanal remunerado, nos termos do art. 7º, § 2º, da Lei nº 605/49."]
[]
[null,null,null,"TOTAL DA REMUNERAÇÃO",null,{"$f":"SUM(F9:F14)","v":7769.9000000000005}]
[]
[null,"MÓDULO 2 - ENCARGOS E BENEFÍCIOS ANUAIS, MENSAIS E DIÁRIOS",null,null,"Percentuais","Valor"]
[null,"Submódulo 2.1 - 13º Salário, Férias e Adicional de Férias"]
[null,null,"A","13º Salário - Calculado no Módulo 7 - Destacado",0,{"$f":"ROUND(E20*F$16,2)","v":0}]
[null,null,"B","Férias e Adicional de Férias",{"$f":"'Encargos Sociais'!E25+'Encargos Sociais'!E31","v":0.1212},{"$f":"ROUND(E21*F$16,2)","v":941.71},null,"* Nota 1 - Provisiona-se, mensalmente, o proporcional a 1/12 dos valores referentes a gratificação natalina, férias e adicional de férias."]
[null,null,null,null,null,null,null,"* Nota 2 - O adicional de férias contido no Submódulo 2.1 corresponde a 1/3 da remuneração que, por sua vez, é dividida por 12 contome Nota 1."]
[null,"Submódulo 2.2 - Encargos Previdenciários (GPS), Fundo de Garantia por Tempo de Serviço (FGTS) e Outras Contribuições"]
[null,null,"A","INSS (art. 22, inciso I, Lei nº 8.212/91)",{"$f":"'Encargos Sociais'!E14","v":0},{"$f":"ROUND(E24*($F$16+$F$41+$F$73),2)","v":0}]
[null,null,"B","Salário Educação (art. 3º, inciso I, Decreto nº 87.043/82)",{"$f":"'Encargos Sociais'!E15","v":2.5000000000000001E-2},{"$f":"ROUND(E25*($F$16+$F$41+$F$73),2)","v":221.68}]
[null,null,"C","SAT/RAT (art. 22, II, Lei 8.212/91 e Anexo V, Decreto 6.042/07) - Enquadramento 8211-3/00",{"$f":"'Encargos Sociais'!E16","v":0.03},266.01]
[null,null,"D","SESC ou SESI (art. 30, Lei nº 8.036/90 e art. 1º, Lei 8.154/90)",{"$f":"'Encargos Sociais'!E17","v":1.4999999999999999E-2},133.01]
[null,null,"E","SENAI ou SENAC (Decreto nº 2.318/86)",{"$f":"'Encargos Sociais'!E18","v":0.01},88.67]
[null,null,"F","SEBRAE (§ 3º, art. 8º, Lei 8.029/90, alterada pela Lei nº 8.154/90)",{"$f":"'Encargos Sociais'!E19","v":6.0000000000000001E-3},53.2]
[null,null,"G","INCRA (art. 1º, I, Decreto Lei 1.146/70 e Lei 7.787, de 30/06/89)",{"$f":"'Encargos Sociais'!E20","v":2E-3},17.73,null,"* Nota 1 - Os percentuais dos encargos previdenciários, do FGTS e demais contribuições são estabelecidos por legislação vigente."]
[null,null,"H","FGTS (Lei Complementar nº 110/01 e art. 30, Lei nº 8.036/90)",{"$f":"'Encargos Sociais'!E21","v":0.08},709.36,null,"* Nota 2 - O SAT, a depender do grau de risco do serviço, irá variar entre 1%, para risco leve, de 2%, para risco médio, e de 3% para risco grave."]
[null,null,"I","SECONCI (Convenções Coletivas de Trabalho da construção)",{"$f":"'Encargos Sociais'!E22","v":0.01},88.67,null,"* Nota 3 - Os percentuais do Submódulo 2.2 incidem sobre o Módulo 1 e o Submódulo 2.1."]
[]
[null,"Submódulo 2.3 - Benefícios Mensais e Diários"]
[null,null,"A","Auxílio Transporte",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$95,83)","v":488.59}]
[null,null,"B","Auxílio Alimentação",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$95,90)","v":770}]
[null,null,"C","Assistência Médica e Familiar",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$103,98)","v":0}]
[null,null,"D","Outros (Seguro de vida, auxílio funeral, auxílio odontológico e auxílio creche)",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$121,115)","v":13.95},null,"* Nota 1 - O valor informado deverá ser o custo real do benefício (descontado o valor eventualmente pago pelo empregado)."]
[null,null,null,null,null,null,null,"* Nota 2 - Observar a previsão dos benefícios contidos em Acordos, Convenções e Dissídios Coletivos de Trabalho e o disposto no art. 6º da IN 5/2017"]
[null,null,null,"QUADRO-RESUMO DO MÓDULO 2"]
[null,null,null,"2.1 - 13º Salário, Férias e Adicional de Férias - 13º Destacado - Calculado no Módulo 7 ",{"$f":"SUM(E20:E21)","v":0.1212},{"$f":"F20+F21","v":941.71}]
[null,null,null,"2.2 - Encargos Previdenciários (GPS), Fundo de Garantia por Tempo de Serviço (FGTS) e Contribuições",{"$f":"SUM(E24:E32)","v":0.17800000000000002},{"$f":"SUM(F24:F32)","v":1578.3300000000002}]
[null,null,null,"2.3 - Benefícios Mensais e Diários",null,{"$f":"SUM(F35:F38)","v":1272.54}]
[]
[null,null,null,"TOTAL DOS ENCARGOS E BENEFÍCIOS",null,{"$f":"SUM(F41:F43)","v":3792.58}]
[]
[null,"MÓDULO 3 - PREVISÃO PARA RESCISÃO",null,null,"Percentuais","Valor"]
[null,null,"A","Aviso Prévio Indenizado (Art. 7º, inciso XXI, da CF/1988 e arts. 477, 487, §1º, e 491 da CLT)",{"$f":"'Encargos Sociais'!E36","v":5.0000000000000001E-3},{"$f":"ROUND(E48*$F$16,2)","v":38.85}]
[null,null,"B","Incidência do FGTS sobre o Aviso Prévio Indenizado (Súmula 305 TST)",{"$f":"'Encargos Sociais'!E37","v":4.0000000000000002E-4},3.11,null,"* Nota 1 - Adotou-se os parâmetros do estudo do STF (http://www.stf.jus.br/arquivo/cms/sobrestfestudosci/anexo/encargos_sociais_03102007.pdf), onde 5% do pessoal é demitido pelo empregador no decurso do contrato (para estes, considerou-se o aviso prévio indenizado). Desprezou-se as demissões por justa causa e os pedidos de demissão."]
[null,null,"C","Multa do FGTS e Contribuição Social sobre o Aviso Prévio Indenizado (Art. 18, §1º, da Lei 8.036/1990 e art. 1º da LC nº 110/2001)",{"$f":"'Encargos Sociais'!E38","v":1.9E-3},14.76,null,"* Nota 2 - No cálculo do percentual, considerou-se 36 dias, correspondendo à metade da duração média dos contratos (2 anos)"]
[null,null,"D","Aviso Prévio Trabalhado (Art. 488, parágrafo único, CLT)",{"$f":"'Encargos Sociais'!E39","v":1.2E-2},93.24,null,"* Nota 3 - Incide sobre a Remuneração + 13º salário (1/12) + Férias (1/12) + Adicional de Férias (1/36) x 50% multa (40% para o empregado e 10% de contribuição social) x 8% FGTS"]
[null,null,"E","Incidência de GPS, FGTS e outras contribuições sobre o Aviso Prévio Trabalhado",{"$f":"'Encargos Sociais'!E40","v":2.0999999999999999E-3},16.32,null,"* Nota 4 - Os 95% restantes do cálculo, a um prazo médio de contrato de 4 anos. Assim, calcula-se 7 dias para o 1º ano de contrato e mais 3 dias para os 3 anos seguintes."]
[null,null,"F","Multa do FGTS e Contribuição Social sobre o Aviso Prévio Trabalhado",{"$f":"'Encargos Sociais'!E41","v":1.4500000000000001E-2},112.66]
[]
[null,null,null,"TOTAL DE PREVISÃO PARA RESCISÃO",null,{"$f":"SUM(F48:F53)","v":278.93999999999994}]
[]
[null,"MÓDULO 4 - CUSTO DO PROFISSIONAL AUSENTE",null,null,"Percentuais","Valor"]
[null,"Submódulo 4.1 - Ausências Legais"]
[null,null,"A","Férias (Arts. 129 e 130, inc. I, da CLT) - Calculado no Submódulo 2.1",0,{"$f":"ROUND(E59*$F$16,2)","v":0},null,"* Nota 1 - As alíneas “A” a “F” referem-se somente ao custo que será pago ao repositor pelos dias \ntrabalhados quando da necessidade de substituir a mão de obra alocada na prestação do serviço."]
[null,null,"B","Ausências Legais (Arts. 131 e 473 da CLT)",{"$f":"'Encargos Sociais'!E26","v":7.9000000000000008E-3},61.38,null,"* Nota 2 - Adotou-se a estimativa do SINAPI de 2 dias por ano."]
[null,null,"C","Licença-Paternidade (Art. 7º, XIX, e art. 10, §1º, do ADCT, CF/1988 e Art. 1º, II, da Lei 11.770/2008)",{"$f":"'Encargos Sociais'!E27","v":8.0000000000000004E-4},6.22,null,"* Nota 3 - Utilizada a proporção de 50% para homens, 5 dias de afastamento, e a probabilidade de um trabalhador requerer a Licença Paternidade em 5,22%, conforme SINAPI (citando dados da PNAD 2015)"]
[null,null,"D","Ausência por Acidente de Trabalho (Art. 131, III, da CLT)",{"$f":"'Encargos Sociais'!E28","v":8.9999999999999998E-4},6.99,null,"* Nota 4 - Utilzada a estatística de 1,96% dos contribuintes beneficiados com a emissão do auxílio, conforme Anuário Estatístico da Previdência Social. Afastamento de 15 dias a cargo da empresa."]
[null,null,"E","Afastamento Maternidade (Art. 71 da Lei nº 8.213/1991)",{"$f":"'Encargos Sociais'!E29","v":3.3E-3},25.64,null,"* Nota 5 - Utilizada a proporção de 50% para mulheres, 180 dias de afastamento, e a probabilidade de uma trabalhadora requerer a Licença Maternidade em 4,91%, conforme SINAPI (citando dados do IBGE 2016)"]
[null,null,"F","Auxílio Enfermidade - Doença (Art. 59 da Lei nº 8.213/1991)",{"$f":"'Encargos Sociais'!E30","v":7.1000000000000004E-3},55.17,null,"* Nota 6 - Utilizada a estatística de 3,37% dos contribuintes beneficiados com o auxílio, conforme Anuário Estatístico da Previdência Social de 2015 (acrescidos de 2 dias ao ano, para os quais o trabalhador nem requer o benefício da Previdência - conforme SINAPI)"]
[]
[null,"Submódulo 4.2 - Intrajornada"]
[null,null,"A","Intervalo para repouso ou alimentação",{"$f":"'Encargos Sociais'!E33","v":0},{"$f":"ROUND(E67*$F$16,2)","v":0}]
[]
[null,null,null,"QUADRO-RESUMO DO MÓDULO 4",null,"Valor"]
[null,null,null,"4.1 - Ausências Legais",{"$f":"SUM(E59:E64)","v":2.0000000000000004E-2},{"$f":"ROUND(E70*$F$16,2)","v":155.4}]
[null,null,null,"4.2 - Intrajornada",{"$f":"E67","v":0},{"$f":"ROUND(E71*$F$16,2)","v":0}]
[]
[null,null,null,"TOTAL DE PREVISÃO PARA RESCISÃO E INTERVALO INTRAJORNADA",null,{"$f":"SUM(F70:F71)","v":155.4}]
[]
[null,"MÓDULO 5 - INSUMOS DIVERSOS",null,null,null,"Valor"]
[null,null,"A","Uniformes - aquisição",null,0]
[null,null,"B","Materiais de consumo relacionados ao posto - aquisição",null,{"$f":"ROUND(HLOOKUP(B5,'Mat Cons'!I11:DX13,3)/12,2)","v":0}]
[null,null,"C","Ferramentas relacionadas ao posto - remuneração da sua depreciação / manutenção",null,{"$f":"HLOOKUP(B5,'Relacion - Ferram'!Q3:EF5,3)","v":24.520000000000007}]
[null,null,"D","Equipamentos relacionados ao posto - remuneração da sua depreciação / manutenção",null,{"$f":"HLOOKUP(B5,'Equip Rel'!Q11:EF13,3)","v":0}]
[null,null,"E","Equipamentos de Proteção Individual - EPI - aquisição",null,{"$f":"ROUND(HLOOKUP(B5,EPI!I4:X6,3)/12,2)","v":0}]
[]
[null,null,null,"TOTAL DE INSUMOS DIVERSOS",null,{"$f":"SUM(F76:F81)","v":24.520000000000007},null,"* Nota - Valores mensais por empregado"]
[]
[null,"MÓDULO 6 - CUSTOS INDIRETOS, TRIBUTOS E LUCRO - BDI",null,null,"Percentuais","Valor"]
[null,null,"A","Custos Indiretos",{"$f":"'BDI - Geral'!E7","v":2.2699999999999998E-2}]
[null,null,"A.1","Administração Central",{"$f":"'BDI - Geral'!E8","v":1.7299999999999999E-2}]
[null,null,"A.2","Seguros, Garantias e Riscos",{"$f":"'BDI - Geral'!E9","v":5.4000000000000003E-3}]
[null,null,"B","Lucro",{"$f":"'BDI - Geral'!E11","v":2.6700000000000002E-2}]
[null,null,"C","Tributos",{"$f":"SUM(E90:E91)","v":0.16899999999999998}]
[null,null,"C.1","Tributos Federais (COFINS, PIS e CPRB)",{"$f":"'BDI - Geral'!E19","v":0.11899999999999999}]
[null,null,"C.2","Tributos Distritais (ISS)",{"$f":"'BDI - Geral'!E24","v":0.05},null,null,"* Nota - Utilizou-se o indicado pelo Sindicato da Arquitetura e da Engenharia (Sinaenco, 2008, p. 22), que adota um percentual redutor de 20% no cálculo dos custos tributários relativos às contribuições PIS e COFINS"]
[null,null,"D","Despesas Financeiras",{"$f":"'BDI - Geral'!E14","v":4.3678394385358033E-3}]
[]
[null,null,null,"TOTAL DE BDI",{"$f":"'BDI - Geral'!E27","v":0.26910000000000001},{"$f":"ROUND(E94*E102,2)","v":3234.94}]
[]
[null,null,null,"QUADRO-RESUMO DO CUSTO MENSAL POR EMPREGADO - SEM O 13º","Valor"]
[null,null,null,"Módulo 1 - Composição da Remuneração",{"$f":"F16","v":7769.9000000000005}]
[null,null,null,"Módulo 2 - Encargos e Benefícios Anuais, Mensais e Diários",{"$f":"F45","v":3792.58}]
[null,null,null,"Módulo 3 - Provisão para Rescisão",{"$f":"F55","v":278.93999999999994}]
[null,null,null,"Módulo 4 - Custo de Reposição do Profissional Ausente",{"$f":"F73","v":155.4}]
[null,null,null,"Módulo 5 - Insumos Diversos",{"$f":"F82","v":24.520000000000007}]
[null,null,null,"SUBTOTAL (A+B+C+D+E)",{"$f":"SUM(E97:E101)","v":12021.34}]
[null,null,null,"Módulo 6 - Custos Indiretos, Tributos e Lucro",{"$f":"F94","v":3234.94}]
[]
[null,null,null,"TOTAL DO POSTO",{"$f":"SUM(E102:E103)","v":15256.28}]
[]
[null,"MÓDULO 7 - DESTAQUE DO MÓDULO 2 - 13º SALÁRIO",null,null,"Percentuais","Valor"]
[null,null,"A","13º Salário",{"$f":"'Encargos Sociais'!E32","v":8.3299999999999999E-2},{"$f":"ROUND(E108*F$16,2)","v":647.23}]
[null,null,"B","Encargos Sociais sobre o 13º Salário - Taxa calculada no SUBMÓDULO 2.2",{"$f":"SUM($E$24:$E$32)","v":0.17800000000000002},{"$f":"ROUND(E109*$F$108,2)","v":115.21},null,"* Nota 1 - Provisiona-se, mensalmente, o proporcional a 1/12 dos valores referentes a gratificação natalina e adicional de férias."]
[null,null,"C","BDI sobre o 13º Salário - Taxa calculada no MÓDULO 6",{"$f":"E94","v":0.26910000000000001},{"$f":"ROUND(E110*($F$108+$F$109),2)","v":205.17}]
[]
[null,null,null,"TOTAL DO DESTAQUE DO 13º SALÁRIO",null,{"$f":"SUM(F108:F110)","v":967.61}]
[]
[null,null,null,"QUADRO-RESUMO DO CUSTO MENSAL POR EMPREGADO","Valor"]
[null,null,null,"Custo total - sem o 13º Salário",{"$f":"ROUND(E105,2)","v":15256.28}]
[null,null,null,"Destaque do 13º Salário (valor mensal)",{"$f":"ROUND(F112,2)","v":967.61}]
[]
[null,null,null,"TOTAL DO POSTO",{"$f":"E115+E116","v":16223.890000000001}]

{"sheet":"14","index":17,"n_rows":118,"n_cols":8,"rows_kept":118,"cut":false,"hidden":false,"merged":[[17,1,17,3],[1,1,1,5],[2,1,2,5],[4,1,4,2],[5,1,5,2],[7,1,7,3],[106,1,106,3],[39,3,39,5],[46,1,46,3],[56,1,56,3],[68,3,68,5],[74,1,74,3],[83,1,83,3]]}
[]
[null,"PLANILHA DE ESTIMATIVA DE CUSTOS"]
[null,"Padrão IN 05/2017 e IN 07/2018 - MPDG"]
[]
[null,14,null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$22,6)","v":"TÉCNICO DE INSTALAÇÕES RESIDENCIAIS"},"QUANTIDADE",{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$22,10)","v":1}]
[null,"CCT",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$22,16)","v":"SINDUSCON/DF x STICOMBE/DF \nCCT 2024/2025\nN.º DF000276/2024"},"DATA-BASE",{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$22,17)","v":"2024-05-01"}]
[]
[null,"MÓDULO 1 - COMPOSIÇÃO DA REMUNERAÇÃO",null,null,null,"Valor"]
[null,null,"A","Salário-Base",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$22,8)","v":6112.66}]
[null,null,"B","Adicional de Periculosidade",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$39,26)","v":1833.8}]
[null,null,"C","Adicional de Insalubridade",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$39,32)","v":0}]
[null,null,"D","Adicional Noturno",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$52,47)","v":0},null,"* Nota 1 - O Módulo 1 refere-se ao valor mensal devido ao empregado pela prestação do serviço no período de 12 meses."]
[null,null,"E","Adicional de Hora Extra",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$69,64)","v":0},null,"* Nota 2 - O adicional de hora extra no feriado trabalhado foi suprimido pela Lei 13.467/17"]
[null,null,"F","Outros (adicional de sobreaviso)",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$69,34)","v":521.46},null,"* Nota 3 - ART. 7º, § 2º, DA LEI Nº 605/49.Sendo mensalista o obreiro, o adicional noturno pago de forma fixa já é considerado integrado para os efeitos do pagamento do repouso semanal remunerado, nos termos do art. 7º, § 2º, da Lei nº 605/49."]
[]
[null,null,null,"TOTAL DA REMUNERAÇÃO",null,{"$f":"SUM(F9:F14)","v":8467.92}]
[]
[null,"MÓDULO 2 - ENCARGOS E BENEFÍCIOS ANUAIS, MENSAIS E DIÁRIOS",null,null,"Percentuais","Valor"]
[null,"Submódulo 2.1 - 13º Salário, Férias e Adicional de Férias"]
[null,null,"A","13º Salário - Calculado no Módulo 7 - Destacado",0,{"$f":"ROUND(E20*F$16,2)","v":0}]
[null,null,"B","Férias e Adicional de Férias",{"$f":"'Encargos Sociais'!E25+'Encargos Sociais'!E31","v":0.1212},{"$f":"ROUND(E21*F$16,2)","v":1026.31},null,"* Nota 1 - Provisiona-se, mensalmente, o proporcional a 1/12 dos valores referentes a gratificação natalina, férias e adicional de férias."]
[null,null,null,null,null,null,null,"* Nota 2 - O adicional de férias contido no Submódulo 2.1 corresponde a 1/3 da remuneração que, por sua vez, é dividida por 12 contome Nota 1."]
[null,"Submódulo 2.2 - Encargos Previdenciários (GPS), Fundo de Garantia por Tempo de Serviço (FGTS) e Outras Contribuições"]
[null,null,"A","INSS (art. 22, inciso I, Lei nº 8.212/91)",{"$f":"'Encargos Sociais'!E14","v":0},{"$f":"ROUND(E24*($F$16+$F$41+$F$73),2)","v":0}]
[null,null,"B","Salário Educação (art. 3º, inciso I, Decreto nº 87.043/82)",{"$f":"'Encargos Sociais'!E15","v":2.5000000000000001E-2},{"$f":"ROUND(E25*($F$16+$F$41+$F$73),2)","v":241.59}]
[null,null,"C","SAT/RAT (art. 22, II, Lei 8.212/91 e Anexo V, Decreto 6.042/07) - Enquadramento 8211-3/00",{"$f":"'Encargos Sociais'!E16","v":0.03},289.91000000000003]
[null,null,"D","SESC ou SESI (art. 30, Lei nº 8.036/90 e art. 1º, Lei 8.154/90)",{"$f":"'Encargos Sociais'!E17","v":1.4999999999999999E-2},144.94999999999999]
[null,null,"E","SENAI ou SENAC (Decreto nº 2.318/86)",{"$f":"'Encargos Sociais'!E18","v":0.01},96.64]
[null,null,"F","SEBRAE (§ 3º, art. 8º, Lei 8.029/90, alterada pela Lei nº 8.154/90)",{"$f":"'Encargos Sociais'!E19","v":6.0000000000000001E-3},57.98]
[null,null,"G","INCRA (art. 1º, I, Decreto Lei 1.146/70 e Lei 7.787, de 30/06/89)",{"$f":"'Encargos Sociais'!E20","v":2E-3},19.329999999999998,null,"* Nota 1 - Os percentuais dos encargos previdenciários, do FGTS e demais contribuições são estabelecidos por legislação vigente."]
[null,null,"H","FGTS (Lei Complementar nº 110/01 e art. 30, Lei nº 8.036/90)",{"$f":"'Encargos Sociais'!E21","v":0.08},773.09,null,"* Nota 2 - O SAT, a depender do grau de risco do serviço, irá variar entre 1%, para risco leve, de 2%, para risco médio, e de 3% para risco grave."]
[null,null,"I","SECONCI (Convenções Coletivas de Trabalho da construção)",{"$f":"'Encargos Sociais'!E22","v":0.01},96.64,null,"* Nota 3 - Os percentuais do Submódulo 2.2 incidem sobre o Módulo 1 e o Submódulo 2.1."]
[]
[null,"Submódulo 2.3 - Benefícios Mensais e Diários"]
[null,null,"A","Auxílio Transporte",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$95,83)","v":488.59}]
[null,null,"B","Auxílio Alimentação",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$95,90)","v":770}]
[null,null,"C","Assistência Médica e Familiar",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$103,98)","v":0}]
[null,null,"D","Outros (Seguro de vida, auxílio funeral, auxílio odontológico e auxílio creche)",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$121,115)","v":13.95},null,"* Nota 1 - O valor informado deverá ser o custo real do benefício (descontado o valor eventualmente pago pelo empregado)."]
[null,null,null,null,null,null,null,"* Nota 2 - Observar a previsão dos benefícios contidos em Acordos, Convenções e Dissídios Coletivos de Trabalho e o disposto no art. 6º da IN 5/2017"]
[null,null,null,"QUADRO-RESUMO DO MÓDULO 2"]
[null,null,null,"2.1 - 13º Salário, Férias e Adicional de Férias - 13º Destacado - Calculado no Módulo 7 ",{"$f":"SUM(E20:E21)","v":0.1212},{"$f":"F20+F21","v":1026.31}]
[null,null,null,"2.2 - Encargos Previdenciários (GPS), Fundo de Garantia por Tempo de Serviço (FGTS) e Contribuições",{"$f":"SUM(E24:E32)","v":0.17800000000000002},{"$f":"SUM(F24:F32)","v":1720.1300000000003}]
[null,null,null,"2.3 - Benefícios Mensais e Diários",null,{"$f":"SUM(F35:F38)","v":1272.54}]
[]
[null,null,null,"TOTAL DOS ENCARGOS E BENEFÍCIOS",null,{"$f":"SUM(F41:F43)","v":4018.9800000000005}]
[]
[null,"MÓDULO 3 - PREVISÃO PARA RESCISÃO",null,null,"Percentuais","Valor"]
[null,null,"A","Aviso Prévio Indenizado (Art. 7º, inciso XXI, da CF/1988 e arts. 477, 487, §1º, e 491 da CLT)",{"$f":"'Encargos Sociais'!E36","v":5.0000000000000001E-3},{"$f":"ROUND(E48*$F$16,2)","v":42.34}]
[null,null,"B","Incidência do FGTS sobre o Aviso Prévio Indenizado (Súmula 305 TST)",{"$f":"'Encargos Sociais'!E37","v":4.0000000000000002E-4},3.39,null,"* Nota 1 - Adotou-se os parâmetros do estudo do STF (http://www.stf.jus.br/arquivo/cms/sobrestfestudosci/anexo/encargos_sociais_03102007.pdf), onde 5% do pessoal é demitido pelo empregador no decurso do contrato (para estes, considerou-se o aviso prévio indenizado). Desprezou-se as demissões por justa causa e os pedidos de demissão."]
[null,null,"C","Multa do FGTS e Contribuição Social sobre o Aviso Prévio Indenizado (Art. 18, §1º, da Lei 8.036/1990 e art. 1º da LC nº 110/2001)",{"$f":"'Encargos Sociais'!E38","v":1.9E-3},16.09,null,"* Nota 2 - No cálculo do percentual, considerou-se 36 dias, correspondendo à metade da duração média dos contratos (2 anos)"]
[null,null,"D","Aviso Prévio Trabalhado (Art. 488, parágrafo único, CLT)",{"$f":"'Encargos Sociais'!E39","v":1.2E-2},101.62,null,"* Nota 3 - Incide sobre a Remuneração + 13º salário (1/12) + Férias (1/12) + Adicional de Férias (1/36) x 50% multa (40% para o empregado e 10% de contribuição social) x 8% FGTS"]
[null,null,"E","Incidência de GPS, FGTS e outras contribuições sobre o Aviso Prévio Trabalhado",{"$f":"'Encargos Sociais'!E40","v":2.0999999999999999E-3},17.78,null,"* Nota 4 - Os 95% restantes do cálculo, a um prazo médio de contrato de 4 anos. Assim, calcula-se 7 dias para o 1º ano de contrato e mais 3 dias para os 3 anos seguintes."]
[null,null,"F","Multa do FGTS e Contribuição Social sobre o Aviso Prévio Trabalhado",{"$f":"'Encargos Sociais'!E41","v":1.4500000000000001E-2},122.78]
[]
[null,null,null,"TOTAL DE PREVISÃO PARA RESCISÃO",null,{"$f":"SUM(F48:F53)","v":304}]
[]
[null,"MÓDULO 4 - CUSTO DO PROFISSIONAL AUSENTE",null,null,"Percentuais","Valor"]
[null,"Submódulo 4.1 - Ausências Legais"]
[null,null,"A","Férias (Arts. 129 e 130, inc. I, da CLT) - Calculado no Submódulo 2.1",0,{"$f":"ROUND(E59*$F$16,2)","v":0},null,"* Nota 1 - As alíneas “A” a “F” referem-se somente ao custo que será pago ao repositor pelos dias \ntrabalhados quando da necessidade de substituir a mão de obra alocada na prestação do serviço."]
[null,null,"B","Ausências Legais (Arts. 131 e 473 da CLT)",{"$f":"'Encargos Sociais'!E26","v":7.9000000000000008E-3},66.900000000000006,null,"* Nota 2 - Adotou-se a estimativa do SINAPI de 2 dias por ano."]
[null,null,"C","Licença-Paternidade (Art. 7º, XIX, e art. 10, §1º, do ADCT, CF/1988 e Art. 1º, II, da Lei 11.770/2008)",{"$f":"'Encargos Sociais'!E27","v":8.0000000000000004E-4},6.77,null,"* Nota 3 - Utilizada a proporção de 50% para homens, 5 dias de afastamento, e a probabilidade de um trabalhador requerer a Licença Paternidade em 5,22%, conforme SINAPI (citando dados da PNAD 2015)"]
[null,null,"D","Ausência por Acidente de Trabalho (Art. 131, III, da CLT)",{"$f":"'Encargos Sociais'!E28","v":8.9999999999999998E-4},7.62,null,"* Nota 4 - Utilzada a estatística de 1,96% dos contribuintes beneficiados com a emissão do auxílio, conforme Anuário Estatístico da Previdência Social. Afastamento de 15 dias a cargo da empresa."]
[null,null,"E","Afastamento Maternidade (Art. 71 da Lei nº 8.213/1991)",{"$f":"'Encargos Sociais'!E29","v":3.3E-3},27.94,null,"* Nota 5 - Utilizada a proporção de 50% para mulheres, 180 dias de afastamento, e a probabilidade de uma trabalhadora requerer a Licença Maternidade em 4,91%, conforme SINAPI (citando dados do IBGE 2016)"]
[null,null,"F","Auxílio Enfermidade - Doença (Art. 59 da Lei nº 8.213/1991)",{"$f":"'Encargos Sociais'!E30","v":7.1000000000000004E-3},60.12,null,"* Nota 6 - Utilizada a estatística de 3,37% dos contribuintes beneficiados com o auxílio, conforme Anuário Estatístico da Previdência Social de 2015 (acrescidos de 2 dias ao ano, para os quais o trabalhador nem requer o benefício da Previdência - conforme SINAPI)"]
[]
[null,"Submódulo 4.2 - Intrajornada"]
[null,null,"A","Intervalo para repouso ou alimentação",{"$f":"'Encargos Sociais'!E33","v":0},{"$f":"ROUND(E67*$F$16,2)","v":0}]
[]
[null,null,null,"QUADRO-RESUMO DO MÓDULO 4",null,"Valor"]
[null,null,null,"4.1 - Ausências Legais",{"$f":"SUM(E59:E64)","v":2.0000000000000004E-2},{"$f":"ROUND(E70*$F$16,2)","v":169.36}]
[null,null,null,"4.2 - Intrajornada",{"$f":"E67","v":0},{"$f":"ROUND(E71*$F$16,2)","v":0}]
[]
[null,null,null,"TOTAL DE PREVISÃO PARA RESCISÃO E INTERVALO INTRAJORNADA",null,{"$f":"SUM(F70:F71)","v":169.36}]
[]
[null,"MÓDULO 5 - INSUMOS DIVERSOS",null,null,null,"Valor"]
[null,null,"A","Uniformes - aquisição",null,0]
[null,null,"B","Materiais de consumo relacionados ao posto - aquisição",null,{"$f":"ROUND(HLOOKUP(B5,'Mat Cons'!I11:DX13,3)/12,2)","v":0}]
[null,null,"C","Ferramentas relacionadas ao posto - remuneração da sua depreciação / manutenção",null,{"$f":"HLOOKUP(B5,'Relacion - Ferram'!Q3:EF5,3)","v":90.679999999999993}]
[null,null,"D","Equipamentos relacionados ao posto - remuneração da sua depreciação / manutenção",null,{"$f":"HLOOKUP(B5,'Equip Rel'!Q11:EF13,3)","v":0}]
[null,null,"E","Equipamentos de Proteção Individual - EPI - aquisição",null,{"$f":"ROUND(HLOOKUP(B5,EPI!I4:X6,3)/12,2)","v":0}]
[]
[null,null,null,"TOTAL DE INSUMOS DIVERSOS",null,{"$f":"SUM(F76:F81)","v":90.679999999999993},null,"* Nota - Valores mensais por empregado"]
[]
[null,"MÓDULO 6 - CUSTOS INDIRETOS, TRIBUTOS E LUCRO - BDI",null,null,"Percentuais","Valor"]
[null,null,"A","Custos Indiretos",{"$f":"'BDI - Geral'!E7","v":2.2699999999999998E-2}]
[null,null,"A.1","Administração Central",{"$f":"'BDI - Geral'!E8","v":1.7299999999999999E-2}]
[null,null,"A.2","Seguros, Garantias e Riscos",{"$f":"'BDI - Geral'!E9","v":5.4000000000000003E-3}]
[null,null,"B","Lucro",{"$f":"'BDI - Geral'!E11","v":2.6700000000000002E-2}]
[null,null,"C","Tributos",{"$f":"SUM(E90:E91)","v":0.16899999999999998}]
[null,null,"C.1","Tributos Federais (COFINS, PIS e CPRB)",{"$f":"'BDI - Geral'!E19","v":0.11899999999999999}]
[null,null,"C.2","Tributos Distritais (ISS)",{"$f":"'BDI - Geral'!E24","v":0.05},null,null,"* Nota - Utilizou-se o indicado pelo Sindicato da Arquitetura e da Engenharia (Sinaenco, 2008, p. 22), que adota um percentual redutor de 20% no cálculo dos custos tributários relativos às contribuições PIS e COFINS"]
[null,null,"D","Despesas Financeiras",{"$f":"'BDI - Geral'!E14","v":4.3678394385358033E-3}]
[]
[null,null,null,"TOTAL DE BDI",{"$f":"'BDI - Geral'!E27","v":0.26910000000000001},{"$f":"ROUND(E94*E102,2)","v":3512.01}]
[]
[null,null,null,"QUADRO-RESUMO DO CUSTO MENSAL POR EMPREGADO - SEM O 13º","Valor"]
[null,null,null,"Módulo 1 - Composição da Remuneração",{"$f":"F16","v":8467.92}]
[null,null,null,"Módulo 2 - Encargos e Benefícios Anuais, Mensais e Diários",{"$f":"F45","v":4018.9800000000005}]
[null,null,null,"Módulo 3 - Provisão para Rescisão",{"$f":"F55","v":304}]
[null,null,null,"Módulo 4 - Custo de Reposição do Profissional Ausente",{"$f":"F73","v":169.36}]
[null,null,null,"Módulo 5 - Insumos Diversos",{"$f":"F82","v":90.679999999999993}]
[null,null,null,"SUBTOTAL (A+B+C+D+E)",{"$f":"SUM(E97:E101)","v":13050.940000000002}]
[null,null,null,"Módulo 6 - Custos Indiretos, Tributos e Lucro",{"$f":"F94","v":3512.01}]
[]
[null,null,null,"TOTAL DO POSTO",{"$f":"SUM(E102:E103)","v":16562.950000000004}]
[]
[null,"MÓDULO 7 - DESTAQUE DO MÓDULO 2 - 13º SALÁRIO",null,null,"Percentuais","Valor"]
[null,null,"A","13º Salário",{"$f":"'Encargos Sociais'!E32","v":8.3299999999999999E-2},{"$f":"ROUND(E108*F$16,2)","v":705.38}]
[null,null,"B","Encargos Sociais sobre o 13º Salário - Taxa calculada no SUBMÓDULO 2.2",{"$f":"SUM($E$24:$E$32)","v":0.17800000000000002},{"$f":"ROUND(E109*$F$108,2)","v":125.56},null,"* Nota 1 - Provisiona-se, mensalmente, o proporcional a 1/12 dos valores referentes a gratificação natalina e adicional de férias."]
[null,null,"C","BDI sobre o 13º Salário - Taxa calculada no MÓDULO 6",{"$f":"E94","v":0.26910000000000001},{"$f":"ROUND(E110*($F$108+$F$109),2)","v":223.61}]
[]
[null,null,null,"TOTAL DO DESTAQUE DO 13º SALÁRIO",null,{"$f":"SUM(F108:F110)","v":1054.5500000000002}]
[]
[null,null,null,"QUADRO-RESUMO DO CUSTO MENSAL POR EMPREGADO","Valor"]
[null,null,null,"Custo total - sem o 13º Salário",{"$f":"ROUND(E105,2)","v":16562.95}]
[null,null,null,"Destaque do 13º Salário (valor mensal)",{"$f":"ROUND(F112,2)","v":1054.55}]
[]
[null,null,null,"TOTAL DO POSTO",{"$f":"E115+E116","v":17617.5}]

{"sheet":"15","index":18,"n_rows":118,"n_cols":8,"rows_kept":118,"cut":false,"hidden":false,"merged":[[17,1,17,3],[1,1,1,5],[2,1,2,5],[4,1,4,2],[5,1,5,2],[7,1,7,3],[106,1,106,3],[39,3,39,5],[46,1,46,3],[56,1,56,3],[68,3,68,5],[74,1,74,3],[83,1,83,3]]}
[]
[null,"PLANILHA DE ESTIMATIVA DE CUSTOS"]
[null,"Padrão IN 05/2017 e IN 07/2018 - MPDG"]
[]
[null,15,null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$22,6)","v":"TÉCNICO DE MANUTENÇÃO DE INSTALAÇÕES ELÉTRICAS"},"QUANTIDADE",{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$22,10)","v":6}]
[null,"CCT",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$22,16)","v":"SINDUSCON/DF x STICOMBE/DF \nCCT 2024/2025\nN.º DF000276/2024"},"DATA-BASE",{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$22,17)","v":"2024-05-01"}]
[]
[null,"MÓDULO 1 - COMPOSIÇÃO DA REMUNERAÇÃO",null,null,null,"Valor"]
[null,null,"A","Salário-Base",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$22,8)","v":6112.66}]
[null,null,"B","Adicional de Periculosidade",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$39,26)","v":1833.8}]
[null,null,"C","Adicional de Insalubridade",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$39,32)","v":0}]
[null,null,"D","Adicional Noturno",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$52,47)","v":0},null,"* Nota 1 - O Módulo 1 refere-se ao valor mensal devido ao empregado pela prestação do serviço no período de 12 meses."]
[null,null,"E","Adicional de Hora Extra",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$69,64)","v":0},null,"* Nota 2 - O adicional de hora extra no feriado trabalhado foi suprimido pela Lei 13.467/17"]
[null,null,"F","Outros (adicional de sobreaviso)",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$69,34)","v":521.46},null,"* Nota 3 - ART. 7º, § 2º, DA LEI Nº 605/49.Sendo mensalista o obreiro, o adicional noturno pago de forma fixa já é considerado integrado para os efeitos do pagamento do repouso semanal remunerado, nos termos do art. 7º, § 2º, da Lei nº 605/49."]
[]
[null,null,null,"TOTAL DA REMUNERAÇÃO",null,{"$f":"SUM(F9:F14)","v":8467.92}]
[]
[null,"MÓDULO 2 - ENCARGOS E BENEFÍCIOS ANUAIS, MENSAIS E DIÁRIOS",null,null,"Percentuais","Valor"]
[null,"Submódulo 2.1 - 13º Salário, Férias e Adicional de Férias"]
[null,null,"A","13º Salário - Calculado no Módulo 7 - Destacado",0,{"$f":"ROUND(E20*F$16,2)","v":0}]
[null,null,"B","Férias e Adicional de Férias",{"$f":"'Encargos Sociais'!E25+'Encargos Sociais'!E31","v":0.1212},{"$f":"ROUND(E21*F$16,2)","v":1026.31},null,"* Nota 1 - Provisiona-se, mensalmente, o proporcional a 1/12 dos valores referentes a gratificação natalina, férias e adicional de férias."]
[null,null,null,null,null,null,null,"* Nota 2 - O adicional de férias contido no Submódulo 2.1 corresponde a 1/3 da remuneração que, por sua vez, é dividida por 12 contome Nota 1."]
[null,"Submódulo 2.2 - Encargos Previdenciários (GPS), Fundo de Garantia por Tempo de Serviço (FGTS) e Outras Contribuições"]
[null,null,"A","INSS (art. 22, inciso I, Lei nº 8.212/91)",{"$f":"'Encargos Sociais'!E14","v":0},{"$f":"ROUND(E24*($F$16+$F$41+$F$73),2)","v":0}]
[null,null,"B","Salário Educação (art. 3º, inciso I, Decreto nº 87.043/82)",{"$f":"'Encargos Sociais'!E15","v":2.5000000000000001E-2},{"$f":"ROUND(E25*($F$16+$F$41+$F$73),2)","v":241.59}]
[null,null,"C","SAT/RAT (art. 22, II, Lei 8.212/91 e Anexo V, Decreto 6.042/07) - Enquadramento 8211-3/00",{"$f":"'Encargos Sociais'!E16","v":0.03},289.91000000000003]
[null,null,"D","SESC ou SESI (art. 30, Lei nº 8.036/90 e art. 1º, Lei 8.154/90)",{"$f":"'Encargos Sociais'!E17","v":1.4999999999999999E-2},144.94999999999999]
[null,null,"E","SENAI ou SENAC (Decreto nº 2.318/86)",{"$f":"'Encargos Sociais'!E18","v":0.01},96.64]
[null,null,"F","SEBRAE (§ 3º, art. 8º, Lei 8.029/90, alterada pela Lei nº 8.154/90)",{"$f":"'Encargos Sociais'!E19","v":6.0000000000000001E-3},57.98]
[null,null,"G","INCRA (art. 1º, I, Decreto Lei 1.146/70 e Lei 7.787, de 30/06/89)",{"$f":"'Encargos Sociais'!E20","v":2E-3},19.329999999999998,null,"* Nota 1 - Os percentuais dos encargos previdenciários, do FGTS e demais contribuições são estabelecidos por legislação vigente."]
[null,null,"H","FGTS (Lei Complementar nº 110/01 e art. 30, Lei nº 8.036/90)",{"$f":"'Encargos Sociais'!E21","v":0.08},773.09,null,"* Nota 2 - O SAT, a depender do grau de risco do serviço, irá variar entre 1%, para risco leve, de 2%, para risco médio, e de 3% para risco grave."]
[null,null,"I","SECONCI (Convenções Coletivas de Trabalho da construção)",{"$f":"'Encargos Sociais'!E22","v":0.01},96.64,null,"* Nota 3 - Os percentuais do Submódulo 2.2 incidem sobre o Módulo 1 e o Submódulo 2.1."]
[]
[null,"Submódulo 2.3 - Benefícios Mensais e Diários"]
[null,null,"A","Auxílio Transporte",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$95,83)","v":488.59}]
[null,null,"B","Auxílio Alimentação",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$95,90)","v":770}]
[null,null,"C","Assistência Médica e Familiar",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$103,98)","v":0}]
[null,null,"D","Outros (Seguro de vida, auxílio funeral, auxílio odontológico e auxílio creche)",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$121,115)","v":13.95},null,"* Nota 1 - O valor informado deverá ser o custo real do benefício (descontado o valor eventualmente pago pelo empregado)."]
[null,null,null,null,null,null,null,"* Nota 2 - Observar a previsão dos benefícios contidos em Acordos, Convenções e Dissídios Coletivos de Trabalho e o disposto no art. 6º da IN 5/2017"]
[null,null,null,"QUADRO-RESUMO DO MÓDULO 2"]
[null,null,null,"2.1 - 13º Salário, Férias e Adicional de Férias - 13º Destacado - Calculado no Módulo 7 ",{"$f":"SUM(E20:E21)","v":0.1212},{"$f":"F20+F21","v":1026.31}]
[null,null,null,"2.2 - Encargos Previdenciários (GPS), Fundo de Garantia por Tempo de Serviço (FGTS) e Contribuições",{"$f":"SUM(E24:E32)","v":0.17800000000000002},{"$f":"SUM(F24:F32)","v":1720.1300000000003}]
[null,null,null,"2.3 - Benefícios Mensais e Diários",null,{"$f":"SUM(F35:F38)","v":1272.54}]
[]
[null,null,null,"TOTAL DOS ENCARGOS E BENEFÍCIOS",null,{"$f":"SUM(F41:F43)","v":4018.9800000000005}]
[]
[null,"MÓDULO 3 - PREVISÃO PARA RESCISÃO",null,null,"Percentuais","Valor"]
[null,null,"A","Aviso Prévio Indenizado (Art. 7º, inciso XXI, da CF/1988 e arts. 477, 487, §1º, e 491 da CLT)",{"$f":"'Encargos Sociais'!E36","v":5.0000000000000001E-3},{"$f":"ROUND(E48*$F$16,2)","v":42.34}]
[null,null,"B","Incidência do FGTS sobre o Aviso Prévio Indenizado (Súmula 305 TST)",{"$f":"'Encargos Sociais'!E37","v":4.0000000000000002E-4},3.39,null,"* Nota 1 - Adotou-se os parâmetros do estudo do STF (http://www.stf.jus.br/arquivo/cms/sobrestfestudosci/anexo/encargos_sociais_03102007.pdf), onde 5% do pessoal é demitido pelo empregador no decurso do contrato (para estes, considerou-se o aviso prévio indenizado). Desprezou-se as demissões por justa causa e os pedidos de demissão."]
[null,null,"C","Multa do FGTS e Contribuição Social sobre o Aviso Prévio Indenizado (Art. 18, §1º, da Lei 8.036/1990 e art. 1º da LC nº 110/2001)",{"$f":"'Encargos Sociais'!E38","v":1.9E-3},16.09,null,"* Nota 2 - No cálculo do percentual, considerou-se 36 dias, correspondendo à metade da duração média dos contratos (2 anos)"]
[null,null,"D","Aviso Prévio Trabalhado (Art. 488, parágrafo único, CLT)",{"$f":"'Encargos Sociais'!E39","v":1.2E-2},101.62,null,"* Nota 3 - Incide sobre a Remuneração + 13º salário (1/12) + Férias (1/12) + Adicional de Férias (1/36) x 50% multa (40% para o empregado e 10% de contribuição social) x 8% FGTS"]
[null,null,"E","Incidência de GPS, FGTS e outras contribuições sobre o Aviso Prévio Trabalhado",{"$f":"'Encargos Sociais'!E40","v":2.0999999999999999E-3},17.78,null,"* Nota 4 - Os 95% restantes do cálculo, a um prazo médio de contrato de 4 anos. Assim, calcula-se 7 dias para o 1º ano de contrato e mais 3 dias para os 3 anos seguintes."]
[null,null,"F","Multa do FGTS e Contribuição Social sobre o Aviso Prévio Trabalhado",{"$f":"'Encargos Sociais'!E41","v":1.4500000000000001E-2},122.78]
[]
[null,null,null,"TOTAL DE PREVISÃO PARA RESCISÃO",null,{"$f":"SUM(F48:F53)","v":304}]
[]
[null,"MÓDULO 4 - CUSTO DO PROFISSIONAL AUSENTE",null,null,"Percentuais","Valor"]
[null,"Submódulo 4.1 - Ausências Legais"]
[null,null,"A","Férias (Arts. 129 e 130, inc. I, da CLT) - Calculado no Submódulo 2.1",0,{"$f":"ROUND(E59*$F$16,2)","v":0},null,"* Nota 1 - As alíneas “A” a “F” referem-se somente ao custo que será pago ao repositor pelos dias \ntrabalhados quando da necessidade de substituir a mão de obra alocada na prestação do serviço."]
[null,null,"B","Ausências Legais (Arts. 131 e 473 da CLT)",{"$f":"'Encargos Sociais'!E26","v":7.9000000000000008E-3},66.900000000000006,null,"* Nota 2 - Adotou-se a estimativa do SINAPI de 2 dias por ano."]
[null,null,"C","Licença-Paternidade (Art. 7º, XIX, e art. 10, §1º, do ADCT, CF/1988 e Art. 1º, II, da Lei 11.770/2008)",{"$f":"'Encargos Sociais'!E27","v":8.0000000000000004E-4},6.77,null,"* Nota 3 - Utilizada a proporção de 50% para homens, 5 dias de afastamento, e a probabilidade de um trabalhador requerer a Licença Paternidade em 5,22%, conforme SINAPI (citando dados da PNAD 2015)"]
[null,null,"D","Ausência por Acidente de Trabalho (Art. 131, III, da CLT)",{"$f":"'Encargos Sociais'!E28","v":8.9999999999999998E-4},7.62,null,"* Nota 4 - Utilzada a estatística de 1,96% dos contribuintes beneficiados com a emissão do auxílio, conforme Anuário Estatístico da Previdência Social. Afastamento de 15 dias a cargo da empresa."]
[null,null,"E","Afastamento Maternidade (Art. 71 da Lei nº 8.213/1991)",{"$f":"'Encargos Sociais'!E29","v":3.3E-3},27.94,null,"* Nota 5 - Utilizada a proporção de 50% para mulheres, 180 dias de afastamento, e a probabilidade de uma trabalhadora requerer a Licença Maternidade em 4,91%, conforme SINAPI (citando dados do IBGE 2016)"]
[null,null,"F","Auxílio Enfermidade - Doença (Art. 59 da Lei nº 8.213/1991)",{"$f":"'Encargos Sociais'!E30","v":7.1000000000000004E-3},60.12,null,"* Nota 6 - Utilizada a estatística de 3,37% dos contribuintes beneficiados com o auxílio, conforme Anuário Estatístico da Previdência Social de 2015 (acrescidos de 2 dias ao ano, para os quais o trabalhador nem requer o benefício da Previdência - conforme SINAPI)"]
[]
[null,"Submódulo 4.2 - Intrajornada"]
[null,null,"A","Intervalo para repouso ou alimentação",{"$f":"'Encargos Sociais'!E33","v":0},{"$f":"ROUND(E67*$F$16,2)","v":0}]
[]
[null,null,null,"QUADRO-RESUMO DO MÓDULO 4",null,"Valor"]
[null,null,null,"4.1 - Ausências Legais",{"$f":"SUM(E59:E64)","v":2.0000000000000004E-2},{"$f":"ROUND(E70*$F$16,2)","v":169.36}]
[null,null,null,"4.2 - Intrajornada",{"$f":"E67","v":0},{"$f":"ROUND(E71*$F$16,2)","v":0}]
[]
[null,null,null,"TOTAL DE PREVISÃO PARA RESCISÃO E INTERVALO INTRAJORNADA",null,{"$f":"SUM(F70:F71)","v":169.36}]
[]
[null,"MÓDULO 5 - INSUMOS DIVERSOS",null,null,null,"Valor"]
[null,null,"A","Uniformes - aquisição",null,0]
[null,null,"B","Materiais de consumo relacionados ao posto - aquisição",null,{"$f":"ROUND(HLOOKUP(B5,'Mat Cons'!I11:DX13,3)/12,2)","v":0}]
[null,null,"C","Ferramentas relacionadas ao posto - remuneração da sua depreciação / manutenção",null,{"$f":"HLOOKUP(B5,'Relacion - Ferram'!Q3:EF5,3)","v":90.679999999999993}]
[null,null,"D","Equipamentos relacionados ao posto - remuneração da sua depreciação / manutenção",null,{"$f":"HLOOKUP(B5,'Equip Rel'!Q11:EF13,3)","v":0}]
[null,null,"E","Equipamentos de Proteção Individual - EPI - aquisição",null,{"$f":"ROUND(HLOOKUP(B5,EPI!I4:X6,3)/12,2)","v":0}]
[]
[null,null,null,"TOTAL DE INSUMOS DIVERSOS",null,{"$f":"SUM(F76:F81)","v":90.679999999999993},null,"* Nota - Valores mensais por empregado"]
[]
[null,"MÓDULO 6 - CUSTOS INDIRETOS, TRIBUTOS E LUCRO - BDI",null,null,"Percentuais","Valor"]
[null,null,"A","Custos Indiretos",{"$f":"'BDI - Geral'!E7","v":2.2699999999999998E-2}]
[null,null,"A.1","Administração Central",{"$f":"'BDI - Geral'!E8","v":1.7299999999999999E-2}]
[null,null,"A.2","Seguros, Garantias e Riscos",{"$f":"'BDI - Geral'!E9","v":5.4000000000000003E-3}]
[null,null,"B","Lucro",{"$f":"'BDI - Geral'!E11","v":2.6700000000000002E-2}]
[null,null,"C","Tributos",{"$f":"SUM(E90:E91)","v":0.16899999999999998}]
[null,null,"C.1","Tributos Federais (COFINS, PIS e CPRB)",{"$f":"'BDI - Geral'!E19","v":0.11899999999999999}]
[null,null,"C.2","Tributos Distritais (ISS)",{"$f":"'BDI - Geral'!E24","v":0.05},null,null,"* Nota - Utilizou-se o indicado pelo Sindicato da Arquitetura e da Engenharia (Sinaenco, 2008, p. 22), que adota um percentual redutor de 20% no cálculo dos custos tributários relativos às contribuições PIS e COFINS"]
[null,null,"D","Despesas Financeiras",{"$f":"'BDI - Geral'!E14","v":4.3678394385358033E-3}]
[]
[null,null,null,"TOTAL DE BDI",{"$f":"'BDI - Geral'!E27","v":0.26910000000000001},{"$f":"ROUND(E94*E102,2)","v":3512.01}]
[]
[null,null,null,"QUADRO-RESUMO DO CUSTO MENSAL POR EMPREGADO - SEM O 13º","Valor"]
[null,null,null,"Módulo 1 - Composição da Remuneração",{"$f":"F16","v":8467.92}]
[null,null,null,"Módulo 2 - Encargos e Benefícios Anuais, Mensais e Diários",{"$f":"F45","v":4018.9800000000005}]
[null,null,null,"Módulo 3 - Provisão para Rescisão",{"$f":"F55","v":304}]
[null,null,null,"Módulo 4 - Custo de Reposição do Profissional Ausente",{"$f":"F73","v":169.36}]
[null,null,null,"Módulo 5 - Insumos Diversos",{"$f":"F82","v":90.679999999999993}]
[null,null,null,"SUBTOTAL (A+B+C+D+E)",{"$f":"SUM(E97:E101)","v":13050.940000000002}]
[null,null,null,"Módulo 6 - Custos Indiretos, Tributos e Lucro",{"$f":"F94","v":3512.01}]
[]
[null,null,null,"TOTAL DO POSTO",{"$f":"SUM(E102:E103)","v":16562.950000000004}]
[]
[null,"MÓDULO 7 - DESTAQUE DO MÓDULO 2 - 13º SALÁRIO",null,null,"Percentuais","Valor"]
[null,null,"A","13º Salário",{"$f":"'Encargos Sociais'!E32","v":8.3299999999999999E-2},{"$f":"ROUND(E108*F$16,2)","v":705.38}]
[null,null,"B","Encargos Sociais sobre o 13º Salário - Taxa calculada no SUBMÓDULO 2.2",{"$f":"SUM($E$24:$E$32)","v":0.17800000000000002},{"$f":"ROUND(E109*$F$108,2)","v":125.56},null,"* Nota 1 - Provisiona-se, mensalmente, o proporcional a 1/12 dos valores referentes a gratificação natalina e adicional de férias."]
[null,null,"C","BDI sobre o 13º Salário - Taxa calculada no MÓDULO 6",{"$f":"E94","v":0.26910000000000001},{"$f":"ROUND(E110*($F$108+$F$109),2)","v":223.61}]
[]
[null,null,null,"TOTAL DO DESTAQUE DO 13º SALÁRIO",null,{"$f":"SUM(F108:F110)","v":1054.5500000000002}]
[]
[null,null,null,"QUADRO-RESUMO DO CUSTO MENSAL POR EMPREGADO","Valor"]
[null,null,null,"Custo total - sem o 13º Salário",{"$f":"ROUND(E105,2)","v":16562.95}]
[null,null,null,"Destaque do 13º Salário (valor mensal)",{"$f":"ROUND(F112,2)","v":1054.55}]
[]
[null,null,null,"TOTAL DO POSTO",{"$f":"E115+E116","v":17617.5}]

{"sheet":"16","index":19,"n_rows":118,"n_cols":8,"rows_kept":118,"cut":false,"hidden":false,"merged":[[17,1,17,3],[1,1,1,5],[2,1,2,5],[4,1,4,2],[5,1,5,2],[7,1,7,3],[106,1,106,3],[39,3,39,5],[46,1,46,3],[56,1,56,3],[68,3,68,5],[74,1,74,3],[83,1,83,3]]}
[]
[null,"PLANILHA DE ESTIMATIVA DE CUSTOS"]
[null,"Padrão IN 05/2017 e IN 07/2018 - MPDG"]
[]
[null,16,null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$22,6)","v":"TÉCNICO DE MANUTENÇÃO DE INSTALAÇÕES HIDROSSANITÁRIAS"},"QUANTIDADE",{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$22,10)","v":6}]
[null,"CCT",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$22,16)","v":"SINDUSCON/DF x STICOMBE/DF \nCCT 2024/2025\nN.º DF000276/2024"},"DATA-BASE",{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$22,17)","v":"2024-05-01"}]
[]
[null,"MÓDULO 1 - COMPOSIÇÃO DA REMUNERAÇÃO",null,null,null,"Valor"]
[null,null,"A","Salário-Base",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$22,8)","v":6112.66}]
[null,null,"B","Adicional de Periculosidade",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$39,26)","v":0}]
[null,null,"C","Adicional de Insalubridade",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$39,32)","v":564.79999999999995}]
[null,null,"D","Adicional Noturno",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$52,47)","v":0},null,"* Nota 1 - O Módulo 1 refere-se ao valor mensal devido ao empregado pela prestação do serviço no período de 12 meses."]
[null,null,"E","Adicional de Hora Extra",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$69,64)","v":0},null,"* Nota 2 - O adicional de hora extra no feriado trabalhado foi suprimido pela Lei 13.467/17"]
[null,null,"F","Outros (adicional de sobreaviso)",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$69,34)","v":657.22},null,"* Nota 3 - ART. 7º, § 2º, DA LEI Nº 605/49.Sendo mensalista o obreiro, o adicional noturno pago de forma fixa já é considerado integrado para os efeitos do pagamento do repouso semanal remunerado, nos termos do art. 7º, § 2º, da Lei nº 605/49."]
[]
[null,null,null,"TOTAL DA REMUNERAÇÃO",null,{"$f":"SUM(F9:F14)","v":7334.68}]
[]
[null,"MÓDULO 2 - ENCARGOS E BENEFÍCIOS ANUAIS, MENSAIS E DIÁRIOS",null,null,"Percentuais","Valor"]
[null,"Submódulo 2.1 - 13º Salário, Férias e Adicional de Férias"]
[null,null,"A","13º Salário - Calculado no Módulo 7 - Destacado",0,{"$f":"ROUND(E20*F$16,2)","v":0}]
[null,null,"B","Férias e Adicional de Férias",{"$f":"'Encargos Sociais'!E25+'Encargos Sociais'!E31","v":0.1212},{"$f":"ROUND(E21*F$16,2)","v":888.96},null,"* Nota 1 - Provisiona-se, mensalmente, o proporcional a 1/12 dos valores referentes a gratificação natalina, férias e adicional de férias."]
[null,null,null,null,null,null,null,"* Nota 2 - O adicional de férias contido no Submódulo 2.1 corresponde a 1/3 da remuneração que, por sua vez, é dividida por 12 contome Nota 1."]
[null,"Submódulo 2.2 - Encargos Previdenciários (GPS), Fundo de Garantia por Tempo de Serviço (FGTS) e Outras Contribuições"]
[null,null,"A","INSS (art. 22, inciso I, Lei nº 8.212/91)",{"$f":"'Encargos Sociais'!E14","v":0},{"$f":"ROUND(E24*($F$16+$F$41+$F$73),2)","v":0}]
[null,null,"B","Salário Educação (art. 3º, inciso I, Decreto nº 87.043/82)",{"$f":"'Encargos Sociais'!E15","v":2.5000000000000001E-2},{"$f":"ROUND(E25*($F$16+$F$41+$F$73),2)","v":209.26}]
[null,null,"C","SAT/RAT (art. 22, II, Lei 8.212/91 e Anexo V, Decreto 6.042/07) - Enquadramento 8211-3/00",{"$f":"'Encargos Sociais'!E16","v":0.03},251.11]
[null,null,"D","SESC ou SESI (art. 30, Lei nº 8.036/90 e art. 1º, Lei 8.154/90)",{"$f":"'Encargos Sociais'!E17","v":1.4999999999999999E-2},125.55]
[null,null,"E","SENAI ou SENAC (Decreto nº 2.318/86)",{"$f":"'Encargos Sociais'!E18","v":0.01},83.7]
[null,null,"F","SEBRAE (§ 3º, art. 8º, Lei 8.029/90, alterada pela Lei nº 8.154/90)",{"$f":"'Encargos Sociais'!E19","v":6.0000000000000001E-3},50.22]
[null,null,"G","INCRA (art. 1º, I, Decreto Lei 1.146/70 e Lei 7.787, de 30/06/89)",{"$f":"'Encargos Sociais'!E20","v":2E-3},16.739999999999998,null,"* Nota 1 - Os percentuais dos encargos previdenciários, do FGTS e demais contribuições são estabelecidos por legislação vigente."]
[null,null,"H","FGTS (Lei Complementar nº 110/01 e art. 30, Lei nº 8.036/90)",{"$f":"'Encargos Sociais'!E21","v":0.08},669.63,null,"* Nota 2 - O SAT, a depender do grau de risco do serviço, irá variar entre 1%, para risco leve, de 2%, para risco médio, e de 3% para risco grave."]
[null,null,"I","SECONCI (Convenções Coletivas de Trabalho da construção)",{"$f":"'Encargos Sociais'!E22","v":0.01},83.7,null,"* Nota 3 - Os percentuais do Submódulo 2.2 incidem sobre o Módulo 1 e o Submódulo 2.1."]
[]
[null,"Submódulo 2.3 - Benefícios Mensais e Diários"]
[null,null,"A","Auxílio Transporte",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$95,83)","v":488.59}]
[null,null,"B","Auxílio Alimentação",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$95,90)","v":770}]
[null,null,"C","Assistência Médica e Familiar",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$103,98)","v":0}]
[null,null,"D","Outros (Seguro de vida, auxílio funeral, auxílio odontológico e auxílio creche)",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$121,115)","v":13.95},null,"* Nota 1 - O valor informado deverá ser o custo real do benefício (descontado o valor eventualmente pago pelo empregado)."]
[null,null,null,null,null,null,null,"* Nota 2 - Observar a previsão dos benefícios contidos em Acordos, Convenções e Dissídios Coletivos de Trabalho e o disposto no art. 6º da IN 5/2017"]
[null,null,null,"QUADRO-RESUMO DO MÓDULO 2"]
[null,null,null,"2.1 - 13º Salário, Férias e Adicional de Férias - 13º Destacado - Calculado no Módulo 7 ",{"$f":"SUM(E20:E21)","v":0.1212},{"$f":"F20+F21","v":888.96}]
[null,null,null,"2.2 - Encargos Previdenciários (GPS), Fundo de Garantia por Tempo de Serviço (FGTS) e Contribuições",{"$f":"SUM(E24:E32)","v":0.17800000000000002},{"$f":"SUM(F24:F32)","v":1489.91}]
[null,null,null,"2.3 - Benefícios Mensais e Diários",null,{"$f":"SUM(F35:F38)","v":1272.54}]
[]
[null,null,null,"TOTAL DOS ENCARGOS E BENEFÍCIOS",null,{"$f":"SUM(F41:F43)","v":3651.41}]
[]
[null,"MÓDULO 3 - PREVISÃO PARA RESCISÃO",null,null,"Percentuais","Valor"]
[null,null,"A","Aviso Prévio Indenizado (Art. 7º, inciso XXI, da CF/1988 e arts. 477, 487, §1º, e 491 da CLT)",{"$f":"'Encargos Sociais'!E36","v":5.0000000000000001E-3},{"$f":"ROUND(E48*$F$16,2)","v":36.67}]
[null,null,"B","Incidência do FGTS sobre o Aviso Prévio Indenizado (Súmula 305 TST)",{"$f":"'Encargos Sociais'!E37","v":4.0000000000000002E-4},2.93,null,"* Nota 1 - Adotou-se os parâmetros do estudo do STF (http://www.stf.jus.br/arquivo/cms/sobrestfestudosci/anexo/encargos_sociais_03102007.pdf), onde 5% do pessoal é demitido pelo empregador no decurso do contrato (para estes, considerou-se o aviso prévio indenizado). Desprezou-se as demissões por justa causa e os pedidos de demissão."]
[null,null,"C","Multa do FGTS e Contribuição Social sobre o Aviso Prévio Indenizado (Art. 18, §1º, da Lei 8.036/1990 e art. 1º da LC nº 110/2001)",{"$f":"'Encargos Sociais'!E38","v":1.9E-3},13.94,null,"* Nota 2 - No cálculo do percentual, considerou-se 36 dias, correspondendo à metade da duração média dos contratos (2 anos)"]
[null,null,"D","Aviso Prévio Trabalhado (Art. 488, parágrafo único, CLT)",{"$f":"'Encargos Sociais'!E39","v":1.2E-2},88.02,null,"* Nota 3 - Incide sobre a Remuneração + 13º salário (1/12) + Férias (1/12) + Adicional de Férias (1/36) x 50% multa (40% para o empregado e 10% de contribuição social) x 8% FGTS"]
[null,null,"E","Incidência de GPS, FGTS e outras contribuições sobre o Aviso Prévio Trabalhado",{"$f":"'Encargos Sociais'!E40","v":2.0999999999999999E-3},15.4,null,"* Nota 4 - Os 95% restantes do cálculo, a um prazo médio de contrato de 4 anos. Assim, calcula-se 7 dias para o 1º ano de contrato e mais 3 dias para os 3 anos seguintes."]
[null,null,"F","Multa do FGTS e Contribuição Social sobre o Aviso Prévio Trabalhado",{"$f":"'Encargos Sociais'!E41","v":1.4500000000000001E-2},106.35]
[]
[null,null,null,"TOTAL DE PREVISÃO PARA RESCISÃO",null,{"$f":"SUM(F48:F53)","v":263.31}]
[]
[null,"MÓDULO 4 - CUSTO DO PROFISSIONAL AUSENTE",null,null,"Percentuais","Valor"]
[null,"Submódulo 4.1 - Ausências Legais"]
[null,null,"A","Férias (Arts. 129 e 130, inc. I, da CLT) - Calculado no Submódulo 2.1",0,{"$f":"ROUND(E59*$F$16,2)","v":0},null,"* Nota 1 - As alíneas “A” a “F” referem-se somente ao custo que será pago ao repositor pelos dias \ntrabalhados quando da necessidade de substituir a mão de obra alocada na prestação do serviço."]
[null,null,"B","Ausências Legais (Arts. 131 e 473 da CLT)",{"$f":"'Encargos Sociais'!E26","v":7.9000000000000008E-3},57.94,null,"* Nota 2 - Adotou-se a estimativa do SINAPI de 2 dias por ano."]
[null,null,"C","Licença-Paternidade (Art. 7º, XIX, e art. 10, §1º, do ADCT, CF/1988 e Art. 1º, II, da Lei 11.770/2008)",{"$f":"'Encargos Sociais'!E27","v":8.0000000000000004E-4},5.87,null,"* Nota 3 - Utilizada a proporção de 50% para homens, 5 dias de afastamento, e a probabilidade de um trabalhador requerer a Licença Paternidade em 5,22%, conforme SINAPI (citando dados da PNAD 2015)"]
[null,null,"D","Ausência por Acidente de Trabalho (Art. 131, III, da CLT)",{"$f":"'Encargos Sociais'!E28","v":8.9999999999999998E-4},6.6,null,"* Nota 4 - Utilzada a estatística de 1,96% dos contribuintes beneficiados com a emissão do auxílio, conforme Anuário Estatístico da Previdência Social. Afastamento de 15 dias a cargo da empresa."]
[null,null,"E","Afastamento Maternidade (Art. 71 da Lei nº 8.213/1991)",{"$f":"'Encargos Sociais'!E29","v":3.3E-3},24.2,null,"* Nota 5 - Utilizada a proporção de 50% para mulheres, 180 dias de afastamento, e a probabilidade de uma trabalhadora requerer a Licença Maternidade em 4,91%, conforme SINAPI (citando dados do IBGE 2016)"]
[null,null,"F","Auxílio Enfermidade - Doença (Art. 59 da Lei nº 8.213/1991)",{"$f":"'Encargos Sociais'!E30","v":7.1000000000000004E-3},52.08,null,"* Nota 6 - Utilizada a estatística de 3,37% dos contribuintes beneficiados com o auxílio, conforme Anuário Estatístico da Previdência Social de 2015 (acrescidos de 2 dias ao ano, para os quais o trabalhador nem requer o benefício da Previdência - conforme SINAPI)"]
[]
[null,"Submódulo 4.2 - Intrajornada"]
[null,null,"A","Intervalo para repouso ou alimentação",{"$f":"'Encargos Sociais'!E33","v":0},{"$f":"ROUND(E67*$F$16,2)","v":0}]
[]
[null,null,null,"QUADRO-RESUMO DO MÓDULO 4",null,"Valor"]
[null,null,null,"4.1 - Ausências Legais",{"$f":"SUM(E59:E64)","v":2.0000000000000004E-2},{"$f":"ROUND(E70*$F$16,2)","v":146.69}]
[null,null,null,"4.2 - Intrajornada",{"$f":"E67","v":0},{"$f":"ROUND(E71*$F$16,2)","v":0}]
[]
[null,null,null,"TOTAL DE PREVISÃO PARA RESCISÃO E INTERVALO INTRAJORNADA",null,{"$f":"SUM(F70:F71)","v":146.69}]
[]
[null,"MÓDULO 5 - INSUMOS DIVERSOS",null,null,null,"Valor"]
[null,null,"A","Uniformes - aquisição",null,0]
[null,null,"B","Materiais de consumo relacionados ao posto - aquisição",null,{"$f":"ROUND(HLOOKUP(B5,'Mat Cons'!I11:DX13,3)/12,2)","v":0}]
[null,null,"C","Ferramentas relacionadas ao posto - remuneração da sua depreciação / manutenção",null,{"$f":"HLOOKUP(B5,'Relacion - Ferram'!Q3:EF5,3)","v":24.520000000000007}]
[null,null,"D","Equipamentos relacionados ao posto - remuneração da sua depreciação / manutenção",null,{"$f":"HLOOKUP(B5,'Equip Rel'!Q11:EF13,3)","v":0}]
[null,null,"E","Equipamentos de Proteção Individual - EPI - aquisição",null,{"$f":"ROUND(HLOOKUP(B5,EPI!I4:X6,3)/12,2)","v":0}]
[]
[null,null,null,"TOTAL DE INSUMOS DIVERSOS",null,{"$f":"SUM(F76:F81)","v":24.520000000000007},null,"* Nota - Valores mensais por empregado"]
[]
[null,"MÓDULO 6 - CUSTOS INDIRETOS, TRIBUTOS E LUCRO - BDI",null,null,"Percentuais","Valor"]
[null,null,"A","Custos Indiretos",{"$f":"'BDI - Geral'!E7","v":2.2699999999999998E-2}]
[null,null,"A.1","Administração Central",{"$f":"'BDI - Geral'!E8","v":1.7299999999999999E-2}]
[null,null,"A.2","Seguros, Garantias e Riscos",{"$f":"'BDI - Geral'!E9","v":5.4000000000000003E-3}]
[null,null,"B","Lucro",{"$f":"'BDI - Geral'!E11","v":2.6700000000000002E-2}]
[null,null,"C","Tributos",{"$f":"SUM(E90:E91)","v":0.16899999999999998}]
[null,null,"C.1","Tributos Federais (COFINS, PIS e CPRB)",{"$f":"'BDI - Geral'!E19","v":0.11899999999999999}]
[null,null,"C.2","Tributos Distritais (ISS)",{"$f":"'BDI - Geral'!E24","v":0.05},null,null,"* Nota - Utilizou-se o indicado pelo Sindicato da Arquitetura e da Engenharia (Sinaenco, 2008, p. 22), que adota um percentual redutor de 20% no cálculo dos custos tributários relativos às contribuições PIS e COFINS"]
[null,null,"D","Despesas Financeiras",{"$f":"'BDI - Geral'!E14","v":4.3678394385358033E-3}]
[]
[null,null,null,"TOTAL DE BDI",{"$f":"'BDI - Geral'!E27","v":0.26910000000000001},{"$f":"ROUND(E94*E102,2)","v":3073.29}]
[]
[null,null,null,"QUADRO-RESUMO DO CUSTO MENSAL POR EMPREGADO - SEM O 13º","Valor"]
[null,null,null,"Módulo 1 - Composição da Remuneração",{"$f":"F16","v":7334.68}]
[null,null,null,"Módulo 2 - Encargos e Benefícios Anuais, Mensais e Diários",{"$f":"F45","v":3651.41}]
[null,null,null,"Módulo 3 - Provisão para Rescisão",{"$f":"F55","v":263.31}]
[null,null,null,"Módulo 4 - Custo de Reposição do Profissional Ausente",{"$f":"F73","v":146.69}]
[null,null,null,"Módulo 5 - Insumos Diversos",{"$f":"F82","v":24.520000000000007}]
[null,null,null,"SUBTOTAL (A+B+C+D+E)",{"$f":"SUM(E97:E101)","v":11420.61}]
[null,null,null,"Módulo 6 - Custos Indiretos, Tributos e Lucro",{"$f":"F94","v":3073.29}]
[]
[null,null,null,"TOTAL DO POSTO",{"$f":"SUM(E102:E103)","v":14493.900000000001}]
[]
[null,"MÓDULO 7 - DESTAQUE DO MÓDULO 2 - 13º SALÁRIO",null,null,"Percentuais","Valor"]
[null,null,"A","13º Salário",{"$f":"'Encargos Sociais'!E32","v":8.3299999999999999E-2},{"$f":"ROUND(E108*F$16,2)","v":610.98}]
[null,null,"B","Encargos Sociais sobre o 13º Salário - Taxa calculada no SUBMÓDULO 2.2",{"$f":"SUM($E$24:$E$32)","v":0.17800000000000002},{"$f":"ROUND(E109*$F$108,2)","v":108.75},null,"* Nota 1 - Provisiona-se, mensalmente, o proporcional a 1/12 dos valores referentes a gratificação natalina e adicional de férias."]
[null,null,"C","BDI sobre o 13º Salário - Taxa calculada no MÓDULO 6",{"$f":"E94","v":0.26910000000000001},{"$f":"ROUND(E110*($F$108+$F$109),2)","v":193.68}]
[]
[null,null,null,"TOTAL DO DESTAQUE DO 13º SALÁRIO",null,{"$f":"SUM(F108:F110)","v":913.41000000000008}]
[]
[null,null,null,"QUADRO-RESUMO DO CUSTO MENSAL POR EMPREGADO","Valor"]
[null,null,null,"Custo total - sem o 13º Salário",{"$f":"ROUND(E105,2)","v":14493.9}]
[null,null,null,"Destaque do 13º Salário (valor mensal)",{"$f":"ROUND(F112,2)","v":913.41}]
[]
[null,null,null,"TOTAL DO POSTO",{"$f":"E115+E116","v":15407.31}]

{"sheet":"17","index":20,"n_rows":118,"n_cols":8,"rows_kept":118,"cut":false,"hidden":false,"merged":[[17,1,17,3],[1,1,1,5],[2,1,2,5],[4,1,4,2],[5,1,5,2],[7,1,7,3],[106,1,106,3],[39,3,39,5],[46,1,46,3],[56,1,56,3],[68,3,68,5],[74,1,74,3],[83,1,83,3]]}
[]
[null,"PLANILHA DE ESTIMATIVA DE CUSTOS"]
[null,"Padrão IN 05/2017 e IN 07/2018 - MPDG"]
[]
[null,17,null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$22,6)","v":"BOMBEIRO HIDRÁULICO DE MANUTENÇÃO - PLANTONISTA DIURNO"},"QUANTIDADE",{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$22,10)","v":4}]
[null,"CCT",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$22,16)","v":"SINDUSCON/DF x STICOMBE/DF \nCCT 2024/2025\nN.º DF000276/2024"},"DATA-BASE",{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$22,17)","v":"2024-05-01"}]
[]
[null,"MÓDULO 1 - COMPOSIÇÃO DA REMUNERAÇÃO",null,null,null,"Valor"]
[null,null,"A","Salário-Base",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$22,8)","v":3240.37}]
[null,null,"B","Adicional de Periculosidade",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$39,26)","v":0}]
[null,null,"C","Adicional de Insalubridade",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$39,32)","v":564.79999999999995}]
[null,null,"D","Adicional Noturno",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$52,47)","v":0},null,"* Nota 1 - O Módulo 1 refere-se ao valor mensal devido ao empregado pela prestação do serviço no período de 12 meses."]
[null,null,"E","Adicional de Hora Extra",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$69,64)","v":207.55},null,"* Nota 2 - O adicional de hora extra no feriado trabalhado foi suprimido pela Lei 13.467/17"]
[null,null,"F","Outros (adicional de sobreaviso)",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$69,34)","v":0},null,"* Nota 3 - ART. 7º, § 2º, DA LEI Nº 605/49.Sendo mensalista o obreiro, o adicional noturno pago de forma fixa já é considerado integrado para os efeitos do pagamento do repouso semanal remunerado, nos termos do art. 7º, § 2º, da Lei nº 605/49."]
[]
[null,null,null,"TOTAL DA REMUNERAÇÃO",null,{"$f":"SUM(F9:F14)","v":4012.7200000000003}]
[]
[null,"MÓDULO 2 - ENCARGOS E BENEFÍCIOS ANUAIS, MENSAIS E DIÁRIOS",null,null,"Percentuais","Valor"]
[null,"Submódulo 2.1 - 13º Salário, Férias e Adicional de Férias"]
[null,null,"A","13º Salário - Calculado no Módulo 7 - Destacado",0,{"$f":"ROUND(E20*F$16,2)","v":0}]
[null,null,"B","Férias e Adicional de Férias",{"$f":"'Encargos Sociais'!E25+'Encargos Sociais'!E31","v":0.1212},{"$f":"ROUND(E21*F$16,2)","v":486.34},null,"* Nota 1 - Provisiona-se, mensalmente, o proporcional a 1/12 dos valores referentes a gratificação natalina, férias e adicional de férias."]
[null,null,null,null,null,null,null,"* Nota 2 - O adicional de férias contido no Submódulo 2.1 corresponde a 1/3 da remuneração que, por sua vez, é dividida por 12 contome Nota 1."]
[null,"Submódulo 2.2 - Encargos Previdenciários (GPS), Fundo de Garantia por Tempo de Serviço (FGTS) e Outras Contribuições"]
[null,null,"A","INSS (art. 22, inciso I, Lei nº 8.212/91)",{"$f":"'Encargos Sociais'!E14","v":0},{"$f":"ROUND(E24*($F$16+$F$41+$F$73),2)","v":0}]
[null,null,"B","Salário Educação (art. 3º, inciso I, Decreto nº 87.043/82)",{"$f":"'Encargos Sociais'!E15","v":2.5000000000000001E-2},{"$f":"ROUND(E25*($F$16+$F$41+$F$73),2)","v":114.48}]
[null,null,"C","SAT/RAT (art. 22, II, Lei 8.212/91 e Anexo V, Decreto 6.042/07) - Enquadramento 8211-3/00",{"$f":"'Encargos Sociais'!E16","v":0.03},137.38]
[null,null,"D","SESC ou SESI (art. 30, Lei nº 8.036/90 e art. 1º, Lei 8.154/90)",{"$f":"'Encargos Sociais'!E17","v":1.4999999999999999E-2},68.69]
[null,null,"E","SENAI ou SENAC (Decreto nº 2.318/86)",{"$f":"'Encargos Sociais'!E18","v":0.01},45.79]
[null,null,"F","SEBRAE (§ 3º, art. 8º, Lei 8.029/90, alterada pela Lei nº 8.154/90)",{"$f":"'Encargos Sociais'!E19","v":6.0000000000000001E-3},27.48]
[null,null,"G","INCRA (art. 1º, I, Decreto Lei 1.146/70 e Lei 7.787, de 30/06/89)",{"$f":"'Encargos Sociais'!E20","v":2E-3},9.16,null,"* Nota 1 - Os percentuais dos encargos previdenciários, do FGTS e demais contribuições são estabelecidos por legislação vigente."]
[null,null,"H","FGTS (Lei Complementar nº 110/01 e art. 30, Lei nº 8.036/90)",{"$f":"'Encargos Sociais'!E21","v":0.08},366.34,null,"* Nota 2 - O SAT, a depender do grau de risco do serviço, irá variar entre 1%, para risco leve, de 2%, para risco médio, e de 3% para risco grave."]
[null,null,"I","SECONCI (Convenções Coletivas de Trabalho da construção)",{"$f":"'Encargos Sociais'!E22","v":0.01},45.79,null,"* Nota 3 - Os percentuais do Submódulo 2.2 incidem sobre o Módulo 1 e o Submódulo 2.1."]
[]
[null,"Submódulo 2.3 - Benefícios Mensais e Diários"]
[null,null,"A","Auxílio Transporte",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$95,83)","v":333.13}]
[null,null,"B","Auxílio Alimentação",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$95,90)","v":525}]
[null,null,"C","Assistência Médica e Familiar",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$103,98)","v":0}]
[null,null,"D","Outros (Seguro de vida, auxílio funeral, auxílio odontológico e auxílio creche)",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$121,115)","v":13.95},null,"* Nota 1 - O valor informado deverá ser o custo real do benefício (descontado o valor eventualmente pago pelo empregado)."]
[null,null,null,null,null,null,null,"* Nota 2 - Observar a previsão dos benefícios contidos em Acordos, Convenções e Dissídios Coletivos de Trabalho e o disposto no art. 6º da IN 5/2017"]
[null,null,null,"QUADRO-RESUMO DO MÓDULO 2"]
[null,null,null,"2.1 - 13º Salário, Férias e Adicional de Férias - 13º Destacado - Calculado no Módulo 7 ",{"$f":"SUM(E20:E21)","v":0.1212},{"$f":"F20+F21","v":486.34}]
[null,null,null,"2.2 - Encargos Previdenciários (GPS), Fundo de Garantia por Tempo de Serviço (FGTS) e Contribuições",{"$f":"SUM(E24:E32)","v":0.17800000000000002},{"$f":"SUM(F24:F32)","v":815.11}]
[null,null,null,"2.3 - Benefícios Mensais e Diários",null,{"$f":"SUM(F35:F38)","v":872.08}]
[]
[null,null,null,"TOTAL DOS ENCARGOS E BENEFÍCIOS",null,{"$f":"SUM(F41:F43)","v":2173.5300000000002}]
[]
[null,"MÓDULO 3 - PREVISÃO PARA RESCISÃO",null,null,"Percentuais","Valor"]
[null,null,"A","Aviso Prévio Indenizado (Art. 7º, inciso XXI, da CF/1988 e arts. 477, 487, §1º, e 491 da CLT)",{"$f":"'Encargos Sociais'!E36","v":5.0000000000000001E-3},{"$f":"ROUND(E48*$F$16,2)","v":20.059999999999999}]
[null,null,"B","Incidência do FGTS sobre o Aviso Prévio Indenizado (Súmula 305 TST)",{"$f":"'Encargos Sociais'!E37","v":4.0000000000000002E-4},1.61,null,"* Nota 1 - Adotou-se os parâmetros do estudo do STF (http://www.stf.jus.br/arquivo/cms/sobrestfestudosci/anexo/encargos_sociais_03102007.pdf), onde 5% do pessoal é demitido pelo empregador no decurso do contrato (para estes, considerou-se o aviso prévio indenizado). Desprezou-se as demissões por justa causa e os pedidos de demissão."]
[null,null,"C","Multa do FGTS e Contribuição Social sobre o Aviso Prévio Indenizado (Art. 18, §1º, da Lei 8.036/1990 e art. 1º da LC nº 110/2001)",{"$f":"'Encargos Sociais'!E38","v":1.9E-3},7.62,null,"* Nota 2 - No cálculo do percentual, considerou-se 36 dias, correspondendo à metade da duração média dos contratos (2 anos)"]
[null,null,"D","Aviso Prévio Trabalhado (Art. 488, parágrafo único, CLT)",{"$f":"'Encargos Sociais'!E39","v":1.2E-2},48.15,null,"* Nota 3 - Incide sobre a Remuneração + 13º salário (1/12) + Férias (1/12) + Adicional de Férias (1/36) x 50% multa (40% para o empregado e 10% de contribuição social) x 8% FGTS"]
[null,null,"E","Incidência de GPS, FGTS e outras contribuições sobre o Aviso Prévio Trabalhado",{"$f":"'Encargos Sociais'!E40","v":2.0999999999999999E-3},8.43,null,"* Nota 4 - Os 95% restantes do cálculo, a um prazo médio de contrato de 4 anos. Assim, calcula-se 7 dias para o 1º ano de contrato e mais 3 dias para os 3 anos seguintes."]
[null,null,"F","Multa do FGTS e Contribuição Social sobre o Aviso Prévio Trabalhado",{"$f":"'Encargos Sociais'!E41","v":1.4500000000000001E-2},58.18]
[]
[null,null,null,"TOTAL DE PREVISÃO PARA RESCISÃO",null,{"$f":"SUM(F48:F53)","v":144.05000000000001}]
[]
[null,"MÓDULO 4 - CUSTO DO PROFISSIONAL AUSENTE",null,null,"Percentuais","Valor"]
[null,"Submódulo 4.1 - Ausências Legais"]
[null,null,"A","Férias (Arts. 129 e 130, inc. I, da CLT) - Calculado no Submódulo 2.1",0,{"$f":"ROUND(E59*$F$16,2)","v":0},null,"* Nota 1 - As alíneas “A” a “F” referem-se somente ao custo que será pago ao repositor pelos dias \ntrabalhados quando da necessidade de substituir a mão de obra alocada na prestação do serviço."]
[null,null,"B","Ausências Legais (Arts. 131 e 473 da CLT)",{"$f":"'Encargos Sociais'!E26","v":7.9000000000000008E-3},31.7,null,"* Nota 2 - Adotou-se a estimativa do SINAPI de 2 dias por ano."]
[null,null,"C","Licença-Paternidade (Art. 7º, XIX, e art. 10, §1º, do ADCT, CF/1988 e Art. 1º, II, da Lei 11.770/2008)",{"$f":"'Encargos Sociais'!E27","v":8.0000000000000004E-4},3.21,null,"* Nota 3 - Utilizada a proporção de 50% para homens, 5 dias de afastamento, e a probabilidade de um trabalhador requerer a Licença Paternidade em 5,22%, conforme SINAPI (citando dados da PNAD 2015)"]
[null,null,"D","Ausência por Acidente de Trabalho (Art. 131, III, da CLT)",{"$f":"'Encargos Sociais'!E28","v":8.9999999999999998E-4},3.61,null,"* Nota 4 - Utilzada a estatística de 1,96% dos contribuintes beneficiados com a emissão do auxílio, conforme Anuário Estatístico da Previdência Social. Afastamento de 15 dias a cargo da empresa."]
[null,null,"E","Afastamento Maternidade (Art. 71 da Lei nº 8.213/1991)",{"$f":"'Encargos Sociais'!E29","v":3.3E-3},13.24,null,"* Nota 5 - Utilizada a proporção de 50% para mulheres, 180 dias de afastamento, e a probabilidade de uma trabalhadora requerer a Licença Maternidade em 4,91%, conforme SINAPI (citando dados do IBGE 2016)"]
[null,null,"F","Auxílio Enfermidade - Doença (Art. 59 da Lei nº 8.213/1991)",{"$f":"'Encargos Sociais'!E30","v":7.1000000000000004E-3},28.49,null,"* Nota 6 - Utilizada a estatística de 3,37% dos contribuintes beneficiados com o auxílio, conforme Anuário Estatístico da Previdência Social de 2015 (acrescidos de 2 dias ao ano, para os quais o trabalhador nem requer o benefício da Previdência - conforme SINAPI)"]
[]
[null,"Submódulo 4.2 - Intrajornada"]
[null,null,"A","Intervalo para repouso ou alimentação",{"$f":"'Encargos Sociais'!E33","v":0},{"$f":"ROUND(E67*$F$16,2)","v":0}]
[]
[null,null,null,"QUADRO-RESUMO DO MÓDULO 4",null,"Valor"]
[null,null,null,"4.1 - Ausências Legais",{"$f":"SUM(E59:E64)","v":2.0000000000000004E-2},{"$f":"ROUND(E70*$F$16,2)","v":80.25}]
[null,null,null,"4.2 - Intrajornada",{"$f":"E67","v":0},{"$f":"ROUND(E71*$F$16,2)","v":0}]
[]
[null,null,null,"TOTAL DE PREVISÃO PARA RESCISÃO E INTERVALO INTRAJORNADA",null,{"$f":"SUM(F70:F71)","v":80.25}]
[]
[null,"MÓDULO 5 - INSUMOS DIVERSOS",null,null,null,"Valor"]
[null,null,"A","Uniformes - aquisição",null,0]
[null,null,"B","Materiais de consumo relacionados ao posto - aquisição",null,{"$f":"ROUND(HLOOKUP(B5,'Mat Cons'!I11:DX13,3)/12,2)","v":0}]
[null,null,"C","Ferramentas relacionadas ao posto - remuneração da sua depreciação / manutenção",null,{"$f":"HLOOKUP(B5,'Relacion - Ferram'!Q3:EF5,3)","v":23.13000000000001}]
[null,null,"D","Equipamentos relacionados ao posto - remuneração da sua depreciação / manutenção",null,{"$f":"HLOOKUP(B5,'Equip Rel'!Q11:EF13,3)","v":0}]
[null,null,"E","Equipamentos de Proteção Individual - EPI - aquisição",null,{"$f":"ROUND(HLOOKUP(B5,EPI!I4:X6,3)/12,2)","v":0}]
[]
[null,null,null,"TOTAL DE INSUMOS DIVERSOS",null,{"$f":"SUM(F76:F81)","v":23.13000000000001},null,"* Nota - Valores mensais por empregado"]
[]
[null,"MÓDULO 6 - CUSTOS INDIRETOS, TRIBUTOS E LUCRO - BDI",null,null,"Percentuais","Valor"]
[null,null,"A","Custos Indiretos",{"$f":"'BDI - Geral'!E7","v":2.2699999999999998E-2}]
[null,null,"A.1","Administração Central",{"$f":"'BDI - Geral'!E8","v":1.7299999999999999E-2}]
[null,null,"A.2","Seguros, Garantias e Riscos",{"$f":"'BDI - Geral'!E9","v":5.4000000000000003E-3}]
[null,null,"B","Lucro",{"$f":"'BDI - Geral'!E11","v":2.6700000000000002E-2}]
[null,null,"C","Tributos",{"$f":"SUM(E90:E91)","v":0.16899999999999998}]
[null,null,"C.1","Tributos Federais (COFINS, PIS e CPRB)",{"$f":"'BDI - Geral'!E19","v":0.11899999999999999}]
[null,null,"C.2","Tributos Distritais (ISS)",{"$f":"'BDI - Geral'!E24","v":0.05},null,null,"* Nota - Utilizou-se o indicado pelo Sindicato da Arquitetura e da Engenharia (Sinaenco, 2008, p. 22), que adota um percentual redutor de 20% no cálculo dos custos tributários relativos às contribuições PIS e COFINS"]
[null,null,"D","Despesas Financeiras",{"$f":"'BDI - Geral'!E14","v":4.3678394385358033E-3}]
[]
[null,null,null,"TOTAL DE BDI",{"$f":"'BDI - Geral'!E27","v":0.26910000000000001},{"$f":"ROUND(E94*E102,2)","v":1731.3}]
[]
[null,null,null,"QUADRO-RESUMO DO CUSTO MENSAL POR EMPREGADO - SEM O 13º","Valor"]
[null,null,null,"Módulo 1 - Composição da Remuneração",{"$f":"F16","v":4012.7200000000003}]
[null,null,null,"Módulo 2 - Encargos e Benefícios Anuais, Mensais e Diários",{"$f":"F45","v":2173.5300000000002}]
[null,null,null,"Módulo 3 - Provisão para Rescisão",{"$f":"F55","v":144.05000000000001}]
[null,null,null,"Módulo 4 - Custo de Reposição do Profissional Ausente",{"$f":"F73","v":80.25}]
[null,null,null,"Módulo 5 - Insumos Diversos",{"$f":"F82","v":23.13000000000001}]
[null,null,null,"SUBTOTAL (A+B+C+D+E)",{"$f":"SUM(E97:E101)","v":6433.68}]
[null,null,null,"Módulo 6 - Custos Indiretos, Tributos e Lucro",{"$f":"F94","v":1731.3}]
[]
[null,null,null,"TOTAL DO POSTO",{"$f":"SUM(E102:E103)","v":8164.9800000000005}]
[]
[null,"MÓDULO 7 - DESTAQUE DO MÓDULO 2 - 13º SALÁRIO",null,null,"Percentuais","Valor"]
[null,null,"A","13º Salário",{"$f":"'Encargos Sociais'!E32","v":8.3299999999999999E-2},{"$f":"ROUND(E108*F$16,2)","v":334.26}]
[null,null,"B","Encargos Sociais sobre o 13º Salário - Taxa calculada no SUBMÓDULO 2.2",{"$f":"SUM($E$24:$E$32)","v":0.17800000000000002},{"$f":"ROUND(E109*$F$108,2)","v":59.5},null,"* Nota 1 - Provisiona-se, mensalmente, o proporcional a 1/12 dos valores referentes a gratificação natalina e adicional de férias."]
[null,null,"C","BDI sobre o 13º Salário - Taxa calculada no MÓDULO 6",{"$f":"E94","v":0.26910000000000001},{"$f":"ROUND(E110*($F$108+$F$109),2)","v":105.96}]
[]
[null,null,null,"TOTAL DO DESTAQUE DO 13º SALÁRIO",null,{"$f":"SUM(F108:F110)","v":499.71999999999997}]
[]
[null,null,null,"QUADRO-RESUMO DO CUSTO MENSAL POR EMPREGADO","Valor"]
[null,null,null,"Custo total - sem o 13º Salário",{"$f":"ROUND(E105,2)","v":8164.98}]
[null,null,null,"Destaque do 13º Salário (valor mensal)",{"$f":"ROUND(F112,2)","v":499.72}]
[]
[null,null,null,"TOTAL DO POSTO",{"$f":"E115+E116","v":8664.6999999999989}]

{"sheet":"18","index":21,"n_rows":118,"n_cols":8,"rows_kept":118,"cut":false,"hidden":false,"merged":[[17,1,17,3],[1,1,1,5],[2,1,2,5],[4,1,4,2],[5,1,5,2],[7,1,7,3],[106,1,106,3],[39,3,39,5],[46,1,46,3],[56,1,56,3],[68,3,68,5],[74,1,74,3],[83,1,83,3]]}
[]
[null,"PLANILHA DE ESTIMATIVA DE CUSTOS"]
[null,"Padrão IN 05/2017 e IN 07/2018 - MPDG"]
[]
[null,18,null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$22,6)","v":"BOMBEIRO HIDRÁULICO DE MANUTENÇÃO - PLANTONISTA NOTURNO"},"QUANTIDADE",{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$22,10)","v":4}]
[null,"CCT",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$22,16)","v":"SINDUSCON/DF x STICOMBE/DF \nCCT 2024/2025\nN.º DF000276/2024"},"DATA-BASE",{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$22,17)","v":"2024-05-01"}]
[]
[null,"MÓDULO 1 - COMPOSIÇÃO DA REMUNERAÇÃO",null,null,null,"Valor"]
[null,null,"A","Salário-Base",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$22,8)","v":3240.37}]
[null,null,"B","Adicional de Periculosidade",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$39,26)","v":0}]
[null,null,"C","Adicional de Insalubridade",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$39,32)","v":564.79999999999995}]
[null,null,"D","Adicional Noturno",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$52,47)","v":415.11},null,"* Nota 1 - O Módulo 1 refere-se ao valor mensal devido ao empregado pela prestação do serviço no período de 12 meses."]
[null,null,"E","Adicional de Hora Extra",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$69,64)","v":207.55},null,"* Nota 2 - O adicional de hora extra no feriado trabalhado foi suprimido pela Lei 13.467/17"]
[null,null,"F","Outros (adicional de sobreaviso)",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$69,34)","v":0},null,"* Nota 3 - ART. 7º, § 2º, DA LEI Nº 605/49.Sendo mensalista o obreiro, o adicional noturno pago de forma fixa já é considerado integrado para os efeitos do pagamento do repouso semanal remunerado, nos termos do art. 7º, § 2º, da Lei nº 605/49."]
[]
[null,null,null,"TOTAL DA REMUNERAÇÃO",null,{"$f":"SUM(F9:F14)","v":4427.83}]
[]
[null,"MÓDULO 2 - ENCARGOS E BENEFÍCIOS ANUAIS, MENSAIS E DIÁRIOS",null,null,"Percentuais","Valor"]
[null,"Submódulo 2.1 - 13º Salário, Férias e Adicional de Férias"]
[null,null,"A","13º Salário - Calculado no Módulo 7 - Destacado",0,{"$f":"ROUND(E20*F$16,2)","v":0}]
[null,null,"B","Férias e Adicional de Férias",{"$f":"'Encargos Sociais'!E25+'Encargos Sociais'!E31","v":0.1212},{"$f":"ROUND(E21*F$16,2)","v":536.65},null,"* Nota 1 - Provisiona-se, mensalmente, o proporcional a 1/12 dos valores referentes a gratificação natalina, férias e adicional de férias."]
[null,null,null,null,null,null,null,"* Nota 2 - O adicional de férias contido no Submódulo 2.1 corresponde a 1/3 da remuneração que, por sua vez, é dividida por 12 contome Nota 1."]
[null,"Submódulo 2.2 - Encargos Previdenciários (GPS), Fundo de Garantia por Tempo de Serviço (FGTS) e Outras Contribuições"]
[null,null,"A","INSS (art. 22, inciso I, Lei nº 8.212/91)",{"$f":"'Encargos Sociais'!E14","v":0},{"$f":"ROUND(E24*($F$16+$F$41+$F$73),2)","v":0}]
[null,null,"B","Salário Educação (art. 3º, inciso I, Decreto nº 87.043/82)",{"$f":"'Encargos Sociais'!E15","v":2.5000000000000001E-2},{"$f":"ROUND(E25*($F$16+$F$41+$F$73),2)","v":126.33}]
[null,null,"C","SAT/RAT (art. 22, II, Lei 8.212/91 e Anexo V, Decreto 6.042/07) - Enquadramento 8211-3/00",{"$f":"'Encargos Sociais'!E16","v":0.03},151.59]
[null,null,"D","SESC ou SESI (art. 30, Lei nº 8.036/90 e art. 1º, Lei 8.154/90)",{"$f":"'Encargos Sociais'!E17","v":1.4999999999999999E-2},75.8]
[null,null,"E","SENAI ou SENAC (Decreto nº 2.318/86)",{"$f":"'Encargos Sociais'!E18","v":0.01},50.53]
[null,null,"F","SEBRAE (§ 3º, art. 8º, Lei 8.029/90, alterada pela Lei nº 8.154/90)",{"$f":"'Encargos Sociais'!E19","v":6.0000000000000001E-3},30.32]
[null,null,"G","INCRA (art. 1º, I, Decreto Lei 1.146/70 e Lei 7.787, de 30/06/89)",{"$f":"'Encargos Sociais'!E20","v":2E-3},10.11,null,"* Nota 1 - Os percentuais dos encargos previdenciários, do FGTS e demais contribuições são estabelecidos por legislação vigente."]
[null,null,"H","FGTS (Lei Complementar nº 110/01 e art. 30, Lei nº 8.036/90)",{"$f":"'Encargos Sociais'!E21","v":0.08},404.24,null,"* Nota 2 - O SAT, a depender do grau de risco do serviço, irá variar entre 1%, para risco leve, de 2%, para risco médio, e de 3% para risco grave."]
[null,null,"I","SECONCI (Convenções Coletivas de Trabalho da construção)",{"$f":"'Encargos Sociais'!E22","v":0.01},50.53,null,"* Nota 3 - Os percentuais do Submódulo 2.2 incidem sobre o Módulo 1 e o Submódulo 2.1."]
[]
[null,"Submódulo 2.3 - Benefícios Mensais e Diários"]
[null,null,"A","Auxílio Transporte",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$95,83)","v":333.13}]
[null,null,"B","Auxílio Alimentação",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$95,90)","v":525}]
[null,null,"C","Assistência Médica e Familiar",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$103,98)","v":0}]
[null,null,"D","Outros (Seguro de vida, auxílio funeral, auxílio odontológico e auxílio creche)",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$121,115)","v":13.95},null,"* Nota 1 - O valor informado deverá ser o custo real do benefício (descontado o valor eventualmente pago pelo empregado)."]
[null,null,null,null,null,null,null,"* Nota 2 - Observar a previsão dos benefícios contidos em Acordos, Convenções e Dissídios Coletivos de Trabalho e o disposto no art. 6º da IN 5/2017"]
[null,null,null,"QUADRO-RESUMO DO MÓDULO 2"]
[null,null,null,"2.1 - 13º Salário, Férias e Adicional de Férias - 13º Destacado - Calculado no Módulo 7 ",{"$f":"SUM(E20:E21)","v":0.1212},{"$f":"F20+F21","v":536.65}]
[null,null,null,"2.2 - Encargos Previdenciários (GPS), Fundo de Garantia por Tempo de Serviço (FGTS) e Contribuições",{"$f":"SUM(E24:E32)","v":0.17800000000000002},{"$f":"SUM(F24:F32)","v":899.45}]
[null,null,null,"2.3 - Benefícios Mensais e Diários",null,{"$f":"SUM(F35:F38)","v":872.08}]
[]
[null,null,null,"TOTAL DOS ENCARGOS E BENEFÍCIOS",null,{"$f":"SUM(F41:F43)","v":2308.1799999999998}]
[]
[null,"MÓDULO 3 - PREVISÃO PARA RESCISÃO",null,null,"Percentuais","Valor"]
[null,null,"A","Aviso Prévio Indenizado (Art. 7º, inciso XXI, da CF/1988 e arts. 477, 487, §1º, e 491 da CLT)",{"$f":"'Encargos Sociais'!E36","v":5.0000000000000001E-3},{"$f":"ROUND(E48*$F$16,2)","v":22.14}]
[null,null,"B","Incidência do FGTS sobre o Aviso Prévio Indenizado (Súmula 305 TST)",{"$f":"'Encargos Sociais'!E37","v":4.0000000000000002E-4},1.77,null,"* Nota 1 - Adotou-se os parâmetros do estudo do STF (http://www.stf.jus.br/arquivo/cms/sobrestfestudosci/anexo/encargos_sociais_03102007.pdf), onde 5% do pessoal é demitido pelo empregador no decurso do contrato (para estes, considerou-se o aviso prévio indenizado). Desprezou-se as demissões por justa causa e os pedidos de demissão."]
[null,null,"C","Multa do FGTS e Contribuição Social sobre o Aviso Prévio Indenizado (Art. 18, §1º, da Lei 8.036/1990 e art. 1º da LC nº 110/2001)",{"$f":"'Encargos Sociais'!E38","v":1.9E-3},8.41,null,"* Nota 2 - No cálculo do percentual, considerou-se 36 dias, correspondendo à metade da duração média dos contratos (2 anos)"]
[null,null,"D","Aviso Prévio Trabalhado (Art. 488, parágrafo único, CLT)",{"$f":"'Encargos Sociais'!E39","v":1.2E-2},53.13,null,"* Nota 3 - Incide sobre a Remuneração + 13º salário (1/12) + Férias (1/12) + Adicional de Férias (1/36) x 50% multa (40% para o empregado e 10% de contribuição social) x 8% FGTS"]
[null,null,"E","Incidência de GPS, FGTS e outras contribuições sobre o Aviso Prévio Trabalhado",{"$f":"'Encargos Sociais'!E40","v":2.0999999999999999E-3},9.3000000000000007,null,"* Nota 4 - Os 95% restantes do cálculo, a um prazo médio de contrato de 4 anos. Assim, calcula-se 7 dias para o 1º ano de contrato e mais 3 dias para os 3 anos seguintes."]
[null,null,"F","Multa do FGTS e Contribuição Social sobre o Aviso Prévio Trabalhado",{"$f":"'Encargos Sociais'!E41","v":1.4500000000000001E-2},64.2]
[]
[null,null,null,"TOTAL DE PREVISÃO PARA RESCISÃO",null,{"$f":"SUM(F48:F53)","v":158.94999999999999}]
[]
[null,"MÓDULO 4 - CUSTO DO PROFISSIONAL AUSENTE",null,null,"Percentuais","Valor"]
[null,"Submódulo 4.1 - Ausências Legais"]
[null,null,"A","Férias (Arts. 129 e 130, inc. I, da CLT) - Calculado no Submódulo 2.1",0,{"$f":"ROUND(E59*$F$16,2)","v":0},null,"* Nota 1 - As alíneas “A” a “F” referem-se somente ao custo que será pago ao repositor pelos dias \ntrabalhados quando da necessidade de substituir a mão de obra alocada na prestação do serviço."]
[null,null,"B","Ausências Legais (Arts. 131 e 473 da CLT)",{"$f":"'Encargos Sociais'!E26","v":7.9000000000000008E-3},34.979999999999997,null,"* Nota 2 - Adotou-se a estimativa do SINAPI de 2 dias por ano."]
[null,null,"C","Licença-Paternidade (Art. 7º, XIX, e art. 10, §1º, do ADCT, CF/1988 e Art. 1º, II, da Lei 11.770/2008)",{"$f":"'Encargos Sociais'!E27","v":8.0000000000000004E-4},3.54,null,"* Nota 3 - Utilizada a proporção de 50% para homens, 5 dias de afastamento, e a probabilidade de um trabalhador requerer a Licença Paternidade em 5,22%, conforme SINAPI (citando dados da PNAD 2015)"]
[null,null,"D","Ausência por Acidente de Trabalho (Art. 131, III, da CLT)",{"$f":"'Encargos Sociais'!E28","v":8.9999999999999998E-4},3.99,null,"* Nota 4 - Utilzada a estatística de 1,96% dos contribuintes beneficiados com a emissão do auxílio, conforme Anuário Estatístico da Previdência Social. Afastamento de 15 dias a cargo da empresa."]
[null,null,"E","Afastamento Maternidade (Art. 71 da Lei nº 8.213/1991)",{"$f":"'Encargos Sociais'!E29","v":3.3E-3},14.61,null,"* Nota 5 - Utilizada a proporção de 50% para mulheres, 180 dias de afastamento, e a probabilidade de uma trabalhadora requerer a Licença Maternidade em 4,91%, conforme SINAPI (citando dados do IBGE 2016)"]
[null,null,"F","Auxílio Enfermidade - Doença (Art. 59 da Lei nº 8.213/1991)",{"$f":"'Encargos Sociais'!E30","v":7.1000000000000004E-3},31.44,null,"* Nota 6 - Utilizada a estatística de 3,37% dos contribuintes beneficiados com o auxílio, conforme Anuário Estatístico da Previdência Social de 2015 (acrescidos de 2 dias ao ano, para os quais o trabalhador nem requer o benefício da Previdência - conforme SINAPI)"]
[]
[null,"Submódulo 4.2 - Intrajornada"]
[null,null,"A","Intervalo para repouso ou alimentação",{"$f":"'Encargos Sociais'!E33","v":0},{"$f":"ROUND(E67*$F$16,2)","v":0}]
[]
[null,null,null,"QUADRO-RESUMO DO MÓDULO 4",null,"Valor"]
[null,null,null,"4.1 - Ausências Legais",{"$f":"SUM(E59:E64)","v":2.0000000000000004E-2},{"$f":"ROUND(E70*$F$16,2)","v":88.56}]
[null,null,null,"4.2 - Intrajornada",{"$f":"E67","v":0},{"$f":"ROUND(E71*$F$16,2)","v":0}]
[]
[null,null,null,"TOTAL DE PREVISÃO PARA RESCISÃO E INTERVALO INTRAJORNADA",null,{"$f":"SUM(F70:F71)","v":88.56}]
[]
[null,"MÓDULO 5 - INSUMOS DIVERSOS",null,null,null,"Valor"]
[null,null,"A","Uniformes - aquisição",null,0]
[null,null,"B","Materiais de consumo relacionados ao posto - aquisição",null,{"$f":"ROUND(HLOOKUP(B5,'Mat Cons'!I11:DX13,3)/12,2)","v":0}]
[null,null,"C","Ferramentas relacionadas ao posto - remuneração da sua depreciação / manutenção",null,{"$f":"HLOOKUP(B5,'Relacion - Ferram'!Q3:EF5,3)","v":23.13000000000001}]
[null,null,"D","Equipamentos relacionados ao posto - remuneração da sua depreciação / manutenção",null,{"$f":"HLOOKUP(B5,'Equip Rel'!Q11:EF13,3)","v":0}]
[null,null,"E","Equipamentos de Proteção Individual - EPI - aquisição",null,{"$f":"ROUND(HLOOKUP(B5,EPI!I4:X6,3)/12,2)","v":0}]
[]
[null,null,null,"TOTAL DE INSUMOS DIVERSOS",null,{"$f":"SUM(F76:F81)","v":23.13000000000001},null,"* Nota - Valores mensais por empregado"]
[]
[null,"MÓDULO 6 - CUSTOS INDIRETOS, TRIBUTOS E LUCRO - BDI",null,null,"Percentuais","Valor"]
[null,null,"A","Custos Indiretos",{"$f":"'BDI - Geral'!E7","v":2.2699999999999998E-2}]
[null,null,"A.1","Administração Central",{"$f":"'BDI - Geral'!E8","v":1.7299999999999999E-2}]
[null,null,"A.2","Seguros, Garantias e Riscos",{"$f":"'BDI - Geral'!E9","v":5.4000000000000003E-3}]
[null,null,"B","Lucro",{"$f":"'BDI - Geral'!E11","v":2.6700000000000002E-2}]
[null,null,"C","Tributos",{"$f":"SUM(E90:E91)","v":0.16899999999999998}]
[null,null,"C.1","Tributos Federais (COFINS, PIS e CPRB)",{"$f":"'BDI - Geral'!E19","v":0.11899999999999999}]
[null,null,"C.2","Tributos Distritais (ISS)",{"$f":"'BDI - Geral'!E24","v":0.05},null,null,"* Nota - Utilizou-se o indicado pelo Sindicato da Arquitetura e da Engenharia (Sinaenco, 2008, p. 22), que adota um percentual redutor de 20% no cálculo dos custos tributários relativos às contribuições PIS e COFINS"]
[null,null,"D","Despesas Financeiras",{"$f":"'BDI - Geral'!E14","v":4.3678394385358033E-3}]
[]
[null,null,null,"TOTAL DE BDI",{"$f":"'BDI - Geral'!E27","v":0.26910000000000001},{"$f":"ROUND(E94*E102,2)","v":1885.49}]
[]
[null,null,null,"QUADRO-RESUMO DO CUSTO MENSAL POR EMPREGADO - SEM O 13º","Valor"]
[null,null,null,"Módulo 1 - Composição da Remuneração",{"$f":"F16","v":4427.83}]
[null,null,null,"Módulo 2 - Encargos e Benefícios Anuais, Mensais e Diários",{"$f":"F45","v":2308.1799999999998}]
[null,null,null,"Módulo 3 - Provisão para Rescisão",{"$f":"F55","v":158.94999999999999}]
[null,null,null,"Módulo 4 - Custo de Reposição do Profissional Ausente",{"$f":"F73","v":88.56}]
[null,null,null,"Módulo 5 - Insumos Diversos",{"$f":"F82","v":23.13000000000001}]
[null,null,null,"SUBTOTAL (A+B+C+D+E)",{"$f":"SUM(E97:E101)","v":7006.6500000000005}]
[null,null,null,"Módulo 6 - Custos Indiretos, Tributos e Lucro",{"$f":"F94","v":1885.49}]
[]
[null,null,null,"TOTAL DO POSTO",{"$f":"SUM(E102:E103)","v":8892.1400000000012}]
[]
[null,"MÓDULO 7 - DESTAQUE DO MÓDULO 2 - 13º SALÁRIO",null,null,"Percentuais","Valor"]
[null,null,"A","13º Salário",{"$f":"'Encargos Sociais'!E32","v":8.3299999999999999E-2},{"$f":"ROUND(E108*F$16,2)","v":368.84}]
[null,null,"B","Encargos Sociais sobre o 13º Salário - Taxa calculada no SUBMÓDULO 2.2",{"$f":"SUM($E$24:$E$32)","v":0.17800000000000002},{"$f":"ROUND(E109*$F$108,2)","v":65.650000000000006},null,"* Nota 1 - Provisiona-se, mensalmente, o proporcional a 1/12 dos valores referentes a gratificação natalina e adicional de férias."]
[null,null,"C","BDI sobre o 13º Salário - Taxa calculada no MÓDULO 6",{"$f":"E94","v":0.26910000000000001},{"$f":"ROUND(E110*($F$108+$F$109),2)","v":116.92}]
[]
[null,null,null,"TOTAL DO DESTAQUE DO 13º SALÁRIO",null,{"$f":"SUM(F108:F110)","v":551.41}]
[]
[null,null,null,"QUADRO-RESUMO DO CUSTO MENSAL POR EMPREGADO","Valor"]
[null,null,null,"Custo total - sem o 13º Salário",{"$f":"ROUND(E105,2)","v":8892.14}]
[null,null,null,"Destaque do 13º Salário (valor mensal)",{"$f":"ROUND(F112,2)","v":551.41}]
[]
[null,null,null,"TOTAL DO POSTO",{"$f":"E115+E116","v":9443.5499999999993}]

{"sheet":"19","index":22,"n_rows":118,"n_cols":8,"rows_kept":118,"cut":false,"hidden":false,"merged":[[17,1,17,3],[1,1,1,5],[2,1,2,5],[4,1,4,2],[5,1,5,2],[7,1,7,3],[106,1,106,3],[39,3,39,5],[46,1,46,3],[56,1,56,3],[68,3,68,5],[74,1,74,3],[83,1,83,3]]}
[]
[null,"PLANILHA DE ESTIMATIVA DE CUSTOS"]
[null,"Padrão IN 05/2017 e IN 07/2018 - MPDG"]
[]
[null,19,null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$22,6)","v":"ELETRICISTA DE MANUTENÇÃO - PLANTONISTA DIURNO"},"QUANTIDADE",{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$22,10)","v":4}]
[null,"CCT",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$22,16)","v":"SINDUSCON/DF x STICOMBE/DF \nCCT 2024/2025\nN.º DF000276/2024"},"DATA-BASE",{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$22,17)","v":"2024-05-01"}]
[]
[null,"MÓDULO 1 - COMPOSIÇÃO DA REMUNERAÇÃO",null,null,null,"Valor"]
[null,null,"A","Salário-Base",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$22,8)","v":3240.37}]
[null,null,"B","Adicional de Periculosidade",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$39,26)","v":972.11}]
[null,null,"C","Adicional de Insalubridade",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$39,32)","v":0}]
[null,null,"D","Adicional Noturno",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$52,47)","v":0},null,"* Nota 1 - O Módulo 1 refere-se ao valor mensal devido ao empregado pela prestação do serviço no período de 12 meses."]
[null,null,"E","Adicional de Hora Extra",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$69,64)","v":229.77},null,"* Nota 2 - O adicional de hora extra no feriado trabalhado foi suprimido pela Lei 13.467/17"]
[null,null,"F","Outros (adicional de sobreaviso)",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$69,34)","v":0},null,"* Nota 3 - ART. 7º, § 2º, DA LEI Nº 605/49.Sendo mensalista o obreiro, o adicional noturno pago de forma fixa já é considerado integrado para os efeitos do pagamento do repouso semanal remunerado, nos termos do art. 7º, § 2º, da Lei nº 605/49."]
[]
[null,null,null,"TOTAL DA REMUNERAÇÃO",null,{"$f":"SUM(F9:F14)","v":4442.25}]
[]
[null,"MÓDULO 2 - ENCARGOS E BENEFÍCIOS ANUAIS, MENSAIS E DIÁRIOS",null,null,"Percentuais","Valor"]
[null,"Submódulo 2.1 - 13º Salário, Férias e Adicional de Férias"]
[null,null,"A","13º Salário - Calculado no Módulo 7 - Destacado",0,{"$f":"ROUND(E20*F$16,2)","v":0}]
[null,null,"B","Férias e Adicional de Férias",{"$f":"'Encargos Sociais'!E25+'Encargos Sociais'!E31","v":0.1212},{"$f":"ROUND(E21*F$16,2)","v":538.4},null,"* Nota 1 - Provisiona-se, mensalmente, o proporcional a 1/12 dos valores referentes a gratificação natalina, férias e adicional de férias."]
[null,null,null,null,null,null,null,"* Nota 2 - O adicional de férias contido no Submódulo 2.1 corresponde a 1/3 da remuneração que, por sua vez, é dividida por 12 contome Nota 1."]
[null,"Submódulo 2.2 - Encargos Previdenciários (GPS), Fundo de Garantia por Tempo de Serviço (FGTS) e Outras Contribuições"]
[null,null,"A","INSS (art. 22, inciso I, Lei nº 8.212/91)",{"$f":"'Encargos Sociais'!E14","v":0},{"$f":"ROUND(E24*($F$16+$F$41+$F$73),2)","v":0}]
[null,null,"B","Salário Educação (art. 3º, inciso I, Decreto nº 87.043/82)",{"$f":"'Encargos Sociais'!E15","v":2.5000000000000001E-2},{"$f":"ROUND(E25*($F$16+$F$41+$F$73),2)","v":126.74}]
[null,null,"C","SAT/RAT (art. 22, II, Lei 8.212/91 e Anexo V, Decreto 6.042/07) - Enquadramento 8211-3/00",{"$f":"'Encargos Sociais'!E16","v":0.03},152.09]
[null,null,"D","SESC ou SESI (art. 30, Lei nº 8.036/90 e art. 1º, Lei 8.154/90)",{"$f":"'Encargos Sociais'!E17","v":1.4999999999999999E-2},76.040000000000006]
[null,null,"E","SENAI ou SENAC (Decreto nº 2.318/86)",{"$f":"'Encargos Sociais'!E18","v":0.01},50.7]
[null,null,"F","SEBRAE (§ 3º, art. 8º, Lei 8.029/90, alterada pela Lei nº 8.154/90)",{"$f":"'Encargos Sociais'!E19","v":6.0000000000000001E-3},30.42]
[null,null,"G","INCRA (art. 1º, I, Decreto Lei 1.146/70 e Lei 7.787, de 30/06/89)",{"$f":"'Encargos Sociais'!E20","v":2E-3},10.14,null,"* Nota 1 - Os percentuais dos encargos previdenciários, do FGTS e demais contribuições são estabelecidos por legislação vigente."]
[null,null,"H","FGTS (Lei Complementar nº 110/01 e art. 30, Lei nº 8.036/90)",{"$f":"'Encargos Sociais'!E21","v":0.08},405.56,null,"* Nota 2 - O SAT, a depender do grau de risco do serviço, irá variar entre 1%, para risco leve, de 2%, para risco médio, e de 3% para risco grave."]
[null,null,"I","SECONCI (Convenções Coletivas de Trabalho da construção)",{"$f":"'Encargos Sociais'!E22","v":0.01},50.7,null,"* Nota 3 - Os percentuais do Submódulo 2.2 incidem sobre o Módulo 1 e o Submódulo 2.1."]
[]
[null,"Submódulo 2.3 - Benefícios Mensais e Diários"]
[null,null,"A","Auxílio Transporte",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$95,83)","v":333.13}]
[null,null,"B","Auxílio Alimentação",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$95,90)","v":525}]
[null,null,"C","Assistência Médica e Familiar",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$103,98)","v":0}]
[null,null,"D","Outros (Seguro de vida, auxílio funeral, auxílio odontológico e auxílio creche)",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$121,115)","v":13.95},null,"* Nota 1 - O valor informado deverá ser o custo real do benefício (descontado o valor eventualmente pago pelo empregado)."]
[null,null,null,null,null,null,null,"* Nota 2 - Observar a previsão dos benefícios contidos em Acordos, Convenções e Dissídios Coletivos de Trabalho e o disposto no art. 6º da IN 5/2017"]
[null,null,null,"QUADRO-RESUMO DO MÓDULO 2"]
[null,null,null,"2.1 - 13º Salário, Férias e Adicional de Férias - 13º Destacado - Calculado no Módulo 7 ",{"$f":"SUM(E20:E21)","v":0.1212},{"$f":"F20+F21","v":538.4}]
[null,null,null,"2.2 - Encargos Previdenciários (GPS), Fundo de Garantia por Tempo de Serviço (FGTS) e Contribuições",{"$f":"SUM(E24:E32)","v":0.17800000000000002},{"$f":"SUM(F24:F32)","v":902.3900000000001}]
[null,null,null,"2.3 - Benefícios Mensais e Diários",null,{"$f":"SUM(F35:F38)","v":872.08}]
[]
[null,null,null,"TOTAL DOS ENCARGOS E BENEFÍCIOS",null,{"$f":"SUM(F41:F43)","v":2312.87}]
[]
[null,"MÓDULO 3 - PREVISÃO PARA RESCISÃO",null,null,"Percentuais","Valor"]
[null,null,"A","Aviso Prévio Indenizado (Art. 7º, inciso XXI, da CF/1988 e arts. 477, 487, §1º, e 491 da CLT)",{"$f":"'Encargos Sociais'!E36","v":5.0000000000000001E-3},{"$f":"ROUND(E48*$F$16,2)","v":22.21}]
[null,null,"B","Incidência do FGTS sobre o Aviso Prévio Indenizado (Súmula 305 TST)",{"$f":"'Encargos Sociais'!E37","v":4.0000000000000002E-4},1.78,null,"* Nota 1 - Adotou-se os parâmetros do estudo do STF (http://www.stf.jus.br/arquivo/cms/sobrestfestudosci/anexo/encargos_sociais_03102007.pdf), onde 5% do pessoal é demitido pelo empregador no decurso do contrato (para estes, considerou-se o aviso prévio indenizado). Desprezou-se as demissões por justa causa e os pedidos de demissão."]
[null,null,"C","Multa do FGTS e Contribuição Social sobre o Aviso Prévio Indenizado (Art. 18, §1º, da Lei 8.036/1990 e art. 1º da LC nº 110/2001)",{"$f":"'Encargos Sociais'!E38","v":1.9E-3},8.44,null,"* Nota 2 - No cálculo do percentual, considerou-se 36 dias, correspondendo à metade da duração média dos contratos (2 anos)"]
[null,null,"D","Aviso Prévio Trabalhado (Art. 488, parágrafo único, CLT)",{"$f":"'Encargos Sociais'!E39","v":1.2E-2},53.31,null,"* Nota 3 - Incide sobre a Remuneração + 13º salário (1/12) + Férias (1/12) + Adicional de Férias (1/36) x 50% multa (40% para o empregado e 10% de contribuição social) x 8% FGTS"]
[null,null,"E","Incidência de GPS, FGTS e outras contribuições sobre o Aviso Prévio Trabalhado",{"$f":"'Encargos Sociais'!E40","v":2.0999999999999999E-3},9.33,null,"* Nota 4 - Os 95% restantes do cálculo, a um prazo médio de contrato de 4 anos. Assim, calcula-se 7 dias para o 1º ano de contrato e mais 3 dias para os 3 anos seguintes."]
[null,null,"F","Multa do FGTS e Contribuição Social sobre o Aviso Prévio Trabalhado",{"$f":"'Encargos Sociais'!E41","v":1.4500000000000001E-2},64.41]
[]
[null,null,null,"TOTAL DE PREVISÃO PARA RESCISÃO",null,{"$f":"SUM(F48:F53)","v":159.48000000000002}]
[]
[null,"MÓDULO 4 - CUSTO DO PROFISSIONAL AUSENTE",null,null,"Percentuais","Valor"]
[null,"Submódulo 4.1 - Ausências Legais"]
[null,null,"A","Férias (Arts. 129 e 130, inc. I, da CLT) - Calculado no Submódulo 2.1",0,{"$f":"ROUND(E59*$F$16,2)","v":0},null,"* Nota 1 - As alíneas “A” a “F” referem-se somente ao custo que será pago ao repositor pelos dias \ntrabalhados quando da necessidade de substituir a mão de obra alocada na prestação do serviço."]
[null,null,"B","Ausências Legais (Arts. 131 e 473 da CLT)",{"$f":"'Encargos Sociais'!E26","v":7.9000000000000008E-3},35.090000000000003,null,"* Nota 2 - Adotou-se a estimativa do SINAPI de 2 dias por ano."]
[null,null,"C","Licença-Paternidade (Art. 7º, XIX, e art. 10, §1º, do ADCT, CF/1988 e Art. 1º, II, da Lei 11.770/2008)",{"$f":"'Encargos Sociais'!E27","v":8.0000000000000004E-4},3.55,null,"* Nota 3 - Utilizada a proporção de 50% para homens, 5 dias de afastamento, e a probabilidade de um trabalhador requerer a Licença Paternidade em 5,22%, conforme SINAPI (citando dados da PNAD 2015)"]
[null,null,"D","Ausência por Acidente de Trabalho (Art. 131, III, da CLT)",{"$f":"'Encargos Sociais'!E28","v":8.9999999999999998E-4},4,null,"* Nota 4 - Utilzada a estatística de 1,96% dos contribuintes beneficiados com a emissão do auxílio, conforme Anuário Estatístico da Previdência Social. Afastamento de 15 dias a cargo da empresa."]
[null,null,"E","Afastamento Maternidade (Art. 71 da Lei nº 8.213/1991)",{"$f":"'Encargos Sociais'!E29","v":3.3E-3},14.66,null,"* Nota 5 - Utilizada a proporção de 50% para mulheres, 180 dias de afastamento, e a probabilidade de uma trabalhadora requerer a Licença Maternidade em 4,91%, conforme SINAPI (citando dados do IBGE 2016)"]
[null,null,"F","Auxílio Enfermidade - Doença (Art. 59 da Lei nº 8.213/1991)",{"$f":"'Encargos Sociais'!E30","v":7.1000000000000004E-3},31.54,null,"* Nota 6 - Utilizada a estatística de 3,37% dos contribuintes beneficiados com o auxílio, conforme Anuário Estatístico da Previdência Social de 2015 (acrescidos de 2 dias ao ano, para os quais o trabalhador nem requer o benefício da Previdência - conforme SINAPI)"]
[]
[null,"Submódulo 4.2 - Intrajornada"]
[null,null,"A","Intervalo para repouso ou alimentação",{"$f":"'Encargos Sociais'!E33","v":0},{"$f":"ROUND(E67*$F$16,2)","v":0}]
[]
[null,null,null,"QUADRO-RESUMO DO MÓDULO 4",null,"Valor"]
[null,null,null,"4.1 - Ausências Legais",{"$f":"SUM(E59:E64)","v":2.0000000000000004E-2},{"$f":"ROUND(E70*$F$16,2)","v":88.85}]
[null,null,null,"4.2 - Intrajornada",{"$f":"E67","v":0},{"$f":"ROUND(E71*$F$16,2)","v":0}]
[]
[null,null,null,"TOTAL DE PREVISÃO PARA RESCISÃO E INTERVALO INTRAJORNADA",null,{"$f":"SUM(F70:F71)","v":88.85}]
[]
[null,"MÓDULO 5 - INSUMOS DIVERSOS",null,null,null,"Valor"]
[null,null,"A","Uniformes - aquisição",null,0]
[null,null,"B","Materiais de consumo relacionados ao posto - aquisição",null,{"$f":"ROUND(HLOOKUP(B5,'Mat Cons'!I11:DX13,3)/12,2)","v":0}]
[null,null,"C","Ferramentas relacionadas ao posto - remuneração da sua depreciação / manutenção",null,{"$f":"HLOOKUP(B5,'Relacion - Ferram'!Q3:EF5,3)","v":30.05}]
[null,null,"D","Equipamentos relacionados ao posto - remuneração da sua depreciação / manutenção",null,{"$f":"HLOOKUP(B5,'Equip Rel'!Q11:EF13,3)","v":0}]
[null,null,"E","Equipamentos de Proteção Individual - EPI - aquisição",null,{"$f":"ROUND(HLOOKUP(B5,EPI!I4:X6,3)/12,2)","v":0}]
[]
[null,null,null,"TOTAL DE INSUMOS DIVERSOS",null,{"$f":"SUM(F76:F81)","v":30.05},null,"* Nota - Valores mensais por empregado"]
[]
[null,"MÓDULO 6 - CUSTOS INDIRETOS, TRIBUTOS E LUCRO - BDI",null,null,"Percentuais","Valor"]
[null,null,"A","Custos Indiretos",{"$f":"'BDI - Geral'!E7","v":2.2699999999999998E-2}]
[null,null,"A.1","Administração Central",{"$f":"'BDI - Geral'!E8","v":1.7299999999999999E-2}]
[null,null,"A.2","Seguros, Garantias e Riscos",{"$f":"'BDI - Geral'!E9","v":5.4000000000000003E-3}]
[null,null,"B","Lucro",{"$f":"'BDI - Geral'!E11","v":2.6700000000000002E-2}]
[null,null,"C","Tributos",{"$f":"SUM(E90:E91)","v":0.16899999999999998}]
[null,null,"C.1","Tributos Federais (COFINS, PIS e CPRB)",{"$f":"'BDI - Geral'!E19","v":0.11899999999999999}]
[null,null,"C.2","Tributos Distritais (ISS)",{"$f":"'BDI - Geral'!E24","v":0.05},null,null,"* Nota - Utilizou-se o indicado pelo Sindicato da Arquitetura e da Engenharia (Sinaenco, 2008, p. 22), que adota um percentual redutor de 20% no cálculo dos custos tributários relativos às contribuições PIS e COFINS"]
[null,null,"D","Despesas Financeiras",{"$f":"'BDI - Geral'!E14","v":4.3678394385358033E-3}]
[]
[null,null,null,"TOTAL DE BDI",{"$f":"'BDI - Geral'!E27","v":0.26910000000000001},{"$f":"ROUND(E94*E102,2)","v":1892.71}]
[]
[null,null,null,"QUADRO-RESUMO DO CUSTO MENSAL POR EMPREGADO - SEM O 13º","Valor"]
[null,null,null,"Módulo 1 - Composição da Remuneração",{"$f":"F16","v":4442.25}]
[null,null,null,"Módulo 2 - Encargos e Benefícios Anuais, Mensais e Diários",{"$f":"F45","v":2312.87}]
[null,null,null,"Módulo 3 - Provisão para Rescisão",{"$f":"F55","v":159.48000000000002}]
[null,null,null,"Módulo 4 - Custo de Reposição do Profissional Ausente",{"$f":"F73","v":88.85}]
[null,null,null,"Módulo 5 - Insumos Diversos",{"$f":"F82","v":30.05}]
[null,null,null,"SUBTOTAL (A+B+C+D+E)",{"$f":"SUM(E97:E101)","v":7033.5000000000009}]
[null,null,null,"Módulo 6 - Custos Indiretos, Tributos e Lucro",{"$f":"F94","v":1892.71}]
[]
[null,null,null,"TOTAL DO POSTO",{"$f":"SUM(E102:E103)","v":8926.2100000000009}]
[]
[null,"MÓDULO 7 - DESTAQUE DO MÓDULO 2 - 13º SALÁRIO",null,null,"Percentuais","Valor"]
[null,null,"A","13º Salário",{"$f":"'Encargos Sociais'!E32","v":8.3299999999999999E-2},{"$f":"ROUND(E108*F$16,2)","v":370.04}]
[null,null,"B","Encargos Sociais sobre o 13º Salário - Taxa calculada no SUBMÓDULO 2.2",{"$f":"SUM($E$24:$E$32)","v":0.17800000000000002},{"$f":"ROUND(E109*$F$108,2)","v":65.87},null,"* Nota 1 - Provisiona-se, mensalmente, o proporcional a 1/12 dos valores referentes a gratificação natalina e adicional de férias."]
[null,null,"C","BDI sobre o 13º Salário - Taxa calculada no MÓDULO 6",{"$f":"E94","v":0.26910000000000001},{"$f":"ROUND(E110*($F$108+$F$109),2)","v":117.3}]
[]
[null,null,null,"TOTAL DO DESTAQUE DO 13º SALÁRIO",null,{"$f":"SUM(F108:F110)","v":553.21}]
[]
[null,null,null,"QUADRO-RESUMO DO CUSTO MENSAL POR EMPREGADO","Valor"]
[null,null,null,"Custo total - sem o 13º Salário",{"$f":"ROUND(E105,2)","v":8926.2099999999991}]
[null,null,null,"Destaque do 13º Salário (valor mensal)",{"$f":"ROUND(F112,2)","v":553.21}]
[]
[null,null,null,"TOTAL DO POSTO",{"$f":"E115+E116","v":9479.4199999999983}]

{"sheet":"20","index":23,"n_rows":118,"n_cols":8,"rows_kept":118,"cut":false,"hidden":false,"merged":[[17,1,17,3],[1,1,1,5],[2,1,2,5],[4,1,4,2],[5,1,5,2],[7,1,7,3],[106,1,106,3],[39,3,39,5],[46,1,46,3],[56,1,56,3],[68,3,68,5],[74,1,74,3],[83,1,83,3]]}
[]
[null,"PLANILHA DE ESTIMATIVA DE CUSTOS"]
[null,"Padrão IN 05/2017 e IN 07/2018 - MPDG"]
[]
[null,20,null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$22,6)","v":"ELETRICISTA DE MANUTENÇÃO - PLANTONISTA NOTURNO"},"QUANTIDADE",{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$22,10)","v":4}]
[null,"CCT",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$22,16)","v":"SINDUSCON/DF x STICOMBE/DF \nCCT 2024/2025\nN.º DF000276/2024"},"DATA-BASE",{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$22,17)","v":"2024-05-01"}]
[]
[null,"MÓDULO 1 - COMPOSIÇÃO DA REMUNERAÇÃO",null,null,null,"Valor"]
[null,null,"A","Salário-Base",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$22,8)","v":3240.37}]
[null,null,"B","Adicional de Periculosidade",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$39,26)","v":972.11}]
[null,null,"C","Adicional de Insalubridade",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$39,32)","v":0}]
[null,null,"D","Adicional Noturno",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$52,47)","v":459.54},null,"* Nota 1 - O Módulo 1 refere-se ao valor mensal devido ao empregado pela prestação do serviço no período de 12 meses."]
[null,null,"E","Adicional de Hora Extra",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$69,64)","v":229.77},null,"* Nota 2 - O adicional de hora extra no feriado trabalhado foi suprimido pela Lei 13.467/17"]
[null,null,"F","Outros (adicional de sobreaviso)",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$69,34)","v":0},null,"* Nota 3 - ART. 7º, § 2º, DA LEI Nº 605/49.Sendo mensalista o obreiro, o adicional noturno pago de forma fixa já é considerado integrado para os efeitos do pagamento do repouso semanal remunerado, nos termos do art. 7º, § 2º, da Lei nº 605/49."]
[]
[null,null,null,"TOTAL DA REMUNERAÇÃO",null,{"$f":"SUM(F9:F14)","v":4901.79}]
[]
[null,"MÓDULO 2 - ENCARGOS E BENEFÍCIOS ANUAIS, MENSAIS E DIÁRIOS",null,null,"Percentuais","Valor"]
[null,"Submódulo 2.1 - 13º Salário, Férias e Adicional de Férias"]
[null,null,"A","13º Salário - Calculado no Módulo 7 - Destacado",0,{"$f":"ROUND(E20*F$16,2)","v":0}]
[null,null,"B","Férias e Adicional de Férias",{"$f":"'Encargos Sociais'!E25+'Encargos Sociais'!E31","v":0.1212},{"$f":"ROUND(E21*F$16,2)","v":594.1},null,"* Nota 1 - Provisiona-se, mensalmente, o proporcional a 1/12 dos valores referentes a gratificação natalina, férias e adicional de férias."]
[null,null,null,null,null,null,null,"* Nota 2 - O adicional de férias contido no Submódulo 2.1 corresponde a 1/3 da remuneração que, por sua vez, é dividida por 12 contome Nota 1."]
[null,"Submódulo 2.2 - Encargos Previdenciários (GPS), Fundo de Garantia por Tempo de Serviço (FGTS) e Outras Contribuições"]
[null,null,"A","INSS (art. 22, inciso I, Lei nº 8.212/91)",{"$f":"'Encargos Sociais'!E14","v":0},{"$f":"ROUND(E24*($F$16+$F$41+$F$73),2)","v":0}]
[null,null,"B","Salário Educação (art. 3º, inciso I, Decreto nº 87.043/82)",{"$f":"'Encargos Sociais'!E15","v":2.5000000000000001E-2},{"$f":"ROUND(E25*($F$16+$F$41+$F$73),2)","v":139.85}]
[null,null,"C","SAT/RAT (art. 22, II, Lei 8.212/91 e Anexo V, Decreto 6.042/07) - Enquadramento 8211-3/00",{"$f":"'Encargos Sociais'!E16","v":0.03},167.82]
[null,null,"D","SESC ou SESI (art. 30, Lei nº 8.036/90 e art. 1º, Lei 8.154/90)",{"$f":"'Encargos Sociais'!E17","v":1.4999999999999999E-2},83.91]
[null,null,"E","SENAI ou SENAC (Decreto nº 2.318/86)",{"$f":"'Encargos Sociais'!E18","v":0.01},55.94]
[null,null,"F","SEBRAE (§ 3º, art. 8º, Lei 8.029/90, alterada pela Lei nº 8.154/90)",{"$f":"'Encargos Sociais'!E19","v":6.0000000000000001E-3},33.56]
[null,null,"G","INCRA (art. 1º, I, Decreto Lei 1.146/70 e Lei 7.787, de 30/06/89)",{"$f":"'Encargos Sociais'!E20","v":2E-3},11.19,null,"* Nota 1 - Os percentuais dos encargos previdenciários, do FGTS e demais contribuições são estabelecidos por legislação vigente."]
[null,null,"H","FGTS (Lei Complementar nº 110/01 e art. 30, Lei nº 8.036/90)",{"$f":"'Encargos Sociais'!E21","v":0.08},447.51,null,"* Nota 2 - O SAT, a depender do grau de risco do serviço, irá variar entre 1%, para risco leve, de 2%, para risco médio, e de 3% para risco grave."]
[null,null,"I","SECONCI (Convenções Coletivas de Trabalho da construção)",{"$f":"'Encargos Sociais'!E22","v":0.01},55.94,null,"* Nota 3 - Os percentuais do Submódulo 2.2 incidem sobre o Módulo 1 e o Submódulo 2.1."]
[]
[null,"Submódulo 2.3 - Benefícios Mensais e Diários"]
[null,null,"A","Auxílio Transporte",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$95,83)","v":333.13}]
[null,null,"B","Auxílio Alimentação",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$95,90)","v":525}]
[null,null,"C","Assistência Médica e Familiar",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$103,98)","v":0}]
[null,null,"D","Outros (Seguro de vida, auxílio funeral, auxílio odontológico e auxílio creche)",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$121,115)","v":13.95},null,"* Nota 1 - O valor informado deverá ser o custo real do benefício (descontado o valor eventualmente pago pelo empregado)."]
[null,null,null,null,null,null,null,"* Nota 2 - Observar a previsão dos benefícios contidos em Acordos, Convenções e Dissídios Coletivos de Trabalho e o disposto no art. 6º da IN 5/2017"]
[null,null,null,"QUADRO-RESUMO DO MÓDULO 2"]
[null,null,null,"2.1 - 13º Salário, Férias e Adicional de Férias - 13º Destacado - Calculado no Módulo 7 ",{"$f":"SUM(E20:E21)","v":0.1212},{"$f":"F20+F21","v":594.1}]
[null,null,null,"2.2 - Encargos Previdenciários (GPS), Fundo de Garantia por Tempo de Serviço (FGTS) e Contribuições",{"$f":"SUM(E24:E32)","v":0.17800000000000002},{"$f":"SUM(F24:F32)","v":995.72}]
[null,null,null,"2.3 - Benefícios Mensais e Diários",null,{"$f":"SUM(F35:F38)","v":872.08}]
[]
[null,null,null,"TOTAL DOS ENCARGOS E BENEFÍCIOS",null,{"$f":"SUM(F41:F43)","v":2461.9}]
[]
[null,"MÓDULO 3 - PREVISÃO PARA RESCISÃO",null,null,"Percentuais","Valor"]
[null,null,"A","Aviso Prévio Indenizado (Art. 7º, inciso XXI, da CF/1988 e arts. 477, 487, §1º, e 491 da CLT)",{"$f":"'Encargos Sociais'!E36","v":5.0000000000000001E-3},{"$f":"ROUND(E48*$F$16,2)","v":24.51}]
[null,null,"B","Incidência do FGTS sobre o Aviso Prévio Indenizado (Súmula 305 TST)",{"$f":"'Encargos Sociais'!E37","v":4.0000000000000002E-4},1.96,null,"* Nota 1 - Adotou-se os parâmetros do estudo do STF (http://www.stf.jus.br/arquivo/cms/sobrestfestudosci/anexo/encargos_sociais_03102007.pdf), onde 5% do pessoal é demitido pelo empregador no decurso do contrato (para estes, considerou-se o aviso prévio indenizado). Desprezou-se as demissões por justa causa e os pedidos de demissão."]
[null,null,"C","Multa do FGTS e Contribuição Social sobre o Aviso Prévio Indenizado (Art. 18, §1º, da Lei 8.036/1990 e art. 1º da LC nº 110/2001)",{"$f":"'Encargos Sociais'!E38","v":1.9E-3},9.31,null,"* Nota 2 - No cálculo do percentual, considerou-se 36 dias, correspondendo à metade da duração média dos contratos (2 anos)"]
[null,null,"D","Aviso Prévio Trabalhado (Art. 488, parágrafo único, CLT)",{"$f":"'Encargos Sociais'!E39","v":1.2E-2},58.82,null,"* Nota 3 - Incide sobre a Remuneração + 13º salário (1/12) + Férias (1/12) + Adicional de Férias (1/36) x 50% multa (40% para o empregado e 10% de contribuição social) x 8% FGTS"]
[null,null,"E","Incidência de GPS, FGTS e outras contribuições sobre o Aviso Prévio Trabalhado",{"$f":"'Encargos Sociais'!E40","v":2.0999999999999999E-3},10.29,null,"* Nota 4 - Os 95% restantes do cálculo, a um prazo médio de contrato de 4 anos. Assim, calcula-se 7 dias para o 1º ano de contrato e mais 3 dias para os 3 anos seguintes."]
[null,null,"F","Multa do FGTS e Contribuição Social sobre o Aviso Prévio Trabalhado",{"$f":"'Encargos Sociais'!E41","v":1.4500000000000001E-2},71.08]
[]
[null,null,null,"TOTAL DE PREVISÃO PARA RESCISÃO",null,{"$f":"SUM(F48:F53)","v":175.96999999999997}]
[]
[null,"MÓDULO 4 - CUSTO DO PROFISSIONAL AUSENTE",null,null,"Percentuais","Valor"]
[null,"Submódulo 4.1 - Ausências Legais"]
[null,null,"A","Férias (Arts. 129 e 130, inc. I, da CLT) - Calculado no Submódulo 2.1",0,{"$f":"ROUND(E59*$F$16,2)","v":0},null,"* Nota 1 - As alíneas “A” a “F” referem-se somente ao custo que será pago ao repositor pelos dias \ntrabalhados quando da necessidade de substituir a mão de obra alocada na prestação do serviço."]
[null,null,"B","Ausências Legais (Arts. 131 e 473 da CLT)",{"$f":"'Encargos Sociais'!E26","v":7.9000000000000008E-3},38.72,null,"* Nota 2 - Adotou-se a estimativa do SINAPI de 2 dias por ano."]
[null,null,"C","Licença-Paternidade (Art. 7º, XIX, e art. 10, §1º, do ADCT, CF/1988 e Art. 1º, II, da Lei 11.770/2008)",{"$f":"'Encargos Sociais'!E27","v":8.0000000000000004E-4},3.92,null,"* Nota 3 - Utilizada a proporção de 50% para homens, 5 dias de afastamento, e a probabilidade de um trabalhador requerer a Licença Paternidade em 5,22%, conforme SINAPI (citando dados da PNAD 2015)"]
[null,null,"D","Ausência por Acidente de Trabalho (Art. 131, III, da CLT)",{"$f":"'Encargos Sociais'!E28","v":8.9999999999999998E-4},4.41,null,"* Nota 4 - Utilzada a estatística de 1,96% dos contribuintes beneficiados com a emissão do auxílio, conforme Anuário Estatístico da Previdência Social. Afastamento de 15 dias a cargo da empresa."]
[null,null,"E","Afastamento Maternidade (Art. 71 da Lei nº 8.213/1991)",{"$f":"'Encargos Sociais'!E29","v":3.3E-3},16.18,null,"* Nota 5 - Utilizada a proporção de 50% para mulheres, 180 dias de afastamento, e a probabilidade de uma trabalhadora requerer a Licença Maternidade em 4,91%, conforme SINAPI (citando dados do IBGE 2016)"]
[null,null,"F","Auxílio Enfermidade - Doença (Art. 59 da Lei nº 8.213/1991)",{"$f":"'Encargos Sociais'!E30","v":7.1000000000000004E-3},34.799999999999997,null,"* Nota 6 - Utilizada a estatística de 3,37% dos contribuintes beneficiados com o auxílio, conforme Anuário Estatístico da Previdência Social de 2015 (acrescidos de 2 dias ao ano, para os quais o trabalhador nem requer o benefício da Previdência - conforme SINAPI)"]
[]
[null,"Submódulo 4.2 - Intrajornada"]
[null,null,"A","Intervalo para repouso ou alimentação",{"$f":"'Encargos Sociais'!E33","v":0},{"$f":"ROUND(E67*$F$16,2)","v":0}]
[]
[null,null,null,"QUADRO-RESUMO DO MÓDULO 4",null,"Valor"]
[null,null,null,"4.1 - Ausências Legais",{"$f":"SUM(E59:E64)","v":2.0000000000000004E-2},{"$f":"ROUND(E70*$F$16,2)","v":98.04}]
[null,null,null,"4.2 - Intrajornada",{"$f":"E67","v":0},{"$f":"ROUND(E71*$F$16,2)","v":0}]
[]
[null,null,null,"TOTAL DE PREVISÃO PARA RESCISÃO E INTERVALO INTRAJORNADA",null,{"$f":"SUM(F70:F71)","v":98.04}]
[]
[null,"MÓDULO 5 - INSUMOS DIVERSOS",null,null,null,"Valor"]
[null,null,"A","Uniformes - aquisição",null,0]
[null,null,"B","Materiais de consumo relacionados ao posto - aquisição",null,{"$f":"ROUND(HLOOKUP(B5,'Mat Cons'!I11:DX13,3)/12,2)","v":0}]
[null,null,"C","Ferramentas relacionadas ao posto - remuneração da sua depreciação / manutenção",null,{"$f":"HLOOKUP(B5,'Relacion - Ferram'!Q3:EF5,3)","v":30.05}]
[null,null,"D","Equipamentos relacionados ao posto - remuneração da sua depreciação / manutenção",null,{"$f":"HLOOKUP(B5,'Equip Rel'!Q11:EF13,3)","v":0}]
[null,null,"E","Equipamentos de Proteção Individual - EPI - aquisição",null,{"$f":"ROUND(HLOOKUP(B5,EPI!I4:X6,3)/12,2)","v":0}]
[]
[null,null,null,"TOTAL DE INSUMOS DIVERSOS",null,{"$f":"SUM(F76:F81)","v":30.05},null,"* Nota - Valores mensais por empregado"]
[]
[null,"MÓDULO 6 - CUSTOS INDIRETOS, TRIBUTOS E LUCRO - BDI",null,null,"Percentuais","Valor"]
[null,null,"A","Custos Indiretos",{"$f":"'BDI - Geral'!E7","v":2.2699999999999998E-2}]
[null,null,"A.1","Administração Central",{"$f":"'BDI - Geral'!E8","v":1.7299999999999999E-2}]
[null,null,"A.2","Seguros, Garantias e Riscos",{"$f":"'BDI - Geral'!E9","v":5.4000000000000003E-3}]
[null,null,"B","Lucro",{"$f":"'BDI - Geral'!E11","v":2.6700000000000002E-2}]
[null,null,"C","Tributos",{"$f":"SUM(E90:E91)","v":0.16899999999999998}]
[null,null,"C.1","Tributos Federais (COFINS, PIS e CPRB)",{"$f":"'BDI - Geral'!E19","v":0.11899999999999999}]
[null,null,"C.2","Tributos Distritais (ISS)",{"$f":"'BDI - Geral'!E24","v":0.05},null,null,"* Nota - Utilizou-se o indicado pelo Sindicato da Arquitetura e da Engenharia (Sinaenco, 2008, p. 22), que adota um percentual redutor de 20% no cálculo dos custos tributários relativos às contribuições PIS e COFINS"]
[null,null,"D","Despesas Financeiras",{"$f":"'BDI - Geral'!E14","v":4.3678394385358033E-3}]
[]
[null,null,null,"TOTAL DE BDI",{"$f":"'BDI - Geral'!E27","v":0.26910000000000001},{"$f":"ROUND(E94*E102,2)","v":2063.39}]
[]
[null,null,null,"QUADRO-RESUMO DO CUSTO MENSAL POR EMPREGADO - SEM O 13º","Valor"]
[null,null,null,"Módulo 1 - Composição da Remuneração",{"$f":"F16","v":4901.79}]
[null,null,null,"Módulo 2 - Encargos e Benefícios Anuais, Mensais e Diários",{"$f":"F45","v":2461.9}]
[null,null,null,"Módulo 3 - Provisão para Rescisão",{"$f":"F55","v":175.96999999999997}]
[null,null,null,"Módulo 4 - Custo de Reposição do Profissional Ausente",{"$f":"F73","v":98.04}]
[null,null,null,"Módulo 5 - Insumos Diversos",{"$f":"F82","v":30.05}]
[null,null,null,"SUBTOTAL (A+B+C+D+E)",{"$f":"SUM(E97:E101)","v":7667.7500000000009}]
[null,null,null,"Módulo 6 - Custos Indiretos, Tributos e Lucro",{"$f":"F94","v":2063.39}]
[]
[null,null,null,"TOTAL DO POSTO",{"$f":"SUM(E102:E103)","v":9731.1400000000012}]
[]
[null,"MÓDULO 7 - DESTAQUE DO MÓDULO 2 - 13º SALÁRIO",null,null,"Percentuais","Valor"]
[null,null,"A","13º Salário",{"$f":"'Encargos Sociais'!E32","v":8.3299999999999999E-2},{"$f":"ROUND(E108*F$16,2)","v":408.32}]
[null,null,"B","Encargos Sociais sobre o 13º Salário - Taxa calculada no SUBMÓDULO 2.2",{"$f":"SUM($E$24:$E$32)","v":0.17800000000000002},{"$f":"ROUND(E109*$F$108,2)","v":72.680000000000007},null,"* Nota 1 - Provisiona-se, mensalmente, o proporcional a 1/12 dos valores referentes a gratificação natalina e adicional de férias."]
[null,null,"C","BDI sobre o 13º Salário - Taxa calculada no MÓDULO 6",{"$f":"E94","v":0.26910000000000001},{"$f":"ROUND(E110*($F$108+$F$109),2)","v":129.44}]
[]
[null,null,null,"TOTAL DO DESTAQUE DO 13º SALÁRIO",null,{"$f":"SUM(F108:F110)","v":610.44000000000005}]
[]
[null,null,null,"QUADRO-RESUMO DO CUSTO MENSAL POR EMPREGADO","Valor"]
[null,null,null,"Custo total - sem o 13º Salário",{"$f":"ROUND(E105,2)","v":9731.14}]
[null,null,null,"Destaque do 13º Salário (valor mensal)",{"$f":"ROUND(F112,2)","v":610.44000000000005}]
[]
[null,null,null,"TOTAL DO POSTO",{"$f":"E115+E116","v":10341.58}]

{"sheet":"21","index":24,"n_rows":118,"n_cols":8,"rows_kept":118,"cut":false,"hidden":true,"merged":[[17,1,17,3],[1,1,1,5],[2,1,2,5],[4,1,4,2],[5,1,5,2],[7,1,7,3],[106,1,106,3],[39,3,39,5],[46,1,46,3],[56,1,56,3],[68,3,68,5],[74,1,74,3],[83,1,83,3]]}
[]
[null,"PLANILHA DE ESTIMATIVA DE CUSTOS"]
[null,"Padrão IN 05/2017 e IN 07/2018 - MPDG"]
[]
[null,21,null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$22,6)","v":0},"QUANTIDADE",{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$22,10)","v":0}]
[null,"CCT",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$22,16)","v":0},"DATA-BASE",{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$22,17)","v":"00:00:00"}]
[]
[null,"MÓDULO 1 - COMPOSIÇÃO DA REMUNERAÇÃO",null,null,null,"Valor"]
[null,null,"A","Salário-Base",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$22,8)","v":0}]
[null,null,"B","Adicional de Periculosidade",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$39,26)","v":0}]
[null,null,"C","Adicional de Insalubridade",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$39,32)","v":0}]
[null,null,"D","Adicional Noturno",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$52,47)","v":0},null,"* Nota 1 - O Módulo 1 refere-se ao valor mensal devido ao empregado pela prestação do serviço no período de 12 meses."]
[null,null,"E","Adicional de Hora Extra",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$69,64)","v":0},null,"* Nota 2 - O adicional de hora extra no feriado trabalhado foi suprimido pela Lei 13.467/17"]
[null,null,"F","Outros (especificar)",null,0,null,"* Nota 3 - ART. 7º, § 2º, DA LEI Nº 605/49.Sendo mensalista o obreiro, o adicional noturno pago de forma fixa já é considerado integrado para os efeitos do pagamento do repouso semanal remunerado, nos termos do art. 7º, § 2º, da Lei nº 605/49."]
[]
[null,null,null,"TOTAL DA REMUNERAÇÃO",null,{"$f":"SUM(F9:F14)","v":0}]
[]
[null,"MÓDULO 2 - ENCARGOS E BENEFÍCIOS ANUAIS, MENSAIS E DIÁRIOS",null,null,"Percentuais","Valor"]
[null,"Submódulo 2.1 - 13º Salário, Férias e Adicional de Férias"]
[null,null,"A","13º Salário - Calculado no Módulo 7 - Destacado",0,{"$f":"ROUND(E20*F$16,2)","v":0}]
[null,null,"B","Férias e Adicional de Férias",{"$f":"'Encargos Sociais'!E25+'Encargos Sociais'!E31","v":0.1212},{"$f":"ROUND(E21*F$16,2)","v":0},null,"* Nota 1 - Provisiona-se, mensalmente, o proporcional a 1/12 dos valores referentes a gratificação natalina, férias e adicional de férias."]
[null,null,null,null,null,null,null,"* Nota 2 - O adicional de férias contido no Submódulo 2.1 corresponde a 1/3 da remuneração que, por sua vez, é dividida por 12 contome Nota 1."]
[null,"Submódulo 2.2 - Encargos Previdenciários (GPS), Fundo de Garantia por Tempo de Serviço (FGTS) e Outras Contribuições"]
[null,null,"A","INSS (art. 22, inciso I, Lei nº 8.212/91)",{"$f":"'Encargos Sociais'!E14","v":0},{"$f":"ROUND(E24*($F$16+$F$41+$F$73),2)","v":0}]
[null,null,"B","Salário Educação (art. 3º, inciso I, Decreto nº 87.043/82)",{"$f":"'Encargos Sociais'!E15","v":2.5000000000000001E-2},{"$f":"ROUND(E25*($F$16+$F$41+$F$73),2)","v":0}]
[null,null,"C","SAT/RAT (art. 22, II, Lei 8.212/91 e Anexo V, Decreto 6.042/07) - Enquadramento 8211-3/00",{"$f":"'Encargos Sociais'!E16","v":0.03},0]
[null,null,"D","SESC ou SESI (art. 30, Lei nº 8.036/90 e art. 1º, Lei 8.154/90)",{"$f":"'Encargos Sociais'!E17","v":1.4999999999999999E-2},0]
[null,null,"E","SENAI ou SENAC (Decreto nº 2.318/86)",{"$f":"'Encargos Sociais'!E18","v":0.01},0]
[null,null,"F","SEBRAE (§ 3º, art. 8º, Lei 8.029/90, alterada pela Lei nº 8.154/90)",{"$f":"'Encargos Sociais'!E19","v":6.0000000000000001E-3},0]
[null,null,"G","INCRA (art. 1º, I, Decreto Lei 1.146/70 e Lei 7.787, de 30/06/89)",{"$f":"'Encargos Sociais'!E20","v":2E-3},0,null,"* Nota 1 - Os percentuais dos encargos previdenciários, do FGTS e demais contribuições são estabelecidos por legislação vigente."]
[null,null,"H","FGTS (Lei Complementar nº 110/01 e art. 30, Lei nº 8.036/90)",{"$f":"'Encargos Sociais'!E21","v":0.08},0,null,"* Nota 2 - O SAT, a depender do grau de risco do serviço, irá variar entre 1%, para risco leve, de 2%, para risco médio, e de 3% para risco grave."]
[null,null,"I","SECONCI (Convenções Coletivas de Trabalho da construção)",{"$f":"'Encargos Sociais'!E22","v":0.01},0,null,"* Nota 3 - Os percentuais do Submódulo 2.2 incidem sobre o Módulo 1 e o Submódulo 2.1."]
[]
[null,"Submódulo 2.3 - Benefícios Mensais e Diários"]
[null,null,"A","Auxílio Transporte",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$95,83)","v":0}]
[null,null,"B","Auxílio Alimentação",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$95,90)","v":0}]
[null,null,"C","Assistência Médica e Familiar",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$103,98)","v":0}]
[null,null,"D","Outros (Seguro de vida, auxílio funeral, auxílio odontológico e auxílio creche)",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$121,115)","v":0},null,"* Nota 1 - O valor informado deverá ser o custo real do benefício (descontado o valor eventualmente pago pelo empregado)."]
[null,null,null,null,null,null,null,"* Nota 2 - Observar a previsão dos benefícios contidos em Acordos, Convenções e Dissídios Coletivos de Trabalho e o disposto no art. 6º da IN 5/2017"]
[null,null,null,"QUADRO-RESUMO DO MÓDULO 2"]
[null,null,null,"2.1 - 13º Salário, Férias e Adicional de Férias - 13º Destacado - Calculado no Módulo 7 ",{"$f":"SUM(E20:E21)","v":0.1212},{"$f":"F20+F21","v":0}]
[null,null,null,"2.2 - Encargos Previdenciários (GPS), Fundo de Garantia por Tempo de Serviço (FGTS) e Contribuições",{"$f":"SUM(E24:E32)","v":0.17800000000000002},{"$f":"SUM(F24:F32)","v":0}]
[null,null,null,"2.3 - Benefícios Mensais e Diários",null,{"$f":"SUM(F35:F38)","v":0}]
[]
[null,null,null,"TOTAL DOS ENCARGOS E BENEFÍCIOS",null,{"$f":"SUM(F41:F43)","v":0}]
[]
[null,"MÓDULO 3 - PREVISÃO PARA RESCISÃO",null,null,"Percentuais","Valor"]
[null,null,"A","Aviso Prévio Indenizado (Art. 7º, inciso XXI, da CF/1988 e arts. 477, 487, §1º, e 491 da CLT)",{"$f":"'Encargos Sociais'!E36","v":5.0000000000000001E-3},{"$f":"ROUND(E48*$F$16,2)","v":0}]
[null,null,"B","Incidência do FGTS sobre o Aviso Prévio Indenizado (Súmula 305 TST)",{"$f":"'Encargos Sociais'!E37","v":4.0000000000000002E-4},0,null,"* Nota 1 - Adotou-se os parâmetros do estudo do STF (http://www.stf.jus.br/arquivo/cms/sobrestfestudosci/anexo/encargos_sociais_03102007.pdf), onde 5% do pessoal é demitido pelo empregador no decurso do contrato (para estes, considerou-se o aviso prévio indenizado). Desprezou-se as demissões por justa causa e os pedidos de demissão."]
[null,null,"C","Multa do FGTS e Contribuição Social sobre o Aviso Prévio Indenizado (Art. 18, §1º, da Lei 8.036/1990 e art. 1º da LC nº 110/2001)",{"$f":"'Encargos Sociais'!E38","v":1.9E-3},0,null,"* Nota 2 - No cálculo do percentual, considerou-se 36 dias, correspondendo à metade da duração média dos contratos (2 anos)"]
[null,null,"D","Aviso Prévio Trabalhado (Art. 488, parágrafo único, CLT)",{"$f":"'Encargos Sociais'!E39","v":1.2E-2},0,null,"* Nota 3 - Incide sobre a Remuneração + 13º salário (1/12) + Férias (1/12) + Adicional de Férias (1/36) x 50% multa (40% para o empregado e 10% de contribuição social) x 8% FGTS"]
[null,null,"E","Incidência de GPS, FGTS e outras contribuições sobre o Aviso Prévio Trabalhado",{"$f":"'Encargos Sociais'!E40","v":2.0999999999999999E-3},0,null,"* Nota 4 - Os 95% restantes do cálculo, a um prazo médio de contrato de 4 anos. Assim, calcula-se 7 dias para o 1º ano de contrato e mais 3 dias para os 3 anos seguintes."]
[null,null,"F","Multa do FGTS e Contribuição Social sobre o Aviso Prévio Trabalhado",{"$f":"'Encargos Sociais'!E41","v":1.4500000000000001E-2},0]
[]
[null,null,null,"TOTAL DE PREVISÃO PARA RESCISÃO",null,{"$f":"SUM(F48:F53)","v":0}]
[]
[null,"MÓDULO 4 - CUSTO DO PROFISSIONAL AUSENTE",null,null,"Percentuais","Valor"]
[null,"Submódulo 4.1 - Ausências Legais"]
[null,null,"A","Férias (Arts. 129 e 130, inc. I, da CLT) - Calculado no Submódulo 2.1",0,{"$f":"ROUND(E59*$F$16,2)","v":0},null,"* Nota 1 - As alíneas “A” a “F” referem-se somente ao custo que será pago ao repositor pelos dias \ntrabalhados quando da necessidade de substituir a mão de obra alocada na prestação do serviço."]
[null,null,"B","Ausências Legais (Arts. 131 e 473 da CLT)",{"$f":"'Encargos Sociais'!E26","v":7.9000000000000008E-3},0,null,"* Nota 2 - Adotou-se a estimativa do SINAPI de 2 dias por ano."]
[null,null,"C","Licença-Paternidade (Art. 7º, XIX, e art. 10, §1º, do ADCT, CF/1988 e Art. 1º, II, da Lei 11.770/2008)",{"$f":"'Encargos Sociais'!E27","v":8.0000000000000004E-4},0,null,"* Nota 3 - Utilizada a proporção de 50% para homens, 5 dias de afastamento, e a probabilidade de um trabalhador requerer a Licença Paternidade em 5,22%, conforme SINAPI (citando dados da PNAD 2015)"]
[null,null,"D","Ausência por Acidente de Trabalho (Art. 131, III, da CLT)",{"$f":"'Encargos Sociais'!E28","v":8.9999999999999998E-4},0,null,"* Nota 4 - Utilzada a estatística de 1,96% dos contribuintes beneficiados com a emissão do auxílio, conforme Anuário Estatístico da Previdência Social. Afastamento de 15 dias a cargo da empresa."]
[null,null,"E","Afastamento Maternidade (Art. 71 da Lei nº 8.213/1991)",{"$f":"'Encargos Sociais'!E29","v":3.3E-3},0,null,"* Nota 5 - Utilizada a proporção de 50% para mulheres, 180 dias de afastamento, e a probabilidade de uma trabalhadora requerer a Licença Maternidade em 4,91%, conforme SINAPI (citando dados do IBGE 2016)"]
[null,null,"F","Auxílio Enfermidade - Doença (Art. 59 da Lei nº 8.213/1991)",{"$f":"'Encargos Sociais'!E30","v":7.1000000000000004E-3},0,null,"* Nota 6 - Utilizada a estatística de 3,37% dos contribuintes beneficiados com o auxílio, conforme Anuário Estatístico da Previdência Social de 2015 (acrescidos de 2 dias ao ano, para os quais o trabalhador nem requer o benefício da Previdência - conforme SINAPI)"]
[]
[null,"Submódulo 4.2 - Intrajornada"]
[null,null,"A","Intervalo para repouso ou alimentação",{"$f":"'Encargos Sociais'!E33","v":0},{"$f":"ROUND(E67*$F$16,2)","v":0}]
[]
[null,null,null,"QUADRO-RESUMO DO MÓDULO 4",null,"Valor"]
[null,null,null,"4.1 - Ausências Legais",{"$f":"SUM(E59:E64)","v":2.0000000000000004E-2},{"$f":"ROUND(E70*$F$16,2)","v":0}]
[null,null,null,"4.2 - Intrajornada",{"$f":"E67","v":0},{"$f":"ROUND(E71*$F$16,2)","v":0}]
[]
[null,null,null,"TOTAL DE PREVISÃO PARA RESCISÃO E INTERVALO INTRAJORNADA",null,{"$f":"SUM(F70:F71)","v":0}]
[]
[null,"MÓDULO 5 - INSUMOS DIVERSOS",null,null,null,"Valor"]
[null,null,"A","Uniformes - aquisição",null,{"$f":"ROUND(HLOOKUP($B$5,#REF!,3)/12,2)","v":{"$error":"#REF!"}}]
[null,null,"B","Materiais de consumo relacionados ao posto - aquisição",null,{"$f":"ROUND(HLOOKUP(B5,'Mat Cons'!I11:DX13,3)/12,2)","v":0}]
[null,null,"C","Ferramentas relacionadas ao posto - remuneração da sua depreciação / manutenção",null,{"$f":"HLOOKUP(B5,'Relacion - Ferram'!Q3:EF5,3)","v":0}]
[null,null,"D","Equipamentos relacionados ao posto - remuneração da sua depreciação / manutenção",null,{"$f":"HLOOKUP(B5,'Equip Rel'!Q11:EF13,3)","v":0}]
[null,null,"E","Equipamentos de Proteção Individual - EPI - aquisição",null,{"$f":"ROUND(HLOOKUP(B5,EPI!I4:X6,3)/12,2)","v":0}]
[]
[null,null,null,"TOTAL DE INSUMOS DIVERSOS",null,{"$f":"SUM(F76:F81)","v":{"$error":"#REF!"}},null,"* Nota - Valores mensais por empregado"]
[]
[null,"MÓDULO 6 - CUSTOS INDIRETOS, TRIBUTOS E LUCRO - BDI",null,null,"Percentuais","Valor"]
[null,null,"A","Custos Indiretos",{"$f":"'BDI - Geral'!E7","v":2.2699999999999998E-2}]
[null,null,"A.1","Administração Central",{"$f":"'BDI - Geral'!E8","v":1.7299999999999999E-2}]
[null,null,"A.2","Seguros, Garantias e Riscos",{"$f":"'BDI - Geral'!E9","v":5.4000000000000003E-3}]
[null,null,"B","Lucro",{"$f":"'BDI - Geral'!E11","v":2.6700000000000002E-2}]
[null,null,"C","Tributos",{"$f":"SUM(E90:E91)","v":0.16899999999999998}]
[null,null,"C.1","Tributos Federais (COFINS, PIS e CPRB)",{"$f":"'BDI - Geral'!E19","v":0.11899999999999999}]
[null,null,"C.2","Tributos Distritais (ISS)",{"$f":"'BDI - Geral'!E24","v":0.05},null,null,"* Nota - Utilizou-se o indicado pelo Sindicato da Arquitetura e da Engenharia (Sinaenco, 2008, p. 22), que adota um percentual redutor de 20% no cálculo dos custos tributários relativos às contribuições PIS e COFINS"]
[null,null,"D","Despesas Financeiras",{"$f":"'BDI - Geral'!E14","v":4.3678394385358033E-3}]
[]
[null,null,null,"TOTAL DE BDI",{"$f":"'BDI - Geral'!E27","v":0.26910000000000001},{"$f":"E94*E102","v":{"$error":"#REF!"}}]
[]
[null,null,null,"QUADRO-RESUMO DO CUSTO MENSAL POR EMPREGADO - SEM O 13º","Valor"]
[null,null,null,"Módulo 1 - Composição da Remuneração",{"$f":"F16","v":0}]
[null,null,null,"Módulo 2 - Encargos e Benefícios Anuais, Mensais e Diários",{"$f":"F45","v":0}]
[null,null,null,"Módulo 3 - Provisão para Rescisão",{"$f":"F55","v":0}]
[null,null,null,"Módulo 4 - Custo de Reposição do Profissional Ausente",{"$f":"F73","v":0}]
[null,null,null,"Módulo 5 - Insumos Diversos",{"$f":"F82","v":{"$error":"#REF!"}}]
[null,null,null,"SUBTOTAL (A+B+C+D+E)",{"$f":"SUM(E97:E101)","v":{"$error":"#REF!"}}]
[null,null,null,"Módulo 6 - Custos Indiretos, Tributos e Lucro",{"$f":"F94","v":{"$error":"#REF!"}}]
[]
[null,null,null,"TOTAL DO POSTO",{"$f":"SUM(E102:E103)","v":{"$error":"#REF!"}}]
[]
[null,"MÓDULO 7 - DESTAQUE DO MÓDULO 2 - 13º SALÁRIO",null,null,"Percentuais","Valor"]
[null,null,"A","13º Salário",{"$f":"'Encargos Sociais'!E32","v":8.3299999999999999E-2},{"$f":"ROUND(E108*F$16,2)","v":0}]
[null,null,"B","Encargos Sociais sobre o 13º Salário - Taxa calculada no SUBMÓDULO 2.2",{"$f":"SUM($E$24:$E$32)","v":0.17800000000000002},{"$f":"ROUND(E109*$F$108,2)","v":0},null,"* Nota 1 - Provisiona-se, mensalmente, o proporcional a 1/12 dos valores referentes a gratificação natalina e adicional de férias."]
[null,null,"C","BDI sobre o 13º Salário - Taxa calculada no MÓDULO 6",{"$f":"E94","v":0.26910000000000001},{"$f":"ROUND(E110*($F$108+$F$109),2)","v":0}]
[]
[null,null,null,"TOTAL DO DESTAQUE DO 13º SALÁRIO",null,{"$f":"SUM(F108:F110)","v":0}]
[]
[null,null,null,"QUADRO-RESUMO DO CUSTO MENSAL POR EMPREGADO","Valor"]
[null,null,null,"Custo total - sem o 13º Salário",{"$f":"ROUND(E105,2)","v":{"$error":"#REF!"}}]
[null,null,null,"Destaque do 13º Salário (valor mensal)",{"$f":"ROUND(F112,2)","v":0}]
[]
[null,null,null,"TOTAL DO POSTO",{"$f":"E115+E116","v":{"$error":"#REF!"}}]

{"sheet":"Dados Gerais","index":25,"n_rows":124,"n_cols":61,"rows_kept":124,"cut":false,"hidden":false,"merged":[[3,1,3,2]]}
[]
[]
[]
[null,"INFORMAÇÕES DE ENTRADA"]
[]
[null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,null,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60]
[null,"",null,"CARGO 1","CARGO 2","CARGO 3","CARGO 4","CARGO 5","CARGO 6","CARGO 7","CARGO 8","CARGO 9","CARGO 10","CARGO 11","CARGO 12","CARGO 13","CARGO 14","CARGO 15","CARGO 16","CARGO 17","CARGO 18","CARGO 19","CARGO 20","CARGO 21","CARGO 22","CARGO 23","CARGO 24","CARGO 25","CARGO 26","CARGO 27","CARGO 28","CARGO 29","CARGO 30","CARGO 31","CARGO 32","CARGO 33","CARGO 34","CARGO 35","CARGO 36",null,"CARGO 40","CARGO 41","CARGO 42","CARGO 43","CARGO 44","CARGO 45","CARGO 46","CARGO 47","CARGO 48","CARGO 49","CARGO 50","CARGO 51","CARGO 52","CARGO 53","CARGO 54","CARGO 55","CARGO 56","CARGO 57","CARGO 58","CARGO 59","CARGO 60"]
[null,"INFORMAÇÕES BÁSICAS"]
[]
[null,"DESCRIÇÃO DOS POSTOS DE SERVIÇO"]
[null,null,null,"AJUDANTE DE BOMBEIRO HIDRÁULICO DE MANUTENÇÃO","AJUDANTE DE ELETRICISTA DE MANUTENÇÃO ","ASSISTENTE DE CONTROLE OPERACIONAL","BOMBEIRO HIDRÁULICO DE MANUTENÇÃO I","BOMBEIRO HIDRÁULICO DE MANUTENÇÃO II","ELETRICISTA DE MANUTENÇÃO I","ELETRICISTA DE MANUTENÇÃO II","OPERADOR DE GERADORES E NOBREAKS ","SUPERVISOR GERAL DE MANUTENÇÃO E INSTALAÇÕES ELÉTRICAS E HIDROSSANITÁRIAS","TÉCNICO DE AUTOMAÇÃO E CONTROLE","TÉCNICO DE CONTROLE LOGÍSTICO","TÉCNICO DE CONTROLE OPERACIONAL DE INSTALAÇÕES ELÉTRICAS","TÉCNICO DE CONTROLE OPERACIONAL DE INSTALAÇÕES HIDROSSANITÁRIAS","TÉCNICO DE INSTALAÇÕES RESIDENCIAIS","TÉCNICO DE MANUTENÇÃO DE INSTALAÇÕES ELÉTRICAS","TÉCNICO DE MANUTENÇÃO DE INSTALAÇÕES HIDROSSANITÁRIAS","BOMBEIRO HIDRÁULICO DE MANUTENÇÃO - PLANTONISTA DIURNO","BOMBEIRO HIDRÁULICO DE MANUTENÇÃO - PLANTONISTA NOTURNO","ELETRICISTA DE MANUTENÇÃO - PLANTONISTA DIURNO","ELETRICISTA DE MANUTENÇÃO - PLANTONISTA NOTURNO"]
[null,"REMUNERAÇÕES",null,2129.2600000000002,{"$f":"D12","v":2129.2600000000002},3240.37,2752.02,3240.37,2752.02,3240.37,2752.02,10778.75,6112.66,6112.66,6508.88,6508.88,6112.66,6112.66,6112.66,3240.37,3240.37,3240.37,3240.37]
[null,null,null,2129.2600000000002,2129.2600000000002,3240.37,2752.02,3240.37,2752.02,3240.37,2752.02,10778.75,6112.66,6112.66,6508.88,6508.88,6112.66,6112.66,6112.66,3240.37,3240.37,3240.37,3240.37]
[null,"QUANTIDADE DE POSTOS",null,{"$f":"IF(D13>D12,\"Maior que Edital\",0)","v":0},{"$f":"IF(E13>E12,\"Maior que Edital\",0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,17,20,4,{"$f":"16+1","v":17},6,{"$f":"24+1","v":25},9,3,1,2,1,3,2,1,{"$f":"5+1","v":6},{"$f":"5+1","v":6},4,4,4,4]
[null,"JORNADA"]
[null,null,"HORAS/DIA",8.8000000000000007,8.8000000000000007,8.8000000000000007,8.8000000000000007,8.8000000000000007,8.8000000000000007,8.8000000000000007,8.8000000000000007,8.8000000000000007,8.8000000000000007,8.8000000000000007,8.8000000000000007,8.8000000000000007,8.8000000000000007,8.8000000000000007,8.8000000000000007,12,12,12,12]
[null,null,"DIAS/MÊS",22,22,22,22,22,22,22,22,22,22,22,22,22,22,22,22,15,15,15,15]
[null,null,"HORAS/MÊS",{"$f":"D17*5*5","v":220},{"$f":"E17*5*5","v":220},{"$f":"F17*5*5","v":220},220,220,220,220,220,220,220,220,220,220,220,220,220,{"$f":"S19","v":220},{"$f":"T19","v":220},{"$f":"U19","v":220},{"$f":"V19","v":220}]
[null,"CCT UTILIZADA"]
[null,null,"SINDICATOS E REFERÊNCIA","SINDUSCON/DF x STICOMBE/DF \nCCT 2024/2025\nN.º DF000276/2024",{"$f":"D21","v":"SINDUSCON/DF x STICOMBE/DF \nCCT 2024/2025\nN.º DF000276/2024"},{"$f":"E21","v":"SINDUSCON/DF x STICOMBE/DF \nCCT 2024/2025\nN.º DF000276/2024"},"SINDUSCON/DF x STICOMBE/DF \nCCT 2024/2025\nN.º DF000276/2024","SINDUSCON/DF x STICOMBE/DF \nCCT 2024/2025\nN.º DF000276/2024","SINDUSCON/DF x STICOMBE/DF \nCCT 2024/2025\nN.º DF000276/2024","SINDUSCON/DF x STICOMBE/DF \nCCT 2024/2025\nN.º DF000276/2024","SINDUSCON/DF x STICOMBE/DF \nCCT 2024/2025\nN.º DF000276/2024","SINDUSCON/DF x STICOMBE/DF \nCCT 2024/2025\nN.º DF000276/2024","SINDUSCON/DF x STICOMBE/DF \nCCT 2024/2025\nN.º DF000276/2024","SINDUSCON/DF x STICOMBE/DF \nCCT 2024/2025\nN.º DF000276/2024","SINDUSCON/DF x STICOMBE/DF \nCCT 2024/2025\nN.º DF000276/2024","SINDUSCON/DF x STICOMBE/DF \nCCT 2024/2025\nN.º DF000276/2024","SINDUSCON/DF x STICOMBE/DF \nCCT 2024/2025\nN.º DF000276/2024","SINDUSCON/DF x STICOMBE/DF \nCCT 2024/2025\nN.º DF000276/2024","SINDUSCON/DF x STICOMBE/DF \nCCT 2024/2025\nN.º DF000276/2024","SINDUSCON/DF x STICOMBE/DF \nCCT 2024/2025\nN.º DF000276/2024","SINDUSCON/DF x STICOMBE/DF \nCCT 2024/2025\nN.º DF000276/2024","SINDUSCON/DF x STICOMBE/DF \nCCT 2024/2025\nN.º DF000276/2024","SINDUSCON/DF x STICOMBE/DF \nCCT 2024/2025\nN.º DF000276/2024"]
[null,null,"DATA-BASE","2024-05-01",{"$f":"D22","v":"2024-05-01"},{"$f":"E22","v":"2024-05-01"},"2024-05-01","2024-05-01","2024-05-01","2024-05-01","2024-05-01","2024-05-01","2024-05-01","2024-05-01","2024-05-01","2024-05-01","2024-05-01","2024-05-01","2024-05-01","2024-05-01","2024-05-01","2024-05-01","2024-05-01"]
[]
[null,"ADICIONAIS LEGAIS E GRATIFICAÇÕES"]
[]
[null,"PERICULOSIDADE (PERCENTUAL)"]
[null,null,null,0,0.3,0,0,0,0.3,0.3,0.3,0,0.3,0,0.3,0,0.3,0.3,0,0,0,0.3,0.3,null,0.3,0.3,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BASE DE CÁLCULO DO ADICIONAL DE PERICULOSIDADE (SALÁRIO BÁSICO)"]
[null,null,null,{"$f":"D13","v":2129.2600000000002},{"$f":"E13","v":2129.2600000000002},{"$f":"F13","v":3240.37},2752.02,3240.37,2752.02,3240.37,2752.02,10778.75,6112.66,6112.66,6508.88,6508.88,6112.66,6112.66,6112.66,3240.37,{"$f":"U13","v":3240.37},{"$f":"V13","v":3240.37},{"$f":"W13","v":3240.37},null,{"$f":"Y13","v":0},{"$f":"Z13","v":0},{"$f":"AA13","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"VALOR MENSAL DO ADICIONAL DE PERICULOSIDADE"]
[null,null,null,{"$f":"ROUND(D27*D13,2)","v":0},{"$f":"ROUND(E27*E13,2)","v":638.78},{"$f":"ROUND(F27*F13,2)","v":0},0,0,825.61,972.11,825.61,0,1833.8,0,1952.66,0,1833.8,1833.8,0,0,{"$f":"ROUND(U27*U13,2)","v":0},{"$f":"ROUND(V27*V13,2)","v":972.11},{"$f":"ROUND(W27*W13,2)","v":972.11},null,{"$f":"ROUND(Y27*Y13,2)","v":0},{"$f":"ROUND(Z27*Z13,2)","v":0},{"$f":"ROUND(AA27*AA13,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"INSALUBRIDADE (PERCENTUAL)"]
[null,null,null,0.4,0,0,0.4,0.4,0,0,0,0,0,0,0,0.4,0,0,0.4,0.4,0.4,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BASE DE CÁLCULO DO ADICIONAL DE INSALUBRIDADE (SALÁRIO MÍNIMO LEGAL)"]
[null,null,null,1412,1412,1412,1412,1412,1412,1412,1412,1412,1412,1412,1412,1412,1412,1412,1412,1412,1412,1412,1412,null,1100,1100,1100,1100,1100,1100,null,null,null,null,null,null,null,1100]
[null,"VALOR MENSAL DO ADICIONAL DE INSALUBRIDADE"]
[null,null,null,{"$f":"ROUND(D33*D35,2)","v":564.79999999999995},{"$f":"ROUND(E33*E35,2)","v":0},{"$f":"ROUND(F33*F35,2)","v":0},{"$f":"ROUND(G33*G35,2)","v":564.79999999999995},564.79999999999995,0,0,0,0,0,0,0,564.79999999999995,0,0,564.79999999999995,564.79999999999995,564.79999999999995,0,0,null,{"$f":"ROUND(Y33*Y35,2)","v":0},0,0,0,0,0,{"$f":"ROUND(AE33*AE35,2)","v":0},0,0,0,0,0,0,0,0]
[null,"GRATIFICAÇÃO - VALOR MENSAL (R$)"]
[null,null,"ADICIONAL DE SOBREAVISO\n[1/3 do valor da hora normal - 64,96 h (hidráulica) e 43,31 h (elétrica)]",0,0,0,0,0,0,0,0,0,{"$f":"ROUND(43.31*(M13+M31+M37)/M19/3,2)","v":521.46},0,{"$f":"ROUND(43.31*(O13+O31+O37)/O19/3,2)","v":555.26},{"$f":"ROUND(64.96*(P13+P31+P37)/P19/3,2)","v":696.22},{"$f":"ROUND(43.31*(Q13+Q31+Q37)/Q19/3,2)","v":521.46},{"$f":"ROUND(43.31*(R13+R31+R37)/R19/3,2)","v":521.46},{"$f":"ROUND(64.96*(S13+S31+S37)/S19/3,2)","v":657.22},0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"ADICIONAL NOTURNO"]
[]
[null,"INCIDÊNCIA (PERCENTUAL)"]
[null,null,null,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,null,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2]
[null,"HORAS REAIS POR DIA"]
[null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7,0,7,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"HORAS FICTAS POR DIA"]
[null,null,null,{"$f":"D46*8/7","v":0},{"$f":"E46*8/7","v":0},{"$f":"F46*8/7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U46*8/7","v":8},{"$f":"V46*8/7","v":0},{"$f":"W46*8/7","v":8},null,{"$f":"Y46*8/7","v":0},{"$f":"Z46*8/7","v":0},{"$f":"AA46*8/7","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BASE DE CÁLCULO DO ADICIONAL NOTURNO (INCLUINDO ADICIONAIS E GRATIFICAÇÕES)"]
[null,null,null,{"$f":"D13+D31+D37+D39","v":2694.0600000000004},{"$f":"E13+E31+E37+E39","v":2768.04},{"$f":"F13+F31+F37+F39","v":3240.37},3316.8199999999997,3805.17,3577.63,4212.4799999999996,3577.63,10778.75,8467.92,6112.66,9016.8000000000011,7769.9000000000005,8467.92,8467.92,7334.68,3805.17,{"$f":"U13+U31+U37+U39","v":3805.17},{"$f":"V13+V31+V37+V39","v":4212.4799999999996},{"$f":"W13+W31+W37+W39","v":4212.4799999999996},null,{"$f":"Y13+Y31+Y37+Y39","v":0},{"$f":"Z13+Z31+Z37+Z39","v":0},{"$f":"AA13+AA31+AA37+AA39","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"VALOR MENSAL DO ADICIONAL NOTURNO (HORA NORMAL + HORA REDUZIDA) - POR POSTO"]
[null,null,null,{"$f":"ROUND(D48*D18*D44*D50/D19,2)","v":0},{"$f":"ROUND(E48*E18*E44*E50/E19,2)","v":0},{"$f":"ROUND(F48*F18*F44*F50/F19,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(U48*U18*U44*U50/U19,2)","v":415.11},{"$f":"ROUND(V48*V18*V44*V50/V19,2)","v":0},{"$f":"ROUND(W48*W18*W44*W50/W19,2)","v":459.54},null,{"$f":"ROUND(Y48*Y18*Y44*Y50/Y19,2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(Z48*Z18*Z44*Z50/Z19,2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(AA48*AA18*AA44*AA50/AA19,2)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,"ADICIONAL DE HORA EXTRA"]
[]
[null,"INCIDÊNCIA (PERCENTUAL 1)"]
[null,null,null,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,null,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5]
[null,"HORAS EXTRAS POR MÊS (PERCENTUAL 1)"]
[null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"VALOR MENSAL DO ADICIONAL DE HORAS EXTRAS (PERCENTUAL 1) - POR POSTO"]
[null,null,null,{"$f":"ROUND(D59*D57*D13/D19,2)","v":0},{"$f":"ROUND(E59*E57*E13/E19,2)","v":0},{"$f":"ROUND(F59*F57*F13/F19,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(U59*U57*U13/U19,2)","v":0},{"$f":"ROUND(V59*V57*V13/V19,2)","v":0},{"$f":"ROUND(W59*W57*W13/W19,2)","v":0},null,{"$f":"ROUND(Y59*Y57*Y13/Y19,2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(Z59*Z57*Z13/Z19,2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(AA59*AA57*AA13/AA19,2)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"INCIDÊNCIA (PERCENTUAL 2)"]
[null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"HORAS EXTRAS POR MÊS (PERCENTUAL 2)"]
[null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"12*12/12","v":12},{"$f":"12*12/12","v":12},{"$f":"12*12/12","v":12},{"$f":"12*12/12","v":12},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"VALOR MENSAL DO ADICIONAL DE HORAS EXTRAS (PERCENTUAL 2) - POR POSTO"]
[null,null,null,{"$f":"ROUND(D65*D63*D13/D19,2)","v":0},{"$f":"ROUND(E65*E63*E13/E19,2)","v":0},{"$f":"ROUND(F65*F63*F13/F19,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(T65*T63*(T13+T31+T37)/T19,2)","v":207.55},{"$f":"ROUND(U65*U63*(U13+U31+U37)/U19,2)","v":207.55},{"$f":"ROUND(V65*V63*(V13+V31+V37)/V19,2)","v":229.77},{"$f":"ROUND(W65*W63*(W13+W31+W37)/W19,2)","v":229.77},null,{"$f":"ROUND(Y65*Y63*Y13/Y19,2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(Z65*Z63*Z13/Z19,2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(AA65*AA63*AA13/AA19,2)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"TOTAL MENSAL DOS ADICIONAIS DE HORAS EXTRAS - POR POSTO"]
[null,null,null,{"$f":"D67+D61","v":0},{"$f":"E67+E61","v":0},{"$f":"F67+F61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,207.55,{"$f":"U67+U61","v":207.55},{"$f":"V67+V61","v":229.77},{"$f":"W67+W61","v":229.77},null,{"$f":"Y67+Y61","v":{"$error":"#DIV/0!"}},{"$f":"Z67+Z61","v":{"$error":"#DIV/0!"}},{"$f":"AA67+AA61","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,"BENEFÍCIOS COMUNS - AUXÍLIO TRANSPORTE"]
[]
[null,"DISTRIBUIÇÃO ESTIMADA DE PROCEDÊNCIA"]
[null,null,"Cidade-satélite",{"$f":"100%-D75","v":0.59709999999999996},{"$f":"D74","v":0.59709999999999996},{"$f":"E74","v":0.59709999999999996},0.59709999999999996,0.59709999999999996,0.59709999999999996,0.59709999999999996,0.59709999999999996,0.59709999999999996,0.59709999999999996,0.59709999999999996,0.59709999999999996,0.59709999999999996,0.59709999999999996,0.59709999999999996,0.59709999999999996,0.59709999999999996,0.59709999999999996,0.59709999999999996,0.59709999999999996,null,0.68,0.68,0.68,0.68,0.68,0.68,0.68,0.68,0.68,0.68,0.68,0.68,0.68,0.68,0.68]
[null,null,"Região do entorno",{"$f":"ROUND(56/(Remunerações!E46),4)","v":0.40289999999999998},{"$f":"D75","v":0.40289999999999998},0.40289999999999998,0.40289999999999998,0.40289999999999998,0.40289999999999998,0.40289999999999998,0.40289999999999998,0.40289999999999998,0.40289999999999998,0.40289999999999998,0.40289999999999998,0.40289999999999998,0.40289999999999998,0.40289999999999998,0.40289999999999998,0.40289999999999998,0.40289999999999998,0.40289999999999998,0.40289999999999998,null,0.32,0.32,0.32,0.32,0.32,0.32,0.32,0.32,0.32,0.32,0.32,0.32,0.32,0.32,0.32]
[null,null,"Esplanada - apenas para os que vêm do entorno",{"$f":"D75","v":0.40289999999999998},0.40289999999999998,0.40289999999999998,0.40289999999999998,0.40289999999999998,0.40289999999999998,0.40289999999999998,0.40289999999999998,0.40289999999999998,0.40289999999999998,0.40289999999999998,0.40289999999999998,0.40289999999999998,0.40289999999999998,0.40289999999999998,0.40289999999999998,0.40289999999999998,0.40289999999999998,0.40289999999999998,0.40289999999999998,null,{"$f":"Y75","v":0.32},{"$f":"Z75","v":0.32},{"$f":"AA75","v":0.32},0.32,0.32,0.32,0.32,0.32,0.32,0.32,0.32,0.32,0.32,0.32,0.32]
[null,"VALORES DOS VALES"]
[null,null,"Cidade-satélite",5.5,{"$f":"D78","v":5.5},5.5,5.5,5.5,5.5,5.5,5.5,5.5,5.5,5.5,5.5,5.5,5.5,5.5,5.5,5.5,5.5,5.5,5.5,null,null,null,{"$f":"V78","v":5.5},5.5,0,0,0,5.5,5.5,0,0,0,5.5,5.5,0]
[null,null,"Região do entorno",16.66,{"$f":"D79","v":16.66},16.66,16.66,16.66,16.66,16.66,16.66,16.66,16.66,16.66,16.66,16.66,16.66,16.66,16.66,16.66,16.66,16.66,16.66,null,null,null,16.66,16.66,0,0,0,16.66,16.66,0,0,0,16.66,16.66,0]
[null,null,"Esplanada",2.75,{"$f":"D80","v":2.75},2.75,2.75,2.75,2.75,2.75,2.75,2.75,2.75,2.75,2.75,2.75,2.75,2.75,2.75,2.75,2.75,2.75,2.75,null,null,null,2.75,2.75,0,0,0,2.75,2.75,0,0,0,2.75,2.75,0]
[null,"VALOR MENSAL BRUTO DE PAGAMENTO - POR POSTO"]
[null,null,null,{"$f":"ROUND((D74*D78+D75*D79+D76*D80)*2*D18,2)","v":488.59},{"$f":"ROUND((E74*E78+E75*E79+E76*E80)*2*E18,2)","v":488.59},{"$f":"ROUND((F74*F78+F75*F79+F76*F80)*2*F18,2)","v":488.59},488.59,488.59,488.59,488.59,488.59,488.59,488.59,488.59,488.59,488.59,488.59,488.59,488.59,333.13,{"$f":"ROUND((U74*U78+U75*U79+U76*U80)*2*U18,2)","v":333.13},{"$f":"ROUND((V74*V78+V75*V79+V76*V80)*2*V18,2)","v":333.13},{"$f":"ROUND((W74*W78+W75*W79+W76*W80)*2*W18,2)","v":333.13},null,{"$f":"ROUND((Y74*Y78+Y75*Y79+Y76*Y80)*2*Y18,2)","v":0},{"$f":"ROUND((Z74*Z78+Z75*Z79+Z76*Z80)*2*Z18,2)","v":0},{"$f":"ROUND((AA74*AA78+AA75*AA79+AA76*AA80)*2*AA18,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"PERCENTUAL DE DESCONTO"]
[null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"X84","v":0},{"$f":"Y84","v":0},{"$f":"Z84","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"VALOR MENSAL DO DESCONTO - POR POSTO"]
[null,null,null,{"$f":"ROUND(D84*D13,2)","v":0},{"$f":"ROUND(E84*E13,2)","v":0},{"$f":"ROUND(F84*F13,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(U84*U13,2)","v":0},{"$f":"ROUND(V84*V13,2)","v":0},{"$f":"ROUND(W84*W13,2)","v":0},null,{"$f":"ROUND(Y84*Y13,2)","v":0},{"$f":"ROUND(Z84*Z13,2)","v":0},{"$f":"ROUND(AA84*AA13,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"VALOR MENSAL LÍQUIDO DO VALE TRANSPORTE - POR POSTO"]
[null,null,null,{"$f":"IF(D82>D86,D82-D86,0)","v":488.59},{"$f":"IF(E82>E86,E82-E86,0)","v":488.59},{"$f":"IF(F82>F86,F82-F86,0)","v":488.59},488.59,488.59,488.59,488.59,488.59,488.59,488.59,488.59,488.59,488.59,488.59,488.59,488.59,333.13,{"$f":"IF(U82>U86,U82-U86,0)","v":333.13},{"$f":"IF(V82>V86,V82-V86,0)","v":333.13},{"$f":"IF(W82>W86,W82-W86,0)","v":333.13},null,{"$f":"IF(Y82>Y86,Y82-Y86,0)","v":0},{"$f":"IF(Z82>Z86,Z82-Z86,0)","v":0},{"$f":"IF(AA82>AA86,AA82-AA86,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D88*D15","v":8306.0299999999988},{"$f":"E88*E15","v":9771.7999999999993},{"$f":"F88*F15","v":1954.36}]
[null,"BENEFÍCIOS COMUNS - AUXÍLIO ALIMENTAÇÃO"]
[]
[null,null,"VALOR CCT",{"$f":"ROUND((25.2*0.91)+6,2)","v":28.93},{"$f":"D92","v":28.93},28.93,28.93,28.93,28.93,28.93,28.93,28.93,28.93,28.93,28.93,28.93,28.93,28.93,28.93,28.93,28.93,28.93,28.93,null,{"$f":"X92","v":0},{"$f":"Y92","v":0},{"$f":"Z92","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"VALOR CD",35,{"$f":"D93","v":35},35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,null,24.31,24.31,24.31,24.31,24.31,24.31,24.31,24.31,24.31,24.31,24.31,24.31,24.31,24.31,24.31]
[null,"VALOR MENSAL DO AUXÍLIO ALIMENTAÇÃO - POR POSTO"]
[null,null,null,{"$f":"ROUND(LARGE(D92:D93,1)*D18,2)","v":770},{"$f":"ROUND(LARGE(E92:E93,1)*E18,2)","v":770},{"$f":"ROUND(LARGE(F92:F93,1)*F18,2)","v":770},{"$f":"ROUND(LARGE(G92:G93,1)*G18,2)","v":770},{"$f":"ROUND(LARGE(H92:H93,1)*H18,2)","v":770},770,770,770,770,770,770,770,770,{"$f":"ROUND(LARGE(Q92:Q93,1)*Q18,2)","v":770},770,770,525,{"$f":"ROUND(LARGE(U92:U93,1)*U18,2)","v":525},{"$f":"ROUND(LARGE(V92:V93,1)*V18,2)","v":525},{"$f":"ROUND(LARGE(W92:W93,1)*W18,2)","v":525},null,{"$f":"ROUND(LARGE(Y92:Y93,1)*Y18,2)","v":0},{"$f":"ROUND(LARGE(Z92:Z93,1)*Z18,2)","v":0},{"$f":"ROUND(LARGE(AA92:AA93,1)*AA18,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D88+D95","v":1258.5899999999999},{"$f":"E95*E15","v":15400},{"$f":"F95*F15","v":3080}]
[null,"BENEFÍCIOS ESPECIAIS - ASSISTÊNCIA MÉDICA E FAMILIAR"]
[]
[null,null,"OBRIGAÇÃO DE PAGTO","NÃO","NÃO","NÃO","NÃO","NÃO","NÃO","NÃO","NÃO","NÃO","NÃO","NÃO","NÃO","NÃO","NÃO","NÃO","NÃO","NÃO","NÃO","NÃO","NÃO",null,"NÃO","NÃO","NÃO","NÃO","NÃO","NÃO","NÃO","NÃO","NÃO","NÃO","NÃO","NÃO","NÃO","NÃO","NÃO"]
[null,null,"VALOR CCT",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"VALOR MERCADO ",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"VALOR MENSAL DO AUXÍLIO ESPECIAL - ASSISTÊNCIA MÉDICA E FAMILIAR - POR POSTO"]
[null,null,null,{"$f":"IF(D99=\"SIM\",ROUND(SMALL(D100:D101,1),2),0)","v":0},{"$f":"IF(E99=\"SIM\",ROUND(SMALL(E100:E101,1),2),0)","v":0},{"$f":"IF(F99=\"SIM\",ROUND(SMALL(F100:F101,1),2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(U99=\"SIM\",ROUND(SMALL(U100:U101,1),2),0)","v":0},{"$f":"IF(V99=\"SIM\",ROUND(SMALL(V100:V101,1),2),0)","v":0},{"$f":"IF(W99=\"SIM\",ROUND(SMALL(W100:W101,1),2),0)","v":0},null,{"$f":"IF(Y99=\"SIM\",ROUND(SMALL(Y100:Y101,1),2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"BENEFÍCIOS ESPECIAIS - SEGURO DE VIDA E AUXÍLIO-FUNERAL, AUX ODONT, AUX CRECHE"]
[]
[null,"SEGURO DE VIDA E AUXÍLIO FUNERAL"]
[null,null,"OBRIGAÇÃO DE PAGTO","SIM","SIM","SIM","SIM","SIM","SIM","SIM","SIM","SIM","SIM","SIM","SIM","SIM","SIM","SIM","SIM","SIM","SIM","SIM","SIM",null,"SIM","SIM","SIM","SIM","SIM","SIM","SIM","SIM","SIM","SIM","SIM","SIM","SIM","SIM","SIM"]
[null,null,"VALOR CCT"]
[null,null,"VALOR MERCADO",13.95,13.95,13.95,13.95,13.95,13.95,13.95,13.95,13.95,13.95,13.95,13.95,13.95,13.95,13.95,13.95,13.95,13.95,13.95,13.95,null,null,null,18.399999999999999,18.399999999999999,18.399999999999999,18.399999999999999,18.399999999999999,18.399999999999999,18.399999999999999,18.399999999999999,18.399999999999999,18.399999999999999,18.399999999999999,18.399999999999999,18.399999999999999]
[null,"VALOR MENSAL DO AUXÍLIO ESPECIAL - SEGURO DE VIDA E AUXÍLIO FUNERAL - POR POSTO"]
[null,null,null,{"$f":"IF(D108=\"SIM\",ROUND(SMALL(D109:D110,1),2),0)","v":13.95},{"$f":"IF(E108=\"SIM\",ROUND(SMALL(E109:E110,1),2),0)","v":13.95},{"$f":"IF(F108=\"SIM\",ROUND(SMALL(F109:F110,1),2),0)","v":13.95},13.95,13.95,13.95,13.95,13.95,13.95,13.95,13.95,13.95,13.95,13.95,13.95,13.95,13.95,{"$f":"IF(U108=\"SIM\",ROUND(SMALL(U109:U110,1),2),0)","v":13.95},{"$f":"IF(V108=\"SIM\",ROUND(SMALL(V109:V110,1),2),0)","v":13.95},{"$f":"IF(W108=\"SIM\",ROUND(SMALL(W109:W110,1),2),0)","v":13.95},null,{"$f":"IF(Y108=\"SIM\",ROUND(SMALL(Y109:Y110,1),2),0)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},18.399999999999999,18.399999999999999,18.399999999999999,18.399999999999999,18.399999999999999,18.399999999999999,18.399999999999999,18.399999999999999,18.399999999999999,18.399999999999999,18.399999999999999,18.399999999999999,18.399999999999999]
[null,"AUXÍLIO ODONTOLÓGICO"]
[null,null,"OBRIGAÇÃO DE PAGTO","NÃO","NÃO","NÃO","NÃO","NÃO","NÃO","NÃO","NÃO","NÃO","NÃO","NÃO","NÃO","NÃO","NÃO","NÃO","NÃO","NÃO","NÃO","NÃO","NÃO",null,"NÃO","NÃO","NÃO","NÃO","NÃO","NÃO","NÃO","NÃO","NÃO","NÃO","NÃO","NÃO","NÃO","NÃO","NÃO"]
[null,null,"VALOR CCT",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"VALOR MERCADO",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"VALOR MENSAL DO AUXÍLIO ESPECIAL - AUXILIO ODONTOLOGICO - POR POSTO"]
[null,null,null,{"$f":"IF(D114=\"SIM\",ROUND(SMALL(D115:D116,1),2),0)","v":0},{"$f":"IF(E114=\"SIM\",ROUND(SMALL(E115:E116,1),2),0)","v":0},{"$f":"IF(F114=\"SIM\",ROUND(SMALL(F115:F116,1),2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(U114=\"SIM\",ROUND(SMALL(U115:U116,1),2),0)","v":0},{"$f":"IF(V114=\"SIM\",ROUND(SMALL(V115:V116,1),2),0)","v":0},{"$f":"IF(W114=\"SIM\",ROUND(SMALL(W115:W116,1),2),0)","v":0},null,{"$f":"IF(Y114=\"SIM\",ROUND(SMALL(Y115:Y116,1),2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"TOTAL MENSAL DOS AUXÍLIOS ESPECIAIS - POR POSTO"]
[null,null,null,{"$f":"+D112+D118","v":13.95},{"$f":"+E112+E118","v":13.95},{"$f":"+F112+F118","v":13.95},13.95,13.95,13.95,13.95,13.95,13.95,13.95,13.95,13.95,13.95,13.95,13.95,13.95,13.95,{"$f":"+U112+U118","v":13.95},{"$f":"+V112+V118","v":13.95},{"$f":"+W112+W118","v":13.95},null,{"$f":"+Y112+Y118","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},18.399999999999999,18.399999999999999,18.399999999999999,18.399999999999999,18.399999999999999,18.399999999999999,18.399999999999999,18.399999999999999,18.399999999999999,18.399999999999999,18.399999999999999,18.399999999999999,18.399999999999999]
[]
[]
[]
[null,null,null,{"$f":"D95+D88","v":1258.5899999999999},{"$f":"E95+E88","v":1258.5899999999999},1258.5899999999999,1258.5899999999999,1258.5899999999999,1258.5899999999999,1258.5899999999999,1258.5899999999999,1258.5899999999999,1258.5899999999999,1258.5899999999999,1258.5899999999999,1258.5899999999999,1258.5899999999999,1258.5899999999999,1258.5899999999999,858.13,858.13,858.13,858.13,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Encargos Sociais","index":26,"n_rows":46,"n_cols":7,"rows_kept":46,"cut":false,"hidden":false,"merged":[[2,1,2,3],[3,1,3,4]]}
[]
[]
[]
[null,"ENCARGOS SOCIAIS SOBRE A MÃO DE OBRA"]
[null,null,null,null,"Percentuais"]
[]
[null,"Referência:"]
[]
[]
[null,"Categorias:"]
[null,null,"TODAS"]
[]
[null,"GRUPO A: Encargos Sociais Básicos - Previdenciários (GPS), Fundo de Garantia por Tempo de Serviço (FGTS) e Outras Contribuições",null,null,{"$f":"ROUND(SUM(E14:E22),4)","v":0.17799999999999999}]
[null,null,"A","INSS (art. 22, inciso I, Lei nº 8.212/91)",0]
[null,null,"B","Salário Educação (art. 3º, inciso I, Decreto nº 87.043/82)",2.5000000000000001E-2,null,"* Nota 1 - Os percentuais dos encargos previdenciários, do FGTS e demais contribuições são estabelecidos por legislação vigente."]
[null,null,"C","SAT/RAT (art. 22, II, Lei 8.212/91 e Anexo V, Decreto 6.042/07) - Enquadramento 4399-1/01",0.03,null,"* Nota 2 - O SAT, a depender do grau de risco do serviço, irá variar entre 1%, para risco leve, de 2%, para risco médio, e de 3% para risco grave."]
[null,null,"D","SESC ou SESI (art. 30, Lei nº 8.036/90 e art. 1º, Lei 8.154/90)",1.4999999999999999E-2,null,"* Nota 3 - Os percentuais do Submódulo 2.2 incidem sobre o Módulo 1, o Submódulo 2.1, o Módulo 3, o Módulo 4 e o Módulo 6."]
[null,null,"E","SENAI ou SENAC (Decreto nº 2.318/86)",0.01]
[null,null,"F","SEBRAE (§ 3º, art. 8º, Lei 8.029/90, alterada pela Lei nº 8.154/90)",6.0000000000000001E-3]
[null,null,"G","INCRA (art. 1º, I, Decreto Lei 1.146/70 e Lei 7.787, de 30/06/89)",2E-3]
[null,null,"H","FGTS (Lei Complementar nº 110/01 e art. 30, Lei nº 8.036/90)",0.08]
[null,null,"I","SECONCI (Convenções Coletivas de Trabalho da construção)",0.01]
[]
[null,"GRUPO B: Encargos Sociais Relacionados ao Custo do Profissional Ausente - Ausências Legais",null,null,{"$f":"ROUND(SUM(E25:E33),4)","v":0.22450000000000001}]
[null,null,"A","Férias (Arts. 129 e 130, inc. I, da CLT)",{"$f":"ROUND(1/11,4)","v":9.0899999999999995E-2},null,"* Nota 1 - As alíneas “A” a “F” referem-se somente ao custo que será pago ao repositor pelos dias \ntrabalhados quando da necessidade de substituir a mão de obra alocada na prestação do serviço."]
[null,null,"B","Ausências Legais (Arts. 131 e 473 da CLT)",{"$f":"ROUND(2/252,4)","v":7.9000000000000008E-3},null,"* Nota 2 - Adotou-se a estimativa do SINAPI de 2 dias por ano. Em 252 dias úteis por ano."]
[null,null,"C","Licença-Paternidade (Art. 7º, XIX, e art. 10, §1º, do ADCT, CF/1988 e Art. 1º, II, da Lei 11.770/2008)",{"$f":"ROUND((5/(30*12))*0.0596,4)","v":8.0000000000000004E-4},null,"* Nota 3 - Utilizada a proporção de 50% para homens, 5 dias de afastamento, e a probabilidade de um trabalhador requerer a Licença Paternidade em 5,96%, conforme SINAPI (Anuário Estatístico da Previdência Social - 2017)"]
[null,null,"D","Ausência por Acidente de Trabalho (Art. 131, III, da CLT)",{"$f":"ROUND(0.0205*15/360,4)","v":8.9999999999999998E-4},null,"* Nota 4 - Utilzada a estatística de 2,05% dos contribuintes beneficiados com a emissão do auxílio, conforme Anuário Estatístico da Previdência Social. Afastamento de 15 dias a cargo da empresa."]
[null,null,"E","Afastamento Maternidade (Art. 71 da Lei nº 8.213/1991)",{"$f":"ROUND(0.0508*(120/360)*(30+30*4/3)/360,4)","v":3.3E-3},null,"* Nota 5 - Utilizada a estimativa de 120 dias de afastamento, e a probabilidade de uma trabalhadora requerer a Licença Maternidade em 5,08%, conforme SINAPI (citando dados do IBGE 2017) - A própria previdência paga o benefício pelos 120 dias, contudo o empregador arca com o 13º e com as férias"]
[null,null,"F","Auxílio Enfermidade - Doença (Art. 59 da Lei nº 8.213/1991)",{"$f":"ROUND(((0.0376*15)+2)/360,4)","v":7.1000000000000004E-3},null,"* Nota 6 - Utilizada a estatística de 3,76% dos contribuintes beneficiados com o auxílio, conforme Anuário Estatístico da Previdência Social de 2016 (acrescidos de 2 dias ao ano, para os quais o trabalhador nem requer o benefício da Previdência - conforme SINAPI)"]
[null,null,"G","Adicional de Férias (componente do Submódulo 2.1)",{"$f":"ROUND(1/3*1/11,4)","v":3.0300000000000001E-2},null,"* Nota 7 - O adicional de férias contido no Submódulo 2.1 corresponde a 1/3 da remuneração que, por sua vez, é dividida por 12 contome Nota 1."]
[null,null,"H","13º Salário (destacado na planilha de custos)",{"$f":"ROUND(1/12,4)","v":8.3299999999999999E-2},null,"* Nota 8 - Provisiona-se, mensalmente, o proporcional a 1/12 dos valores referentes a gratificação natalina e adicional de férias."]
[null,null,"I","Intervalo para repouso ou alimentação (componente do Submódulo 4.2)",0]
[]
[null,"GRUPO C: Encargos Sociais Relacionados à Previsão para Rescisão Trabalhista",null,null,{"$f":"ROUND(SUM(E36:E41),4)","v":3.5900000000000001E-2}]
[null,null,"A","Aviso Prévio Indenizado (Art. 7º, inciso XXI, da CF/1988 e arts. 477, 487, §1º, e 491 da CLT)",{"$f":"ROUND(0.05*30/300,4)","v":5.0000000000000001E-3},null,"* Nota 1 - Considerou-se demissões de 5% para substituições, a um prazo estimado de contrato de 30 meses. Considerou-se os 5% demitidos sem justa causa e recebendo aviso indenizado."]
[null,null,"B","Incidência do FGTS sobre o Aviso Prévio Indenizado (Súmula 305 TST)",{"$f":"ROUND(E21*E36,4)","v":4.0000000000000002E-4}]
[null,null,"C","Multa do FGTS e Contribuição Social sobre o Aviso Prévio Indenizado (Art. 18, §1º, da Lei 8.036/1990 e art. 1º da LC nº 110/2001)",{"$f":"ROUND((1+1/12+1/12+1/36)*0.4*E21*0.05,4)","v":1.9E-3},null,"* Nota 2 - Incide sobre a Remuneração + 13º salário (1/12) + Férias (1/12) + Adicional de Férias (1/36) x 40% multa para o empregador x 8% FGTS x taxa de rotatividade estimada 5%"]
[null,null,"D","Aviso Prévio Trabalhado (Art. 488, parágrafo único, CLT)",{"$f":"ROUND(((7+2*3)*100%/360)/3,4)","v":1.2E-2},null,"* Nota 3 - Considerou-se demissões de 100% ao final do contrato, com um prazo médio estimado de 3 anos. Assim, calcula-se 7 dias para o 1º ano de contrato e mais 3 dias para os 2 anos seguintes. Total 13 dias."]
[null,null,"E","Incidência de GPS, FGTS e outras contribuições sobre o Aviso Prévio Trabalhado",{"$f":"ROUND(E39*E13,4)","v":2.0999999999999999E-3}]
[null,null,"F","Multa do FGTS e Contribuição Social sobre o Aviso Prévio Trabalhado",{"$f":"ROUND(((1+1/12+1/12+1/36)*0.4*E21*(1-0.05))*12/30,4)","v":1.4500000000000001E-2},null,"* Nota 4 - Incide sobre a Remuneração + 13º salário (1/12) + Férias (1/12) + Adicional de Férias (1/36) x 40% multa para o empregador x 8% FGTS x (1- taxa de rotatividade estimada Nota2)"]
[]
[null,"GRUPO D: Reincidências",null,null,{"$f":"ROUND(SUM(E44:E44),4)","v":0.04}]
[null,null,"A","Reincidência do Grupo A sobre o Grupo B",{"$f":"E13*E24","v":3.9960999999999997E-2}]
[]
[null,null,null,"SOMATÓRIO - ENCARGOS SOCIAIS SOBRE A MÃO DE OBRA",{"$f":"E43+E35+E24+E13","v":0.47839999999999999}]

{"sheet":"Encargos Sociais HE","index":27,"n_rows":47,"n_cols":7,"rows_kept":47,"cut":false,"hidden":false,"merged":[[2,1,2,3],[3,1,3,4]]}
[]
[]
[]
[null,"ENCARGOS SOCIAIS SOBRE A MÃO DE OBRA - HORAS EXTRAS"]
[null,null,null,null,"Percentuais"]
[]
[null,"Referência:"]
[]
[]
[null,"Categorias:"]
[null,null,"TODAS"]
[]
[null,"GRUPO A: Encargos Sociais Básicos - Previdenciários (GPS), Fundo de Garantia por Tempo de Serviço (FGTS) e Outras Contribuições",null,null,{"$f":"ROUND(SUM(E14:E22),4)","v":0.17799999999999999}]
[null,null,"A","INSS (art. 22, inciso I, Lei nº 8.212/91)",0]
[null,null,"B","Salário Educação (art. 3º, inciso I, Decreto nº 87.043/82)",2.5000000000000001E-2,null,"* Nota 1 - Os percentuais dos encargos previdenciários, do FGTS e demais contribuições são estabelecidos por legislação vigente."]
[null,null,"C","SAT/RAT (art. 22, II, Lei 8.212/91 e Anexo V, Decreto 6.042/07) - Enquadramento 4399-1/01",0.03,null,"* Nota 2 - O SAT, a depender do grau de risco do serviço, irá variar entre 1%, para risco leve, de 2%, para risco médio, e de 3% para risco grave."]
[null,null,"D","SESC ou SESI (art. 30, Lei nº 8.036/90 e art. 1º, Lei 8.154/90)",1.4999999999999999E-2,null,"* Nota 3 - Os percentuais do Submódulo 2.2 incidem sobre o Módulo 1, o Submódulo 2.1, o Módulo 3, o Módulo 4 e o Módulo 6."]
[null,null,"E","SENAI ou SENAC (Decreto nº 2.318/86)",0.01]
[null,null,"F","SEBRAE (§ 3º, art. 8º, Lei 8.029/90, alterada pela Lei nº 8.154/90)",6.0000000000000001E-3]
[null,null,"G","INCRA (art. 1º, I, Decreto Lei 1.146/70 e Lei 7.787, de 30/06/89)",2E-3]
[null,null,"H","FGTS (Lei Complementar nº 110/01 e art. 30, Lei nº 8.036/90)",0.08]
[null,null,"I","SECONCI (Convenções Coletivas de Trabalho da construção)",0.01]
[]
[null,"GRUPO B: Encargos Sociais Relacionados ao Custo do Profissional Ausente - Ausências Legais",null,null,{"$f":"ROUND(SUM(E25:E34),4)","v":0.39119999999999999}]
[null,null,"A","Férias (Arts. 129 e 130, inc. I, da CLT)",{"$f":"ROUND(1/11,4)","v":9.0899999999999995E-2},null,"* Nota 1 - As alíneas “A” a “F” referem-se somente ao custo que será pago ao repositor pelos dias \ntrabalhados quando da necessidade de substituir a mão de obra alocada na prestação do serviço."]
[null,null,"B","Ausências Legais (Arts. 131 e 473 da CLT)",{"$f":"ROUND(2/252,4)","v":7.9000000000000008E-3},null,"* Nota 2 - Adotou-se a estimativa do SINAPI de 2 dias por ano. Em 252 dias úteis por ano."]
[null,null,"C","Licença-Paternidade (Art. 7º, XIX, e art. 10, §1º, do ADCT, CF/1988 e Art. 1º, II, da Lei 11.770/2008)",{"$f":"ROUND((5/(30*12))*0.0596,4)","v":8.0000000000000004E-4},null,"* Nota 3 - Utilizada a proporção de 50% para homens, 5 dias de afastamento, e a probabilidade de um trabalhador requerer a Licença Paternidade em 5,96%, conforme SINAPI (Anuário Estatístico da Previdência Social - 2017)"]
[null,null,"D","Ausência por Acidente de Trabalho (Art. 131, III, da CLT)",{"$f":"ROUND(0.0205*15/360,4)","v":8.9999999999999998E-4},null,"* Nota 4 - Utilzada a estatística de 2,05% dos contribuintes beneficiados com a emissão do auxílio, conforme Anuário Estatístico da Previdência Social. Afastamento de 15 dias a cargo da empresa."]
[null,null,"E","Afastamento Maternidade (Art. 71 da Lei nº 8.213/1991)",{"$f":"ROUND(0.0508*(120/360)*(30+30*4/3)/360,4)","v":3.3E-3},null,"* Nota 5 - Utilizada a estimativa de 120 dias de afastamento, e a probabilidade de uma trabalhadora requerer a Licença Maternidade em 5,08%, conforme SINAPI (citando dados do IBGE 2017) - A própria previdência paga o benefício pelos 120 dias, contudo o empregador arca com o 13º e com as férias"]
[null,null,"F","Auxílio Enfermidade - Doença (Art. 59 da Lei nº 8.213/1991)",{"$f":"ROUND(((0.0376*15)+2)/360,4)","v":7.1000000000000004E-3},null,"* Nota 6 - Utilizada a estatística de 3,76% dos contribuintes beneficiados com o auxílio, conforme Anuário Estatístico da Previdência Social de 2016 (acrescidos de 2 dias ao ano, para os quais o trabalhador nem requer o benefício da Previdência - conforme SINAPI)"]
[null,null,"G","Adicional de Férias (componente do Submódulo 2.1)",{"$f":"ROUND(1/3*1/11,4)","v":3.0300000000000001E-2},null,"* Nota 7 - O adicional de férias contido no Submódulo 2.1 corresponde a 1/3 da remuneração que, por sua vez, é dividida por 12 contome Nota 1."]
[null,null,"H","13º Salário (destacado na planilha de custos)",{"$f":"ROUND(1/12,4)","v":8.3299999999999999E-2},null,"* Nota 8 - Provisiona-se, mensalmente, o proporcional a 1/12 dos valores referentes a gratificação natalina e adicional de férias."]
[null,null,"I","Intervalo para repouso ou alimentação (componente do Submódulo 4.2)",0]
[null,null,"J","Repouso Semanal Remunerado (DSR)",{"$f":"5/30","v":0.16666666666666666},null,"* Nota 9 - 5 dias de repouso por mês"]
[]
[null,"GRUPO C: Encargos Sociais Relacionados à Previsão para Rescisão Trabalhista",null,null,{"$f":"ROUND(SUM(E37:E42),4)","v":3.5900000000000001E-2}]
[null,null,"A","Aviso Prévio Indenizado (Art. 7º, inciso XXI, da CF/1988 e arts. 477, 487, §1º, e 491 da CLT)",{"$f":"ROUND(0.05*30/300,4)","v":5.0000000000000001E-3},null,"* Nota 1 - Considerou-se demissões de 5% para substituições, a um prazo estimado de contrato de 30 meses. Considerou-se os 5% demitidos sem justa causa e recebendo aviso indenizado."]
[null,null,"B","Incidência do FGTS sobre o Aviso Prévio Indenizado (Súmula 305 TST)",{"$f":"ROUND(E21*E37,4)","v":4.0000000000000002E-4}]
[null,null,"C","Multa do FGTS e Contribuição Social sobre o Aviso Prévio Indenizado (Art. 18, §1º, da Lei 8.036/1990 e art. 1º da LC nº 110/2001)",{"$f":"ROUND((1+1/12+1/12+1/36)*0.4*E21*0.05,4)","v":1.9E-3},null,"* Nota 2 - Incide sobre a Remuneração + 13º salário (1/12) + Férias (1/12) + Adicional de Férias (1/36) x 40% multa para o empregador x 8% FGTS x taxa de rotatividade estimada 5%"]
[null,null,"D","Aviso Prévio Trabalhado (Art. 488, parágrafo único, CLT)",{"$f":"ROUND(((7+2*3)*100%/360)/3,4)","v":1.2E-2},null,"* Nota 3 - Considerou-se demissões de 100% ao final do contrato, com um prazo médio estimado de 3 anos. Assim, calcula-se 7 dias para o 1º ano de contrato e mais 3 dias para os 2 anos seguintes. Total 13 dias."]
[null,null,"E","Incidência de GPS, FGTS e outras contribuições sobre o Aviso Prévio Trabalhado",{"$f":"ROUND(E40*E13,4)","v":2.0999999999999999E-3}]
[null,null,"F","Multa do FGTS e Contribuição Social sobre o Aviso Prévio Trabalhado",{"$f":"ROUND(((1+1/12+1/12+1/36)*0.4*E21*(1-0.05))*12/30,4)","v":1.4500000000000001E-2},null,"* Nota 4 - Incide sobre a Remuneração + 13º salário (1/12) + Férias (1/12) + Adicional de Férias (1/36) x 40% multa para o empregador x 8% FGTS x (1- taxa de rotatividade estimada Nota2)"]
[]
[null,"GRUPO D: Reincidências",null,null,{"$f":"ROUND(SUM(E45:E45),4)","v":6.9599999999999995E-2}]
[null,null,"A","Reincidência do Grupo A sobre o Grupo B",{"$f":"E13*E24","v":6.963359999999999E-2}]
[]
[null,null,null,"SOMATÓRIO - ENCARGOS SOCIAIS SOBRE A MÃO DE OBRA",{"$f":"E44+E36+E24+E13","v":0.67469999999999997}]

{"sheet":"BDI servicos","index":28,"n_rows":27,"n_cols":7,"rows_kept":27,"cut":false,"hidden":false,"merged":[[2,1,2,3],[3,1,3,4]]}
[]
[]
[]
[null,"COMPOSIÇÃO DA TAXA DE CUSTOS INDIRETOS, TRIBUTOS E LUCRO - BDI"]
[null,"APLICAÇÃO: SERVIÇOS SOB DEMANDA",null,null,"Percentuais"]
[]
[null,"Custos Indiretos da Contratada",null,null,{"$f":"SUM(E8:E9)","v":6.2E-2}]
[null,null,"A","Administração Central",4.4900000000000002E-2,null,"* Nota 1 - O Somatório da Administração Central com o Lucro deve ser inferior a 12%"]
[null,null,"B","Seguros, Garantias e Riscos",{"$f":"0.82%+0.89%","v":1.7099999999999997E-2}]
[]
[null,"Lucro",null,null,{"$f":"SUM(E12:E12)","v":4.3700000000000003E-2}]
[null,null,"A","Lucro Real sobre os Custos Administrados",4.3700000000000003E-2]
[]
[null,"Despesas Financeiras",null,null,{"$f":"E15","v":4.3678394385358033E-3}]
[null,null,"A","Cálculo Baseado no Prazo para a Restituição dos Desembolsos Realizados pelo Contratado e na Taxa de Retorno Arbitrada",{"$f":"(1+E17)^(E16/252)-1","v":4.3678394385358033E-3},null,"* Nota 1 - DF = [(1+TR)^(DU/252)]/100"]
[null,null,"A.1","Dias Úteis Considerados",11,null,"* Nota 2 - Diferença de dias entre o desembolso, pelo contratado, e o pagamento, pela Câmara"]
[null,null,"A.2","Taxa de Retorno",{"$f":"'BDI - Geral'!E17","v":0.105},null,"* Nota 3 - A taxa sugerida é a taxa SELIC do dia"]
[]
[null,"Impostos - Tributos Federais",null,null,{"$f":"SUM(E20:E22)","v":6.2799999999999995E-2}]
[null,null,"A","Contribuição para o Financiamento da Seguridade Social - COFINS",{"$f":"ROUND(0.8*7.6%*0.24,4)","v":1.46E-2},null,"* Nota 1 - Redução de 20% considerando as deduções permitidas em Lei, conforme SENGE, citado pelo TCU - Acórdão 2622/2013"]
[null,null,"B","Programa de Integração Social - PIS",{"$f":"ROUND(0.8*1.65%*0.24,4)","v":3.2000000000000002E-3},null,"* Nota 2 - Redução de 20% considerando as deduções permitidas em Lei, conforme SENGE, citado pelo TCU - Acórdão 2622/2013"]
[null,null,"C","Contribuição Previdenciária sobre a Receita Bruta - CPRB",4.4999999999999998E-2,null,"* Nota 3 - Lei 12.546/2011 - Verificar atualizações e setores beneficiados"]
[]
[null,"Impostos - Tributos Distritais",null,null,{"$f":"SUM(E25:E25)","v":0.05}]
[null,null,"A","Imposto sobre Serviço de Qualquer Natureza - ISS",0.05]
[]
[null,null,null,"SOMATÓRIO - ENCARGOS SOCIAIS SOBRE A MÃO DE OBRA",{"$f":"ROUND((((1+E7)*(1+E11)*(1+E14)/(1-E19-E24))-1),4)","v":0.25480000000000003},null,"* Nota 1 - [(1+AC+SGR)*(1+L)*(1+DF)/(1-CONFINS-PIS-CPRB-ISS)]-1"]

{"sheet":"BDI - Geral","index":29,"n_rows":27,"n_cols":7,"rows_kept":27,"cut":false,"hidden":false,"merged":[[2,1,2,3],[3,1,3,4]]}
[]
[]
[]
[null,"COMPOSIÇÃO DA TAXA DE CUSTOS INDIRETOS, TRIBUTOS E LUCRO - BDI"]
[null,"APLICAÇÃO: MÃO DE OBRA, 13º, MATERIAIS, EPC E EQUIPAMENTO DE REGISTRO DE FREQUÊNCIA",null,null,"Percentuais"]
[]
[null,"Custos Indiretos da Contratada",null,null,{"$f":"SUM(E8:E9)","v":2.2699999999999998E-2}]
[null,null,"A","Administração Central - Inclui despesas para o atendimento às exigências da NR-04",1.7299999999999999E-2,null,"* Nota 1 - O Somatório da Administração Central com o Lucro deve ser inferior a 12%"]
[null,null,"B","Seguros, Garantias e Riscos",{"$f":"0.34%+0.2%","v":5.4000000000000003E-3},null,"* Nota 2 - O risco previsto para o porte do contrato majorado em mais 0,20% devido ao não pagamento dos insumos componentes do custo do posto quando da ausência do mesmo."]
[]
[null,"Lucro",null,null,{"$f":"SUM(E12:E12)","v":2.6700000000000002E-2}]
[null,null,"A","Lucro Real sobre os Custos Administrados",2.6700000000000002E-2]
[]
[null,"Despesas Financeiras",null,null,{"$f":"E15","v":4.3678394385358033E-3}]
[null,null,"A","Cálculo Baseado no Prazo para a Restituição dos Desembolsos Realizados pelo Contratado e na Taxa de Retorno Arbitrada",{"$f":"(1+E17)^(E16/252)-1","v":4.3678394385358033E-3},null,"* Nota 1 - DF = [(1+TR)^(DU/252)]/100"]
[null,null,"A.1","Dias Úteis Considerados",11,null,"* Nota 2 - Diferença de dias entre o desembolso, pelo contratado, e o pagamento, pela Câmara"]
[null,null,"A.2","Taxa de Retorno",0.105,null,"* Nota 3 - A taxa sugerida é a taxa SELIC do dia"]
[]
[null,"Impostos - Tributos Federais",null,null,{"$f":"SUM(E20:E22)","v":0.11899999999999999}]
[null,null,"A","Contribuição para o Financiamento da Seguridade Social - COFINS",{"$f":"0.8*7.6%","v":6.08E-2},null,"* Nota 1 - Redução de 20% considerando as deduções permitidas em Lei, conforme SENGE, citado pelo TCU - Acórdão 2622/2013"]
[null,null,"B","Programa de Integração Social - PIS",{"$f":"0.8*1.65%","v":1.3200000000000002E-2},null,"* Nota 2 - Redução de 20% considerando as deduções permitidas em Lei, conforme SENGE, citado pelo TCU - Acórdão 2622/2013"]
[null,null,"C","Contribuição Previdenciária sobre a Receita Bruta - CPRB",4.4999999999999998E-2,null,"* Nota 3 - Lei 12.546/2011 - Verificar atualizações e setores beneficiados"]
[]
[null,"Impostos - Tributos Distritais",null,null,{"$f":"SUM(E25:E25)","v":0.05}]
[null,null,"A","Imposto sobre Serviço de Qualquer Natureza - ISS",0.05,null,"* Nota 1 - Adotada a alíquota de 5% considerando o enquadramento como fornecimento de mão de obra contratada pelo prestador, serviço previsto no item 17.05 do Manual do Substitutivo Tributário do ISS/DF e artigo 27 do Decreto 25.508/2005 do GDF"]
[]
[null,null,null,"SOMATÓRIO - BDI",{"$f":"ROUND((((1+E7)*(1+E11)*(1+E14)/(1-E19-E24))-1),4)","v":0.26910000000000001},null,"* Nota 1 - [(1+AC+SGR)*(1+L)*(1+DF)/(1-CONFINS-PIS-CPRB-ISS)]-1"]

{"sheet":"BDI materiais","index":30,"n_rows":27,"n_cols":7,"rows_kept":27,"cut":false,"hidden":false,"merged":[[2,1,2,3],[3,1,3,4]]}
[]
[]
[]
[null,"COMPOSIÇÃO DA TAXA DE CUSTOS INDIRETOS, TRIBUTOS E LUCRO - BDI"]
[null,"APLICAÇÃO: MATERIAIS SOB DEMANDA",null,null,"Percentuais"]
[]
[null,"Custos Indiretos da Contratada",null,null,{"$f":"ROUND(SUM(E8:E9),4)","v":2.07E-2}]
[null,null,"A","Administração Central",1.7299999999999999E-2,null,"* Nota 1 - O Somatório da Administração Central com o Lucro deve ser inferior a 12%"]
[null,null,"B","Seguros, Garantias e Riscos",3.3999999999999998E-3]
[]
[null,"Lucro",null,null,{"$f":"SUM(E12:E12)","v":2.6700000000000002E-2}]
[null,null,"A","Lucro Real sobre os Custos Administrados",{"$f":"'BDI - Geral'!E12","v":2.6700000000000002E-2}]
[]
[null,"Despesas Financeiras",null,null,{"$f":"E15","v":4.4000000000000003E-3}]
[null,null,"A","Cálculo Baseado no Prazo para a Restituição dos Desembolsos Realizados pelo Contratado e na Taxa de Retorno Arbitrada",{"$f":"ROUND((1+E17)^(E16/252)-1,4)","v":4.4000000000000003E-3},null,"* Nota 1 - DF = [(1+TR)^(DU/252)]/100"]
[null,null,"A.1","Dias Úteis Considerados",11,null,"* Nota 2 - Diferença de dias entre o desembolso, pelo contratado, e o pagamento, pela Câmara"]
[null,null,"A.2","Taxa de Retorno",{"$f":"'BDI - Geral'!E17","v":0.105},null,"* Nota 3 - A taxa sugerida é a taxa SELIC do dia"]
[]
[null,"Impostos - Tributos Federais",null,null,{"$f":"SUM(E20:E22)","v":5.3199999999999997E-2}]
[null,null,"A","Contribuição para o Financiamento da Seguridade Social - COFINS",{"$f":"ROUND(0.8*7.6%*0.11,4)","v":6.7000000000000002E-3},null,"* Nota 1 - Redução de 20% considerando as deduções permitidas em Lei, conforme SENGE, citado pelo TCU - Acórdão 2622/2013"]
[null,null,"B","Programa de Integração Social - PIS",{"$f":"ROUND(0.8*1.65%*0.11,4)","v":1.5E-3},null,"* Nota 2 - Redução de 20% considerando as deduções permitidas em Lei, conforme SENGE, citado pelo TCU - Acórdão 2622/2013"]
[null,null,"C","Contribuição Previdenciária sobre a Receita Bruta - CPRB",4.4999999999999998E-2,null,"* Nota 3 - Lei 12.546/2011 - Verificar atualizações e setores beneficiados"]
[]
[null,"Impostos - Tributos Distritais",null,null,{"$f":"SUM(E25:E25)","v":0.05}]
[null,null,"A","Imposto sobre Serviço de Qualquer Natureza - ISS",{"$f":"'BDI - Geral'!E25","v":0.05},null,"Nota 1 - Utilizado o mesmo percentual do ISS do BDI Geral conforme  Decreto N. 45.111/2023 do GDF e orientações fornecidas pela Secretaria de Estado de economia do GDF, Atendimento virtual n.º 20240315-55513."]
[]
[null,null,null,"SOMATÓRIO - BDI MATERIAIS",{"$f":"ROUND((((1+E7)*(1+E11)*(1+E14)/(1-E19-E24))-1),4)","v":0.17369999999999999},null,"* Nota 1 - [(1+AC+SGR)*(1+L)*(1+DF)/(1-CONFINS-PIS-CPRB-ISS)]-1"]

{"sheet":"NOT - Demanda","index":31,"n_rows":45,"n_cols":10,"rows_kept":45,"cut":false,"hidden":false,"merged":[[1,1,1,3],[2,1,2,7],[5,2,5,3]]}
[]
[]
[null,"ADICIONAL NOTURNO SOB DEMANDA"]
[]
[]
[null,null,"CATEGORIAS",null,"QTDE DE POSTOS","HORAS / MÊS (por posto)","TOTAL HORAS / MÊS","% NOTURNA"]
[]
[null,null,8,{"$f":"HLOOKUP($C8,'Dados Gerais'!$D$6:$BX$11,6)","v":"OPERADOR DE GERADORES E NOBREAKS "},1,{"$f":"168/12","v":14},{"$f":"E8*F8","v":14},0.2]
[]
[]
[null,null,"AJUSTE DE HORAS FICTAS",null,"AJUSTE H.NOT","HORA NORMAL","H.FICTAS/MÊS","H.ÚTEIS/MÊS"]
[]
[null,null,{"$f":"C8","v":8},{"$f":"D8","v":"OPERADOR DE GERADORES E NOBREAKS "},60,52.5,{"$f":"G8*(E13/F13)","v":16},{"$f":"HLOOKUP(C13,'Dados Gerais'!$D$6:$BX$20,14,0)","v":220}]
[]
[]
[null,null,"VALOR DO ADICIONAL NOTURNO",null,null,"SALÁRIO MÊS","VL.H.NORMAL","ADICIONAL/HORA"]
[]
[null,null,{"$f":"C13","v":8},{"$f":"D13","v":"OPERADOR DE GERADORES E NOBREAKS "},null,{"$f":"VLOOKUP(C18,Remunerações!$C$4:$K$23,9,0)-VLOOKUP(C18,Remunerações!$C$4:$K$23,7,0)","v":3577.63},{"$f":"F18/H13","v":16.261954545454547},{"$f":"G18*(H8)","v":3.2523909090909093}]
[]
[]
[null,null,"RESUMO DO ADICIONAL NOTURNO SOB DEMANDA"]
[null,null,"TOTAIS MENSAIS",null,null,null,"PREÇO MENSAL"]
[]
[null,null,{"$f":"C18","v":8},{"$f":"D18","v":"OPERADOR DE GERADORES E NOBREAKS "},null,null,{"$f":"H18*G13","v":52.038254545454549}]
[]
[null,null,null,null,null,"SOMATÓRIO TOTAL MENSAL",{"$f":"SUM(G24:G24)","v":52.038254545454549},null,null,{"$f":"168*60/52.5*H18","v":624.45905454545459}]
[null,null,null,null,null,"SOMATÓRIO TOTAL ANUAL",{"$f":"G26*12","v":624.45905454545459}]
[]
[]
[null,null,"ENCARGOS SOCIAIS E BDI SOBRE ADICIONAL NOTURNO SOB DEMANDA"]
[null,null,"TOTAIS MENSAIS",null,null,"PERCENTUAIS","PREÇO MENSAL"]
[]
[null,null,null,"ENCARGOS SOCIAIS",null,{"$f":"'Encargos Sociais'!E46","v":0.47839999999999999},{"$f":"F33*G26","v":24.895100974545457}]
[null,null,null,"BDI",null,{"$f":"'BDI - Geral'!E27","v":0.26910000000000001},{"$f":"F34*(G26+G33)","v":20.702765970432001}]
[]
[null,null,null,null,null,"SOMATÓRIO TOTAL MENSAL",{"$f":"SUM(G33:G35)","v":45.597866944977454}]
[null,null,null,null,null,"SOMATÓRIO TOTAL ANUAL",{"$f":"G36*12","v":547.17440333972945}]
[]
[]
[null,null,"VALOR TOTAL ADICIONAL NOTURNO SOB DEMANDA (COM ENCARGOS SOCIAIS E BDI INCLUSOS)"]
[]
[]
[]
[null,null,null,null,null,"SOMATÓRIO TOTAL MENSAL",{"$f":"G26+G36","v":97.636121490432004}]
[null,null,null,null,null,"SOMATÓRIO TOTAL ANUAL",{"$f":"G44*12","v":1171.633457885184}]

{"sheet":"HE - Demanda","index":32,"n_rows":86,"n_cols":16,"rows_kept":86,"cut":false,"hidden":false,"merged":[[72,3,72,8],[79,3,79,8],[83,3,83,8],[0,1,0,13],[3,1,3,13],[32,1,32,13],[61,3,61,12],[70,11,70,12],[69,11,69,12],[62,11,62,12],[63,11,63,12],[65,11,65,12]]}
[null,"HORAS EXTRAS SOB DEMANDA"]
[]
[]
[null,"SERVIÇO EXTRAORDINÁRIO REALIZADO NOS SÁBADOS - ADICIONAL 50% - ESTIMATIVA"]
[]
[]
[null,null,"ITEM","POSTO DE TRABALHO","REMUNERAÇÃO","CUSTO DA HORA+50%","HORAS/DIA","REMUNERAÇÃO/DIA","VA + VT (DIA)","ENCARGOS SOCIAIS HE","CUSTO/ SÁBADO","POSTOS/SÁBADO","SÁBADOS/ANO","TOTAL MENSAL",null,"TOTAL DE HORAS"]
[null,null,1,{"$f":"HLOOKUP(C8,'Dados Gerais'!$D$6:$BI$11,6)","v":"AJUDANTE DE BOMBEIRO HIDRÁULICO DE MANUTENÇÃO"},{"$f":"'1'!F16","v":2694.0600000000004},{"$f":"1.5*E8/220","v":18.368590909090912},9,{"$f":"F8*G8","v":165.31731818181822},{"$f":"('Dados Gerais'!$D$95+'Dados Gerais'!$D$88)/'Dados Gerais'!$D$18","v":57.208636363636359},{"$f":"'Encargos Sociais HE'!$E$47","v":0.67469999999999997},{"$f":"(H8)*(1+J8)+I8","v":334.06554912272736},6,39,{"$f":"ROUND(K8*L8*M8/12,2)","v":6514.28},null,{"$f":"G8*L8*M8","v":2106}]
[null,null,2,{"$f":"HLOOKUP(C9,'Dados Gerais'!$D$6:$BI$11,6)","v":"AJUDANTE DE ELETRICISTA DE MANUTENÇÃO "},{"$f":"'2'!F16","v":2768.04},{"$f":"1.5*E9/220","v":18.872999999999998},{"$f":"G8","v":9},169.85699999999997,{"$f":"I8","v":57.208636363636359},{"$f":"J8","v":0.67469999999999997},{"$f":"(H9)*(1+J9)+I9","v":341.66815426363632},6,39,{"$f":"ROUND(K9*L9*M9/12,2)","v":6662.53},null,{"$f":"G9*L9*M9","v":2106}]
[null,null,3,{"$f":"HLOOKUP(C10,'Dados Gerais'!$D$6:$BI$11,6)","v":"ASSISTENTE DE CONTROLE OPERACIONAL"},{"$f":"'3'!F$16","v":3240.37},22.09343181818182,9,198.84088636363637,{"$f":"I9","v":57.208636363636359},{"$f":"J9","v":0.67469999999999997},390.20746875681817,2,13,845.45,null,234]
[null,null,4,{"$f":"HLOOKUP(C11,'Dados Gerais'!$D$6:$BI$11,6)","v":"BOMBEIRO HIDRÁULICO DE MANUTENÇÃO I"},{"$f":"'4'!F$16","v":3316.8199999999997},22.614681818181815,9,203.53213636363634,57.208636363636359,0.67469999999999997,398.06390513181816,6,39,7762.25,null,2106]
[null,null,5,{"$f":"HLOOKUP(C12,'Dados Gerais'!$D$6:$BI$11,6)","v":"BOMBEIRO HIDRÁULICO DE MANUTENÇÃO II"},{"$f":"'5'!F$16","v":3805.17},25.944340909090908,9,233.49906818181816,57.208636363636359,0.67469999999999997,448.24952584772723,3,39,4370.43,null,1053]
[null,null,6,{"$f":"HLOOKUP(C13,'Dados Gerais'!$D$6:$BI$11,6)","v":"ELETRICISTA DE MANUTENÇÃO I"},{"$f":"'6'!F$16","v":3577.63},24.392931818181818,9,219.53638636363635,57.208636363636359,0.67469999999999997,424.86622260681816,6,39,8284.89,null,2106]
[null,null,7,{"$f":"HLOOKUP(C14,'Dados Gerais'!$D$6:$BI$11,6)","v":"ELETRICISTA DE MANUTENÇÃO II"},{"$f":"'7'!F$16","v":4212.4799999999996},28.721454545454542,9,258.49309090909088,57.208636363636359,0.67469999999999997,490.10701570909089,3,39,4778.54,null,1053]
[null,null,8,{"$f":"HLOOKUP(C15,'Dados Gerais'!$D$6:$BI$11,6)","v":"OPERADOR DE GERADORES E NOBREAKS "},{"$f":"'8'!F$16","v":3577.63},24.392931818181818,9,219.53638636363635,57.208636363636359,0.67469999999999997,424.86622260681816,2,26,1841.09,null,468]
[null,null,9,{"$f":"HLOOKUP(C16,'Dados Gerais'!$D$6:$BI$11,6)","v":"SUPERVISOR GERAL DE MANUTENÇÃO E INSTALAÇÕES ELÉTRICAS E HIDROSSANITÁRIAS"},{"$f":"'9'!F$16","v":10778.75},73.491477272727266,9,661.42329545454538,57.208636363636359,0.67469999999999997,1164.8942292613635,null,null,0,null,0]
[null,null,10,{"$f":"HLOOKUP(C17,'Dados Gerais'!$D$6:$BI$11,6)","v":"TÉCNICO DE AUTOMAÇÃO E CONTROLE"},{"$f":"'10'!F$16","v":8467.92},57.735818181818189,9,519.62236363636373,57.208636363636359,0.67469999999999997,927.42020874545483,1,39,3014.12,null,351]
[null,null,11,{"$f":"HLOOKUP(C18,'Dados Gerais'!$D$6:$BI$11,6)","v":"TÉCNICO DE CONTROLE LOGÍSTICO"},{"$f":"'11'!F$16","v":6112.66},41.677227272727272,9,375.09504545454547,57.208636363636359,0.67469999999999997,685.38030898636373,1,13,742.5,null,117]
[null,null,12,{"$f":"HLOOKUP(C19,'Dados Gerais'!$D$6:$BI$11,6)","v":"TÉCNICO DE CONTROLE OPERACIONAL DE INSTALAÇÕES ELÉTRICAS"},{"$f":"'12'!F$16","v":9016.8000000000011},61.478181818181824,9,553.30363636363643,57.208636363636359,0.67469999999999997,983.82623618181833,1,39,3197.44,null,351]
[null,null,13,{"$f":"HLOOKUP(C20,'Dados Gerais'!$D$6:$BI$11,6)","v":"TÉCNICO DE CONTROLE OPERACIONAL DE INSTALAÇÕES HIDROSSANITÁRIAS"},{"$f":"'13'!F$16","v":7769.9000000000005},52.976590909090909,9,476.7893181818182,57.208636363636359,0.67469999999999997,855.68770752272735,1,39,2780.99,null,351]
[null,null,14,{"$f":"HLOOKUP(C21,'Dados Gerais'!$D$6:$BI$11,6)","v":"TÉCNICO DE INSTALAÇÕES RESIDENCIAIS"},{"$f":"'14'!F$16","v":8467.92},57.735818181818189,9,519.62236363636373,57.208636363636359,0.67469999999999997,927.42020874545483,1,26,2009.41,null,234]
[null,null,15,{"$f":"HLOOKUP(C22,'Dados Gerais'!$D$6:$BI$11,6)","v":"TÉCNICO DE MANUTENÇÃO DE INSTALAÇÕES ELÉTRICAS"},{"$f":"'15'!F$16","v":8467.92},57.735818181818189,9,519.62236363636373,57.208636363636359,0.67469999999999997,927.42020874545483,1,39,3014.12,null,351]
[null,null,16,{"$f":"HLOOKUP(C23,'Dados Gerais'!$D$6:$BI$11,6)","v":"TÉCNICO DE MANUTENÇÃO DE INSTALAÇÕES HIDROSSANITÁRIAS"},{"$f":"'16'!F$16","v":7334.68},50.009181818181823,9,450.08263636363642,57.208636363636359,0.67469999999999997,810.96202748181838,1,39,2635.63,null,351]
[null,null,17,{"$f":"HLOOKUP(C24,'Dados Gerais'!$D$6:$BI$11,6)","v":"BOMBEIRO HIDRÁULICO DE MANUTENÇÃO - PLANTONISTA DIURNO"},{"$f":"'17'!F$16","v":4012.7200000000003},27.359454545454547,9,246.23509090909093,57.208636363636359,0.67469999999999997,469.57854310909096,null,null,0,null,0]
[null,null,18,{"$f":"HLOOKUP(C25,'Dados Gerais'!$D$6:$BI$11,6)","v":"BOMBEIRO HIDRÁULICO DE MANUTENÇÃO - PLANTONISTA NOTURNO"},{"$f":"'18'!F$16","v":4427.83},30.18975,9,271.70774999999998,57.208636363636359,0.67469999999999997,512.23760528863636,null,null,0,null,0]
[null,null,19,{"$f":"HLOOKUP(C26,'Dados Gerais'!$D$6:$BI$11,6)","v":"ELETRICISTA DE MANUTENÇÃO - PLANTONISTA DIURNO"},{"$f":"'19'!F$16","v":4442.25},30.288068181818183,9,272.59261363636364,57.208636363636359,0.67469999999999997,513.71948642045459,null,null,0,null,0]
[null,null,20,{"$f":"HLOOKUP(C27,'Dados Gerais'!$D$6:$BI$11,6)","v":"ELETRICISTA DE MANUTENÇÃO - PLANTONISTA NOTURNO"},{"$f":"'20'!F$16","v":4901.79},33.421295454545451,9,300.79165909090904,57.208636363636359,0.67469999999999997,{"$f":"(H27)*(1+J27)+I27","v":560.94442784318176},null,null,0,null,0]
[]
[null,null,null,"TOTAL MENSAL",null,null,null,null,null,null,null,null,null,{"$f":"SUM(N8:N28)","v":58453.670000000006}]
[]
[]
[]
[null,"SERVIÇO EXTRAORDINÁRIO REALIZADO NOS DOMINGOS - ADICIONAL 100% - ESTIMATIVA"]
[]
[]
[null,null,"ITEM","POSTO DE TRABALHO","REMUNERAÇÃO","CUSTO DA HORA+100%","HORAS/DIA","REMUNERAÇÃO/DIA","VA + VT (DIA)","ENCARGOS SOCIAIS HE","CUSTO/ DOMINGO","POSTOS/DOMINGO","DOMINGOS/ANO","TOTAL MENSAL",null,"TOTAL DE HORAS"]
[null,null,1,{"$f":"HLOOKUP(C37,'Dados Gerais'!$D$6:$BI$11,6)","v":"AJUDANTE DE BOMBEIRO HIDRÁULICO DE MANUTENÇÃO"},{"$f":"E8","v":2694.0600000000004},{"$f":"2*E37/220","v":24.491454545454548},9,{"$f":"F37*G37","v":220.42309090909094},{"$f":"I8","v":57.208636363636359},{"$f":"J8","v":0.67469999999999997},{"$f":"(H37)*(1+J37)+I37","v":426.35118670909094},4,5.2,{"$f":"ROUND(K37*L37*M37/12,2)","v":739.01},null,{"$f":"G37*L37*M37","v":187.20000000000002}]
[null,null,2,{"$f":"HLOOKUP(C38,'Dados Gerais'!$D$6:$BI$11,6)","v":"AJUDANTE DE ELETRICISTA DE MANUTENÇÃO "},2768.04,{"$f":"2*E38/220","v":25.163999999999998},{"$f":"G37","v":9},{"$f":"F38*G38","v":226.47599999999997},{"$f":"I37","v":57.208636363636359},{"$f":"J37","v":0.67469999999999997},{"$f":"(H38)*(1+J38)+I38","v":436.48799356363634},4,5.2,{"$f":"ROUND(K38*L38*M38/12,2)","v":756.58},null,{"$f":"G38*L38*M38","v":187.20000000000002}]
[null,null,3,{"$f":"HLOOKUP(C39,'Dados Gerais'!$D$6:$BI$11,6)","v":"ASSISTENTE DE CONTROLE OPERACIONAL"},3240.37,29.457909090909091,9,265.12118181818181,{"$f":"I38","v":57.208636363636359},{"$f":"J38","v":0.67469999999999997},501.20707955454543,2,2.6,217.19,null,46.800000000000004]
[null,null,4,{"$f":"HLOOKUP(C40,'Dados Gerais'!$D$6:$BI$11,6)","v":"BOMBEIRO HIDRÁULICO DE MANUTENÇÃO I"},3316.8199999999997,30.152909090909088,9,271.37618181818181,57.208636363636359,0.67469999999999997,511.68232805454545,4,5.2,886.92,null,187.20000000000002]
[null,null,5,{"$f":"HLOOKUP(C41,'Dados Gerais'!$D$6:$BI$11,6)","v":"BOMBEIRO HIDRÁULICO DE MANUTENÇÃO II"},3805.17,34.592454545454544,9,311.33209090909088,57.208636363636359,0.67469999999999997,578.59648900909087,2,5.2,501.45,null,93.600000000000009]
[null,null,6,{"$f":"HLOOKUP(C42,'Dados Gerais'!$D$6:$BI$11,6)","v":"ELETRICISTA DE MANUTENÇÃO I"},3577.63,32.523909090909093,9,292.71518181818186,57.208636363636359,0.67469999999999997,547.41875135454552,4,5.2,948.86,null,187.20000000000002]
[null,null,7,{"$f":"HLOOKUP(C43,'Dados Gerais'!$D$6:$BI$11,6)","v":"ELETRICISTA DE MANUTENÇÃO II"},4212.4799999999996,38.295272727272724,9,344.65745454545453,57.208636363636359,{"$f":"J42","v":0.67469999999999997},634.40647549090909,2,5.2,549.82000000000005,null,93.600000000000009]
[null,null,8,{"$f":"HLOOKUP(C44,'Dados Gerais'!$D$6:$BI$11,6)","v":"OPERADOR DE GERADORES E NOBREAKS "},3577.63,32.523909090909093,9,292.71518181818186,57.208636363636359,0.67469999999999997,547.41875135454552,2,3.25,296.52,null,58.5]
[null,null,9,{"$f":"HLOOKUP(C45,'Dados Gerais'!$D$6:$BI$11,6)","v":"SUPERVISOR GERAL DE MANUTENÇÃO E INSTALAÇÕES ELÉTRICAS E HIDROSSANITÁRIAS"},10778.75,97.98863636363636,9,881.89772727272725,57.208636363636359,0.67469999999999997,1534.1227602272727,null,null,0,null,0]
[null,null,10,{"$f":"HLOOKUP(C46,'Dados Gerais'!$D$6:$BI$11,6)","v":"TÉCNICO DE AUTOMAÇÃO E CONTROLE"},8467.92,76.981090909090909,9,692.82981818181815,57.208636363636359,0.67469999999999997,1217.4907328727272,1,5.2,527.58000000000004,null,46.800000000000004]
[null,null,11,{"$f":"HLOOKUP(C47,'Dados Gerais'!$D$6:$BI$11,6)","v":"TÉCNICO DE CONTROLE LOGÍSTICO"},6112.66,55.569636363636363,9,500.12672727272729,57.208636363636359,0.67469999999999997,894.7708665272728,1,2.6,193.87,null,23.400000000000002]
[null,null,12,{"$f":"HLOOKUP(C48,'Dados Gerais'!$D$6:$BI$11,6)","v":"TÉCNICO DE CONTROLE OPERACIONAL DE INSTALAÇÕES ELÉTRICAS"},9016.8000000000011,81.970909090909103,9,737.73818181818194,57.208636363636359,0.67469999999999997,1292.6987694545458,1,5.2,560.16999999999996,null,46.800000000000004]
[null,null,13,{"$f":"HLOOKUP(C49,'Dados Gerais'!$D$6:$BI$11,6)","v":"TÉCNICO DE CONTROLE OPERACIONAL DE INSTALAÇÕES HIDROSSANITÁRIAS"},7769.9000000000005,70.63545454545455,9,635.71909090909094,57.208636363636359,0.67469999999999997,1121.8473979090909,1,5.2,486.13,null,46.800000000000004]
[null,null,14,{"$f":"HLOOKUP(C50,'Dados Gerais'!$D$6:$BI$11,6)","v":"TÉCNICO DE INSTALAÇÕES RESIDENCIAIS"},8467.92,76.981090909090909,9,692.82981818181815,57.208636363636359,0.67469999999999997,1217.4907328727272,1,5.2,527.58000000000004,null,46.800000000000004]
[null,null,15,{"$f":"HLOOKUP(C51,'Dados Gerais'!$D$6:$BI$11,6)","v":"TÉCNICO DE MANUTENÇÃO DE INSTALAÇÕES ELÉTRICAS"},8467.92,76.981090909090909,9,692.82981818181815,57.208636363636359,0.67469999999999997,1217.4907328727272,1,5.2,527.58000000000004,null,46.800000000000004]
[null,null,16,{"$f":"HLOOKUP(C52,'Dados Gerais'!$D$6:$BI$11,6)","v":"TÉCNICO DE MANUTENÇÃO DE INSTALAÇÕES HIDROSSANITÁRIAS"},7334.68,66.678909090909087,9,600.11018181818179,57.208636363636359,0.67469999999999997,1062.2131578545454,1,5.2,460.29,null,46.800000000000004]
[null,null,17,{"$f":"HLOOKUP(C53,'Dados Gerais'!$D$6:$BI$11,6)","v":"BOMBEIRO HIDRÁULICO DE MANUTENÇÃO - PLANTONISTA DIURNO"},4012.7200000000003,36.479272727272729,9,328.31345454545453,57.208636363636359,0.67469999999999997,607.03517869090911,null,null,0,null,0]
[null,null,18,{"$f":"HLOOKUP(C54,'Dados Gerais'!$D$6:$BI$11,6)","v":"BOMBEIRO HIDRÁULICO DE MANUTENÇÃO - PLANTONISTA NOTURNO"},4427.83,40.253,9,362.27699999999999,57.208636363636359,0.67469999999999997,663.91392826363642,null,null,0,null,0]
[null,null,19,{"$f":"HLOOKUP(C55,'Dados Gerais'!$D$6:$BI$11,6)","v":"ELETRICISTA DE MANUTENÇÃO - PLANTONISTA DIURNO"},4442.25,40.384090909090908,9,363.45681818181816,57.208636363636359,0.67469999999999997,665.88976977272728,null,null,0,null,0]
[null,null,20,{"$f":"HLOOKUP(C56,'Dados Gerais'!$D$6:$BI$11,6)","v":"ELETRICISTA DE MANUTENÇÃO - PLANTONISTA NOTURNO"},4901.79,44.561727272727275,9,401.05554545454549,57.208636363636359,0.67469999999999997,728.85635833636377,null,null,0,null,0]
[]
[null,null,null,"TOTAL MENSAL",null,null,null,null,null,null,null,null,null,{"$f":"SUM(N37:N57)","v":8179.55}]
[]
[]
[]
[null,null,null,"TOTAIS ANUAIS PARA SERVIÇO EXTRA"]
[null,null,null,"DESCRIÇÃO",null,null,null,"CUSTO MENSAL","BDI","VALOR MENSAL","MESES","VALOR ANUAL"]
[null,null,null,"Serviços Extraordinários executados aos SÁBADOS - Base na estimativa do SINST",null,null,null,{"$f":"N29","v":58453.670000000006},{"$f":"'BDI - Geral'!E27","v":0.26910000000000001},{"$f":"ROUND(H64*(1+I64),2)","v":74183.55},12,{"$f":"J64*K64","v":890202.60000000009}]
[null,null,null,"Adicional de Horas Noturnas (sob demanda)",null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,null,"Serviços Extraordinários executados aos DOMINGOS - Base na estimativa do SINST",null,null,null,{"$f":"N58","v":8179.55},{"$f":"I64","v":0.26910000000000001},{"$f":"ROUND(H66*(1+I66),2)","v":10380.67},12,{"$f":"J66*K66","v":124568.04000000001}]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,"TOTAL ANUAL PARA SERVIÇOS EXTRAORDINÁRIOS - SOB DEMANDA",null,{"$f":"SUM(L64:M67)","v":1014770.6400000001}]
[null,null,null,null,null,null,null,null,null,"MÉDIA MENSAL PARA SERVIÇOS EXTRAORDINÁRIOS - SOB DEMANDA",null,{"$f":"ROUND(L70/12,2)","v":84564.22}]
[]
[null,null,null,"TOTAL MENSAL - ITENS SOB DEMANDA"]
[null,null,null,"DESCRIÇÃO",null,null,null,null,"VALOR"]
[null,null,null,"Materiais não relacionados diretamente a um posto de trabalho - AQUISIÇÃO SOB DEMANDA",null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,null,"Equipamentos não relacionados diretamente a um posto de trabalho - AQUISIÇÃO SOB DEMANDA",null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}}]
[]
[null,null,null,null,null,"TOTAL MENSAL DA CONTRATAÇÃO",null,null,{"$f":"SUM(I75:I77)","v":{"$error":"#REF!"}}]
[]
[null,null,null,"TOTAL ANUAL - ITENS SOB DEMANDA"]
[]
[null,null,null,null,null,"12 x TOTAL MENSAL",null,null,{"$f":"I78*12","v":{"$error":"#REF!"}}]
[]
[null,null,null,"TOTAL ANUAL GLOBAL DA CONTRATAÇÃO"]
[]
[null,null,null,null,null,null,null,null,{"$f":"I82+I71","v":{"$error":"#REF!"}}]

{"sheet":"Relacion - Ferram","index":33,"n_rows":737,"n_cols":138,"rows_kept":737,"cut":false,"hidden":false,"merged":[[1,1,1,3],[2,1,2,14]]}
[]
[]
[null,"FERRAMENTAS RELACIONADAS AO POSTO - PAGAMENTO DA DEPRECIAÇÃO / MANUTENÇÃO",null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,{"$f":"Q3+1","v":2},null,{"$f":"S3+1","v":3},null,{"$f":"U3+1","v":4},null,{"$f":"W3+1","v":5},null,{"$f":"Y3+1","v":6},null,{"$f":"AA3+1","v":7},null,{"$f":"AC3+1","v":8},null,{"$f":"AE3+1","v":9},null,{"$f":"AG3+1","v":10},null,{"$f":"AI3+1","v":11},null,{"$f":"AK3+1","v":12},null,{"$f":"AM3+1","v":13},null,{"$f":"AO3+1","v":14},null,{"$f":"AQ3+1","v":15},null,{"$f":"AS3+1","v":16},null,{"$f":"AU3+1","v":17},null,{"$f":"AW3+1","v":18},null,{"$f":"AY3+1","v":19},null,{"$f":"BA3+1","v":20},null,{"$f":"BC3+1","v":21},null,{"$f":"BE3+1","v":22},null,{"$f":"BG3+1","v":23},null,{"$f":"BI3+1","v":24},null,{"$f":"BK3+1","v":25},null,{"$f":"BM3+1","v":26},null,{"$f":"BO3+1","v":27},null,{"$f":"BQ3+1","v":28},null,{"$f":"BS3+1","v":29},null,{"$f":"BU3+1","v":30},null,{"$f":"BW3+1","v":31},null,{"$f":"BY3+1","v":32},null,{"$f":"CA3+1","v":33},null,{"$f":"CC3+1","v":34},null,{"$f":"CE3+1","v":35},null,{"$f":"CG3+1","v":36},null,{"$f":"CI3+1","v":37},null,{"$f":"CK3+1","v":38},null,{"$f":"CM3+1","v":39},null,{"$f":"CO3+1","v":40},null,{"$f":"CQ3+1","v":41},null,{"$f":"CS3+1","v":42},null,{"$f":"CU3+1","v":43},null,{"$f":"CW3+1","v":44},null,{"$f":"CY3+1","v":45},null,{"$f":"DA3+1","v":46},null,{"$f":"DC3+1","v":47},null,{"$f":"DE3+1","v":48},null,{"$f":"DG3+1","v":49},null,{"$f":"DI3+1","v":50},null,{"$f":"DK3+1","v":51},null,{"$f":"DM3+1","v":52},null,{"$f":"DO3+1","v":53},null,{"$f":"DQ3+1","v":54},null,{"$f":"DS3+1","v":55},null,{"$f":"DU3+1","v":56},null,{"$f":"DW3+1","v":57},null,{"$f":"DY3+1","v":58},null,{"$f":"EA3+1","v":59},null,{"$f":"EC3+1","v":60},null,{"$f":"EE3+1","v":61}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R4:R718)","v":8.8399999999999981},null,{"$f":"SUM(T4:T718)","v":7.27},null,{"$f":"SUM(V4:V718)","v":0},null,{"$f":"SUM(X4:X718)","v":23.13000000000001},null,{"$f":"SUM(Z4:Z718)","v":23.13000000000001},null,{"$f":"SUM(AB4:AB718)","v":20.34},null,{"$f":"SUM(AD4:AD718)","v":42.49},null,{"$f":"SUM(AF4:AF718)","v":29.11},null,{"$f":"SUM(AH4:AH718)","v":0},null,{"$f":"SUM(AJ4:AJ718)","v":123.67},null,{"$f":"SUM(AL4:AL718)","v":0},null,{"$f":"SUM(AN4:AN718)","v":90.679999999999993},null,{"$f":"SUM(AP4:AP718)","v":24.520000000000007},null,{"$f":"SUM(AR4:AR718)","v":90.679999999999993},null,{"$f":"SUM(AT4:AT718)","v":90.679999999999993},null,{"$f":"SUM(AV4:AV718)","v":24.520000000000007},null,{"$f":"SUM(AX4:AX718)","v":23.13000000000001},null,{"$f":"SUM(AZ4:AZ718)","v":23.13000000000001},null,{"$f":"SUM(BB4:BB718)","v":30.05},null,{"$f":"SUM(BD4:BD718)","v":30.05},null,{"$f":"SUM(BF4:BF718)","v":0},null,{"$f":"SUM(BH4:BH718)","v":0},null,{"$f":"SUM(BJ4:BJ718)","v":0},null,{"$f":"SUM(BL4:BL718)","v":0},null,{"$f":"SUM(BN4:BN718)","v":0},null,{"$f":"SUM(BP4:BP718)","v":0},null,{"$f":"SUM(BR4:BR718)","v":0},null,{"$f":"SUM(BT4:BT718)","v":0},null,{"$f":"SUM(BV4:BV718)","v":0},null,{"$f":"SUM(BX4:BX718)","v":0},null,{"$f":"SUM(BZ4:BZ718)","v":0},null,{"$f":"SUM(CB4:CB718)","v":0},null,{"$f":"SUM(CD4:CD718)","v":0},null,{"$f":"SUM(CF4:CF718)","v":0},null,{"$f":"SUM(CH4:CH718)","v":0},null,{"$f":"SUM(CJ4:CJ718)","v":0},null,{"$f":"SUM(CL4:CL718)","v":0},null,{"$f":"SUM(CN4:CN718)","v":0},null,{"$f":"SUM(CP4:CP718)","v":0},null,{"$f":"SUM(CR4:CR718)","v":0},null,{"$f":"SUM(CT4:CT718)","v":0},null,{"$f":"SUM(CV4:CV718)","v":0},null,{"$f":"SUM(CX4:CX718)","v":0},null,{"$f":"SUM(CZ4:CZ718)","v":0},null,{"$f":"SUM(DB4:DB718)","v":0},null,{"$f":"SUM(DD4:DD718)","v":0},null,{"$f":"SUM(DF4:DF718)","v":0},null,{"$f":"SUM(DH4:DH718)","v":0},null,{"$f":"SUM(DJ4:DJ718)","v":0},null,{"$f":"SUM(DL4:DL718)","v":0},null,{"$f":"SUM(DN4:DN718)","v":0},null,{"$f":"SUM(DP4:DP718)","v":0},null,{"$f":"SUM(DR4:DR718)","v":0},null,{"$f":"SUM(DT4:DT718)","v":0},null,{"$f":"SUM(DV4:DV718)","v":0},null,{"$f":"SUM(DX4:DX718)","v":0},null,{"$f":"SUM(DZ4:DZ718)","v":0},null,{"$f":"SUM(EB4:EB718)","v":0},null,{"$f":"SUM(ED4:ED718)","v":0},null,{"$f":"SUM(EF4:EF718)","v":0},null,{"$f":"SUM(EH4:EH718)","v":0}]
[null,null,"CATEGORIAS",null,"QUANTIDADE"]
[]
[null,null,1,{"$f":"HLOOKUP($C8,'Dados Gerais'!$D$6:$BI$11,6)","v":"AJUDANTE DE BOMBEIRO HIDRÁULICO DE MANUTENÇÃO"},{"$f":"HLOOKUP($C8,'Dados Gerais'!$D$6:$BI$15,10)","v":17},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C8=Q$3,1,0)","v":1},null,{"$f":"IF($C8=S$3,1,0)","v":0},null,{"$f":"IF($C8=U$3,1,0)","v":0},null,{"$f":"IF($C8=W$3,1,0)","v":0},null,{"$f":"IF($C8=Y$3,1,0)","v":0},null,{"$f":"IF($C8=AA$3,1,0)","v":0},null,{"$f":"IF($C8=AC$3,1,0)","v":0},null,{"$f":"IF($C8=AE$3,1,0)","v":0},null,{"$f":"IF($C8=AG$3,1,0)","v":0},null,{"$f":"IF($C8=AI$3,1,0)","v":0},null,{"$f":"IF($C8=AK$3,1,0)","v":0},null,{"$f":"IF($C8=AM$3,1,0)","v":0},null,{"$f":"IF($C8=AO$3,1,0)","v":0},null,{"$f":"IF($C8=AQ$3,1,0)","v":0},null,{"$f":"IF($C8=AS$3,1,0)","v":0},null,{"$f":"IF($C8=AU$3,1,0)","v":0},null,{"$f":"IF($C8=AW$3,1,0)","v":0},null,{"$f":"IF($C8=AY$3,1,0)","v":0},null,{"$f":"IF($C8=BA$3,1,0)","v":0},null,{"$f":"IF($C8=BC$3,1,0)","v":0},null,{"$f":"IF($C8=BE$3,1,0)","v":0},null,{"$f":"IF($C8=BG$3,1,0)","v":0},null,{"$f":"IF($C8=BI$3,1,0)","v":0},null,{"$f":"IF($C8=BK$3,1,0)","v":0},null,{"$f":"IF($C8=BM$3,1,0)","v":0},null,{"$f":"IF($C8=BO$3,1,0)","v":0},null,{"$f":"IF($C8=BQ$3,1,0)","v":0},null,{"$f":"IF($C8=BS$3,1,0)","v":0},null,{"$f":"IF($C8=BU$3,1,0)","v":0},null,{"$f":"IF($C8=BW$3,1,0)","v":0},null,{"$f":"IF($C8=BY$3,1,0)","v":0},null,{"$f":"IF($C8=CA$3,1,0)","v":0},null,{"$f":"IF($C8=CC$3,1,0)","v":0},null,{"$f":"IF($C8=CE$3,1,0)","v":0},null,{"$f":"IF($C8=CG$3,1,0)","v":0},null,{"$f":"IF($C8=CI$3,1,0)","v":0},null,{"$f":"IF($C8=CK$3,1,0)","v":0},null,{"$f":"IF($C8=CM$3,1,0)","v":0},null,{"$f":"IF($C8=CO$3,1,0)","v":0},null,{"$f":"IF($C8=CQ$3,1,0)","v":0},null,{"$f":"IF($C8=CS$3,1,0)","v":0},null,{"$f":"IF($C8=CU$3,1,0)","v":0},null,{"$f":"IF($C8=CW$3,1,0)","v":0},null,{"$f":"IF($C8=CY$3,1,0)","v":0},null,{"$f":"IF($C8=DA$3,1,0)","v":0},null,{"$f":"IF($C8=DC$3,1,0)","v":0},null,{"$f":"IF($C8=DE$3,1,0)","v":0},null,{"$f":"IF($C8=DG$3,1,0)","v":0},null,{"$f":"IF($C8=DI$3,1,0)","v":0},null,{"$f":"IF($C8=DK$3,1,0)","v":0},null,{"$f":"IF($C8=DM$3,1,0)","v":0},null,{"$f":"IF($C8=DO$3,1,0)","v":0},null,{"$f":"IF($C8=DQ$3,1,0)","v":0},null,{"$f":"IF($C8=DS$3,1,0)","v":0},null,{"$f":"IF($C8=DU$3,1,0)","v":0},null,{"$f":"IF($C8=DW$3,1,0)","v":0},null,{"$f":"IF($C8=DY$3,1,0)","v":0},null,{"$f":"IF($C8=EA$3,1,0)","v":0},null,{"$f":"IF($C8=EC$3,1,0)","v":0},null,{"$f":"IF($C8=EE$3,1,0)","v":0},null,{"$f":"IF($C8=EG$3,1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
[null,null,"PAGAMENTO DA DEPRECIAÇÃO"]
[null,"CÓD.","ITEM","DESCRIÇÃO","QUANT ANUAL POR POSTO","CONTA SIAFI","VALOR DE AQ.","% RESIDUAL","VIDA ÚTIL","DEP. MENSAL","CUSTO TOTAL","% MANUNT.","PREÇO TOTAL","FONTE","REFERÊNCIA"]
[]
[null,null,"F.017","Trena de aço de 5m",1,"12311.01.99",25.73,0.1,10,{"$f":"G14*(1-H14)/(I14*12)","v":0.19297500000000001},{"$f":"J14*E14","v":0.19297500000000001},{"$f":"$J$695","v":0.59376239999999991},{"$f":"ROUND(K14*(1+L14),2)","v":0.31},"Cotação",null,null,null,{"$f":"IF(SUM(Q$7:Q$9)>0,$M14*$E14,0)","v":0.31},null,{"$f":"IF(SUM(S$7:S$9)>0,$M14*$E14,0)","v":0},null,{"$f":"IF(SUM(U$7:U$9)>0,$M14*$E14,0)","v":0},null,{"$f":"IF(SUM(W$7:W$9)>0,$M14*$E14,0)","v":0},null,{"$f":"IF(SUM(Y$7:Y$9)>0,$M14*$E14,0)","v":0},null,{"$f":"IF(SUM(AA$7:AA$9)>0,$M14*$E14,0)","v":0},null,{"$f":"IF(SUM(AC$7:AC$9)>0,$M14*$E14,0)","v":0},null,{"$f":"IF(SUM(AE$7:AE$9)>0,$M14*$E14,0)","v":0},null,{"$f":"IF(SUM(AG$7:AG$9)>0,$M14*$E14,0)","v":0},null,{"$f":"IF(SUM(AI$7:AI$9)>0,$M14*$E14,0)","v":0},null,{"$f":"IF(SUM(AK$7:AK$9)>0,$M14*$E14,0)","v":0},null,{"$f":"IF(SUM(AM$7:AM$9)>0,$M14*$E14,0)","v":0},null,{"$f":"IF(SUM(AO$7:AO$9)>0,$M14*$E14,0)","v":0},null,{"$f":"IF(SUM(AQ$7:AQ$9)>0,$M14*$E14,0)","v":0},null,{"$f":"IF(SUM(AS$7:AS$9)>0,$M14*$E14,0)","v":0},null,{"$f":"IF(SUM(AU$7:AU$9)>0,$M14*$E14,0)","v":0},null,{"$f":"IF(SUM(AW$7:AW$9)>0,$M14*$E14,0)","v":0},null,{"$f":"IF(SUM(AY$7:AY$9)>0,$M14*$E14,0)","v":0},null,{"$f":"IF(SUM(BA$7:BA$9)>0,$M14*$E14,0)","v":0},null,{"$f":"IF(SUM(BC$7:BC$9)>0,$M14*$E14,0)","v":0},null,{"$f":"IF(SUM(BE$7:BE$9)>0,$M14*$E14,0)","v":0},null,{"$f":"IF(SUM(BG$7:BG$9)>0,$M14*$E14,0)","v":0},null,{"$f":"IF(SUM(BI$7:BI$9)>0,$M14*$E14,0)","v":0},null,{"$f":"IF(SUM(BK$7:BK$9)>0,$M14*$E14,0)","v":0},null,{"$f":"IF(SUM(BM$7:BM$9)>0,$M14*$E14,0)","v":0},null,{"$f":"IF(SUM(BO$7:BO$9)>0,$M14*$E14,0)","v":0},null,{"$f":"IF(SUM(BQ$7:BQ$9)>0,$M14*$E14,0)","v":0},null,{"$f":"IF(SUM(BS$7:BS$9)>0,$M14*$E14,0)","v":0},null,{"$f":"IF(SUM(BU$7:BU$9)>0,$M14*$E14,0)","v":0},null,{"$f":"IF(SUM(BW$7:BW$9)>0,$M14*$E14,0)","v":0},null,{"$f":"IF(SUM(BY$7:BY$9)>0,$M14*$E14,0)","v":0},null,{"$f":"IF(SUM(CA$7:CA$9)>0,$M14*$E14,0)","v":0},null,{"$f":"IF(SUM(CC$7:CC$9)>0,$M14*$E14,0)","v":0},null,{"$f":"IF(SUM(CE$7:CE$9)>0,$M14*$E14,0)","v":0},null,{"$f":"IF(SUM(CG$7:CG$9)>0,$M14*$E14,0)","v":0},null,{"$f":"IF(SUM(CI$7:CI$9)>0,$M14*$E14,0)","v":0},null,{"$f":"IF(SUM(CK$7:CK$9)>0,$M14*$E14,0)","v":0},null,{"$f":"IF(SUM(CM$7:CM$9)>0,$M14*$E14,0)","v":0},null,{"$f":"IF(SUM(CO$7:CO$9)>0,$M14*$E14,0)","v":0},null,{"$f":"IF(SUM(CQ$7:CQ$9)>0,$M14*$E14,0)","v":0},null,{"$f":"IF(SUM(CS$7:CS$9)>0,$M14*$E14,0)","v":0},null,{"$f":"IF(SUM(CU$7:CU$9)>0,$M14*$E14,0)","v":0},null,{"$f":"IF(SUM(CW$7:CW$9)>0,$M14*$E14,0)","v":0},null,{"$f":"IF(SUM(CY$7:CY$9)>0,$M14*$E14,0)","v":0},null,{"$f":"IF(SUM(DA$7:DA$9)>0,$M14*$E14,0)","v":0},null,{"$f":"IF(SUM(DC$7:DC$9)>0,$M14*$E14,0)","v":0},null,{"$f":"IF(SUM(DE$7:DE$9)>0,$M14*$E14,0)","v":0},null,{"$f":"IF(SUM(DG$7:DG$9)>0,$M14*$E14,0)","v":0},null,{"$f":"IF(SUM(DI$7:DI$9)>0,$M14*$E14,0)","v":0},null,{"$f":"IF(SUM(DK$7:DK$9)>0,$M14*$E14,0)","v":0},null,{"$f":"IF(SUM(DM$7:DM$9)>0,$M14*$E14,0)","v":0},null,{"$f":"IF(SUM(DO$7:DO$9)>0,$M14*$E14,0)","v":0},null,{"$f":"IF(SUM(DQ$7:DQ$9)>0,$M14*$E14,0)","v":0},null,{"$f":"IF(SUM(DS$7:DS$9)>0,$M14*$E14,0)","v":0},null,{"$f":"IF(SUM(DU$7:DU$9)>0,$M14*$E14,0)","v":0},null,{"$f":"IF(SUM(DW$7:DW$9)>0,$M14*$E14,0)","v":0},null,{"$f":"IF(SUM(DY$7:DY$9)>0,$M14*$E14,0)","v":0},null,{"$f":"IF(SUM(EA$7:EA$9)>0,$M14*$E14,0)","v":0},null,{"$f":"IF(SUM(EC$7:EC$9)>0,$M14*$E14,0)","v":0},null,{"$f":"IF(SUM(EE$7:EE$9)>0,$M14*$E14,0)","v":0},null,{"$f":"IF(SUM(EG$7:EG$9)>0,$M14*$E14,0)","v":0}]
[null,null,"F.022","Chave de fenda cotoco 1/4\" x 1.1/2\"  ",1,"12311.01.99",12.41,0.1,10,{"$f":"G15*(1-H15)/(I15*12)","v":9.3075000000000005E-2},{"$f":"J15*E15","v":9.3075000000000005E-2},{"$f":"$J$695","v":0.59376239999999991},{"$f":"ROUND(K15*(1+L15),2)","v":0.15},"Cotação",null,null,null,{"$f":"IF(SUM(Q$7:Q$9)>0,$M15*$E15,0)","v":0.15},null,{"$f":"IF(SUM(S$7:S$9)>0,$M15*$E15,0)","v":0},null,{"$f":"IF(SUM(U$7:U$9)>0,$M15*$E15,0)","v":0},null,{"$f":"IF(SUM(W$7:W$9)>0,$M15*$E15,0)","v":0},null,{"$f":"IF(SUM(Y$7:Y$9)>0,$M15*$E15,0)","v":0},null,{"$f":"IF(SUM(AA$7:AA$9)>0,$M15*$E15,0)","v":0},null,{"$f":"IF(SUM(AC$7:AC$9)>0,$M15*$E15,0)","v":0},null,{"$f":"IF(SUM(AE$7:AE$9)>0,$M15*$E15,0)","v":0},null,{"$f":"IF(SUM(AG$7:AG$9)>0,$M15*$E15,0)","v":0},null,{"$f":"IF(SUM(AI$7:AI$9)>0,$M15*$E15,0)","v":0},null,{"$f":"IF(SUM(AK$7:AK$9)>0,$M15*$E15,0)","v":0},null,{"$f":"IF(SUM(AM$7:AM$9)>0,$M15*$E15,0)","v":0},null,{"$f":"IF(SUM(AO$7:AO$9)>0,$M15*$E15,0)","v":0},null,{"$f":"IF(SUM(AQ$7:AQ$9)>0,$M15*$E15,0)","v":0},null,{"$f":"IF(SUM(AS$7:AS$9)>0,$M15*$E15,0)","v":0},null,{"$f":"IF(SUM(AU$7:AU$9)>0,$M15*$E15,0)","v":0},null,{"$f":"IF(SUM(AW$7:AW$9)>0,$M15*$E15,0)","v":0},null,{"$f":"IF(SUM(AY$7:AY$9)>0,$M15*$E15,0)","v":0},null,{"$f":"IF(SUM(BA$7:BA$9)>0,$M15*$E15,0)","v":0},null,{"$f":"IF(SUM(BC$7:BC$9)>0,$M15*$E15,0)","v":0},null,{"$f":"IF(SUM(BE$7:BE$9)>0,$M15*$E15,0)","v":0},null,{"$f":"IF(SUM(BG$7:BG$9)>0,$M15*$E15,0)","v":0},null,{"$f":"IF(SUM(BI$7:BI$9)>0,$M15*$E15,0)","v":0},null,{"$f":"IF(SUM(BK$7:BK$9)>0,$M15*$E15,0)","v":0},null,{"$f":"IF(SUM(BM$7:BM$9)>0,$M15*$E15,0)","v":0},null,{"$f":"IF(SUM(BO$7:BO$9)>0,$M15*$E15,0)","v":0},null,{"$f":"IF(SUM(BQ$7:BQ$9)>0,$M15*$E15,0)","v":0},null,{"$f":"IF(SUM(BS$7:BS$9)>0,$M15*$E15,0)","v":0},null,{"$f":"IF(SUM(BU$7:BU$9)>0,$M15*$E15,0)","v":0},null,{"$f":"IF(SUM(BW$7:BW$9)>0,$M15*$E15,0)","v":0},null,{"$f":"IF(SUM(BY$7:BY$9)>0,$M15*$E15,0)","v":0},null,{"$f":"IF(SUM(CA$7:CA$9)>0,$M15*$E15,0)","v":0},null,{"$f":"IF(SUM(CC$7:CC$9)>0,$M15*$E15,0)","v":0},null,{"$f":"IF(SUM(CE$7:CE$9)>0,$M15*$E15,0)","v":0},null,{"$f":"IF(SUM(CG$7:CG$9)>0,$M15*$E15,0)","v":0},null,{"$f":"IF(SUM(CI$7:CI$9)>0,$M15*$E15,0)","v":0},null,{"$f":"IF(SUM(CK$7:CK$9)>0,$M15*$E15,0)","v":0},null,{"$f":"IF(SUM(CM$7:CM$9)>0,$M15*$E15,0)","v":0},null,{"$f":"IF(SUM(CO$7:CO$9)>0,$M15*$E15,0)","v":0},null,{"$f":"IF(SUM(CQ$7:CQ$9)>0,$M15*$E15,0)","v":0},null,{"$f":"IF(SUM(CS$7:CS$9)>0,$M15*$E15,0)","v":0},null,{"$f":"IF(SUM(CU$7:CU$9)>0,$M15*$E15,0)","v":0},null,{"$f":"IF(SUM(CW$7:CW$9)>0,$M15*$E15,0)","v":0},null,{"$f":"IF(SUM(CY$7:CY$9)>0,$M15*$E15,0)","v":0},null,{"$f":"IF(SUM(DA$7:DA$9)>0,$M15*$E15,0)","v":0},null,{"$f":"IF(SUM(DC$7:DC$9)>0,$M15*$E15,0)","v":0},null,{"$f":"IF(SUM(DE$7:DE$9)>0,$M15*$E15,0)","v":0},null,{"$f":"IF(SUM(DG$7:DG$9)>0,$M15*$E15,0)","v":0},null,{"$f":"IF(SUM(DI$7:DI$9)>0,$M15*$E15,0)","v":0},null,{"$f":"IF(SUM(DK$7:DK$9)>0,$M15*$E15,0)","v":0},null,{"$f":"IF(SUM(DM$7:DM$9)>0,$M15*$E15,0)","v":0},null,{"$f":"IF(SUM(DO$7:DO$9)>0,$M15*$E15,0)","v":0},null,{"$f":"IF(SUM(DQ$7:DQ$9)>0,$M15*$E15,0)","v":0},null,{"$f":"IF(SUM(DS$7:DS$9)>0,$M15*$E15,0)","v":0},null,{"$f":"IF(SUM(DU$7:DU$9)>0,$M15*$E15,0)","v":0},null,{"$f":"IF(SUM(DW$7:DW$9)>0,$M15*$E15,0)","v":0},null,{"$f":"IF(SUM(DY$7:DY$9)>0,$M15*$E15,0)","v":0},null,{"$f":"IF(SUM(EA$7:EA$9)>0,$M15*$E15,0)","v":0},null,{"$f":"IF(SUM(EC$7:EC$9)>0,$M15*$E15,0)","v":0},null,{"$f":"IF(SUM(EE$7:EE$9)>0,$M15*$E15,0)","v":0},null,{"$f":"IF(SUM(EG$7:EG$9)>0,$M15*$E15,0)","v":0}]
[null,null,"F.027","Bolsa para Ferramentas de 12 Pol ",1,"12311.01.99",108.58,0.1,10,0.81434999999999991,0.81434999999999991,0.59376239999999991,1.3,"Cotação",null,null,null,1.3,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.029","Alicate de pressão tipo grip 230mm",1,"12311.01.99",80.17,0.1,10,0.601275,0.601275,0.59376239999999991,0.96,"Cotação",null,null,null,0.96,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.030","Alicate bomba d'água 12\" com reg. por canaleta",1,"12311.01.99",110.93,0.1,10,0.83197500000000002,0.83197500000000002,0.59376239999999991,1.33,"Cotação",null,null,null,1.33,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.031","Alicate de bico meia cana com cortador de 6\"",1,"12311.01.99",57.79,0.1,10,0.433425,0.433425,0.59376239999999991,0.69,"Cotação",null,null,null,0.69,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.032","Alicate Universal de 8\" cromado",1,"12311.01.99",44.23,0.1,10,0.33172499999999994,0.33172499999999994,0.59376239999999991,0.53,"Cotação",null,null,null,0.53,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.036","Chave de fenda 5/16\" x 10\"",1,"12311.01.99",22.08,0.1,10,0.1656,0.1656,0.59376239999999991,0.26,"Cotação",null,null,null,0.26,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.037","Chave de fenda 1/8 x 5\" ",1,"12311.01.99",12.07,0.1,10,9.0525000000000008E-2,9.0525000000000008E-2,0.59376239999999991,0.14000000000000001,"Cotação",null,null,null,0.14000000000000001,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.038","Chave Phillips Ergonômica N3 1/4 x 8\"",1,"12311.01.99",22.57,0.1,10,0.16927500000000001,0.16927500000000001,0.59376239999999991,0.27,"Cotação",null,null,null,0.27,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.039","Chave Phillips Ergonômica N3 5/16 x 8\"",1,"12311.01.99",25.19,0.1,10,0.18892500000000004,0.18892500000000004,0.59376239999999991,0.3,"Cotação",null,null,null,0.3,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.041","Chave inglesa n°8 ",1,"12311.01.99",117.85,0.1,10,0.88387499999999997,0.88387499999999997,0.59376239999999991,1.41,"Cotação",null,null,null,1.41,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.045","Martelo tipo bola, 300g",1,"12311.01.99",60.71,0.1,10,0.45532500000000004,0.45532500000000004,0.59376239999999991,0.73,"Cotação",null,null,null,0.73,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.046","Nível de mão em alumínio com 12\"",1,"12311.01.99",36,0.1,10,{"$f":"G27*(1-H27)/(I27*12)","v":0.26999999999999996},{"$f":"J27*E27","v":0.26999999999999996},0.59376239999999991,{"$f":"ROUND(K27*(1+L27),2)","v":0.43},"Cotação",null,null,null,{"$f":"IF(SUM(Q$7:Q$9)>0,$M27*$E27,0)","v":0.43},null,{"$f":"IF(SUM(S$7:S$9)>0,$M27*$E27,0)","v":0},null,{"$f":"IF(SUM(U$7:U$9)>0,$M27*$E27,0)","v":0},null,{"$f":"IF(SUM(W$7:W$9)>0,$M27*$E27,0)","v":0},null,{"$f":"IF(SUM(Y$7:Y$9)>0,$M27*$E27,0)","v":0},null,{"$f":"IF(SUM(AA$7:AA$9)>0,$M27*$E27,0)","v":0},null,{"$f":"IF(SUM(AC$7:AC$9)>0,$M27*$E27,0)","v":0},null,{"$f":"IF(SUM(AE$7:AE$9)>0,$M27*$E27,0)","v":0},null,{"$f":"IF(SUM(AG$7:AG$9)>0,$M27*$E27,0)","v":0},null,{"$f":"IF(SUM(AI$7:AI$9)>0,$M27*$E27,0)","v":0},null,{"$f":"IF(SUM(AK$7:AK$9)>0,$M27*$E27,0)","v":0},null,{"$f":"IF(SUM(AM$7:AM$9)>0,$M27*$E27,0)","v":0},null,{"$f":"IF(SUM(AO$7:AO$9)>0,$M27*$E27,0)","v":0},null,{"$f":"IF(SUM(AQ$7:AQ$9)>0,$M27*$E27,0)","v":0},null,{"$f":"IF(SUM(AS$7:AS$9)>0,$M27*$E27,0)","v":0},null,{"$f":"IF(SUM(AU$7:AU$9)>0,$M27*$E27,0)","v":0},null,{"$f":"IF(SUM(AW$7:AW$9)>0,$M27*$E27,0)","v":0},null,{"$f":"IF(SUM(AY$7:AY$9)>0,$M27*$E27,0)","v":0},null,{"$f":"IF(SUM(BA$7:BA$9)>0,$M27*$E27,0)","v":0},null,{"$f":"IF(SUM(BC$7:BC$9)>0,$M27*$E27,0)","v":0},null,{"$f":"IF(SUM(BE$7:BE$9)>0,$M27*$E27,0)","v":0},null,{"$f":"IF(SUM(BG$7:BG$9)>0,$M27*$E27,0)","v":0},null,{"$f":"IF(SUM(BI$7:BI$9)>0,$M27*$E27,0)","v":0},null,{"$f":"IF(SUM(BK$7:BK$9)>0,$M27*$E27,0)","v":0},null,{"$f":"IF(SUM(BM$7:BM$9)>0,$M27*$E27,0)","v":0},null,{"$f":"IF(SUM(BO$7:BO$9)>0,$M27*$E27,0)","v":0},null,{"$f":"IF(SUM(BQ$7:BQ$9)>0,$M27*$E27,0)","v":0},null,{"$f":"IF(SUM(BS$7:BS$9)>0,$M27*$E27,0)","v":0},null,{"$f":"IF(SUM(BU$7:BU$9)>0,$M27*$E27,0)","v":0},null,{"$f":"IF(SUM(BW$7:BW$9)>0,$M27*$E27,0)","v":0},null,{"$f":"IF(SUM(BY$7:BY$9)>0,$M27*$E27,0)","v":0},null,{"$f":"IF(SUM(CA$7:CA$9)>0,$M27*$E27,0)","v":0},null,{"$f":"IF(SUM(CC$7:CC$9)>0,$M27*$E27,0)","v":0},null,{"$f":"IF(SUM(CE$7:CE$9)>0,$M27*$E27,0)","v":0},null,{"$f":"IF(SUM(CG$7:CG$9)>0,$M27*$E27,0)","v":0},null,{"$f":"IF(SUM(CI$7:CI$9)>0,$M27*$E27,0)","v":0},null,{"$f":"IF(SUM(CK$7:CK$9)>0,$M27*$E27,0)","v":0},null,{"$f":"IF(SUM(CM$7:CM$9)>0,$M27*$E27,0)","v":0},null,{"$f":"IF(SUM(CO$7:CO$9)>0,$M27*$E27,0)","v":0},null,{"$f":"IF(SUM(CQ$7:CQ$9)>0,$M27*$E27,0)","v":0},null,{"$f":"IF(SUM(CS$7:CS$9)>0,$M27*$E27,0)","v":0},null,{"$f":"IF(SUM(CU$7:CU$9)>0,$M27*$E27,0)","v":0},null,{"$f":"IF(SUM(CW$7:CW$9)>0,$M27*$E27,0)","v":0},null,{"$f":"IF(SUM(CY$7:CY$9)>0,$M27*$E27,0)","v":0},null,{"$f":"IF(SUM(DA$7:DA$9)>0,$M27*$E27,0)","v":0},null,{"$f":"IF(SUM(DC$7:DC$9)>0,$M27*$E27,0)","v":0},null,{"$f":"IF(SUM(DE$7:DE$9)>0,$M27*$E27,0)","v":0},null,{"$f":"IF(SUM(DG$7:DG$9)>0,$M27*$E27,0)","v":0},null,{"$f":"IF(SUM(DI$7:DI$9)>0,$M27*$E27,0)","v":0},null,{"$f":"IF(SUM(DK$7:DK$9)>0,$M27*$E27,0)","v":0},null,{"$f":"IF(SUM(DM$7:DM$9)>0,$M27*$E27,0)","v":0},null,{"$f":"IF(SUM(DO$7:DO$9)>0,$M27*$E27,0)","v":0},null,{"$f":"IF(SUM(DQ$7:DQ$9)>0,$M27*$E27,0)","v":0},null,{"$f":"IF(SUM(DS$7:DS$9)>0,$M27*$E27,0)","v":0},null,{"$f":"IF(SUM(DU$7:DU$9)>0,$M27*$E27,0)","v":0},null,{"$f":"IF(SUM(DW$7:DW$9)>0,$M27*$E27,0)","v":0},null,{"$f":"IF(SUM(DY$7:DY$9)>0,$M27*$E27,0)","v":0},null,{"$f":"IF(SUM(EA$7:EA$9)>0,$M27*$E27,0)","v":0},null,{"$f":"IF(SUM(EC$7:EC$9)>0,$M27*$E27,0)","v":0},null,{"$f":"IF(SUM(EE$7:EE$9)>0,$M27*$E27,0)","v":0},null,{"$f":"IF(SUM(EG$7:EG$9)>0,$M27*$E27,0)","v":0}]
[null,null,"F.050","Lápis Carpinteiro ",1,"12311.01.99",2.29,0.1,10,1.7174999999999999E-2,1.7174999999999999E-2,0.59376239999999991,0.03,"Cotação",null,null,null,0.03,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
[]
[null,null,"CATEGORIAS",null,"QUANTIDADE"]
[]
[null,null,2,{"$f":"HLOOKUP($C33,'Dados Gerais'!$D$6:$BI$11,6)","v":"AJUDANTE DE ELETRICISTA DE MANUTENÇÃO "},{"$f":"HLOOKUP($C33,'Dados Gerais'!$D$6:$BI$15,10)","v":20},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C33=Q$3,1,0)","v":0},null,{"$f":"IF($C33=S$3,1,0)","v":1},null,{"$f":"IF($C33=U$3,1,0)","v":0},null,{"$f":"IF($C33=W$3,1,0)","v":0},null,{"$f":"IF($C33=Y$3,1,0)","v":0},null,{"$f":"IF($C33=AA$3,1,0)","v":0},null,{"$f":"IF($C33=AC$3,1,0)","v":0},null,{"$f":"IF($C33=AE$3,1,0)","v":0},null,{"$f":"IF($C33=AG$3,1,0)","v":0},null,{"$f":"IF($C33=AI$3,1,0)","v":0},null,{"$f":"IF($C33=AK$3,1,0)","v":0},null,{"$f":"IF($C33=AM$3,1,0)","v":0},null,{"$f":"IF($C33=AO$3,1,0)","v":0},null,{"$f":"IF($C33=AQ$3,1,0)","v":0},null,{"$f":"IF($C33=AS$3,1,0)","v":0},null,{"$f":"IF($C33=AU$3,1,0)","v":0},null,{"$f":"IF($C33=AW$3,1,0)","v":0},null,{"$f":"IF($C33=AY$3,1,0)","v":0},null,{"$f":"IF($C33=BA$3,1,0)","v":0},null,{"$f":"IF($C33=BC$3,1,0)","v":0},null,{"$f":"IF($C33=BE$3,1,0)","v":0},null,{"$f":"IF($C33=BG$3,1,0)","v":0},null,{"$f":"IF($C33=BI$3,1,0)","v":0},null,{"$f":"IF($C33=BK$3,1,0)","v":0},null,{"$f":"IF($C33=BM$3,1,0)","v":0},null,{"$f":"IF($C33=BO$3,1,0)","v":0},null,{"$f":"IF($C33=BQ$3,1,0)","v":0},null,{"$f":"IF($C33=BS$3,1,0)","v":0},null,{"$f":"IF($C33=BU$3,1,0)","v":0},null,{"$f":"IF($C33=BW$3,1,0)","v":0},null,{"$f":"IF($C33=BY$3,1,0)","v":0},null,{"$f":"IF($C33=CA$3,1,0)","v":0},null,{"$f":"IF($C33=CC$3,1,0)","v":0},null,{"$f":"IF($C33=CE$3,1,0)","v":0},null,{"$f":"IF($C33=CG$3,1,0)","v":0},null,{"$f":"IF($C33=CI$3,1,0)","v":0},null,{"$f":"IF($C33=CK$3,1,0)","v":0},null,{"$f":"IF($C33=CM$3,1,0)","v":0},null,{"$f":"IF($C33=CO$3,1,0)","v":0},null,{"$f":"IF($C33=CQ$3,1,0)","v":0},null,{"$f":"IF($C33=CS$3,1,0)","v":0},null,{"$f":"IF($C33=CU$3,1,0)","v":0},null,{"$f":"IF($C33=CW$3,1,0)","v":0},null,{"$f":"IF($C33=CY$3,1,0)","v":0},null,{"$f":"IF($C33=DA$3,1,0)","v":0},null,{"$f":"IF($C33=DC$3,1,0)","v":0},null,{"$f":"IF($C33=DE$3,1,0)","v":0},null,{"$f":"IF($C33=DG$3,1,0)","v":0},null,{"$f":"IF($C33=DI$3,1,0)","v":0},null,{"$f":"IF($C33=DK$3,1,0)","v":0},null,{"$f":"IF($C33=DM$3,1,0)","v":0},null,{"$f":"IF($C33=DO$3,1,0)","v":0},null,{"$f":"IF($C33=DQ$3,1,0)","v":0},null,{"$f":"IF($C33=DS$3,1,0)","v":0},null,{"$f":"IF($C33=DU$3,1,0)","v":0},null,{"$f":"IF($C33=DW$3,1,0)","v":0},null,{"$f":"IF($C33=DY$3,1,0)","v":0},null,{"$f":"IF($C33=EA$3,1,0)","v":0},null,{"$f":"IF($C33=EC$3,1,0)","v":0},null,{"$f":"IF($C33=EE$3,1,0)","v":0},null,{"$f":"IF($C33=EG$3,1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
[null,null,"PAGAMENTO DA DEPRECIAÇÃO"]
[null,"CÓD.","ITEM","DESCRIÇÃO","QUANT ANUAL POR POSTO","CONTA SIAFI","VALOR DE AQ.","% RESIDUAL","VIDA ÚTIL","DEP. MENSAL","CUSTO TOTAL","% MANUNT.","PREÇO TOTAL","FONTE","REFERÊNCIA"]
[]
[null,null,"F.001","Alicate eletricista de 8\", isolamento 1000V",1,"12311.01.99",68.959999999999994,0.1,10,{"$f":"G39*(1-H39)/(I39*12)","v":0.51719999999999999},{"$f":"J39*E39","v":0.51719999999999999},{"$f":"$J$695","v":0.59376239999999991},{"$f":"ROUND(K39*(1+L39),2)","v":0.82},"Cotação",null,null,null,{"$f":"IF(SUM(Q$32:Q$34)>0,$M39*$E39,0)","v":0},null,{"$f":"IF(SUM(S$32:S$34)>0,$M39*$E39,0)","v":0.82},null,{"$f":"IF(SUM(U$32:U$34)>0,$M39*$E39,0)","v":0},null,{"$f":"IF(SUM(W$32:W$34)>0,$M39*$E39,0)","v":0},null,{"$f":"IF(SUM(Y$32:Y$34)>0,$M39*$E39,0)","v":0},null,{"$f":"IF(SUM(AA$32:AA$34)>0,$M39*$E39,0)","v":0},null,{"$f":"IF(SUM(AC$32:AC$34)>0,$M39*$E39,0)","v":0},null,{"$f":"IF(SUM(AE$32:AE$34)>0,$M39*$E39,0)","v":0},null,{"$f":"IF(SUM(AG$32:AG$34)>0,$M39*$E39,0)","v":0},null,{"$f":"IF(SUM(AI$32:AI$34)>0,$M39*$E39,0)","v":0},null,{"$f":"IF(SUM(AK$32:AK$34)>0,$M39*$E39,0)","v":0},null,{"$f":"IF(SUM(AM$32:AM$34)>0,$M39*$E39,0)","v":0},null,{"$f":"IF(SUM(AO$32:AO$34)>0,$M39*$E39,0)","v":0},null,{"$f":"IF(SUM(AQ$32:AQ$34)>0,$M39*$E39,0)","v":0},null,{"$f":"IF(SUM(AS$32:AS$34)>0,$M39*$E39,0)","v":0},null,{"$f":"IF(SUM(AU$32:AU$34)>0,$M39*$E39,0)","v":0},null,{"$f":"IF(SUM(AW$32:AW$34)>0,$M39*$E39,0)","v":0},null,{"$f":"IF(SUM(AY$32:AY$34)>0,$M39*$E39,0)","v":0},null,{"$f":"IF(SUM(BA$32:BA$34)>0,$M39*$E39,0)","v":0},null,{"$f":"IF(SUM(BC$32:BC$34)>0,$M39*$E39,0)","v":0},null,{"$f":"IF(SUM(BE$32:BE$34)>0,$M39*$E39,0)","v":0},null,{"$f":"IF(SUM(BG$32:BG$34)>0,$M39*$E39,0)","v":0},null,{"$f":"IF(SUM(BI$32:BI$34)>0,$M39*$E39,0)","v":0},null,{"$f":"IF(SUM(BK$32:BK$34)>0,$M39*$E39,0)","v":0},null,{"$f":"IF(SUM(BM$32:BM$34)>0,$M39*$E39,0)","v":0},null,{"$f":"IF(SUM(BO$32:BO$34)>0,$M39*$E39,0)","v":0},null,{"$f":"IF(SUM(BQ$32:BQ$34)>0,$M39*$E39,0)","v":0},null,{"$f":"IF(SUM(BS$32:BS$34)>0,$M39*$E39,0)","v":0},null,{"$f":"IF(SUM(BU$32:BU$34)>0,$M39*$E39,0)","v":0},null,{"$f":"IF(SUM(BW$32:BW$34)>0,$M39*$E39,0)","v":0},null,{"$f":"IF(SUM(BY$32:BY$34)>0,$M39*$E39,0)","v":0},null,{"$f":"IF(SUM(CA$32:CA$34)>0,$M39*$E39,0)","v":0},null,{"$f":"IF(SUM(CC$32:CC$34)>0,$M39*$E39,0)","v":0},null,{"$f":"IF(SUM(CE$32:CE$34)>0,$M39*$E39,0)","v":0},null,{"$f":"IF(SUM(CG$32:CG$34)>0,$M39*$E39,0)","v":0},null,{"$f":"IF(SUM(CI$32:CI$34)>0,$M39*$E39,0)","v":0},null,{"$f":"IF(SUM(CK$32:CK$34)>0,$M39*$E39,0)","v":0},null,{"$f":"IF(SUM(CM$32:CM$34)>0,$M39*$E39,0)","v":0},null,{"$f":"IF(SUM(CO$32:CO$34)>0,$M39*$E39,0)","v":0},null,{"$f":"IF(SUM(CQ$32:CQ$34)>0,$M39*$E39,0)","v":0},null,{"$f":"IF(SUM(CS$32:CS$34)>0,$M39*$E39,0)","v":0},null,{"$f":"IF(SUM(CU$32:CU$34)>0,$M39*$E39,0)","v":0},null,{"$f":"IF(SUM(CW$32:CW$34)>0,$M39*$E39,0)","v":0},null,{"$f":"IF(SUM(CY$32:CY$34)>0,$M39*$E39,0)","v":0},null,{"$f":"IF(SUM(DA$32:DA$34)>0,$M39*$E39,0)","v":0},null,{"$f":"IF(SUM(DC$32:DC$34)>0,$M39*$E39,0)","v":0},null,{"$f":"IF(SUM(DE$32:DE$34)>0,$M39*$E39,0)","v":0},null,{"$f":"IF(SUM(DG$32:DG$34)>0,$M39*$E39,0)","v":0},null,{"$f":"IF(SUM(DI$32:DI$34)>0,$M39*$E39,0)","v":0},null,{"$f":"IF(SUM(DK$32:DK$34)>0,$M39*$E39,0)","v":0},null,{"$f":"IF(SUM(DM$32:DM$34)>0,$M39*$E39,0)","v":0},null,{"$f":"IF(SUM(DO$32:DO$34)>0,$M39*$E39,0)","v":0},null,{"$f":"IF(SUM(DQ$32:DQ$34)>0,$M39*$E39,0)","v":0},null,{"$f":"IF(SUM(DS$32:DS$34)>0,$M39*$E39,0)","v":0},null,{"$f":"IF(SUM(DU$32:DU$34)>0,$M39*$E39,0)","v":0},null,{"$f":"IF(SUM(DW$32:DW$34)>0,$M39*$E39,0)","v":0},null,{"$f":"IF(SUM(DY$32:DY$34)>0,$M39*$E39,0)","v":0},null,{"$f":"IF(SUM(EA$32:EA$34)>0,$M39*$E39,0)","v":0},null,{"$f":"IF(SUM(EC$32:EC$34)>0,$M39*$E39,0)","v":0},null,{"$f":"IF(SUM(EE$32:EE$34)>0,$M39*$E39,0)","v":0},null,{"$f":"IF(SUM(EG$32:EG$34)>0,$M39*$E39,0)","v":0}]
[null,null,"F.002","Alicate de corte diagonal de 6\", isolamento 1000V",1,"12311.01.99",51.48,0.1,10,{"$f":"G40*(1-H40)/(I40*12)","v":0.3861},{"$f":"J40*E40","v":0.3861},0.59376239999999991,{"$f":"ROUND(K40*(1+L40),2)","v":0.62},"Cotação",null,null,null,0,null,0.62,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,{"$f":"IF(SUM(CS$32:CS$34)>0,$M40*$E40,0)","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.004","Detector de  tensão de operação de 90V a 1000V com indicador de tensão luminosa e sonora por aproximação ou continuidade.",1,"12311.01.99",72.680000000000007,0.1,10,0.54510000000000003,0.54510000000000003,0.59376239999999991,0.87,"Cotação",null,null,null,0,null,0.87,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.005","Chave de fenda de 1/4\" x 6\" VDE isolada",1,"12311.01.99",24.89,0.1,10,0.18667500000000001,0.18667500000000001,0.59376239999999991,0.3,"Cotação",null,null,null,0,null,0.3,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.006","Chave de fenda de 3/16\" x 6\" VDE ",1,"12311.01.99",23.17,0.1,10,0.17377500000000001,0.17377500000000001,0.59376239999999991,0.28000000000000003,"Cotação",null,null,null,0,null,0.28000000000000003,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.007","Chave de fenda de 1/8\" x 4\" VDE ",1,"12311.01.99",29.2,0.1,10,0.219,0.219,0.59376239999999991,0.35,"Cotação",null,null,null,0,null,0.35,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.008","Chave philips de 1/4\" x 6\" VDE ",1,"12311.01.99",24.73,0.1,10,0.185475,0.185475,0.59376239999999991,0.3,"Cotação",null,null,null,0,null,0.3,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.009","Chave philips de 3/16\" x 6\" VDE ",1,"12311.01.99",28.19,0.1,10,0.21142500000000003,0.21142500000000003,0.59376239999999991,0.34,"Cotação",null,null,null,0,null,0.34,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.017","Trena de aço de 5m",1,"12311.01.99",25.73,0.1,10,0.19297500000000001,0.19297500000000001,0.59376239999999991,0.31,"Cotação",null,null,null,0,null,0.31,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.025","Faca desencapadora de cabos curva VDE isolada  ",1,"12311.01.99",118.82,0.1,10,0.89115,0.89115,0.59376239999999991,1.42,"Cotação",null,null,null,0,null,1.42,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,{"$f":"IF(SUM(CC$32:CC$34)>0,$M48*$E48,0)","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.027","Bolsa para Ferramentas de 12 Pol ",1,"12311.01.99",108.58,0.1,10,0.81434999999999991,0.81434999999999991,0.59376239999999991,1.3,"Cotação",null,null,null,0,null,{"$f":"IF(SUM(S$32:S$34)>0,$M49*$E49,0)","v":1.3},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.033","Cadeado 30mm ",1,"12311.01.99",30,0.1,10,0.22500000000000001,0.22500000000000001,0.59376239999999991,0.36,"Cotação",null,null,null,0,null,0.36,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
[]
[null,null,"CATEGORIAS",null,"QUANTIDADE"]
[]
[null,null,4,{"$f":"HLOOKUP($C55,'Dados Gerais'!$D$6:$BI$11,6)","v":"BOMBEIRO HIDRÁULICO DE MANUTENÇÃO I"},{"$f":"HLOOKUP($C55,'Dados Gerais'!$D$6:$BI$15,10)","v":17},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C55=Q$3,1,0)","v":0},null,{"$f":"IF($C55=S$3,1,0)","v":0},null,{"$f":"IF($C55=U$3,1,0)","v":0},null,{"$f":"IF($C55=W$3,1,0)","v":1},null,{"$f":"IF($C55=Y$3,1,0)","v":0},null,{"$f":"IF($C55=AA$3,1,0)","v":0},null,{"$f":"IF($C55=AC$3,1,0)","v":0},null,{"$f":"IF($C55=AE$3,1,0)","v":0},null,{"$f":"IF($C55=AG$3,1,0)","v":0},null,{"$f":"IF($C55=AI$3,1,0)","v":0},null,{"$f":"IF($C55=AK$3,1,0)","v":0},null,{"$f":"IF($C55=AM$3,1,0)","v":0},null,{"$f":"IF($C55=AO$3,1,0)","v":0},null,{"$f":"IF($C55=AQ$3,1,0)","v":0},null,{"$f":"IF($C55=AS$3,1,0)","v":0},null,{"$f":"IF($C55=AU$3,1,0)","v":0},null,{"$f":"IF($C55=AW$3,1,0)","v":0},null,{"$f":"IF($C55=AY$3,1,0)","v":0},null,{"$f":"IF($C55=BA$3,1,0)","v":0},null,{"$f":"IF($C55=BC$3,1,0)","v":0},null,{"$f":"IF($C55=BE$3,1,0)","v":0},null,{"$f":"IF($C55=BG$3,1,0)","v":0},null,{"$f":"IF($C55=BI$3,1,0)","v":0},null,{"$f":"IF($C55=BK$3,1,0)","v":0},null,{"$f":"IF($C55=BM$3,1,0)","v":0},null,{"$f":"IF($C55=BO$3,1,0)","v":0},null,{"$f":"IF($C55=BQ$3,1,0)","v":0},null,{"$f":"IF($C55=BS$3,1,0)","v":0},null,{"$f":"IF($C55=BU$3,1,0)","v":0},null,{"$f":"IF($C55=BW$3,1,0)","v":0},null,{"$f":"IF($C55=BY$3,1,0)","v":0},null,{"$f":"IF($C55=CA$3,1,0)","v":0},null,{"$f":"IF($C55=CC$3,1,0)","v":0},null,{"$f":"IF($C55=CE$3,1,0)","v":0},null,{"$f":"IF($C55=CG$3,1,0)","v":0},null,{"$f":"IF($C55=CI$3,1,0)","v":0},null,{"$f":"IF($C55=CK$3,1,0)","v":0},null,{"$f":"IF($C55=CM$3,1,0)","v":0},null,{"$f":"IF($C55=CO$3,1,0)","v":0},null,{"$f":"IF($C55=CQ$3,1,0)","v":0},null,{"$f":"IF($C55=CS$3,1,0)","v":0},null,{"$f":"IF($C55=CU$3,1,0)","v":0},null,{"$f":"IF($C55=CW$3,1,0)","v":0},null,{"$f":"IF($C55=CY$3,1,0)","v":0},null,{"$f":"IF($C55=DA$3,1,0)","v":0},null,{"$f":"IF($C55=DC$3,1,0)","v":0},null,{"$f":"IF($C55=DE$3,1,0)","v":0},null,{"$f":"IF($C55=DG$3,1,0)","v":0},null,{"$f":"IF($C55=DI$3,1,0)","v":0},null,{"$f":"IF($C55=DK$3,1,0)","v":0},null,{"$f":"IF($C55=DM$3,1,0)","v":0},null,{"$f":"IF($C55=DO$3,1,0)","v":0},null,{"$f":"IF($C55=DQ$3,1,0)","v":0},null,{"$f":"IF($C55=DS$3,1,0)","v":0},null,{"$f":"IF($C55=DU$3,1,0)","v":0},null,{"$f":"IF($C55=DW$3,1,0)","v":0},null,{"$f":"IF($C55=DY$3,1,0)","v":0},null,{"$f":"IF($C55=EA$3,1,0)","v":0},null,{"$f":"IF($C55=EC$3,1,0)","v":0},null,{"$f":"IF($C55=EE$3,1,0)","v":0},null,{"$f":"IF($C55=EG$3,1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
[null,null,"PAGAMENTO DA DEPRECIAÇÃO"]
[null,"CÓD.","ITEM","DESCRIÇÃO","QUANT ANUAL POR POSTO","CONTA SIAFI","VALOR DE AQ.","% RESIDUAL","VIDA ÚTIL","DEP. MENSAL","CUSTO TOTAL","% MANUNT.","PREÇO TOTAL","FONTE","REFERÊNCIA"]
[]
[null,null,"F.017","Trena de aço de 5m",1,"12311.01.99",25.73,0.1,10,{"$f":"G61*(1-H61)/(I61*12)","v":0.19297500000000001},{"$f":"J61*E61","v":0.19297500000000001},{"$f":"$J$695","v":0.59376239999999991},{"$f":"ROUND(K61*(1+L61),2)","v":0.31},"Cotação",null,null,null,{"$f":"IF(SUM(Q$54:Q$56)>0,$M61*$E61,0)","v":0},null,{"$f":"IF(SUM(S$54:S$56)>0,$M61*$E61,0)","v":0},null,{"$f":"IF(SUM(U$54:U$56)>0,$M61*$E61,0)","v":0},null,{"$f":"IF(SUM(W$54:W$56)>0,$M61*$E61,0)","v":0.31},null,{"$f":"IF(SUM(Y$54:Y$56)>0,$M61*$E61,0)","v":0},null,{"$f":"IF(SUM(AA$54:AA$56)>0,$M61*$E61,0)","v":0},null,{"$f":"IF(SUM(AC$54:AC$56)>0,$M61*$E61,0)","v":0},null,{"$f":"IF(SUM(AE$54:AE$56)>0,$M61*$E61,0)","v":0},null,{"$f":"IF(SUM(AG$54:AG$56)>0,$M61*$E61,0)","v":0},null,{"$f":"IF(SUM(AI$54:AI$56)>0,$M61*$E61,0)","v":0},null,{"$f":"IF(SUM(AK$54:AK$56)>0,$M61*$E61,0)","v":0},null,{"$f":"IF(SUM(AM$54:AM$56)>0,$M61*$E61,0)","v":0},null,{"$f":"IF(SUM(AO$54:AO$56)>0,$M61*$E61,0)","v":0},null,{"$f":"IF(SUM(AQ$54:AQ$56)>0,$M61*$E61,0)","v":0},null,{"$f":"IF(SUM(AS$54:AS$56)>0,$M61*$E61,0)","v":0},null,{"$f":"IF(SUM(AU$54:AU$56)>0,$M61*$E61,0)","v":0},null,{"$f":"IF(SUM(AW$54:AW$56)>0,$M61*$E61,0)","v":0},null,{"$f":"IF(SUM(AY$54:AY$56)>0,$M61*$E61,0)","v":0},null,{"$f":"IF(SUM(BA$54:BA$56)>0,$M61*$E61,0)","v":0},null,{"$f":"IF(SUM(BC$54:BC$56)>0,$M61*$E61,0)","v":0},null,{"$f":"IF(SUM(BE$54:BE$56)>0,$M61*$E61,0)","v":0},null,{"$f":"IF(SUM(BG$54:BG$56)>0,$M61*$E61,0)","v":0},null,{"$f":"IF(SUM(BI$54:BI$56)>0,$M61*$E61,0)","v":0},null,{"$f":"IF(SUM(BK$54:BK$56)>0,$M61*$E61,0)","v":0},null,{"$f":"IF(SUM(BM$54:BM$56)>0,$M61*$E61,0)","v":0},null,{"$f":"IF(SUM(BO$54:BO$56)>0,$M61*$E61,0)","v":0},null,{"$f":"IF(SUM(BQ$54:BQ$56)>0,$M61*$E61,0)","v":0},null,{"$f":"IF(SUM(BS$54:BS$56)>0,$M61*$E61,0)","v":0},null,{"$f":"IF(SUM(BU$54:BU$56)>0,$M61*$E61,0)","v":0},null,{"$f":"IF(SUM(BW$54:BW$56)>0,$M61*$E61,0)","v":0},null,{"$f":"IF(SUM(BY$54:BY$56)>0,$M61*$E61,0)","v":0},null,{"$f":"IF(SUM(CA$54:CA$56)>0,$M61*$E61,0)","v":0},null,{"$f":"IF(SUM(CC$54:CC$56)>0,$M61*$E61,0)","v":0},null,{"$f":"IF(SUM(CE$54:CE$56)>0,$M61*$E61,0)","v":0},null,{"$f":"IF(SUM(CG$54:CG$56)>0,$M61*$E61,0)","v":0},null,{"$f":"IF(SUM(CI$54:CI$56)>0,$M61*$E61,0)","v":0},null,{"$f":"IF(SUM(CK$54:CK$56)>0,$M61*$E61,0)","v":0},null,{"$f":"IF(SUM(CM$54:CM$56)>0,$M61*$E61,0)","v":0},null,{"$f":"IF(SUM(CO$54:CO$56)>0,$M61*$E61,0)","v":0},null,{"$f":"IF(SUM(CQ$54:CQ$56)>0,$M61*$E61,0)","v":0},null,{"$f":"IF(SUM(CS$54:CS$56)>0,$M61*$E61,0)","v":0},null,{"$f":"IF(SUM(CU$54:CU$56)>0,$M61*$E61,0)","v":0},null,{"$f":"IF(SUM(CW$54:CW$56)>0,$M61*$E61,0)","v":0},null,{"$f":"IF(SUM(CY$54:CY$56)>0,$M61*$E61,0)","v":0},null,{"$f":"IF(SUM(DA$54:DA$56)>0,$M61*$E61,0)","v":0},null,{"$f":"IF(SUM(DC$54:DC$56)>0,$M61*$E61,0)","v":0},null,{"$f":"IF(SUM(DE$54:DE$56)>0,$M61*$E61,0)","v":0},null,{"$f":"IF(SUM(DG$54:DG$56)>0,$M61*$E61,0)","v":0},null,{"$f":"IF(SUM(DI$54:DI$56)>0,$M61*$E61,0)","v":0},null,{"$f":"IF(SUM(DK$54:DK$56)>0,$M61*$E61,0)","v":0},null,{"$f":"IF(SUM(DM$54:DM$56)>0,$M61*$E61,0)","v":0},null,{"$f":"IF(SUM(DO$54:DO$56)>0,$M61*$E61,0)","v":0},null,{"$f":"IF(SUM(DQ$54:DQ$56)>0,$M61*$E61,0)","v":0},null,{"$f":"IF(SUM(DS$54:DS$56)>0,$M61*$E61,0)","v":0},null,{"$f":"IF(SUM(DU$54:DU$56)>0,$M61*$E61,0)","v":0},null,{"$f":"IF(SUM(DW$54:DW$56)>0,$M61*$E61,0)","v":0},null,{"$f":"IF(SUM(DY$54:DY$56)>0,$M61*$E61,0)","v":0},null,{"$f":"IF(SUM(EA$54:EA$56)>0,$M61*$E61,0)","v":0},null,{"$f":"IF(SUM(EC$54:EC$56)>0,$M61*$E61,0)","v":0},null,{"$f":"IF(SUM(EE$54:EE$56)>0,$M61*$E61,0)","v":0},null,{"$f":"IF(SUM(EG$54:EG$56)>0,$M61*$E61,0)","v":0}]
[null,null,"F.019","Arco de Serra para Metais 12 POL 305mm",1,"12311.01.99",78.95,0.1,10,{"$f":"G62*(1-H62)/(I62*12)","v":0.59212500000000001},{"$f":"J62*E62","v":0.59212500000000001},0.59376239999999991,{"$f":"ROUND(K62*(1+L62),2)","v":0.94},"Cotação",null,null,null,0,null,0,null,0,null,0.94,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.024","Chave philips cotoco 1/4 1.1/2\"  ",1,"12311.01.99",10.89,0.1,10,8.1674999999999998E-2,8.1674999999999998E-2,0.59376239999999991,0.13,"Cotação",null,null,null,0,null,0,null,0,null,0.13,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.026","Lanterna LED de cabeça recarregável  ",1,"12311.01.99",104.96,0.1,10,0.78720000000000001,0.78720000000000001,0.59376239999999991,1.25,"Cotação",null,null,null,0,null,0,null,0,null,1.25,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.027","Bolsa para Ferramentas de 12 Pol ",1,"12311.01.99",108.58,0.1,10,0.81434999999999991,0.81434999999999991,0.59376239999999991,1.3,"Cotação",null,null,null,0,null,0,null,0,null,1.3,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.029","Alicate de pressão tipo grip 230mm",1,"12311.01.99",80.17,0.1,10,0.601275,0.601275,0.59376239999999991,0.96,"Cotação",null,null,null,0,null,0,null,0,null,0.96,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.030","Alicate bomba d'água 12\" com reg. por canaleta",1,"12311.01.99",110.93,0.1,10,0.83197500000000002,0.83197500000000002,0.59376239999999991,1.33,"Cotação",null,null,null,0,null,0,null,0,null,1.33,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.031","Alicate de bico meia cana com cortador de 6\"",1,"12311.01.99",57.79,0.1,10,0.433425,0.433425,0.59376239999999991,0.69,"Cotação",null,null,null,0,null,0,null,0,null,0.69,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.032","Alicate Universal de 8\" cromado",1,"12311.01.99",44.23,0.1,10,0.33172499999999994,0.33172499999999994,0.59376239999999991,0.53,"Cotação",null,null,null,0,null,0,null,0,null,0.53,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.033","Cadeado 30mm ",1,"12311.01.99",30,0.1,10,0.22500000000000001,0.22500000000000001,0.59376239999999991,0.36,"Cotação",null,null,null,0,null,0,null,0,null,0.36,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.034","Caixa para ferramentas tipo baú ou sanfonada com 3 gavetas, 50 x 20 x 16cm",1,"12311.01.99",95.75,0.1,10,0.71812500000000001,0.71812500000000001,0.59376239999999991,1.1399999999999999,"Cotação",null,null,null,0,null,0,null,0,null,1.1399999999999999,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.035","Chave de fenda 1/4\" x 1.1/2\"",1,"12311.01.99",13.82,0.1,10,{"$f":"G72*(1-H72)/(I72*12)","v":0.10365000000000001},{"$f":"J72*E72","v":0.10365000000000001},0.59376239999999991,{"$f":"ROUND(K72*(1+L72),2)","v":0.17},"Cotação",null,null,null,0,null,0,null,0,null,0.17,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.036","Chave de fenda 5/16\" x 10\"",1,"12311.01.99",22.08,0.1,10,0.1656,0.1656,0.59376239999999991,0.26,"Cotação",null,null,null,0,null,0,null,0,null,0.26,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.037","Chave de fenda 1/8 x 5\" ",1,"12311.01.99",12.07,0.1,10,9.0525000000000008E-2,9.0525000000000008E-2,0.59376239999999991,0.14000000000000001,"Cotação",null,null,null,0,null,0,null,0,null,0.14000000000000001,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.038","Chave Phillips Ergonômica N3 1/4 x 8\"",1,"12311.01.99",22.57,0.1,10,0.16927500000000001,0.16927500000000001,0.59376239999999991,0.27,"Cotação",null,null,null,0,null,0,null,0,null,0.27,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.039","Chave Phillips Ergonômica N3 5/16 x 8\"",1,"12311.01.99",25.19,0.1,10,0.18892500000000004,0.18892500000000004,0.59376239999999991,0.3,"Cotação",null,null,null,0,null,0,null,0,null,0.3,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.040","Jogo de Chave hallen, longa, em argola, com 10 peças, de 4mm a 14mm ",1,"12311.01.99",82.73,0.1,10,0.62047500000000011,0.62047500000000011,0.59376239999999991,0.99,"Cotação",null,null,null,0,null,0,null,0,null,0.99,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.041","Chave inglesa n°8 ",1,"12311.01.99",117.85,0.1,10,0.88387499999999997,0.88387499999999997,0.59376239999999991,1.41,"Cotação",null,null,null,0,null,0,null,0,null,1.41,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.042","Chave n°8 para tubos (tipo grifo)",1,"12311.01.99",75.260000000000005,0.1,10,0.56445000000000012,0.56445000000000012,0.59376239999999991,0.9,"Cotação",null,null,null,0,null,0,null,0,null,0.9,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.043","Chave n°12 para tubos (tipo grifo)",1,"12311.01.99",140.22,0.1,10,1.05165,1.05165,0.59376239999999991,1.68,"Cotação",null,null,null,0,null,0,null,0,null,1.68,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.044","Chave n°14 para tubos (tipo grifo) ",1,"12311.01.99",151.9,0.1,10,1.1392500000000001,1.1392500000000001,0.59376239999999991,1.82,"Cotação",null,null,null,0,null,0,null,0,null,1.82,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.045","Martelo tipo bola, 300g",1,"12311.01.99",60.71,0.1,10,{"$f":"G82*(1-H82)/(I82*12)","v":0.45532500000000004},{"$f":"J82*E82","v":0.45532500000000004},0.59376239999999991,{"$f":"ROUND(K82*(1+L82),2)","v":0.73},"Cotação",null,null,null,0,null,0,null,0,null,0.73,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.046","Nível de mão em alumínio com 12\"",1,"12311.01.99",36,0.1,10,0.26999999999999996,0.26999999999999996,0.59376239999999991,0.43,"Cotação",null,null,null,0,null,0,null,0,null,0.43,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.047","Prumo de centro 200 g",1,"12311.01.99",21.11,0.1,10,0.15832499999999999,0.15832499999999999,0.59376239999999991,0.25,"Cotação",null,null,null,0,null,0,null,0,null,0.25,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.048","Prumo inteiriço n° 5",1,"12311.01.99",32.520000000000003,0.1,10,0.24390000000000003,0.24390000000000003,0.59376239999999991,0.39,"Cotação",null,null,null,0,null,0,null,0,null,0.39,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.049","Jogo de Chave Combinada 10 a 15mm",1,"12311.01.99",52.1,0.1,10,0.39074999999999999,0.39074999999999999,0.59376239999999991,0.62,"Cotação",null,null,null,0,null,0,null,0,null,0.62,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.050","Lápis Carpinteiro ",1,"12311.01.99",2.29,0.1,10,{"$f":"G87*(1-H87)/(I87*12)","v":1.7174999999999999E-2},{"$f":"J87*E87","v":1.7174999999999999E-2},0.59376239999999991,{"$f":"ROUND(K87*(1+L87),2)","v":0.03},"Cotação",null,null,null,{"$f":"IF(SUM(Q$54:Q$56)>0,$M87*$E87,0)","v":0},null,0,null,0,null,0.03,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,{"$f":"IF(SUM(CE$54:CE$56)>0,$M87*$E87,0)","v":0},null,{"$f":"IF(SUM(CG$54:CG$56)>0,$M87*$E87,0)","v":0},null,{"$f":"IF(SUM(CI$54:CI$56)>0,$M87*$E87,0)","v":0},null,{"$f":"IF(SUM(CK$54:CK$56)>0,$M87*$E87,0)","v":0},null,{"$f":"IF(SUM(CM$54:CM$56)>0,$M87*$E87,0)","v":0},null,{"$f":"IF(SUM(CO$54:CO$56)>0,$M87*$E87,0)","v":0},null,{"$f":"IF(SUM(CQ$54:CQ$56)>0,$M87*$E87,0)","v":0},null,{"$f":"IF(SUM(CS$54:CS$56)>0,$M87*$E87,0)","v":0},null,{"$f":"IF(SUM(CU$54:CU$56)>0,$M87*$E87,0)","v":0},null,{"$f":"IF(SUM(CW$54:CW$56)>0,$M87*$E87,0)","v":0},null,{"$f":"IF(SUM(CY$54:CY$56)>0,$M87*$E87,0)","v":0},null,{"$f":"IF(SUM(DA$54:DA$56)>0,$M87*$E87,0)","v":0},null,{"$f":"IF(SUM(DC$54:DC$56)>0,$M87*$E87,0)","v":0},null,{"$f":"IF(SUM(DE$54:DE$56)>0,$M87*$E87,0)","v":0},null,{"$f":"IF(SUM(DG$54:DG$56)>0,$M87*$E87,0)","v":0},null,{"$f":"IF(SUM(DI$54:DI$56)>0,$M87*$E87,0)","v":0},null,{"$f":"IF(SUM(DK$54:DK$56)>0,$M87*$E87,0)","v":0},null,{"$f":"IF(SUM(DM$54:DM$56)>0,$M87*$E87,0)","v":0},null,{"$f":"IF(SUM(DO$54:DO$56)>0,$M87*$E87,0)","v":0},null,{"$f":"IF(SUM(DQ$54:DQ$56)>0,$M87*$E87,0)","v":0},null,{"$f":"IF(SUM(DS$54:DS$56)>0,$M87*$E87,0)","v":0},null,{"$f":"IF(SUM(DU$54:DU$56)>0,$M87*$E87,0)","v":0},null,{"$f":"IF(SUM(DW$54:DW$56)>0,$M87*$E87,0)","v":0},null,{"$f":"IF(SUM(DY$54:DY$56)>0,$M87*$E87,0)","v":0},null,{"$f":"IF(SUM(EA$54:EA$56)>0,$M87*$E87,0)","v":0},null,{"$f":"IF(SUM(EC$54:EC$56)>0,$M87*$E87,0)","v":0},null,{"$f":"IF(SUM(EE$54:EE$56)>0,$M87*$E87,0)","v":0},null,{"$f":"IF(SUM(EG$54:EG$56)>0,$M87*$E87,0)","v":0}]
[null,null,"F.051","Lima grosa com cabo de 8’’ ",1,"12311.01.99",45.79,0.1,10,{"$f":"G88*(1-H88)/(I88*12)","v":0.34342499999999998},{"$f":"J88*E88","v":0.34342499999999998},0.59376239999999991,{"$f":"ROUND(K88*(1+L88),2)","v":0.55000000000000004},"Cotação",null,null,null,{"$f":"IF(SUM(Q$54:Q$56)>0,$M88*$E88,0)","v":0},null,0,null,0,null,0.55000000000000004,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,{"$f":"IF(SUM(CE$54:CE$56)>0,$M88*$E88,0)","v":0},null,{"$f":"IF(SUM(CG$54:CG$56)>0,$M88*$E88,0)","v":0},null,{"$f":"IF(SUM(CI$54:CI$56)>0,$M88*$E88,0)","v":0},null,{"$f":"IF(SUM(CK$54:CK$56)>0,$M88*$E88,0)","v":0},null,{"$f":"IF(SUM(CM$54:CM$56)>0,$M88*$E88,0)","v":0},null,{"$f":"IF(SUM(CO$54:CO$56)>0,$M88*$E88,0)","v":0},null,{"$f":"IF(SUM(CQ$54:CQ$56)>0,$M88*$E88,0)","v":0},null,{"$f":"IF(SUM(CS$54:CS$56)>0,$M88*$E88,0)","v":0},null,{"$f":"IF(SUM(CU$54:CU$56)>0,$M88*$E88,0)","v":0},null,{"$f":"IF(SUM(CW$54:CW$56)>0,$M88*$E88,0)","v":0},null,{"$f":"IF(SUM(CY$54:CY$56)>0,$M88*$E88,0)","v":0},null,{"$f":"IF(SUM(DA$54:DA$56)>0,$M88*$E88,0)","v":0},null,{"$f":"IF(SUM(DC$54:DC$56)>0,$M88*$E88,0)","v":0},null,{"$f":"IF(SUM(DE$54:DE$56)>0,$M88*$E88,0)","v":0},null,{"$f":"IF(SUM(DG$54:DG$56)>0,$M88*$E88,0)","v":0},null,{"$f":"IF(SUM(DI$54:DI$56)>0,$M88*$E88,0)","v":0},null,{"$f":"IF(SUM(DK$54:DK$56)>0,$M88*$E88,0)","v":0},null,{"$f":"IF(SUM(DM$54:DM$56)>0,$M88*$E88,0)","v":0},null,{"$f":"IF(SUM(DO$54:DO$56)>0,$M88*$E88,0)","v":0},null,{"$f":"IF(SUM(DQ$54:DQ$56)>0,$M88*$E88,0)","v":0},null,{"$f":"IF(SUM(DS$54:DS$56)>0,$M88*$E88,0)","v":0},null,{"$f":"IF(SUM(DU$54:DU$56)>0,$M88*$E88,0)","v":0},null,{"$f":"IF(SUM(DW$54:DW$56)>0,$M88*$E88,0)","v":0},null,{"$f":"IF(SUM(DY$54:DY$56)>0,$M88*$E88,0)","v":0},null,{"$f":"IF(SUM(EA$54:EA$56)>0,$M88*$E88,0)","v":0},null,{"$f":"IF(SUM(EC$54:EC$56)>0,$M88*$E88,0)","v":0},null,{"$f":"IF(SUM(EE$54:EE$56)>0,$M88*$E88,0)","v":0},null,{"$f":"IF(SUM(EG$54:EG$56)>0,$M88*$E88,0)","v":0}]
[null,null,"F.052","Jogo de chave para reparo de válvula Deca/ Hidra",1,"12311.01.99",239.91,0.1,10,1.7993250000000001,1.7993250000000001,0.59376239999999991,2.87,"Cotação",null,null,null,0,null,{"$f":"IF(SUM(S$54:S$56)>0,$M89*$E89,0)","v":0},null,0,null,2.87,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.053","Linha de pedreiro ",1,"12311.01.99",14.12,0.1,10,0.10590000000000001,0.10590000000000001,0.59376239999999991,0.17,"Cotação",null,null,null,0,null,0,null,0,null,0.17,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.076","Chave de Fenda 5/16 x 4\"",1,"12311.01.99",17.68,0.1,10,0.1326,0.1326,0.59376239999999991,0.21,"Cotação",null,null,null,0,null,0,null,0,null,0.21,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
[]
[null,null,"CATEGORIAS",null,"QUANTIDADE"]
[]
[null,null,5,{"$f":"HLOOKUP($C96,'Dados Gerais'!$D$6:$BI$11,6)","v":"BOMBEIRO HIDRÁULICO DE MANUTENÇÃO II"},{"$f":"HLOOKUP($C96,'Dados Gerais'!$D$6:$BI$15,10)","v":6},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C96=Q$3,1,0)","v":0},null,{"$f":"IF($C96=S$3,1,0)","v":0},null,{"$f":"IF($C96=U$3,1,0)","v":0},null,{"$f":"IF($C96=W$3,1,0)","v":0},null,{"$f":"IF($C96=Y$3,1,0)","v":1},null,{"$f":"IF($C96=AA$3,1,0)","v":0},null,{"$f":"IF($C96=AC$3,1,0)","v":0},null,{"$f":"IF($C96=AE$3,1,0)","v":0},null,{"$f":"IF($C96=AG$3,1,0)","v":0},null,{"$f":"IF($C96=AI$3,1,0)","v":0},null,{"$f":"IF($C96=AK$3,1,0)","v":0},null,{"$f":"IF($C96=AM$3,1,0)","v":0},null,{"$f":"IF($C96=AO$3,1,0)","v":0},null,{"$f":"IF($C96=AQ$3,1,0)","v":0},null,{"$f":"IF($C96=AS$3,1,0)","v":0},null,{"$f":"IF($C96=AU$3,1,0)","v":0},null,{"$f":"IF($C96=AW$3,1,0)","v":0},null,{"$f":"IF($C96=AY$3,1,0)","v":0},null,{"$f":"IF($C96=BA$3,1,0)","v":0},null,{"$f":"IF($C96=BC$3,1,0)","v":0},null,{"$f":"IF($C96=BE$3,1,0)","v":0},null,{"$f":"IF($C96=BG$3,1,0)","v":0},null,{"$f":"IF($C96=BI$3,1,0)","v":0},null,{"$f":"IF($C96=BK$3,1,0)","v":0},null,{"$f":"IF($C96=BM$3,1,0)","v":0},null,{"$f":"IF($C96=BO$3,1,0)","v":0},null,{"$f":"IF($C96=BQ$3,1,0)","v":0},null,{"$f":"IF($C96=BS$3,1,0)","v":0},null,{"$f":"IF($C96=BU$3,1,0)","v":0},null,{"$f":"IF($C96=BW$3,1,0)","v":0},null,{"$f":"IF($C96=BY$3,1,0)","v":0},null,{"$f":"IF($C96=CA$3,1,0)","v":0},null,{"$f":"IF($C96=CC$3,1,0)","v":0},null,{"$f":"IF($C96=CE$3,1,0)","v":0},null,{"$f":"IF($C96=CG$3,1,0)","v":0},null,{"$f":"IF($C96=CI$3,1,0)","v":0},null,{"$f":"IF($C96=CK$3,1,0)","v":0},null,{"$f":"IF($C96=CM$3,1,0)","v":0},null,{"$f":"IF($C96=CO$3,1,0)","v":0},null,{"$f":"IF($C96=CQ$3,1,0)","v":0},null,{"$f":"IF($C96=CS$3,1,0)","v":0},null,{"$f":"IF($C96=CU$3,1,0)","v":0},null,{"$f":"IF($C96=CW$3,1,0)","v":0},null,{"$f":"IF($C96=CY$3,1,0)","v":0},null,{"$f":"IF($C96=DA$3,1,0)","v":0},null,{"$f":"IF($C96=DC$3,1,0)","v":0},null,{"$f":"IF($C96=DE$3,1,0)","v":0},null,{"$f":"IF($C96=DG$3,1,0)","v":0},null,{"$f":"IF($C96=DI$3,1,0)","v":0},null,{"$f":"IF($C96=DK$3,1,0)","v":0},null,{"$f":"IF($C96=DM$3,1,0)","v":0},null,{"$f":"IF($C96=DO$3,1,0)","v":0},null,{"$f":"IF($C96=DQ$3,1,0)","v":0},null,{"$f":"IF($C96=DS$3,1,0)","v":0},null,{"$f":"IF($C96=DU$3,1,0)","v":0},null,{"$f":"IF($C96=DW$3,1,0)","v":0},null,{"$f":"IF($C96=DY$3,1,0)","v":0},null,{"$f":"IF($C96=EA$3,1,0)","v":0},null,{"$f":"IF($C96=EC$3,1,0)","v":0},null,{"$f":"IF($C96=EE$3,1,0)","v":0},null,{"$f":"IF($C96=EG$3,1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
[null,null,"PAGAMENTO DA DEPRECIAÇÃO"]
[null,"CÓD.","ITEM","DESCRIÇÃO","QUANT ANUAL POR POSTO","CONTA SIAFI","VALOR DE AQ.","% RESIDUAL","VIDA ÚTIL","DEP. MENSAL","CUSTO TOTAL","% MANUNT.","PREÇO TOTAL","FONTE","REFERÊNCIA"]
[]
[null,null,"F.017","Trena de aço de 5m",1,"12311.01.99",25.73,0.1,10,{"$f":"G102*(1-H102)/(I102*12)","v":0.19297500000000001},{"$f":"J102*E102","v":0.19297500000000001},{"$f":"$J$695","v":0.59376239999999991},{"$f":"ROUND(K102*(1+L102),2)","v":0.31},"Cotação",null,null,null,{"$f":"IF(SUM(Q$95:Q$97)>0,$M102*$E102,0)","v":0},null,{"$f":"IF(SUM(S$95:S$97)>0,$M102*$E102,0)","v":0},null,{"$f":"IF(SUM(U$95:U$97)>0,$M102*$E102,0)","v":0},null,{"$f":"IF(SUM(W$95:W$97)>0,$M102*$E102,0)","v":0},null,{"$f":"IF(SUM(Y$95:Y$97)>0,$M102*$E102,0)","v":0.31},null,{"$f":"IF(SUM(AA$95:AA$97)>0,$M102*$E102,0)","v":0},null,{"$f":"IF(SUM(AC$95:AC$97)>0,$M102*$E102,0)","v":0},null,{"$f":"IF(SUM(AE$95:AE$97)>0,$M102*$E102,0)","v":0},null,{"$f":"IF(SUM(AG$95:AG$97)>0,$M102*$E102,0)","v":0},null,{"$f":"IF(SUM(AI$95:AI$97)>0,$M102*$E102,0)","v":0},null,{"$f":"IF(SUM(AK$95:AK$97)>0,$M102*$E102,0)","v":0},null,{"$f":"IF(SUM(AM$95:AM$97)>0,$M102*$E102,0)","v":0},null,{"$f":"IF(SUM(AO$95:AO$97)>0,$M102*$E102,0)","v":0},null,{"$f":"IF(SUM(AQ$95:AQ$97)>0,$M102*$E102,0)","v":0},null,{"$f":"IF(SUM(AS$95:AS$97)>0,$M102*$E102,0)","v":0},null,{"$f":"IF(SUM(AU$95:AU$97)>0,$M102*$E102,0)","v":0},null,{"$f":"IF(SUM(AW$95:AW$97)>0,$M102*$E102,0)","v":0},null,{"$f":"IF(SUM(AY$95:AY$97)>0,$M102*$E102,0)","v":0},null,{"$f":"IF(SUM(BA$95:BA$97)>0,$M102*$E102,0)","v":0},null,{"$f":"IF(SUM(BC$95:BC$97)>0,$M102*$E102,0)","v":0},null,{"$f":"IF(SUM(BE$95:BE$97)>0,$M102*$E102,0)","v":0},null,{"$f":"IF(SUM(BG$95:BG$97)>0,$M102*$E102,0)","v":0},null,{"$f":"IF(SUM(BI$95:BI$97)>0,$M102*$E102,0)","v":0},null,{"$f":"IF(SUM(BK$95:BK$97)>0,$M102*$E102,0)","v":0},null,{"$f":"IF(SUM(BM$95:BM$97)>0,$M102*$E102,0)","v":0},null,{"$f":"IF(SUM(BO$95:BO$97)>0,$M102*$E102,0)","v":0},null,{"$f":"IF(SUM(BQ$95:BQ$97)>0,$M102*$E102,0)","v":0},null,{"$f":"IF(SUM(BS$95:BS$97)>0,$M102*$E102,0)","v":0},null,{"$f":"IF(SUM(BU$95:BU$97)>0,$M102*$E102,0)","v":0},null,{"$f":"IF(SUM(BW$95:BW$97)>0,$M102*$E102,0)","v":0},null,{"$f":"IF(SUM(BY$95:BY$97)>0,$M102*$E102,0)","v":0},null,{"$f":"IF(SUM(CA$95:CA$97)>0,$M102*$E102,0)","v":0},null,{"$f":"IF(SUM(CC$95:CC$97)>0,$M102*$E102,0)","v":0},null,{"$f":"IF(SUM(CE$95:CE$97)>0,$M102*$E102,0)","v":0},null,{"$f":"IF(SUM(CG$95:CG$97)>0,$M102*$E102,0)","v":0},null,{"$f":"IF(SUM(CI$95:CI$97)>0,$M102*$E102,0)","v":0},null,{"$f":"IF(SUM(CK$95:CK$97)>0,$M102*$E102,0)","v":0},null,{"$f":"IF(SUM(CM$95:CM$97)>0,$M102*$E102,0)","v":0},null,{"$f":"IF(SUM(CO$95:CO$97)>0,$M102*$E102,0)","v":0},null,{"$f":"IF(SUM(CQ$95:CQ$97)>0,$M102*$E102,0)","v":0},null,{"$f":"IF(SUM(CS$95:CS$97)>0,$M102*$E102,0)","v":0},null,{"$f":"IF(SUM(CU$95:CU$97)>0,$M102*$E102,0)","v":0},null,{"$f":"IF(SUM(CW$95:CW$97)>0,$M102*$E102,0)","v":0},null,{"$f":"IF(SUM(CY$95:CY$97)>0,$M102*$E102,0)","v":0},null,{"$f":"IF(SUM(DA$95:DA$97)>0,$M102*$E102,0)","v":0},null,{"$f":"IF(SUM(DC$95:DC$97)>0,$M102*$E102,0)","v":0},null,{"$f":"IF(SUM(DE$95:DE$97)>0,$M102*$E102,0)","v":0},null,{"$f":"IF(SUM(DG$95:DG$97)>0,$M102*$E102,0)","v":0},null,{"$f":"IF(SUM(DI$95:DI$97)>0,$M102*$E102,0)","v":0},null,{"$f":"IF(SUM(DK$95:DK$97)>0,$M102*$E102,0)","v":0},null,{"$f":"IF(SUM(DM$95:DM$97)>0,$M102*$E102,0)","v":0},null,{"$f":"IF(SUM(DO$95:DO$97)>0,$M102*$E102,0)","v":0},null,{"$f":"IF(SUM(DQ$95:DQ$97)>0,$M102*$E102,0)","v":0},null,{"$f":"IF(SUM(DS$95:DS$97)>0,$M102*$E102,0)","v":0},null,{"$f":"IF(SUM(DU$95:DU$97)>0,$M102*$E102,0)","v":0},null,{"$f":"IF(SUM(DW$95:DW$97)>0,$M102*$E102,0)","v":0},null,{"$f":"IF(SUM(DY$95:DY$97)>0,$M102*$E102,0)","v":0},null,{"$f":"IF(SUM(EA$95:EA$97)>0,$M102*$E102,0)","v":0},null,{"$f":"IF(SUM(EC$95:EC$97)>0,$M102*$E102,0)","v":0},null,{"$f":"IF(SUM(EE$95:EE$97)>0,$M102*$E102,0)","v":0},null,{"$f":"IF(SUM(EG$95:EG$97)>0,$M102*$E102,0)","v":0}]
[null,null,"F.019","Arco de Serra para Metais 12 POL 305mm",1,"12311.01.99",78.95,0.1,10,{"$f":"G103*(1-H103)/(I103*12)","v":0.59212500000000001},{"$f":"J103*E103","v":0.59212500000000001},0.59376239999999991,{"$f":"ROUND(K103*(1+L103),2)","v":0.94},"Cotação",null,null,null,0,null,0,null,0,null,0,null,0.94,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.024","Chave philips cotoco 1/4 1.1/2\"  ",1,"12311.01.99",10.89,0.1,10,8.1674999999999998E-2,8.1674999999999998E-2,0.59376239999999991,0.13,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0.13,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.026","Lanterna LED de cabeça recarregável  ",1,"12311.01.99",104.96,0.1,10,0.78720000000000001,0.78720000000000001,0.59376239999999991,1.25,"Cotação",null,null,null,0,null,0,null,0,null,0,null,1.25,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.027","Bolsa para Ferramentas de 12 Pol ",1,"12311.01.99",108.58,0.1,10,0.81434999999999991,0.81434999999999991,0.59376239999999991,1.3,"Cotação",null,null,null,0,null,0,null,0,null,0,null,1.3,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.029","Alicate de pressão tipo grip 230mm",1,"12311.01.99",80.16,0.1,10,0.60120000000000007,0.60120000000000007,0.59376239999999991,0.96,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0.96,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.030","Alicate bomba d'água 12\" com reg. por canaleta",1,"12311.01.99",110.93,0.1,10,{"$f":"G108*(1-H108)/(I108*12)","v":0.83197500000000002},{"$f":"J108*E108","v":0.83197500000000002},0.59376239999999991,{"$f":"ROUND(K108*(1+L108),2)","v":1.33},"Cotação",null,null,null,{"$f":"IF(SUM(Q$95:Q$97)>0,$M108*$E108,0)","v":0},null,{"$f":"IF(SUM(S$95:S$97)>0,$M108*$E108,0)","v":0},null,{"$f":"IF(SUM(U$95:U$97)>0,$M108*$E108,0)","v":0},null,{"$f":"IF(SUM(W$95:W$97)>0,$M108*$E108,0)","v":0},null,{"$f":"IF(SUM(Y$95:Y$97)>0,$M108*$E108,0)","v":1.33},null,{"$f":"IF(SUM(AA$95:AA$97)>0,$M108*$E108,0)","v":0},null,{"$f":"IF(SUM(AC$95:AC$97)>0,$M108*$E108,0)","v":0},null,{"$f":"IF(SUM(AE$95:AE$97)>0,$M108*$E108,0)","v":0},null,{"$f":"IF(SUM(AG$95:AG$97)>0,$M108*$E108,0)","v":0},null,{"$f":"IF(SUM(AI$95:AI$97)>0,$M108*$E108,0)","v":0},null,{"$f":"IF(SUM(AK$95:AK$97)>0,$M108*$E108,0)","v":0},null,{"$f":"IF(SUM(AM$95:AM$97)>0,$M108*$E108,0)","v":0},null,{"$f":"IF(SUM(AO$95:AO$97)>0,$M108*$E108,0)","v":0},null,{"$f":"IF(SUM(AQ$95:AQ$97)>0,$M108*$E108,0)","v":0},null,{"$f":"IF(SUM(AS$95:AS$97)>0,$M108*$E108,0)","v":0},null,{"$f":"IF(SUM(AU$95:AU$97)>0,$M108*$E108,0)","v":0},null,{"$f":"IF(SUM(AW$95:AW$97)>0,$M108*$E108,0)","v":0},null,{"$f":"IF(SUM(AY$95:AY$97)>0,$M108*$E108,0)","v":0},null,{"$f":"IF(SUM(BA$95:BA$97)>0,$M108*$E108,0)","v":0},null,{"$f":"IF(SUM(BC$95:BC$97)>0,$M108*$E108,0)","v":0},null,{"$f":"IF(SUM(BE$95:BE$97)>0,$M108*$E108,0)","v":0},null,{"$f":"IF(SUM(BG$95:BG$97)>0,$M108*$E108,0)","v":0},null,{"$f":"IF(SUM(BI$95:BI$97)>0,$M108*$E108,0)","v":0},null,{"$f":"IF(SUM(BK$95:BK$97)>0,$M108*$E108,0)","v":0},null,{"$f":"IF(SUM(BM$95:BM$97)>0,$M108*$E108,0)","v":0},null,{"$f":"IF(SUM(BO$95:BO$97)>0,$M108*$E108,0)","v":0},null,{"$f":"IF(SUM(BQ$95:BQ$97)>0,$M108*$E108,0)","v":0},null,{"$f":"IF(SUM(BS$95:BS$97)>0,$M108*$E108,0)","v":0},null,{"$f":"IF(SUM(BU$95:BU$97)>0,$M108*$E108,0)","v":0},null,{"$f":"IF(SUM(BW$95:BW$97)>0,$M108*$E108,0)","v":0},null,{"$f":"IF(SUM(BY$95:BY$97)>0,$M108*$E108,0)","v":0},null,{"$f":"IF(SUM(CA$95:CA$97)>0,$M108*$E108,0)","v":0},null,{"$f":"IF(SUM(CC$95:CC$97)>0,$M108*$E108,0)","v":0},null,{"$f":"IF(SUM(CE$95:CE$97)>0,$M108*$E108,0)","v":0},null,{"$f":"IF(SUM(CG$95:CG$97)>0,$M108*$E108,0)","v":0},null,{"$f":"IF(SUM(CI$95:CI$97)>0,$M108*$E108,0)","v":0},null,{"$f":"IF(SUM(CK$95:CK$97)>0,$M108*$E108,0)","v":0},null,{"$f":"IF(SUM(CM$95:CM$97)>0,$M108*$E108,0)","v":0},null,{"$f":"IF(SUM(CO$95:CO$97)>0,$M108*$E108,0)","v":0},null,{"$f":"IF(SUM(CQ$95:CQ$97)>0,$M108*$E108,0)","v":0},null,{"$f":"IF(SUM(CS$95:CS$97)>0,$M108*$E108,0)","v":0},null,{"$f":"IF(SUM(CU$95:CU$97)>0,$M108*$E108,0)","v":0},null,{"$f":"IF(SUM(CW$95:CW$97)>0,$M108*$E108,0)","v":0},null,{"$f":"IF(SUM(CY$95:CY$97)>0,$M108*$E108,0)","v":0},null,{"$f":"IF(SUM(DA$95:DA$97)>0,$M108*$E108,0)","v":0},null,{"$f":"IF(SUM(DC$95:DC$97)>0,$M108*$E108,0)","v":0},null,{"$f":"IF(SUM(DE$95:DE$97)>0,$M108*$E108,0)","v":0},null,{"$f":"IF(SUM(DG$95:DG$97)>0,$M108*$E108,0)","v":0},null,{"$f":"IF(SUM(DI$95:DI$97)>0,$M108*$E108,0)","v":0},null,{"$f":"IF(SUM(DK$95:DK$97)>0,$M108*$E108,0)","v":0},null,{"$f":"IF(SUM(DM$95:DM$97)>0,$M108*$E108,0)","v":0},null,{"$f":"IF(SUM(DO$95:DO$97)>0,$M108*$E108,0)","v":0},null,{"$f":"IF(SUM(DQ$95:DQ$97)>0,$M108*$E108,0)","v":0},null,{"$f":"IF(SUM(DS$95:DS$97)>0,$M108*$E108,0)","v":0},null,{"$f":"IF(SUM(DU$95:DU$97)>0,$M108*$E108,0)","v":0},null,{"$f":"IF(SUM(DW$95:DW$97)>0,$M108*$E108,0)","v":0},null,{"$f":"IF(SUM(DY$95:DY$97)>0,$M108*$E108,0)","v":0},null,{"$f":"IF(SUM(EA$95:EA$97)>0,$M108*$E108,0)","v":0},null,{"$f":"IF(SUM(EC$95:EC$97)>0,$M108*$E108,0)","v":0},null,{"$f":"IF(SUM(EE$95:EE$97)>0,$M108*$E108,0)","v":0},null,{"$f":"IF(SUM(EG$95:EG$97)>0,$M108*$E108,0)","v":0}]
[null,null,"F.031","Alicate de bico meia cana com cortador de 6\"",1,"12311.01.99",57.79,0.1,10,{"$f":"G109*(1-H109)/(I109*12)","v":0.433425},{"$f":"J109*E109","v":0.433425},0.59376239999999991,{"$f":"ROUND(K109*(1+L109),2)","v":0.69},"Cotação",null,null,null,{"$f":"IF(SUM(Q$95:Q$97)>0,$M109*$E109,0)","v":0},null,{"$f":"IF(SUM(S$95:S$97)>0,$M109*$E109,0)","v":0},null,{"$f":"IF(SUM(U$95:U$97)>0,$M109*$E109,0)","v":0},null,{"$f":"IF(SUM(W$95:W$97)>0,$M109*$E109,0)","v":0},null,{"$f":"IF(SUM(Y$95:Y$97)>0,$M109*$E109,0)","v":0.69},null,{"$f":"IF(SUM(AA$95:AA$97)>0,$M109*$E109,0)","v":0},null,{"$f":"IF(SUM(AC$95:AC$97)>0,$M109*$E109,0)","v":0},null,{"$f":"IF(SUM(AE$95:AE$97)>0,$M109*$E109,0)","v":0},null,{"$f":"IF(SUM(AG$95:AG$97)>0,$M109*$E109,0)","v":0},null,{"$f":"IF(SUM(AI$95:AI$97)>0,$M109*$E109,0)","v":0},null,{"$f":"IF(SUM(AK$95:AK$97)>0,$M109*$E109,0)","v":0},null,{"$f":"IF(SUM(AM$95:AM$97)>0,$M109*$E109,0)","v":0},null,{"$f":"IF(SUM(AO$95:AO$97)>0,$M109*$E109,0)","v":0},null,{"$f":"IF(SUM(AQ$95:AQ$97)>0,$M109*$E109,0)","v":0},null,{"$f":"IF(SUM(AS$95:AS$97)>0,$M109*$E109,0)","v":0},null,{"$f":"IF(SUM(AU$95:AU$97)>0,$M109*$E109,0)","v":0},null,{"$f":"IF(SUM(AW$95:AW$97)>0,$M109*$E109,0)","v":0},null,{"$f":"IF(SUM(AY$95:AY$97)>0,$M109*$E109,0)","v":0},null,{"$f":"IF(SUM(BA$95:BA$97)>0,$M109*$E109,0)","v":0},null,{"$f":"IF(SUM(BC$95:BC$97)>0,$M109*$E109,0)","v":0},null,{"$f":"IF(SUM(BE$95:BE$97)>0,$M109*$E109,0)","v":0},null,{"$f":"IF(SUM(BG$95:BG$97)>0,$M109*$E109,0)","v":0},null,{"$f":"IF(SUM(BI$95:BI$97)>0,$M109*$E109,0)","v":0},null,{"$f":"IF(SUM(BK$95:BK$97)>0,$M109*$E109,0)","v":0},null,{"$f":"IF(SUM(BM$95:BM$97)>0,$M109*$E109,0)","v":0},null,{"$f":"IF(SUM(BO$95:BO$97)>0,$M109*$E109,0)","v":0},null,{"$f":"IF(SUM(BQ$95:BQ$97)>0,$M109*$E109,0)","v":0},null,{"$f":"IF(SUM(BS$95:BS$97)>0,$M109*$E109,0)","v":0},null,{"$f":"IF(SUM(BU$95:BU$97)>0,$M109*$E109,0)","v":0},null,{"$f":"IF(SUM(BW$95:BW$97)>0,$M109*$E109,0)","v":0},null,{"$f":"IF(SUM(BY$95:BY$97)>0,$M109*$E109,0)","v":0},null,{"$f":"IF(SUM(CA$95:CA$97)>0,$M109*$E109,0)","v":0},null,{"$f":"IF(SUM(CC$95:CC$97)>0,$M109*$E109,0)","v":0},null,{"$f":"IF(SUM(CE$95:CE$97)>0,$M109*$E109,0)","v":0},null,{"$f":"IF(SUM(CG$95:CG$97)>0,$M109*$E109,0)","v":0},null,{"$f":"IF(SUM(CI$95:CI$97)>0,$M109*$E109,0)","v":0},null,{"$f":"IF(SUM(CK$95:CK$97)>0,$M109*$E109,0)","v":0},null,{"$f":"IF(SUM(CM$95:CM$97)>0,$M109*$E109,0)","v":0},null,{"$f":"IF(SUM(CO$95:CO$97)>0,$M109*$E109,0)","v":0},null,{"$f":"IF(SUM(CQ$95:CQ$97)>0,$M109*$E109,0)","v":0},null,{"$f":"IF(SUM(CS$95:CS$97)>0,$M109*$E109,0)","v":0},null,{"$f":"IF(SUM(CU$95:CU$97)>0,$M109*$E109,0)","v":0},null,{"$f":"IF(SUM(CW$95:CW$97)>0,$M109*$E109,0)","v":0},null,{"$f":"IF(SUM(CY$95:CY$97)>0,$M109*$E109,0)","v":0},null,{"$f":"IF(SUM(DA$95:DA$97)>0,$M109*$E109,0)","v":0},null,{"$f":"IF(SUM(DC$95:DC$97)>0,$M109*$E109,0)","v":0},null,{"$f":"IF(SUM(DE$95:DE$97)>0,$M109*$E109,0)","v":0},null,{"$f":"IF(SUM(DG$95:DG$97)>0,$M109*$E109,0)","v":0},null,{"$f":"IF(SUM(DI$95:DI$97)>0,$M109*$E109,0)","v":0},null,{"$f":"IF(SUM(DK$95:DK$97)>0,$M109*$E109,0)","v":0},null,{"$f":"IF(SUM(DM$95:DM$97)>0,$M109*$E109,0)","v":0},null,{"$f":"IF(SUM(DO$95:DO$97)>0,$M109*$E109,0)","v":0},null,{"$f":"IF(SUM(DQ$95:DQ$97)>0,$M109*$E109,0)","v":0},null,{"$f":"IF(SUM(DS$95:DS$97)>0,$M109*$E109,0)","v":0},null,{"$f":"IF(SUM(DU$95:DU$97)>0,$M109*$E109,0)","v":0},null,{"$f":"IF(SUM(DW$95:DW$97)>0,$M109*$E109,0)","v":0},null,{"$f":"IF(SUM(DY$95:DY$97)>0,$M109*$E109,0)","v":0},null,{"$f":"IF(SUM(EA$95:EA$97)>0,$M109*$E109,0)","v":0},null,{"$f":"IF(SUM(EC$95:EC$97)>0,$M109*$E109,0)","v":0},null,{"$f":"IF(SUM(EE$95:EE$97)>0,$M109*$E109,0)","v":0},null,{"$f":"IF(SUM(EG$95:EG$97)>0,$M109*$E109,0)","v":0}]
[null,null,"F.032","Alicate Universal de 8\" cromado",1,"12311.01.99",44.22,0.1,10,{"$f":"G110*(1-H110)/(I110*12)","v":0.33165},{"$f":"J110*E110","v":0.33165},0.59376239999999991,{"$f":"ROUND(K110*(1+L110),2)","v":0.53},"Cotação",null,null,null,{"$f":"IF(SUM(Q$95:Q$97)>0,$M110*$E110,0)","v":0},null,{"$f":"IF(SUM(S$95:S$97)>0,$M110*$E110,0)","v":0},null,{"$f":"IF(SUM(U$95:U$97)>0,$M110*$E110,0)","v":0},null,{"$f":"IF(SUM(W$95:W$97)>0,$M110*$E110,0)","v":0},null,{"$f":"IF(SUM(Y$95:Y$97)>0,$M110*$E110,0)","v":0.53},null,{"$f":"IF(SUM(AA$95:AA$97)>0,$M110*$E110,0)","v":0},null,{"$f":"IF(SUM(AC$95:AC$97)>0,$M110*$E110,0)","v":0},null,{"$f":"IF(SUM(AE$95:AE$97)>0,$M110*$E110,0)","v":0},null,{"$f":"IF(SUM(AG$95:AG$97)>0,$M110*$E110,0)","v":0},null,{"$f":"IF(SUM(AI$95:AI$97)>0,$M110*$E110,0)","v":0},null,{"$f":"IF(SUM(AK$95:AK$97)>0,$M110*$E110,0)","v":0},null,{"$f":"IF(SUM(AM$95:AM$97)>0,$M110*$E110,0)","v":0},null,{"$f":"IF(SUM(AO$95:AO$97)>0,$M110*$E110,0)","v":0},null,{"$f":"IF(SUM(AQ$95:AQ$97)>0,$M110*$E110,0)","v":0},null,{"$f":"IF(SUM(AS$95:AS$97)>0,$M110*$E110,0)","v":0},null,{"$f":"IF(SUM(AU$95:AU$97)>0,$M110*$E110,0)","v":0},null,{"$f":"IF(SUM(AW$95:AW$97)>0,$M110*$E110,0)","v":0},null,{"$f":"IF(SUM(AY$95:AY$97)>0,$M110*$E110,0)","v":0},null,{"$f":"IF(SUM(BA$95:BA$97)>0,$M110*$E110,0)","v":0},null,{"$f":"IF(SUM(BC$95:BC$97)>0,$M110*$E110,0)","v":0},null,{"$f":"IF(SUM(BE$95:BE$97)>0,$M110*$E110,0)","v":0},null,{"$f":"IF(SUM(BG$95:BG$97)>0,$M110*$E110,0)","v":0},null,{"$f":"IF(SUM(BI$95:BI$97)>0,$M110*$E110,0)","v":0},null,{"$f":"IF(SUM(BK$95:BK$97)>0,$M110*$E110,0)","v":0},null,{"$f":"IF(SUM(BM$95:BM$97)>0,$M110*$E110,0)","v":0},null,{"$f":"IF(SUM(BO$95:BO$97)>0,$M110*$E110,0)","v":0},null,{"$f":"IF(SUM(BQ$95:BQ$97)>0,$M110*$E110,0)","v":0},null,{"$f":"IF(SUM(BS$95:BS$97)>0,$M110*$E110,0)","v":0},null,{"$f":"IF(SUM(BU$95:BU$97)>0,$M110*$E110,0)","v":0},null,{"$f":"IF(SUM(BW$95:BW$97)>0,$M110*$E110,0)","v":0},null,{"$f":"IF(SUM(BY$95:BY$97)>0,$M110*$E110,0)","v":0},null,{"$f":"IF(SUM(CA$95:CA$97)>0,$M110*$E110,0)","v":0},null,{"$f":"IF(SUM(CC$95:CC$97)>0,$M110*$E110,0)","v":0},null,{"$f":"IF(SUM(CE$95:CE$97)>0,$M110*$E110,0)","v":0},null,{"$f":"IF(SUM(CG$95:CG$97)>0,$M110*$E110,0)","v":0},null,{"$f":"IF(SUM(CI$95:CI$97)>0,$M110*$E110,0)","v":0},null,{"$f":"IF(SUM(CK$95:CK$97)>0,$M110*$E110,0)","v":0},null,{"$f":"IF(SUM(CM$95:CM$97)>0,$M110*$E110,0)","v":0},null,{"$f":"IF(SUM(CO$95:CO$97)>0,$M110*$E110,0)","v":0},null,{"$f":"IF(SUM(CQ$95:CQ$97)>0,$M110*$E110,0)","v":0},null,{"$f":"IF(SUM(CS$95:CS$97)>0,$M110*$E110,0)","v":0},null,{"$f":"IF(SUM(CU$95:CU$97)>0,$M110*$E110,0)","v":0},null,{"$f":"IF(SUM(CW$95:CW$97)>0,$M110*$E110,0)","v":0},null,{"$f":"IF(SUM(CY$95:CY$97)>0,$M110*$E110,0)","v":0},null,{"$f":"IF(SUM(DA$95:DA$97)>0,$M110*$E110,0)","v":0},null,{"$f":"IF(SUM(DC$95:DC$97)>0,$M110*$E110,0)","v":0},null,{"$f":"IF(SUM(DE$95:DE$97)>0,$M110*$E110,0)","v":0},null,{"$f":"IF(SUM(DG$95:DG$97)>0,$M110*$E110,0)","v":0},null,{"$f":"IF(SUM(DI$95:DI$97)>0,$M110*$E110,0)","v":0},null,{"$f":"IF(SUM(DK$95:DK$97)>0,$M110*$E110,0)","v":0},null,{"$f":"IF(SUM(DM$95:DM$97)>0,$M110*$E110,0)","v":0},null,{"$f":"IF(SUM(DO$95:DO$97)>0,$M110*$E110,0)","v":0},null,{"$f":"IF(SUM(DQ$95:DQ$97)>0,$M110*$E110,0)","v":0},null,{"$f":"IF(SUM(DS$95:DS$97)>0,$M110*$E110,0)","v":0},null,{"$f":"IF(SUM(DU$95:DU$97)>0,$M110*$E110,0)","v":0},null,{"$f":"IF(SUM(DW$95:DW$97)>0,$M110*$E110,0)","v":0},null,{"$f":"IF(SUM(DY$95:DY$97)>0,$M110*$E110,0)","v":0},null,{"$f":"IF(SUM(EA$95:EA$97)>0,$M110*$E110,0)","v":0},null,{"$f":"IF(SUM(EC$95:EC$97)>0,$M110*$E110,0)","v":0},null,{"$f":"IF(SUM(EE$95:EE$97)>0,$M110*$E110,0)","v":0},null,{"$f":"IF(SUM(EG$95:EG$97)>0,$M110*$E110,0)","v":0}]
[null,null,"F.033","Cadeado 30mm ",1,"12311.01.99",29.99,0.1,10,{"$f":"G111*(1-H111)/(I111*12)","v":0.22492499999999999},{"$f":"J111*E111","v":0.22492499999999999},0.59376239999999991,{"$f":"ROUND(K111*(1+L111),2)","v":0.36},"Cotação",null,null,null,{"$f":"IF(SUM(Q$95:Q$97)>0,$M111*$E111,0)","v":0},null,{"$f":"IF(SUM(S$95:S$97)>0,$M111*$E111,0)","v":0},null,{"$f":"IF(SUM(U$95:U$97)>0,$M111*$E111,0)","v":0},null,{"$f":"IF(SUM(W$95:W$97)>0,$M111*$E111,0)","v":0},null,{"$f":"IF(SUM(Y$95:Y$97)>0,$M111*$E111,0)","v":0.36},null,{"$f":"IF(SUM(AA$95:AA$97)>0,$M111*$E111,0)","v":0},null,{"$f":"IF(SUM(AC$95:AC$97)>0,$M111*$E111,0)","v":0},null,{"$f":"IF(SUM(AE$95:AE$97)>0,$M111*$E111,0)","v":0},null,{"$f":"IF(SUM(AG$95:AG$97)>0,$M111*$E111,0)","v":0},null,{"$f":"IF(SUM(AI$95:AI$97)>0,$M111*$E111,0)","v":0},null,{"$f":"IF(SUM(AK$95:AK$97)>0,$M111*$E111,0)","v":0},null,{"$f":"IF(SUM(AM$95:AM$97)>0,$M111*$E111,0)","v":0},null,{"$f":"IF(SUM(AO$95:AO$97)>0,$M111*$E111,0)","v":0},null,{"$f":"IF(SUM(AQ$95:AQ$97)>0,$M111*$E111,0)","v":0},null,{"$f":"IF(SUM(AS$95:AS$97)>0,$M111*$E111,0)","v":0},null,{"$f":"IF(SUM(AU$95:AU$97)>0,$M111*$E111,0)","v":0},null,{"$f":"IF(SUM(AW$95:AW$97)>0,$M111*$E111,0)","v":0},null,{"$f":"IF(SUM(AY$95:AY$97)>0,$M111*$E111,0)","v":0},null,{"$f":"IF(SUM(BA$95:BA$97)>0,$M111*$E111,0)","v":0},null,{"$f":"IF(SUM(BC$95:BC$97)>0,$M111*$E111,0)","v":0},null,{"$f":"IF(SUM(BE$95:BE$97)>0,$M111*$E111,0)","v":0},null,{"$f":"IF(SUM(BG$95:BG$97)>0,$M111*$E111,0)","v":0},null,{"$f":"IF(SUM(BI$95:BI$97)>0,$M111*$E111,0)","v":0},null,{"$f":"IF(SUM(BK$95:BK$97)>0,$M111*$E111,0)","v":0},null,{"$f":"IF(SUM(BM$95:BM$97)>0,$M111*$E111,0)","v":0},null,{"$f":"IF(SUM(BO$95:BO$97)>0,$M111*$E111,0)","v":0},null,{"$f":"IF(SUM(BQ$95:BQ$97)>0,$M111*$E111,0)","v":0},null,{"$f":"IF(SUM(BS$95:BS$97)>0,$M111*$E111,0)","v":0},null,{"$f":"IF(SUM(BU$95:BU$97)>0,$M111*$E111,0)","v":0},null,{"$f":"IF(SUM(BW$95:BW$97)>0,$M111*$E111,0)","v":0},null,{"$f":"IF(SUM(BY$95:BY$97)>0,$M111*$E111,0)","v":0},null,{"$f":"IF(SUM(CA$95:CA$97)>0,$M111*$E111,0)","v":0},null,{"$f":"IF(SUM(CC$95:CC$97)>0,$M111*$E111,0)","v":0},null,{"$f":"IF(SUM(CE$95:CE$97)>0,$M111*$E111,0)","v":0},null,{"$f":"IF(SUM(CG$95:CG$97)>0,$M111*$E111,0)","v":0},null,{"$f":"IF(SUM(CI$95:CI$97)>0,$M111*$E111,0)","v":0},null,{"$f":"IF(SUM(CK$95:CK$97)>0,$M111*$E111,0)","v":0},null,{"$f":"IF(SUM(CM$95:CM$97)>0,$M111*$E111,0)","v":0},null,{"$f":"IF(SUM(CO$95:CO$97)>0,$M111*$E111,0)","v":0},null,{"$f":"IF(SUM(CQ$95:CQ$97)>0,$M111*$E111,0)","v":0},null,{"$f":"IF(SUM(CS$95:CS$97)>0,$M111*$E111,0)","v":0},null,{"$f":"IF(SUM(CU$95:CU$97)>0,$M111*$E111,0)","v":0},null,{"$f":"IF(SUM(CW$95:CW$97)>0,$M111*$E111,0)","v":0},null,{"$f":"IF(SUM(CY$95:CY$97)>0,$M111*$E111,0)","v":0},null,{"$f":"IF(SUM(DA$95:DA$97)>0,$M111*$E111,0)","v":0},null,{"$f":"IF(SUM(DC$95:DC$97)>0,$M111*$E111,0)","v":0},null,{"$f":"IF(SUM(DE$95:DE$97)>0,$M111*$E111,0)","v":0},null,{"$f":"IF(SUM(DG$95:DG$97)>0,$M111*$E111,0)","v":0},null,{"$f":"IF(SUM(DI$95:DI$97)>0,$M111*$E111,0)","v":0},null,{"$f":"IF(SUM(DK$95:DK$97)>0,$M111*$E111,0)","v":0},null,{"$f":"IF(SUM(DM$95:DM$97)>0,$M111*$E111,0)","v":0},null,{"$f":"IF(SUM(DO$95:DO$97)>0,$M111*$E111,0)","v":0},null,{"$f":"IF(SUM(DQ$95:DQ$97)>0,$M111*$E111,0)","v":0},null,{"$f":"IF(SUM(DS$95:DS$97)>0,$M111*$E111,0)","v":0},null,{"$f":"IF(SUM(DU$95:DU$97)>0,$M111*$E111,0)","v":0},null,{"$f":"IF(SUM(DW$95:DW$97)>0,$M111*$E111,0)","v":0},null,{"$f":"IF(SUM(DY$95:DY$97)>0,$M111*$E111,0)","v":0},null,{"$f":"IF(SUM(EA$95:EA$97)>0,$M111*$E111,0)","v":0},null,{"$f":"IF(SUM(EC$95:EC$97)>0,$M111*$E111,0)","v":0},null,{"$f":"IF(SUM(EE$95:EE$97)>0,$M111*$E111,0)","v":0},null,{"$f":"IF(SUM(EG$95:EG$97)>0,$M111*$E111,0)","v":0}]
[null,null,"F.034","Caixa para ferramentas tipo baú ou sanfonada com 3 gavetas, 50 x 20 x 16cm",1,"12311.01.99",95.75,0.1,10,{"$f":"G112*(1-H112)/(I112*12)","v":0.71812500000000001},{"$f":"J112*E112","v":0.71812500000000001},0.59376239999999991,{"$f":"ROUND(K112*(1+L112),2)","v":1.1399999999999999},"Cotação",null,null,null,{"$f":"IF(SUM(Q$95:Q$97)>0,$M112*$E112,0)","v":0},null,{"$f":"IF(SUM(S$95:S$97)>0,$M112*$E112,0)","v":0},null,{"$f":"IF(SUM(U$95:U$97)>0,$M112*$E112,0)","v":0},null,{"$f":"IF(SUM(W$95:W$97)>0,$M112*$E112,0)","v":0},null,{"$f":"IF(SUM(Y$95:Y$97)>0,$M112*$E112,0)","v":1.1399999999999999},null,{"$f":"IF(SUM(AA$95:AA$97)>0,$M112*$E112,0)","v":0},null,{"$f":"IF(SUM(AC$95:AC$97)>0,$M112*$E112,0)","v":0},null,{"$f":"IF(SUM(AE$95:AE$97)>0,$M112*$E112,0)","v":0},null,{"$f":"IF(SUM(AG$95:AG$97)>0,$M112*$E112,0)","v":0},null,{"$f":"IF(SUM(AI$95:AI$97)>0,$M112*$E112,0)","v":0},null,{"$f":"IF(SUM(AK$95:AK$97)>0,$M112*$E112,0)","v":0},null,{"$f":"IF(SUM(AM$95:AM$97)>0,$M112*$E112,0)","v":0},null,{"$f":"IF(SUM(AO$95:AO$97)>0,$M112*$E112,0)","v":0},null,{"$f":"IF(SUM(AQ$95:AQ$97)>0,$M112*$E112,0)","v":0},null,{"$f":"IF(SUM(AS$95:AS$97)>0,$M112*$E112,0)","v":0},null,{"$f":"IF(SUM(AU$95:AU$97)>0,$M112*$E112,0)","v":0},null,{"$f":"IF(SUM(AW$95:AW$97)>0,$M112*$E112,0)","v":0},null,{"$f":"IF(SUM(AY$95:AY$97)>0,$M112*$E112,0)","v":0},null,{"$f":"IF(SUM(BA$95:BA$97)>0,$M112*$E112,0)","v":0},null,{"$f":"IF(SUM(BC$95:BC$97)>0,$M112*$E112,0)","v":0},null,{"$f":"IF(SUM(BE$95:BE$97)>0,$M112*$E112,0)","v":0},null,{"$f":"IF(SUM(BG$95:BG$97)>0,$M112*$E112,0)","v":0},null,{"$f":"IF(SUM(BI$95:BI$97)>0,$M112*$E112,0)","v":0},null,{"$f":"IF(SUM(BK$95:BK$97)>0,$M112*$E112,0)","v":0},null,{"$f":"IF(SUM(BM$95:BM$97)>0,$M112*$E112,0)","v":0},null,{"$f":"IF(SUM(BO$95:BO$97)>0,$M112*$E112,0)","v":0},null,{"$f":"IF(SUM(BQ$95:BQ$97)>0,$M112*$E112,0)","v":0},null,{"$f":"IF(SUM(BS$95:BS$97)>0,$M112*$E112,0)","v":0},null,{"$f":"IF(SUM(BU$95:BU$97)>0,$M112*$E112,0)","v":0},null,{"$f":"IF(SUM(BW$95:BW$97)>0,$M112*$E112,0)","v":0},null,{"$f":"IF(SUM(BY$95:BY$97)>0,$M112*$E112,0)","v":0},null,{"$f":"IF(SUM(CA$95:CA$97)>0,$M112*$E112,0)","v":0},null,{"$f":"IF(SUM(CC$95:CC$97)>0,$M112*$E112,0)","v":0},null,{"$f":"IF(SUM(CE$95:CE$97)>0,$M112*$E112,0)","v":0},null,{"$f":"IF(SUM(CG$95:CG$97)>0,$M112*$E112,0)","v":0},null,{"$f":"IF(SUM(CI$95:CI$97)>0,$M112*$E112,0)","v":0},null,{"$f":"IF(SUM(CK$95:CK$97)>0,$M112*$E112,0)","v":0},null,{"$f":"IF(SUM(CM$95:CM$97)>0,$M112*$E112,0)","v":0},null,{"$f":"IF(SUM(CO$95:CO$97)>0,$M112*$E112,0)","v":0},null,{"$f":"IF(SUM(CQ$95:CQ$97)>0,$M112*$E112,0)","v":0},null,{"$f":"IF(SUM(CS$95:CS$97)>0,$M112*$E112,0)","v":0},null,{"$f":"IF(SUM(CU$95:CU$97)>0,$M112*$E112,0)","v":0},null,{"$f":"IF(SUM(CW$95:CW$97)>0,$M112*$E112,0)","v":0},null,{"$f":"IF(SUM(CY$95:CY$97)>0,$M112*$E112,0)","v":0},null,{"$f":"IF(SUM(DA$95:DA$97)>0,$M112*$E112,0)","v":0},null,{"$f":"IF(SUM(DC$95:DC$97)>0,$M112*$E112,0)","v":0},null,{"$f":"IF(SUM(DE$95:DE$97)>0,$M112*$E112,0)","v":0},null,{"$f":"IF(SUM(DG$95:DG$97)>0,$M112*$E112,0)","v":0},null,{"$f":"IF(SUM(DI$95:DI$97)>0,$M112*$E112,0)","v":0},null,{"$f":"IF(SUM(DK$95:DK$97)>0,$M112*$E112,0)","v":0},null,{"$f":"IF(SUM(DM$95:DM$97)>0,$M112*$E112,0)","v":0},null,{"$f":"IF(SUM(DO$95:DO$97)>0,$M112*$E112,0)","v":0},null,{"$f":"IF(SUM(DQ$95:DQ$97)>0,$M112*$E112,0)","v":0},null,{"$f":"IF(SUM(DS$95:DS$97)>0,$M112*$E112,0)","v":0},null,{"$f":"IF(SUM(DU$95:DU$97)>0,$M112*$E112,0)","v":0},null,{"$f":"IF(SUM(DW$95:DW$97)>0,$M112*$E112,0)","v":0},null,{"$f":"IF(SUM(DY$95:DY$97)>0,$M112*$E112,0)","v":0},null,{"$f":"IF(SUM(EA$95:EA$97)>0,$M112*$E112,0)","v":0},null,{"$f":"IF(SUM(EC$95:EC$97)>0,$M112*$E112,0)","v":0},null,{"$f":"IF(SUM(EE$95:EE$97)>0,$M112*$E112,0)","v":0},null,{"$f":"IF(SUM(EG$95:EG$97)>0,$M112*$E112,0)","v":0}]
[null,null,"F.035","Chave de fenda 1/4\" x 1.1/2\"",1,"12311.01.99",13.82,0.1,10,0.10365000000000001,0.10365000000000001,0.59376239999999991,0.17,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0.17,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.036","Chave de fenda 5/16\" x 10\"",1,"12311.01.99",22.08,0.1,10,0.1656,0.1656,0.59376239999999991,0.26,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0.26,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.037","Chave de fenda 1/8 x 5\" ",1,"12311.01.99",12.07,0.1,10,9.0525000000000008E-2,9.0525000000000008E-2,0.59376239999999991,0.14000000000000001,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0.14000000000000001,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.038","Chave Phillips Ergonômica N3 1/4 x 8\"",1,"12311.01.99",22.57,0.1,10,0.16927500000000001,0.16927500000000001,0.59376239999999991,0.27,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0.27,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.039","Chave Phillips Ergonômica N3 5/16 x 8\"",1,"12311.01.99",25.18,0.1,10,0.18884999999999999,0.18884999999999999,0.59376239999999991,0.3,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0.3,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.040","Jogo de Chave hallen, longa, em argola, com 10 peças, de 4mm a 14mm ",1,"12311.01.99",82.73,0.1,10,0.62047500000000011,0.62047500000000011,0.59376239999999991,0.99,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0.99,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.041","Chave inglesa n°8 ",1,"12311.01.99",117.85,0.1,10,0.88387499999999997,0.88387499999999997,0.59376239999999991,1.41,"Cotação",null,null,null,0,null,0,null,0,null,0,null,1.41,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.042","Chave n°8 para tubos (tipo grifo)",1,"12311.01.99",75.25,0.1,10,0.56437500000000007,0.56437500000000007,0.59376239999999991,0.9,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0.9,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.043","Chave n°12 para tubos (tipo grifo)",1,"12311.01.99",140.22,0.1,10,1.05165,1.05165,0.59376239999999991,1.68,"Cotação",null,null,null,0,null,0,null,0,null,0,null,1.68,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.044","Chave n°14 para tubos (tipo grifo) ",1,"12311.01.99",151.88999999999999,0.1,10,1.139175,1.139175,0.59376239999999991,1.82,"Cotação",null,null,null,0,null,0,null,0,null,0,null,1.82,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.045","Martelo tipo bola, 300g",1,"12311.01.99",60.71,0.1,10,0.45532500000000004,0.45532500000000004,0.59376239999999991,0.73,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0.73,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.046","Nível de mão em alumínio com 12\"",1,"12311.01.99",36,0.1,10,0.26999999999999996,0.26999999999999996,0.59376239999999991,0.43,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0.43,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.047","Prumo de centro 200 g",1,"12311.01.99",21.11,0.1,10,0.15832499999999999,0.15832499999999999,0.59376239999999991,0.25,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0.25,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.048","Prumo inteiriço n° 5",1,"12311.01.99",32.51,0.1,10,0.24382500000000001,0.24382500000000001,0.59376239999999991,0.39,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0.39,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.049","Jogo de Chave Combinada 10 a 15mm",1,"12311.01.99",52.09,0.1,10,0.39067500000000005,0.39067500000000005,0.59376239999999991,0.62,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0.62,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.050","Lápis Carpinteiro ",1,"12311.01.99",2.29,0.1,10,1.7174999999999999E-2,1.7174999999999999E-2,0.59376239999999991,0.03,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0.03,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.051","Lima grosa com cabo de 8’’ ",1,"12311.01.99",45.78,0.1,10,0.34335000000000004,0.34335000000000004,0.59376239999999991,0.55000000000000004,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0.55000000000000004,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.052","Jogo de chave para reparo de válvula Deca/ Hidra",1,"12311.01.99",239.91,0.1,10,1.7993250000000001,1.7993250000000001,0.59376239999999991,2.87,"Cotação",null,null,null,0,null,0,null,0,null,0,null,2.87,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.053","Linha de pedreiro ",1,"12311.01.99",14.11,0.1,10,0.105825,0.105825,0.59376239999999991,0.17,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0.17,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.076","Chave de Fenda 5/16 x 4\"",1,"12311.01.99",17.68,0.1,10,0.1326,0.1326,0.59376239999999991,0.21,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0.21,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
[]
[null,null,"CATEGORIAS",null,"QUANTIDADE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,6,{"$f":"HLOOKUP($C137,'Dados Gerais'!$D$6:$BI$11,6)","v":"ELETRICISTA DE MANUTENÇÃO I"},{"$f":"HLOOKUP($C137,'Dados Gerais'!$D$6:$BI$15,10)","v":25},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C137=Q$3,1,0)","v":0},null,{"$f":"IF($C137=S$3,1,0)","v":0},null,{"$f":"IF($C137=U$3,1,0)","v":0},null,{"$f":"IF($C137=W$3,1,0)","v":0},null,{"$f":"IF($C137=Y$3,1,0)","v":0},null,{"$f":"IF($C137=AA$3,1,0)","v":1},null,{"$f":"IF($C137=AC$3,1,0)","v":0},null,{"$f":"IF($C137=AE$3,1,0)","v":0},null,{"$f":"IF($C137=AG$3,1,0)","v":0},null,{"$f":"IF($C137=AI$3,1,0)","v":0},null,{"$f":"IF($C137=AK$3,1,0)","v":0},null,{"$f":"IF($C137=AM$3,1,0)","v":0},null,{"$f":"IF($C137=AO$3,1,0)","v":0},null,{"$f":"IF($C137=AQ$3,1,0)","v":0},null,{"$f":"IF($C137=AS$3,1,0)","v":0},null,{"$f":"IF($C137=AU$3,1,0)","v":0},null,{"$f":"IF($C137=AW$3,1,0)","v":0},null,{"$f":"IF($C137=AY$3,1,0)","v":0},null,{"$f":"IF($C137=BA$3,1,0)","v":0},null,{"$f":"IF($C137=BC$3,1,0)","v":0},null,{"$f":"IF($C137=BE$3,1,0)","v":0},null,{"$f":"IF($C137=BG$3,1,0)","v":0},null,{"$f":"IF($C137=BI$3,1,0)","v":0},null,{"$f":"IF($C137=BK$3,1,0)","v":0},null,{"$f":"IF($C137=BM$3,1,0)","v":0},null,{"$f":"IF($C137=BO$3,1,0)","v":0},null,{"$f":"IF($C137=BQ$3,1,0)","v":0},null,{"$f":"IF($C137=BS$3,1,0)","v":0},null,{"$f":"IF($C137=BU$3,1,0)","v":0},null,{"$f":"IF($C137=BW$3,1,0)","v":0},null,{"$f":"IF($C137=BY$3,1,0)","v":0},null,{"$f":"IF($C137=CA$3,1,0)","v":0},null,{"$f":"IF($C137=CC$3,1,0)","v":0},null,{"$f":"IF($C137=CE$3,1,0)","v":0},null,{"$f":"IF($C137=CG$3,1,0)","v":0},null,{"$f":"IF($C137=CI$3,1,0)","v":0},null,{"$f":"IF($C137=CK$3,1,0)","v":0},null,{"$f":"IF($C137=CM$3,1,0)","v":0},null,{"$f":"IF($C137=CO$3,1,0)","v":0},null,{"$f":"IF($C137=CQ$3,1,0)","v":0},null,{"$f":"IF($C137=CS$3,1,0)","v":0},null,{"$f":"IF($C137=CU$3,1,0)","v":0},null,{"$f":"IF($C137=CW$3,1,0)","v":0},null,{"$f":"IF($C137=CY$3,1,0)","v":0},null,{"$f":"IF($C137=DA$3,1,0)","v":0},null,{"$f":"IF($C137=DC$3,1,0)","v":0},null,{"$f":"IF($C137=DE$3,1,0)","v":0},null,{"$f":"IF($C137=DG$3,1,0)","v":0},null,{"$f":"IF($C137=DI$3,1,0)","v":0},null,{"$f":"IF($C137=DK$3,1,0)","v":0},null,{"$f":"IF($C137=DM$3,1,0)","v":0},null,{"$f":"IF($C137=DO$3,1,0)","v":0},null,{"$f":"IF($C137=DQ$3,1,0)","v":0},null,{"$f":"IF($C137=DS$3,1,0)","v":0},null,{"$f":"IF($C137=DU$3,1,0)","v":0},null,{"$f":"IF($C137=DW$3,1,0)","v":0},null,{"$f":"IF($C137=DY$3,1,0)","v":0},null,{"$f":"IF($C137=EA$3,1,0)","v":0},null,{"$f":"IF($C137=EC$3,1,0)","v":0},null,{"$f":"IF($C137=EE$3,1,0)","v":0},null,{"$f":"IF($C137=EG$3,1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
[null,null,"PAGAMENTO DA DEPRECIAÇÃO"]
[null,"CÓD.","ITEM","DESCRIÇÃO","QUANT ANUAL POR POSTO","CONTA SIAFI","VALOR DE AQ.","% RESIDUAL","VIDA ÚTIL","DEP. MENSAL","CUSTO TOTAL","% MANUNT.","PREÇO TOTAL","FONTE","REFERÊNCIA"]
[]
[null,null,"F.001","Alicate eletricista de 8\", isolamento 1000V",1,"12311.01.99",68.959999999999994,0.1,10,{"$f":"G143*(1-H143)/(I143*12)","v":0.51719999999999999},{"$f":"J143*E143","v":0.51719999999999999},{"$f":"$J$695","v":0.59376239999999991},{"$f":"ROUND(K143*(1+L143),2)","v":0.82},"Cotação",null,null,null,{"$f":"IF(SUM(Q$136:Q$138)>0,$M143*$E143,0)","v":0},null,{"$f":"IF(SUM(S$136:S$138)>0,$M143*$E143,0)","v":0},null,{"$f":"IF(SUM(U$136:U$138)>0,$M143*$E143,0)","v":0},null,{"$f":"IF(SUM(W$136:W$138)>0,$M143*$E143,0)","v":0},null,{"$f":"IF(SUM(Y$136:Y$138)>0,$M143*$E143,0)","v":0},null,{"$f":"IF(SUM(AA$136:AA$138)>0,$M143*$E143,0)","v":0.82},null,{"$f":"IF(SUM(AC$136:AC$138)>0,$M143*$E143,0)","v":0},null,{"$f":"IF(SUM(AE$136:AE$138)>0,$M143*$E143,0)","v":0},null,{"$f":"IF(SUM(AG$136:AG$138)>0,$M143*$E143,0)","v":0},null,{"$f":"IF(SUM(AI$136:AI$138)>0,$M143*$E143,0)","v":0},null,{"$f":"IF(SUM(AK$136:AK$138)>0,$M143*$E143,0)","v":0},null,{"$f":"IF(SUM(AM$136:AM$138)>0,$M143*$E143,0)","v":0},null,{"$f":"IF(SUM(AO$136:AO$138)>0,$M143*$E143,0)","v":0},null,{"$f":"IF(SUM(AQ$136:AQ$138)>0,$M143*$E143,0)","v":0},null,{"$f":"IF(SUM(AS$136:AS$138)>0,$M143*$E143,0)","v":0},null,{"$f":"IF(SUM(AU$136:AU$138)>0,$M143*$E143,0)","v":0},null,{"$f":"IF(SUM(AW$136:AW$138)>0,$M143*$E143,0)","v":0},null,{"$f":"IF(SUM(AY$136:AY$138)>0,$M143*$E143,0)","v":0},null,{"$f":"IF(SUM(BA$136:BA$138)>0,$M143*$E143,0)","v":0},null,{"$f":"IF(SUM(BC$136:BC$138)>0,$M143*$E143,0)","v":0},null,{"$f":"IF(SUM(BE$136:BE$138)>0,$M143*$E143,0)","v":0},null,{"$f":"IF(SUM(BG$136:BG$138)>0,$M143*$E143,0)","v":0},null,{"$f":"IF(SUM(BI$136:BI$138)>0,$M143*$E143,0)","v":0},null,{"$f":"IF(SUM(BK$136:BK$138)>0,$M143*$E143,0)","v":0},null,{"$f":"IF(SUM(BM$136:BM$138)>0,$M143*$E143,0)","v":0},null,{"$f":"IF(SUM(BO$136:BO$138)>0,$M143*$E143,0)","v":0},null,{"$f":"IF(SUM(BQ$136:BQ$138)>0,$M143*$E143,0)","v":0},null,{"$f":"IF(SUM(BS$136:BS$138)>0,$M143*$E143,0)","v":0},null,{"$f":"IF(SUM(BU$136:BU$138)>0,$M143*$E143,0)","v":0},null,{"$f":"IF(SUM(BW$136:BW$138)>0,$M143*$E143,0)","v":0},null,{"$f":"IF(SUM(BY$136:BY$138)>0,$M143*$E143,0)","v":0},null,{"$f":"IF(SUM(CA$136:CA$138)>0,$M143*$E143,0)","v":0},null,{"$f":"IF(SUM(CC$136:CC$138)>0,$M143*$E143,0)","v":0},null,{"$f":"IF(SUM(CE$136:CE$138)>0,$M143*$E143,0)","v":0},null,{"$f":"IF(SUM(CG$136:CG$138)>0,$M143*$E143,0)","v":0},null,{"$f":"IF(SUM(CI$136:CI$138)>0,$M143*$E143,0)","v":0},null,{"$f":"IF(SUM(CK$136:CK$138)>0,$M143*$E143,0)","v":0},null,{"$f":"IF(SUM(CM$136:CM$138)>0,$M143*$E143,0)","v":0},null,{"$f":"IF(SUM(CO$136:CO$138)>0,$M143*$E143,0)","v":0},null,{"$f":"IF(SUM(CQ$136:CQ$138)>0,$M143*$E143,0)","v":0},null,{"$f":"IF(SUM(CS$136:CS$138)>0,$M143*$E143,0)","v":0},null,{"$f":"IF(SUM(CU$136:CU$138)>0,$M143*$E143,0)","v":0},null,{"$f":"IF(SUM(CW$136:CW$138)>0,$M143*$E143,0)","v":0},null,{"$f":"IF(SUM(CY$136:CY$138)>0,$M143*$E143,0)","v":0},null,{"$f":"IF(SUM(DA$136:DA$138)>0,$M143*$E143,0)","v":0},null,{"$f":"IF(SUM(DC$136:DC$138)>0,$M143*$E143,0)","v":0},null,{"$f":"IF(SUM(DE$136:DE$138)>0,$M143*$E143,0)","v":0},null,{"$f":"IF(SUM(DG$136:DG$138)>0,$M143*$E143,0)","v":0},null,{"$f":"IF(SUM(DI$136:DI$138)>0,$M143*$E143,0)","v":0},null,{"$f":"IF(SUM(DK$136:DK$138)>0,$M143*$E143,0)","v":0},null,{"$f":"IF(SUM(DM$136:DM$138)>0,$M143*$E143,0)","v":0},null,{"$f":"IF(SUM(DO$136:DO$138)>0,$M143*$E143,0)","v":0},null,{"$f":"IF(SUM(DQ$136:DQ$138)>0,$M143*$E143,0)","v":0},null,{"$f":"IF(SUM(DS$136:DS$138)>0,$M143*$E143,0)","v":0},null,{"$f":"IF(SUM(DU$136:DU$138)>0,$M143*$E143,0)","v":0},null,{"$f":"IF(SUM(DW$136:DW$138)>0,$M143*$E143,0)","v":0},null,{"$f":"IF(SUM(DY$136:DY$138)>0,$M143*$E143,0)","v":0},null,{"$f":"IF(SUM(EA$136:EA$138)>0,$M143*$E143,0)","v":0},null,{"$f":"IF(SUM(EC$136:EC$138)>0,$M143*$E143,0)","v":0},null,{"$f":"IF(SUM(EE$136:EE$138)>0,$M143*$E143,0)","v":0},null,{"$f":"IF(SUM(EG$136:EG$138)>0,$M143*$E143,0)","v":0}]
[null,null,"F.002","Alicate de corte diagonal de 6\", isolamento 1000V",1,"12311.01.99",51.48,0.1,10,{"$f":"G144*(1-H144)/(I144*12)","v":0.3861},{"$f":"J144*E144","v":0.3861},0.59376239999999991,{"$f":"ROUND(K144*(1+L144),2)","v":0.62},"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0.62,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.003","Alicate bico meia-cana curto com corte 6\", isolamento 1000V",1,"12311.01.99",43.67,0.1,10,0.32752500000000001,0.32752500000000001,0.59376239999999991,0.52,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0.52,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.004","Detector de  tensão de operação de 90V a 1000V com indicador de tensão luminosa e sonora por aproximação ou continuidade.",1,"12311.01.99",72.680000000000007,0.1,10,0.54510000000000003,0.54510000000000003,0.59376239999999991,0.87,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0.87,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.005","Chave de fenda de 1/4\" x 6\" VDE isolada",1,"12311.01.99",24.88,0.1,10,0.18659999999999999,0.18659999999999999,0.59376239999999991,0.3,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0.3,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.006","Chave de fenda de 3/16\" x 6\" VDE ",1,"12311.01.99",23.17,0.1,10,0.17377500000000001,0.17377500000000001,0.59376239999999991,0.28000000000000003,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0.28000000000000003,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.007","Chave de fenda de 1/8\" x 4\" VDE ",1,"12311.01.99",29.2,0.1,10,0.219,0.219,0.59376239999999991,0.35,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0.35,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.008","Chave philips de 1/4\" x 6\" VDE ",1,"12311.01.99",24.72,0.1,10,0.18540000000000001,0.18540000000000001,0.59376239999999991,0.3,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0.3,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.009","Chave philips de 3/16\" x 6\" VDE ",1,"12311.01.99",28.19,0.1,10,0.21142500000000003,0.21142500000000003,0.59376239999999991,0.34,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0.34,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.010","Chave combinada boca (fixa) e estrela 11 mm",1,"12311.01.99",22.64,0.1,10,0.16980000000000001,0.16980000000000001,0.59376239999999991,0.27,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0.27,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.011","Chave combinada boca (fixa) e estrela 13 mm",1,"12311.01.99",29.07,0.1,10,0.218025,0.218025,0.59376239999999991,0.35,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0.35,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.012","Chave combinada boca (fixa) e estrela 14 mm",1,"12311.01.99",30.36,0.1,10,0.22770000000000001,0.22770000000000001,0.59376239999999991,0.36,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0.36,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.013","Chave canhão 11 mm",1,"12311.01.99",27.83,0.1,10,0.20872499999999999,0.20872499999999999,0.59376239999999991,0.33,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0.33,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.015","Jogo  de  chave  allen   longa com 8 peças, de 3 mm a 10 mm ",1,"12311.01.99",73.88,0.1,10,0.55410000000000004,0.55410000000000004,0.59376239999999991,0.88,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0.88,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.016","Jogo de chave allen/Hexagonal Abaulada de 7/64\" a 3/8\" com 9 peças ",1,"12311.01.99",89.9,0.1,10,0.67425000000000013,0.67425000000000013,0.59376239999999991,1.07,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,1.07,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.017","Trena de aço de 5m",1,"12311.01.99",25.73,0.1,10,0.19297500000000001,0.19297500000000001,0.59376239999999991,0.31,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0.31,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.018","CHAVE ISOLADA AJUSTÁVEL 1000V 8'' ",1,"12311.01.99",241.12,0.1,10,1.8084,1.8084,0.59376239999999991,2.88,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,2.88,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.019","Arco de Serra para Metais 12 POL 305mm",1,"12311.01.99",78.95,0.1,10,0.59212500000000001,0.59212500000000001,0.59376239999999991,0.94,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0.94,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.020","Alicate Bomba D'Água com cabo Isolado de 12\"",1,"12311.01.99",119.37,0.1,10,0.89527500000000004,0.89527500000000004,0.59376239999999991,1.43,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,1.43,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.021","Chave combinada boca (fixa) e estrela 10 mm",1,"12311.01.99",28.42,0.1,10,0.21315000000000003,0.21315000000000003,0.59376239999999991,0.34,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0.34,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.022","Chave de fenda cotoco 1/4\" x 1.1/2\"  ",1,"12311.01.99",12.41,0.1,10,9.3075000000000005E-2,9.3075000000000005E-2,0.59376239999999991,0.15,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0.15,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.023","Chave de fenda 3/8 8’’ VDE isolada até 1000V ",1,"12311.01.99",30.9,0.1,10,0.23174999999999998,0.23174999999999998,0.59376239999999991,0.37,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0.37,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.024","Chave philips cotoco 1/4 1.1/2\"  ",1,"12311.01.99",10.89,0.1,10,8.1674999999999998E-2,8.1674999999999998E-2,0.59376239999999991,0.13,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0.13,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.025","Faca desencapadora de cabos curva VDE isolada  ",1,"12311.01.99",118.81,0.1,10,{"$f":"G166*(1-H166)/(I166*12)","v":0.89107500000000006},{"$f":"J166*E166","v":0.89107500000000006},0.59376239999999991,{"$f":"ROUND(K166*(1+L166),2)","v":1.42},"Cotação",null,null,null,{"$f":"IF(SUM(Q$136:Q$138)>0,$M166*$E166,0)","v":0},null,{"$f":"IF(SUM(S$136:S$138)>0,$M166*$E166,0)","v":0},null,{"$f":"IF(SUM(U$136:U$138)>0,$M166*$E166,0)","v":0},null,{"$f":"IF(SUM(W$136:W$138)>0,$M166*$E166,0)","v":0},null,{"$f":"IF(SUM(Y$136:Y$138)>0,$M166*$E166,0)","v":0},null,{"$f":"IF(SUM(AA$136:AA$138)>0,$M166*$E166,0)","v":1.42},null,{"$f":"IF(SUM(AC$136:AC$138)>0,$M166*$E166,0)","v":0},null,{"$f":"IF(SUM(AE$136:AE$138)>0,$M166*$E166,0)","v":0},null,{"$f":"IF(SUM(AG$136:AG$138)>0,$M166*$E166,0)","v":0},null,{"$f":"IF(SUM(AI$136:AI$138)>0,$M166*$E166,0)","v":0},null,{"$f":"IF(SUM(AK$136:AK$138)>0,$M166*$E166,0)","v":0},null,{"$f":"IF(SUM(AM$136:AM$138)>0,$M166*$E166,0)","v":0},null,{"$f":"IF(SUM(AO$136:AO$138)>0,$M166*$E166,0)","v":0},null,{"$f":"IF(SUM(AQ$136:AQ$138)>0,$M166*$E166,0)","v":0},null,{"$f":"IF(SUM(AS$136:AS$138)>0,$M166*$E166,0)","v":0},null,{"$f":"IF(SUM(AU$136:AU$138)>0,$M166*$E166,0)","v":0},null,{"$f":"IF(SUM(AW$136:AW$138)>0,$M166*$E166,0)","v":0},null,{"$f":"IF(SUM(AY$136:AY$138)>0,$M166*$E166,0)","v":0},null,{"$f":"IF(SUM(BA$136:BA$138)>0,$M166*$E166,0)","v":0},null,{"$f":"IF(SUM(BC$136:BC$138)>0,$M166*$E166,0)","v":0},null,{"$f":"IF(SUM(BE$136:BE$138)>0,$M166*$E166,0)","v":0},null,{"$f":"IF(SUM(BG$136:BG$138)>0,$M166*$E166,0)","v":0},null,{"$f":"IF(SUM(BI$136:BI$138)>0,$M166*$E166,0)","v":0},null,{"$f":"IF(SUM(BK$136:BK$138)>0,$M166*$E166,0)","v":0},null,{"$f":"IF(SUM(BM$136:BM$138)>0,$M166*$E166,0)","v":0},null,{"$f":"IF(SUM(BO$136:BO$138)>0,$M166*$E166,0)","v":0},null,{"$f":"IF(SUM(BQ$136:BQ$138)>0,$M166*$E166,0)","v":0},null,{"$f":"IF(SUM(BS$136:BS$138)>0,$M166*$E166,0)","v":0},null,{"$f":"IF(SUM(BU$136:BU$138)>0,$M166*$E166,0)","v":0},null,{"$f":"IF(SUM(BW$136:BW$138)>0,$M166*$E166,0)","v":0},null,{"$f":"IF(SUM(BY$136:BY$138)>0,$M166*$E166,0)","v":0},null,{"$f":"IF(SUM(CA$136:CA$138)>0,$M166*$E166,0)","v":0},null,{"$f":"IF(SUM(CC$136:CC$138)>0,$M166*$E166,0)","v":0},null,{"$f":"IF(SUM(CE$136:CE$138)>0,$M166*$E166,0)","v":0},null,{"$f":"IF(SUM(CG$136:CG$138)>0,$M166*$E166,0)","v":0},null,{"$f":"IF(SUM(CI$136:CI$138)>0,$M166*$E166,0)","v":0},null,{"$f":"IF(SUM(CK$136:CK$138)>0,$M166*$E166,0)","v":0},null,{"$f":"IF(SUM(CM$136:CM$138)>0,$M166*$E166,0)","v":0},null,{"$f":"IF(SUM(CO$136:CO$138)>0,$M166*$E166,0)","v":0},null,{"$f":"IF(SUM(CQ$136:CQ$138)>0,$M166*$E166,0)","v":0},null,{"$f":"IF(SUM(CS$136:CS$138)>0,$M166*$E166,0)","v":0},null,{"$f":"IF(SUM(CU$136:CU$138)>0,$M166*$E166,0)","v":0},null,{"$f":"IF(SUM(CW$136:CW$138)>0,$M166*$E166,0)","v":0},null,{"$f":"IF(SUM(CY$136:CY$138)>0,$M166*$E166,0)","v":0},null,{"$f":"IF(SUM(DA$136:DA$138)>0,$M166*$E166,0)","v":0},null,{"$f":"IF(SUM(DC$136:DC$138)>0,$M166*$E166,0)","v":0},null,{"$f":"IF(SUM(DE$136:DE$138)>0,$M166*$E166,0)","v":0},null,{"$f":"IF(SUM(DG$136:DG$138)>0,$M166*$E166,0)","v":0},null,{"$f":"IF(SUM(DI$136:DI$138)>0,$M166*$E166,0)","v":0},null,{"$f":"IF(SUM(DK$136:DK$138)>0,$M166*$E166,0)","v":0},null,{"$f":"IF(SUM(DM$136:DM$138)>0,$M166*$E166,0)","v":0},null,{"$f":"IF(SUM(DO$136:DO$138)>0,$M166*$E166,0)","v":0},null,{"$f":"IF(SUM(DQ$136:DQ$138)>0,$M166*$E166,0)","v":0},null,{"$f":"IF(SUM(DS$136:DS$138)>0,$M166*$E166,0)","v":0},null,{"$f":"IF(SUM(DU$136:DU$138)>0,$M166*$E166,0)","v":0},null,{"$f":"IF(SUM(DW$136:DW$138)>0,$M166*$E166,0)","v":0},null,{"$f":"IF(SUM(DY$136:DY$138)>0,$M166*$E166,0)","v":0},null,{"$f":"IF(SUM(EA$136:EA$138)>0,$M166*$E166,0)","v":0},null,{"$f":"IF(SUM(EC$136:EC$138)>0,$M166*$E166,0)","v":0},null,{"$f":"IF(SUM(EE$136:EE$138)>0,$M166*$E166,0)","v":0},null,{"$f":"IF(SUM(EG$136:EG$138)>0,$M166*$E166,0)","v":0}]
[null,null,"F.026","Lanterna LED de cabeça recarregável  ",1,"12311.01.99",104.96,0.1,10,{"$f":"G167*(1-H167)/(I167*12)","v":0.78720000000000001},{"$f":"J167*E167","v":0.78720000000000001},0.59376239999999991,{"$f":"ROUND(K167*(1+L167),2)","v":1.25},"Cotação",null,null,null,{"$f":"IF(SUM(Q$136:Q$138)>0,$M167*$E167,0)","v":0},null,{"$f":"IF(SUM(S$136:S$138)>0,$M167*$E167,0)","v":0},null,{"$f":"IF(SUM(U$136:U$138)>0,$M167*$E167,0)","v":0},null,{"$f":"IF(SUM(W$136:W$138)>0,$M167*$E167,0)","v":0},null,{"$f":"IF(SUM(Y$136:Y$138)>0,$M167*$E167,0)","v":0},null,{"$f":"IF(SUM(AA$136:AA$138)>0,$M167*$E167,0)","v":1.25},null,{"$f":"IF(SUM(AC$136:AC$138)>0,$M167*$E167,0)","v":0},null,{"$f":"IF(SUM(AE$136:AE$138)>0,$M167*$E167,0)","v":0},null,{"$f":"IF(SUM(AG$136:AG$138)>0,$M167*$E167,0)","v":0},null,{"$f":"IF(SUM(AI$136:AI$138)>0,$M167*$E167,0)","v":0},null,{"$f":"IF(SUM(AK$136:AK$138)>0,$M167*$E167,0)","v":0},null,{"$f":"IF(SUM(AM$136:AM$138)>0,$M167*$E167,0)","v":0},null,{"$f":"IF(SUM(AO$136:AO$138)>0,$M167*$E167,0)","v":0},null,{"$f":"IF(SUM(AQ$136:AQ$138)>0,$M167*$E167,0)","v":0},null,{"$f":"IF(SUM(AS$136:AS$138)>0,$M167*$E167,0)","v":0},null,{"$f":"IF(SUM(AU$136:AU$138)>0,$M167*$E167,0)","v":0},null,{"$f":"IF(SUM(AW$136:AW$138)>0,$M167*$E167,0)","v":0},null,{"$f":"IF(SUM(AY$136:AY$138)>0,$M167*$E167,0)","v":0},null,{"$f":"IF(SUM(BA$136:BA$138)>0,$M167*$E167,0)","v":0},null,{"$f":"IF(SUM(BC$136:BC$138)>0,$M167*$E167,0)","v":0},null,{"$f":"IF(SUM(BE$136:BE$138)>0,$M167*$E167,0)","v":0},null,{"$f":"IF(SUM(BG$136:BG$138)>0,$M167*$E167,0)","v":0},null,{"$f":"IF(SUM(BI$136:BI$138)>0,$M167*$E167,0)","v":0},null,{"$f":"IF(SUM(BK$136:BK$138)>0,$M167*$E167,0)","v":0},null,{"$f":"IF(SUM(BM$136:BM$138)>0,$M167*$E167,0)","v":0},null,{"$f":"IF(SUM(BO$136:BO$138)>0,$M167*$E167,0)","v":0},null,{"$f":"IF(SUM(BQ$136:BQ$138)>0,$M167*$E167,0)","v":0},null,{"$f":"IF(SUM(BS$136:BS$138)>0,$M167*$E167,0)","v":0},null,{"$f":"IF(SUM(BU$136:BU$138)>0,$M167*$E167,0)","v":0},null,{"$f":"IF(SUM(BW$136:BW$138)>0,$M167*$E167,0)","v":0},null,{"$f":"IF(SUM(BY$136:BY$138)>0,$M167*$E167,0)","v":0},null,{"$f":"IF(SUM(CA$136:CA$138)>0,$M167*$E167,0)","v":0},null,{"$f":"IF(SUM(CC$136:CC$138)>0,$M167*$E167,0)","v":0},null,{"$f":"IF(SUM(CE$136:CE$138)>0,$M167*$E167,0)","v":0},null,{"$f":"IF(SUM(CG$136:CG$138)>0,$M167*$E167,0)","v":0},null,{"$f":"IF(SUM(CI$136:CI$138)>0,$M167*$E167,0)","v":0},null,{"$f":"IF(SUM(CK$136:CK$138)>0,$M167*$E167,0)","v":0},null,{"$f":"IF(SUM(CM$136:CM$138)>0,$M167*$E167,0)","v":0},null,{"$f":"IF(SUM(CO$136:CO$138)>0,$M167*$E167,0)","v":0},null,{"$f":"IF(SUM(CQ$136:CQ$138)>0,$M167*$E167,0)","v":0},null,{"$f":"IF(SUM(CS$136:CS$138)>0,$M167*$E167,0)","v":0},null,{"$f":"IF(SUM(CU$136:CU$138)>0,$M167*$E167,0)","v":0},null,{"$f":"IF(SUM(CW$136:CW$138)>0,$M167*$E167,0)","v":0},null,{"$f":"IF(SUM(CY$136:CY$138)>0,$M167*$E167,0)","v":0},null,{"$f":"IF(SUM(DA$136:DA$138)>0,$M167*$E167,0)","v":0},null,{"$f":"IF(SUM(DC$136:DC$138)>0,$M167*$E167,0)","v":0},null,{"$f":"IF(SUM(DE$136:DE$138)>0,$M167*$E167,0)","v":0},null,{"$f":"IF(SUM(DG$136:DG$138)>0,$M167*$E167,0)","v":0},null,{"$f":"IF(SUM(DI$136:DI$138)>0,$M167*$E167,0)","v":0},null,{"$f":"IF(SUM(DK$136:DK$138)>0,$M167*$E167,0)","v":0},null,{"$f":"IF(SUM(DM$136:DM$138)>0,$M167*$E167,0)","v":0},null,{"$f":"IF(SUM(DO$136:DO$138)>0,$M167*$E167,0)","v":0},null,{"$f":"IF(SUM(DQ$136:DQ$138)>0,$M167*$E167,0)","v":0},null,{"$f":"IF(SUM(DS$136:DS$138)>0,$M167*$E167,0)","v":0},null,{"$f":"IF(SUM(DU$136:DU$138)>0,$M167*$E167,0)","v":0},null,{"$f":"IF(SUM(DW$136:DW$138)>0,$M167*$E167,0)","v":0},null,{"$f":"IF(SUM(DY$136:DY$138)>0,$M167*$E167,0)","v":0},null,{"$f":"IF(SUM(EA$136:EA$138)>0,$M167*$E167,0)","v":0},null,{"$f":"IF(SUM(EC$136:EC$138)>0,$M167*$E167,0)","v":0},null,{"$f":"IF(SUM(EE$136:EE$138)>0,$M167*$E167,0)","v":0},null,{"$f":"IF(SUM(EG$136:EG$138)>0,$M167*$E167,0)","v":0}]
[null,null,"F.027","Bolsa para Ferramentas de 12 Pol ",1,"12311.01.99",108.58,0.1,10,{"$f":"G168*(1-H168)/(I168*12)","v":0.81434999999999991},{"$f":"J168*E168","v":0.81434999999999991},0.59376239999999991,{"$f":"ROUND(K168*(1+L168),2)","v":1.3},"Cotação",null,null,null,{"$f":"IF(SUM(Q$136:Q$138)>0,$M168*$E168,0)","v":0},null,{"$f":"IF(SUM(S$136:S$138)>0,$M168*$E168,0)","v":0},null,{"$f":"IF(SUM(U$136:U$138)>0,$M168*$E168,0)","v":0},null,{"$f":"IF(SUM(W$136:W$138)>0,$M168*$E168,0)","v":0},null,{"$f":"IF(SUM(Y$136:Y$138)>0,$M168*$E168,0)","v":0},null,{"$f":"IF(SUM(AA$136:AA$138)>0,$M168*$E168,0)","v":1.3},null,{"$f":"IF(SUM(AC$136:AC$138)>0,$M168*$E168,0)","v":0},null,{"$f":"IF(SUM(AE$136:AE$138)>0,$M168*$E168,0)","v":0},null,{"$f":"IF(SUM(AG$136:AG$138)>0,$M168*$E168,0)","v":0},null,{"$f":"IF(SUM(AI$136:AI$138)>0,$M168*$E168,0)","v":0},null,{"$f":"IF(SUM(AK$136:AK$138)>0,$M168*$E168,0)","v":0},null,{"$f":"IF(SUM(AM$136:AM$138)>0,$M168*$E168,0)","v":0},null,{"$f":"IF(SUM(AO$136:AO$138)>0,$M168*$E168,0)","v":0},null,{"$f":"IF(SUM(AQ$136:AQ$138)>0,$M168*$E168,0)","v":0},null,{"$f":"IF(SUM(AS$136:AS$138)>0,$M168*$E168,0)","v":0},null,{"$f":"IF(SUM(AU$136:AU$138)>0,$M168*$E168,0)","v":0},null,{"$f":"IF(SUM(AW$136:AW$138)>0,$M168*$E168,0)","v":0},null,{"$f":"IF(SUM(AY$136:AY$138)>0,$M168*$E168,0)","v":0},null,{"$f":"IF(SUM(BA$136:BA$138)>0,$M168*$E168,0)","v":0},null,{"$f":"IF(SUM(BC$136:BC$138)>0,$M168*$E168,0)","v":0},null,{"$f":"IF(SUM(BE$136:BE$138)>0,$M168*$E168,0)","v":0},null,{"$f":"IF(SUM(BG$136:BG$138)>0,$M168*$E168,0)","v":0},null,{"$f":"IF(SUM(BI$136:BI$138)>0,$M168*$E168,0)","v":0},null,{"$f":"IF(SUM(BK$136:BK$138)>0,$M168*$E168,0)","v":0},null,{"$f":"IF(SUM(BM$136:BM$138)>0,$M168*$E168,0)","v":0},null,{"$f":"IF(SUM(BO$136:BO$138)>0,$M168*$E168,0)","v":0},null,{"$f":"IF(SUM(BQ$136:BQ$138)>0,$M168*$E168,0)","v":0},null,{"$f":"IF(SUM(BS$136:BS$138)>0,$M168*$E168,0)","v":0},null,{"$f":"IF(SUM(BU$136:BU$138)>0,$M168*$E168,0)","v":0},null,{"$f":"IF(SUM(BW$136:BW$138)>0,$M168*$E168,0)","v":0},null,{"$f":"IF(SUM(BY$136:BY$138)>0,$M168*$E168,0)","v":0},null,{"$f":"IF(SUM(CA$136:CA$138)>0,$M168*$E168,0)","v":0},null,{"$f":"IF(SUM(CC$136:CC$138)>0,$M168*$E168,0)","v":0},null,{"$f":"IF(SUM(CE$136:CE$138)>0,$M168*$E168,0)","v":0},null,{"$f":"IF(SUM(CG$136:CG$138)>0,$M168*$E168,0)","v":0},null,{"$f":"IF(SUM(CI$136:CI$138)>0,$M168*$E168,0)","v":0},null,{"$f":"IF(SUM(CK$136:CK$138)>0,$M168*$E168,0)","v":0},null,{"$f":"IF(SUM(CM$136:CM$138)>0,$M168*$E168,0)","v":0},null,{"$f":"IF(SUM(CO$136:CO$138)>0,$M168*$E168,0)","v":0},null,{"$f":"IF(SUM(CQ$136:CQ$138)>0,$M168*$E168,0)","v":0},null,{"$f":"IF(SUM(CS$136:CS$138)>0,$M168*$E168,0)","v":0},null,{"$f":"IF(SUM(CU$136:CU$138)>0,$M168*$E168,0)","v":0},null,{"$f":"IF(SUM(CW$136:CW$138)>0,$M168*$E168,0)","v":0},null,{"$f":"IF(SUM(CY$136:CY$138)>0,$M168*$E168,0)","v":0},null,{"$f":"IF(SUM(DA$136:DA$138)>0,$M168*$E168,0)","v":0},null,{"$f":"IF(SUM(DC$136:DC$138)>0,$M168*$E168,0)","v":0},null,{"$f":"IF(SUM(DE$136:DE$138)>0,$M168*$E168,0)","v":0},null,{"$f":"IF(SUM(DG$136:DG$138)>0,$M168*$E168,0)","v":0},null,{"$f":"IF(SUM(DI$136:DI$138)>0,$M168*$E168,0)","v":0},null,{"$f":"IF(SUM(DK$136:DK$138)>0,$M168*$E168,0)","v":0},null,{"$f":"IF(SUM(DM$136:DM$138)>0,$M168*$E168,0)","v":0},null,{"$f":"IF(SUM(DO$136:DO$138)>0,$M168*$E168,0)","v":0},null,{"$f":"IF(SUM(DQ$136:DQ$138)>0,$M168*$E168,0)","v":0},null,{"$f":"IF(SUM(DS$136:DS$138)>0,$M168*$E168,0)","v":0},null,{"$f":"IF(SUM(DU$136:DU$138)>0,$M168*$E168,0)","v":0},null,{"$f":"IF(SUM(DW$136:DW$138)>0,$M168*$E168,0)","v":0},null,{"$f":"IF(SUM(DY$136:DY$138)>0,$M168*$E168,0)","v":0},null,{"$f":"IF(SUM(EA$136:EA$138)>0,$M168*$E168,0)","v":0},null,{"$f":"IF(SUM(EC$136:EC$138)>0,$M168*$E168,0)","v":0},null,{"$f":"IF(SUM(EE$136:EE$138)>0,$M168*$E168,0)","v":0},null,{"$f":"IF(SUM(EG$136:EG$138)>0,$M168*$E168,0)","v":0}]
[null,null,"F.034","Caixa para ferramentas tipo baú ou sanfonada com 3 gavetas, 50 x 20 x 16cm",1,"12311.01.99",95.75,0.1,10,0.71812500000000001,0.71812500000000001,0.59376239999999991,1.1399999999999999,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,1.1399999999999999,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.073","Lima Chata 6\"",1,"12311.01.99",18.940000000000001,0.1,10,0.14205000000000004,0.14205000000000004,0.59376239999999991,0.23,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0.23,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.074","Lima Redonda 6\"",1,"12311.01.99",16.940000000000001,0.1,10,0.12705000000000002,0.12705000000000002,0.59376239999999991,0.2,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0.2,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,{"$f":"IF(SUM(CC$136:CC$138)>0,$M171*$E171,0)","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.075","Esquadro 14\"",1,"12311.01.99",49.31,0.1,10,0.36982500000000001,0.36982500000000001,0.59376239999999991,0.59,"Cotação",null,null,null,0,null,{"$f":"IF(SUM(S$136:S$138)>0,$M172*$E172,0)","v":0},null,0,null,0,null,0,null,0.59,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
[]
[null,null,"CATEGORIAS",null,"QUANTIDADE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,7,{"$f":"HLOOKUP($C177,'Dados Gerais'!$D$6:$BI$11,6)","v":"ELETRICISTA DE MANUTENÇÃO II"},{"$f":"HLOOKUP($C177,'Dados Gerais'!$D$6:$BI$15,10)","v":9},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C177=Q$3,1,0)","v":0},null,{"$f":"IF($C177=S$3,1,0)","v":0},null,{"$f":"IF($C177=U$3,1,0)","v":0},null,{"$f":"IF($C177=W$3,1,0)","v":0},null,{"$f":"IF($C177=Y$3,1,0)","v":0},null,{"$f":"IF($C177=AA$3,1,0)","v":0},null,{"$f":"IF($C177=AC$3,1,0)","v":1},null,{"$f":"IF($C177=AE$3,1,0)","v":0},null,{"$f":"IF($C177=AG$3,1,0)","v":0},null,{"$f":"IF($C177=AI$3,1,0)","v":0},null,{"$f":"IF($C177=AK$3,1,0)","v":0},null,{"$f":"IF($C177=AM$3,1,0)","v":0},null,{"$f":"IF($C177=AO$3,1,0)","v":0},null,{"$f":"IF($C177=AQ$3,1,0)","v":0},null,{"$f":"IF($C177=AS$3,1,0)","v":0},null,{"$f":"IF($C177=AU$3,1,0)","v":0},null,{"$f":"IF($C177=AW$3,1,0)","v":0},null,{"$f":"IF($C177=AY$3,1,0)","v":0},null,{"$f":"IF($C177=BA$3,1,0)","v":0},null,{"$f":"IF($C177=BC$3,1,0)","v":0},null,{"$f":"IF($C177=BE$3,1,0)","v":0},null,{"$f":"IF($C177=BG$3,1,0)","v":0},null,{"$f":"IF($C177=BI$3,1,0)","v":0},null,{"$f":"IF($C177=BK$3,1,0)","v":0},null,{"$f":"IF($C177=BM$3,1,0)","v":0},null,{"$f":"IF($C177=BO$3,1,0)","v":0},null,{"$f":"IF($C177=BQ$3,1,0)","v":0},null,{"$f":"IF($C177=BS$3,1,0)","v":0},null,{"$f":"IF($C177=BU$3,1,0)","v":0},null,{"$f":"IF($C177=BW$3,1,0)","v":0},null,{"$f":"IF($C177=BY$3,1,0)","v":0},null,{"$f":"IF($C177=CA$3,1,0)","v":0},null,{"$f":"IF($C177=CC$3,1,0)","v":0},null,{"$f":"IF($C177=CE$3,1,0)","v":0},null,{"$f":"IF($C177=CG$3,1,0)","v":0},null,{"$f":"IF($C177=CI$3,1,0)","v":0},null,{"$f":"IF($C177=CK$3,1,0)","v":0},null,{"$f":"IF($C177=CM$3,1,0)","v":0},null,{"$f":"IF($C177=CO$3,1,0)","v":0},null,{"$f":"IF($C177=CQ$3,1,0)","v":0},null,{"$f":"IF($C177=CS$3,1,0)","v":0},null,{"$f":"IF($C177=CU$3,1,0)","v":0},null,{"$f":"IF($C177=CW$3,1,0)","v":0},null,{"$f":"IF($C177=CY$3,1,0)","v":0},null,{"$f":"IF($C177=DA$3,1,0)","v":0},null,{"$f":"IF($C177=DC$3,1,0)","v":0},null,{"$f":"IF($C177=DE$3,1,0)","v":0},null,{"$f":"IF($C177=DG$3,1,0)","v":0},null,{"$f":"IF($C177=DI$3,1,0)","v":0},null,{"$f":"IF($C177=DK$3,1,0)","v":0},null,{"$f":"IF($C177=DM$3,1,0)","v":0},null,{"$f":"IF($C177=DO$3,1,0)","v":0},null,{"$f":"IF($C177=DQ$3,1,0)","v":0},null,{"$f":"IF($C177=DS$3,1,0)","v":0},null,{"$f":"IF($C177=DU$3,1,0)","v":0},null,{"$f":"IF($C177=DW$3,1,0)","v":0},null,{"$f":"IF($C177=DY$3,1,0)","v":0},null,{"$f":"IF($C177=EA$3,1,0)","v":0},null,{"$f":"IF($C177=EC$3,1,0)","v":0},null,{"$f":"IF($C177=EE$3,1,0)","v":0},null,{"$f":"IF($C177=EG$3,1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
[null,null,"PAGAMENTO DA DEPRECIAÇÃO"]
[null,"CÓD.","ITEM","DESCRIÇÃO","QUANT ANUAL POR POSTO","CONTA SIAFI","VALOR DE AQ.","% RESIDUAL","VIDA ÚTIL","DEP. MENSAL","CUSTO TOTAL","% MANUNT.","PREÇO TOTAL","FONTE","REFERÊNCIA"]
[]
[null,null,"F.001","Alicate eletricista de 8\", isolamento 1000V",1,"12311.01.99",68.959999999999994,0.1,10,{"$f":"G183*(1-H183)/(I183*12)","v":0.51719999999999999},{"$f":"J183*E183","v":0.51719999999999999},{"$f":"$J$695","v":0.59376239999999991},{"$f":"ROUND(K183*(1+L183),2)","v":0.82},"Cotação",null,null,null,{"$f":"IF(SUM(Q$176:Q$178)>0,$M183*$E183,0)","v":0},null,{"$f":"IF(SUM(S$176:S$178)>0,$M183*$E183,0)","v":0},null,{"$f":"IF(SUM(U$176:U$178)>0,$M183*$E183,0)","v":0},null,{"$f":"IF(SUM(W$176:W$178)>0,$M183*$E183,0)","v":0},null,{"$f":"IF(SUM(Y$176:Y$178)>0,$M183*$E183,0)","v":0},null,{"$f":"IF(SUM(AA$176:AA$178)>0,$M183*$E183,0)","v":0},null,{"$f":"IF(SUM(AC$176:AC$178)>0,$M183*$E183,0)","v":0.82},null,{"$f":"IF(SUM(AE$176:AE$178)>0,$M183*$E183,0)","v":0},null,{"$f":"IF(SUM(AG$176:AG$178)>0,$M183*$E183,0)","v":0},null,{"$f":"IF(SUM(AI$176:AI$178)>0,$M183*$E183,0)","v":0},null,{"$f":"IF(SUM(AK$176:AK$178)>0,$M183*$E183,0)","v":0},null,{"$f":"IF(SUM(AM$176:AM$178)>0,$M183*$E183,0)","v":0},null,{"$f":"IF(SUM(AO$176:AO$178)>0,$M183*$E183,0)","v":0},null,{"$f":"IF(SUM(AQ$176:AQ$178)>0,$M183*$E183,0)","v":0},null,{"$f":"IF(SUM(AS$176:AS$178)>0,$M183*$E183,0)","v":0},null,{"$f":"IF(SUM(AU$176:AU$178)>0,$M183*$E183,0)","v":0},null,{"$f":"IF(SUM(AW$176:AW$178)>0,$M183*$E183,0)","v":0},null,{"$f":"IF(SUM(AY$176:AY$178)>0,$M183*$E183,0)","v":0},null,{"$f":"IF(SUM(BA$176:BA$178)>0,$M183*$E183,0)","v":0},null,{"$f":"IF(SUM(BC$176:BC$178)>0,$M183*$E183,0)","v":0},null,{"$f":"IF(SUM(BE$176:BE$178)>0,$M183*$E183,0)","v":0},null,{"$f":"IF(SUM(BG$176:BG$178)>0,$M183*$E183,0)","v":0},null,{"$f":"IF(SUM(BI$176:BI$178)>0,$M183*$E183,0)","v":0},null,{"$f":"IF(SUM(BK$176:BK$178)>0,$M183*$E183,0)","v":0},null,{"$f":"IF(SUM(BM$176:BM$178)>0,$M183*$E183,0)","v":0},null,{"$f":"IF(SUM(BO$176:BO$178)>0,$M183*$E183,0)","v":0},null,{"$f":"IF(SUM(BQ$176:BQ$178)>0,$M183*$E183,0)","v":0},null,{"$f":"IF(SUM(BS$176:BS$178)>0,$M183*$E183,0)","v":0},null,{"$f":"IF(SUM(BU$176:BU$178)>0,$M183*$E183,0)","v":0},null,{"$f":"IF(SUM(BW$176:BW$178)>0,$M183*$E183,0)","v":0},null,{"$f":"IF(SUM(BY$176:BY$178)>0,$M183*$E183,0)","v":0},null,{"$f":"IF(SUM(CA$176:CA$178)>0,$M183*$E183,0)","v":0},null,{"$f":"IF(SUM(CC$176:CC$178)>0,$M183*$E183,0)","v":0},null,{"$f":"IF(SUM(CE$176:CE$178)>0,$M183*$E183,0)","v":0},null,{"$f":"IF(SUM(CG$176:CG$178)>0,$M183*$E183,0)","v":0},null,{"$f":"IF(SUM(CI$176:CI$178)>0,$M183*$E183,0)","v":0},null,{"$f":"IF(SUM(CK$176:CK$178)>0,$M183*$E183,0)","v":0},null,{"$f":"IF(SUM(CM$176:CM$178)>0,$M183*$E183,0)","v":0},null,{"$f":"IF(SUM(CO$176:CO$178)>0,$M183*$E183,0)","v":0},null,{"$f":"IF(SUM(CQ$176:CQ$178)>0,$M183*$E183,0)","v":0},null,{"$f":"IF(SUM(CS$176:CS$178)>0,$M183*$E183,0)","v":0},null,{"$f":"IF(SUM(CU$176:CU$178)>0,$M183*$E183,0)","v":0},null,{"$f":"IF(SUM(CW$176:CW$178)>0,$M183*$E183,0)","v":0},null,{"$f":"IF(SUM(CY$176:CY$178)>0,$M183*$E183,0)","v":0},null,{"$f":"IF(SUM(DA$176:DA$178)>0,$M183*$E183,0)","v":0},null,{"$f":"IF(SUM(DC$176:DC$178)>0,$M183*$E183,0)","v":0},null,{"$f":"IF(SUM(DE$176:DE$178)>0,$M183*$E183,0)","v":0},null,{"$f":"IF(SUM(DG$176:DG$178)>0,$M183*$E183,0)","v":0},null,{"$f":"IF(SUM(DI$176:DI$178)>0,$M183*$E183,0)","v":0},null,{"$f":"IF(SUM(DK$176:DK$178)>0,$M183*$E183,0)","v":0},null,{"$f":"IF(SUM(DM$176:DM$178)>0,$M183*$E183,0)","v":0},null,{"$f":"IF(SUM(DO$176:DO$178)>0,$M183*$E183,0)","v":0},null,{"$f":"IF(SUM(DQ$176:DQ$178)>0,$M183*$E183,0)","v":0},null,{"$f":"IF(SUM(DS$176:DS$178)>0,$M183*$E183,0)","v":0},null,{"$f":"IF(SUM(DU$176:DU$178)>0,$M183*$E183,0)","v":0},null,{"$f":"IF(SUM(DW$176:DW$178)>0,$M183*$E183,0)","v":0},null,{"$f":"IF(SUM(DY$176:DY$178)>0,$M183*$E183,0)","v":0},null,{"$f":"IF(SUM(EA$176:EA$178)>0,$M183*$E183,0)","v":0},null,{"$f":"IF(SUM(EC$176:EC$178)>0,$M183*$E183,0)","v":0},null,{"$f":"IF(SUM(EE$176:EE$178)>0,$M183*$E183,0)","v":0},null,{"$f":"IF(SUM(EG$176:EG$178)>0,$M183*$E183,0)","v":0}]
[null,null,"F.002","Alicate de corte diagonal de 6\", isolamento 1000V",1,"12311.01.99",51.48,0.1,10,{"$f":"G184*(1-H184)/(I184*12)","v":0.3861},{"$f":"J184*E184","v":0.3861},0.59376239999999991,{"$f":"ROUND(K184*(1+L184),2)","v":0.62},"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0.62,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.003","Alicate bico meia-cana curto com corte 6\", isolamento 1000V",1,"12311.01.99",43.67,0.1,10,0.32752500000000001,0.32752500000000001,0.59376239999999991,0.52,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0.52,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.004","Detector de  tensão de operação de 90V a 1000V com indicador de tensão luminosa e sonora por aproximação ou continuidade.",1,"12311.01.99",72.680000000000007,0.1,10,0.54510000000000003,0.54510000000000003,0.59376239999999991,0.87,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0.87,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.005","Chave de fenda de 1/4\" x 6\" VDE isolada",1,"12311.01.99",24.88,0.1,10,0.18659999999999999,0.18659999999999999,0.59376239999999991,0.3,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0.3,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.006","Chave de fenda de 3/16\" x 6\" VDE ",1,"12311.01.99",23.17,0.1,10,0.17377500000000001,0.17377500000000001,0.59376239999999991,0.28000000000000003,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0.28000000000000003,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.007","Chave de fenda de 1/8\" x 4\" VDE ",1,"12311.01.99",29.2,0.1,10,0.219,0.219,0.59376239999999991,0.35,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0.35,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.008","Chave philips de 1/4\" x 6\" VDE ",1,"12311.01.99",24.72,0.1,10,{"$f":"G190*(1-H190)/(I190*12)","v":0.18540000000000001},{"$f":"J190*E190","v":0.18540000000000001},0.59376239999999991,{"$f":"ROUND(K190*(1+L190),2)","v":0.3},"Cotação",null,null,null,{"$f":"IF(SUM(Q$176:Q$178)>0,$M190*$E190,0)","v":0},null,{"$f":"IF(SUM(S$176:S$178)>0,$M190*$E190,0)","v":0},null,{"$f":"IF(SUM(U$176:U$178)>0,$M190*$E190,0)","v":0},null,{"$f":"IF(SUM(W$176:W$178)>0,$M190*$E190,0)","v":0},null,{"$f":"IF(SUM(Y$176:Y$178)>0,$M190*$E190,0)","v":0},null,{"$f":"IF(SUM(AA$176:AA$178)>0,$M190*$E190,0)","v":0},null,{"$f":"IF(SUM(AC$176:AC$178)>0,$M190*$E190,0)","v":0.3},null,{"$f":"IF(SUM(AE$176:AE$178)>0,$M190*$E190,0)","v":0},null,{"$f":"IF(SUM(AG$176:AG$178)>0,$M190*$E190,0)","v":0},null,{"$f":"IF(SUM(AI$176:AI$178)>0,$M190*$E190,0)","v":0},null,{"$f":"IF(SUM(AK$176:AK$178)>0,$M190*$E190,0)","v":0},null,{"$f":"IF(SUM(AM$176:AM$178)>0,$M190*$E190,0)","v":0},null,{"$f":"IF(SUM(AO$176:AO$178)>0,$M190*$E190,0)","v":0},null,{"$f":"IF(SUM(AQ$176:AQ$178)>0,$M190*$E190,0)","v":0},null,{"$f":"IF(SUM(AS$176:AS$178)>0,$M190*$E190,0)","v":0},null,{"$f":"IF(SUM(AU$176:AU$178)>0,$M190*$E190,0)","v":0},null,{"$f":"IF(SUM(AW$176:AW$178)>0,$M190*$E190,0)","v":0},null,{"$f":"IF(SUM(AY$176:AY$178)>0,$M190*$E190,0)","v":0},null,{"$f":"IF(SUM(BA$176:BA$178)>0,$M190*$E190,0)","v":0},null,{"$f":"IF(SUM(BC$176:BC$178)>0,$M190*$E190,0)","v":0},null,{"$f":"IF(SUM(BE$176:BE$178)>0,$M190*$E190,0)","v":0},null,{"$f":"IF(SUM(BG$176:BG$178)>0,$M190*$E190,0)","v":0},null,{"$f":"IF(SUM(BI$176:BI$178)>0,$M190*$E190,0)","v":0},null,{"$f":"IF(SUM(BK$176:BK$178)>0,$M190*$E190,0)","v":0},null,{"$f":"IF(SUM(BM$176:BM$178)>0,$M190*$E190,0)","v":0},null,{"$f":"IF(SUM(BO$176:BO$178)>0,$M190*$E190,0)","v":0},null,{"$f":"IF(SUM(BQ$176:BQ$178)>0,$M190*$E190,0)","v":0},null,{"$f":"IF(SUM(BS$176:BS$178)>0,$M190*$E190,0)","v":0},null,{"$f":"IF(SUM(BU$176:BU$178)>0,$M190*$E190,0)","v":0},null,{"$f":"IF(SUM(BW$176:BW$178)>0,$M190*$E190,0)","v":0},null,{"$f":"IF(SUM(BY$176:BY$178)>0,$M190*$E190,0)","v":0},null,{"$f":"IF(SUM(CA$176:CA$178)>0,$M190*$E190,0)","v":0},null,{"$f":"IF(SUM(CC$176:CC$178)>0,$M190*$E190,0)","v":0},null,{"$f":"IF(SUM(CE$176:CE$178)>0,$M190*$E190,0)","v":0},null,{"$f":"IF(SUM(CG$176:CG$178)>0,$M190*$E190,0)","v":0},null,{"$f":"IF(SUM(CI$176:CI$178)>0,$M190*$E190,0)","v":0},null,{"$f":"IF(SUM(CK$176:CK$178)>0,$M190*$E190,0)","v":0},null,{"$f":"IF(SUM(CM$176:CM$178)>0,$M190*$E190,0)","v":0},null,{"$f":"IF(SUM(CO$176:CO$178)>0,$M190*$E190,0)","v":0},null,{"$f":"IF(SUM(CQ$176:CQ$178)>0,$M190*$E190,0)","v":0},null,{"$f":"IF(SUM(CS$176:CS$178)>0,$M190*$E190,0)","v":0},null,{"$f":"IF(SUM(CU$176:CU$178)>0,$M190*$E190,0)","v":0},null,{"$f":"IF(SUM(CW$176:CW$178)>0,$M190*$E190,0)","v":0},null,{"$f":"IF(SUM(CY$176:CY$178)>0,$M190*$E190,0)","v":0},null,{"$f":"IF(SUM(DA$176:DA$178)>0,$M190*$E190,0)","v":0},null,{"$f":"IF(SUM(DC$176:DC$178)>0,$M190*$E190,0)","v":0},null,{"$f":"IF(SUM(DE$176:DE$178)>0,$M190*$E190,0)","v":0},null,{"$f":"IF(SUM(DG$176:DG$178)>0,$M190*$E190,0)","v":0},null,{"$f":"IF(SUM(DI$176:DI$178)>0,$M190*$E190,0)","v":0},null,{"$f":"IF(SUM(DK$176:DK$178)>0,$M190*$E190,0)","v":0},null,{"$f":"IF(SUM(DM$176:DM$178)>0,$M190*$E190,0)","v":0},null,{"$f":"IF(SUM(DO$176:DO$178)>0,$M190*$E190,0)","v":0},null,{"$f":"IF(SUM(DQ$176:DQ$178)>0,$M190*$E190,0)","v":0},null,{"$f":"IF(SUM(DS$176:DS$178)>0,$M190*$E190,0)","v":0},null,{"$f":"IF(SUM(DU$176:DU$178)>0,$M190*$E190,0)","v":0},null,{"$f":"IF(SUM(DW$176:DW$178)>0,$M190*$E190,0)","v":0},null,{"$f":"IF(SUM(DY$176:DY$178)>0,$M190*$E190,0)","v":0},null,{"$f":"IF(SUM(EA$176:EA$178)>0,$M190*$E190,0)","v":0},null,{"$f":"IF(SUM(EC$176:EC$178)>0,$M190*$E190,0)","v":0},null,{"$f":"IF(SUM(EE$176:EE$178)>0,$M190*$E190,0)","v":0},null,{"$f":"IF(SUM(EG$176:EG$178)>0,$M190*$E190,0)","v":0}]
[null,null,"F.009","Chave philips de 3/16\" x 6\" VDE ",1,"12311.01.99",28.19,0.1,10,{"$f":"G191*(1-H191)/(I191*12)","v":0.21142500000000003},{"$f":"J191*E191","v":0.21142500000000003},0.59376239999999991,{"$f":"ROUND(K191*(1+L191),2)","v":0.34},"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0.34,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.010","Chave combinada boca (fixa) e estrela 11 mm",1,"12311.01.99",22.64,0.1,10,0.16980000000000001,0.16980000000000001,0.59376239999999991,0.27,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0.27,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.011","Chave combinada boca (fixa) e estrela 13 mm",1,"12311.01.99",29.07,0.1,10,0.218025,0.218025,0.59376239999999991,0.35,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0.35,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.012","Chave combinada boca (fixa) e estrela 14 mm",1,"12311.01.99",30.36,0.1,10,0.22770000000000001,0.22770000000000001,0.59376239999999991,0.36,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0.36,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.013","Chave canhão 11 mm",1,"12311.01.99",27.83,0.1,10,0.20872499999999999,0.20872499999999999,0.59376239999999991,0.33,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0.33,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.015","Jogo  de  chave  allen   longa com 8 peças, de 3 mm a 10 mm ",1,"12311.01.99",73.88,0.1,10,0.55410000000000004,0.55410000000000004,0.59376239999999991,0.88,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0.88,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.016","Jogo de chave allen/Hexagonal Abaulada de 7/64\" a 3/8\" com 9 peças ",1,"12311.01.99",89.9,0.1,10,0.67425000000000013,0.67425000000000013,0.59376239999999991,1.07,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,1.07,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.017","Trena de aço de 5m",1,"12311.01.99",25.73,0.1,10,0.19297500000000001,0.19297500000000001,0.59376239999999991,0.31,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0.31,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.018","CHAVE ISOLADA AJUSTÁVEL 1000V 8'' ",1,"12311.01.99",241.12,0.1,10,1.8084,1.8084,0.59376239999999991,2.88,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,2.88,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.019","Arco de Serra para Metais 12 POL 305mm",1,"12311.01.99",78.95,0.1,10,0.59212500000000001,0.59212500000000001,0.59376239999999991,0.94,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0.94,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.020","Alicate Bomba D'Água com cabo Isolado de 12\"",1,"12311.01.99",119.37,0.1,10,0.89527500000000004,0.89527500000000004,0.59376239999999991,1.43,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,1.43,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.021","Chave combinada boca (fixa) e estrela 10 mm",1,"12311.01.99",28.42,0.1,10,0.21315000000000003,0.21315000000000003,0.59376239999999991,0.34,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0.34,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.022","Chave de fenda cotoco 1/4\" x 1.1/2\"  ",1,"12311.01.99",12.41,0.1,10,9.3075000000000005E-2,9.3075000000000005E-2,0.59376239999999991,0.15,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0.15,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.023","Chave de fenda 3/8 8’’ VDE isolada até 1000V ",1,"12311.01.99",30.9,0.1,10,0.23174999999999998,0.23174999999999998,0.59376239999999991,0.37,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0.37,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.024","Chave philips cotoco 1/4 1.1/2\"  ",1,"12311.01.99",10.89,0.1,10,8.1674999999999998E-2,8.1674999999999998E-2,0.59376239999999991,0.13,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0.13,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.025","Faca desencapadora de cabos curva VDE isolada  ",1,"12311.01.99",118.81,0.1,10,0.89107500000000006,0.89107500000000006,0.59376239999999991,1.42,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,1.42,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.026","Lanterna LED de cabeça recarregável  ",1,"12311.01.99",104.96,0.1,10,0.78720000000000001,0.78720000000000001,0.59376239999999991,1.25,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,1.25,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.027","Bolsa para Ferramentas de 12 Pol ",1,"12311.01.99",108.58,0.1,10,0.81434999999999991,0.81434999999999991,0.59376239999999991,1.3,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,1.3,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.028","Alicate amperimétrico com múltiplas funções, digital, corrente até 400A, precisão de 1,5%, tensão até 600 V AC, precisão de 1%, TRUE RMS, resistência até 4Mohm, precisão de 1%",1,"12311.01.99",897.84,0.1,10,6.7338000000000005,6.7338000000000005,0.59376239999999991,10.73,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,10.73,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.029","Alicate de pressão tipo grip 230mm",1,"12311.01.99",80.16,0.1,10,0.60120000000000007,0.60120000000000007,0.59376239999999991,0.96,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0.96,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.034","Caixa para ferramentas tipo baú ou sanfonada com 3 gavetas, 50 x 20 x 16cm",1,"12311.01.99",95.75,0.1,10,0.71812500000000001,0.71812500000000001,0.59376239999999991,1.1399999999999999,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,1.1399999999999999,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.046","Nível de mão em alumínio com 12\"",1,"12311.01.99",36,0.1,10,0.26999999999999996,0.26999999999999996,0.59376239999999991,0.43,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0.43,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.060","Alicate para Eletricista e Desencapador de Fios Vise-Grip de 8 Pol ",1,"12311.01.99",176.04,0.1,10,1.3203,1.3203,0.59376239999999991,2.1,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,2.1,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.061","Alicate de prensar (Crimpar) terminais tubulares ",1,"12311.01.99",313.77999999999997,0.1,10,2.3533499999999998,2.3533499999999998,0.59376239999999991,3.75,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,3.75,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.062","Alicate para prensar (crimpar) terminal isolado  ",1,"12311.01.99",349.63,0.1,10,2.6222250000000003,2.6222250000000003,0.59376239999999991,4.18,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,4.18,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.073","Lima Chata 6\"",1,"12311.01.99",18.940000000000001,0.1,10,0.14205000000000004,0.14205000000000004,0.59376239999999991,0.23,"Cotação",null,null,null,0,null,{"$f":"IF(SUM(S$176:S$178)>0,$M216*$E216,0)","v":0},null,0,null,0,null,0,null,0,null,0.23,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.074","Lima Redonda 6\"",1,"12311.01.99",16.940000000000001,0.1,10,{"$f":"G217*(1-H217)/(I217*12)","v":0.12705000000000002},{"$f":"J217*E217","v":0.12705000000000002},0.59376239999999991,{"$f":"ROUND(K217*(1+L217),2)","v":0.2},"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0.2,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.075","Esquadro 14\"",1,"12311.01.99",49.31,0.1,10,0.36982500000000001,0.36982500000000001,0.59376239999999991,0.59,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0.59,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
[]
[null,null,"CATEGORIAS",null,"QUANTIDADE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,8,{"$f":"HLOOKUP($C223,'Dados Gerais'!$D$6:$BI$11,6)","v":"OPERADOR DE GERADORES E NOBREAKS "},{"$f":"HLOOKUP($C223,'Dados Gerais'!$D$6:$BI$15,10)","v":3},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C223=Q$3,1,0)","v":0},null,{"$f":"IF($C223=S$3,1,0)","v":0},null,{"$f":"IF($C223=U$3,1,0)","v":0},null,{"$f":"IF($C223=W$3,1,0)","v":0},null,{"$f":"IF($C223=Y$3,1,0)","v":0},null,{"$f":"IF($C223=AA$3,1,0)","v":0},null,{"$f":"IF($C223=AC$3,1,0)","v":0},null,{"$f":"IF($C223=AE$3,1,0)","v":1},null,{"$f":"IF($C223=AG$3,1,0)","v":0},null,{"$f":"IF($C223=AI$3,1,0)","v":0},null,{"$f":"IF($C223=AK$3,1,0)","v":0},null,{"$f":"IF($C223=AM$3,1,0)","v":0},null,{"$f":"IF($C223=AO$3,1,0)","v":0},null,{"$f":"IF($C223=AQ$3,1,0)","v":0},null,{"$f":"IF($C223=AS$3,1,0)","v":0},null,{"$f":"IF($C223=AU$3,1,0)","v":0},null,{"$f":"IF($C223=AW$3,1,0)","v":0},null,{"$f":"IF($C223=AY$3,1,0)","v":0},null,{"$f":"IF($C223=BA$3,1,0)","v":0},null,{"$f":"IF($C223=BC$3,1,0)","v":0},null,{"$f":"IF($C223=BE$3,1,0)","v":0},null,{"$f":"IF($C223=BG$3,1,0)","v":0},null,{"$f":"IF($C223=BI$3,1,0)","v":0},null,{"$f":"IF($C223=BK$3,1,0)","v":0},null,{"$f":"IF($C223=BM$3,1,0)","v":0},null,{"$f":"IF($C223=BO$3,1,0)","v":0},null,{"$f":"IF($C223=BQ$3,1,0)","v":0},null,{"$f":"IF($C223=BS$3,1,0)","v":0},null,{"$f":"IF($C223=BU$3,1,0)","v":0},null,{"$f":"IF($C223=BW$3,1,0)","v":0},null,{"$f":"IF($C223=BY$3,1,0)","v":0},null,{"$f":"IF($C223=CA$3,1,0)","v":0},null,{"$f":"IF($C223=CC$3,1,0)","v":0},null,{"$f":"IF($C223=CE$3,1,0)","v":0},null,{"$f":"IF($C223=CG$3,1,0)","v":0},null,{"$f":"IF($C223=CI$3,1,0)","v":0},null,{"$f":"IF($C223=CK$3,1,0)","v":0},null,{"$f":"IF($C223=CM$3,1,0)","v":0},null,{"$f":"IF($C223=CO$3,1,0)","v":0},null,{"$f":"IF($C223=CQ$3,1,0)","v":0},null,{"$f":"IF($C223=CS$3,1,0)","v":0},null,{"$f":"IF($C223=CU$3,1,0)","v":0},null,{"$f":"IF($C223=CW$3,1,0)","v":0},null,{"$f":"IF($C223=CY$3,1,0)","v":0},null,{"$f":"IF($C223=DA$3,1,0)","v":0},null,{"$f":"IF($C223=DC$3,1,0)","v":0},null,{"$f":"IF($C223=DE$3,1,0)","v":0},null,{"$f":"IF($C223=DG$3,1,0)","v":0},null,{"$f":"IF($C223=DI$3,1,0)","v":0},null,{"$f":"IF($C223=DK$3,1,0)","v":0},null,{"$f":"IF($C223=DM$3,1,0)","v":0},null,{"$f":"IF($C223=DO$3,1,0)","v":0},null,{"$f":"IF($C223=DQ$3,1,0)","v":0},null,{"$f":"IF($C223=DS$3,1,0)","v":0},null,{"$f":"IF($C223=DU$3,1,0)","v":0},null,{"$f":"IF($C223=DW$3,1,0)","v":0},null,{"$f":"IF($C223=DY$3,1,0)","v":0},null,{"$f":"IF($C223=EA$3,1,0)","v":0},null,{"$f":"IF($C223=EC$3,1,0)","v":0},null,{"$f":"IF($C223=EE$3,1,0)","v":0},null,{"$f":"IF($C223=EG$3,1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
[null,null,"PAGAMENTO DA DEPRECIAÇÃO"]
[null,"CÓD.","ITEM","DESCRIÇÃO","QUANT ANUAL POR POSTO","CONTA SIAFI","VALOR DE AQ.","% RESIDUAL","VIDA ÚTIL","DEP. MENSAL","CUSTO TOTAL","% MANUNT.","PREÇO TOTAL","FONTE","REFERÊNCIA"]
[]
[null,null,"F.001","Alicate eletricista de 8\", isolamento 1000V",1,"12311.01.99",68.959999999999994,0.1,10,{"$f":"G229*(1-H229)/(I229*12)","v":0.51719999999999999},{"$f":"J229*E229","v":0.51719999999999999},0.59376239999999991,{"$f":"ROUND(K229*(1+L229),2)","v":0.82},"Cotação",null,null,null,{"$f":"IF(SUM(Q$222:Q$224)>0,$M229*$E229,0)","v":0},null,{"$f":"IF(SUM(S$222:S$224)>0,$M229*$E229,0)","v":0},null,{"$f":"IF(SUM(U$222:U$224)>0,$M229*$E229,0)","v":0},null,{"$f":"IF(SUM(W$222:W$224)>0,$M229*$E229,0)","v":0},null,{"$f":"IF(SUM(Y$222:Y$224)>0,$M229*$E229,0)","v":0},null,{"$f":"IF(SUM(AA$222:AA$224)>0,$M229*$E229,0)","v":0},null,{"$f":"IF(SUM(AC$222:AC$224)>0,$M229*$E229,0)","v":0},null,{"$f":"IF(SUM(AE$222:AE$224)>0,$M229*$E229,0)","v":0.82},null,{"$f":"IF(SUM(AG$222:AG$224)>0,$M229*$E229,0)","v":0},null,{"$f":"IF(SUM(AI$222:AI$224)>0,$M229*$E229,0)","v":0},null,{"$f":"IF(SUM(AK$222:AK$224)>0,$M229*$E229,0)","v":0},null,{"$f":"IF(SUM(AM$222:AM$224)>0,$M229*$E229,0)","v":0},null,{"$f":"IF(SUM(AO$222:AO$224)>0,$M229*$E229,0)","v":0},null,{"$f":"IF(SUM(AQ$222:AQ$224)>0,$M229*$E229,0)","v":0},null,{"$f":"IF(SUM(AS$222:AS$224)>0,$M229*$E229,0)","v":0},null,{"$f":"IF(SUM(AU$222:AU$224)>0,$M229*$E229,0)","v":0},null,{"$f":"IF(SUM(AW$222:AW$224)>0,$M229*$E229,0)","v":0},null,{"$f":"IF(SUM(AY$222:AY$224)>0,$M229*$E229,0)","v":0},null,{"$f":"IF(SUM(BA$222:BA$224)>0,$M229*$E229,0)","v":0},null,{"$f":"IF(SUM(BC$222:BC$224)>0,$M229*$E229,0)","v":0},null,{"$f":"IF(SUM(BE$222:BE$224)>0,$M229*$E229,0)","v":0},null,{"$f":"IF(SUM(BG$222:BG$224)>0,$M229*$E229,0)","v":0},null,{"$f":"IF(SUM(BI$222:BI$224)>0,$M229*$E229,0)","v":0},null,{"$f":"IF(SUM(BK$222:BK$224)>0,$M229*$E229,0)","v":0},null,{"$f":"IF(SUM(BM$222:BM$224)>0,$M229*$E229,0)","v":0},null,{"$f":"IF(SUM(BO$222:BO$224)>0,$M229*$E229,0)","v":0},null,{"$f":"IF(SUM(BQ$222:BQ$224)>0,$M229*$E229,0)","v":0},null,{"$f":"IF(SUM(BS$222:BS$224)>0,$M229*$E229,0)","v":0},null,{"$f":"IF(SUM(BU$222:BU$224)>0,$M229*$E229,0)","v":0},null,{"$f":"IF(SUM(BW$222:BW$224)>0,$M229*$E229,0)","v":0},null,{"$f":"IF(SUM(BY$222:BY$224)>0,$M229*$E229,0)","v":0},null,{"$f":"IF(SUM(CA$222:CA$224)>0,$M229*$E229,0)","v":0},null,{"$f":"IF(SUM(CC$222:CC$224)>0,$M229*$E229,0)","v":0},null,{"$f":"IF(SUM(CE$222:CE$224)>0,$M229*$E229,0)","v":0},null,{"$f":"IF(SUM(CG$222:CG$224)>0,$M229*$E229,0)","v":0},null,{"$f":"IF(SUM(CI$222:CI$224)>0,$M229*$E229,0)","v":0},null,{"$f":"IF(SUM(CK$222:CK$224)>0,$M229*$E229,0)","v":0},null,{"$f":"IF(SUM(CM$222:CM$224)>0,$M229*$E229,0)","v":0},null,{"$f":"IF(SUM(CO$222:CO$224)>0,$M229*$E229,0)","v":0},null,{"$f":"IF(SUM(CQ$222:CQ$224)>0,$M229*$E229,0)","v":0},null,{"$f":"IF(SUM(CS$222:CS$224)>0,$M229*$E229,0)","v":0},null,{"$f":"IF(SUM(CU$222:CU$224)>0,$M229*$E229,0)","v":0},null,{"$f":"IF(SUM(CW$222:CW$224)>0,$M229*$E229,0)","v":0},null,{"$f":"IF(SUM(CY$222:CY$224)>0,$M229*$E229,0)","v":0},null,{"$f":"IF(SUM(DA$222:DA$224)>0,$M229*$E229,0)","v":0},null,{"$f":"IF(SUM(DC$222:DC$224)>0,$M229*$E229,0)","v":0},null,{"$f":"IF(SUM(DE$222:DE$224)>0,$M229*$E229,0)","v":0},null,{"$f":"IF(SUM(DG$222:DG$224)>0,$M229*$E229,0)","v":0},null,{"$f":"IF(SUM(DI$222:DI$224)>0,$M229*$E229,0)","v":0},null,{"$f":"IF(SUM(DK$222:DK$224)>0,$M229*$E229,0)","v":0},null,{"$f":"IF(SUM(DM$222:DM$224)>0,$M229*$E229,0)","v":0},null,{"$f":"IF(SUM(DO$222:DO$224)>0,$M229*$E229,0)","v":0},null,{"$f":"IF(SUM(DQ$222:DQ$224)>0,$M229*$E229,0)","v":0},null,{"$f":"IF(SUM(DS$222:DS$224)>0,$M229*$E229,0)","v":0},null,{"$f":"IF(SUM(DU$222:DU$224)>0,$M229*$E229,0)","v":0},null,{"$f":"IF(SUM(DW$222:DW$224)>0,$M229*$E229,0)","v":0},null,{"$f":"IF(SUM(DY$222:DY$224)>0,$M229*$E229,0)","v":0},null,{"$f":"IF(SUM(EA$222:EA$224)>0,$M229*$E229,0)","v":0},null,{"$f":"IF(SUM(EC$222:EC$224)>0,$M229*$E229,0)","v":0},null,{"$f":"IF(SUM(EE$222:EE$224)>0,$M229*$E229,0)","v":0},null,{"$f":"IF(SUM(EG$222:EG$224)>0,$M229*$E229,0)","v":0}]
[null,null,"F.002","Alicate de corte diagonal de 6\", isolamento 1000V",1,"12311.01.99",51.48,0.1,10,{"$f":"G230*(1-H230)/(I230*12)","v":0.3861},{"$f":"J230*E230","v":0.3861},0.59376239999999991,{"$f":"ROUND(K230*(1+L230),2)","v":0.62},"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0.62,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.003","Alicate bico meia-cana curto com corte 6\", isolamento 1000V",1,"12311.01.99",43.67,0.1,10,0.32752500000000001,0.32752500000000001,0.59376239999999991,0.52,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0.52,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.004","Detector de  tensão de operação de 90V a 1000V com indicador de tensão luminosa e sonora por aproximação ou continuidade.",1,"12311.01.99",72.680000000000007,0.1,10,0.54510000000000003,0.54510000000000003,0.59376239999999991,0.87,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0.87,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.005","Chave de fenda de 1/4\" x 6\" VDE isolada",1,"12311.01.99",24.88,0.1,10,0.18659999999999999,0.18659999999999999,0.59376239999999991,0.3,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0.3,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.006","Chave de fenda de 3/16\" x 6\" VDE ",1,"12311.01.99",23.17,0.1,10,0.17377500000000001,0.17377500000000001,0.59376239999999991,0.28000000000000003,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0.28000000000000003,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.007","Chave de fenda de 1/8\" x 4\" VDE ",1,"12311.01.99",29.2,0.1,10,0.219,0.219,0.59376239999999991,0.35,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0.35,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.008","Chave philips de 1/4\" x 6\" VDE ",1,"12311.01.99",24.72,0.1,10,0.18540000000000001,0.18540000000000001,0.59376239999999991,0.3,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0.3,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.009","Chave philips de 3/16\" x 6\" VDE ",1,"12311.01.99",28.19,0.1,10,0.21142500000000003,0.21142500000000003,0.59376239999999991,0.34,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0.34,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.010","Chave combinada boca (fixa) e estrela 11 mm",1,"12311.01.99",22.64,0.1,10,0.16980000000000001,0.16980000000000001,0.59376239999999991,0.27,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0.27,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.011","Chave combinada boca (fixa) e estrela 13 mm",1,"12311.01.99",29.07,0.1,10,0.218025,0.218025,0.59376239999999991,0.35,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0.35,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.012","Chave combinada boca (fixa) e estrela 14 mm",1,"12311.01.99",30.36,0.1,10,0.22770000000000001,0.22770000000000001,0.59376239999999991,0.36,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0.36,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.013","Chave canhão 11 mm",1,"12311.01.99",27.83,0.1,10,0.20872499999999999,0.20872499999999999,0.59376239999999991,0.33,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0.33,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.015","Jogo  de  chave  allen   longa com 8 peças, de 3 mm a 10 mm ",1,"12311.01.99",73.88,0.1,10,0.55410000000000004,0.55410000000000004,0.59376239999999991,0.88,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0.88,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.016","Jogo de chave allen/Hexagonal Abaulada de 7/64\" a 3/8\" com 9 peças ",1,"12311.01.99",89.9,0.1,10,0.67425000000000013,0.67425000000000013,0.59376239999999991,1.07,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,1.07,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.017","Trena de aço de 5m",1,"12311.01.99",25.73,0.1,10,0.19297500000000001,0.19297500000000001,0.59376239999999991,0.31,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0.31,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.018","CHAVE ISOLADA AJUSTÁVEL 1000V 8'' ",1,"12311.01.99",241.12,0.1,10,1.8084,1.8084,0.59376239999999991,2.88,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,2.88,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.020","Alicate Bomba D'Água com cabo Isolado de 12\"",1,"12311.01.99",119.37,0.1,10,0.89527500000000004,0.89527500000000004,0.59376239999999991,1.43,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,1.43,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.021","Chave combinada boca (fixa) e estrela 10 mm",1,"12311.01.99",28.42,0.1,10,0.21315000000000003,0.21315000000000003,0.59376239999999991,0.34,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0.34,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.022","Chave de fenda cotoco 1/4\" x 1.1/2\"  ",1,"12311.01.99",12.41,0.1,10,9.3075000000000005E-2,9.3075000000000005E-2,0.59376239999999991,0.15,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0.15,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.023","Chave de fenda 3/8 8’’ VDE isolada até 1000V ",1,"12311.01.99",30.9,0.1,10,0.23174999999999998,0.23174999999999998,0.59376239999999991,0.37,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0.37,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.024","Chave philips cotoco 1/4 1.1/2\"  ",1,"12311.01.99",10.89,0.1,10,8.1674999999999998E-2,8.1674999999999998E-2,0.59376239999999991,0.13,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0.13,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.025","Faca desencapadora de cabos curva VDE isolada  ",1,"12311.01.99",118.81,0.1,10,0.89107500000000006,0.89107500000000006,0.59376239999999991,1.42,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,1.42,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.026","Lanterna LED de cabeça recarregável  ",1,"12311.01.99",104.96,0.1,10,0.78720000000000001,0.78720000000000001,0.59376239999999991,1.25,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,1.25,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.027","Bolsa para Ferramentas de 12 Pol ",1,"12311.01.99",108.58,0.1,10,{"$f":"G253*(1-H253)/(I253*12)","v":0.81434999999999991},{"$f":"J253*E253","v":0.81434999999999991},0.59376239999999991,{"$f":"ROUND(K253*(1+L253),2)","v":1.3},"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,1.3,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,{"$f":"IF(SUM(CC$222:CC$224)>0,$M253*$E253,0)","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.028","Alicate amperimétrico com múltiplas funções, digital, corrente até 400A, precisão de 1,5%, tensão até 600 V AC, precisão de 1%, TRUE RMS, resistência até 4Mohm, precisão de 1%",1,"12311.01.99",897.84,0.1,10,{"$f":"G254*(1-H254)/(I254*12)","v":6.7338000000000005},{"$f":"J254*E254","v":6.7338000000000005},0.59376239999999991,{"$f":"ROUND(K254*(1+L254),2)","v":10.73},"Cotação",null,null,null,0,null,{"$f":"IF(SUM(S$222:S$224)>0,$M254*$E254,0)","v":0},null,0,null,0,null,0,null,0,null,0,null,10.73,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.034","Caixa para ferramentas tipo baú ou sanfonada com 3 gavetas, 50 x 20 x 16cm",1,"12311.01.99",95.75,0.1,10,0.71812500000000001,0.71812500000000001,0.59376239999999991,1.1399999999999999,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,1.1399999999999999,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
[]
[null,null,"CATEGORIAS",null,"QUANTIDADE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,10,{"$f":"HLOOKUP($C260,'Dados Gerais'!$D$6:$BI$11,6)","v":"TÉCNICO DE AUTOMAÇÃO E CONTROLE"},{"$f":"HLOOKUP($C260,'Dados Gerais'!$D$6:$BI$15,10)","v":2},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C260=Q$3,1,0)","v":0},null,{"$f":"IF($C260=S$3,1,0)","v":0},null,{"$f":"IF($C260=U$3,1,0)","v":0},null,{"$f":"IF($C260=W$3,1,0)","v":0},null,{"$f":"IF($C260=Y$3,1,0)","v":0},null,{"$f":"IF($C260=AA$3,1,0)","v":0},null,{"$f":"IF($C260=AC$3,1,0)","v":0},null,{"$f":"IF($C260=AE$3,1,0)","v":0},null,{"$f":"IF($C260=AG$3,1,0)","v":0},null,{"$f":"IF($C260=AI$3,1,0)","v":1},null,{"$f":"IF($C260=AK$3,1,0)","v":0},null,{"$f":"IF($C260=AM$3,1,0)","v":0},null,{"$f":"IF($C260=AO$3,1,0)","v":0},null,{"$f":"IF($C260=AQ$3,1,0)","v":0},null,{"$f":"IF($C260=AS$3,1,0)","v":0},null,{"$f":"IF($C260=AU$3,1,0)","v":0},null,{"$f":"IF($C260=AW$3,1,0)","v":0},null,{"$f":"IF($C260=AY$3,1,0)","v":0},null,{"$f":"IF($C260=BA$3,1,0)","v":0},null,{"$f":"IF($C260=BC$3,1,0)","v":0},null,{"$f":"IF($C260=BE$3,1,0)","v":0},null,{"$f":"IF($C260=BG$3,1,0)","v":0},null,{"$f":"IF($C260=BI$3,1,0)","v":0},null,{"$f":"IF($C260=BK$3,1,0)","v":0},null,{"$f":"IF($C260=BM$3,1,0)","v":0},null,{"$f":"IF($C260=BO$3,1,0)","v":0},null,{"$f":"IF($C260=BQ$3,1,0)","v":0},null,{"$f":"IF($C260=BS$3,1,0)","v":0},null,{"$f":"IF($C260=BU$3,1,0)","v":0},null,{"$f":"IF($C260=BW$3,1,0)","v":0},null,{"$f":"IF($C260=BY$3,1,0)","v":0},null,{"$f":"IF($C260=CA$3,1,0)","v":0},null,{"$f":"IF($C260=CC$3,1,0)","v":0},null,{"$f":"IF($C260=CE$3,1,0)","v":0},null,{"$f":"IF($C260=CG$3,1,0)","v":0},null,{"$f":"IF($C260=CI$3,1,0)","v":0},null,{"$f":"IF($C260=CK$3,1,0)","v":0},null,{"$f":"IF($C260=CM$3,1,0)","v":0},null,{"$f":"IF($C260=CO$3,1,0)","v":0},null,{"$f":"IF($C260=CQ$3,1,0)","v":0},null,{"$f":"IF($C260=CS$3,1,0)","v":0},null,{"$f":"IF($C260=CU$3,1,0)","v":0},null,{"$f":"IF($C260=CW$3,1,0)","v":0},null,{"$f":"IF($C260=CY$3,1,0)","v":0},null,{"$f":"IF($C260=DA$3,1,0)","v":0},null,{"$f":"IF($C260=DC$3,1,0)","v":0},null,{"$f":"IF($C260=DE$3,1,0)","v":0},null,{"$f":"IF($C260=DG$3,1,0)","v":0},null,{"$f":"IF($C260=DI$3,1,0)","v":0},null,{"$f":"IF($C260=DK$3,1,0)","v":0},null,{"$f":"IF($C260=DM$3,1,0)","v":0},null,{"$f":"IF($C260=DO$3,1,0)","v":0},null,{"$f":"IF($C260=DQ$3,1,0)","v":0},null,{"$f":"IF($C260=DS$3,1,0)","v":0},null,{"$f":"IF($C260=DU$3,1,0)","v":0},null,{"$f":"IF($C260=DW$3,1,0)","v":0},null,{"$f":"IF($C260=DY$3,1,0)","v":0},null,{"$f":"IF($C260=EA$3,1,0)","v":0},null,{"$f":"IF($C260=EC$3,1,0)","v":0},null,{"$f":"IF($C260=EE$3,1,0)","v":0},null,{"$f":"IF($C260=EG$3,1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
[null,null,"PAGAMENTO DA DEPRECIAÇÃO"]
[null,"CÓD.","ITEM","DESCRIÇÃO","QUANT ANUAL POR POSTO","CONTA SIAFI","VALOR DE AQ.","% RESIDUAL","VIDA ÚTIL","DEP. MENSAL","CUSTO TOTAL","% MANUNT.","PREÇO TOTAL","FONTE","REFERÊNCIA"]
[]
[null,null,"F.001","Alicate eletricista de 8\", isolamento 1000V",1,"12311.01.99",68.959999999999994,0.1,10,{"$f":"G266*(1-H266)/(I266*12)","v":0.51719999999999999},{"$f":"J266*E266","v":0.51719999999999999},0.59379999999999999,{"$f":"ROUND(K266*(1+L266),2)","v":0.82},"Cotação",null,null,null,{"$f":"IF(SUM(Q$259:Q$261)>0,$M266*$E266,0)","v":0},null,{"$f":"IF(SUM(S$259:S$261)>0,$M266*$E266,0)","v":0},null,{"$f":"IF(SUM(U$259:U$261)>0,$M266*$E266,0)","v":0},null,{"$f":"IF(SUM(W$259:W$261)>0,$M266*$E266,0)","v":0},null,{"$f":"IF(SUM(Y$259:Y$261)>0,$M266*$E266,0)","v":0},null,{"$f":"IF(SUM(AA$259:AA$261)>0,$M266*$E266,0)","v":0},null,{"$f":"IF(SUM(AC$259:AC$261)>0,$M266*$E266,0)","v":0},null,{"$f":"IF(SUM(AE$259:AE$261)>0,$M266*$E266,0)","v":0},null,{"$f":"IF(SUM(AG$259:AG$261)>0,$M266*$E266,0)","v":0},null,{"$f":"IF(SUM(AI$259:AI$261)>0,$M266*$E266,0)","v":0.82},null,{"$f":"IF(SUM(AK$259:AK$261)>0,$M266*$E266,0)","v":0},null,{"$f":"IF(SUM(AM$259:AM$261)>0,$M266*$E266,0)","v":0},null,{"$f":"IF(SUM(AO$259:AO$261)>0,$M266*$E266,0)","v":0},null,{"$f":"IF(SUM(AQ$259:AQ$261)>0,$M266*$E266,0)","v":0},null,{"$f":"IF(SUM(AS$259:AS$261)>0,$M266*$E266,0)","v":0},null,{"$f":"IF(SUM(AU$259:AU$261)>0,$M266*$E266,0)","v":0},null,{"$f":"IF(SUM(AW$259:AW$261)>0,$M266*$E266,0)","v":0},null,{"$f":"IF(SUM(AY$259:AY$261)>0,$M266*$E266,0)","v":0},null,{"$f":"IF(SUM(BA$259:BA$261)>0,$M266*$E266,0)","v":0},null,{"$f":"IF(SUM(BC$259:BC$261)>0,$M266*$E266,0)","v":0},null,{"$f":"IF(SUM(BE$259:BE$261)>0,$M266*$E266,0)","v":0},null,{"$f":"IF(SUM(BG$259:BG$261)>0,$M266*$E266,0)","v":0},null,{"$f":"IF(SUM(BI$259:BI$261)>0,$M266*$E266,0)","v":0},null,{"$f":"IF(SUM(BK$259:BK$261)>0,$M266*$E266,0)","v":0},null,{"$f":"IF(SUM(BM$259:BM$261)>0,$M266*$E266,0)","v":0},null,{"$f":"IF(SUM(BO$259:BO$261)>0,$M266*$E266,0)","v":0},null,{"$f":"IF(SUM(BQ$259:BQ$261)>0,$M266*$E266,0)","v":0},null,{"$f":"IF(SUM(BS$259:BS$261)>0,$M266*$E266,0)","v":0},null,{"$f":"IF(SUM(BU$259:BU$261)>0,$M266*$E266,0)","v":0},null,{"$f":"IF(SUM(BW$259:BW$261)>0,$M266*$E266,0)","v":0},null,{"$f":"IF(SUM(BY$259:BY$261)>0,$M266*$E266,0)","v":0},null,{"$f":"IF(SUM(CA$259:CA$261)>0,$M266*$E266,0)","v":0},null,{"$f":"IF(SUM(CC$259:CC$261)>0,$M266*$E266,0)","v":0},null,{"$f":"IF(SUM(CE$259:CE$261)>0,$M266*$E266,0)","v":0},null,{"$f":"IF(SUM(CG$259:CG$261)>0,$M266*$E266,0)","v":0},null,{"$f":"IF(SUM(CI$259:CI$261)>0,$M266*$E266,0)","v":0},null,{"$f":"IF(SUM(CK$259:CK$261)>0,$M266*$E266,0)","v":0},null,{"$f":"IF(SUM(CM$259:CM$261)>0,$M266*$E266,0)","v":0},null,{"$f":"IF(SUM(CO$259:CO$261)>0,$M266*$E266,0)","v":0},null,{"$f":"IF(SUM(CQ$259:CQ$261)>0,$M266*$E266,0)","v":0},null,{"$f":"IF(SUM(CS$259:CS$261)>0,$M266*$E266,0)","v":0},null,{"$f":"IF(SUM(CU$259:CU$261)>0,$M266*$E266,0)","v":0},null,{"$f":"IF(SUM(CW$259:CW$261)>0,$M266*$E266,0)","v":0},null,{"$f":"IF(SUM(CY$259:CY$261)>0,$M266*$E266,0)","v":0},null,{"$f":"IF(SUM(DA$259:DA$261)>0,$M266*$E266,0)","v":0},null,{"$f":"IF(SUM(DC$259:DC$261)>0,$M266*$E266,0)","v":0},null,{"$f":"IF(SUM(DE$259:DE$261)>0,$M266*$E266,0)","v":0},null,{"$f":"IF(SUM(DG$259:DG$261)>0,$M266*$E266,0)","v":0},null,{"$f":"IF(SUM(DI$259:DI$261)>0,$M266*$E266,0)","v":0},null,{"$f":"IF(SUM(DK$259:DK$261)>0,$M266*$E266,0)","v":0},null,{"$f":"IF(SUM(DM$259:DM$261)>0,$M266*$E266,0)","v":0},null,{"$f":"IF(SUM(DO$259:DO$261)>0,$M266*$E266,0)","v":0},null,{"$f":"IF(SUM(DQ$259:DQ$261)>0,$M266*$E266,0)","v":0},null,{"$f":"IF(SUM(DS$259:DS$261)>0,$M266*$E266,0)","v":0},null,{"$f":"IF(SUM(DU$259:DU$261)>0,$M266*$E266,0)","v":0},null,{"$f":"IF(SUM(DW$259:DW$261)>0,$M266*$E266,0)","v":0},null,{"$f":"IF(SUM(DY$259:DY$261)>0,$M266*$E266,0)","v":0},null,{"$f":"IF(SUM(EA$259:EA$261)>0,$M266*$E266,0)","v":0},null,{"$f":"IF(SUM(EC$259:EC$261)>0,$M266*$E266,0)","v":0},null,{"$f":"IF(SUM(EE$259:EE$261)>0,$M266*$E266,0)","v":0},null,{"$f":"IF(SUM(EG$259:EG$261)>0,$M266*$E266,0)","v":0}]
[null,null,"F.002","Alicate de corte diagonal de 6\", isolamento 1000V",1,"12311.01.99",51.48,0.1,10,{"$f":"G267*(1-H267)/(I267*12)","v":0.3861},{"$f":"J267*E267","v":0.3861},0.59379999999999999,{"$f":"ROUND(K267*(1+L267),2)","v":0.62},"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0.62,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.003","Alicate bico meia-cana curto com corte 6\", isolamento 1000V",1,"12311.01.99",43.67,0.1,10,0.32752500000000001,0.32752500000000001,0.59379999999999999,0.52,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0.52,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.004","Detector de  tensão de operação de 90V a 1000V com indicador de tensão luminosa e sonora por aproximação ou continuidade.",1,"12311.01.99",72.680000000000007,0.1,10,0.54510000000000003,0.54510000000000003,0.59379999999999999,0.87,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0.87,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.005","Chave de fenda de 1/4\" x 6\" VDE isolada",1,"12311.01.99",24.88,0.1,10,0.18659999999999999,0.18659999999999999,0.59379999999999999,0.3,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0.3,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.006","Chave de fenda de 3/16\" x 6\" VDE ",1,"12311.01.99",23.17,0.1,10,0.17377500000000001,0.17377500000000001,0.59379999999999999,0.28000000000000003,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0.28000000000000003,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.007","Chave de fenda de 1/8\" x 4\" VDE ",1,"12311.01.99",29.2,0.1,10,0.219,0.219,0.59379999999999999,0.35,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0.35,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.008","Chave philips de 1/4\" x 6\" VDE ",1,"12311.01.99",24.72,0.1,10,0.18540000000000001,0.18540000000000001,0.59379999999999999,0.3,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0.3,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.009","Chave philips de 3/16\" x 6\" VDE ",1,"12311.01.99",28.19,0.1,10,0.21142500000000003,0.21142500000000003,0.59379999999999999,0.34,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0.34,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.010","Chave combinada boca (fixa) e estrela 11 mm",1,"12311.01.99",22.64,0.1,10,0.16980000000000001,0.16980000000000001,0.59379999999999999,0.27,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0.27,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.011","Chave combinada boca (fixa) e estrela 13 mm",1,"12311.01.99",29.07,0.1,10,0.218025,0.218025,0.59379999999999999,0.35,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0.35,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.012","Chave combinada boca (fixa) e estrela 14 mm",1,"12311.01.99",30.36,0.1,10,0.22770000000000001,0.22770000000000001,0.59379999999999999,0.36,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0.36,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.013","Chave canhão 11 mm",1,"12311.01.99",27.83,0.1,10,{"$f":"G278*(1-H278)/(I278*12)","v":0.20872499999999999},{"$f":"J278*E278","v":0.20872499999999999},0.59379999999999999,{"$f":"ROUND(K278*(1+L278),2)","v":0.33},"Cotação",null,null,null,{"$f":"IF(SUM(Q$259:Q$261)>0,$M278*$E278,0)","v":0},null,{"$f":"IF(SUM(S$259:S$261)>0,$M278*$E278,0)","v":0},null,{"$f":"IF(SUM(U$259:U$261)>0,$M278*$E278,0)","v":0},null,{"$f":"IF(SUM(W$259:W$261)>0,$M278*$E278,0)","v":0},null,{"$f":"IF(SUM(Y$259:Y$261)>0,$M278*$E278,0)","v":0},null,{"$f":"IF(SUM(AA$259:AA$261)>0,$M278*$E278,0)","v":0},null,{"$f":"IF(SUM(AC$259:AC$261)>0,$M278*$E278,0)","v":0},null,{"$f":"IF(SUM(AE$259:AE$261)>0,$M278*$E278,0)","v":0},null,{"$f":"IF(SUM(AG$259:AG$261)>0,$M278*$E278,0)","v":0},null,{"$f":"IF(SUM(AI$259:AI$261)>0,$M278*$E278,0)","v":0.33},null,{"$f":"IF(SUM(AK$259:AK$261)>0,$M278*$E278,0)","v":0},null,{"$f":"IF(SUM(AM$259:AM$261)>0,$M278*$E278,0)","v":0},null,{"$f":"IF(SUM(AO$259:AO$261)>0,$M278*$E278,0)","v":0},null,{"$f":"IF(SUM(AQ$259:AQ$261)>0,$M278*$E278,0)","v":0},null,{"$f":"IF(SUM(AS$259:AS$261)>0,$M278*$E278,0)","v":0},null,{"$f":"IF(SUM(AU$259:AU$261)>0,$M278*$E278,0)","v":0},null,{"$f":"IF(SUM(AW$259:AW$261)>0,$M278*$E278,0)","v":0},null,{"$f":"IF(SUM(AY$259:AY$261)>0,$M278*$E278,0)","v":0},null,{"$f":"IF(SUM(BA$259:BA$261)>0,$M278*$E278,0)","v":0},null,{"$f":"IF(SUM(BC$259:BC$261)>0,$M278*$E278,0)","v":0},null,{"$f":"IF(SUM(BE$259:BE$261)>0,$M278*$E278,0)","v":0},null,{"$f":"IF(SUM(BG$259:BG$261)>0,$M278*$E278,0)","v":0},null,{"$f":"IF(SUM(BI$259:BI$261)>0,$M278*$E278,0)","v":0},null,{"$f":"IF(SUM(BK$259:BK$261)>0,$M278*$E278,0)","v":0},null,{"$f":"IF(SUM(BM$259:BM$261)>0,$M278*$E278,0)","v":0},null,{"$f":"IF(SUM(BO$259:BO$261)>0,$M278*$E278,0)","v":0},null,{"$f":"IF(SUM(BQ$259:BQ$261)>0,$M278*$E278,0)","v":0},null,{"$f":"IF(SUM(BS$259:BS$261)>0,$M278*$E278,0)","v":0},null,{"$f":"IF(SUM(BU$259:BU$261)>0,$M278*$E278,0)","v":0},null,{"$f":"IF(SUM(BW$259:BW$261)>0,$M278*$E278,0)","v":0},null,{"$f":"IF(SUM(BY$259:BY$261)>0,$M278*$E278,0)","v":0},null,{"$f":"IF(SUM(CA$259:CA$261)>0,$M278*$E278,0)","v":0},null,{"$f":"IF(SUM(CC$259:CC$261)>0,$M278*$E278,0)","v":0},null,{"$f":"IF(SUM(CE$259:CE$261)>0,$M278*$E278,0)","v":0},null,{"$f":"IF(SUM(CG$259:CG$261)>0,$M278*$E278,0)","v":0},null,{"$f":"IF(SUM(CI$259:CI$261)>0,$M278*$E278,0)","v":0},null,{"$f":"IF(SUM(CK$259:CK$261)>0,$M278*$E278,0)","v":0},null,{"$f":"IF(SUM(CM$259:CM$261)>0,$M278*$E278,0)","v":0},null,{"$f":"IF(SUM(CO$259:CO$261)>0,$M278*$E278,0)","v":0},null,{"$f":"IF(SUM(CQ$259:CQ$261)>0,$M278*$E278,0)","v":0},null,{"$f":"IF(SUM(CS$259:CS$261)>0,$M278*$E278,0)","v":0},null,{"$f":"IF(SUM(CU$259:CU$261)>0,$M278*$E278,0)","v":0},null,{"$f":"IF(SUM(CW$259:CW$261)>0,$M278*$E278,0)","v":0},null,{"$f":"IF(SUM(CY$259:CY$261)>0,$M278*$E278,0)","v":0},null,{"$f":"IF(SUM(DA$259:DA$261)>0,$M278*$E278,0)","v":0},null,{"$f":"IF(SUM(DC$259:DC$261)>0,$M278*$E278,0)","v":0},null,{"$f":"IF(SUM(DE$259:DE$261)>0,$M278*$E278,0)","v":0},null,{"$f":"IF(SUM(DG$259:DG$261)>0,$M278*$E278,0)","v":0},null,{"$f":"IF(SUM(DI$259:DI$261)>0,$M278*$E278,0)","v":0},null,{"$f":"IF(SUM(DK$259:DK$261)>0,$M278*$E278,0)","v":0},null,{"$f":"IF(SUM(DM$259:DM$261)>0,$M278*$E278,0)","v":0},null,{"$f":"IF(SUM(DO$259:DO$261)>0,$M278*$E278,0)","v":0},null,{"$f":"IF(SUM(DQ$259:DQ$261)>0,$M278*$E278,0)","v":0},null,{"$f":"IF(SUM(DS$259:DS$261)>0,$M278*$E278,0)","v":0},null,{"$f":"IF(SUM(DU$259:DU$261)>0,$M278*$E278,0)","v":0},null,{"$f":"IF(SUM(DW$259:DW$261)>0,$M278*$E278,0)","v":0},null,{"$f":"IF(SUM(DY$259:DY$261)>0,$M278*$E278,0)","v":0},null,{"$f":"IF(SUM(EA$259:EA$261)>0,$M278*$E278,0)","v":0},null,{"$f":"IF(SUM(EC$259:EC$261)>0,$M278*$E278,0)","v":0},null,{"$f":"IF(SUM(EE$259:EE$261)>0,$M278*$E278,0)","v":0},null,{"$f":"IF(SUM(EG$259:EG$261)>0,$M278*$E278,0)","v":0}]
[null,null,"F.018","CHAVE ISOLADA AJUSTÁVEL 1000V 8'' ",1,"12311.01.99",241.12,0.1,10,{"$f":"G279*(1-H279)/(I279*12)","v":1.8084},{"$f":"J279*E279","v":1.8084},0.59379999999999999,{"$f":"ROUND(K279*(1+L279),2)","v":2.88},"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,2.88,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.020","Alicate Bomba D'Água com cabo Isolado de 12\"",1,"12311.01.99",119.37,0.1,10,0.89527500000000004,0.89527500000000004,0.59379999999999999,1.43,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,1.43,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.022","Chave de fenda cotoco 1/4\" x 1.1/2\"  ",1,"12311.01.99",12.41,0.1,10,9.3075000000000005E-2,9.3075000000000005E-2,0.59379999999999999,0.15,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0.15,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.024","Chave philips cotoco 1/4 1.1/2\"  ",1,"12311.01.99",10.89,0.1,10,8.1674999999999998E-2,8.1674999999999998E-2,0.59379999999999999,0.13,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0.13,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.025","Faca desencapadora de cabos curva VDE isolada  ",1,"12311.01.99",118.81,0.1,10,0.89107500000000006,0.89107500000000006,0.59379999999999999,1.42,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,1.42,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.026","Lanterna LED de cabeça recarregável  ",1,"12311.01.99",104.96,0.1,10,0.78720000000000001,0.78720000000000001,0.59379999999999999,1.25,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,1.25,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.028","Alicate amperimétrico com múltiplas funções, digital, corrente até 400A, precisão de 1,5%, tensão até 600 V AC, precisão de 1%, TRUE RMS, resistência até 4Mohm, precisão de 1%",1,"12311.01.99",897.84,0.1,10,6.7338000000000005,6.7338000000000005,0.59379999999999999,10.73,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,10.73,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.029","Alicate de pressão tipo grip 230mm",2,"12311.01.99",80.16,0.1,10,0.60120000000000007,1.2024000000000001,0.59379999999999999,1.92,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,3.84,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.056","Sugador de solda com protetor",1,"12311.01.99",36.409999999999997,0.1,10,0.27307500000000001,0.27307500000000001,0.59379999999999999,0.44,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0.44,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.057","Alicate Bico Meia Cana Longo com corte de 7.1/2’’ ",1,"12311.01.99",79.040000000000006,0.1,10,0.5928000000000001,0.5928000000000001,0.59379999999999999,0.94,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0.94,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.058","Ferro de solda 50W 220V – Hikari",1,"12311.01.99",58.91,0.1,10,0.44182499999999997,0.44182499999999997,0.59379999999999999,0.7,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0.7,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.059","Mala para ferramentas até 20 kg, em fiberglass, fechos com segredo, alça plástica anatômica, limitador de metal, prota documentos e bandeja para ferramentas",1,"12311.01.99",2447.4299999999998,0.1,10,18.355725,18.355725,0.59379999999999999,29.26,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,29.26,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.060","Alicate para Eletricista e Desencapador de Fios Vise-Grip de 8 Pol ",2,"12311.01.99",176.04,0.1,10,1.3203,2.6406000000000001,0.59379999999999999,4.21,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,8.42,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.061","Alicate de prensar (Crimpar) terminais tubulares ",2,"12311.01.99",313.77999999999997,0.1,10,{"$f":"G292*(1-H292)/(I292*12)","v":2.3533499999999998},{"$f":"J292*E292","v":4.7066999999999997},0.59379999999999999,{"$f":"ROUND(K292*(1+L292),2)","v":7.5},"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,15,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.062","Alicate para prensar (crimpar) terminal isolado  ",2,"12311.01.99",349.63,0.1,10,2.6222250000000003,5.2444500000000005,0.59379999999999999,8.36,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,16.72,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.063","Jogo Chave Hexagonal Abaulada 7/64\" a 3/8\" com 9 Peças",1,"12311.01.99",85.28,0.1,10,0.63960000000000006,0.63960000000000006,0.59379999999999999,1.02,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,1.02,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.064","Jogo de chave de relojoeiro, com 6 peças, duas chaves phillips e quatro chaves de fenda",1,"12311.01.99",34.44,0.1,10,{"$f":"G295*(1-H295)/(I295*12)","v":0.25829999999999997},{"$f":"J295*E295","v":0.25829999999999997},0.59379999999999999,{"$f":"ROUND(K295*(1+L295),2)","v":0.41},"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0.41,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.065","Jogo de chave Torx, com suporte tipo canivete, com 8 peças (T6, T7, T8, T9, T10, T15, T20 e T25)  ",1,"12311.01.99",189.92,0.1,10,1.4243999999999999,1.4243999999999999,0.59379999999999999,2.27,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,2.27,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.066","Alicate de bico curvo, com 7 1/2\",  isolamento de 1000V",1,"12311.01.99",121.76,0.1,10,0.91320000000000001,0.91320000000000001,0.59379999999999999,1.46,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,1.46,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.067","Jogo de Chave Combinada boca e estrela 6 a 22mm ",1,"12311.01.99",227.73,0.1,10,1.707975,1.707975,0.59379999999999999,2.72,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,2.72,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.068","Jogo de Chave Hexagonal Abaulada em Milímetros com 9 Peças  ",1,"12311.01.99",86.98,0.1,10,0.6523500000000001,0.6523500000000001,0.59379999999999999,1.04,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,1.04,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.069","Chave de fenda 3/8\"x 8’’ VDE isolada  ",1,"12311.01.99",30.9,0.1,10,0.23174999999999998,0.23174999999999998,0.59379999999999999,0.37,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0.37,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.070","Jogo de Chaves Canhão tipo Industrial com 10 Peças de 4 a 13mm ",1,"12311.01.99",238.11,0.1,10,1.785825,1.785825,0.59379999999999999,2.85,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,2.85,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.071","Alicate amperimétrico digital pequeno, dimensões: 155(A) x 50(L) x 25(P)mm;corrente faixa 2A-20A-200A, precisão de 3% ",1,"12311.01.99",244.96,0.1,10,1.8371999999999999,1.8371999999999999,0.59379999999999999,2.93,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,2.93,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.072","Fasímetro digital, categoria II 600V, indicação de sequência de fases e fase aberta ",1,"12311.01.99",801.03,0.1,10,6.0077249999999998,6.0077249999999998,0.59379999999999999,9.58,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,9.58,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
[]
[null,null,"CATEGORIAS",null,"QUANTIDADE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,12,{"$f":"HLOOKUP($C308,'Dados Gerais'!$D$6:$BI$11,6)","v":"TÉCNICO DE CONTROLE OPERACIONAL DE INSTALAÇÕES ELÉTRICAS"},{"$f":"HLOOKUP($C308,'Dados Gerais'!$D$6:$BI$15,10)","v":3},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C308=Q$3,1,0)","v":0},null,{"$f":"IF($C308=S$3,1,0)","v":0},null,{"$f":"IF($C308=U$3,1,0)","v":0},null,{"$f":"IF($C308=W$3,1,0)","v":0},null,{"$f":"IF($C308=Y$3,1,0)","v":0},null,{"$f":"IF($C308=AA$3,1,0)","v":0},null,{"$f":"IF($C308=AC$3,1,0)","v":0},null,{"$f":"IF($C308=AE$3,1,0)","v":0},null,{"$f":"IF($C308=AG$3,1,0)","v":0},null,{"$f":"IF($C308=AI$3,1,0)","v":0},null,{"$f":"IF($C308=AK$3,1,0)","v":0},null,{"$f":"IF($C308=AM$3,1,0)","v":1},null,{"$f":"IF($C308=AO$3,1,0)","v":0},null,{"$f":"IF($C308=AQ$3,1,0)","v":0},null,{"$f":"IF($C308=AS$3,1,0)","v":0},null,{"$f":"IF($C308=AU$3,1,0)","v":0},null,{"$f":"IF($C308=AW$3,1,0)","v":0},null,{"$f":"IF($C308=AY$3,1,0)","v":0},null,{"$f":"IF($C308=BA$3,1,0)","v":0},null,{"$f":"IF($C308=BC$3,1,0)","v":0},null,{"$f":"IF($C308=BE$3,1,0)","v":0},null,{"$f":"IF($C308=BG$3,1,0)","v":0},null,{"$f":"IF($C308=BI$3,1,0)","v":0},null,{"$f":"IF($C308=BK$3,1,0)","v":0},null,{"$f":"IF($C308=BM$3,1,0)","v":0},null,{"$f":"IF($C308=BO$3,1,0)","v":0},null,{"$f":"IF($C308=BQ$3,1,0)","v":0},null,{"$f":"IF($C308=BS$3,1,0)","v":0},null,{"$f":"IF($C308=BU$3,1,0)","v":0},null,{"$f":"IF($C308=BW$3,1,0)","v":0},null,{"$f":"IF($C308=BY$3,1,0)","v":0},null,{"$f":"IF($C308=CA$3,1,0)","v":0},null,{"$f":"IF($C308=CC$3,1,0)","v":0},null,{"$f":"IF($C308=CE$3,1,0)","v":0},null,{"$f":"IF($C308=CG$3,1,0)","v":0},null,{"$f":"IF($C308=CI$3,1,0)","v":0},null,{"$f":"IF($C308=CK$3,1,0)","v":0},null,{"$f":"IF($C308=CM$3,1,0)","v":0},null,{"$f":"IF($C308=CO$3,1,0)","v":0},null,{"$f":"IF($C308=CQ$3,1,0)","v":0},null,{"$f":"IF($C308=CS$3,1,0)","v":0},null,{"$f":"IF($C308=CU$3,1,0)","v":0},null,{"$f":"IF($C308=CW$3,1,0)","v":0},null,{"$f":"IF($C308=CY$3,1,0)","v":0},null,{"$f":"IF($C308=DA$3,1,0)","v":0},null,{"$f":"IF($C308=DC$3,1,0)","v":0},null,{"$f":"IF($C308=DE$3,1,0)","v":0},null,{"$f":"IF($C308=DG$3,1,0)","v":0},null,{"$f":"IF($C308=DI$3,1,0)","v":0},null,{"$f":"IF($C308=DK$3,1,0)","v":0},null,{"$f":"IF($C308=DM$3,1,0)","v":0},null,{"$f":"IF($C308=DO$3,1,0)","v":0},null,{"$f":"IF($C308=DQ$3,1,0)","v":0},null,{"$f":"IF($C308=DS$3,1,0)","v":0},null,{"$f":"IF($C308=DU$3,1,0)","v":0},null,{"$f":"IF($C308=DW$3,1,0)","v":0},null,{"$f":"IF($C308=DY$3,1,0)","v":0},null,{"$f":"IF($C308=EA$3,1,0)","v":0},null,{"$f":"IF($C308=EC$3,1,0)","v":0},null,{"$f":"IF($C308=EE$3,1,0)","v":0},null,{"$f":"IF($C308=EG$3,1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
[null,null,"PAGAMENTO DA DEPRECIAÇÃO"]
[null,"CÓD.","ITEM","DESCRIÇÃO","QUANT ANUAL POR POSTO","CONTA SIAFI","VALOR DE AQ.","% RESIDUAL","VIDA ÚTIL","DEP. MENSAL","CUSTO TOTAL","% MANUNT.","PREÇO TOTAL","FONTE","REFERÊNCIA"]
[]
[null,null,"F.001","Alicate eletricista de 8\", isolamento 1000V",1,"12311.01.99",68.959999999999994,0.1,10,{"$f":"G314*(1-H314)/(I314*12)","v":0.51719999999999999},{"$f":"J314*E314","v":0.51719999999999999},0.59379999999999999,{"$f":"ROUND(K314*(1+L314),2)","v":0.82},"Cotação",null,null,null,{"$f":"IF(SUM(Q$307:Q$309)>0,$M314*$E314,0)","v":0},null,{"$f":"IF(SUM(S$307:S$309)>0,$M314*$E314,0)","v":0},null,{"$f":"IF(SUM(U$307:U$309)>0,$M314*$E314,0)","v":0},null,{"$f":"IF(SUM(W$307:W$309)>0,$M314*$E314,0)","v":0},null,{"$f":"IF(SUM(Y$307:Y$309)>0,$M314*$E314,0)","v":0},null,{"$f":"IF(SUM(AA$307:AA$309)>0,$M314*$E314,0)","v":0},null,{"$f":"IF(SUM(AC$307:AC$309)>0,$M314*$E314,0)","v":0},null,{"$f":"IF(SUM(AE$307:AE$309)>0,$M314*$E314,0)","v":0},null,{"$f":"IF(SUM(AG$307:AG$309)>0,$M314*$E314,0)","v":0},null,{"$f":"IF(SUM(AI$307:AI$309)>0,$M314*$E314,0)","v":0},null,{"$f":"IF(SUM(AK$307:AK$309)>0,$M314*$E314,0)","v":0},null,{"$f":"IF(SUM(AM$307:AM$309)>0,$M314*$E314,0)","v":0.82},null,{"$f":"IF(SUM(AO$307:AO$309)>0,$M314*$E314,0)","v":0},null,{"$f":"IF(SUM(AQ$307:AQ$309)>0,$M314*$E314,0)","v":0},null,{"$f":"IF(SUM(AS$307:AS$309)>0,$M314*$E314,0)","v":0},null,{"$f":"IF(SUM(AU$307:AU$309)>0,$M314*$E314,0)","v":0},null,{"$f":"IF(SUM(AW$307:AW$309)>0,$M314*$E314,0)","v":0},null,{"$f":"IF(SUM(AY$307:AY$309)>0,$M314*$E314,0)","v":0},null,{"$f":"IF(SUM(BA$307:BA$309)>0,$M314*$E314,0)","v":0},null,{"$f":"IF(SUM(BC$307:BC$309)>0,$M314*$E314,0)","v":0},null,{"$f":"IF(SUM(BE$307:BE$309)>0,$M314*$E314,0)","v":0},null,{"$f":"IF(SUM(BG$307:BG$309)>0,$M314*$E314,0)","v":0},null,{"$f":"IF(SUM(BI$307:BI$309)>0,$M314*$E314,0)","v":0},null,{"$f":"IF(SUM(BK$307:BK$309)>0,$M314*$E314,0)","v":0},null,{"$f":"IF(SUM(BM$307:BM$309)>0,$M314*$E314,0)","v":0},null,{"$f":"IF(SUM(BO$307:BO$309)>0,$M314*$E314,0)","v":0},null,{"$f":"IF(SUM(BQ$307:BQ$309)>0,$M314*$E314,0)","v":0},null,{"$f":"IF(SUM(BS$307:BS$309)>0,$M314*$E314,0)","v":0},null,{"$f":"IF(SUM(BU$307:BU$309)>0,$M314*$E314,0)","v":0},null,{"$f":"IF(SUM(BW$307:BW$309)>0,$M314*$E314,0)","v":0},null,{"$f":"IF(SUM(BY$307:BY$309)>0,$M314*$E314,0)","v":0},null,{"$f":"IF(SUM(CA$307:CA$309)>0,$M314*$E314,0)","v":0},null,{"$f":"IF(SUM(CC$307:CC$309)>0,$M314*$E314,0)","v":0},null,{"$f":"IF(SUM(CE$307:CE$309)>0,$M314*$E314,0)","v":0},null,{"$f":"IF(SUM(CG$307:CG$309)>0,$M314*$E314,0)","v":0},null,{"$f":"IF(SUM(CI$307:CI$309)>0,$M314*$E314,0)","v":0},null,{"$f":"IF(SUM(CK$307:CK$309)>0,$M314*$E314,0)","v":0},null,{"$f":"IF(SUM(CM$307:CM$309)>0,$M314*$E314,0)","v":0},null,{"$f":"IF(SUM(CO$307:CO$309)>0,$M314*$E314,0)","v":0},null,{"$f":"IF(SUM(CQ$307:CQ$309)>0,$M314*$E314,0)","v":0},null,{"$f":"IF(SUM(CS$307:CS$309)>0,$M314*$E314,0)","v":0},null,{"$f":"IF(SUM(CU$307:CU$309)>0,$M314*$E314,0)","v":0},null,{"$f":"IF(SUM(CW$307:CW$309)>0,$M314*$E314,0)","v":0},null,{"$f":"IF(SUM(CY$307:CY$309)>0,$M314*$E314,0)","v":0},null,{"$f":"IF(SUM(DA$307:DA$309)>0,$M314*$E314,0)","v":0},null,{"$f":"IF(SUM(DC$307:DC$309)>0,$M314*$E314,0)","v":0},null,{"$f":"IF(SUM(DE$307:DE$309)>0,$M314*$E314,0)","v":0},null,{"$f":"IF(SUM(DG$307:DG$309)>0,$M314*$E314,0)","v":0},null,{"$f":"IF(SUM(DI$307:DI$309)>0,$M314*$E314,0)","v":0},null,{"$f":"IF(SUM(DK$307:DK$309)>0,$M314*$E314,0)","v":0},null,{"$f":"IF(SUM(DM$307:DM$309)>0,$M314*$E314,0)","v":0},null,{"$f":"IF(SUM(DO$307:DO$309)>0,$M314*$E314,0)","v":0},null,{"$f":"IF(SUM(DQ$307:DQ$309)>0,$M314*$E314,0)","v":0},null,{"$f":"IF(SUM(DS$307:DS$309)>0,$M314*$E314,0)","v":0},null,{"$f":"IF(SUM(DU$307:DU$309)>0,$M314*$E314,0)","v":0},null,{"$f":"IF(SUM(DW$307:DW$309)>0,$M314*$E314,0)","v":0},null,{"$f":"IF(SUM(DY$307:DY$309)>0,$M314*$E314,0)","v":0},null,{"$f":"IF(SUM(EA$307:EA$309)>0,$M314*$E314,0)","v":0},null,{"$f":"IF(SUM(EC$307:EC$309)>0,$M314*$E314,0)","v":0},null,{"$f":"IF(SUM(EE$307:EE$309)>0,$M314*$E314,0)","v":0},null,{"$f":"IF(SUM(EG$307:EG$309)>0,$M314*$E314,0)","v":0}]
[null,null,"F.002","Alicate de corte diagonal de 6\", isolamento 1000V",1,"12311.01.99",51.48,0.1,10,{"$f":"G315*(1-H315)/(I315*12)","v":0.3861},{"$f":"J315*E315","v":0.3861},0.59379999999999999,{"$f":"ROUND(K315*(1+L315),2)","v":0.62},"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0.62,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.003","Alicate bico meia-cana curto com corte 6\", isolamento 1000V",1,"12311.01.99",43.67,0.1,10,0.32752500000000001,0.32752500000000001,0.59379999999999999,0.52,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0.52,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.004","Detector de  tensão de operação de 90V a 1000V com indicador de tensão luminosa e sonora por aproximação ou continuidade.",1,"12311.01.99",72.680000000000007,0.1,10,0.54510000000000003,0.54510000000000003,0.59379999999999999,0.87,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0.87,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.005","Chave de fenda de 1/4\" x 6\" VDE isolada",1,"12311.01.99",24.88,0.1,10,0.18659999999999999,0.18659999999999999,0.59379999999999999,0.3,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0.3,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.006","Chave de fenda de 3/16\" x 6\" VDE ",1,"12311.01.99",23.17,0.1,10,0.17377500000000001,0.17377500000000001,0.59379999999999999,0.28000000000000003,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0.28000000000000003,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.007","Chave de fenda de 1/8\" x 4\" VDE ",1,"12311.01.99",29.2,0.1,10,0.219,0.219,0.59379999999999999,0.35,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0.35,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.008","Chave philips de 1/4\" x 6\" VDE ",1,"12311.01.99",24.72,0.1,10,0.18540000000000001,0.18540000000000001,0.59379999999999999,0.3,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0.3,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.009","Chave philips de 3/16\" x 6\" VDE ",1,"12311.01.99",28.19,0.1,10,0.21142500000000003,0.21142500000000003,0.59379999999999999,0.34,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0.34,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.010","Chave combinada boca (fixa) e estrela 11 mm",1,"12311.01.99",22.64,0.1,10,0.16980000000000001,0.16980000000000001,0.59379999999999999,0.27,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0.27,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.011","Chave combinada boca (fixa) e estrela 13 mm",1,"12311.01.99",29.07,0.1,10,0.218025,0.218025,0.59379999999999999,0.35,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0.35,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.012","Chave combinada boca (fixa) e estrela 14 mm",1,"12311.01.99",30.36,0.1,10,0.22770000000000001,0.22770000000000001,0.59379999999999999,0.36,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0.36,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.013","Chave canhão 11 mm",1,"12311.01.99",27.83,0.1,10,0.20872499999999999,0.20872499999999999,0.59379999999999999,0.33,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0.33,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.018","CHAVE ISOLADA AJUSTÁVEL 1000V 8'' ",1,"12311.01.99",241.12,0.1,10,1.8084,1.8084,0.59379999999999999,2.88,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,2.88,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.020","Alicate Bomba D'Água com cabo Isolado de 12\"",1,"12311.01.99",119.37,0.1,10,{"$f":"G328*(1-H328)/(I328*12)","v":0.89527500000000004},{"$f":"J328*E328","v":0.89527500000000004},0.59379999999999999,{"$f":"ROUND(K328*(1+L328),2)","v":1.43},"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,1.43,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.022","Chave de fenda cotoco 1/4\" x 1.1/2\"  ",1,"12311.01.99",12.41,0.1,10,9.3075000000000005E-2,9.3075000000000005E-2,0.59379999999999999,0.15,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0.15,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.024","Chave philips cotoco 1/4 1.1/2\"  ",1,"12311.01.99",10.89,0.1,10,8.1674999999999998E-2,8.1674999999999998E-2,0.59379999999999999,0.13,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0.13,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.025","Faca desencapadora de cabos curva VDE isolada  ",1,"12311.01.99",118.81,0.1,10,0.89107500000000006,0.89107500000000006,0.59379999999999999,1.42,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,1.42,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.026","Lanterna LED de cabeça recarregável  ",1,"12311.01.99",104.96,0.1,10,0.78720000000000001,0.78720000000000001,0.59379999999999999,1.25,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,1.25,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.028","Alicate amperimétrico com múltiplas funções, digital, corrente até 400A, precisão de 1,5%, tensão até 600 V AC, precisão de 1%, TRUE RMS, resistência até 4Mohm, precisão de 1%",1,"12311.01.99",897.84,0.1,10,6.7338000000000005,6.7338000000000005,0.59379999999999999,10.73,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,10.73,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.029","Alicate de pressão tipo grip 230mm",1,"12311.01.99",80.16,0.1,10,0.60120000000000007,0.60120000000000007,0.59379999999999999,0.96,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0.96,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.056","Sugador de solda com protetor",1,"12311.01.99",36.409999999999997,0.1,10,0.27307500000000001,0.27307500000000001,0.59379999999999999,0.44,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0.44,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.057","Alicate Bico Meia Cana Longo com corte de 7.1/2’’ ",1,"12311.01.99",79.040000000000006,0.1,10,0.5928000000000001,0.5928000000000001,0.59379999999999999,0.94,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0.94,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.058","Ferro de solda 50W 220V – Hikari",1,"12311.01.99",58.91,0.1,10,0.44182499999999997,0.44182499999999997,0.59379999999999999,0.7,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0.7,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.059","Mala para ferramentas até 20 kg, em fiberglass, fechos com segredo, alça plástica anatômica, limitador de metal, prota documentos e bandeja para ferramentas",1,"12311.01.99",2447.4299999999998,0.1,10,18.355725,18.355725,0.59379999999999999,29.26,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,29.26,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.060","Alicate para Eletricista e Desencapador de Fios Vise-Grip de 8 Pol ",1,"12311.01.99",176.04,0.1,10,1.3203,1.3203,0.59379999999999999,2.1,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,2.1,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.061","Alicate de prensar (Crimpar) terminais tubulares ",1,"12311.01.99",313.77999999999997,0.1,10,2.3533499999999998,2.3533499999999998,0.59379999999999999,3.75,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,3.75,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.062","Alicate para prensar (crimpar) terminal isolado  ",1,"12311.01.99",349.63,0.1,10,2.6222250000000003,2.6222250000000003,0.59379999999999999,4.18,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,4.18,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.063","Jogo Chave Hexagonal Abaulada 7/64\" a 3/8\" com 9 Peças",1,"12311.01.99",85.28,0.1,10,0.63960000000000006,0.63960000000000006,0.59379999999999999,1.02,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,1.02,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.064","Jogo de chave de relojoeiro, com 6 peças, duas chaves phillips e quatro chaves de fenda",1,"12311.01.99",34.44,0.1,10,0.25829999999999997,0.25829999999999997,0.59379999999999999,0.41,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0.41,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.065","Jogo de chave Torx, com suporte tipo canivete, com 8 peças (T6, T7, T8, T9, T10, T15, T20 e T25)  ",1,"12311.01.99",189.92,0.1,10,1.4243999999999999,1.4243999999999999,0.59379999999999999,2.27,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,2.27,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.066","Alicate de bico curvo, com 7 1/2\",  isolamento de 1000V",1,"12311.01.99",121.76,0.1,10,0.91320000000000001,0.91320000000000001,0.59379999999999999,1.46,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,1.46,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.067","Jogo de Chave Combinada boca e estrela 6 a 22mm ",1,"12311.01.99",227.73,0.1,10,1.707975,1.707975,0.59379999999999999,2.72,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,2.72,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.068","Jogo de Chave Hexagonal Abaulada em Milímetros com 9 Peças  ",1,"12311.01.99",86.98,0.1,10,0.6523500000000001,0.6523500000000001,0.59379999999999999,1.04,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,1.04,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.069","Chave de fenda 3/8\"x 8’’ VDE isolada  ",1,"12311.01.99",30.9,0.1,10,0.23174999999999998,0.23174999999999998,0.59379999999999999,0.37,"Cotação",null,null,null,0,null,{"$f":"IF(SUM(S$307:S$309)>0,$M348*$E348,0)","v":0},null,{"$f":"IF(SUM(U$307:U$309)>0,$M348*$E348,0)","v":0},null,{"$f":"IF(SUM(W$307:W$309)>0,$M348*$E348,0)","v":0},null,{"$f":"IF(SUM(Y$307:Y$309)>0,$M348*$E348,0)","v":0},null,{"$f":"IF(SUM(AA$307:AA$309)>0,$M348*$E348,0)","v":0},null,{"$f":"IF(SUM(AC$307:AC$309)>0,$M348*$E348,0)","v":0},null,{"$f":"IF(SUM(AE$307:AE$309)>0,$M348*$E348,0)","v":0},null,{"$f":"IF(SUM(AG$307:AG$309)>0,$M348*$E348,0)","v":0},null,{"$f":"IF(SUM(AI$307:AI$309)>0,$M348*$E348,0)","v":0},null,{"$f":"IF(SUM(AK$307:AK$309)>0,$M348*$E348,0)","v":0},null,{"$f":"IF(SUM(AM$307:AM$309)>0,$M348*$E348,0)","v":0.37},null,{"$f":"IF(SUM(AO$307:AO$309)>0,$M348*$E348,0)","v":0},null,{"$f":"IF(SUM(AQ$307:AQ$309)>0,$M348*$E348,0)","v":0},null,{"$f":"IF(SUM(AS$307:AS$309)>0,$M348*$E348,0)","v":0},null,{"$f":"IF(SUM(AU$307:AU$309)>0,$M348*$E348,0)","v":0},null,{"$f":"IF(SUM(AW$307:AW$309)>0,$M348*$E348,0)","v":0},null,{"$f":"IF(SUM(AY$307:AY$309)>0,$M348*$E348,0)","v":0},null,{"$f":"IF(SUM(BA$307:BA$309)>0,$M348*$E348,0)","v":0},null,{"$f":"IF(SUM(BC$307:BC$309)>0,$M348*$E348,0)","v":0},null,{"$f":"IF(SUM(BE$307:BE$309)>0,$M348*$E348,0)","v":0},null,{"$f":"IF(SUM(BG$307:BG$309)>0,$M348*$E348,0)","v":0},null,{"$f":"IF(SUM(BI$307:BI$309)>0,$M348*$E348,0)","v":0},null,{"$f":"IF(SUM(BK$307:BK$309)>0,$M348*$E348,0)","v":0},null,{"$f":"IF(SUM(BM$307:BM$309)>0,$M348*$E348,0)","v":0},null,{"$f":"IF(SUM(BO$307:BO$309)>0,$M348*$E348,0)","v":0},null,{"$f":"IF(SUM(BQ$307:BQ$309)>0,$M348*$E348,0)","v":0},null,{"$f":"IF(SUM(BS$307:BS$309)>0,$M348*$E348,0)","v":0},null,{"$f":"IF(SUM(BU$307:BU$309)>0,$M348*$E348,0)","v":0},null,{"$f":"IF(SUM(BW$307:BW$309)>0,$M348*$E348,0)","v":0},null,{"$f":"IF(SUM(BY$307:BY$309)>0,$M348*$E348,0)","v":0},null,{"$f":"IF(SUM(CA$307:CA$309)>0,$M348*$E348,0)","v":0},null,{"$f":"IF(SUM(CC$307:CC$309)>0,$M348*$E348,0)","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.070","Jogo de Chaves Canhão tipo Industrial com 10 Peças de 4 a 13mm ",1,"12311.01.99",238.11,0.1,10,{"$f":"G349*(1-H349)/(I349*12)","v":1.785825},{"$f":"J349*E349","v":1.785825},0.59379999999999999,{"$f":"ROUND(K349*(1+L349),2)","v":2.85},"Cotação",null,null,null,{"$f":"IF(SUM(Q$307:Q$309)>0,$M349*$E349,0)","v":0},null,{"$f":"IF(SUM(S$307:S$309)>0,$M349*$E349,0)","v":0},null,{"$f":"IF(SUM(U$307:U$309)>0,$M349*$E349,0)","v":0},null,{"$f":"IF(SUM(W$307:W$309)>0,$M349*$E349,0)","v":0},null,{"$f":"IF(SUM(Y$307:Y$309)>0,$M349*$E349,0)","v":0},null,{"$f":"IF(SUM(AA$307:AA$309)>0,$M349*$E349,0)","v":0},null,{"$f":"IF(SUM(AC$307:AC$309)>0,$M349*$E349,0)","v":0},null,{"$f":"IF(SUM(AE$307:AE$309)>0,$M349*$E349,0)","v":0},null,{"$f":"IF(SUM(AG$307:AG$309)>0,$M349*$E349,0)","v":0},null,{"$f":"IF(SUM(AI$307:AI$309)>0,$M349*$E349,0)","v":0},null,{"$f":"IF(SUM(AK$307:AK$309)>0,$M349*$E349,0)","v":0},null,{"$f":"IF(SUM(AM$307:AM$309)>0,$M349*$E349,0)","v":2.85},null,{"$f":"IF(SUM(AO$307:AO$309)>0,$M349*$E349,0)","v":0},null,{"$f":"IF(SUM(AQ$307:AQ$309)>0,$M349*$E349,0)","v":0},null,{"$f":"IF(SUM(AS$307:AS$309)>0,$M349*$E349,0)","v":0},null,{"$f":"IF(SUM(AU$307:AU$309)>0,$M349*$E349,0)","v":0},null,{"$f":"IF(SUM(AW$307:AW$309)>0,$M349*$E349,0)","v":0},null,{"$f":"IF(SUM(AY$307:AY$309)>0,$M349*$E349,0)","v":0},null,{"$f":"IF(SUM(BA$307:BA$309)>0,$M349*$E349,0)","v":0},null,{"$f":"IF(SUM(BC$307:BC$309)>0,$M349*$E349,0)","v":0},null,{"$f":"IF(SUM(BE$307:BE$309)>0,$M349*$E349,0)","v":0},null,{"$f":"IF(SUM(BG$307:BG$309)>0,$M349*$E349,0)","v":0},null,{"$f":"IF(SUM(BI$307:BI$309)>0,$M349*$E349,0)","v":0},null,{"$f":"IF(SUM(BK$307:BK$309)>0,$M349*$E349,0)","v":0},null,{"$f":"IF(SUM(BM$307:BM$309)>0,$M349*$E349,0)","v":0},null,{"$f":"IF(SUM(BO$307:BO$309)>0,$M349*$E349,0)","v":0},null,{"$f":"IF(SUM(BQ$307:BQ$309)>0,$M349*$E349,0)","v":0},null,{"$f":"IF(SUM(BS$307:BS$309)>0,$M349*$E349,0)","v":0},null,{"$f":"IF(SUM(BU$307:BU$309)>0,$M349*$E349,0)","v":0},null,{"$f":"IF(SUM(BW$307:BW$309)>0,$M349*$E349,0)","v":0},null,{"$f":"IF(SUM(BY$307:BY$309)>0,$M349*$E349,0)","v":0},null,{"$f":"IF(SUM(CA$307:CA$309)>0,$M349*$E349,0)","v":0},null,{"$f":"IF(SUM(CC$307:CC$309)>0,$M349*$E349,0)","v":0},null,{"$f":"IF(SUM(CE$307:CE$309)>0,$M349*$E349,0)","v":0},null,{"$f":"IF(SUM(CG$307:CG$309)>0,$M349*$E349,0)","v":0},null,{"$f":"IF(SUM(CI$307:CI$309)>0,$M349*$E349,0)","v":0},null,{"$f":"IF(SUM(CK$307:CK$309)>0,$M349*$E349,0)","v":0},null,{"$f":"IF(SUM(CM$307:CM$309)>0,$M349*$E349,0)","v":0},null,{"$f":"IF(SUM(CO$307:CO$309)>0,$M349*$E349,0)","v":0},null,{"$f":"IF(SUM(CQ$307:CQ$309)>0,$M349*$E349,0)","v":0},null,{"$f":"IF(SUM(CS$307:CS$309)>0,$M349*$E349,0)","v":0},null,{"$f":"IF(SUM(CU$307:CU$309)>0,$M349*$E349,0)","v":0},null,{"$f":"IF(SUM(CW$307:CW$309)>0,$M349*$E349,0)","v":0},null,{"$f":"IF(SUM(CY$307:CY$309)>0,$M349*$E349,0)","v":0},null,{"$f":"IF(SUM(DA$307:DA$309)>0,$M349*$E349,0)","v":0},null,{"$f":"IF(SUM(DC$307:DC$309)>0,$M349*$E349,0)","v":0},null,{"$f":"IF(SUM(DE$307:DE$309)>0,$M349*$E349,0)","v":0},null,{"$f":"IF(SUM(DG$307:DG$309)>0,$M349*$E349,0)","v":0},null,{"$f":"IF(SUM(DI$307:DI$309)>0,$M349*$E349,0)","v":0},null,{"$f":"IF(SUM(DK$307:DK$309)>0,$M349*$E349,0)","v":0},null,{"$f":"IF(SUM(DM$307:DM$309)>0,$M349*$E349,0)","v":0},null,{"$f":"IF(SUM(DO$307:DO$309)>0,$M349*$E349,0)","v":0},null,{"$f":"IF(SUM(DQ$307:DQ$309)>0,$M349*$E349,0)","v":0},null,{"$f":"IF(SUM(DS$307:DS$309)>0,$M349*$E349,0)","v":0},null,{"$f":"IF(SUM(DU$307:DU$309)>0,$M349*$E349,0)","v":0},null,{"$f":"IF(SUM(DW$307:DW$309)>0,$M349*$E349,0)","v":0},null,{"$f":"IF(SUM(DY$307:DY$309)>0,$M349*$E349,0)","v":0},null,{"$f":"IF(SUM(EA$307:EA$309)>0,$M349*$E349,0)","v":0},null,{"$f":"IF(SUM(EC$307:EC$309)>0,$M349*$E349,0)","v":0},null,{"$f":"IF(SUM(EE$307:EE$309)>0,$M349*$E349,0)","v":0},null,{"$f":"IF(SUM(EG$307:EG$309)>0,$M349*$E349,0)","v":0}]
[null,null,"F.071","Alicate amperimétrico digital pequeno, dimensões: 155(A) x 50(L) x 25(P)mm;corrente faixa 2A-20A-200A, precisão de 3% ",1,"12311.01.99",244.96,0.1,10,1.8371999999999999,1.8371999999999999,0.59379999999999999,2.93,"Cotação",null,null,null,0,null,{"$f":"IF(SUM(S$307:S$309)>0,$M350*$E350,0)","v":0},null,{"$f":"IF(SUM(U$307:U$309)>0,$M350*$E350,0)","v":0},null,{"$f":"IF(SUM(W$307:W$309)>0,$M350*$E350,0)","v":0},null,{"$f":"IF(SUM(Y$307:Y$309)>0,$M350*$E350,0)","v":0},null,{"$f":"IF(SUM(AA$307:AA$309)>0,$M350*$E350,0)","v":0},null,{"$f":"IF(SUM(AC$307:AC$309)>0,$M350*$E350,0)","v":0},null,{"$f":"IF(SUM(AE$307:AE$309)>0,$M350*$E350,0)","v":0},null,{"$f":"IF(SUM(AG$307:AG$309)>0,$M350*$E350,0)","v":0},null,{"$f":"IF(SUM(AI$307:AI$309)>0,$M350*$E350,0)","v":0},null,{"$f":"IF(SUM(AK$307:AK$309)>0,$M350*$E350,0)","v":0},null,{"$f":"IF(SUM(AM$307:AM$309)>0,$M350*$E350,0)","v":2.93},null,{"$f":"IF(SUM(AO$307:AO$309)>0,$M350*$E350,0)","v":0},null,{"$f":"IF(SUM(AQ$307:AQ$309)>0,$M350*$E350,0)","v":0},null,{"$f":"IF(SUM(AS$307:AS$309)>0,$M350*$E350,0)","v":0},null,{"$f":"IF(SUM(AU$307:AU$309)>0,$M350*$E350,0)","v":0},null,{"$f":"IF(SUM(AW$307:AW$309)>0,$M350*$E350,0)","v":0},null,{"$f":"IF(SUM(AY$307:AY$309)>0,$M350*$E350,0)","v":0},null,{"$f":"IF(SUM(BA$307:BA$309)>0,$M350*$E350,0)","v":0},null,{"$f":"IF(SUM(BC$307:BC$309)>0,$M350*$E350,0)","v":0},null,{"$f":"IF(SUM(BE$307:BE$309)>0,$M350*$E350,0)","v":0},null,{"$f":"IF(SUM(BG$307:BG$309)>0,$M350*$E350,0)","v":0},null,{"$f":"IF(SUM(BI$307:BI$309)>0,$M350*$E350,0)","v":0},null,{"$f":"IF(SUM(BK$307:BK$309)>0,$M350*$E350,0)","v":0},null,{"$f":"IF(SUM(BM$307:BM$309)>0,$M350*$E350,0)","v":0},null,{"$f":"IF(SUM(BO$307:BO$309)>0,$M350*$E350,0)","v":0},null,{"$f":"IF(SUM(BQ$307:BQ$309)>0,$M350*$E350,0)","v":0},null,{"$f":"IF(SUM(BS$307:BS$309)>0,$M350*$E350,0)","v":0},null,{"$f":"IF(SUM(BU$307:BU$309)>0,$M350*$E350,0)","v":0},null,{"$f":"IF(SUM(BW$307:BW$309)>0,$M350*$E350,0)","v":0},null,{"$f":"IF(SUM(BY$307:BY$309)>0,$M350*$E350,0)","v":0},null,{"$f":"IF(SUM(CA$307:CA$309)>0,$M350*$E350,0)","v":0},null,{"$f":"IF(SUM(CC$307:CC$309)>0,$M350*$E350,0)","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.072","Fasímetro digital, categoria II 600V, indicação de sequência de fases e fase aberta ",1,"12311.01.99",801.03,0.1,10,6.0077249999999998,6.0077249999999998,0.59379999999999999,9.58,"Cotação",null,null,null,0,null,{"$f":"IF(SUM(S$307:S$309)>0,$M351*$E351,0)","v":0},null,{"$f":"IF(SUM(U$307:U$309)>0,$M351*$E351,0)","v":0},null,{"$f":"IF(SUM(W$307:W$309)>0,$M351*$E351,0)","v":0},null,{"$f":"IF(SUM(Y$307:Y$309)>0,$M351*$E351,0)","v":0},null,{"$f":"IF(SUM(AA$307:AA$309)>0,$M351*$E351,0)","v":0},null,{"$f":"IF(SUM(AC$307:AC$309)>0,$M351*$E351,0)","v":0},null,{"$f":"IF(SUM(AE$307:AE$309)>0,$M351*$E351,0)","v":0},null,{"$f":"IF(SUM(AG$307:AG$309)>0,$M351*$E351,0)","v":0},null,{"$f":"IF(SUM(AI$307:AI$309)>0,$M351*$E351,0)","v":0},null,{"$f":"IF(SUM(AK$307:AK$309)>0,$M351*$E351,0)","v":0},null,{"$f":"IF(SUM(AM$307:AM$309)>0,$M351*$E351,0)","v":9.58},null,{"$f":"IF(SUM(AO$307:AO$309)>0,$M351*$E351,0)","v":0},null,{"$f":"IF(SUM(AQ$307:AQ$309)>0,$M351*$E351,0)","v":0},null,{"$f":"IF(SUM(AS$307:AS$309)>0,$M351*$E351,0)","v":0},null,{"$f":"IF(SUM(AU$307:AU$309)>0,$M351*$E351,0)","v":0},null,{"$f":"IF(SUM(AW$307:AW$309)>0,$M351*$E351,0)","v":0},null,{"$f":"IF(SUM(AY$307:AY$309)>0,$M351*$E351,0)","v":0},null,{"$f":"IF(SUM(BA$307:BA$309)>0,$M351*$E351,0)","v":0},null,{"$f":"IF(SUM(BC$307:BC$309)>0,$M351*$E351,0)","v":0},null,{"$f":"IF(SUM(BE$307:BE$309)>0,$M351*$E351,0)","v":0},null,{"$f":"IF(SUM(BG$307:BG$309)>0,$M351*$E351,0)","v":0},null,{"$f":"IF(SUM(BI$307:BI$309)>0,$M351*$E351,0)","v":0},null,{"$f":"IF(SUM(BK$307:BK$309)>0,$M351*$E351,0)","v":0},null,{"$f":"IF(SUM(BM$307:BM$309)>0,$M351*$E351,0)","v":0},null,{"$f":"IF(SUM(BO$307:BO$309)>0,$M351*$E351,0)","v":0},null,{"$f":"IF(SUM(BQ$307:BQ$309)>0,$M351*$E351,0)","v":0},null,{"$f":"IF(SUM(BS$307:BS$309)>0,$M351*$E351,0)","v":0},null,{"$f":"IF(SUM(BU$307:BU$309)>0,$M351*$E351,0)","v":0},null,{"$f":"IF(SUM(BW$307:BW$309)>0,$M351*$E351,0)","v":0},null,{"$f":"IF(SUM(BY$307:BY$309)>0,$M351*$E351,0)","v":0},null,{"$f":"IF(SUM(CA$307:CA$309)>0,$M351*$E351,0)","v":0},null,{"$f":"IF(SUM(CC$307:CC$309)>0,$M351*$E351,0)","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
[]
[null,null,"CATEGORIAS",null,"QUANTIDADE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,13,{"$f":"HLOOKUP($C356,'Dados Gerais'!$D$6:$BI$11,6)","v":"TÉCNICO DE CONTROLE OPERACIONAL DE INSTALAÇÕES HIDROSSANITÁRIAS"},{"$f":"HLOOKUP($C356,'Dados Gerais'!$D$6:$BI$15,10)","v":2},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C356=Q$3,1,0)","v":0},null,{"$f":"IF($C356=S$3,1,0)","v":0},null,{"$f":"IF($C356=U$3,1,0)","v":0},null,{"$f":"IF($C356=W$3,1,0)","v":0},null,{"$f":"IF($C356=Y$3,1,0)","v":0},null,{"$f":"IF($C356=AA$3,1,0)","v":0},null,{"$f":"IF($C356=AC$3,1,0)","v":0},null,{"$f":"IF($C356=AE$3,1,0)","v":0},null,{"$f":"IF($C356=AG$3,1,0)","v":0},null,{"$f":"IF($C356=AI$3,1,0)","v":0},null,{"$f":"IF($C356=AK$3,1,0)","v":0},null,{"$f":"IF($C356=AM$3,1,0)","v":0},null,{"$f":"IF($C356=AO$3,1,0)","v":1},null,{"$f":"IF($C356=AQ$3,1,0)","v":0},null,{"$f":"IF($C356=AS$3,1,0)","v":0},null,{"$f":"IF($C356=AU$3,1,0)","v":0},null,{"$f":"IF($C356=AW$3,1,0)","v":0},null,{"$f":"IF($C356=AY$3,1,0)","v":0},null,{"$f":"IF($C356=BA$3,1,0)","v":0},null,{"$f":"IF($C356=BC$3,1,0)","v":0},null,{"$f":"IF($C356=BE$3,1,0)","v":0},null,{"$f":"IF($C356=BG$3,1,0)","v":0},null,{"$f":"IF($C356=BI$3,1,0)","v":0},null,{"$f":"IF($C356=BK$3,1,0)","v":0},null,{"$f":"IF($C356=BM$3,1,0)","v":0},null,{"$f":"IF($C356=BO$3,1,0)","v":0},null,{"$f":"IF($C356=BQ$3,1,0)","v":0},null,{"$f":"IF($C356=BS$3,1,0)","v":0},null,{"$f":"IF($C356=BU$3,1,0)","v":0},null,{"$f":"IF($C356=BW$3,1,0)","v":0},null,{"$f":"IF($C356=BY$3,1,0)","v":0},null,{"$f":"IF($C356=CA$3,1,0)","v":0},null,{"$f":"IF($C356=CC$3,1,0)","v":0},null,{"$f":"IF($C356=CE$3,1,0)","v":0},null,{"$f":"IF($C356=CG$3,1,0)","v":0},null,{"$f":"IF($C356=CI$3,1,0)","v":0},null,{"$f":"IF($C356=CK$3,1,0)","v":0},null,{"$f":"IF($C356=CM$3,1,0)","v":0},null,{"$f":"IF($C356=CO$3,1,0)","v":0},null,{"$f":"IF($C356=CQ$3,1,0)","v":0},null,{"$f":"IF($C356=CS$3,1,0)","v":0},null,{"$f":"IF($C356=CU$3,1,0)","v":0},null,{"$f":"IF($C356=CW$3,1,0)","v":0},null,{"$f":"IF($C356=CY$3,1,0)","v":0},null,{"$f":"IF($C356=DA$3,1,0)","v":0},null,{"$f":"IF($C356=DC$3,1,0)","v":0},null,{"$f":"IF($C356=DE$3,1,0)","v":0},null,{"$f":"IF($C356=DG$3,1,0)","v":0},null,{"$f":"IF($C356=DI$3,1,0)","v":0},null,{"$f":"IF($C356=DK$3,1,0)","v":0},null,{"$f":"IF($C356=DM$3,1,0)","v":0},null,{"$f":"IF($C356=DO$3,1,0)","v":0},null,{"$f":"IF($C356=DQ$3,1,0)","v":0},null,{"$f":"IF($C356=DS$3,1,0)","v":0},null,{"$f":"IF($C356=DU$3,1,0)","v":0},null,{"$f":"IF($C356=DW$3,1,0)","v":0},null,{"$f":"IF($C356=DY$3,1,0)","v":0},null,{"$f":"IF($C356=EA$3,1,0)","v":0},null,{"$f":"IF($C356=EC$3,1,0)","v":0},null,{"$f":"IF($C356=EE$3,1,0)","v":0},null,{"$f":"IF($C356=EG$3,1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
[null,null,"PAGAMENTO DA DEPRECIAÇÃO"]
[null,"CÓD.","ITEM","DESCRIÇÃO","QUANT ANUAL POR POSTO","CONTA SIAFI","VALOR DE AQ.","% RESIDUAL","VIDA ÚTIL","DEP. MENSAL","CUSTO TOTAL","% MANUNT.","PREÇO TOTAL","FONTE","REFERÊNCIA"]
[]
[null,null,"F.017","Trena de aço de 5m",1,"12311.01.99",25.73,0.1,10,{"$f":"G362*(1-H362)/(I362*12)","v":0.19297500000000001},{"$f":"J362*E362","v":0.19297500000000001},0.59379999999999999,{"$f":"ROUND(K362*(1+L362),2)","v":0.31},"Cotação",null,null,null,{"$f":"IF(SUM(Q$355:Q$357)>0,$M362*$E362,0)","v":0},null,{"$f":"IF(SUM(S$355:S$357)>0,$M362*$E362,0)","v":0},null,{"$f":"IF(SUM(U$355:U$357)>0,$M362*$E362,0)","v":0},null,{"$f":"IF(SUM(W$355:W$357)>0,$M362*$E362,0)","v":0},null,{"$f":"IF(SUM(Y$355:Y$357)>0,$M362*$E362,0)","v":0},null,{"$f":"IF(SUM(AA$355:AA$357)>0,$M362*$E362,0)","v":0},null,{"$f":"IF(SUM(AC$355:AC$357)>0,$M362*$E362,0)","v":0},null,{"$f":"IF(SUM(AE$355:AE$357)>0,$M362*$E362,0)","v":0},null,{"$f":"IF(SUM(AG$355:AG$357)>0,$M362*$E362,0)","v":0},null,{"$f":"IF(SUM(AI$355:AI$357)>0,$M362*$E362,0)","v":0},null,{"$f":"IF(SUM(AK$355:AK$357)>0,$M362*$E362,0)","v":0},null,{"$f":"IF(SUM(AM$355:AM$357)>0,$M362*$E362,0)","v":0},null,{"$f":"IF(SUM(AO$355:AO$357)>0,$M362*$E362,0)","v":0.31},null,{"$f":"IF(SUM(AQ$355:AQ$357)>0,$M362*$E362,0)","v":0},null,{"$f":"IF(SUM(AS$355:AS$357)>0,$M362*$E362,0)","v":0},null,{"$f":"IF(SUM(AU$355:AU$357)>0,$M362*$E362,0)","v":0},null,{"$f":"IF(SUM(AW$355:AW$357)>0,$M362*$E362,0)","v":0},null,{"$f":"IF(SUM(AY$355:AY$357)>0,$M362*$E362,0)","v":0},null,{"$f":"IF(SUM(BA$355:BA$357)>0,$M362*$E362,0)","v":0},null,{"$f":"IF(SUM(BC$355:BC$357)>0,$M362*$E362,0)","v":0},null,{"$f":"IF(SUM(BE$355:BE$357)>0,$M362*$E362,0)","v":0},null,{"$f":"IF(SUM(BG$355:BG$357)>0,$M362*$E362,0)","v":0},null,{"$f":"IF(SUM(BI$355:BI$357)>0,$M362*$E362,0)","v":0},null,{"$f":"IF(SUM(BK$355:BK$357)>0,$M362*$E362,0)","v":0},null,{"$f":"IF(SUM(BM$355:BM$357)>0,$M362*$E362,0)","v":0},null,{"$f":"IF(SUM(BO$355:BO$357)>0,$M362*$E362,0)","v":0},null,{"$f":"IF(SUM(BQ$355:BQ$357)>0,$M362*$E362,0)","v":0},null,{"$f":"IF(SUM(BS$355:BS$357)>0,$M362*$E362,0)","v":0},null,{"$f":"IF(SUM(BU$355:BU$357)>0,$M362*$E362,0)","v":0},null,{"$f":"IF(SUM(BW$355:BW$357)>0,$M362*$E362,0)","v":0},null,{"$f":"IF(SUM(BY$355:BY$357)>0,$M362*$E362,0)","v":0},null,{"$f":"IF(SUM(CA$355:CA$357)>0,$M362*$E362,0)","v":0},null,{"$f":"IF(SUM(CC$355:CC$357)>0,$M362*$E362,0)","v":0},null,{"$f":"IF(SUM(CE$355:CE$357)>0,$M362*$E362,0)","v":0},null,{"$f":"IF(SUM(CG$355:CG$357)>0,$M362*$E362,0)","v":0},null,{"$f":"IF(SUM(CI$355:CI$357)>0,$M362*$E362,0)","v":0},null,{"$f":"IF(SUM(CK$355:CK$357)>0,$M362*$E362,0)","v":0},null,{"$f":"IF(SUM(CM$355:CM$357)>0,$M362*$E362,0)","v":0},null,{"$f":"IF(SUM(CO$355:CO$357)>0,$M362*$E362,0)","v":0},null,{"$f":"IF(SUM(CQ$355:CQ$357)>0,$M362*$E362,0)","v":0},null,{"$f":"IF(SUM(CS$355:CS$357)>0,$M362*$E362,0)","v":0},null,{"$f":"IF(SUM(CU$355:CU$357)>0,$M362*$E362,0)","v":0},null,{"$f":"IF(SUM(CW$355:CW$357)>0,$M362*$E362,0)","v":0},null,{"$f":"IF(SUM(CY$355:CY$357)>0,$M362*$E362,0)","v":0},null,{"$f":"IF(SUM(DA$355:DA$357)>0,$M362*$E362,0)","v":0},null,{"$f":"IF(SUM(DC$355:DC$357)>0,$M362*$E362,0)","v":0},null,{"$f":"IF(SUM(DE$355:DE$357)>0,$M362*$E362,0)","v":0},null,{"$f":"IF(SUM(DG$355:DG$357)>0,$M362*$E362,0)","v":0},null,{"$f":"IF(SUM(DI$355:DI$357)>0,$M362*$E362,0)","v":0},null,{"$f":"IF(SUM(DK$355:DK$357)>0,$M362*$E362,0)","v":0},null,{"$f":"IF(SUM(DM$355:DM$357)>0,$M362*$E362,0)","v":0},null,{"$f":"IF(SUM(DO$355:DO$357)>0,$M362*$E362,0)","v":0},null,{"$f":"IF(SUM(DQ$355:DQ$357)>0,$M362*$E362,0)","v":0},null,{"$f":"IF(SUM(DS$355:DS$357)>0,$M362*$E362,0)","v":0},null,{"$f":"IF(SUM(DU$355:DU$357)>0,$M362*$E362,0)","v":0},null,{"$f":"IF(SUM(DW$355:DW$357)>0,$M362*$E362,0)","v":0},null,{"$f":"IF(SUM(DY$355:DY$357)>0,$M362*$E362,0)","v":0},null,{"$f":"IF(SUM(EA$355:EA$357)>0,$M362*$E362,0)","v":0},null,{"$f":"IF(SUM(EC$355:EC$357)>0,$M362*$E362,0)","v":0},null,{"$f":"IF(SUM(EE$355:EE$357)>0,$M362*$E362,0)","v":0},null,{"$f":"IF(SUM(EG$355:EG$357)>0,$M362*$E362,0)","v":0}]
[null,null,"F.019","Arco de Serra para Metais 12 POL 305mm",1,"12311.01.99",78.95,0.1,10,{"$f":"G363*(1-H363)/(I363*12)","v":0.59212500000000001},{"$f":"J363*E363","v":0.59212500000000001},0.59379999999999999,{"$f":"ROUND(K363*(1+L363),2)","v":0.94},"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0.94,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.024","Chave philips cotoco 1/4 1.1/2\"  ",1,"12311.01.99",10.89,0.1,10,8.1674999999999998E-2,8.1674999999999998E-2,0.59379999999999999,0.13,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0.13,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.026","Lanterna LED de cabeça recarregável  ",1,"12311.01.99",104.96,0.1,10,0.78720000000000001,0.78720000000000001,0.59379999999999999,1.25,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,1.25,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.029","Alicate de pressão tipo grip 230mm",1,"12311.01.99",80.16,0.1,10,0.60120000000000007,0.60120000000000007,0.59379999999999999,0.96,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0.96,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.030","Alicate bomba d'água 12\" com reg. por canaleta",1,"12311.01.99",110.93,0.1,10,0.83197500000000002,0.83197500000000002,0.59379999999999999,1.33,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,1.33,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.031","Alicate de bico meia cana com cortador de 6\"",1,"12311.01.99",57.79,0.1,10,0.433425,0.433425,0.59379999999999999,0.69,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0.69,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.032","Alicate Universal de 8\" cromado",1,"12311.01.99",44.22,0.1,10,{"$f":"G369*(1-H369)/(I369*12)","v":0.33165},{"$f":"J369*E369","v":0.33165},0.59379999999999999,{"$f":"ROUND(K369*(1+L369),2)","v":0.53},"Cotação",null,null,null,{"$f":"IF(SUM(Q$355:Q$357)>0,$M369*$E369,0)","v":0},null,{"$f":"IF(SUM(S$355:S$357)>0,$M369*$E369,0)","v":0},null,{"$f":"IF(SUM(U$355:U$357)>0,$M369*$E369,0)","v":0},null,{"$f":"IF(SUM(W$355:W$357)>0,$M369*$E369,0)","v":0},null,{"$f":"IF(SUM(Y$355:Y$357)>0,$M369*$E369,0)","v":0},null,{"$f":"IF(SUM(AA$355:AA$357)>0,$M369*$E369,0)","v":0},null,{"$f":"IF(SUM(AC$355:AC$357)>0,$M369*$E369,0)","v":0},null,{"$f":"IF(SUM(AE$355:AE$357)>0,$M369*$E369,0)","v":0},null,{"$f":"IF(SUM(AG$355:AG$357)>0,$M369*$E369,0)","v":0},null,{"$f":"IF(SUM(AI$355:AI$357)>0,$M369*$E369,0)","v":0},null,{"$f":"IF(SUM(AK$355:AK$357)>0,$M369*$E369,0)","v":0},null,{"$f":"IF(SUM(AM$355:AM$357)>0,$M369*$E369,0)","v":0},null,{"$f":"IF(SUM(AO$355:AO$357)>0,$M369*$E369,0)","v":0.53},null,{"$f":"IF(SUM(AQ$355:AQ$357)>0,$M369*$E369,0)","v":0},null,{"$f":"IF(SUM(AS$355:AS$357)>0,$M369*$E369,0)","v":0},null,{"$f":"IF(SUM(AU$355:AU$357)>0,$M369*$E369,0)","v":0},null,{"$f":"IF(SUM(AW$355:AW$357)>0,$M369*$E369,0)","v":0},null,{"$f":"IF(SUM(AY$355:AY$357)>0,$M369*$E369,0)","v":0},null,{"$f":"IF(SUM(BA$355:BA$357)>0,$M369*$E369,0)","v":0},null,{"$f":"IF(SUM(BC$355:BC$357)>0,$M369*$E369,0)","v":0},null,{"$f":"IF(SUM(BE$355:BE$357)>0,$M369*$E369,0)","v":0},null,{"$f":"IF(SUM(BG$355:BG$357)>0,$M369*$E369,0)","v":0},null,{"$f":"IF(SUM(BI$355:BI$357)>0,$M369*$E369,0)","v":0},null,{"$f":"IF(SUM(BK$355:BK$357)>0,$M369*$E369,0)","v":0},null,{"$f":"IF(SUM(BM$355:BM$357)>0,$M369*$E369,0)","v":0},null,{"$f":"IF(SUM(BO$355:BO$357)>0,$M369*$E369,0)","v":0},null,{"$f":"IF(SUM(BQ$355:BQ$357)>0,$M369*$E369,0)","v":0},null,{"$f":"IF(SUM(BS$355:BS$357)>0,$M369*$E369,0)","v":0},null,{"$f":"IF(SUM(BU$355:BU$357)>0,$M369*$E369,0)","v":0},null,{"$f":"IF(SUM(BW$355:BW$357)>0,$M369*$E369,0)","v":0},null,{"$f":"IF(SUM(BY$355:BY$357)>0,$M369*$E369,0)","v":0},null,{"$f":"IF(SUM(CA$355:CA$357)>0,$M369*$E369,0)","v":0},null,{"$f":"IF(SUM(CC$355:CC$357)>0,$M369*$E369,0)","v":0},null,{"$f":"IF(SUM(CE$355:CE$357)>0,$M369*$E369,0)","v":0},null,{"$f":"IF(SUM(CG$355:CG$357)>0,$M369*$E369,0)","v":0},null,{"$f":"IF(SUM(CI$355:CI$357)>0,$M369*$E369,0)","v":0},null,{"$f":"IF(SUM(CK$355:CK$357)>0,$M369*$E369,0)","v":0},null,{"$f":"IF(SUM(CM$355:CM$357)>0,$M369*$E369,0)","v":0},null,{"$f":"IF(SUM(CO$355:CO$357)>0,$M369*$E369,0)","v":0},null,{"$f":"IF(SUM(CQ$355:CQ$357)>0,$M369*$E369,0)","v":0},null,{"$f":"IF(SUM(CS$355:CS$357)>0,$M369*$E369,0)","v":0},null,{"$f":"IF(SUM(CU$355:CU$357)>0,$M369*$E369,0)","v":0},null,{"$f":"IF(SUM(CW$355:CW$357)>0,$M369*$E369,0)","v":0},null,{"$f":"IF(SUM(CY$355:CY$357)>0,$M369*$E369,0)","v":0},null,{"$f":"IF(SUM(DA$355:DA$357)>0,$M369*$E369,0)","v":0},null,{"$f":"IF(SUM(DC$355:DC$357)>0,$M369*$E369,0)","v":0},null,{"$f":"IF(SUM(DE$355:DE$357)>0,$M369*$E369,0)","v":0},null,{"$f":"IF(SUM(DG$355:DG$357)>0,$M369*$E369,0)","v":0},null,{"$f":"IF(SUM(DI$355:DI$357)>0,$M369*$E369,0)","v":0},null,{"$f":"IF(SUM(DK$355:DK$357)>0,$M369*$E369,0)","v":0},null,{"$f":"IF(SUM(DM$355:DM$357)>0,$M369*$E369,0)","v":0},null,{"$f":"IF(SUM(DO$355:DO$357)>0,$M369*$E369,0)","v":0},null,{"$f":"IF(SUM(DQ$355:DQ$357)>0,$M369*$E369,0)","v":0},null,{"$f":"IF(SUM(DS$355:DS$357)>0,$M369*$E369,0)","v":0},null,{"$f":"IF(SUM(DU$355:DU$357)>0,$M369*$E369,0)","v":0},null,{"$f":"IF(SUM(DW$355:DW$357)>0,$M369*$E369,0)","v":0},null,{"$f":"IF(SUM(DY$355:DY$357)>0,$M369*$E369,0)","v":0},null,{"$f":"IF(SUM(EA$355:EA$357)>0,$M369*$E369,0)","v":0},null,{"$f":"IF(SUM(EC$355:EC$357)>0,$M369*$E369,0)","v":0},null,{"$f":"IF(SUM(EE$355:EE$357)>0,$M369*$E369,0)","v":0},null,{"$f":"IF(SUM(EG$355:EG$357)>0,$M369*$E369,0)","v":0}]
[null,null,"F.033","Cadeado 30mm ",1,"12311.01.99",29.99,0.1,10,{"$f":"G370*(1-H370)/(I370*12)","v":0.22492499999999999},{"$f":"J370*E370","v":0.22492499999999999},0.59379999999999999,{"$f":"ROUND(K370*(1+L370),2)","v":0.36},"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0.36,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.034","Caixa para ferramentas tipo baú ou sanfonada com 3 gavetas, 50 x 20 x 16cm",1,"12311.01.99",95.75,0.1,10,0.71812500000000001,0.71812500000000001,0.59379999999999999,1.1399999999999999,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,1.1399999999999999,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.035","Chave de fenda 1/4\" x 1.1/2\"",1,"12311.01.99",13.82,0.1,10,0.10365000000000001,0.10365000000000001,0.59379999999999999,0.17,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0.17,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.036","Chave de fenda 5/16\" x 10\"",1,"12311.01.99",22.08,0.1,10,0.1656,0.1656,0.59379999999999999,0.26,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0.26,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.037","Chave de fenda 1/8 x 5\" ",1,"12311.01.99",12.07,0.1,10,9.0525000000000008E-2,9.0525000000000008E-2,0.59379999999999999,0.14000000000000001,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0.14000000000000001,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.038","Chave Phillips Ergonômica N3 1/4 x 8\"",1,"12311.01.99",22.57,0.1,10,0.16927500000000001,0.16927500000000001,0.59379999999999999,0.27,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0.27,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.039","Chave Phillips Ergonômica N3 5/16 x 8\"",1,"12311.01.99",25.18,0.1,10,0.18884999999999999,0.18884999999999999,0.59379999999999999,0.3,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0.3,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.040","Jogo de Chave hallen, longa, em argola, com 10 peças, de 4mm a 14mm ",1,"12311.01.99",82.73,0.1,10,0.62047500000000011,0.62047500000000011,0.59379999999999999,0.99,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0.99,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.041","Chave inglesa n°8 ",1,"12311.01.99",117.85,0.1,10,0.88387499999999997,0.88387499999999997,0.59379999999999999,1.41,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,1.41,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.042","Chave n°8 para tubos (tipo grifo)",1,"12311.01.99",75.25,0.1,10,0.56437500000000007,0.56437500000000007,0.59379999999999999,0.9,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0.9,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.043","Chave n°12 para tubos (tipo grifo)",1,"12311.01.99",140.22,0.1,10,1.05165,1.05165,0.59379999999999999,1.68,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,1.68,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.044","Chave n°14 para tubos (tipo grifo) ",1,"12311.01.99",151.88999999999999,0.1,10,1.139175,1.139175,0.59379999999999999,1.82,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,1.82,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.045","Martelo tipo bola, 300g",1,"12311.01.99",60.71,0.1,10,0.45532500000000004,0.45532500000000004,0.59379999999999999,0.73,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0.73,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.046","Nível de mão em alumínio com 12\"",1,"12311.01.99",36,0.1,10,0.26999999999999996,0.26999999999999996,0.59379999999999999,0.43,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0.43,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.047","Prumo de centro 200 g",1,"12311.01.99",21.11,0.1,10,0.15832499999999999,0.15832499999999999,0.59379999999999999,0.25,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0.25,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.048","Prumo inteiriço n° 5",1,"12311.01.99",32.51,0.1,10,0.24382500000000001,0.24382500000000001,0.59379999999999999,0.39,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0.39,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.049","Jogo de Chave Combinada 10 a 15mm",1,"12311.01.99",52.09,0.1,10,0.39067500000000005,0.39067500000000005,0.59379999999999999,0.62,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0.62,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.050","Lápis Carpinteiro ",1,"12311.01.99",2.29,0.1,10,1.7174999999999999E-2,1.7174999999999999E-2,0.59379999999999999,0.03,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0.03,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.051","Lima grosa com cabo de 8’’ ",1,"12311.01.99",45.78,0.1,10,0.34335000000000004,0.34335000000000004,0.59379999999999999,0.55000000000000004,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0.55000000000000004,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.052","Jogo de chave para reparo de válvula Deca/ Hidra",1,"12311.01.99",239.91,0.1,10,1.7993250000000001,1.7993250000000001,0.59379999999999999,2.87,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,2.87,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.053","Linha de pedreiro ",1,"12311.01.99",14.11,0.1,10,0.105825,0.105825,0.59379999999999999,0.17,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0.17,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.054","Estilete Corpo Plástico Reforçado 18mm",1,"12311.01.99",19.7,0.1,10,0.14774999999999999,0.14774999999999999,0.59379999999999999,0.24,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0.24,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.055","Corta Tubo Manual 3/16\" a 15/16\" Cobre/Latão/alumínio ",1,"12311.01.99",204.71,0.1,10,1.5353250000000001,1.5353250000000001,0.59379999999999999,2.4500000000000002,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,2.4500000000000002,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.076","Chave de Fenda 5/16 x 4\"",1,"12311.01.99",17.68,0.1,10,0.1326,0.1326,0.59379999999999999,0.21,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0.21,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
[]
[null,null,"CATEGORIAS",null,"QUANTIDADE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,14,{"$f":"HLOOKUP($C398,'Dados Gerais'!$D$6:$BI$11,6)","v":"TÉCNICO DE INSTALAÇÕES RESIDENCIAIS"},{"$f":"HLOOKUP($C398,'Dados Gerais'!$D$6:$BI$15,10)","v":1},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C398=Q$3,1,0)","v":0},null,{"$f":"IF($C398=S$3,1,0)","v":0},null,{"$f":"IF($C398=U$3,1,0)","v":0},null,{"$f":"IF($C398=W$3,1,0)","v":0},null,{"$f":"IF($C398=Y$3,1,0)","v":0},null,{"$f":"IF($C398=AA$3,1,0)","v":0},null,{"$f":"IF($C398=AC$3,1,0)","v":0},null,{"$f":"IF($C398=AE$3,1,0)","v":0},null,{"$f":"IF($C398=AG$3,1,0)","v":0},null,{"$f":"IF($C398=AI$3,1,0)","v":0},null,{"$f":"IF($C398=AK$3,1,0)","v":0},null,{"$f":"IF($C398=AM$3,1,0)","v":0},null,{"$f":"IF($C398=AO$3,1,0)","v":0},null,{"$f":"IF($C398=AQ$3,1,0)","v":1},null,{"$f":"IF($C398=AS$3,1,0)","v":0},null,{"$f":"IF($C398=AU$3,1,0)","v":0},null,{"$f":"IF($C398=AW$3,1,0)","v":0},null,{"$f":"IF($C398=AY$3,1,0)","v":0},null,{"$f":"IF($C398=BA$3,1,0)","v":0},null,{"$f":"IF($C398=BC$3,1,0)","v":0},null,{"$f":"IF($C398=BE$3,1,0)","v":0},null,{"$f":"IF($C398=BG$3,1,0)","v":0},null,{"$f":"IF($C398=BI$3,1,0)","v":0},null,{"$f":"IF($C398=BK$3,1,0)","v":0},null,{"$f":"IF($C398=BM$3,1,0)","v":0},null,{"$f":"IF($C398=BO$3,1,0)","v":0},null,{"$f":"IF($C398=BQ$3,1,0)","v":0},null,{"$f":"IF($C398=BS$3,1,0)","v":0},null,{"$f":"IF($C398=BU$3,1,0)","v":0},null,{"$f":"IF($C398=BW$3,1,0)","v":0},null,{"$f":"IF($C398=BY$3,1,0)","v":0},null,{"$f":"IF($C398=CA$3,1,0)","v":0},null,{"$f":"IF($C398=CC$3,1,0)","v":0},null,{"$f":"IF($C398=CE$3,1,0)","v":0},null,{"$f":"IF($C398=CG$3,1,0)","v":0},null,{"$f":"IF($C398=CI$3,1,0)","v":0},null,{"$f":"IF($C398=CK$3,1,0)","v":0},null,{"$f":"IF($C398=CM$3,1,0)","v":0},null,{"$f":"IF($C398=CO$3,1,0)","v":0},null,{"$f":"IF($C398=CQ$3,1,0)","v":0},null,{"$f":"IF($C398=CS$3,1,0)","v":0},null,{"$f":"IF($C398=CU$3,1,0)","v":0},null,{"$f":"IF($C398=CW$3,1,0)","v":0},null,{"$f":"IF($C398=CY$3,1,0)","v":0},null,{"$f":"IF($C398=DA$3,1,0)","v":0},null,{"$f":"IF($C398=DC$3,1,0)","v":0},null,{"$f":"IF($C398=DE$3,1,0)","v":0},null,{"$f":"IF($C398=DG$3,1,0)","v":0},null,{"$f":"IF($C398=DI$3,1,0)","v":0},null,{"$f":"IF($C398=DK$3,1,0)","v":0},null,{"$f":"IF($C398=DM$3,1,0)","v":0},null,{"$f":"IF($C398=DO$3,1,0)","v":0},null,{"$f":"IF($C398=DQ$3,1,0)","v":0},null,{"$f":"IF($C398=DS$3,1,0)","v":0},null,{"$f":"IF($C398=DU$3,1,0)","v":0},null,{"$f":"IF($C398=DW$3,1,0)","v":0},null,{"$f":"IF($C398=DY$3,1,0)","v":0},null,{"$f":"IF($C398=EA$3,1,0)","v":0},null,{"$f":"IF($C398=EC$3,1,0)","v":0},null,{"$f":"IF($C398=EE$3,1,0)","v":0},null,{"$f":"IF($C398=EG$3,1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
[null,null,"PAGAMENTO DA DEPRECIAÇÃO"]
[null,"CÓD.","ITEM","DESCRIÇÃO","QUANT ANUAL POR POSTO","CONTA SIAFI","VALOR DE AQ.","% RESIDUAL","VIDA ÚTIL","DEP. MENSAL","CUSTO TOTAL","% MANUNT.","PREÇO TOTAL","FONTE","REFERÊNCIA"]
[]
[null,null,"F.001","Alicate eletricista de 8\", isolamento 1000V",1,"12311.01.99",68.959999999999994,0.1,10,{"$f":"G404*(1-H404)/(I404*12)","v":0.51719999999999999},{"$f":"J404*E404","v":0.51719999999999999},0.59379999999999999,{"$f":"ROUND(K404*(1+L404),2)","v":0.82},"Cotação",null,null,null,{"$f":"IF(SUM(Q$397:Q$399)>0,$M404*$E404,0)","v":0},null,{"$f":"IF(SUM(S$397:S$399)>0,$M404*$E404,0)","v":0},null,{"$f":"IF(SUM(U$397:U$399)>0,$M404*$E404,0)","v":0},null,{"$f":"IF(SUM(W$397:W$399)>0,$M404*$E404,0)","v":0},null,{"$f":"IF(SUM(Y$397:Y$399)>0,$M404*$E404,0)","v":0},null,{"$f":"IF(SUM(AA$397:AA$399)>0,$M404*$E404,0)","v":0},null,{"$f":"IF(SUM(AC$397:AC$399)>0,$M404*$E404,0)","v":0},null,{"$f":"IF(SUM(AE$397:AE$399)>0,$M404*$E404,0)","v":0},null,{"$f":"IF(SUM(AG$397:AG$399)>0,$M404*$E404,0)","v":0},null,{"$f":"IF(SUM(AI$397:AI$399)>0,$M404*$E404,0)","v":0},null,{"$f":"IF(SUM(AK$397:AK$399)>0,$M404*$E404,0)","v":0},null,{"$f":"IF(SUM(AM$397:AM$399)>0,$M404*$E404,0)","v":0},null,{"$f":"IF(SUM(AO$397:AO$399)>0,$M404*$E404,0)","v":0},null,{"$f":"IF(SUM(AQ$397:AQ$399)>0,$M404*$E404,0)","v":0.82},null,{"$f":"IF(SUM(AS$397:AS$399)>0,$M404*$E404,0)","v":0},null,{"$f":"IF(SUM(AU$397:AU$399)>0,$M404*$E404,0)","v":0},null,{"$f":"IF(SUM(AW$397:AW$399)>0,$M404*$E404,0)","v":0},null,{"$f":"IF(SUM(AY$397:AY$399)>0,$M404*$E404,0)","v":0},null,{"$f":"IF(SUM(BA$397:BA$399)>0,$M404*$E404,0)","v":0},null,{"$f":"IF(SUM(BC$397:BC$399)>0,$M404*$E404,0)","v":0},null,{"$f":"IF(SUM(BE$397:BE$399)>0,$M404*$E404,0)","v":0},null,{"$f":"IF(SUM(BG$397:BG$399)>0,$M404*$E404,0)","v":0},null,{"$f":"IF(SUM(BI$397:BI$399)>0,$M404*$E404,0)","v":0},null,{"$f":"IF(SUM(BK$397:BK$399)>0,$M404*$E404,0)","v":0},null,{"$f":"IF(SUM(BM$397:BM$399)>0,$M404*$E404,0)","v":0},null,{"$f":"IF(SUM(BO$397:BO$399)>0,$M404*$E404,0)","v":0},null,{"$f":"IF(SUM(BQ$397:BQ$399)>0,$M404*$E404,0)","v":0},null,{"$f":"IF(SUM(BS$397:BS$399)>0,$M404*$E404,0)","v":0},null,{"$f":"IF(SUM(BU$397:BU$399)>0,$M404*$E404,0)","v":0},null,{"$f":"IF(SUM(BW$397:BW$399)>0,$M404*$E404,0)","v":0},null,{"$f":"IF(SUM(BY$397:BY$399)>0,$M404*$E404,0)","v":0},null,{"$f":"IF(SUM(CA$397:CA$399)>0,$M404*$E404,0)","v":0},null,{"$f":"IF(SUM(CC$397:CC$399)>0,$M404*$E404,0)","v":0},null,{"$f":"IF(SUM(CE$397:CE$399)>0,$M404*$E404,0)","v":0},null,{"$f":"IF(SUM(CG$397:CG$399)>0,$M404*$E404,0)","v":0},null,{"$f":"IF(SUM(CI$397:CI$399)>0,$M404*$E404,0)","v":0},null,{"$f":"IF(SUM(CK$397:CK$399)>0,$M404*$E404,0)","v":0},null,{"$f":"IF(SUM(CM$397:CM$399)>0,$M404*$E404,0)","v":0},null,{"$f":"IF(SUM(CO$397:CO$399)>0,$M404*$E404,0)","v":0},null,{"$f":"IF(SUM(CQ$397:CQ$399)>0,$M404*$E404,0)","v":0},null,{"$f":"IF(SUM(CS$397:CS$399)>0,$M404*$E404,0)","v":0},null,{"$f":"IF(SUM(CU$397:CU$399)>0,$M404*$E404,0)","v":0},null,{"$f":"IF(SUM(CW$397:CW$399)>0,$M404*$E404,0)","v":0},null,{"$f":"IF(SUM(CY$397:CY$399)>0,$M404*$E404,0)","v":0},null,{"$f":"IF(SUM(DA$397:DA$399)>0,$M404*$E404,0)","v":0},null,{"$f":"IF(SUM(DC$397:DC$399)>0,$M404*$E404,0)","v":0},null,{"$f":"IF(SUM(DE$397:DE$399)>0,$M404*$E404,0)","v":0},null,{"$f":"IF(SUM(DG$397:DG$399)>0,$M404*$E404,0)","v":0},null,{"$f":"IF(SUM(DI$397:DI$399)>0,$M404*$E404,0)","v":0},null,{"$f":"IF(SUM(DK$397:DK$399)>0,$M404*$E404,0)","v":0},null,{"$f":"IF(SUM(DM$397:DM$399)>0,$M404*$E404,0)","v":0},null,{"$f":"IF(SUM(DO$397:DO$399)>0,$M404*$E404,0)","v":0},null,{"$f":"IF(SUM(DQ$397:DQ$399)>0,$M404*$E404,0)","v":0},null,{"$f":"IF(SUM(DS$397:DS$399)>0,$M404*$E404,0)","v":0},null,{"$f":"IF(SUM(DU$397:DU$399)>0,$M404*$E404,0)","v":0},null,{"$f":"IF(SUM(DW$397:DW$399)>0,$M404*$E404,0)","v":0},null,{"$f":"IF(SUM(DY$397:DY$399)>0,$M404*$E404,0)","v":0},null,{"$f":"IF(SUM(EA$397:EA$399)>0,$M404*$E404,0)","v":0},null,{"$f":"IF(SUM(EC$397:EC$399)>0,$M404*$E404,0)","v":0},null,{"$f":"IF(SUM(EE$397:EE$399)>0,$M404*$E404,0)","v":0},null,{"$f":"IF(SUM(EG$397:EG$399)>0,$M404*$E404,0)","v":0}]
[null,null,"F.002","Alicate de corte diagonal de 6\", isolamento 1000V",1,"12311.01.99",51.48,0.1,10,{"$f":"G405*(1-H405)/(I405*12)","v":0.3861},{"$f":"J405*E405","v":0.3861},0.59379999999999999,{"$f":"ROUND(K405*(1+L405),2)","v":0.62},"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0.62,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.003","Alicate bico meia-cana curto com corte 6\", isolamento 1000V",1,"12311.01.99",43.67,0.1,10,0.32752500000000001,0.32752500000000001,0.59379999999999999,0.52,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0.52,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.004","Detector de  tensão de operação de 90V a 1000V com indicador de tensão luminosa e sonora por aproximação ou continuidade.",1,"12311.01.99",72.680000000000007,0.1,10,0.54510000000000003,0.54510000000000003,0.59379999999999999,0.87,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0.87,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.005","Chave de fenda de 1/4\" x 6\" VDE isolada",1,"12311.01.99",24.88,0.1,10,0.18659999999999999,0.18659999999999999,0.59379999999999999,0.3,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0.3,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.006","Chave de fenda de 3/16\" x 6\" VDE ",1,"12311.01.99",23.17,0.1,10,0.17377500000000001,0.17377500000000001,0.59379999999999999,0.28000000000000003,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0.28000000000000003,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.007","Chave de fenda de 1/8\" x 4\" VDE ",1,"12311.01.99",29.2,0.1,10,0.219,0.219,0.59379999999999999,0.35,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0.35,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.008","Chave philips de 1/4\" x 6\" VDE ",1,"12311.01.99",24.72,0.1,10,0.18540000000000001,0.18540000000000001,0.59379999999999999,0.3,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0.3,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.009","Chave philips de 3/16\" x 6\" VDE ",1,"12311.01.99",28.19,0.1,10,0.21142500000000003,0.21142500000000003,0.59379999999999999,0.34,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0.34,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.010","Chave combinada boca (fixa) e estrela 11 mm",1,"12311.01.99",22.64,0.1,10,0.16980000000000001,0.16980000000000001,0.59379999999999999,0.27,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0.27,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.011","Chave combinada boca (fixa) e estrela 13 mm",1,"12311.01.99",29.07,0.1,10,0.218025,0.218025,0.59379999999999999,0.35,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0.35,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.012","Chave combinada boca (fixa) e estrela 14 mm",1,"12311.01.99",30.36,0.1,10,0.22770000000000001,0.22770000000000001,0.59379999999999999,0.36,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0.36,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.013","Chave canhão 11 mm",1,"12311.01.99",27.83,0.1,10,0.20872499999999999,0.20872499999999999,0.59379999999999999,0.33,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0.33,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.018","CHAVE ISOLADA AJUSTÁVEL 1000V 8'' ",1,"12311.01.99",241.12,0.1,10,1.8084,1.8084,0.59379999999999999,2.88,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,2.88,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.020","Alicate Bomba D'Água com cabo Isolado de 12\"",1,"12311.01.99",119.37,0.1,10,{"$f":"G418*(1-H418)/(I418*12)","v":0.89527500000000004},{"$f":"J418*E418","v":0.89527500000000004},0.59379999999999999,{"$f":"ROUND(K418*(1+L418),2)","v":1.43},"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,1.43,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.022","Chave de fenda cotoco 1/4\" x 1.1/2\"  ",1,"12311.01.99",12.41,0.1,10,9.3075000000000005E-2,9.3075000000000005E-2,0.59379999999999999,0.15,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0.15,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.024","Chave philips cotoco 1/4 1.1/2\"  ",1,"12311.01.99",10.89,0.1,10,8.1674999999999998E-2,8.1674999999999998E-2,0.59379999999999999,0.13,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0.13,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.025","Faca desencapadora de cabos curva VDE isolada  ",1,"12311.01.99",118.81,0.1,10,0.89107500000000006,0.89107500000000006,0.59379999999999999,1.42,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,1.42,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.026","Lanterna LED de cabeça recarregável  ",1,"12311.01.99",104.96,0.1,10,0.78720000000000001,0.78720000000000001,0.59379999999999999,1.25,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,1.25,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.028","Alicate amperimétrico com múltiplas funções, digital, corrente até 400A, precisão de 1,5%, tensão até 600 V AC, precisão de 1%, TRUE RMS, resistência até 4Mohm, precisão de 1%",1,"12311.01.99",897.84,0.1,10,6.7338000000000005,6.7338000000000005,0.59379999999999999,10.73,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,10.73,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.029","Alicate de pressão tipo grip 230mm",1,"12311.01.99",80.16,0.1,10,0.60120000000000007,0.60120000000000007,0.59379999999999999,0.96,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0.96,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.056","Sugador de solda com protetor",1,"12311.01.99",36.409999999999997,0.1,10,0.27307500000000001,0.27307500000000001,0.59379999999999999,0.44,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0.44,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.057","Alicate Bico Meia Cana Longo com corte de 7.1/2’’ ",1,"12311.01.99",79.040000000000006,0.1,10,0.5928000000000001,0.5928000000000001,0.59379999999999999,0.94,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0.94,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.058","Ferro de solda 50W 220V – Hikari",1,"12311.01.99",58.91,0.1,10,0.44182499999999997,0.44182499999999997,0.59379999999999999,0.7,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0.7,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.059","Mala para ferramentas até 20 kg, em fiberglass, fechos com segredo, alça plástica anatômica, limitador de metal, prota documentos e bandeja para ferramentas",1,"12311.01.99",2447.4299999999998,0.1,10,18.355725,18.355725,0.59379999999999999,29.26,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,29.26,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.060","Alicate para Eletricista e Desencapador de Fios Vise-Grip de 8 Pol ",1,"12311.01.99",176.04,0.1,10,1.3203,1.3203,0.59379999999999999,2.1,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,2.1,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.061","Alicate de prensar (Crimpar) terminais tubulares ",1,"12311.01.99",313.77999999999997,0.1,10,2.3533499999999998,2.3533499999999998,0.59379999999999999,3.75,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,3.75,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.062","Alicate para prensar (crimpar) terminal isolado  ",1,"12311.01.99",349.63,0.1,10,2.6222250000000003,2.6222250000000003,0.59379999999999999,4.18,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,4.18,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.063","Jogo Chave Hexagonal Abaulada 7/64\" a 3/8\" com 9 Peças",1,"12311.01.99",85.28,0.1,10,0.63960000000000006,0.63960000000000006,0.59379999999999999,1.02,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,1.02,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.064","Jogo de chave de relojoeiro, com 6 peças, duas chaves phillips e quatro chaves de fenda",1,"12311.01.99",34.44,0.1,10,0.25829999999999997,0.25829999999999997,0.59379999999999999,0.41,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0.41,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.065","Jogo de chave Torx, com suporte tipo canivete, com 8 peças (T6, T7, T8, T9, T10, T15, T20 e T25)  ",1,"12311.01.99",189.92,0.1,10,1.4243999999999999,1.4243999999999999,0.59379999999999999,2.27,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,2.27,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.066","Alicate de bico curvo, com 7 1/2\",  isolamento de 1000V",1,"12311.01.99",121.76,0.1,10,0.91320000000000001,0.91320000000000001,0.59379999999999999,1.46,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,1.46,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.067","Jogo de Chave Combinada boca e estrela 6 a 22mm ",1,"12311.01.99",227.73,0.1,10,1.707975,1.707975,0.59379999999999999,2.72,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,2.72,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.068","Jogo de Chave Hexagonal Abaulada em Milímetros com 9 Peças  ",1,"12311.01.99",86.98,0.1,10,0.6523500000000001,0.6523500000000001,0.59379999999999999,1.04,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,1.04,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.069","Chave de fenda 3/8\"x 8’’ VDE isolada  ",1,"12311.01.99",30.9,0.1,10,0.23174999999999998,0.23174999999999998,0.59379999999999999,0.37,"Cotação",null,null,null,0,null,{"$f":"IF(SUM(S$397:S$399)>0,$M438*$E438,0)","v":0},null,{"$f":"IF(SUM(U$397:U$399)>0,$M438*$E438,0)","v":0},null,{"$f":"IF(SUM(W$397:W$399)>0,$M438*$E438,0)","v":0},null,{"$f":"IF(SUM(Y$397:Y$399)>0,$M438*$E438,0)","v":0},null,{"$f":"IF(SUM(AA$397:AA$399)>0,$M438*$E438,0)","v":0},null,{"$f":"IF(SUM(AC$397:AC$399)>0,$M438*$E438,0)","v":0},null,{"$f":"IF(SUM(AE$397:AE$399)>0,$M438*$E438,0)","v":0},null,{"$f":"IF(SUM(AG$397:AG$399)>0,$M438*$E438,0)","v":0},null,{"$f":"IF(SUM(AI$397:AI$399)>0,$M438*$E438,0)","v":0},null,{"$f":"IF(SUM(AK$397:AK$399)>0,$M438*$E438,0)","v":0},null,{"$f":"IF(SUM(AM$397:AM$399)>0,$M438*$E438,0)","v":0},null,{"$f":"IF(SUM(AO$397:AO$399)>0,$M438*$E438,0)","v":0},null,{"$f":"IF(SUM(AQ$397:AQ$399)>0,$M438*$E438,0)","v":0.37},null,{"$f":"IF(SUM(AS$397:AS$399)>0,$M438*$E438,0)","v":0},null,{"$f":"IF(SUM(AU$397:AU$399)>0,$M438*$E438,0)","v":0},null,{"$f":"IF(SUM(AW$397:AW$399)>0,$M438*$E438,0)","v":0},null,{"$f":"IF(SUM(AY$397:AY$399)>0,$M438*$E438,0)","v":0},null,{"$f":"IF(SUM(BA$397:BA$399)>0,$M438*$E438,0)","v":0},null,{"$f":"IF(SUM(BC$397:BC$399)>0,$M438*$E438,0)","v":0},null,{"$f":"IF(SUM(BE$397:BE$399)>0,$M438*$E438,0)","v":0},null,{"$f":"IF(SUM(BG$397:BG$399)>0,$M438*$E438,0)","v":0},null,{"$f":"IF(SUM(BI$397:BI$399)>0,$M438*$E438,0)","v":0},null,{"$f":"IF(SUM(BK$397:BK$399)>0,$M438*$E438,0)","v":0},null,{"$f":"IF(SUM(BM$397:BM$399)>0,$M438*$E438,0)","v":0},null,{"$f":"IF(SUM(BO$397:BO$399)>0,$M438*$E438,0)","v":0},null,{"$f":"IF(SUM(BQ$397:BQ$399)>0,$M438*$E438,0)","v":0},null,{"$f":"IF(SUM(BS$397:BS$399)>0,$M438*$E438,0)","v":0},null,{"$f":"IF(SUM(BU$397:BU$399)>0,$M438*$E438,0)","v":0},null,{"$f":"IF(SUM(BW$397:BW$399)>0,$M438*$E438,0)","v":0},null,{"$f":"IF(SUM(BY$397:BY$399)>0,$M438*$E438,0)","v":0},null,{"$f":"IF(SUM(CA$397:CA$399)>0,$M438*$E438,0)","v":0},null,{"$f":"IF(SUM(CC$397:CC$399)>0,$M438*$E438,0)","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.070","Jogo de Chaves Canhão tipo Industrial com 10 Peças de 4 a 13mm ",1,"12311.01.99",238.11,0.1,10,1.785825,1.785825,0.59379999999999999,2.85,"Cotação",null,null,null,0,null,{"$f":"IF(SUM(S$397:S$399)>0,$M439*$E439,0)","v":0},null,{"$f":"IF(SUM(U$397:U$399)>0,$M439*$E439,0)","v":0},null,{"$f":"IF(SUM(W$397:W$399)>0,$M439*$E439,0)","v":0},null,{"$f":"IF(SUM(Y$397:Y$399)>0,$M439*$E439,0)","v":0},null,{"$f":"IF(SUM(AA$397:AA$399)>0,$M439*$E439,0)","v":0},null,{"$f":"IF(SUM(AC$397:AC$399)>0,$M439*$E439,0)","v":0},null,{"$f":"IF(SUM(AE$397:AE$399)>0,$M439*$E439,0)","v":0},null,{"$f":"IF(SUM(AG$397:AG$399)>0,$M439*$E439,0)","v":0},null,{"$f":"IF(SUM(AI$397:AI$399)>0,$M439*$E439,0)","v":0},null,{"$f":"IF(SUM(AK$397:AK$399)>0,$M439*$E439,0)","v":0},null,{"$f":"IF(SUM(AM$397:AM$399)>0,$M439*$E439,0)","v":0},null,{"$f":"IF(SUM(AO$397:AO$399)>0,$M439*$E439,0)","v":0},null,{"$f":"IF(SUM(AQ$397:AQ$399)>0,$M439*$E439,0)","v":2.85},null,{"$f":"IF(SUM(AS$397:AS$399)>0,$M439*$E439,0)","v":0},null,{"$f":"IF(SUM(AU$397:AU$399)>0,$M439*$E439,0)","v":0},null,{"$f":"IF(SUM(AW$397:AW$399)>0,$M439*$E439,0)","v":0},null,{"$f":"IF(SUM(AY$397:AY$399)>0,$M439*$E439,0)","v":0},null,{"$f":"IF(SUM(BA$397:BA$399)>0,$M439*$E439,0)","v":0},null,{"$f":"IF(SUM(BC$397:BC$399)>0,$M439*$E439,0)","v":0},null,{"$f":"IF(SUM(BE$397:BE$399)>0,$M439*$E439,0)","v":0},null,{"$f":"IF(SUM(BG$397:BG$399)>0,$M439*$E439,0)","v":0},null,{"$f":"IF(SUM(BI$397:BI$399)>0,$M439*$E439,0)","v":0},null,{"$f":"IF(SUM(BK$397:BK$399)>0,$M439*$E439,0)","v":0},null,{"$f":"IF(SUM(BM$397:BM$399)>0,$M439*$E439,0)","v":0},null,{"$f":"IF(SUM(BO$397:BO$399)>0,$M439*$E439,0)","v":0},null,{"$f":"IF(SUM(BQ$397:BQ$399)>0,$M439*$E439,0)","v":0},null,{"$f":"IF(SUM(BS$397:BS$399)>0,$M439*$E439,0)","v":0},null,{"$f":"IF(SUM(BU$397:BU$399)>0,$M439*$E439,0)","v":0},null,{"$f":"IF(SUM(BW$397:BW$399)>0,$M439*$E439,0)","v":0},null,{"$f":"IF(SUM(BY$397:BY$399)>0,$M439*$E439,0)","v":0},null,{"$f":"IF(SUM(CA$397:CA$399)>0,$M439*$E439,0)","v":0},null,{"$f":"IF(SUM(CC$397:CC$399)>0,$M439*$E439,0)","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.071","Alicate amperimétrico digital pequeno, dimensões: 155(A) x 50(L) x 25(P)mm;corrente faixa 2A-20A-200A, precisão de 3% ",1,"12311.01.99",244.96,0.1,10,{"$f":"G440*(1-H440)/(I440*12)","v":1.8371999999999999},{"$f":"J440*E440","v":1.8371999999999999},0.59379999999999999,{"$f":"ROUND(K440*(1+L440),2)","v":2.93},"Cotação",null,null,null,{"$f":"IF(SUM(Q$397:Q$399)>0,$M440*$E440,0)","v":0},null,{"$f":"IF(SUM(S$397:S$399)>0,$M440*$E440,0)","v":0},null,{"$f":"IF(SUM(U$397:U$399)>0,$M440*$E440,0)","v":0},null,{"$f":"IF(SUM(W$397:W$399)>0,$M440*$E440,0)","v":0},null,{"$f":"IF(SUM(Y$397:Y$399)>0,$M440*$E440,0)","v":0},null,{"$f":"IF(SUM(AA$397:AA$399)>0,$M440*$E440,0)","v":0},null,{"$f":"IF(SUM(AC$397:AC$399)>0,$M440*$E440,0)","v":0},null,{"$f":"IF(SUM(AE$397:AE$399)>0,$M440*$E440,0)","v":0},null,{"$f":"IF(SUM(AG$397:AG$399)>0,$M440*$E440,0)","v":0},null,{"$f":"IF(SUM(AI$397:AI$399)>0,$M440*$E440,0)","v":0},null,{"$f":"IF(SUM(AK$397:AK$399)>0,$M440*$E440,0)","v":0},null,{"$f":"IF(SUM(AM$397:AM$399)>0,$M440*$E440,0)","v":0},null,{"$f":"IF(SUM(AO$397:AO$399)>0,$M440*$E440,0)","v":0},null,{"$f":"IF(SUM(AQ$397:AQ$399)>0,$M440*$E440,0)","v":2.93},null,{"$f":"IF(SUM(AS$397:AS$399)>0,$M440*$E440,0)","v":0},null,{"$f":"IF(SUM(AU$397:AU$399)>0,$M440*$E440,0)","v":0},null,{"$f":"IF(SUM(AW$397:AW$399)>0,$M440*$E440,0)","v":0},null,{"$f":"IF(SUM(AY$397:AY$399)>0,$M440*$E440,0)","v":0},null,{"$f":"IF(SUM(BA$397:BA$399)>0,$M440*$E440,0)","v":0},null,{"$f":"IF(SUM(BC$397:BC$399)>0,$M440*$E440,0)","v":0},null,{"$f":"IF(SUM(BE$397:BE$399)>0,$M440*$E440,0)","v":0},null,{"$f":"IF(SUM(BG$397:BG$399)>0,$M440*$E440,0)","v":0},null,{"$f":"IF(SUM(BI$397:BI$399)>0,$M440*$E440,0)","v":0},null,{"$f":"IF(SUM(BK$397:BK$399)>0,$M440*$E440,0)","v":0},null,{"$f":"IF(SUM(BM$397:BM$399)>0,$M440*$E440,0)","v":0},null,{"$f":"IF(SUM(BO$397:BO$399)>0,$M440*$E440,0)","v":0},null,{"$f":"IF(SUM(BQ$397:BQ$399)>0,$M440*$E440,0)","v":0},null,{"$f":"IF(SUM(BS$397:BS$399)>0,$M440*$E440,0)","v":0},null,{"$f":"IF(SUM(BU$397:BU$399)>0,$M440*$E440,0)","v":0},null,{"$f":"IF(SUM(BW$397:BW$399)>0,$M440*$E440,0)","v":0},null,{"$f":"IF(SUM(BY$397:BY$399)>0,$M440*$E440,0)","v":0},null,{"$f":"IF(SUM(CA$397:CA$399)>0,$M440*$E440,0)","v":0},null,{"$f":"IF(SUM(CC$397:CC$399)>0,$M440*$E440,0)","v":0},null,{"$f":"IF(SUM(CE$397:CE$399)>0,$M440*$E440,0)","v":0},null,{"$f":"IF(SUM(CG$397:CG$399)>0,$M440*$E440,0)","v":0},null,{"$f":"IF(SUM(CI$397:CI$399)>0,$M440*$E440,0)","v":0},null,{"$f":"IF(SUM(CK$397:CK$399)>0,$M440*$E440,0)","v":0},null,{"$f":"IF(SUM(CM$397:CM$399)>0,$M440*$E440,0)","v":0},null,{"$f":"IF(SUM(CO$397:CO$399)>0,$M440*$E440,0)","v":0},null,{"$f":"IF(SUM(CQ$397:CQ$399)>0,$M440*$E440,0)","v":0},null,{"$f":"IF(SUM(CS$397:CS$399)>0,$M440*$E440,0)","v":0},null,{"$f":"IF(SUM(CU$397:CU$399)>0,$M440*$E440,0)","v":0},null,{"$f":"IF(SUM(CW$397:CW$399)>0,$M440*$E440,0)","v":0},null,{"$f":"IF(SUM(CY$397:CY$399)>0,$M440*$E440,0)","v":0},null,{"$f":"IF(SUM(DA$397:DA$399)>0,$M440*$E440,0)","v":0},null,{"$f":"IF(SUM(DC$397:DC$399)>0,$M440*$E440,0)","v":0},null,{"$f":"IF(SUM(DE$397:DE$399)>0,$M440*$E440,0)","v":0},null,{"$f":"IF(SUM(DG$397:DG$399)>0,$M440*$E440,0)","v":0},null,{"$f":"IF(SUM(DI$397:DI$399)>0,$M440*$E440,0)","v":0},null,{"$f":"IF(SUM(DK$397:DK$399)>0,$M440*$E440,0)","v":0},null,{"$f":"IF(SUM(DM$397:DM$399)>0,$M440*$E440,0)","v":0},null,{"$f":"IF(SUM(DO$397:DO$399)>0,$M440*$E440,0)","v":0},null,{"$f":"IF(SUM(DQ$397:DQ$399)>0,$M440*$E440,0)","v":0},null,{"$f":"IF(SUM(DS$397:DS$399)>0,$M440*$E440,0)","v":0},null,{"$f":"IF(SUM(DU$397:DU$399)>0,$M440*$E440,0)","v":0},null,{"$f":"IF(SUM(DW$397:DW$399)>0,$M440*$E440,0)","v":0},null,{"$f":"IF(SUM(DY$397:DY$399)>0,$M440*$E440,0)","v":0},null,{"$f":"IF(SUM(EA$397:EA$399)>0,$M440*$E440,0)","v":0},null,{"$f":"IF(SUM(EC$397:EC$399)>0,$M440*$E440,0)","v":0},null,{"$f":"IF(SUM(EE$397:EE$399)>0,$M440*$E440,0)","v":0},null,{"$f":"IF(SUM(EG$397:EG$399)>0,$M440*$E440,0)","v":0}]
[null,null,"F.072","Fasímetro digital, categoria II 600V, indicação de sequência de fases e fase aberta ",1,"12311.01.99",801.03,0.1,10,6.0077249999999998,6.0077249999999998,0.59379999999999999,9.58,"Cotação",null,null,null,0,null,{"$f":"IF(SUM(S$397:S$399)>0,$M441*$E441,0)","v":0},null,{"$f":"IF(SUM(U$397:U$399)>0,$M441*$E441,0)","v":0},null,{"$f":"IF(SUM(W$397:W$399)>0,$M441*$E441,0)","v":0},null,{"$f":"IF(SUM(Y$397:Y$399)>0,$M441*$E441,0)","v":0},null,{"$f":"IF(SUM(AA$397:AA$399)>0,$M441*$E441,0)","v":0},null,{"$f":"IF(SUM(AC$397:AC$399)>0,$M441*$E441,0)","v":0},null,{"$f":"IF(SUM(AE$397:AE$399)>0,$M441*$E441,0)","v":0},null,{"$f":"IF(SUM(AG$397:AG$399)>0,$M441*$E441,0)","v":0},null,{"$f":"IF(SUM(AI$397:AI$399)>0,$M441*$E441,0)","v":0},null,{"$f":"IF(SUM(AK$397:AK$399)>0,$M441*$E441,0)","v":0},null,{"$f":"IF(SUM(AM$397:AM$399)>0,$M441*$E441,0)","v":0},null,{"$f":"IF(SUM(AO$397:AO$399)>0,$M441*$E441,0)","v":0},null,{"$f":"IF(SUM(AQ$397:AQ$399)>0,$M441*$E441,0)","v":9.58},null,{"$f":"IF(SUM(AS$397:AS$399)>0,$M441*$E441,0)","v":0},null,{"$f":"IF(SUM(AU$397:AU$399)>0,$M441*$E441,0)","v":0},null,{"$f":"IF(SUM(AW$397:AW$399)>0,$M441*$E441,0)","v":0},null,{"$f":"IF(SUM(AY$397:AY$399)>0,$M441*$E441,0)","v":0},null,{"$f":"IF(SUM(BA$397:BA$399)>0,$M441*$E441,0)","v":0},null,{"$f":"IF(SUM(BC$397:BC$399)>0,$M441*$E441,0)","v":0},null,{"$f":"IF(SUM(BE$397:BE$399)>0,$M441*$E441,0)","v":0},null,{"$f":"IF(SUM(BG$397:BG$399)>0,$M441*$E441,0)","v":0},null,{"$f":"IF(SUM(BI$397:BI$399)>0,$M441*$E441,0)","v":0},null,{"$f":"IF(SUM(BK$397:BK$399)>0,$M441*$E441,0)","v":0},null,{"$f":"IF(SUM(BM$397:BM$399)>0,$M441*$E441,0)","v":0},null,{"$f":"IF(SUM(BO$397:BO$399)>0,$M441*$E441,0)","v":0},null,{"$f":"IF(SUM(BQ$397:BQ$399)>0,$M441*$E441,0)","v":0},null,{"$f":"IF(SUM(BS$397:BS$399)>0,$M441*$E441,0)","v":0},null,{"$f":"IF(SUM(BU$397:BU$399)>0,$M441*$E441,0)","v":0},null,{"$f":"IF(SUM(BW$397:BW$399)>0,$M441*$E441,0)","v":0},null,{"$f":"IF(SUM(BY$397:BY$399)>0,$M441*$E441,0)","v":0},null,{"$f":"IF(SUM(CA$397:CA$399)>0,$M441*$E441,0)","v":0},null,{"$f":"IF(SUM(CC$397:CC$399)>0,$M441*$E441,0)","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
[]
[null,null,"CATEGORIAS",null,"QUANTIDADE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,15,{"$f":"HLOOKUP($C446,'Dados Gerais'!$D$6:$BI$11,6)","v":"TÉCNICO DE MANUTENÇÃO DE INSTALAÇÕES ELÉTRICAS"},{"$f":"HLOOKUP($C446,'Dados Gerais'!$D$6:$BI$15,10)","v":6},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C446=Q$3,1,0)","v":0},null,{"$f":"IF($C446=S$3,1,0)","v":0},null,{"$f":"IF($C446=U$3,1,0)","v":0},null,{"$f":"IF($C446=W$3,1,0)","v":0},null,{"$f":"IF($C446=Y$3,1,0)","v":0},null,{"$f":"IF($C446=AA$3,1,0)","v":0},null,{"$f":"IF($C446=AC$3,1,0)","v":0},null,{"$f":"IF($C446=AE$3,1,0)","v":0},null,{"$f":"IF($C446=AG$3,1,0)","v":0},null,{"$f":"IF($C446=AI$3,1,0)","v":0},null,{"$f":"IF($C446=AK$3,1,0)","v":0},null,{"$f":"IF($C446=AM$3,1,0)","v":0},null,{"$f":"IF($C446=AO$3,1,0)","v":0},null,{"$f":"IF($C446=AQ$3,1,0)","v":0},null,{"$f":"IF($C446=AS$3,1,0)","v":1},null,{"$f":"IF($C446=AU$3,1,0)","v":0},null,{"$f":"IF($C446=AW$3,1,0)","v":0},null,{"$f":"IF($C446=AY$3,1,0)","v":0},null,{"$f":"IF($C446=BA$3,1,0)","v":0},null,{"$f":"IF($C446=BC$3,1,0)","v":0},null,{"$f":"IF($C446=BE$3,1,0)","v":0},null,{"$f":"IF($C446=BG$3,1,0)","v":0},null,{"$f":"IF($C446=BI$3,1,0)","v":0},null,{"$f":"IF($C446=BK$3,1,0)","v":0},null,{"$f":"IF($C446=BM$3,1,0)","v":0},null,{"$f":"IF($C446=BO$3,1,0)","v":0},null,{"$f":"IF($C446=BQ$3,1,0)","v":0},null,{"$f":"IF($C446=BS$3,1,0)","v":0},null,{"$f":"IF($C446=BU$3,1,0)","v":0},null,{"$f":"IF($C446=BW$3,1,0)","v":0},null,{"$f":"IF($C446=BY$3,1,0)","v":0},null,{"$f":"IF($C446=CA$3,1,0)","v":0},null,{"$f":"IF($C446=CC$3,1,0)","v":0},null,{"$f":"IF($C446=CE$3,1,0)","v":0},null,{"$f":"IF($C446=CG$3,1,0)","v":0},null,{"$f":"IF($C446=CI$3,1,0)","v":0},null,{"$f":"IF($C446=CK$3,1,0)","v":0},null,{"$f":"IF($C446=CM$3,1,0)","v":0},null,{"$f":"IF($C446=CO$3,1,0)","v":0},null,{"$f":"IF($C446=CQ$3,1,0)","v":0},null,{"$f":"IF($C446=CS$3,1,0)","v":0},null,{"$f":"IF($C446=CU$3,1,0)","v":0},null,{"$f":"IF($C446=CW$3,1,0)","v":0},null,{"$f":"IF($C446=CY$3,1,0)","v":0},null,{"$f":"IF($C446=DA$3,1,0)","v":0},null,{"$f":"IF($C446=DC$3,1,0)","v":0},null,{"$f":"IF($C446=DE$3,1,0)","v":0},null,{"$f":"IF($C446=DG$3,1,0)","v":0},null,{"$f":"IF($C446=DI$3,1,0)","v":0},null,{"$f":"IF($C446=DK$3,1,0)","v":0},null,{"$f":"IF($C446=DM$3,1,0)","v":0},null,{"$f":"IF($C446=DO$3,1,0)","v":0},null,{"$f":"IF($C446=DQ$3,1,0)","v":0},null,{"$f":"IF($C446=DS$3,1,0)","v":0},null,{"$f":"IF($C446=DU$3,1,0)","v":0},null,{"$f":"IF($C446=DW$3,1,0)","v":0},null,{"$f":"IF($C446=DY$3,1,0)","v":0},null,{"$f":"IF($C446=EA$3,1,0)","v":0},null,{"$f":"IF($C446=EC$3,1,0)","v":0},null,{"$f":"IF($C446=EE$3,1,0)","v":0},null,{"$f":"IF($C446=EG$3,1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
[null,null,"PAGAMENTO DA DEPRECIAÇÃO"]
[null,"CÓD.","ITEM","DESCRIÇÃO","QUANT ANUAL POR POSTO","CONTA SIAFI","VALOR DE AQ.","% RESIDUAL","VIDA ÚTIL","DEP. MENSAL","CUSTO TOTAL","% MANUNT.","PREÇO TOTAL","FONTE","REFERÊNCIA"]
[]
[null,null,"F.001","Alicate eletricista de 8\", isolamento 1000V",1,"12311.01.99",68.959999999999994,0.1,10,{"$f":"G452*(1-H452)/(I452*12)","v":0.51719999999999999},{"$f":"J452*E452","v":0.51719999999999999},0.59379999999999999,{"$f":"ROUND(K452*(1+L452),2)","v":0.82},"Cotação",null,null,null,{"$f":"IF(SUM(Q$445:Q$447)>0,$M452*$E452,0)","v":0},null,{"$f":"IF(SUM(S$445:S$447)>0,$M452*$E452,0)","v":0},null,{"$f":"IF(SUM(U$445:U$447)>0,$M452*$E452,0)","v":0},null,{"$f":"IF(SUM(W$445:W$447)>0,$M452*$E452,0)","v":0},null,{"$f":"IF(SUM(Y$445:Y$447)>0,$M452*$E452,0)","v":0},null,{"$f":"IF(SUM(AA$445:AA$447)>0,$M452*$E452,0)","v":0},null,{"$f":"IF(SUM(AC$445:AC$447)>0,$M452*$E452,0)","v":0},null,{"$f":"IF(SUM(AE$445:AE$447)>0,$M452*$E452,0)","v":0},null,{"$f":"IF(SUM(AG$445:AG$447)>0,$M452*$E452,0)","v":0},null,{"$f":"IF(SUM(AI$445:AI$447)>0,$M452*$E452,0)","v":0},null,{"$f":"IF(SUM(AK$445:AK$447)>0,$M452*$E452,0)","v":0},null,{"$f":"IF(SUM(AM$445:AM$447)>0,$M452*$E452,0)","v":0},null,{"$f":"IF(SUM(AO$445:AO$447)>0,$M452*$E452,0)","v":0},null,{"$f":"IF(SUM(AQ$445:AQ$447)>0,$M452*$E452,0)","v":0},null,{"$f":"IF(SUM(AS$445:AS$447)>0,$M452*$E452,0)","v":0.82},null,{"$f":"IF(SUM(AU$445:AU$447)>0,$M452*$E452,0)","v":0},null,{"$f":"IF(SUM(AW$445:AW$447)>0,$M452*$E452,0)","v":0},null,{"$f":"IF(SUM(AY$445:AY$447)>0,$M452*$E452,0)","v":0},null,{"$f":"IF(SUM(BA$445:BA$447)>0,$M452*$E452,0)","v":0},null,{"$f":"IF(SUM(BC$445:BC$447)>0,$M452*$E452,0)","v":0},null,{"$f":"IF(SUM(BE$445:BE$447)>0,$M452*$E452,0)","v":0},null,{"$f":"IF(SUM(BG$445:BG$447)>0,$M452*$E452,0)","v":0},null,{"$f":"IF(SUM(BI$445:BI$447)>0,$M452*$E452,0)","v":0},null,{"$f":"IF(SUM(BK$445:BK$447)>0,$M452*$E452,0)","v":0},null,{"$f":"IF(SUM(BM$445:BM$447)>0,$M452*$E452,0)","v":0},null,{"$f":"IF(SUM(BO$445:BO$447)>0,$M452*$E452,0)","v":0},null,{"$f":"IF(SUM(BQ$445:BQ$447)>0,$M452*$E452,0)","v":0},null,{"$f":"IF(SUM(BS$445:BS$447)>0,$M452*$E452,0)","v":0},null,{"$f":"IF(SUM(BU$445:BU$447)>0,$M452*$E452,0)","v":0},null,{"$f":"IF(SUM(BW$445:BW$447)>0,$M452*$E452,0)","v":0},null,{"$f":"IF(SUM(BY$445:BY$447)>0,$M452*$E452,0)","v":0},null,{"$f":"IF(SUM(CA$445:CA$447)>0,$M452*$E452,0)","v":0},null,{"$f":"IF(SUM(CC$445:CC$447)>0,$M452*$E452,0)","v":0},null,{"$f":"IF(SUM(CE$445:CE$447)>0,$M452*$E452,0)","v":0},null,{"$f":"IF(SUM(CG$445:CG$447)>0,$M452*$E452,0)","v":0},null,{"$f":"IF(SUM(CI$445:CI$447)>0,$M452*$E452,0)","v":0},null,{"$f":"IF(SUM(CK$445:CK$447)>0,$M452*$E452,0)","v":0},null,{"$f":"IF(SUM(CM$445:CM$447)>0,$M452*$E452,0)","v":0},null,{"$f":"IF(SUM(CO$445:CO$447)>0,$M452*$E452,0)","v":0},null,{"$f":"IF(SUM(CQ$445:CQ$447)>0,$M452*$E452,0)","v":0},null,{"$f":"IF(SUM(CS$445:CS$447)>0,$M452*$E452,0)","v":0},null,{"$f":"IF(SUM(CU$445:CU$447)>0,$M452*$E452,0)","v":0},null,{"$f":"IF(SUM(CW$445:CW$447)>0,$M452*$E452,0)","v":0},null,{"$f":"IF(SUM(CY$445:CY$447)>0,$M452*$E452,0)","v":0},null,{"$f":"IF(SUM(DA$445:DA$447)>0,$M452*$E452,0)","v":0},null,{"$f":"IF(SUM(DC$445:DC$447)>0,$M452*$E452,0)","v":0},null,{"$f":"IF(SUM(DE$445:DE$447)>0,$M452*$E452,0)","v":0},null,{"$f":"IF(SUM(DG$445:DG$447)>0,$M452*$E452,0)","v":0},null,{"$f":"IF(SUM(DI$445:DI$447)>0,$M452*$E452,0)","v":0},null,{"$f":"IF(SUM(DK$445:DK$447)>0,$M452*$E452,0)","v":0},null,{"$f":"IF(SUM(DM$445:DM$447)>0,$M452*$E452,0)","v":0},null,{"$f":"IF(SUM(DO$445:DO$447)>0,$M452*$E452,0)","v":0},null,{"$f":"IF(SUM(DQ$445:DQ$447)>0,$M452*$E452,0)","v":0},null,{"$f":"IF(SUM(DS$445:DS$447)>0,$M452*$E452,0)","v":0},null,{"$f":"IF(SUM(DU$445:DU$447)>0,$M452*$E452,0)","v":0},null,{"$f":"IF(SUM(DW$445:DW$447)>0,$M452*$E452,0)","v":0},null,{"$f":"IF(SUM(DY$445:DY$447)>0,$M452*$E452,0)","v":0},null,{"$f":"IF(SUM(EA$445:EA$447)>0,$M452*$E452,0)","v":0},null,{"$f":"IF(SUM(EC$445:EC$447)>0,$M452*$E452,0)","v":0},null,{"$f":"IF(SUM(EE$445:EE$447)>0,$M452*$E452,0)","v":0},null,{"$f":"IF(SUM(EG$445:EG$447)>0,$M452*$E452,0)","v":0}]
[null,null,"F.002","Alicate de corte diagonal de 6\", isolamento 1000V",1,"12311.01.99",51.48,0.1,10,{"$f":"G453*(1-H453)/(I453*12)","v":0.3861},{"$f":"J453*E453","v":0.3861},0.59379999999999999,{"$f":"ROUND(K453*(1+L453),2)","v":0.62},"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0.62,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.003","Alicate bico meia-cana curto com corte 6\", isolamento 1000V",1,"12311.01.99",43.67,0.1,10,0.32752500000000001,0.32752500000000001,0.59379999999999999,0.52,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0.52,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.004","Detector de  tensão de operação de 90V a 1000V com indicador de tensão luminosa e sonora por aproximação ou continuidade.",1,"12311.01.99",72.680000000000007,0.1,10,0.54510000000000003,0.54510000000000003,0.59379999999999999,0.87,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0.87,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.005","Chave de fenda de 1/4\" x 6\" VDE isolada",1,"12311.01.99",24.88,0.1,10,0.18659999999999999,0.18659999999999999,0.59379999999999999,0.3,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0.3,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.006","Chave de fenda de 3/16\" x 6\" VDE ",1,"12311.01.99",23.17,0.1,10,0.17377500000000001,0.17377500000000001,0.59379999999999999,0.28000000000000003,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0.28000000000000003,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.007","Chave de fenda de 1/8\" x 4\" VDE ",1,"12311.01.99",29.2,0.1,10,0.219,0.219,0.59379999999999999,0.35,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0.35,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.008","Chave philips de 1/4\" x 6\" VDE ",1,"12311.01.99",24.72,0.1,10,0.18540000000000001,0.18540000000000001,0.59379999999999999,0.3,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0.3,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.009","Chave philips de 3/16\" x 6\" VDE ",1,"12311.01.99",28.19,0.1,10,0.21142500000000003,0.21142500000000003,0.59379999999999999,0.34,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0.34,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.010","Chave combinada boca (fixa) e estrela 11 mm",1,"12311.01.99",22.64,0.1,10,0.16980000000000001,0.16980000000000001,0.59379999999999999,0.27,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0.27,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.011","Chave combinada boca (fixa) e estrela 13 mm",1,"12311.01.99",29.07,0.1,10,0.218025,0.218025,0.59379999999999999,0.35,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0.35,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.012","Chave combinada boca (fixa) e estrela 14 mm",1,"12311.01.99",30.36,0.1,10,0.22770000000000001,0.22770000000000001,0.59379999999999999,0.36,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0.36,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.013","Chave canhão 11 mm",1,"12311.01.99",27.83,0.1,10,0.20872499999999999,0.20872499999999999,0.59379999999999999,0.33,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0.33,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.018","CHAVE ISOLADA AJUSTÁVEL 1000V 8'' ",1,"12311.01.99",241.12,0.1,10,1.8084,1.8084,0.59379999999999999,2.88,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,2.88,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.020","Alicate Bomba D'Água com cabo Isolado de 12\"",1,"12311.01.99",119.37,0.1,10,{"$f":"G466*(1-H466)/(I466*12)","v":0.89527500000000004},{"$f":"J466*E466","v":0.89527500000000004},0.59379999999999999,{"$f":"ROUND(K466*(1+L466),2)","v":1.43},"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,1.43,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.022","Chave de fenda cotoco 1/4\" x 1.1/2\"  ",1,"12311.01.99",12.41,0.1,10,9.3075000000000005E-2,9.3075000000000005E-2,0.59379999999999999,0.15,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0.15,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.024","Chave philips cotoco 1/4 1.1/2\"  ",1,"12311.01.99",10.89,0.1,10,8.1674999999999998E-2,8.1674999999999998E-2,0.59379999999999999,0.13,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0.13,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.025","Faca desencapadora de cabos curva VDE isolada  ",1,"12311.01.99",118.81,0.1,10,0.89107500000000006,0.89107500000000006,0.59379999999999999,1.42,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,1.42,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.026","Lanterna LED de cabeça recarregável  ",1,"12311.01.99",104.96,0.1,10,0.78720000000000001,0.78720000000000001,0.59379999999999999,1.25,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,1.25,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.028","Alicate amperimétrico com múltiplas funções, digital, corrente até 400A, precisão de 1,5%, tensão até 600 V AC, precisão de 1%, TRUE RMS, resistência até 4Mohm, precisão de 1%",1,"12311.01.99",897.84,0.1,10,6.7338000000000005,6.7338000000000005,0.59379999999999999,10.73,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,10.73,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.029","Alicate de pressão tipo grip 230mm",1,"12311.01.99",80.16,0.1,10,0.60120000000000007,0.60120000000000007,0.59379999999999999,0.96,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0.96,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.056","Sugador de solda com protetor",1,"12311.01.99",36.409999999999997,0.1,10,0.27307500000000001,0.27307500000000001,0.59379999999999999,0.44,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0.44,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.057","Alicate Bico Meia Cana Longo com corte de 7.1/2’’ ",1,"12311.01.99",79.040000000000006,0.1,10,0.5928000000000001,0.5928000000000001,0.59379999999999999,0.94,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0.94,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.058","Ferro de solda 50W 220V – Hikari",1,"12311.01.99",58.91,0.1,10,0.44182499999999997,0.44182499999999997,0.59379999999999999,0.7,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0.7,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.059","Mala para ferramentas até 20 kg, em fiberglass, fechos com segredo, alça plástica anatômica, limitador de metal, prota documentos e bandeja para ferramentas",1,"12311.01.99",2447.4299999999998,0.1,10,18.355725,18.355725,0.59379999999999999,29.26,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,29.26,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.060","Alicate para Eletricista e Desencapador de Fios Vise-Grip de 8 Pol ",1,"12311.01.99",176.04,0.1,10,1.3203,1.3203,0.59379999999999999,2.1,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,2.1,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.061","Alicate de prensar (Crimpar) terminais tubulares ",1,"12311.01.99",313.77999999999997,0.1,10,2.3533499999999998,2.3533499999999998,0.59379999999999999,3.75,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,3.75,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.062","Alicate para prensar (crimpar) terminal isolado  ",1,"12311.01.99",349.63,0.1,10,2.6222250000000003,2.6222250000000003,0.59379999999999999,4.18,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,4.18,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.063","Jogo Chave Hexagonal Abaulada 7/64\" a 3/8\" com 9 Peças",1,"12311.01.99",85.28,0.1,10,0.63960000000000006,0.63960000000000006,0.59379999999999999,1.02,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,1.02,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.064","Jogo de chave de relojoeiro, com 6 peças, duas chaves phillips e quatro chaves de fenda",1,"12311.01.99",34.44,0.1,10,0.25829999999999997,0.25829999999999997,0.59379999999999999,0.41,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0.41,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.065","Jogo de chave Torx, com suporte tipo canivete, com 8 peças (T6, T7, T8, T9, T10, T15, T20 e T25)  ",1,"12311.01.99",189.92,0.1,10,1.4243999999999999,1.4243999999999999,0.59379999999999999,2.27,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,2.27,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.066","Alicate de bico curvo, com 7 1/2\",  isolamento de 1000V",1,"12311.01.99",121.76,0.1,10,0.91320000000000001,0.91320000000000001,0.59379999999999999,1.46,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,1.46,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.067","Jogo de Chave Combinada boca e estrela 6 a 22mm ",1,"12311.01.99",227.73,0.1,10,1.707975,1.707975,0.59379999999999999,2.72,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,2.72,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.068","Jogo de Chave Hexagonal Abaulada em Milímetros com 9 Peças  ",1,"12311.01.99",86.98,0.1,10,0.6523500000000001,0.6523500000000001,0.59379999999999999,1.04,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,1.04,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.069","Chave de fenda 3/8\"x 8’’ VDE isolada  ",1,"12311.01.99",30.9,0.1,10,0.23174999999999998,0.23174999999999998,0.59379999999999999,0.37,"Cotação",null,null,null,0,null,{"$f":"IF(SUM(S$445:S$447)>0,$M486*$E486,0)","v":0},null,{"$f":"IF(SUM(U$445:U$447)>0,$M486*$E486,0)","v":0},null,{"$f":"IF(SUM(W$445:W$447)>0,$M486*$E486,0)","v":0},null,{"$f":"IF(SUM(Y$445:Y$447)>0,$M486*$E486,0)","v":0},null,{"$f":"IF(SUM(AA$445:AA$447)>0,$M486*$E486,0)","v":0},null,{"$f":"IF(SUM(AC$445:AC$447)>0,$M486*$E486,0)","v":0},null,{"$f":"IF(SUM(AE$445:AE$447)>0,$M486*$E486,0)","v":0},null,{"$f":"IF(SUM(AG$445:AG$447)>0,$M486*$E486,0)","v":0},null,{"$f":"IF(SUM(AI$445:AI$447)>0,$M486*$E486,0)","v":0},null,{"$f":"IF(SUM(AK$445:AK$447)>0,$M486*$E486,0)","v":0},null,{"$f":"IF(SUM(AM$445:AM$447)>0,$M486*$E486,0)","v":0},null,{"$f":"IF(SUM(AO$445:AO$447)>0,$M486*$E486,0)","v":0},null,{"$f":"IF(SUM(AQ$445:AQ$447)>0,$M486*$E486,0)","v":0},null,{"$f":"IF(SUM(AS$445:AS$447)>0,$M486*$E486,0)","v":0.37},null,{"$f":"IF(SUM(AU$445:AU$447)>0,$M486*$E486,0)","v":0},null,{"$f":"IF(SUM(AW$445:AW$447)>0,$M486*$E486,0)","v":0},null,{"$f":"IF(SUM(AY$445:AY$447)>0,$M486*$E486,0)","v":0},null,{"$f":"IF(SUM(BA$445:BA$447)>0,$M486*$E486,0)","v":0},null,{"$f":"IF(SUM(BC$445:BC$447)>0,$M486*$E486,0)","v":0},null,{"$f":"IF(SUM(BE$445:BE$447)>0,$M486*$E486,0)","v":0},null,{"$f":"IF(SUM(BG$445:BG$447)>0,$M486*$E486,0)","v":0},null,{"$f":"IF(SUM(BI$445:BI$447)>0,$M486*$E486,0)","v":0},null,{"$f":"IF(SUM(BK$445:BK$447)>0,$M486*$E486,0)","v":0},null,{"$f":"IF(SUM(BM$445:BM$447)>0,$M486*$E486,0)","v":0},null,{"$f":"IF(SUM(BO$445:BO$447)>0,$M486*$E486,0)","v":0},null,{"$f":"IF(SUM(BQ$445:BQ$447)>0,$M486*$E486,0)","v":0},null,{"$f":"IF(SUM(BS$445:BS$447)>0,$M486*$E486,0)","v":0},null,{"$f":"IF(SUM(BU$445:BU$447)>0,$M486*$E486,0)","v":0},null,{"$f":"IF(SUM(BW$445:BW$447)>0,$M486*$E486,0)","v":0},null,{"$f":"IF(SUM(BY$445:BY$447)>0,$M486*$E486,0)","v":0},null,{"$f":"IF(SUM(CA$445:CA$447)>0,$M486*$E486,0)","v":0},null,{"$f":"IF(SUM(CC$445:CC$447)>0,$M486*$E486,0)","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.070","Jogo de Chaves Canhão tipo Industrial com 10 Peças de 4 a 13mm ",1,"12311.01.99",238.11,0.1,10,{"$f":"G487*(1-H487)/(I487*12)","v":1.785825},{"$f":"J487*E487","v":1.785825},0.59379999999999999,{"$f":"ROUND(K487*(1+L487),2)","v":2.85},"Cotação",null,null,null,{"$f":"IF(SUM(Q$445:Q$447)>0,$M487*$E487,0)","v":0},null,{"$f":"IF(SUM(S$445:S$447)>0,$M487*$E487,0)","v":0},null,{"$f":"IF(SUM(U$445:U$447)>0,$M487*$E487,0)","v":0},null,{"$f":"IF(SUM(W$445:W$447)>0,$M487*$E487,0)","v":0},null,{"$f":"IF(SUM(Y$445:Y$447)>0,$M487*$E487,0)","v":0},null,{"$f":"IF(SUM(AA$445:AA$447)>0,$M487*$E487,0)","v":0},null,{"$f":"IF(SUM(AC$445:AC$447)>0,$M487*$E487,0)","v":0},null,{"$f":"IF(SUM(AE$445:AE$447)>0,$M487*$E487,0)","v":0},null,{"$f":"IF(SUM(AG$445:AG$447)>0,$M487*$E487,0)","v":0},null,{"$f":"IF(SUM(AI$445:AI$447)>0,$M487*$E487,0)","v":0},null,{"$f":"IF(SUM(AK$445:AK$447)>0,$M487*$E487,0)","v":0},null,{"$f":"IF(SUM(AM$445:AM$447)>0,$M487*$E487,0)","v":0},null,{"$f":"IF(SUM(AO$445:AO$447)>0,$M487*$E487,0)","v":0},null,{"$f":"IF(SUM(AQ$445:AQ$447)>0,$M487*$E487,0)","v":0},null,{"$f":"IF(SUM(AS$445:AS$447)>0,$M487*$E487,0)","v":2.85},null,{"$f":"IF(SUM(AU$445:AU$447)>0,$M487*$E487,0)","v":0},null,{"$f":"IF(SUM(AW$445:AW$447)>0,$M487*$E487,0)","v":0},null,{"$f":"IF(SUM(AY$445:AY$447)>0,$M487*$E487,0)","v":0},null,{"$f":"IF(SUM(BA$445:BA$447)>0,$M487*$E487,0)","v":0},null,{"$f":"IF(SUM(BC$445:BC$447)>0,$M487*$E487,0)","v":0},null,{"$f":"IF(SUM(BE$445:BE$447)>0,$M487*$E487,0)","v":0},null,{"$f":"IF(SUM(BG$445:BG$447)>0,$M487*$E487,0)","v":0},null,{"$f":"IF(SUM(BI$445:BI$447)>0,$M487*$E487,0)","v":0},null,{"$f":"IF(SUM(BK$445:BK$447)>0,$M487*$E487,0)","v":0},null,{"$f":"IF(SUM(BM$445:BM$447)>0,$M487*$E487,0)","v":0},null,{"$f":"IF(SUM(BO$445:BO$447)>0,$M487*$E487,0)","v":0},null,{"$f":"IF(SUM(BQ$445:BQ$447)>0,$M487*$E487,0)","v":0},null,{"$f":"IF(SUM(BS$445:BS$447)>0,$M487*$E487,0)","v":0},null,{"$f":"IF(SUM(BU$445:BU$447)>0,$M487*$E487,0)","v":0},null,{"$f":"IF(SUM(BW$445:BW$447)>0,$M487*$E487,0)","v":0},null,{"$f":"IF(SUM(BY$445:BY$447)>0,$M487*$E487,0)","v":0},null,{"$f":"IF(SUM(CA$445:CA$447)>0,$M487*$E487,0)","v":0},null,{"$f":"IF(SUM(CC$445:CC$447)>0,$M487*$E487,0)","v":0},null,{"$f":"IF(SUM(CE$445:CE$447)>0,$M487*$E487,0)","v":0},null,{"$f":"IF(SUM(CG$445:CG$447)>0,$M487*$E487,0)","v":0},null,{"$f":"IF(SUM(CI$445:CI$447)>0,$M487*$E487,0)","v":0},null,{"$f":"IF(SUM(CK$445:CK$447)>0,$M487*$E487,0)","v":0},null,{"$f":"IF(SUM(CM$445:CM$447)>0,$M487*$E487,0)","v":0},null,{"$f":"IF(SUM(CO$445:CO$447)>0,$M487*$E487,0)","v":0},null,{"$f":"IF(SUM(CQ$445:CQ$447)>0,$M487*$E487,0)","v":0},null,{"$f":"IF(SUM(CS$445:CS$447)>0,$M487*$E487,0)","v":0},null,{"$f":"IF(SUM(CU$445:CU$447)>0,$M487*$E487,0)","v":0},null,{"$f":"IF(SUM(CW$445:CW$447)>0,$M487*$E487,0)","v":0},null,{"$f":"IF(SUM(CY$445:CY$447)>0,$M487*$E487,0)","v":0},null,{"$f":"IF(SUM(DA$445:DA$447)>0,$M487*$E487,0)","v":0},null,{"$f":"IF(SUM(DC$445:DC$447)>0,$M487*$E487,0)","v":0},null,{"$f":"IF(SUM(DE$445:DE$447)>0,$M487*$E487,0)","v":0},null,{"$f":"IF(SUM(DG$445:DG$447)>0,$M487*$E487,0)","v":0},null,{"$f":"IF(SUM(DI$445:DI$447)>0,$M487*$E487,0)","v":0},null,{"$f":"IF(SUM(DK$445:DK$447)>0,$M487*$E487,0)","v":0},null,{"$f":"IF(SUM(DM$445:DM$447)>0,$M487*$E487,0)","v":0},null,{"$f":"IF(SUM(DO$445:DO$447)>0,$M487*$E487,0)","v":0},null,{"$f":"IF(SUM(DQ$445:DQ$447)>0,$M487*$E487,0)","v":0},null,{"$f":"IF(SUM(DS$445:DS$447)>0,$M487*$E487,0)","v":0},null,{"$f":"IF(SUM(DU$445:DU$447)>0,$M487*$E487,0)","v":0},null,{"$f":"IF(SUM(DW$445:DW$447)>0,$M487*$E487,0)","v":0},null,{"$f":"IF(SUM(DY$445:DY$447)>0,$M487*$E487,0)","v":0},null,{"$f":"IF(SUM(EA$445:EA$447)>0,$M487*$E487,0)","v":0},null,{"$f":"IF(SUM(EC$445:EC$447)>0,$M487*$E487,0)","v":0},null,{"$f":"IF(SUM(EE$445:EE$447)>0,$M487*$E487,0)","v":0},null,{"$f":"IF(SUM(EG$445:EG$447)>0,$M487*$E487,0)","v":0}]
[null,null,"F.071","Alicate amperimétrico digital pequeno, dimensões: 155(A) x 50(L) x 25(P)mm;corrente faixa 2A-20A-200A, precisão de 3% ",1,"12311.01.99",244.96,0.1,10,1.8371999999999999,1.8371999999999999,0.59379999999999999,2.93,"Cotação",null,null,null,0,null,{"$f":"IF(SUM(S$445:S$447)>0,$M488*$E488,0)","v":0},null,{"$f":"IF(SUM(U$445:U$447)>0,$M488*$E488,0)","v":0},null,{"$f":"IF(SUM(W$445:W$447)>0,$M488*$E488,0)","v":0},null,{"$f":"IF(SUM(Y$445:Y$447)>0,$M488*$E488,0)","v":0},null,{"$f":"IF(SUM(AA$445:AA$447)>0,$M488*$E488,0)","v":0},null,{"$f":"IF(SUM(AC$445:AC$447)>0,$M488*$E488,0)","v":0},null,{"$f":"IF(SUM(AE$445:AE$447)>0,$M488*$E488,0)","v":0},null,{"$f":"IF(SUM(AG$445:AG$447)>0,$M488*$E488,0)","v":0},null,{"$f":"IF(SUM(AI$445:AI$447)>0,$M488*$E488,0)","v":0},null,{"$f":"IF(SUM(AK$445:AK$447)>0,$M488*$E488,0)","v":0},null,{"$f":"IF(SUM(AM$445:AM$447)>0,$M488*$E488,0)","v":0},null,{"$f":"IF(SUM(AO$445:AO$447)>0,$M488*$E488,0)","v":0},null,{"$f":"IF(SUM(AQ$445:AQ$447)>0,$M488*$E488,0)","v":0},null,{"$f":"IF(SUM(AS$445:AS$447)>0,$M488*$E488,0)","v":2.93},null,{"$f":"IF(SUM(AU$445:AU$447)>0,$M488*$E488,0)","v":0},null,{"$f":"IF(SUM(AW$445:AW$447)>0,$M488*$E488,0)","v":0},null,{"$f":"IF(SUM(AY$445:AY$447)>0,$M488*$E488,0)","v":0},null,{"$f":"IF(SUM(BA$445:BA$447)>0,$M488*$E488,0)","v":0},null,{"$f":"IF(SUM(BC$445:BC$447)>0,$M488*$E488,0)","v":0},null,{"$f":"IF(SUM(BE$445:BE$447)>0,$M488*$E488,0)","v":0},null,{"$f":"IF(SUM(BG$445:BG$447)>0,$M488*$E488,0)","v":0},null,{"$f":"IF(SUM(BI$445:BI$447)>0,$M488*$E488,0)","v":0},null,{"$f":"IF(SUM(BK$445:BK$447)>0,$M488*$E488,0)","v":0},null,{"$f":"IF(SUM(BM$445:BM$447)>0,$M488*$E488,0)","v":0},null,{"$f":"IF(SUM(BO$445:BO$447)>0,$M488*$E488,0)","v":0},null,{"$f":"IF(SUM(BQ$445:BQ$447)>0,$M488*$E488,0)","v":0},null,{"$f":"IF(SUM(BS$445:BS$447)>0,$M488*$E488,0)","v":0},null,{"$f":"IF(SUM(BU$445:BU$447)>0,$M488*$E488,0)","v":0},null,{"$f":"IF(SUM(BW$445:BW$447)>0,$M488*$E488,0)","v":0},null,{"$f":"IF(SUM(BY$445:BY$447)>0,$M488*$E488,0)","v":0},null,{"$f":"IF(SUM(CA$445:CA$447)>0,$M488*$E488,0)","v":0},null,{"$f":"IF(SUM(CC$445:CC$447)>0,$M488*$E488,0)","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.072","Fasímetro digital, categoria II 600V, indicação de sequência de fases e fase aberta ",1,"12311.01.99",801.03,0.1,10,6.0077249999999998,6.0077249999999998,0.59379999999999999,9.58,"Cotação",null,null,null,0,null,{"$f":"IF(SUM(S$445:S$447)>0,$M489*$E489,0)","v":0},null,{"$f":"IF(SUM(U$445:U$447)>0,$M489*$E489,0)","v":0},null,{"$f":"IF(SUM(W$445:W$447)>0,$M489*$E489,0)","v":0},null,{"$f":"IF(SUM(Y$445:Y$447)>0,$M489*$E489,0)","v":0},null,{"$f":"IF(SUM(AA$445:AA$447)>0,$M489*$E489,0)","v":0},null,{"$f":"IF(SUM(AC$445:AC$447)>0,$M489*$E489,0)","v":0},null,{"$f":"IF(SUM(AE$445:AE$447)>0,$M489*$E489,0)","v":0},null,{"$f":"IF(SUM(AG$445:AG$447)>0,$M489*$E489,0)","v":0},null,{"$f":"IF(SUM(AI$445:AI$447)>0,$M489*$E489,0)","v":0},null,{"$f":"IF(SUM(AK$445:AK$447)>0,$M489*$E489,0)","v":0},null,{"$f":"IF(SUM(AM$445:AM$447)>0,$M489*$E489,0)","v":0},null,{"$f":"IF(SUM(AO$445:AO$447)>0,$M489*$E489,0)","v":0},null,{"$f":"IF(SUM(AQ$445:AQ$447)>0,$M489*$E489,0)","v":0},null,{"$f":"IF(SUM(AS$445:AS$447)>0,$M489*$E489,0)","v":9.58},null,{"$f":"IF(SUM(AU$445:AU$447)>0,$M489*$E489,0)","v":0},null,{"$f":"IF(SUM(AW$445:AW$447)>0,$M489*$E489,0)","v":0},null,{"$f":"IF(SUM(AY$445:AY$447)>0,$M489*$E489,0)","v":0},null,{"$f":"IF(SUM(BA$445:BA$447)>0,$M489*$E489,0)","v":0},null,{"$f":"IF(SUM(BC$445:BC$447)>0,$M489*$E489,0)","v":0},null,{"$f":"IF(SUM(BE$445:BE$447)>0,$M489*$E489,0)","v":0},null,{"$f":"IF(SUM(BG$445:BG$447)>0,$M489*$E489,0)","v":0},null,{"$f":"IF(SUM(BI$445:BI$447)>0,$M489*$E489,0)","v":0},null,{"$f":"IF(SUM(BK$445:BK$447)>0,$M489*$E489,0)","v":0},null,{"$f":"IF(SUM(BM$445:BM$447)>0,$M489*$E489,0)","v":0},null,{"$f":"IF(SUM(BO$445:BO$447)>0,$M489*$E489,0)","v":0},null,{"$f":"IF(SUM(BQ$445:BQ$447)>0,$M489*$E489,0)","v":0},null,{"$f":"IF(SUM(BS$445:BS$447)>0,$M489*$E489,0)","v":0},null,{"$f":"IF(SUM(BU$445:BU$447)>0,$M489*$E489,0)","v":0},null,{"$f":"IF(SUM(BW$445:BW$447)>0,$M489*$E489,0)","v":0},null,{"$f":"IF(SUM(BY$445:BY$447)>0,$M489*$E489,0)","v":0},null,{"$f":"IF(SUM(CA$445:CA$447)>0,$M489*$E489,0)","v":0},null,{"$f":"IF(SUM(CC$445:CC$447)>0,$M489*$E489,0)","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
[]
[null,null,"CATEGORIAS",null,"QUANTIDADE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,16,{"$f":"HLOOKUP($C494,'Dados Gerais'!$D$6:$BI$11,6)","v":"TÉCNICO DE MANUTENÇÃO DE INSTALAÇÕES HIDROSSANITÁRIAS"},{"$f":"HLOOKUP($C494,'Dados Gerais'!$D$6:$BI$15,10)","v":6},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C494=Q$3,1,0)","v":0},null,{"$f":"IF($C494=S$3,1,0)","v":0},null,{"$f":"IF($C494=U$3,1,0)","v":0},null,{"$f":"IF($C494=W$3,1,0)","v":0},null,{"$f":"IF($C494=Y$3,1,0)","v":0},null,{"$f":"IF($C494=AA$3,1,0)","v":0},null,{"$f":"IF($C494=AC$3,1,0)","v":0},null,{"$f":"IF($C494=AE$3,1,0)","v":0},null,{"$f":"IF($C494=AG$3,1,0)","v":0},null,{"$f":"IF($C494=AI$3,1,0)","v":0},null,{"$f":"IF($C494=AK$3,1,0)","v":0},null,{"$f":"IF($C494=AM$3,1,0)","v":0},null,{"$f":"IF($C494=AO$3,1,0)","v":0},null,{"$f":"IF($C494=AQ$3,1,0)","v":0},null,{"$f":"IF($C494=AS$3,1,0)","v":0},null,{"$f":"IF($C494=AU$3,1,0)","v":1},null,{"$f":"IF($C494=AW$3,1,0)","v":0},null,{"$f":"IF($C494=AY$3,1,0)","v":0},null,{"$f":"IF($C494=BA$3,1,0)","v":0},null,{"$f":"IF($C494=BC$3,1,0)","v":0},null,{"$f":"IF($C494=BE$3,1,0)","v":0},null,{"$f":"IF($C494=BG$3,1,0)","v":0},null,{"$f":"IF($C494=BI$3,1,0)","v":0},null,{"$f":"IF($C494=BK$3,1,0)","v":0},null,{"$f":"IF($C494=BM$3,1,0)","v":0},null,{"$f":"IF($C494=BO$3,1,0)","v":0},null,{"$f":"IF($C494=BQ$3,1,0)","v":0},null,{"$f":"IF($C494=BS$3,1,0)","v":0},null,{"$f":"IF($C494=BU$3,1,0)","v":0},null,{"$f":"IF($C494=BW$3,1,0)","v":0},null,{"$f":"IF($C494=BY$3,1,0)","v":0},null,{"$f":"IF($C494=CA$3,1,0)","v":0},null,{"$f":"IF($C494=CC$3,1,0)","v":0},null,{"$f":"IF($C494=CE$3,1,0)","v":0},null,{"$f":"IF($C494=CG$3,1,0)","v":0},null,{"$f":"IF($C494=CI$3,1,0)","v":0},null,{"$f":"IF($C494=CK$3,1,0)","v":0},null,{"$f":"IF($C494=CM$3,1,0)","v":0},null,{"$f":"IF($C494=CO$3,1,0)","v":0},null,{"$f":"IF($C494=CQ$3,1,0)","v":0},null,{"$f":"IF($C494=CS$3,1,0)","v":0},null,{"$f":"IF($C494=CU$3,1,0)","v":0},null,{"$f":"IF($C494=CW$3,1,0)","v":0},null,{"$f":"IF($C494=CY$3,1,0)","v":0},null,{"$f":"IF($C494=DA$3,1,0)","v":0},null,{"$f":"IF($C494=DC$3,1,0)","v":0},null,{"$f":"IF($C494=DE$3,1,0)","v":0},null,{"$f":"IF($C494=DG$3,1,0)","v":0},null,{"$f":"IF($C494=DI$3,1,0)","v":0},null,{"$f":"IF($C494=DK$3,1,0)","v":0},null,{"$f":"IF($C494=DM$3,1,0)","v":0},null,{"$f":"IF($C494=DO$3,1,0)","v":0},null,{"$f":"IF($C494=DQ$3,1,0)","v":0},null,{"$f":"IF($C494=DS$3,1,0)","v":0},null,{"$f":"IF($C494=DU$3,1,0)","v":0},null,{"$f":"IF($C494=DW$3,1,0)","v":0},null,{"$f":"IF($C494=DY$3,1,0)","v":0},null,{"$f":"IF($C494=EA$3,1,0)","v":0},null,{"$f":"IF($C494=EC$3,1,0)","v":0},null,{"$f":"IF($C494=EE$3,1,0)","v":0},null,{"$f":"IF($C494=EG$3,1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
[null,null,"PAGAMENTO DA DEPRECIAÇÃO"]
[null,"CÓD.","ITEM","DESCRIÇÃO","QUANT ANUAL POR POSTO","CONTA SIAFI","VALOR DE AQ.","% RESIDUAL","VIDA ÚTIL","DEP. MENSAL","CUSTO TOTAL","% MANUNT.","PREÇO TOTAL","FONTE","REFERÊNCIA"]
[]
[null,null,"F.017","Trena de aço de 5m",1,"12311.01.99",25.73,0.1,10,{"$f":"G500*(1-H500)/(I500*12)","v":0.19297500000000001},{"$f":"J500*E500","v":0.19297500000000001},0.59379999999999999,{"$f":"ROUND(K500*(1+L500),2)","v":0.31},"Cotação",null,null,null,{"$f":"IF(SUM(Q$493:Q$495)>0,$M500*$E500,0)","v":0},null,{"$f":"IF(SUM(S$493:S$495)>0,$M500*$E500,0)","v":0},null,{"$f":"IF(SUM(U$493:U$495)>0,$M500*$E500,0)","v":0},null,{"$f":"IF(SUM(W$493:W$495)>0,$M500*$E500,0)","v":0},null,{"$f":"IF(SUM(Y$493:Y$495)>0,$M500*$E500,0)","v":0},null,{"$f":"IF(SUM(AA$493:AA$495)>0,$M500*$E500,0)","v":0},null,{"$f":"IF(SUM(AC$493:AC$495)>0,$M500*$E500,0)","v":0},null,{"$f":"IF(SUM(AE$493:AE$495)>0,$M500*$E500,0)","v":0},null,{"$f":"IF(SUM(AG$493:AG$495)>0,$M500*$E500,0)","v":0},null,{"$f":"IF(SUM(AI$493:AI$495)>0,$M500*$E500,0)","v":0},null,{"$f":"IF(SUM(AK$493:AK$495)>0,$M500*$E500,0)","v":0},null,{"$f":"IF(SUM(AM$493:AM$495)>0,$M500*$E500,0)","v":0},null,{"$f":"IF(SUM(AO$493:AO$495)>0,$M500*$E500,0)","v":0},null,{"$f":"IF(SUM(AQ$493:AQ$495)>0,$M500*$E500,0)","v":0},null,{"$f":"IF(SUM(AS$493:AS$495)>0,$M500*$E500,0)","v":0},null,{"$f":"IF(SUM(AU$493:AU$495)>0,$M500*$E500,0)","v":0.31},null,{"$f":"IF(SUM(AW$493:AW$495)>0,$M500*$E500,0)","v":0},null,{"$f":"IF(SUM(AY$493:AY$495)>0,$M500*$E500,0)","v":0},null,{"$f":"IF(SUM(BA$493:BA$495)>0,$M500*$E500,0)","v":0},null,{"$f":"IF(SUM(BC$493:BC$495)>0,$M500*$E500,0)","v":0},null,{"$f":"IF(SUM(BE$493:BE$495)>0,$M500*$E500,0)","v":0},null,{"$f":"IF(SUM(BG$493:BG$495)>0,$M500*$E500,0)","v":0},null,{"$f":"IF(SUM(BI$493:BI$495)>0,$M500*$E500,0)","v":0},null,{"$f":"IF(SUM(BK$493:BK$495)>0,$M500*$E500,0)","v":0},null,{"$f":"IF(SUM(BM$493:BM$495)>0,$M500*$E500,0)","v":0},null,{"$f":"IF(SUM(BO$493:BO$495)>0,$M500*$E500,0)","v":0},null,{"$f":"IF(SUM(BQ$493:BQ$495)>0,$M500*$E500,0)","v":0},null,{"$f":"IF(SUM(BS$493:BS$495)>0,$M500*$E500,0)","v":0},null,{"$f":"IF(SUM(BU$493:BU$495)>0,$M500*$E500,0)","v":0},null,{"$f":"IF(SUM(BW$493:BW$495)>0,$M500*$E500,0)","v":0},null,{"$f":"IF(SUM(BY$493:BY$495)>0,$M500*$E500,0)","v":0},null,{"$f":"IF(SUM(CA$493:CA$495)>0,$M500*$E500,0)","v":0},null,{"$f":"IF(SUM(CC$493:CC$495)>0,$M500*$E500,0)","v":0},null,{"$f":"IF(SUM(CE$493:CE$495)>0,$M500*$E500,0)","v":0},null,{"$f":"IF(SUM(CG$493:CG$495)>0,$M500*$E500,0)","v":0},null,{"$f":"IF(SUM(CI$493:CI$495)>0,$M500*$E500,0)","v":0},null,{"$f":"IF(SUM(CK$493:CK$495)>0,$M500*$E500,0)","v":0},null,{"$f":"IF(SUM(CM$493:CM$495)>0,$M500*$E500,0)","v":0},null,{"$f":"IF(SUM(CO$493:CO$495)>0,$M500*$E500,0)","v":0},null,{"$f":"IF(SUM(CQ$493:CQ$495)>0,$M500*$E500,0)","v":0},null,{"$f":"IF(SUM(CS$493:CS$495)>0,$M500*$E500,0)","v":0},null,{"$f":"IF(SUM(CU$493:CU$495)>0,$M500*$E500,0)","v":0},null,{"$f":"IF(SUM(CW$493:CW$495)>0,$M500*$E500,0)","v":0},null,{"$f":"IF(SUM(CY$493:CY$495)>0,$M500*$E500,0)","v":0},null,{"$f":"IF(SUM(DA$493:DA$495)>0,$M500*$E500,0)","v":0},null,{"$f":"IF(SUM(DC$493:DC$495)>0,$M500*$E500,0)","v":0},null,{"$f":"IF(SUM(DE$493:DE$495)>0,$M500*$E500,0)","v":0},null,{"$f":"IF(SUM(DG$493:DG$495)>0,$M500*$E500,0)","v":0},null,{"$f":"IF(SUM(DI$493:DI$495)>0,$M500*$E500,0)","v":0},null,{"$f":"IF(SUM(DK$493:DK$495)>0,$M500*$E500,0)","v":0},null,{"$f":"IF(SUM(DM$493:DM$495)>0,$M500*$E500,0)","v":0},null,{"$f":"IF(SUM(DO$493:DO$495)>0,$M500*$E500,0)","v":0},null,{"$f":"IF(SUM(DQ$493:DQ$495)>0,$M500*$E500,0)","v":0},null,{"$f":"IF(SUM(DS$493:DS$495)>0,$M500*$E500,0)","v":0},null,{"$f":"IF(SUM(DU$493:DU$495)>0,$M500*$E500,0)","v":0},null,{"$f":"IF(SUM(DW$493:DW$495)>0,$M500*$E500,0)","v":0},null,{"$f":"IF(SUM(DY$493:DY$495)>0,$M500*$E500,0)","v":0},null,{"$f":"IF(SUM(EA$493:EA$495)>0,$M500*$E500,0)","v":0},null,{"$f":"IF(SUM(EC$493:EC$495)>0,$M500*$E500,0)","v":0},null,{"$f":"IF(SUM(EE$493:EE$495)>0,$M500*$E500,0)","v":0},null,{"$f":"IF(SUM(EG$493:EG$495)>0,$M500*$E500,0)","v":0}]
[null,null,"F.019","Arco de Serra para Metais 12 POL 305mm",1,"12311.01.99",78.95,0.1,10,{"$f":"G501*(1-H501)/(I501*12)","v":0.59212500000000001},{"$f":"J501*E501","v":0.59212500000000001},0.59379999999999999,{"$f":"ROUND(K501*(1+L501),2)","v":0.94},"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0.94,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.024","Chave philips cotoco 1/4 1.1/2\"  ",1,"12311.01.99",10.89,0.1,10,8.1674999999999998E-2,8.1674999999999998E-2,0.59379999999999999,0.13,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0.13,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.026","Lanterna LED de cabeça recarregável  ",1,"12311.01.99",104.96,0.1,10,0.78720000000000001,0.78720000000000001,0.59379999999999999,1.25,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,1.25,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.029","Alicate de pressão tipo grip 230mm",1,"12311.01.99",80.16,0.1,10,0.60120000000000007,0.60120000000000007,0.59379999999999999,0.96,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0.96,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.030","Alicate bomba d'água 12\" com reg. por canaleta",1,"12311.01.99",110.93,0.1,10,0.83197500000000002,0.83197500000000002,0.59379999999999999,1.33,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,1.33,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.031","Alicate de bico meia cana com cortador de 6\"",1,"12311.01.99",57.79,0.1,10,{"$f":"G506*(1-H506)/(I506*12)","v":0.433425},{"$f":"J506*E506","v":0.433425},0.59379999999999999,{"$f":"ROUND(K506*(1+L506),2)","v":0.69},"Cotação",null,null,null,{"$f":"IF(SUM(Q$493:Q$495)>0,$M506*$E506,0)","v":0},null,{"$f":"IF(SUM(S$493:S$495)>0,$M506*$E506,0)","v":0},null,{"$f":"IF(SUM(U$493:U$495)>0,$M506*$E506,0)","v":0},null,{"$f":"IF(SUM(W$493:W$495)>0,$M506*$E506,0)","v":0},null,{"$f":"IF(SUM(Y$493:Y$495)>0,$M506*$E506,0)","v":0},null,{"$f":"IF(SUM(AA$493:AA$495)>0,$M506*$E506,0)","v":0},null,{"$f":"IF(SUM(AC$493:AC$495)>0,$M506*$E506,0)","v":0},null,{"$f":"IF(SUM(AE$493:AE$495)>0,$M506*$E506,0)","v":0},null,{"$f":"IF(SUM(AG$493:AG$495)>0,$M506*$E506,0)","v":0},null,{"$f":"IF(SUM(AI$493:AI$495)>0,$M506*$E506,0)","v":0},null,{"$f":"IF(SUM(AK$493:AK$495)>0,$M506*$E506,0)","v":0},null,{"$f":"IF(SUM(AM$493:AM$495)>0,$M506*$E506,0)","v":0},null,{"$f":"IF(SUM(AO$493:AO$495)>0,$M506*$E506,0)","v":0},null,{"$f":"IF(SUM(AQ$493:AQ$495)>0,$M506*$E506,0)","v":0},null,{"$f":"IF(SUM(AS$493:AS$495)>0,$M506*$E506,0)","v":0},null,{"$f":"IF(SUM(AU$493:AU$495)>0,$M506*$E506,0)","v":0.69},null,{"$f":"IF(SUM(AW$493:AW$495)>0,$M506*$E506,0)","v":0},null,{"$f":"IF(SUM(AY$493:AY$495)>0,$M506*$E506,0)","v":0},null,{"$f":"IF(SUM(BA$493:BA$495)>0,$M506*$E506,0)","v":0},null,{"$f":"IF(SUM(BC$493:BC$495)>0,$M506*$E506,0)","v":0},null,{"$f":"IF(SUM(BE$493:BE$495)>0,$M506*$E506,0)","v":0},null,{"$f":"IF(SUM(BG$493:BG$495)>0,$M506*$E506,0)","v":0},null,{"$f":"IF(SUM(BI$493:BI$495)>0,$M506*$E506,0)","v":0},null,{"$f":"IF(SUM(BK$493:BK$495)>0,$M506*$E506,0)","v":0},null,{"$f":"IF(SUM(BM$493:BM$495)>0,$M506*$E506,0)","v":0},null,{"$f":"IF(SUM(BO$493:BO$495)>0,$M506*$E506,0)","v":0},null,{"$f":"IF(SUM(BQ$493:BQ$495)>0,$M506*$E506,0)","v":0},null,{"$f":"IF(SUM(BS$493:BS$495)>0,$M506*$E506,0)","v":0},null,{"$f":"IF(SUM(BU$493:BU$495)>0,$M506*$E506,0)","v":0},null,{"$f":"IF(SUM(BW$493:BW$495)>0,$M506*$E506,0)","v":0},null,{"$f":"IF(SUM(BY$493:BY$495)>0,$M506*$E506,0)","v":0},null,{"$f":"IF(SUM(CA$493:CA$495)>0,$M506*$E506,0)","v":0},null,{"$f":"IF(SUM(CC$493:CC$495)>0,$M506*$E506,0)","v":0},null,{"$f":"IF(SUM(CE$493:CE$495)>0,$M506*$E506,0)","v":0},null,{"$f":"IF(SUM(CG$493:CG$495)>0,$M506*$E506,0)","v":0},null,{"$f":"IF(SUM(CI$493:CI$495)>0,$M506*$E506,0)","v":0},null,{"$f":"IF(SUM(CK$493:CK$495)>0,$M506*$E506,0)","v":0},null,{"$f":"IF(SUM(CM$493:CM$495)>0,$M506*$E506,0)","v":0},null,{"$f":"IF(SUM(CO$493:CO$495)>0,$M506*$E506,0)","v":0},null,{"$f":"IF(SUM(CQ$493:CQ$495)>0,$M506*$E506,0)","v":0},null,{"$f":"IF(SUM(CS$493:CS$495)>0,$M506*$E506,0)","v":0},null,{"$f":"IF(SUM(CU$493:CU$495)>0,$M506*$E506,0)","v":0},null,{"$f":"IF(SUM(CW$493:CW$495)>0,$M506*$E506,0)","v":0},null,{"$f":"IF(SUM(CY$493:CY$495)>0,$M506*$E506,0)","v":0},null,{"$f":"IF(SUM(DA$493:DA$495)>0,$M506*$E506,0)","v":0},null,{"$f":"IF(SUM(DC$493:DC$495)>0,$M506*$E506,0)","v":0},null,{"$f":"IF(SUM(DE$493:DE$495)>0,$M506*$E506,0)","v":0},null,{"$f":"IF(SUM(DG$493:DG$495)>0,$M506*$E506,0)","v":0},null,{"$f":"IF(SUM(DI$493:DI$495)>0,$M506*$E506,0)","v":0},null,{"$f":"IF(SUM(DK$493:DK$495)>0,$M506*$E506,0)","v":0},null,{"$f":"IF(SUM(DM$493:DM$495)>0,$M506*$E506,0)","v":0},null,{"$f":"IF(SUM(DO$493:DO$495)>0,$M506*$E506,0)","v":0},null,{"$f":"IF(SUM(DQ$493:DQ$495)>0,$M506*$E506,0)","v":0},null,{"$f":"IF(SUM(DS$493:DS$495)>0,$M506*$E506,0)","v":0},null,{"$f":"IF(SUM(DU$493:DU$495)>0,$M506*$E506,0)","v":0},null,{"$f":"IF(SUM(DW$493:DW$495)>0,$M506*$E506,0)","v":0},null,{"$f":"IF(SUM(DY$493:DY$495)>0,$M506*$E506,0)","v":0},null,{"$f":"IF(SUM(EA$493:EA$495)>0,$M506*$E506,0)","v":0},null,{"$f":"IF(SUM(EC$493:EC$495)>0,$M506*$E506,0)","v":0},null,{"$f":"IF(SUM(EE$493:EE$495)>0,$M506*$E506,0)","v":0},null,{"$f":"IF(SUM(EG$493:EG$495)>0,$M506*$E506,0)","v":0}]
[null,null,"F.032","Alicate Universal de 8\" cromado",1,"12311.01.99",44.22,0.1,10,0.33165,0.33165,0.59379999999999999,0.53,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0.53,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.033","Cadeado 30mm ",1,"12311.01.99",29.99,0.1,10,0.22492499999999999,0.22492499999999999,0.59379999999999999,0.36,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0.36,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.034","Caixa para ferramentas tipo baú ou sanfonada com 3 gavetas, 50 x 20 x 16cm",1,"12311.01.99",95.75,0.1,10,0.71812500000000001,0.71812500000000001,0.59379999999999999,1.1399999999999999,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,1.1399999999999999,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.035","Chave de fenda 1/4\" x 1.1/2\"",1,"12311.01.99",13.82,0.1,10,0.10365000000000001,0.10365000000000001,0.59379999999999999,0.17,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0.17,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.036","Chave de fenda 5/16\" x 10\"",1,"12311.01.99",22.08,0.1,10,0.1656,0.1656,0.59379999999999999,0.26,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0.26,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.037","Chave de fenda 1/8 x 5\" ",1,"12311.01.99",12.07,0.1,10,9.0525000000000008E-2,9.0525000000000008E-2,0.59379999999999999,0.14000000000000001,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0.14000000000000001,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.038","Chave Phillips Ergonômica N3 1/4 x 8\"",1,"12311.01.99",22.57,0.1,10,0.16927500000000001,0.16927500000000001,0.59379999999999999,0.27,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0.27,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.039","Chave Phillips Ergonômica N3 5/16 x 8\"",1,"12311.01.99",25.18,0.1,10,0.18884999999999999,0.18884999999999999,0.59379999999999999,0.3,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0.3,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.040","Jogo de Chave hallen, longa, em argola, com 10 peças, de 4mm a 14mm ",1,"12311.01.99",82.73,0.1,10,0.62047500000000011,0.62047500000000011,0.59379999999999999,0.99,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0.99,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.041","Chave inglesa n°8 ",1,"12311.01.99",117.85,0.1,10,0.88387499999999997,0.88387499999999997,0.59379999999999999,1.41,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,1.41,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.042","Chave n°8 para tubos (tipo grifo)",1,"12311.01.99",75.25,0.1,10,0.56437500000000007,0.56437500000000007,0.59379999999999999,0.9,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0.9,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.043","Chave n°12 para tubos (tipo grifo)",1,"12311.01.99",140.22,0.1,10,1.05165,1.05165,0.59379999999999999,1.68,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,1.68,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.044","Chave n°14 para tubos (tipo grifo) ",1,"12311.01.99",151.88999999999999,0.1,10,1.139175,1.139175,0.59379999999999999,1.82,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,1.82,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.045","Martelo tipo bola, 300g",1,"12311.01.99",60.71,0.1,10,0.45532500000000004,0.45532500000000004,0.59379999999999999,0.73,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0.73,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.046","Nível de mão em alumínio com 12\"",1,"12311.01.99",36,0.1,10,0.26999999999999996,0.26999999999999996,0.59379999999999999,0.43,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0.43,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.047","Prumo de centro 200 g",1,"12311.01.99",21.11,0.1,10,0.15832499999999999,0.15832499999999999,0.59379999999999999,0.25,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0.25,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.048","Prumo inteiriço n° 5",1,"12311.01.99",32.51,0.1,10,0.24382500000000001,0.24382500000000001,0.59379999999999999,0.39,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0.39,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.049","Jogo de Chave Combinada 10 a 15mm",1,"12311.01.99",52.09,0.1,10,0.39067500000000005,0.39067500000000005,0.59379999999999999,0.62,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0.62,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.050","Lápis Carpinteiro ",1,"12311.01.99",2.29,0.1,10,1.7174999999999999E-2,1.7174999999999999E-2,0.59379999999999999,0.03,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0.03,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.051","Lima grosa com cabo de 8’’ ",1,"12311.01.99",45.78,0.1,10,0.34335000000000004,0.34335000000000004,0.59379999999999999,0.55000000000000004,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0.55000000000000004,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.052","Jogo de chave para reparo de válvula Deca/ Hidra",1,"12311.01.99",239.91,0.1,10,1.7993250000000001,1.7993250000000001,0.59379999999999999,2.87,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,2.87,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.053","Linha de pedreiro ",1,"12311.01.99",14.11,0.1,10,0.105825,0.105825,0.59379999999999999,0.17,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0.17,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.054","Estilete Corpo Plástico Reforçado 18mm",1,"12311.01.99",19.7,0.1,10,0.14774999999999999,0.14774999999999999,0.59379999999999999,0.24,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0.24,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.055","Corta Tubo Manual 3/16\" a 15/16\" Cobre/Latão/alumínio ",1,"12311.01.99",204.71,0.1,10,1.5353250000000001,1.5353250000000001,0.59379999999999999,2.4500000000000002,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,2.4500000000000002,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.076","Chave de Fenda 5/16 x 4\"",1,"12311.01.99",17.68,0.1,10,0.1326,0.1326,0.59379999999999999,0.21,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0.21,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
[]
[null,null,"CATEGORIAS",null,"QUANTIDADE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,17,{"$f":"HLOOKUP($C536,'Dados Gerais'!$D$6:$BI$11,6)","v":"BOMBEIRO HIDRÁULICO DE MANUTENÇÃO - PLANTONISTA DIURNO"},{"$f":"HLOOKUP($C536,'Dados Gerais'!$D$6:$BI$15,10)","v":4},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C536=Q$3,1,0)","v":0},null,{"$f":"IF($C536=S$3,1,0)","v":0},null,{"$f":"IF($C536=U$3,1,0)","v":0},null,{"$f":"IF($C536=W$3,1,0)","v":0},null,{"$f":"IF($C536=Y$3,1,0)","v":0},null,{"$f":"IF($C536=AA$3,1,0)","v":0},null,{"$f":"IF($C536=AC$3,1,0)","v":0},null,{"$f":"IF($C536=AE$3,1,0)","v":0},null,{"$f":"IF($C536=AG$3,1,0)","v":0},null,{"$f":"IF($C536=AI$3,1,0)","v":0},null,{"$f":"IF($C536=AK$3,1,0)","v":0},null,{"$f":"IF($C536=AM$3,1,0)","v":0},null,{"$f":"IF($C536=AO$3,1,0)","v":0},null,{"$f":"IF($C536=AQ$3,1,0)","v":0},null,{"$f":"IF($C536=AS$3,1,0)","v":0},null,{"$f":"IF($C536=AU$3,1,0)","v":0},null,{"$f":"IF($C536=AW$3,1,0)","v":1},null,{"$f":"IF($C536=AY$3,1,0)","v":0},null,{"$f":"IF($C536=BA$3,1,0)","v":0},null,{"$f":"IF($C536=BC$3,1,0)","v":0},null,{"$f":"IF($C536=BE$3,1,0)","v":0},null,{"$f":"IF($C536=BG$3,1,0)","v":0},null,{"$f":"IF($C536=BI$3,1,0)","v":0},null,{"$f":"IF($C536=BK$3,1,0)","v":0},null,{"$f":"IF($C536=BM$3,1,0)","v":0},null,{"$f":"IF($C536=BO$3,1,0)","v":0},null,{"$f":"IF($C536=BQ$3,1,0)","v":0},null,{"$f":"IF($C536=BS$3,1,0)","v":0},null,{"$f":"IF($C536=BU$3,1,0)","v":0},null,{"$f":"IF($C536=BW$3,1,0)","v":0},null,{"$f":"IF($C536=BY$3,1,0)","v":0},null,{"$f":"IF($C536=CA$3,1,0)","v":0},null,{"$f":"IF($C536=CC$3,1,0)","v":0},null,{"$f":"IF($C536=CE$3,1,0)","v":0},null,{"$f":"IF($C536=CG$3,1,0)","v":0},null,{"$f":"IF($C536=CI$3,1,0)","v":0},null,{"$f":"IF($C536=CK$3,1,0)","v":0},null,{"$f":"IF($C536=CM$3,1,0)","v":0},null,{"$f":"IF($C536=CO$3,1,0)","v":0},null,{"$f":"IF($C536=CQ$3,1,0)","v":0},null,{"$f":"IF($C536=CS$3,1,0)","v":0},null,{"$f":"IF($C536=CU$3,1,0)","v":0},null,{"$f":"IF($C536=CW$3,1,0)","v":0},null,{"$f":"IF($C536=CY$3,1,0)","v":0},null,{"$f":"IF($C536=DA$3,1,0)","v":0},null,{"$f":"IF($C536=DC$3,1,0)","v":0},null,{"$f":"IF($C536=DE$3,1,0)","v":0},null,{"$f":"IF($C536=DG$3,1,0)","v":0},null,{"$f":"IF($C536=DI$3,1,0)","v":0},null,{"$f":"IF($C536=DK$3,1,0)","v":0},null,{"$f":"IF($C536=DM$3,1,0)","v":0},null,{"$f":"IF($C536=DO$3,1,0)","v":0},null,{"$f":"IF($C536=DQ$3,1,0)","v":0},null,{"$f":"IF($C536=DS$3,1,0)","v":0},null,{"$f":"IF($C536=DU$3,1,0)","v":0},null,{"$f":"IF($C536=DW$3,1,0)","v":0},null,{"$f":"IF($C536=DY$3,1,0)","v":0},null,{"$f":"IF($C536=EA$3,1,0)","v":0},null,{"$f":"IF($C536=EC$3,1,0)","v":0},null,{"$f":"IF($C536=EE$3,1,0)","v":0},null,{"$f":"IF($C536=EG$3,1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
[null,null,"PAGAMENTO DA DEPRECIAÇÃO"]
[null,"CÓD.","ITEM","DESCRIÇÃO","QUANT ANUAL POR POSTO","CONTA SIAFI","VALOR DE AQ.","% RESIDUAL","VIDA ÚTIL","DEP. MENSAL","CUSTO TOTAL","% MANUNT.","PREÇO TOTAL","FONTE","REFERÊNCIA"]
[]
[null,null,"F.017","Trena de aço de 5m",1,"12311.01.99",25.73,0.1,10,{"$f":"G542*(1-H542)/(I542*12)","v":0.19297500000000001},{"$f":"J542*E542","v":0.19297500000000001},0.59379999999999999,{"$f":"ROUND(K542*(1+L542),2)","v":0.31},"Cotação",null,null,null,{"$f":"IF(SUM(Q$535:Q$537)>0,$M542*$E542,0)","v":0},null,{"$f":"IF(SUM(S$535:S$537)>0,$M542*$E542,0)","v":0},null,{"$f":"IF(SUM(U$535:U$537)>0,$M542*$E542,0)","v":0},null,{"$f":"IF(SUM(W$535:W$537)>0,$M542*$E542,0)","v":0},null,{"$f":"IF(SUM(Y$535:Y$537)>0,$M542*$E542,0)","v":0},null,{"$f":"IF(SUM(AA$535:AA$537)>0,$M542*$E542,0)","v":0},null,{"$f":"IF(SUM(AC$535:AC$537)>0,$M542*$E542,0)","v":0},null,{"$f":"IF(SUM(AE$535:AE$537)>0,$M542*$E542,0)","v":0},null,{"$f":"IF(SUM(AG$535:AG$537)>0,$M542*$E542,0)","v":0},null,{"$f":"IF(SUM(AI$535:AI$537)>0,$M542*$E542,0)","v":0},null,{"$f":"IF(SUM(AK$535:AK$537)>0,$M542*$E542,0)","v":0},null,{"$f":"IF(SUM(AM$535:AM$537)>0,$M542*$E542,0)","v":0},null,{"$f":"IF(SUM(AO$535:AO$537)>0,$M542*$E542,0)","v":0},null,{"$f":"IF(SUM(AQ$535:AQ$537)>0,$M542*$E542,0)","v":0},null,{"$f":"IF(SUM(AS$535:AS$537)>0,$M542*$E542,0)","v":0},null,{"$f":"IF(SUM(AU$535:AU$537)>0,$M542*$E542,0)","v":0},null,{"$f":"IF(SUM(AW$535:AW$537)>0,$M542*$E542,0)","v":0.31},null,{"$f":"IF(SUM(AY$535:AY$537)>0,$M542*$E542,0)","v":0},null,{"$f":"IF(SUM(BA$535:BA$537)>0,$M542*$E542,0)","v":0},null,{"$f":"IF(SUM(BC$535:BC$537)>0,$M542*$E542,0)","v":0},null,{"$f":"IF(SUM(BE$535:BE$537)>0,$M542*$E542,0)","v":0},null,{"$f":"IF(SUM(BG$535:BG$537)>0,$M542*$E542,0)","v":0},null,{"$f":"IF(SUM(BI$535:BI$537)>0,$M542*$E542,0)","v":0},null,{"$f":"IF(SUM(BK$535:BK$537)>0,$M542*$E542,0)","v":0},null,{"$f":"IF(SUM(BM$535:BM$537)>0,$M542*$E542,0)","v":0},null,{"$f":"IF(SUM(BO$535:BO$537)>0,$M542*$E542,0)","v":0},null,{"$f":"IF(SUM(BQ$535:BQ$537)>0,$M542*$E542,0)","v":0},null,{"$f":"IF(SUM(BS$535:BS$537)>0,$M542*$E542,0)","v":0},null,{"$f":"IF(SUM(BU$535:BU$537)>0,$M542*$E542,0)","v":0},null,{"$f":"IF(SUM(BW$535:BW$537)>0,$M542*$E542,0)","v":0},null,{"$f":"IF(SUM(BY$535:BY$537)>0,$M542*$E542,0)","v":0},null,{"$f":"IF(SUM(CA$535:CA$537)>0,$M542*$E542,0)","v":0},null,{"$f":"IF(SUM(CC$535:CC$537)>0,$M542*$E542,0)","v":0},null,{"$f":"IF(SUM(CE$535:CE$537)>0,$M542*$E542,0)","v":0},null,{"$f":"IF(SUM(CG$535:CG$537)>0,$M542*$E542,0)","v":0},null,{"$f":"IF(SUM(CI$535:CI$537)>0,$M542*$E542,0)","v":0},null,{"$f":"IF(SUM(CK$535:CK$537)>0,$M542*$E542,0)","v":0},null,{"$f":"IF(SUM(CM$535:CM$537)>0,$M542*$E542,0)","v":0},null,{"$f":"IF(SUM(CO$535:CO$537)>0,$M542*$E542,0)","v":0},null,{"$f":"IF(SUM(CQ$535:CQ$537)>0,$M542*$E542,0)","v":0},null,{"$f":"IF(SUM(CS$535:CS$537)>0,$M542*$E542,0)","v":0},null,{"$f":"IF(SUM(CU$535:CU$537)>0,$M542*$E542,0)","v":0},null,{"$f":"IF(SUM(CW$535:CW$537)>0,$M542*$E542,0)","v":0},null,{"$f":"IF(SUM(CY$535:CY$537)>0,$M542*$E542,0)","v":0},null,{"$f":"IF(SUM(DA$535:DA$537)>0,$M542*$E542,0)","v":0},null,{"$f":"IF(SUM(DC$535:DC$537)>0,$M542*$E542,0)","v":0},null,{"$f":"IF(SUM(DE$535:DE$537)>0,$M542*$E542,0)","v":0},null,{"$f":"IF(SUM(DG$535:DG$537)>0,$M542*$E542,0)","v":0},null,{"$f":"IF(SUM(DI$535:DI$537)>0,$M542*$E542,0)","v":0},null,{"$f":"IF(SUM(DK$535:DK$537)>0,$M542*$E542,0)","v":0},null,{"$f":"IF(SUM(DM$535:DM$537)>0,$M542*$E542,0)","v":0},null,{"$f":"IF(SUM(DO$535:DO$537)>0,$M542*$E542,0)","v":0},null,{"$f":"IF(SUM(DQ$535:DQ$537)>0,$M542*$E542,0)","v":0},null,{"$f":"IF(SUM(DS$535:DS$537)>0,$M542*$E542,0)","v":0},null,{"$f":"IF(SUM(DU$535:DU$537)>0,$M542*$E542,0)","v":0},null,{"$f":"IF(SUM(DW$535:DW$537)>0,$M542*$E542,0)","v":0},null,{"$f":"IF(SUM(DY$535:DY$537)>0,$M542*$E542,0)","v":0},null,{"$f":"IF(SUM(EA$535:EA$537)>0,$M542*$E542,0)","v":0},null,{"$f":"IF(SUM(EC$535:EC$537)>0,$M542*$E542,0)","v":0},null,{"$f":"IF(SUM(EE$535:EE$537)>0,$M542*$E542,0)","v":0},null,{"$f":"IF(SUM(EG$535:EG$537)>0,$M542*$E542,0)","v":0}]
[null,null,"F.019","Arco de Serra para Metais 12 POL 305mm",1,"12311.01.99",78.95,0.1,10,{"$f":"G543*(1-H543)/(I543*12)","v":0.59212500000000001},{"$f":"J543*E543","v":0.59212500000000001},0.59379999999999999,{"$f":"ROUND(K543*(1+L543),2)","v":0.94},"Cotação",null,null,null,{"$f":"IF(SUM(Q$535:Q$537)>0,$M543*$E543,0)","v":0},null,{"$f":"IF(SUM(S$535:S$537)>0,$M543*$E543,0)","v":0},null,{"$f":"IF(SUM(U$535:U$537)>0,$M543*$E543,0)","v":0},null,{"$f":"IF(SUM(W$535:W$537)>0,$M543*$E543,0)","v":0},null,{"$f":"IF(SUM(Y$535:Y$537)>0,$M543*$E543,0)","v":0},null,{"$f":"IF(SUM(AA$535:AA$537)>0,$M543*$E543,0)","v":0},null,{"$f":"IF(SUM(AC$535:AC$537)>0,$M543*$E543,0)","v":0},null,{"$f":"IF(SUM(AE$535:AE$537)>0,$M543*$E543,0)","v":0},null,{"$f":"IF(SUM(AG$535:AG$537)>0,$M543*$E543,0)","v":0},null,{"$f":"IF(SUM(AI$535:AI$537)>0,$M543*$E543,0)","v":0},null,{"$f":"IF(SUM(AK$535:AK$537)>0,$M543*$E543,0)","v":0},null,{"$f":"IF(SUM(AM$535:AM$537)>0,$M543*$E543,0)","v":0},null,{"$f":"IF(SUM(AO$535:AO$537)>0,$M543*$E543,0)","v":0},null,{"$f":"IF(SUM(AQ$535:AQ$537)>0,$M543*$E543,0)","v":0},null,{"$f":"IF(SUM(AS$535:AS$537)>0,$M543*$E543,0)","v":0},null,{"$f":"IF(SUM(AU$535:AU$537)>0,$M543*$E543,0)","v":0},null,{"$f":"IF(SUM(AW$535:AW$537)>0,$M543*$E543,0)","v":0.94},null,{"$f":"IF(SUM(AY$535:AY$537)>0,$M543*$E543,0)","v":0},null,{"$f":"IF(SUM(BA$535:BA$537)>0,$M543*$E543,0)","v":0},null,{"$f":"IF(SUM(BC$535:BC$537)>0,$M543*$E543,0)","v":0},null,{"$f":"IF(SUM(BE$535:BE$537)>0,$M543*$E543,0)","v":0},null,{"$f":"IF(SUM(BG$535:BG$537)>0,$M543*$E543,0)","v":0},null,{"$f":"IF(SUM(BI$535:BI$537)>0,$M543*$E543,0)","v":0},null,{"$f":"IF(SUM(BK$535:BK$537)>0,$M543*$E543,0)","v":0},null,{"$f":"IF(SUM(BM$535:BM$537)>0,$M543*$E543,0)","v":0},null,{"$f":"IF(SUM(BO$535:BO$537)>0,$M543*$E543,0)","v":0},null,{"$f":"IF(SUM(BQ$535:BQ$537)>0,$M543*$E543,0)","v":0},null,{"$f":"IF(SUM(BS$535:BS$537)>0,$M543*$E543,0)","v":0},null,{"$f":"IF(SUM(BU$535:BU$537)>0,$M543*$E543,0)","v":0},null,{"$f":"IF(SUM(BW$535:BW$537)>0,$M543*$E543,0)","v":0},null,{"$f":"IF(SUM(BY$535:BY$537)>0,$M543*$E543,0)","v":0},null,{"$f":"IF(SUM(CA$535:CA$537)>0,$M543*$E543,0)","v":0},null,{"$f":"IF(SUM(CC$535:CC$537)>0,$M543*$E543,0)","v":0},null,{"$f":"IF(SUM(CE$535:CE$537)>0,$M543*$E543,0)","v":0},null,{"$f":"IF(SUM(CG$535:CG$537)>0,$M543*$E543,0)","v":0},null,{"$f":"IF(SUM(CI$535:CI$537)>0,$M543*$E543,0)","v":0},null,{"$f":"IF(SUM(CK$535:CK$537)>0,$M543*$E543,0)","v":0},null,{"$f":"IF(SUM(CM$535:CM$537)>0,$M543*$E543,0)","v":0},null,{"$f":"IF(SUM(CO$535:CO$537)>0,$M543*$E543,0)","v":0},null,{"$f":"IF(SUM(CQ$535:CQ$537)>0,$M543*$E543,0)","v":0},null,{"$f":"IF(SUM(CS$535:CS$537)>0,$M543*$E543,0)","v":0},null,{"$f":"IF(SUM(CU$535:CU$537)>0,$M543*$E543,0)","v":0},null,{"$f":"IF(SUM(CW$535:CW$537)>0,$M543*$E543,0)","v":0},null,{"$f":"IF(SUM(CY$535:CY$537)>0,$M543*$E543,0)","v":0},null,{"$f":"IF(SUM(DA$535:DA$537)>0,$M543*$E543,0)","v":0},null,{"$f":"IF(SUM(DC$535:DC$537)>0,$M543*$E543,0)","v":0},null,{"$f":"IF(SUM(DE$535:DE$537)>0,$M543*$E543,0)","v":0},null,{"$f":"IF(SUM(DG$535:DG$537)>0,$M543*$E543,0)","v":0},null,{"$f":"IF(SUM(DI$535:DI$537)>0,$M543*$E543,0)","v":0},null,{"$f":"IF(SUM(DK$535:DK$537)>0,$M543*$E543,0)","v":0},null,{"$f":"IF(SUM(DM$535:DM$537)>0,$M543*$E543,0)","v":0},null,{"$f":"IF(SUM(DO$535:DO$537)>0,$M543*$E543,0)","v":0},null,{"$f":"IF(SUM(DQ$535:DQ$537)>0,$M543*$E543,0)","v":0},null,{"$f":"IF(SUM(DS$535:DS$537)>0,$M543*$E543,0)","v":0},null,{"$f":"IF(SUM(DU$535:DU$537)>0,$M543*$E543,0)","v":0},null,{"$f":"IF(SUM(DW$535:DW$537)>0,$M543*$E543,0)","v":0},null,{"$f":"IF(SUM(DY$535:DY$537)>0,$M543*$E543,0)","v":0},null,{"$f":"IF(SUM(EA$535:EA$537)>0,$M543*$E543,0)","v":0},null,{"$f":"IF(SUM(EC$535:EC$537)>0,$M543*$E543,0)","v":0},null,{"$f":"IF(SUM(EE$535:EE$537)>0,$M543*$E543,0)","v":0},null,{"$f":"IF(SUM(EG$535:EG$537)>0,$M543*$E543,0)","v":0}]
[null,null,"F.024","Chave philips cotoco 1/4 1.1/2\"  ",1,"12311.01.99",10.89,0.1,10,{"$f":"G544*(1-H544)/(I544*12)","v":8.1674999999999998E-2},{"$f":"J544*E544","v":8.1674999999999998E-2},0.59379999999999999,{"$f":"ROUND(K544*(1+L544),2)","v":0.13},"Cotação",null,null,null,{"$f":"IF(SUM(Q$535:Q$537)>0,$M544*$E544,0)","v":0},null,{"$f":"IF(SUM(S$535:S$537)>0,$M544*$E544,0)","v":0},null,{"$f":"IF(SUM(U$535:U$537)>0,$M544*$E544,0)","v":0},null,{"$f":"IF(SUM(W$535:W$537)>0,$M544*$E544,0)","v":0},null,{"$f":"IF(SUM(Y$535:Y$537)>0,$M544*$E544,0)","v":0},null,{"$f":"IF(SUM(AA$535:AA$537)>0,$M544*$E544,0)","v":0},null,{"$f":"IF(SUM(AC$535:AC$537)>0,$M544*$E544,0)","v":0},null,{"$f":"IF(SUM(AE$535:AE$537)>0,$M544*$E544,0)","v":0},null,{"$f":"IF(SUM(AG$535:AG$537)>0,$M544*$E544,0)","v":0},null,{"$f":"IF(SUM(AI$535:AI$537)>0,$M544*$E544,0)","v":0},null,{"$f":"IF(SUM(AK$535:AK$537)>0,$M544*$E544,0)","v":0},null,{"$f":"IF(SUM(AM$535:AM$537)>0,$M544*$E544,0)","v":0},null,{"$f":"IF(SUM(AO$535:AO$537)>0,$M544*$E544,0)","v":0},null,{"$f":"IF(SUM(AQ$535:AQ$537)>0,$M544*$E544,0)","v":0},null,{"$f":"IF(SUM(AS$535:AS$537)>0,$M544*$E544,0)","v":0},null,{"$f":"IF(SUM(AU$535:AU$537)>0,$M544*$E544,0)","v":0},null,{"$f":"IF(SUM(AW$535:AW$537)>0,$M544*$E544,0)","v":0.13},null,{"$f":"IF(SUM(AY$535:AY$537)>0,$M544*$E544,0)","v":0},null,{"$f":"IF(SUM(BA$535:BA$537)>0,$M544*$E544,0)","v":0},null,{"$f":"IF(SUM(BC$535:BC$537)>0,$M544*$E544,0)","v":0},null,{"$f":"IF(SUM(BE$535:BE$537)>0,$M544*$E544,0)","v":0},null,{"$f":"IF(SUM(BG$535:BG$537)>0,$M544*$E544,0)","v":0},null,{"$f":"IF(SUM(BI$535:BI$537)>0,$M544*$E544,0)","v":0},null,{"$f":"IF(SUM(BK$535:BK$537)>0,$M544*$E544,0)","v":0},null,{"$f":"IF(SUM(BM$535:BM$537)>0,$M544*$E544,0)","v":0},null,{"$f":"IF(SUM(BO$535:BO$537)>0,$M544*$E544,0)","v":0},null,{"$f":"IF(SUM(BQ$535:BQ$537)>0,$M544*$E544,0)","v":0},null,{"$f":"IF(SUM(BS$535:BS$537)>0,$M544*$E544,0)","v":0},null,{"$f":"IF(SUM(BU$535:BU$537)>0,$M544*$E544,0)","v":0},null,{"$f":"IF(SUM(BW$535:BW$537)>0,$M544*$E544,0)","v":0},null,{"$f":"IF(SUM(BY$535:BY$537)>0,$M544*$E544,0)","v":0},null,{"$f":"IF(SUM(CA$535:CA$537)>0,$M544*$E544,0)","v":0},null,{"$f":"IF(SUM(CC$535:CC$537)>0,$M544*$E544,0)","v":0},null,{"$f":"IF(SUM(CE$535:CE$537)>0,$M544*$E544,0)","v":0},null,{"$f":"IF(SUM(CG$535:CG$537)>0,$M544*$E544,0)","v":0},null,{"$f":"IF(SUM(CI$535:CI$537)>0,$M544*$E544,0)","v":0},null,{"$f":"IF(SUM(CK$535:CK$537)>0,$M544*$E544,0)","v":0},null,{"$f":"IF(SUM(CM$535:CM$537)>0,$M544*$E544,0)","v":0},null,{"$f":"IF(SUM(CO$535:CO$537)>0,$M544*$E544,0)","v":0},null,{"$f":"IF(SUM(CQ$535:CQ$537)>0,$M544*$E544,0)","v":0},null,{"$f":"IF(SUM(CS$535:CS$537)>0,$M544*$E544,0)","v":0},null,{"$f":"IF(SUM(CU$535:CU$537)>0,$M544*$E544,0)","v":0},null,{"$f":"IF(SUM(CW$535:CW$537)>0,$M544*$E544,0)","v":0},null,{"$f":"IF(SUM(CY$535:CY$537)>0,$M544*$E544,0)","v":0},null,{"$f":"IF(SUM(DA$535:DA$537)>0,$M544*$E544,0)","v":0},null,{"$f":"IF(SUM(DC$535:DC$537)>0,$M544*$E544,0)","v":0},null,{"$f":"IF(SUM(DE$535:DE$537)>0,$M544*$E544,0)","v":0},null,{"$f":"IF(SUM(DG$535:DG$537)>0,$M544*$E544,0)","v":0},null,{"$f":"IF(SUM(DI$535:DI$537)>0,$M544*$E544,0)","v":0},null,{"$f":"IF(SUM(DK$535:DK$537)>0,$M544*$E544,0)","v":0},null,{"$f":"IF(SUM(DM$535:DM$537)>0,$M544*$E544,0)","v":0},null,{"$f":"IF(SUM(DO$535:DO$537)>0,$M544*$E544,0)","v":0},null,{"$f":"IF(SUM(DQ$535:DQ$537)>0,$M544*$E544,0)","v":0},null,{"$f":"IF(SUM(DS$535:DS$537)>0,$M544*$E544,0)","v":0},null,{"$f":"IF(SUM(DU$535:DU$537)>0,$M544*$E544,0)","v":0},null,{"$f":"IF(SUM(DW$535:DW$537)>0,$M544*$E544,0)","v":0},null,{"$f":"IF(SUM(DY$535:DY$537)>0,$M544*$E544,0)","v":0},null,{"$f":"IF(SUM(EA$535:EA$537)>0,$M544*$E544,0)","v":0},null,{"$f":"IF(SUM(EC$535:EC$537)>0,$M544*$E544,0)","v":0},null,{"$f":"IF(SUM(EE$535:EE$537)>0,$M544*$E544,0)","v":0},null,{"$f":"IF(SUM(EG$535:EG$537)>0,$M544*$E544,0)","v":0}]
[null,null,"F.026","Lanterna LED de cabeça recarregável  ",1,"12311.01.99",104.96,0.1,10,{"$f":"G545*(1-H545)/(I545*12)","v":0.78720000000000001},{"$f":"J545*E545","v":0.78720000000000001},0.59379999999999999,{"$f":"ROUND(K545*(1+L545),2)","v":1.25},"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,1.25,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.027","Bolsa para Ferramentas de 12 Pol ",1,"12311.01.99",108.58,0.1,10,0.81434999999999991,0.81434999999999991,0.59379999999999999,1.3,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,1.3,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.029","Alicate de pressão tipo grip 230mm",1,"12311.01.99",80.16,0.1,10,{"$f":"G547*(1-H547)/(I547*12)","v":0.60120000000000007},{"$f":"J547*E547","v":0.60120000000000007},0.59379999999999999,{"$f":"ROUND(K547*(1+L547),2)","v":0.96},"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0.96,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.030","Alicate bomba d'água 12\" com reg. por canaleta",1,"12311.01.99",110.93,0.1,10,0.83197500000000002,0.83197500000000002,0.59379999999999999,1.33,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,1.33,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.031","Alicate de bico meia cana com cortador de 6\"",1,"12311.01.99",57.79,0.1,10,0.433425,0.433425,0.59379999999999999,0.69,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0.69,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.032","Alicate Universal de 8\" cromado",1,"12311.01.99",44.22,0.1,10,0.33165,0.33165,0.59379999999999999,0.53,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0.53,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.033","Cadeado 30mm ",1,"12311.01.99",29.99,0.1,10,0.22492499999999999,0.22492499999999999,0.59379999999999999,0.36,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0.36,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.034","Caixa para ferramentas tipo baú ou sanfonada com 3 gavetas, 50 x 20 x 16cm",1,"12311.01.99",95.75,0.1,10,0.71812500000000001,0.71812500000000001,0.59379999999999999,1.1399999999999999,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,1.1399999999999999,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.035","Chave de fenda 1/4\" x 1.1/2\"",1,"12311.01.99",13.82,0.1,10,0.10365000000000001,0.10365000000000001,0.59379999999999999,0.17,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0.17,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.036","Chave de fenda 5/16\" x 10\"",1,"12311.01.99",22.08,0.1,10,0.1656,0.1656,0.59379999999999999,0.26,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0.26,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.037","Chave de fenda 1/8 x 5\" ",1,"12311.01.99",12.07,0.1,10,9.0525000000000008E-2,9.0525000000000008E-2,0.59379999999999999,0.14000000000000001,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0.14000000000000001,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.038","Chave Phillips Ergonômica N3 1/4 x 8\"",1,"12311.01.99",22.57,0.1,10,0.16927500000000001,0.16927500000000001,0.59379999999999999,0.27,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0.27,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.039","Chave Phillips Ergonômica N3 5/16 x 8\"",1,"12311.01.99",25.18,0.1,10,0.18884999999999999,0.18884999999999999,0.59379999999999999,0.3,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0.3,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.040","Jogo de Chave hallen, longa, em argola, com 10 peças, de 4mm a 14mm ",1,"12311.01.99",82.73,0.1,10,0.62047500000000011,0.62047500000000011,0.59379999999999999,0.99,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0.99,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.041","Chave inglesa n°8 ",1,"12311.01.99",117.85,0.1,10,0.88387499999999997,0.88387499999999997,0.59379999999999999,1.41,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,1.41,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.042","Chave n°8 para tubos (tipo grifo)",1,"12311.01.99",75.25,0.1,10,0.56437500000000007,0.56437500000000007,0.59379999999999999,0.9,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0.9,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.043","Chave n°12 para tubos (tipo grifo)",1,"12311.01.99",140.22,0.1,10,1.05165,1.05165,0.59379999999999999,1.68,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,1.68,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.044","Chave n°14 para tubos (tipo grifo) ",1,"12311.01.99",151.88999999999999,0.1,10,1.139175,1.139175,0.59379999999999999,1.82,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,1.82,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.045","Martelo tipo bola, 300g",1,"12311.01.99",60.71,0.1,10,0.45532500000000004,0.45532500000000004,0.59379999999999999,0.73,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0.73,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.046","Nível de mão em alumínio com 12\"",1,"12311.01.99",36,0.1,10,0.26999999999999996,0.26999999999999996,0.59379999999999999,0.43,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0.43,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.047","Prumo de centro 200 g",1,"12311.01.99",21.11,0.1,10,0.15832499999999999,0.15832499999999999,0.59379999999999999,0.25,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0.25,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.048","Prumo inteiriço n° 5",1,"12311.01.99",32.51,0.1,10,0.24382500000000001,0.24382500000000001,0.59379999999999999,0.39,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0.39,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.049","Jogo de Chave Combinada 10 a 15mm",1,"12311.01.99",52.09,0.1,10,0.39067500000000005,0.39067500000000005,0.59379999999999999,0.62,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0.62,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.050","Lápis Carpinteiro ",1,"12311.01.99",2.29,0.1,10,1.7174999999999999E-2,1.7174999999999999E-2,0.59379999999999999,0.03,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0.03,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.051","Lima grosa com cabo de 8’’ ",1,"12311.01.99",45.78,0.1,10,0.34335000000000004,0.34335000000000004,0.59379999999999999,0.55000000000000004,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0.55000000000000004,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.052","Jogo de chave para reparo de válvula Deca/ Hidra",1,"12311.01.99",239.91,0.1,10,1.7993250000000001,1.7993250000000001,0.59379999999999999,2.87,"Cotação",null,null,null,0,null,{"$f":"IF(SUM(S$535:S$537)>0,$M570*$E570,0)","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,2.87,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.053","Linha de pedreiro ",1,"12311.01.99",14.11,0.1,10,0.105825,0.105825,0.59379999999999999,0.17,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0.17,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.076","Chave de Fenda 5/16 x 4\"",1,"12311.01.99",17.68,0.1,10,0.1326,0.1326,0.59379999999999999,0.21,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0.21,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
[]
[null,null,"CATEGORIAS",null,"QUANTIDADE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,18,{"$f":"HLOOKUP($C577,'Dados Gerais'!$D$6:$BI$11,6)","v":"BOMBEIRO HIDRÁULICO DE MANUTENÇÃO - PLANTONISTA NOTURNO"},{"$f":"HLOOKUP($C577,'Dados Gerais'!$D$6:$BI$15,10)","v":4},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C577=Q$3,1,0)","v":0},null,{"$f":"IF($C577=S$3,1,0)","v":0},null,{"$f":"IF($C577=U$3,1,0)","v":0},null,{"$f":"IF($C577=W$3,1,0)","v":0},null,{"$f":"IF($C577=Y$3,1,0)","v":0},null,{"$f":"IF($C577=AA$3,1,0)","v":0},null,{"$f":"IF($C577=AC$3,1,0)","v":0},null,{"$f":"IF($C577=AE$3,1,0)","v":0},null,{"$f":"IF($C577=AG$3,1,0)","v":0},null,{"$f":"IF($C577=AI$3,1,0)","v":0},null,{"$f":"IF($C577=AK$3,1,0)","v":0},null,{"$f":"IF($C577=AM$3,1,0)","v":0},null,{"$f":"IF($C577=AO$3,1,0)","v":0},null,{"$f":"IF($C577=AQ$3,1,0)","v":0},null,{"$f":"IF($C577=AS$3,1,0)","v":0},null,{"$f":"IF($C577=AU$3,1,0)","v":0},null,{"$f":"IF($C577=AW$3,1,0)","v":0},null,{"$f":"IF($C577=AY$3,1,0)","v":1},null,{"$f":"IF($C577=BA$3,1,0)","v":0},null,{"$f":"IF($C577=BC$3,1,0)","v":0},null,{"$f":"IF($C577=BE$3,1,0)","v":0},null,{"$f":"IF($C577=BG$3,1,0)","v":0},null,{"$f":"IF($C577=BI$3,1,0)","v":0},null,{"$f":"IF($C577=BK$3,1,0)","v":0},null,{"$f":"IF($C577=BM$3,1,0)","v":0},null,{"$f":"IF($C577=BO$3,1,0)","v":0},null,{"$f":"IF($C577=BQ$3,1,0)","v":0},null,{"$f":"IF($C577=BS$3,1,0)","v":0},null,{"$f":"IF($C577=BU$3,1,0)","v":0},null,{"$f":"IF($C577=BW$3,1,0)","v":0},null,{"$f":"IF($C577=BY$3,1,0)","v":0},null,{"$f":"IF($C577=CA$3,1,0)","v":0},null,{"$f":"IF($C577=CC$3,1,0)","v":0},null,{"$f":"IF($C577=CE$3,1,0)","v":0},null,{"$f":"IF($C577=CG$3,1,0)","v":0},null,{"$f":"IF($C577=CI$3,1,0)","v":0},null,{"$f":"IF($C577=CK$3,1,0)","v":0},null,{"$f":"IF($C577=CM$3,1,0)","v":0},null,{"$f":"IF($C577=CO$3,1,0)","v":0},null,{"$f":"IF($C577=CQ$3,1,0)","v":0},null,{"$f":"IF($C577=CS$3,1,0)","v":0},null,{"$f":"IF($C577=CU$3,1,0)","v":0},null,{"$f":"IF($C577=CW$3,1,0)","v":0},null,{"$f":"IF($C577=CY$3,1,0)","v":0},null,{"$f":"IF($C577=DA$3,1,0)","v":0},null,{"$f":"IF($C577=DC$3,1,0)","v":0},null,{"$f":"IF($C577=DE$3,1,0)","v":0},null,{"$f":"IF($C577=DG$3,1,0)","v":0},null,{"$f":"IF($C577=DI$3,1,0)","v":0},null,{"$f":"IF($C577=DK$3,1,0)","v":0},null,{"$f":"IF($C577=DM$3,1,0)","v":0},null,{"$f":"IF($C577=DO$3,1,0)","v":0},null,{"$f":"IF($C577=DQ$3,1,0)","v":0},null,{"$f":"IF($C577=DS$3,1,0)","v":0},null,{"$f":"IF($C577=DU$3,1,0)","v":0},null,{"$f":"IF($C577=DW$3,1,0)","v":0},null,{"$f":"IF($C577=DY$3,1,0)","v":0},null,{"$f":"IF($C577=EA$3,1,0)","v":0},null,{"$f":"IF($C577=EC$3,1,0)","v":0},null,{"$f":"IF($C577=EE$3,1,0)","v":0},null,{"$f":"IF($C577=EG$3,1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
[null,null,"PAGAMENTO DA DEPRECIAÇÃO"]
[null,"CÓD.","ITEM","DESCRIÇÃO","QUANT ANUAL POR POSTO","CONTA SIAFI","VALOR DE AQ.","% RESIDUAL","VIDA ÚTIL","DEP. MENSAL","CUSTO TOTAL","% MANUNT.","PREÇO TOTAL","FONTE","REFERÊNCIA"]
[]
[null,null,"F.017","Trena de aço de 5m",1,"12311.01.99",25.73,0.1,10,{"$f":"G583*(1-H583)/(I583*12)","v":0.19297500000000001},{"$f":"J583*E583","v":0.19297500000000001},0.59379999999999999,{"$f":"ROUND(K583*(1+L583),2)","v":0.31},"Cotação",null,null,null,{"$f":"IF(SUM(Q$576:Q$578)>0,$M583*$E583,0)","v":0},null,{"$f":"IF(SUM(S$576:S$578)>0,$M583*$E583,0)","v":0},null,{"$f":"IF(SUM(U$576:U$578)>0,$M583*$E583,0)","v":0},null,{"$f":"IF(SUM(W$576:W$578)>0,$M583*$E583,0)","v":0},null,{"$f":"IF(SUM(Y$576:Y$578)>0,$M583*$E583,0)","v":0},null,{"$f":"IF(SUM(AA$576:AA$578)>0,$M583*$E583,0)","v":0},null,{"$f":"IF(SUM(AC$576:AC$578)>0,$M583*$E583,0)","v":0},null,{"$f":"IF(SUM(AE$576:AE$578)>0,$M583*$E583,0)","v":0},null,{"$f":"IF(SUM(AG$576:AG$578)>0,$M583*$E583,0)","v":0},null,{"$f":"IF(SUM(AI$576:AI$578)>0,$M583*$E583,0)","v":0},null,{"$f":"IF(SUM(AK$576:AK$578)>0,$M583*$E583,0)","v":0},null,{"$f":"IF(SUM(AM$576:AM$578)>0,$M583*$E583,0)","v":0},null,{"$f":"IF(SUM(AO$576:AO$578)>0,$M583*$E583,0)","v":0},null,{"$f":"IF(SUM(AQ$576:AQ$578)>0,$M583*$E583,0)","v":0},null,{"$f":"IF(SUM(AS$576:AS$578)>0,$M583*$E583,0)","v":0},null,{"$f":"IF(SUM(AU$576:AU$578)>0,$M583*$E583,0)","v":0},null,{"$f":"IF(SUM(AW$576:AW$578)>0,$M583*$E583,0)","v":0},null,{"$f":"IF(SUM(AY$576:AY$578)>0,$M583*$E583,0)","v":0.31},null,{"$f":"IF(SUM(BA$576:BA$578)>0,$M583*$E583,0)","v":0},null,{"$f":"IF(SUM(BC$576:BC$578)>0,$M583*$E583,0)","v":0},null,{"$f":"IF(SUM(BE$576:BE$578)>0,$M583*$E583,0)","v":0},null,{"$f":"IF(SUM(BG$576:BG$578)>0,$M583*$E583,0)","v":0},null,{"$f":"IF(SUM(BI$576:BI$578)>0,$M583*$E583,0)","v":0},null,{"$f":"IF(SUM(BK$576:BK$578)>0,$M583*$E583,0)","v":0},null,{"$f":"IF(SUM(BM$576:BM$578)>0,$M583*$E583,0)","v":0},null,{"$f":"IF(SUM(BO$576:BO$578)>0,$M583*$E583,0)","v":0},null,{"$f":"IF(SUM(BQ$576:BQ$578)>0,$M583*$E583,0)","v":0},null,{"$f":"IF(SUM(BS$576:BS$578)>0,$M583*$E583,0)","v":0},null,{"$f":"IF(SUM(BU$576:BU$578)>0,$M583*$E583,0)","v":0},null,{"$f":"IF(SUM(BW$576:BW$578)>0,$M583*$E583,0)","v":0},null,{"$f":"IF(SUM(BY$576:BY$578)>0,$M583*$E583,0)","v":0},null,{"$f":"IF(SUM(CA$576:CA$578)>0,$M583*$E583,0)","v":0},null,{"$f":"IF(SUM(CC$576:CC$578)>0,$M583*$E583,0)","v":0},null,{"$f":"IF(SUM(CE$576:CE$578)>0,$M583*$E583,0)","v":0},null,{"$f":"IF(SUM(CG$576:CG$578)>0,$M583*$E583,0)","v":0},null,{"$f":"IF(SUM(CI$576:CI$578)>0,$M583*$E583,0)","v":0},null,{"$f":"IF(SUM(CK$576:CK$578)>0,$M583*$E583,0)","v":0},null,{"$f":"IF(SUM(CM$576:CM$578)>0,$M583*$E583,0)","v":0},null,{"$f":"IF(SUM(CO$576:CO$578)>0,$M583*$E583,0)","v":0},null,{"$f":"IF(SUM(CQ$576:CQ$578)>0,$M583*$E583,0)","v":0},null,{"$f":"IF(SUM(CS$576:CS$578)>0,$M583*$E583,0)","v":0},null,{"$f":"IF(SUM(CU$576:CU$578)>0,$M583*$E583,0)","v":0},null,{"$f":"IF(SUM(CW$576:CW$578)>0,$M583*$E583,0)","v":0},null,{"$f":"IF(SUM(CY$576:CY$578)>0,$M583*$E583,0)","v":0},null,{"$f":"IF(SUM(DA$576:DA$578)>0,$M583*$E583,0)","v":0},null,{"$f":"IF(SUM(DC$576:DC$578)>0,$M583*$E583,0)","v":0},null,{"$f":"IF(SUM(DE$576:DE$578)>0,$M583*$E583,0)","v":0},null,{"$f":"IF(SUM(DG$576:DG$578)>0,$M583*$E583,0)","v":0},null,{"$f":"IF(SUM(DI$576:DI$578)>0,$M583*$E583,0)","v":0},null,{"$f":"IF(SUM(DK$576:DK$578)>0,$M583*$E583,0)","v":0},null,{"$f":"IF(SUM(DM$576:DM$578)>0,$M583*$E583,0)","v":0},null,{"$f":"IF(SUM(DO$576:DO$578)>0,$M583*$E583,0)","v":0},null,{"$f":"IF(SUM(DQ$576:DQ$578)>0,$M583*$E583,0)","v":0},null,{"$f":"IF(SUM(DS$576:DS$578)>0,$M583*$E583,0)","v":0},null,{"$f":"IF(SUM(DU$576:DU$578)>0,$M583*$E583,0)","v":0},null,{"$f":"IF(SUM(DW$576:DW$578)>0,$M583*$E583,0)","v":0},null,{"$f":"IF(SUM(DY$576:DY$578)>0,$M583*$E583,0)","v":0},null,{"$f":"IF(SUM(EA$576:EA$578)>0,$M583*$E583,0)","v":0},null,{"$f":"IF(SUM(EC$576:EC$578)>0,$M583*$E583,0)","v":0},null,{"$f":"IF(SUM(EE$576:EE$578)>0,$M583*$E583,0)","v":0},null,{"$f":"IF(SUM(EG$576:EG$578)>0,$M583*$E583,0)","v":0}]
[null,null,"F.019","Arco de Serra para Metais 12 POL 305mm",1,"12311.01.99",78.95,0.1,10,{"$f":"G584*(1-H584)/(I584*12)","v":0.59212500000000001},{"$f":"J584*E584","v":0.59212500000000001},0.59379999999999999,{"$f":"ROUND(K584*(1+L584),2)","v":0.94},"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0.94,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.024","Chave philips cotoco 1/4 1.1/2\"  ",1,"12311.01.99",10.89,0.1,10,8.1674999999999998E-2,8.1674999999999998E-2,0.59379999999999999,0.13,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0.13,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.026","Lanterna LED de cabeça recarregável  ",1,"12311.01.99",104.96,0.1,10,{"$f":"G586*(1-H586)/(I586*12)","v":0.78720000000000001},{"$f":"J586*E586","v":0.78720000000000001},0.59379999999999999,{"$f":"ROUND(K586*(1+L586),2)","v":1.25},"Cotação",null,null,null,{"$f":"IF(SUM(Q$576:Q$578)>0,$M586*$E586,0)","v":0},null,{"$f":"IF(SUM(S$576:S$578)>0,$M586*$E586,0)","v":0},null,{"$f":"IF(SUM(U$576:U$578)>0,$M586*$E586,0)","v":0},null,{"$f":"IF(SUM(W$576:W$578)>0,$M586*$E586,0)","v":0},null,{"$f":"IF(SUM(Y$576:Y$578)>0,$M586*$E586,0)","v":0},null,{"$f":"IF(SUM(AA$576:AA$578)>0,$M586*$E586,0)","v":0},null,{"$f":"IF(SUM(AC$576:AC$578)>0,$M586*$E586,0)","v":0},null,{"$f":"IF(SUM(AE$576:AE$578)>0,$M586*$E586,0)","v":0},null,{"$f":"IF(SUM(AG$576:AG$578)>0,$M586*$E586,0)","v":0},null,{"$f":"IF(SUM(AI$576:AI$578)>0,$M586*$E586,0)","v":0},null,{"$f":"IF(SUM(AK$576:AK$578)>0,$M586*$E586,0)","v":0},null,{"$f":"IF(SUM(AM$576:AM$578)>0,$M586*$E586,0)","v":0},null,{"$f":"IF(SUM(AO$576:AO$578)>0,$M586*$E586,0)","v":0},null,{"$f":"IF(SUM(AQ$576:AQ$578)>0,$M586*$E586,0)","v":0},null,{"$f":"IF(SUM(AS$576:AS$578)>0,$M586*$E586,0)","v":0},null,{"$f":"IF(SUM(AU$576:AU$578)>0,$M586*$E586,0)","v":0},null,{"$f":"IF(SUM(AW$576:AW$578)>0,$M586*$E586,0)","v":0},null,{"$f":"IF(SUM(AY$576:AY$578)>0,$M586*$E586,0)","v":1.25},null,{"$f":"IF(SUM(BA$576:BA$578)>0,$M586*$E586,0)","v":0},null,{"$f":"IF(SUM(BC$576:BC$578)>0,$M586*$E586,0)","v":0},null,{"$f":"IF(SUM(BE$576:BE$578)>0,$M586*$E586,0)","v":0},null,{"$f":"IF(SUM(BG$576:BG$578)>0,$M586*$E586,0)","v":0},null,{"$f":"IF(SUM(BI$576:BI$578)>0,$M586*$E586,0)","v":0},null,{"$f":"IF(SUM(BK$576:BK$578)>0,$M586*$E586,0)","v":0},null,{"$f":"IF(SUM(BM$576:BM$578)>0,$M586*$E586,0)","v":0},null,{"$f":"IF(SUM(BO$576:BO$578)>0,$M586*$E586,0)","v":0},null,{"$f":"IF(SUM(BQ$576:BQ$578)>0,$M586*$E586,0)","v":0},null,{"$f":"IF(SUM(BS$576:BS$578)>0,$M586*$E586,0)","v":0},null,{"$f":"IF(SUM(BU$576:BU$578)>0,$M586*$E586,0)","v":0},null,{"$f":"IF(SUM(BW$576:BW$578)>0,$M586*$E586,0)","v":0},null,{"$f":"IF(SUM(BY$576:BY$578)>0,$M586*$E586,0)","v":0},null,{"$f":"IF(SUM(CA$576:CA$578)>0,$M586*$E586,0)","v":0},null,{"$f":"IF(SUM(CC$576:CC$578)>0,$M586*$E586,0)","v":0},null,{"$f":"IF(SUM(CE$576:CE$578)>0,$M586*$E586,0)","v":0},null,{"$f":"IF(SUM(CG$576:CG$578)>0,$M586*$E586,0)","v":0},null,{"$f":"IF(SUM(CI$576:CI$578)>0,$M586*$E586,0)","v":0},null,{"$f":"IF(SUM(CK$576:CK$578)>0,$M586*$E586,0)","v":0},null,{"$f":"IF(SUM(CM$576:CM$578)>0,$M586*$E586,0)","v":0},null,{"$f":"IF(SUM(CO$576:CO$578)>0,$M586*$E586,0)","v":0},null,{"$f":"IF(SUM(CQ$576:CQ$578)>0,$M586*$E586,0)","v":0},null,{"$f":"IF(SUM(CS$576:CS$578)>0,$M586*$E586,0)","v":0},null,{"$f":"IF(SUM(CU$576:CU$578)>0,$M586*$E586,0)","v":0},null,{"$f":"IF(SUM(CW$576:CW$578)>0,$M586*$E586,0)","v":0},null,{"$f":"IF(SUM(CY$576:CY$578)>0,$M586*$E586,0)","v":0},null,{"$f":"IF(SUM(DA$576:DA$578)>0,$M586*$E586,0)","v":0},null,{"$f":"IF(SUM(DC$576:DC$578)>0,$M586*$E586,0)","v":0},null,{"$f":"IF(SUM(DE$576:DE$578)>0,$M586*$E586,0)","v":0},null,{"$f":"IF(SUM(DG$576:DG$578)>0,$M586*$E586,0)","v":0},null,{"$f":"IF(SUM(DI$576:DI$578)>0,$M586*$E586,0)","v":0},null,{"$f":"IF(SUM(DK$576:DK$578)>0,$M586*$E586,0)","v":0},null,{"$f":"IF(SUM(DM$576:DM$578)>0,$M586*$E586,0)","v":0},null,{"$f":"IF(SUM(DO$576:DO$578)>0,$M586*$E586,0)","v":0},null,{"$f":"IF(SUM(DQ$576:DQ$578)>0,$M586*$E586,0)","v":0},null,{"$f":"IF(SUM(DS$576:DS$578)>0,$M586*$E586,0)","v":0},null,{"$f":"IF(SUM(DU$576:DU$578)>0,$M586*$E586,0)","v":0},null,{"$f":"IF(SUM(DW$576:DW$578)>0,$M586*$E586,0)","v":0},null,{"$f":"IF(SUM(DY$576:DY$578)>0,$M586*$E586,0)","v":0},null,{"$f":"IF(SUM(EA$576:EA$578)>0,$M586*$E586,0)","v":0},null,{"$f":"IF(SUM(EC$576:EC$578)>0,$M586*$E586,0)","v":0},null,{"$f":"IF(SUM(EE$576:EE$578)>0,$M586*$E586,0)","v":0},null,{"$f":"IF(SUM(EG$576:EG$578)>0,$M586*$E586,0)","v":0}]
[null,null,"F.027","Bolsa para Ferramentas de 12 Pol ",1,"12311.01.99",108.58,0.1,10,{"$f":"G587*(1-H587)/(I587*12)","v":0.81434999999999991},{"$f":"J587*E587","v":0.81434999999999991},0.59379999999999999,{"$f":"ROUND(K587*(1+L587),2)","v":1.3},"Cotação",null,null,null,{"$f":"IF(SUM(Q$576:Q$578)>0,$M587*$E587,0)","v":0},null,{"$f":"IF(SUM(S$576:S$578)>0,$M587*$E587,0)","v":0},null,{"$f":"IF(SUM(U$576:U$578)>0,$M587*$E587,0)","v":0},null,{"$f":"IF(SUM(W$576:W$578)>0,$M587*$E587,0)","v":0},null,{"$f":"IF(SUM(Y$576:Y$578)>0,$M587*$E587,0)","v":0},null,{"$f":"IF(SUM(AA$576:AA$578)>0,$M587*$E587,0)","v":0},null,{"$f":"IF(SUM(AC$576:AC$578)>0,$M587*$E587,0)","v":0},null,{"$f":"IF(SUM(AE$576:AE$578)>0,$M587*$E587,0)","v":0},null,{"$f":"IF(SUM(AG$576:AG$578)>0,$M587*$E587,0)","v":0},null,{"$f":"IF(SUM(AI$576:AI$578)>0,$M587*$E587,0)","v":0},null,{"$f":"IF(SUM(AK$576:AK$578)>0,$M587*$E587,0)","v":0},null,{"$f":"IF(SUM(AM$576:AM$578)>0,$M587*$E587,0)","v":0},null,{"$f":"IF(SUM(AO$576:AO$578)>0,$M587*$E587,0)","v":0},null,{"$f":"IF(SUM(AQ$576:AQ$578)>0,$M587*$E587,0)","v":0},null,{"$f":"IF(SUM(AS$576:AS$578)>0,$M587*$E587,0)","v":0},null,{"$f":"IF(SUM(AU$576:AU$578)>0,$M587*$E587,0)","v":0},null,{"$f":"IF(SUM(AW$576:AW$578)>0,$M587*$E587,0)","v":0},null,{"$f":"IF(SUM(AY$576:AY$578)>0,$M587*$E587,0)","v":1.3},null,{"$f":"IF(SUM(BA$576:BA$578)>0,$M587*$E587,0)","v":0},null,{"$f":"IF(SUM(BC$576:BC$578)>0,$M587*$E587,0)","v":0},null,{"$f":"IF(SUM(BE$576:BE$578)>0,$M587*$E587,0)","v":0},null,{"$f":"IF(SUM(BG$576:BG$578)>0,$M587*$E587,0)","v":0},null,{"$f":"IF(SUM(BI$576:BI$578)>0,$M587*$E587,0)","v":0},null,{"$f":"IF(SUM(BK$576:BK$578)>0,$M587*$E587,0)","v":0},null,{"$f":"IF(SUM(BM$576:BM$578)>0,$M587*$E587,0)","v":0},null,{"$f":"IF(SUM(BO$576:BO$578)>0,$M587*$E587,0)","v":0},null,{"$f":"IF(SUM(BQ$576:BQ$578)>0,$M587*$E587,0)","v":0},null,{"$f":"IF(SUM(BS$576:BS$578)>0,$M587*$E587,0)","v":0},null,{"$f":"IF(SUM(BU$576:BU$578)>0,$M587*$E587,0)","v":0},null,{"$f":"IF(SUM(BW$576:BW$578)>0,$M587*$E587,0)","v":0},null,{"$f":"IF(SUM(BY$576:BY$578)>0,$M587*$E587,0)","v":0},null,{"$f":"IF(SUM(CA$576:CA$578)>0,$M587*$E587,0)","v":0},null,{"$f":"IF(SUM(CC$576:CC$578)>0,$M587*$E587,0)","v":0},null,{"$f":"IF(SUM(CE$576:CE$578)>0,$M587*$E587,0)","v":0},null,{"$f":"IF(SUM(CG$576:CG$578)>0,$M587*$E587,0)","v":0},null,{"$f":"IF(SUM(CI$576:CI$578)>0,$M587*$E587,0)","v":0},null,{"$f":"IF(SUM(CK$576:CK$578)>0,$M587*$E587,0)","v":0},null,{"$f":"IF(SUM(CM$576:CM$578)>0,$M587*$E587,0)","v":0},null,{"$f":"IF(SUM(CO$576:CO$578)>0,$M587*$E587,0)","v":0},null,{"$f":"IF(SUM(CQ$576:CQ$578)>0,$M587*$E587,0)","v":0},null,{"$f":"IF(SUM(CS$576:CS$578)>0,$M587*$E587,0)","v":0},null,{"$f":"IF(SUM(CU$576:CU$578)>0,$M587*$E587,0)","v":0},null,{"$f":"IF(SUM(CW$576:CW$578)>0,$M587*$E587,0)","v":0},null,{"$f":"IF(SUM(CY$576:CY$578)>0,$M587*$E587,0)","v":0},null,{"$f":"IF(SUM(DA$576:DA$578)>0,$M587*$E587,0)","v":0},null,{"$f":"IF(SUM(DC$576:DC$578)>0,$M587*$E587,0)","v":0},null,{"$f":"IF(SUM(DE$576:DE$578)>0,$M587*$E587,0)","v":0},null,{"$f":"IF(SUM(DG$576:DG$578)>0,$M587*$E587,0)","v":0},null,{"$f":"IF(SUM(DI$576:DI$578)>0,$M587*$E587,0)","v":0},null,{"$f":"IF(SUM(DK$576:DK$578)>0,$M587*$E587,0)","v":0},null,{"$f":"IF(SUM(DM$576:DM$578)>0,$M587*$E587,0)","v":0},null,{"$f":"IF(SUM(DO$576:DO$578)>0,$M587*$E587,0)","v":0},null,{"$f":"IF(SUM(DQ$576:DQ$578)>0,$M587*$E587,0)","v":0},null,{"$f":"IF(SUM(DS$576:DS$578)>0,$M587*$E587,0)","v":0},null,{"$f":"IF(SUM(DU$576:DU$578)>0,$M587*$E587,0)","v":0},null,{"$f":"IF(SUM(DW$576:DW$578)>0,$M587*$E587,0)","v":0},null,{"$f":"IF(SUM(DY$576:DY$578)>0,$M587*$E587,0)","v":0},null,{"$f":"IF(SUM(EA$576:EA$578)>0,$M587*$E587,0)","v":0},null,{"$f":"IF(SUM(EC$576:EC$578)>0,$M587*$E587,0)","v":0},null,{"$f":"IF(SUM(EE$576:EE$578)>0,$M587*$E587,0)","v":0},null,{"$f":"IF(SUM(EG$576:EG$578)>0,$M587*$E587,0)","v":0}]
[null,null,"F.029","Alicate de pressão tipo grip 230mm",1,"12311.01.99",80.16,0.1,10,0.60120000000000007,0.60120000000000007,0.59379999999999999,0.96,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0.96,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.030","Alicate bomba d'água 12\" com reg. por canaleta",1,"12311.01.99",110.93,0.1,10,0.83197500000000002,0.83197500000000002,0.59379999999999999,1.33,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,1.33,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.031","Alicate de bico meia cana com cortador de 6\"",1,"12311.01.99",57.79,0.1,10,0.433425,0.433425,0.59379999999999999,0.69,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0.69,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.032","Alicate Universal de 8\" cromado",1,"12311.01.99",44.22,0.1,10,0.33165,0.33165,0.59379999999999999,0.53,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0.53,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.033","Cadeado 30mm ",1,"12311.01.99",29.99,0.1,10,0.22492499999999999,0.22492499999999999,0.59379999999999999,0.36,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0.36,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.034","Caixa para ferramentas tipo baú ou sanfonada com 3 gavetas, 50 x 20 x 16cm",1,"12311.01.99",95.75,0.1,10,0.71812500000000001,0.71812500000000001,0.59379999999999999,1.1399999999999999,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,1.1399999999999999,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.035","Chave de fenda 1/4\" x 1.1/2\"",1,"12311.01.99",13.82,0.1,10,0.10365000000000001,0.10365000000000001,0.59379999999999999,0.17,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0.17,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.036","Chave de fenda 5/16\" x 10\"",1,"12311.01.99",22.08,0.1,10,0.1656,0.1656,0.59379999999999999,0.26,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0.26,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.037","Chave de fenda 1/8 x 5\" ",1,"12311.01.99",12.07,0.1,10,9.0525000000000008E-2,9.0525000000000008E-2,0.59379999999999999,0.14000000000000001,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0.14000000000000001,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.038","Chave Phillips Ergonômica N3 1/4 x 8\"",1,"12311.01.99",22.57,0.1,10,0.16927500000000001,0.16927500000000001,0.59379999999999999,0.27,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0.27,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.039","Chave Phillips Ergonômica N3 5/16 x 8\"",1,"12311.01.99",25.18,0.1,10,0.18884999999999999,0.18884999999999999,0.59379999999999999,0.3,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0.3,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.040","Jogo de Chave hallen, longa, em argola, com 10 peças, de 4mm a 14mm ",1,"12311.01.99",82.73,0.1,10,0.62047500000000011,0.62047500000000011,0.59379999999999999,0.99,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0.99,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.041","Chave inglesa n°8 ",1,"12311.01.99",117.85,0.1,10,0.88387499999999997,0.88387499999999997,0.59379999999999999,1.41,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,1.41,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.042","Chave n°8 para tubos (tipo grifo)",1,"12311.01.99",75.25,0.1,10,0.56437500000000007,0.56437500000000007,0.59379999999999999,0.9,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0.9,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.043","Chave n°12 para tubos (tipo grifo)",1,"12311.01.99",140.22,0.1,10,1.05165,1.05165,0.59379999999999999,1.68,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,1.68,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.044","Chave n°14 para tubos (tipo grifo) ",1,"12311.01.99",151.88999999999999,0.1,10,1.139175,1.139175,0.59379999999999999,1.82,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,1.82,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.045","Martelo tipo bola, 300g",1,"12311.01.99",60.71,0.1,10,0.45532500000000004,0.45532500000000004,0.59379999999999999,0.73,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0.73,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.046","Nível de mão em alumínio com 12\"",1,"12311.01.99",36,0.1,10,0.26999999999999996,0.26999999999999996,0.59379999999999999,0.43,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0.43,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.047","Prumo de centro 200 g",1,"12311.01.99",21.11,0.1,10,0.15832499999999999,0.15832499999999999,0.59379999999999999,0.25,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0.25,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.048","Prumo inteiriço n° 5",1,"12311.01.99",32.51,0.1,10,0.24382500000000001,0.24382500000000001,0.59379999999999999,0.39,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0.39,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.049","Jogo de Chave Combinada 10 a 15mm",1,"12311.01.99",52.09,0.1,10,0.39067500000000005,0.39067500000000005,0.59379999999999999,0.62,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0.62,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.050","Lápis Carpinteiro ",1,"12311.01.99",2.29,0.1,10,1.7174999999999999E-2,1.7174999999999999E-2,0.59379999999999999,0.03,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0.03,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.051","Lima grosa com cabo de 8’’ ",1,"12311.01.99",45.78,0.1,10,0.34335000000000004,0.34335000000000004,0.59379999999999999,0.55000000000000004,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0.55000000000000004,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.052","Jogo de chave para reparo de válvula Deca/ Hidra",1,"12311.01.99",239.91,0.1,10,1.7993250000000001,1.7993250000000001,0.59379999999999999,2.87,"Cotação",null,null,null,0,null,{"$f":"IF(SUM(S$576:S$578)>0,$M611*$E611,0)","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,2.87,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.053","Linha de pedreiro ",1,"12311.01.99",14.11,0.1,10,0.105825,0.105825,0.59379999999999999,0.17,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0.17,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.076","Chave de Fenda 5/16 x 4\"",1,"12311.01.99",17.68,0.1,10,0.1326,0.1326,0.59379999999999999,0.21,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0.21,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
[]
[null,null,"CATEGORIAS",null,"QUANTIDADE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,19,{"$f":"HLOOKUP($C618,'Dados Gerais'!$D$6:$BI$11,6)","v":"ELETRICISTA DE MANUTENÇÃO - PLANTONISTA DIURNO"},{"$f":"HLOOKUP($C618,'Dados Gerais'!$D$6:$BI$15,10)","v":4},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C618=Q$3,1,0)","v":0},null,{"$f":"IF($C618=S$3,1,0)","v":0},null,{"$f":"IF($C618=U$3,1,0)","v":0},null,{"$f":"IF($C618=W$3,1,0)","v":0},null,{"$f":"IF($C618=Y$3,1,0)","v":0},null,{"$f":"IF($C618=AA$3,1,0)","v":0},null,{"$f":"IF($C618=AC$3,1,0)","v":0},null,{"$f":"IF($C618=AE$3,1,0)","v":0},null,{"$f":"IF($C618=AG$3,1,0)","v":0},null,{"$f":"IF($C618=AI$3,1,0)","v":0},null,{"$f":"IF($C618=AK$3,1,0)","v":0},null,{"$f":"IF($C618=AM$3,1,0)","v":0},null,{"$f":"IF($C618=AO$3,1,0)","v":0},null,{"$f":"IF($C618=AQ$3,1,0)","v":0},null,{"$f":"IF($C618=AS$3,1,0)","v":0},null,{"$f":"IF($C618=AU$3,1,0)","v":0},null,{"$f":"IF($C618=AW$3,1,0)","v":0},null,{"$f":"IF($C618=AY$3,1,0)","v":0},null,{"$f":"IF($C618=BA$3,1,0)","v":1},null,{"$f":"IF($C618=BC$3,1,0)","v":0},null,{"$f":"IF($C618=BE$3,1,0)","v":0},null,{"$f":"IF($C618=BG$3,1,0)","v":0},null,{"$f":"IF($C618=BI$3,1,0)","v":0},null,{"$f":"IF($C618=BK$3,1,0)","v":0},null,{"$f":"IF($C618=BM$3,1,0)","v":0},null,{"$f":"IF($C618=BO$3,1,0)","v":0},null,{"$f":"IF($C618=BQ$3,1,0)","v":0},null,{"$f":"IF($C618=BS$3,1,0)","v":0},null,{"$f":"IF($C618=BU$3,1,0)","v":0},null,{"$f":"IF($C618=BW$3,1,0)","v":0},null,{"$f":"IF($C618=BY$3,1,0)","v":0},null,{"$f":"IF($C618=CA$3,1,0)","v":0},null,{"$f":"IF($C618=CC$3,1,0)","v":0},null,{"$f":"IF($C618=CE$3,1,0)","v":0},null,{"$f":"IF($C618=CG$3,1,0)","v":0},null,{"$f":"IF($C618=CI$3,1,0)","v":0},null,{"$f":"IF($C618=CK$3,1,0)","v":0},null,{"$f":"IF($C618=CM$3,1,0)","v":0},null,{"$f":"IF($C618=CO$3,1,0)","v":0},null,{"$f":"IF($C618=CQ$3,1,0)","v":0},null,{"$f":"IF($C618=CS$3,1,0)","v":0},null,{"$f":"IF($C618=CU$3,1,0)","v":0},null,{"$f":"IF($C618=CW$3,1,0)","v":0},null,{"$f":"IF($C618=CY$3,1,0)","v":0},null,{"$f":"IF($C618=DA$3,1,0)","v":0},null,{"$f":"IF($C618=DC$3,1,0)","v":0},null,{"$f":"IF($C618=DE$3,1,0)","v":0},null,{"$f":"IF($C618=DG$3,1,0)","v":0},null,{"$f":"IF($C618=DI$3,1,0)","v":0},null,{"$f":"IF($C618=DK$3,1,0)","v":0},null,{"$f":"IF($C618=DM$3,1,0)","v":0},null,{"$f":"IF($C618=DO$3,1,0)","v":0},null,{"$f":"IF($C618=DQ$3,1,0)","v":0},null,{"$f":"IF($C618=DS$3,1,0)","v":0},null,{"$f":"IF($C618=DU$3,1,0)","v":0},null,{"$f":"IF($C618=DW$3,1,0)","v":0},null,{"$f":"IF($C618=DY$3,1,0)","v":0},null,{"$f":"IF($C618=EA$3,1,0)","v":0},null,{"$f":"IF($C618=EC$3,1,0)","v":0},null,{"$f":"IF($C618=EE$3,1,0)","v":0},null,{"$f":"IF($C618=EG$3,1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
[null,null,"PAGAMENTO DA DEPRECIAÇÃO"]
[null,"CÓD.","ITEM","DESCRIÇÃO","QUANT ANUAL POR POSTO","CONTA SIAFI","VALOR DE AQ.","% RESIDUAL","VIDA ÚTIL","DEP. MENSAL","CUSTO TOTAL","% MANUNT.","PREÇO TOTAL","FONTE","REFERÊNCIA"]
[]
[null,null,"F.001","Alicate eletricista de 8\", isolamento 1000V",1,"12311.01.99",68.959999999999994,0.1,10,{"$f":"G624*(1-H624)/(I624*12)","v":0.51719999999999999},{"$f":"J624*E624","v":0.51719999999999999},0.59379999999999999,{"$f":"ROUND(K624*(1+L624),2)","v":0.82},"Cotação",null,null,null,{"$f":"IF(SUM(Q$617:Q$619)>0,$M624*$E624,0)","v":0},null,{"$f":"IF(SUM(S$617:S$619)>0,$M624*$E624,0)","v":0},null,{"$f":"IF(SUM(U$617:U$619)>0,$M624*$E624,0)","v":0},null,{"$f":"IF(SUM(W$617:W$619)>0,$M624*$E624,0)","v":0},null,{"$f":"IF(SUM(Y$617:Y$619)>0,$M624*$E624,0)","v":0},null,{"$f":"IF(SUM(AA$617:AA$619)>0,$M624*$E624,0)","v":0},null,{"$f":"IF(SUM(AC$617:AC$619)>0,$M624*$E624,0)","v":0},null,{"$f":"IF(SUM(AE$617:AE$619)>0,$M624*$E624,0)","v":0},null,{"$f":"IF(SUM(AG$617:AG$619)>0,$M624*$E624,0)","v":0},null,{"$f":"IF(SUM(AI$617:AI$619)>0,$M624*$E624,0)","v":0},null,{"$f":"IF(SUM(AK$617:AK$619)>0,$M624*$E624,0)","v":0},null,{"$f":"IF(SUM(AM$617:AM$619)>0,$M624*$E624,0)","v":0},null,{"$f":"IF(SUM(AO$617:AO$619)>0,$M624*$E624,0)","v":0},null,{"$f":"IF(SUM(AQ$617:AQ$619)>0,$M624*$E624,0)","v":0},null,{"$f":"IF(SUM(AS$617:AS$619)>0,$M624*$E624,0)","v":0},null,{"$f":"IF(SUM(AU$617:AU$619)>0,$M624*$E624,0)","v":0},null,{"$f":"IF(SUM(AW$617:AW$619)>0,$M624*$E624,0)","v":0},null,{"$f":"IF(SUM(AY$617:AY$619)>0,$M624*$E624,0)","v":0},null,{"$f":"IF(SUM(BA$617:BA$619)>0,$M624*$E624,0)","v":0.82},null,{"$f":"IF(SUM(BC$617:BC$619)>0,$M624*$E624,0)","v":0},null,{"$f":"IF(SUM(BE$617:BE$619)>0,$M624*$E624,0)","v":0},null,{"$f":"IF(SUM(BG$617:BG$619)>0,$M624*$E624,0)","v":0},null,{"$f":"IF(SUM(BI$617:BI$619)>0,$M624*$E624,0)","v":0},null,{"$f":"IF(SUM(BK$617:BK$619)>0,$M624*$E624,0)","v":0},null,{"$f":"IF(SUM(BM$617:BM$619)>0,$M624*$E624,0)","v":0},null,{"$f":"IF(SUM(BO$617:BO$619)>0,$M624*$E624,0)","v":0},null,{"$f":"IF(SUM(BQ$617:BQ$619)>0,$M624*$E624,0)","v":0},null,{"$f":"IF(SUM(BS$617:BS$619)>0,$M624*$E624,0)","v":0},null,{"$f":"IF(SUM(BU$617:BU$619)>0,$M624*$E624,0)","v":0},null,{"$f":"IF(SUM(BW$617:BW$619)>0,$M624*$E624,0)","v":0},null,{"$f":"IF(SUM(BY$617:BY$619)>0,$M624*$E624,0)","v":0},null,{"$f":"IF(SUM(CA$617:CA$619)>0,$M624*$E624,0)","v":0},null,{"$f":"IF(SUM(CC$617:CC$619)>0,$M624*$E624,0)","v":0},null,{"$f":"IF(SUM(CE$617:CE$619)>0,$M624*$E624,0)","v":0},null,{"$f":"IF(SUM(CG$617:CG$619)>0,$M624*$E624,0)","v":0},null,{"$f":"IF(SUM(CI$617:CI$619)>0,$M624*$E624,0)","v":0},null,{"$f":"IF(SUM(CK$617:CK$619)>0,$M624*$E624,0)","v":0},null,{"$f":"IF(SUM(CM$617:CM$619)>0,$M624*$E624,0)","v":0},null,{"$f":"IF(SUM(CO$617:CO$619)>0,$M624*$E624,0)","v":0},null,{"$f":"IF(SUM(CQ$617:CQ$619)>0,$M624*$E624,0)","v":0},null,{"$f":"IF(SUM(CS$617:CS$619)>0,$M624*$E624,0)","v":0},null,{"$f":"IF(SUM(CU$617:CU$619)>0,$M624*$E624,0)","v":0},null,{"$f":"IF(SUM(CW$617:CW$619)>0,$M624*$E624,0)","v":0},null,{"$f":"IF(SUM(CY$617:CY$619)>0,$M624*$E624,0)","v":0},null,{"$f":"IF(SUM(DA$617:DA$619)>0,$M624*$E624,0)","v":0},null,{"$f":"IF(SUM(DC$617:DC$619)>0,$M624*$E624,0)","v":0},null,{"$f":"IF(SUM(DE$617:DE$619)>0,$M624*$E624,0)","v":0},null,{"$f":"IF(SUM(DG$617:DG$619)>0,$M624*$E624,0)","v":0},null,{"$f":"IF(SUM(DI$617:DI$619)>0,$M624*$E624,0)","v":0},null,{"$f":"IF(SUM(DK$617:DK$619)>0,$M624*$E624,0)","v":0},null,{"$f":"IF(SUM(DM$617:DM$619)>0,$M624*$E624,0)","v":0},null,{"$f":"IF(SUM(DO$617:DO$619)>0,$M624*$E624,0)","v":0},null,{"$f":"IF(SUM(DQ$617:DQ$619)>0,$M624*$E624,0)","v":0},null,{"$f":"IF(SUM(DS$617:DS$619)>0,$M624*$E624,0)","v":0},null,{"$f":"IF(SUM(DU$617:DU$619)>0,$M624*$E624,0)","v":0},null,{"$f":"IF(SUM(DW$617:DW$619)>0,$M624*$E624,0)","v":0},null,{"$f":"IF(SUM(DY$617:DY$619)>0,$M624*$E624,0)","v":0},null,{"$f":"IF(SUM(EA$617:EA$619)>0,$M624*$E624,0)","v":0},null,{"$f":"IF(SUM(EC$617:EC$619)>0,$M624*$E624,0)","v":0},null,{"$f":"IF(SUM(EE$617:EE$619)>0,$M624*$E624,0)","v":0},null,{"$f":"IF(SUM(EG$617:EG$619)>0,$M624*$E624,0)","v":0}]
[null,null,"F.002","Alicate de corte diagonal de 6\", isolamento 1000V",1,"12311.01.99",51.48,0.1,10,{"$f":"G625*(1-H625)/(I625*12)","v":0.3861},{"$f":"J625*E625","v":0.3861},0.59379999999999999,{"$f":"ROUND(K625*(1+L625),2)","v":0.62},"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0.62,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.003","Alicate bico meia-cana curto com corte 6\", isolamento 1000V",1,"12311.01.99",43.67,0.1,10,0.32752500000000001,0.32752500000000001,0.59379999999999999,0.52,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0.52,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.004","Detector de  tensão de operação de 90V a 1000V com indicador de tensão luminosa e sonora por aproximação ou continuidade.",1,"12311.01.99",72.680000000000007,0.1,10,0.54510000000000003,0.54510000000000003,0.59379999999999999,0.87,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0.87,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.005","Chave de fenda de 1/4\" x 6\" VDE isolada",1,"12311.01.99",24.88,0.1,10,0.18659999999999999,0.18659999999999999,0.59379999999999999,0.3,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0.3,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.006","Chave de fenda de 3/16\" x 6\" VDE ",1,"12311.01.99",23.17,0.1,10,0.17377500000000001,0.17377500000000001,0.59379999999999999,0.28000000000000003,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0.28000000000000003,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.007","Chave de fenda de 1/8\" x 4\" VDE ",1,"12311.01.99",29.2,0.1,10,0.219,0.219,0.59379999999999999,0.35,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0.35,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.008","Chave philips de 1/4\" x 6\" VDE ",1,"12311.01.99",24.72,0.1,10,0.18540000000000001,0.18540000000000001,0.59379999999999999,0.3,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0.3,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.009","Chave philips de 3/16\" x 6\" VDE ",1,"12311.01.99",28.19,0.1,10,0.21142500000000003,0.21142500000000003,0.59379999999999999,0.34,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0.34,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.010","Chave combinada boca (fixa) e estrela 11 mm",1,"12311.01.99",22.64,0.1,10,0.16980000000000001,0.16980000000000001,0.59379999999999999,0.27,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0.27,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.011","Chave combinada boca (fixa) e estrela 13 mm",1,"12311.01.99",29.07,0.1,10,0.218025,0.218025,0.59379999999999999,0.35,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0.35,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.012","Chave combinada boca (fixa) e estrela 14 mm",1,"12311.01.99",30.36,0.1,10,0.22770000000000001,0.22770000000000001,0.59379999999999999,0.36,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0.36,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.013","Chave canhão 11 mm",1,"12311.01.99",27.83,0.1,10,0.20872499999999999,0.20872499999999999,0.59379999999999999,0.33,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0.33,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.015","Jogo  de  chave  allen   longa com 8 peças, de 3 mm a 10 mm ",1,"12311.01.99",73.88,0.1,10,0.55410000000000004,0.55410000000000004,0.59379999999999999,0.88,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0.88,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.016","Jogo de chave allen/Hexagonal Abaulada de 7/64\" a 3/8\" com 9 peças ",1,"12311.01.99",89.9,0.1,10,0.67425000000000013,0.67425000000000013,0.59379999999999999,1.07,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,1.07,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.017","Trena de aço de 5m",1,"12311.01.99",25.73,0.1,10,0.19297500000000001,0.19297500000000001,0.59379999999999999,0.31,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0.31,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.018","CHAVE ISOLADA AJUSTÁVEL 1000V 8'' ",1,"12311.01.99",241.12,0.1,10,1.8084,1.8084,0.59379999999999999,2.88,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,2.88,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.019","Arco de Serra para Metais 12 POL 305mm",1,"12311.01.99",78.95,0.1,10,0.59212500000000001,0.59212500000000001,0.59379999999999999,0.94,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0.94,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.020","Alicate Bomba D'Água com cabo Isolado de 12\"",1,"12311.01.99",119.37,0.1,10,0.89527500000000004,0.89527500000000004,0.59379999999999999,1.43,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,1.43,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.021","Chave combinada boca (fixa) e estrela 10 mm",1,"12311.01.99",28.42,0.1,10,0.21315000000000003,0.21315000000000003,0.59379999999999999,0.34,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0.34,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.022","Chave de fenda cotoco 1/4\" x 1.1/2\"  ",1,"12311.01.99",12.41,0.1,10,9.3075000000000005E-2,9.3075000000000005E-2,0.59379999999999999,0.15,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0.15,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.023","Chave de fenda 3/8 8’’ VDE isolada até 1000V ",1,"12311.01.99",30.9,0.1,10,0.23174999999999998,0.23174999999999998,0.59379999999999999,0.37,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0.37,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.024","Chave philips cotoco 1/4 1.1/2\"  ",1,"12311.01.99",10.89,0.1,10,8.1674999999999998E-2,8.1674999999999998E-2,0.59379999999999999,0.13,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0.13,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.025","Faca desencapadora de cabos curva VDE isolada  ",1,"12311.01.99",118.81,0.1,10,0.89107500000000006,0.89107500000000006,0.59379999999999999,1.42,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,1.42,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.026","Lanterna LED de cabeça recarregável  ",1,"12311.01.99",104.96,0.1,10,0.78720000000000001,0.78720000000000001,0.59379999999999999,1.25,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,1.25,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.027","Bolsa para Ferramentas de 12 Pol ",1,"12311.01.99",108.58,0.1,10,0.81434999999999991,0.81434999999999991,0.59379999999999999,1.3,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,1.3,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,{"$f":"IF(SUM(CC$617:CC$619)>0,$M649*$E649,0)","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.028","Alicate amperimétrico com múltiplas funções, digital, corrente até 400A, precisão de 1,5%, tensão até 600 V AC, precisão de 1%, TRUE RMS, resistência até 4Mohm, precisão de 1%",1,"12311.01.99",897.84,0.1,10,6.7338000000000005,6.7338000000000005,0.59379999999999999,10.73,"Cotação",null,null,null,0,null,{"$f":"IF(SUM(S$617:S$619)>0,$M650*$E650,0)","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,10.73,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.034","Caixa para ferramentas tipo baú ou sanfonada com 3 gavetas, 50 x 20 x 16cm",1,"12311.01.99",95.75,0.1,10,0.71812500000000001,0.71812500000000001,0.59379999999999999,1.1399999999999999,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,1.1399999999999999,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
[]
[null,null,"CATEGORIAS",null,"QUANTIDADE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,20,{"$f":"HLOOKUP($C656,'Dados Gerais'!$D$6:$BI$11,6)","v":"ELETRICISTA DE MANUTENÇÃO - PLANTONISTA NOTURNO"},{"$f":"HLOOKUP($C656,'Dados Gerais'!$D$6:$BI$15,10)","v":4},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C656=Q$3,1,0)","v":0},null,{"$f":"IF($C656=S$3,1,0)","v":0},null,{"$f":"IF($C656=U$3,1,0)","v":0},null,{"$f":"IF($C656=W$3,1,0)","v":0},null,{"$f":"IF($C656=Y$3,1,0)","v":0},null,{"$f":"IF($C656=AA$3,1,0)","v":0},null,{"$f":"IF($C656=AC$3,1,0)","v":0},null,{"$f":"IF($C656=AE$3,1,0)","v":0},null,{"$f":"IF($C656=AG$3,1,0)","v":0},null,{"$f":"IF($C656=AI$3,1,0)","v":0},null,{"$f":"IF($C656=AK$3,1,0)","v":0},null,{"$f":"IF($C656=AM$3,1,0)","v":0},null,{"$f":"IF($C656=AO$3,1,0)","v":0},null,{"$f":"IF($C656=AQ$3,1,0)","v":0},null,{"$f":"IF($C656=AS$3,1,0)","v":0},null,{"$f":"IF($C656=AU$3,1,0)","v":0},null,{"$f":"IF($C656=AW$3,1,0)","v":0},null,{"$f":"IF($C656=AY$3,1,0)","v":0},null,{"$f":"IF($C656=BA$3,1,0)","v":0},null,{"$f":"IF($C656=BC$3,1,0)","v":1},null,{"$f":"IF($C656=BE$3,1,0)","v":0},null,{"$f":"IF($C656=BG$3,1,0)","v":0},null,{"$f":"IF($C656=BI$3,1,0)","v":0},null,{"$f":"IF($C656=BK$3,1,0)","v":0},null,{"$f":"IF($C656=BM$3,1,0)","v":0},null,{"$f":"IF($C656=BO$3,1,0)","v":0},null,{"$f":"IF($C656=BQ$3,1,0)","v":0},null,{"$f":"IF($C656=BS$3,1,0)","v":0},null,{"$f":"IF($C656=BU$3,1,0)","v":0},null,{"$f":"IF($C656=BW$3,1,0)","v":0},null,{"$f":"IF($C656=BY$3,1,0)","v":0},null,{"$f":"IF($C656=CA$3,1,0)","v":0},null,{"$f":"IF($C656=CC$3,1,0)","v":0},null,{"$f":"IF($C656=CE$3,1,0)","v":0},null,{"$f":"IF($C656=CG$3,1,0)","v":0},null,{"$f":"IF($C656=CI$3,1,0)","v":0},null,{"$f":"IF($C656=CK$3,1,0)","v":0},null,{"$f":"IF($C656=CM$3,1,0)","v":0},null,{"$f":"IF($C656=CO$3,1,0)","v":0},null,{"$f":"IF($C656=CQ$3,1,0)","v":0},null,{"$f":"IF($C656=CS$3,1,0)","v":0},null,{"$f":"IF($C656=CU$3,1,0)","v":0},null,{"$f":"IF($C656=CW$3,1,0)","v":0},null,{"$f":"IF($C656=CY$3,1,0)","v":0},null,{"$f":"IF($C656=DA$3,1,0)","v":0},null,{"$f":"IF($C656=DC$3,1,0)","v":0},null,{"$f":"IF($C656=DE$3,1,0)","v":0},null,{"$f":"IF($C656=DG$3,1,0)","v":0},null,{"$f":"IF($C656=DI$3,1,0)","v":0},null,{"$f":"IF($C656=DK$3,1,0)","v":0},null,{"$f":"IF($C656=DM$3,1,0)","v":0},null,{"$f":"IF($C656=DO$3,1,0)","v":0},null,{"$f":"IF($C656=DQ$3,1,0)","v":0},null,{"$f":"IF($C656=DS$3,1,0)","v":0},null,{"$f":"IF($C656=DU$3,1,0)","v":0},null,{"$f":"IF($C656=DW$3,1,0)","v":0},null,{"$f":"IF($C656=DY$3,1,0)","v":0},null,{"$f":"IF($C656=EA$3,1,0)","v":0},null,{"$f":"IF($C656=EC$3,1,0)","v":0},null,{"$f":"IF($C656=EE$3,1,0)","v":0},null,{"$f":"IF($C656=EG$3,1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
[null,null,"PAGAMENTO DA DEPRECIAÇÃO"]
[null,"CÓD.","ITEM","DESCRIÇÃO","QUANT ANUAL POR POSTO","CONTA SIAFI","VALOR DE AQ.","% RESIDUAL","VIDA ÚTIL","DEP. MENSAL","CUSTO TOTAL","% MANUNT.","PREÇO TOTAL","FONTE","REFERÊNCIA"]
[]
[null,null,"F.001","Alicate eletricista de 8\", isolamento 1000V",1,"12311.01.99",68.959999999999994,0.1,10,{"$f":"G662*(1-H662)/(I662*12)","v":0.51719999999999999},{"$f":"J662*E662","v":0.51719999999999999},0.59379999999999999,{"$f":"ROUND(K662*(1+L662),2)","v":0.82},"Cotação",null,null,null,{"$f":"IF(SUM(Q$655:Q$657)>0,$M662*$E662,0)","v":0},null,{"$f":"IF(SUM(S$655:S$657)>0,$M662*$E662,0)","v":0},null,{"$f":"IF(SUM(U$655:U$657)>0,$M662*$E662,0)","v":0},null,{"$f":"IF(SUM(W$655:W$657)>0,$M662*$E662,0)","v":0},null,{"$f":"IF(SUM(Y$655:Y$657)>0,$M662*$E662,0)","v":0},null,{"$f":"IF(SUM(AA$655:AA$657)>0,$M662*$E662,0)","v":0},null,{"$f":"IF(SUM(AC$655:AC$657)>0,$M662*$E662,0)","v":0},null,{"$f":"IF(SUM(AE$655:AE$657)>0,$M662*$E662,0)","v":0},null,{"$f":"IF(SUM(AG$655:AG$657)>0,$M662*$E662,0)","v":0},null,{"$f":"IF(SUM(AI$655:AI$657)>0,$M662*$E662,0)","v":0},null,{"$f":"IF(SUM(AK$655:AK$657)>0,$M662*$E662,0)","v":0},null,{"$f":"IF(SUM(AM$655:AM$657)>0,$M662*$E662,0)","v":0},null,{"$f":"IF(SUM(AO$655:AO$657)>0,$M662*$E662,0)","v":0},null,{"$f":"IF(SUM(AQ$655:AQ$657)>0,$M662*$E662,0)","v":0},null,{"$f":"IF(SUM(AS$655:AS$657)>0,$M662*$E662,0)","v":0},null,{"$f":"IF(SUM(AU$655:AU$657)>0,$M662*$E662,0)","v":0},null,{"$f":"IF(SUM(AW$655:AW$657)>0,$M662*$E662,0)","v":0},null,{"$f":"IF(SUM(AY$655:AY$657)>0,$M662*$E662,0)","v":0},null,{"$f":"IF(SUM(BA$655:BA$657)>0,$M662*$E662,0)","v":0},null,{"$f":"IF(SUM(BC$655:BC$657)>0,$M662*$E662,0)","v":0.82},null,{"$f":"IF(SUM(BE$655:BE$657)>0,$M662*$E662,0)","v":0},null,{"$f":"IF(SUM(BG$655:BG$657)>0,$M662*$E662,0)","v":0},null,{"$f":"IF(SUM(BI$655:BI$657)>0,$M662*$E662,0)","v":0},null,{"$f":"IF(SUM(BK$655:BK$657)>0,$M662*$E662,0)","v":0},null,{"$f":"IF(SUM(BM$655:BM$657)>0,$M662*$E662,0)","v":0},null,{"$f":"IF(SUM(BO$655:BO$657)>0,$M662*$E662,0)","v":0},null,{"$f":"IF(SUM(BQ$655:BQ$657)>0,$M662*$E662,0)","v":0},null,{"$f":"IF(SUM(BS$655:BS$657)>0,$M662*$E662,0)","v":0},null,{"$f":"IF(SUM(BU$655:BU$657)>0,$M662*$E662,0)","v":0},null,{"$f":"IF(SUM(BW$655:BW$657)>0,$M662*$E662,0)","v":0},null,{"$f":"IF(SUM(BY$655:BY$657)>0,$M662*$E662,0)","v":0},null,{"$f":"IF(SUM(CA$655:CA$657)>0,$M662*$E662,0)","v":0},null,{"$f":"IF(SUM(CC$655:CC$657)>0,$M662*$E662,0)","v":0},null,{"$f":"IF(SUM(CE$655:CE$657)>0,$M662*$E662,0)","v":0},null,{"$f":"IF(SUM(CG$655:CG$657)>0,$M662*$E662,0)","v":0},null,{"$f":"IF(SUM(CI$655:CI$657)>0,$M662*$E662,0)","v":0},null,{"$f":"IF(SUM(CK$655:CK$657)>0,$M662*$E662,0)","v":0},null,{"$f":"IF(SUM(CM$655:CM$657)>0,$M662*$E662,0)","v":0},null,{"$f":"IF(SUM(CO$655:CO$657)>0,$M662*$E662,0)","v":0},null,{"$f":"IF(SUM(CQ$655:CQ$657)>0,$M662*$E662,0)","v":0},null,{"$f":"IF(SUM(CS$655:CS$657)>0,$M662*$E662,0)","v":0},null,{"$f":"IF(SUM(CU$655:CU$657)>0,$M662*$E662,0)","v":0},null,{"$f":"IF(SUM(CW$655:CW$657)>0,$M662*$E662,0)","v":0},null,{"$f":"IF(SUM(CY$655:CY$657)>0,$M662*$E662,0)","v":0},null,{"$f":"IF(SUM(DA$655:DA$657)>0,$M662*$E662,0)","v":0},null,{"$f":"IF(SUM(DC$655:DC$657)>0,$M662*$E662,0)","v":0},null,{"$f":"IF(SUM(DE$655:DE$657)>0,$M662*$E662,0)","v":0},null,{"$f":"IF(SUM(DG$655:DG$657)>0,$M662*$E662,0)","v":0},null,{"$f":"IF(SUM(DI$655:DI$657)>0,$M662*$E662,0)","v":0},null,{"$f":"IF(SUM(DK$655:DK$657)>0,$M662*$E662,0)","v":0},null,{"$f":"IF(SUM(DM$655:DM$657)>0,$M662*$E662,0)","v":0},null,{"$f":"IF(SUM(DO$655:DO$657)>0,$M662*$E662,0)","v":0},null,{"$f":"IF(SUM(DQ$655:DQ$657)>0,$M662*$E662,0)","v":0},null,{"$f":"IF(SUM(DS$655:DS$657)>0,$M662*$E662,0)","v":0},null,{"$f":"IF(SUM(DU$655:DU$657)>0,$M662*$E662,0)","v":0},null,{"$f":"IF(SUM(DW$655:DW$657)>0,$M662*$E662,0)","v":0},null,{"$f":"IF(SUM(DY$655:DY$657)>0,$M662*$E662,0)","v":0},null,{"$f":"IF(SUM(EA$655:EA$657)>0,$M662*$E662,0)","v":0},null,{"$f":"IF(SUM(EC$655:EC$657)>0,$M662*$E662,0)","v":0},null,{"$f":"IF(SUM(EE$655:EE$657)>0,$M662*$E662,0)","v":0},null,{"$f":"IF(SUM(EG$655:EG$657)>0,$M662*$E662,0)","v":0}]
[null,null,"F.002","Alicate de corte diagonal de 6\", isolamento 1000V",1,"12311.01.99",51.48,0.1,10,{"$f":"G663*(1-H663)/(I663*12)","v":0.3861},{"$f":"J663*E663","v":0.3861},0.59379999999999999,{"$f":"ROUND(K663*(1+L663),2)","v":0.62},"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0.62,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.003","Alicate bico meia-cana curto com corte 6\", isolamento 1000V",1,"12311.01.99",43.67,0.1,10,0.32752500000000001,0.32752500000000001,0.59379999999999999,0.52,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0.52,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.004","Detector de  tensão de operação de 90V a 1000V com indicador de tensão luminosa e sonora por aproximação ou continuidade.",1,"12311.01.99",72.680000000000007,0.1,10,0.54510000000000003,0.54510000000000003,0.59379999999999999,0.87,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0.87,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.005","Chave de fenda de 1/4\" x 6\" VDE isolada",1,"12311.01.99",24.88,0.1,10,0.18659999999999999,0.18659999999999999,0.59379999999999999,0.3,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0.3,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.006","Chave de fenda de 3/16\" x 6\" VDE ",1,"12311.01.99",23.17,0.1,10,0.17377500000000001,0.17377500000000001,0.59379999999999999,0.28000000000000003,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0.28000000000000003,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.007","Chave de fenda de 1/8\" x 4\" VDE ",1,"12311.01.99",29.2,0.1,10,0.219,0.219,0.59379999999999999,0.35,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0.35,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.008","Chave philips de 1/4\" x 6\" VDE ",1,"12311.01.99",24.72,0.1,10,0.18540000000000001,0.18540000000000001,0.59379999999999999,0.3,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0.3,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.009","Chave philips de 3/16\" x 6\" VDE ",1,"12311.01.99",28.19,0.1,10,0.21142500000000003,0.21142500000000003,0.59379999999999999,0.34,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0.34,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.010","Chave combinada boca (fixa) e estrela 11 mm",1,"12311.01.99",22.64,0.1,10,0.16980000000000001,0.16980000000000001,0.59379999999999999,0.27,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0.27,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.011","Chave combinada boca (fixa) e estrela 13 mm",1,"12311.01.99",29.07,0.1,10,0.218025,0.218025,0.59379999999999999,0.35,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0.35,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.012","Chave combinada boca (fixa) e estrela 14 mm",1,"12311.01.99",30.36,0.1,10,0.22770000000000001,0.22770000000000001,0.59379999999999999,0.36,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0.36,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.013","Chave canhão 11 mm",1,"12311.01.99",27.83,0.1,10,0.20872499999999999,0.20872499999999999,0.59379999999999999,0.33,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0.33,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.015","Jogo  de  chave  allen   longa com 8 peças, de 3 mm a 10 mm ",1,"12311.01.99",73.88,0.1,10,0.55410000000000004,0.55410000000000004,0.59379999999999999,0.88,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0.88,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.016","Jogo de chave allen/Hexagonal Abaulada de 7/64\" a 3/8\" com 9 peças ",1,"12311.01.99",89.9,0.1,10,0.67425000000000013,0.67425000000000013,0.59379999999999999,1.07,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,1.07,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.017","Trena de aço de 5m",1,"12311.01.99",25.73,0.1,10,0.19297500000000001,0.19297500000000001,0.59379999999999999,0.31,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0.31,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.018","CHAVE ISOLADA AJUSTÁVEL 1000V 8'' ",1,"12311.01.99",241.12,0.1,10,1.8084,1.8084,0.59379999999999999,2.88,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,2.88,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.019","Arco de Serra para Metais 12 POL 305mm",1,"12311.01.99",78.95,0.1,10,0.59212500000000001,0.59212500000000001,0.59379999999999999,0.94,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0.94,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.020","Alicate Bomba D'Água com cabo Isolado de 12\"",1,"12311.01.99",119.37,0.1,10,0.89527500000000004,0.89527500000000004,0.59379999999999999,1.43,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,1.43,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.021","Chave combinada boca (fixa) e estrela 10 mm",1,"12311.01.99",28.42,0.1,10,0.21315000000000003,0.21315000000000003,0.59379999999999999,0.34,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0.34,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.022","Chave de fenda cotoco 1/4\" x 1.1/2\"  ",1,"12311.01.99",12.41,0.1,10,9.3075000000000005E-2,9.3075000000000005E-2,0.59379999999999999,0.15,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0.15,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.023","Chave de fenda 3/8 8’’ VDE isolada até 1000V ",1,"12311.01.99",30.9,0.1,10,0.23174999999999998,0.23174999999999998,0.59379999999999999,0.37,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0.37,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.024","Chave philips cotoco 1/4 1.1/2\"  ",1,"12311.01.99",10.89,0.1,10,8.1674999999999998E-2,8.1674999999999998E-2,0.59379999999999999,0.13,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0.13,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.025","Faca desencapadora de cabos curva VDE isolada  ",1,"12311.01.99",118.81,0.1,10,0.89107500000000006,0.89107500000000006,0.59379999999999999,1.42,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,1.42,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.026","Lanterna LED de cabeça recarregável  ",1,"12311.01.99",104.96,0.1,10,0.78720000000000001,0.78720000000000001,0.59379999999999999,1.25,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,1.25,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.027","Bolsa para Ferramentas de 12 Pol ",1,"12311.01.99",108.58,0.1,10,0.81434999999999991,0.81434999999999991,0.59379999999999999,1.3,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,1.3,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,{"$f":"IF(SUM(CC$655:CC$657)>0,$M687*$E687,0)","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.028","Alicate amperimétrico com múltiplas funções, digital, corrente até 400A, precisão de 1,5%, tensão até 600 V AC, precisão de 1%, TRUE RMS, resistência até 4Mohm, precisão de 1%",1,"12311.01.99",897.84,0.1,10,6.7338000000000005,6.7338000000000005,0.59379999999999999,10.73,"Cotação",null,null,null,0,null,{"$f":"IF(SUM(S$655:S$657)>0,$M688*$E688,0)","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,10.73,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"F.034","Caixa para ferramentas tipo baú ou sanfonada com 3 gavetas, 50 x 20 x 16cm",1,"12311.01.99",95.75,0.1,10,0.71812500000000001,0.71812500000000001,0.59379999999999999,1.1399999999999999,"Cotação",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,1.1399999999999999,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
[]
[null,null,"PAGAMENTO DA MANUTENÇÃO"]
[null,null,"ITEM","DESCRIÇÃO",null,null,null,"K (calculado)",null,"% MANUNT."]
[]
[null,null,null,null,null,null,null,{"$f":"H702","v":0.59376239999999991},null,{"$f":"H695","v":0.59376239999999991}]
[]
[null,null,null,null,"K1","K2","K3","K4"]
[null,null,null,null,0.85,1,0.8,1.4]
[null,null,null,null,"K5","K6","K7","K8"]
[null,null,null,null,1,0.6,0.5,1.1000000000000001]
[null,null,null,null,"K9","K10","K11","RESULTADO"]
[null,null,null,"* a descrição de cada coeficiente segue abaixo",1.5,0.9,1.4,{"$f":"E698*F698*G698*H698*E700*F700*G700*H700*E702*F702*G702","v":0.59376239999999991}]
[]
[]
[null,null,"MATERIAL DE CONSUMO ASSOCIADO"]
[null,null,"ITEM","DESCRIÇÃO",null,null,null,"QUANTID/ANO","UNIDADE","VALOR DE AQ.","MENSAL MAT","BDI (%)","PREÇO TOTAL"]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"J708*H708/12","v":0},{"$f":"L695","v":0},{"$f":"ROUND(K708*(1+L708),2)","v":0}]
[]
[]
[]
[null,null,"MATERIAL DE CONSUMO ASSOCIADO"]
[null,null,"MEMÓRIA DE CÁLCULO DO COEFICIENTE DE CORRELAÇÃO MANUTENÇÃO X DEPRECIAÇÃO (K)"]
[]
[null,null,"JUSTIFICATIVAS",null,"TIPO","K1",null,"Condições de Trab","K4",null,"Tempo Vida (anos)","K6",null,"Temperatura","K8"]
[null,null,null,null,"Guindaste",0.5,null,"Em espera",0.4,null,1,0.6,null,"Muito quente (> 40º C)",1.3]
[null,null,"K1","Considerado o valor médio de 0,85","Caminhão-comum",0.8,null,"Leves",0.8,null,2,0.7,null,"Quente (30º a 40º C)",1.1000000000000001]
[null,null,"K2","Considerado o operador médio","Fora-de-estrada",1,null,"Médias",1,null,3,0.8,null,"Médio (10º a 30º C)",1]
[null,null,"K3","Consideradas ferramentas de primeira qualidade","Carregadeira",1,null,"Pesadas",1.4,null,4,0.9,null,"Frio (< 10º C)",1.2]
[null,null,"K4","Há todo o tipo de trabalho, foi considerado o valor médio","Escavadeira",1.4,null,"Severas",2,null,5,1]
[null,null,"K5","Considerando manutenção normal","Motoescrêiper",1.1000000000000001,null,null,null,null,6,1,null,"Ritmo de Trabalho","K9"]
[null,null,"K6","Equipamentos novos","Trator de esteira",1.2,null,"Manutenção","K5",null,7,1,null,"Folgado",0.9]
[null,null,"K7","220h por mês, 252 dias por ano",null,null,null,"Excelente",0.6,null,8,1.2,null,"Médio ",1]
[null,null,"K8","Clima quente, acima de 30º C","Qualid do Operador","K2",null,"Boa",0.8,null,9,1.3,null,"Com pressa",1.5]
[null,null,"K9","Ritmo de trabalho usualmente com pressa","Excelente",0.8,null,"Média",1,null,10,1.4]
[null,null,"K10","Considerado o operador médio","Boa",0.9,null,"Ruim ",1.5,null,11,2,null,"Conh do Serviço","K10"]
[null,null,"K11","Foi considerada a opção de aluguel a terceiros, ainda que a simulação seja dos custos do contratado, contudo a execução dos serviços é em local de terceiros","Média",1,null,"Inexistente",3,null,15,2,null,"Grande ",0.8]
[null,null,null,null,"Ruim",1.2,null,null,null,null,null,null,null,"Médio     ",0.9]
[null,null,null,null,"Péssima",2,null,"Horas de Uso ","K7",6000,1,null,null,"Pouco ",1]
[null,null,null,null,null,null,null,1000,0.5,8000,1.3]
[null,null,null,null,"Qualidade do Equip","K3",null,2000,0.5,10000,1.6,null,null,"Tipo do Serviço","K11"]
[null,null,null,null,"De primeira",0.8,null,3000,0.6,12000,1.9,null,null,"Mina ou Pedreira",0.8]
[null,null,null,null,"Média",1,null,4000,0.7,15000,2.2999999999999998,null,null,"Construção Geral",1]
[null,null,null,null,"Ruim",1.5,null,5000,0.9,20000,3,null,null,"Aluguel a Terceiros",1.4]
[]
[null,null,null,null,"Fonte: "]
[null,null,null,null,"MATTOS, Aldo Dórea. Como preparar orçamentos de obras. São Paulo: Pini, 2006. 281 p., il"]

{"sheet":"SREP","index":34,"n_rows":75,"n_cols":15,"rows_kept":75,"cut":false,"hidden":false,"merged":[[2,1,2,3],[3,1,3,14]]}
[]
[]
[]
[null,"SISTEMA DE REGISTRO ELETRÔNICO DE PRESENÇA - SREP"]
[]
[]
[null,null,"PAGAMENTO DA DEPRECIAÇÃO"]
[null,"Cód.","ITEM","DESCRIÇÃO","QUANT ANUAL","CONTA SIAFI","VALOR DE AQ.","% RESIDUAL","VIDA ÚTIL","DEP. MENSAL","CUSTO TOTAL","BDI (%)","PREÇO TOTAL","FONTE","REFERÊNCIA"]
[]
[null,"10.01.01","E.024","Equipamento de Registro Eletrônico de Ponto, de parede, com teclado externo e leitor biométrico, em conformidade com a Portaria 1.510/2009 do MT",5,"12311.01.24\n(máquinas e equip\neletrônicos)",1705.92,0.1,10,{"$f":"G10*(1-H10)/(I10*12)","v":12.794400000000001},{"$f":"ROUND(J10*E10,3)","v":63.972000000000001},{"$f":"'BDI - Geral'!E27","v":0.26910000000000001},{"$f":"ROUND(K10*(1+L10),2)","v":81.19},"COTAÇÃO"]
[]
[]
[null,null,"PAGAMENTO DA MANUTENÇÃO"]
[null,null,"ITEM","DESCRIÇÃO",null,null,null,"K (calculado)","MENSAL DEPR.","% MAN X DEP","MENSAL MAN.","BDI (%)","PREÇO TOTAL"]
[]
[null,null,null,"Todos os itens",null,null,null,{"$f":"H23","v":1.9000396799999999},{"$f":"K10","v":63.972000000000001},{"$f":"H16","v":1.9000396799999999},{"$f":"I16*H16","v":121.54933840896},{"$f":"L10","v":0.26910000000000001},{"$f":"ROUND(K16*(1+L16),2)","v":154.26}]
[]
[null,null,null,null,"K1","K2","K3","K4"]
[null,null,null,null,0.85,1,0.8,1.4]
[null,null,null,null,"K5","K6","K7","K8"]
[null,null,null,null,1,0.6,1.6,1.1000000000000001]
[null,null,null,null,"K9","K10","K11","RESULTADO"]
[null,null,null,"* a descrição de cada coeficiente segue abaixo",1.5,0.9,1.4,{"$f":"E19*F19*G19*H19*E21*F21*G21*H21*E23*F23*G23","v":1.9000396799999999}]
[]
[]
[null,null,"PAGAMENTO DO SOFTWARE"]
[null,"Cód.","ITEM","DESCRIÇÃO",null,null,null,null,"QUANTIDADE","UNIDADE","UNIT. MENSAL","BDI (%)","PREÇO TOTAL"]
[]
[null,"10.03.01","E.025","Software Ponto Secullum 4 - até 200 usuário - manutenção e suporte técnico com backup - Web Nuvem - Mensalidade",null,null,null,null,1,"Licença/mês",823.53,{"$f":"L35","v":0.26910000000000001},{"$f":"ROUND(I29*K29*(1+L29),2)","v":1045.1400000000001},"COTAÇÃO"]
[]
[]
[null,null,"MATERIAL DE CONSUMO ASSOCIADO"]
[null,"Cód.","ITEM","DESCRIÇÃO",null,null,"QUANTID/ANO","UNIDADE","VALOR DE AQ.","ANUAL MAT","MENSAL MAT","BDI (%)","PREÇO TOTAL"]
[]
[null,"10.04.01","E.026","Bobina térmica específica para o registrador eletrônico de ponto, com papel termossensível, superfície de impressão externa ao rolo, durabilidade de impressão mínima de 5 anos e comprimento mínimo de 300m",null,null,{"$f":"ROUNDUP((SUM(Resumo!E8:E27)*4*0.07*52*5/300),0)","v":34},"Bobina",34.1,{"$f":"I35*G35","v":1159.4000000000001},{"$f":"J35/12","v":96.616666666666674},{"$f":"L16","v":0.26910000000000001},{"$f":"ROUNDUP(K35*(1+L35),2)","v":122.62},"COTAÇÃO"]
[]
[]
[null,null,"MATERIAL DE CONSUMO ASSOCIADO"]
[null,null,"ITEM","DESCRIÇÃO",null,null,null,null,null,null,null,null,"PREÇO TOTAL"]
[]
[null,null,1,"Componente DEPRECIAÇÃO",null,null,null,null,null,null,null,null,{"$f":"M10","v":81.19}]
[null,null,2,"Componente MANUTENÇÃO",null,null,null,null,null,null,null,null,{"$f":"M16","v":154.26}]
[null,null,3,"Componente SOFTWARE",null,null,null,null,null,null,null,null,{"$f":"M29","v":1045.1400000000001}]
[null,null,4,"Componente MATERIAL DE CONSUMO ASSOCIADO",null,null,null,null,null,null,null,null,{"$f":"M35","v":122.62}]
[]
[null,null,null,null,null,null,null,null,null,null,null,"SOMATÓRIO TOTAL MENSAL",{"$f":"ROUND(SUM(M40:M45),2)","v":1403.21}]
[null,null,null,null,null,null,null,null,null,null,null,"SOMATÓRIO TOTAL ANUAL",{"$f":"M46*12","v":16838.52}]
[]
[]
[null,null,"MATERIAL DE CONSUMO ASSOCIADO"]
[null,null,"MEMÓRIA DE CÁLCULO DO COEFICIENTE DE CORRELAÇÃO MANUTENÇÃO X DEPRECIAÇÃO (K)"]
[]
[null,null,"JUSTIFICATIVAS",null,"TIPO","K1",null,"Condições de Trab","K4",null,"Tempo Vida (anos)","K6",null,"Temperatura","K8"]
[null,null,null,null,"Guindaste",0.5,null,"Em espera",0.4,null,1,0.6,null,"Muito quente (> 40º C)",1.3]
[null,null,"K1","Considerado o valor médio de 0,85","Caminhão-comum",0.8,null,"Leves",0.8,null,2,0.7,null,"Quente (30º a 40º C)",1.1000000000000001]
[null,null,"K2","Considerado o operador médio","Fora-de-estrada",1,null,"Médias",1,null,3,0.8,null,"Médio (10º a 30º C)",1]
[null,null,"K3","Consideradas ferramentas de primeira qualidade","Carregadeira",1,null,"Pesadas",1.4,null,4,0.9,null,"Frio (< 10º C)",1.2]
[null,null,"K4","Há todo o tipo de trabalho, foi considerado condições pesadas","Escavadeira",1.4,null,"Severas",2,null,5,1]
[null,null,"K5","Considerando manutenção normal","Motoescrêiper",1.1000000000000001,null,null,null,null,6,1,null,"Ritmo de Trabalho","K9"]
[null,null,"K6","Equipamentos novos","Trator de esteira",1.2,null,"Manutenção","K5",null,7,1,null,"Folgado",0.9]
[null,null,"K7","44h por dia, 252 dias por ano",null,null,null,"Excelente",0.6,null,8,1.2,null,"Médio ",1]
[null,null,"K8","Clima quente, acima de 30º C","Qualid do Operador","K2",null,"Boa",0.8,null,9,1.3,null,"Com pressa",1.5]
[null,null,"K9","Ritmo de trabalho usualmente com pressa","Excelente",0.8,null,"Média",1,null,10,1.4]
[null,null,"K10","Considerado o operador médio","Boa",0.9,null,"Ruim ",1.5,null,11,2,null,"Conh do Serviço","K10"]
[null,null,"K11","Foi considerada a opção de aluguel a terceiros, ainda que a simulação seja dos custos do contratado, contudo a execução dos serviços é em local de terceiros","Média",1,null,"Inexistente",3,null,15,2,null,"Grande ",0.8]
[null,null,null,null,"Ruim",1.2,null,null,null,null,null,null,null,"Médio     ",0.9]
[null,null,null,null,"Péssima",2,null,"Horas de Uso ","K7",6000,1,null,null,"Pouco ",1]
[null,null,null,null,null,null,null,1000,0.5,8000,1.3]
[null,null,null,null,"Qualidade do Equip","K3",null,2000,0.5,10000,1.6,null,null,"Tipo do Serviço","K11"]
[null,null,null,null,"De primeira",0.8,null,3000,0.6,12000,1.9,null,null,"Mina ou Pedreira",0.8]
[null,null,null,null,"Média",1,null,4000,0.7,15000,2.2999999999999998,null,null,"Construção Geral",1]
[null,null,null,null,"Ruim",1.5,null,5000,0.9,20000,3,null,null,"Aluguel a Terceiros",1.4]
[]
[null,null,null,null,"Fonte: "]
[null,null,null,null,"MATTOS, Aldo Dórea. Como preparar orçamentos de obras. São Paulo: Pini, 2006. 281 p., il"]

{"sheet":"Transporte","index":35,"n_rows":26,"n_cols":11,"rows_kept":26,"cut":false,"hidden":false,"merged":[[2,1,2,3],[3,1,3,10],[7,3,7,4],[9,3,9,4]]}
[]
[]
[]
[null,"TRANSPORTE DE COLABORADORES E DE MATERIAIS"]
[]
[]
[null,"DISPONIBILIDADE DO BEM"]
[null,"ITEM","DESCRIÇÃO (MODELO DE REFERÊNCIA)","MÉTODO DE CÁLCULO",null,"CUSTO","QUANTIDADE","CUSTO TOTAL","BDI (%)","PREÇO TOTAL","FONTE"]
[]
[null,"V.01","STRADA FREEDOM CD 1.3 +8V FLEX 4P C/AR","Aluguel mensal (inclui depreciação, manutenção (preventiva, preditiva e corretiva), assistência 24h e seguro)",null,2463.4699999999998,1,{"$f":"F10*G10","v":2463.4699999999998},{"$f":"'BDI - Geral'!E27","v":0.26910000000000001},{"$f":"ROUND(H10*(1+I10),2)","v":3126.39},"COTAÇÃO"]
[]
[]
[null,"CONSUMOS DA OPERAÇÃO"]
[null,"ITEM","DESCRIÇÃO","RODAGEM MÉDIA MENSAL (km/mês)","CONSUMO MÉDIO (km/l)","CONSUMO MENSAL (l/mês)","CUSTO COMBUSTIVEL","CUSTO TOTAL","BDI (%)","PREÇO TOTAL","FONTE"]
[]
[null,"C.01","Gasolina Comum",1000,10.1,{"$f":"D16/E16","v":99.009900990099013},5.8029999999999999,{"$f":"G16*F16","v":574.55445544554459},{"$f":"I10","v":0.26910000000000001},{"$f":"ROUND(H16*(1+I16),2)","v":729.17},"SITE"]
[]
[]
[]
[null,null,"DESCRIÇÃO",null,null,null,null,null,null,"PREÇO TOTAL"]
[]
[null,null,"DISPONIBILIDADE DO BEM",null,null,null,null,null,null,{"$f":"J10","v":3126.39}]
[null,null,"CONSUMOS DA OPERAÇÃO",null,null,null,null,null,null,{"$f":"J16","v":729.17}]
[]
[null,null,null,null,null,null,null,null,"SOMATÓRIO TOTAL MENSAL",{"$f":"ROUND(SUM(J21:J24),2)","v":3855.56}]
[null,null,null,null,null,null,null,null,"SOMATÓRIO TOTAL ANUAL",{"$f":"J25*12","v":46266.720000000001}]

{"sheet":"Não Rel - Equip","index":36,"n_rows":106,"n_cols":15,"rows_kept":106,"cut":false,"hidden":false,"merged":[[2,1,2,3],[3,1,3,14]]}
[]
[]
[]
[null,"EQUIPAMENTOS NÃO RELACIONADOS DIRETAMENTE A UM POSTO DE TRABALHO - PAGAMENTO DA DEPRECIAÇÃO / MANUTENÇÃO"]
[]
[]
[null,null,"PAGAMENTO DA DEPRECIAÇÃO"]
[null,"CÓD.","ITEM","DESCRIÇÃO","QUANT ANUAL","CONTA SIAFI","VALOR DE AQ.","% RESIDUAL","VIDA ÚTIL","DEP. MENSAL","CUSTO TOTAL","BDI (%)","PREÇO TOTAL","FONTE","REFERÊNCIA"]
[]
[null,null,"E.001","Ferro De Solda De 60W X 220V  ",10,"12311.01.23",48.74666666666667,0.2,10,{"$f":"G10*(1-H10)/(I10*12)","v":0.32497777777777781},{"$f":"J10*E10","v":3.2497777777777781},{"$f":"'BDI - Geral'!$E$27","v":0.26910000000000001},{"$f":"ROUND(K10*(1+L10),2)","v":4.12},"Cotação"]
[null,null,"E.002","Ferro De Solda Tipo Machadinha 220V Potência De 320W  ",4,"12311.01.23",306.44,0.2,10,2.0429333333333335,8.171733333333334,{"$f":"'BDI - Geral'!$E$27","v":0.26910000000000001},10.37,"Cotação"]
[null,null,"E.003","Ferro De Solda De Alta Potência Tipo Machadinha 220V Potência 180W ",3,"12311.01.23",212.92666666666665,0.2,10,1.4195111111111109,4.2585333333333324,{"$f":"'BDI - Geral'!$E$27","v":0.26910000000000001},5.4,"Cotação"]
[null,null,"E.004","Lanterna Recarregável Híbrida 19 Led",20,"12311.01.23",96.953333333333333,0.2,10,0.64635555555555557,12.927111111111111,{"$f":"'BDI - Geral'!$E$27","v":0.26910000000000001},16.41,"Cotação"]
[null,null,"E.005","Alicate Rebitador Manual ",4,"12311.01.23",29.796666666666667,0.2,10,0.19864444444444446,0.79457777777777783,{"$f":"'BDI - Geral'!$E$27","v":0.26910000000000001},1.01,"Cotação"]
[null,null,"E.006","Parafusadeira/Furadeira De Impacto A Bateria 18V Li-Ion 1/2 Pol. Com Carregador. 2 Baterias, Maleta E Acessórios",35,"12311.01.23",739.6633333333333,0.2,10,4.9310888888888895,172.58811111111115,{"$f":"'BDI - Geral'!$E$27","v":0.26910000000000001},219.03,"Cotação"]
[null,null,"E.007","Furadeira De Impacto ",35,"12311.01.23",394.40000000000003,0.2,10,2.6293333333333337,92.026666666666685,{"$f":"'BDI - Geral'!$E$27","v":0.26910000000000001},116.79,"Cotação"]
[null,null,"E.008","Punho Saca-Fusível Nh ",4,"12311.01.23",200.8066666666667,0.2,10,1.3387111111111116,5.3548444444444465,{"$f":"'BDI - Geral'!$E$27","v":0.26910000000000001},6.8,"Cotação"]
[null,null,"E.009","Alicate Hidráulico De Compressão De Terminal Elétrico Com Acessórios",2,"12311.01.23",1075.0233333333333,0.2,10,7.1668222222222226,14.333644444444445,{"$f":"'BDI - Geral'!$E$27","v":0.26910000000000001},18.190000000000001,"Cotação"]
[null,null,"E.010","Martelete  Perfurador Rompedor ",35,"12311.01.23",2359.1766666666667,0.2,10,{"$f":"G19*(1-H19)/(I19*12)","v":15.727844444444447},{"$f":"J19*E19","v":550.47455555555564},{"$f":"'BDI - Geral'!$E$27","v":0.26910000000000001},{"$f":"ROUND(K19*(1+L19),2)","v":698.61},"Cotação"]
[null,null,"E.011","Esmerilhadeira Angular De Pequeno Porte Com Rotação Varíavel ",6,"12311.01.23",1012.6333333333333,0.2,10,6.7508888888888894,40.50533333333334,{"$f":"'BDI - Geral'!$E$27","v":0.26910000000000001},51.41,"Cotação"]
[null,null,"E.012","Aspirador De Pó E Água",3,"12311.01.23",5139.4966666666669,0.2,10,34.263311111111115,102.78993333333335,{"$f":"'BDI - Geral'!$E$27","v":0.26910000000000001},130.44999999999999,"Cotação"]
[null,null,"E.013","Etiquetadora Rotuladora Portátil ",3,"12311.01.23",1742.2733333333333,0.2,10,11.615155555555557,34.845466666666667,{"$f":"'BDI - Geral'!$E$27","v":0.26910000000000001},44.22,"Cotação"]
[null,null,"E.014","Micro Retífica Elétrica ",4,"12311.01.23",753.63,0.2,10,5.0241999999999996,20.096799999999998,{"$f":"'BDI - Geral'!$E$27","v":0.26910000000000001},25.5,"Cotação"]
[null,null,"E.015","Soprador Térmico",6,"12311.01.23",319.15333333333331,0.2,10,{"$f":"G24*(1-H24)/(I24*12)","v":2.1276888888888887},{"$f":"J24*E24","v":12.766133333333332},{"$f":"'BDI - Geral'!$E$27","v":0.26910000000000001},{"$f":"ROUND(K24*(1+L24),2)","v":16.2},"Cotação"]
[null,null,"E.016","Escada Com 04 Degraus ",12,"12311.01.23",668.81333333333328,0.2,10,{"$f":"G25*(1-H25)/(I25*12)","v":4.4587555555555554},{"$f":"J25*E25","v":53.505066666666664},{"$f":"'BDI - Geral'!$E$27","v":0.26910000000000001},{"$f":"ROUND(K25*(1+L25),2)","v":67.900000000000006},"Cotação"]
[null,null,"E.017","Escada Com 06 Degraus ",23,"12311.01.23",818.99333333333334,0.2,10,5.4599555555555561,125.57897777777779,{"$f":"'BDI - Geral'!$E$27","v":0.26910000000000001},159.37,"Cotação"]
[null,null,"E.018","Escada Com 10 Degraus ",4,"12311.01.23",1367.7433333333331,0.2,10,9.1182888888888876,36.47315555555555,{"$f":"'BDI - Geral'!$E$27","v":0.26910000000000001},46.29,"Cotação"]
[null,null,"E.019","Tarraxa N°1 Para Tubo De Pvc Roscável ",2,"12311.01.23",583.75666666666666,0.2,10,3.8917111111111113,7.7834222222222227,{"$f":"'BDI - Geral'!$E$27","v":0.26910000000000001},9.8800000000000008,"Cotação"]
[null,null,"E.020","Tarraxa N°2 Para Tubo De Pvc Roscável",2,"12311.01.23",586.55333333333328,0.2,10,3.9103555555555554,7.8207111111111107,{"$f":"'BDI - Geral'!$E$27","v":0.26910000000000001},9.93,"Cotação"]
[null,null,"E.021","Equipamento De Solda Para Eletrodo Revestido",1,"12311.01.23",1911.2633333333335,0.2,10,12.741755555555558,12.741755555555558,{"$f":"'BDI - Geral'!$E$27","v":0.26910000000000001},16.170000000000002,"Cotação"]
[null,null,"E.022","Nível De Mão Em Alumínio Com 12\"",4,"12311.01.23",16.703333333333333,0.2,10,0.11135555555555557,0.44542222222222227,{"$f":"'BDI - Geral'!$E$27","v":0.26910000000000001},0.56999999999999995,"Cotação"]
[null,null,"E.023","Aparelho De Telefonia Móvel - Smartphone - Com Capa De Proteção",7,"12311.01.23",1056.7333333333333,0.2,10,{"$f":"G32*(1-H32)/(I32*12)","v":7.0448888888888899},{"$f":"J32*E32","v":49.314222222222227},{"$f":"'BDI - Geral'!$E$27","v":0.26910000000000001},{"$f":"ROUND(K32*(1+L32),2)","v":62.58},"Cotação"]
[null,null,"E.024","Morça Torno De Bancada ",25,"12311.01.23",114.64666666666666,0.2,10,{"$f":"G33*(1-H33)/(I33*12)","v":0.76431111111111105},{"$f":"J33*E33","v":19.107777777777777},{"$f":"'BDI - Geral'!$E$27","v":0.26910000000000001},{"$f":"ROUND(K33*(1+L33),2)","v":24.25},"Cotação"]
[null,null,"E.025","Detector De Alta Tensão Com Sinalização Sonora E Visual",1,"12311.01.23",1827.9833333333333,0.2,10,12.186555555555556,12.186555555555556,{"$f":"'BDI - Geral'!$E$27","v":0.26910000000000001},15.47,"Cotação"]
[null,null,"E.026","Analisador De Bateria",1,"12311.01.23",1182.7966666666669,0.2,10,7.885311111111112,7.885311111111112,{"$f":"'BDI - Geral'!$E$27","v":0.26910000000000001},10.01,"Cotação"]
[null,null,"E.027","Vara De Manobra Para Detector De Alta Tensão ",1,"12311.01.23",1193.0633333333333,0.2,10,7.9537555555555555,7.9537555555555555,{"$f":"'BDI - Geral'!$E$27","v":0.26910000000000001},10.09,"Cotação"]
[null,null,"E.028","Jogo De Bits Para Aparafusar Com 43 Peças ",35,"12311.01.23",149.76333333333332,0.2,10,0.99842222222222221,34.94477777777778,{"$f":"'BDI - Geral'!$E$27","v":0.26910000000000001},44.35,"Cotação"]
[null,null,"E.029","Mandril Adaptador Sds Plus Para Furadeira ",35,"12311.01.23",101.49000000000001,0.2,10,0.67660000000000009,23.681000000000004,{"$f":"'BDI - Geral'!$E$27","v":0.26910000000000001},30.05,"Cotação"]
[null,null,"E.030","Serrot Para Gesso 17Cm",10,"12311.01.23",26.84,0.2,10,0.17893333333333333,1.7893333333333334,{"$f":"'BDI - Geral'!$E$27","v":0.26910000000000001},2.27,"Cotação"]
[null,null,"E.031","Carretel Linha Marcador 30M Gesso Drywall Com Pó Cor Azul",5,"12311.01.23",45.09,0.2,10,0.30060000000000003,1.5030000000000001,{"$f":"'BDI - Geral'!$E$27","v":0.26910000000000001},1.91,"Cotação"]
[null,null,"E.032","Multimetro Digital Professional Para Elétrica E Eletrônica ",2,"12311.01.23",365.99333333333334,0.2,10,2.4399555555555557,4.8799111111111113,{"$f":"'BDI - Geral'!$E$27","v":0.26910000000000001},6.19,"Cotação"]
[null,null,"E.033","Ferro De Solda De 25W X 220V ",2,"12311.01.23",42.5,0.2,10,0.28333333333333333,0.56666666666666665,{"$f":"'BDI - Geral'!$E$27","v":0.26910000000000001},0.72,"Cotação"]
[null,null,"E.034","Desentupidora Elétrica",1,"12311.01.23",3157.9966666666664,0.2,10,21.05331111111111,21.05331111111111,{"$f":"'BDI - Geral'!$E$27","v":0.26910000000000001},26.72,"Cotação"]
[null,null,"E.035","Conjunto De Solda Oxi-Acetileno Portátil",1,"12311.01.23",3063.9466666666667,0.2,10,{"$f":"G44*(1-H44)/(I44*12)","v":20.426311111111112},{"$f":"J44*E44","v":20.426311111111112},{"$f":"'BDI - Geral'!$E$27","v":0.26910000000000001},{"$f":"ROUND(K44*(1+L44),2)","v":25.92},"Cotação"]
[null,null,"E.036","Rosqueadeira Elétrica Portátil",2,"12311.01.23",16502.02,0.2,10,{"$f":"G45*(1-H45)/(I45*12)","v":110.01346666666669},{"$f":"J45*E45","v":220.02693333333337},{"$f":"'BDI - Geral'!$E$27","v":0.26910000000000001},{"$f":"ROUND(K45*(1+L45),2)","v":279.24},"Cotação"]
[null,null,"E.037","Cabeçote Engrenado Para Rosqueadeira Elétrica Portátil",1,"12311.01.23",26919.176666666666,0.2,10,{"$f":"G46*(1-H46)/(I46*12)","v":179.46117777777778},{"$f":"J46*E46","v":179.46117777777778},{"$f":"'BDI - Geral'!$E$27","v":0.26910000000000001},{"$f":"ROUND(K46*(1+L46),2)","v":227.75},"Cotação"]
[null,null,"E.038","Bastão de resgate",3,"12311.01.23",1311.62,0.2,10,{"$f":"G47*(1-H47)/(I47*12)","v":8.744133333333334},{"$f":"J47*E47","v":26.232400000000002},{"$f":"'BDI - Geral'!$E$27","v":0.26910000000000001},{"$f":"ROUND(K47*(1+L47),2)","v":33.29},"Cotação"]
[null,null,"E.039","Kit  para aterramento temporário (Subestações)",1,"12311.01.23",2695,0.2,10,{"$f":"G48*(1-H48)/(I48*12)","v":17.966666666666665},{"$f":"J48*E48","v":17.966666666666665},{"$f":"'BDI - Geral'!$E$27","v":0.26910000000000001},{"$f":"ROUND(K48*(1+L48),2)","v":22.8},"Cotação"]
[]
[]
[null,null,"PAGAMENTO DA MANUTENÇÃO"]
[null,null,"ITEM","DESCRIÇÃO",null,null,null,"K (calculado)","MENSAL DEPR.","% MAN X DEP","MENSAL MAN.","BDI (%)","PREÇO TOTAL"]
[]
[null,null,null,null,null,null,null,{"$f":"H61","v":0.38170440000000005},{"$f":"SUM(K10:K49)","v":1968.5108444444447},{"$f":"H54","v":0.38170440000000005},{"$f":"I54*H54","v":751.38925077216027},{"$f":"'BDI - Geral'!E27","v":0.26910000000000001},{"$f":"ROUND(K54*(1+L54),2)","v":953.59}]
[]
[null,null,null,null,"K1","K2","K3","K4"]
[null,null,null,null,0.85,0.9,0.8,1]
[null,null,null,null,"K5","K6","K7","K8"]
[null,null,null,null,1,0.6,0.5,1.1000000000000001]
[null,null,null,null,"K9","K10","K11","RESULTADO"]
[null,null,null,"* a descrição de cada coeficiente segue abaixo",1.5,0.9,1.4,{"$f":"E57*F57*G57*H57*E59*F59*G59*H59*E61*F61*G61","v":0.38170440000000005}]
[]
[]
[null,null,"MATERIAL DE CONSUMO ASSOCIADO"]
[null,"CÓD.","ITEM","DESCRIÇÃO",null,null,null,"QUANTID/ANO","UNIDADE","VALOR DE AQ.","MENSAL MAT","BDI (%)","PREÇO TOTAL"]
[]
[null,"07.01.01","MC.001","Plano de Telefonia com, no mínimo, 200 minutos de ligações locais ilimitadas e 3,0Gb de internet no plano, por mês (referência: Vivo Controle 6Gb, Claro Controle 15Gb, Tim Controle 5Gb, Oi Controle 6Gb)",null,null,null,7,"MENSALIDADE",{"$f":"(57+69.9+46.99+39.99)/4","v":53.470000000000006},{"$f":"J67*H67","v":374.29},{"$f":"'BDI - Geral'!E27","v":0.26910000000000001},{"$f":"ROUND(K67*(1+L67),2)","v":475.01}]
[]
[]
[null,null,"MATERIAL DE CONSUMO ASSOCIADO"]
[null,null,"ITEM","DESCRIÇÃO",null,null,null,null,null,null,null,null,"PREÇO TOTAL"]
[]
[null,null,1,"Componente DEPRECIAÇÃO",null,null,null,null,null,null,null,null,{"$f":"SUM(M10:M48)","v":2498.2300000000005}]
[null,null,2,"Componente MANUTENÇÃO",null,null,null,null,null,null,null,null,{"$f":"M54","v":953.59}]
[null,null,3,"Componente MATERIAL DE CONSUMO ASSOCIADO",null,null,null,null,null,null,null,null,{"$f":"M67","v":475.01}]
[]
[null,null,null,null,null,null,null,null,null,null,null,"SOMATÓRIO TOTAL MENSAL",{"$f":"ROUND(SUM(M72:M76),2)","v":3926.83}]
[null,null,null,null,null,null,null,null,null,null,null,"SOMATÓRIO TOTAL ANUAL",{"$f":"M77*12","v":47121.96}]
[]
[]
[null,null,"MATERIAL DE CONSUMO ASSOCIADO"]
[null,null,"MEMÓRIA DE CÁLCULO DO COEFICIENTE DE CORRELAÇÃO MANUTENÇÃO X DEPRECIAÇÃO (K)"]
[]
[null,null,"JUSTIFICATIVAS",null,"TIPO","K1",null,"Condições de Trab","K4",null,"Tempo Vida (anos)","K6",null,"Temperatura","K8"]
[null,null,null,null,"Guindaste",0.5,null,"Em espera",0.4,null,1,0.6,null,"Muito quente (> 40º C)",1.3]
[null,null,"K1","Considerado o valor médio de 0,85","Caminhão-comum",0.8,null,"Leves",0.8,null,2,0.7,null,"Quente (30º a 40º C)",1.1000000000000001]
[null,null,"K2","Considerado o operador bom","Fora-de-estrada",1,null,"Médias",1,null,3,0.8,null,"Médio (10º a 30º C)",1]
[null,null,"K3","Consideradas ferramentas de primeira qualidade","Carregadeira",1,null,"Pesadas",1.4,null,4,0.9,null,"Frio (< 10º C)",1.2]
[null,null,"K4","Há todo o tipo de trabalho, foi considerado o valor médio","Escavadeira",1.4,null,"Severas",2,null,5,1]
[null,null,"K5","Considerando manutenção normal","Motoescrêiper",1.1000000000000001,null,null,null,null,6,1,null,"Ritmo de Trabalho","K9"]
[null,null,"K6","Equipamentos novos","Trator de esteira",1.2,null,"Manutenção","K5",null,7,1,null,"Folgado",0.9]
[null,null,"K7","220h por mês, 252 dias por ano",null,null,null,"Excelente",0.6,null,8,1.2,null,"Médio ",1]
[null,null,"K8","Clima quente, acima de 30º C","Qualid do Operador","K2",null,"Boa",0.8,null,9,1.3,null,"Com pressa",1.5]
[null,null,"K9","Ritmo de trabalho usualmente com pressa","Excelente",0.8,null,"Média",1,null,10,1.4]
[null,null,"K10","Considerado o operador médio","Boa",0.9,null,"Ruim ",1.5,null,11,2,null,"Conh do Serviço","K10"]
[null,null,"K11","Foi considerada a opção de aluguel a terceiros, ainda que a simulação seja dos custos do contratado, contudo a execução dos serviços é em local de terceiros","Média",1,null,"Inexistente",3,null,15,2,null,"Grande ",0.8]
[null,null,null,null,"Ruim",1.2,null,null,null,null,null,null,null,"Médio     ",0.9]
[null,null,null,null,"Péssima",2,null,"Horas de Uso ","K7",6000,1,null,null,"Pouco ",1]
[null,null,null,null,null,null,null,1000,0.5,8000,1.3]
[null,null,null,null,"Qualidade do Equip","K3",null,2000,0.5,10000,1.6,null,null,"Tipo do Serviço","K11"]
[null,null,null,null,"De primeira",0.8,null,3000,0.6,12000,1.9,null,null,"Mina ou Pedreira",0.8]
[null,null,null,null,"Média",1,null,4000,0.7,15000,2.2999999999999998,null,null,"Construção Geral",1]
[null,null,null,null,"Ruim",1.5,null,5000,0.9,20000,3,null,null,"Aluguel a Terceiros",1.4]
[]
[null,null,null,null,"Fonte: "]
[null,null,null,null,"MATTOS, Aldo Dórea. Como preparar orçamentos de obras. São Paulo: Pini, 2006. 281 p., il"]

{"sheet":"Não Rel - Servicos","index":37,"n_rows":100,"n_cols":13,"rows_kept":100,"cut":false,"hidden":false,"merged":[[2,1,2,4],[3,1,3,10]]}
[]
[]
[]
[null,"SERVIÇOS NÃO RELACIONADOS DIRETAMENTE A UM POSTO DE TRABALHO - AQUISIÇÃO SOB DEMANDA"]
[]
[]
[null,null,"ITEM","CÓDIGO","DESCRIÇÃO","QUANT ANUAL","UNIDADE","CUSTO UNITÁRIO","CUSTO TOTAL","BDI (%)","PREÇO TOTAL"]
[]
[null,null,null,"S.001","Coleta, Transporte, Processamento E Destinação Final De Lâmpada Fluorescente Tubular De Comprimento Até 1,20 Metro",500,"UN",2.71,{"$f":"H9*F9","v":1355},{"$f":"'BDI servicos'!E27","v":0.25480000000000003},{"$f":"ROUND(I9*(1+J9),2)","v":1700.25}]
[null,null,null,"S.002","Coleta, Transporte, Processamento E Destinação Final De Lâmpada Fluorescente Compacta",250,"UN",2.4,{"$f":"H10*F10","v":600},{"$f":"J9","v":0.25480000000000003},{"$f":"ROUND(I10*(1+J10),2)","v":752.88}]
[null,null,null,"S.003","Coleta, Transporte, Processamento E Destinação Final De Lâmpada De Vapor De Sódio, Mercúrio, Multivapores Metálicos Ou Mista",100,"UN",2.4,240,0.25480000000000003,301.14999999999998]
[null,null,null,"S.004","Coleta, Transporte, Processamento E Destinação Final De Lâmpada Led (Compacta E Tubular)",1000,"UN",2.38,2380,0.25480000000000003,2986.42]
[null,null,null,"S.005","Locação De Sistema De Geração De Energia Com Potência Mínima De 80 Kva",1,"SV",1737.5,1737.5,0.25480000000000003,2180.2199999999998]
[null,null,null,"S.006","Locação De Sistema De Geração De Energia Com Potência Mínima De 300 Kva",1,"SV",4691.04,4691.04,0.25480000000000003,5886.32]
[null,null,null,"S.007","Locação De Sistema De Geração De Energia Com Potência Mínima De 500 Kva",1,"SV",5148.5200000000004,5148.5200000000004,0.25480000000000003,6460.36]
[null,null,null,"S.008","Locação De Nobreak Modular Com Potência Mínima De 100 Kva",1,"MÊS",20104.099999999999,20104.099999999999,0.25480000000000003,25226.62]
[null,null,null,"S.009","Locação De Nobreak Modular Com Potência Mínima De 200 Kva",1,"MÊS",{"$f":"2*H16","v":40208.199999999997},40208.199999999997,0.25480000000000003,50453.25]
[null,null,null,"S.010","Instalação/Substituição De Lâmpada Na Torre De Transmissão",1,"UN",848.32,848.32,{"$f":"J14","v":0.25480000000000003},1064.47,null,"Unidade alterada para \"Unidade\" e especificação alterada"]
[null,null,null,"S.011","Aluguel De Plotter (Imprima Tamanhos Até A0)",1,"UN/MÊS",2417.67,2417.67,{"$f":"J18","v":0.25480000000000003},3033.69]
[null,null,null,"S.012","Plotagem De Pranchas Preto E Branco",50,"M²",10.210000000000001,510.50000000000006,0.25480000000000003,640.58000000000004]
[null,null,null,"S.013","Plotagem De Pranchas Coloridas",50,"M²",13.33,666.5,0.25480000000000003,836.32]
[null,null,null,"S.014","Serviço De Termografia Com Entrega De Relatório - Quadro De Até 800Kva De Potência",500,"UN",170,85000,0.25480000000000003,106658]
[null,null,null,"S.015","Serviço De Termografia Com Entrega De Relatório - Quadro Acima De 800Kva De Potência",50,"UN",910,45500,0.25480000000000003,57093.4]
[null,null,null,"S.016","Serviço De Termografia Com Entrega De Relatório - Subestação Rebaixadora De Tensão 13,8Kv Para 380V",5,"UN",3332,16660,0.25480000000000003,20904.97]
[null,null,null,"S.017","Fornecimento E Instalação De Transformador A Seco De 500Kva",1,"UN",66174.16,66174.16,0.25480000000000003,83035.34]
[null,null,null,"S.018","Fornecimento E Instalação De Transformador A Seco De 1000Kva",1,"UN",131500.39000000001,131500.39000000001,0.25480000000000003,165006.69]
[null,null,null,"S.019","Fornecimento E Instalação De Disjuntor Tripolar De Média Tensão, A Vácuo, 15Kv E 630A",1,"UN",31333.63,31333.63,0.25480000000000003,39317.440000000002]
[null,null,null,"S.020","Fornecimento E Instalação De Motorização Para Disjuntor Tripolar De Média Tensão",1,"UN",13800,13800,0.25480000000000003,17316.240000000002]
[null,null,null,"S.021","Fornecimento, Instalação E Parametrização De Relé De Proteção Para Subestação ",1,"UN",21044.57,21044.57,0.25480000000000003,26406.73]
[null,null,null,"S.022","Fornecimento E Instalação De Chave Seccionadora Tripolar De 15Kv E 630 A Para Acionamento Sem Carga",1,"UN",1815.95,1815.95,0.25480000000000003,2278.65]
[null,null,null,"S.023","Fornecimento E Instalação De Chave Seccionadora Tripolar De 15Kv E 630 A Para Acionamento Com Carga, Com Porta Fusíveis Incorporado",1,"UN",8877.7199999999993,8877.7199999999993,0.25480000000000003,11139.76]
[null,null,null,"S.024","Montagem De Quadro Elétrico De Até 800X600Mm Conforme Nbr Iec 61439",15,"UN",2522.6999999999998,37840.5,0.25480000000000003,47482.26]
[null,null,null,"S.025","Montagem De Quadro Elétrico De Até 1400X1000Mm Conforme Nbr Iec 61439",10,"UN",5103.13,51031.3,0.25480000000000003,64034.080000000002]
[null,null,null,"S.026","Montagem De Painel Elétrico De Até 2000X800Mm Conforme Nbr Iec 61439",5,"UN",12404.45,62022.25,0.25480000000000003,77825.52]
[null,null,null,"S.028","Análise De Amostras De Água",360,"UN ",273.45,98442,0.25480000000000003,123525.02]
[null,null,null,"S.029","Análise De Efluente Doméstico (Esgoto)",72,"UN ",405.03,29162.159999999996,0.25480000000000003,36592.68]
[null,null,null,"S.030","Perfuracao De Poco Com Perfuratriz Pneumatica",40,"M",43.21,1728.4,0.25480000000000003,2168.8000000000002]
[null,null,null,"S.031","Perfuracao De Poco Com Perfuratriz A Percussao",60,"M",78.03,4681.8,0.25480000000000003,5874.72]
[null,null,null,"S.032","Locacao Mensal De Andaime Metalico Tipo Fachadeiro, Inclusive Montagem",100,"M2",8.01,801,0.25480000000000003,1005.09]
[null,null,null,"S.033","Locacao De Andaime Metalico Tubular Tipo Torre",10,"M/MES ",19.260000000000002,192.60000000000002,0.25480000000000003,241.67]
[null,null,null,"S.034","Locação De Caçamba/Container De Entulho De Obra (5 M3), Inclusive Transporte De Remoção Conforme Legislação-Df E Pagamento Da Taxa De Destinação Final",586,"UN ",359.2,{"$f":"H41*F41","v":210491.19999999998},0.25480000000000003,{"$f":"ROUND(I41*(1+J41),2)","v":264124.36}]
[null,null,null,"S.035","Transporte Comercial Com Caminhao Carroceria 9 T, Rodovia Pavimentada",55,"TXKM",0.46,{"$f":"H42*F42","v":25.3},0.25480000000000003,31.75]
[null,null,null,"S.036","Transporte Comercial Com Caminhao Carroceria 9 T, Rodovia Pavimentada",46,"M3XKM",0.73,33.58,0.25480000000000003,42.14]
[null,null,null,"S.037","Minicarregadeira Sobre Rodas, Potência Líquida De 47 Hp, Capacidade Nominal De Operação De 646 Kg",12,"CHP",127.18,1526.16,0.25480000000000003,1915.03]
[null,null,null,"S.038","Aluguel De Caminhão Munck",5,"DIARIA",1700,8500,0.25480000000000003,10665.8]
[null,null,null,"S.039","Aluguel De Plataforma Elétrica",30,"DIARIA",2121.11,63633.3,0.25480000000000003,79847.06]
[null,null,null,"S.040","Martelete Ou Rompedor Pneumático Manual, 28 Kg, Com Silenciador",12,"DIÁRIA",{"$f":"6*23.64+2.8*26.84","v":216.99200000000002},2603.9040000000005,0.25480000000000003,3267.38]
[null,null,null,"S.041","Martelo Demolidor Pneumático Manual, 32 Kg",12,"DIÁRIA",{"$f":"6*23.31+2.8*26.63","v":214.42399999999998},2573.0879999999997,0.25480000000000003,3228.71]
[null,null,null,"S.042","Martelo Perfurador Pneumático Manual, Haste 25 X 75 Mm, 21 Kg",12,"DIÁRIA",{"$f":"6*23.72+2.8*26.89","v":217.61199999999999},2611.3440000000001,0.25480000000000003,3276.71]
[null,null,null,"S.043","Compactador De Solos De Percusão (Soquete) Com Motor A Gasolina, Potência 3 Cv",12,"DIÁRIA",{"$f":"6*6.59+2.8*0.87","v":41.975999999999999},503.71199999999999,0.25480000000000003,632.05999999999995]
[null,null,null,"S.044","Retroescavadeira Sobre Rodas Com Carregadeira, Tração 4X2, Potência Líq. 79 Hp, Caçamba Carreg. Cap. Mín. 1 M3, Caçamba Retro Cap. 0,20 M3, Peso Operacional Mín. 6.570 Kg, Profundidade Escavação Máx. 4,37 M",12,"DIÁRIA",{"$f":"6*128.76+2.8*56.24","v":930.03199999999993},11160.383999999998,{"$f":"J50","v":0.25480000000000003},14004.05]
[null,null,null,"S.045","Caminhão Basculante 6 M3, Peso Bruto Total 16.000 Kg, Carga Útil Máxima 13.071 Kg, Distância Entre Eixos 4,80 M, Potência 230 Cv Inclusive Caçamba Metálica",12,"DIÁRIA",{"$f":"6*206.25+2.8*64.63","v":1418.4639999999999},17021.567999999999,0.25480000000000003,21358.66]
[null,null,null,"S.046","Tubo De Aço Preto 4\" Sem Costura Schedule 40/Nbr 5590, Inclusive Conexoes - Fornecimento E Instalacao",10,"M",448.68,4486.8,0.25480000000000003,5630.04]
[null,null,null,"S.047","Tubo De Aço Preto 6\" Sem Costura Schedule 40/Nbr 5590, Inclusive Conexões - Fornecimento E Instalação",10,"M",763.31,7633.0999999999995,0.25480000000000003,9578.01]
[null,null,null,"S.048","Mobilização/Desmobilização De Minicarregadeira Sobre Rodas ",12,"UN ",12,144,0.25480000000000003,180.69]
[null,null,null,"S.049","Mobilização/Desmobilização De Retroescavadeira Sobre Rodas ",12,"UN ",12,144,0.25480000000000003,180.69]
[null,null,null,"S.050","Perfuração E Instalação Por Método Não Destrutivo De Tubulação De Ø2'' - Fornecimento E Instalação",50,"M",1414.1,70705,0.25480000000000003,88720.63]
[null,null,null,"S.051","Perfuração E Instalação Por Método Não Destrutivo De Tubulação De Ø4'' - Fornecimento E Instalação",50,"M",1414.1,70705,0.25480000000000003,88720.63]
[null,null,null,"S.052","Testes De Isolação Em Laboratório Especializado - Luvas De Borracha Para Serviços De Alta Tensão Classe 0 E Classe 3",34,"par",48.97,1664.98,0.25480000000000003,2089.2199999999998]
[null,null,null,"S.053","Testes De Isolação Em Laboratório Especializado - Manta Isolante De Borracha, Classe 4, Tipo Ii, Para 40Kv, Dimensões 910X910Mm",2,"UNID",63.8,127.6,0.25480000000000003,160.11000000000001]
[null,null,null,"S.054","Testes De Isolação Em Laboratório Especializado - Tapete De Borracha Isolante, Classe 4",1,"UNID",70.05,70.05,0.25480000000000003,87.9]
[null,null,null,"S.055","Emissão De Art Para Testes De Isolação",1,"UNID",300,300,0.25480000000000003,376.44]
[null,null,null,"S.056","Serviço de aferição (calibragem) de equipamento",20,"un",390,7800,0.25480000000000003,9787.44]
[null,null,null,"S.057","Inspeção Em Spda Instalado, Com Entrega De Laudo E Anotação De Responsabilidade Técnica",10,"un",1855.78,18557.8,0.25480000000000003,23286.33]
[null,null,null,"S.058","Repintura De Poste Metálico De Até 6 Metros De Altura, Uma Pétala Ou Duas Pétalas",100,"m",21.44,2144,0.25480000000000003,2690.29]
[null,null,null,"S.059","Reparo E Pintura De Estruturas Metálicas",20,"m²",106.34,2126.8000000000002,0.25480000000000003,2668.71]
[null,null,null,"S.060","Manutenção De Bombas Centrífugas Acionadas Por Motores De Até 7,5 Cv, Incluindo Troca De Selo Mecânico, Gaxetas, Soldas, Rolamentos, Acoplamentos, Cabo elétrico, Serviços De Torno E Embuchamento (Não Inclui O Serviço Do Motor Elétrico)",86,"SV",789,67854,0.25480000000000003,85143.2]
[null,null,null,"S.061","Manutenção De Bombas Centrífugas Acionadas Por Motores A Partir De 7,5 Cv Até 20 Cv, Incluindo Troca De Selo Mecânico, Gaxetas, Soldas, Rolamentos, Acoplamentos, Cabo elétrico, Serviços De Torno E Embuchamento (Não Inclui O Serviço Do Motor Elétrico)",9,"SV",1059.5,9535.5,0.25480000000000003,11965.15]
[null,null,null,"S.062","Manutenção De Bombas Centrífugas Acionadas Por Motores A Partir De 20 Cv Até 35 Cv, Incluindo Troca De Selo Mecânico, Gaxetas, Soldas, Rolamentos, Acoplamentos, Cabo elétrico, Serviços De Torno E Embuchamento (Não Inclui O Serviço Do Motor Elétrico)",19,"SV",1330,25270,0.25480000000000003,31708.799999999999]
[null,null,null,"S.063","Manutenção De Motores De Bombas Centrífugas Até 7,5 Cv, 380 V Trifásico, Incluindo Troca De Rolamentos, Substituição De Bucha, Ventoinhas, Serviço De Torno E Enchimento Das Tampas",86,"SV",789,67854,0.25480000000000003,85143.2]
[null,null,null,"S.064","Manutenção De Motores De Bombas Centrífugas A Partir De 7,5 Cv Até 20 Cv, 380 V Trifásico, Incluindo Troca De Rolamentos, Substituição De Bucha, Ventoinhas, Serviço De Torno E Enchimento Das Tampas",9,"SV",1059.5,9535.5,0.25480000000000003,11965.15]
[null,null,null,"S.065","Manutenção De Motores De Bombas Centrífugas A Partir De 20 Cv Até 35 Cv, 380 V Trifásico, Incluindo Troca De Rolamentos, Substituição De Bucha, Ventoinhas, Serviço De Torno E Enchimento Das Tampas",19,"SV",1330,25270,0.25480000000000003,31708.799999999999]
[null,null,null,"S.066","Rebobinamento De Motores Até 7,5 Cv, 380 V Trifásico",9,"SV",1868.94,{"$f":"H73*F73","v":16820.46},0.25480000000000003,{"$f":"ROUND(I73*(1+J73),2)","v":21106.31}]
[null,null,null,"S.067","Rebobinamento De Motores A Partir De 7,5 Cv Até 20 Cv, 380 V Trifásico",1,"SV",4729.03,4729.03,0.25480000000000003,5933.99]
[null,null,null,"S.068","Rebobinamento De Motores A Partir De 20 Cv Até 35 Cv, 380 V Trifásico",2,"SV",6795.21,13590.42,0.25480000000000003,17053.259999999998]
[null,null,null,"S.069","Manutenção De Plataforma Elevatória",12,"ht",36.22,434.64,0.25480000000000003,545.39]
[null,null,null,"S.070","Manutenção Da Base Alargada Para Plataforma Elevatória",12,"ht",36.22,434.64,0.25480000000000003,545.39]
[null,null,null,"S.071","Manutenção De Andaime",12,"ht",36.22,434.64,0.25480000000000003,545.39]
[null,null,null,"S.072","Serviço De Reinstalação E Restauração De Backup Do Software De Supervisão Dce.",1,"SV",7754.23,7754.23,0.25480000000000003,9730.01]
[null,null,null,"S.073","Serviço Atualização De Versão Do Software De Controle De Acesso Id Secure \n\n",1,"SV",990,990,0.25480000000000003,1242.25]
[null,null,null,"S.074","Fornecimento E Instalação De Licença Para Terminal Adicional No Idsecure Enterprise \n",5,"UNID",290,1450,0.25480000000000003,1819.46]
[null,null,null,"S.075","Retirada e recolocação de bomba submersa e sistema de edução de poços tubulares profundos",5,"UN ",389.76,1948.8,0.25480000000000003,2445.35]
[null,null,null,"S.076","Limpeza mecânica e química e desenvolvimento com compressor de ar para poços tubulares com revestimento em aço",100,"H",496.24,49624,{"$f":"J82","v":0.25480000000000003},62268.2]
[null,null,null,"S.077","Desinfecção de poços tubulares com revestimento em aço",5,"UN ",1615.88,8079.4000000000005,0.25480000000000003,10138.030000000001]
[null,null,null,"S.078","Tubo de Revestimento de PVC Geomecânico DN 100 Classe Normal/NBR 13604, Inclusive Conexões - Fornecimento E Instalação",250,"M",61.59,15397.5,0.25480000000000003,19320.78]
[null,null,null,"S.079","Tubo de Revestimento de PVC Geomecânico DN 115 Classe Normal, Inclusive Conexões - Fornecimento E Instalação",250,"M",90.43,22607.5,0.25480000000000003,28367.89]
[null,null,null,"S.080","Tubo de Revestimento de PVC Geomecânico DN 150 Classe Normal/NBR 13604, Inclusive Conexões - Fornecimento E Instalação",150,"M",127,19050,0.25480000000000003,23903.94]
[null,null,null,"S.081","Filtro de PVC Geomecânico DN 100 Classe Normal/NBR 13604, Inclusive Conexões - Fornecimento E Instalação",70,"M",70.209999999999994,4914.7,0.25480000000000003,6166.97]
[null,null,null,"S.082","Filtro de PVC Geomecânico DN 115 Classe Normal, Inclusive Conexões - Fornecimento E Instalação",70,"M",101.47,7102.9,0.25480000000000003,8912.7199999999993]
[null,null,null,"S.083","Filtro de PVC Geomecânico DN 150 Classe Normal/NBR 13604, Inclusive Conexões - Fornecimento E Instalação",50,"M",136.66,6833,0.25480000000000003,8574.0499999999993]
[null,null,null,"S.084","Fornecimento e aplicação de elemento filtrante tipo quartzo para poço tubular profundo",100,"Sc",36.39,3639,0.25480000000000003,4566.22]
[null,null,null,"S.085","Manutenção De Bombas Submersas de Poço Profundo Acionadas Por Motores De Até 5 Cv, Incluindo Revisão do Conjunto de Bombeamento, Motor e Cabo Elétrico",5,"UN ",4538.07,22690.35,0.25480000000000003,28471.85]
[null,null,null,"S.086","Perfilagem ótica",5,"SV",4668.25,23341.25,0.25480000000000003,29288.6,null,"Unidade alterada para \"SV\" e especificação alterada"]
[]
[]
[null,null,null,null,null,null,null,null,null,"SOMATÓRIO TOTAL MENSAL",{"$f":"ROUND(SUM(K8:K94)/12,2)","v":181213.4}]
[null,null,null,null,null,null,null,"Fator de Demanda",null,"SOMATÓRIO TOTAL ANUAL",{"$f":"K96*12","v":2174560.7999999998}]
[null,null,null,null,null,null,null,0.65]
[null,null,null,null,null,null,null,null,null,"MENSAL AJUSTADO",{"$f":"ROUND(K96*H98,2)","v":117788.71}]
[null,null,null,null,null,null,null,null,null,"ANUAL AJUSTADO",{"$f":"K99*12","v":1413464.52}]

{"sheet":"Não Rel - Materiais sob Demanda","index":38,"n_rows":1724,"n_cols":17,"rows_kept":1724,"cut":false,"hidden":false,"merged":[[2,1,2,4],[3,1,3,10]]}
[]
[]
[]
[null,"MATERIAIS NÃO RELACIONADOS DIRETAMENTE A UM POSTO DE TRABALHO - AQUISIÇÃO SOB DEMANDA"]
[]
[]
[null,null,"ITEM","CÓDIGO","DESCRIÇÃO","QUANT ANUAL","UNIDADE","CUSTO UNITÁRIO","CUSTO ANUAL","BDI (%)","PREÇO TOTAL"]
[]
[null,null,1,"M.01.001","ÁLCOOL EM GEL ANTISSÉPTICO - BOMBONA COM 2L",43,"Bombona",32.630000000000003,{"$f":"F9*H9","v":1403.0900000000001},{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},{"$f":"ROUND(I9*(1+J9),2)","v":1646.81},null,"EPI","Eduardo",null,32.630000000000003]
[null,null,2,"M.01.002","ÁLCOOL LÍQUIDO 70° PARA USO EM SUPERFÍCIES",30,"Bombona",13.59,407.7,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},478.52,null,"EPI","Eduardo",null,13.589999999999998]
[null,null,3,"M.01.003","AVENTAL DE RASPA DE COURO TIPO BARBEIRO",5,"Unidade",83.85,419.25,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},492.07,null,"EPI","Eduardo",null,83.846666666666664]
[null,null,4,"M.01.004","BLOQUEADOR SOLAR UV FPS 30 COM PROPRIEDADE REPELENTE A INSETOS - BOMBONA COM 4L",2,"Bombona",360.34,720.68,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},845.86,null,"EPI","Eduardo",null,360.33666666666664]
[null,null,5,"M.01.005","BONÉ ÁRABE",65,"Unidade",14.49,941.85,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},1105.45,null,"EPI","Eduardo",null,14.493333333333334]
[null,null,6,"M.01.006","BOTA DE SEGURANÇA - BIQUEIRA EM COMPOSITE OU POLIPROPILENO",80,"Par",132.9,10632,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},12478.78,null,"EPI","Eduardo",null,80.660000000000011]
[null,null,7,"M.01.007","BOTA DE SEGURANÇA - PROTEÇÃO CONTRA CHOQUE ELÉTRICO",403,"Par",180.6,72781.8,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},85424,null,"EPI","Eduardo",null,144.29666666666665]
[null,null,8,"M.01.008","BOTA DE SEGURANÇA - COURO NOBUCK",2,"Par",181.99,363.98,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},427.2,null,"EPI","Eduardo",null,155.75]
[null,null,9,"M.01.009","BOTA DE SEGURANÇA - PVC",40,"Par",50.82,2032.8,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},2385.9,null,"EPI","Eduardo",null,59.556666666666672]
[null,null,10,"M.01.010","CAPA DE NYLON PARA PROTEGER CONTRA CHUVA",30,"Unidade",21.05,631.5,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},741.19,null,"EPI","Eduardo",null,21.046666666666667]
[null,null,11,"M.01.011","CAPACETE PARA OPERÁRIO - ABA FRONTAL - AZUL",8,"Unidade",61.26,490.08,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},575.21,null,"EPI","Eduardo",null,61.263333333333343]
[null,null,12,"M.01.012","CAPACETE PARA OPERÁRIO - ABA FRONTAL - BRANCO",8,"Unidade",63.54,508.32,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},596.62,null,"EPI","Eduardo",null,63.543333333333329]
[null,null,13,"M.01.013","CAPACETE PARA OPERÁRIO - SEM ABA - VERMELHO",30,"Unidade",181.5,5445,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},6390.8,null,"EPI","Eduardo",null,181.49666666666667]
[null,null,14,"M.01.014","CARTUCHO PARA MÁSCARA RESPIRATÓRIA",10,"Par",84.33,843.3,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},989.78,null,"EPI","Eduardo",null,84.326666666666668]
[null,null,15,"M.01.015","CORDA TRANÇADA SINTÉTICA DE 12MM",50,"Metro",7.65,382.5,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},448.94,null,"EPI","Eduardo",null,7.6499999999999995]
[null,null,16,"M.01.016","FILTRO PARA MÁSCARA RESPIRATÓRIA",10,"Par",22.66,226.6,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},265.95999999999998,null,"EPI","Eduardo",null,22.656666666666666]
[null,null,17,"M.01.017","FITA ZEBRADA PARA ISOLAMENTO",30,"Rolo",17.239999999999998,517.19999999999993,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},607.04,null,"EPI","Eduardo",null,17.236666666666665]
[null,null,18,"M.01.018","GORRO EM TNT",50,"Unidade",0.2,10,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},11.74,null,"EPI","Eduardo",null,0.19596666666666671]
[null,null,19,"M.01.019","JARDINEIRA IMPERMEÁVEL",5,"Unidade",202.25,1011.25,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},1186.9000000000001,null,"EPI","Eduardo",null,202.25]
[null,null,20,"M.01.020","LUVA DE LÁTEX",740,"Par",7.04,5209.6000000000004,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},6114.51,null,"EPI","Eduardo",null,7.0366666666666662]
[null,null,21,"M.01.021","LUVA DE PVC",13,"Par",34.26,445.38,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},522.74,null,"EPI","Eduardo",null,34.263333333333335]
[null,null,22,"M.01.022","LUVA DE ALGODÃO - NITRIMAT",5,"Par",16.399999999999999,82,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},96.24,null,"EPI","Eduardo",null,16.396666666666665]
[null,null,23,"M.01.023","LUVA DE MALHA COM PIGMENTO",650,"Par",3,1950,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},2288.7199999999998,null,"EPI","Eduardo",null,5.5133333333333328]
[null,null,24,"M.01.024","LUVA EM VAQUETA E CANO LONGO EM RASPA",13,"Par",23.93,311.08999999999997,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},365.13,null,"EPI","Eduardo",null,23.926666666666666]
[null,null,25,"M.01.025","LUVA EM VAQUETA PUNHO CURTO",225,"Par",20.58,4630.5,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},5434.82,null,"EPI","Eduardo",null,20.576666666666664]
[null,null,26,"M.01.026","LUVA ISOLANTE EM BORRACHA CLASSE 0",31,"Par",338.92,10506.52,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},12331.5,null,"EPI","Eduardo",null,338.92333333333335]
[null,null,27,"M.01.027","LUVA ISOLANTE EM BORRACHA CLASSE 3",3,"Par",1467.42,4402.26,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},5166.93,null,"EPI","Eduardo",null,1467.4233333333334]
[null,null,28,"M.01.028","LUVA EM BORRACHA NITRÍLICA",30,"Par",8.82,264.60000000000002,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},310.56,null,"EPI","Eduardo",null,8.8166666666666664]
[null,null,29,"M.01.029","LUVA NITRÍLICA DESCARTÁVEL",25,"Par",0.43,10.75,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},12.62,null,"EPI","Eduardo",null,0.4297333333333333]
[null,null,30,"M.01.030","LUVA TIPO MULTITATO",680,"Par",6.5,4420,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},5187.75,null,"EPI","Eduardo",null,6.5]
[null,null,31,"M.01.031","LUVA DE SEGURANÇA EM FIBRA E HPPE",50,"Par",23.9,1195,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},1402.57,null,"EPI","Eduardo",null,26.590000000000003]
[null,null,32,"M.01.032","MACACÃO EM TYVEK",40,"Unidade",55.49,2219.6,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},2605.14,null,"EPI","Eduardo",null,60.063333333333333]
[null,null,33,"M.01.033","MACACÃO IMPERMEÁVEL CONJUGADO",4,"Unidade",233.87,935.48,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},1097.97,null,"EPI","Eduardo",null,233.87]
[null,null,34,"M.01.034","MANTA ISOLANTE",2,"Unidade",1148.1400000000001,2296.2800000000002,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},2695.14,null,"EPI","Eduardo",null,1148.1433333333334]
[null,null,35,"M.01.035","MÁSCARA OVAL",200,"Unidade",0.26,52,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},61.03,null,"EPI","Eduardo",null,0.25779999999999997]
[null,null,36,"M.01.036","MÁSCARA PARA SOLDA",5,"Unidade",386.94,1934.7,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},2270.7600000000002,null,"EPI","Eduardo",null,374.51333333333332]
[null,null,37,"M.01.037","MÁSCARA PFF2 COM VÁLVULA DE EXALAÇÃO",2900,"Unidade",2.09,6061,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},7113.8,null,"EPI","Eduardo",null,2.0866666666666664]
[null,null,38,"M.01.038","MOSQUETÃO OVAL",5,"Unidade",24.83,124.14999999999999,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},145.71,null,"EPI","Eduardo",null,24.830000000000002]
[null,null,39,"M.01.039","ÓCULOS DE SEGURANÇA CINZA",150,"Unidade",49.29,7393.5,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},8677.75,null,"EPI","Eduardo",null,20.086666666666666]
[null,null,40,"M.01.040","ÓCULOS DE SEGURANÇA INCOLOR",185,"Unidade",48.73,9015.0499999999993,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},10580.96,null,"EPI","Eduardo",null,55.313333333333333]
[null,null,41,"M.01.041","PROTETOR AUDITIVO CIRCUM-AURICULAR",15,"Unidade",259.91000000000003,3898.6500000000005,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},4575.8500000000004,null,"EPI","Eduardo",null,58.5]
[null,null,42,"M.01.042","PROTETOR AUDITIVO TIPO PLUG",150,"Unidade",5.75,862.5,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},1012.32,null,"EPI","Eduardo",null,5.7533333333333339]
[null,null,43,"M.01.043","PROTETOR FACIAL EM ACRÍLICO",2,"Unidade",39.6,79.2,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},92.96,null,"EPI","Eduardo",null,39.596666666666671]
[null,null,44,"M.01.044","RESPIRADOR DE MEIA PEÇA FACIAL",10,"Unidade",144.33000000000001,1443.3000000000002,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},1694,null,"EPI","Eduardo",null,284.63]
[null,null,45,"M.01.045","RETENTOR",40,"Unidade",9.75,390,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},457.74,null,"EPI","Eduardo",null,9.75]
[null,null,46,"M.01.046","TAPETE DE BORRACHA ISOLANTE",1,"Unidade",4256.22,4256.22,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},4995.53,null,"EPI","Eduardo",null,4256.22]
[null,null,47,"M.01.047","TENDA IMPERMEÁVEL COM ESTRUTURA ARTICULADA",1,"Unidade",2449.23,2449.23,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},2874.66,null,"EPI","Eduardo",null,2449.2266666666669]
[null,null,48,"M.01.048","TRAVA QUEDA",5,"Unidade",508.5,2542.5,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},2984.13,null,"EPI","Eduardo",null,508.50333333333333]
[null,null,49,"M.01.049","TOUCA ÁRABE SEM ABA",100,"Unidade",20.8,2080,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},2441.3000000000002,null,"EPI","Eduardo",null,13.686666666666667]
[null,null,50,"M.01.050","ÓCULOS DE SEGURANÇA SOBREPOR",5,"Unidade",76.19,380.95,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},447.12,null,"EPI","Eduardo",null,76.190000000000012]
[null,null,51,"M.01.051","LUVA EM BORRACHA NITRÍLICA - CANO LONGO",23,"Par",36.68,843.64,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},990.18,null,"EPI","Eduardo",null,36.68]
[null,null,52,"M.01.052","CINTO PARAQUEDISTA COM ABSORVEDOR DE ENERGIA",7,"Unidade",624.6,4372.2,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},5131.6499999999996,null,"EPI","Eduardo",null,458.42666666666668]
[null,null,56,"M.01.053","ÓCULOS INCOLOR - FECHAMENTO COM ELÁSTICO",60,"Unidade",56.12,{"$f":"F61*H61","v":3367.2},{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},{"$f":"ROUND(I61*(1+J61),2)","v":3952.08},null,"EPI","Eduardo",null,0.68253333333333333]
[null,null,53,"M.01.054","JOELHEIRA PROFISSIONAL",60,"Par",139.9,8394,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},9852.0400000000009,null,"EPI","Eduardo",null,0.77599999999999991]
[null,null,54,"M.01.055","TALABARTE DE POSICIONAMENTO E RESTRIÇÃO",5,"Par",221.87,1109.3499999999999,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},1302.04,null,"EPI","Eduardo",null,0.77666666666666673]
[null,null,55,"M.01.056","BARREIRA MODULAR ARTICULÁVEL",3,"Unidade",2444.87,7334.61,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},8608.6299999999992,null,"EPI","Eduardo",null,0.77666666666666673]
[null,null,56,"M.02.001","CABO ISOLADO 750V #0,75MM² - BAIXA EMISSÃO DE FUMAÇA E DE GASES TÓXICOS E CORROSIVOS – COR CINZA",500,"Metro",0.68,340,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},399.06,null,"CABOS","Oliveira",null,0.68253333333333333]
[null,null,53,"M.02.002","CABO ISOLADO 750V # 1,0MM² - BAIXA EMISSÃO DE FUMAÇA E DE GASES TÓXICOS E CORROSIVOS – COR BRANCA",100,"Metro",0.78,78,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},91.55,null,"CABOS","Oliveira",null,0.77599999999999991]
[null,null,54,"M.02.003","CABO ISOLADO 750V # 1,0MM² - BAIXA EMISSÃO DE FUMAÇA E DE GASES TÓXICOS E CORROSIVOS – COR PRETA",100,"Metro",0.78,78,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},91.55,null,"CABOS","Oliveira",null,0.77666666666666673]
[null,null,55,"M.02.004","CABO ISOLADO 750V # 1,0MM² - BAIXA EMISSÃO DE FUMAÇA E DE GASES TÓXICOS E CORROSIVOS – COR VERMELHA",100,"Metro",0.78,78,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},91.55,null,"CABOS","Oliveira",null,0.77666666666666673]
[null,null,56,"M.02.005","CABO ISOLADO 750V # 1,5MM² - BAIXA EMISSÃO DE FUMAÇA E DE GASES TÓXICOS E CORROSIVOS – COR BRANCA",5100,"Metro",1.18,6018,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},7063.33,null,"CABOS","Oliveira",null,1.1799666666666668]
[null,null,57,"M.02.006","CABO ISOLADO 750V # 1,5MM² - BAIXA EMISSÃO DE FUMAÇA E DE GASES TÓXICOS E CORROSIVOS – COR PRETA",2000,"Metro",1.18,2360,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},2769.93,null,"CABOS","Oliveira",null,1.18]
[null,null,58,"M.02.007","CABO ISOLADO 750V # 1,5MM² - BAIXA EMISSÃO DE FUMAÇA E DE GASES TÓXICOS E CORROSIVOS – COR AZUL CLARO",3400,"Metro",1.18,4012,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},4708.88,null,"CABOS","Oliveira",null,1.18]
[null,null,59,"M.02.008","CABO ISOLADO 750V # 1,5MM² - BAIXA EMISSÃO DE FUMAÇA E DE GASES TÓXICOS E CORROSIVOS – COR VERDE CLARO/VERDE-AMARELO",1700,"Metro",1.18,2006,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},2354.44,null,"CABOS","Oliveira",null,1.18]
[null,null,60,"M.02.009","CABO ISOLADO 750V # 1,5MM² - BAIXA EMISSÃO DE FUMAÇA E DE GASES TÓXICOS E CORROSIVOS – COR VERMELHA",4500,"Metro",1.18,5310,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},6232.35,null,"CABOS","Oliveira",null,1.18]
[null,null,61,"M.02.010","CABO ISOLADO 750V # 2,5MM² - BAIXA EMISSÃO DE FUMAÇA E DE GASES TÓXICOS E CORROSIVOS – COR VERMELHA",10400,"Metro",2.5099999999999998,26103.999999999996,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},30638.26,null,"CABOS","Oliveira",null,2.5049999999999999]
[null,null,62,"M.02.011","CABO ISOLADO 750V # 2,5MM² - BAIXA EMISSÃO DE FUMAÇA E DE GASES TÓXICOS E CORROSIVOS – COR PRETA",14450,"Metro",2.5099999999999998,36269.5,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},42569.51,null,"CABOS","Oliveira",null,2.5049999999999999]
[null,null,63,"M.02.012","CABO ISOLADO 750V # 2,5MM² - BAIXA EMISSÃO DE FUMAÇA E DE GASES TÓXICOS E CORROSIVOS – COR AZUL CLARO",22600,"Metro",2.4900000000000002,56274.000000000007,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},66048.789999999994,null,"CABOS","Oliveira",null,2.4900000000000002]
[null,null,2,"M.02.013","CABO ISOLADO 750V # 2,5MM² - BAIXA EMISSÃO DE FUMAÇA E DE GASES TÓXICOS E CORROSIVOS – COR VERDE",15350,"Metro",2.4900000000000002,{"$f":"F77*H77","v":38221.5},{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},{"$f":"ROUND(I77*(1+J77),2)","v":44860.57},null,"CABOS","Oliveira",null,2.4900000000000002]
[null,null,3,"M.02.014","CABO ISOLADO 750V # 2,5MM² - BAIXA EMISSÃO DE FUMAÇA E DE GASES TÓXICOS E CORROSIVOS – COR BRANCA",3600,"Metro",2.4900000000000002,8964,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},10521.05,null,"CABOS","Oliveira",null,2.4900000000000002]
[null,null,4,"M.02.015","CABO ISOLADO 750V # 2,5MM² - BAIXA EMISSÃO DE FUMAÇA E DE GASES TÓXICOS E CORROSIVOS – COR CINZA",7700,"Metro",2.5099999999999998,19327,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},22684.1,null,"CABOS","Oliveira",null,2.5049999999999999]
[null,null,5,"M.02.016","CABO ISOLADO 750V # 4,0MM² - BAIXA EMISSÃO DE FUMAÇA E DE GASES TÓXICOS E CORROSIVOS – COR AZUL CLARO",3400,"Metro",2.83,9622,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},11293.34,null,"CABOS","Oliveira",null,2.8296000000000006]
[null,null,6,"M.02.017","CABO ISOLADO 750V # 4,0MM² - BAIXA EMISSÃO DE FUMAÇA E DE GASES TÓXICOS E CORROSIVOS – COR VERDE CLARO",2100,"Metro",2.83,5943,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},6975.3,null,"CABOS","Oliveira",null,2.83]
[null,null,7,"M.02.018","CABO ISOLADO 750V # 4,0MM² - BAIXA EMISSÃO DE FUMAÇA E DE GASES TÓXICOS E CORROSIVOS – COR VERMELHA",3650,"Metro",2.83,10329.5,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},12123.73,null,"CABOS","Oliveira",null,2.83]
[null,null,8,"M.02.019","CABO ISOLADO 750V # 6,0MM² - BAIXA EMISSÃO DE FUMAÇA E DE GASES TÓXICOS E CORROSIVOS – COR AZUL CLARO",2500,"Metro",5.61,14025,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},16461.14,null,"CABOS","Oliveira",null,5.6099999999999994]
[null,null,9,"M.02.020","CABO ISOLADO 750V # 6,0MM² - BAIXA EMISSÃO DE FUMAÇA E DE GASES TÓXICOS E CORROSIVOS – COR VERDE CLARO",2300,"Metro",5.61,12903,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},15144.25,null,"CABOS","Oliveira",null,5.6099999999999994]
[null,null,10,"M.02.021","CABO ISOLADO 750V # 6,0MM² - BAIXA EMISSÃO DE FUMAÇA E DE GASES TÓXICOS E CORROSIVOS – COR VERMELHA",2450,"Metro",5.65,13842.5,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},16246.94,null,"CABOS","Oliveira",null,5.65]
[null,null,11,"M.02.022","CABO ISOLADO 750V # 10MM² - BAIXA EMISSÃO DE FUMAÇA E DE GASES TÓXICOS E CORROSIVOS – COR AZUL CLARO",1100,"Metro",7.54,8294,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},9734.67,null,"CABOS","Oliveira",null,7.5368333333333339]
[null,null,12,"M.02.023","CABO ISOLADO 750V # 10MM² - BAIXA EMISSÃO DE FUMAÇA E DE GASES TÓXICOS E CORROSIVOS – COR VERMELHA",1950,"Metro",7.54,14703,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},17256.91,null,"CABOS","Oliveira",null,7.5366666666666662]
[null,null,13,"M.02.024","CABO ISOLADO 750V # 10MM² - BAIXA EMISSÃO DE FUMAÇA E DE GASES TÓXICOS E CORROSIVOS – COR VERDE CLARO/VERDE-AMARELO",100,"Metro",7.58,758,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},889.66,null,"CABOS","Oliveira",null,7.580000000000001]
[null,null,14,"M.02.025","CABO UNIPOLAR - 0,6/1,0KV # 2,5MM² - BAIXA EMISSÃO DE FUMAÇA E DE GASES TÓXICOS E CORROSIVOS - COR AZUL",5000,"Metro",2.2200000000000002,11100.000000000002,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},13028.07,null,"CABOS","Oliveira",null,2.2233333333333332]
[null,null,15,"M.02.026","CABO UNIPOLAR - 0,6/1,0KV # 2,5MM² - BAIXA EMISSÃO DE FUMAÇA E DE GASES TÓXICOS E CORROSIVOS - COR PRETA",5000,"Metro",2.2200000000000002,11100.000000000002,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},13028.07,null,"CABOS","Oliveira",null,2.2233333333333332]
[null,null,16,"M.02.027","CABO UNIPOLAR - 0,6/1,0KV # 2,5MM² - BAIXA EMISSÃO DE FUMAÇA E DE GASES TÓXICOS E CORROSIVOS - COR VERDE",5000,"Metro",2.2200000000000002,11100.000000000002,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},13028.07,null,"CABOS","Oliveira",null,2.2233333333333332]
[null,null,17,"M.02.028","CABO UNIPOLAR - 0,6/1,0KV # 4,0MM² - BAIXA EMISSÃO DE FUMAÇA E DE GASES TÓXICOS E CORROSIVOS - COR AZUL",600,"Metro",3.06,1836,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},2154.91,null,"CABOS","Oliveira",null,3.0566666666666666]
[null,null,18,"M.02.029","CABO UNIPOLAR - 0,6/1,0KV # 4,0MM² - BAIXA EMISSÃO DE FUMAÇA E DE GASES TÓXICOS E CORROSIVOS - COR PRETA",600,"Metro",3.06,1836,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},2154.91,null,"CABOS","Oliveira",null,3.0566666666666666]
[null,null,19,"M.02.030","CABO UNIPOLAR - 0,6/1,0KV # 4,0MM² - BAIXA EMISSÃO DE FUMAÇA E DE GASES TÓXICOS E CORROSIVOS - COR VERDE",600,"Metro",3.06,1836,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},2154.91,null,"CABOS","Oliveira",null,3.0566666666666666]
[null,null,20,"M.02.031","CABO UNIPOLAR - 0,6/1,0KV # 6,0MM² - BAIXA EMISSÃO DE FUMAÇA E DE GASES TÓXICOS E CORROSIVOS - COR AZUL CLARO",150,"Metro",4.12,618,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},725.35,null,"CABOS","Oliveira",null,4.1166666666666671]
[null,null,21,"M.02.032","CABO UNIPOLAR - 0,6/1,0KV # 6,0MM² - BAIXA EMISSÃO DE FUMAÇA E DE GASES TÓXICOS E CORROSIVOS - COR PRETA",600,"Metro",4.12,2472,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},2901.39,null,"CABOS","Oliveira",null,4.1166666666666671]
[null,null,22,"M.02.033","CABO UNIPOLAR - 0,6/1,0KV # 6,0MM² - BAIXA EMISSÃO DE FUMAÇA E DE GASES TÓXICOS E CORROSIVOS - COR VERDE CLARO/VERDE-AMARELO",150,"Metro",4.12,618,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},725.35,null,"CABOS","Oliveira",null,4.1166666666666671]
[null,null,23,"M.02.034","CABO UNIPOLAR - 0,6/1,0KV # 10MM² - BAIXA EMISSÃO DE FUMAÇA E DE GASES TÓXICOS E CORROSIVOS - COR AZUL CLARO",180,"Metro",7.7,1386,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},1626.75,null,"CABOS","Oliveira",null,7.6989333333333336]
[null,null,24,"M.02.035","CABO UNIPOLAR - 0,6/1,0KV # 10MM² - BAIXA EMISSÃO DE FUMAÇA E DE GASES TÓXICOS E CORROSIVOS - COR PRETA",305,"Metro",7.7,2348.5,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},2756.43,null,"CABOS","Oliveira",null,7.7]
[null,null,25,"M.02.036","CABO UNIPOLAR - 0,6/1,0KV # 10MM² - BAIXA EMISSÃO DE FUMAÇA E DE GASES TÓXICOS E CORROSIVOS - COR VERDE CLARO/VERDE-AMARELO",50,"Metro",7.7,385,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},451.87,null,"CABOS","Oliveira",null,7.7]
[null,null,26,"M.02.037","CABO UNIPOLAR - 0,6/1,0KV # 16MM² - BAIXA EMISSÃO DE FUMAÇA E DE GASES TÓXICOS E CORROSIVOS - COR PRETA",1962,"Metro",11.68,22916.16,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},26896.7,null,"CABOS","Oliveira",null,11.6808]
[null,null,27,"M.02.038","CABO UNIPOLAR - 0,6/1,0KV # 16MM² - BAIXA EMISSÃO DE FUMAÇA E DE GASES TÓXICOS E CORROSIVOS - COR AZUL",552,"Metro",11.68,6447.36,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},7567.27,null,"CABOS","Oliveira",null,11.68]
[null,null,28,"M.02.039","CABO UNIPOLAR - 0,6/1,0KV # 16MM² - BAIXA EMISSÃO DE FUMAÇA E DE GASES TÓXICOS E CORROSIVOS - COR VERDE",602,"Metro",11.68,7031.36,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},8252.7099999999991,null,"CABOS","Oliveira",null,11.68]
[null,null,44,"M.02.040","CABO UNIPOLAR - 0,6/1,0KV # 25MM² - BAIXA EMISSÃO DE FUMAÇA E DE GASES TÓXICOS E CORROSIVOS - COR PRETA",150,"Metro",20.3,3045,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},3573.92,null,"CABOS","Oliveira",null,20.303333333333331]
[null,null,45,"M.02.041","CABO UNIPOLAR - 0,6/1,0KV # 25MM² - BAIXA EMISSÃO DE FUMAÇA E DE GASES TÓXICOS E CORROSIVOS - COR VERDE",50,"Metro",20.3,1015,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},1191.31,null,"CABOS","Oliveira",null,20.303333333333331]
[null,null,46,"M.02.042","CABO UNIPOLAR - 0,6/1,0KV # 25MM² - BAIXA EMISSÃO DE FUMAÇA E DE GASES TÓXICOS E CORROSIVOS - COR AZUL",50,"Metro",20.3,1015,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},1191.31,null,"CABOS","Oliveira",null,20.303333333333331]
[null,null,32,"M.02.043","CABO UNIPOLAR - 0,6/1,0KV # 35MM² - BAIXA EMISSÃO DE FUMAÇA E DE GASES TÓXICOS E CORROSIVOS - COR AZUL",100,"Metro",26.82,2682,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},3147.86,null,"CABOS","Oliveira",null,26.823333333333334]
[null,null,33,"M.02.044","CABO UNIPOLAR - 0,6/1,0KV # 35MM² - BAIXA EMISSÃO DE FUMAÇA E DE GASES TÓXICOS E CORROSIVOS - COR PRETA",250,"Metro",26.82,6705,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},7869.66,null,"CABOS","Oliveira",null,26.823333333333334]
[null,null,34,"M.02.045","CABO UNIPOLAR - 0,6/1,0KV # 35MM² - BAIXA EMISSÃO DE FUMAÇA E DE GASES TÓXICOS E CORROSIVOS - COR VERDE",240,"Metro",26.82,6436.8,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},7554.87,null,"CABOS","Oliveira",null,26.823333333333334]
[null,null,47,"M.02.046","CABO UNIPOLAR - 0,6/1,0KV # 50MM² - BAIXA EMISSÃO DE FUMAÇA E DE GASES TÓXICOS E CORROSIVOS - COR PRETA",510,"Metro",36.46,18594.600000000002,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},21824.48,null,"CABOS","Oliveira",null,36.456666666666671]
[null,null,48,"M.02.047","CABO UNIPOLAR - 0,6/1,0KV # 50MM² - BAIXA EMISSÃO DE FUMAÇA E DE GASES TÓXICOS E CORROSIVOS - COR VERDE",50,"Metro",36.46,1823,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},2139.66,null,"CABOS","Oliveira",null,36.456666666666671]
[null,null,49,"M.02.048","CABO UNIPOLAR - 0,6/1,0KV # 50MM² - BAIXA EMISSÃO DE FUMAÇA E DE GASES TÓXICOS E CORROSIVOS - COR AZUL",173,"Metro",36.46,6307.58,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},7403.21,null,"CABOS","Oliveira",null,36.456666666666671]
[null,null,58,"M.02.049","CABO UNIPOLAR - 0,6/1,0KV # 70MM² - BAIXA EMISSÃO DE FUMAÇA E DE GASES TÓXICOS E CORROSIVOS - COR PRETA",468,"Metro",49.23,23039.64,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},27041.63,null,"CABOS","Oliveira",null,49.233333333333327]
[null,null,59,"M.02.050","CABO UNIPOLAR - 0,6/1,0KV # 70MM² - BAIXA EMISSÃO DE FUMAÇA E DE GASES TÓXICOS E CORROSIVOS - COR VERDE",50,"Metro",49.23,2461.5,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},2889.06,null,"CABOS","Oliveira",null,49.233333333333327]
[null,null,60,"M.02.051","CABO UNIPOLAR - 0,6/1,0KV # 70MM² - BAIXA EMISSÃO DE FUMAÇA E DE GASES TÓXICOS E CORROSIVOS - COR AZUL",190,"Metro",49.23,9353.6999999999989,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},10978.44,null,"CABOS","Oliveira",null,49.233333333333327]
[null,null,35,"M.02.052","CABO UNIPOLAR - 0,6/1,0KV # 95MM² - BAIXA EMISSÃO DE FUMAÇA E DE GASES TÓXICOS E CORROSIVOS - COR PRETA",300,"Metro",66.790000000000006,20037.000000000004,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},23517.43,null,"CABOS","Oliveira",null,66.790000000000006]
[null,null,36,"M.02.053","CABO UNIPOLAR - 0,6/1,0KV # 95MM² - BAIXA EMISSÃO DE FUMAÇA E DE GASES TÓXICOS E CORROSIVOS - COR VERDE CLARO/VERDE-AMARELO",100,"Metro",66.790000000000006,6679.0000000000009,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},7839.14,null,"CABOS","Oliveira",null,66.790000000000006]
[null,null,37,"M.02.054","CABO UNIPOLAR - 0,6/1,0KV # 95MM² - BAIXA EMISSÃO DE FUMAÇA E DE GASES TÓXICOS E CORROSIVOS - COR AZUL",100,"Metro",66.790000000000006,6679.0000000000009,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},7839.14,null,"CABOS","Oliveira",null,66.790000000000006]
[null,null,50,"M.02.055","CABO UNIPOLAR - 0,6/1,0KV # 120MM² - BAIXA EMISSÃO DE FUMAÇA E DE GASES TÓXICOS E CORROSIVOS - COR PRETA",150,"Metro",91.94,13791,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},16186.5,null,"CABOS","Oliveira",null,91.94]
[null,null,51,"M.02.056","CABO UNIPOLAR - 0,6/1,0KV # 120MM² - BAIXA EMISSÃO DE FUMAÇA E DE GASES TÓXICOS E CORROSIVOS - COR VERDE",50,"Metro",91.94,4597,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},5395.5,null,"CABOS","Oliveira",null,91.94]
[null,null,52,"M.02.057","CABO UNIPOLAR - 0,6/1,0KV # 120MM² - BAIXA EMISSÃO DE FUMAÇA E DE GASES TÓXICOS E CORROSIVOS - COR AZUL",50,"Metro",91.94,4597,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},5395.5,null,"CABOS","Oliveira",null,91.94]
[null,null,53,"M.02.058","CABO UNIPOLAR - 0,6/1,0KV # 150MM² - BAIXA EMISSÃO DE FUMAÇA E DE GASES TÓXICOS E CORROSIVOS - COR PRETA",75,"Metro",108.73,8154.75,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},9571.23,null,"CABOS","Oliveira",null,108.72666666666667]
[null,null,54,"M.02.059","CABO UNIPOLAR - 0,6/1,0KV # 150MM² - BAIXA EMISSÃO DE FUMAÇA E DE GASES TÓXICOS E CORROSIVOS - COR VERDE",50,"Metro",108.73,5436.5,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},6380.82,null,"CABOS","Oliveira",null,108.72666666666667]
[null,null,55,"M.02.060","CABO UNIPOLAR - 0,6/1,0KV # 150MM² - BAIXA EMISSÃO DE FUMAÇA E DE GASES TÓXICOS E CORROSIVOS - COR AZUL",50,"Metro",108.73,5436.5,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},6380.82,null,"CABOS","Oliveira",null,108.72666666666667]
[null,null,38,"M.02.061","CABO UNIPOLAR - 0,6/1,0KV # 185MM² - BAIXA EMISSÃO DE FUMAÇA E DE GASES TÓXICOS E CORROSIVOS - COR AZUL",50,"Metro",129.74,6487,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},7613.79,null,"CABOS","Oliveira",null,129.74]
[null,null,39,"M.02.062","CABO UNIPOLAR - 0,6/1,0KV # 185MM² - BAIXA EMISSÃO DE FUMAÇA E DE GASES TÓXICOS E CORROSIVOS - COR PRETA",150,"Metro",129.74,19461,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},22841.38,null,"CABOS","Oliveira",null,129.74]
[null,null,40,"M.02.063","CABO UNIPOLAR - 0,6/1,0KV # 185MM² - BAIXA EMISSÃO DE FUMAÇA E DE GASES TÓXICOS E CORROSIVOS - COR VERDE",50,"Metro",129.74,6487,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},7613.79,null,"CABOS","Oliveira",null,129.74]
[null,null,41,"M.02.064","CABO TRIPOLAR - 0,6/1,0 KV 3 X # 2,5MM² - BAIXA EMISSÃO DE FUMAÇA E DE GASES TÓXICOS E CORROSIVOS",10700,"Metro",6.52,69764,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},81882.009999999995,null,"CABOS","Oliveira",null,6.5233333333333334]
[null,null,42,"M.02.065","CABO TRIPOLAR - 0,6/1,0 KV 3 X # 6MM² - BAIXA EMISSÃO DE FUMAÇA E DE GASES TÓXICOS E CORROSIVOS",250,"Metro",13.96,3490,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},4096.21,null,"CABOS","Oliveira",null,13.956666666666669]
[null,null,43,"M.02.066","CABO TETRAPOLAR - 0,6/1,0 KV – 4 X # 6MM² - BAIXA EMISSÃO DE FUMAÇA E DE GASES TÓXICOS E CORROSIVOS",100,"Metro",17.649999999999999,1764.9999999999998,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},2071.58,null,"CABOS","Oliveira",null,17.650000000000002]
[null,null,57,"M.02.067","CABO PENTAPOLAR - 0,6/1,0 KV – 5 X # 25,0 MM² - BAIXA EMISSÃO DE FUMAÇA E DE GASES TÓXICOS E CORROSIVOS COR PRETA",150,"Metro",167.94,25191,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},29566.68,null,"CABOS","Oliveira",null,167.94]
[null,null,61,"M.02.068","PASSADOR DE FIO COM ALMA DE AÇO 20M",25,"Peça",23.4,585,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},686.61,null,"CABOS","Oliveira",null,23.396666666666665]
[null,null,62,"M.02.069","INTERRUPTOR 1 SEÇÃO SIMPLES COM PLACA 4\" X 2\" CINZA",5,"Peça",23.46,117.30000000000001,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},137.68,null,"MÓDULOS","Marcelo",null,23.456666666666667]
[null,null,63,"M.02.070","INTERRUPTOR 2 SEÇÕES SIMPLES COM PLACA 4\" X 2\" CINZA",10,"Peça",38.47,384.7,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},451.52,null,"MÓDULOS","Marcelo",null,38.466666666666661]
[null,null,64,"M.02.071","INTERRUPTOR 3 SEÇÕES SIMPLES COM PLACA 4\" X 2\" CINZA",5,"Peça",53.48,267.39999999999998,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},313.85000000000002,null,"MÓDULOS","Marcelo",null,53.476666666666667]
[null,null,65,"M.02.072","INTERRUPTOR 1 SEÇÃO PARALELO COM PLACA 4\" X 2\" CINZA",5,"Peça",29.61,148.05000000000001,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},173.77,null,"MÓDULOS","Marcelo",null,29.613333333333333]
[null,null,66,"M.02.073","INTERRUPTOR 2 SEÇÕES PARALELO COM PLACA 4\" X 2\" CINZA",10,"Peça",50.78,507.8,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},596,null,"MÓDULOS","Marcelo",null,50.78]
[null,null,67,"M.02.074","INTERRUPTOR 3 SEÇÕES PARALELO COM PLACA 4\" X 2\" CINZA",10,"Peça",71.95,719.5,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},844.48,null,"MÓDULOS","Marcelo",null,71.946666666666658]
[null,null,68,"M.02.075","INTERRUPTOR 1 SEÇÃO INTERMEDIÁRIO COM PLACA 4\" X 2\" CINZA",5,"Peça",79.31,396.55,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},465.43,null,"MÓDULOS","Marcelo",null,79.31]
[null,null,69,"M.02.076","INTERRUPTOR 2 X 3 SEÇÕES SIMPLES COM PLACA 4\" X 4\" CINZA",10,"Peça",110.04,1100.4000000000001,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},1291.54,null,"MÓDULOS","Marcelo",null,110.03666666666668]
[null,null,70,"M.02.077","INTERRUPTOR 2 X 3 SEÇÕES PARALELO COM PLACA 4\" X 4\" CINZA",10,"Peça",146.97999999999999,{"$f":"F141*H141","v":1469.8},{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},{"$f":"ROUND(I141*(1+J141),2)","v":1725.1},null,"MÓDULOS","Marcelo",null,146.97666666666666]
[null,null,71,"M.02.078","INTERRUPTOR 1 TECLA SIMPLES - VERTICAL - PRETO",200,"Peça",23.46,4692,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},5507,null,"MÓDULOS","Marcelo",null,23.456666666666667]
[null,null,72,"M.02.079","CAMPAINHA TIPO CIGARRA DE EMBUTIR COM PLACA 4\" X 2\" COR CINZA",4,"Peça",26.34,105.36,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},123.66,null,"MÓDULOS","Marcelo",null,26.343333333333334]
[null,null,73,"M.02.080","TOMADA REDONDA 2P+T PADRÃO BRASILEIRO, COM HASTE, PARA EMBUTIR EM PLACA 4\" X 2\"",2358,"Peça",12.26,28909.079999999998,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},33930.589999999997,null,"MÓDULOS","Marcelo",null,12.26]
[null,null,74,"M.02.081","TOMADA DE EMBUTIR 2P+T 10A COM ESPELHO 4\" X 2\" CINZA",4,"Peça",29.55,118.2,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},138.72999999999999,null,"MÓDULOS","Marcelo",null,29.553333333333331]
[null,null,75,"M.02.082","TOMADA DUPLA DE EMBUTIR 2P+T 10A COM ESPELHO 4\" X 2\" CINZA LINHA SILENTOQUE",1,"Peça",50.66,50.66,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},59.46,null,"MÓDULOS","Marcelo",null,50.660000000000004]
[null,null,76,"M.02.083","TOMADA DE EMBUTIR 2P+T 20A COM ESPELHO 4\"X 2\" CINZA",50,"Conjunto",30.9,1545,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},1813.37,null,"MÓDULOS","Marcelo",null,30.903333333333332]
[null,null,77,"M.02.084","TOMADA DE EMBUTIR DUPLA 2P+T COM ESPELHO 4\" X 4\"",3,"Conjunto",62.19,186.57,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},218.98,null,"MÓDULOS","Marcelo",null,62.19]
[null,null,78,"M.02.085","TOMADA EM LATÃO 2\" PARA DUTO DE PISO",10,"Conjunto",278.38,2783.8,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},3267.35,null,"MÓDULOS","Marcelo",null,278.38]
[null,null,79,"M.02.086","TOMADA 2P+T 10A PARA PISO",10,"Peça",30.92,309.20000000000005,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},362.91,null,"MÓDULOS","Marcelo",null,30.923333333333332]
[null,null,80,"M.02.087","SUPORTE PARA TOMADA DE PISO DE 2\"",10,"Peça",27.3,273,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},320.42,null,"MÓDULOS","Marcelo",null,27.296666666666663]
[null,null,81,"M.02.088","TOMADA MÓVEL PARA EXTENSÃO 2P+T 10A SAÍDA AXIAL",2929,"Peça",14.18,41533.22,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},48747.54,null,"MÓDULOS","Marcelo",null,14.183333333333332]
[null,null,82,"M.02.089","TOMADA MÓVEL EMBORRACHADA PARA EXTENSÃO 2P+T 20A SAÍDA AXIAL",10,"Peça",77.27,772.69999999999993,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},906.92,null,"MÓDULOS","Marcelo",null,77.266666666666666]
[null,null,83,"M.02.090","PLUGUE 2P+T 10A SAÍDA AXIAL",1820,"Peça",11.98,21803.600000000002,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},25590.89,null,"MÓDULOS","Marcelo",null,11.983333333333334]
[null,null,84,"M.02.091","PLUGUE 2P+T 10A SAÍDA LATERAL",360,"Peça",18.05,6498,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},7626.7,null,"MÓDULOS","Marcelo",null,18.046666666666667]
[null,null,85,"M.02.092","PLUGUE 2P+T 20A SAÍDA LATERAL",25,"Peça",20.350000000000001,508.75000000000006,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},597.12,null,"MÓDULOS","Marcelo",null,20.349999999999998]
[null,null,86,"M.02.093","TOMADA PRETA 2P+T COM POÇO INTERNO E RABICHO 10A",500,"Peça",17.309999999999999,8655,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},10158.370000000001,null,"MÓDULOS","Marcelo",null,17.313333333333333]
[null,null,87,"M.02.094","TOMADA VERMELHA 2P+T COM POÇO INTERNO E RABICHO 10A",50,"Peça",16.899999999999999,844.99999999999989,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},991.78,null,"MÓDULOS","Marcelo",null,16.903333333333332]
[null,null,88,"M.02.095","TOMADA PRETA 2P+T COM POÇO INTERNO E RABICHO 20A",50,"Peça",29.26,1463,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},1717.12,null,"MÓDULOS","Marcelo",null,29.263333333333335]
[null,null,89,"M.02.096","TOMADA VERMELHA 2P+T COM POÇO INTERNO E RABICHO 20A",50,"Peça",33.89,1694.5,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},1988.83,null,"MÓDULOS","Marcelo",null,33.88666666666667]
[null,null,90,"M.02.097","FILTRO DE LINHA COM 6 TOMADAS",10,"Peça",206.7,2067,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},2426.04,null,"MÓDULOS","Marcelo",null,206.69666666666663]
[null,null,91,"M.02.098","CONJUGADO - 1 INTERRUPTOR SIMPLES E 1 TOMADA 2P+T 10A COM PLACA 4\" X 2\" CINZA",10,"Peça",44.56,445.6,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},523,null,"MÓDULOS","Marcelo",null,44.563333333333333]
[null,null,92,"M.02.099","CONJUGADO - 1 INTERRUPTOR PARALELO E 1 TOMADA 2P+T 10A COM PLACA 4\" X 2\" CINZA",10,"Peça",50.72,507.2,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},595.29999999999995,null,"MÓDULOS","Marcelo",null,50.72]
[null,null,93,"M.02.100","CONJUGADO - 2 INTERRUPTORES SIMPLES E 1 TOMADA 2P+T 10A COM PLACA 4\" X 2\" CINZA",5,"Peça",59.57,297.85000000000002,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},349.59,null,"MÓDULOS","Marcelo",null,59.573333333333323]
[null,null,94,"M.02.101","PLACA 4\"X 2\" CINZA CEGA",50,"Peça",6.75,337.5,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},396.12,null,"MÓDULOS","Marcelo",null,6.7466666666666661]
[null,null,95,"M.02.102","PLACA 4\"X 2\" CINZA COM UM FURO CENTRAL",10,"Peça",6.75,67.5,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},79.22,null,"MÓDULOS","Marcelo",null,6.7466666666666661]
[null,null,96,"M.02.103","PLACA 4\"X 2\" CINZA PARA 1 TOMADA RJ45",10,"Peça",6.75,67.5,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},79.22,null,"MÓDULOS","Marcelo",null,6.7466666666666661]
[null,null,97,"M.02.104","PLACA 4\" X 2\" PARA 1 INTERRUPTOR CINZA",10,"Peça",6.75,67.5,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},79.22,null,"MÓDULOS","Marcelo",null,6.7466666666666661]
[null,null,98,"M.02.105","PLACA 4\" X 2\" PARA 3 INTERRUPTORES CINZA",10,"Peça",6.75,67.5,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},79.22,null,"MÓDULOS","Marcelo",null,6.7466666666666661]
[null,null,99,"M.02.106","PLACA 4\"X 2\" CINZA PARA 1 TOMADA 2P+T",5,"Peça",6.75,33.75,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},39.61,null,"MÓDULOS","Marcelo",null,6.7466666666666661]
[null,null,100,"M.02.107","PLACA CEGA 4\"X 4\" CINZA",50,"Peça",16.5,825,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},968.3,null,"MÓDULOS","Marcelo",null,16.496666666666666]
[null,null,101,"M.02.108","PLACA 4\" X 4\" COM UM FURO CENTRAL NA COR CINZA",10,"Peça",16.5,165,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},193.66,null,"MÓDULOS","Marcelo",null,16.496666666666666]
[null,null,102,"M.02.109","PLACA 4\" X 4\" PARA 1 INTERRUPTOR E 1 TOMADA 2P+T CINZA",10,"Peça",16.5,165,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},193.66,null,"MÓDULOS","Marcelo",null,16.496666666666666]
[null,null,103,"M.02.110","PLACA 4\" X 4\" PARA 2 INTERRUPTORES E 1 TOMADA 2P+T CINZA",10,"Peça",16.5,165,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},193.66,null,"MÓDULOS","Marcelo",null,16.496666666666666]
[null,null,104,"M.02.111","PLACA 4\" X 4\" PARA 2 TOMADAS PADRÃO BRASILEIRO CINZA",10,"Peça",16.5,165,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},193.66,null,"MÓDULOS","Marcelo",null,16.496666666666666]
[null,null,105,"M.02.112","PLACA 4\" X 4\" PARA 3 INTERRUPTORES E 1 TOMADA 2P+T CINZA",10,"Peça",16.5,165,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},193.66,null,"MÓDULOS","Marcelo",null,16.496666666666666]
[null,null,106,"M.02.113","PLACA 4\" X 4\" PARA 4 CONECTORES RJ-45",10,"Peça",16.5,165,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},193.66,null,"MÓDULOS","Marcelo",null,16.496666666666666]
[null,null,107,"M.02.114","PLACA 4\" X 4\" PARA 6 INTERRUPTORES CINZA",10,"Peça",16.5,165,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},193.66,null,"MÓDULOS","Marcelo",null,16.496666666666666]
[null,null,108,"M.02.115","ESPELHO PLANO 4\" X 4\" PARA CONECTORES COM 6 POSIÇÕES",10,"Peça",16.5,165,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},193.66,null,"MÓDULOS","Marcelo",null,16.496666666666666]
[null,null,109,"M.02.116","PLACA 3\"X 3\" REDONDA CINZA CEGA (SEM FURO)",10,"Peça",7.97,79.7,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},93.54,null,"MÓDULOS","Marcelo",null,7.9700000000000015]
[null,null,110,"M.02.117","MÓDULO CEGO - LINHA PRIME LUNARE",934,"Peça",2.6,2428.4,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},2850.21,null,"MÓDULOS","Marcelo",null,2.6]
[null,null,111,"M.02.118","MÓDULO INTERRUPTOR SIMPLES - LINHA PRIME LUNARE",599,"Peça",8.65,5181.3500000000004,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},6081.35,null,"MÓDULOS","Marcelo",null,8.6466666666666665]
[null,null,null,"M.02.119","MÓDULO INTERRUPTOR PARALELO - LINHA PRIME LUNARE",330,"Peça",17.02,5616.5999999999995,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},6592.2,null,"MÓDULOS","Marcelo",null,17.023333333333333]
[null,null,null,"M.02.120","MÓDULO INTERRUPTOR INTERMEDIÁRIO - LINHA PRIME LUNARE",15,"Peça",41.73,625.94999999999993,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},734.68,null,"MÓDULOS","Marcelo",null,41.73]
[null,null,null,"M.02.121","MÓDULO PULSADOR PARA CAMPAINHA - LINHA PRIME LUNARE",35,"Peça",18.170000000000002,635.95000000000005,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},746.41,null,"MÓDULOS","Marcelo",null,18.173333333333332]
[null,null,null,"M.02.122","MÓDULO CAMPAINHA CIGARRA - LINHA PRIME LUNARE",10,"Peça",35.11,351.1,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},412.09,null,"MÓDULOS","Marcelo",null,35.113333333333337]
[null,null,112,"M.02.123","MÓDULO DIMMER - LINHA PRIME LUNARE",5,"Peça",95.49,477.45,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},560.38,null,"MÓDULOS","Marcelo",null,95.493333333333325]
[null,null,113,"M.02.124","MÓDULO TOMADA 2P+T - LINHA PRIME LUNARE",3528,"Peça",12.73,44911.44,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},52712.56,null,"MÓDULOS","Marcelo",null,12.729999999999999]
[null,null,114,"M.02.125","MÓDULO TOMADA DE REDE - LINHA PRIME LUNARE",10,"Peça",46.8,468,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},549.29,null,"MÓDULOS","Marcelo",null,46.803333333333335]
[null,null,115,"M.02.126","MÓDULO TOMADA DE TELEFONE - LINHA PRIME LUNARE",15,"Peça",39.700000000000003,595.5,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},698.94,null,"MÓDULOS","Marcelo",null,39.699999999999996]
[null,null,116,"M.02.127","MÓDULO TOMADA PARA ANTENA DE TV - LINHA PRIME LUNARE",21,"Peça",23.34,490.14,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},575.28,null,"MÓDULOS","Marcelo",null,23.336666666666662]
[null,null,117,"M.02.128","SUPORTE 4\" X 2\" PARA 3 MÓDULOS - LINHA PRIME LUNARE",1663,"Peça",3.32,5521.16,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},6480.19,null,"MÓDULOS","Marcelo",null,3.3166666666666664]
[null,null,118,"M.02.129","SUPORTE 4\" X 4\" PARA 6 MÓDULOS - LINHA PRIME LUNARE",782,"Peça",6.1,4770.2,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},5598.78,null,"MÓDULOS","Marcelo",null,6.1033333333333326]
[null,null,119,"M.02.130","PLACA 4\" X 2\" CEGA - LINHA PRIME LUNARE",399,"Peça",5.12,2042.88,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},2397.73,null,"MÓDULOS","Marcelo",null,5.1233333333333331]
[null,null,120,"M.02.131","PLACA 4\" X 2\" 1 POSTO - LINHA PRIME LUNARE",1113,"Peça",5.12,5698.56,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},6688.4,null,"MÓDULOS","Marcelo",null,5.1233333333333331]
[null,null,121,"M.02.132","PLACA 4\" X 2\" 2 POSTOS SEPARADOS - LINHA PRIME LUNARE",389,"Peça",5.12,1991.68,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},2337.63,null,"MÓDULOS","Marcelo",null,5.1233333333333331]
[null,null,122,"M.02.133","PLACA 4\" X 2\" 3 POSTOS - LINHA PRIME LUNARE",499,"Peça",5.12,2554.88,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},2998.66,null,"MÓDULOS","Marcelo",null,5.1233333333333331]
[null,null,123,"M.02.134","PLACA 4\" X 4\" CEGA - LINHA PRIME LUNARE",288,"Peça",11.7,3369.6,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},3954.9,null,"MÓDULOS","Marcelo",null,11.703333333333333]
[null,null,124,"M.02.135","PLACA 4\" X 4\" 2 POSTOS (1+1 SEPARADOS) - LINHA PRIME LUNARE",270,"Peça",11.7,3159,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},3707.72,null,"MÓDULOS","Marcelo",null,11.703333333333333]
[null,null,125,"M.02.136","PLACA 4\" X 4\" 6 POSTOS - LINHA PRIME LUNARE",193,"Peça",11.7,2258.1,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},2650.33,null,"MÓDULOS","Marcelo",null,11.703333333333333]
[null,null,126,"M.02.137","CONJUNTO 4\" X 2\" PARA CAMPAINHA CIGARRA - LINHA PRIME LUNARE",5,"Conjunto",43.55,217.75,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},255.57,null,"MÓDULOS","Marcelo",null,43.553333333333335]
[null,null,127,"M.02.138","CONJUNTO 4\" X 2\" COM 1 PULSADOR - LINHA PRIME LUNARE",10,"Conjunto",26.61,266.10000000000002,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},312.32,null,"MÓDULOS","Marcelo",null,26.613333333333333]
[null,null,128,"M.02.139","CONJUNTO 4\" X 2\" COM 1 INTERRUPTOR SIMPLES - LINHA PRIME LUNARE",103,"Conjunto",17.09,1760.27,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},2066.0300000000002,null,"MÓDULOS","Marcelo",null,17.086666666666666]
[null,null,129,"M.02.140","CONJUNTO 4\" X 2\" COM 1 INTERRUPTOR PARALELO - LINHA PRIME LUNARE",88,"Conjunto",25.46,2240.48,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},2629.65,null,"MÓDULOS","Marcelo",null,25.463333333333335]
[null,null,130,"M.02.141","CONJUNTO 4\" X 2\" COM 1 INTERRUPTOR INTERMEDIÁRIO - LINHA PRIME LUNARE",5,"Conjunto",50.17,{"$f":"F205*H205","v":250.85000000000002},{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},{"$f":"ROUND(I205*(1+J205),2)","v":294.42},null,"MÓDULOS","Marcelo",null,50.169999999999995]
[null,null,131,"M.02.142","CONJUNTO 4\" X 2\" COM 1 DIMMER - LINHA PRIME LUNARE",10,"Conjunto",103.93,1039.3000000000002,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},1219.83,null,"MÓDULOS","Marcelo",null,103.93333333333332]
[null,null,132,"M.02.143","CONJUNTO 4\" X 2\" COM 2 INTERRUPTORES SIMPLES - LINHA PRIME LUNARE",70,"Conjunto",13.64,954.80000000000007,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},1120.6500000000001,null,"MÓDULOS","Marcelo",null,13.639999999999999]
[null,null,133,"M.02.144","CONJUNTO 4\" X 2\" COM 3 INTERRUPTORES SIMPLES - LINHA PRIME LUNARE",10,"Conjunto",16.239999999999998,162.39999999999998,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},190.61,null,"MÓDULOS","Marcelo",null,16.239999999999998]
[null,null,134,"M.02.145","CONJUNTO MONTADO 4\" X 2\" COM 1 TOMADA PADRÃO BRASILEIRO 10A - LINHA PRIME LUNARE",28,"Conjunto",21.17,592.76,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},695.72,null,"MÓDULOS","Marcelo",null,21.169999999999998]
[null,null,135,"M.02.146","CONJUNTO MONTADO 4\" X 2\" COM 2 TOMADAS PADRÃO BRASILEIRO 10A - LINHA PRIME LUNARE",155,"Conjunto",33.9,5254.5,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},6167.21,null,"MÓDULOS","Marcelo",null,33.9]
[null,null,136,"M.02.147","CONJUNTO MONTADO 4\" X 2\" COM 1 TOMADA PADRÃO BRASILEIRO 10A + 1 INTERRUPTOR SIMPLES - LINHA PRIME LUNARE",50,"Conjunto",23.77,1188.5,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},1394.94,null,"MÓDULOS","Marcelo",null,23.769999999999996]
[null,null,137,"M.02.148","MÓDULO TOMADA 2P+T 20 A - LINHA PRIME LUNARE",172,"Peça",20.100000000000001,3457.2000000000003,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},4057.72,null,"MÓDULOS","Marcelo",null,20.096666666666668]
[null,null,138,"M.02.149","PLUGUE INDUSTRIAL IP-67 - 2P+T - 16A",30,"Peça",81.510000000000005,2445.3000000000002,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},2870.05,null,"MÓDULOS","Marcelo",null,81.513333333333335]
[null,null,139,"M.02.150","PLUGUE INDUSTRIAL IP-67 - 2P+T - 32A",30,"Peça",126.18,3785.4,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},4442.92,null,"MÓDULOS","Marcelo",null,126.17999999999999]
[null,null,140,"M.02.151","PLUGUE INDUSTRIAL IP-67 - 4P+T - 32A",10,"Peça",150.38,1503.8,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},1765.01,null,"MÓDULOS","Marcelo",null,150.37666666666667]
[null,null,141,"M.02.152","TOMADA INDUSTRIAL DE EMBUTIR IP-67 - 2P+T - 16A",3,"Peça",84.45,253.35000000000002,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},297.36,null,"MÓDULOS","Marcelo",null,84.453333333333333]
[null,null,142,"M.02.153","TOMADA INDUSTRIAL DE EMBUTIR IP-67 - 2P+T - 32A",20,"Peça",115.78,2315.6,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},2717.82,null,"MÓDULOS","Marcelo",null,115.78000000000002]
[null,null,143,"M.02.154","TOMADA INDUSTRIAL DE EMBUTIR IP-67 - 4P+T - 32A",10,"Peça",138.44999999999999,1384.5,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},1624.99,null,"MÓDULOS","Marcelo",null,138.44666666666669]
[null,null,144,"M.02.155","TOMADA INDUSTRIAL MÓVEL IP-67 - 2P+T - 16A",20,"Peça",92.11,1842.2,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},2162.19,null,"MÓDULOS","Marcelo",null,92.11]
[null,null,145,"M.02.156","TOMADA INDUSTRIAL MÓVEL IP-67 - 2P+T - 32A",20,"Peça",99.82,1996.3999999999999,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},2343.17,null,"MÓDULOS","Marcelo",null,99.816666666666663]
[null,null,146,"M.02.157","TOMADA INDUSTRIAL MÓVEL IP-67 - 4P+T - 32A",20,"Peça",137.88999999999999,2757.7999999999997,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},3236.83,null,"MÓDULOS","Marcelo",null,137.88666666666666]
[null,null,147,"M.02.158","HASTE COBREADA COM ALTA CAMADA PARA ATERRAMENTO DE 16MM X 2,40M",10,"Peça",64.36,643.6,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},755.39,null,"MÓDULOS","Marcelo",null,64.356666666666669]
[null,null,148,"M.02.159","CONECTOR DE COBRE À COMPRESSÃO TIPO CABO-HASTE DE Ø 5/8” PARA SISTEMA DE ATERRAMENTO",20,"Peça",190,3800,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},4460.0600000000004,null,"MÓDULOS","Marcelo",null,190]
[null,null,149,"M.02.160","CONECTOR DE COBRE À COMPRESSÃO TIPO CABO-CABO PARA SISTEMA DE ATERRAMENTO",12,"Peça",469.7,5636.4,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},6615.44,null,"MÓDULOS","Marcelo",null,469.7]
[null,null,150,"M.02.161","CORDOALHA DE COBRE NU # 50,0MM²",271,"Metro",41.77,11319.67,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},13285.9,null,"CABOS","Oliveira",null,41.766666666666666]
[null,null,151,"M.02.162","RESISTÊNCIA PARA CAFETEIRA - 500W",10,"Peça",52.12,521.19999999999993,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},611.73,null,"ACESSÓRIOS","Oliveira",null,52.12]
[null,null,152,"M.02.163","RESISTÊNCIA PARA CAFETEIRA - 1.300W -TIPO MEIA LUA",10,"Peça",54.74,547.4,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},642.48,null,"ACESSÓRIOS","Oliveira",null,54.743333333333332]
[null,null,153,"M.02.164","RESISTÊNCIA PARA CAFETEIRA - 1.500W",18,"Peça",69.930000000000007,1258.7400000000002,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},1477.38,null,"ACESSÓRIOS","Oliveira",null,69.930000000000007]
[null,null,154,"M.02.165","RESISTÊNCIA PARA CAFETEIRA - 7000W",10,"Peça",125.69,1256.9000000000001,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},1475.22,null,"ACESSÓRIOS","Oliveira",null,125.68666666666667]
[null,null,155,"M.02.166","RESISTÊNCIA PARA CHUVEIRO - 4.400W",25,"Peça",16.98,424.5,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},498.24,null,"ACESSÓRIOS","Oliveira",null,16.983333333333334]
[null,null,156,"M.02.167","TERMOSTATO PARA MÁQUINA DE CAFÉ 30A",10,"Peça",187.71,1877.1000000000001,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},2203.15,null,"ACESSÓRIOS","Oliveira",null,187.71]
[null,null,157,"M.02.168","DUCHA ELÉTRICA 4.400W",69,"Peça",38.83,2679.27,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},3144.66,null,"ACESSÓRIOS","Oliveira",null,38.833333333333336]
[null,null,158,"M.02.169","BARRAMENTO TIPO PENTE MONOFÁSICO 24 POSIÇÕES",20,"Peça",29.78,595.6,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},699.06,null,"COMPONENTES","Oliveira",null,29.783333333333331]
[null,null,159,"M.02.170","BARRAMENTO TIPO PENTE TRIFÁSICO 24 POSIÇÕES",84,"Peça",103.97,8733.48,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},10250.49,null,"COMPONENTES","Oliveira",null,103.96666666666668]
[null,null,160,"M.02.171","BARRA DE COBRE ELETROLÍTICO 9,52MM X 1,58MM",30,"Metro",82.45,2473.5,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},2903.15,null,"COMPONENTES","Oliveira",null,82.446666666666673]
[null,null,161,"M.02.172","BARRA DE COBRE ELETROLÍTICO 9,52MM X 3,17MM",30,"Metro",93.5,2805,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},3292.23,null,"COMPONENTES","Oliveira",null,93.5]
[null,null,162,"M.02.173","BARRA DE COBRE ELETROLÍTICO 12,70MM X 1,58MM",10,"Metro",81.319999999999993,813.19999999999993,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},954.45,null,"COMPONENTES","Oliveira",null,81.319999999999993]
[null,null,163,"M.02.174","BARRA DE COBRE ELETROLÍTICO 19,05MM X 4,76MM",25,"Metro",166.71,4167.75,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},4891.6899999999996,null,"COMPONENTES","Oliveira",null,166.70666666666668]
[null,null,164,"M.02.175","BARRA DE COBRE ELETROLÍTICO 50,80MM X 6,35MM",10,"Metro",640.4,6404,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},7516.37,null,"COMPONENTES","Oliveira",null,640.4]
[null,null,165,"M.02.176","TRILHO DIN METÁLICO 35MM, BARRA COM 2M",76,"Barra",26.83,2039.08,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},2393.27,null,"COMPONENTES","Oliveira",null,26.830000000000002]
[null,null,166,"M.02.177","ISOLADOR EPOXI 25MM X 25MM",99,"Peça",10.94,1083.06,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},1271.19,null,"COMPONENTES","Oliveira",null,10.94]
[null,null,167,"M.02.178","CANALETA PLÁSTICA 30 X 50 X 2000MM, VENTILADA, CINZA",76,"Unidade",29.8,2264.8000000000002,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},2658.2,null,"COMPONENTES","Oliveira",null,29.803333333333331]
[null,null,168,"M.02.179","CANALETA PLÁSTICA 50 X 50 X 2000MM, VENTILADA",50,"Unidade",42.97,2148.5,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},2521.69,null,"COMPONENTES","Oliveira",null,42.966666666666669]
[null,null,169,"M.02.180","CHAPA EM POLICARBONATO CRISTAL",5,"Unidade",2832.01,14160.050000000001,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},16619.650000000001,null,"COMPONENTES","Oliveira",null,2832.0066666666667]
[null,null,170,"M.02.181","CHAPA EM FENOLITE BT 1000MM X 1000MM X 3MM",3,"Chapa",123.48,370.44,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},434.79,null,"COMPONENTES","Oliveira",null,123.48333333333333]
[null,null,171,"M.02.182","PRENSA CABOS DE NÁILON ¾\"",300,"Peça",5.5,1650,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},1936.61,null,"ACESSÓRIOS","Oliveira",null,5.5]
[null,null,172,"M.02.183","PRENSA CABOS DE NÁILON DE ½\"",500,"Peça",4.79,2395,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},2811.01,null,"ACESSÓRIOS","Oliveira",null,4.793333333333333]
[null,null,173,"M.02.184","PRENSA CABOS DE NÁILON DE 1\"",100,"Peça",10.3,1030,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},1208.9100000000001,null,"ACESSÓRIOS","Oliveira",null,10.303333333333333]
[null,null,174,"M.02.185","BORNE DE PASSAGEM TIPO SAK",821,"Peça",2.4300000000000002,1995.0300000000002,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},2341.5700000000002,null,"ACESSÓRIOS","Oliveira",null,2.4333333333333336]
[null,null,175,"M.02.186","FITA DE IMPRESSÃO PARA ETIQUETADORA - LARGURA 1/4 POL - FUNDO AMARELO",36,"Unidade",107.67,3876.12,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},4549.3999999999996,null,"ACESSÓRIOS","Oliveira",null,107.66666666666667]
[null,null,176,"M.02.187","FITA DE IMPRESSÃO PARA ETIQUETADORA - LARGURA 1/4 POL - FUNDO BRANCO",36,"Unidade",72.31,2603.16,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},3055.33,null,"ACESSÓRIOS","Oliveira",null,72.313333333333333]
[null,null,177,"M.02.188","FITA DE IMPRESSÃO PARA ETIQUETADORA - LARGURA 1/2 POL - FUNDO AMARELO",36,"Unidade",99.97,3598.92,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},4224.05,null,"ACESSÓRIOS","Oliveira",null,99.966666666666654]
[null,null,178,"M.02.189","FITA DE IMPRESSÃO PARA ETIQUETADORA - LARGURA 1/2 POL - FUNDO BRANCO",36,"Unidade",115.94,4173.84,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},4898.84,null,"ACESSÓRIOS","Oliveira",null,115.94333333333333]
[null,null,179,"M.02.190","FITA DE IMPRESSÃO PARA ETIQUETADORA - LARGURA 3/4 POL - FUNDO AMARELO",36,"Unidade",142.21,5119.5600000000004,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},6008.83,null,"ACESSÓRIOS","Oliveira",null,142.20666666666668]
[null,null,180,"M.02.191","FITA DE IMPRESSÃO PARA ETIQUETADORA - LARGURA 3/4 POL - FUNDO BRANCO",36,"Unidade",140.54,5059.4399999999996,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},5938.26,null,"ACESSÓRIOS","Oliveira",null,140.54]
[null,null,181,"M.02.192","CANALETA PLÁSTICA 15 X 22 X 2000MM, VENTILADA, CINZA",11,"Unidade",20.96,230.56,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},270.61,null,"ACESSÓRIOS","Oliveira",null,20.956666666666667]
[null,null,182,"M.02.193","DISJUNTOR TRIPOLAR CAIXA MOLDADA, NORMA IEC, 1600A",1,"Peça",9927.6200000000008,9927.6200000000008,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},11652.05,null,"DISJUNTORES","Oliveira",null,9927.6166666666668]
[null,null,183,"M.02.194","DISJUNTOR BAIXA TENSÃO DE 3200A",1,"Peça",53217.66,53217.66,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},62461.57,null,"DISJUNTORES","Oliveira",null,53217.66333333333]
[null,null,184,"M.02.195","LÂMPADA MULTIVAPORES METÁLICOS 70W",10,"Peça",43.74,437.40000000000003,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},513.38,null,"LÂMPADAS","Eduardo",null,43.74]
[null,null,185,"M.02.196","LÂMPADA MULTIVAPORES METÁLICOS 70W - VERDE",5,"Peça",28.43,142.15,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},166.84,null,"LÂMPADAS","Eduardo",null,28.433333333333334]
[null,null,186,"M.02.197","LÂMPADA MULTIVAPORES METÁLICOS 250W, E-40",75,"Peça",131.41999999999999,9856.4999999999982,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},11568.57,null,"LÂMPADAS","Eduardo",null,131.41999999999999]
[null,null,187,"M.02.198","LÂMPADA MULTIVAPORES METÁLICOS 1.000W, E-40",10,"Peça",372,3720,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},4366.16,null,"LÂMPADAS","Eduardo",null,371.99666666666667]
[null,null,188,"M.02.199","LÂMPADA VAPOR DE SÓDIO OVOIDE 250W",10,"Peça",80.34,803.40000000000009,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},942.95,null,"LÂMPADAS","Eduardo",null,80.336666666666673]
[null,null,189,"M.02.200","LÂMPADA HALÓGENA 20W BIPINO - 12V",5,"Peça",17.3,86.5,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},101.53,null,"LÂMPADAS","Eduardo",null,17.296666666666667]
[null,null,190,"M.02.201","LÂMPADA HALÓGENA 100W PALITO",5,"Peça",35.9,179.5,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},210.68,null,"LÂMPADAS","Eduardo",null,35.9]
[null,null,191,"M.02.202","LÂMPADA HALÓGENA 200W PALITO",5,"Peça",29.62,148.1,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},173.82,null,"LÂMPADAS","Eduardo",null,29.616666666666664]
[null,null,193,"M.02.203","LÂMPADA LED BASE E-27 BRANCA",500,"Peça",20.27,10135,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},11895.45,null,"LÂMPADAS","Eduardo",null,20.266666666666666]
[null,null,192,"M.02.204","LÂMPADA LED BASE E-27 AMARELA",195,"Peça",19.36,3775.2,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},4430.95,null,"LÂMPADAS","Eduardo",null,19.36]
[null,null,214,"M.02.205","LÂMPADA LED BASE E-27 HIGH LUMEN",5,"Unidade",56.32,{"$f":"F269*H269","v":281.60000000000002},{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},{"$f":"ROUND(I269*(1+J269),2)","v":330.51},null,"LÂMPADAS","Eduardo",null,56.32]
[null,null,194,"M.02.206","LÂMPADA TUBULAR DE LED 18W/20W BRANCA",2000,"Peça",26.69,53380,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},62652.11,null,"LÂMPADAS","Eduardo",null,26.689999999999998]
[null,null,195,"M.02.207","LÂMPADA TUBULAR DE LED 18W/20W AMARELA",135,"Peça",28.19,3805.65,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},4466.6899999999996,null,"LÂMPADAS","Eduardo",null,28.193333333333332]
[null,null,196,"M.02.208","LÂMPADA TUBULAR DE LED 9W/10W BRANCA",2000,"Peça",19.38,38760,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},45492.61,null,"LÂMPADAS","Eduardo",null,19.376666666666665]
[null,null,215,"M.02.209","LÂMPADA TUBULAR DE LED T5 8W BRANCA",200,"Peça",44.8,8960,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},10516.35,null,"LÂMPADAS","Eduardo",null,44.800000000000004]
[null,null,216,"M.02.210","LÂMPADA TUBULAR DE LED T5 16W BRANCA",10,"Peça",62.64,626.4,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},735.21,null,"LÂMPADAS","Eduardo",null,62.636666666666677]
[null,null,197,"M.02.211","LÂMPADA LED 220V - BASE GU10",50,"Peça",25.68,1284,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},1507.03,null,"LÂMPADAS","Eduardo",null,25.679999999999996]
[null,null,198,"M.02.212","LÂMPADA LED BASE G53",10,"Peça",132.53,1325.3,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},1555.5,null,"LÂMPADAS","Eduardo",null,132.53]
[null,null,199,"M.02.213","LÂMPADA LED DE ALTA POTÊNCIA - BASE E-40",100,"Peça",213,21300,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},24999.81,null,"LÂMPADAS","Eduardo",null,213]
[null,null,200,"M.02.214","REATOR ELETROMAGNÉTICO PARA LÂMPADA DE MULTIVAPORES METÁLICOS DE 70W",5,"Peça",39.32,196.6,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},230.75,null,"LÂMPADAS","Eduardo",null,39.319999999999993]
[null,null,201,"M.02.215","REATOR ELETROMAGNÉTICO PARA LÂMPADA DE MULTIVAPORES METÁLICOS DE 250W",50,"Peça",213.22,10661,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},12512.82,null,"LÂMPADAS","Eduardo",null,213.22000000000003]
[null,null,202,"M.02.216","REATOR ELETROMAGNÉTICO PARA LÂMPADA DE MULTIVAPORES METÁLICOS DE 1.000W",10,"Peça",645.57000000000005,6455.7000000000007,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},7577.06,null,"LÂMPADAS","Eduardo",null,645.56666666666672]
[null,null,203,"M.02.217","REATOR ELETROMAGNÉTICO PARA LÂMPADA VAPOR DE SÓDIO DE 250W",10,"Peça",171.28,1712.8,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},2010.31,null,"LÂMPADAS","Eduardo",null,171.28333333333333]
[null,null,204,"M.02.218","MÓDULO AUTÔNOMO DE EMERGÊNCIA PARA LED",47,"Peça",475.98,22371.06,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},26256.91,null,"LÂMPADAS","Eduardo",null,475.98350000000005]
[null,null,205,"M.02.219","BASE FIXA PARA LÂMPADA E-27",100,"Peça",9.6,960,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},1126.75,null,"LÂMPADAS","Eduardo",null,9.6]
[null,null,206,"M.02.220","BASE FIXA PARA LÂMPADA E-40",100,"Peça",12.44,1244,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},1460.08,null,"LÂMPADAS","Eduardo",null,12.436666666666667]
[null,null,207,"M.02.221","BASE FIXA PARA LÂMPADA GU10",100,"Peça",3.56,356,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},417.84,null,"LÂMPADAS","Eduardo",null,3.5579999999999998]
[null,null,208,"M.02.222","SOQUETE COM BOCAL E RABICHO GZ10/GU10",100,"Peça",3.53,353,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},414.32,null,"LÂMPADAS","Eduardo",null,3.5333333333333337]
[null,null,209,"M.02.223","SOQUETE COM RABICHO PARA LÂMPADA G13",100,"Peça",1.65,165,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},193.66,null,"LÂMPADAS","Eduardo",null,1.6533333333333333]
[null,null,210,"M.02.224","TRILHO ELETRIFICADO COM 2 SPOTS LED BRANCO",20,"Conjunto",192.05,3841,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},4508.18,null,"LÂMPADAS","Eduardo",null,192.04999999999998]
[null,null,211,"M.02.225","TRILHO ELETRIFICADO COM 2 SPOTS LED PRETO",20,"Conjunto",193.42,3868.3999999999996,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},4540.34,null,"LÂMPADAS","Eduardo",null,193.41666666666666]
[null,null,212,"M.02.226","SENSOR DE PRESENÇA COM AJUSTES DE TEMPO, NÍVEIS DE ILUMINAMENTO E SENSIBILIDADE",16,"Peça",53.06,848.96,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},996.42,null,"LÂMPADAS","Eduardo",null,53.056666666666665]
[null,null,213,"M.02.227","RELÉ FOTOELÉTRICO",80,"Peça",23.78,1902.4,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},2232.85,null,"LÂMPADAS","Eduardo",null,23.78]
[null,null,217,"M.02.228","PERFIL DE EMBUTIR PARA FITA LED 25X14MM BARRA 3M COR BRANCA",5,"Unidade",121.23,606.15,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},711.44,null,"LÂMPADAS","Eduardo",null,121.23333333333335]
[null,null,218,"M.02.229","PERFIL DE EMBUTIR PARA FITA LED 25X14MM BARRA 3M COR PRETO",5,"Unidade",121.23,606.15,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},711.44,null,"LÂMPADAS","Eduardo",null,121.23333333333335]
[null,null,219,"M.02.230","PERFIL DE SOBREPOR PARA FITA LED 20X15MM BARRA 3M COR BRANCA",5,"Unidade",80.23,401.15000000000003,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},470.83,null,"LÂMPADAS","Eduardo",null,80.233333333333334]
[null,null,220,"M.02.231","PERFIL DE SOBREPOR PARA FITA LED 20X15MM BARRA 3M COR PRETA",5,"Unidade",80.23,401.15000000000003,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},470.83,null,"LÂMPADAS","Eduardo",null,80.233333333333334]
[null,null,221,"M.02.232","FITA DE LED 120 LEDS/M 10W/M 1000LM/M 3000K (5 METROS)",5,"Unidade",134.31,671.55,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},788.2,null,"LÂMPADAS","Eduardo",null,134.30666666666667]
[null,null,222,"M.02.233","FITA DE LED 120 LEDS/M 10W/M 1000LM/M 4000K (5 METROS)",5,"Unidade",134.31,671.55,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},788.2,null,"LÂMPADAS","Eduardo",null,134.30666666666667]
[null,null,223,"M.02.234","FONTE SLIM 12V 6A -72 WATTS",10,"Unidade",58.69,586.9,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},688.84,null,"LÂMPADAS","Eduardo",null,58.693333333333335]
[null,null,651,"M.02.235","REFLETOR DE LED 10W",13,"Peça",37.270000000000003,484.51000000000005,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},568.66999999999996,null,"LUMINÁRIAS","Eduardo",null,37.266666666666666]
[null,null,652,"M.02.236","REFLETOR DE LED 150W",100,"Peça",384.97,38497,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},45183.93,null,"LUMINÁRIAS","Eduardo",null,384.97333333333336]
[null,null,653,"M.02.237","REFLETOR LED PARA POSTE 12.000 LUMENS - TEMPERATURA DE COR BRANCO FRIO",20,"Unidade",1064.1099999999999,21282.199999999997,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},24978.92,null,"LUMINÁRIAS","Eduardo",null,1064.1099999999999]
[null,null,654,"M.02.238","POSTE METÁLICO PARA ILUMINAÇÃO",10,"Unidade",1415.55,14155.5,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},16614.310000000001,null,"LUMINÁRIAS","Eduardo",null,1415.5545]
[null,null,655,"M.02.239","LUMINÁRIA LED HIGH BAY",5,"Unidade",992.31,4961.5499999999993,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},5823.37,null,"LUMINÁRIAS","Eduardo",null,992.30666666666673]
[null,null,659,"M.02.240","DRIVER PARA LUMINÁRIA LED HIGH BAY",5,"Unidade",319.26,1596.3,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},1873.58,null,"LUMINÁRIAS","Eduardo",null,319.26]
[null,null,662,"M.02.241","LUMINÁRIA LED CIRCULAR DE EMBUTIR TIPO PLAFON Ø 195 MM",788,"Unidade",194.49,153258.12,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},179879.06,null,"LUMINÁRIAS","Eduardo",null,194.49]
[null,null,674,"M.02.242","LUMINÁRIA LED CIRCULAR DE EMBUTIR TIPO PLAFON Ø 195 MM DIMERIZÁVEL",1,"Unidade",302.37,302.37,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},354.89,null,"LUMINÁRIAS","Eduardo",null,302.37]
[null,null,675,"M.02.243","LUMINÁRIA LED CIRCULAR DE SOBREPOR TIPO PLAFON Ø 195 MM",45,"Unidade",289.33,13019.849999999999,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},15281.4,null,"LUMINÁRIAS","Eduardo",null,289.33]
[null,null,676,"M.02.244","LUMINÁRIA LED CIRCULAR DE SOBREPOR TIPO PLAFON Ø 195 MM DIMERIZÁVEL",5,"Unidade",355.57,1777.85,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},2086.66,null,"LUMINÁRIAS","Eduardo",null,355.57]
[null,null,667,"M.02.245","LUMINÁRIA LED RETANGULAR DE EMBUTIR 290 MM X 1243 MM",5,"Unidade",287.45999999999998,1437.3,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},1686.96,null,"LUMINÁRIAS","Eduardo",null,287.45999999999998]
[null,null,660,"M.02.246","LUMINÁRIA LED RETANGULAR DE EMBUTIR COM ALETAS 265 MM X 617 MM",5,"Unidade",307.8,1539,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},1806.32,null,"LUMINÁRIAS","Eduardo",null,307.8]
[null,null,663,"M.02.247","LUMINÁRIA LED RETANGULAR DE SOBREPOR 186 MM X 590 MM",5,"Unidade",239.81,1199.05,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},1407.32,null,"LUMINÁRIAS","Eduardo",null,239.81]
[null,null,664,"M.02.248","LUMINÁRIA LED RETANGULAR DE SOBREPOR 186 MM X 1215 MM",5,"Unidade",348.59,1742.9499999999998,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},2045.7,null,"LUMINÁRIAS","Eduardo",null,348.59]
[null,null,661,"M.02.249","LUMINÁRIA LED QUADRADA DE EMBUTIR COM ALETAS 617 MM X 617 MM",5,"Unidade",557.23,2786.15,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},3270.1,null,"LUMINÁRIAS","Eduardo",null,557.23]
[null,null,665,"M.02.250","LUMINÁRIA LED QUADRADA DE SOBREPOR 583 MM X 583 MM",5,"Unidade",387.38,1936.9,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},2273.34,null,"LUMINÁRIAS","Eduardo",null,387.38]
[null,null,666,"M.02.251","LUMINÁRIA LED SLIM DE EMBUTIR COM ALETAS 100 MM X 617 MM",5,"Unidade",232.81,1164.05,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},1366.25,null,"LUMINÁRIAS","Eduardo",null,232.81]
[null,null,668,"M.02.252","LUMINÁRIA DE EMERGÊNCIA ",56,"Peça",38.46,2153.7600000000002,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},2527.87,null,"LUMINÁRIAS","Eduardo",null,38.463333333333331]
[null,null,669,"M.02.253","LUMINÁRIA \"EX\" PARA ÁREAS CLASSIFICADAS PARA 2 LÂMPADAS\nTUBULARES LED 18W/20W - T8",10,"Peça",1959.56,19595.599999999999,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},22999.360000000001,null,"LUMINÁRIAS","Eduardo",null,1959.5565000000001]
[null,null,224,"M.02.254","FITA ISOLANTE AUTOFUSÃO",53,"Rolo",31.97,1694.4099999999999,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},1988.73,null,"FITAS","Eduardo",null,31.966666666666665]
[null,null,225,"M.02.255","FITA ISOLANTE COR AMARELA",10,"Rolo",11.74,117.4,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},137.79,null,"Eduardo","Eduardo",null,11.743333333333332]
[null,null,226,"M.02.256","FITA ISOLANTE COR AZUL",10,"Rolo",11.74,117.4,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},137.79,null,"Eduardo","Eduardo",null,11.743333333333332]
[null,null,227,"M.02.257","FITA ISOLANTE COR BRANCA",10,"Rolo",11.74,117.4,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},137.79,null,"Eduardo","Eduardo",null,11.743333333333332]
[null,null,228,"M.02.258","FITA ISOLANTE COR PRETA",1512,"Rolo",33.369999999999997,50455.439999999995,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},59219.55,null,"Eduardo","Eduardo",null,33.366666666666667]
[null,null,229,"M.02.259","FITA ISOLANTE COR VERDE",10,"Rolo",11.74,117.4,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},137.79,null,"Eduardo","Eduardo",null,11.743333333333332]
[null,null,230,"M.02.260","FITA ISOLANTE COR VERMELHA",20,"Rolo",11.74,234.8,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},275.58,null,"Eduardo","Eduardo",null,11.743333333333332]
[null,null,231,"M.02.261","TUBO TERMOCONTRÁTIL ISOLANTE 1.2/0.6",10,"Metro",0.79,7.9,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},9.27,null,"Eduardo","Eduardo",null,0.78666666666666674]
[null,null,232,"M.02.262","TUBO TERMOCONTRÁTIL ISOLANTE 1.6/0.8",10,"Metro",0.9,9,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},10.56,null,"Eduardo","Eduardo",null,0.8966666666666665]
[null,null,233,"M.02.263","TUBO TERMOCONTRÁTIL ISOLANTE 2.4/1.2",10,"Metro",1.98,19.8,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},23.24,null,"Eduardo","Eduardo",null,1.9799999999999998]
[null,null,234,"M.02.264","TUBO TERMOCONTRÁTIL ISOLANTE 3.2/1.6",10,"Metro",2.31,23.1,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},27.11,null,"Eduardo","Eduardo",null,2.31]
[null,null,235,"M.02.265","TUBO TERMOCONTRÁTIL ISOLANTE 4.8/2.4",10,"Metro",2.94,29.4,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},34.51,null,"Eduardo","Eduardo",null,2.9433333333333334]
[null,null,236,"M.02.266","TUBO TERMOCONTRÁTIL ISOLANTE 6.4/3.2",10,"Metro",3.24,32.400000000000006,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},38.03,null,"Eduardo","Eduardo",null,3.24]
[null,null,237,"M.02.267","TUBO TERMOCONTRÁTIL ISOLANTE 9.5/4.8",10,"Metro",4.3600000000000003,43.6,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},51.17,null,"Eduardo","Eduardo",null,4.3566666666666665]
[null,null,238,"M.02.268","TUBO TERMOCONTRÁTIL ISOLANTE 12.7/6.4",10,"Metro",3.54,35.4,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},41.55,null,"Eduardo","Eduardo",null,3.5366666666666666]
[null,null,239,"M.02.269","TUBO TERMOCONTRÁTIL ISOLANTE 16.0/8.0",10,"Metro",7.15,{"$f":"F333*H333","v":71.5},{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},{"$f":"ROUND(I333*(1+J333),2)","v":83.92},null,"Eduardo","Eduardo",null,7.1466666666666656]
[null,null,240,"M.02.270","TUBO TERMOCONTRÁTIL ISOLANTE 19.1/9.5",10,"Metro",8.1,81,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},95.07,null,"Eduardo","Eduardo",null,8.1]
[null,null,241,"M.02.271","TUBO TERMOCONTRÁTIL ISOLANTE 25.4/12.7",10,"Metro",9.8699999999999992,98.699999999999989,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},115.84,null,"Eduardo","Eduardo",null,9.8733333333333331]
[null,null,242,"M.02.272","TUBO TERMOCONTRÁTIL ISOLANTE 31.8/15.9",10,"Metro",15,150,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},176.06,null,"Eduardo","Eduardo",null,14.996666666666668]
[null,null,243,"M.02.273","TUBO TERMOCONTRÁTIL ISOLANTE 38.1/19.1",10,"Metro",20.8,208,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},244.13,null,"Eduardo","Eduardo",null,20.796666666666667]
[null,null,244,"M.02.274","TUBO TERMOCONTRÁTIL ISOLANTE 50.8/25.4",10,"Metro",29.31,293.09999999999997,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},344.01,null,"Eduardo","Eduardo",null,29.306666666666668]
[null,null,245,"M.02.275","TUBO TERMOCONTRÁTIL ISOLANTE 63.5/31.8",10,"Metro",14.7,147,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},172.53,null,"Eduardo","Eduardo",null,14.7]
[null,null,246,"M.02.276","TUBO TERMOCONTRÁTIL ISOLANTE 76.2/38.1",10,"Metro",20.73,207.3,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},243.31,null,"Eduardo","Eduardo",null,20.73]
[null,null,247,"M.02.277","TUBO TERMOCONTRÁTIL ISOLANTE 101.6/50.8",10,"Metro",29.62,296.2,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},347.65,null,"Eduardo","Eduardo",null,29.62]
[null,null,248,"M.02.278","SPIRAL TUBE Ø ¾\" COR PRETA",200,"Metro",7.22,1444,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},1694.82,null,"ACESSÓRIOS","Oliveira",null,7.2216666666666667]
[null,null,249,"M.02.279","SPIRAL TUBE Ø 1\" COR BRANCA",100,"Metro",12.84,1284,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},1507.03,null,"ACESSÓRIOS","Oliveira",null,12.839999999999998]
[null,null,250,"M.02.280","SPIRAL TUBE Ø 1\" COR PRETA",100,"Metro",12.71,1271,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},1491.77,null,"ACESSÓRIOS","Oliveira",null,12.705555555555556]
[null,null,251,"M.02.281","BRAÇADEIRA PLÁSTICA COMPRIMENTO 15CM - BRANCA",500,"Peça",7.0000000000000007E-2,35,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},41.08,null,"ACESSÓRIOS","Oliveira",null,6.6033333333333333E-2]
[null,null,252,"M.02.282","BRAÇADEIRA PLÁSTICA COMPRIMENTO 15CM - PRETA",2590,"Peça",0.08,207.20000000000002,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},243.19,null,"ACESSÓRIOS","Oliveira",null,7.6899999999999996E-2]
[null,null,253,"M.02.283","BRAÇADEIRA PLÁSTICA COMPRIMENTO 30CM – BRANCA",900,"Peça",0.15,135,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},158.44999999999999,null,"ACESSÓRIOS","Oliveira",null,0.15293333333333334]
[null,null,254,"M.02.284","BRAÇADEIRA PLÁSTICA COMPRIMENTO 30CM - PRETA",1110,"Peça",0.14000000000000001,155.4,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},182.39,null,"ACESSÓRIOS","Oliveira",null,0.14149999999999999]
[null,null,255,"M.02.285","CONTATOR AUXILIAR",10,"Peça",60.3,603,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},707.74,null,"COMPONENTES","Oliveira",null,60.303333333333335]
[null,null,256,"M.02.286","CONTATOR TRIPOLAR 9A, AC-3",9,"Peça",141.49,1273.4100000000001,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},1494.6,null,"COMPONENTES","Oliveira",null,141.49]
[null,null,257,"M.02.287","CONTATOR TRIPOLAR 12A, AC-3",1,"Peça",153.37,153.37,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},180.01,null,"COMPONENTES","Oliveira",null,153.37033333333332]
[null,null,258,"M.02.288","CONTATOR TRIPOLAR 25A, AC-3",4,"Peça",253.55,1014.2,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},1190.3699999999999,null,"COMPONENTES","Oliveira",null,253.54666666666665]
[null,null,259,"M.02.289","CONTATOR TRIPOLAR 40A, AC-3",6,"Peça",305.95,1835.6999999999998,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},2154.56,null,"COMPONENTES","Oliveira",null,305.95333333333332]
[null,null,260,"M.02.290","CONTATOR TRIPOLAR 65A, AC-3",1,"Peça",337.31,337.31,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},395.9,null,"COMPONENTES","Oliveira",null,337.31333333333333]
[null,null,261,"M.02.291","FUSÍVEL DE VIDRO 10A - G",10,"Peça",0.28000000000000003,2.8000000000000003,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},3.29,null,"COMPONENTES","Oliveira",null,0.28353333333333336]
[null,null,262,"M.02.292","FUSÍVEL DE VIDRO 10A - P",10,"Peça",0.21,2.1,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},2.46,null,"COMPONENTES","Oliveira",null,0.2077]
[null,null,263,"M.02.293","FUSÍVEL DE VIDRO 6A",10,"Peça",0.21,2.1,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},2.46,null,"COMPONENTES","Oliveira",null,0.20666666666666669]
[null,null,264,"M.02.294","FUSÍVEL DIAZED RÁPIDO 2A",5,"Peça",21.54,107.69999999999999,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},126.41,null,"COMPONENTES","Oliveira",null,21.536666666666665]
[null,null,265,"M.02.295","FUSÍVEL DIAZED RÁPIDO 4A",5,"Peça",21.54,107.69999999999999,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},126.41,null,"COMPONENTES","Oliveira",null,21.536666666666665]
[null,null,266,"M.02.296","FUSÍVEL DIAZED RETARDADO 10A",5,"Peça",7.07,35.35,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},41.49,null,"COMPONENTES","Oliveira",null,7.07]
[null,null,267,"M.02.297","FUSÍVEL DIAZED RETARDADO 16A",5,"Peça",7.07,35.35,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},41.49,null,"COMPONENTES","Oliveira",null,7.07]
[null,null,268,"M.02.298","FUSÍVEL DIAZED RETARDADO 20A",5,"Peça",7.07,35.35,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},41.49,null,"COMPONENTES","Oliveira",null,7.07]
[null,null,269,"M.02.299","FUSÍVEL DIAZED RETARDADO 25A",5,"Peça",7.07,35.35,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},41.49,null,"COMPONENTES","Oliveira",null,7.07]
[null,null,270,"M.02.300","FUSÍVEL DIAZED RETARDADO 30A",5,"Peça",8.59,42.95,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},50.41,null,"COMPONENTES","Oliveira",null,8.586666666666666]
[null,null,271,"M.02.301","FUSÍVEL DIAZED RETARDADO 35A",5,"Peça",8.59,42.95,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},50.41,null,"COMPONENTES","Oliveira",null,8.586666666666666]
[null,null,272,"M.02.302","FUSÍVEL DIAZED RETARDADO 50A",5,"Peça",8.59,42.95,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},50.41,null,"COMPONENTES","Oliveira",null,8.586666666666666]
[null,null,273,"M.02.303","FUSÍVEL DIAZED RETARDADO 63A",5,"Peça",8.59,42.95,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},50.41,null,"COMPONENTES","Oliveira",null,8.586666666666666]
[null,null,274,"M.02.304","FUSÍVEL 01A  PEQUENO 3AG",10,"Peça",0.42,4.2,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},4.93,null,"COMPONENTES","Oliveira",null,0.42333333333333334]
[null,null,275,"M.02.305","FUSÍVEL 02A  PEQUENO 3AG",10,"Peça",0.43,4.3,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},5.05,null,"COMPONENTES","Oliveira",null,0.42666666666666669]
[null,null,276,"M.02.306","FUSÍVEL 03A  PEQUENO 3AG",10,"Peça",0.43,4.3,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},5.05,null,"COMPONENTES","Oliveira",null,0.42666666666666669]
[null,null,277,"M.02.307","FUSÍVEL 04A  PEQUENO 3AG",10,"Peça",0.43,4.3,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},5.05,null,"COMPONENTES","Oliveira",null,0.42666666666666669]
[null,null,278,"M.02.308","FUSÍVEL 05A  PEQUENO 3AG",10,"Peça",0.42,4.2,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},4.93,null,"COMPONENTES","Oliveira",null,0.42333333333333334]
[null,null,279,"M.02.309","FUSÍVEL 06A  PEQUENO 3AG",10,"Peça",0.42,4.2,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},4.93,null,"COMPONENTES","Oliveira",null,0.42333333333333334]
[null,null,280,"M.02.310","FUSÍVEL 08A  PEQUENO 3AG",10,"Peça",0.42,4.2,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},4.93,null,"COMPONENTES","Oliveira",null,0.42333333333333334]
[null,null,281,"M.02.311","FUSÍVEL 10A  PEQUENO 3AG",10,"Peça",0.43,4.3,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},5.05,null,"COMPONENTES","Oliveira",null,0.42666666666666669]
[null,null,282,"M.02.312","FUSÍVEL NH - 630A",10,"Peça",584.48,5844.8,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},6860.04,null,"COMPONENTES","Oliveira",null,584.48]
[null,null,283,"M.02.313","FUSÍVEL NH - 800A",10,"Peça",611.11,6111.1,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},7172.6,null,"COMPONENTES","Oliveira",null,611.11333333333334]
[null,null,284,"M.02.314","FUSÍVEL NH - 1000A",10,"Peça",651.15,6511.5,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},7642.55,null,"COMPONENTES","Oliveira",null,651.14666666666665]
[null,null,285,"M.02.315","FUSÍVEL NH RETARDADO TAMANHO 00 36A 500V",1,"Peça",28.47,28.47,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},33.42,null,"COMPONENTES","Oliveira",null,28.466666666666669]
[null,null,286,"M.02.316","FUSÍVEL NH RETARDADO TAMANHO 00 63A 500V",1,"Peça",28.47,28.47,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},33.42,null,"COMPONENTES","Oliveira",null,28.466666666666669]
[null,null,287,"M.02.317","FUSÍVEL NH RETARDADO TAMANHO 00 80A 500V",2,"Peça",28.47,56.94,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},66.83,null,"COMPONENTES","Oliveira",null,28.466666666666669]
[null,null,288,"M.02.318","FUSÍVEL NH RETARDADO TAMANHO 00 100A 500V",10,"Peça",28.47,284.7,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},334.15,null,"COMPONENTES","Oliveira",null,28.466666666666669]
[null,null,289,"M.02.319","FUSÍVEL NH RETARDADO TAMANHO 01 63A 500V",1,"Peça",62.08,62.08,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},72.86,null,"COMPONENTES","Oliveira",null,62.080000000000005]
[null,null,290,"M.02.320","FUSÍVEL NH RETARDADO TAMANHO 01 160A",5,"Peça",80.87,404.35,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},474.59,null,"COMPONENTES","Oliveira",null,80.86666666666666]
[null,null,291,"M.02.321","FUSÍVEL NH RETARDADO TAMANHO 01 200A 500V",1,"Peça",80.87,80.87,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},94.92,null,"COMPONENTES","Oliveira",null,80.86666666666666]
[null,null,292,"M.02.322","FUSÍVEL NH RETARDADO TAMANHO 02 400A",6,"Peça",99.21,595.26,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},698.66,null,"COMPONENTES","Oliveira",null,99.21]
[null,null,293,"M.02.323","PORTA FUSÍVEL 20 AG PARA CHASSI",10,"Peça",1.99,19.899999999999999,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},23.36,null,"COMPONENTES","Oliveira",null,1.9931666666666665]
[null,null,294,"M.02.324","PORTA FUSÍVEL 3 AG PARA CHASSI",10,"Peça",5.57,55.7,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},65.38,null,"COMPONENTES","Oliveira",null,5.5693333333333328]
[null,null,295,"M.02.325","FUSÍVEL HH 80A",3,"Peça",413.69,1241.07,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},1456.64,null,"COMPONENTES","Oliveira",null,413.68666666666667]
[null,null,296,"M.02.326","RELÉ DE SOBRECARGA PARA CONTATORA 9A - 1,8A ATÉ 2,5A",10,"Peça",78,780,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},915.49,null,"COMPONENTES","Oliveira",null,78.00333333333333]
[null,null,297,"M.02.327","RELÉ DE SOBRECARGA PARA CONTATORA 9A - 2,2A ATÉ 3,2A",10,"Peça",82.81,828.1,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},971.94,null,"COMPONENTES","Oliveira",null,82.806666666666672]
[null,null,298,"M.02.328","RELÉ DE SOBRECARGA PARA CONTATORA 12A - 3,5A ATÉ 5A",10,"Peça",82.31,823.1,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},966.07,null,"COMPONENTES","Oliveira",null,82.31]
[null,null,299,"M.02.329","RELÉ DE SOBRECARGA PARA CONTATORA 12A - 4,5A ATÉ 6,3A",10,"Peça",91.41,914.09999999999991,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},1072.8800000000001,null,"COMPONENTES","Oliveira",null,91.40666666666668]
[null,null,300,"M.02.330","RELÉ DE SOBRECARGA PARA CONTATORA 12A - 5,5A ATÉ 8A",10,"Peça",84.21,842.09999999999991,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},988.37,null,"COMPONENTES","Oliveira",null,84.206666666666663]
[null,null,301,"M.02.331","RELÉ DE SOBRECARGA PARA CONTATORA 25A - 11A ATÉ 16A",10,"Peça",84.81,848.1,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},995.41,null,"COMPONENTES","Oliveira",null,84.806666666666672]
[null,null,302,"M.02.332","RELÉ DE SOBRECARGA PARA CONTATORA 25A - 7A ATÉ 10A",10,"Peça",91.23,912.30000000000007,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},1070.77,null,"COMPONENTES","Oliveira",null,91.233333333333348]
[null,null,303,"M.02.333","RELÉ DE SOBRECARGA PARA CONTATORA 25A - 9A ATÉ 12,5A",10,"Peça",92.13,{"$f":"F397*H397","v":921.3},{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},{"$f":"ROUND(I397*(1+J397),2)","v":1081.33},null,"COMPONENTES","Oliveira",null,92.126666666666665]
[null,null,304,"M.02.334","RELÉ DE SOBRECARGA PARA CONTATORA 40A - 14A ATÉ 20A",10,"Peça",95.45,954.5,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},1120.3,null,"COMPONENTES","Oliveira",null,95.446666666666673]
[null,null,305,"M.02.335","RELÉ DE SOBRECARGA PARA CONTATORA 40A - 18A ATÉ 25A",10,"Peça",126.35,1263.5,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},1482.97,null,"COMPONENTES","Oliveira",null,126.34666666666665]
[null,null,306,"M.02.336","RELÉ DE SOBRECARGA PARA CONTATORA 40A - 22A ATÉ 32A",5,"Peça",133.41999999999999,667.09999999999991,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},782.98,null,"COMPONENTES","Oliveira",null,133.41666666666666]
[null,null,307,"M.02.337","RELÉ DE SOBRECARGA PARA CONTATORA 65A - 28A ATÉ 40A",5,"Peça",150.88999999999999,754.44999999999993,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},885.5,null,"COMPONENTES","Oliveira",null,150.88666666666668]
[null,null,308,"M.02.338","RELÉ DE SOBRECARGA PARA CONTATORA 65A - 36A ATÉ 50A",5,"Peça",150.88999999999999,754.44999999999993,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},885.5,null,"COMPONENTES","Oliveira",null,150.88666666666668]
[null,null,309,"M.02.339","RELÉ DE SUPERVISÃO TRIFÁSICO",20,"Peça",241.38,4827.6000000000004,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},5666.15,null,"COMPONENTES","Oliveira",null,241.38]
[null,null,310,"M.02.340","RELÉ FALTA DE FASE TRIFÁSICO",20,"Peça",233.25,4665,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},5475.31,null,"COMPONENTES","Oliveira",null,233.24666666666667]
[null,null,311,"M.02.341","RELÉ DE MÁXIMA E MÍNIMA TENSÃO - 380V",5,"Peça",250.94,1254.7,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},1472.64,null,"COMPONENTES","Oliveira",null,250.94000000000003]
[null,null,312,"M.02.342","RELÉ PARA CONTROLE DE NÍVEL – FUNÇÃO ENCHIMENTO",50,"Peça",141.52000000000001,7076.0000000000009,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},8305.1,null,"COMPONENTES","Oliveira",null,141.52333333333334]
[null,null,313,"M.02.343","RELÉ PARA CONTROLE DE NÍVEL – FUNÇÃO ESVAZIAMENTO",20,"Peça",155.22,3104.4,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},3643.63,null,"COMPONENTES","Oliveira",null,155.22]
[null,null,314,"M.02.344","AUTOMÁTICO DE NÍVEL 10A",42,"Peça",79.349999999999994,3332.7,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},3911.59,null,"COMPONENTES","Oliveira",null,79.346666666666664]
[null,null,315,"M.02.345","INTERRUPTOR HORÁRIO",10,"Peça",96.64,966.4,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},1134.26,null,"COMPONENTES","Oliveira",null,96.64]
[null,null,316,"M.02.346","CONTATOR AUXILIAR 2 NA + 2 NF - 10A",20,"Peça",82.44,1648.8,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},1935.2,null,"COMPONENTES","Oliveira",null,82.44]
[null,null,317,"M.02.347","CONTATOR AUXILIAR 3 NA + 1 NF - 10A",20,"Peça",102.17,2043.4,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},2398.34,null,"COMPONENTES","Oliveira",null,102.17]
[null,null,318,"M.02.348","CONTATOR MODULAR QUADRIPOLAR DE 63 A",45,"Peça",984.04,44281.799999999996,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},51973.55,null,"COMPONENTES","Oliveira",null,{"$f":"(1744.57+223.51)/2","v":984.04}]
[null,null,319,"M.02.349","CONTATOR MODULAR BIPOLAR DE 25 A",19,"Peça",120.36,2286.84,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},2684.06,null,"COMPONENTES","Oliveira",null,120.35666666666667]
[null,null,320,"M.02.350","CHAVE SELETORA TRÊS POSIÇÕES",55,"Peça",151.24,8318.2000000000007,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},9763.07,null,"COMPONENTES","Oliveira",null,151.23666666666665]
[null,null,321,"M.02.351","RELÉ TEMPORIZADOR MULTIFUNÇÃO",52,"Peça",137.9,7170.8,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},8416.3700000000008,null,"COMPONENTES","Oliveira",null,137.90333333333334]
[null,null,322,"M.02.352","BOTOEIRA VERDE",18,"Peça",45.14,812.52,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},953.65,null,"COMPONENTES","Oliveira",null,45.136666666666663]
[null,null,323,"M.02.353","BOTOEIRA VERMELHA",18,"Peça",43.85,789.30000000000007,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},926.4,null,"COMPONENTES","Oliveira",null,43.85]
[null,null,324,"M.02.354","DISPOSITIVO DE PARTIDA SUAVE (SOFT-STARTER) DE 17 A TRIFÁSICA",3,"Unidade",5556.74,16670.22,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},19565.84,null,"COMPONENTES","Oliveira",null,5556.7400000000007]
[null,null,325,"M.02.355","DISPOSITIVO DE PARTIDA SUAVE (SOFT-STARTER) DE 38 A TRIFÁSICA",3,"Unidade",6033.84,18101.52,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},21245.75,null,"COMPONENTES","Oliveira",null,6033.84]
[null,null,327,"M.02.356","TERMINAL TIPO OLHAL DE # 1,5MM² A # 2,5MM²",2405,"Peça",0.34,817.7,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},959.73,null,"TERMINAIS","Oliveira",null,0.34310000000000002]
[null,null,328,"M.02.357","TERMINAL TIPO OLHAL DE # 4MM² A # 6MM²",400,"Peça",0.75,300,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},352.11,null,"TERMINAIS","Oliveira",null,0.75160000000000016]
[null,null,329,"M.02.358","TERMINAL TIPO OLHAL TUBULAR DE # 10MM²",880,"Peça",1.22,1073.5999999999999,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},1260.08,null,"TERMINAIS","Oliveira",null,1.2233333333333334]
[null,null,330,"M.02.359","TERMINAL TIPO GARFO DE #1,5MM² A #2,5MM²",1235,"Peça",0.37,456.95,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},536.32000000000005,null,"TERMINAIS","Oliveira",null,0.37413333333333337]
[null,null,331,"M.02.360","TERMINAL TIPO GARFO DE #4,0MM² A #6,0MM²",500,"Peça",0.74,370,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},434.27,null,"TERMINAIS","Oliveira",null,0.73666666666666669]
[null,null,332,"M.02.361","TERMINAL TIPO ILHÓS (PINO TUBULAR) DE #0,50MM²",3000,"Peça",0.11,330,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},387.32,null,"TERMINAIS","Oliveira",null,0.10639999999999999]
[null,null,333,"M.02.362","TERMINAL TIPO ILHÓS (PINO TUBULAR) DE #0,75MM²",3000,"Peça",0.09,270,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},316.89999999999998,null,"TERMINAIS","Oliveira",null,8.6000000000000007E-2]
[null,null,334,"M.02.363","TERMINAL TIPO ILHÓS (PINO TUBULAR) DE #1,00MM²",1000,"Peça",0.09,90,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},105.63,null,"TERMINAIS","Oliveira",null,8.9333333333333334E-2]
[null,null,335,"M.02.364","TERMINAL TIPO ILHÓS (PINO TUBULAR) DE #1,5MM²",1000,"Peça",0.09,90,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},105.63,null,"TERMINAIS","Oliveira",null,9.4066666666666673E-2]
[null,null,336,"M.02.365","TERMINAL TIPO ILHÓS (PINO TUBULAR) DE #2,5MM²",6627,"Peça",0.15,994.05,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},1166.72,null,"TERMINAIS","Oliveira",null,0.15443333333333331]
[null,null,337,"M.02.366","TERMINAL TIPO ILHÓS (PINO TUBULAR) DE #4,0MM²",1835,"Peça",0.23,422.05,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},495.36,null,"TERMINAIS","Oliveira",null,0.23093333333333335]
[null,null,338,"M.02.367","TERMINAL TIPO ILHÓS (PINO TUBULAR) DE # 6MM²",1638,"Peça",0.41,671.57999999999993,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},788.23,null,"TERMINAIS","Oliveira",null,0.40606666666666663]
[null,null,339,"M.02.368","TERMINAL TIPO ILHÓS (PINO TUBULAR) DE # 10MM²",3300,"Peça",0.84,2772,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},3253.5,null,"TERMINAIS","Oliveira",null,0.83666666666666656]
[null,null,340,"M.02.369","TERMINAL TIPO ILHÓS (PINO TUBULAR) DE # 16MM²",1000,"Peça",1.05,1050,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},1232.3900000000001,null,"TERMINAIS","Oliveira",null,1.0533333333333335]
[null,null,341,"M.02.370","TERMINAL TIPO ILHÓS (PINO TUBULAR) DUPLO DE #0,50MM²",1000,"Peça",0.16,160,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},187.79,null,"TERMINAIS","Oliveira",null,0.16109999999999999]
[null,null,342,"M.02.371","TERMINAL TIPO ILHÓS (PINO TUBULAR) DUPLO DE #0,75MM²",1000,"Peça",0.2,200,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},234.74,null,"TERMINAIS","Oliveira",null,0.19866666666666666]
[null,null,343,"M.02.372","TERMINAL TIPO ILHÓS (PINO TUBULAR) DUPLO DE #1,00MM²",1000,"Peça",0.25,250,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},293.43,null,"TERMINAIS","Oliveira",null,0.24813333333333334]
[null,null,344,"M.02.373","TERMINAL TIPO ILHÓS (PINO TUBULAR) DUPLO DE #1,5MM²",1000,"Peça",0.3,300,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},352.11,null,"TERMINAIS","Oliveira",null,0.30093333333333333]
[null,null,345,"M.02.374","TERMINAL TIPO ILHÓS (PINO TUBULAR) DUPLO DE #2,5MM²",1000,"Peça",0.33,330,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},387.32,null,"TERMINAIS","Oliveira",null,0.33309999999999995]
[null,null,346,"M.02.375","TERMINAL TIPO PINO DE #1,5 A #2,5MM²",1000,"Peça",0.31,310,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},363.85,null,"TERMINAIS","Oliveira",null,0.3105]
[null,null,347,"M.02.376","TERMINAL TIPO PINO DE #4 A #6MM²",1000,"Peça",0.65,650,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},762.91,null,"TERMINAIS","Oliveira",null,0.65449999999999997]
[null,null,348,"M.02.377","TERMINAL DE COMPRESSÃO PARA CABO #16MM²",122,"Peça",1.22,148.84,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},174.69,null,"TERMINAIS","Oliveira",null,1.2233333333333334]
[null,null,349,"M.02.378","TERMINAL DE COMPRESSÃO PARA CABO #25MM²",26,"Peça",2.0499999999999998,53.3,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},62.56,null,"TERMINAIS","Oliveira",null,2.0466666666666669]
[null,null,350,"M.02.379","TERMINAL DE COMPRESSÃO PARA CABO #35MM²",98,"Peça",2.76,270.47999999999996,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},317.45999999999998,null,"TERMINAIS","Oliveira",null,2.7566666666666664]
[null,null,351,"M.02.380","TERMINAL DE COMPRESSÃO PARA CABO #50MM²",1,"Peça",4.55,4.55,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},5.34,null,"TERMINAIS","Oliveira",null,4.5500000000000007]
[null,null,352,"M.02.381","TERMINAL DE COMPRESSÃO PARA CABO #70MM²",10,"Peça",6.54,65.400000000000006,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},76.760000000000005,null,"TERMINAIS","Oliveira",null,6.5433333333333339]
[null,null,353,"M.02.382","TERMINAL DE COMPRESSÃO PARA CABO #95MM²",100,"Peça",8.06,806,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},946,null,"TERMINAIS","Oliveira",null,8.0566666666666666]
[null,null,354,"M.02.383","TERMINAL DE COMPRESSÃO PARA CABO #120MM²",10,"Peça",12.44,124.39999999999999,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},146.01,null,"TERMINAIS","Oliveira",null,12.443333333333333]
[null,null,355,"M.02.384","TERMINAL DE COMPRESSÃO PARA CABO #150MM²",10,"Peça",16.420000000000002,164.20000000000002,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},192.72,null,"TERMINAIS","Oliveira",null,16.416666666666668]
[null,null,356,"M.02.385","TERMINAL DE COMPRESSÃO PARA CABO #185MM²",10,"Peça",18.61,186.1,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},218.43,null,"TERMINAIS","Oliveira",null,18.61]
[null,null,357,"M.02.386","TERMINAL DE COMPRESSÃO PARA CABO #240MM²",10,"Peça",35.299999999999997,353,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},414.32,null,"TERMINAIS","Oliveira",null,35.303333333333335]
[null,null,358,"M.02.387","TERMINAL DE COMPRESSÃO PARA CABO #300MM²",10,"Peça",46.99,469.90000000000003,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},551.52,null,"TERMINAIS","Oliveira",null,46.993333333333339]
[null,null,359,"M.02.388","LUVA PARA EMENDA DE CABO DE COBRE A COMPRESSÃO # 10MM²",50,"Peça",0.89,44.5,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},52.23,null,"TERMINAIS","Oliveira",null,0.89]
[null,null,360,"M.02.389","LUVA PARA EMENDA DE CABO DE COBRE A COMPRESSÃO # 16MM²",50,"Peça",1.64,82,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},96.24,null,"TERMINAIS","Oliveira",null,1.6433333333333335]
[null,null,361,"M.02.390","LUVA PARA EMENDA DE CABO DE COBRE A COMPRESSÃO # 25MM²",50,"Peça",2.67,133.5,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},156.69,null,"TERMINAIS","Oliveira",null,2.6666666666666665]
[null,null,362,"M.02.391","LUVA PARA EMENDA DE CABO DE COBRE A COMPRESSÃO # 35MM²",50,"Peça",3.94,197,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},231.22,null,"TERMINAIS","Oliveira",null,3.9399999999999995]
[null,null,363,"M.02.392","LUVA PARA EMENDA DE CABO DE COBRE A COMPRESSÃO # 50MM²",50,"Peça",5.93,296.5,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},348,null,"TERMINAIS","Oliveira",null,5.93]
[null,null,364,"M.02.393","LUVA PARA EMENDA DE CABO DE COBRE A COMPRESSÃO # 70MM²",50,"Peça",8.33,416.5,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},488.85,null,"TERMINAIS","Oliveira",null,8.33]
[null,null,365,"M.02.394","LUVA PARA EMENDA DE CABO DE COBRE A COMPRESSÃO # 95MM²",50,"Peça",9.84,492,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},577.46,null,"TERMINAIS","Oliveira",null,9.8433333333333337]
[null,null,366,"M.02.395","LUVA PARA EMENDA DE CABO DE COBRE A COMPRESSÃO # 120MM²",30,"Peça",12.64,379.20000000000005,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},445.07,null,"TERMINAIS","Oliveira",null,12.643333333333333]
[null,null,367,"M.02.396","LUVA PARA EMENDA DE CABO DE COBRE A COMPRESSÃO # 150MM²",30,"Peça",17.04,{"$f":"F460*H460","v":511.2},{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},{"$f":"ROUND(I460*(1+J460),2)","v":600},null,"TERMINAIS","Oliveira",null,17.043333333333333]
[null,null,368,"M.02.397","LUVA PARA EMENDA DE CABO DE COBRE A COMPRESSÃO # 185MM²",30,"Peça",19.440000000000001,583.20000000000005,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},684.5,null,"TERMINAIS","Oliveira",null,19.443333333333332]
[null,null,369,"M.02.398","LUVA PARA EMENDA DE CABO DE COBRE A COMPRESSÃO # 240MM²",30,"Peça",36.26,1087.8,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},1276.75,null,"TERMINAIS","Oliveira",null,36.26]
[null,null,370,"M.02.399","LUVA PARA EMENDA DE CABO DE COBRE A COMPRESSÃO # 300MM²",30,"Peça",41.59,1247.7,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},1464.43,null,"TERMINAIS","Oliveira",null,41.586666666666666]
[null,null,371,"M.02.400","TERMINAL MODULAR (MUFLA) UNIPOLAR, USO EXTERNO, CLASSE 15/25KV",3,"Peça",408.22,1224.6600000000001,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},1437.38,null,"TERMINAIS","Oliveira",null,408.2166666666667]
[null,null,372,"M.02.401","TERMINAL MODULAR (MUFLA) UNIPOLAR, USO INTERNO, CLASSE 15/25KV",3,"Peça",373.34,1120.02,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},1314.57,null,"TERMINAIS","Oliveira",null,373.34333333333331]
[null,null,373,"M.02.402","SOLDA EM FIO 60% ESTANHO 40% CHUMBO",8,"Quilograma",230.2,1841.6,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},2161.4899999999998,null,"ACESSÓRIOS","Oliveira",null,230.20000000000002]
[null,null,374,"M.02.403","FIXADOR PLÁSTICO COM 2 PREGOS PARA CABO RGC 59",10,"Peça",0.28999999999999998,2.9,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},3.4,null,"ACESSÓRIOS","Oliveira",null,0.29366666666666669]
[null,null,375,"M.02.404","FIXADOR PARA CABO RG59",10,"Peça",0.36,3.5999999999999996,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},4.2300000000000004,null,"ACESSÓRIOS","Oliveira",null,0.35896666666666666]
[null,null,376,"M.02.405","FIXADOR PARA CABO COAXIAL RG6",10,"Peça",0.12,1.2,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},1.41,null,"ACESSÓRIOS","Oliveira",null,0.11933333333333333]
[null,null,377,"M.02.406","LÍQUIDO LUBRIFICANTE PARA PUXAMENTO DE CABO UTP",2,"Peça",92.44,184.88,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},216.99,null,"ACESSÓRIOS","Oliveira",null,92.440000000000012]
[null,null,378,"M.02.407","BORNE DE PASSAGEM SAK DUPLO",676,"Peça",6.2,4191.2,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},4919.21,null,"ACESSÓRIOS","Oliveira",null,6.2]
[null,null,379,"M.02.408","POSTE PARA BORNE TIPO SAK",89,"Peça",2.3199999999999998,206.48,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},242.35,null,"ACESSÓRIOS","Oliveira",null,2.3166666666666669]
[null,null,380,"M.02.409","ESPIRAL ORGANIZADORA DE CABO",13,"Peça",4.51,58.629999999999995,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},68.81,null,"ACESSÓRIOS","Oliveira",null,4.5100000000000007]
[null,null,381,"M.02.410","ELETRODUTO DE PVC CORRUGADO FLEXÍVEL REFORÇADO Ø 16MM",10,"Metro",2.34,23.4,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},27.46,null,"ELETRODUTOS","Daniel",null,2.34]
[null,null,382,"M.02.411","ELETRODUTO DE PVC CORRUGADO FLEXÍVEL REFORÇADO Ø 20MM",200,"Metro",3.41,682,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},800.46,null,"ELETRODUTOS","Daniel",null,3.41]
[null,null,383,"M.02.412","ELETRODUTO DE PVC CORRUGADO FLEXÍVEL REFORÇADO Ø 25MM",1247,"Metro",4.6100000000000003,5748.67,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},6747.21,null,"ELETRODUTOS","Daniel",null,4.6100000000000003]
[null,null,384,"M.02.413","ELETRODUTO EM PVC RÍGIDO ROSCÁVEL DN 32 (Ø 1\") COM LUVA, BARRA COM 3M",275,"Barra",24.57,6756.75,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},7930.4,null,"ELETRODUTOS","Daniel",null,24.569999999999997]
[null,null,385,"M.02.414","ELETRODUTO EM PVC RÍGIDO ROSCÁVEL DN 40 (Ø 1¼\") COM LUVA, BARRA COM 3M",122,"Barra",33.799999999999997,4123.5999999999995,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},4839.87,null,"ELETRODUTOS","Daniel",null,33.803333333333335]
[null,null,386,"M.02.415","ELETRODUTO EM PVC RÍGIDO ROSCÁVEL DN 60 (Ø 2\") COM LUVA, BARRA COM 3M",10,"Barra",69.180000000000007,691.80000000000007,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},811.97,null,"ELETRODUTOS","Daniel",null,69.179999999999993]
[null,null,387,"M.02.416","LUVA ROSCÁVEL EM PVC RÍGIDO DN 32 (Ø 1\") PARA ELETRODUTO",31,"Peça",2.83,87.73,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},102.97,null,"ELETRODUTOS","Daniel",null,2.83]
[null,null,388,"M.02.417","LUVA ROSCÁVEL EM PVC RÍGIDO DN 40 (Ø 1¼\") PARA ELETRODUTO",10,"Peça",4.3899999999999997,43.9,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},51.53,null,"ELETRODUTOS","Daniel",null,4.3849999999999998]
[null,null,389,"M.02.418","LUVA ROSCÁVEL EM PVC RÍGIDO DN 60 (Ø 2\") PARA ELETRODUTO",20,"Peça",8.6,172,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},201.88,null,"ELETRODUTOS","Daniel",null,8.6]
[null,null,390,"M.02.419","CURVA ROSCÁVEL 90º X DN 32 (Ø 1\") EM PVC RÍGIDO PARA ELETRODUTO",175,"Peça",6.38,1116.5,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},1310.44,null,"ELETRODUTOS","Daniel",null,6.3833333333333329]
[null,null,391,"M.02.420","CURVA ROSCÁVEL 90º X DN 40 (Ø 1¼\") EM PVC RÍGIDO PARA ELETRODUTO",75,"Peça",11.59,869.25,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},1020.24,null,"ELETRODUTOS","Daniel",null,11.589999999999998]
[null,null,392,"M.02.421","CURVA ROSCÁVEL 90º X DN 60 (Ø 2\") EM PVC RÍGIDO PARA ELETRODUTO",10,"Peça",21.31,213.1,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},250.12,null,"ELETRODUTOS","Daniel",null,21.313333333333333]
[null,null,393,"M.02.422","CAIXA DE DERIVAÇÃO DE PVC 4\" X 2\"",830,"Peça",2.58,2141.4,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},2513.36,null,"ELETRODUTOS","Daniel",null,2.58]
[null,null,394,"M.02.423","CAIXA DE DERIVAÇÃO DE PVC 4\" X 4\"",323,"Peça",5.13,1656.99,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},1944.81,null,"ELETRODUTOS","Daniel",null,5.13]
[null,null,395,"M.02.424","CAIXA PARA INSTALAÇÃO ELÉTRICA DE PVC 170MM X 145MM X 90MM",250,"Peça",80.680000000000007,20170,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},23673.53,null,"ELETRODUTOS","Daniel",null,79.346666666666664]
[null,null,396,"M.02.425","CAIXA PARA INSTALAÇÃO ELÉTRICA DE PVC 220MM X 170MM X 80MM",200,"Peça",37.74,7548,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},8859.09,null,"ELETRODUTOS","Daniel",null,37.74]
[null,null,397,"M.02.426"," CAIXA DE CONCRETO ARMADO COM TAMPA",20,"Conjunto",407.2,8144,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},9558.61,null,"ELETRODUTOS","Daniel",null,305.5]
[null,null,398,"M.02.427","ELETRODUTO EM PVC RÍGIDO ROSCÁVEL DN 75 (Ø 2½\") COM LUVA",10,"Tubo",106.51,1065.1000000000001,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},1250.1099999999999,null,"ELETRODUTOS","Daniel",null,107.95]
[null,null,399,"M.02.428","ELETRODUTO EM PVC RÍGIDO ROSCÁVEL DN 25 (Ø ¾\") COM LUVA",105,"Tubo",18.54,1946.6999999999998,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},2284.84,null,"ELETRODUTOS","Daniel",null,3.36]
[null,null,400,"M.02.429","LUVA ROSCÁVEL EM PVC RÍGIDO DN 75 (Ø 2½\") PARA ELETRODUTO",10,"Peça",18.170000000000002,181.70000000000002,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},213.26,null,"ELETRODUTOS","Daniel",null,21.035]
[null,null,401,"M.02.430","LUVA ROSCÁVEL EM PVC RÍGIDO DN 25 (Ø ¾\") PARA ELETRODUTO",50,"Peça",1.77,88.5,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},103.87,null,"ELETRODUTOS","Daniel",null,2.0099999999999998]
[null,null,402,"M.02.431","CURVA ROSCÁVEL 90º X DN 75 (Ø 2½\") EM PVC RÍGIDO PARA ELETRODUTO",5,"Peça",26.51,132.55000000000001,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},155.57,null,"ELETRODUTOS","Daniel",null,26.51]
[null,null,403,"M.02.432","CURVA ROSCÁVEL 90º X DN 25 (Ø ¾\") EM PVC RÍGIDO PARA ELETRODUTO",150,"Peça",5.05,757.5,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},889.08,null,"ELETRODUTOS","Daniel",null,5.0449999999999999]
[null,null,404,"M.02.433","CONECTOR ROSQUEÁVEL Ø 1’’ PARA CONDULETE SAÍDAS MÚLTIPLAS",100,"Peça",3.84,384,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},450.7,null,"ELETRODUTOS","Daniel",null,3.84]
[null,null,405,"M.02.434","TAMPÃO CIRCULAR PLÁSTICO Ø 1’’ PARA CONDULETE SAÍDAS MÚLTIPLAS",100,"Peça",0.27,27,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},31.69,null,"ELETRODUTOS","Daniel",null,0.27]
[null,null,406,"M.02.435","ELETRODUTO DE PVC CORRUGADO FLEXÍVEL REFORÇADO Ø32 MM",852,"Metro",5.36,4566.72,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},5359.96,null,"ELETRODUTOS","Daniel",null,79.66]
[null,null,407,"M.02.436","ELETRODUTO PEAD 2POL",467,"Metro",6.81,3180.27,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},3732.68,null,"ELETRODUTOS","Daniel",null,6.81]
[null,null,408,"M.02.437","ELETRODUTO PEAD 4POL",350,"Metro",13.29,4651.5,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},5459.47,null,"ELETRODUTOS","Daniel",null,13.29]
[null,null,409,"M.02.438","ABRAÇADEIRA TIPO COPO Ø 3/4\"",1000,"Peça",2.66,2660,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},3122.04,null,"ELETRODUTOS","Daniel",null,2.6594836846909966]
[null,null,410,"M.02.439","ABRAÇADEIRA TIPO COPO Ø 1\"",777,"Peça",2.75,2136.75,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},2507.9,null,"ELETRODUTOS","Daniel",null,2.7532593880528409]
[null,null,411,"M.02.440","ABRAÇADEIRA TIPO COPO Ø 1½\"",55,"Peça",3.38,185.9,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},218.19,null,"ELETRODUTOS","Daniel",null,3.3808276753960556]
[null,null,412,"M.02.441","ABRAÇADEIRA TIPO COPO Ø 2\"",135,"Peça",5.31,716.84999999999991,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},841.37,null,"ELETRODUTOS","Daniel",null,5.3100000000000005]
[null,null,413,"M.02.442","ARRUELA DE ALUMÍNIO Ø 1\" PARA ELETRODUTO",1561,"Peça",0.77,1201.97,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},1410.75,null,"ELETRODUTOS","Daniel",null,0.77]
[null,null,414,"M.02.443","ARRUELA DE ALUMÍNIO Ø 1½\" PARA ELETRODUTO",160,"Peça",1.54,246.4,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},289.2,null,"ELETRODUTOS","Daniel",null,1.54]
[null,null,415,"M.02.444","ARRUELA DE ALUMÍNIO Ø 2\" PARA ELETRODUTO",100,"Peça",2.02,202,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},237.09,null,"ELETRODUTOS","Daniel",null,2.02]
[null,null,416,"M.02.445","ARRUELA DE PRESSÃO BICROMATIZADA 1/2\"",10,"Cento",26.77,267.7,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},314.2,null,"ELETRODUTOS","Daniel",null,0.26]
[null,null,417,"M.02.446","ARRUELA DE PRESSÃO BICROMATIZADA Ø ¼\"",6,"Cento",7.38,44.28,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},51.97,null,"ELETRODUTOS","Daniel",null,0.10065499999999999]
[null,null,418,"M.02.447","ARRUELA DE PRESSÃO BICROMATIZADA Ø 3/16\"",6,"Cento",3.94,23.64,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},27.75,null,"ELETRODUTOS","Daniel",null,9.1455000000000009E-2]
[null,null,419,"M.02.448","ARRUELA DE PRESSÃO BICROMATIZADA Ø 5/16\"",6,"Cento",10.16,60.96,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},71.55,null,"ELETRODUTOS","Daniel",null,9.1755000000000003E-2]
[null,null,420,"M.02.449","ARRUELA LISA BICROMATIZADA Ø ¼\"",31,"Cento",11.33,351.23,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},412.24,null,"ELETRODUTOS","Daniel",null,0.20941333333333334]
[null,null,421,"M.02.450","ARRUELA LISA BICROMATIZADA Ø ½\"",1,"Cento",90.03,90.03,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},105.67,null,"ELETRODUTOS","Daniel",null,7.41]
[null,null,422,"M.02.451","ARRUELA LISA BICROMATIZADA Ø 3/16\"",6,"Cento",7.66,45.96,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},53.94,null,"ELETRODUTOS","Daniel",null,0.85000000000000009]
[null,null,423,"M.02.452","ARRUELA LISA BICROMATIZADA Ø 5/16\"",1,"Cento",26.44,26.44,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},31.03,null,"ELETRODUTOS","Daniel",null,1.21]
[null,null,424,"M.02.453","BUCHA DE ALUMÍNIO Ø 1\" PARA ELETRODUTO",2631,"Peça",1.04,2736.2400000000002,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},3211.52,null,"ELETRODUTOS","Daniel",null,1.04]
[null,null,425,"M.02.454","BUCHA DE ALUMÍNIO Ø 1½\" PARA ELETRODUTO",165,"Peça",1.75,288.75,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},338.91,null,"ELETRODUTOS","Daniel",null,1.75]
[null,null,426,"M.02.455","BUCHA DE ALUMÍNIO Ø 2\" PARA ELETRODUTO",130,"Peça",4.22,548.6,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},643.89,null,"ELETRODUTOS","Daniel",null,4.22]
[null,null,427,"M.02.456","CAIXA DE AÇO ESMALTADO 4\" X 2\"",10,"Peça",1.27,12.7,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},14.91,null,"ELETRODUTOS","Daniel",null,1.27]
[null,null,428,"M.02.457","CAIXA DE AÇO ESMALTADO 4\" X 4\"",1,"Peça",2.7,2.7,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},3.17,null,"ELETRODUTOS","Daniel",null,2.7]
[null,null,429,"M.02.458","CAIXA DE ALUMÍNIO 10 X 10 COM TAMPA E JUNTA DE BORRACHA OU NYLON",11,"Peça",101.07,1111.77,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},1304.8800000000001,null,"ELETRODUTOS","Daniel",null,101.07]
[null,null,430,"M.02.459","CAIXA DE PASSAGEM 20CM X 20CM X 10CM, RESISTENTE À CORROSÃO",167,"Peça",93.6,15631.199999999999,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},18346.34,null,"ELETRODUTOS","Daniel",null,93.594999999999999]
[null,null,431,"M.02.460","CAIXA DE PASSAGEM 30CM X 30CM X 12CM, RESISTENTE À CORROSÃO",21,"Peça",214.79,{"$f":"F524*H524","v":4510.59},{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},{"$f":"ROUND(I524*(1+J524),2)","v":5294.08},null,"ELETRODUTOS","Daniel",null,214.78500000000003]
[null,null,432,"M.02.461","CAIXA DE PASSAGEM EM LIGA ALUMÍNIO 150MM X 150MM X 100MM",665,"Peça",83.24,55354.6,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},64969.69,null,"ELETRODUTOS","Daniel",null,83.243333333333339]
[null,null,433,"M.02.462","CHUMBADOR PARABOLT CBA COMPLETO 1/4'' X 2''",4865,"Peça",1.48,7200.2,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},8450.8700000000008,null,"ELETRODUTOS","Daniel",null,1.4750000000000001]
[null,null,434,"M.02.463","CHUMBADOR ROSCA INTERNA Ø 3/8\"",100,"Peça",2.68,268,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},314.55,null,"ELETRODUTOS","Daniel",null,2.68]
[null,null,436,"M.02.464","CURVA ZINCADA 90º X 1½\" PARA ELETRODUTO",90,"Peça",16.03,1442.7,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},1693.3,null,"ELETRODUTOS","Daniel",null,16.024999999999999]
[null,null,437,"M.02.465","CURVA ZINCADA 90º X 2\" PARA ELETRODUTO",65,"Peça",31.14,2024.1000000000001,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},2375.69,null,"ELETRODUTOS","Daniel",null,31.14]
[null,null,438,"M.02.466","ELETROCALHA GALVANIZADA PERFURADA 100MM X 50MM X 3.000MM",128,"Peça",71.41,9140.48,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},10728.18,null,"ELETROCALHAS","Daniel",null,47.79]
[null,null,439,"M.02.467","ELETROCALHA GALVANIZADA PERFURADA 300MM X 100MM X 3.000MM",20,"Peça",441.41,8828.2000000000007,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},10361.66,null,"ELETROCALHAS","Daniel",null,567]
[null,null,450,"M.02.468","ELETROCALHA PRÉ-GALVANIZADA PERFURADA DE 50 MM X 50 MM X 3000 MM",20,"Peça",122.1,2442,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},2866.18,null,"ELETROCALHAS","Daniel",null,122.10000000000001]
[null,null,451,"M.02.469","ELETROCALHA PRÉ-GALVANIZADA PERFURADA DE 150 MM X 50 MM X 3000 MM - SEM TAMPA",103,"Peça",196.5,20239.5,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},23755.1,null,"ELETROCALHAS","Daniel",null,196.5]
[null,null,452,"M.02.470","ELETROCALHA PRÉ-GALVANIZADA PERFURADA DE 300 MM X 50 MM X 3000 MM",63,"Peça",253.74,15985.62,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},18762.32,null,"ELETROCALHAS","Daniel",null,253.74]
[null,null,444,"M.02.471","PERFILADO PERFURADO GALVANIZADO 38MM X 38MM X 6.000MM",50,"Peça",197.94,9897,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},11616.11,null,"ELETROCALHAS","Daniel",null,197.94]
[null,null,699,"M.02.472","LEITO PARA CABOS 600MM",10,"Metro",732.79,7327.9,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},8600.76,null,"ELETRODUTOS","Daniel",null,732.79]
[null,null,700,"M.02.473","LEITO PARA CABOS 400MM",76,"Metro",136.1,10343.6,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},12140.28,null,"ELETRODUTOS","Daniel",null,732.79]
[null,null,440,"M.02.474","FITA ADESIVA DUPLA FACE 19MM X 20M",10,"Rolo",70.44,704.4,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},826.75,null,"ELETROCALHAS","Daniel",null,70.435000000000002]
[null,null,441,"M.02.475","FITA ADESIVA DUPLA FACE EM SILICONE 12MM X 20M",3,"Rolo",35.950000000000003,107.85000000000001,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},126.58,null,"ELETROCALHAS","Daniel",null,35.950000000000003]
[null,null,442,"M.02.476","PARAFUSO BICROMATIZADO SEXTAVADO ½\" X 1½\"",2,"Cento",197.89,395.78,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},464.53,null,"ELETROCALHAS","Daniel",null,1.7410000000000001]
[null,null,443,"M.02.477","PARAFUSO BICROMATIZADO SEXTAVADO ½\" X 3\"",1,"Cento",357.99,357.99,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},420.17,null,"ELETROCALHAS","Daniel",null,3.585]
[null,null,445,"M.02.478","PORCA SEXTAVADA BICROMATIZADA ¼\" X 1\"",10,"Cento",22,220,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},258.20999999999998,null,"ELETROCALHAS","Daniel",null,5.87]
[null,null,446,"M.02.479","PORCA SEXTAVADA BICROMATIZADA 5/16\"",25,"Cento",23.78,594.5,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},697.76,null,"ELETROCALHAS","Daniel",null,0.18]
[null,null,447,"M.02.480","PORCA SEXTAVADA BICROMATIZADA Ø ½\"",2,"Cento",73.73,147.46,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},173.07,null,"ELETROCALHAS","Daniel",null,1.5413070283600494]
[null,null,448,"M.02.481","TIRANTE DE AÇO COM ROSCA TOTAL Ø ¼\" BARRA COM 3M",289,"Barra",14.52,4196.28,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},4925.17,null,"ELETROCALHAS","Daniel",null,14.52]
[null,null,449,"M.02.482","TIRANTE DE AÇO COM ROSCA TOTAL Ø 3/8\" BARRA COM 3M",50,"Barra",27.75,1387.5,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},1628.51,null,"ELETROCALHAS","Daniel",null,27.75]
[null,null,453,"M.02.483","TÊ HORIZONTAL PRÉ-GALVANIZADO PERFURADO PARA ELETROCALHA DE 100 MM X 50 MM",15,"Peça",79,1185,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},1390.83,null,"ELETROCALHAS","Daniel",null,{"$f":"P548","v":79}]
[null,null,454,"M.02.484","TÊ HORIZONTAL PRÉ-GALVANIZADO PERFURADO PARA ELETROCALHA DE 150 MM X 50 MM",8,"Peça",79,632,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},741.78,null,"ELETROCALHAS","Daniel",null,79]
[null,null,455,"M.02.485","TÊ HORIZONTAL PRÉ-GALVANIZADO PERFURADO PARA ELETROCALHA DE 300 MM X 50 MM",28,"Peça",67.17,1880.76,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},2207.4499999999998,null,"ELETROCALHAS","Daniel",null,67.165000000000006]
[null,null,456,"M.02.486","TÊ HORIZONTAL PRÉ-GALVANIZADO PERFURADO PARA ELETROCALHA DE 50 MM X 50 MM",2,"Peça",25.25,50.5,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},59.27,null,"ELETROCALHAS","Daniel",null,25.25]
[null,null,457,"M.02.487","CURVA HORIZONTAL 90° PRÉ-GALVANIZADA PERFURADA PARA ELETROCALHA DE 50 MM X 50 MM",7,"Peça",17.100000000000001,119.70000000000002,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},140.49,null,"ELETROCALHAS","Daniel",null,17.103333333333335]
[null,null,458,"M.02.488","CURVA HORIZONTAL 90° PRÉ-GALVANIZADA PERFURADA PARA ELETROCALHA DE 100 MM X 50 MM",7,"Peça",23.58,165.06,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},193.73,null,"ELETROCALHAS","Daniel",null,23.583333333333332]
[null,null,459,"M.02.489","CURVA HORIZONTAL 90º PRÉ-GALVANIZADA PERFURADA PARA ELETROCALHA DE 150 MM X 50 MM",4,"Peça",33.409999999999997,133.63999999999999,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},156.85,null,"ELETROCALHAS","Daniel",null,33.413333333333334]
[null,null,460,"M.02.490","CURVA HORIZONTAL 90° PRÉ-GALVANIZADA PERFURADA PARA ELETROCALHA DE 300 MM X 50 MM",3,"Peça",100.45,301.35000000000002,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},353.69,null,"ELETROCALHAS","Daniel",null,100.45333333333333]
[null,null,461,"M.02.491","CURVA VERTICAL EXTERNA 90º PRÉ-GALVANIZADA PERFURADA COM TAMPA PARA ELETROCALHA DE 100 MM X 50 MM",2,"Peça",23.83,47.66,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},55.94,null,"ELETROCALHAS","Daniel",null,23.830000000000002]
[null,null,462,"M.02.492","DIVISOR INTERNO PRÉ-GALVANIZADO PERFURADO PARA ELETROCALHA COM ALTURA DE 50 MM",20,"Peça",30.69,613.80000000000007,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},720.42,null,"ELETROCALHAS","Daniel",null,30.686666666666667]
[null,null,463,"M.02.493","SAÍDA HORIZONTAL PRÉ-GALVANIZADA EM ELETROCALHA PARA ELETRODUTO METÁLICO DN 20",18,"Peça",3.4,61.199999999999996,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},71.83,null,"ELETROCALHAS","Daniel",null,3.4]
[null,null,464,"M.02.494","SAÍDA HORIZONTAL PRÉ-GALVANIZADA EM ELETROCALHA PARA ELETRODUTO METÁLICO DN 25",72,"Peça",3.47,249.84,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},293.24,null,"ELETROCALHAS","Daniel",null,3.4666666666666668]
[null,null,465,"M.02.495","SAÍDA HORIZONTAL PRÉ-GALVANIZADA EM ELETROCALHA PARA ELETRODUTO METÁLICO DN 50",55,"Peça",9.2799999999999994,510.4,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},599.05999999999995,null,"ELETROCALHAS","Daniel",null,9.2833333333333332]
[null,null,466,"M.02.496","JUNÇÃO INTEGRAL INTERNA PRÉ-GALVANIZADA PARA ELETROCALHA DE 50 MM X 50 MM",20,"Peça",4.53,90.600000000000009,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},106.34,null,"ELETROCALHAS","Daniel",null,4.5250000000000004]
[null,null,467,"M.02.497","JUNÇÃO INTEGRAL INTERNA PRÉ-GALVANIZADA PERFURADA PARA ELETROCALHA DE 100 MM X 50 MM",113,"Peça",6.46,729.98,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},856.78,null,"ELETROCALHAS","Daniel",null,6.4550000000000001]
[null,null,468,"M.02.498","JUNÇÃO INTEGRAL INTERNA PRÉ-GALVANIZADA PERFURADA PARA ELETROCALHA DE 150 MM X 50 MM",51,"Peça",6.98,355.98,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},417.81,null,"ELETROCALHAS","Daniel",null,6.9749999999999996]
[null,null,469,"M.02.499","JUNÇÃO INTEGRAL INTERNA PRÉ-GALVANIZADA PERFURADA PARA ELETROCALHA DE 300 MM X 50 MM",100,"Peça",10.7,1070,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},1255.8599999999999,null,"ELETROCALHAS","Daniel",null,10.7]
[null,null,470,"M.02.500","REDUÇÃO LATERAL À DIREITA PRÉ-GALVANIZADA PARA ELETROCALHA PERFURADA DE 150 MM X 50 MM PARA 50 MM X 50 MM",27,"Peça",22.35,603.45000000000005,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},708.27,null,"ELETROCALHAS","Daniel",null,22.35]
[null,null,471,"M.02.501","REDUÇÃO LATERAL À DIREITA PRÉ-GALVANIZADA PARA ELETROCALHA PERFURADA DE 300 MM X 50 MM PARA 50 MM X 50 MM",3,"Peça",33.049999999999997,99.149999999999991,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},116.37,null,"ELETROCALHAS","Daniel",null,33.049999999999997]
[null,null,472,"M.02.502","REDUÇÃO LATERAL À DIREITA PRÉ-GALVANIZADA PARA ELETROCALHA PERFURADA DE 300 MM X 50 MM PARA 100 MM X 50 MM",27,"Peça",29.11,785.97,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},922.49,null,"ELETROCALHAS","Daniel",null,29.104999999999997]
[null,null,473,"M.02.503","ELETRODUTO  GALVANIZADO A FOGO DN 50 (2”)",21,"Tubo",205.2,4309.2,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},5057.71,null,"METÁLICOS","Daniel",null,205.20000000000002]
[null,null,474,"M.02.504","ELETRODUTO GALVANIZADO A FOGO DN 25 (1\")",11,"Tubo",96.99,1066.8899999999999,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},1252.21,null,"METÁLICOS","Daniel",null,96.99]
[null,null,475,"M.02.505","ELETRODUTO GALVANIZADO A FOGO DN 20 (3/4”)",30,"Tubo",97.29,2918.7000000000003,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},3425.68,null,"METÁLICOS","Daniel",null,97.289999999999992]
[null,null,476,"M.02.506","LUVA GALVANIZADA A FOGO COM ROSCA BSP PARA ELETRODUTO METÁLICO DN 65 (2 ½”)",5,"Peça",92.11,460.55,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},540.54999999999995,null,"METÁLICOS","Daniel",null,92.11]
[null,null,477,"M.02.507","LUVA GALVANIZADA A FOGO COM ROSCA BSP PARA ELETRODUTO METÁLICO DN 50 (2”)",40,"Peça",52.05,2082,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},2443.64,null,"METÁLICOS","Daniel",null,52.05]
[null,null,478,"M.02.508","LUVA GALVANIZADA A FOGO COM ROSCA BSP PARA ELETRODUTO METÁLICO DN 25 (1'')",50,"Peça",21.68,1084,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},1272.29,null,"METÁLICOS","Daniel",null,21.675000000000001]
[null,null,479,"M.02.509","LUVA GALVANIZADA A FOGO COM ROSCA BSP PARA ELETRODUTO METÁLICO DN 20 (3/4'')",5,"Peça",13.72,68.600000000000009,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},80.52,null,"METÁLICOS","Daniel",null,13.72]
[null,null,480,"M.02.510","CURVA GALVANIZADA A FOGO 90° PARA ELETRODUTO METÁLICO DN 65 (2 ½”)",4,"Peça",72.8,291.2,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},341.78,null,"METÁLICOS","Daniel",null,72.8]
[null,null,481,"M.02.511","CURVA GALVANIZADA A FOGO 90° PARA ELETRODUTO METÁLICO DN 50 (2”)",20,"Peça",28.75,575,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},674.88,null,"METÁLICOS","Daniel",null,28.75]
[null,null,482,"M.02.512","CURVA GALVANIZADA A FOGO 90° PARA ELETRODUTO METÁLICO DN 25 (1'')",65,"Peça",7.05,458.25,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},537.85,null,"METÁLICOS","Daniel",null,7.05]
[null,null,483,"M.02.513","CURVA GALVANIZADA A FOGO 90° PARA ELETRODUTO METÁLICO DN 20 (3/4'')",5,"Peça",5.19,25.950000000000003,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},30.46,null,"METÁLICOS","Daniel",null,5.19]
[null,null,484,"M.02.514","ARRUELA DE ALUMÍNIO Ø 2½\" PARA ELETRODUTO",30,"Peça",11.2,336,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},394.36,null,"METÁLICOS","Daniel",null,11.2]
[null,null,485,"M.02.515","ARRUELA DE ALUMÍNIO Ø ¾\" PARA ELETRODUTO",185,"Peça",0.6,111,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},130.28,null,"METÁLICOS","Daniel",null,0.6]
[null,null,486,"M.02.516","ARRUELA LISA Ø 3/8\"",9,"Cento",12,108,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},126.76,null,"METÁLICOS","Daniel",null,0.12]
[null,null,487,"M.02.517","BRAÇADEIRA UNIÃO HORIZONTAL Ø 2½\"",50,"Peça",13.43,671.5,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},788.14,null,"METÁLICOS","Daniel",null,101.4]
[null,null,488,"M.02.518","BRAÇADEIRA TIPO D Ø 2” COM PARAFUSO",40,"Peça",2.59,103.6,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},121.6,null,"METÁLICOS","Daniel",null,2.59]
[null,null,489,"M.02.519","BRAÇADEIRA TIPO D Ø 1” COM PARAFUSO",100,"Peça",1.44,144,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},169.01,null,"METÁLICOS","Daniel",null,1.44]
[null,null,490,"M.02.520","BRAÇADEIRA TIPO D Ø ¾” COM PARAFUSO",813,"Peça",1.44,1170.72,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},1374.07,null,"METÁLICOS","Daniel",null,{"$f":"P583","v":1.44}]
[null,null,491,"M.02.521","BUCHA DE ALUMÍNIO Ø 2½\" PARA ELETRODUTO",135,"Peça",5.18,699.3,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},820.77,null,"METÁLICOS","Daniel",null,5.18]
[null,null,492,"M.02.522","BUCHA DE ALUMÍNIO Ø ¾\" PARA ELETRODUTO",1771,"Peça",1.05,1859.5500000000002,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},2182.5500000000002,null,"METÁLICOS","Daniel",null,1.05]
[null,null,493,"M.02.523","CAIXA DE PASSAGEM EM LIGA ALUMÍNIO 200 MM X 200 MM X 100 MM",85,"Peça",77.02,6546.7,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},7683.86,null,"METÁLICOS","Daniel",null,77.015000000000001]
[null,null,494,"M.02.524","CAIXA DE DERIVAÇÃO RETANGULAR COM SAÍDAS MÚLTIPLAS EM \"X\" DN25 (1”), COM TAMPA E TAMPÕES",25,"Peça",8.58,{"$f":"F588*H588","v":214.5},{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},{"$f":"ROUND(I588*(1+J588),2)","v":251.76},null,"METÁLICOS","Daniel",null,8.5766666666666662]
[null,null,495,"M.02.525","CHUMBADOR CB DE 3/8\" X 2½\" COMPLETO",150,"Conjunto",3.02,453,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},531.69000000000005,null,"METÁLICOS","Daniel",null,3.02]
[null,null,496,"M.02.526","PARAFUSO CABEÇA LENTILHA AUTOTRAVANTE Ø 3/8\" X ¾\"",30,"Cento",78.27,2348.1,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},2755.96,null,"METÁLICOS","Daniel",null,1.37785]
[null,null,497,"M.02.527","PORCA SEXTAVADA ALTA Ø 3/8\"",23,"Cento",31.6,726.80000000000007,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},853.05,null,"METÁLICOS","Daniel",null,0.24]
[null,null,498,"M.02.528","VERGALHÃO DE AÇO COM ROSCA TOTAL 3/8\" X 3000 MM",150,"Barra",21.24,3185.9999999999995,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},3739.41,null,"METÁLICOS","Daniel",null,21.240000000000002]
[null,null,499,"M.02.529","PORCA SEXTAVADA ALTA Ø ¼\"",80,"Cento",0.87,69.599999999999994,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},81.69,null,"METÁLICOS","Daniel",null,0.87]
[null,null,500,"M.02.530","ABRAÇADEIRA TIPO GOTA DE 1.1/4”",20,"Peça",3.54,70.8,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},83.1,null,"METÁLICOS","Daniel",null,1.96]
[null,null,501,"M.02.531","ABRAÇADEIRA TIPO GOTA DE 1.1/2”",95,"Peça",3.86,366.7,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},430.4,null,"METÁLICOS","Daniel",null,34.33]
[null,null,502,"M.02.532","ABRAÇADEIRA TIPO GOTA DE 3”",126,"Peça",3.75,472.5,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},554.57000000000005,null,"METÁLICOS","Daniel",null,3.89]
[null,null,503,"M.02.533","ABRAÇADEIRA TIPO GOTA DE 4”",151,"Peça",5.0599999999999996,764.06,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},896.78,null,"METÁLICOS","Daniel",null,85.55]
[null,null,504,"M.02.534","ELETRODUTO GALVANIZADO A FOGO DN 32(1.1/4\")",20,"Barra",171.03,3420.6,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},4014.76,null,"METÁLICOS","Daniel",null,171.03]
[null,null,505,"M.02.535","ELETRODUTO GALVANIZADO A FOGO DN 40(1.1/2\")",20,"Barra",195.57,3911.3999999999996,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},4590.8100000000004,null,"METÁLICOS","Daniel",null,195.57]
[null,null,506,"M.02.536","ELETRODUTO GALVANIZADO A FOGO DN 65(2.1/2\")",21,"Barra",213.15,4476.1500000000005,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},5253.66,null,"METÁLICOS","Daniel",null,213.14999999999998]
[null,null,507,"M.02.537","ELETRODUTO ZINCADO NBR 13057 Ø ¾\"  ",275,"Barra",24.09,6624.75,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},7775.47,null,"METÁLICOS","Daniel",null,24.089999999999996]
[null,null,508,"M.02.538","ELETRODUTO ZINCADO NBR 13057 Ø 1\"",990,"Barra",31.29,30977.1,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},36357.82,null,"METÁLICOS","Daniel",null,31.29]
[null,null,509,"M.02.539","ELETRODUTO ZINCADO NBR 13057 Ø 1 1/4\"",291,"Barra",56.49,16438.59,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},19293.97,null,"METÁLICOS","Daniel",null,56.489999999999995]
[null,null,510,"M.02.540","ELETRODUTO ZINCADO NBR 13057 Ø 1 1/2\"",152,"Barra",67.62,10278.240000000002,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},12063.57,null,"METÁLICOS","Daniel",null,67.62]
[null,null,511,"M.02.541","ELETRODUTO ZINCADO NBR 13057 Ø 2 1/2\"",45,"Barra",151.13999999999999,6801.2999999999993,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},7982.69,null,"METÁLICOS","Daniel",null,151.14000000000001]
[null,null,512,"M.02.542","LUVA GALVANIZADA A FOGO COM ROSCA BSP PARA ELETRODUTO METÁLICO DN 32 (1 1/4”)",20,"Peça",15.48,309.60000000000002,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},363.38,null,"METÁLICOS","Daniel",null,15.48]
[null,null,513,"M.02.543","LUVA GALVANIZADA A FOGO COM ROSCA BSP PARA ELETRODUTO METÁLICO DN 40 (1 1/2”)",27,"Peça",17.899999999999999,483.29999999999995,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},567.25,null,"METÁLICOS","Daniel",null,17.899999999999999]
[null,null,514,"M.02.544","LUVA ZINCADA PARA ELETRODUTO Ø ¾\"",618,"Peça",2.0699999999999998,1279.26,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},1501.47,null,"METÁLICOS","Daniel",null,2.0699999999999998]
[null,null,515,"M.02.545","LUVA ZINCADA PARA ELETRODUTO Ø 1\"",1030,"Peça",2.41,2482.3000000000002,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},2913.48,null,"METÁLICOS","Daniel",null,2.41]
[null,null,516,"M.02.546","LUVA ZINCADA PARA ELETRODUTO Ø 1 1/4\"",50,"Peça",4.2699999999999996,213.49999999999997,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},250.58,null,"METÁLICOS","Daniel",null,4.2699999999999996]
[null,null,517,"M.02.547","LUVA ZINCADA PARA ELETRODUTO Ø 1 1/2\"",20,"Peça",6.18,123.6,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},145.07,null,"METÁLICOS","Daniel",null,6.18]
[null,null,518,"M.02.548","LUVA ZINCADA PARA ELETRODUTO Ø 2 1/2\"",40,"Peça",12.58,503.2,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},590.61,null,"METÁLICOS","Daniel",null,12.58]
[null,null,519,"M.02.549","LUVA DE EMENDA PARA ELETRODUTO Ø ¾\"",100,"Peça",5.47,547,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},642.01,null,"METÁLICOS","Daniel",null,5.4720000000000004]
[null,null,520,"M.02.550","LUVA DE EMENDA PARA ELETRODUTO Ø 1\"",100,"Peça",10.57,1057,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},1240.5999999999999,null,"METÁLICOS","Daniel",null,10.573333333333332]
[null,null,521,"M.02.551","LUVA DE EMENDA PARA ELETRODUTO Ø 1 1/4\"",50,"Peça",10.38,519,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},609.15,null,"METÁLICOS","Daniel",null,10.38]
[null,null,522,"M.02.552","LUVA DE EMENDA PARA ELETRODUTO Ø 2 1/2\"",25,"Peça",38.950000000000003,973.75000000000011,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},1142.8900000000001,null,"METÁLICOS","Daniel",null,38.946666666666665]
[null,null,523,"M.02.553","CURVA GALVANIZADA A FOGO 90° PARA ELETRODUTO METÁLICO DN 32 (1 1/4'')",20,"Peça",66.17,1323.4,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},1553.27,null,"METÁLICOS","Daniel",null,66.17]
[null,null,524,"M.02.554","CURVA GALVANIZADA A FOGO 90° PARA ELETRODUTO METÁLICO DN 40 (1 1/2'')",21,"Peça",67.709999999999994,1421.9099999999999,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},1668.9,null,"METÁLICOS","Daniel",null,67.710000000000008]
[null,null,525,"M.02.555","CURVA ZINCADA 90º X ¾\" PARA ELETRODUTO",486,"Peça",13.46,6541.56,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},7677.83,null,"METÁLICOS","Daniel",null,13.46]
[null,null,526,"M.02.556","CURVA ZINCADA 90º X 1\" PARA ELETRODUTO",290,"Peça",20.149999999999999,5843.5,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},6858.52,null,"METÁLICOS","Daniel",null,20.145000000000003]
[null,null,527,"M.02.557","CURVA ZINCADA 90º X 1 1/4\" PARA ELETRODUTO",100,"Peça",31.98,3198,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},3753.49,null,"METÁLICOS","Daniel",null,31.980000000000004]
[null,null,528,"M.02.558","CURVA ZINCADA 90º X 1 1/2\" PARA ELETRODUTO",95,"Peça",45.7,4341.5,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},5095.62,null,"METÁLICOS","Daniel",null,45.7]
[null,null,529,"M.02.559","\nCURVA ZINCADA 90º X 2 1/2\" PARA ELETRODUTO\n",35,"Peça",65.5,2292.5,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},2690.71,null,"METÁLICOS","Daniel",null,65.49666666666667]
[null,null,530,"M.02.560","SAÍDA HORIZONTAL PRÉ-GALVANIZADA EM ELETROCALHA PARA ELETRODUTO METÁLICO DN 32",73,"Peça",2.94,214.62,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},251.9,null,"METÁLICOS","Daniel",null,2.94]
[null,null,531,"M.02.561","SAÍDA HORIZONTAL PRÉ-GALVANIZADA EM ELETROCALHA PARA ELETRODUTO METÁLICO DN 40",70,"Peça",3.79,265.3,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},311.38,null,"METÁLICOS","Daniel",null,3.7900000000000005]
[null,null,532,"M.02.562","SAÍDA HORIZONTAL PRÉ-GALVANIZADA EM ELETROCALHA PARA ELETRODUTO METÁLICO DN 65",76,"Peça",11.32,860.32,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},1009.76,null,"METÁLICOS","Daniel",null,11.32]
[null,null,533,"M.02.563","ARRUELA LISA GALVANIZADA Ø ¼\"",340,"Cento",6,2040,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},2394.35,null,"METÁLICOS","Daniel",null,0.06]
[null,null,534,"M.02.564","PARAFUSO CABEÇA LENTILHA AUTOTRAVANTE Ø 1/4\" X ¾\"",20,"Cento",31.39,627.79999999999995,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},736.85,null,"METÁLICOS","Daniel",null,0.31388500000000003]
[null,null,535,"M.02.565","PERFILADO PERFURADO GALVANIZADO 38MM X 19MM X 6.000MM",61,"Peça",70.89,4324.29,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},5075.42,null,"METÁLICOS","Daniel",null,70.884999999999991]
[null,null,536,"M.02.566","CAIXA DE DERIVAÇÃO RETANGULAR COM SAÍDAS MÚLTIPLAS EM \"X\" DN20 (3/4”) COM TAMPA E TAMPÕES",52,"Peça",10.25,533,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},625.58000000000004,null,"METÁLICOS","Daniel",null,10.246666666666668]
[null,null,537,"M.02.567","TAMPÃO CIRCULAR PLÁSTICO Ø 3/4’’ PARA CONDULETE SAÍDAS MÚLTIPLAS",20,"Peça",0.45,9,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},10.56,null,"METÁLICOS","Daniel",null,0.44666666666666671]
[null,null,538,"M.02.568","CONECTOR ROSQUEÁVEL Ø 3/4’’ PARA CONDULETE SAÍDAS MÚLTIPLAS",35,"Peça",3.59,125.64999999999999,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},147.47999999999999,null,"METÁLICOS","Daniel",null,3.5933333333333337]
[null,null,539,"M.02.569","PARAFUSO CABEÇA LENTILHA AUTOTRAVANTE Ø 1/4\" X 1/2\"",25,"Cento",30.76,769,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},902.58,null,"METÁLICOS","Daniel",null,30.755000000000003]
[null,null,540,"M.02.570","FITA PERFURADA GALVANIZADA 17MM X 0,4MM",200,"Metro",2.86,572,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},671.36,null,"METÁLICOS","Daniel",null,2.8624444444444443]
[null,null,541,"M.02.571","CONECTOR MACHO COM ROSCA PARA ELETRODUTO Ø 1”",680,"Peça",17.87,12151.6,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},14262.33,null,"METÁLICOS","Daniel",null,17.87]
[null,null,542,"M.02.572","CONECTOR MACHO COM ROSCA PARA ELETRODUTO Ø 1½”",62,"Peça",39.090000000000003,2423.5800000000004,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},2844.56,null,"METÁLICOS","Daniel",null,39.085000000000001]
[null,null,543,"M.02.573","CONECTOR MACHO COM ROSCA PARA ELETRODUTO Ø 2”",85,"Peça",57.48,4885.8,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},5734.46,null,"METÁLICOS","Daniel",null,57.48]
[null,null,544,"M.02.574","ELETRODUTO EXTRAFLEXÍVEL METÁLICO COM COBERTURA EM PVC Ø 1”",1075,"Metro",15.7,16877.5,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},19809.12,null,"METÁLICOS","Daniel",null,15.696666666666667]
[null,null,545,"M.02.575","ELETRODUTO EXTRAFLEXÍVEL METÁLICO COM COBERTURA EM PVC Ø 1½”",105,"Metro",29.92,3141.6000000000004,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},3687.3,null,"METÁLICOS","Daniel",null,29.918333333333333]
[null,null,546,"M.02.576","ELETRODUTO EXTRAFLEXÍVEL METÁLICO COM COBERTURA EM PVC Ø 2”",250,"Metro",42.78,10695,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},12552.72,null,"METÁLICOS","Daniel",null,42.776666666666671]
[null,null,547,"M.02.577","ELETRODUTO EXTRAFLEXÍVEL METÁLICO COM COBERTURA EM PVC Ø 2½”",60,"Metro",65.989999999999995,3959.3999999999996,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},4647.1499999999996,null,"METÁLICOS","Daniel",null,65.989999999999995]
[null,null,548,"M.02.578","ELETRODUTO EXTRAFLEXÍVEL METÁLICO COM COBERTURA EM PVC Ø ¾\"",1275,"Metro",12.45,15873.75,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},18631.02,null,"METÁLICOS","Daniel",null,12.451666666666668]
[null,null,549,"M.02.579","ELETRODUTO FLEXÍVEL METÁLICO Ø ¾\"",200,"Metro",9.5399999999999991,1907.9999999999998,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},2239.42,null,"METÁLICOS","Daniel",null,9.5350000000000001]
[null,null,550,"M.02.580","ELETRODUTO FLEXÍVEL METÁLICO Ø 1\"",200,"Metro",11.97,2394,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},2809.84,null,"METÁLICOS","Daniel",null,11.970500000000001]
[null,null,551,"M.02.581","ELETRODUTO FLEXÍVEL METÁLICO Ø 1½”",100,"Metro",20.38,2038,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},2392,null,"METÁLICOS","Daniel",null,20.3765]
[null,null,552,"M.02.582","ELETRODUTO FLEXÍVEL METÁLICO Ø 2”",100,"Metro",27.41,2741,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},3217.11,null,"METÁLICOS","Daniel",null,27.405999999999999]
[null,null,null,"M.02.583","ELETRODUTO FLEXÍVEL METÁLICO Ø 2½”",100,"Metro",78.459999999999994,7845.9999999999991,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},9208.85,null,"METÁLICOS","Daniel",null,78.457000000000008]
[null,null,553,"M.02.584","CONECTOR MACHO COM ROSCA PARA ELETRODUTO Ø 2½”",4,"Peça",133.32,533.28,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},625.91,null,"METÁLICOS","Daniel",null,133.32]
[null,null,554,"M.02.585","CONECTOR MACHO COM ROSCA PARA ELETRODUTO Ø ¾\"",832,"Peça",14.3,11897.6,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},13964.21,null,"METÁLICOS","Daniel",null,14.3]
[null,null,555,"M.02.586","CÉLULA CAPACITIVA MONOFÁSICA 5 KVAR",50,"Peça",126.81,6340.5,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},7441.84,null,"DISJUNTORES","Oliveira",null,126.81333333333333]
[null,null,556,"M.02.587","CONTATOR TRIFÁSICO PARA MANOBRA DE CAPACITORES 16,7 KVAR",5,"Peça",550.99,2754.95,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},3233.48,null,"DISJUNTORES","Oliveira",null,550.99]
[null,null,557,"M.02.588","CONTATOR TRIFÁSICO PARA MANOBRA DE CAPACITORES 25 KVAR",3,"Peça",827.27,{"$f":"F652*H652","v":2481.81},{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},{"$f":"ROUND(I652*(1+J652),2)","v":2912.9},null,"DISJUNTORES","Oliveira",null,827.2733333333332]
[null,null,558,"M.02.589","DISJUNTOR TRIPOLAR CAIXA MOLDADA, NORMA IEC, 100A",2,"Peça",2098.0500000000002,4196.1000000000004,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},4924.96,null,"DISJUNTORES","Oliveira",null,2098.0533333333333]
[null,null,559,"M.02.590","DISJUNTOR TRIPOLAR CAIXA MOLDADA, NORMA IEC, 160A",10,"Peça",2888.28,28882.800000000003,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},33899.74,null,"DISJUNTORES","Oliveira",null,2888.2766666666666]
[null,null,560,"M.02.591","DISJUNTOR TRIPOLAR CAIXA MOLDADA, NORMA IEC, 250A",3,"Peça",12535.05,37605.149999999994,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},44137.16,null,"DISJUNTORES","Oliveira",null,12535.046666666667]
[null,null,561,"M.02.592","DISJUNTOR TRIPOLAR CAIXA MOLDADA, NORMA IEC, 400A",1,"Peça",16355.74,16355.74,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},19196.73,null,"DISJUNTORES","Oliveira",null,16355.74]
[null,null,562,"M.02.593","DISJUNTOR TRIPOLAR CAIXA MOLDADA, NORMA IEC, 630A",1,"Peça",25069.53,25069.53,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},29424.11,null,"DISJUNTORES","Oliveira",null,25069.533333333336]
[null,null,563,"M.02.594","DISJUNTOR TRIPOLAR, CAIXA MOLDADA, NORMA NEMA, 20A",12,"Peça",273.99,3287.88,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},3858.98,null,"DISJUNTORES","Oliveira",null,273.99333333333334]
[null,null,564,"M.02.595","DISJUNTOR TRIPOLAR, CAIXA MOLDADA, NORMA NEMA, 40A",3,"Peça",273.99,821.97,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},964.75,null,"DISJUNTORES","Oliveira",null,273.99333333333334]
[null,null,565,"M.02.596","DISJUNTOR TRIPOLAR, CAIXA MOLDADA, NORMA NEMA, 60A",6,"Peça",301.99,1811.94,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},2126.67,null,"DISJUNTORES","Oliveira",null,301.99333333333334]
[null,null,566,"M.02.597","DISJUNTOR TRIPOLAR, CAIXA MOLDADA, NORMA NEMA, 70A",6,"Peça",301.99,1811.94,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},2126.67,null,"DISJUNTORES","Oliveira",null,301.99333333333334]
[null,null,567,"M.02.598","DISJUNTOR TRIPOLAR, CAIXA MOLDADA, NORMA NEMA, 80A",3,"Peça",349.04,1047.1200000000001,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},1229,null,"DISJUNTORES","Oliveira",null,349.03999999999996]
[null,null,568,"M.02.599","DISJUNTOR TRIPOLAR, CAIXA MOLDADA, NORMA NEMA, 100A",2,"Peça",348.04,696.08,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},816.99,null,"DISJUNTORES","Oliveira",null,348.03999999999996]
[null,null,569,"M.02.600","DISJUNTOR TRIPOLAR, CAIXA MOLDADA, NORMA NEMA, 150A",6,"Peça",550.95000000000005,3305.7000000000003,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},3879.9,null,"DISJUNTORES","Oliveira",null,550.94666666666672]
[null,null,570,"M.02.601","DISJUNTOR UNIPOLAR, NORMA NEMA, 10A",5,"Peça",13.8,69,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},80.989999999999995,null,"DISJUNTORES","Oliveira",null,13.796666666666667]
[null,null,571,"M.02.602","DISJUNTOR UNIPOLAR, NORMA NEMA, 15A",3,"Peça",13.8,41.400000000000006,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},48.59,null,"DISJUNTORES","Oliveira",null,13.796666666666667]
[null,null,572,"M.02.603","DISJUNTOR UNIPOLAR, NORMA NEMA, 20A",4,"Peça",13.8,55.2,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},64.790000000000006,null,"DISJUNTORES","Oliveira",null,13.796666666666667]
[null,null,573,"M.02.604","DISJUNTOR UNIPOLAR, NORMA NEMA, 25A",3,"Peça",15.6,46.8,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},54.93,null,"DISJUNTORES","Oliveira",null,15.596666666666666]
[null,null,574,"M.02.605","DISJUNTOR UNIPOLAR, NORMA NEMA, 30A",5,"Peça",15.95,79.75,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},93.6,null,"DISJUNTORES","Oliveira",null,15.953333333333335]
[null,null,575,"M.02.606","DISJUNTOR UNIPOLAR, NORMA NEMA, 35A",5,"Peça",20.96,104.80000000000001,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},123,null,"DISJUNTORES","Oliveira",null,20.956666666666667]
[null,null,576,"M.02.607","DISJUNTOR UNIPOLAR, NORMA NEMA, 40A",5,"Peça",21.93,109.65,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},128.69999999999999,null,"DISJUNTORES","Oliveira",null,21.926666666666666]
[null,null,577,"M.02.608","DISJUNTOR UNIPOLAR, NORMA NEMA, 50A",5,"Peça",22.01,110.05000000000001,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},129.16999999999999,null,"DISJUNTORES","Oliveira",null,22.013333333333332]
[null,null,578,"M.02.609","DISJUNTOR TRIPOLAR, NORMA NEMA, 15A",5,"Peça",97.69,488.45,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},573.29,null,"DISJUNTORES","Oliveira",null,97.69]
[null,null,579,"M.02.610","DISJUNTOR TRIPOLAR, NORMA NEMA, 20A",5,"Peça",97.69,488.45,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},573.29,null,"DISJUNTORES","Oliveira",null,97.69]
[null,null,580,"M.02.611","DISJUNTOR TRIPOLAR, NORMA NEMA, 25A",5,"Peça",97.69,488.45,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},573.29,null,"DISJUNTORES","Oliveira",null,97.69]
[null,null,581,"M.02.612","DISJUNTOR TRIPOLAR, NORMA NEMA, 30A",5,"Peça",101,505,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},592.72,null,"DISJUNTORES","Oliveira",null,100.99666666666667]
[null,null,582,"M.02.613","DISJUNTOR TRIPOLAR, NORMA NEMA, 40A",5,"Peça",101,505,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},592.72,null,"DISJUNTORES","Oliveira",null,100.99666666666667]
[null,null,583,"M.02.614","DISJUNTOR TRIPOLAR, NORMA NEMA, 50A",5,"Peça",101,505,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},592.72,null,"DISJUNTORES","Oliveira",null,100.99666666666667]
[null,null,584,"M.02.615","DISJUNTOR TRIPOLAR, NORMA NEMA, 60A",5,"Peça",142.6,713,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},836.85,null,"DISJUNTORES","Oliveira",null,142.6]
[null,null,585,"M.02.616","DISJUNTOR TRIPOLAR, NORMA NEMA, 70A",5,"Peça",142.6,713,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},836.85,null,"DISJUNTORES","Oliveira",null,142.6]
[null,null,586,"M.02.617","DISJUNTOR TRIPOLAR, NORMA NEMA, 90A",5,"Peça",142.6,713,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},836.85,null,"DISJUNTORES","Oliveira",null,142.6]
[null,null,587,"M.02.618","MINIDISJUNTOR UNIPOLAR, NORMA IEC, 6A",20,"Peça",34.29,685.8,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},804.92,null,"DISJUNTORES","Oliveira",null,34.286666666666669]
[null,null,588,"M.02.619","MINIDISJUNTOR UNIPOLAR, NORMA IEC, 10A",68,"Peça",34.29,2331.7199999999998,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},2736.74,null,"DISJUNTORES","Oliveira",null,34.286666666666669]
[null,null,589,"M.02.620","MINIDISJUNTOR UNIPOLAR, NORMA IEC, 16A",898,"Peça",34.29,30792.42,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},36141.06,null,"DISJUNTORES","Oliveira",null,34.286666666666669]
[null,null,590,"M.02.621","MINIDISJUNTOR UNIPOLAR, NORMA IEC, 20A",162,"Peça",36.130000000000003,5853.06,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},6869.74,null,"DISJUNTORES","Oliveira",null,34.286666666666669]
[null,null,591,"M.02.622","MINIDISJUNTOR UNIPOLAR, NORMA IEC, 25A",146,"Peça",37.97,5543.62,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},6506.55,null,"DISJUNTORES","Oliveira",null,36.126666666666665]
[null,null,592,"M.02.623","MINIDISJUNTOR UNIPOLAR, NORMA IEC, 32A",105,"Peça",39.869999999999997,4186.3499999999995,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},4913.5200000000004,null,"DISJUNTORES","Oliveira",null,37.973333333333336]
[null,null,593,"M.02.624","MINIDISJUNTOR UNIPOLAR, NORMA IEC, 32A MODELO IC60N - COM BASE EXTRAÍVEL TIPO PLUG IN",31,"Peça",398.95,12367.449999999999,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},14515.68,null,"DISJUNTORES","Oliveira",null,39.873333333333335]
[null,null,594,"M.02.625","MINIDISJUNTOR UNIPOLAR, NORMA IEC, 40A",10,"Peça",39.869999999999997,398.7,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},467.95,null,"DISJUNTORES","Oliveira",null,398.95333333333338]
[null,null,595,"M.02.626","MINIDISJUNTOR UNIPOLAR, NORMA IEC, 50A",40,"Peça",65.89,2635.6,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},3093.4,null,"DISJUNTORES","Oliveira",null,39.873333333333335]
[null,null,596,"M.02.627","MINIDISJUNTOR UNIPOLAR, NORMA IEC, 63A",36,"Peça",65.89,2372.04,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},2784.06,null,"DISJUNTORES","Oliveira",null,65.893333333333331]
[null,null,597,"M.02.628","MINIDISJUNTOR TRIPOLAR, NORMA IEC, 16A",23,"Peça",173.69,3994.87,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},4688.78,null,"DISJUNTORES","Oliveira",null,65.893333333333331]
[null,null,598,"M.02.629","MINIDISJUNTOR TRIPOLAR, NORMA IEC, 20A",26,"Peça",173.78,4518.28,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},5303.11,null,"DISJUNTORES","Oliveira",null,173.68666666666664]
[null,null,599,"M.02.630","MINIDISJUNTOR TRIPOLAR, NORMA IEC, 25A",37,"Peça",173.78,6429.86,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},7546.73,null,"DISJUNTORES","Oliveira",null,173.78333333333333]
[null,null,600,"M.02.631","MINIDISJUNTOR TRIPOLAR, NORMA IEC, 32A",17,"Peça",179.53,3052.01,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},3582.14,null,"DISJUNTORES","Oliveira",null,173.78333333333333]
[null,null,601,"M.02.632","MINIDISJUNTOR TRIPOLAR, NORMA IEC, 40A",39,"Peça",186.8,7285.2000000000007,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},8550.64,null,"DISJUNTORES","Oliveira",null,179.53333333333333]
[null,null,602,"M.02.633","MINIDISJUNTOR TRIPOLAR, NORMA IEC, 50A",74,"Peça",196.19,14518.06,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},17039.849999999999,null,"DISJUNTORES","Oliveira",null,186.80333333333331]
[null,null,603,"M.02.634","MINIDISJUNTOR TRIPOLAR, NORMA IEC, 63A",21,"Peça",223.42,4691.82,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},5506.79,null,"DISJUNTORES","Oliveira",null,196.18999999999997]
[null,null,604,"M.02.635","MINIDISJUNTOR TRIPOLAR, NORMA IEC, 80A",4,"Peça",438.37,1753.48,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},2058.06,null,"DISJUNTORES","Oliveira",null,223.42333333333332]
[null,null,605,"M.02.636","MINIDISJUNTOR TRIPOLAR, NORMA IEC, 100A",1,"Peça",464.05,464.05,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},544.66,null,"DISJUNTORES","Oliveira",null,438.36666666666662]
[null,null,606,"M.02.637","DISPOSITIVO DE PROTEÇÃO CONTRA SURTOS - DPS, MONOPOLAR, TIPO PLUG-IN, COMPLETO (BASE+MÓDULO)",176,"Peça",44.3,7796.7999999999993,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},9151.1,null,"DISJUNTORES","Oliveira",null,464.05]
[null,null,607,"M.02.638","MÓDULO DE SUBSTITUIÇÃO DE DPS",10,"Peça",41.13,411.3,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},482.74,null,"DISJUNTORES","Oliveira",null,44.296999999999997]
[null,null,608,"M.02.639","DISPOSITIVO DE PROTEÇÃO CONTRA SURTOS ELÉTRICOS COM TECNOLOGIA DO TIPO CENTELHADOR A GÁS",3,"Peça",1286,3858,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},4528.13,null,"DISJUNTORES","Oliveira",null,41.133333333333333]
[null,null,609,"M.02.640","DISPOSITIVO DE PROTEÇÃO CONTRA SURTOS ELÉTRICOS COM TECNOLOGIA SAD",2,"Peça",45.24,90.48,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},106.2,null,"DISJUNTORES","Oliveira",null,1286]
[null,null,610,"M.02.641","DISPOSITIVO DE PROTEÇÃO RESIDUAL DIFERENCIAL - DR, BIPOLAR, 40A - CORRENTE NOMINAL RESIDUAL DE 30MA",100,"Peça",125.64,12564,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},14746.37,null,"DISJUNTORES","Oliveira",null,45.243333333333339]
[null,null,611,"M.02.642","DISPOSITIVO DE PROTEÇÃO RESIDUAL DIFERENCIAL - DR, TETRAPOLAR, 63A - CORRENTE NOMINAL RESIDUAL DE 30MA",92,"Peça",156.16,14366.72,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},16862.22,null,"DISJUNTORES","Oliveira",null,125.64]
[null,null,612,"M.02.643","DISPOSITIVO DE PROTEÇÃO RESIDUAL DIFERENCIAL - DR, TETRAPOLAR, 63A - CORRENTE NOMINAL RESIDUAL DE 300MA",20,"Peça",186.1,3722,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},4368.51,null,"DISJUNTORES","Oliveira",null,156.16333333333333]
[null,null,613,"M.02.644","DPS SINAL RS485",5,"Peça",151.22,756.1,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},887.43,null,"DISJUNTORES","Oliveira",null,186.1]
[null,null,614,"M.02.645","DPS SINAL ETHERNET",3,"Peça",198.38,595.14,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},698.52,null,"DISJUNTORES","Oliveira",null,151.22]
[null,null,615,"M.02.646","\nDPS PARA PROTEÇÃO DE EQUIPAMENTOS ELETRÔNICOS\n",5,"Peça",138.4,692,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},812.2,null,"DISJUNTORES","Oliveira",null,198.37666666666667]
[null,null,616,"M.02.647","DISPOSITIVO DE PROTEÇÃO  RESIDUAL BIPOLAR DE 40 A COM CONTATO AUXILIAR",60,"Peça",584.85,35091,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},41186.31,null,"DISJUNTORES","Oliveira",null,138.4]
[null,null,617,"M.02.648","DISJUNTOR 160A COM CONTATOS DE SINALIZAÇÃO E BOBINA DE DISPARO REMOTO",2,"Peça",1149.1500000000001,2298.3000000000002,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},2697.51,null,"DISJUNTORES","Oliveira",null,584.85333333333335]
[null,null,618,"M.02.649","\nDISJUNTOR 160A COM CONTATOS DE SINALIZAÇÃO \n",3,"Peça",862.71,2588.13,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},3037.69,null,"DISJUNTORES","Oliveira",null,1149.1466666666668]
[null,null,619,"M.02.650","DISJUNTOR 250A COM CONTATOS DE SINALIZAÇÃO E BOBINA DE DISPARO REMOTO",1,"Peça",1504.56,1504.56,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},1765.9,null,"DISJUNTORES","Oliveira",null,862.71333333333348]
[null,null,620,"M.02.651","DISJUNTOR 250A COM CONTATOS DE SINALIZAÇÃO ",5,"Peça",1218.1300000000001,6090.6500000000005,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},7148.6,null,"DISJUNTORES","Oliveira",null,1504.5599999999997]
[null,null,621,"M.02.652","DISJUNTOR 400A COM CONTATOS DE SINALIZAÇÃO E BOBINA DE DISPARO REMOTO",2,"Peça",2797.31,{"$f":"F716*H716","v":5594.62},{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},{"$f":"ROUND(I716*(1+J716),2)","v":6566.41},null,"DISJUNTORES","Oliveira",null,1218.1266666666668]
[null,null,622,"M.02.653","DISJUNTOR 400A COM CONTATOS DE SINALIZAÇÃO ",5,"Peça",2410.0300000000002,12050.150000000001,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},14143.26,null,"DISJUNTORES","Oliveira",null,2797.3066666666668]
[null,null,623,"M.02.654","DISJUNTOR MOTORIZADO TETRAPOLAR 400A COM CONTATOS DE SINALIZAÇÃO E BOBINA DE MÍNIMA",1,"Peça",6562.55,6562.55,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},7702.46,null,"DISJUNTORES","Oliveira",null,2410.0333333333333]
[null,null,624,"M.02.655","INTERTRAVAMENTO PARA DISJUNTOR 400A CAIXA MOLDADA",1,"Peça",1946.07,1946.07,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},2284.1,null,"DISJUNTORES","Oliveira",null,6562.5533333333333]
[null,null,625,"M.02.656","MOTORIZAÇÃO PARA DISJUNTOR DE 250A",1,"Peça",6662.67,6662.67,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},7819.98,null,"DISJUNTORES","Oliveira",null,1946.0666666666668]
[null,null,626,"M.02.657","MOTORIZAÇÃO PARA DISJUNTOR DE 400A",1,"Peça",14343.33,14343.33,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},16834.77,null,"DISJUNTORES","Oliveira",null,6662.666666666667]
[null,null,627,"M.02.658","MOTORIZAÇÃO PARA DISJUNTOR DE 1000A",1,"Peça",1286.1099999999999,1286.1099999999999,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},1509.51,null,"DISJUNTORES","Oliveira",null,14343.333333333334]
[null,null,628,"M.02.659","OBTURADORES PARA DISJUNTORES ",64,"Peça",7.81,499.84,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},586.66,null,"DISJUNTORES","Oliveira",null,1286.1133333333335]
[null,null,629,"M.02.660","ADAPTADOR ELETRODUTO PARA DUTO DE ALUMÍNIO",100,"Peça",7.81,781,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},916.66,null,"ELETRODUTOS","Daniel",null,7.8133333333333335]
[null,null,630,"M.02.661","BUCHA DE REDUÇÃO Ø 1\" X ¾\" PARA DUTO DE ALUMÍNIO",50,"Peça",3.14,157,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},184.27,null,"ELETRODUTOS","Daniel",null,3.1349999999999998]
[null,null,631,"M.02.662","CAIXA DE DERIVAÇÃO TIPO \"T\" PARA DUTO DE ALUMÍNIO - BRANCA",50,"Peça",66.97,3348.5,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},3930.13,null,"ELETRODUTOS","Daniel",null,66.97]
[null,null,632,"M.02.663","CAIXA DE DERIVAÇÃO TIPO \"T\" PARA DUTO DE ALUMÍNIO - MARROM",30,"Peça",66.97,2009.1,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},2358.08,null,"ELETRODUTOS","Daniel",null,66.97]
[null,null,633,"M.02.664","CURVA VERTICAL 90º PARA DUTO TRIPLO DE ALUMÍNIO - BRANCA",100,"Peça",82.79,8279,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},9717.06,null,"ELETRODUTOS","Daniel",null,82.784999999999997]
[null,null,634,"M.02.665","CURVA VERTICAL 90º PARA DUTO TRIPLO DE ALUMÍNIO - MARROM",50,"Peça",82.79,4139.5,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},4858.53,null,"ELETRODUTOS","Daniel",null,82.784999999999997]
[null,null,635,"M.02.666","CURVA VERTICAL EXTERNA 90º PARA DUTO DE ALUMÍNIO SLIM - BRANCA",10,"Peça",29.67,296.70000000000005,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},348.24,null,"ELETRODUTOS","Daniel",null,29.673333333333336]
[null,null,636,"M.02.667","CURVA VERTICAL INTERNA 90º PARA DUTO DE ALUMÍNIO SLIM - BRANCA",10,"Peça",29.67,296.70000000000005,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},348.24,null,"ELETRODUTOS","Daniel",null,29.673333333333336]
[null,null,637,"M.02.668","DUTO DE ALUMÍNIO SLIM - BRANCO",10,"Peça",110.98,1109.8,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},1302.57,null,"ELETRODUTOS","Daniel",null,110.97666666666667]
[null,null,638,"M.02.669","DUTO DE ALUMÍNIO TRIPLO - BRANCO",100,"Peça",510.42,51042,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},59908,null,"ELETRODUTOS","Daniel",null,510.42]
[null,null,639,"M.02.670","DUTO DE ALUMÍNIO TRIPLO - MARROM",20,"Peça",359.39,7187.7999999999993,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},8436.32,null,"ELETRODUTOS","Daniel",null,359.39]
[null,null,640,"M.02.671","PORTA EQUIPAMENTO MODULAR",668,"Peça",38.96,26025.279999999999,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},30545.87,null,"ELETRODUTOS","Daniel",null,38.956666666666671]
[null,null,641,"M.02.672","TAMPA TERMINAL DE DUTO DE ALUMÍNIO - BRANCA",5,"Peça",9.52,47.599999999999994,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},55.87,null,"ELETRODUTOS","Daniel",null,9.5233333333333352]
[null,null,642,"M.02.673","TAMPA TERMINAL DE DUTO DE ALUMÍNIO - MARROM",10,"Peça",9.52,95.199999999999989,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},111.74,null,"ELETRODUTOS","Daniel",null,9.5233333333333352]
[null,null,643,"M.02.674","TAMPA TERMINAL DE DUTO SLIM - BRANCA",10,"Peça",7.57,75.7,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},88.85,null,"ELETRODUTOS","Daniel",null,7.5733333333333333]
[null,null,644,"M.02.675","DUTO DE ALUMÍNIO DUPLO - BRANCO",50,"Metro",187.66,9383,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},11012.83,null,"ELETRODUTOS","Daniel",null,563.02500000000009]
[null,null,645,"M.02.676","DUTO DE ALUMÍNIO DUPLO - PRETO",10,"Metro",187.66,1876.6,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},2202.5700000000002,null,"ELETRODUTOS","Daniel",null,563.02500000000009]
[null,null,646,"M.02.677","CAIXA METÁLICA DE SAÍDAS MÚLTIPLAS COM TOMADAS",10,"Peça",94.11,941.1,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},1104.57,null,"ELETRODUTOS","Daniel",null,206.99666666666667]
[null,null,647,"M.02.678","CURVA VERTICAL 90º INTERNA PARA DUTO DUPLO DE ALUMÍNIO - PRETA",5,"Peça",48.28,241.4,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},283.33,null,"ELETRODUTOS","Daniel",null,48.28]
[null,null,648,"M.02.679","LUMINÁRIA LED RETANGULAR DE SOBREPOR 1243 MM X 307 MM",10,"Peça",360.16,3601.6000000000004,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},4227.2,null,"LUMINÁRIAS","Eduardo",null,360.16]
[null,null,649,"M.02.680","LUMINÁRIA LED RETANGULAR DE SOBREPOR 617 MM X 307 MM",10,"Peça",253.29,2532.9,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},2972.86,null,"LUMINÁRIAS","Eduardo",null,253.29]
[null,null,650,"M.02.681","LUMINÁRIA LED QUADRADA DE SOBREPOR 617 MM X 617 MM",1,"Peça",1057.9000000000001,1057.9000000000001,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},1241.6600000000001,null,"LUMINÁRIAS","Eduardo",null,1057.9000000000001]
[null,null,670,"M.02.682","BATERIA ESTACIONÁRIA CHUMBO-ÁCIDA SELADA 12V 7 AH",100,"Peça",127.81,12781,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},15001.06,null,"LUMINÁRIAS","Eduardo",null,127.81333333333333]
[null,null,671,"M.02.683","BATERIA ESTACIONÁRIA CHUMBO-ÁCIDA SELADA 12V 35 AH",5,"Unidade",785.15,3925.75,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},4607.6499999999996,null,"LUMINÁRIAS","Eduardo",null,785.15]
[null,null,672,"M.02.684","BATERIA ESTACIONÁRIA CHUMBO-ÁCIDA SELADA 12V 40 AH",5,"Unidade",878.4,4392,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},5154.8900000000003,null,"LUMINÁRIAS","Eduardo",null,878.40333333333331]
[null,null,673,"M.02.685","BATERIA ESTACIONÁRIA CHUMBO-ÁCIDA SELADA 12V 55 AH",5,"Unidade",1055.5999999999999,5278,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},6194.79,null,"LUMINÁRIAS","Eduardo",null,1055.6000000000001]
[null,null,677,"M.02.686","FERRO DE SOLDA DE 60W X 220V",2,"Peça",39.97,79.94,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},93.83,null,"ACESSÓRIOS","Oliveira",null,39.973333333333336]
[null,null,678,"M.02.687","FERRO DE SOLDA TIPO MACHADO 220V",2,"Peça",313.11,626.22,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},734.99,null,"ACESSÓRIOS","Oliveira",null,313.11]
[null,null,679,"M.02.688","FERRO DE SOLDAR DE ALTA POTÊNCIA",2,"Peça",214.56,429.12,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},503.66,null,"ACESSÓRIOS","Oliveira",null,214.56333333333336]
[null,null,680,"M.02.689","SERRA COPO Ø 22MM",10,"Peça",35.049999999999997,350.5,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},411.38,null,"ACESSÓRIOS","Oliveira",null,35.046666666666667]
[null,null,681,"M.02.690","SERRA COPO Ø 27MM",18,"Peça",41.38,744.84,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},874.22,null,"ACESSÓRIOS","Oliveira",null,41.38]
[null,null,682,"M.02.691","SERRA COPO Ø 33MM",10,"Peça",51.13,511.3,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},600.11,null,"ACESSÓRIOS","Oliveira",null,51.129999999999995]
[null,null,683,"M.02.692","SERRA COPO Ø 38MM",3,"Peça",57.63,172.89000000000001,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},202.92,null,"ACESSÓRIOS","Oliveira",null,57.63]
[null,null,684,"M.02.693","SERRA COPO Ø 43MM",6,"Peça",60.63,363.78000000000003,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},426.97,null,"ACESSÓRIOS","Oliveira",null,60.63]
[null,null,685,"M.02.694","SERRA COPO Ø 86MM",10,"Peça",121.56,1215.5999999999999,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},1426.75,null,"ACESSÓRIOS","Oliveira",null,121.56333333333333]
[null,null,686,"M.02.695","TALHADEIRA SDS-MAX 400MM X 50MM",10,"Peça",194.24,1942.4,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},2279.79,null,"ACESSÓRIOS","Oliveira",null,194.24333333333334]
[null,null,687,"M.02.696","LANTERNA RECARREGÁVEL HÍBRIDA 19 LEDS",13,"Unidade",148.76,1933.8799999999999,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},2269.79,null,"ACESSÓRIOS","Oliveira",null,148.76]
[null,null,688,"M.02.697","TRANSFORMADOR DE CORRENTE 50A / 5A",8,"Peça",125.7,1005.6,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},1180.27,null,"TRANSFORMADORES","Oliveira",null,125.69999999999999]
[null,null,696,"M.02.698","TRANSFORMADOR DE CORRENTE BIPARTIDO 100A / 5A",30,"Peça",196.62,5898.6,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},6923.19,null,"TRANSFORMADORES","Oliveira",null,196.62333333333333]
[null,null,689,"M.02.699","TRANSFORMADOR DE CORRENTE BIPARTIDO 200A / 5A",11,"Peça",135.63999999999999,1492.04,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},1751.21,null,"TRANSFORMADORES","Oliveira",null,135.64333333333335]
[null,null,697,"M.02.700","TRANSFORMADOR DE CORRENTE BIPARTIDO 300A / 5A",2,"Peça",217.24,434.48,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},509.95,null,"TRANSFORMADORES","Oliveira",null,217.24333333333334]
[null,null,698,"M.02.701","TRANSFORMADOR DE CORRENTE BIPARTIDO 400A / 5A",3,"Peça",219.15,657.45,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},771.65,null,"TRANSFORMADORES","Oliveira",null,219.15]
[null,null,690,"M.02.702","TRANSFORMADOR DE CORRENTE BIPARTIDO 500A / 5A",3,"Peça",142.35,427.04999999999995,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},501.23,null,"TRANSFORMADORES","Oliveira",null,142.34666666666666]
[null,null,691,"M.02.703","TRANSFORMADOR DE CORRENTE BIPARTIDO 600A / 5A",3,"Peça",174.43,523.29,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},614.19000000000005,null,"TRANSFORMADORES","Oliveira",null,174.42666666666665]
[null,null,692,"M.02.704","TRANSFORMADOR DE CORRENTE BIPARTIDO 800A / 5A",3,"Peça",172.18,516.54,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},606.26,null,"TRANSFORMADORES","Oliveira",null,172.17999999999998]
[null,null,693,"M.02.705","TRANSFORMADOR DE CORRENTE BIPARTIDO 1.500A / 5A",3,"Peça",255.87,767.61,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},900.94,null,"TRANSFORMADORES","Oliveira",null,255.86666666666667]
[null,null,694,"M.02.706","TRANSFORMADOR DE CORRENTE BIPARTIDO 2.000A / 5A",3,"Peça",526.89,1580.67,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},1855.23,null,"TRANSFORMADORES","Oliveira",null,526.89333333333332]
[null,null,701,"M.02.707","QUADRO ELÉTRICO NÃO-METÁLICO, SOBREPOR, 400X300MM",2,"Unidade",1118.27,2236.54,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},2625.03,null,"COMPONENTES","Oliveira",null,1118.2666666666667]
[null,null,702,"M.02.708","QUADRO ELÉTRICO NÃO-METÁLICO, SOBREPOR, 600X400MM",2,"Unidade",1963.38,3926.76,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},4608.84,null,"COMPONENTES","Oliveira",null,1963.38]
[null,null,703,"M.02.709","QUADRO ELÉTRICO NÃO-METÁLICO, EMBUTIR, 400X300MM",5,"Unidade",1118.27,5591.35,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},6562.57,null,"COMPONENTES","Oliveira",null,1118.2666666666667]
[null,null,704,"M.02.710","QUADRO ELÉTRICO NÃO-METÁLICO, EMBUTIR, 600X400MM",1,"Unidade",1963.38,1963.38,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},2304.42,null,"COMPONENTES","Oliveira",null,1963.38]
[null,null,705,"M.02.711","QUADRO ELÉTRICO METÁLICO PARA COMANDO, SOBREPOR, 200X200MM",27,"Unidade",169.93,4588.1100000000006,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},5385.06,null,"COMPONENTES","Oliveira",null,169.92666666666665]
[null,null,706,"M.02.712","QUADRO ELÉTRICO METÁLICO PARA COMANDO, SOBREPOR, 400X300MM",7,"Unidade",247.07,1729.49,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},2029.9,null,"COMPONENTES","Oliveira",null,247.06666666666663]
[null,null,707,"M.02.713","QUADRO ELÉTRICO METÁLICO PARA COMANDO, SOBREPOR, 600X400MM",14,"Unidade",404.95,5669.3,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},6654.06,null,"COMPONENTES","Oliveira",null,404.94666666666672]
[null,null,708,"M.02.714","QUADRO ELÉTRICO METÁLICO PARA COMANDO, SOBREPOR, 800X600MM",7,"Unidade",679.28,4754.96,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},5580.9,null,"COMPONENTES","Oliveira",null,679.2833333333333]
[null,null,709,"M.02.715","QUADRO ELÉTRICO METÁLICO PARA COMANDO, SOBREPOR, 1000X600MM",36,"Unidade",1006.89,36248.04,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},42544.32,null,"COMPONENTES","Oliveira",null,1006.89]
[null,null,710,"M.02.716","QUADRO ELÉTRICO METÁLICO PARA COMANDO, SOBREPOR, 1200X1000MM",2,"Unidade",1669.67,{"$f":"F780*H780","v":3339.34},{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},{"$f":"ROUND(I780*(1+J780),2)","v":3919.38},null,"COMPONENTES","Oliveira",null,1669.6733333333334]
[null,null,711,"M.02.717","PAINEL ELÉTRICO METÁLICO, AUTOPORTANTE, 2000X800MM",1,"Unidade",7555.86,7555.86,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},8868.31,null,"COMPONENTES","Oliveira",null,7555.8633333333337]
[null,null,712,"M.02.718","FECHO ELÉTRICO CURTO",10,"Unidade",146.36000000000001,1463.6000000000001,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},1717.83,null,"COMPONENTES","Oliveira",null,146.35666666666668]
[null,null,713,"M.02.719","FECHO ELÉTRICO LONGO",10,"Unidade",129.47999999999999,1294.8,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},1519.71,null,"COMPONENTES","Oliveira",null,129.47666666666666]
[null,null,714,"M.02.720","FECHO PARA QUADROS ELÉTRICOS",50,"Unidade",43.14,2157,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},2531.67,null,"COMPONENTES","Oliveira",null,43.136666666666663]
[null,null,715,"M.02.721","SINALIZADOR MONOBLOCO VERDE",17,"Unidade",22.41,380.97,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},447.14,null,"COMPONENTES","Oliveira",null,22.41333333333333]
[null,null,716,"M.02.722","BARRAMENTO DE NEUTRO/TERRA",72,"Unidade",119.99,8639.2799999999988,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},10139.92,null,"COMPONENTES","Oliveira",null,119.99333333333334]
[null,null,717,"M.02.723","SINALIZADOR MONOBLOCO VERMELHO",51,"Unidade",22.32,1138.32,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},1336.05,null,"COMPONENTES","Oliveira",null,22.319999999999997]
[null,null,718,"M.02.724","SINALIZADOR MONOBLOCO AMARELO",10,"Unidade",22.44,224.4,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},263.38,null,"COMPONENTES","Oliveira",null,22.436666666666667]
[null,null,719,"M.02.725","BLOCO DE AFERIÇÃO PARA 3 TRANSFORMADORES DE CORRENTE",9,"Peça",204.66,1841.94,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},2161.88,null,"COMPONENTES","Oliveira",null,204.66]
[null,null,720,"M.02.726","BLOCO DE DISTRIBUIÇÃO MODULAR MONOPOLAR 160A",70,"Peça",305.14999999999998,21360.5,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},25070.82,null,"COMPONENTES","Oliveira",null,305.1466666666667]
[null,null,721,"M.02.727","BLOCO DE DISTRIBUIÇÃO MODULAR MONOPOLAR 250A",9,"Peça",455.26,4097.34,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},4809.05,null,"COMPONENTES","Oliveira",null,455.25666666666666]
[null,null,722,"M.02.728","\nBLOCO DE DISTRIBUIÇÃO MODULAR MONOPOLAR 400A\n",9,"Peça",554.51,4990.59,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},5857.46,null,"COMPONENTES","Oliveira",null,554.51333333333332]
[null,null,723,"M.02.729","BLOCO DE CONTATOS PARA MINIDISJUNTORES",14,"Peça",67.42,943.88,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},1107.83,null,"COMPONENTES","Oliveira",null,67.42]
[null,null,724,"M.02.730","CONECTOR GENÉRICO SAÍDA FRONTAL",25,"Peça",9.2200000000000006,230.50000000000003,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},270.54000000000002,null,"COMPONENTES","Oliveira",null,9.2233333333333327]
[null,null,725,"M.02.731","QUADRO DE ELÉTRICO DE DISTRIBUIÇÃO TIPO I",1,"Unidade",2744.32,2744.32,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},3221.01,null,"COMPONENTES","Oliveira",null,2744.3199999999997]
[null,null,726,"M.02.732","\nQUADRO DE ELÉTRICO DE DISTRIBUIÇÃO TIPO II\n",3,"Unidade",4116.4799999999996,12349.439999999999,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},14494.54,null,"COMPONENTES","Oliveira",null,4116.4800000000005]
[null,null,727,"M.02.733","QUADRO DE ELÉTRICO DE DISTRIBUIÇÃO III",1,"Unidade",2744.32,2744.32,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},3221.01,null,"COMPONENTES","Oliveira",null,2744.3199999999997]
[null,null,728,"M.02.734","QUADRO DE ELÉTRICO DE DISTRIBUIÇÃO  IV",1,"Unidade",4116.4799999999996,4116.4799999999996,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},4831.51,null,"COMPONENTES","Oliveira",null,4116.4800000000005]
[null,null,729,"M.02.735","PROTETOR DE BARRAMENTO",56,"Peça",4.95,277.2,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},325.35000000000002,null,"COMPONENTES","Oliveira",null,4.95]
[null,null,730,"M.02.736","CONECTOR GENÉRICO SAÍDA LATERAL",485,"Peça",5.74,2783.9,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},3267.46,null,"COMPONENTES","Oliveira",null,5.7399999999999993]
[null,null,731,"M.02.737","RELÉ DE PROTEÇÃO TÉRMICA PARA TRANSFORMADORES A SECO",1,"Unidade",5055.66,5055.66,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},5933.83,null,"COMPONENTES","Oliveira",null,5055.66]
[null,null,732,"M.02.738","CONTROLADORA DE ACESSO",7,"Unidade",1387.93,9715.51,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},11403.09,null,"COMPONENTES","Oliveira",null,1387.9333333333334]
[null,null,733,"M.02.739","CADASTRADOR DE BIOMETRIA",1,"Unidade",874.83,874.83,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},1026.79,null,"COMPONENTES","Oliveira",null,874.82999999999993]
[null,null,734,"M.02.740","CONTROLADOR DE FATOR POTÊNCIA",1,"Unidade",5818.99,5818.99,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},6829.75,null,"COMPONENTES","Oliveira",null,5818.9866666666667]
[null,null,735,"M.02.741","FECHADURA ELETROMAGNÉTICA DO TIPO ELETROÍMÃ – 150KGF ",10,"Unidade",315.08,3150.7999999999997,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},3698.09,null,"ACESSÓRIOS","Oliveira",null,315.08333333333331]
[null,null,736,"M.02.742","FECHADURA ELETROMAGNÉTICA DO TIPO ELETROÍMÃ – 300KGF",2,"Unidade",787.15,1574.3,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},1847.76,null,"ACESSÓRIOS","Oliveira",null,787.14666666666665]
[null,null,737,"M.02.743","FECHADURA ELÉTRICA (TRANCA)",5,"Unidade",294.02,1470.1,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},1725.46,null,"ACESSÓRIOS","Oliveira",null,294.02333333333331]
[null,null,738,"M.02.744","BOTOEIRA DE SAÍDA",5,"Unidade",81.849999999999994,409.25,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},480.34,null,"ACESSÓRIOS","Oliveira",null,81.850000000000009]
[null,null,739,"M.02.745","CAIXA DE EMERGÊNCIA REARMÁVEL",25,"Unidade",142.78,3569.5,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},4189.5200000000004,null,"ACESSÓRIOS","Oliveira",null,142.78333333333333]
[null,null,null,"M.02.746","SENSOR DE ABERTURA DE PORTA",5,"Unidade",18,90,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},105.63,null,"ACESSÓRIOS","Oliveira",null,18]
[null,null,null,"M.02.747","FONTE DE ALIMENTAÇÃO COM BATERIA",5,"Unidade",190.7,953.5,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},1119.1199999999999,null,"ACESSÓRIOS","Oliveira",null,190.69666666666669]
[null,null,null,"M.02.748","CONTROLADOR LÓGICO PROGRAMÁVEL TIPO I",10,"Unidade",1743.01,17430.099999999999,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},20457.71,null,"ACESSÓRIOS","Oliveira",null,1743.0066666666669,"Atualização de descrição e do campo observação que não tem interferência do sobre o valor do item.\n"]
[null,null,null,"M.02.749","CONTROLADOR LÓGICO PROGRAMÁVEL TIPO II",5,"Unidade",4255.3900000000003,21276.95,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},24972.76,null,null,null,null,null,"Item Novo"]
[null,null,null,"M.02.750","MÓDULO DIGITAL DE EXPANSÃO DE ENTRADA PARA CONTROLADOR LÓGICO PROGRAMÁVEL TIPO I",5,"Unidade",974.17,4870.8499999999995,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},5716.92,null,"ACESSÓRIOS","Oliveira",null,974.17333333333352,"Atualização de descrição que não tem interferência do sobre o valor do item."]
[null,null,null,"M.02.751","MÓDULO DIGITAL DE EXPANSÃO DE ENTRADA PARA CONTROLADOR LÓGICO PROGRAMÁVEL TIPO II",5,"Unidade",1127.24,5636.2,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},6615.21,null,null,null,null,null,"Item Novo"]
[null,null,null,"M.02.752","RELÉ DE INTERFACE SLIM 220VCA",153,"Peça",102.78,15725.34,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},18456.830000000002,null,"ACESSÓRIOS","Oliveira",null,102.77699999999999]
[null,null,695,"M.02.753","MULTIMEDIDOR DE GRANDEZAS ELÉTRICAS TIPO I",5,"Peça",5071.53,25357.649999999998,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},29762.27,null,"TRANSFORMADORES","Oliveira",null,5071.5266666666666,"Atualização de descrição que não tem interferência do sobre o valor do item."]
[null,null,null,"M.02.754","MULTIMEDIDOR DE GRANDEZAS ELÉTRICAS TIPO II",10,"Peça",2537.13,25371.300000000003,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},29778.29,null,null,null,null,null,"Item Novo"]
[null,null,null,"M.02.755","MULTIMEDIDOR DIN",33,"Unidade",2580.5700000000002,85158.810000000012,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},99950.9,null,"ACESSÓRIOS","Oliveira",null,2341.0466666666666]
[null,null,null,"M.02.756","MÓDULO DE ENTRADAS DIGITAIS",1,"Unidade",1022.48,1022.48,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},1200.08,null,"ACESSÓRIOS","Oliveira",null,1022.48]
[null,null,740,"M.02.757","CHAVE SELETORA DUAS POSIÇÕES ATIVAS",20,"Peça",141.34,2826.8,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},3317.82,null,"ACESSÓRIOS","Oliveira",null,141.34333333333333]
[null,null,741,"M.02.758","CHAVE SELETORA DUAS POSIÇÕES COM ZERO",20,"Peça",98.54,1970.8000000000002,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},2313.13,null,"ACESSÓRIOS","Oliveira",null,98.536666666666676]
[null,null,742,"M.02.759","FONTE DE ALIMENTAÇÃO CHAVEADA 24V",10,"Unidade",231.64,2316.3999999999996,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},2718.76,null,"ACESSÓRIOS","Oliveira",null,231.63666666666666]
[null,null,743,"M.02.760","CABO BLINDADO TIPO MODBUS - 2P # 22 AWG",500,"Metro",6.93,3465,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},4066.87,null,"CABOS","Oliveira",null,6.9316666666666675]
[null,null,744,"M.02.761","CABO PARA CONTROLE COM 4 CONDUTORES 0,5MM²",250,"Metro",4.84,1210,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},1420.18,null,"CABOS","Oliveira",null,4.8403333333333336]
[null,null,745,"M.02.762","CABO PARA CONTROLE COM 8 CONDUTORES 0,5MM²",350,"Metro",6.85,2397.5,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},2813.95,null,"CABOS","Oliveira",null,6.8511111111111118]
[null,null,746,"M.02.763","CABO PARA CONTROLE COM 16 CONDUTORES 0,5MM²",700,"Metro",14.85,10395,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},12200.61,null,"CABOS","Oliveira",null,14.846666666666669]
[null,null,747,"M.02.764","RELÉ DE INTERFACE SLIM 24VCC",114,"Peça",101.65,11588.1,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},13600.95,null,"ACESSÓRIOS","Oliveira",null,101.64666666666666]
[null,null,748,"M.02.765","RELÉ DE INTERFACE SLIM 12V  ",10,"Peça",70.94,709.4,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},832.62,null,"ACESSÓRIOS","Oliveira",null,70.943333333333328]
[null,null,749,"M.02.766","TRANSMISSOR DE PRESSÃO ",7,"Peça",996.88,6978.16,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},8190.27,null,"ACESSÓRIOS","Oliveira",null,996.87666666666667]
[null,null,750,"M.02.767","SONDA DE NÍVEL HIDROSTÁTICA  ",15,"Peça",743.93,11158.949999999999,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},13097.26,null,"ACESSÓRIOS","Oliveira",null,743.93]
[null,null,751,"M.02.768","VÁLVULA SOLENÓIDE PARA TUBULAÇÃO DE 3/4 POL",5,"Peça",242.34,1211.7,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},1422.17,null,"ACESSÓRIOS","Oliveira",null,242.34333333333333]
[null,null,752,"M.02.769","VÁLVULA SOLENÓIDE PARA TUBULAÇÃO DE 1 POL\n",10,"Peça",329.57,3295.7,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},3868.16,null,"ACESSÓRIOS","Oliveira",null,329.57]
[null,null,753,"M.02.770","TRANSFORMADOR PARA COMANDO MONOFÁSICO\n",5,"Peça",212.35,1061.75,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},1246.18,null,"ACESSÓRIOS","Oliveira",null,212.35]
[null,null,754,"M.02.771","MÓDULO DE EXPANSÃO DE SAÍDAS DIGITAIS PARA CONTROLADOR LÓGICO PROGRAMÁVEL TIPO I",5,"Unidade",841.07,4205.3500000000004,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},4935.82,null,"ACESSÓRIOS","Oliveira",null,841.07,"Atualização de descrição que não tem interferência do sobre o valor do item."]
[null,null,null,"M.02.772","MÓDULO DE EXPANSÃO DE SAÍDAS DIGITAIS PARA CONTROLADOR LÓGICO PROGRAMÁVEL TIPO II",5,"Unidade",1032.46,5162.3,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},6058.99,null,null,null,null,null,"Item Novo"]
[null,null,755,"M.02.773","MÓDULO DE EXPANSÃO DE ENTRADAS ANALÓGICAS PARA CONTROLADOR LÓGICO PROGRAMÁVEL TIPO I",5,"Unidade",1230.1099999999999,6150.5499999999993,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},7218.9,null,"ACESSÓRIOS","Oliveira",null,1230.1066666666666,"Atualização de descrição que não tem interferência do sobre o valor do item."]
[null,null,null,"M.02.774","MÓDULO DE EXPANSÃO DE ENTRADAS ANALÓGICAS PARA CONTROLADOR LÓGICO PROGRAMÁVEL TIPO II",5,"Unidade",1585.37,7926.8499999999995,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},9303.74,null,null,null,null,null,"Item Novo"]
[null,null,756,"M.02.775","MÓDULO DE EXPANSÃO DE SAÍDAS ANALÓGICAS PARA CONTROLADOR LÓGICO PROGRAMÁVEL TIPO I",5,"Unidade",1230.1099999999999,6150.5499999999993,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},7218.9,null,"ACESSÓRIOS","Oliveira",null,1230.1066666666666,"Atualização de descrição que não tem interferência do sobre o valor do item."]
[null,null,null,"M.02.776","MÓDULO DE EXPANSÃO DE SAÍDAS ANALÓGICAS PARA CONTROLADOR LÓGICO PROGRAMÁVEL TIPO II",5,"Unidade",2087.4699999999998,10437.349999999999,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},12250.32,null,null,null,null,null,"Item Novo"]
[null,null,757,"M.02.777","INTERFACE HOMEM-MAQUINA (IHM) PARA CONTROLADOR LÓGICO PROGRAMÁVEL TIPO I",2,"Unidade",3739.16,7478.32,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},8777.2999999999993,null,"ACESSÓRIOS","Oliveira",null,3739.1566666666663,"Atualização de descrição que não tem interferência do sobre o valor do item."]
[null,null,758,"M.02.778","RELÉ PROGRAMÁVEL",2,"Unidade",2026.69,4053.38,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},4757.45,null,"ACESSÓRIOS","Oliveira",null,2026.6933333333334]
[null,null,759,"M.02.779","DETECTOR DE FUMAÇA CONVENCIONAL",10,"Unidade",61.79,617.9,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},725.23,null,"ACESSÓRIOS","Oliveira",null,61.793333333333329,"Atualização de descrição que não tem interferência do sobre o valor do item."]
[null,null,760,"M.02.780","DETECTOR DE TEMPERATURA CONVENCIONAL",4,"Unidade",79.23,{"$f":"F844*H844","v":316.92},{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},{"$f":"ROUND(I844*(1+J844),2)","v":371.97},null,"ACESSÓRIOS","Oliveira",null,79.23]
[null,null,761,"M.02.781","FONTE CHAVEADA TIPO PLUGUE",20,"Unidade",27.07,541.4,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},635.44000000000005,null,"ACESSÓRIOS","Oliveira",null,27.066666666666666]
[null,null,762,"M.02.782","PLACA MICROCONTROLADORA",20,"Unidade",175.1,3502,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},4110.3,null,"ACESSÓRIOS","Oliveira",null,175.10333333333332]
[null,null,763,"M.02.783","MÓDULO ETHERNET TIPO I PARA PLACA MICROCONTROLADORA",20,"Unidade",133.24,2664.8,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},3127.68,null,"ACESSÓRIOS","Oliveira",null,133.24333333333334,"Atualização de descrição que não tem interferência do sobre o valor do item."]
[null,null,null,"M.02.784","MÓDULO ETHERNET TIPO II PARA PLACA MICROCONTROLADORA",10,"Unidade",149.44999999999999,1494.5,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},1754.09,null,null,null,null,null,"Item Novo"]
[null,null,765,"M.02.785","PLACA DE BORNES PARA PLACA MICROCONTROLADORA",20,"Unidade",95.2,1904,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},2234.7199999999998,null,"ACESSÓRIOS","Oliveira",null,95.196666666666673]
[null,null,766,"M.02.786","SUPORTE PARA PCI EM TRILHO DIN",40,"Unidade",8.89,355.6,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},417.37,null,"ACESSÓRIOS","Oliveira",null,8.8849999999999998]
[null,null,767,"M.02.787","SENSOR DE DISTÂNCIA ULTRASSÔNICO  ",20,"Unidade",9.8800000000000008,197.60000000000002,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},231.92,null,"ACESSÓRIOS","Oliveira",null,9.8833333333333329]
[null,null,768,"M.02.788","MÓDULO ELEVADOR DE TENSÃO AJUSTÁVEL CC-CC",10,"Unidade",11.79,117.89999999999999,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},138.38,null,"ACESSÓRIOS","Oliveira",null,11.793333333333335]
[null,null,769,"M.02.789","MÓDULO REBAIXADOR DE TENSÃO AJUSTÁVEL CC-CC",10,"Unidade",8.39,83.9,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},98.47,null,"ACESSÓRIOS","Oliveira",null,8.39]
[null,null,770,"M.02.790","MÓDULO DE COMUNICAÇÃO RS 485",15,"Unidade",7.87,118.05,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},138.56,null,"ACESSÓRIOS","Oliveira",null,7.87]
[null,null,771,"M.02.791","SENSOR DE TEMPERATURA E HUMIDADE TIPO I",30,"Unidade",30.51,915.30000000000007,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},1074.29,null,"ACESSÓRIOS","Oliveira",null,30.506666666666671,"Atualização de descrição que não tem interferência do sobre o valor do item."]
[null,null,null,"M.02.792","SENSOR DE TEMPERATURA E HUMIDADE TIPO II",20,"Unidade",23.05,461,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},541.08000000000004,null,null,null,null,null,"Item Novo"]
[null,null,772,"M.02.793","SENSOR DE PRESENÇA E MOVIMENTO PIR",20,"Unidade",14.6,292,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},342.72,null,"ACESSÓRIOS","Oliveira",null,14.596666666666666]
[null,null,773,"M.02.794","FONTE DE ALIMENTAÇÃO CHAVEADA 12V\n",10,"Unidade",196.62,1966.2,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},2307.73,null,"ACESSÓRIOS","Oliveira",null,196.61666666666667]
[null,null,774,"M.02.795","CHAVE DE FLUXO DO TIPO PALHETA PARA TUBULAÇÃO DE 1POL",5,"Unidade",176,880,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},1032.8599999999999,null,"ACESSÓRIOS","Oliveira",null,175.99666666666667]
[null,null,775,"M.02.796","CHAVE DE FLUXO DO TIPO PALHETA PARA TUBULAÇÃO DE 1 ½ POL",5,"Unidade",176,880,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},1032.8599999999999,null,"ACESSÓRIOS","Oliveira",null,175.99666666666667]
[null,null,776,"M.02.797","CHAVE DE FLUXO DO TIPO PALHETA PARA TUBULAÇÃO DE 2 POL",5,"Unidade",176,880,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},1032.8599999999999,null,"ACESSÓRIOS","Oliveira",null,175.99666666666667]
[null,null,777,"M.02.798","CHAVE DE FLUXO DO TIPO PALHETA PARA TUBULAÇÃO DE 2 1/2 POL",5,"Unidade",176,880,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},1032.8599999999999,null,"ACESSÓRIOS","Oliveira",null,175.99666666666667]
[null,null,778,"M.02.799","CHAVE DE FLUXO DO TIPO PALHETA PARA TUBULAÇÃO DE 3 POL",5,"Unidade",176,880,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},1032.8599999999999,null,"ACESSÓRIOS","Oliveira",null,175.99666666666667]
[null,null,779,"M.02.800","VÁLVULA 2 VIAS COM ATUADOR ON/OFF PARA TUBULAÇÃO DE 1 1/2  POL\n",1,"Unidade",2475.9899999999998,2475.9899999999998,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},2906.07,null,"ACESSÓRIOS","Oliveira",null,2475.9933333333333]
[null,null,780,"M.02.801","VÁLVULA 2 VIAS COM ATUADOR ON/OFF PARA TUBULAÇÃO DE 2  POL",1,"Unidade",3807.24,3807.24,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},4468.5600000000004,null,"ACESSÓRIOS","Oliveira",null,3807.2433333333333]
[null,null,781,"M.02.802","VÁLVULA 2 VIAS COM ATUADOR ON/OFF PARA TUBULAÇÃO DE 2 1/2  POL",1,"Unidade",5953.94,5953.94,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},6988.14,null,"ACESSÓRIOS","Oliveira",null,5953.94]
[null,null,782,"M.02.803","VÁLVULA 2 VIAS COM ATUADOR ON/OFF PARA TUBULAÇÃO DE 3  POL",1,"Unidade",6828.31,6828.31,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},8014.39,null,"ACESSÓRIOS","Oliveira",null,6828.3133333333344]
[null,null,783,"M.02.804","VÁLVULA 2 VIAS COM ATUADOR PROPORCIONAL PARA TUBULAÇÃO DE 1 1/2 POL",1,"Unidade",3255.55,3255.55,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},3821.04,null,"ACESSÓRIOS","Oliveira",null,3255.5500000000006]
[null,null,784,"M.02.805","VÁLVULA 2 VIAS COM ATUADOR PROPORCIONAL PARA TUBULAÇÃO DE 2 POL",1,"Unidade",3988.64,3988.64,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},4681.47,null,"ACESSÓRIOS","Oliveira",null,3988.64]
[null,null,785,"M.02.806","VÁLVULA 2 VIAS COM ATUADOR PROPORCIONAL PARA TUBULAÇÃO DE 2 1/2 POL",1,"Unidade",6647.42,6647.42,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},7802.08,null,"ACESSÓRIOS","Oliveira",null,6647.420000000001]
[null,null,786,"M.02.807","VÁLVULA 2 VIAS COM ATUADOR PROPORCIONAL PARA TUBULAÇÃO DE 3 POL",1,"Unidade",7725.69,7725.69,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},9067.64,null,"ACESSÓRIOS","Oliveira",null,7725.6933333333336]
[null,null,787,"M.02.808","BORNE PORTA FUSÍVEL",17,"Unidade",18.690000000000001,317.73,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},372.92,null,"ACESSÓRIOS","Oliveira",null,18.693333333333332]
[null,null,788,"M.02.809","TERMOSTATO PARA PAINEL ELÉTRICO",3,"Unidade",134.29,402.87,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},472.85,null,"ACESSÓRIOS","Oliveira",null,134.29]
[null,null,null,"M.02.810","CONJUNTO VENTILADOR PARA PAINEL ELÉTRICO 100MM - 24VCC",5,"Unidade",95.64,478.2,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},561.26,null,"ACESSÓRIOS","Oliveira",null,95.64]
[null,null,789,"M.02.811","CONJUNTO VENTILADOR PARA PAINEL ELÉTRICO 150MM - 220VCA",5,"Unidade",430.6,2153,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},2526.98,null,"ACESSÓRIOS","Oliveira",null,430.59999999999997]
[null,null,790,"M.02.812","FECHADURA SOLENÓIDE",10,"Unidade",322.92,3229.2000000000003,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},3790.11,null,"ACESSÓRIOS","Oliveira",null,322.92]
[null,null,797,"M.02.813","INTERRUPTOR ELÉTRICO TIPO CHAVE PACRI",50,"Unidade",76.66,3833,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},4498.79,null,"El.COHAB","Oliveira",null,76.66]
[null,null,791,"M.02.814","MODULO FOTOVOLTAICO",5,"Unidade",592.92999999999995,2964.6499999999996,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},3479.61,null,"ACESSÓRIOS","Oliveira",null,592.93333333333328]
[null,null,792,"M.02.815","INVERSOR 25KW",1,"Unidade",13879.44,13879.44,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},16290.3,null,"ACESSÓRIOS","Oliveira",null,13879.44]
[null,null,793,"M.02.816","INVERSOR 60KW",1,"Unidade",23372.2,23372.2,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},27431.95,null,"ACESSÓRIOS","Oliveira",null,23372.203333333335]
[null,null,794,"M.02.817","INVERSOR 100KW",1,"Unidade",31906.42,31906.42,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},37448.57,null,"ACESSÓRIOS","Oliveira",null,31906.420000000002]
[null,null,795,"M.02.818","CABO SOLAR 1,8KV(CC) 6MM²",50,"Metro",7.04,352,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},413.14,null,"ACESSÓRIOS","Oliveira",null,7.0410000000000004]
[null,null,796,"M.02.819","CONECTOR CC TIPO MC4",10,"Unidade",11.15,111.5,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},130.87,null,"ACESSÓRIOS","Oliveira",null,11.15]
[null,null,798,"M.03.001","ANEL DE VEDAÇÃO COM GUIA PARA BACIA SANITÁRIA",129,"Peça",28.82,3717.78,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},4363.5600000000004,null,"LOUÇAS","Eduardo",null,28.816666666666666]
[null,null,799,"M.03.002","ASSENTO SANITÁRIO AP.51 DECA",25,"Peça",1518.89,37972.25,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},44568.03,null,"LOUÇAS","Eduardo",null,1518.8933333333334]
[null,null,800,"M.03.003","ASSENTO SANITÁRIO AP.80 DECA",10,"Peça",298.39999999999998,2984,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},3502.32,null,"LOUÇAS","Eduardo",null,298.40333333333336]
[null,null,801,"M.03.004","ASSENTO SANITÁRIO AP.81 DECA",10,"Peça",1521.47,15214.7,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},17857.490000000002,null,"LOUÇAS","Eduardo",null,1521.47]
[null,null,802,"M.03.005","ASSENTO SANITÁRIO COM SISTEMA SOFT CLOSE AP.165",200,"Peça",233.92,46784,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},54910.38,null,"LOUÇAS","Eduardo",null,233.91666666666666]
[null,null,803,"M.03.006","BACIA SANITÁRIA COM CAIXA ACOPLADA P.505.17 DECA",11,"Peça",1627.31,17900.41,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},21009.71,null,"LOUÇAS","Eduardo",null,1627.3066666666666]
[null,null,804,"M.03.007","BACIA SANITÁRIA COM CAIXA ACOPLADA P.515.17 DECA",22,"Peça",1825.14,40153.08,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},47127.67,null,"LOUÇAS","Eduardo",null,1825.14]
[null,null,805,"M.03.008","BACIA SANITÁRIA COM CAIXA ACOPLADA P.909 DECA",100,"Peça",777.16,77716,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},91215.27,null,"LOUÇAS","Eduardo",null,777.16]
[null,null,806,"M.03.009","BACIA SANITÁRIA CONVENCIONAL P.5 DECA",3,"Peça",807.64,2422.92,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},2843.78,null,"LOUÇAS","Eduardo",null,807.64]
[null,null,807,"M.03.010","BACIA SANITÁRIA CONVENCIONAL P.9 DECA",40,"Peça",329.21,13168.4,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},15455.75,null,"LOUÇAS","Eduardo",null,329.21333333333331]
[null,null,808,"M.03.011","BACIA SANITÁRIA CONVENCIONAL P.510 DECA",20,"Peça",1201.8499999999999,24037,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},28212.23,null,"LOUÇAS","Eduardo",null,1201.8533333333335]
[null,null,809,"M.03.012","BACIA SANITÁRIA DE SAÍDA HORIZONTAL P.90",3,"Peça",382.33,1146.99,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},1346.22,null,"LOUÇAS","Eduardo",null,382.33333333333331]
[null,null,810,"M.03.013","MECANISMO DE ENTRADA UNIVERSAL PARA CAIXA ACOPLADA",4,"Conjunto",69.010000000000005,276.04000000000002,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},323.99,null,"LOUÇAS","Eduardo",null,69.006666666666675]
[null,null,811,"M.03.014","MECANISMO DE ENTRADA ANTIVAZAMENTO PARA CAIXA ACOPLADA",10,"Conjunto",110.6,1106,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},1298.1099999999999,null,"LOUÇAS","Eduardo",null,110.60333333333334]
[null,null,812,"M.03.015","PARAFUSO PARA FIXAÇÃO DE BACIA SANITÁRIA",200,"Par",32.270000000000003,6454.0000000000009,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},7575.06,null,"LOUÇAS","Eduardo",null,32.266666666666666]
[null,null,813,"M.03.016","PARAFUSO PARA FIXAÇÃO DE BACIA SANITÁRIA VOGUE PLUS",50,"KIT",43.43,2171.5,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},2548.69,null,"LOUÇAS","Eduardo",null,43.426666666666669]
[null,null,814,"M.03.017","REPARO COMPLETO PARA CAIXA DE DESCARGA ACOPLADA ",50,"Peça",206.09,10304.5,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},12094.39,null,"LOUÇAS","Eduardo",null,206.09]
[null,null,815,"M.03.018","SPUD PARA BACIA SANITÁRIA",100,"Peça",14.21,1421,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},1667.83,null,"LOUÇAS","Eduardo",null,14.206666666666665]
[null,null,816,"M.03.019","TUBO DE LIGAÇÃO CROMADO Ø 1½\"",100,"Tubo",54.18,5418,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},6359.11,null,"LOUÇAS","Eduardo",null,54.176666666666655]
[null,null,817,"M.03.020","TUBO DE LIGAÇÃO CROMADO Ø 1½\" LONGO",30,"Tubo",82.79,2483.7000000000003,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},2915.12,null,"LOUÇAS","Eduardo",null,82.786666666666662]
[null,null,818,"M.03.021","CAIXA DE INSPEÇÃO Ø 300MM X SAÍDA DN 100",10,"Peça",369.11,3691.1000000000004,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},4332.24,null,"CPVC COM","Marcelo",null,369.11333333333329]
[null,null,819,"M.03.022","CAIXA DE GORDURA Ø 300MM X SAÍDA DN 100",25,"Peça",288.25,7206.25,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},8457.98,null,"CPVC COM","Marcelo",null,288.24666666666667]
[null,null,820,"M.03.023","CORPO CAIXA SIFONADA 100MM X 100MM X DN 50",30,"Peça",16.86,505.79999999999995,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},593.66,null,"CPVC COM","Marcelo",null,16.863333333333333]
[null,null,821,"M.03.024","CORPO CAIXA SIFONADA 150MM X 150MM X DN 50",30,"Peça",37.049999999999997,1111.5,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},1304.57,null,"CPVC COM","Marcelo",null,37.046666666666674]
[null,null,822,"M.03.025","CORPO CAIXA SIFONADA 150MM X 185MM X DN 75",100,"Peça",43.54,{"$f":"F908*H908","v":4354},{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},{"$f":"ROUND(I908*(1+J908),2)","v":5110.29},null,"CPVC COM","Marcelo",null,43.54]
[null,null,823,"M.03.026","CORPO CAIXA SIFONADA 250MM X 172MM X DN 50",6,"Peça",68.08,408.48,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},479.43,null,"CPVC COM","Marcelo",null,68.076666666666668]
[null,null,824,"M.03.027","CORPO CAIXA SIFONADA 250MM X 230MM X DN 75",11,"Peça",101.89,1120.79,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},1315.47,null,"CPVC COM","Marcelo",null,101.89]
[null,null,825,"M.03.028","GRELHA METÁLICA COM FECHO ROTATIVO E CAIXILHO 100MM X 100MM",60,"Peça",57.63,3457.8,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},4058.42,null,"ACABAMENTOS","Eduardo",null,57.629999999999995]
[null,null,826,"M.03.029","GRELHA METÁLICA COM FECHO ROTATIVO E CAIXILHO 150MM X 150MM",120,"Peça",94.53,11343.6,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},13313.98,null,"ACABAMENTOS","Eduardo",null,94.526666666666685]
[null,null,827,"M.03.030","TAMPA CEGA INOX 150MM COM CAIXILHO",20,"Peça",46.18,923.6,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},1084.03,null,"ACABAMENTOS","Eduardo",null,46.183333333333337]
[null,null,828,"M.03.031","TAMPA DE ALUMÍNIO PARA CAIXA DE GORDURA",10,"Peça",47.73,477.29999999999995,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},560.21,null,"ACABAMENTOS","Eduardo",null,47.733333333333327]
[null,null,829,"M.03.032","ADAPTADOR PARA SIFÃO DN 40 X 38MM",20,"Peça",11.56,231.20000000000002,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},271.36,null,"CPVC COM","Marcelo",null,11.556666666666667]
[null,null,830,"M.03.033","LIGAÇÃO FLEXÍVEL DE 30CM",40,"Peça",39.17,1566.8000000000002,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},1838.95,null,"CPVC COM","Marcelo",null,39.173333333333332]
[null,null,831,"M.03.034","LIGAÇÃO FLEXÍVEL DE 40CM",200,"Peça",40.82,8164,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},9582.09,null,"CPVC COM","Marcelo",null,40.823333333333331]
[null,null,832,"M.03.035","LIGAÇÃO FLEXÍVEL DE 60CM",20,"Peça",55.93,1118.5999999999999,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},1312.9,null,"CPVC COM","Marcelo",null,55.933333333333337]
[null,null,null,"M.03.036","SIFÃO DE 1\" X 1½\"",150,"Peça",162.5,24375,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},28608.94,null,"METAIS","Daniel",null,162.5]
[null,null,833,"M.03.037","SIFÃO DE 1½\" X 1½\"",20,"Peça",204.23,4084.6,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},4794.1000000000004,null,"METAIS","Daniel",null,204.23]
[null,null,834,"M.03.038","SIFÃO DE 1½\" X 2\"",50,"Peça",206.73,10336.5,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},12131.95,null,"METAIS","Daniel",null,206.73]
[null,null,835,"M.03.039","SIFÃO PLÁSTICO UNIVERSAL",102,"Peça",34.78,3547.56,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},4163.7700000000004,null,"CPVC COM","Marcelo",null,34.78]
[null,null,836,"M.03.040","TUBO DE ½\" EM ALUMÍNIO PARA CHUVEIRO",44,"Peça",26.27,1155.8799999999999,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},1356.66,null,"METAIS","Daniel",null,26.27]
[null,null,837,"M.03.041","TUBO DE DESCARGA VDE 38MM (TUBO THV COM VIROLA)",40,"Conjunto",18.21,728.40000000000009,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},854.92,null,"CPVC COM","Marcelo",null,18.213333333333331]
[null,null,838,"M.03.042","VÁLVULA DE ESCOAMENTO PARA LAVATÓRIO SEM LADRÃO Ø 1\"",200,"Peça",40.619999999999997,8123.9999999999991,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},9535.14,null,"METAIS","Daniel",null,40.619999999999997]
[null,null,839,"M.03.043","VÁLVULA DE ESCOAMENTO PARA PIA DE COZINHA Ø 3½\"",30,"Peça",55.49,1664.7,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},1953.86,null,"METAIS","Daniel",null,55.49]
[null,null,840,"M.03.044","VÁLVULA DE ESCOAMENTO PARA PIA DE COZINHA Ø 4½\"",100,"Peça",55.49,5549,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},6512.86,null,"METAIS","Daniel",null,{"$f":"P926","v":55.49}]
[null,null,841,"M.03.045","VÁLVULA DE ESCOAMENTO PARA TANQUE Ø 1¼\"",5,"Peça",55.49,277.45,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},325.64,null,"METAIS","Daniel",null,{"$f":"P927","v":55.49}]
[null,null,842,"M.03.046","CUBA DE EMBUTIR EM AÇO INOXIDÁVEL ACABAMENTO ESCOVADO",40,"Peça",705.22,28208.800000000003,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},33108.67,null,"METAIS","Daniel",null,161.88]
[null,null,843,"M.03.047","BUCHA DE REDUÇÃO GALVANIZADA COM ROSCA BSP DE ¾\" X ½\"",5,"Peça",11.23,56.150000000000006,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},65.900000000000006,null,"GALVANIZADOS","Daniel",null,11.23]
[null,null,844,"M.03.048","BUCHA DE REDUÇÃO GALVANIZADA COM ROSCA BSP DE 1\" X ½\"",50,"Peça",14.83,741.5,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},870.3,null,"GALVANIZADOS","Daniel",null,14.829999999999998]
[null,null,845,"M.03.049","BUCHA DE REDUÇÃO GALVANIZADA COM ROSCA BSP DE 1\" X ¾\"",5,"Peça",14.83,74.150000000000006,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},87.03,null,"GALVANIZADOS","Daniel",null,14.829999999999998]
[null,null,846,"M.03.050","BUCHA DE REDUÇÃO GALVANIZADA COM ROSCA BSP DE 1¼\" X 1\"",3,"Peça",16.87,50.61,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},59.4,null,"GALVANIZADOS","Daniel",null,16.87]
[null,null,847,"M.03.051","BUCHA DE REDUÇÃO GALVANIZADA COM ROSCA BSP DE 1½\" X 1\"",3,"Peça",29.98,89.94,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},105.56,null,"GALVANIZADOS","Daniel",null,29.98]
[null,null,848,"M.03.052","BUCHA DE REDUÇÃO GALVANIZADA COM ROSCA BSP DE 1½\" X 1¼\"",3,"Peça",38.700000000000003,116.10000000000001,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},136.27000000000001,null,"GALVANIZADOS","Daniel",null,38.703333333333333]
[null,null,849,"M.03.053","BUCHA DE REDUÇÃO GALVANIZADA COM ROSCA BSP DE 2\" X 1¼\"",5,"Peça",38.22,191.1,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},224.29,null,"GALVANIZADOS","Daniel",null,38.215000000000003]
[null,null,850,"M.03.054","BUCHA DE REDUÇÃO GALVANIZADA COM ROSCA BSP DE 2\" X 1½\"",10,"Peça",38.22,382.2,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},448.59,null,"GALVANIZADOS","Daniel",null,38.215000000000003]
[null,null,851,"M.03.055","BUCHA DE REDUÇÃO GALVANIZADA COM ROSCA BSP DE 2½\" X 2\"",5,"Peça",56.85,284.25,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},333.62,null,"GALVANIZADOS","Daniel",null,56.844999999999999]
[null,null,852,"M.03.056","BUCHA DE REDUÇÃO GALVANIZADA COM ROSCA BSP DE 3 X 2\"",3,"Peça",93.68,281.04000000000002,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},329.86,null,"GALVANIZADOS","Daniel",null,93.674999999999997]
[null,null,853,"M.03.057","BUCHA DE REDUÇÃO GALVANIZADA COM ROSCA BSP DE 3 X 2½\"",4,"Peça",92.88,371.52,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},436.05,null,"GALVANIZADOS","Daniel",null,92.88]
[null,null,854,"M.03.058","BUCHA DE REDUÇÃO GALVANIZADA COM ROSCA BSP DE 4 X 2½\"",3,"Peça",142.44999999999999,427.34999999999997,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},501.58,null,"GALVANIZADOS","Daniel",null,142.44999999999999]
[null,null,855,"M.03.059","BUCHA DE REDUÇÃO GALVANIZADA COM ROSCA BSP DE 4 X 3\"",5,"Peça",157.35,786.75,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},923.41,null,"GALVANIZADOS","Daniel",null,157.35000000000002]
[null,null,856,"M.03.060","FLANGE GALVANIZADA COM ROSCA BSP DE 2''",4,"Peça",92.54,370.16,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},434.46,null,"GALVANIZADOS","Daniel",null,92.534999999999997]
[null,null,857,"M.03.061","FLANGE GALVANIZADA COM ROSCA BSP DE 2½\"",4,"Peça",112.57,450.28,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},528.49,null,"GALVANIZADOS","Daniel",null,112.565]
[null,null,858,"M.03.062","FLANGE GALVANIZADA COM ROSCA BSP DE 3''",6,"Peça",144.44999999999999,866.69999999999993,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},1017.25,null,"GALVANIZADOS","Daniel",null,144.44999999999999]
[null,null,859,"M.03.063","FLANGE GALVANIZADA COM ROSCA BSP DE 4\"",5,"Peça",208.37,1041.8499999999999,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},1222.82,null,"GALVANIZADOS","Daniel",null,208.37]
[null,null,860,"M.03.064","JOELHO GALVANIZADO COM ROSCA BSP 45º X ½\"",100,"Peça",12.74,1274,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},1495.29,null,"GALVANIZADOS","Daniel",null,12.74]
[null,null,861,"M.03.065","JOELHO GALVANIZADO COM ROSCA BSP 45º X ¾\"",34,"Peça",19.079999999999998,648.71999999999991,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},761.4,null,"GALVANIZADOS","Daniel",null,19.075000000000003]
[null,null,862,"M.03.066","JOELHO GALVANIZADO COM ROSCA BSP 45º X 1\"",10,"Peça",24.65,246.5,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},289.32,null,"GALVANIZADOS","Daniel",null,24.65]
[null,null,863,"M.03.067","JOELHO GALVANIZADO COM ROSCA BSP 45º X 1¼\"",5,"Peça",41.33,206.64999999999998,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},242.55,null,"GALVANIZADOS","Daniel",null,41.325000000000003]
[null,null,864,"M.03.068","JOELHO GALVANIZADO COM ROSCA BSP 45º X 1½\"",5,"Peça",42.66,213.29999999999998,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},250.35,null,"GALVANIZADOS","Daniel",null,42.66]
[null,null,865,"M.03.069","JOELHO GALVANIZADO COM ROSCA BSP 45º X 2\"",5,"Peça",60.1,300.5,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},352.7,null,"GALVANIZADOS","Daniel",null,60.1]
[null,null,866,"M.03.070","JOELHO GALVANIZADO COM ROSCA BSP 45º X 2½\"",10,"Peça",112.4,1124,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},1319.24,null,"GALVANIZADOS","Daniel",null,112.4]
[null,null,867,"M.03.071","JOELHO GALVANIZADO COM ROSCA BSP 45º X 3\"",5,"Peça",167.59,837.95,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},983.5,null,"GALVANIZADOS","Daniel",null,167.58500000000001]
[null,null,868,"M.03.072","JOELHO GALVANIZADO COM ROSCA BSP 45º X 4\"",5,"Peça",223.73,1118.6499999999999,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},1312.96,null,"GALVANIZADOS","Daniel",null,223.72499999999999]
[null,null,869,"M.03.073","JOELHO GALVANIZADO COM ROSCA BSP 90º X ½\"",140,"Peça",12.42,1738.8,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},2040.83,null,"GALVANIZADOS","Daniel",null,12.420000000000002]
[null,null,870,"M.03.074","JOELHO GALVANIZADO COM ROSCA BSP 90º X ¾\"",20,"Peça",17.04,340.79999999999995,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},400,null,"GALVANIZADOS","Daniel",null,17.04]
[null,null,871,"M.03.075","JOELHO GALVANIZADO COM ROSCA BSP 90º X 1\"",30,"Peça",21.87,656.1,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},770.06,null,"GALVANIZADOS","Daniel",null,21.87]
[null,null,872,"M.03.076","JOELHO GALVANIZADO COM ROSCA BSP 90º X 1¼\"",5,"Peça",32.72,163.6,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},192.02,null,"GALVANIZADOS","Daniel",null,32.72]
[null,null,873,"M.03.077","JOELHO GALVANIZADO COM ROSCA BSP 90º X 1½\"",5,"Peça",34.03,170.15,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},199.71,null,"GALVANIZADOS","Daniel",null,34.03]
[null,null,874,"M.03.078","JOELHO GALVANIZADO COM ROSCA BSP 90º X 2\"",20,"Peça",56.53,1130.5999999999999,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},1326.99,null,"GALVANIZADOS","Daniel",null,56.525000000000006]
[null,null,875,"M.03.079","JOELHO GALVANIZADO COM ROSCA BSP 90º X 2½\"",30,"Peça",90.06,2701.8,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},3171.1,null,"GALVANIZADOS","Daniel",null,90.06]
[null,null,876,"M.03.080","JOELHO GALVANIZADO COM ROSCA BSP 90º X 3\"",10,"Peça",151.34,1513.4,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},1776.28,null,"GALVANIZADOS","Daniel",null,151.33999999999997]
[null,null,877,"M.03.081","JOELHO GALVANIZADO COM ROSCA BSP 90º X 4\"",10,"Peça",271.92,2719.2000000000003,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},3191.53,null,"GALVANIZADOS","Daniel",null,271.92]
[null,null,878,"M.03.082","LUVA GALVANIZADA COM ROSCA BSP DE ½\"",100,"Peça",10.35,1035,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},1214.78,null,"GALVANIZADOS","Daniel",null,10.344999999999999]
[null,null,879,"M.03.083","LUVA GALVANIZADA COM ROSCA BSP DE ¾\"",10,"Peça",13.49,134.9,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},158.33000000000001,null,"GALVANIZADOS","Daniel",null,13.49]
[null,null,880,"M.03.084","LUVA GALVANIZADA COM ROSCA BSP DE 1\"",5,"Peça",17.71,88.550000000000011,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},103.93,null,"GALVANIZADOS","Daniel",null,17.704999999999998]
[null,null,881,"M.03.085","LUVA GALVANIZADA COM ROSCA BSP DE 1¼\"",5,"Peça",26.41,132.05000000000001,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},154.99,null,"GALVANIZADOS","Daniel",null,26.41]
[null,null,882,"M.03.086","LUVA GALVANIZADA COM ROSCA BSP DE 1½\"",5,"Peça",32.549999999999997,162.75,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},191.02,null,"GALVANIZADOS","Daniel",null,32.549999999999997]
[null,null,883,"M.03.087","LUVA GALVANIZADA COM ROSCA BSP DE 2\"",10,"Peça",42.73,427.29999999999995,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},501.52,null,"GALVANIZADOS","Daniel",null,42.730000000000004]
[null,null,884,"M.03.088","LUVA GALVANIZADA COM ROSCA BSP DE 2½\"",40,"Peça",74.64,2985.6,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},3504.2,null,"GALVANIZADOS","Daniel",null,74.634999999999991]
[null,null,885,"M.03.089","LUVA GALVANIZADA COM ROSCA BSP DE 3\"",5,"Peça",110.21,{"$f":"F972*H972","v":551.04999999999995},{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},{"$f":"ROUND(I972*(1+J972),2)","v":646.77},null,"GALVANIZADOS","Daniel",null,110.205]
[null,null,886,"M.03.090","LUVA GALVANIZADA COM ROSCA BSP DE 4\"",13,"Peça",170.17,2212.21,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},2596.4699999999998,null,"GALVANIZADOS","Daniel",null,170.17]
[null,null,887,"M.03.091","LUVA TAMPÃO GALVANIZADA DE 2\"",3,"Peça",23.9,71.699999999999989,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},84.15,null,"GALVANIZADOS","Daniel",null,23.895000000000003]
[null,null,888,"M.03.092","LUVA TAMPÃO GALVANIZADA DE 2½\"",6,"Peça",57.53,345.18,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},405.14,null,"GALVANIZADOS","Daniel",null,57.524999999999999]
[null,null,889,"M.03.093","LUVA TAMPÃO GALVANIZADA DE 3\"",2,"Peça",91.37,182.74,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},214.48,null,"GALVANIZADOS","Daniel",null,91.37]
[null,null,890,"M.03.094","LUVA TAMPÃO GALVANIZADA DE 4\"",3,"Peça",159.03,477.09000000000003,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},559.96,null,"GALVANIZADOS","Daniel",null,159.03]
[null,null,891,"M.03.095","NIPLE DUPLO GALVANIZADO COM ROSCA BSP DE ½\"",215,"Peça",8.74,1879.1000000000001,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},2205.5,null,"GALVANIZADOS","Daniel",null,8.7349999999999994]
[null,null,892,"M.03.096","NIPLE DUPLO GALVANIZADO COM ROSCA BSP DE ¾\"",24,"Peça",12.3,295.20000000000005,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},346.48,null,"GALVANIZADOS","Daniel",null,12.295]
[null,null,893,"M.03.097","NIPLE DUPLO GALVANIZADO COM ROSCA BSP DE 1\"",27,"Peça",16,432,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},507.04,null,"GALVANIZADOS","Daniel",null,15.995000000000001]
[null,null,894,"M.03.098","NIPLE DUPLO GALVANIZADO COM ROSCA BSP DE 1¼\"",5,"Peça",22.46,112.30000000000001,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},131.81,null,"GALVANIZADOS","Daniel",null,22.46]
[null,null,895,"M.03.099","NIPLE DUPLO GALVANIZADO COM ROSCA BSP DE 1½\"",5,"Peça",29.97,149.85,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},175.88,null,"GALVANIZADOS","Daniel",null,29.965000000000003]
[null,null,896,"M.03.100","NIPLE DUPLO GALVANIZADO COM ROSCA BSP DE 2\"",10,"Peça",51.6,516,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},605.63,null,"GALVANIZADOS","Daniel",null,51.594999999999999]
[null,null,897,"M.03.101","NIPLE DUPLO GALVANIZADO COM ROSCA BSP DE 2½\"",14,"Peça",67.849999999999994,949.89999999999986,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},1114.9000000000001,null,"GALVANIZADOS","Daniel",null,67.849999999999994]
[null,null,898,"M.03.102","NIPLE DUPLO GALVANIZADO COM ROSCA BSP DE 3\"",6,"Peça",113.75,682.5,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},801.05,null,"GALVANIZADOS","Daniel",null,113.75]
[null,null,899,"M.03.103","NIPLE DUPLO GALVANIZADO COM ROSCA BSP DE 4\"",3,"Peça",177.55,532.65000000000009,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},625.16999999999996,null,"GALVANIZADOS","Daniel",null,177.54500000000002]
[null,null,900,"M.03.104","ÓLEO PARA ROSCAS E CORTES - 5L",5,"Galão",456.27,2281.35,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},2677.62,null,"GALVANIZADOS","Daniel",null,456.27]
[null,null,901,"M.03.105","PLUG GALVANIZADO DE ½\"",150,"Peça",7.29,1093.5,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},1283.44,null,"GALVANIZADOS","Daniel",null,7.29]
[null,null,902,"M.03.106","PLUG GALVANIZADO DE ¾\"",45,"Peça",8.73,392.85,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},461.09,null,"GALVANIZADOS","Daniel",null,8.73]
[null,null,903,"M.03.107","PLUG GALVANIZADO DE 1\"",10,"Peça",13.91,139.1,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},163.26,null,"GALVANIZADOS","Daniel",null,13.905000000000001]
[null,null,904,"M.03.108","PLUG GALVANIZADO DE 1¼\"",10,"Peça",14.25,142.5,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},167.25,null,"GALVANIZADOS","Daniel",null,14.25]
[null,null,905,"M.03.109","PLUG GALVANIZADO DE 1½\" ",15,"Peça",20.32,304.8,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},357.74,null,"GALVANIZADOS","Daniel",null,20.32]
[null,null,906,"M.03.110","PLUG GALVANIZADO DE 2\"",10,"Peça",29.09,290.89999999999998,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},341.43,null,"GALVANIZADOS","Daniel",null,29.085000000000001]
[null,null,907,"M.03.111","PLUG GALVANIZADO DE 2½\"",4,"Peça",52.52,210.08,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},246.57,null,"GALVANIZADOS","Daniel",null,52.515000000000001]
[null,null,908,"M.03.112","PLUG GALVANIZADO DE 3\"",1,"Peça",70.83,70.83,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},83.13,null,"GALVANIZADOS","Daniel",null,70.825000000000003]
[null,null,909,"M.03.113","TAMPÃO GALVANIZADO COM ROSCA BSP DE ½\"",5,"Peça",9.49,47.45,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},55.69,null,"GALVANIZADOS","Daniel",null,9.4849999999999994]
[null,null,910,"M.03.114","TAMPÃO GALVANIZADO COM ROSCA BSP DE ¾\"",10,"Peça",14.09,140.9,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},165.37,null,"GALVANIZADOS","Daniel",null,14.09]
[null,null,911,"M.03.115","TAMPÃO GALVANIZADO COM ROSCA BSP DE 1\"",5,"Peça",17.05,85.25,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},100.06,null,"GALVANIZADOS","Daniel",null,17.05]
[null,null,912,"M.03.116","TAMPÃO GALVANIZADO COM ROSCA BSP DE 1¼''",5,"Peça",25.79,128.94999999999999,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},151.35,null,"GALVANIZADOS","Daniel",null,25.79]
[null,null,913,"M.03.117","TAMPÃO GALVANIZADO COM ROSCA BSP DE 1½\"",5,"Peça",28.2,141,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},165.49,null,"GALVANIZADOS","Daniel",null,28.2]
[null,null,914,"M.03.118","TÊ GALVANIZADO COM ROSCA BSP DE ½\"",3,"Peça",14.66,43.980000000000004,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},51.62,null,"GALVANIZADOS","Daniel",null,14.654999999999999]
[null,null,915,"M.03.119","TÊ GALVANIZADO COM ROSCA BSP DE ¾\"",3,"Peça",19.350000000000001,58.050000000000004,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},68.13,null,"GALVANIZADOS","Daniel",null,19.344999999999999]
[null,null,916,"M.03.120","TE GALVANIZADO COM ROSCA BSP DE 1\"",3,"Peça",29,87,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},102.11,null,"GALVANIZADOS","Daniel",null,29.001000000000001]
[null,null,917,"M.03.121","TE GALVANIZADO COM ROSCA BSP DE 1¼\"",8,"Peça",44.39,355.12,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},416.8,null,"GALVANIZADOS","Daniel",null,44.39]
[null,null,918,"M.03.122","TE GALVANIZADO COM ROSCA BSP DE 1½\"",3,"Peça",54.82,164.46,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},193.03,null,"GALVANIZADOS","Daniel",null,54.814999999999998]
[null,null,919,"M.03.123","TÊ GALVANIZADO COM ROSCA BSP DE 2\"",5,"Peça",100.33,501.65,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},588.79,null,"GALVANIZADOS","Daniel",null,100.33]
[null,null,920,"M.03.124","TE GALVANIZADO COM ROSCA BSP DE 2½\"",10,"Peça",158.61000000000001,1586.1000000000001,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},1861.61,null,"GALVANIZADOS","Daniel",null,158.61000000000001]
[null,null,921,"M.03.125","TE GALVANIZADO COM ROSCA BSP DE 3\" ",3,"Peça",212.77,638.31000000000006,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},749.18,null,"GALVANIZADOS","Daniel",null,212.76999999999998]
[null,null,922,"M.03.126","TE GALVANIZADO COM ROSCA BSP DE 4\"",3,"Peça",278.12,834.36,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},979.29,null,"GALVANIZADOS","Daniel",null,278.11500000000001]
[null,null,923,"M.03.127","UNIÃO GALVANIZADA COM ASSENTO CÔNICO DE BRONZE/FERRO DE ½\"",1,"Peça",47.85,47.85,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},56.16,null,"GALVANIZADOS","Daniel",null,47.85]
[null,null,924,"M.03.128","UNIÃO GALVANIZADA COM ASSENTO CÔNICO DE BRONZE/FERRO DE ¾\"",1,"Peça",70.930000000000007,70.930000000000007,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},83.25,null,"GALVANIZADOS","Daniel",null,70.924999999999997]
[null,null,925,"M.03.129","UNIÃO GALVANIZADA COM ASSENTO CÔNICO DE BRONZE/FERRO DE 1\"",25,"Peça",61.78,1544.5,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},1812.78,null,"GALVANIZADOS","Daniel",null,61.775000000000006]
[null,null,926,"M.03.130","UNIÃO GALVANIZADA COM ASSENTO CÔNICO DE BRONZE/FERRO DE 1¼\"",5,"Peça",112.59,562.95000000000005,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},660.73,null,"GALVANIZADOS","Daniel",null,112.58500000000001]
[null,null,927,"M.03.131","UNIÃO GALVANIZADA COM ASSENTO CÔNICO DE BRONZE/FERRO DE 1½\"",2,"Peça",134.75,269.5,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},316.31,null,"GALVANIZADOS","Daniel",null,134.75]
[null,null,928,"M.03.132","UNIÃO GALVANIZADA COM ASSENTO CÔNICO DE BRONZE/FERRO DE 2\"",10,"Peça",172.29,1722.8999999999999,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},2022.17,null,"GALVANIZADOS","Daniel",null,172.285]
[null,null,929,"M.03.133","UNIÃO GALVANIZADA COM ASSENTO CÔNICO DE BRONZE/FERRO DE 2½\"",10,"Peça",274.06,2740.6,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},3216.64,null,"GALVANIZADOS","Daniel",null,274.05500000000001]
[null,null,930,"M.03.134","UNIÃO GALVANIZADA COM ASSENTO CÔNICO DE BRONZE/FERRO DE 3\"",4,"Peça",426.25,1705,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},2001.16,null,"GALVANIZADOS","Daniel",null,426.25]
[null,null,931,"M.03.135","UNIÃO GALVANIZADA COM ASSENTO CÔNICO DE BRONZE/FERRO DE 4\"",10,"Peça",792.3,7923,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},9299.23,null,"GALVANIZADOS","Daniel",null,792.3]
[null,null,932,"M.03.136","BUCHA DE REDUÇÃO DE BRONZE DE ¾\" X ½\"",5,"Peça",18.93,94.65,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},111.09,null,"COBRE","Eduardo",null,18.933333333333334]
[null,null,933,"M.03.137","BUCHA DE REDUÇÃO DE COBRE OU BRONZE DE 28MM X 22MM",10,"Peça",8.9700000000000006,89.7,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},105.28,null,"COBRE","Eduardo",null,8.9700000000000006]
[null,null,934,"M.03.138","BUCHA DE REDUÇÃO DE COBRE OU BRONZE DE 35MM X 22MM",5,"Peça",13.86,69.3,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},81.34,null,"COBRE","Eduardo",null,13.856666666666667]
[null,null,935,"M.03.139","BUCHA DE REDUÇÃO DE COBRE OU BRONZE DE 35MM X 28MM",5,"Peça",20.51,102.55000000000001,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},120.36,null,"COBRE","Eduardo",null,20.51]
[null,null,936,"M.03.140","BUCHA DE REDUÇÃO DE COBRE OU BRONZE DE 42MM X 22MM",2,"Peça",24.7,49.4,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},57.98,null,"COBRE","Eduardo",null,24.7]
[null,null,937,"M.03.141","BUCHA DE REDUÇÃO DE COBRE OU BRONZE DE 42MM X 28MM",2,"Peça",20.18,40.36,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},47.37,null,"COBRE","Eduardo",null,20.176666666666666]
[null,null,938,"M.03.142","BUCHA DE REDUÇÃO DE COBRE OU BRONZE DE 42MM X 35MM",4,"Peça",35.01,140.04,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},164.36,null,"COBRE","Eduardo",null,35.01]
[null,null,939,"M.03.143","BUCHA DE REDUÇÃO DE COBRE OU BRONZE DE 54MM X 28MM",6,"Peça",72.78,436.68,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},512.53,null,"COBRE","Eduardo",null,72.776666666666671]
[null,null,940,"M.03.144","BUCHA DE REDUÇÃO DE COBRE OU BRONZE DE 54MM X 35MM",1,"Peça",34.57,34.57,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},40.57,null,"COBRE","Eduardo",null,34.57]
[null,null,941,"M.03.145","BUCHA DE REDUÇÃO DE COBRE OU BRONZE DE 54MM X 42MM",1,"Peça",49.37,49.37,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},57.95,null,"COBRE","Eduardo",null,49.37]
[null,null,942,"M.03.146","BUCHA DE REDUÇÃO DE COBRE OU BRONZE DE 66MM X 22MM",1,"Peça",109.75,109.75,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},128.81,null,"COBRE","Eduardo",null,109.745]
[null,null,943,"M.03.147","BUCHA DE REDUÇÃO DE COBRE OU BRONZE DE 66MM X 35MM",1,"Peça",118.36,118.36,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},138.91999999999999,null,"COBRE","Eduardo",null,118.35666666666667]
[null,null,944,"M.03.148","BUCHA DE REDUÇÃO DE COBRE OU BRONZE DE 66MM X 42MM",1,"Peça",100.21,100.21,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},117.62,null,"COBRE","Eduardo",null,100.20666666666666]
[null,null,945,"M.03.149","BUCHA DE REDUÇÃO DE COBRE OU BRONZE DE 66MM X 54MM",2,"Peça",153.88,307.76,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},361.22,null,"COBRE","Eduardo",null,153.88]
[null,null,946,"M.03.150","BUCHA DE REDUÇÃO DE COBRE OU BRONZE DE 79MM X 66MM",3,"Peça",121.22,363.65999999999997,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},426.83,null,"COBRE","Eduardo",null,121.22333333333331]
[null,null,947,"M.03.151","BUCHA DE REDUÇÃO DE COBRE OU BRONZE DE 104MM X 66MM",1,"Peça",236.54,236.54,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},277.63,null,"COBRE","Eduardo",null,236.53666666666663]
[null,null,948,"M.03.152","BUCHA DE REDUÇÃO DE COBRE OU BRONZE DE 104MM X 79MM",1,"Peça",339.99,339.99,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},399.05,null,"COBRE","Eduardo",null,339.98666666666662]
[null,null,949,"M.03.153","CONECTOR RETO COM ROSCA Ø 3/4\"",1000,"Peça",1.82,{"$f":"F1036*H1036","v":1820},{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},{"$f":"ROUND(I1036*(1+J1036),2)","v":2136.13},null,"METAIS","Daniel",null,1.82]
[null,null,950,"M.03.154","CONECTOR RETO COM ROSCA Ø 1\"",1000,"Peça",3.24,3240,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},3802.79,null,"METAIS","Daniel",null,3.24]
[null,null,951,"M.03.155","CONECTOR RETO COM ROSCA Ø 1.1/4\"",500,"Peça",4.55,2275,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},2670.17,null,"METAIS","Daniel",null,4.55]
[null,null,952,"M.03.156","CONECTOR RETO COM ROSCA Ø 1.1/2\"",500,"Peça",7.11,3555,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},4172.5,null,"METAIS","Daniel",null,7.11]
[null,null,953,"M.03.157","CONECTOR RETO COM ROSCA Ø 2\"",500,"Peça",7.88,3940,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},4624.38,null,"METAIS","Daniel",null,7.88]
[null,null,954,"M.03.158","CONECTOR RETO COM ROSCA Ø 2.1/2\"",500,"Peça",17.89,8945,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},10498.75,null,"METAIS","Daniel",null,17.89]
[null,null,955,"M.03.159","CONECTOR RETO COM ROSCA Ø 3\"",500,"Peça",25.98,12990,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},15246.36,null,"METAIS","Daniel",null,25.98]
[null,null,956,"M.03.160","CONECTOR RF DE BRONZE ROSCA BSP DE 15MM X ½\"",10,"Peça",12.58,125.8,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},147.65,null,"COBRE","Eduardo",null,12.58]
[null,null,957,"M.03.161","CONECTOR RF DE BRONZE ROSCA BSP DE 22MM X ½\"",10,"Peça",15.54,155.39999999999998,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},182.39,null,"COBRE","Eduardo",null,15.543333333333335]
[null,null,958,"M.03.162","CONECTOR RF DE BRONZE ROSCA BSP DE 22MM X ¾\"",20,"Peça",23.19,463.8,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},544.36,null,"COBRE","Eduardo",null,23.186666666666667]
[null,null,959,"M.03.163","CONECTOR RF DE BRONZE ROSCA BSP DE 28MM X ½\"",10,"Peça",26.2,262,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},307.51,null,"COBRE","Eduardo",null,26.196666666666669]
[null,null,960,"M.03.164","CONECTOR RF DE BRONZE ROSCA BSP DE 28MM X 1\"",4,"Peça",23.83,95.32,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},111.88,null,"COBRE","Eduardo",null,23.826666666666664]
[null,null,961,"M.03.165","CONECTOR RF DE BRONZE ROSCA BSP DE 35MM X 1¼\"",5,"Peça",53.36,266.8,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},313.14,null,"COBRE","Eduardo",null,53.359999999999992]
[null,null,962,"M.03.166","CONECTOR RF DE BRONZE ROSCA BSP DE 42MM X 1½\"",5,"Peça",86.05,430.25,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},504.98,null,"COBRE","Eduardo",null,86.046666666666667]
[null,null,963,"M.03.167","CONECTOR RF DE BRONZE ROSCA BSP DE 54MM X 2\"",9,"Peça",99.34,894.06000000000006,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},1049.3599999999999,null,"COBRE","Eduardo",null,99.343333333333348]
[null,null,964,"M.03.168","CONECTOR RF DE BRONZE ROSCA BSP DE 66MM X 2½\"",1,"Peça",149.24,149.24,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},175.16,null,"COBRE","Eduardo",null,149.23999999999998]
[null,null,965,"M.03.169","CONECTOR RF DE BRONZE ROSCA BSP DE 79MM X 3\"",3,"Peça",149.94,449.82,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},527.95000000000005,null,"COBRE","Eduardo",null,149.94333333333336]
[null,null,966,"M.03.170","CONECTOR RF DE BRONZE ROSCA BSP DE 104MM X 4\"",3,"Peça",300.72000000000003,902.16000000000008,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},1058.8699999999999,null,"COBRE","Eduardo",null,300.71666666666664]
[null,null,967,"M.03.171","CONECTOR RM DE BRONZE ROSCA BSP DE 15MM X ½\"",11,"Peça",10.53,115.83,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},135.94999999999999,null,"COBRE","Eduardo",null,10.53]
[null,null,968,"M.03.172","CONECTOR RM DE BRONZE ROSCA BSP DE 22MM X ¾\" ",30,"Peça",13.13,393.90000000000003,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},462.32,null,"COBRE","Eduardo",null,13.126666666666665]
[null,null,969,"M.03.173","CONECTOR RM DE BRONZE ROSCA BSP DE 28MM X 1\"",7,"Peça",22.83,159.81,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},187.57,null,"COBRE","Eduardo",null,22.830000000000002]
[null,null,970,"M.03.174","CONECTOR RM DE BRONZE ROSCA BSP DE 35MM X 1¼\"",15,"Peça",48.19,722.84999999999991,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},848.41,null,"COBRE","Eduardo",null,48.19]
[null,null,971,"M.03.175","CONECTOR RM DE BRONZE ROSCA BSP DE 42MM X 1½\"",5,"Peça",68.09,340.45000000000005,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},399.59,null,"COBRE","Eduardo",null,68.093333333333334]
[null,null,972,"M.03.176","CONECTOR RM DE BRONZE ROSCA BSP DE 54MM X 2\"",20,"Peça",72.2,1444,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},1694.82,null,"COBRE","Eduardo",null,72.196666666666658]
[null,null,973,"M.03.177","CONECTOR RM DE BRONZE ROSCA BSP DE 54MM X 2½\"",6,"Peça",87.57,525.41999999999996,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},616.69000000000005,null,"COBRE","Eduardo",null,87.573333333333323]
[null,null,974,"M.03.178","CONECTOR RM DE BRONZE ROSCA BSP DE 66MM X 2½\"",5,"Peça",146.18,730.90000000000009,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},857.86,null,"COBRE","Eduardo",null,146.18333333333334]
[null,null,975,"M.03.179","CONECTOR RM DE BRONZE ROSCA BSP DE 79MM X 3\"",14,"Peça",191.93,2687.02,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},3153.76,null,"COBRE","Eduardo",null,191.93333333333337]
[null,null,976,"M.03.180","CONECTOR RM DE BRONZE ROSCA BSP DE 104MM X 4\"",1,"Peça",264.23,264.23,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},310.13,null,"COBRE","Eduardo",null,264.23]
[null,null,977,"M.03.181","COTOVELO DE BRONZE ROSCA FÊMEA DE 22MM X ½\"",5,"Peça",17.670000000000002,88.350000000000009,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},103.7,null,"COBRE","Eduardo",null,17.669999999999998]
[null,null,978,"M.03.182","COTOVELO DE COBRE OU BRONZE 90º X 15MM",20,"Peça",5.2,104,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},122.06,null,"COBRE","Eduardo",null,5.2]
[null,null,979,"M.03.183","COTOVELO DE COBRE OU BRONZE 90º X 22MM",50,"Peça",11.73,586.5,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},688.38,null,"COBRE","Eduardo",null,11.73]
[null,null,980,"M.03.184","COTOVELO DE COBRE OU BRONZE 90º X 28MM",30,"Peça",20.149999999999999,604.5,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},709.5,null,"COBRE","Eduardo",null,20.149999999999999]
[null,null,981,"M.03.185","COTOVELO DE COBRE OU BRONZE 90º X 35MM",8,"Peça",39.61,316.88,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},371.92,null,"COBRE","Eduardo",null,39.61]
[null,null,982,"M.03.186","COTOVELO DE COBRE OU BRONZE 90º X 42MM",2,"Peça",60.8,121.6,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},142.72,null,"COBRE","Eduardo",null,60.8]
[null,null,983,"M.03.187","COTOVELO DE COBRE OU BRONZE 90º X 54MM",15,"Peça",96.51,1447.65,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},1699.11,null,"COBRE","Eduardo",null,96.51]
[null,null,984,"M.03.188","COTOVELO DE COBRE OU BRONZE 90º X 66MM",4,"Peça",336.06,1344.24,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},1577.73,null,"COBRE","Eduardo",null,336.06]
[null,null,985,"M.03.189","COTOVELO DE COBRE OU BRONZE 90º X 79MM",3,"Peça",322.26,966.78,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},1134.71,null,"COBRE","Eduardo",null,322.26]
[null,null,986,"M.03.190","COTOVELO DE COBRE OU BRONZE 90º X 104MM",1,"Peça",796.29,796.29,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},934.61,null,"COBRE","Eduardo",null,796.29]
[null,null,987,"M.03.191","CURVA DE COBRE OU BRONZE 45º X 15MM",4,"Peça",5.16,20.64,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},24.23,null,"COBRE","Eduardo",null,5.16]
[null,null,988,"M.03.192","CURVA DE COBRE OU BRONZE 45º X 22MM",10,"Peça",11.44,114.39999999999999,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},134.27000000000001,null,"COBRE","Eduardo",null,11.44]
[null,null,989,"M.03.193","CURVA DE COBRE OU BRONZE 45º X 28MM",4,"Peça",18.37,73.48,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},86.24,null,"COBRE","Eduardo",null,18.37]
[null,null,990,"M.03.194","CURVA DE COBRE OU BRONZE 45º X 54MM",1,"Peça",114.74,114.74,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},134.66999999999999,null,"COBRE","Eduardo",null,114.74]
[null,null,991,"M.03.195","CURVA DE COBRE OU BRONZE 45º X 66MM",5,"Peça",272.69,1363.45,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},1600.28,null,"COBRE","Eduardo",null,272.69]
[null,null,992,"M.03.196","CURVA DE COBRE OU BRONZE 45º X 79MM",1,"Peça",238.2,238.2,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},279.58,null,"COBRE","Eduardo",null,238.20333333333335]
[null,null,993,"M.03.197","CURVA DE COBRE OU BRONZE 45º X 104MM ",1,"Peça",296.04000000000002,296.04000000000002,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},347.46,null,"COBRE","Eduardo",null,296.04333333333329]
[null,null,994,"M.03.198","CURVA DE TRANSPOSIÇÃO CENTRAL DE BRONZE DE 22MM",11,"Peça",84.58,930.38,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},1091.99,null,"COBRE","Eduardo",null,84.576666666666668]
[null,null,995,"M.03.199","FITA ANTICORROSIVA 100MM X 30M",6,"Rolo",329.56,1977.3600000000001,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},2320.83,null,"COBRE","Eduardo",null,329.56333333333333]
[null,null,996,"M.03.200","FLUXO LÍQUIDO PARA SOLDAGEM DE COBRE",5,"Pote",11.93,59.65,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},70.010000000000005,null,"COBRE","Eduardo",null,11.93]
[null,null,997,"M.03.201","ISOLANTE TÉRMICO PARA TUBO DE COBRE DE 22MM X 2M",50,"Peça",3.54,177,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},207.74,null,"COBRE","Eduardo",null,3.5400000000000005]
[null,null,998,"M.03.202","ISOLANTE TÉRMICO PARA TUBO DE COBRE DE 28MM X 2M",18,"Peça",5.34,96.12,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},112.82,null,"COBRE","Eduardo",null,5.336666666666666]
[null,null,999,"M.03.203","ISOLANTE TÉRMICO PARA TUBO DE COBRE DE 35MM X 2M",2,"Peça",6.15,12.3,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},14.44,null,"COBRE","Eduardo",null,6.1533333333333333]
[null,null,1000,"M.03.204","ISOLANTE TÉRMICO PARA TUBO DE COBRE DE 42MM X 2M",4,"Peça",7.03,28.12,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},33,null,"COBRE","Eduardo",null,7.0300000000000011]
[null,null,1001,"M.03.205","ISOLANTE TÉRMICO PARA TUBO DE COBRE DE 54MM X 2M",3,"Peça",10.62,31.86,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},37.39,null,"COBRE","Eduardo",null,10.616666666666667]
[null,null,1002,"M.03.206","ISOLANTE TÉRMICO PARA TUBO DE COBRE DE 66MM X 2M",1,"Peça",10.94,10.94,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},12.84,null,"COBRE","Eduardo",null,10.936666666666667]
[null,null,1003,"M.03.207","LUVA DE COBRE OU BRONZE DE 15MM",10,"Peça",2.89,28.900000000000002,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},33.92,null,"COBRE","Eduardo",null,2.89]
[null,null,1004,"M.03.208","LUVA DE COBRE OU BRONZE DE 22MM",50,"Peça",5.55,277.5,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},325.7,null,"COBRE","Eduardo",null,5.55]
[null,null,1005,"M.03.209","LUVA DE COBRE OU BRONZE DE 28MM",20,"Peça",11.15,223,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},261.74,null,"COBRE","Eduardo",null,11.15]
[null,null,1006,"M.03.210","LUVA DE COBRE OU BRONZE DE 35MM",10,"Peça",24.61,246.1,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},288.85000000000002,null,"COBRE","Eduardo",null,24.61]
[null,null,1007,"M.03.211","LUVA DE COBRE OU BRONZE DE 42MM",10,"Peça",31.21,312.10000000000002,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},366.31,null,"COBRE","Eduardo",null,31.21]
[null,null,1008,"M.03.212","LUVA DE COBRE OU BRONZE DE 54MM",3,"Peça",50.98,152.94,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},179.51,null,"COBRE","Eduardo",null,50.98]
[null,null,1009,"M.03.213","LUVA DE COBRE OU BRONZE DE 66MM",11,"Peça",167.08,1837.88,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},2157.12,null,"COBRE","Eduardo",null,167.08]
[null,null,1010,"M.03.214","LUVA DE COBRE OU BRONZE DE 79MM",1,"Peça",255.81,255.81,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},300.24,null,"COBRE","Eduardo",null,255.81]
[null,null,1011,"M.03.215","LUVA DE COBRE OU BRONZE DE 104MM",1,"Peça",373.03,373.03,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},437.83,null,"COBRE","Eduardo",null,373.03]
[null,null,1012,"M.03.216","LUVA PASSANTE DE COBRE OU BRONZE DE 22MM",10,"Peça",6.89,68.899999999999991,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},80.87,null,"COBRE","Eduardo",null,6.89]
[null,null,1013,"M.03.217","LUVA PASSANTE DE COBRE OU BRONZE DE 28MM ",20,"Peça",11.15,{"$f":"F1100*H1100","v":223},{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},{"$f":"ROUND(I1100*(1+J1100),2)","v":261.74},null,"COBRE","Eduardo",null,11.15]
[null,null,1014,"M.03.218","LUVA PASSANTE DE COBRE OU BRONZE DE 35MM",10,"Peça",24.74,247.39999999999998,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},290.37,null,"COBRE","Eduardo",null,24.74]
[null,null,1015,"M.03.219","LUVA PASSANTE DE COBRE OU BRONZE DE 54MM",5,"Peça",58.52,292.60000000000002,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},343.42,null,"COBRE","Eduardo",null,58.52]
[null,null,1016,"M.03.220","NIPLE DUPLO DE BRONZE DE ½\"",25,"Peça",15.45,386.25,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},453.34,null,"COBRE","Eduardo",null,15.446666666666667]
[null,null,1017,"M.03.221","NIPLE DUPLO DE BRONZE DE ¾\"",10,"Peça",21.37,213.70000000000002,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},250.82,null,"COBRE","Eduardo",null,21.373333333333335]
[null,null,1018,"M.03.222","PASTA PARA SOLDAGEM DE TUBOS E CONEXÕES DE COBRE",10,"Peça",53.64,536.4,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},629.57000000000005,null,"COBRE","Eduardo",null,53.64]
[null,null,1019,"M.03.223","PROLONGADOR DE BRONZE ½\"",20,"Peça",25.46,509.20000000000005,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},597.65,null,"COBRE","Eduardo",null,25.456666666666667]
[null,null,1020,"M.03.224","SOLDA ESTANHO/COBRE LIGA DE 97/3",10,"Rolo",292.62,2926.2,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},3434.48,null,"COBRE","Eduardo",null,292.62]
[null,null,1021,"M.03.225","TAMPÃO DE COBRE OU BRONZE DE 15MM",15,"Peça",7.19,107.85000000000001,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},126.58,null,"COBRE","Eduardo",null,7.19]
[null,null,1022,"M.03.226","TAMPÃO DE COBRE OU BRONZE DE 22MM",20,"Peça",8.26,165.2,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},193.9,null,"COBRE","Eduardo",null,8.2566666666666659]
[null,null,1023,"M.03.227","TAMPÃO DE COBRE OU BRONZE DE 28MM",20,"Peça",9.56,191.20000000000002,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},224.41,null,"COBRE","Eduardo",null,9.5566666666666666]
[null,null,1024,"M.03.228","TAMPÃO DE COBRE OU BRONZE DE 35MM",15,"Peça",18.87,283.05,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},332.22,null,"COBRE","Eduardo",null,18.87]
[null,null,1025,"M.03.229","TAMPÃO DE COBRE OU BRONZE DE 42MM",5,"Peça",23.19,115.95,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},136.09,null,"COBRE","Eduardo",null,23.186666666666667]
[null,null,1026,"M.03.230","TAMPÃO DE COBRE OU BRONZE DE 54MM",3,"Peça",34.82,104.46000000000001,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},122.6,null,"COBRE","Eduardo",null,34.823333333333331]
[null,null,1027,"M.03.231","TAMPÃO DE COBRE OU BRONZE DE 66MM",1,"Peça",88.72,88.72,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},104.13,null,"COBRE","Eduardo",null,88.716666666666683]
[null,null,1028,"M.03.232","TÊ DE BRONZE COM ROSCA FÊMEA CENTRAL DE 22MM X ½\"",2,"Peça",25.31,50.62,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},59.41,null,"COBRE","Eduardo",null,25.313333333333333]
[null,null,1029,"M.03.233","TÊ DE COBRE OU BRONZE DE 15MM",4,"Peça",7.07,28.28,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},33.19,null,"COBRE","Eduardo",null,7.07]
[null,null,1030,"M.03.234","TÊ DE COBRE OU BRONZE DE 22MM",10,"Peça",15.07,150.69999999999999,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},176.88,null,"COBRE","Eduardo",null,15.07]
[null,null,1031,"M.03.235","TÊ DE COBRE OU BRONZE DE 28MM",8,"Peça",24.79,198.32,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},232.77,null,"COBRE","Eduardo",null,24.79]
[null,null,1032,"M.03.236","TÊ DE COBRE OU BRONZE DE 54MM",5,"Peça",144.29,721.44999999999993,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},846.77,null,"COBRE","Eduardo",null,144.29]
[null,null,1033,"M.03.237","TÊ DUPLA CURVA DE BRONZE (MISTURADOR) DE ¾\" X 22MM X ¾\" SEM ANEL",8,"Peça",74.81,598.48,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},702.44,null,"COBRE","Eduardo",null,74.81]
[null,null,1034,"M.03.238","UNIÃO DE COBRE OU BRONZE DE 15MM",5,"Peça",26.63,133.15,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},156.28,null,"COBRE","Eduardo",null,26.633333333333336]
[null,null,1035,"M.03.239","UNIÃO DE COBRE OU BRONZE DE 22MM",153,"Peça",54.7,8369.1,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},9822.81,null,"COBRE","Eduardo",null,54.70333333333334]
[null,null,1036,"M.03.240","UNIÃO DE COBRE OU BRONZE DE 28MM",10,"Peça",66.56,665.6,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},781.21,null,"COBRE","Eduardo",null,66.563333333333333]
[null,null,1037,"M.03.241","UNIÃO DE COBRE OU BRONZE DE 35MM",5,"Peça",128.78,643.9,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},755.75,null,"COBRE","Eduardo",null,128.78333333333333]
[null,null,1038,"M.03.242","UNIÃO DE COBRE OU BRONZE DE 42MM",5,"Peça",169.56,847.8,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},995.06,null,"COBRE","Eduardo",null,169.55666666666664]
[null,null,1039,"M.03.243","UNIÃO DE COBRE OU BRONZE DE 54MM",5,"Peça",205.74,1028.7,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},1207.3900000000001,null,"COBRE","Eduardo",null,205.73666666666668]
[null,null,1040,"M.03.244","UNIÃO DE COBRE OU BRONZE DE 66MM",2,"Peça",224.19,448.38,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},526.26,null,"COBRE","Eduardo",null,224.18666666666664]
[null,null,1041,"M.03.245","UNIÃO DE COBRE OU BRONZE DE 79MM",8,"Peça",290.19,2321.52,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},2724.77,null,"COBRE","Eduardo",null,290.19]
[null,null,1042,"M.03.246","UNIÃO DE COBRE OU BRONZE DE 104MM",1,"Peça",539.82000000000005,539.82000000000005,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},633.59,null,"COBRE","Eduardo",null,539.81666666666672]
[null,null,1043,"M.03.247","ADESIVO ESPECIAL PVC/CPVC",30,"Tubo",137.76,4132.7999999999993,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},4850.67,null,"CPVC COM","Marcelo",null,137.76333333333335]
[null,null,1044,"M.03.248","BUCHA DE REDUÇÃO CPVC 28MM X 22MM",30,"Peça",4.68,140.39999999999998,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},164.79,null,"CPVC COM","Marcelo",null,4.68]
[null,null,1045,"M.03.249","BUCHA DE REDUÇÃO CPVC 35MM X 22MM",10,"Peça",14.12,141.19999999999999,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},165.73,null,"CPVC COM","Marcelo",null,14.123333333333335]
[null,null,1046,"M.03.250","BUCHA DE REDUÇÃO CPVC 35MM X 28MM",25,"Peça",20.59,514.75,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},604.16,null,"CPVC COM","Marcelo",null,20.593333333333334]
[null,null,1047,"M.03.251","BUCHA DE REDUÇÃO CPVC 42MM X 35MM",20,"Peça",28.79,575.79999999999995,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},675.82,null,"CPVC COM","Marcelo",null,28.793333333333333]
[null,null,1048,"M.03.252","BUCHA DE REDUÇÃO CPVC 54MM X 28MM",5,"Peça",39.299999999999997,196.5,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},230.63,null,"CPVC COM","Marcelo",null,39.300000000000004]
[null,null,1049,"M.03.253","BUCHA DE REDUÇÃO CPVC 54MM X 42MM",25,"Peça",29.18,729.5,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},856.21,null,"CPVC COM","Marcelo",null,29.180000000000003]
[null,null,1050,"M.03.254","CONECTOR CPVC 22MM X ¾”",70,"Peça",19.62,1373.4,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},1611.96,null,"CPVC COM","Marcelo",null,19.62]
[null,null,1052,"M.03.255","CURVA DE TRANSPOSIÇÃO CPVC 15MM",1,"Peça",6.72,6.72,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},7.89,null,"CPVC COM","Marcelo",null,6.7166666666666659]
[null,null,1053,"M.03.256","CURVA DE TRANSPOSIÇÃO CPVC 22MM",70,"Peça",9.6999999999999993,679,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},796.94,null,"CPVC COM","Marcelo",null,9.7000000000000011]
[null,null,1054,"M.03.257","JOELHO CPVC 90º X 22MM",150,"Peça",3.87,580.5,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},681.33,null,"CPVC COM","Marcelo",null,3.8666666666666671]
[null,null,1055,"M.03.258","JOELHO CPVC 90º X 28MM",140,"Peça",8.39,1174.6000000000001,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},1378.63,null,"CPVC COM","Marcelo",null,8.3866666666666649]
[null,null,1056,"M.03.259","JOELHO CPVC 90º X 35MM",30,"Peça",16.63,498.9,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},585.55999999999995,null,"CPVC COM","Marcelo",null,16.63]
[null,null,1057,"M.03.260","JOELHO CPVC 90º X 42MM",20,"Peça",21.43,428.6,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},503.05,null,"CPVC COM","Marcelo",null,21.430000000000003]
[null,null,1058,"M.03.261","JOELHO CPVC 90º X 54MM",30,"Peça",48.57,1457.1,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},1710.2,null,"CPVC COM","Marcelo",null,48.573333333333331]
[null,null,1059,"M.03.262","JOELHO DE TRANSIÇÃO CPVC 22MM X ½\"",70,"Peça",16.510000000000002,1155.7,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},1356.45,null,"CPVC COM","Marcelo",null,16.513333333333332]
[null,null,1060,"M.03.263","JOELHO DE TRANSIÇÃO CPVC 22MM X ¾\"",30,"Peça",22.69,680.7,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},798.94,null,"CPVC COM","Marcelo",null,22.693333333333332]
[null,null,1061,"M.03.264","LUVA CPVC 22MM",70,"Peça",2.25,157.5,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},184.86,null,"CPVC COM","Marcelo",null,2.2533333333333334]
[null,null,1062,"M.03.265","LUVA CPVC 28MM",30,"Peça",4.66,139.80000000000001,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},164.08,null,"CPVC COM","Marcelo",null,4.6633333333333331]
[null,null,1063,"M.03.266","LUVA CPVC 35MM",30,"Peça",10.77,323.09999999999997,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},379.22,null,"CPVC COM","Marcelo",null,10.770000000000001]
[null,null,1064,"M.03.267","LUVA CPVC 42MM",40,"Peça",14.26,570.4,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},669.48,null,"CPVC COM","Marcelo",null,14.26]
[null,null,1065,"M.03.268","LUVA CPVC 54MM",50,"Peça",26.56,1328,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},1558.67,null,"CPVC COM","Marcelo",null,26.563333333333333]
[null,null,1066,"M.03.269","LUVA CPVC DE TRANSIÇÃO 22MM X ½\" ",40,"Peça",12.38,495.20000000000005,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},581.22,null,"CPVC COM","Marcelo",null,12.38]
[null,null,1067,"M.03.270","LUVA CPVC DE TRANSIÇÃO 22MM X ¾”",100,"Peça",14.61,1461,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},1714.78,null,"CPVC COM","Marcelo",null,14.61]
[null,null,1068,"M.03.271","TÊ CPVC 22MM",40,"Peça",4.41,176.4,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},207.04,null,"CPVC COM","Marcelo",null,4.41]
[null,null,1069,"M.03.272","TÊ CPVC 28MM",30,"Peça",7.93,237.89999999999998,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},279.22000000000003,null,"CPVC COM","Marcelo",null,7.9300000000000006]
[null,null,1070,"M.03.273","TÊ CPVC 35MM",20,"Peça",26.93,538.6,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},632.15,null,"CPVC COM","Marcelo",null,26.929999999999996]
[null,null,1071,"M.03.274","TÊ CPVC 54MM",40,"Peça",56.9,2276,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},2671.34,null,"CPVC COM","Marcelo",null,56.896666666666668]
[null,null,1072,"M.03.275","TÊ MISTURADOR CPVC 22MM",40,"Peça",18.239999999999998,729.59999999999991,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},856.33,null,"CPVC COM","Marcelo",null,18.243333333333332]
[null,null,1073,"M.03.276","TÊ REDUÇÃO CPVC 28MM X 22MM",40,"Peça",7.13,285.2,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},334.74,null,"CPVC COM","Marcelo",null,7.13]
[null,null,1074,"M.03.277","UNIÃO CPVC 22MM",20,"Peça",13.95,279,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},327.45999999999998,null,"CPVC COM","Marcelo",null,13.953333333333335]
[null,null,1075,"M.03.278","UNIÃO CPVC 28MM",30,"Peça",17.79,533.69999999999993,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},626.4,null,"CPVC COM","Marcelo",null,17.793333333333333]
[null,null,1076,"M.03.279","UNIÃO CPVC 35MM",20,"Peça",27.2,544,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},638.49,null,"CPVC COM","Marcelo",null,27.196666666666669]
[null,null,1077,"M.03.280","UNIÃO CPVC 42MM",4,"Peça",44,176,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},206.57,null,"CPVC COM","Marcelo",null,43.99666666666667]
[null,null,1078,"M.03.281","UNIÃO CPVC 54MM",2,"Peça",103.25,{"$f":"F1164*H1164","v":206.5},{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},{"$f":"ROUND(I1164*(1+J1164),2)","v":242.37},null,"CPVC COM","Marcelo",null,103.25]
[null,null,1079,"M.03.282","ANEL DE BORRACHA DN 40",300,"Peça",1.33,399,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},468.31,null,"ESGOTO","Marcelo",null,1.33]
[null,null,1080,"M.03.283","ANEL DE BORRACHA DN 50",1000,"Peça",1.1200000000000001,1120,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},1314.54,null,"ESGOTO","Marcelo",null,1.1233333333333333]
[null,null,1081,"M.03.284","ANEL DE BORRACHA DN 75",2500,"Peça",1.66,4150,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},4870.8599999999997,null,"ESGOTO","Marcelo",null,1.66]
[null,null,1082,"M.03.285","ANEL DE BORRACHA DN 100",2000,"Peça",2.2400000000000002,4480,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},5258.18,null,"ESGOTO","Marcelo",null,2.2399999999999998]
[null,null,1083,"M.03.286","ANEL DE BORRACHA DN 150",100,"Peça",11.05,1105,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},1296.94,null,"ESGOTO","Marcelo",null,11.049999999999999]
[null,null,1084,"M.03.287","ANEL DE BORRACHA DN 200",50,"Peça",17.55,877.5,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},1029.92,null,"ESGOTO","Marcelo",null,17.546666666666667]
[null,null,1085,"M.03.288","ANEL DE BORRACHA JERI PARA CONEXÕES COLETOR ESGOTO DN 250",40,"Peça",37.18,1487.2,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},1745.53,null,"ESGOTO","Marcelo",null,37.18]
[null,null,1086,"M.03.289","ANEL DE BORRACHA JERI PARA CONEXÕES COLETOR ESGOTO DN 300",40,"Peça",54.44,2177.6,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},2555.85,null,"ESGOTO","Marcelo",null,54.443333333333328]
[null,null,1087,"M.03.290","ANEL DE BORRACHA JERI PARA CONEXÕES COLETOR ESGOTO DN 400",40,"Peça",141.05000000000001,5642,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},6622.02,null,"ESGOTO","Marcelo",null,141.05333333333331]
[null,null,1088,"M.03.291","CAP PVC ESGOTO DN 50",40,"Peça",3.96,158.4,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},185.91,null,"ESGOTO","Marcelo",null,3.9600000000000004]
[null,null,1089,"M.03.292","CAP PVC ESGOTO DN 75 - SÉRIE REFORÇADA",50,"Peça",14.93,746.5,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},876.17,null,"ESGOTO","Marcelo",null,14.926666666666668]
[null,null,1090,"M.03.293","CAP PVC ESGOTO DN 100 - SÉRIE REFORÇADA",30,"Peça",16.350000000000001,490.50000000000006,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},575.70000000000005,null,"ESGOTO","Marcelo",null,16.346666666666668]
[null,null,1091,"M.03.294","CAP PVC ESGOTO DN 150 - SÉRIE REFORÇADA",10,"Peça",63.2,632,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},741.78,null,"ESGOTO","Marcelo",null,63.20333333333334]
[null,null,1092,"M.03.295","CAP PVC ESGOTO DN 200",10,"Peça",143.58000000000001,1435.8000000000002,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},1685.2,null,"ESGOTO","Marcelo",null,143.58333333333334]
[null,null,1093,"M.03.296","CURVA PVC ESGOTO 87º30' X DN 75 - SÉRIE REFORÇADA",150,"Peça",26.58,3986.9999999999995,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},4679.54,null,"ESGOTO","Marcelo",null,26.580000000000002]
[null,null,1094,"M.03.297","CURVA PVC ESGOTO 87º30' X DN 100 - SÉRIE REFORÇADA",30,"Peça",30.17,905.1,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},1062.32,null,"ESGOTO","Marcelo",null,30.173333333333332]
[null,null,1095,"M.03.298","CURVA PVC ESGOTO 87º30' X DN 150 - SÉRIE REFORÇADA",10,"Peça",95.72,957.2,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},1123.47,null,"ESGOTO","Marcelo",null,95.716666666666654]
[null,null,1096,"M.03.299","CURVA LONGA PVC ESGOTO 45º X DN 100",30,"Peça",46.41,1392.3,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},1634.14,null,"ESGOTO","Marcelo",null,46.413333333333334]
[null,null,1097,"M.03.300","CURVA LONGA PVC ESGOTO 45º X DN 200",10,"Peça",361.74,3617.4,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},4245.74,null,"ESGOTO","Marcelo",null,361.74]
[null,null,1098,"M.03.301","CURVA LONGA PVC ESGOTO 90º X DN 40",120,"Peça",10.29,1234.8,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},1449.28,null,"ESGOTO","Marcelo",null,10.290000000000001]
[null,null,1099,"M.03.302","CURVA LONGA PVC ESGOTO 90º X DN 50",30,"Peça",17.79,533.69999999999993,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},626.4,null,"ESGOTO","Marcelo",null,17.793333333333333]
[null,null,1100,"M.03.303","CURVA LONGA PVC ESGOTO 90º X DN 75",30,"Peça",43.04,1291.2,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},1515.48,null,"ESGOTO","Marcelo",null,43.036666666666669]
[null,null,1101,"M.03.304","CURVA LONGA PVC ESGOTO 90º X DN 100",80,"Peça",49.14,3931.2,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},4614.05,null,"ESGOTO","Marcelo",null,49.143333333333338]
[null,null,1102,"M.03.305","CURVA LONGA PVC ESGOTO 90º X DN 150",10,"Peça",178.85,1788.5,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},2099.16,null,"ESGOTO","Marcelo",null,178.84666666666666]
[null,null,1103,"M.03.306","CURVA LONGA PVC ESGOTO 90º X DN 200",10,"Peça",405.46,4054.6,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},4758.88,null,"ESGOTO","Marcelo",null,405.46333333333331]
[null,null,1104,"M.03.307","JOELHO PVC ESGOTO 45º X DN 40",700,"Peça",3.91,2737,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},3212.42,null,"ESGOTO","Marcelo",null,3.91]
[null,null,1105,"M.03.308","JOELHO PVC ESGOTO 45º X DN 50",400,"Peça",4.0599999999999996,1623.9999999999998,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},1906.09,null,"ESGOTO","Marcelo",null,4.0566666666666666]
[null,null,1106,"M.03.309","JOELHO PVC ESGOTO 45º X DN 75 - SÉRIE REFORÇADA",600,"Peça",17.21,10326,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},12119.63,null,"ESGOTO","Marcelo",null,17.213333333333335]
[null,null,1107,"M.03.310","JOELHO PVC ESGOTO 45º X DN 100 - SÉRIE REFORÇADA",600,"Peça",47.62,28572,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},33534.959999999999,null,"ESGOTO","Marcelo",null,47.623333333333335]
[null,null,1108,"M.03.311","JOELHO PVC ESGOTO 45º X DN 150 - SÉRIE REFORÇADA",50,"Peça",81.02,4051,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},4754.66,null,"ESGOTO","Marcelo",null,81.023333333333326]
[null,null,1109,"M.03.312","JOELHO PVC ESGOTO 90º X DN 40",400,"Peça",1.54,616,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},723,null,"ESGOTO","Marcelo",null,1.54]
[null,null,1110,"M.03.313","JOELHO PVC ESGOTO 90º X DN 40 COM ANEL",300,"Peça",7.28,2184,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},2563.36,null,"ESGOTO","Marcelo",null,7.2833333333333323]
[null,null,1111,"M.03.314","JOELHO PVC ESGOTO 90º X DN 50",300,"Peça",2.12,636,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},746.47,null,"ESGOTO","Marcelo",null,2.1233333333333335]
[null,null,1112,"M.03.315","JOELHO PVC ESGOTO 90º X DN 75 - SÉRIE REFORÇADA",350,"Peça",17.87,6254.5,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},7340.91,null,"ESGOTO","Marcelo",null,17.873333333333335]
[null,null,1113,"M.03.316","JOELHO PVC ESGOTO 90º X DN 100 - SÉRIE REFORÇADA",400,"Peça",24.82,9928,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},11652.49,null,"ESGOTO","Marcelo",null,24.816666666666666]
[null,null,1114,"M.03.317","JOELHO PVC ESGOTO 90º X DN 150 - SÉRIE REFORÇADA",50,"Peça",113.11,5655.5,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},6637.86,null,"ESGOTO","Marcelo",null,113.10666666666667]
[null,null,1115,"M.03.318","JOELHO PVC ESGOTO 90º X DN 200",20,"Peça",239.83,4796.6000000000004,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},5629.77,null,"ESGOTO","Marcelo",null,239.83333333333334]
[null,null,1116,"M.03.319","JUNÇÃO SIMPLES PVC ESGOTO DN 40 X 40",70,"Peça",4.9000000000000004,343,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},402.58,null,"ESGOTO","Marcelo",null,4.9033333333333333]
[null,null,1117,"M.03.320","JUNÇÃO SIMPLES PVC ESGOTO DN 50 X 50",40,"Peça",7.99,319.60000000000002,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},375.11,null,"ESGOTO","Marcelo",null,7.9933333333333332]
[null,null,1118,"M.03.321","JUNÇÃO SIMPLES PVC ESGOTO DN 75 X 75 - SÉRIE REFORÇADA",90,"Peça",37.450000000000003,3370.5000000000005,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},3955.96,null,"ESGOTO","Marcelo",null,37.446666666666665]
[null,null,1119,"M.03.322","JUNÇÃO SIMPLES PVC ESGOTO DN 100 X 75 - SÉRIE REFORÇADA",170,"Peça",56.28,9567.6,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},11229.49,null,"ESGOTO","Marcelo",null,56.28]
[null,null,1120,"M.03.323","JUNÇÃO SIMPLES PVC ESGOTO DN 100 X 100 - SÉRIE REFORÇADA",300,"Peça",55.24,16572,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},19450.560000000001,null,"ESGOTO","Marcelo",null,55.24]
[null,null,1121,"M.03.324","JUNÇÃO SIMPLES PVC ESGOTO DN 150 X 100 - SÉRIE REFORÇADA",50,"Peça",153.78,7689,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},9024.58,null,"ESGOTO","Marcelo",null,153.78333333333333]
[null,null,1122,"M.03.325","JUNÇÃO SIMPLES PVC ESGOTO DN 150 X 150 - SÉRIE REFORÇADA",50,"Peça",175.43,8771.5,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},10295.11,null,"ESGOTO","Marcelo",null,175.42666666666665]
[null,null,1123,"M.03.326","LUVA DE CORRER PVC ESGOTO DN 40",100,"Peça",10.92,1092,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},1281.68,null,"ESGOTO","Marcelo",null,10.923333333333334]
[null,null,1124,"M.03.327","LUVA DE CORRER PVC ESGOTO DN 50",50,"Peça",14.06,703,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},825.11,null,"ESGOTO","Marcelo",null,14.056666666666667]
[null,null,1125,"M.03.328","LUVA DE CORRER PVC ESGOTO DN 75 - SÉRIE REFORÇADA",50,"Peça",18.440000000000001,922.00000000000011,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},1082.1500000000001,null,"ESGOTO","Marcelo",null,18.443333333333335]
[null,null,1126,"M.03.329","LUVA DE CORRER PVC ESGOTO DN 100 - SÉRIE REFORÇADA",70,"Peça",32.74,2291.8000000000002,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},2689.89,null,"ESGOTO","Marcelo",null,32.736666666666665]
[null,null,1127,"M.03.330","LUVA DE CORRER PVC ESGOTO DN 150 - SÉRIE REFORÇADA",30,"Peça",78.41,2352.2999999999997,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},2760.89,null,"ESGOTO","Marcelo",null,78.410000000000011]
[null,null,1128,"M.03.331","LUVA DE CORRER PVC ESGOTO DN 200",10,"Peça",67.5,675,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},792.25,null,"ESGOTO","Marcelo",null,67.50333333333333]
[null,null,1129,"M.03.332","LUVA PVC ESGOTO DN 40",300,"Peça",4.1399999999999997,1242,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},1457.74,null,"ESGOTO","Marcelo",null,4.1399999999999997]
[null,null,1130,"M.03.333","LUVA PVC ESGOTO DN 50",500,"Peça",4.32,2160,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},2535.19,null,"ESGOTO","Marcelo",null,4.3199999999999994]
[null,null,1131,"M.03.334","LUVA PVC ESGOTO DN 75 - SÉRIE REFORÇADA",800,"Peça",12.25,9800,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},11502.26,null,"ESGOTO","Marcelo",null,12.25]
[null,null,1132,"M.03.335","LUVA PVC ESGOTO DN 100 - SÉRIE REFORÇADA",1000,"Peça",14.93,14930,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},17523.34,null,"ESGOTO","Marcelo",null,14.926666666666668]
[null,null,1133,"M.03.336","LUVA PVC ESGOTO DN 150 - SÉRIE REFORÇADA",70,"Peça",33.4,2338,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},2744.11,null,"ESGOTO","Marcelo",null,33.396666666666668]
[null,null,1134,"M.03.337","LUVA PVC ESGOTO DN 200",30,"Peça",44.49,1334.7,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},1566.54,null,"ESGOTO","Marcelo",null,44.493333333333332]
[null,null,1135,"M.03.338","PASTA LUBRIFICANTE PARA TUBOS E CONEXÕES - 1000 G",50,"Bisnaga",52.16,2608,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},3061.01,null,"ESGOTO","Marcelo",null,52.156666666666666]
[null,null,1136,"M.03.339","REDUÇÃO EXCÊNTRICA PVC ESGOTO DN 75 X 50",100,"Peça",6.76,676,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},793.42,null,"ESGOTO","Marcelo",null,6.7600000000000007]
[null,null,1137,"M.03.340","REDUÇÃO EXCÊNTRICA PVC ESGOTO DN 100 X 50",40,"Peça",10.18,407.2,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},477.93,null,"ESGOTO","Marcelo",null,10.176666666666668]
[null,null,1138,"M.03.341","REDUÇÃO EXCÊNTRICA PVC ESGOTO DN 100 X 75 - SÉRIE REFORÇADA",200,"Peça",21.86,4372,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},5131.42,null,"ESGOTO","Marcelo",null,21.86]
[null,null,1139,"M.03.342","REDUÇÃO EXCÊNTRICA PVC ESGOTO DN 150 X 100 - SÉRIE REFORÇADA",30,"Peça",61.31,1839.3000000000002,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},2158.79,null,"ESGOTO","Marcelo",null,61.306666666666672]
[null,null,1140,"M.03.343","REDUÇÃO EXCÊNTRICA PVC ESGOTO DN 200 X 150",30,"Peça",85.75,2572.5,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},3019.34,null,"ESGOTO","Marcelo",null,85.75]
[null,null,1141,"M.03.344","TÊ DE REDUÇÃO PVC ESGOTO DN 75 X 50",30,"Peça",14.38,431.40000000000003,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},506.33,null,"ESGOTO","Marcelo",null,14.376666666666667]
[null,null,1142,"M.03.345","TÊ DE REDUÇÃO PVC ESGOTO DN 100 X 50",30,"Peça",11.97,{"$f":"F1228*H1228","v":359.1},{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},{"$f":"ROUND(I1228*(1+J1228),2)","v":421.48},null,"ESGOTO","Marcelo",null,11.973333333333334]
[null,null,1143,"M.03.346","TÊ DE REDUÇÃO PVC ESGOTO DN 100 X 75 - SÉRIE REFORÇADA",100,"Peça",52.67,5267,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},6181.88,null,"ESGOTO","Marcelo",null,52.666666666666664]
[null,null,1144,"M.03.347","TÊ DE REDUÇÃO PVC ESGOTO DN 150 X 100 - SÉRIE REFORÇADA",10,"Peça",86.94,869.4,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},1020.41,null,"ESGOTO","Marcelo",null,86.943333333333328]
[null,null,1145,"M.03.348","TÊ PVC ESGOTO DN 40",30,"Peça",4.43,132.89999999999998,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},155.97999999999999,null,"ESGOTO","Marcelo",null,4.4333333333333327]
[null,null,1146,"M.03.349","TÊ PVC ESGOTO DN 50",50,"Peça",5.7,285,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},334.5,null,"ESGOTO","Marcelo",null,5.6966666666666663]
[null,null,1147,"M.03.350","TÊ PVC ESGOTO DN 75",100,"Peça",14.26,1426,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},1673.7,null,"ESGOTO","Marcelo",null,14.263333333333334]
[null,null,1148,"M.03.351","TÊ PVC ESGOTO DN 100 - SÉRIE REFORÇADA",50,"Peça",43.21,2160.5,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},2535.7800000000002,null,"ESGOTO","Marcelo",null,43.213333333333338]
[null,null,1149,"M.03.352","TÊ PVC ESGOTO DN 150 - SÉRIE REFORÇADA",10,"Peça",101.35,1013.5,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},1189.54,null,"ESGOTO","Marcelo",null,101.34666666666668]
[null,null,1150,"M.03.353","TÊ PVC ESGOTO DN 200",10,"Peça",277.5,2775,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},3257.02,null,"ESGOTO","Marcelo",null,277.49666666666667]
[null,null,1151,"M.03.354","TERMINAL DE VENTILAÇÃO PVC ESGOTO DN 50",20,"Peça",12.79,255.79999999999998,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},300.23,null,"ESGOTO","Marcelo",null,12.793333333333331]
[null,null,1152,"M.03.355","TERMINAL DE VENTILAÇÃO PVC ESGOTO DN 75",70,"Peça",18.670000000000002,1306.9000000000001,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},1533.91,null,"ESGOTO","Marcelo",null,18.666666666666664]
[null,null,1153,"M.03.356","TERMINAL DE VENTILAÇÃO PVC ESGOTO DN 100",20,"Peça",25.3,506,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},593.89,null,"ESGOTO","Marcelo",null,25.303333333333331]
[null,null,1154,"M.03.357","ADAPTADOR PVC SOLDÁVEL 20MM X ½\"",20,"Peça",1.31,26.200000000000003,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},30.75,null,"ESGOTO","Marcelo",null,1.31]
[null,null,1155,"M.03.358","ADAPTADOR PVC SOLDÁVEL 25MM X ¾\"",900,"Peça",1.37,1233,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},1447.17,null,"ESGOTO","Marcelo",null,1.3666666666666665]
[null,null,1156,"M.03.359","ADAPTADOR PVC SOLDÁVEL 32MM X 1\"",250,"Peça",2.38,595,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},698.35,null,"ESGOTO","Marcelo",null,2.3800000000000003]
[null,null,1157,"M.03.360","ADAPTADOR PVC SOLDÁVEL 40MM X 1¼\"",250,"Peça",5.47,1367.5,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},1605.03,null,"ESGOTO","Marcelo",null,5.47]
[null,null,1158,"M.03.361","ADAPTADOR PVC SOLDÁVEL 50MM X 1¼\"",50,"Peça",8.92,446,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},523.47,null,"ESGOTO","Marcelo",null,8.92]
[null,null,1159,"M.03.362","ADAPTADOR PVC SOLDÁVEL 50MM X 1½\"",200,"Peça",8.92,1784,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},2093.88,null,"ESGOTO","Marcelo",null,8.92]
[null,null,1160,"M.03.363","ADAPTADOR PVC SOLDÁVEL 60MM X 2\"",200,"Peça",15.46,3092,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},3629.08,null,"ESGOTO","Marcelo",null,15.463333333333333]
[null,null,1161,"M.03.364","ADAPTADOR PVC SOLDÁVEL 75MM X 2½\"",40,"Peça",24.59,983.6,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},1154.45,null,"ESGOTO","Marcelo",null,24.593333333333334]
[null,null,1162,"M.03.365","ADAPTADOR PVC SOLDÁVEL 85MM X 3\"",25,"Peça",34.81,870.25,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},1021.41,null,"ESGOTO","Marcelo",null,34.806666666666665]
[null,null,1163,"M.03.366","ADAPTADOR PVC SOLDÁVEL 110MM X 4\"",50,"Peça",60.89,3044.5,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},3573.33,null,"ESGOTO","Marcelo",null,60.893333333333338]
[null,null,1164,"M.03.367","ADESIVO PLÁSTICO PARA TUBO SOLDÁVEL",200,"Frasco",59.14,11828,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},13882.52,null,"ESGOTO","Marcelo",null,59.143333333333338]
[null,null,1165,"M.03.368","BUCHA DE REDUÇÃO CURTA PVC SOLDÁVEL 25MM X 20MM",50,"Peça",0.76,38,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},44.6,null,"COM PVC","Marcelo",null,0.76000000000000012]
[null,null,1166,"M.03.369","BUCHA DE REDUÇÃO CURTA PVC SOLDÁVEL 32MM X 25MM",400,"Peça",1.59,636,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},746.47,null,"COM PVC","Marcelo",null,1.5899999999999999]
[null,null,1167,"M.03.370","BUCHA DE REDUÇÃO CURTA PVC SOLDÁVEL 40MM X 32MM",150,"Peça",4.37,655.5,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},769.36,null,"COM PVC","Marcelo",null,4.3666666666666663]
[null,null,1168,"M.03.371","BUCHA DE REDUÇÃO CURTA PVC SOLDÁVEL 50MM X 40MM",100,"Peça",5.79,579,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},679.57,null,"COM PVC","Marcelo",null,5.79]
[null,null,1169,"M.03.372","BUCHA DE REDUÇÃO CURTA PVC SOLDÁVEL 60MM X 50MM",100,"Peça",10.119999999999999,1011.9999999999999,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},1187.78,null,"COM PVC","Marcelo",null,10.123333333333333]
[null,null,1170,"M.03.373","BUCHA DE REDUÇÃO CURTA PVC SOLDÁVEL 75MM X 60MM",30,"Peça",24.12,723.6,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},849.29,null,"COM PVC","Marcelo",null,24.12]
[null,null,1171,"M.03.374","BUCHA DE REDUÇÃO CURTA PVC SOLDÁVEL 85MM X 75MM",20,"Peça",21.12,422.40000000000003,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},495.77,null,"COM PVC","Marcelo",null,21.116666666666664]
[null,null,1172,"M.03.375","BUCHA DE REDUÇÃO CURTA PVC SOLDÁVEL 110MM X 85MM",10,"Peça",87.36,873.6,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},1025.3399999999999,null,"COM PVC","Marcelo",null,87.36333333333333]
[null,null,1173,"M.03.376","BUCHA DE REDUÇÃO LONGA PVC SOLDÁVEL 40MM X 25MM",100,"Peça",7.54,754,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},884.97,null,"COM PVC","Marcelo",null,7.5399999999999991]
[null,null,1174,"M.03.377","BUCHA DE REDUÇÃO LONGA PVC SOLDÁVEL 50MM X 25MM",100,"Peça",8.17,817,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},958.91,null,"COM PVC","Marcelo",null,8.1666666666666661]
[null,null,1175,"M.03.378","BUCHA DE REDUÇÃO LONGA PVC SOLDÁVEL 50MM X 32MM",70,"Peça",8.94,625.79999999999995,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},734.5,null,"COM PVC","Marcelo",null,8.9433333333333334]
[null,null,1176,"M.03.379","BUCHA DE REDUÇÃO LONGA PVC SOLDÁVEL 60MM X 40MM",100,"Peça",14.6,1460,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},1713.6,null,"COM PVC","Marcelo",null,14.596666666666669]
[null,null,1177,"M.03.380","BUCHA DE REDUÇÃO LONGA PVC SOLDÁVEL 85MM X 60MM",20,"Peça",24.97,499.4,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},586.15,null,"COM PVC","Marcelo",null,24.966666666666669]
[null,null,1178,"M.03.381","BUCHA DE REDUÇÃO LONGA PVC SOLDÁVEL 110MM X 75MM",20,"Peça",60.07,1201.4000000000001,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},1410.08,null,"COM PVC","Marcelo",null,60.069999999999993]
[null,null,1179,"M.03.382","CAP PVC SOLDÁVEL 20MM",10,"Peça",1.82,18.2,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},21.36,null,"COM PVC","Marcelo",null,1.8233333333333335]
[null,null,1180,"M.03.383","CAP PVC SOLDÁVEL 25MM",300,"Peça",1.96,588,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},690.14,null,"COM PVC","Marcelo",null,1.9566666666666668]
[null,null,1181,"M.03.384","CAP PVC SOLDÁVEL 32MM",80,"Peça",2.6,208,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},244.13,null,"COM PVC","Marcelo",null,2.5966666666666671]
[null,null,1182,"M.03.385","CAP PVC SOLDÁVEL 40MM",60,"Peça",4.79,287.39999999999998,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},337.32,null,"COM PVC","Marcelo",null,4.7866666666666662]
[null,null,1183,"M.03.386","CAP PVC SOLDÁVEL 50MM",30,"Peça",8.73,261.90000000000003,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},307.39,null,"COM PVC","Marcelo",null,8.73]
[null,null,1184,"M.03.387","CAP PVC SOLDÁVEL 60MM",30,"Peça",14.42,432.6,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},507.74,null,"COM PVC","Marcelo",null,14.423333333333334]
[null,null,1185,"M.03.388","CAP PVC SOLDÁVEL 75MM",10,"Peça",23.03,230.3,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},270.3,null,"COM PVC","Marcelo",null,23.026666666666667]
[null,null,1186,"M.03.389","CAP PVC SOLDÁVEL 85MM",10,"Peça",50.45,504.5,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},592.13,null,"COM PVC","Marcelo",null,50.449999999999996]
[null,null,1187,"M.03.390","CAP PVC SOLDÁVEL 110MM",10,"Peça",80.290000000000006,802.90000000000009,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},942.36,null,"COM PVC","Marcelo",null,80.290000000000006]
[null,null,1188,"M.03.391","CURVA DE TRANSPOSIÇÃO PVC SOLDÁVEL 25MM",300,"Peça",9.4,2820,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},3309.83,null,"COM PVC","Marcelo",null,9.3966666666666665]
[null,null,1189,"M.03.392","FITA VEDA ROSCA 18MM X 50M",1200,"Rolo",13.01,15612,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},18323.8,null,"COM PVC","Marcelo",null,13.01]
[null,null,1190,"M.03.393","JOELHO PVC SOLDÁVEL 45º X 20MM",20,"Peça",1.38,27.599999999999998,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},32.39,null,"COM PVC","Marcelo",null,1.3833333333333335]
[null,null,1191,"M.03.394","JOELHO PVC SOLDÁVEL 45º X 25MM",1000,"Peça",1.74,1740,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},2042.24,null,"COM PVC","Marcelo",null,1.7433333333333334]
[null,null,1192,"M.03.395","JOELHO PVC SOLDÁVEL 45º X 32MM",400,"Peça",4.25,1700,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},1995.29,null,"COM PVC","Marcelo",null,4.253333333333333]
[null,null,1193,"M.03.396","JOELHO PVC SOLDÁVEL 45º X 40MM",200,"Peça",7.21,1442,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},1692.48,null,"COM PVC","Marcelo",null,7.21]
[null,null,1194,"M.03.397","JOELHO PVC SOLDÁVEL 45º X 50MM",250,"Peça",11.08,2770,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},3251.15,null,"COM PVC","Marcelo",null,11.079999999999998]
[null,null,1195,"M.03.398","JOELHO PVC SOLDÁVEL 45º X 60MM",100,"Peça",29.67,2967,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},3482.37,null,"COM PVC","Marcelo",null,29.666666666666668]
[null,null,1196,"M.03.399","JOELHO PVC SOLDÁVEL 45º X 75MM",25,"Peça",74.98,1874.5,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},2200.1,null,"COM PVC","Marcelo",null,74.98]
[null,null,1197,"M.03.400","JOELHO PVC SOLDÁVEL 45º X 85MM",10,"Peça",90.58,905.8,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},1063.1400000000001,null,"COM PVC","Marcelo",null,90.58]
[null,null,1198,"M.03.401","JOELHO PVC SOLDÁVEL 45º X 110MM",30,"Peça",226.55,6796.5,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},7977.05,null,"COM PVC","Marcelo",null,226.55333333333331]
[null,null,1199,"M.03.402","JOELHO PVC SOLDÁVEL 90º X 20MM",20,"Peça",0.89,17.8,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},20.89,null,"COM PVC","Marcelo",null,0.8933333333333332]
[null,null,1200,"M.03.403","JOELHO PVC SOLDÁVEL 90º X 25MM",2500,"Peça",0.94,2350,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},2758.2,null,"COM PVC","Marcelo",null,0.94]
[null,null,1201,"M.03.404","JOELHO PVC SOLDÁVEL 90º X 32MM",350,"Peça",2.3199999999999998,812,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},953.04,null,"COM PVC","Marcelo",null,2.3166666666666669]
[null,null,1202,"M.03.405","JOELHO PVC SOLDÁVEL 90º X 40MM",150,"Peça",6.06,908.99999999999989,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},1066.8900000000001,null,"COM PVC","Marcelo",null,6.0633333333333335]
[null,null,1203,"M.03.406","JOELHO PVC SOLDÁVEL 90º X 50MM",150,"Peça",7.12,1068,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},1253.51,null,"COM PVC","Marcelo",null,7.123333333333334]
[null,null,1204,"M.03.407","JOELHO PVC SOLDÁVEL 90º X 60MM",150,"Peça",26.7,4005,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},4700.67,null,"COM PVC","Marcelo",null,26.7]
[null,null,1205,"M.03.408","JOELHO PVC SOLDÁVEL 90º X 75MM",50,"Peça",72.08,3604,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},4230.01,null,"COM PVC","Marcelo",null,72.076666666666668]
[null,null,1206,"M.03.409","JOELHO PVC SOLDÁVEL 90º X 85MM",10,"Peça",96.79,{"$f":"F1292*H1292","v":967.90000000000009},{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},{"$f":"ROUND(I1292*(1+J1292),2)","v":1136.02},null,"COM PVC","Marcelo",null,96.79]
[null,null,1207,"M.03.410","JOELHO PVC SOLDÁVEL 90º X 110MM",30,"Peça",191.72,5751.6,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},6750.65,null,"COM PVC","Marcelo",null,191.72333333333333]
[null,null,1208,"M.03.411","JOELHO PVC SOLDÁVEL COM BUCHA DE LATÃO 20MM X ½\"",20,"Peça",6.15,123,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},144.37,null,"COM PVC","Marcelo",null,6.1499999999999995]
[null,null,1209,"M.03.412","JOELHO PVC SOLDÁVEL COM BUCHA DE LATÃO 25MM X ½\"",700,"Peça",6.16,4312,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},5060.99,null,"COM PVC","Marcelo",null,6.1566666666666663]
[null,null,1210,"M.03.413","JOELHO PVC SOLDÁVEL COM BUCHA DE LATÃO 25MM X ¾\"",100,"Peça",8.7200000000000006,872.00000000000011,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},1023.47,null,"COM PVC","Marcelo",null,8.7166666666666668]
[null,null,1211,"M.03.414","JOELHO PVC SOLDÁVEL COM BUCHA DE LATÃO 32MM X ¾\"",20,"Peça",18.82,376.4,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},441.78,null,"COM PVC","Marcelo",null,18.82]
[null,null,1212,"M.03.415","LUVA DE CORRER PVC SOLDÁVEL 25MM",140,"Peça",11.54,1615.6,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},1896.23,null,"COM PVC","Marcelo",null,11.540000000000001]
[null,null,1213,"M.03.416","LUVA DE CORRER PVC SOLDÁVEL 32MM",80,"Peça",23.03,1842.4,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},2162.42,null,"COM PVC","Marcelo",null,23.03]
[null,null,1214,"M.03.417","LUVA DE CORRER PVC SOLDÁVEL 40MM",80,"Peça",34.270000000000003,2741.6000000000004,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},3217.82,null,"COM PVC","Marcelo",null,34.273333333333333]
[null,null,1215,"M.03.418","LUVA DE CORRER PVC SOLDÁVEL 50MM",30,"Peça",33.93,1017.9,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},1194.71,null,"COM PVC","Marcelo",null,33.93]
[null,null,1216,"M.03.419","LUVA DE CORRER PVC SOLDÁVEL 60MM",10,"Peça",47.09,470.90000000000003,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},552.70000000000005,null,"COM PVC","Marcelo",null,47.093333333333334]
[null,null,1217,"M.03.420","LUVA PVC SOLDÁVEL COM BUCHA DE LATÃO 20MM X ½\"",20,"Peça",6.02,120.39999999999999,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},141.31,null,"COM PVC","Marcelo",null,6.02]
[null,null,1218,"M.03.421","LUVA PVC SOLDÁVEL COM BUCHA DE LATÃO 25MM X ½\"",400,"Peça",5.89,2356,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},2765.24,null,"COM PVC","Marcelo",null,5.8866666666666667]
[null,null,1219,"M.03.422","LUVA PVC SOLDÁVEL COM BUCHA DE LATÃO 25MM X ¾\"",500,"Peça",14.26,7130,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},8368.48,null,"COM PVC","Marcelo",null,14.256666666666668]
[null,null,1220,"M.03.423","LUVA PVC SOLDÁVEL COM BUCHA DE LATÃO 32MM X 1\"",50,"Peça",29.01,1450.5,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},1702.45,null,"COM PVC","Marcelo",null,29.006666666666671]
[null,null,1221,"M.03.424","LUVA PVC SOLDÁVEL 20MM",20,"Peça",0.94,18.799999999999997,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},22.07,null,"COM PVC","Marcelo",null,0.93666666666666654]
[null,null,1222,"M.03.425","LUVA PVC SOLDÁVEL 25MM",500,"Peça",0.88,440,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},516.42999999999995,null,"COM PVC","Marcelo",null,0.88333333333333341]
[null,null,1223,"M.03.426","LUVA PVC SOLDÁVEL 32MM",200,"Peça",2.61,522,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},612.66999999999996,null,"COM PVC","Marcelo",null,2.6066666666666669]
[null,null,1224,"M.03.427","LUVA PVC SOLDÁVEL 40MM",80,"Peça",4.1500000000000004,332,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},389.67,null,"COM PVC","Marcelo",null,4.1500000000000004]
[null,null,1225,"M.03.428","LUVA PVC SOLDÁVEL 50MM",140,"Peça",5.85,819,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},961.26,null,"COM PVC","Marcelo",null,5.8533333333333326]
[null,null,1226,"M.03.429","LUVA PVC SOLDÁVEL 60MM",70,"Peça",15.42,1079.4000000000001,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},1266.8900000000001,null,"COM PVC","Marcelo",null,15.423333333333334]
[null,null,1227,"M.03.430","LUVA PVC SOLDÁVEL 75MM",60,"Peça",23.25,1395,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},1637.31,null,"COM PVC","Marcelo",null,23.25333333333333]
[null,null,1228,"M.03.431","LUVA PVC SOLDÁVEL 85MM",20,"Peça",45.78,915.6,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},1074.6400000000001,null,"COM PVC","Marcelo",null,45.776666666666664]
[null,null,1229,"M.03.432","LUVA PVC SOLDÁVEL 110MM",40,"Peça",95.71,3828.3999999999996,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},4493.3900000000003,null,"COM PVC","Marcelo",null,95.706666666666663]
[null,null,1230,"M.03.433","SOLUÇÃO LIMPADORA",300,"Frasco",50.92,15276,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},17929.439999999999,null,"COM PVC","Marcelo",null,50.923333333333325]
[null,null,1231,"M.03.434","TÊ PVC SOLDÁVEL COM BUCHA DE LATÃO 25MM X ½\"",50,"Peça",8.86,443,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},519.95000000000005,null,"COM PVC","Marcelo",null,8.8633333333333333]
[null,null,1232,"M.03.435","TÊ PVC SOLDÁVEL COM BUCHA DE LATÃO 25MM X ¾\"",4,"Peça",11.73,46.92,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},55.07,null,"COM PVC","Marcelo",null,11.729999999999999]
[null,null,1233,"M.03.436","TÊ DE REDUÇÃO PVC SOLDÁVEL 32MM X 25MM",200,"Peça",7.88,1576,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},1849.75,null,"COM PVC","Marcelo",null,7.8833333333333329]
[null,null,1234,"M.03.437","TÊ DE REDUÇÃO PVC SOLDÁVEL 40MM X 25MM",100,"Peça",10.92,1092,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},1281.68,null,"COM PVC","Marcelo",null,10.923333333333334]
[null,null,1235,"M.03.438","TÊ DE REDUÇÃO PVC SOLDÁVEL 40MM X 32MM",30,"Peça",10.38,311.40000000000003,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},365.49,null,"COM PVC","Marcelo",null,10.38]
[null,null,1236,"M.03.439","TÊ DE REDUÇÃO PVC SOLDÁVEL 50MM X 25MM",50,"Peça",11.62,581,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},681.92,null,"COM PVC","Marcelo",null,11.616666666666667]
[null,null,1237,"M.03.440","TÊ DE REDUÇÃO PVC SOLDÁVEL 50MM X 32MM",20,"Peça",15.51,310.2,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},364.08,null,"COM PVC","Marcelo",null,15.508000000000001]
[null,null,1238,"M.03.441","TÊ DE REDUÇÃO PVC SOLDÁVEL 50MM X 40MM",30,"Peça",17.21,516.30000000000007,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},605.98,null,"COM PVC","Marcelo",null,17.209999999999997]
[null,null,1239,"M.03.442","TÊ DE REDUÇÃO PVC SOLDÁVEL 60MM X 25MM",20,"Peça",24.8,496,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},582.16,null,"COM PVC","Marcelo",null,24.803333333333331]
[null,null,1240,"M.03.443","TÊ DE REDUÇÃO PVC SOLDÁVEL 75MM X 50MM",10,"Peça",46.55,465.5,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},546.36,null,"COM PVC","Marcelo",null,46.553333333333342]
[null,null,1241,"M.03.444","TÊ DE REDUÇÃO PVC SOLDÁVEL 75MM X 60MM",10,"Peça",109.88,1098.8,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},1289.6600000000001,null,"COM PVC","Marcelo",null,109.87666666666667]
[null,null,1242,"M.03.445","TÊ DE REDUÇÃO PVC SOLDÁVEL 110MM X 60MM",30,"Peça",179.85,5395.5,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},6332.7,null,"COM PVC","Marcelo",null,179.85000000000002]
[null,null,1243,"M.03.446","TÊ DE REDUÇÃO PVC SOLDÁVEL 110MM X 75MM",10,"Peça",226.59,2265.9,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},2659.49,null,"COM PVC","Marcelo",null,226.58666666666667]
[null,null,1244,"M.03.447","TÊ PVC SOLDÁVEL 20MM",20,"Peça",1.6,32,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},37.56,null,"COM PVC","Marcelo",null,1.5966666666666667]
[null,null,1245,"M.03.448","TÊ PVC SOLDÁVEL 25MM",1000,"Peça",1.88,1880,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},2206.56,null,"COM PVC","Marcelo",null,1.88]
[null,null,1246,"M.03.449","TÊ PVC SOLDÁVEL 32MM",200,"Peça",4.2,840,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},985.91,null,"COM PVC","Marcelo",null,4.203333333333334]
[null,null,1247,"M.03.450","TÊ PVC SOLDÁVEL 40MM",100,"Peça",8.9499999999999993,894.99999999999989,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},1050.46,null,"COM PVC","Marcelo",null,8.9500000000000011]
[null,null,1248,"M.03.451","TÊ PVC SOLDÁVEL 50MM",50,"Peça",8.94,447,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},524.64,null,"COM PVC","Marcelo",null,8.94]
[null,null,1249,"M.03.452","TÊ PVC SOLDÁVEL 60MM",80,"Peça",25.16,2012.8,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},2362.42,null,"COM PVC","Marcelo",null,25.159999999999997]
[null,null,1250,"M.03.453","TÊ PVC SOLDÁVEL 75MM",40,"Peça",54.97,2198.8000000000002,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},2580.73,null,"COM PVC","Marcelo",null,54.966666666666669]
[null,null,1251,"M.03.454","TÊ PVC SOLDÁVEL 85MM",10,"Peça",72.900000000000006,729,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},855.63,null,"COM PVC","Marcelo",null,72.90333333333335]
[null,null,1252,"M.03.455","TÊ PVC SOLDÁVEL 110MM",10,"Peça",154.03,1540.3,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},1807.85,null,"COM PVC","Marcelo",null,154.03]
[null,null,1253,"M.03.456","UNIÃO PVC SOLDÁVEL 20MM",3,"Peça",8.83,26.490000000000002,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},31.09,null,"COM PVC","Marcelo",null,8.8333333333333339]
[null,null,1254,"M.03.457","UNIÃO PVC SOLDÁVEL 25MM",15,"Peça",10.39,155.85000000000002,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},182.92,null,"COM PVC","Marcelo",null,10.393333333333333]
[null,null,1255,"M.03.458","UNIÃO PVC SOLDÁVEL 32MM",15,"Peça",15.16,227.4,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},266.89999999999998,null,"COM PVC","Marcelo",null,15.156666666666666]
[null,null,1256,"M.03.459","UNIÃO PVC SOLDÁVEL 40MM",20,"Peça",28.23,564.6,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},662.67,null,"COM PVC","Marcelo",null,28.23]
[null,null,1257,"M.03.460","UNIÃO PVC SOLDÁVEL 50MM",15,"Peça",28.58,428.7,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},503.17,null,"COM PVC","Marcelo",null,28.58]
[null,null,1258,"M.03.461","UNIÃO PVC SOLDÁVEL 60MM",30,"Peça",63.05,1891.5,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},2220.0500000000002,null,"COM PVC","Marcelo",null,63.046666666666674]
[null,null,1259,"M.03.462","UNIÃO PVC SOLDÁVEL 75MM",5,"Peça",164.6,823,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},965.96,null,"COM PVC","Marcelo",null,164.60333333333335]
[null,null,1260,"M.03.463","UNIÃO PVC SOLDÁVEL 85MM",5,"Peça",205.3,1026.5,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},1204.8,null,"COM PVC","Marcelo",null,205.30333333333337]
[null,null,1261,"M.03.464","UNIÃO PVC SOLDÁVEL 110MM",3,"Peça",381.4,1144.1999999999998,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},1342.95,null,"COM PVC","Marcelo",null,381.40333333333336]
[null,null,1262,"M.03.465","REGISTRO DE ESFERA VS SOLDÁVEL 25MM",500,"Peça",15.49,7745,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},9090.31,null,"COM PVC","Marcelo",null,15.49]
[null,null,1263,"M.03.466","REGISTRO DE ESFERA VS SOLDÁVEL 32MM",40,"Peça",26.09,1043.5999999999999,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},1224.8699999999999,null,"COM PVC","Marcelo",null,26.086666666666662]
[null,null,1264,"M.03.467","REGISTRO DE ESFERA VS SOLDÁVEL 50MM",10,"Peça",38.659999999999997,386.59999999999997,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},453.75,null,"COM PVC","Marcelo",null,38.656666666666666]
[null,null,1265,"M.03.468","REGISTRO DE ESFERA VS SOLDÁVEL 60MM",10,"Peça",71.64,716.4,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},840.84,null,"COM PVC","Marcelo",null,71.64]
[null,null,1266,"M.03.469","DUCHA MANUAL ACTIVA COM REGISTRO CR/CR 1984 C-40 ACT - CR",400,"Peça",454.14,181656,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},213209.65,null,"METAIS","Daniel",null,335.26]
[null,null,1267,"M.03.470","KIT ÊMBOLO PARA DUCHA HIGIÊNICA",10,"Conjunto",77.95,779.5,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},914.9,null,"METAIS","Daniel",null,50]
[null,null,1268,"M.03.471","SUBCONJUNTO LIGAÇÃO FLEXÍVEL PARA DUCHA HIGIÊNICA",50,"Conjunto",152,7600,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},8920.1200000000008,null,"METAIS","Daniel",null,152]
[null,null,1269,"M.03.472","SUBCONJUNTO REPARO DA ALAVANCA DE DUCHA HIGIÊNICA 1984C ACT",10,"Conjunto",122.2,1222,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},1434.26,null,"METAIS","Daniel",null,122.2]
[null,null,1270,"M.03.473","SUBCONJUNTO REPARO PARA DUCHA HIGIÊNICA 1984 C50.ACT",24,"Conjunto",68.7,{"$f":"F1356*H1356","v":1648.8000000000002},{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},{"$f":"ROUND(I1356*(1+J1356),2)","v":1935.2},null,"METAIS","Daniel",null,68.7]
[null,null,1271,"M.03.474","HIDRÔMETRO VOLUMÉTRICO DE 1\"",10,"Peça",607.75,6077.5,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},7133.16,null,"METAIS","Daniel",null,607.745]
[null,null,1272,"M.03.475","HIDRÔMETRO VOLUMÉTRICO DE 1½\"",5,"Peça",1029.7,5148.5,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},6042.79,null,"METAIS","Daniel",null,1029.7]
[null,null,1273,"M.03.476","HIDRÔMETRO VOLUMÉTRICO DE 2\"",10,"Peça",1460.87,14608.699999999999,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},17146.23,null,"METAIS","Daniel",null,1460.87]
[null,null,1274,"M.03.477","HIDRÔMETRO VOLUMÉTRICO DE 3\"",2,"Peça",3077.69,6155.38,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},7224.57,null,"METAIS","Daniel",null,3077.69]
[null,null,1275,"M.03.478","HIDRÔMETRO VOLUMÉTRICO DE 4\"",3,"Peça",3980,11940,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},14013.98,null,"METAIS","Daniel",null,3980]
[null,null,1276,"M.03.479","DESENTUPIDOR DE VASO SANITÁRIO",50,"Peça",20.94,1047,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},1228.8599999999999,null,"METAIS","Daniel",null,20.94]
[null,null,1277,"M.03.480","DESENTUPIDOR PARA PIA ",50,"Peça",7.53,376.5,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},441.9,null,"METAIS","Daniel",null,7.5333333333333341]
[null,null,1278,"M.03.481","RODA CORTADORA PARA CORTATUBOS DE ½\" - 2\"",2,"Peça",124.89,249.78,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},293.17,null,"METAIS","Daniel",null,124.89]
[null,null,1279,"M.03.482","RODA CORTADORA PARA CORTATUBOS DE 4\" - 6\"",2,"Peça",323.91000000000003,647.82000000000005,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},760.35,null,"METAIS","Daniel",null,323.90499999999997]
[null,null,null,"M.03.483","ADESIVO MONOCOMPONENTE A BASE DE POLIURETANO",100,"Tubo",27.25,2725,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},3198.33,null,"COM PVC","Marcelo",null,27.25]
[null,null,null,"M.03.484","CUBA OVAL DE EMBUTIR CELITE",250,"Peça",102.23,25557.5,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},29996.84,null,"LOUÇAS","Eduardo",null,102.23333333333335]
[null,null,1280,"M.03.485","CUBA SEMI-ENCAIXE L.873 DECA",2,"Peça",3567.73,7135.46,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},8374.89,null,"LOUÇAS","Eduardo",null,3567.7266666666669]
[null,null,1281,"M.03.486","KIT PARA FIXAÇÃO DE LAVATÓRIOS",30,"Conjunto",54.26,1627.8,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},1910.55,null,"LOUÇAS","Eduardo",null,54.256666666666661]
[null,null,1282,"M.03.487","LAVATÓRIO COM COLUNA L.915 C.10 DECA",1,"Peça",190.1,190.1,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},223.12,null,"LOUÇAS","Eduardo",null,190.1]
[null,null,1283,"M.03.488","LAVATÓRIO COM COLUNA SUSPENSA L.81 CS.1 DECA",10,"Peça",700.02,7000.2,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},8216.1299999999992,null,"LOUÇAS","Eduardo",null,700.01666666666654]
[null,null,1284,"M.03.489","LAVATÓRIO DE CANTO L.76 DECA",3,"Peça",1577.3,4731.8999999999996,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},5553.83,null,"LOUÇAS","Eduardo",null,1577.3033333333333]
[null,null,1285,"M.03.490","TANQUE DE LOUÇA 18L SEM COLUNA REF. 865171 CELITE",3,"Peça",558.88,1676.6399999999999,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},1967.87,null,"LOUÇAS","Eduardo",null,558.87666666666667]
[null,null,1286,"M.03.491","REPARO PARA TORNEIRA DE ALAVANCA VERTICAL PARA CAFETEIRA",100,"Kit",12.9,1290,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},1514.07,null,"METAIS","Daniel",null,12.9]
[null,null,1287,"M.03.492","TORNEIRA VERTICAL PARA CAFETEIRA UNIVERSAL COM BASE PARA VISOR 1/2\"",80,"Peça",103.8,8304,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},9746.4,null,"METAIS","Daniel",null,103.8]
[null,null,1288,"M.03.493","TORNEIRA VERTICAL PARA CAFETEIRA UNIVERSAL SEM BASE PARA VISOR 1/2\"",40,"Peça",127.27,5090.8,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},5975.07,null,"METAIS","Daniel",null,127.27]
[null,null,1289,"M.03.494","VISOR TUBULAR DE 39,5CM PARA MÁQUINA DE CAFÉ",80,"Peça",19.55,1564,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},1835.67,null,"METAIS","Daniel",null,19.55]
[null,null,1290,"M.03.495","TORNEIRA VERTICAL PARA CAFETEIRA UNIVERSAL COM BASE PARA VISOR 3/8\"",20,"Peça",113.25,2265,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},2658.43,null,"METAIS","Daniel",null,113.25]
[null,null,1291,"M.03.496","TORNEIRA VERTICAL PARA CAFETEIRA UNIVERSAL SEM BASE PARA VISOR 3/8\"",5,"Peça",130.13,650.65,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},763.67,null,"METAIS","Daniel",null,130.13]
[null,null,1292,"M.03.497","GEOTÊXTIL",3,"Rolo",922.84,2768.52,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},3249.41,null,"OUTROS","Daniel",null,922.84]
[null,null,1293,"M.03.498","CONJUNTO PARA INSTALAÇÃO DE MICTÓRIO FM.713",50,"Conjunto",188.34,9417,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},11052.73,null,"METAIS","Daniel",null,188.34]
[null,null,1294,"M.03.499","MICTÓRIO COM SIFÃO INTEGRADO M.713 DECA",50,"Peça",1192.3699999999999,59618.499999999993,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},69974.23,null,"LOUÇAS","Eduardo",null,1192.3699999999999]
[null,null,1295,"M.03.500","SUBCONJUNTO PLACA DE COMANDO E SENSOR PARA MICTÓRIO 2580C (4124.226 E 4266.022) DECA, DECALUX ",1,"Conjunto",1573.74,1573.74,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},1847.1,null,"METAIS","Daniel",null,1573.74]
[null,null,1296,"M.03.501","MICTÓRIO ECOLÓGICO ",5,"Unidade",1037.74,5188.7,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},6089.98,null,"LOUÇAS","Eduardo",null,1037.74]
[null,null,1297,"M.03.502","SIFÃO PARA MICTÓRIO ECOLÓGICO KLIIN ",100,"Unidade",385.95,38595,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},45298.95,null,"METAIS","Daniel",null,385.95]
[null,null,1298,"M.03.503","ELEMENTO FILTRANTE CÂNOVAS",500,"Peça",167.06,83530,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},98039.16,null,"OUTROS","Daniel",null,167.06,"Descrição alterada"]
[null,null,1300,"M.03.504","ELEMENTO FILTRANTE PARA PRÉ-FILTRO DE ÁGUA",500,"Peça",66.63,33315,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},39101.82,null,"OUTROS","Daniel",null,66.63]
[null,null,1301,"M.03.505","ELEMENTO FILTRANTE PARA PURIFICADOR DE ÁGUA",500,"Peça",88.05,44025,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},51672.14,null,"OUTROS","Daniel",null,88.05]
[null,null,1302,"M.03.506","TORNEIRA AZUL PARA FILTRO DE ÁGUA",300,"Peça",10.87,3260.9999999999995,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},3827.44,null,"COM PVC","Marcelo",null,10.87]
[null,null,1303,"M.03.507","TORNEIRA BRANCA PARA FILTRO DE ÁGUA",300,"Peça",13.17,3951,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},4637.29,null,"COM PVC","Marcelo",null,13.17]
[null,null,1304,"M.03.508","ACABAMENTO PARA REGISTRO ½\", ¾\" E 1\" ",500,"Peça",95.42,47710,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},55997.23,null,"ACABAMENTOS","Eduardo",null,95.423333333333332]
[null,null,1305,"M.03.509","ACABAMENTO PARA REGISTRO DE 1½\" E 1¼\"  ",60,"Peça",116.68,7000.8,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},8216.84,null,"ACABAMENTOS","Eduardo",null,116.67666666666666]
[null,null,1306,"M.03.510","REGISTRO BASE DE GAVETA Ø ½\"",3,"Peça",44.3,132.89999999999998,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},155.97999999999999,null,"METAIS","Daniel",null,44.3]
[null,null,1307,"M.03.511","REGISTRO BASE DE GAVETA Ø ¾\" ",300,"Peça",46.72,14016,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},16450.580000000002,null,"METAIS","Daniel",null,46.72]
[null,null,1308,"M.03.512","REGISTRO BASE DE GAVETA Ø 1\" ",30,"Peça",73.75,2212.5,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},2596.81,null,"METAIS","Daniel",null,73.75]
[null,null,1309,"M.03.513","REGISTRO BASE DE GAVETA Ø 1¼\" ",20,"Peça",100.52,2010.3999999999999,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},2359.61,null,"METAIS","Daniel",null,100.52]
[null,null,1310,"M.03.514","REGISTRO BASE DE GAVETA Ø 1½\" ",20,"Peça",126.9,2538,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},2978.85,null,"METAIS","Daniel",null,126.9]
[null,null,1311,"M.03.515","REGISTRO BASE DE PRESSÃO Ø ½\" ",6,"Peça",31.39,188.34,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},221.05,null,"METAIS","Daniel",null,31.39]
[null,null,1312,"M.03.516","REGISTRO BASE DE PRESSÃO Ø ¾\"",100,"Peça",37.479999999999997,3747.9999999999995,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},4399.03,null,"METAIS","Daniel",null,37.479999999999997]
[null,null,1313,"M.03.517","REGISTRO DE ESFERA Ø ½\"",5,"Peça",66.400000000000006,332,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},389.67,null,"METAIS","Daniel",null,66.400000000000006]
[null,null,1314,"M.03.518","REGISTRO DE ESFERA Ø ¾\"",40,"Peça",76.650000000000006,3066,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},3598.56,null,"METAIS","Daniel",null,76.650000000000006]
[null,null,1315,"M.03.519","REGISTRO DE ESFERA Ø 1\"",30,"Peça",103.48,3104.4,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},3643.63,null,"METAIS","Daniel",null,103.48]
[null,null,1316,"M.03.520","REGISTRO DE ESFERA Ø 1¼\"",5,"Peça",154.22999999999999,771.15,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},905.1,null,"METAIS","Daniel",null,154.22999999999999]
[null,null,1317,"M.03.521","REGISTRO DE ESFERA Ø 1½\"",3,"Peça",185.85,557.54999999999995,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},654.4,null,"METAIS","Daniel",null,185.85]
[null,null,1318,"M.03.522","REGISTRO DE ESFERA Ø 2\"",3,"Peça",286.58,859.74,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},1009.08,null,"METAIS","Daniel",null,286.58]
[null,null,1319,"M.03.523","REGISTRO DE ESFERA Ø 2½\"",5,"Peça",645.25,3226.25,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},3786.65,null,"METAIS","Daniel",null,645.25]
[null,null,1320,"M.03.524","REGISTRO DE ESFERA Ø 3\"",5,"Peça",757.09,3785.4500000000003,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},4442.9799999999996,null,"METAIS","Daniel",null,757.09333333333325]
[null,null,1321,"M.03.525","REGISTRO DE ESFERA Ø 4\"",3,"Peça",1859.71,5579.13,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},6548.22,null,"METAIS","Daniel",null,1859.7066666666667]
[null,null,1322,"M.03.526","REGISTRO DE GAVETA BRUTO Ø ½\"",3,"Peça",44.3,132.89999999999998,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},155.97999999999999,null,"METAIS","Daniel",null,44.3]
[null,null,1323,"M.03.527","REGISTRO DE GAVETA BRUTO Ø ¾\"",50,"Peça",46.72,2336,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},2741.76,null,"METAIS","Daniel",null,46.72]
[null,null,1324,"M.03.528","REGISTRO DE GAVETA BRUTO Ø 1\"",50,"Peça",73.75,3687.5,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},4328.0200000000004,null,"METAIS","Daniel",null,73.75]
[null,null,1325,"M.03.529","REGISTRO DE GAVETA BRUTO Ø 1¼\"",50,"Peça",100.52,5026,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},5899.02,null,"METAIS","Daniel",null,100.52]
[null,null,1326,"M.03.530","REGISTRO DE GAVETA BRUTO Ø 1½\"",20,"Peça",126.9,2538,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},2978.85,null,"METAIS","Daniel",null,126.9]
[null,null,1327,"M.03.531","REGISTRO DE GAVETA BRUTO Ø 2\"",50,"Peça",176.76,8838,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},10373.16,null,"METAIS","Daniel",null,176.76]
[null,null,1328,"M.03.532","REGISTRO DE GAVETA BRUTO Ø 2½\"",10,"Peça",366.58,3665.7999999999997,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},4302.55,null,"METAIS","Daniel",null,366.58]
[null,null,1329,"M.03.533","REGISTRO DE GAVETA BRUTO Ø 3\"",3,"Peça",443.8,1331.4,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},1562.66,null,"METAIS","Daniel",null,443.8]
[null,null,1330,"M.03.534","REGISTRO DE GAVETA BRUTO Ø 4\"",15,"Peça",924.73,13870.95,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},16280.33,null,"METAIS","Daniel",null,924.73]
[null,null,1331,"M.03.535","REGISTRO DE PRESSÃO BRUTO Ø ¾\"",10,"Peça",123.99,1239.8999999999999,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},1455.27,null,"METAIS","Daniel",null,123.99333333333334]
[null,null,1332,"M.03.536","TORNEIRA BÓIA Ø ½\"",6,"Peça",84.53,507.18,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},595.28,null,"COM PVC","Marcelo",null,84.526666666666671]
[null,null,1333,"M.03.537","TORNEIRA BÓIA Ø ¾\"",5,"Peça",93.14,{"$f":"F1420*H1420","v":465.7},{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},{"$f":"ROUND(I1420*(1+J1420),2)","v":546.59},null,"COM PVC","Marcelo",null,93.14]
[null,null,1334,"M.03.538","TORNEIRA BÓIA Ø 1\"",6,"Peça",122.6,735.59999999999991,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},863.37,null,"COM PVC","Marcelo",null,122.60333333333334]
[null,null,1335,"M.03.539","TORNEIRA BOIA Ø 1¼\"",8,"Peça",229.87,1838.96,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},2158.39,null,"COM PVC","Marcelo",null,229.87]
[null,null,1336,"M.03.540","TORNEIRA BOIA Ø 2\"",10,"Peça",317.75,3177.5,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},3729.43,null,"COM PVC","Marcelo",null,317.75]
[null,null,1337,"M.03.541","RESERVATÓRIO PARA SABONETEIRA",300,"Peça",167.97,50391,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},59143.92,null,"ACABAMENTOS","Eduardo",null,167.97]
[null,null,1338,"M.03.542","SABONETEIRA",100,"Peça",925.58,92558,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},108635.32,null,"ACABAMENTOS","Eduardo",null,925.58]
[null,null,1339,"M.03.543","APARELHO MISTURADOR DE PAREDE PARA COZINHA 1258 C50 ",10,"Peça",2427.14,24271.399999999998,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},28487.34,null,"METAIS","Daniel",null,2427.14]
[null,null,1340,"M.03.544","AREJADOR PARA TORNEIRA 1,8 L/MIN",150,"Peça",60.39,9058.5,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},10631.96,null,"ACABAMENTOS","Eduardo",null,60.393333333333338]
[null,null,1341,"M.03.545","AREJADOR PARA TORNEIRA 4,5 L/MIN",40,"Peça",65.88,2635.2,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},3092.93,null,"ACABAMENTOS","Eduardo",null,65.88]
[null,null,1342,"M.03.546","AREJADOR PARA TORNEIRA 6,0 L/MIN",30,"Peça",101.6,3048,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},3577.44,null,"ACABAMENTOS","Eduardo",null,101.59666666666668]
[null,null,1343,"M.03.547","BOTÃO DE ACABAMENTO PARA TORNEIRA",30,"Peça",93.28,2798.4,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},3284.48,null,"ACABAMENTOS","Eduardo",null,93.280000000000015]
[null,null,1344,"M.03.548","CAIXA DE COMANDO PARA TORNEIRA DECALUX  1180 C",4,"Peça",1387.44,5549.76,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},6513.75,null,"METAIS","Daniel",null,1387.4366666666665]
[null,null,1345,"M.03.549","CANOPLA/SENSOR PARA TORNEIRA 1180C (4124.012) DECA, DECALUX",4,"Peça",317.75,1271,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},1491.77,null,"METAIS","Daniel",null,317.75]
[null,null,1346,"M.03.550","MECANISMO MVR II PARA TORNEIRA 1168 4688.014",80,"Peça",120.96,9676.7999999999993,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},11357.66,null,"METAIS","Daniel",null,120.95500000000001]
[null,null,1347,"M.03.551","SUBCONJUNTO REPARO PARA TORNEIRA 1170.C",20,"Conjunto",101.23,2024.6000000000001,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},2376.27,null,"METAIS","Daniel",null,101.23333333333333,"Alteração da descrição"]
[null,null,1348,"M.03.552","SUBCONJUNTO REPARO PARA TORNEIRA 1173.C",80,"Unidade",73.599999999999994,5888,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},6910.75,null,"METAIS","Daniel",null,73.596666666666664,"Alteração da descrição"]
[null,null,1349,"M.03.553","TORNEIRA COM FECHAMENTO AUTOMÁTICO 1173.C DECA",150,"Peça",686.3,102945,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},120826.55,null,"METAIS","Daniel",null,686.29666666666662]
[null,null,1350,"M.03.554","TORNEIRA DE BANCADA PARA COZINHA 1167.C.LNK DECA",50,"Peça",558.23,27911.5,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},32759.73,null,"METAIS","Daniel",null,558.23333333333323]
[null,null,1351,"M.03.555","TORNEIRA DE LIMPEZA 1153.C39 DECA",40,"Peça",221.12,8844.7999999999993,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},10381.14,null,"METAIS","Daniel",null,221.11666666666667]
[null,null,1352,"M.03.556","TORNEIRA DE PAREDE PARA COZINHA 1168.C.LNK DECA",30,"Peça",613.53,18405.899999999998,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},21603,null,"METAIS","Daniel",null,613.52999999999986]
[null,null,1353,"M.03.557","TORNEIRA DE USO GERAL 1130.BC DECA",40,"Peça",240.72,9628.7999999999993,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},11301.32,null,"METAIS","Daniel",null,240.72]
[null,null,1354,"M.03.558","TORNEIRA PARA LAVATÓRIO 1197.C.LNK DECA",8,"Peça",230.69,1845.52,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},2166.09,null,"METAIS","Daniel",null,230.68666666666664]
[null,null,1355,"M.03.559","TORNEIRA PARA LAVATÓRIO DECALUX 1180.C DECA",2,"Peça",2834.1,5668.2,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},6652.77,null,"METAIS","Daniel",null,2834.1]
[null,null,1356,"M.03.560","TORNEIRA PARA PIA COM AREJADOR 1159.C.LNK DECA",30,"Peça",535.33000000000004,16059.900000000001,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},18849.5,null,"METAIS","Daniel",null,535.33333333333337]
[null,null,1357,"M.03.561","VÁLVULA SOLENÓIDE PARA TORNEIRA E MICTÓRIO",10,"Peça",198.78,1987.8,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},2333.08,null,"METAIS","Daniel",null,198.78]
[null,null,1358,"M.03.562","TUBO DE AÇO GALVANIZADO DE ½\" X 6M",15,"Barra",110.28,1654.2,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},1941.53,null,"GALVANIZADOS","Daniel",null,110.28]
[null,null,1359,"M.03.563","TUBO DE AÇO GALVANIZADO DE ¾\" X 6M",10,"Barra",139.44,1394.4,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},1636.61,null,"GALVANIZADOS","Daniel",null,139.44]
[null,null,1360,"M.03.564","TUBO DE AÇO GALVANIZADO DE 1\" X 6M",10,"Barra",206.94,2069.4,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},2428.85,null,"GALVANIZADOS","Daniel",null,206.94]
[null,null,1361,"M.03.565","TUBO DE AÇO GALVANIZADO DE 1¼\" X 6M",10,"Barra",260.94,2609.4,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},3062.65,null,"GALVANIZADOS","Daniel",null,260.94]
[null,null,1362,"M.03.566","TUBO DE AÇO GALVANIZADO DE 1½\" X 6M",5,"Barra",303.18,1515.9,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},1779.21,null,"GALVANIZADOS","Daniel",null,303.18]
[null,null,1363,"M.03.567","TUBO DE AÇO GALVANIZADO DE 2\" X 6M",15,"Barra",437.16,6557.4000000000005,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},7696.42,null,"GALVANIZADOS","Daniel",null,437.15999999999997]
[null,null,1364,"M.03.568","TUBO DE AÇO GALVANIZADO DE 2½\" X 6M",16,"Barra",542.52,8680.32,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},10188.09,null,"GALVANIZADOS","Daniel",null,542.52]
[null,null,1365,"M.03.569","TUBO DE AÇO GALVANIZADO DE 3\" X 6M",5,"Barra",730.08,3650.4,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},4284.47,null,"GALVANIZADOS","Daniel",null,730.08]
[null,null,1366,"M.03.570","TUBO DE AÇO GALVANIZADO DE 4\" X 6M",10,"Barra",1005.42,10054.199999999999,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},11800.61,null,"GALVANIZADOS","Daniel",null,1005.42]
[null,null,1367,"M.03.571","TUBO DE COBRE 15MM X 5M",12,"Barra",154.75,1857,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},2179.56,null,"COBRE","Eduardo",null,154.75]
[null,null,1368,"M.03.572","TUBO DE COBRE 22MM X 5M",10,"Barra",266.2,2662,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},3124.39,null,"COBRE","Eduardo",null,266.2]
[null,null,1369,"M.03.573","TUBO DE COBRE 28MM X 5M",5,"Barra",337.85,1689.25,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},1982.67,null,"COBRE","Eduardo",null,337.84999999999997]
[null,null,1370,"M.03.574","TUBO DE COBRE 35MM X 5M",2,"Barra",490.65,981.3,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},1151.75,null,"COBRE","Eduardo",null,490.65]
[null,null,1371,"M.03.575","TUBO DE COBRE 42MM X 5M",2,"Barra",662.55,1325.1,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},1555.27,null,"COBRE","Eduardo",null,662.55]
[null,null,1372,"M.03.576","TUBO DE COBRE 54MM X 5M",6,"Barra",960.8,5764.7999999999993,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},6766.15,null,"COBRE","Eduardo",null,960.8]
[null,null,1373,"M.03.577","TUBO DE COBRE 66MM X 5M",5,"Barra",1353.6,6768,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},7943.6,null,"COBRE","Eduardo",null,1353.6000000000001]
[null,null,1374,"M.03.578","TUBO DE COBRE 79MM X 5M",1,"Barra",1978.75,1978.75,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},2322.46,null,"COBRE","Eduardo",null,1978.75]
[null,null,1375,"M.03.579","TUBO DE COBRE 104MM X 5M ",1,"Barra",2917.8,2917.8,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},3424.62,null,"COBRE","Eduardo",null,2917.7999999999997]
[null,null,1376,"M.03.580","TUBO DE CPVC 22MM X 3M",90,"Peça",31.7,2853,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},3348.57,null,"TUBOS PVC","Marcelo",null,31.696666666666669]
[null,null,1377,"M.03.581","TUBO DE CPVC 28MM X 3M",40,"Peça",67.02,2680.7999999999997,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},3146.45,null,"TUBOS PVC","Marcelo",null,67.023333333333326]
[null,null,1378,"M.03.582","TUBO DE CPVC 35MM X 3M",25,"Peça",96.47,2411.75,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},2830.67,null,"TUBOS PVC","Marcelo",null,96.469999999999985]
[null,null,1379,"M.03.583","TUBO DE CPVC 42MM X 3M",25,"Peça",127.02,3175.5,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},3727.08,null,"TUBOS PVC","Marcelo",null,127.02]
[null,null,1380,"M.03.584","TUBO DE CPVC 54MM X 3M",50,"Peça",204.41,10220.5,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},11995.8,null,"TUBOS PVC","Marcelo",null,204.40666666666667]
[null,null,1381,"M.03.585","TUBO COLETOR ESGOTO JEI 100MM X 6M",3,"Barra",148.93,446.79,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},524.4,null,"TUBOS PVC","Marcelo",null,148.92999999999998]
[null,null,1382,"M.03.586","TUBO COLETOR ESGOTO JEI 150MM X 6M",3,"Barra",357.42,1072.26,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},1258.51,null,"TUBOS PVC","Marcelo",null,357.42]
[null,null,1383,"M.03.587","TUBO COLETOR ESGOTO JEI 200MM X 6M",3,"Barra",549.75,1649.25,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},1935.72,null,"TUBOS PVC","Marcelo",null,549.75]
[null,null,1384,"M.03.588","TUBO COLETOR ESGOTO JEI 250MM X 6M",3,"Barra",1051.97,3155.91,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},3704.09,null,"TUBOS PVC","Marcelo",null,1051.9666666666667]
[null,null,1385,"M.03.589","TUBO COLETOR ESGOTO JEI 300MM X 6M",3,"Barra",1882.86,5648.58,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},6629.74,null,"TUBOS PVC","Marcelo",null,1882.8633333333335]
[null,null,1386,"M.03.590","TUBO COLETOR ESGOTO JEI 400MM X 6M",3,"Barra",3047.43,9142.2899999999991,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},10730.31,null,"TUBOS PVC","Marcelo",null,3047.4333333333338]
[null,null,1387,"M.03.591","TUBO PVC ESGOTO DN 40 X 6M - SÉRIE REFORÇADA",140,"Barra",66.09,9252.6,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},10859.78,null,"TUBOS PVC","Marcelo",null,66.093333333333334]
[null,null,1388,"M.03.592","TUBO PVC ESGOTO DN 50 X 6M - SÉRIE REFORÇADA",140,"Barra",79.209999999999994,11089.4,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},13015.63,null,"TUBOS PVC","Marcelo",null,79.213333333333338]
[null,null,1389,"M.03.593","TUBO PVC ESGOTO DN 75 X 6M - SÉRIE REFORÇADA",200,"Barra",138.18,27636,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},32436.37,null,"TUBOS PVC","Marcelo",null,138.18]
[null,null,1390,"M.03.594","TUBO PVC ESGOTO DN 100 X 6M - SÉRIE REFORÇADA",350,"Barra",218.07,76324.5,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},89582.07,null,"TUBOS PVC","Marcelo",null,218.06666666666669]
[null,null,1391,"M.03.595","TUBO PVC ESGOTO DN 150 X 6M - SÉRIE REFORÇADA",60,"Barra",398.01,23880.6,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},28028.66,null,"TUBOS PVC","Marcelo",null,398.00666666666666]
[null,null,1392,"M.03.596","TUBO PVC ESGOTO DN 200 X 6M",30,"Barra",583.76,17512.8,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},20554.77,null,"TUBOS PVC","Marcelo",null,583.75666666666666]
[null,null,1393,"M.03.597","TUBO PVC SOLDÁVEL 25MM X 6M",700,"Barra",22.67,15869.000000000002,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},18625.45,null,"TUBOS PVC","Marcelo",null,22.666666666666668]
[null,null,1394,"M.03.598","TUBO PVC SOLDÁVEL 32MM X 6M",250,"Barra",57.15,14287.5,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},16769.240000000002,null,"TUBOS PVC","Marcelo",null,57.146666666666668]
[null,null,1395,"M.03.599","TUBO PVC SOLDÁVEL 40MM X 6M",250,"Barra",88.41,22102.5,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},25941.7,null,"TUBOS PVC","Marcelo",null,88.413333333333341]
[null,null,1396,"M.03.600","TUBO PVC SOLDÁVEL 50MM X 6M",100,"Barra",83.53,8353,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},9803.92,null,"TUBOS PVC","Marcelo",null,83.533333333333331]
[null,null,1397,"M.03.601","TUBO PVC SOLDÁVEL 60MM X 6M",100,"Barra",188.16,{"$f":"F1484*H1484","v":18816},{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},{"$f":"ROUND(I1484*(1+J1484),2)","v":22084.34},null,"TUBOS PVC","Marcelo",null,188.16]
[null,null,1398,"M.03.602","TUBO PVC SOLDÁVEL 75MM X 6M",50,"Barra",312.14999999999998,15607.499999999998,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},18318.52,null,"TUBOS PVC","Marcelo",null,312.15000000000003]
[null,null,1399,"M.03.603","TUBO PVC SOLDÁVEL 85MM X 6M",5,"Barra",414.74,2073.6999999999998,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},2433.9,null,"TUBOS PVC","Marcelo",null,414.73666666666668]
[null,null,1400,"M.03.604","TUBO PVC SOLDÁVEL 110MM X 6M",50,"Barra",681.17,34058.5,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},39974.46,null,"TUBOS PVC","Marcelo",null,681.17000000000007]
[null,null,1401,"M.03.605","ACABAMENTO PARA VÁLVULA DE DESCARGA",100,"Peça",135.53,13553,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},15907.16,null,"METAIS","Daniel",null,135.53]
[null,null,1403,"M.03.606","SUBCONJUNTO EMBOLO PARA VÁLVULA DESCARGA DE 1.1/4\"",10,"Conjunto",73.95,739.5,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},867.95,null,"METAIS","Daniel",null,{"$f":"P877","v":76.66}]
[null,null,1402,"M.03.607","SUBCONJUNTO EMBOLO PARA VÁLVULA DESCARGA DE 1½\"",20,"Conjunto",73.95,1479,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},1735.9,null,"METAIS","Daniel",null,73.95]
[null,null,1404,"M.03.608","SUBCONJUNTO MECANISMO ACIONADOR PARA VÁLVULAS DE 1¼\" E 1½\"",60,"Conjunto",69.400000000000006,4164,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},4887.29,null,"METAIS","Daniel",null,69.400000000000006]
[null,null,1405,"M.03.609","SUBCONJUNTO REPARO COMPLETO PARA VÁLVULA DE DESCARGA DE 1½\"",22,"Conjunto",61.73,1358.06,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},1593.96,null,"METAIS","Daniel",null,61.733333333333327]
[null,null,1406,"M.03.610","SUBCONJUNTO REPARO PARA VÁLVULA DE DESCARGA HYDRA MAX 2550 DE 1½\" E 1¼\" ",150,"Conjunto",74.98,11247,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},13200.6,null,"METAIS","Daniel",null,74.976666666666674]
[null,null,1407,"M.03.611","VÁLVULA DE DESCARGA DE 1¼\" 2565.C DECA",10,"Peça",253.44,2534.4,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},2974.63,null,"METAIS","Daniel",null,253.44]
[null,null,1408,"M.03.612","VÁLVULA DE DESCARGA DE 1½\" 2565.C DECA",50,"Peça",312.85000000000002,15642.500000000002,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},18359.599999999999,null,"METAIS","Daniel",null,312.85000000000002]
[null,null,1409,"M.03.613","VÁLVULA PARA MICTÓRIO 2570.C DECA",30,"Peça",269.3,8079,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},9482.32,null,"METAIS","Daniel",null,269.3]
[null,null,1410,"M.03.614","VÁLVULA PARA MICTÓRIO 2780.C DECA",3,"Peça",269.3,807.90000000000009,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},948.23,null,"METAIS","Daniel",null,269.3]
[null,null,1411,"M.03.615","REPARO COMPLETO VÁLVULA DESCARGA 1¼\" 2565.C DECA ",25,"Conjunto",117.3,2932.5,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},3441.88,null,"METAIS","Daniel",null,117.3]
[null,null,1412,"M.03.616","REPARO COMPLETO VÁLVULA DESCARGA 1½\" 2565.C DECA",100,"Conjunto",142.6,14260,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},16736.96,null,"METAIS","Daniel",null,142.60333333333332]
[null,null,1413,"M.03.617","VÁLVULA DE RETENÇÃO HORIZONTAL DE ¾\" SEM PORTINHOLA",2,"Peça",134.97,269.94,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},316.83,null,"METAIS","Daniel",null,134.9675]
[null,null,1414,"M.03.618","VÁLVULA DE RETENÇÃO HORIZONTAL DE 1¼\" SEM PORTINHOLA",2,"Peça",387.15,774.3,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},908.8,null,"METAIS","Daniel",null,387.14499999999998]
[null,null,1415,"M.03.619","VÁLVULA DE RETENÇÃO HORIZONTAL DE 1½\" SEM PORTINHOLA",4,"Peça",366.88,1467.52,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},1722.43,null,"METAIS","Daniel",null,366.88000000000005]
[null,null,1416,"M.03.620","VÁLVULA DE RETENÇÃO HORIZONTAL DE 2\" SEM PORTINHOLA",6,"Peça",438.54,2631.2400000000002,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},3088.29,null,"METAIS","Daniel",null,438.53999999999996]
[null,null,1417,"M.03.621","VÁLVULA DE RETENÇÃO HORIZONTAL DE 2½\" SEM PORTINHOLA",4,"Peça",474.13,1896.52,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},2225.9499999999998,null,"METAIS","Daniel",null,474.13333333333338]
[null,null,1418,"M.03.622","VÁLVULA DE RETENÇÃO HORIZONTAL DE 3\" SEM PORTINHOLA",3,"Peça",906.4,2719.2,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},3191.53,null,"METAIS","Daniel",null,906.4]
[null,null,1419,"M.03.623","VÁLVULA DE RETENÇÃO HORIZONTAL DE 4\" SEM PORTINHOLA",2,"Peça",1240.94,2481.88,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},2912.98,null,"METAIS","Daniel",null,1240.9366666666665]
[null,null,1420,"M.03.624","VÁLVULA DE RETENÇÃO HORIZONTAL DE 1½\" COM PORTINHOLA",2,"Peça",256.77,513.54,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},602.74,null,"METAIS","Daniel",null,256.77]
[null,null,1421,"M.03.625","VÁLVULA DE RETENÇÃO HORIZONTAL DE 1¼\" COM PORTINHOLA",2,"Peça",229.76,459.52,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},539.34,null,"METAIS","Daniel",null,229.76]
[null,null,null,"M.03.626","VÁLVULA DE RETENÇÃO HORIZONTAL DE 2\" COM PORTINHOLA",2,"Peça",359.74,719.48,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},844.45,null,"METAIS","Daniel",null,359.74]
[null,null,null,"M.03.627","VÁLVULA DE RETENÇÃO HORIZONTAL DE 2½\" COM PORTINHOLA",2,"Peça",514.44000000000005,1028.8800000000001,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},1207.5999999999999,null,"METAIS","Daniel",null,514.44000000000005]
[null,null,null,"M.03.628","VÁLVULA DE RETENÇÃO HORIZONTAL DE 3\" COM PORTINHOLA",2,"Peça",710.55,1421.1,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},1667.95,null,"METAIS","Daniel",null,710.55]
[null,null,null,"M.03.629","VÁLVULA DE RETENÇÃO HORIZONTAL DE ¾\" COM PORTINHOLA",2,"Peça",112.92,225.84,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},265.07,null,"METAIS","Daniel",null,112.92]
[null,null,1422,"M.03.630","VÁLVULA DE RETENÇÃO HORIZONTAL DE 4\" COM PORTINHOLA",2,"Peça",1102.07,2204.14,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},2587,null,"METAIS","Daniel",null,1102.07]
[null,null,1423,"M.03.631","VÁLVULA DE RETENÇÃO VERTICAL DE ¾\"",3,"Peça",72.39,217.17000000000002,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},254.89,null,"METAIS","Daniel",null,72.39]
[null,null,1424,"M.03.632","VÁLVULA DE RETENÇÃO VERTICAL DE 1\"",3,"Peça",79.09,237.27,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},278.48,null,"METAIS","Daniel",null,79.09]
[null,null,1425,"M.03.633","VÁLVULA DE RETENÇÃO VERTICAL DE 1¼\"",4,"Peça",118.65,474.6,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},557.04,null,"METAIS","Daniel",null,118.65]
[null,null,1426,"M.03.634","VÁLVULA DE RETENÇÃO VERTICAL DE 1½\"",3,"Peça",136.69999999999999,410.09999999999997,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},481.33,null,"METAIS","Daniel",null,136.69999999999999]
[null,null,1427,"M.03.635","VÁLVULA DE RETENÇÃO VERTICAL DE 2\"",6,"Peça",199.17,1195.02,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},1402.59,null,"METAIS","Daniel",null,199.17]
[null,null,1428,"M.03.636","VÁLVULA DE RETENÇÃO VERTICAL DE 2½\"",5,"Peça",319.16000000000003,1595.8000000000002,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},1872.99,null,"METAIS","Daniel",null,319.16000000000003]
[null,null,1429,"M.03.637","VÁLVULA DE RETENÇÃO VERTICAL DE 3\"",2,"Peça",435.84,871.68,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},1023.09,null,"METAIS","Daniel",null,435.84]
[null,null,1430,"M.03.638","VÁLVULA DE RETENÇÃO VERTICAL DE 4\"",4,"Peça",756.42,3025.68,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},3551.24,null,"METAIS","Daniel",null,756.42]
[null,null,1431,"M.03.639","VÁLVULA DE SUCÇÃO DE 1¼\"",1,"Peça",85.84,85.84,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},100.75,null,"METAIS","Daniel",null,85.84]
[null,null,1432,"M.03.640","VÁLVULA DE SUCÇÃO DE 1½\"",2,"Peça",108.46,216.92,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},254.6,null,"METAIS","Daniel",null,108.46333333333332]
[null,null,1433,"M.03.641","VÁLVULA DE SUCÇÃO DE 2\"",4,"Peça",158.65,634.6,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},744.83,null,"METAIS","Daniel",null,158.65333333333334]
[null,null,1434,"M.03.642","VÁLVULA REDUTORA DE PRESSÃO DE ½\"",3,"Peça",487.2,1461.6,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},1715.48,null,"METAIS","Daniel",null,487.2]
[null,null,1435,"M.03.643","VÁLVULA REDUTORA DE PRESSÃO DE ¾\"",2,"Peça",415.24,830.48,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},974.73,null,"METAIS","Daniel",null,415.24]
[null,null,1436,"M.03.644","VÁLVULA REDUTORA DE PRESSÃO DE 1\"",2,"Peça",631.48,1262.96,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},1482.34,null,"METAIS","Daniel",null,631.47666666666657]
[null,null,1437,"M.03.645","VÁLVULA REDUTORA DE PRESSÃO DE 1¼\"",2,"Peça",785.41,1570.82,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},1843.67,null,"METAIS","Daniel",null,3357.126666666667]
[null,null,1438,"M.03.646","VÁLVULA REDUTORA DE PRESSÃO DE 1½\"",1,"Peça",1287.82,1287.82,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},1511.51,null,"METAIS","Daniel",null,1287.8233333333333]
[null,null,1439,"M.03.647","VÁLVULA REDUTORA DE PRESSÃO DE 2\"",1,"Peça",1621.24,1621.24,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},1902.85,null,"METAIS","Daniel",null,1621.2366666666667]
[null,null,1440,"M.03.648","VÁLVULA REDUTORA DE PRESSÃO DE 2½\"",2,"Peça",2536.79,5073.58,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},5954.86,null,"METAIS","Daniel",null,2536.79]
[null,null,1441,"M.03.649","VÁLVULA REDUTORA DE PRESSÃO DE 3\"",2,"Peça",2667.07,5334.14,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},6260.68,null,"METAIS","Daniel",null,2667.0650000000001]
[null,null,1442,"M.03.650","TAMPÃO T-16 FERRO FUNDIDO  ",30,"Peça",59.07,1772.1,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},2079.91,null,"OUTROS","Daniel",null,59.064999999999998]
[null,null,1443,"M.03.651","TAMPÃO T-33 FERRO FUNDIDO REFORÇADO INSCRIÇÃO ESGOTO",20,"Peça",353.43,7068.6,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},8296.42,null,"OUTROS","Daniel",null,353.428]
[null,null,1444,"M.03.652","TAMPÃO T-33 FERRO FUNDIDO REFORÇADO INSCRIÇÃO ÁGUAS PLUVIAIS",15,"Peça",353.43,5301.45,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},6222.31,null,"OUTROS","Daniel",null,353.428]
[null,null,1445,"M.03.653","TAMPÃO T-100 SIMPLES FERRO FUNDIDO ",11,"Peça",301.67,3318.3700000000003,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},3894.77,null,"OUTROS","Daniel",null,301.67]
[null,null,1446,"M.04.001","AQUECEDOR DE ACUMULAÇÃO ELÉTRICO, CAPACIDADE 200 LITROS, TIPO VERTICAL",6,"Unidade",5662,33972,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},39872.94,null,"El.COHAB","Oliveira",null,5661.996666666666]
[null,null,1447,"M.04.002","AQUECEDOR DE ACUMULAÇÃO ELÉTRICO, CAPACIDADE 150 LITROS, TIPO VERTICAL",1,"Unidade",4755.33,4755.33,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},5581.33,null,"El.COHAB","Oliveira",null,4755.33]
[null,null,1448,"M.04.003","AQUECEDOR DE ACUMULAÇÃO ELÉTRICO, CAPACIDADE 150 LITROS, TIPO HORIZONTAL",2,"Unidade",4505.33,9010.66,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},10575.81,null,"El.COHAB","Oliveira",null,4505.33]
[null,null,1449,"M.04.004","AQUECEDOR CENTRAL ELÉTRICO DE PASSAGEM, COM CONTROLE DE TEMPERATURA, POTÊNCIA DE CERCA DE 12 KW, TENSÃO 220V",5,"Unidade",1875.96,9379.7999999999993,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},11009.07,null,"El.COHAB","Oliveira",null,1875.9633333333334]
[null,null,1454,"M.04.005","AQUECEDOR COM CONTROLADOR DIGITAL, 220V, 5.000W",5,"Unidade",946.9,4734.5,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},5556.88,null,"El.COHAB","Oliveira",null,946.9]
[null,null,1450,"M.04.006","COLETOR SOLAR, 2 X 1 (COMPRIMENTO X LARGURA ), PARA CAPTAÇÃO DE ENERGIA SOLAR COM TRANSFERÊNCIA DE CALOR PARA A ÁGUA",12,"Peça",1641.36,19696.32,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},23117.57,null,"El.COHAB","Oliveira",null,1641.3633333333335]
[null,null,1451,"M.04.007","BUCHA DE REDUÇÃO DE COBRE DE 28 X 15MM.",6,"Peça",12.38,74.28,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},87.18,null,"El.COHAB","Oliveira",null,12.38]
[null,null,1452,"M.04.008","ACIONADOR ELETRÔNICO PARA CONJUNTO MOTOBOMBA PARA RECIRCULAÇÃO DE ÁGUA QUENTE",5,"Unidade",466.37,2331.85,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},2736.89,null,"El.COHAB","Oliveira",null,466.36666666666662]
[null,null,1453,"M.04.009","MOTOR MB63 1/2 CV 0,37 KW 220V 60HZ",5,"Unidade",1149.67,5748.35,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},6746.84,null,"El.COHAB","Oliveira",null,1149.6666666666667]
[null,null,1455,"M.04.010","LÂMPADA LED  BULBO  7W - E27",100,"Unidade",4.12,412,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},483.56,null,"El.COHAB","Oliveira",null,4.123333333333334]
[null,null,1462,"M.04.011","DIFUSOR DE VIDRO PARA LUMINÁRIA",20,"Unidade",34.369999999999997,687.4,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},806.8,null,"El.COHAB","Oliveira",null,34.366666666666667]
[null,null,1463,"M.04.012","LUMINÁRIA DE SOBREPOR, TIPO ARANDELA, MODELO TARTARUGA",34,"Unidade",73.180000000000007,{"$f":"F1548*H1548","v":2488.1200000000003},{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},{"$f":"ROUND(I1548*(1+J1548),2)","v":2920.31},null,"El.COHAB","Oliveira",null,73.180000000000007]
[null,null,1464,"M.04.013","TERMINAL AÉREO BASE PLANA, COM BANDEIRA 60CM",41,"Unidade",21.39,876.99,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},1029.32,null,"El.COHAB","Oliveira",null,21.393333333333334]
[null,null,1465,"M.04.014","CONECTOR PARAFUSO FENDIDO PARA TERMINAL AÉREO",41,"Unidade",24.59,1008.1899999999999,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},1183.31,null,"El.COHAB","Oliveira",null,24.593333333333334]
[null,null,1466,"M.04.015","CAPTOR TIPO FRANKLIN",2,"Unidade",174.79,349.58,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},410.3,null,"El.COHAB","Oliveira",null,174.79]
[null,null,1467,"M.04.016","MASTRO GALVANIZADO A FOGO 2\" X 3M",1,"Unidade",284.95999999999998,284.95999999999998,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},334.46,null,"El.COHAB","Oliveira",null,284.95666666666671]
[null,null,1468,"M.04.017","ESTAIAMENTO RÍGIDO 1,5M PARA MASTRO DE 2\"",1,"Conjunto",224.41,224.41,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},263.39,null,"El.COHAB","Oliveira",null,224.41]
[null,null,1469,"M.04.018","BASE PARA MASTRO 2\"",1,"Unidade",112.5,112.5,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},132.04,null,"El.COHAB","Oliveira",null,112.49666666666667]
[null,null,1470,"M.04.019","SINALIZADOR PARA SPDA 1 LÂMPADA",3,"Unidade",170.13,510.39,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},599.04,null,"El.COHAB","Oliveira",null,170.13333333333333]
[null,null,1471,"M.04.020","ABRAÇADEIRA GUIA REFORÇADA DE DUAS DESCIDAS PARA MASTRO 2\"",6,"Unidade",26.97,161.82,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},189.93,null,"El.COHAB","Oliveira",null,26.966666666666669]
[null,null,1472,"M.04.021","HASTE DE ATERRAMENTO 3/4\" X 2,4M",20,"Unidade",126.76,2535.2000000000003,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},2975.56,null,"El.COHAB","Oliveira",null,126.75666666666666]
[null,null,1473,"M.04.022","CAIXA DE INSPEÇÃO DE ATERRAMENTO",17,"Unidade",39.32,668.44,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},784.55,null,"El.COHAB","Oliveira",null,39.316666666666663]
[null,null,1474,"M.04.023","TAMPA REFORÇADA EM FERRO FUNDIDO PARA ATERRAMENTO, DIÂMETRO 30CM",22,"Unidade",123.47,2716.34,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},3188.17,null,"El.COHAB","Oliveira",null,123.47000000000001]
[null,null,1475,"M.04.024","CABO PARA ALARME COM 6 CONDUTORES 24 AWG",100,"Metro",0.66,66,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},77.459999999999994,null,"El.COHAB","Oliveira",null,0.65633333333333332]
[null,null,1476,"M.04.025","CONECTOR FIXADOR UNIVERSAL PARA DOIS CABOS (16-50MM²) EM LATÃO ESTANHADO",6,"Unidade",28.01,168.06,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},197.25,null,"El.COHAB","Oliveira",null,28.01]
[null,null,1477,"M.04.026","ISOLADOR SUPORTE GUIA 20CM, REFORÇADO",300,"Unidade",13.53,4059,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},4764.05,null,"El.COHAB","Oliveira",null,13.533333333333333]
[null,null,1478,"M.04.027","ISOLADOR SUPORTE GUIA 20CM, REFORÇADO, PARA CHUMBAR",140,"Unidade",12.75,1785,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},2095.0500000000002,null,"El.COHAB","Oliveira",null,12.746666666666668]
[null,null,1479,"M.04.028","ISOLADOR SUPORTE GUIA 90°, PARA QUINAS, 20CM, REFORÇADO COM CHAPA",55,"Unidade",30.51,1678.0500000000002,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},1969.53,null,"El.COHAB","Oliveira",null,30.506666666666671]
[null,null,1480,"M.04.029","FITA PERFURADA DE LATÃO NIQUELADO 20 X 0,8MM",67,"Rolo",38.25,2562.75,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},3007.9,null,"METAIS","Daniel",null,38.244999999999997]
[null,null,1481,"M.04.030","MANGUEIRA PARA GÁS LIQUEFEITO DE PETRÓLEO (GLP)",50,"Peça",20.27,1013.5,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},1189.54,null,"METAIS","Daniel",null,20.266666666666666]
[null,null,1482,"M.04.031","ENGATE FLEXÍVEL DE AÇO PARA GÁS COM 1,20M",31,"Peça",123.37,3824.4700000000003,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},4488.78,null,"METAIS","Daniel",null,123.37]
[null,null,1483,"M.04.032","BRAÇADEIRA DE MANGUEIRA DE ALTA PRESSÃO",100,"Unidade",3.06,306,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},359.15,null,"METAIS","Daniel",null,3.06]
[null,null,1484,"M.04.033","ACABAMENTO PARA VÁLVULA DE DESCARGA MONTANA M9000",10,"Peça",158.69999999999999,1587,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},1862.66,null,"ACABAMENTOS","Eduardo",null,158.70333333333332]
[null,null,1485,"M.04.034","ACABAMENTO PARA VÁLVULA DE DESCARGA MONTANA MTOP",13,"Peça",156.83000000000001,2038.7900000000002,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},2392.9299999999998,null,"ACABAMENTOS","Eduardo",null,156.82666666666668]
[null,null,1486,"M.04.035","OBTURADOR COAXIAL PARA CAIXA DE DESCARGA MONTANA M9000",55,"Peça",96.09,5284.95,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},6202.95,null,"LOUÇAS","Eduardo",null,96.089999999999989]
[null,null,1487,"M.04.036","MECANISMO DE COMANDO PARA CAIXA DE DESCARGA MONTANA  M9000",20,"Peça",110.2,2204,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},2586.83,null,"LOUÇAS","Eduardo",null,110.19666666666667]
[null,null,1488,"M.04.037","ESPELHO BRANCO COM MOLA PARA CAIXA DE DESCARGA MONTANA  MTOP",10,"Peça",138.46,1384.6000000000001,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},1625.11,null,"LOUÇAS","Eduardo",null,138.45666666666668]
[null,null,1489,"M.04.038","OBTURADOR COMPLETO PARA CAIXA DE DESCARGA MONTANA MTOP",30,"Peça",137.25,4117.5,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},4832.71,null,"LOUÇAS","Eduardo",null,137.25333333333336]
[null,null,1490,"M.04.039","TORNEIRA BOIA PFC PARA CAIXA DE DESCARGA MONTANA  MTOP",13,"Peça",182.97,2378.61,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},2791.77,null,"LOUÇAS","Eduardo",null,182.97333333333333]
[null,null,1491,"M.04.040","KIT ACIONAMENTO PARA CAIXA DE DESCARGA MONTANA MTOP",10,"Peça",21.37,213.70000000000002,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},250.82,null,"LOUÇAS","Eduardo",null,21.373333333333335]
[null,null,1492,"M.04.041","MOLA DE ACIONAMENTO PARA CAIXA DE DESCARGA MONTANA MTOP",10,"Peça",31.87,318.7,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},374.06,null,"LOUÇAS","Eduardo",null,31.866666666666664]
[null,null,1493,"M.04.042","CAPACITOR POLIPROPILENO 15MF-250 VAC",8,"Unidade",16.47,131.76,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},154.65,null,"El.COHAB","Oliveira",null,16.47]
[null,null,1494,"M.04.043","CONTROLE REMOTO PARA PORTÃO ELETRÔNICO, COM BATERIAS E OU PILHA, CODIFICADO",36,"Unidade",40.42,1455.1200000000001,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},1707.87,null,"El.COHAB","Oliveira",null,40.419999999999995]
[null,null,1495,"M.04.044","BOMBA DE ÁGUA PLUVIAL REUSO - 3 CV - TRIFÁSICA",1,"Unidade",1821.02,1821.02,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},2137.33,null,"El.COHAB","Oliveira",null,1821.0166666666667]
[null,null,1496,"M.04.045","BOMBA DO SISTEMA  DE REUSO -  0,5 CV - MONOFÁSICA",2,"Unidade",200.11,400.22,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},469.74,null,"El.COHAB","Oliveira",null,200.10666666666665]
[null,null,1497,"M.04.046","BOMBA DE RECIRCULAÇÃO DE ÁGUA QUENTE - 0,75 CV - TRIFÁSICA",5,"Unidade",1396.77,6983.85,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},8196.94,null,"El.COHAB","Oliveira",null,1396.7666666666667]
[null,null,1498,"M.04.047","BOMBA DE PRESSURIZAÇÃO DO SISTEMA DE INCÊNDIO - 1,5 CV - TRIFÁSICA",1,"Unidade",1684.53,1684.53,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},1977.13,null,"El.COHAB","Oliveira",null,1684.53]
[null,null,1499,"M.04.048","BOMBA DE ÁGUAS PLUVIAIS - 2 CV - TRIFÁSICA",3,"Unidade",3498.63,10495.89,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},12319.03,null,"El.COHAB","Oliveira",null,3498.626666666667]
[null,null,1500,"M.04.049","BOMBA DE ÁGUA 1/2 CV, 220V, 7500 L/H",1,"Unidade",466.4,466.4,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},547.41,null,"El.COHAB","Oliveira",null,466.39999999999992]
[null,null,1501,"M.04.050","BOMBA SUBMERSA PARA ÁGUAS PLUVIAIS ",6,"Unidade",6852.55,41115.300000000003,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},48257.03,null,"El.COHAB","Oliveira",null,6852.55]
[null,null,1473,"M.04.051","BOMBA SUBMERSA PARA ESGOTO",4,"Unidade",52485.3,209941.2,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},246407.99,null,"El.COHAB","Oliveira",null,52485.3]
[null,null,1474,"M.04.052","BOMBA EVACUADORA DE ÁGUAS RESIDUAIS DE BANHEIROS",2,"Unidade",6545.02,13090.04,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},15363.78,null,"El.COHAB","Oliveira",null,6545.0233333333335]
[null,null,1475,"M.04.053","BOMBA EVACUADORA DE ÁGUAS RESIDUAIS DE COZINHAS E COPAS",2,"Unidade",4065.57,8131.14,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},9543.52,null,"El.COHAB","Oliveira",null,4065.5666666666671]
[null,null,1476,"M.04.054","ELEVATÓRIA DE ESGOTO SANITÁRIO",1,"Unidade",15711.86,15711.86,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},18441.009999999998,null,"El.COHAB","Oliveira",null,15711.856666666667]
[null,null,1477,"M.04.055","BOMBA DE RECIRCULAÇÃO DE ÁGUA QUENTE - 3/4 CV - MONOFÁSICO",3,"Unidade",1495.36,4486.08,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},5265.31,null,"El.COHAB","Oliveira",null,1495.3633333333335]
[null,null,1478,"M.04.056","AQUECEDOR A GÁS GN 35L/MIN (SISTEMA DE ÁGUA QUENTE)",3,"Unidade",4482.21,13446.630000000001,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},15782.31,null,"El.COHAB","Oliveira",null,4482.206666666666]
[null,null,1479,"M.04.057","BATERIA NO BREAK - ESTABILIZADOR TENSÃO 3KVA 220V,\nONDA SENOIDAL ESTABILIZADA, CPU REMOVÍVEL DISPLAY, 60HZ, PROCESSADOR RISK, 3000 VA",2,"Unidade",4425.37,8850.74,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},10388.11,null,"El.COHAB","Oliveira",null,4425.3666666666668]
[null,null,1480,"M.04.058","LUMINÁRIA  SOBREPOR TUBULAR 2 LÂMPADAS RETÂNGULAR 60CM ALUMÍNIO",40,"Unidade",116.47,4658.8,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},5468.03,null,"El.COHAB","Oliveira",null,116.46666666666665]
[null,null,1481,"M.04.059","CHUVEIRO DE PAREDE COM DESVIADOR E DUCHA MANUAL",24,"Peça",590.23,14165.52,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},16626.07,null,"El.COHAB","Oliveira",null,590.23333333333323]
[null,null,1482,"M.04.060","RESISTÊNCIA COM BULBO PARA RESERVATÓRIO DE ÁGUA 3000W EM INOX 220V",24,"Peça",83.69,2008.56,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},2357.4499999999998,null,"El.COHAB","Oliveira",null,83.690000000000012]
[null,null,1483,"M.04.061","CAIXA LIGHT DE PASSAGEM SSX161 154X110X70MM IP55",50,"Unidade",25.81,1290.5,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},1514.66,null,"El.COHAB","Oliveira",null,25.806666666666668]
[null,null,1484,"M.04.062","QUADRO DE COMANDO DIGITAL PARA SISTEMA DE RECIRCULAÇÃO DE ÁGUA QUENTE",1,"Peça",2619.6799999999998,2619.6799999999998,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},3074.72,null,"El.COHAB","Oliveira",null,2619.6833333333334]
[null,null,1485,"M.04.063","PREGO DE AÇO 17 X 27",2,"Quilograma",22.66,45.32,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},53.19,null,"OUTROS","Daniel",null,22.66]
[null,null,1486,"M.04.064","CABO FLEX 0,50MM PRETO",300,"Metro",0.71,213,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},250,null,"El.COHAB","Oliveira",null,0.71]
[null,null,1487,"M.04.065","CABO FLEX 0,50MM AZUL",300,"Metro",0.71,213,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},250,null,"El.COHAB","Oliveira",null,0.71]
[null,null,1488,"M.04.066","CABO FLEX 0,75MM PRETO",1113,"Metro",0.97,1079.6099999999999,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},1267.1400000000001,null,"El.COHAB","Oliveira",null,0.97]
[null,null,1489,"M.04.067","CABO FLEX 0,75MM AZUL",305,"Metro",0.97,295.84999999999997,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},347.24,null,"El.COHAB","Oliveira",null,0.97]
[null,null,1490,"M.04.068","BOMBA AUTOMÁTICA NÍVEL ELÉTRICO 15A ANALGER",10,"Unidade",527.48,5274.8,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},6191.03,null,"METAIS","Daniel",null,527.48]
[null,null,1491,"M.04.069","CABEÇOTE ENGRENADO ",1,"Unidade",26919.18,26919.18,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},31595.040000000001,null,"METAIS","Daniel",null,6667.34]
[null,null,1492,"M.04.070","CARTUCHO DOCOLBASE CERÂMICO (DBC) 43862 1/2 VOLTA 1/2\" ANTI-HORÁRIO",30,"Peça",104.53,3135.9,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},3680.61,null,"METAIS","Daniel",null,104.53000000000002]
[null,null,1493,"M.04.071","CARTUCHO DOCOLBASE CERÂMICO (DBC) 43862 1/2 VOLTA 1/2\" HORÁRIO",30,"Peça",96.75,2902.5,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},3406.66,null,"METAIS","Daniel",null,96.745000000000005]
[null,null,1494,"M.04.072","CARTUCHO DOCOLBASE CERÂMICO (DBC) 43862 1/2 VOLTA 3/4\" ANTI-HORÁRIO",30,"Peça",92.13,2763.8999999999996,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},3243.99,null,"METAIS","Daniel",null,92.133333333333326]
[null,null,1495,"M.04.073","CARTUCHO DOCOLBASE CERÂMICO (DBC) 43862 1/2 VOLTA 3/4\" HORÁRIO",30,"Peça",82.46,2473.7999999999997,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},2903.5,null,"METAIS","Daniel",null,82.456666666666663]
[null,null,1496,"M.04.074","ACABAMENTO PARA REGISTRO DE GAVETA E PRESSÃO 1/2\" - CROMADO (4900.C37.PQ) ",30,"Peça",136.86000000000001,4105.8,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},4818.9799999999996,null,"ACABAMENTOS","Eduardo",null,136.86000000000001]
[null,null,1497,"M.04.075","ACABAMENTO PARA REGISTRO DE GAVETA E PRESSÃO 3/4\" - CROMADO (4900.C37.PQ) ",30,"Peça",136.86000000000001,4105.8,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},4818.9799999999996,null,"ACABAMENTOS","Eduardo",null,136.86000000000001]
[null,null,1498,"M.04.076","EXTENSÃO AUMENTO PROLONGADOR METAL CROMADO 1/2\" CURTO",20,"Peça",23.99,{"$f":"F1612*H1612","v":479.79999999999995},{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},{"$f":"ROUND(I1612*(1+J1612),2)","v":563.14},null,"METAIS","Daniel",null,23.99]
[null,null,1499,"M.04.077","KIT PROLONGADOR REGISTRO GAVETA 4 CM - DECA CÓD. 4504010",20,"Peça",124.13,2482.6,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},2913.83,null,"METAIS","Daniel",null,124.12666666666667]
[null,null,1500,"M.04.078","ANEL VEDANTE RETENTOR VÁLVULA HYDRA MAX 2550",30,"Peça",11.27,338.09999999999997,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},396.83,null,"METAIS","Daniel",null,11.266666666666666]
[null,null,1501,"M.04.079","REPARO VÁLVULA DESVIADOR CHUVEIRO DECA BAIXA PRESSÃO 4390017",30,"Peça",49.95,1498.5,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},1758.79,null,"METAIS","Daniel",null,49.95]
[null,null,1473,"M.04.080","TÊ CPVC DN 42MM",25,"Peça",28.63,715.75,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},840.08,null,"CON.COHAB","Marcelo",null,28.626666666666665]
[null,null,1474,"M.04.081","TÊ REDUÇÃO CPVC DN 35MM X 22MM",25,"Peça",17.63,440.75,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},517.30999999999995,null,"CON.COHAB","Marcelo",null,17.626666666666669]
[null,null,1475,"M.04.082","TÊ REDUÇÃO CPVC DN 35MM X 28MM",25,"Peça",22.86,571.5,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},670.77,null,"CON.COHAB","Marcelo",null,22.863333333333333]
[null,null,1476,"M.04.083","TÊ REDUÇÃO CPVC DN 42MM X 22MM",25,"Peça",25.47,636.75,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},747.35,null,"CON.COHAB","Marcelo",null,25.473333333333333]
[null,null,1477,"M.04.084","TÊ REDUÇÃO CPVC DN 42MM X 28MM",25,"Peça",32.26,806.5,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},946.59,null,"CON.COHAB","Marcelo",null,32.263333333333335]
[null,null,1478,"M.04.085","TÊ REDUÇÃO CPVC DN 42MM X 35MM",25,"Peça",41.57,1039.25,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},1219.77,null,"CON.COHAB","Marcelo",null,41.57]
[null,null,1479,"M.04.086","TÊ REDUÇÃO CPVC DN 54MM X 22MM",25,"Peça",47.12,1178,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},1382.62,null,"CON.COHAB","Marcelo",null,47.116666666666674]
[null,null,1480,"M.04.087","TÊ REDUÇÃO CPVC DN 54MM X 28MM",25,"Peça",43.62,1090.5,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},1279.92,null,"CON.COHAB","Marcelo",null,43.620000000000005]
[null,null,1481,"M.04.088","LUVA TRANSIÇÃO CPVC DN 28MM X 3/4\"",25,"Peça",19.41,485.25,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},569.54,null,"CON.COHAB","Marcelo",null,19.41]
[null,null,1482,"M.04.089","LUVA TRANSIÇÃO CPVC DN 28MM X 1\"",25,"Peça",24.07,601.75,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},706.27,null,"CON.COHAB","Marcelo",null,24.066666666666666]
[null,null,1484,"M.04.090","LUVA TRANSIÇÃO CPVC DN 35MM X 1.1/4\"",25,"Peça",94.14,2353.5,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},2762.3,null,"CON.COHAB","Marcelo",null,94.136666666666656]
[null,null,1485,"M.04.091","LUVA TRANSIÇÃO CPVC DN 42MM X 1.1/2\"",25,"Peça",118.43,2960.75,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},3475.03,null,"CON.COHAB","Marcelo",null,118.43]
[null,null,1486,"M.04.092","LUVA TRANSIÇÃO CPVC DN 54MM X 2\"",25,"Peça",190.2,4755,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},5580.94,null,"CON.COHAB","Marcelo",null,190.19666666666669]
[null,null,1487,"M.04.093","LUVA DE CORRER CPVC DN 22MM",25,"Peça",7.82,195.5,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},229.46,null,"CON.COHAB","Marcelo",null,7.82]
[null,null,1488,"M.04.094","LUVA DE CORRER CPVC DN 28MM",25,"Peça",11.2,280,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},328.64,null,"CON.COHAB","Marcelo",null,11.203333333333333]
[null,null,1490,"M.04.095","CONECTOR CPVC DN 28MM X 1\"",25,"Peça",23.61,590.25,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},692.78,null,"CON.COHAB","Marcelo",null,23.606666666666669]
[null,null,1491,"M.04.096","CONECTOR CPVC DN 35MM X 1.1/4\"",15,"Peça",34.08,511.2,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},600,null,"CON.COHAB","Marcelo",null,34.083333333333336]
[null,null,1492,"M.04.097","CONECTOR CPVC DN 42MM X 1.1/2\"",15,"Peça",66.31,994.65000000000009,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},1167.42,null,"CON.COHAB","Marcelo",null,66.31]
[null,null,1493,"M.04.098","CONECTOR CPVC DN 54MM X 2\"",10,"Peça",90.02,900.19999999999993,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},1056.56,null,"CON.COHAB","Marcelo",null,90.023333333333326]
[null,null,1494,"M.04.099","CAP CPVC DN 22MM",25,"Peça",1.58,39.5,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},46.36,null,"CON.COHAB","Marcelo",null,1.5833333333333333]
[null,null,1495,"M.04.100","CAP CPVC DN 28MM",25,"Peça",4.6900000000000004,117.25000000000001,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},137.62,null,"CON.COHAB","Marcelo",null,4.6900000000000004]
[null,null,1496,"M.04.101","CAP CPVC DN 35MM",15,"Peça",7.1,106.5,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},125,null,"CON.COHAB","Marcelo",null,7.0966666666666667]
[null,null,1497,"M.04.102","CAP CPVC DN 42MM",15,"Peça",10.57,158.55000000000001,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},186.09,null,"CON.COHAB","Marcelo",null,10.566666666666666]
[null,null,1498,"M.04.103","CAP CPVC DN 54MM",10,"Peça",20.309999999999999,203.1,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},238.38,null,"CON.COHAB","Marcelo",null,20.313333333333333]
[null,null,1499,"M.04.104","JOELHO CPVC 45º DN 22MM",25,"Peça",5.67,141.75,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},166.37,null,"CON.COHAB","Marcelo",null,5.6733333333333329]
[null,null,1500,"M.04.105","JOELHO CPVC 45º DN 28MM",25,"Peça",8.19,204.75,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},240.32,null,"CON.COHAB","Marcelo",null,8.1866666666666656]
[null,null,1501,"M.04.106","JOELHO CPVC 45º DN 35MM",10,"Peça",14.04,140.39999999999998,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},164.79,null,"CON.COHAB","Marcelo",null,14.04]
[null,null,1502,"M.04.107","JOELHO CPVC 45º DN 42MM",10,"Peça",20.53,205.3,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},240.96,null,"CON.COHAB","Marcelo",null,20.533333333333335]
[null,null,1503,"M.04.108","JOELHO CPVC 45º DN 54MM",10,"Peça",40.869999999999997,408.7,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},479.69,null,"CON.COHAB","Marcelo",null,40.866666666666667]
[null,null,1504,"M.04.109","CURVA CPVC 90º DN 22MM",25,"Peça",7.51,187.75,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},220.36,null,"CON.COHAB","Marcelo",null,7.5066666666666668]
[null,null,1505,"M.04.110","CURVA CPVC 90º DN 28MM",25,"Peça",12.97,324.25,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},380.57,null,"CON.COHAB","Marcelo",null,12.966666666666667]
[null,null,1506,"M.04.111","JOELHO TRANSIÇÃO CPVC DN 28MM X 1\"",25,"Peça",24.73,618.25,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},725.64,null,"CON.COHAB","Marcelo",null,24.72666666666667]
[null,null,1483,"M.04.112","BOX RETO ALUMÍNIO ¾\"",50,"Unidade",3.56,178,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},208.92,null,"El.COHAB","Oliveira",null,3.56]
[null,null,1484,"M.04.113","PLUG PVC DE 1/2\"",100,"Unidade",1.3,130,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},152.58000000000001,null,"CON.COHAB","Marcelo",null,1.3]
[null,null,1485,"M.04.114","PLUG PVC DE 3/4\"",50,"Unidade",2.13,106.5,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},125,null,"CON.COHAB","Marcelo",null,2.1333333333333333]
[null,null,1486,"M.04.115","VEDANTE MVS II",150,"Unidade",10.73,1609.5,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},1889.07,null,"METAIS","Daniel",null,10.733333333333334]
[null,null,1487,"M.04.116","MVS P/ REGISTRO DE PRESSÃO 1/2\" E 3/4\" REF. DECA",50,"Unidade",42.66,2133,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},2503.5,null,"METAIS","Daniel",null,42.66]
[null,null,1488,"M.04.117","CARRAPETA ABS TIPO UNIVERSAL COM VEDANTE 3/4\"",100,"Unidade",2.65,265,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},311.02999999999997,null,"CON.COHAB","Marcelo",null,2.65]
[null,null,1489,"M.04.118","CARRAPETA ABS TIPO UNIVERSAL COM VEDANTE 1/2\"",100,"Unidade",3.86,386,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},453.05,null,"CON.COHAB","Marcelo",null,3.86]
[null,null,1490,"M.04.119","CARRAPETA COURO TIPO UNIVERSAL COM VEDANTE 1/2\"",30,"Unidade",2.06,61.800000000000004,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},72.53,null,"CON.COHAB","Marcelo",null,2.0566666666666666]
[null,null,1491,"M.04.120","VÁLVULA DE SEGURANÇA MACHO/FÊMEA 3 BAR - 1/2 POL - ACABAMENTO LATÃO COR DOURADO",50,"Peça",81.3,4065,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},4771.09,null,"METAIS","Daniel",null,81.3]
[null,null,1489,"M.04.121","DISJUNTOR TRIPOLAR - 50A - 3P - EZC100H - EZC100H3050",5,"Peça",501.11,2505.5500000000002,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},2940.76,null,"El.COHAB","Oliveira",null,501.11]
[null,null,1490,"M.04.122","DISJUNTOR TRIPOLAR - 60A - 3P - EZC100H - EZC100H3060",5,"Peça",529.36,2646.8,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},3106.55,null,"El.COHAB","Oliveira",null,529.36]
[null,null,1491,"M.04.123","TERMOSTATO BIMETÁLICO ENCOSTO UNIVERSAL  - CORRENTE 40A - TENSÃO 220V - ESCALA TEMPERATURA AJUSTÁVEL RANGE DE 45ºC A 75ºC ",30,"Peça",132.62,3978.6000000000004,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},4669.68,null,"El.COHAB","Oliveira",null,132.62]
[null,null,1492,"M.04.124","SENSOR DE TEMPERATURA PARA CONTROLADOR TERMOSTATO - FAIXA MEDIÇÃO: -50ºC A 100ºC - TIPO SENSOR NTC 10K",30,"Peça",32.450000000000003,973.50000000000011,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},1142.5999999999999,null,"El.COHAB","Oliveira",null,32.450000000000003]
[null,null,1493,"M.04.125","MÓDULO CEGO - LINHA PIAL PLUS ",150,"Peça",7.33,1099.5,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},1290.48,null,"MÓDULOS","Marcelo",null,7.333333333333333]
[null,null,1494,"M.04.126","MÓDULO INTERRUPTOR SIMPLES - LINHA PIAL PLUS ",200,"Peça",15.01,3002,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},3523.45,null,"MÓDULOS","Marcelo",null,15.01]
[null,null,1495,"M.04.127","MÓDULO INTERRUPTOR PARALELO - LINHA PIAL PLUS ",150,"Peça",21.17,3175.5000000000005,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},3727.08,null,"MÓDULOS","Marcelo",null,21.166666666666668]
[null,null,1496,"M.04.128","MÓDULO INTERRUPTOR INTERMEDIÁRIO - LINHA PIAL PLUS ",100,"Peça",70.86,7086,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},8316.84,null,"MÓDULOS","Marcelo",null,70.86333333333333]
[null,null,1497,"M.04.129","MÓDULO PULSADOR PARA CAMPANHIA - LINHA PIAL PLUS ",50,"Peça",17.600000000000001,880.00000000000011,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},1032.8599999999999,null,"MÓDULOS","Marcelo",null,17.596666666666664]
[null,null,1498,"M.04.130","MÓDULO CAMPANHIA CIGARRA - LINHA PIAL PLUS ",50,"Peça",58.65,2932.5,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},3441.88,null,"MÓDULOS","Marcelo",null,58.653333333333329]
[null,null,1499,"M.04.131","MÓDULO TOMADA 2P+T - LINHA PIAL PLUS ",200,"Peça",19.52,3904,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},4582.12,null,"MÓDULOS","Marcelo",null,19.52333333333333]
[null,null,1500,"M.04.132","MÓDULO TOMADA DE REDE - LINHA PIAL PLUS ",200,"Peça",68.67,13734,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},16119.6,null,"MÓDULOS","Marcelo",null,68.673333333333332]
[null,null,1501,"M.04.133","MÓDULO TOMADA DE TELEFONE - LINHA PIAL PLUS ",200,"Peça",62.73,12546,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},14725.24,null,"MÓDULOS","Marcelo",null,62.73]
[null,null,1502,"M.04.134","MÓDULO TOMADA PARA ANTENA DE TV - LINHA PIAL PLUS ",200,"Peça",34.28,6856,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},8046.89,null,"MÓDULOS","Marcelo",null,34.276666666666664]
[null,null,1503,"M.04.135","SUPORTE 4\" X 2\" PARA 3 MÓDULOS - LINHA PIAL PLUS ",200,"Peça",2.1800000000000002,436.00000000000006,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},511.73,null,"MÓDULOS","Marcelo",null,2.1766666666666663]
[null,null,1504,"M.04.136","SUPORTE 4\" X 4\" PARA 6 MÓDULOS - LINHA PIAL PLUS ",100,"Peça",3.48,348,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},408.45,null,"MÓDULOS","Marcelo",null,3.48]
[null,null,1505,"M.04.137","PLACA 4\" X 2\" CEGA - LINHA PIAL PLUS ",150,"Peça",6.75,{"$f":"F1673*H1673","v":1012.5},{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},{"$f":"ROUND(I1673*(1+J1673),2)","v":1188.3699999999999},null,"MÓDULOS","Marcelo",null,6.7466666666666661]
[null,null,1506,"M.04.138","PLACA 4\" X 2\" 1 POSTO - LINHA PIAL PLUS ",200,"Peça",6.75,1350,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},1584.5,null,"MÓDULOS","Marcelo",null,6.7466666666666661]
[null,null,1483,"M.04.139","PLACA 4\" X 2\" 2 POSTOS SEPARADOS - LINHA PIAL PLUS ",200,"Peça",6.75,1350,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},1584.5,null,"MÓDULOS","Marcelo",null,6.7466666666666661]
[null,null,1484,"M.04.140","PLACA 4\" X 2\" 3 POSTOS - LINHA PIAL PLUS ",200,"Peça",6.75,1350,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},1584.5,null,"MÓDULOS","Marcelo",null,6.7466666666666661]
[null,null,1485,"M.04.141","PLACA 4\" X 4\" CEGA - LINHA PIAL PLUS ",150,"Peça",16.5,2475,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},2904.91,null,"MÓDULOS","Marcelo",null,16.496666666666666]
[null,null,1486,"M.04.142","PLACA 4\" X 4\" 2 POSTOS (1+1 SEPARADOS) - LINHA PIAL PLUS ",150,"Peça",16.5,2475,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},2904.91,null,"MÓDULOS","Marcelo",null,16.496666666666666]
[null,null,1487,"M.04.143","PLACA 4\" X 4\" 6 POSTOS - LINHA PIAL PLUS ",150,"Peça",16.5,2475,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},2904.91,null,"MÓDULOS","Marcelo",null,16.496666666666666]
[null,null,1488,"M.04.144","CONJUNTO 4\" X 2\" PARA CAMPAINHA CIGARRA - LINHA PIAL PLUS ",50,"Conjunto",67.58,3379,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},3965.93,null,"MÓDULOS","Marcelo",null,67.576666666666668]
[null,null,1489,"M.04.145","CONJUNTO 4\" X 2\" COM 1 PULSADOR - LINHA PIAL PLUS ",50,"Conjunto",26.52,1326,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},1556.33,null,"MÓDULOS","Marcelo",null,26.52]
[null,null,1490,"M.04.146","CONJUNTO 4\" X 2\" COM 1 INTERRUPTOR SIMPLES - LINHA PIAL PLUS ",200,"Conjunto",23.93,4786,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},5617.33,null,"MÓDULOS","Marcelo",null,23.933333333333337]
[null,null,1491,"M.04.147","CONJUNTO 4\" X 2\" COM 1 INTERRUPTOR PARALELO - LINHA PIAL PLUS ",150,"Conjunto",30.09,4513.5,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},5297.49,null,"MÓDULOS","Marcelo",null,30.09]
[null,null,1492,"M.04.148","CONJUNTO 4\" X 2\" COM 1 INTERRUPTOR INTERMEDIÁRIO - LINHA PIAL PLUS ",100,"Conjunto",79.790000000000006,7979.0000000000009,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},9364.9500000000007,null,"MÓDULOS","Marcelo",null,79.786666666666676]
[null,null,1493,"M.04.149","CONJUNTO 4\" X 2\" COM 2 INTERRUPTORES SIMPLES - LINHA PIAL PLUS ",200,"Conjunto",38.94,7788,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},9140.7800000000007,null,"MÓDULOS","Marcelo",null,38.943333333333335]
[null,null,1494,"M.04.150","CONJUNTO 4\" X 2\" COM 3 INTERRUPTORES SIMPLES - LINHA PIAL PLUS ",200,"Conjunto",53.95,10790,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},12664.22,null,"MÓDULOS","Marcelo",null,53.95333333333334]
[null,null,1495,"M.04.151","CONJUNTO MONTADO 4\" X 2\" COM 1 TOMADA PADRÃO BRASILEIRO 10A - LINHA PIAL PLUS ",150,"Conjunto",28.45,4267.5,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},5008.76,null,"MÓDULOS","Marcelo",null,28.446666666666669]
[null,null,1499,"M.04.152","CONJUNTO MONTADO 4\" X 2\" COM 2 TOMADAS PADRÃO BRASILEIRO 10A - LINHA PIAL PLUS ",150,"Conjunto",47.97,7195.5,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},8445.36,null,"MÓDULOS","Marcelo",null,47.97]
[null,null,1500,"M.04.153","CONJUNTO MONTADO 4\" X 2\" COM 1 TOMADA PADRÃO BRASILEIRO 10A + 1 INTERRUPTOR SIMPLES - LINHA PIAL PLUS ",150,"Conjunto",43.46,6519,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},7651.35,null,"MÓDULOS","Marcelo",null,43.456666666666671]
[null,null,1501,"M.04.154","MÓDULO TOMADA 2P+T 20 A - LINHA PIAL PLUS ",50,"Peça",22.46,1123,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},1318.07,null,"MÓDULOS","Marcelo",null,22.456666666666667]
[null,null,1502,"M.04.155","SENSOR DE PRESENÇA 4X2 DE EMBUTIR",10,"Unidade",100.41,1004.0999999999999,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},1178.51,null,"MÓDULOS","Marcelo",null,100.41000000000001]
[null,null,1503,"M.04.156","DISPOSITIVO DE PROTEÇÃO RESIDUAL DIFERENCIAL - DR, BIPOLAR, 25A, 30MA",10,"Peça",130.13,1301.3,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},1527.34,null,"MÓDULOS","Marcelo",null,130.12666666666667]
[null,null,1504,"M.04.157","CAIXA DE DERIVAÇÃO DE PVC 3\" X 3\"",50,"Peça",4.68,234,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},274.64999999999998,null,"MÓDULOS","Marcelo",null,4.68]
[null,null,1505,"M.04.158","TOMADA DE SOBREPOR INDÚSTRIAL - 2P+T - 16A - 200/250V - 6H AZUL - IP44 - N3006",15,"Peça",92.11,1381.65,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},1621.64,null,"MÓDULOS","Marcelo",null,92.11]
[null,null,1506,"M.04.159","TUBO DE LIGAÇÃO PARA BACIA SANITÁRIA COM SPUD - PLÁSTICO CROMADO  1.1/2\"",20,"PEÇA",25.71,514.20000000000005,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},603.52,null,"LOUÇAS","Eduardo",null,25.713333333333335]
[null,null,1483,"M.04.160","CORDOALHA DE COBRE NU # 16,0MM²",338,"Metro",15.84,{"$f":"F1696*H1696","v":5353.92},{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},{"$f":"ROUND(I1696*(1+J1696),2)","v":6283.9},null,null,"Eduardo",null,33.229999999999997]
[null,null,1484,"M.04.161","CORDOALHA DE COBRE NU # 35,0MM²",110,"Metro",34.43,3787.3,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},4445.1499999999996,null,null,"Eduardo",null,24.19]
[null,null,1483,"M.05.001","DISPENSER SABONETE LÍQUIDO, DIMENSÕES EXTERNAS: 110MM DE LARGURA X 250MM DE ALTURA X 110MM DE PROFUNDIDADE",4,"Unidade",33.229999999999997,132.91999999999999,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},156.01,null,"ACABAMENTOS","Eduardo",null,33.229999999999997]
[null,null,1484,"M.05.002","PAPEL TOALHA INTERFOLHADO 21 X 20CM, FARDO COM 1000 FOLHAS.",13,"Unidade",24.19,314.47000000000003,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},369.09,null,"ACABAMENTOS","Eduardo",null,24.19]
[null,null,1485,"M.05.003","LIMPADOR E DESINCRUSTANTE",60,"Unidade",156.5,9390,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},11021.04,null,"ACABAMENTOS","Eduardo",null,156.5]
[null,null,1486,"M.06.001","CALÇA JEANS COR AZUL MARINHO; PESO: 387 G/M²; COMPOSIÇÃO: 100% ALGODÃO; CONSTRUÇÃO: SARJA 3/1 D",268,"Pç",76,20368,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},23905.919999999998,null,"EPI","Eduardo",null,75.99666666666667]
[null,null,1487,"M.06.002","GUARDA PÓ COM MANGA CURTA EM BRIM NA COR AZUL MARINHO",256,"Pç",95.96,24565.759999999998,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},28832.83,null,"EPI","Eduardo",null,95.963333333333324]
[null,null,1488,"M.06.003","MEIA CANO LONGO",684,"Par",15.92,10889.28,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},12780.75,null,"EPI","Eduardo",null,15.923333333333332]
[null,null,1489,"M.06.004","CALÇA SOCIAL EM TECIDO BRIM",100,"Pç",126.63,12663,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},14862.56,null,"EPI","Eduardo",null,126.63]
[null,null,1490,"M.06.005","CAMISA SOCIAL C/ MANGA COMPRIDA NA COR CINZA CLARO",100,"Pç",65.569999999999993,6556.9999999999991,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},7695.95,null,"EPI","Eduardo",null,65.566666666666677]
[null,null,1491,"M.06.006","SAPATO SOCIAL DE COURO PRETO COM SOLADOS DE BORRACHA ANTIDERRAPANTE",50,"Par",163.28,8164,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},9582.09,null,"EPI","Eduardo",null,163.27666666666667]
[null,null,1492,"M.06.007","CAMISETA COM MANGA COMPRIDA NA COR AZUL MARINHO COM PROTEÇÃO UV50+",368,"Pç",73.23,26948.640000000003,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},31629.62,null,"EPI","Eduardo",null,73.23]
[null,null,1493,"M.06.008","CALÇA COMPRIDA RESISTENTE À CHAMA",336,"Pç",176.34,59250.239999999998,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},69542.009999999995,null,"EPI","Eduardo",null,176.34]
[null,null,1494,"M.06.009","CAMISA RESISTENTE À CHAMAS ",336,"Pç",185.52,62334.720000000001,{"$f":"'BDI materiais'!$E$27","v":0.17369999999999999},73162.259999999995,null,"EPI","Eduardo",null,185.51999999999998]
[null,null,null,null,null,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P1:P6)","v":0}]
[null,null,null,null,null,null,null,null,null,"SOMATÓRIO TOTAL MENSAL",{"$f":"ROUND(SUM(K9:K1710)/12,2)","v":738306.07}]
[null,null,null,null,null,null,null,"Fator de Demanda",null,"SOMATÓRIO TOTAL ANUAL",{"$f":"K1713*12","v":8859672.8399999999}]
[null,null,null,null,null,null,null,0.6]
[null,null,null,null,null,null,null,null,null,"MENSAL AJUSTADO",{"$f":"ROUND(K1713*H1715,2)","v":442983.64}]
[null,null,null,null,null,null,null,null,null,"ANUAL AJUSTADO",{"$f":"K1716*12","v":5315803.68}]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,H9:H1712)","v":753207.66999999899},{"$f":"SUM(I9:I1709)","v":7548498.6400000034}]

{"sheet":"Não Rel - Gab","index":39,"n_rows":44,"n_cols":11,"rows_kept":44,"cut":false,"hidden":true,"merged":[[2,1,2,4],[3,1,3,10]]}
[]
[]
[]
[null,"MATERIAIS NÃO RELACIONADOS DIRETAMENTE A UM POSTO DE TRABALHO - REFORMA GABINETES ANEXO III"]
[]
[]
[null,null,"ITEM","CÓDIGO","DESCRIÇÃO","QUANT ANUAL","UNIDADE","CUSTO UNITÁRIO","CUSTO TOTAL","BDI (%)","PREÇO TOTAL"]
[]
[null,null,1,"B.02.02.002","ARGAMASSA PARA ASSENTAMENTO DE CERÂMICA, PORCELANATO E GRANITO",12000,"Quilograma",null,{"$f":"H9*F9","v":0},{"$f":"VLOOKUP(D9,'Não Rel - Materiais sob Demanda'!D9:K1709,7,0)","v":{"$error":"#N/A"}},{"$f":"ROUND(I9*(1+J9),2)","v":{"$error":"#N/A"}}]
[null,null,2,"B.02.07.001","CIMENTO PORTLAND",1000,"Saco",null,{"$f":"H10*F10","v":0},{"$f":"J9","v":{"$error":"#N/A"}},{"$f":"ROUND(I10*(1+J10),2)","v":{"$error":"#N/A"}}]
[null,null,3,"B.05.01.007","FITA TELADA DE FIBRA DE VIDRO",200,"Rolo",null,{"$f":"H11*F11","v":0},{"$f":"J10","v":{"$error":"#N/A"}},{"$f":"ROUND(I11*(1+J11),2)","v":{"$error":"#N/A"}}]
[null,null,4,"B.05.02.001","CHAPAS DE GESSO ACARTONADO",600,"Chapa",null,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,5,"B.05.03.001","PERFIL PARA FORRO EM SISTEMA DRY-WALL",700,"Barra",null,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,6,"B.05.03.004","CANTONEIRA PERFIL L 25/30",350,"Barra",null,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,7,"B.05.03.005","NIVELADOR PARA PERFIL F47",3000,"Peça",null,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,8,"B.05.03.006","CONECTOR DE PERFIL F47",1000,"Peça",null,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,9,"B.05.04.004","PARAFUSO CABEÇA DE LENTILHA COM PONTA AGULHA 13 MM",30000,"Peça",null,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,10,"B.06.05.001","GRANITO PRETO SÃO GABRIEL, ESPESSURA 2 CM, LARGURA INFERIOR A 20CM - RODAPÉ, SOLEIRA, PEITORIL E EQUIVALENTES",20,"Metro Quadrado",null,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,11,"B.06.05.002","GRANITO PRETO SÃO GABRIEL, ESPESSURA 2 CM, ÁREA INFERIOR A 0,45M²",2500,"Metro Quadrado",null,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,12,"B.06.05.003","GRANITO PRETO SÃO GABRIEL, ESPESSURA 2 CM, ÁREA SUPERIOR A 0,45M²",100,"Metro Quadrado",null,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,13,"B.06.05.004","GRANITO PRETO SÃO GABRIEL, ESPESSURA 3 CM, POLIDO EM UMA FACE",50,"Metro Quadrado",null,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,14,"B.06.05.005","GRANITO PRETO SÃO GABRIEL, ESPESSURA 3 CM, POLIDO EM DUAS FACES",50,"Metro Quadrado",null,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,15,"B.08.02.001","GOMA LACA TIPO ASA DE BARATA - ABTN",600,"Quilograma",null,{"$f":"H23*F23","v":0},{"$error":"#N/A"},{"$f":"ROUND(I23*(1+J23),2)","v":{"$error":"#N/A"}}]
[null,null,16,"B.08.05.003","PALHA DE AÇO Nº 1",400,"Pacote",null,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,17,"B.09.01.005","COMPENSADO VIROLA 2.200mm X 1.600mm X 6mm, MIOLO VIROLA OU CEDRINHO, ACABAMENTO VIROLA ROSA",200,"Chapa",null,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,18,"B.09.01.007","COMPENSADO VIROLA 2.200mm X 1.600mm X 15mm, MIOLO VIROLA OU CEDRINHO, ACABAMENTO VIROLA ROSA",540,"Chapa",null,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,19,"B.09.01.009","COMPENSADO VIROLA 2.200mm X 1.600mm X 18mm, MIOLO VIROLA OU CEDRINHO, ACABAMENTO VIROLA ROSA, SARRAFEADO",200,"Chapa",null,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,20,"B.09.01.010","COMPENSADO VIROLA 2.200mm X 1.600mm X 20mm, MIOLO VIROLA OU CEDRINHO, ACABAMENTO VIROLA ROSA",200,"Chapa",null,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,21,"B.09.01.011","COMPENSADO VIROLA 2.200mm X 1.600mm X 4mm, MIOLO VIROLA OU CEDRINHO, ACABAMENTO FREIJÓ",800,"Chapa",null,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,22,"B.09.02.006","LAMINADO FENÓLICO MELAMÍNICO PRETO TEXTURIZADO",100,"Chapa",null,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,23,"B.09.03.004","PRANCHA DE MADEIRA DE FREIJÓ 3.000 MM",30,"Metro Cúbico",null,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,24,"B.09.08.010","DOBRADIÇA CANECO 35MM - BRAÇO CURVO",1000,"Peça",null,{"$f":"H32*F32","v":0},{"$error":"#N/A"},{"$f":"ROUND(I32*(1+J32),2)","v":{"$error":"#N/A"}}]
[null,null,25,"B.09.09.003","LIXA PARA MADEIRA Nº 100",600,"Folha",null,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,26,"B.09.09.006","LIXA PARA MADEIRA Nº 180",1200,"Folha",null,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,27,"B.11.11.003","FITA CREPE 25MM X 50M",600,"Rolo",null,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,28,"B.13.01.005","CHAPA DE AÇO COMUM Nº 20 DE 3,00m X 1,20m",40,"Chapa",null,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,29,"B.13.01.006","CHAPA DE AÇO COMUM Nº 18 DE 3,00m X 1,20m",40,"Chapa",null,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,30,"B.13.01.007","CHAPA DE AÇO COMUM Nº 16 DE 3,00m X 1,20m",160,"Chapa",null,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,31,"B.13.01.008","CHAPA DE AÇO COMUM Nº 14 DE 3,00m X 1,20m",40,"Chapa",null,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,32,"B.13.15.008","LIXA PARA FERRO Nº 320 (D'ÁGUA)",800,"Folha",null,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,33,"B.13.15.009","LIXA PARA FERRO Nº 400 (D'ÁGUA)",800,"Folha",null,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[null,null,null,null,null,null,null,null,null,"SOMATÓRIO TOTAL MENSAL",{"$f":"K44/12","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,"SOMATÓRIO TOTAL ANUAL",{"$f":"SUM(K8:K42)","v":{"$error":"#N/A"}}]

{"sheet":"Não Rel - Mat. Perm.","index":40,"n_rows":28,"n_cols":17,"rows_kept":28,"cut":false,"hidden":false,"merged":[[2,1,2,4],[3,1,3,11]]}
[]
[]
[]
[null,"MATERIAIS PERMANENTES NÃO RELACIONADOS DIRETAMENTE A UM POSTO DE TRABALHO - AQUISIÇÃO SOB DEMANDA"]
[]
[]
[null,null,null,"ITEM","DESCRIÇÃO","QUANT ANUAL","UNIDADE","CUSTO UNITÁRIO","CUSTO ANUAL","BDI (%)","PREÇO TOTAL","FONTE"]
[]
[null,null,null,"MP.001","Sistema De Alimentação Ininterrupta (Sai) Monofásico, 4,5 Kw",1,"Unidade",17011.990000000002,{"$f":"H9*F9","v":17011.990000000002},{"$f":"'BDI materiais'!E27","v":0.17369999999999999},{"$f":"ROUND(I9*(1+J9),2)","v":19966.97},"Cotação",{"$f":"F9*30/12","v":2.5},{"$f":"K9*30/12","v":49917.42500000001},null,null,{"$f":"H9*(1+J9)*0.6","v":11980.1835978}]
[null,null,null,"MP.002","Sistema De Pressurização 3M3/H",3,"Unidade",14362.814999999999,{"$f":"H10*F10","v":43088.444999999992},{"$f":"J9","v":0.17369999999999999},{"$f":"ROUND(I10*(1+J10),2)","v":50572.91},"Cotação",{"$f":"F10*30/12","v":7.5},{"$f":"K10*30/12","v":126432.27500000001},null,null,{"$f":"H10*(1+J10)*0.6","v":10114.581579299998}]
[null,null,null,"MP.003","Sistema De Pressurização 5M3/H",1,"Unidade",16546.300000000003,{"$f":"H11*F11","v":16546.300000000003},{"$f":"J10","v":0.17369999999999999},{"$f":"ROUND(I11*(1+J11),2)","v":19420.39},"Cotação",{"$f":"F11*30/12","v":2.5},{"$f":"K11*30/12","v":48550.974999999999},null,null,11652.235386000002]
[null,null,null,"MP.004","Sistema De Pressurização 10M3/H",1,"Unidade",17334.09,{"$f":"H12*F12","v":17334.09},{"$f":"J11","v":0.17369999999999999},{"$f":"ROUND(I12*(1+J12),2)","v":20345.02},"Cotação",{"$f":"F12*30/12","v":2.5},{"$f":"K12*30/12","v":50862.549999999996},null,null,12207.012859799999]
[null,null,null,"MP.005","Lavadora Alta Pressão",2,"Unidade",10647.84,{"$f":"H13*F13","v":21295.68},{"$f":"J12","v":0.17369999999999999},{"$f":"ROUND(I13*(1+J13),2)","v":24994.74},"Cotação",{"$f":"F13*30/12","v":5},{"$f":"K13*30/12","v":62486.850000000006},null,null,7498.4218847999991]
[null,null,null,"MP.006","Purificador Ibbl Branco",40,"Unidade",888.22,{"$f":"H14*F14","v":35528.800000000003},{"$f":"J9","v":0.17369999999999999},41700.15,"Cotação",{"$f":"F14*30/12","v":100},104250.375,null,null,625.50228839999988]
[null,null,null,"MP.007","Purificador Ibbl Preto",40,"Unidade",902.7,36108,{"$f":"J14","v":0.17369999999999999},42379.96,"Cotação",100,105949.90000000001,null,null,635.69939399999998]
[null,null,null,"MP.008","Purificador 50 L",40,"Unidade",3004.82,120192.8,0.17369999999999999,141070.29,"Cotação",100,352675.72500000003,null,null,2116.0543404]
[null,null,null,"MP.009","Purificador 100 L",10,"Unidade",3242.34,32423.4,0.17369999999999999,38055.339999999997,"Cotação",25,95138.349999999991,null,null,2283.3206747999998]
[null,null,null,"MP.010","Purificador 200 L",5,"Unidade",3630.96,18154.8,0.17369999999999999,21308.29,"Cotação",12.5,53270.725000000006,null,null,2556.9946512000001]
[null,null,null,"MP.011","Purificador De Água Compacto Branco",2,"Unidade",815.67,1631.34,0.17369999999999999,1914.7,"Cotação",5,4786.75,null,null,574.41112739999994]
[null,null,null,"MP.012","Purificador De Água Compacto Preto",30,"Unidade",864.67,25940.1,0.17369999999999999,30445.9,"Cotação",75,76114.75,null,null,608.91790739999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($I$9:$I$20)","v":385255.745},"por ano sem bdi"]
[]
[]
[null,null,null,null,null,null,null,null,null,"SOMATÓRIO TOTAL MENSAL",{"$f":"ROUND(SUM(K8:K20)/12,2)","v":37681.22}]
[null,null,null,null,null,null,null,"Fator de Demanda",null,"SOMATÓRIO TOTAL ANUAL",{"$f":"K24*12","v":452174.64},null,null,{"$f":"SUM(N9:N20)","v":1130436.6500000001}]
[null,null,null,null,null,null,null,0.6]
[null,null,null,null,null,null,null,null,null,"MENSAL AJUSTADO",{"$f":"ROUND(K24*H26,2)","v":22608.73}]
[null,null,null,null,null,null,null,null,null,"ANUAL AJUSTADO",{"$f":"K27*12","v":271304.76}]

{"sheet":"Não Rel - EPI","index":41,"n_rows":63,"n_cols":16,"rows_kept":63,"cut":false,"hidden":true,"merged":[[2,1,2,4],[3,1,3,11]]}
[]
[]
[]
[null,"EPIS NÃO RELACIONADOS DIRETAMENTE A UM POSTO DE TRABALHO - AQUISIÇÃO"]
[]
[]
[null,null,null,"ITEM","DESCRIÇÃO","QUANT ANUAL","UNIDADE","CUSTO UNITÁRIO","CUSTO ANUAL","BDI (%)","PREÇO TOTAL","FONTE"]
[]
[null,null,null,"B.01.01.00","Álcool em gel antisséptico - bombona com 2L",25,"Bombona",null,{"$f":"H9*F9","v":0},{"$f":"'BDI materiais'!E27","v":0.17369999999999999},{"$f":"I9*(1+J9)","v":0},null,null,null,"Álcool em gel antisséptico - bombona com 2L",25]
[null,null,null,"B.01.01.004","Avental de raspa de couro tipo barbeiro",2,"Unidade",null,{"$f":"H10*F10","v":0},{"$f":"'BDI materiais'!E28","v":0},{"$f":"I10*(1+J10)","v":0},null,null,null,"ÁLCOOL LÍQUIDO 70° PARA USO EM SUPERFÍCIES",25]
[null,null,null,"B.01.01.005","Bloqueador solar UV FPS 30 com propriedade repelente a insetos - bombona com 4L",4,"Bombona",null,0,{"$f":"'BDI materiais'!E29","v":0},0,null,null,null,"Avental de raspa de couro tipo barbeiro",2]
[null,null,null,"B.01.01.006","Boné árabe",128,"Unidade",null,0,{"$f":"'BDI materiais'!E30","v":0},0,null,null,null,"Bloqueador solar UV FPS 30 com propriedade repelente a insetos - bombona com 4L",4]
[null,null,null,"B.01.01.008","Bota de segurança - biqueira em composite ou polipropileno",270,"Par",null,0,{"$f":"'BDI materiais'!E31","v":0},0,null,null,null,"Boné árabe",128]
[null,null,null,"B.01.01.009","Bota de segurança - proteção contra choque elétrico",314,"Par",null,0,{"$f":"'BDI materiais'!E32","v":0},0,null,null,null,"Bota de segurança - biqueira em composite ou polipropileno",270]
[null,null,null,"B.01.01.011","Bota de segurança - couro nobuck",4,"Par",null,0,{"$f":"'BDI materiais'!E33","v":0},0,null,null,null,"Bota de segurança - proteção contra choque elétrico",314]
[null,null,null,"B.01.01.013","Bota de segurança – pvc",40,"Par",null,0,{"$f":"'BDI materiais'!E34","v":0},0,null,null,null,"Bota de segurança - couro nobuck",4]
[null,null,null,"B.01.01.014","Calça comprida resistente à chama",126,"Unidade",null,0,{"$f":"'BDI materiais'!E35","v":0},0,null,null,null,"Bota de segurança - pvc",40]
[null,null,null,"B.01.01.017","Camisa resistente a chamas",126,"Unidade",null,0,{"$f":"'BDI materiais'!E36","v":0},0,null,null,null,"Calça comprida resistente à chama",126]
[null,null,null,"B.01.01.019","Capa de nylon para proteger contra chuva",115,"Unidade",null,0,{"$f":"'BDI materiais'!E37","v":0},0,null,null,null,"Camisa resistente à chamas",126]
[null,null,null,"B.01.01.021","Capacete para operário - aba frontal – Azul",50,"Unidade",null,0,{"$f":"'BDI materiais'!E38","v":0},0,null,null,null,"Capa de nylon para proteger contra chuva",115]
[null,null,null,"B.01.01.022","Capacete para operário - aba frontal – Branco",45,"Unidade",null,0,{"$f":"'BDI materiais'!E39","v":0},0,null,null,null,"Capacete para operário - aba frontal - Azul",50]
[null,null,null,"B.01.01.023","Capacete para operário - sem aba – Vermelho",54,"Unidade",null,0,{"$f":"'BDI materiais'!E40","v":0},0,null,null,null,"Capacete para operário - aba frontal - Branco",45]
[null,null,null,"B.01.01.026","Filtro para máscara respiratória",22,"Par",null,0,{"$f":"'BDI materiais'!E41","v":0},0,null,null,null,"Capacete para operário - sem aba - Vermelho",54]
[null,null,null,null,"Cinto paraquedista COM absorvedor de energia",8,"Unidade",null,0,{"$f":"'BDI materiais'!E42","v":0},0,null,null,null,"Cartucho para máscara respiratória",22]
[null,null,null,"B.01.01.031","Corda trançada sintética de 12mm",100,"Metro",null,0,{"$f":"'BDI materiais'!E43","v":0},0,null,null,null,"Corda trançada sintética de 12mm",100]
[null,null,null,"B.01.01.032","Filtro para máscara respiratória",40,"Par",null,0,{"$f":"'BDI materiais'!E44","v":0},0,null,null,null,"Filtro para máscara respiratória",40]
[null,null,null,"B.01.01.033","Fita zebrada para isolamento",36,"Rolo",null,0,{"$f":"'BDI materiais'!E45","v":0},0,null,null,null,"Fita zebrada para isolamento",36]
[null,null,null,"B.01.01.034","Gorro em TNT",150,"Unidade",null,0,{"$f":"'BDI materiais'!E46","v":0},0,null,null,null,"Gorro em TNT",150]
[null,null,null,"B.01.01.036","Jardineira impermeável",6,"Unidade",null,0,{"$f":"'BDI materiais'!E47","v":0},0,null,null,null,"Jardineira impermeável",6]
[null,null,null,"B.01.01.037","Luva de látex",350,"Par",null,0,{"$f":"'BDI materiais'!E48","v":0},0,null,null,null,"Luva de látex",350]
[null,null,null,"B.01.01.038","Luva de PVC",7,"Par",null,0,{"$f":"'BDI materiais'!E49","v":0},0,null,null,null,"Luva de PVC",7]
[null,null,null,"B.01.01.039","Luva de algodão - Nitrimat",25,"Par",null,0,{"$f":"'BDI materiais'!E50","v":0},0,null,null,null,"Luva de algodão - Nitrimat",25]
[null,null,null,"B.01.01.040","Luva de malha com pigmento",305,"Par",null,0,{"$f":"'BDI materiais'!E51","v":0},0,null,null,null,"Luva de malha com pigmento",305]
[null,null,null,"B.01.01.041","Luva em vaqueta e cano longo em raspa",4,"Par",null,0,{"$f":"'BDI materiais'!E52","v":0},0,null,null,null,"Luva em vaqueta e cano longo em raspa",4]
[null,null,null,"B.01.01.042","Luva em vaqueta punho curto",400,"Par",null,0,{"$f":"'BDI materiais'!E53","v":0},0,null,null,null,"Luva em vaqueta punho curto",400]
[null,null,null,"B.01.01.043","Luva isolante em borracha classe 0",31,"Par",null,0,{"$f":"'BDI materiais'!E54","v":0},0,null,null,null,"Luva isolante em borracha classe 0",31]
[null,null,null,"B.01.01.044","Luva isolante em borracha classe 3",3,"Par",null,0,{"$f":"'BDI materiais'!E55","v":0},0,null,null,null,"Luva isolante em borracha classe 3",3]
[null,null,null,"B.01.01.046","Luva em borracha nitrílica",282,"Par",null,0,{"$f":"'BDI materiais'!E56","v":0},0,null,null,null,"Luva em borracha nitrílica",282]
[null,null,null,"B.01.01.047","Luva nitrílica descartável",100,"Par",null,0,{"$f":"'BDI materiais'!E57","v":0},0,null,null,null,"Luva nitrílica descartável",100]
[null,null,null,"B.01.01.049","Luva tipo multitato",500,"Par",null,0,{"$f":"'BDI materiais'!E58","v":0},0,null,null,null,"Luva tipo multitato",500]
[null,null,null,"B.01.01.050","Macacão em TYVEK",65,"Unidade",null,0,{"$f":"'BDI materiais'!E59","v":0},0,null,null,null,"Macacão em TYVEK",65]
[null,null,null,"B.01.01.051","Macacão impermeável conjugado",7,"Unidade",null,0,{"$f":"'BDI materiais'!E60","v":0},0,null,null,null,"Macacão impermeável conjugado",7]
[null,null,null,"B.01.01.053","Manta isolante",2,"Unidade",null,0,{"$f":"'BDI materiais'!E61","v":0},0,null,null,null,"Manta isolante",2]
[null,null,null,"B.01.01.054","Máscara oval",300,"Unidade",null,0,{"$f":"'BDI materiais'!E62","v":0},0,null,null,null,"Máscara oval",300]
[null,null,null,"B.01.01.055","Máscara para solda",5,"Unidade",null,0,{"$f":"'BDI materiais'!E63","v":0},0,null,null,null,"Máscara para solda",5]
[null,null,null,"B.01.01.056","Máscara PFF2 com válvula de exalação\nObs.: enquanto durar a pandemia da Covid 19 a máscara PFF2 deverá ser fornecida SEM a válvula de exalação",1425,"Unidade",null,0,{"$f":"'BDI materiais'!E64","v":0},0,null,null,null,"Máscara PFF2 com válvula de exalação",1425]
[null,null,null,"B.01.01.058","Mosquetão oval",10,"Unidade",null,0,{"$f":"'BDI materiais'!E65","v":0},0,null,null,null,"Mosquetão oval",10]
[null,null,null,"B.01.01.059","Óculos de segurança cinza",220,"Unidade",null,0,{"$f":"'BDI materiais'!E66","v":0},0,null,null,null,"Óculos de segurança cinza",220]
[null,null,null,"B.01.01.060","Óculos de segurança incolor",307,"Unidade",null,0,{"$f":"'BDI materiais'!E67","v":0},0,null,null,null,"Óculos de segurança incolor",307]
[null,null,null,"B.01.01.063","Protetor auditivo circum-auricular",35,"Unidade",null,0,{"$f":"'BDI materiais'!E68","v":0},0,null,null,null,"Protetor auditivo circum-auricular",35]
[null,null,null,"B.01.01.064","Protetor auditivo tipo plug",557,"Unidade",null,0,{"$f":"'BDI materiais'!E69","v":0},0,null,null,null,"Protetor auditivo tipo plug",557]
[null,null,null,"B.01.01.065","Protetor facial em acrílico",2,"Unidade",null,0,{"$f":"'BDI materiais'!E70","v":0},0,null,null,null,"Protetor facial em acrílico",2]
[null,null,null,"B.01.01.066","Respirador de meia peça facial",45,"Unidade",null,0,{"$f":"'BDI materiais'!E71","v":0},0,null,null,null,"Respirador de meia peça facial",45]
[null,null,null,"B.01.01.067","Retentor",40,"Unidade",null,0,{"$f":"'BDI materiais'!E72","v":0},0,null,null,null,"Retentor",40]
[null,null,null,"B.01.01.068","Tapete de borracha isolante",1,"Unidade",null,0,{"$f":"'BDI materiais'!E73","v":0},0,null,null,null,"Tapete de borracha isolante",1]
[null,null,null,"B.01.01.069","Tenda impermeável com estrutura articulada",2,"Unidade",null,0,{"$f":"'BDI materiais'!E74","v":0},0,null,null,null,"Tenda impermeável com estrutura articulada",2]
[null,null,null,"B.01.01.070","Trava queda",5,"Unidade",null,0,{"$f":"'BDI materiais'!E75","v":0},0,null,null,null,"Trava queda",5]
[null,null,null,"B.01.01.075","Touca árabe sem aba",100,"Unidade",null,0,{"$f":"'BDI materiais'!E76","v":0},0,null,null,null,"Touca árabe sem aba",100]
[null,null,null,"B.01.01.076","Óculos de segurança sobrepor",20,"Unidade",null,0,{"$f":"'BDI materiais'!E77","v":0},0,null,null,null,"Óculos de segurança sobrepor",20]
[null,null,null,"B.01.01.077","Luva em borracha nitrílica - cano longo",20,"Par",null,0,{"$f":"'BDI materiais'!E78","v":0},0,null,null,null,"Luva em borracha nitrílica - cano longo",20]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cinto paraquedista COM absorvedor de energia",4]
[null,null,null,null,null,null,null,null,null,"SOMATÓRIO TOTAL MENSAL",{"$f":"K63/12","v":0},null,null,null,"por ano sem bdi"]
[null,null,null,null,null,null,null,null,null,"SOMATÓRIO TOTAL ANUAL",{"$f":"SUM(K8:K61)","v":0},null,null,{"$f":"SUM($I$9:$I$60)","v":0}]

{"sheet":"22","index":42,"n_rows":118,"n_cols":8,"rows_kept":118,"cut":false,"hidden":true,"merged":[[17,1,17,3],[1,1,1,5],[2,1,2,5],[4,1,4,2],[5,1,5,2],[7,1,7,3],[106,1,106,3],[39,3,39,5],[46,1,46,3],[56,1,56,3],[68,3,68,5],[74,1,74,3],[83,1,83,3]]}
[]
[null,"PLANILHA DE ESTIMATIVA DE CUSTOS"]
[null,"Padrão IN 05/2017 e IN 07/2018 - MPDG"]
[]
[null,22,null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$22,6)","v":0},"QUANTIDADE",{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$22,10)","v":0}]
[null,"CCT",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$22,16)","v":0},"DATA-BASE",{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$22,17)","v":"00:00:00"}]
[]
[null,"MÓDULO 1 - COMPOSIÇÃO DA REMUNERAÇÃO",null,null,null,"Valor"]
[null,null,"A","Salário-Base",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$22,8)","v":0}]
[null,null,"B","Adicional de Periculosidade",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$39,26)","v":0}]
[null,null,"C","Adicional de Insalubridade",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$39,34)","v":0}]
[null,null,"D","Adicional Noturno",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$52,47)","v":{"$error":"#DIV/0!"}},null,"* Nota 1 - O Módulo 1 refere-se ao valor mensal devido ao empregado pela prestação do serviço no período de 12 meses."]
[null,null,"E","Adicional de Hora Extra",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$69,64)","v":{"$error":"#DIV/0!"}},null,"* Nota 2 - O adicional de hora extra no feriado trabalhado foi suprimido pela Lei 13.467/17"]
[null,null,"F","Outros (especificar)",null,0,null,"* Nota 3 - ART. 7º, § 2º, DA LEI Nº 605/49.Sendo mensalista o obreiro, o adicional noturno pago de forma fixa já é considerado integrado para os efeitos do pagamento do repouso semanal remunerado, nos termos do art. 7º, § 2º, da Lei nº 605/49."]
[]
[null,null,null,"TOTAL DA REMUNERAÇÃO",null,{"$f":"SUM(F9:F14)","v":{"$error":"#DIV/0!"}}]
[]
[null,"MÓDULO 2 - ENCARGOS E BENEFÍCIOS ANUAIS, MENSAIS E DIÁRIOS",null,null,"Percentuais","Valor"]
[null,"Submódulo 2.1 - 13º Salário, Férias e Adicional de Férias"]
[null,null,"A","13º Salário - Calculado no Módulo 7 - Destacado",0,{"$f":"ROUND(E20*F$16,2)","v":{"$error":"#DIV/0!"}}]
[null,null,"B","Férias e Adicional de Férias",{"$f":"'Encargos Sociais'!E25+'Encargos Sociais'!E31","v":0.1212},{"$f":"ROUND(E21*F$16,2)","v":{"$error":"#DIV/0!"}},null,"* Nota 1 - Provisiona-se, mensalmente, o proporcional a 1/12 dos valores referentes a gratificação natalina, férias e adicional de férias."]
[null,null,null,null,null,null,null,"* Nota 2 - O adicional de férias contido no Submódulo 2.1 corresponde a 1/3 da remuneração que, por sua vez, é dividida por 12 contome Nota 1."]
[null,"Submódulo 2.2 - Encargos Previdenciários (GPS), Fundo de Garantia por Tempo de Serviço (FGTS) e Outras Contribuições"]
[null,null,"A","INSS (art. 22, inciso I, Lei nº 8.212/91)",{"$f":"'Encargos Sociais'!E14","v":0},{"$f":"ROUND(E24*($F$16+$F$41+$F$73),2)","v":{"$error":"#DIV/0!"}}]
[null,null,"B","Salário Educação (art. 3º, inciso I, Decreto nº 87.043/82)",{"$f":"'Encargos Sociais'!E15","v":2.5000000000000001E-2},{"$f":"ROUND(E25*($F$16+$F$41+$F$73),2)","v":{"$error":"#DIV/0!"}}]
[null,null,"C","SAT/RAT (art. 22, II, Lei 8.212/91 e Anexo V, Decreto 6.042/07) - Enquadramento 8211-3/00",{"$f":"'Encargos Sociais'!E16","v":0.03},{"$error":"#DIV/0!"}]
[null,null,"D","SESC ou SESI (art. 30, Lei nº 8.036/90 e art. 1º, Lei 8.154/90)",{"$f":"'Encargos Sociais'!E17","v":1.4999999999999999E-2},{"$error":"#DIV/0!"}]
[null,null,"E","SENAI ou SENAC (Decreto nº 2.318/86)",{"$f":"'Encargos Sociais'!E18","v":0.01},{"$error":"#DIV/0!"}]
[null,null,"F","SEBRAE (§ 3º, art. 8º, Lei 8.029/90, alterada pela Lei nº 8.154/90)",{"$f":"'Encargos Sociais'!E19","v":6.0000000000000001E-3},{"$error":"#DIV/0!"}]
[null,null,"G","INCRA (art. 1º, I, Decreto Lei 1.146/70 e Lei 7.787, de 30/06/89)",{"$f":"'Encargos Sociais'!E20","v":2E-3},{"$error":"#DIV/0!"},null,"* Nota 1 - Os percentuais dos encargos previdenciários, do FGTS e demais contribuições são estabelecidos por legislação vigente."]
[null,null,"H","FGTS (Lei Complementar nº 110/01 e art. 30, Lei nº 8.036/90)",{"$f":"'Encargos Sociais'!E21","v":0.08},{"$error":"#DIV/0!"},null,"* Nota 2 - O SAT, a depender do grau de risco do serviço, irá variar entre 1%, para risco leve, de 2%, para risco médio, e de 3% para risco grave."]
[null,null,"I","SECONCI (Convenções Coletivas de Trabalho da construção)",{"$f":"'Encargos Sociais'!E22","v":0.01},{"$error":"#DIV/0!"},null,"* Nota 3 - Os percentuais do Submódulo 2.2 incidem sobre o Módulo 1 e o Submódulo 2.1."]
[]
[null,"Submódulo 2.3 - Benefícios Mensais e Diários"]
[null,null,"A","Auxílio Transporte",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$95,83)","v":0}]
[null,null,"B","Auxílio Alimentação",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$95,90)","v":0}]
[null,null,"C","Assistência Médica e Familiar",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$103,98)","v":0}]
[null,null,"D","Outros (Seguro de vida, auxílio funeral, auxílio odontológico e auxílio creche)",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$121,115)","v":{"$error":"#NUM!"}},null,"* Nota 1 - O valor informado deverá ser o custo real do benefício (descontado o valor eventualmente pago pelo empregado)."]
[null,null,null,null,null,null,null,"* Nota 2 - Observar a previsão dos benefícios contidos em Acordos, Convenções e Dissídios Coletivos de Trabalho e o disposto no art. 6º da IN 5/2017"]
[null,null,null,"QUADRO-RESUMO DO MÓDULO 2"]
[null,null,null,"2.1 - 13º Salário, Férias e Adicional de Férias - 13º Destacado - Calculado no Módulo 7 ",{"$f":"SUM(E20:E21)","v":0.1212},{"$f":"F20+F21","v":{"$error":"#DIV/0!"}}]
[null,null,null,"2.2 - Encargos Previdenciários (GPS), Fundo de Garantia por Tempo de Serviço (FGTS) e Contribuições",{"$f":"SUM(E24:E32)","v":0.17800000000000002},{"$f":"SUM(F24:F32)","v":{"$error":"#DIV/0!"}}]
[null,null,null,"2.3 - Benefícios Mensais e Diários",null,{"$f":"SUM(F35:F38)","v":{"$error":"#NUM!"}}]
[]
[null,null,null,"TOTAL DOS ENCARGOS E BENEFÍCIOS",null,{"$f":"SUM(F41:F43)","v":{"$error":"#DIV/0!"}}]
[]
[null,"MÓDULO 3 - PREVISÃO PARA RESCISÃO",null,null,"Percentuais","Valor"]
[null,null,"A","Aviso Prévio Indenizado (Art. 7º, inciso XXI, da CF/1988 e arts. 477, 487, §1º, e 491 da CLT)",{"$f":"'Encargos Sociais'!E36","v":5.0000000000000001E-3},{"$f":"ROUND(E48*$F$16,2)","v":{"$error":"#DIV/0!"}}]
[null,null,"B","Incidência do FGTS sobre o Aviso Prévio Indenizado (Súmula 305 TST)",{"$f":"'Encargos Sociais'!E37","v":4.0000000000000002E-4},{"$error":"#DIV/0!"},null,"* Nota 1 - Adotou-se os parâmetros do estudo do STF (http://www.stf.jus.br/arquivo/cms/sobrestfestudosci/anexo/encargos_sociais_03102007.pdf), onde 5% do pessoal é demitido pelo empregador no decurso do contrato (para estes, considerou-se o aviso prévio indenizado). Desprezou-se as demissões por justa causa e os pedidos de demissão."]
[null,null,"C","Multa do FGTS e Contribuição Social sobre o Aviso Prévio Indenizado (Art. 18, §1º, da Lei 8.036/1990 e art. 1º da LC nº 110/2001)",{"$f":"'Encargos Sociais'!E38","v":1.9E-3},{"$error":"#DIV/0!"},null,"* Nota 2 - No cálculo do percentual, considerou-se 36 dias, correspondendo à metade da duração média dos contratos (2 anos)"]
[null,null,"D","Aviso Prévio Trabalhado (Art. 488, parágrafo único, CLT)",{"$f":"'Encargos Sociais'!E39","v":1.2E-2},{"$error":"#DIV/0!"},null,"* Nota 3 - Incide sobre a Remuneração + 13º salário (1/12) + Férias (1/12) + Adicional de Férias (1/36) x 50% multa (40% para o empregado e 10% de contribuição social) x 8% FGTS"]
[null,null,"E","Incidência de GPS, FGTS e outras contribuições sobre o Aviso Prévio Trabalhado",{"$f":"'Encargos Sociais'!E40","v":2.0999999999999999E-3},{"$error":"#DIV/0!"},null,"* Nota 4 - Os 95% restantes do cálculo, a um prazo médio de contrato de 4 anos. Assim, calcula-se 7 dias para o 1º ano de contrato e mais 3 dias para os 3 anos seguintes."]
[null,null,"F","Multa do FGTS e Contribuição Social sobre o Aviso Prévio Trabalhado",{"$f":"'Encargos Sociais'!E41","v":1.4500000000000001E-2},{"$error":"#DIV/0!"}]
[]
[null,null,null,"TOTAL DE PREVISÃO PARA RESCISÃO",null,{"$f":"SUM(F48:F53)","v":{"$error":"#DIV/0!"}}]
[]
[null,"MÓDULO 4 - CUSTO DE REPOSIÇÃO DO PROFISSIONAL AUSENTE",null,null,"Percentuais","Valor"]
[null,"Submódulo 4.1 - Ausências Legais"]
[null,null,"A","Férias (Arts. 129 e 130, inc. I, da CLT) - Calculado no Submódulo 2.1",0,{"$f":"ROUND(E59*$F$16,2)","v":{"$error":"#DIV/0!"}},null,"* Nota 1 - As alíneas “A” a “F” referem-se somente ao custo que será pago ao repositor pelos dias \ntrabalhados quando da necessidade de substituir a mão de obra alocada na prestação do serviço."]
[null,null,"B","Ausências Legais (Arts. 131 e 473 da CLT)",{"$f":"'Encargos Sociais'!E26","v":7.9000000000000008E-3},{"$error":"#DIV/0!"},null,"* Nota 2 - Adotou-se a estimativa do SINAPI de 2 dias por ano."]
[null,null,"C","Licença-Paternidade (Art. 7º, XIX, e art. 10, §1º, do ADCT, CF/1988 e Art. 1º, II, da Lei 11.770/2008)",{"$f":"'Encargos Sociais'!E27","v":8.0000000000000004E-4},{"$error":"#DIV/0!"},null,"* Nota 3 - Utilizada a proporção de 50% para homens, 5 dias de afastamento, e a probabilidade de um trabalhador requerer a Licença Paternidade em 5,22%, conforme SINAPI (citando dados da PNAD 2015)"]
[null,null,"D","Ausência por Acidente de Trabalho (Art. 131, III, da CLT)",{"$f":"'Encargos Sociais'!E28","v":8.9999999999999998E-4},{"$error":"#DIV/0!"},null,"* Nota 4 - Utilzada a estatística de 1,96% dos contribuintes beneficiados com a emissão do auxílio, conforme Anuário Estatístico da Previdência Social. Afastamento de 15 dias a cargo da empresa."]
[null,null,"E","Afastamento Maternidade (Art. 71 da Lei nº 8.213/1991)",{"$f":"'Encargos Sociais'!E29","v":3.3E-3},{"$error":"#DIV/0!"},null,"* Nota 5 - Utilizada a proporção de 50% para mulheres, 180 dias de afastamento, e a probabilidade de uma trabalhadora requerer a Licença Maternidade em 4,91%, conforme SINAPI (citando dados do IBGE 2016)"]
[null,null,"F","Auxílio Enfermidade - Doença (Art. 59 da Lei nº 8.213/1991)",{"$f":"'Encargos Sociais'!E30","v":7.1000000000000004E-3},{"$error":"#DIV/0!"},null,"* Nota 6 - Utilizada a estatística de 3,37% dos contribuintes beneficiados com o auxílio, conforme Anuário Estatístico da Previdência Social de 2015 (acrescidos de 2 dias ao ano, para os quais o trabalhador nem requer o benefício da Previdência - conforme SINAPI)"]
[]
[null,"Submódulo 4.2 - Intrajornada"]
[null,null,"A","Intervalo para repouso ou alimentação",{"$f":"'Encargos Sociais'!E33","v":0},{"$f":"ROUND(E67*$F$16,2)","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,"QUADRO-RESUMO DO MÓDULO 4",null,"Valor"]
[null,null,null,"4.1 - Ausências Legais",{"$f":"SUM(E59:E64)","v":2.0000000000000004E-2},{"$f":"ROUND(E70*$F$16,2)","v":{"$error":"#DIV/0!"}}]
[null,null,null,"4.2 - Intrajornada",{"$f":"E67","v":0},{"$f":"ROUND(E71*$F$16,2)","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,"TOTAL DE PREVISÃO PARA RESCISÃO E INTERVALO INTRAJORNADA",null,{"$f":"SUM(F70:F71)","v":{"$error":"#DIV/0!"}}]
[]
[null,"MÓDULO 5 - INSUMOS DIVERSOS",null,null,null,"Valor"]
[null,null,"A","Uniformes - aquisição",null,{"$f":"ROUND(HLOOKUP($B$5,#REF!,3)/12,2)","v":{"$error":"#REF!"}}]
[null,null,"B","Materiais de consumo relacionados ao posto - aquisição",null,{"$f":"ROUND(HLOOKUP(B5,'Mat Cons'!I11:DX13,3)/12,2)","v":0}]
[null,null,"C","Materiais permanentes relacionados ao posto - remuneração da sua depreciação / manutenção",null,{"$f":"HLOOKUP(B5,'Relacion - Ferram'!Q3:EF5,3)","v":0}]
[null,null,"D","Equipamentos relacionados ao posto - remuneração da sua depreciação / manutenção",null,{"$f":"HLOOKUP(B5,'Equip Rel'!Q11:EF13,3)","v":0}]
[null,null,"E","Equipamentos de Proteção Individual - EPI - aquisição",null,{"$f":"ROUND(HLOOKUP(B5,EPI!I4:X6,3)/12,2)","v":0}]
[]
[null,null,null,"TOTAL DE INSUMOS DIVERSOS",null,{"$f":"SUM(F76:F81)","v":{"$error":"#REF!"}},null,"* Nota - Valores mensais por empregado"]
[]
[null,"MÓDULO 6 - CUSTOS INDIRETOS, TRIBUTOS E LUCRO - BDI",null,null,"Percentuais","Valor"]
[null,null,"A","Custos Indiretos",{"$f":"'BDI - Geral'!E7","v":2.2699999999999998E-2}]
[null,null,"A.1","Administração Central",{"$f":"'BDI - Geral'!E8","v":1.7299999999999999E-2}]
[null,null,"A.2","Seguros, Garantias e Riscos",{"$f":"'BDI - Geral'!E9","v":5.4000000000000003E-3}]
[null,null,"B","Lucro",{"$f":"'BDI - Geral'!E11","v":2.6700000000000002E-2}]
[null,null,"C","Tributos",{"$f":"SUM(E90:E91)","v":0.16899999999999998}]
[null,null,"C.1","Tributos Federais (COFINS, PIS e CPRB)",{"$f":"'BDI - Geral'!E19","v":0.11899999999999999}]
[null,null,"C.2","Tributos Distritais (ISS)",{"$f":"'BDI - Geral'!E24","v":0.05},null,null,"* Nota - Utilizou-se o indicado pelo Sindicato da Arquitetura e da Engenharia (Sinaenco, 2008, p. 22), que adota um percentual redutor de 20% no cálculo dos custos tributários relativos às contribuições PIS e COFINS"]
[null,null,"D","Despesas Financeiras",{"$f":"'BDI - Geral'!E14","v":4.3678394385358033E-3}]
[]
[null,null,null,"TOTAL DE BDI",{"$f":"'BDI - Geral'!E27","v":0.26910000000000001},{"$f":"E94*E102","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,"QUADRO-RESUMO DO CUSTO MENSAL POR EMPREGADO - SEM O 13º","Valor"]
[null,null,null,"Módulo 1 - Composição da Remuneração",{"$f":"F16","v":{"$error":"#DIV/0!"}}]
[null,null,null,"Módulo 2 - Encargos e Benefícios Anuais, Mensais e Diários",{"$f":"F45","v":{"$error":"#DIV/0!"}}]
[null,null,null,"Módulo 3 - Provisão para Rescisão",{"$f":"F55","v":{"$error":"#DIV/0!"}}]
[null,null,null,"Módulo 4 - Custo de Reposição do Profissional Ausente",{"$f":"F73","v":{"$error":"#DIV/0!"}}]
[null,null,null,"Módulo 5 - Insumos Diversos",{"$f":"F82","v":{"$error":"#REF!"}}]
[null,null,null,"SUBTOTAL (A+B+C+D+E)",{"$f":"SUM(E97:E101)","v":{"$error":"#DIV/0!"}}]
[null,null,null,"Módulo 6 - Custos Indiretos, Tributos e Lucro",{"$f":"F94","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,"TOTAL DO POSTO",{"$f":"SUM(E102:E103)","v":{"$error":"#DIV/0!"}}]
[]
[null,"MÓDULO 7 - DESTAQUE DO MÓDULO 2 - 13º SALÁRIO",null,null,"Percentuais","Valor"]
[null,null,"A","13º Salário",{"$f":"'Encargos Sociais'!E32","v":8.3299999999999999E-2},{"$f":"ROUND(E108*F$16,2)","v":{"$error":"#DIV/0!"}}]
[null,null,"B","Encargos Sociais sobre o 13º Salário - Taxa calculada no SUBMÓDULO 2.2",{"$f":"SUM($E$24:$E$32)","v":0.17800000000000002},{"$f":"ROUND(E109*$F$108,2)","v":{"$error":"#DIV/0!"}},null,"* Nota 1 - Provisiona-se, mensalmente, o proporcional a 1/12 dos valores referentes a gratificação natalina e adicional de férias."]
[null,null,"C","BDI sobre o 13º Salário - Taxa calculada no MÓDULO 6",{"$f":"E94","v":0.26910000000000001},{"$f":"ROUND(E110*($F$108+$F$109),2)","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,"TOTAL DO DESTAQUE DO 13º SALÁRIO",null,{"$f":"SUM(F108:F110)","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,"QUADRO-RESUMO DO CUSTO MENSAL POR EMPREGADO","Valor"]
[null,null,null,"Custo total - sem o 13º Salário",{"$f":"E105","v":{"$error":"#DIV/0!"}}]
[null,null,null,"Destaque do 13º Salário (valor mensal)",{"$f":"F112","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,"TOTAL DO POSTO",{"$f":"E115+E116","v":{"$error":"#DIV/0!"}}]

{"sheet":"23","index":43,"n_rows":118,"n_cols":8,"rows_kept":118,"cut":false,"hidden":true,"merged":[[17,1,17,3],[1,1,1,5],[2,1,2,5],[4,1,4,2],[5,1,5,2],[7,1,7,3],[106,1,106,3],[39,3,39,5],[46,1,46,3],[56,1,56,3],[68,3,68,5],[74,1,74,3],[83,1,83,3]]}
[]
[null,"PLANILHA DE ESTIMATIVA DE CUSTOS"]
[null,"Padrão IN 05/2017 e IN 07/2018 - MPDG"]
[]
[null,23,null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$22,6)","v":0},"QUANTIDADE",{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$22,10)","v":0}]
[null,"CCT",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$22,16)","v":0},"DATA-BASE",{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$22,17)","v":"00:00:00"}]
[]
[null,"MÓDULO 1 - COMPOSIÇÃO DA REMUNERAÇÃO",null,null,null,"Valor"]
[null,null,"A","Salário-Base",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$22,8)","v":0}]
[null,null,"B","Adicional de Periculosidade",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$39,26)","v":0}]
[null,null,"C","Adicional de Insalubridade",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$39,34)","v":0}]
[null,null,"D","Adicional Noturno",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$52,47)","v":{"$error":"#DIV/0!"}},null,"* Nota 1 - O Módulo 1 refere-se ao valor mensal devido ao empregado pela prestação do serviço no período de 12 meses."]
[null,null,"E","Adicional de Hora Extra",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$69,64)","v":{"$error":"#DIV/0!"}},null,"* Nota 2 - O adicional de hora extra no feriado trabalhado foi suprimido pela Lei 13.467/17"]
[null,null,"F","Outros (especificar)",null,0,null,"* Nota 3 - ART. 7º, § 2º, DA LEI Nº 605/49.Sendo mensalista o obreiro, o adicional noturno pago de forma fixa já é considerado integrado para os efeitos do pagamento do repouso semanal remunerado, nos termos do art. 7º, § 2º, da Lei nº 605/49."]
[]
[null,null,null,"TOTAL DA REMUNERAÇÃO",null,{"$f":"SUM(F9:F14)","v":{"$error":"#DIV/0!"}}]
[]
[null,"MÓDULO 2 - ENCARGOS E BENEFÍCIOS ANUAIS, MENSAIS E DIÁRIOS",null,null,"Percentuais","Valor"]
[null,"Submódulo 2.1 - 13º Salário, Férias e Adicional de Férias"]
[null,null,"A","13º Salário - Calculado no Módulo 7 - Destacado",0,{"$f":"ROUND(E20*F$16,2)","v":{"$error":"#DIV/0!"}}]
[null,null,"B","Férias e Adicional de Férias",{"$f":"'Encargos Sociais'!E25+'Encargos Sociais'!E31","v":0.1212},{"$f":"ROUND(E21*F$16,2)","v":{"$error":"#DIV/0!"}},null,"* Nota 1 - Provisiona-se, mensalmente, o proporcional a 1/12 dos valores referentes a gratificação natalina, férias e adicional de férias."]
[null,null,null,null,null,null,null,"* Nota 2 - O adicional de férias contido no Submódulo 2.1 corresponde a 1/3 da remuneração que, por sua vez, é dividida por 12 contome Nota 1."]
[null,"Submódulo 2.2 - Encargos Previdenciários (GPS), Fundo de Garantia por Tempo de Serviço (FGTS) e Outras Contribuições"]
[null,null,"A","INSS (art. 22, inciso I, Lei nº 8.212/91)",{"$f":"'Encargos Sociais'!E14","v":0},{"$f":"ROUND(E24*($F$16+$F$41+$F$73),2)","v":{"$error":"#DIV/0!"}}]
[null,null,"B","Salário Educação (art. 3º, inciso I, Decreto nº 87.043/82)",{"$f":"'Encargos Sociais'!E15","v":2.5000000000000001E-2},{"$f":"ROUND(E25*($F$16+$F$41+$F$73),2)","v":{"$error":"#DIV/0!"}}]
[null,null,"C","SAT/RAT (art. 22, II, Lei 8.212/91 e Anexo V, Decreto 6.042/07) - Enquadramento 8211-3/00",{"$f":"'Encargos Sociais'!E16","v":0.03},{"$error":"#DIV/0!"}]
[null,null,"D","SESC ou SESI (art. 30, Lei nº 8.036/90 e art. 1º, Lei 8.154/90)",{"$f":"'Encargos Sociais'!E17","v":1.4999999999999999E-2},{"$error":"#DIV/0!"}]
[null,null,"E","SENAI ou SENAC (Decreto nº 2.318/86)",{"$f":"'Encargos Sociais'!E18","v":0.01},{"$error":"#DIV/0!"}]
[null,null,"F","SEBRAE (§ 3º, art. 8º, Lei 8.029/90, alterada pela Lei nº 8.154/90)",{"$f":"'Encargos Sociais'!E19","v":6.0000000000000001E-3},{"$error":"#DIV/0!"}]
[null,null,"G","INCRA (art. 1º, I, Decreto Lei 1.146/70 e Lei 7.787, de 30/06/89)",{"$f":"'Encargos Sociais'!E20","v":2E-3},{"$error":"#DIV/0!"},null,"* Nota 1 - Os percentuais dos encargos previdenciários, do FGTS e demais contribuições são estabelecidos por legislação vigente."]
[null,null,"H","FGTS (Lei Complementar nº 110/01 e art. 30, Lei nº 8.036/90)",{"$f":"'Encargos Sociais'!E21","v":0.08},{"$error":"#DIV/0!"},null,"* Nota 2 - O SAT, a depender do grau de risco do serviço, irá variar entre 1%, para risco leve, de 2%, para risco médio, e de 3% para risco grave."]
[null,null,"I","SECONCI (Convenções Coletivas de Trabalho da construção)",{"$f":"'Encargos Sociais'!E22","v":0.01},{"$error":"#DIV/0!"},null,"* Nota 3 - Os percentuais do Submódulo 2.2 incidem sobre o Módulo 1 e o Submódulo 2.1."]
[]
[null,"Submódulo 2.3 - Benefícios Mensais e Diários"]
[null,null,"A","Auxílio Transporte",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$95,83)","v":0}]
[null,null,"B","Auxílio Alimentação",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$95,90)","v":0}]
[null,null,"C","Assistência Médica e Familiar",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$103,98)","v":0}]
[null,null,"D","Outros (Seguro de vida, auxílio funeral, auxílio odontológico e auxílio creche)",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$121,115)","v":{"$error":"#NUM!"}},null,"* Nota 1 - O valor informado deverá ser o custo real do benefício (descontado o valor eventualmente pago pelo empregado)."]
[null,null,null,null,null,null,null,"* Nota 2 - Observar a previsão dos benefícios contidos em Acordos, Convenções e Dissídios Coletivos de Trabalho e o disposto no art. 6º da IN 5/2017"]
[null,null,null,"QUADRO-RESUMO DO MÓDULO 2"]
[null,null,null,"2.1 - 13º Salário, Férias e Adicional de Férias - 13º Destacado - Calculado no Módulo 7 ",{"$f":"SUM(E20:E21)","v":0.1212},{"$f":"F20+F21","v":{"$error":"#DIV/0!"}}]
[null,null,null,"2.2 - Encargos Previdenciários (GPS), Fundo de Garantia por Tempo de Serviço (FGTS) e Contribuições",{"$f":"SUM(E24:E32)","v":0.17800000000000002},{"$f":"SUM(F24:F32)","v":{"$error":"#DIV/0!"}}]
[null,null,null,"2.3 - Benefícios Mensais e Diários",null,{"$f":"SUM(F35:F38)","v":{"$error":"#NUM!"}}]
[]
[null,null,null,"TOTAL DOS ENCARGOS E BENEFÍCIOS",null,{"$f":"SUM(F41:F43)","v":{"$error":"#DIV/0!"}}]
[]
[null,"MÓDULO 3 - PREVISÃO PARA RESCISÃO",null,null,"Percentuais","Valor"]
[null,null,"A","Aviso Prévio Indenizado (Art. 7º, inciso XXI, da CF/1988 e arts. 477, 487, §1º, e 491 da CLT)",{"$f":"'Encargos Sociais'!E36","v":5.0000000000000001E-3},{"$f":"ROUND(E48*$F$16,2)","v":{"$error":"#DIV/0!"}}]
[null,null,"B","Incidência do FGTS sobre o Aviso Prévio Indenizado (Súmula 305 TST)",{"$f":"'Encargos Sociais'!E37","v":4.0000000000000002E-4},{"$error":"#DIV/0!"},null,"* Nota 1 - Adotou-se os parâmetros do estudo do STF (http://www.stf.jus.br/arquivo/cms/sobrestfestudosci/anexo/encargos_sociais_03102007.pdf), onde 5% do pessoal é demitido pelo empregador no decurso do contrato (para estes, considerou-se o aviso prévio indenizado). Desprezou-se as demissões por justa causa e os pedidos de demissão."]
[null,null,"C","Multa do FGTS e Contribuição Social sobre o Aviso Prévio Indenizado (Art. 18, §1º, da Lei 8.036/1990 e art. 1º da LC nº 110/2001)",{"$f":"'Encargos Sociais'!E38","v":1.9E-3},{"$error":"#DIV/0!"},null,"* Nota 2 - No cálculo do percentual, considerou-se 36 dias, correspondendo à metade da duração média dos contratos (2 anos)"]
[null,null,"D","Aviso Prévio Trabalhado (Art. 488, parágrafo único, CLT)",{"$f":"'Encargos Sociais'!E39","v":1.2E-2},{"$error":"#DIV/0!"},null,"* Nota 3 - Incide sobre a Remuneração + 13º salário (1/12) + Férias (1/12) + Adicional de Férias (1/36) x 50% multa (40% para o empregado e 10% de contribuição social) x 8% FGTS"]
[null,null,"E","Incidência de GPS, FGTS e outras contribuições sobre o Aviso Prévio Trabalhado",{"$f":"'Encargos Sociais'!E40","v":2.0999999999999999E-3},{"$error":"#DIV/0!"},null,"* Nota 4 - Os 95% restantes do cálculo, a um prazo médio de contrato de 4 anos. Assim, calcula-se 7 dias para o 1º ano de contrato e mais 3 dias para os 3 anos seguintes."]
[null,null,"F","Multa do FGTS e Contribuição Social sobre o Aviso Prévio Trabalhado",{"$f":"'Encargos Sociais'!E41","v":1.4500000000000001E-2},{"$error":"#DIV/0!"}]
[]
[null,null,null,"TOTAL DE PREVISÃO PARA RESCISÃO",null,{"$f":"SUM(F48:F53)","v":{"$error":"#DIV/0!"}}]
[]
[null,"MÓDULO 4 - CUSTO DE REPOSIÇÃO DO PROFISSIONAL AUSENTE",null,null,"Percentuais","Valor"]
[null,"Submódulo 4.1 - Ausências Legais"]
[null,null,"A","Férias (Arts. 129 e 130, inc. I, da CLT) - Calculado no Submódulo 2.1",0,{"$f":"ROUND(E59*$F$16,2)","v":{"$error":"#DIV/0!"}},null,"* Nota 1 - As alíneas “A” a “F” referem-se somente ao custo que será pago ao repositor pelos dias \ntrabalhados quando da necessidade de substituir a mão de obra alocada na prestação do serviço."]
[null,null,"B","Ausências Legais (Arts. 131 e 473 da CLT)",{"$f":"'Encargos Sociais'!E26","v":7.9000000000000008E-3},{"$error":"#DIV/0!"},null,"* Nota 2 - Adotou-se a estimativa do SINAPI de 2 dias por ano."]
[null,null,"C","Licença-Paternidade (Art. 7º, XIX, e art. 10, §1º, do ADCT, CF/1988 e Art. 1º, II, da Lei 11.770/2008)",{"$f":"'Encargos Sociais'!E27","v":8.0000000000000004E-4},{"$error":"#DIV/0!"},null,"* Nota 3 - Utilizada a proporção de 50% para homens, 5 dias de afastamento, e a probabilidade de um trabalhador requerer a Licença Paternidade em 5,22%, conforme SINAPI (citando dados da PNAD 2015)"]
[null,null,"D","Ausência por Acidente de Trabalho (Art. 131, III, da CLT)",{"$f":"'Encargos Sociais'!E28","v":8.9999999999999998E-4},{"$error":"#DIV/0!"},null,"* Nota 4 - Utilzada a estatística de 1,96% dos contribuintes beneficiados com a emissão do auxílio, conforme Anuário Estatístico da Previdência Social. Afastamento de 15 dias a cargo da empresa."]
[null,null,"E","Afastamento Maternidade (Art. 71 da Lei nº 8.213/1991)",{"$f":"'Encargos Sociais'!E29","v":3.3E-3},{"$error":"#DIV/0!"},null,"* Nota 5 - Utilizada a proporção de 50% para mulheres, 180 dias de afastamento, e a probabilidade de uma trabalhadora requerer a Licença Maternidade em 4,91%, conforme SINAPI (citando dados do IBGE 2016)"]
[null,null,"F","Auxílio Enfermidade - Doença (Art. 59 da Lei nº 8.213/1991)",{"$f":"'Encargos Sociais'!E30","v":7.1000000000000004E-3},{"$error":"#DIV/0!"},null,"* Nota 6 - Utilizada a estatística de 3,37% dos contribuintes beneficiados com o auxílio, conforme Anuário Estatístico da Previdência Social de 2015 (acrescidos de 2 dias ao ano, para os quais o trabalhador nem requer o benefício da Previdência - conforme SINAPI)"]
[]
[null,"Submódulo 4.2 - Intrajornada"]
[null,null,"A","Intervalo para repouso ou alimentação",{"$f":"'Encargos Sociais'!E33","v":0},{"$f":"ROUND(E67*$F$16,2)","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,"QUADRO-RESUMO DO MÓDULO 4",null,"Valor"]
[null,null,null,"4.1 - Ausências Legais",{"$f":"SUM(E59:E64)","v":2.0000000000000004E-2},{"$f":"ROUND(E70*$F$16,2)","v":{"$error":"#DIV/0!"}}]
[null,null,null,"4.2 - Intrajornada",{"$f":"E67","v":0},{"$f":"ROUND(E71*$F$16,2)","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,"TOTAL DE PREVISÃO PARA RESCISÃO E INTERVALO INTRAJORNADA",null,{"$f":"SUM(F70:F71)","v":{"$error":"#DIV/0!"}}]
[]
[null,"MÓDULO 5 - INSUMOS DIVERSOS",null,null,null,"Valor"]
[null,null,"A","Uniformes - aquisição",null,{"$f":"ROUND(HLOOKUP($B$5,#REF!,3)/12,2)","v":{"$error":"#REF!"}}]
[null,null,"B","Materiais de consumo relacionados ao posto - aquisição",null,{"$f":"ROUND(HLOOKUP(B5,'Mat Cons'!I11:DX13,3)/12,2)","v":0}]
[null,null,"C","Materiais permanentes relacionados ao posto - remuneração da sua depreciação / manutenção",null,{"$f":"HLOOKUP(B5,'Relacion - Ferram'!Q3:EF5,3)","v":0}]
[null,null,"D","Equipamentos relacionados ao posto - remuneração da sua depreciação / manutenção",null,{"$f":"HLOOKUP(B5,'Equip Rel'!Q11:EF13,3)","v":0}]
[null,null,"E","Equipamentos de Proteção Individual - EPI - aquisição",null,{"$f":"ROUND(HLOOKUP(B5,EPI!I4:X6,3)/12,2)","v":0}]
[]
[null,null,null,"TOTAL DE INSUMOS DIVERSOS",null,{"$f":"SUM(F76:F81)","v":{"$error":"#REF!"}},null,"* Nota - Valores mensais por empregado"]
[]
[null,"MÓDULO 6 - CUSTOS INDIRETOS, TRIBUTOS E LUCRO - BDI",null,null,"Percentuais","Valor"]
[null,null,"A","Custos Indiretos",{"$f":"'BDI - Geral'!E7","v":2.2699999999999998E-2}]
[null,null,"A.1","Administração Central",{"$f":"'BDI - Geral'!E8","v":1.7299999999999999E-2}]
[null,null,"A.2","Seguros, Garantias e Riscos",{"$f":"'BDI - Geral'!E9","v":5.4000000000000003E-3}]
[null,null,"B","Lucro",{"$f":"'BDI - Geral'!E11","v":2.6700000000000002E-2}]
[null,null,"C","Tributos",{"$f":"SUM(E90:E91)","v":0.16899999999999998}]
[null,null,"C.1","Tributos Federais (COFINS, PIS e CPRB)",{"$f":"'BDI - Geral'!E19","v":0.11899999999999999}]
[null,null,"C.2","Tributos Distritais (ISS)",{"$f":"'BDI - Geral'!E24","v":0.05},null,null,"* Nota - Utilizou-se o indicado pelo Sindicato da Arquitetura e da Engenharia (Sinaenco, 2008, p. 22), que adota um percentual redutor de 20% no cálculo dos custos tributários relativos às contribuições PIS e COFINS"]
[null,null,"D","Despesas Financeiras",{"$f":"'BDI - Geral'!E14","v":4.3678394385358033E-3}]
[]
[null,null,null,"TOTAL DE BDI",{"$f":"'BDI - Geral'!E27","v":0.26910000000000001},{"$f":"E94*E102","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,"QUADRO-RESUMO DO CUSTO MENSAL POR EMPREGADO - SEM O 13º","Valor"]
[null,null,null,"Módulo 1 - Composição da Remuneração",{"$f":"F16","v":{"$error":"#DIV/0!"}}]
[null,null,null,"Módulo 2 - Encargos e Benefícios Anuais, Mensais e Diários",{"$f":"F45","v":{"$error":"#DIV/0!"}}]
[null,null,null,"Módulo 3 - Provisão para Rescisão",{"$f":"F55","v":{"$error":"#DIV/0!"}}]
[null,null,null,"Módulo 4 - Custo de Reposição do Profissional Ausente",{"$f":"F73","v":{"$error":"#DIV/0!"}}]
[null,null,null,"Módulo 5 - Insumos Diversos",{"$f":"F82","v":{"$error":"#REF!"}}]
[null,null,null,"SUBTOTAL (A+B+C+D+E)",{"$f":"SUM(E97:E101)","v":{"$error":"#DIV/0!"}}]
[null,null,null,"Módulo 6 - Custos Indiretos, Tributos e Lucro",{"$f":"F94","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,"TOTAL DO POSTO",{"$f":"SUM(E102:E103)","v":{"$error":"#DIV/0!"}}]
[]
[null,"MÓDULO 7 - DESTAQUE DO MÓDULO 2 - 13º SALÁRIO",null,null,"Percentuais","Valor"]
[null,null,"A","13º Salário",{"$f":"'Encargos Sociais'!E32","v":8.3299999999999999E-2},{"$f":"ROUND(E108*F$16,2)","v":{"$error":"#DIV/0!"}}]
[null,null,"B","Encargos Sociais sobre o 13º Salário - Taxa calculada no SUBMÓDULO 2.2",{"$f":"SUM($E$24:$E$32)","v":0.17800000000000002},{"$f":"ROUND(E109*$F$108,2)","v":{"$error":"#DIV/0!"}},null,"* Nota 1 - Provisiona-se, mensalmente, o proporcional a 1/12 dos valores referentes a gratificação natalina e adicional de férias."]
[null,null,"C","BDI sobre o 13º Salário - Taxa calculada no MÓDULO 6",{"$f":"E94","v":0.26910000000000001},{"$f":"ROUND(E110*($F$108+$F$109),2)","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,"TOTAL DO DESTAQUE DO 13º SALÁRIO",null,{"$f":"SUM(F108:F110)","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,"QUADRO-RESUMO DO CUSTO MENSAL POR EMPREGADO","Valor"]
[null,null,null,"Custo total - sem o 13º Salário",{"$f":"E105","v":{"$error":"#DIV/0!"}}]
[null,null,null,"Destaque do 13º Salário (valor mensal)",{"$f":"F112","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,"TOTAL DO POSTO",{"$f":"E115+E116","v":{"$error":"#DIV/0!"}}]

{"sheet":"24","index":44,"n_rows":118,"n_cols":8,"rows_kept":118,"cut":false,"hidden":true,"merged":[[17,1,17,3],[1,1,1,5],[2,1,2,5],[4,1,4,2],[5,1,5,2],[7,1,7,3],[106,1,106,3],[39,3,39,5],[46,1,46,3],[56,1,56,3],[68,3,68,5],[74,1,74,3],[83,1,83,3]]}
[]
[null,"PLANILHA DE ESTIMATIVA DE CUSTOS"]
[null,"Padrão IN 05/2017 e IN 07/2018 - MPDG"]
[]
[null,24,null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$22,6)","v":0},"QUANTIDADE",{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$22,10)","v":0}]
[null,"CCT",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$22,16)","v":0},"DATA-BASE",{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$22,17)","v":"00:00:00"}]
[]
[null,"MÓDULO 1 - COMPOSIÇÃO DA REMUNERAÇÃO",null,null,null,"Valor"]
[null,null,"A","Salário-Base",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$22,8)","v":0}]
[null,null,"B","Adicional de Periculosidade",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$39,26)","v":0}]
[null,null,"C","Adicional de Insalubridade",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$39,34)","v":0}]
[null,null,"D","Adicional Noturno",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$52,47)","v":{"$error":"#DIV/0!"}},null,"* Nota 1 - O Módulo 1 refere-se ao valor mensal devido ao empregado pela prestação do serviço no período de 12 meses."]
[null,null,"E","Adicional de Hora Extra",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$69,64)","v":{"$error":"#DIV/0!"}},null,"* Nota 2 - O adicional de hora extra no feriado trabalhado foi suprimido pela Lei 13.467/17"]
[null,null,"F","Outros (especificar)",null,0,null,"* Nota 3 - ART. 7º, § 2º, DA LEI Nº 605/49.Sendo mensalista o obreiro, o adicional noturno pago de forma fixa já é considerado integrado para os efeitos do pagamento do repouso semanal remunerado, nos termos do art. 7º, § 2º, da Lei nº 605/49."]
[]
[null,null,null,"TOTAL DA REMUNERAÇÃO",null,{"$f":"SUM(F9:F14)","v":{"$error":"#DIV/0!"}}]
[]
[null,"MÓDULO 2 - ENCARGOS E BENEFÍCIOS ANUAIS, MENSAIS E DIÁRIOS",null,null,"Percentuais","Valor"]
[null,"Submódulo 2.1 - 13º Salário, Férias e Adicional de Férias"]
[null,null,"A","13º Salário - Calculado no Módulo 7 - Destacado",0,{"$f":"ROUND(E20*F$16,2)","v":{"$error":"#DIV/0!"}}]
[null,null,"B","Férias e Adicional de Férias",{"$f":"'Encargos Sociais'!E25+'Encargos Sociais'!E31","v":0.1212},{"$f":"ROUND(E21*F$16,2)","v":{"$error":"#DIV/0!"}},null,"* Nota 1 - Provisiona-se, mensalmente, o proporcional a 1/12 dos valores referentes a gratificação natalina, férias e adicional de férias."]
[null,null,null,null,null,null,null,"* Nota 2 - O adicional de férias contido no Submódulo 2.1 corresponde a 1/3 da remuneração que, por sua vez, é dividida por 12 contome Nota 1."]
[null,"Submódulo 2.2 - Encargos Previdenciários (GPS), Fundo de Garantia por Tempo de Serviço (FGTS) e Outras Contribuições"]
[null,null,"A","INSS (art. 22, inciso I, Lei nº 8.212/91)",{"$f":"'Encargos Sociais'!E14","v":0},{"$f":"ROUND(E24*($F$16+$F$41+$F$73),2)","v":{"$error":"#DIV/0!"}}]
[null,null,"B","Salário Educação (art. 3º, inciso I, Decreto nº 87.043/82)",{"$f":"'Encargos Sociais'!E15","v":2.5000000000000001E-2},{"$f":"ROUND(E25*($F$16+$F$41+$F$73),2)","v":{"$error":"#DIV/0!"}}]
[null,null,"C","SAT/RAT (art. 22, II, Lei 8.212/91 e Anexo V, Decreto 6.042/07) - Enquadramento 8211-3/00",{"$f":"'Encargos Sociais'!E16","v":0.03},{"$error":"#DIV/0!"}]
[null,null,"D","SESC ou SESI (art. 30, Lei nº 8.036/90 e art. 1º, Lei 8.154/90)",{"$f":"'Encargos Sociais'!E17","v":1.4999999999999999E-2},{"$error":"#DIV/0!"}]
[null,null,"E","SENAI ou SENAC (Decreto nº 2.318/86)",{"$f":"'Encargos Sociais'!E18","v":0.01},{"$error":"#DIV/0!"}]
[null,null,"F","SEBRAE (§ 3º, art. 8º, Lei 8.029/90, alterada pela Lei nº 8.154/90)",{"$f":"'Encargos Sociais'!E19","v":6.0000000000000001E-3},{"$error":"#DIV/0!"}]
[null,null,"G","INCRA (art. 1º, I, Decreto Lei 1.146/70 e Lei 7.787, de 30/06/89)",{"$f":"'Encargos Sociais'!E20","v":2E-3},{"$error":"#DIV/0!"},null,"* Nota 1 - Os percentuais dos encargos previdenciários, do FGTS e demais contribuições são estabelecidos por legislação vigente."]
[null,null,"H","FGTS (Lei Complementar nº 110/01 e art. 30, Lei nº 8.036/90)",{"$f":"'Encargos Sociais'!E21","v":0.08},{"$error":"#DIV/0!"},null,"* Nota 2 - O SAT, a depender do grau de risco do serviço, irá variar entre 1%, para risco leve, de 2%, para risco médio, e de 3% para risco grave."]
[null,null,"I","SECONCI (Convenções Coletivas de Trabalho da construção)",{"$f":"'Encargos Sociais'!E22","v":0.01},{"$error":"#DIV/0!"},null,"* Nota 3 - Os percentuais do Submódulo 2.2 incidem sobre o Módulo 1 e o Submódulo 2.1."]
[]
[null,"Submódulo 2.3 - Benefícios Mensais e Diários"]
[null,null,"A","Auxílio Transporte",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$95,83)","v":0}]
[null,null,"B","Auxílio Alimentação",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$95,90)","v":0}]
[null,null,"C","Assistência Médica e Familiar",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$103,98)","v":0}]
[null,null,"D","Outros (Seguro de vida, auxílio funeral, auxílio odontológico e auxílio creche)",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$121,115)","v":18.399999999999999},null,"* Nota 1 - O valor informado deverá ser o custo real do benefício (descontado o valor eventualmente pago pelo empregado)."]
[null,null,null,null,null,null,null,"* Nota 2 - Observar a previsão dos benefícios contidos em Acordos, Convenções e Dissídios Coletivos de Trabalho e o disposto no art. 6º da IN 5/2017"]
[null,null,null,"QUADRO-RESUMO DO MÓDULO 2"]
[null,null,null,"2.1 - 13º Salário, Férias e Adicional de Férias - 13º Destacado - Calculado no Módulo 7 ",{"$f":"SUM(E20:E21)","v":0.1212},{"$f":"F20+F21","v":{"$error":"#DIV/0!"}}]
[null,null,null,"2.2 - Encargos Previdenciários (GPS), Fundo de Garantia por Tempo de Serviço (FGTS) e Contribuições",{"$f":"SUM(E24:E32)","v":0.17800000000000002},{"$f":"SUM(F24:F32)","v":{"$error":"#DIV/0!"}}]
[null,null,null,"2.3 - Benefícios Mensais e Diários",null,{"$f":"SUM(F35:F38)","v":18.399999999999999}]
[]
[null,null,null,"TOTAL DOS ENCARGOS E BENEFÍCIOS",null,{"$f":"SUM(F41:F43)","v":{"$error":"#DIV/0!"}}]
[]
[null,"MÓDULO 3 - PREVISÃO PARA RESCISÃO",null,null,"Percentuais","Valor"]
[null,null,"A","Aviso Prévio Indenizado (Art. 7º, inciso XXI, da CF/1988 e arts. 477, 487, §1º, e 491 da CLT)",{"$f":"'Encargos Sociais'!E36","v":5.0000000000000001E-3},{"$f":"ROUND(E48*$F$16,2)","v":{"$error":"#DIV/0!"}}]
[null,null,"B","Incidência do FGTS sobre o Aviso Prévio Indenizado (Súmula 305 TST)",{"$f":"'Encargos Sociais'!E37","v":4.0000000000000002E-4},{"$error":"#DIV/0!"},null,"* Nota 1 - Adotou-se os parâmetros do estudo do STF (http://www.stf.jus.br/arquivo/cms/sobrestfestudosci/anexo/encargos_sociais_03102007.pdf), onde 5% do pessoal é demitido pelo empregador no decurso do contrato (para estes, considerou-se o aviso prévio indenizado). Desprezou-se as demissões por justa causa e os pedidos de demissão."]
[null,null,"C","Multa do FGTS e Contribuição Social sobre o Aviso Prévio Indenizado (Art. 18, §1º, da Lei 8.036/1990 e art. 1º da LC nº 110/2001)",{"$f":"'Encargos Sociais'!E38","v":1.9E-3},{"$error":"#DIV/0!"},null,"* Nota 2 - No cálculo do percentual, considerou-se 36 dias, correspondendo à metade da duração média dos contratos (2 anos)"]
[null,null,"D","Aviso Prévio Trabalhado (Art. 488, parágrafo único, CLT)",{"$f":"'Encargos Sociais'!E39","v":1.2E-2},{"$error":"#DIV/0!"},null,"* Nota 3 - Incide sobre a Remuneração + 13º salário (1/12) + Férias (1/12) + Adicional de Férias (1/36) x 50% multa (40% para o empregado e 10% de contribuição social) x 8% FGTS"]
[null,null,"E","Incidência de GPS, FGTS e outras contribuições sobre o Aviso Prévio Trabalhado",{"$f":"'Encargos Sociais'!E40","v":2.0999999999999999E-3},{"$error":"#DIV/0!"},null,"* Nota 4 - Os 95% restantes do cálculo, a um prazo médio de contrato de 4 anos. Assim, calcula-se 7 dias para o 1º ano de contrato e mais 3 dias para os 3 anos seguintes."]
[null,null,"F","Multa do FGTS e Contribuição Social sobre o Aviso Prévio Trabalhado",{"$f":"'Encargos Sociais'!E41","v":1.4500000000000001E-2},{"$error":"#DIV/0!"}]
[]
[null,null,null,"TOTAL DE PREVISÃO PARA RESCISÃO",null,{"$f":"SUM(F48:F53)","v":{"$error":"#DIV/0!"}}]
[]
[null,"MÓDULO 4 - CUSTO DE REPOSIÇÃO DO PROFISSIONAL AUSENTE",null,null,"Percentuais","Valor"]
[null,"Submódulo 4.1 - Ausências Legais"]
[null,null,"A","Férias (Arts. 129 e 130, inc. I, da CLT) - Calculado no Submódulo 2.1",0,{"$f":"ROUND(E59*$F$16,2)","v":{"$error":"#DIV/0!"}},null,"* Nota 1 - As alíneas “A” a “F” referem-se somente ao custo que será pago ao repositor pelos dias \ntrabalhados quando da necessidade de substituir a mão de obra alocada na prestação do serviço."]
[null,null,"B","Ausências Legais (Arts. 131 e 473 da CLT)",{"$f":"'Encargos Sociais'!E26","v":7.9000000000000008E-3},{"$error":"#DIV/0!"},null,"* Nota 2 - Adotou-se a estimativa do SINAPI de 2 dias por ano."]
[null,null,"C","Licença-Paternidade (Art. 7º, XIX, e art. 10, §1º, do ADCT, CF/1988 e Art. 1º, II, da Lei 11.770/2008)",{"$f":"'Encargos Sociais'!E27","v":8.0000000000000004E-4},{"$error":"#DIV/0!"},null,"* Nota 3 - Utilizada a proporção de 50% para homens, 5 dias de afastamento, e a probabilidade de um trabalhador requerer a Licença Paternidade em 5,22%, conforme SINAPI (citando dados da PNAD 2015)"]
[null,null,"D","Ausência por Acidente de Trabalho (Art. 131, III, da CLT)",{"$f":"'Encargos Sociais'!E28","v":8.9999999999999998E-4},{"$error":"#DIV/0!"},null,"* Nota 4 - Utilzada a estatística de 1,96% dos contribuintes beneficiados com a emissão do auxílio, conforme Anuário Estatístico da Previdência Social. Afastamento de 15 dias a cargo da empresa."]
[null,null,"E","Afastamento Maternidade (Art. 71 da Lei nº 8.213/1991)",{"$f":"'Encargos Sociais'!E29","v":3.3E-3},{"$error":"#DIV/0!"},null,"* Nota 5 - Utilizada a proporção de 50% para mulheres, 180 dias de afastamento, e a probabilidade de uma trabalhadora requerer a Licença Maternidade em 4,91%, conforme SINAPI (citando dados do IBGE 2016)"]
[null,null,"F","Auxílio Enfermidade - Doença (Art. 59 da Lei nº 8.213/1991)",{"$f":"'Encargos Sociais'!E30","v":7.1000000000000004E-3},{"$error":"#DIV/0!"},null,"* Nota 6 - Utilizada a estatística de 3,37% dos contribuintes beneficiados com o auxílio, conforme Anuário Estatístico da Previdência Social de 2015 (acrescidos de 2 dias ao ano, para os quais o trabalhador nem requer o benefício da Previdência - conforme SINAPI)"]
[]
[null,"Submódulo 4.2 - Intrajornada"]
[null,null,"A","Intervalo para repouso ou alimentação",{"$f":"'Encargos Sociais'!E33","v":0},{"$f":"ROUND(E67*$F$16,2)","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,"QUADRO-RESUMO DO MÓDULO 4",null,"Valor"]
[null,null,null,"4.1 - Ausências Legais",{"$f":"SUM(E59:E64)","v":2.0000000000000004E-2},{"$f":"ROUND(E70*$F$16,2)","v":{"$error":"#DIV/0!"}}]
[null,null,null,"4.2 - Intrajornada",{"$f":"E67","v":0},{"$f":"ROUND(E71*$F$16,2)","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,"TOTAL DE PREVISÃO PARA RESCISÃO E INTERVALO INTRAJORNADA",null,{"$f":"SUM(F70:F71)","v":{"$error":"#DIV/0!"}}]
[]
[null,"MÓDULO 5 - INSUMOS DIVERSOS",null,null,null,"Valor"]
[null,null,"A","Uniformes - aquisição",null,{"$f":"ROUND(HLOOKUP($B$5,#REF!,3)/12,2)","v":{"$error":"#REF!"}}]
[null,null,"B","Materiais de consumo relacionados ao posto - aquisição",null,{"$f":"ROUND(HLOOKUP(B5,'Mat Cons'!I11:DX13,3)/12,2)","v":0}]
[null,null,"C","Materiais permanentes relacionados ao posto - remuneração da sua depreciação / manutenção",null,{"$f":"HLOOKUP(B5,'Relacion - Ferram'!Q3:EF5,3)","v":0}]
[null,null,"D","Equipamentos relacionados ao posto - remuneração da sua depreciação / manutenção",null,{"$f":"HLOOKUP(B5,'Equip Rel'!Q11:EF13,3)","v":0}]
[null,null,"E","Equipamentos de Proteção Individual - EPI - aquisição",null,{"$f":"ROUND(HLOOKUP(B5,EPI!I4:X6,3)/12,2)","v":0}]
[]
[null,null,null,"TOTAL DE INSUMOS DIVERSOS",null,{"$f":"SUM(F76:F81)","v":{"$error":"#REF!"}},null,"* Nota - Valores mensais por empregado"]
[]
[null,"MÓDULO 6 - CUSTOS INDIRETOS, TRIBUTOS E LUCRO - BDI",null,null,"Percentuais","Valor"]
[null,null,"A","Custos Indiretos",{"$f":"'BDI - Geral'!E7","v":2.2699999999999998E-2}]
[null,null,"A.1","Administração Central",{"$f":"'BDI - Geral'!E8","v":1.7299999999999999E-2}]
[null,null,"A.2","Seguros, Garantias e Riscos",{"$f":"'BDI - Geral'!E9","v":5.4000000000000003E-3}]
[null,null,"B","Lucro",{"$f":"'BDI - Geral'!E11","v":2.6700000000000002E-2}]
[null,null,"C","Tributos",{"$f":"SUM(E90:E91)","v":0.16899999999999998}]
[null,null,"C.1","Tributos Federais (COFINS, PIS e CPRB)",{"$f":"'BDI - Geral'!E19","v":0.11899999999999999}]
[null,null,"C.2","Tributos Distritais (ISS)",{"$f":"'BDI - Geral'!E24","v":0.05},null,null,"* Nota - Utilizou-se o indicado pelo Sindicato da Arquitetura e da Engenharia (Sinaenco, 2008, p. 22), que adota um percentual redutor de 20% no cálculo dos custos tributários relativos às contribuições PIS e COFINS"]
[null,null,"D","Despesas Financeiras",{"$f":"'BDI - Geral'!E14","v":4.3678394385358033E-3}]
[]
[null,null,null,"TOTAL DE BDI",{"$f":"'BDI - Geral'!E27","v":0.26910000000000001},{"$f":"E94*E102","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,"QUADRO-RESUMO DO CUSTO MENSAL POR EMPREGADO - SEM O 13º","Valor"]
[null,null,null,"Módulo 1 - Composição da Remuneração",{"$f":"F16","v":{"$error":"#DIV/0!"}}]
[null,null,null,"Módulo 2 - Encargos e Benefícios Anuais, Mensais e Diários",{"$f":"F45","v":{"$error":"#DIV/0!"}}]
[null,null,null,"Módulo 3 - Provisão para Rescisão",{"$f":"F55","v":{"$error":"#DIV/0!"}}]
[null,null,null,"Módulo 4 - Custo de Reposição do Profissional Ausente",{"$f":"F73","v":{"$error":"#DIV/0!"}}]
[null,null,null,"Módulo 5 - Insumos Diversos",{"$f":"F82","v":{"$error":"#REF!"}}]
[null,null,null,"SUBTOTAL (A+B+C+D+E)",{"$f":"SUM(E97:E101)","v":{"$error":"#DIV/0!"}}]
[null,null,null,"Módulo 6 - Custos Indiretos, Tributos e Lucro",{"$f":"F94","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,"TOTAL DO POSTO",{"$f":"SUM(E102:E103)","v":{"$error":"#DIV/0!"}}]
[]
[null,"MÓDULO 7 - DESTAQUE DO MÓDULO 2 - 13º SALÁRIO",null,null,"Percentuais","Valor"]
[null,null,"A","13º Salário",{"$f":"'Encargos Sociais'!E32","v":8.3299999999999999E-2},{"$f":"ROUND(E108*F$16,2)","v":{"$error":"#DIV/0!"}}]
[null,null,"B","Encargos Sociais sobre o 13º Salário - Taxa calculada no SUBMÓDULO 2.2",{"$f":"SUM($E$24:$E$32)","v":0.17800000000000002},{"$f":"ROUND(E109*$F$108,2)","v":{"$error":"#DIV/0!"}},null,"* Nota 1 - Provisiona-se, mensalmente, o proporcional a 1/12 dos valores referentes a gratificação natalina e adicional de férias."]
[null,null,"C","BDI sobre o 13º Salário - Taxa calculada no MÓDULO 6",{"$f":"E94","v":0.26910000000000001},{"$f":"ROUND(E110*($F$108+$F$109),2)","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,"TOTAL DO DESTAQUE DO 13º SALÁRIO",null,{"$f":"SUM(F108:F110)","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,"QUADRO-RESUMO DO CUSTO MENSAL POR EMPREGADO","Valor"]
[null,null,null,"Custo total - sem o 13º Salário",{"$f":"E105","v":{"$error":"#DIV/0!"}}]
[null,null,null,"Destaque do 13º Salário (valor mensal)",{"$f":"F112","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,"TOTAL DO POSTO",{"$f":"E115+E116","v":{"$error":"#DIV/0!"}}]

{"sheet":"25","index":45,"n_rows":118,"n_cols":8,"rows_kept":118,"cut":false,"hidden":true,"merged":[[17,1,17,3],[1,1,1,5],[2,1,2,5],[4,1,4,2],[5,1,5,2],[7,1,7,3],[106,1,106,3],[39,3,39,5],[46,1,46,3],[56,1,56,3],[68,3,68,5],[74,1,74,3],[83,1,83,3]]}
[]
[null,"PLANILHA DE ESTIMATIVA DE CUSTOS"]
[null,"Padrão IN 05/2017 e IN 07/2018 - MPDG"]
[]
[null,25,null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$22,6)","v":0},"QUANTIDADE",{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$22,10)","v":0}]
[null,"CCT",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$22,16)","v":0},"DATA-BASE",{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$22,17)","v":"00:00:00"}]
[]
[null,"MÓDULO 1 - COMPOSIÇÃO DA REMUNERAÇÃO",null,null,null,"Valor"]
[null,null,"A","Salário-Base",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$22,8)","v":0}]
[null,null,"B","Adicional de Periculosidade",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$39,26)","v":0}]
[null,null,"C","Adicional de Insalubridade",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$39,34)","v":0}]
[null,null,"D","Adicional Noturno",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$52,47)","v":{"$error":"#DIV/0!"}},null,"* Nota 1 - O Módulo 1 refere-se ao valor mensal devido ao empregado pela prestação do serviço no período de 12 meses."]
[null,null,"E","Adicional de Hora Extra",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$69,64)","v":{"$error":"#DIV/0!"}},null,"* Nota 2 - O adicional de hora extra no feriado trabalhado foi suprimido pela Lei 13.467/17"]
[null,null,"F","Outros (especificar)",null,0,null,"* Nota 3 - ART. 7º, § 2º, DA LEI Nº 605/49.Sendo mensalista o obreiro, o adicional noturno pago de forma fixa já é considerado integrado para os efeitos do pagamento do repouso semanal remunerado, nos termos do art. 7º, § 2º, da Lei nº 605/49."]
[]
[null,null,null,"TOTAL DA REMUNERAÇÃO",null,{"$f":"SUM(F9:F14)","v":{"$error":"#DIV/0!"}}]
[]
[null,"MÓDULO 2 - ENCARGOS E BENEFÍCIOS ANUAIS, MENSAIS E DIÁRIOS",null,null,"Percentuais","Valor"]
[null,"Submódulo 2.1 - 13º Salário, Férias e Adicional de Férias"]
[null,null,"A","13º Salário - Calculado no Módulo 7 - Destacado",0,{"$f":"ROUND(E20*F$16,2)","v":{"$error":"#DIV/0!"}}]
[null,null,"B","Férias e Adicional de Férias",{"$f":"'Encargos Sociais'!E25+'Encargos Sociais'!E31","v":0.1212},{"$f":"ROUND(E21*F$16,2)","v":{"$error":"#DIV/0!"}},null,"* Nota 1 - Provisiona-se, mensalmente, o proporcional a 1/12 dos valores referentes a gratificação natalina, férias e adicional de férias."]
[null,null,null,null,null,null,null,"* Nota 2 - O adicional de férias contido no Submódulo 2.1 corresponde a 1/3 da remuneração que, por sua vez, é dividida por 12 contome Nota 1."]
[null,"Submódulo 2.2 - Encargos Previdenciários (GPS), Fundo de Garantia por Tempo de Serviço (FGTS) e Outras Contribuições"]
[null,null,"A","INSS (art. 22, inciso I, Lei nº 8.212/91)",{"$f":"'Encargos Sociais'!E14","v":0},{"$f":"ROUND(E24*($F$16+$F$41+$F$73),2)","v":{"$error":"#DIV/0!"}}]
[null,null,"B","Salário Educação (art. 3º, inciso I, Decreto nº 87.043/82)",{"$f":"'Encargos Sociais'!E15","v":2.5000000000000001E-2},{"$f":"ROUND(E25*($F$16+$F$41+$F$73),2)","v":{"$error":"#DIV/0!"}}]
[null,null,"C","SAT/RAT (art. 22, II, Lei 8.212/91 e Anexo V, Decreto 6.042/07) - Enquadramento 8211-3/00",{"$f":"'Encargos Sociais'!E16","v":0.03},{"$error":"#DIV/0!"}]
[null,null,"D","SESC ou SESI (art. 30, Lei nº 8.036/90 e art. 1º, Lei 8.154/90)",{"$f":"'Encargos Sociais'!E17","v":1.4999999999999999E-2},{"$error":"#DIV/0!"}]
[null,null,"E","SENAI ou SENAC (Decreto nº 2.318/86)",{"$f":"'Encargos Sociais'!E18","v":0.01},{"$error":"#DIV/0!"}]
[null,null,"F","SEBRAE (§ 3º, art. 8º, Lei 8.029/90, alterada pela Lei nº 8.154/90)",{"$f":"'Encargos Sociais'!E19","v":6.0000000000000001E-3},{"$error":"#DIV/0!"}]
[null,null,"G","INCRA (art. 1º, I, Decreto Lei 1.146/70 e Lei 7.787, de 30/06/89)",{"$f":"'Encargos Sociais'!E20","v":2E-3},{"$error":"#DIV/0!"},null,"* Nota 1 - Os percentuais dos encargos previdenciários, do FGTS e demais contribuições são estabelecidos por legislação vigente."]
[null,null,"H","FGTS (Lei Complementar nº 110/01 e art. 30, Lei nº 8.036/90)",{"$f":"'Encargos Sociais'!E21","v":0.08},{"$error":"#DIV/0!"},null,"* Nota 2 - O SAT, a depender do grau de risco do serviço, irá variar entre 1%, para risco leve, de 2%, para risco médio, e de 3% para risco grave."]
[null,null,"I","SECONCI (Convenções Coletivas de Trabalho da construção)",{"$f":"'Encargos Sociais'!E22","v":0.01},{"$error":"#DIV/0!"},null,"* Nota 3 - Os percentuais do Submódulo 2.2 incidem sobre o Módulo 1 e o Submódulo 2.1."]
[]
[null,"Submódulo 2.3 - Benefícios Mensais e Diários"]
[null,null,"A","Auxílio Transporte",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$95,83)","v":0}]
[null,null,"B","Auxílio Alimentação",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$95,90)","v":0}]
[null,null,"C","Assistência Médica e Familiar",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$103,98)","v":0}]
[null,null,"D","Outros (Seguro de vida, auxílio funeral, auxílio odontológico e auxílio creche)",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$121,115)","v":18.399999999999999},null,"* Nota 1 - O valor informado deverá ser o custo real do benefício (descontado o valor eventualmente pago pelo empregado)."]
[null,null,null,null,null,null,null,"* Nota 2 - Observar a previsão dos benefícios contidos em Acordos, Convenções e Dissídios Coletivos de Trabalho e o disposto no art. 6º da IN 5/2017"]
[null,null,null,"QUADRO-RESUMO DO MÓDULO 2"]
[null,null,null,"2.1 - 13º Salário, Férias e Adicional de Férias - 13º Destacado - Calculado no Módulo 7 ",{"$f":"SUM(E20:E21)","v":0.1212},{"$f":"F20+F21","v":{"$error":"#DIV/0!"}}]
[null,null,null,"2.2 - Encargos Previdenciários (GPS), Fundo de Garantia por Tempo de Serviço (FGTS) e Contribuições",{"$f":"SUM(E24:E32)","v":0.17800000000000002},{"$f":"SUM(F24:F32)","v":{"$error":"#DIV/0!"}}]
[null,null,null,"2.3 - Benefícios Mensais e Diários",null,{"$f":"SUM(F35:F38)","v":18.399999999999999}]
[]
[null,null,null,"TOTAL DOS ENCARGOS E BENEFÍCIOS",null,{"$f":"SUM(F41:F43)","v":{"$error":"#DIV/0!"}}]
[]
[null,"MÓDULO 3 - PREVISÃO PARA RESCISÃO",null,null,"Percentuais","Valor"]
[null,null,"A","Aviso Prévio Indenizado (Art. 7º, inciso XXI, da CF/1988 e arts. 477, 487, §1º, e 491 da CLT)",{"$f":"'Encargos Sociais'!E36","v":5.0000000000000001E-3},{"$f":"ROUND(E48*$F$16,2)","v":{"$error":"#DIV/0!"}}]
[null,null,"B","Incidência do FGTS sobre o Aviso Prévio Indenizado (Súmula 305 TST)",{"$f":"'Encargos Sociais'!E37","v":4.0000000000000002E-4},{"$error":"#DIV/0!"},null,"* Nota 1 - Adotou-se os parâmetros do estudo do STF (http://www.stf.jus.br/arquivo/cms/sobrestfestudosci/anexo/encargos_sociais_03102007.pdf), onde 5% do pessoal é demitido pelo empregador no decurso do contrato (para estes, considerou-se o aviso prévio indenizado). Desprezou-se as demissões por justa causa e os pedidos de demissão."]
[null,null,"C","Multa do FGTS e Contribuição Social sobre o Aviso Prévio Indenizado (Art. 18, §1º, da Lei 8.036/1990 e art. 1º da LC nº 110/2001)",{"$f":"'Encargos Sociais'!E38","v":1.9E-3},{"$error":"#DIV/0!"},null,"* Nota 2 - No cálculo do percentual, considerou-se 36 dias, correspondendo à metade da duração média dos contratos (2 anos)"]
[null,null,"D","Aviso Prévio Trabalhado (Art. 488, parágrafo único, CLT)",{"$f":"'Encargos Sociais'!E39","v":1.2E-2},{"$error":"#DIV/0!"},null,"* Nota 3 - Incide sobre a Remuneração + 13º salário (1/12) + Férias (1/12) + Adicional de Férias (1/36) x 50% multa (40% para o empregado e 10% de contribuição social) x 8% FGTS"]
[null,null,"E","Incidência de GPS, FGTS e outras contribuições sobre o Aviso Prévio Trabalhado",{"$f":"'Encargos Sociais'!E40","v":2.0999999999999999E-3},{"$error":"#DIV/0!"},null,"* Nota 4 - Os 95% restantes do cálculo, a um prazo médio de contrato de 4 anos. Assim, calcula-se 7 dias para o 1º ano de contrato e mais 3 dias para os 3 anos seguintes."]
[null,null,"F","Multa do FGTS e Contribuição Social sobre o Aviso Prévio Trabalhado",{"$f":"'Encargos Sociais'!E41","v":1.4500000000000001E-2},{"$error":"#DIV/0!"}]
[]
[null,null,null,"TOTAL DE PREVISÃO PARA RESCISÃO",null,{"$f":"SUM(F48:F53)","v":{"$error":"#DIV/0!"}}]
[]
[null,"MÓDULO 4 - CUSTO DE REPOSIÇÃO DO PROFISSIONAL AUSENTE",null,null,"Percentuais","Valor"]
[null,"Submódulo 4.1 - Ausências Legais"]
[null,null,"A","Férias (Arts. 129 e 130, inc. I, da CLT) - Calculado no Submódulo 2.1",0,{"$f":"ROUND(E59*$F$16,2)","v":{"$error":"#DIV/0!"}},null,"* Nota 1 - As alíneas “A” a “F” referem-se somente ao custo que será pago ao repositor pelos dias \ntrabalhados quando da necessidade de substituir a mão de obra alocada na prestação do serviço."]
[null,null,"B","Ausências Legais (Arts. 131 e 473 da CLT)",{"$f":"'Encargos Sociais'!E26","v":7.9000000000000008E-3},{"$error":"#DIV/0!"},null,"* Nota 2 - Adotou-se a estimativa do SINAPI de 2 dias por ano."]
[null,null,"C","Licença-Paternidade (Art. 7º, XIX, e art. 10, §1º, do ADCT, CF/1988 e Art. 1º, II, da Lei 11.770/2008)",{"$f":"'Encargos Sociais'!E27","v":8.0000000000000004E-4},{"$error":"#DIV/0!"},null,"* Nota 3 - Utilizada a proporção de 50% para homens, 5 dias de afastamento, e a probabilidade de um trabalhador requerer a Licença Paternidade em 5,22%, conforme SINAPI (citando dados da PNAD 2015)"]
[null,null,"D","Ausência por Acidente de Trabalho (Art. 131, III, da CLT)",{"$f":"'Encargos Sociais'!E28","v":8.9999999999999998E-4},{"$error":"#DIV/0!"},null,"* Nota 4 - Utilzada a estatística de 1,96% dos contribuintes beneficiados com a emissão do auxílio, conforme Anuário Estatístico da Previdência Social. Afastamento de 15 dias a cargo da empresa."]
[null,null,"E","Afastamento Maternidade (Art. 71 da Lei nº 8.213/1991)",{"$f":"'Encargos Sociais'!E29","v":3.3E-3},{"$error":"#DIV/0!"},null,"* Nota 5 - Utilizada a proporção de 50% para mulheres, 180 dias de afastamento, e a probabilidade de uma trabalhadora requerer a Licença Maternidade em 4,91%, conforme SINAPI (citando dados do IBGE 2016)"]
[null,null,"F","Auxílio Enfermidade - Doença (Art. 59 da Lei nº 8.213/1991)",{"$f":"'Encargos Sociais'!E30","v":7.1000000000000004E-3},{"$error":"#DIV/0!"},null,"* Nota 6 - Utilizada a estatística de 3,37% dos contribuintes beneficiados com o auxílio, conforme Anuário Estatístico da Previdência Social de 2015 (acrescidos de 2 dias ao ano, para os quais o trabalhador nem requer o benefício da Previdência - conforme SINAPI)"]
[]
[null,"Submódulo 4.2 - Intrajornada"]
[null,null,"A","Intervalo para repouso ou alimentação",{"$f":"'Encargos Sociais'!E33","v":0},{"$f":"ROUND(E67*$F$16,2)","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,"QUADRO-RESUMO DO MÓDULO 4",null,"Valor"]
[null,null,null,"4.1 - Ausências Legais",{"$f":"SUM(E59:E64)","v":2.0000000000000004E-2},{"$f":"ROUND(E70*$F$16,2)","v":{"$error":"#DIV/0!"}}]
[null,null,null,"4.2 - Intrajornada",{"$f":"E67","v":0},{"$f":"ROUND(E71*$F$16,2)","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,"TOTAL DE PREVISÃO PARA RESCISÃO E INTERVALO INTRAJORNADA",null,{"$f":"SUM(F70:F71)","v":{"$error":"#DIV/0!"}}]
[]
[null,"MÓDULO 5 - INSUMOS DIVERSOS",null,null,null,"Valor"]
[null,null,"A","Uniformes - aquisição",null,{"$f":"ROUND(HLOOKUP($B$5,#REF!,3)/12,2)","v":{"$error":"#REF!"}}]
[null,null,"B","Materiais de consumo relacionados ao posto - aquisição",null,{"$f":"ROUND(HLOOKUP(B5,'Mat Cons'!I11:DX13,3)/12,2)","v":0}]
[null,null,"C","Materiais permanentes relacionados ao posto - remuneração da sua depreciação / manutenção",null,{"$f":"HLOOKUP(B5,'Relacion - Ferram'!Q3:EF5,3)","v":0}]
[null,null,"D","Equipamentos relacionados ao posto - remuneração da sua depreciação / manutenção",null,{"$f":"HLOOKUP(B5,'Equip Rel'!Q11:EF13,3)","v":0}]
[null,null,"E","Equipamentos de Proteção Individual - EPI - aquisição",null,{"$f":"ROUND(HLOOKUP(B5,EPI!I4:X6,3)/12,2)","v":0}]
[]
[null,null,null,"TOTAL DE INSUMOS DIVERSOS",null,{"$f":"SUM(F76:F81)","v":{"$error":"#REF!"}},null,"* Nota - Valores mensais por empregado"]
[]
[null,"MÓDULO 6 - CUSTOS INDIRETOS, TRIBUTOS E LUCRO - BDI",null,null,"Percentuais","Valor"]
[null,null,"A","Custos Indiretos",{"$f":"'BDI - Geral'!E7","v":2.2699999999999998E-2}]
[null,null,"A.1","Administração Central",{"$f":"'BDI - Geral'!E8","v":1.7299999999999999E-2}]
[null,null,"A.2","Seguros, Garantias e Riscos",{"$f":"'BDI - Geral'!E9","v":5.4000000000000003E-3}]
[null,null,"B","Lucro",{"$f":"'BDI - Geral'!E11","v":2.6700000000000002E-2}]
[null,null,"C","Tributos",{"$f":"SUM(E90:E91)","v":0.16899999999999998}]
[null,null,"C.1","Tributos Federais (COFINS, PIS e CPRB)",{"$f":"'BDI - Geral'!E19","v":0.11899999999999999}]
[null,null,"C.2","Tributos Distritais (ISS)",{"$f":"'BDI - Geral'!E24","v":0.05},null,null,"* Nota - Utilizou-se o indicado pelo Sindicato da Arquitetura e da Engenharia (Sinaenco, 2008, p. 22), que adota um percentual redutor de 20% no cálculo dos custos tributários relativos às contribuições PIS e COFINS"]
[null,null,"D","Despesas Financeiras",{"$f":"'BDI - Geral'!E14","v":4.3678394385358033E-3}]
[]
[null,null,null,"TOTAL DE BDI",{"$f":"'BDI - Geral'!E27","v":0.26910000000000001},{"$f":"E94*E102","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,"QUADRO-RESUMO DO CUSTO MENSAL POR EMPREGADO - SEM O 13º","Valor"]
[null,null,null,"Módulo 1 - Composição da Remuneração",{"$f":"F16","v":{"$error":"#DIV/0!"}}]
[null,null,null,"Módulo 2 - Encargos e Benefícios Anuais, Mensais e Diários",{"$f":"F45","v":{"$error":"#DIV/0!"}}]
[null,null,null,"Módulo 3 - Provisão para Rescisão",{"$f":"F55","v":{"$error":"#DIV/0!"}}]
[null,null,null,"Módulo 4 - Custo de Reposição do Profissional Ausente",{"$f":"F73","v":{"$error":"#DIV/0!"}}]
[null,null,null,"Módulo 5 - Insumos Diversos",{"$f":"F82","v":{"$error":"#REF!"}}]
[null,null,null,"SUBTOTAL (A+B+C+D+E)",{"$f":"SUM(E97:E101)","v":{"$error":"#DIV/0!"}}]
[null,null,null,"Módulo 6 - Custos Indiretos, Tributos e Lucro",{"$f":"F94","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,"TOTAL DO POSTO",{"$f":"SUM(E102:E103)","v":{"$error":"#DIV/0!"}}]
[]
[null,"MÓDULO 7 - DESTAQUE DO MÓDULO 2 - 13º SALÁRIO",null,null,"Percentuais","Valor"]
[null,null,"A","13º Salário",{"$f":"'Encargos Sociais'!E32","v":8.3299999999999999E-2},{"$f":"ROUND(E108*F$16,2)","v":{"$error":"#DIV/0!"}}]
[null,null,"B","Encargos Sociais sobre o 13º Salário - Taxa calculada no SUBMÓDULO 2.2",{"$f":"SUM($E$24:$E$32)","v":0.17800000000000002},{"$f":"ROUND(E109*$F$108,2)","v":{"$error":"#DIV/0!"}},null,"* Nota 1 - Provisiona-se, mensalmente, o proporcional a 1/12 dos valores referentes a gratificação natalina e adicional de férias."]
[null,null,"C","BDI sobre o 13º Salário - Taxa calculada no MÓDULO 6",{"$f":"E94","v":0.26910000000000001},{"$f":"ROUND(E110*($F$108+$F$109),2)","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,"TOTAL DO DESTAQUE DO 13º SALÁRIO",null,{"$f":"SUM(F108:F110)","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,"QUADRO-RESUMO DO CUSTO MENSAL POR EMPREGADO","Valor"]
[null,null,null,"Custo total - sem o 13º Salário",{"$f":"E105","v":{"$error":"#DIV/0!"}}]
[null,null,null,"Destaque do 13º Salário (valor mensal)",{"$f":"F112","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,"TOTAL DO POSTO",{"$f":"E115+E116","v":{"$error":"#DIV/0!"}}]

{"sheet":"26","index":46,"n_rows":118,"n_cols":8,"rows_kept":118,"cut":false,"hidden":true,"merged":[[17,1,17,3],[1,1,1,5],[2,1,2,5],[4,1,4,2],[5,1,5,2],[7,1,7,3],[106,1,106,3],[39,3,39,5],[46,1,46,3],[56,1,56,3],[68,3,68,5],[74,1,74,3],[83,1,83,3]]}
[]
[null,"PLANILHA DE ESTIMATIVA DE CUSTOS"]
[null,"Padrão IN 05/2017 e IN 07/2018 - MPDG"]
[]
[null,26,null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$22,6)","v":0},"QUANTIDADE",{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$22,10)","v":0}]
[null,"CCT",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$22,16)","v":0},"DATA-BASE",{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$22,17)","v":"00:00:00"}]
[]
[null,"MÓDULO 1 - COMPOSIÇÃO DA REMUNERAÇÃO",null,null,null,"Valor"]
[null,null,"A","Salário-Base",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$22,8)","v":0}]
[null,null,"B","Adicional de Periculosidade",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$39,26)","v":0}]
[null,null,"C","Adicional de Insalubridade",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$39,34)","v":0}]
[null,null,"D","Adicional Noturno",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$52,47)","v":{"$error":"#DIV/0!"}},null,"* Nota 1 - O Módulo 1 refere-se ao valor mensal devido ao empregado pela prestação do serviço no período de 12 meses."]
[null,null,"E","Adicional de Hora Extra",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$69,64)","v":{"$error":"#DIV/0!"}},null,"* Nota 2 - O adicional de hora extra no feriado trabalhado foi suprimido pela Lei 13.467/17"]
[null,null,"F","Outros (especificar)",null,0,null,"* Nota 3 - ART. 7º, § 2º, DA LEI Nº 605/49.Sendo mensalista o obreiro, o adicional noturno pago de forma fixa já é considerado integrado para os efeitos do pagamento do repouso semanal remunerado, nos termos do art. 7º, § 2º, da Lei nº 605/49."]
[]
[null,null,null,"TOTAL DA REMUNERAÇÃO",null,{"$f":"SUM(F9:F14)","v":{"$error":"#DIV/0!"}}]
[]
[null,"MÓDULO 2 - ENCARGOS E BENEFÍCIOS ANUAIS, MENSAIS E DIÁRIOS",null,null,"Percentuais","Valor"]
[null,"Submódulo 2.1 - 13º Salário, Férias e Adicional de Férias"]
[null,null,"A","13º Salário - Calculado no Módulo 7 - Destacado",0,{"$f":"ROUND(E20*F$16,2)","v":{"$error":"#DIV/0!"}}]
[null,null,"B","Férias e Adicional de Férias",{"$f":"'Encargos Sociais'!E25+'Encargos Sociais'!E31","v":0.1212},{"$f":"ROUND(E21*F$16,2)","v":{"$error":"#DIV/0!"}},null,"* Nota 1 - Provisiona-se, mensalmente, o proporcional a 1/12 dos valores referentes a gratificação natalina, férias e adicional de férias."]
[null,null,null,null,null,null,null,"* Nota 2 - O adicional de férias contido no Submódulo 2.1 corresponde a 1/3 da remuneração que, por sua vez, é dividida por 12 contome Nota 1."]
[null,"Submódulo 2.2 - Encargos Previdenciários (GPS), Fundo de Garantia por Tempo de Serviço (FGTS) e Outras Contribuições"]
[null,null,"A","INSS (art. 22, inciso I, Lei nº 8.212/91)",{"$f":"'Encargos Sociais'!E14","v":0},{"$f":"ROUND(E24*($F$16+$F$41+$F$73),2)","v":{"$error":"#DIV/0!"}}]
[null,null,"B","Salário Educação (art. 3º, inciso I, Decreto nº 87.043/82)",{"$f":"'Encargos Sociais'!E15","v":2.5000000000000001E-2},{"$f":"ROUND(E25*($F$16+$F$41+$F$73),2)","v":{"$error":"#DIV/0!"}}]
[null,null,"C","SAT/RAT (art. 22, II, Lei 8.212/91 e Anexo V, Decreto 6.042/07) - Enquadramento 8211-3/00",{"$f":"'Encargos Sociais'!E16","v":0.03},{"$error":"#DIV/0!"}]
[null,null,"D","SESC ou SESI (art. 30, Lei nº 8.036/90 e art. 1º, Lei 8.154/90)",{"$f":"'Encargos Sociais'!E17","v":1.4999999999999999E-2},{"$error":"#DIV/0!"}]
[null,null,"E","SENAI ou SENAC (Decreto nº 2.318/86)",{"$f":"'Encargos Sociais'!E18","v":0.01},{"$error":"#DIV/0!"}]
[null,null,"F","SEBRAE (§ 3º, art. 8º, Lei 8.029/90, alterada pela Lei nº 8.154/90)",{"$f":"'Encargos Sociais'!E19","v":6.0000000000000001E-3},{"$error":"#DIV/0!"}]
[null,null,"G","INCRA (art. 1º, I, Decreto Lei 1.146/70 e Lei 7.787, de 30/06/89)",{"$f":"'Encargos Sociais'!E20","v":2E-3},{"$error":"#DIV/0!"},null,"* Nota 1 - Os percentuais dos encargos previdenciários, do FGTS e demais contribuições são estabelecidos por legislação vigente."]
[null,null,"H","FGTS (Lei Complementar nº 110/01 e art. 30, Lei nº 8.036/90)",{"$f":"'Encargos Sociais'!E21","v":0.08},{"$error":"#DIV/0!"},null,"* Nota 2 - O SAT, a depender do grau de risco do serviço, irá variar entre 1%, para risco leve, de 2%, para risco médio, e de 3% para risco grave."]
[null,null,"I","SECONCI (Convenções Coletivas de Trabalho da construção)",{"$f":"'Encargos Sociais'!E22","v":0.01},{"$error":"#DIV/0!"},null,"* Nota 3 - Os percentuais do Submódulo 2.2 incidem sobre o Módulo 1 e o Submódulo 2.1."]
[]
[null,"Submódulo 2.3 - Benefícios Mensais e Diários"]
[null,null,"A","Auxílio Transporte",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$95,83)","v":0}]
[null,null,"B","Auxílio Alimentação",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$95,90)","v":0}]
[null,null,"C","Assistência Médica e Familiar",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$103,98)","v":0}]
[null,null,"D","Outros (Seguro de vida, auxílio funeral, auxílio odontológico e auxílio creche)",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$121,115)","v":18.399999999999999},null,"* Nota 1 - O valor informado deverá ser o custo real do benefício (descontado o valor eventualmente pago pelo empregado)."]
[null,null,null,null,null,null,null,"* Nota 2 - Observar a previsão dos benefícios contidos em Acordos, Convenções e Dissídios Coletivos de Trabalho e o disposto no art. 6º da IN 5/2017"]
[null,null,null,"QUADRO-RESUMO DO MÓDULO 2"]
[null,null,null,"2.1 - 13º Salário, Férias e Adicional de Férias - 13º Destacado - Calculado no Módulo 7 ",{"$f":"SUM(E20:E21)","v":0.1212},{"$f":"F20+F21","v":{"$error":"#DIV/0!"}}]
[null,null,null,"2.2 - Encargos Previdenciários (GPS), Fundo de Garantia por Tempo de Serviço (FGTS) e Contribuições",{"$f":"SUM(E24:E32)","v":0.17800000000000002},{"$f":"SUM(F24:F32)","v":{"$error":"#DIV/0!"}}]
[null,null,null,"2.3 - Benefícios Mensais e Diários",null,{"$f":"SUM(F35:F38)","v":18.399999999999999}]
[]
[null,null,null,"TOTAL DOS ENCARGOS E BENEFÍCIOS",null,{"$f":"SUM(F41:F43)","v":{"$error":"#DIV/0!"}}]
[]
[null,"MÓDULO 3 - PREVISÃO PARA RESCISÃO",null,null,"Percentuais","Valor"]
[null,null,"A","Aviso Prévio Indenizado (Art. 7º, inciso XXI, da CF/1988 e arts. 477, 487, §1º, e 491 da CLT)",{"$f":"'Encargos Sociais'!E36","v":5.0000000000000001E-3},{"$f":"ROUND(E48*$F$16,2)","v":{"$error":"#DIV/0!"}}]
[null,null,"B","Incidência do FGTS sobre o Aviso Prévio Indenizado (Súmula 305 TST)",{"$f":"'Encargos Sociais'!E37","v":4.0000000000000002E-4},{"$error":"#DIV/0!"},null,"* Nota 1 - Adotou-se os parâmetros do estudo do STF (http://www.stf.jus.br/arquivo/cms/sobrestfestudosci/anexo/encargos_sociais_03102007.pdf), onde 5% do pessoal é demitido pelo empregador no decurso do contrato (para estes, considerou-se o aviso prévio indenizado). Desprezou-se as demissões por justa causa e os pedidos de demissão."]
[null,null,"C","Multa do FGTS e Contribuição Social sobre o Aviso Prévio Indenizado (Art. 18, §1º, da Lei 8.036/1990 e art. 1º da LC nº 110/2001)",{"$f":"'Encargos Sociais'!E38","v":1.9E-3},{"$error":"#DIV/0!"},null,"* Nota 2 - No cálculo do percentual, considerou-se 36 dias, correspondendo à metade da duração média dos contratos (2 anos)"]
[null,null,"D","Aviso Prévio Trabalhado (Art. 488, parágrafo único, CLT)",{"$f":"'Encargos Sociais'!E39","v":1.2E-2},{"$error":"#DIV/0!"},null,"* Nota 3 - Incide sobre a Remuneração + 13º salário (1/12) + Férias (1/12) + Adicional de Férias (1/36) x 50% multa (40% para o empregado e 10% de contribuição social) x 8% FGTS"]
[null,null,"E","Incidência de GPS, FGTS e outras contribuições sobre o Aviso Prévio Trabalhado",{"$f":"'Encargos Sociais'!E40","v":2.0999999999999999E-3},{"$error":"#DIV/0!"},null,"* Nota 4 - Os 95% restantes do cálculo, a um prazo médio de contrato de 4 anos. Assim, calcula-se 7 dias para o 1º ano de contrato e mais 3 dias para os 3 anos seguintes."]
[null,null,"F","Multa do FGTS e Contribuição Social sobre o Aviso Prévio Trabalhado",{"$f":"'Encargos Sociais'!E41","v":1.4500000000000001E-2},{"$error":"#DIV/0!"}]
[]
[null,null,null,"TOTAL DE PREVISÃO PARA RESCISÃO",null,{"$f":"SUM(F48:F53)","v":{"$error":"#DIV/0!"}}]
[]
[null,"MÓDULO 4 - CUSTO DE REPOSIÇÃO DO PROFISSIONAL AUSENTE",null,null,"Percentuais","Valor"]
[null,"Submódulo 4.1 - Ausências Legais"]
[null,null,"A","Férias (Arts. 129 e 130, inc. I, da CLT) - Calculado no Submódulo 2.1",0,{"$f":"ROUND(E59*$F$16,2)","v":{"$error":"#DIV/0!"}},null,"* Nota 1 - As alíneas “A” a “F” referem-se somente ao custo que será pago ao repositor pelos dias \ntrabalhados quando da necessidade de substituir a mão de obra alocada na prestação do serviço."]
[null,null,"B","Ausências Legais (Arts. 131 e 473 da CLT)",{"$f":"'Encargos Sociais'!E26","v":7.9000000000000008E-3},{"$error":"#DIV/0!"},null,"* Nota 2 - Adotou-se a estimativa do SINAPI de 2 dias por ano."]
[null,null,"C","Licença-Paternidade (Art. 7º, XIX, e art. 10, §1º, do ADCT, CF/1988 e Art. 1º, II, da Lei 11.770/2008)",{"$f":"'Encargos Sociais'!E27","v":8.0000000000000004E-4},{"$error":"#DIV/0!"},null,"* Nota 3 - Utilizada a proporção de 50% para homens, 5 dias de afastamento, e a probabilidade de um trabalhador requerer a Licença Paternidade em 5,22%, conforme SINAPI (citando dados da PNAD 2015)"]
[null,null,"D","Ausência por Acidente de Trabalho (Art. 131, III, da CLT)",{"$f":"'Encargos Sociais'!E28","v":8.9999999999999998E-4},{"$error":"#DIV/0!"},null,"* Nota 4 - Utilzada a estatística de 1,96% dos contribuintes beneficiados com a emissão do auxílio, conforme Anuário Estatístico da Previdência Social. Afastamento de 15 dias a cargo da empresa."]
[null,null,"E","Afastamento Maternidade (Art. 71 da Lei nº 8.213/1991)",{"$f":"'Encargos Sociais'!E29","v":3.3E-3},{"$error":"#DIV/0!"},null,"* Nota 5 - Utilizada a proporção de 50% para mulheres, 180 dias de afastamento, e a probabilidade de uma trabalhadora requerer a Licença Maternidade em 4,91%, conforme SINAPI (citando dados do IBGE 2016)"]
[null,null,"F","Auxílio Enfermidade - Doença (Art. 59 da Lei nº 8.213/1991)",{"$f":"'Encargos Sociais'!E30","v":7.1000000000000004E-3},{"$error":"#DIV/0!"},null,"* Nota 6 - Utilizada a estatística de 3,37% dos contribuintes beneficiados com o auxílio, conforme Anuário Estatístico da Previdência Social de 2015 (acrescidos de 2 dias ao ano, para os quais o trabalhador nem requer o benefício da Previdência - conforme SINAPI)"]
[]
[null,"Submódulo 4.2 - Intrajornada"]
[null,null,"A","Intervalo para repouso ou alimentação",{"$f":"'Encargos Sociais'!E33","v":0},{"$f":"ROUND(E67*$F$16,2)","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,"QUADRO-RESUMO DO MÓDULO 4",null,"Valor"]
[null,null,null,"4.1 - Ausências Legais",{"$f":"SUM(E59:E64)","v":2.0000000000000004E-2},{"$f":"ROUND(E70*$F$16,2)","v":{"$error":"#DIV/0!"}}]
[null,null,null,"4.2 - Intrajornada",{"$f":"E67","v":0},{"$f":"ROUND(E71*$F$16,2)","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,"TOTAL DE PREVISÃO PARA RESCISÃO E INTERVALO INTRAJORNADA",null,{"$f":"SUM(F70:F71)","v":{"$error":"#DIV/0!"}}]
[]
[null,"MÓDULO 5 - INSUMOS DIVERSOS",null,null,null,"Valor"]
[null,null,"A","Uniformes - aquisição",null,{"$f":"ROUND(HLOOKUP($B$5,#REF!,3)/12,2)","v":{"$error":"#REF!"}}]
[null,null,"B","Materiais de consumo relacionados ao posto - aquisição",null,{"$f":"ROUND(HLOOKUP(B5,'Mat Cons'!I11:DX13,3)/12,2)","v":0}]
[null,null,"C","Materiais permanentes relacionados ao posto - remuneração da sua depreciação / manutenção",null,{"$f":"HLOOKUP(B5,'Relacion - Ferram'!Q3:EF5,3)","v":0}]
[null,null,"D","Equipamentos relacionados ao posto - remuneração da sua depreciação / manutenção",null,{"$f":"HLOOKUP(B5,'Equip Rel'!Q11:EF13,3)","v":0}]
[null,null,"E","Equipamentos de Proteção Individual - EPI - aquisição",null,{"$f":"ROUND(HLOOKUP(B5,EPI!I4:X6,3)/12,2)","v":0}]
[]
[null,null,null,"TOTAL DE INSUMOS DIVERSOS",null,{"$f":"SUM(F76:F81)","v":{"$error":"#REF!"}},null,"* Nota - Valores mensais por empregado"]
[]
[null,"MÓDULO 6 - CUSTOS INDIRETOS, TRIBUTOS E LUCRO - BDI",null,null,"Percentuais","Valor"]
[null,null,"A","Custos Indiretos",{"$f":"'BDI - Geral'!E7","v":2.2699999999999998E-2}]
[null,null,"A.1","Administração Central",{"$f":"'BDI - Geral'!E8","v":1.7299999999999999E-2}]
[null,null,"A.2","Seguros, Garantias e Riscos",{"$f":"'BDI - Geral'!E9","v":5.4000000000000003E-3}]
[null,null,"B","Lucro",{"$f":"'BDI - Geral'!E11","v":2.6700000000000002E-2}]
[null,null,"C","Tributos",{"$f":"SUM(E90:E91)","v":0.16899999999999998}]
[null,null,"C.1","Tributos Federais (COFINS, PIS e CPRB)",{"$f":"'BDI - Geral'!E19","v":0.11899999999999999}]
[null,null,"C.2","Tributos Distritais (ISS)",{"$f":"'BDI - Geral'!E24","v":0.05},null,null,"* Nota - Utilizou-se o indicado pelo Sindicato da Arquitetura e da Engenharia (Sinaenco, 2008, p. 22), que adota um percentual redutor de 20% no cálculo dos custos tributários relativos às contribuições PIS e COFINS"]
[null,null,"D","Despesas Financeiras",{"$f":"'BDI - Geral'!E14","v":4.3678394385358033E-3}]
[]
[null,null,null,"TOTAL DE BDI",{"$f":"'BDI - Geral'!E27","v":0.26910000000000001},{"$f":"E94*E102","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,"QUADRO-RESUMO DO CUSTO MENSAL POR EMPREGADO - SEM O 13º","Valor"]
[null,null,null,"Módulo 1 - Composição da Remuneração",{"$f":"F16","v":{"$error":"#DIV/0!"}}]
[null,null,null,"Módulo 2 - Encargos e Benefícios Anuais, Mensais e Diários",{"$f":"F45","v":{"$error":"#DIV/0!"}}]
[null,null,null,"Módulo 3 - Provisão para Rescisão",{"$f":"F55","v":{"$error":"#DIV/0!"}}]
[null,null,null,"Módulo 4 - Custo de Reposição do Profissional Ausente",{"$f":"F73","v":{"$error":"#DIV/0!"}}]
[null,null,null,"Módulo 5 - Insumos Diversos",{"$f":"F82","v":{"$error":"#REF!"}}]
[null,null,null,"SUBTOTAL (A+B+C+D+E)",{"$f":"SUM(E97:E101)","v":{"$error":"#DIV/0!"}}]
[null,null,null,"Módulo 6 - Custos Indiretos, Tributos e Lucro",{"$f":"F94","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,"TOTAL DO POSTO",{"$f":"SUM(E102:E103)","v":{"$error":"#DIV/0!"}}]
[]
[null,"MÓDULO 7 - DESTAQUE DO MÓDULO 2 - 13º SALÁRIO",null,null,"Percentuais","Valor"]
[null,null,"A","13º Salário",{"$f":"'Encargos Sociais'!E32","v":8.3299999999999999E-2},{"$f":"ROUND(E108*F$16,2)","v":{"$error":"#DIV/0!"}}]
[null,null,"B","Encargos Sociais sobre o 13º Salário - Taxa calculada no SUBMÓDULO 2.2",{"$f":"SUM($E$24:$E$32)","v":0.17800000000000002},{"$f":"ROUND(E109*$F$108,2)","v":{"$error":"#DIV/0!"}},null,"* Nota 1 - Provisiona-se, mensalmente, o proporcional a 1/12 dos valores referentes a gratificação natalina e adicional de férias."]
[null,null,"C","BDI sobre o 13º Salário - Taxa calculada no MÓDULO 6",{"$f":"E94","v":0.26910000000000001},{"$f":"ROUND(E110*($F$108+$F$109),2)","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,"TOTAL DO DESTAQUE DO 13º SALÁRIO",null,{"$f":"SUM(F108:F110)","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,"QUADRO-RESUMO DO CUSTO MENSAL POR EMPREGADO","Valor"]
[null,null,null,"Custo total - sem o 13º Salário",{"$f":"E105","v":{"$error":"#DIV/0!"}}]
[null,null,null,"Destaque do 13º Salário (valor mensal)",{"$f":"F112","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,"TOTAL DO POSTO",{"$f":"E115+E116","v":{"$error":"#DIV/0!"}}]

{"sheet":"27","index":47,"n_rows":118,"n_cols":8,"rows_kept":118,"cut":false,"hidden":true,"merged":[[17,1,17,3],[1,1,1,5],[2,1,2,5],[4,1,4,2],[5,1,5,2],[7,1,7,3],[106,1,106,3],[39,3,39,5],[46,1,46,3],[56,1,56,3],[68,3,68,5],[74,1,74,3],[83,1,83,3]]}
[]
[null,"PLANILHA DE ESTIMATIVA DE CUSTOS"]
[null,"Padrão IN 05/2017 e IN 07/2018 - MPDG"]
[]
[null,27,null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$22,6)","v":0},"QUANTIDADE",{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$22,10)","v":0}]
[null,"CCT",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$22,16)","v":0},"DATA-BASE",{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$22,17)","v":"00:00:00"}]
[]
[null,"MÓDULO 1 - COMPOSIÇÃO DA REMUNERAÇÃO",null,null,null,"Valor"]
[null,null,"A","Salário-Base",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$22,8)","v":0}]
[null,null,"B","Adicional de Periculosidade",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$39,26)","v":0}]
[null,null,"C","Adicional de Insalubridade",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$39,34)","v":0}]
[null,null,"D","Adicional Noturno",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$52,47)","v":{"$error":"#DIV/0!"}},null,"* Nota 1 - O Módulo 1 refere-se ao valor mensal devido ao empregado pela prestação do serviço no período de 12 meses."]
[null,null,"E","Adicional de Hora Extra",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$69,64)","v":{"$error":"#DIV/0!"}},null,"* Nota 2 - O adicional de hora extra no feriado trabalhado foi suprimido pela Lei 13.467/17"]
[null,null,"F","Outros (especificar)",null,0,null,"* Nota 3 - ART. 7º, § 2º, DA LEI Nº 605/49.Sendo mensalista o obreiro, o adicional noturno pago de forma fixa já é considerado integrado para os efeitos do pagamento do repouso semanal remunerado, nos termos do art. 7º, § 2º, da Lei nº 605/49."]
[]
[null,null,null,"TOTAL DA REMUNERAÇÃO",null,{"$f":"SUM(F9:F14)","v":{"$error":"#DIV/0!"}}]
[]
[null,"MÓDULO 2 - ENCARGOS E BENEFÍCIOS ANUAIS, MENSAIS E DIÁRIOS",null,null,"Percentuais","Valor"]
[null,"Submódulo 2.1 - 13º Salário, Férias e Adicional de Férias"]
[null,null,"A","13º Salário - Calculado no Módulo 7 - Destacado",0,{"$f":"ROUND(E20*F$16,2)","v":{"$error":"#DIV/0!"}}]
[null,null,"B","Férias e Adicional de Férias",{"$f":"'Encargos Sociais'!E25+'Encargos Sociais'!E31","v":0.1212},{"$f":"ROUND(E21*F$16,2)","v":{"$error":"#DIV/0!"}},null,"* Nota 1 - Provisiona-se, mensalmente, o proporcional a 1/12 dos valores referentes a gratificação natalina, férias e adicional de férias."]
[null,null,null,null,null,null,null,"* Nota 2 - O adicional de férias contido no Submódulo 2.1 corresponde a 1/3 da remuneração que, por sua vez, é dividida por 12 contome Nota 1."]
[null,"Submódulo 2.2 - Encargos Previdenciários (GPS), Fundo de Garantia por Tempo de Serviço (FGTS) e Outras Contribuições"]
[null,null,"A","INSS (art. 22, inciso I, Lei nº 8.212/91)",{"$f":"'Encargos Sociais'!E14","v":0},{"$f":"ROUND(E24*($F$16+$F$41+$F$73),2)","v":{"$error":"#DIV/0!"}}]
[null,null,"B","Salário Educação (art. 3º, inciso I, Decreto nº 87.043/82)",{"$f":"'Encargos Sociais'!E15","v":2.5000000000000001E-2},{"$f":"ROUND(E25*($F$16+$F$41+$F$73),2)","v":{"$error":"#DIV/0!"}}]
[null,null,"C","SAT/RAT (art. 22, II, Lei 8.212/91 e Anexo V, Decreto 6.042/07) - Enquadramento 8211-3/00",{"$f":"'Encargos Sociais'!E16","v":0.03},{"$error":"#DIV/0!"}]
[null,null,"D","SESC ou SESI (art. 30, Lei nº 8.036/90 e art. 1º, Lei 8.154/90)",{"$f":"'Encargos Sociais'!E17","v":1.4999999999999999E-2},{"$error":"#DIV/0!"}]
[null,null,"E","SENAI ou SENAC (Decreto nº 2.318/86)",{"$f":"'Encargos Sociais'!E18","v":0.01},{"$error":"#DIV/0!"}]
[null,null,"F","SEBRAE (§ 3º, art. 8º, Lei 8.029/90, alterada pela Lei nº 8.154/90)",{"$f":"'Encargos Sociais'!E19","v":6.0000000000000001E-3},{"$error":"#DIV/0!"}]
[null,null,"G","INCRA (art. 1º, I, Decreto Lei 1.146/70 e Lei 7.787, de 30/06/89)",{"$f":"'Encargos Sociais'!E20","v":2E-3},{"$error":"#DIV/0!"},null,"* Nota 1 - Os percentuais dos encargos previdenciários, do FGTS e demais contribuições são estabelecidos por legislação vigente."]
[null,null,"H","FGTS (Lei Complementar nº 110/01 e art. 30, Lei nº 8.036/90)",{"$f":"'Encargos Sociais'!E21","v":0.08},{"$error":"#DIV/0!"},null,"* Nota 2 - O SAT, a depender do grau de risco do serviço, irá variar entre 1%, para risco leve, de 2%, para risco médio, e de 3% para risco grave."]
[null,null,"I","SECONCI (Convenções Coletivas de Trabalho da construção)",{"$f":"'Encargos Sociais'!E22","v":0.01},{"$error":"#DIV/0!"},null,"* Nota 3 - Os percentuais do Submódulo 2.2 incidem sobre o Módulo 1 e o Submódulo 2.1."]
[]
[null,"Submódulo 2.3 - Benefícios Mensais e Diários"]
[null,null,"A","Auxílio Transporte",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$95,83)","v":0}]
[null,null,"B","Auxílio Alimentação",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$95,90)","v":0}]
[null,null,"C","Assistência Médica e Familiar",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$103,98)","v":0}]
[null,null,"D","Outros (Seguro de vida, auxílio funeral, auxílio odontológico e auxílio creche)",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$121,115)","v":18.399999999999999},null,"* Nota 1 - O valor informado deverá ser o custo real do benefício (descontado o valor eventualmente pago pelo empregado)."]
[null,null,null,null,null,null,null,"* Nota 2 - Observar a previsão dos benefícios contidos em Acordos, Convenções e Dissídios Coletivos de Trabalho e o disposto no art. 6º da IN 5/2017"]
[null,null,null,"QUADRO-RESUMO DO MÓDULO 2"]
[null,null,null,"2.1 - 13º Salário, Férias e Adicional de Férias - 13º Destacado - Calculado no Módulo 7 ",{"$f":"SUM(E20:E21)","v":0.1212},{"$f":"F20+F21","v":{"$error":"#DIV/0!"}}]
[null,null,null,"2.2 - Encargos Previdenciários (GPS), Fundo de Garantia por Tempo de Serviço (FGTS) e Contribuições",{"$f":"SUM(E24:E32)","v":0.17800000000000002},{"$f":"SUM(F24:F32)","v":{"$error":"#DIV/0!"}}]
[null,null,null,"2.3 - Benefícios Mensais e Diários",null,{"$f":"SUM(F35:F38)","v":18.399999999999999}]
[]
[null,null,null,"TOTAL DOS ENCARGOS E BENEFÍCIOS",null,{"$f":"SUM(F41:F43)","v":{"$error":"#DIV/0!"}}]
[]
[null,"MÓDULO 3 - PREVISÃO PARA RESCISÃO",null,null,"Percentuais","Valor"]
[null,null,"A","Aviso Prévio Indenizado (Art. 7º, inciso XXI, da CF/1988 e arts. 477, 487, §1º, e 491 da CLT)",{"$f":"'Encargos Sociais'!E36","v":5.0000000000000001E-3},{"$f":"ROUND(E48*$F$16,2)","v":{"$error":"#DIV/0!"}}]
[null,null,"B","Incidência do FGTS sobre o Aviso Prévio Indenizado (Súmula 305 TST)",{"$f":"'Encargos Sociais'!E37","v":4.0000000000000002E-4},{"$error":"#DIV/0!"},null,"* Nota 1 - Adotou-se os parâmetros do estudo do STF (http://www.stf.jus.br/arquivo/cms/sobrestfestudosci/anexo/encargos_sociais_03102007.pdf), onde 5% do pessoal é demitido pelo empregador no decurso do contrato (para estes, considerou-se o aviso prévio indenizado). Desprezou-se as demissões por justa causa e os pedidos de demissão."]
[null,null,"C","Multa do FGTS e Contribuição Social sobre o Aviso Prévio Indenizado (Art. 18, §1º, da Lei 8.036/1990 e art. 1º da LC nº 110/2001)",{"$f":"'Encargos Sociais'!E38","v":1.9E-3},{"$error":"#DIV/0!"},null,"* Nota 2 - No cálculo do percentual, considerou-se 36 dias, correspondendo à metade da duração média dos contratos (2 anos)"]
[null,null,"D","Aviso Prévio Trabalhado (Art. 488, parágrafo único, CLT)",{"$f":"'Encargos Sociais'!E39","v":1.2E-2},{"$error":"#DIV/0!"},null,"* Nota 3 - Incide sobre a Remuneração + 13º salário (1/12) + Férias (1/12) + Adicional de Férias (1/36) x 50% multa (40% para o empregado e 10% de contribuição social) x 8% FGTS"]
[null,null,"E","Incidência de GPS, FGTS e outras contribuições sobre o Aviso Prévio Trabalhado",{"$f":"'Encargos Sociais'!E40","v":2.0999999999999999E-3},{"$error":"#DIV/0!"},null,"* Nota 4 - Os 95% restantes do cálculo, a um prazo médio de contrato de 4 anos. Assim, calcula-se 7 dias para o 1º ano de contrato e mais 3 dias para os 3 anos seguintes."]
[null,null,"F","Multa do FGTS e Contribuição Social sobre o Aviso Prévio Trabalhado",{"$f":"'Encargos Sociais'!E41","v":1.4500000000000001E-2},{"$error":"#DIV/0!"}]
[]
[null,null,null,"TOTAL DE PREVISÃO PARA RESCISÃO",null,{"$f":"SUM(F48:F53)","v":{"$error":"#DIV/0!"}}]
[]
[null,"MÓDULO 4 - CUSTO DE REPOSIÇÃO DO PROFISSIONAL AUSENTE",null,null,"Percentuais","Valor"]
[null,"Submódulo 4.1 - Ausências Legais"]
[null,null,"A","Férias (Arts. 129 e 130, inc. I, da CLT) - Calculado no Submódulo 2.1",0,{"$f":"ROUND(E59*$F$16,2)","v":{"$error":"#DIV/0!"}},null,"* Nota 1 - As alíneas “A” a “F” referem-se somente ao custo que será pago ao repositor pelos dias \ntrabalhados quando da necessidade de substituir a mão de obra alocada na prestação do serviço."]
[null,null,"B","Ausências Legais (Arts. 131 e 473 da CLT)",{"$f":"'Encargos Sociais'!E26","v":7.9000000000000008E-3},{"$error":"#DIV/0!"},null,"* Nota 2 - Adotou-se a estimativa do SINAPI de 2 dias por ano."]
[null,null,"C","Licença-Paternidade (Art. 7º, XIX, e art. 10, §1º, do ADCT, CF/1988 e Art. 1º, II, da Lei 11.770/2008)",{"$f":"'Encargos Sociais'!E27","v":8.0000000000000004E-4},{"$error":"#DIV/0!"},null,"* Nota 3 - Utilizada a proporção de 50% para homens, 5 dias de afastamento, e a probabilidade de um trabalhador requerer a Licença Paternidade em 5,22%, conforme SINAPI (citando dados da PNAD 2015)"]
[null,null,"D","Ausência por Acidente de Trabalho (Art. 131, III, da CLT)",{"$f":"'Encargos Sociais'!E28","v":8.9999999999999998E-4},{"$error":"#DIV/0!"},null,"* Nota 4 - Utilzada a estatística de 1,96% dos contribuintes beneficiados com a emissão do auxílio, conforme Anuário Estatístico da Previdência Social. Afastamento de 15 dias a cargo da empresa."]
[null,null,"E","Afastamento Maternidade (Art. 71 da Lei nº 8.213/1991)",{"$f":"'Encargos Sociais'!E29","v":3.3E-3},{"$error":"#DIV/0!"},null,"* Nota 5 - Utilizada a proporção de 50% para mulheres, 180 dias de afastamento, e a probabilidade de uma trabalhadora requerer a Licença Maternidade em 4,91%, conforme SINAPI (citando dados do IBGE 2016)"]
[null,null,"F","Auxílio Enfermidade - Doença (Art. 59 da Lei nº 8.213/1991)",{"$f":"'Encargos Sociais'!E30","v":7.1000000000000004E-3},{"$error":"#DIV/0!"},null,"* Nota 6 - Utilizada a estatística de 3,37% dos contribuintes beneficiados com o auxílio, conforme Anuário Estatístico da Previdência Social de 2015 (acrescidos de 2 dias ao ano, para os quais o trabalhador nem requer o benefício da Previdência - conforme SINAPI)"]
[]
[null,"Submódulo 4.2 - Intrajornada"]
[null,null,"A","Intervalo para repouso ou alimentação",{"$f":"'Encargos Sociais'!E33","v":0},{"$f":"ROUND(E67*$F$16,2)","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,"QUADRO-RESUMO DO MÓDULO 4",null,"Valor"]
[null,null,null,"4.1 - Ausências Legais",{"$f":"SUM(E59:E64)","v":2.0000000000000004E-2},{"$f":"ROUND(E70*$F$16,2)","v":{"$error":"#DIV/0!"}}]
[null,null,null,"4.2 - Intrajornada",{"$f":"E67","v":0},{"$f":"ROUND(E71*$F$16,2)","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,"TOTAL DE PREVISÃO PARA RESCISÃO E INTERVALO INTRAJORNADA",null,{"$f":"SUM(F70:F71)","v":{"$error":"#DIV/0!"}}]
[]
[null,"MÓDULO 5 - INSUMOS DIVERSOS",null,null,null,"Valor"]
[null,null,"A","Uniformes - aquisição",null,{"$f":"ROUND(HLOOKUP($B$5,#REF!,3)/12,2)","v":{"$error":"#REF!"}}]
[null,null,"B","Materiais de consumo relacionados ao posto - aquisição",null,{"$f":"ROUND(HLOOKUP(B5,'Mat Cons'!I11:DX13,3)/12,2)","v":0}]
[null,null,"C","Materiais permanentes relacionados ao posto - remuneração da sua depreciação / manutenção",null,{"$f":"HLOOKUP(B5,'Relacion - Ferram'!Q3:EF5,3)","v":0}]
[null,null,"D","Equipamentos relacionados ao posto - remuneração da sua depreciação / manutenção",null,{"$f":"HLOOKUP(B5,'Equip Rel'!Q11:EF13,3)","v":0}]
[null,null,"E","Equipamentos de Proteção Individual - EPI - aquisição",null,{"$f":"ROUND(HLOOKUP(B5,EPI!I4:X6,3)/12,2)","v":0}]
[]
[null,null,null,"TOTAL DE INSUMOS DIVERSOS",null,{"$f":"SUM(F76:F81)","v":{"$error":"#REF!"}},null,"* Nota - Valores mensais por empregado"]
[]
[null,"MÓDULO 6 - CUSTOS INDIRETOS, TRIBUTOS E LUCRO - BDI",null,null,"Percentuais","Valor"]
[null,null,"A","Custos Indiretos",{"$f":"'BDI - Geral'!E7","v":2.2699999999999998E-2}]
[null,null,"A.1","Administração Central",{"$f":"'BDI - Geral'!E8","v":1.7299999999999999E-2}]
[null,null,"A.2","Seguros, Garantias e Riscos",{"$f":"'BDI - Geral'!E9","v":5.4000000000000003E-3}]
[null,null,"B","Lucro",{"$f":"'BDI - Geral'!E11","v":2.6700000000000002E-2}]
[null,null,"C","Tributos",{"$f":"SUM(E90:E91)","v":0.16899999999999998}]
[null,null,"C.1","Tributos Federais (COFINS, PIS e CPRB)",{"$f":"'BDI - Geral'!E19","v":0.11899999999999999}]
[null,null,"C.2","Tributos Distritais (ISS)",{"$f":"'BDI - Geral'!E24","v":0.05},null,null,"* Nota - Utilizou-se o indicado pelo Sindicato da Arquitetura e da Engenharia (Sinaenco, 2008, p. 22), que adota um percentual redutor de 20% no cálculo dos custos tributários relativos às contribuições PIS e COFINS"]
[null,null,"D","Despesas Financeiras",{"$f":"'BDI - Geral'!E14","v":4.3678394385358033E-3}]
[]
[null,null,null,"TOTAL DE BDI",{"$f":"'BDI - Geral'!E27","v":0.26910000000000001},{"$f":"E94*E102","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,"QUADRO-RESUMO DO CUSTO MENSAL POR EMPREGADO - SEM O 13º","Valor"]
[null,null,null,"Módulo 1 - Composição da Remuneração",{"$f":"F16","v":{"$error":"#DIV/0!"}}]
[null,null,null,"Módulo 2 - Encargos e Benefícios Anuais, Mensais e Diários",{"$f":"F45","v":{"$error":"#DIV/0!"}}]
[null,null,null,"Módulo 3 - Provisão para Rescisão",{"$f":"F55","v":{"$error":"#DIV/0!"}}]
[null,null,null,"Módulo 4 - Custo de Reposição do Profissional Ausente",{"$f":"F73","v":{"$error":"#DIV/0!"}}]
[null,null,null,"Módulo 5 - Insumos Diversos",{"$f":"F82","v":{"$error":"#REF!"}}]
[null,null,null,"SUBTOTAL (A+B+C+D+E)",{"$f":"SUM(E97:E101)","v":{"$error":"#DIV/0!"}}]
[null,null,null,"Módulo 6 - Custos Indiretos, Tributos e Lucro",{"$f":"F94","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,"TOTAL DO POSTO",{"$f":"SUM(E102:E103)","v":{"$error":"#DIV/0!"}}]
[]
[null,"MÓDULO 7 - DESTAQUE DO MÓDULO 2 - 13º SALÁRIO",null,null,"Percentuais","Valor"]
[null,null,"A","13º Salário",{"$f":"'Encargos Sociais'!E32","v":8.3299999999999999E-2},{"$f":"ROUND(E108*F$16,2)","v":{"$error":"#DIV/0!"}}]
[null,null,"B","Encargos Sociais sobre o 13º Salário - Taxa calculada no SUBMÓDULO 2.2",{"$f":"SUM($E$24:$E$32)","v":0.17800000000000002},{"$f":"ROUND(E109*$F$108,2)","v":{"$error":"#DIV/0!"}},null,"* Nota 1 - Provisiona-se, mensalmente, o proporcional a 1/12 dos valores referentes a gratificação natalina e adicional de férias."]
[null,null,"C","BDI sobre o 13º Salário - Taxa calculada no MÓDULO 6",{"$f":"E94","v":0.26910000000000001},{"$f":"ROUND(E110*($F$108+$F$109),2)","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,"TOTAL DO DESTAQUE DO 13º SALÁRIO",null,{"$f":"SUM(F108:F110)","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,"QUADRO-RESUMO DO CUSTO MENSAL POR EMPREGADO","Valor"]
[null,null,null,"Custo total - sem o 13º Salário",{"$f":"E105","v":{"$error":"#DIV/0!"}}]
[null,null,null,"Destaque do 13º Salário (valor mensal)",{"$f":"F112","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,"TOTAL DO POSTO",{"$f":"E115+E116","v":{"$error":"#DIV/0!"}}]

{"sheet":"28","index":48,"n_rows":118,"n_cols":8,"rows_kept":118,"cut":false,"hidden":true,"merged":[[17,1,17,3],[1,1,1,5],[2,1,2,5],[4,1,4,2],[5,1,5,2],[7,1,7,3],[106,1,106,3],[39,3,39,5],[46,1,46,3],[56,1,56,3],[68,3,68,5],[74,1,74,3],[83,1,83,3]]}
[]
[null,"PLANILHA DE ESTIMATIVA DE CUSTOS"]
[null,"Padrão IN 05/2017 e IN 07/2018 - MPDG"]
[]
[null,28,null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$22,6)","v":0},"QUANTIDADE",{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$22,10)","v":0}]
[null,"CCT",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$22,16)","v":0},"DATA-BASE",{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$22,17)","v":"00:00:00"}]
[]
[null,"MÓDULO 1 - COMPOSIÇÃO DA REMUNERAÇÃO",null,null,null,"Valor"]
[null,null,"A","Salário-Base",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$22,8)","v":0}]
[null,null,"B","Adicional de Periculosidade",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$39,26)","v":0}]
[null,null,"C","Adicional de Insalubridade",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$39,34)","v":0}]
[null,null,"D","Adicional Noturno",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$52,47)","v":{"$error":"#DIV/0!"}},null,"* Nota 1 - O Módulo 1 refere-se ao valor mensal devido ao empregado pela prestação do serviço no período de 12 meses."]
[null,null,"E","Adicional de Hora Extra",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$69,64)","v":{"$error":"#DIV/0!"}},null,"* Nota 2 - O adicional de hora extra no feriado trabalhado foi suprimido pela Lei 13.467/17"]
[null,null,"F","Outros (especificar)",null,0,null,"* Nota 3 - ART. 7º, § 2º, DA LEI Nº 605/49.Sendo mensalista o obreiro, o adicional noturno pago de forma fixa já é considerado integrado para os efeitos do pagamento do repouso semanal remunerado, nos termos do art. 7º, § 2º, da Lei nº 605/49."]
[]
[null,null,null,"TOTAL DA REMUNERAÇÃO",null,{"$f":"SUM(F9:F14)","v":{"$error":"#DIV/0!"}}]
[]
[null,"MÓDULO 2 - ENCARGOS E BENEFÍCIOS ANUAIS, MENSAIS E DIÁRIOS",null,null,"Percentuais","Valor"]
[null,"Submódulo 2.1 - 13º Salário, Férias e Adicional de Férias"]
[null,null,"A","13º Salário - Calculado no Módulo 7 - Destacado",0,{"$f":"ROUND(E20*F$16,2)","v":{"$error":"#DIV/0!"}}]
[null,null,"B","Férias e Adicional de Férias",{"$f":"'Encargos Sociais'!E25+'Encargos Sociais'!E31","v":0.1212},{"$f":"ROUND(E21*F$16,2)","v":{"$error":"#DIV/0!"}},null,"* Nota 1 - Provisiona-se, mensalmente, o proporcional a 1/12 dos valores referentes a gratificação natalina, férias e adicional de férias."]
[null,null,null,null,null,null,null,"* Nota 2 - O adicional de férias contido no Submódulo 2.1 corresponde a 1/3 da remuneração que, por sua vez, é dividida por 12 contome Nota 1."]
[null,"Submódulo 2.2 - Encargos Previdenciários (GPS), Fundo de Garantia por Tempo de Serviço (FGTS) e Outras Contribuições"]
[null,null,"A","INSS (art. 22, inciso I, Lei nº 8.212/91)",{"$f":"'Encargos Sociais'!E14","v":0},{"$f":"ROUND(E24*($F$16+$F$41+$F$73),2)","v":{"$error":"#DIV/0!"}}]
[null,null,"B","Salário Educação (art. 3º, inciso I, Decreto nº 87.043/82)",{"$f":"'Encargos Sociais'!E15","v":2.5000000000000001E-2},{"$f":"ROUND(E25*($F$16+$F$41+$F$73),2)","v":{"$error":"#DIV/0!"}}]
[null,null,"C","SAT/RAT (art. 22, II, Lei 8.212/91 e Anexo V, Decreto 6.042/07) - Enquadramento 8211-3/00",{"$f":"'Encargos Sociais'!E16","v":0.03},{"$error":"#DIV/0!"}]
[null,null,"D","SESC ou SESI (art. 30, Lei nº 8.036/90 e art. 1º, Lei 8.154/90)",{"$f":"'Encargos Sociais'!E17","v":1.4999999999999999E-2},{"$error":"#DIV/0!"}]
[null,null,"E","SENAI ou SENAC (Decreto nº 2.318/86)",{"$f":"'Encargos Sociais'!E18","v":0.01},{"$error":"#DIV/0!"}]
[null,null,"F","SEBRAE (§ 3º, art. 8º, Lei 8.029/90, alterada pela Lei nº 8.154/90)",{"$f":"'Encargos Sociais'!E19","v":6.0000000000000001E-3},{"$error":"#DIV/0!"}]
[null,null,"G","INCRA (art. 1º, I, Decreto Lei 1.146/70 e Lei 7.787, de 30/06/89)",{"$f":"'Encargos Sociais'!E20","v":2E-3},{"$error":"#DIV/0!"},null,"* Nota 1 - Os percentuais dos encargos previdenciários, do FGTS e demais contribuições são estabelecidos por legislação vigente."]
[null,null,"H","FGTS (Lei Complementar nº 110/01 e art. 30, Lei nº 8.036/90)",{"$f":"'Encargos Sociais'!E21","v":0.08},{"$error":"#DIV/0!"},null,"* Nota 2 - O SAT, a depender do grau de risco do serviço, irá variar entre 1%, para risco leve, de 2%, para risco médio, e de 3% para risco grave."]
[null,null,"I","SECONCI (Convenções Coletivas de Trabalho da construção)",{"$f":"'Encargos Sociais'!E22","v":0.01},{"$error":"#DIV/0!"},null,"* Nota 3 - Os percentuais do Submódulo 2.2 incidem sobre o Módulo 1 e o Submódulo 2.1."]
[]
[null,"Submódulo 2.3 - Benefícios Mensais e Diários"]
[null,null,"A","Auxílio Transporte",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$95,83)","v":0}]
[null,null,"B","Auxílio Alimentação",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$95,90)","v":0}]
[null,null,"C","Assistência Médica e Familiar",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$103,98)","v":0}]
[null,null,"D","Outros (Seguro de vida, auxílio funeral, auxílio odontológico e auxílio creche)",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$121,115)","v":18.399999999999999},null,"* Nota 1 - O valor informado deverá ser o custo real do benefício (descontado o valor eventualmente pago pelo empregado)."]
[null,null,null,null,null,null,null,"* Nota 2 - Observar a previsão dos benefícios contidos em Acordos, Convenções e Dissídios Coletivos de Trabalho e o disposto no art. 6º da IN 5/2017"]
[null,null,null,"QUADRO-RESUMO DO MÓDULO 2"]
[null,null,null,"2.1 - 13º Salário, Férias e Adicional de Férias - 13º Destacado - Calculado no Módulo 7 ",{"$f":"SUM(E20:E21)","v":0.1212},{"$f":"F20+F21","v":{"$error":"#DIV/0!"}}]
[null,null,null,"2.2 - Encargos Previdenciários (GPS), Fundo de Garantia por Tempo de Serviço (FGTS) e Contribuições",{"$f":"SUM(E24:E32)","v":0.17800000000000002},{"$f":"SUM(F24:F32)","v":{"$error":"#DIV/0!"}}]
[null,null,null,"2.3 - Benefícios Mensais e Diários",null,{"$f":"SUM(F35:F38)","v":18.399999999999999}]
[]
[null,null,null,"TOTAL DOS ENCARGOS E BENEFÍCIOS",null,{"$f":"SUM(F41:F43)","v":{"$error":"#DIV/0!"}}]
[]
[null,"MÓDULO 3 - PREVISÃO PARA RESCISÃO",null,null,"Percentuais","Valor"]
[null,null,"A","Aviso Prévio Indenizado (Art. 7º, inciso XXI, da CF/1988 e arts. 477, 487, §1º, e 491 da CLT)",{"$f":"'Encargos Sociais'!E36","v":5.0000000000000001E-3},{"$f":"ROUND(E48*$F$16,2)","v":{"$error":"#DIV/0!"}}]
[null,null,"B","Incidência do FGTS sobre o Aviso Prévio Indenizado (Súmula 305 TST)",{"$f":"'Encargos Sociais'!E37","v":4.0000000000000002E-4},{"$error":"#DIV/0!"},null,"* Nota 1 - Adotou-se os parâmetros do estudo do STF (http://www.stf.jus.br/arquivo/cms/sobrestfestudosci/anexo/encargos_sociais_03102007.pdf), onde 5% do pessoal é demitido pelo empregador no decurso do contrato (para estes, considerou-se o aviso prévio indenizado). Desprezou-se as demissões por justa causa e os pedidos de demissão."]
[null,null,"C","Multa do FGTS e Contribuição Social sobre o Aviso Prévio Indenizado (Art. 18, §1º, da Lei 8.036/1990 e art. 1º da LC nº 110/2001)",{"$f":"'Encargos Sociais'!E38","v":1.9E-3},{"$error":"#DIV/0!"},null,"* Nota 2 - No cálculo do percentual, considerou-se 36 dias, correspondendo à metade da duração média dos contratos (2 anos)"]
[null,null,"D","Aviso Prévio Trabalhado (Art. 488, parágrafo único, CLT)",{"$f":"'Encargos Sociais'!E39","v":1.2E-2},{"$error":"#DIV/0!"},null,"* Nota 3 - Incide sobre a Remuneração + 13º salário (1/12) + Férias (1/12) + Adicional de Férias (1/36) x 50% multa (40% para o empregado e 10% de contribuição social) x 8% FGTS"]
[null,null,"E","Incidência de GPS, FGTS e outras contribuições sobre o Aviso Prévio Trabalhado",{"$f":"'Encargos Sociais'!E40","v":2.0999999999999999E-3},{"$error":"#DIV/0!"},null,"* Nota 4 - Os 95% restantes do cálculo, a um prazo médio de contrato de 4 anos. Assim, calcula-se 7 dias para o 1º ano de contrato e mais 3 dias para os 3 anos seguintes."]
[null,null,"F","Multa do FGTS e Contribuição Social sobre o Aviso Prévio Trabalhado",{"$f":"'Encargos Sociais'!E41","v":1.4500000000000001E-2},{"$error":"#DIV/0!"}]
[]
[null,null,null,"TOTAL DE PREVISÃO PARA RESCISÃO",null,{"$f":"SUM(F48:F53)","v":{"$error":"#DIV/0!"}}]
[]
[null,"MÓDULO 4 - CUSTO DE REPOSIÇÃO DO PROFISSIONAL AUSENTE",null,null,"Percentuais","Valor"]
[null,"Submódulo 4.1 - Ausências Legais"]
[null,null,"A","Férias (Arts. 129 e 130, inc. I, da CLT) - Calculado no Submódulo 2.1",0,{"$f":"ROUND(E59*$F$16,2)","v":{"$error":"#DIV/0!"}},null,"* Nota 1 - As alíneas “A” a “F” referem-se somente ao custo que será pago ao repositor pelos dias \ntrabalhados quando da necessidade de substituir a mão de obra alocada na prestação do serviço."]
[null,null,"B","Ausências Legais (Arts. 131 e 473 da CLT)",{"$f":"'Encargos Sociais'!E26","v":7.9000000000000008E-3},{"$error":"#DIV/0!"},null,"* Nota 2 - Adotou-se a estimativa do SINAPI de 2 dias por ano."]
[null,null,"C","Licença-Paternidade (Art. 7º, XIX, e art. 10, §1º, do ADCT, CF/1988 e Art. 1º, II, da Lei 11.770/2008)",{"$f":"'Encargos Sociais'!E27","v":8.0000000000000004E-4},{"$error":"#DIV/0!"},null,"* Nota 3 - Utilizada a proporção de 50% para homens, 5 dias de afastamento, e a probabilidade de um trabalhador requerer a Licença Paternidade em 5,22%, conforme SINAPI (citando dados da PNAD 2015)"]
[null,null,"D","Ausência por Acidente de Trabalho (Art. 131, III, da CLT)",{"$f":"'Encargos Sociais'!E28","v":8.9999999999999998E-4},{"$error":"#DIV/0!"},null,"* Nota 4 - Utilzada a estatística de 1,96% dos contribuintes beneficiados com a emissão do auxílio, conforme Anuário Estatístico da Previdência Social. Afastamento de 15 dias a cargo da empresa."]
[null,null,"E","Afastamento Maternidade (Art. 71 da Lei nº 8.213/1991)",{"$f":"'Encargos Sociais'!E29","v":3.3E-3},{"$error":"#DIV/0!"},null,"* Nota 5 - Utilizada a proporção de 50% para mulheres, 180 dias de afastamento, e a probabilidade de uma trabalhadora requerer a Licença Maternidade em 4,91%, conforme SINAPI (citando dados do IBGE 2016)"]
[null,null,"F","Auxílio Enfermidade - Doença (Art. 59 da Lei nº 8.213/1991)",{"$f":"'Encargos Sociais'!E30","v":7.1000000000000004E-3},{"$error":"#DIV/0!"},null,"* Nota 6 - Utilizada a estatística de 3,37% dos contribuintes beneficiados com o auxílio, conforme Anuário Estatístico da Previdência Social de 2015 (acrescidos de 2 dias ao ano, para os quais o trabalhador nem requer o benefício da Previdência - conforme SINAPI)"]
[]
[null,"Submódulo 4.2 - Intrajornada"]
[null,null,"A","Intervalo para repouso ou alimentação",{"$f":"'Encargos Sociais'!E33","v":0},{"$f":"ROUND(E67*$F$16,2)","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,"QUADRO-RESUMO DO MÓDULO 4",null,"Valor"]
[null,null,null,"4.1 - Ausências Legais",{"$f":"SUM(E59:E64)","v":2.0000000000000004E-2},{"$f":"ROUND(E70*$F$16,2)","v":{"$error":"#DIV/0!"}}]
[null,null,null,"4.2 - Intrajornada",{"$f":"E67","v":0},{"$f":"ROUND(E71*$F$16,2)","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,"TOTAL DE PREVISÃO PARA RESCISÃO E INTERVALO INTRAJORNADA",null,{"$f":"SUM(F70:F71)","v":{"$error":"#DIV/0!"}}]
[]
[null,"MÓDULO 5 - INSUMOS DIVERSOS",null,null,null,"Valor"]
[null,null,"A","Uniformes - aquisição",null,{"$f":"ROUND(HLOOKUP($B$5,#REF!,3)/12,2)","v":{"$error":"#REF!"}}]
[null,null,"B","Materiais de consumo relacionados ao posto - aquisição",null,{"$f":"ROUND(HLOOKUP(B5,'Mat Cons'!I11:DX13,3)/12,2)","v":0}]
[null,null,"C","Materiais permanentes relacionados ao posto - remuneração da sua depreciação / manutenção",null,{"$f":"HLOOKUP(B5,'Relacion - Ferram'!Q3:EF5,3)","v":0}]
[null,null,"D","Equipamentos relacionados ao posto - remuneração da sua depreciação / manutenção",null,{"$f":"HLOOKUP(B5,'Equip Rel'!Q11:EF13,3)","v":0}]
[null,null,"E","Equipamentos de Proteção Individual - EPI - aquisição",null,{"$f":"ROUND(HLOOKUP(B5,EPI!I4:X6,3)/12,2)","v":0}]
[]
[null,null,null,"TOTAL DE INSUMOS DIVERSOS",null,{"$f":"SUM(F76:F81)","v":{"$error":"#REF!"}},null,"* Nota - Valores mensais por empregado"]
[]
[null,"MÓDULO 6 - CUSTOS INDIRETOS, TRIBUTOS E LUCRO - BDI",null,null,"Percentuais","Valor"]
[null,null,"A","Custos Indiretos",{"$f":"'BDI - Geral'!E7","v":2.2699999999999998E-2}]
[null,null,"A.1","Administração Central",{"$f":"'BDI - Geral'!E8","v":1.7299999999999999E-2}]
[null,null,"A.2","Seguros, Garantias e Riscos",{"$f":"'BDI - Geral'!E9","v":5.4000000000000003E-3}]
[null,null,"B","Lucro",{"$f":"'BDI - Geral'!E11","v":2.6700000000000002E-2}]
[null,null,"C","Tributos",{"$f":"SUM(E90:E91)","v":0.16899999999999998}]
[null,null,"C.1","Tributos Federais (COFINS, PIS e CPRB)",{"$f":"'BDI - Geral'!E19","v":0.11899999999999999}]
[null,null,"C.2","Tributos Distritais (ISS)",{"$f":"'BDI - Geral'!E24","v":0.05},null,null,"* Nota - Utilizou-se o indicado pelo Sindicato da Arquitetura e da Engenharia (Sinaenco, 2008, p. 22), que adota um percentual redutor de 20% no cálculo dos custos tributários relativos às contribuições PIS e COFINS"]
[null,null,"D","Despesas Financeiras",{"$f":"'BDI - Geral'!E14","v":4.3678394385358033E-3}]
[]
[null,null,null,"TOTAL DE BDI",{"$f":"'BDI - Geral'!E27","v":0.26910000000000001},{"$f":"E94*E102","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,"QUADRO-RESUMO DO CUSTO MENSAL POR EMPREGADO - SEM O 13º","Valor"]
[null,null,null,"Módulo 1 - Composição da Remuneração",{"$f":"F16","v":{"$error":"#DIV/0!"}}]
[null,null,null,"Módulo 2 - Encargos e Benefícios Anuais, Mensais e Diários",{"$f":"F45","v":{"$error":"#DIV/0!"}}]
[null,null,null,"Módulo 3 - Provisão para Rescisão",{"$f":"F55","v":{"$error":"#DIV/0!"}}]
[null,null,null,"Módulo 4 - Custo de Reposição do Profissional Ausente",{"$f":"F73","v":{"$error":"#DIV/0!"}}]
[null,null,null,"Módulo 5 - Insumos Diversos",{"$f":"F82","v":{"$error":"#REF!"}}]
[null,null,null,"SUBTOTAL (A+B+C+D+E)",{"$f":"SUM(E97:E101)","v":{"$error":"#DIV/0!"}}]
[null,null,null,"Módulo 6 - Custos Indiretos, Tributos e Lucro",{"$f":"F94","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,"TOTAL DO POSTO",{"$f":"SUM(E102:E103)","v":{"$error":"#DIV/0!"}}]
[]
[null,"MÓDULO 7 - DESTAQUE DO MÓDULO 2 - 13º SALÁRIO",null,null,"Percentuais","Valor"]
[null,null,"A","13º Salário",{"$f":"'Encargos Sociais'!E32","v":8.3299999999999999E-2},{"$f":"ROUND(E108*F$16,2)","v":{"$error":"#DIV/0!"}}]
[null,null,"B","Encargos Sociais sobre o 13º Salário - Taxa calculada no SUBMÓDULO 2.2",{"$f":"SUM($E$24:$E$32)","v":0.17800000000000002},{"$f":"ROUND(E109*$F$108,2)","v":{"$error":"#DIV/0!"}},null,"* Nota 1 - Provisiona-se, mensalmente, o proporcional a 1/12 dos valores referentes a gratificação natalina e adicional de férias."]
[null,null,"C","BDI sobre o 13º Salário - Taxa calculada no MÓDULO 6",{"$f":"E94","v":0.26910000000000001},{"$f":"ROUND(E110*($F$108+$F$109),2)","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,"TOTAL DO DESTAQUE DO 13º SALÁRIO",null,{"$f":"SUM(F108:F110)","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,"QUADRO-RESUMO DO CUSTO MENSAL POR EMPREGADO","Valor"]
[null,null,null,"Custo total - sem o 13º Salário",{"$f":"E105","v":{"$error":"#DIV/0!"}}]
[null,null,null,"Destaque do 13º Salário (valor mensal)",{"$f":"F112","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,"TOTAL DO POSTO",{"$f":"E115+E116","v":{"$error":"#DIV/0!"}}]

{"sheet":"29","index":49,"n_rows":118,"n_cols":8,"rows_kept":118,"cut":false,"hidden":true,"merged":[[17,1,17,3],[1,1,1,5],[2,1,2,5],[4,1,4,2],[5,1,5,2],[7,1,7,3],[106,1,106,3],[39,3,39,5],[46,1,46,3],[56,1,56,3],[68,3,68,5],[74,1,74,3],[83,1,83,3]]}
[]
[null,"PLANILHA DE ESTIMATIVA DE CUSTOS"]
[null,"Padrão IN 05/2017 e IN 07/2018 - MPDG"]
[]
[null,29,null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$22,6)","v":0},"QUANTIDADE",{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$22,10)","v":0}]
[null,"CCT",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$22,16)","v":0},"DATA-BASE",{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$22,17)","v":"00:00:00"}]
[]
[null,"MÓDULO 1 - COMPOSIÇÃO DA REMUNERAÇÃO",null,null,null,"Valor"]
[null,null,"A","Salário-Base",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$22,8)","v":0}]
[null,null,"B","Adicional de Periculosidade",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$39,26)","v":0}]
[null,null,"C","Adicional de Insalubridade",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$39,34)","v":0}]
[null,null,"D","Adicional Noturno",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$52,47)","v":{"$error":"#DIV/0!"}},null,"* Nota 1 - O Módulo 1 refere-se ao valor mensal devido ao empregado pela prestação do serviço no período de 12 meses."]
[null,null,"E","Adicional de Hora Extra",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$69,64)","v":{"$error":"#DIV/0!"}},null,"* Nota 2 - O adicional de hora extra no feriado trabalhado foi suprimido pela Lei 13.467/17"]
[null,null,"F","Outros (especificar)",null,0,null,"* Nota 3 - ART. 7º, § 2º, DA LEI Nº 605/49.Sendo mensalista o obreiro, o adicional noturno pago de forma fixa já é considerado integrado para os efeitos do pagamento do repouso semanal remunerado, nos termos do art. 7º, § 2º, da Lei nº 605/49."]
[]
[null,null,null,"TOTAL DA REMUNERAÇÃO",null,{"$f":"SUM(F9:F14)","v":{"$error":"#DIV/0!"}}]
[]
[null,"MÓDULO 2 - ENCARGOS E BENEFÍCIOS ANUAIS, MENSAIS E DIÁRIOS",null,null,"Percentuais","Valor"]
[null,"Submódulo 2.1 - 13º Salário, Férias e Adicional de Férias"]
[null,null,"A","13º Salário - Calculado no Módulo 7 - Destacado",0,{"$f":"ROUND(E20*F$16,2)","v":{"$error":"#DIV/0!"}}]
[null,null,"B","Férias e Adicional de Férias",{"$f":"'Encargos Sociais'!E25+'Encargos Sociais'!E31","v":0.1212},{"$f":"ROUND(E21*F$16,2)","v":{"$error":"#DIV/0!"}},null,"* Nota 1 - Provisiona-se, mensalmente, o proporcional a 1/12 dos valores referentes a gratificação natalina, férias e adicional de férias."]
[null,null,null,null,null,null,null,"* Nota 2 - O adicional de férias contido no Submódulo 2.1 corresponde a 1/3 da remuneração que, por sua vez, é dividida por 12 contome Nota 1."]
[null,"Submódulo 2.2 - Encargos Previdenciários (GPS), Fundo de Garantia por Tempo de Serviço (FGTS) e Outras Contribuições"]
[null,null,"A","INSS (art. 22, inciso I, Lei nº 8.212/91)",{"$f":"'Encargos Sociais'!E14","v":0},{"$f":"ROUND(E24*($F$16+$F$41+$F$73),2)","v":{"$error":"#DIV/0!"}}]
[null,null,"B","Salário Educação (art. 3º, inciso I, Decreto nº 87.043/82)",{"$f":"'Encargos Sociais'!E15","v":2.5000000000000001E-2},{"$f":"ROUND(E25*($F$16+$F$41+$F$73),2)","v":{"$error":"#DIV/0!"}}]
[null,null,"C","SAT/RAT (art. 22, II, Lei 8.212/91 e Anexo V, Decreto 6.042/07) - Enquadramento 8211-3/00",{"$f":"'Encargos Sociais'!E16","v":0.03},{"$error":"#DIV/0!"}]
[null,null,"D","SESC ou SESI (art. 30, Lei nº 8.036/90 e art. 1º, Lei 8.154/90)",{"$f":"'Encargos Sociais'!E17","v":1.4999999999999999E-2},{"$error":"#DIV/0!"}]
[null,null,"E","SENAI ou SENAC (Decreto nº 2.318/86)",{"$f":"'Encargos Sociais'!E18","v":0.01},{"$error":"#DIV/0!"}]
[null,null,"F","SEBRAE (§ 3º, art. 8º, Lei 8.029/90, alterada pela Lei nº 8.154/90)",{"$f":"'Encargos Sociais'!E19","v":6.0000000000000001E-3},{"$error":"#DIV/0!"}]
[null,null,"G","INCRA (art. 1º, I, Decreto Lei 1.146/70 e Lei 7.787, de 30/06/89)",{"$f":"'Encargos Sociais'!E20","v":2E-3},{"$error":"#DIV/0!"},null,"* Nota 1 - Os percentuais dos encargos previdenciários, do FGTS e demais contribuições são estabelecidos por legislação vigente."]
[null,null,"H","FGTS (Lei Complementar nº 110/01 e art. 30, Lei nº 8.036/90)",{"$f":"'Encargos Sociais'!E21","v":0.08},{"$error":"#DIV/0!"},null,"* Nota 2 - O SAT, a depender do grau de risco do serviço, irá variar entre 1%, para risco leve, de 2%, para risco médio, e de 3% para risco grave."]
[null,null,"I","SECONCI (Convenções Coletivas de Trabalho da construção)",{"$f":"'Encargos Sociais'!E22","v":0.01},{"$error":"#DIV/0!"},null,"* Nota 3 - Os percentuais do Submódulo 2.2 incidem sobre o Módulo 1 e o Submódulo 2.1."]
[]
[null,"Submódulo 2.3 - Benefícios Mensais e Diários"]
[null,null,"A","Auxílio Transporte",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$95,83)","v":0}]
[null,null,"B","Auxílio Alimentação",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$95,90)","v":0}]
[null,null,"C","Assistência Médica e Familiar",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$103,98)","v":0}]
[null,null,"D","Outros (Seguro de vida, auxílio funeral, auxílio odontológico e auxílio creche)",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$121,115)","v":18.399999999999999},null,"* Nota 1 - O valor informado deverá ser o custo real do benefício (descontado o valor eventualmente pago pelo empregado)."]
[null,null,null,null,null,null,null,"* Nota 2 - Observar a previsão dos benefícios contidos em Acordos, Convenções e Dissídios Coletivos de Trabalho e o disposto no art. 6º da IN 5/2017"]
[null,null,null,"QUADRO-RESUMO DO MÓDULO 2"]
[null,null,null,"2.1 - 13º Salário, Férias e Adicional de Férias - 13º Destacado - Calculado no Módulo 7 ",{"$f":"SUM(E20:E21)","v":0.1212},{"$f":"F20+F21","v":{"$error":"#DIV/0!"}}]
[null,null,null,"2.2 - Encargos Previdenciários (GPS), Fundo de Garantia por Tempo de Serviço (FGTS) e Contribuições",{"$f":"SUM(E24:E32)","v":0.17800000000000002},{"$f":"SUM(F24:F32)","v":{"$error":"#DIV/0!"}}]
[null,null,null,"2.3 - Benefícios Mensais e Diários",null,{"$f":"SUM(F35:F38)","v":18.399999999999999}]
[]
[null,null,null,"TOTAL DOS ENCARGOS E BENEFÍCIOS",null,{"$f":"SUM(F41:F43)","v":{"$error":"#DIV/0!"}}]
[]
[null,"MÓDULO 3 - PREVISÃO PARA RESCISÃO",null,null,"Percentuais","Valor"]
[null,null,"A","Aviso Prévio Indenizado (Art. 7º, inciso XXI, da CF/1988 e arts. 477, 487, §1º, e 491 da CLT)",{"$f":"'Encargos Sociais'!E36","v":5.0000000000000001E-3},{"$f":"ROUND(E48*$F$16,2)","v":{"$error":"#DIV/0!"}}]
[null,null,"B","Incidência do FGTS sobre o Aviso Prévio Indenizado (Súmula 305 TST)",{"$f":"'Encargos Sociais'!E37","v":4.0000000000000002E-4},{"$error":"#DIV/0!"},null,"* Nota 1 - Adotou-se os parâmetros do estudo do STF (http://www.stf.jus.br/arquivo/cms/sobrestfestudosci/anexo/encargos_sociais_03102007.pdf), onde 5% do pessoal é demitido pelo empregador no decurso do contrato (para estes, considerou-se o aviso prévio indenizado). Desprezou-se as demissões por justa causa e os pedidos de demissão."]
[null,null,"C","Multa do FGTS e Contribuição Social sobre o Aviso Prévio Indenizado (Art. 18, §1º, da Lei 8.036/1990 e art. 1º da LC nº 110/2001)",{"$f":"'Encargos Sociais'!E38","v":1.9E-3},{"$error":"#DIV/0!"},null,"* Nota 2 - No cálculo do percentual, considerou-se 36 dias, correspondendo à metade da duração média dos contratos (2 anos)"]
[null,null,"D","Aviso Prévio Trabalhado (Art. 488, parágrafo único, CLT)",{"$f":"'Encargos Sociais'!E39","v":1.2E-2},{"$error":"#DIV/0!"},null,"* Nota 3 - Incide sobre a Remuneração + 13º salário (1/12) + Férias (1/12) + Adicional de Férias (1/36) x 50% multa (40% para o empregado e 10% de contribuição social) x 8% FGTS"]
[null,null,"E","Incidência de GPS, FGTS e outras contribuições sobre o Aviso Prévio Trabalhado",{"$f":"'Encargos Sociais'!E40","v":2.0999999999999999E-3},{"$error":"#DIV/0!"},null,"* Nota 4 - Os 95% restantes do cálculo, a um prazo médio de contrato de 4 anos. Assim, calcula-se 7 dias para o 1º ano de contrato e mais 3 dias para os 3 anos seguintes."]
[null,null,"F","Multa do FGTS e Contribuição Social sobre o Aviso Prévio Trabalhado",{"$f":"'Encargos Sociais'!E41","v":1.4500000000000001E-2},{"$error":"#DIV/0!"}]
[]
[null,null,null,"TOTAL DE PREVISÃO PARA RESCISÃO",null,{"$f":"SUM(F48:F53)","v":{"$error":"#DIV/0!"}}]
[]
[null,"MÓDULO 4 - CUSTO DE REPOSIÇÃO DO PROFISSIONAL AUSENTE",null,null,"Percentuais","Valor"]
[null,"Submódulo 4.1 - Ausências Legais"]
[null,null,"A","Férias (Arts. 129 e 130, inc. I, da CLT) - Calculado no Submódulo 2.1",0,{"$f":"ROUND(E59*$F$16,2)","v":{"$error":"#DIV/0!"}},null,"* Nota 1 - As alíneas “A” a “F” referem-se somente ao custo que será pago ao repositor pelos dias \ntrabalhados quando da necessidade de substituir a mão de obra alocada na prestação do serviço."]
[null,null,"B","Ausências Legais (Arts. 131 e 473 da CLT)",{"$f":"'Encargos Sociais'!E26","v":7.9000000000000008E-3},{"$error":"#DIV/0!"},null,"* Nota 2 - Adotou-se a estimativa do SINAPI de 2 dias por ano."]
[null,null,"C","Licença-Paternidade (Art. 7º, XIX, e art. 10, §1º, do ADCT, CF/1988 e Art. 1º, II, da Lei 11.770/2008)",{"$f":"'Encargos Sociais'!E27","v":8.0000000000000004E-4},{"$error":"#DIV/0!"},null,"* Nota 3 - Utilizada a proporção de 50% para homens, 5 dias de afastamento, e a probabilidade de um trabalhador requerer a Licença Paternidade em 5,22%, conforme SINAPI (citando dados da PNAD 2015)"]
[null,null,"D","Ausência por Acidente de Trabalho (Art. 131, III, da CLT)",{"$f":"'Encargos Sociais'!E28","v":8.9999999999999998E-4},{"$error":"#DIV/0!"},null,"* Nota 4 - Utilzada a estatística de 1,96% dos contribuintes beneficiados com a emissão do auxílio, conforme Anuário Estatístico da Previdência Social. Afastamento de 15 dias a cargo da empresa."]
[null,null,"E","Afastamento Maternidade (Art. 71 da Lei nº 8.213/1991)",{"$f":"'Encargos Sociais'!E29","v":3.3E-3},{"$error":"#DIV/0!"},null,"* Nota 5 - Utilizada a proporção de 50% para mulheres, 180 dias de afastamento, e a probabilidade de uma trabalhadora requerer a Licença Maternidade em 4,91%, conforme SINAPI (citando dados do IBGE 2016)"]
[null,null,"F","Auxílio Enfermidade - Doença (Art. 59 da Lei nº 8.213/1991)",{"$f":"'Encargos Sociais'!E30","v":7.1000000000000004E-3},{"$error":"#DIV/0!"},null,"* Nota 6 - Utilizada a estatística de 3,37% dos contribuintes beneficiados com o auxílio, conforme Anuário Estatístico da Previdência Social de 2015 (acrescidos de 2 dias ao ano, para os quais o trabalhador nem requer o benefício da Previdência - conforme SINAPI)"]
[]
[null,"Submódulo 4.2 - Intrajornada"]
[null,null,"A","Intervalo para repouso ou alimentação",{"$f":"'Encargos Sociais'!E33","v":0},{"$f":"ROUND(E67*$F$16,2)","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,"QUADRO-RESUMO DO MÓDULO 4",null,"Valor"]
[null,null,null,"4.1 - Ausências Legais",{"$f":"SUM(E59:E64)","v":2.0000000000000004E-2},{"$f":"ROUND(E70*$F$16,2)","v":{"$error":"#DIV/0!"}}]
[null,null,null,"4.2 - Intrajornada",{"$f":"E67","v":0},{"$f":"ROUND(E71*$F$16,2)","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,"TOTAL DE PREVISÃO PARA RESCISÃO E INTERVALO INTRAJORNADA",null,{"$f":"SUM(F70:F71)","v":{"$error":"#DIV/0!"}}]
[]
[null,"MÓDULO 5 - INSUMOS DIVERSOS",null,null,null,"Valor"]
[null,null,"A","Uniformes - aquisição",null,{"$f":"ROUND(HLOOKUP($B$5,#REF!,3)/12,2)","v":{"$error":"#REF!"}}]
[null,null,"B","Materiais de consumo relacionados ao posto - aquisição",null,{"$f":"ROUND(HLOOKUP(B5,'Mat Cons'!I11:DX13,3)/12,2)","v":0}]
[null,null,"C","Materiais permanentes relacionados ao posto - remuneração da sua depreciação / manutenção",null,{"$f":"HLOOKUP(B5,'Relacion - Ferram'!Q3:EF5,3)","v":0}]
[null,null,"D","Equipamentos relacionados ao posto - remuneração da sua depreciação / manutenção",null,{"$f":"HLOOKUP(B5,'Equip Rel'!Q11:EF13,3)","v":0}]
[null,null,"E","Equipamentos de Proteção Individual - EPI - aquisição",null,{"$f":"ROUND(HLOOKUP(B5,EPI!I4:X6,3)/12,2)","v":0}]
[]
[null,null,null,"TOTAL DE INSUMOS DIVERSOS",null,{"$f":"SUM(F76:F81)","v":{"$error":"#REF!"}},null,"* Nota - Valores mensais por empregado"]
[]
[null,"MÓDULO 6 - CUSTOS INDIRETOS, TRIBUTOS E LUCRO - BDI",null,null,"Percentuais","Valor"]
[null,null,"A","Custos Indiretos",{"$f":"'BDI - Geral'!E7","v":2.2699999999999998E-2}]
[null,null,"A.1","Administração Central",{"$f":"'BDI - Geral'!E8","v":1.7299999999999999E-2}]
[null,null,"A.2","Seguros, Garantias e Riscos",{"$f":"'BDI - Geral'!E9","v":5.4000000000000003E-3}]
[null,null,"B","Lucro",{"$f":"'BDI - Geral'!E11","v":2.6700000000000002E-2}]
[null,null,"C","Tributos",{"$f":"SUM(E90:E91)","v":0.16899999999999998}]
[null,null,"C.1","Tributos Federais (COFINS, PIS e CPRB)",{"$f":"'BDI - Geral'!E19","v":0.11899999999999999}]
[null,null,"C.2","Tributos Distritais (ISS)",{"$f":"'BDI - Geral'!E24","v":0.05},null,null,"* Nota - Utilizou-se o indicado pelo Sindicato da Arquitetura e da Engenharia (Sinaenco, 2008, p. 22), que adota um percentual redutor de 20% no cálculo dos custos tributários relativos às contribuições PIS e COFINS"]
[null,null,"D","Despesas Financeiras",{"$f":"'BDI - Geral'!E14","v":4.3678394385358033E-3}]
[]
[null,null,null,"TOTAL DE BDI",{"$f":"'BDI - Geral'!E27","v":0.26910000000000001},{"$f":"E94*E102","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,"QUADRO-RESUMO DO CUSTO MENSAL POR EMPREGADO - SEM O 13º","Valor"]
[null,null,null,"Módulo 1 - Composição da Remuneração",{"$f":"F16","v":{"$error":"#DIV/0!"}}]
[null,null,null,"Módulo 2 - Encargos e Benefícios Anuais, Mensais e Diários",{"$f":"F45","v":{"$error":"#DIV/0!"}}]
[null,null,null,"Módulo 3 - Provisão para Rescisão",{"$f":"F55","v":{"$error":"#DIV/0!"}}]
[null,null,null,"Módulo 4 - Custo de Reposição do Profissional Ausente",{"$f":"F73","v":{"$error":"#DIV/0!"}}]
[null,null,null,"Módulo 5 - Insumos Diversos",{"$f":"F82","v":{"$error":"#REF!"}}]
[null,null,null,"SUBTOTAL (A+B+C+D+E)",{"$f":"SUM(E97:E101)","v":{"$error":"#DIV/0!"}}]
[null,null,null,"Módulo 6 - Custos Indiretos, Tributos e Lucro",{"$f":"F94","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,"TOTAL DO POSTO",{"$f":"SUM(E102:E103)","v":{"$error":"#DIV/0!"}}]
[]
[null,"MÓDULO 7 - DESTAQUE DO MÓDULO 2 - 13º SALÁRIO",null,null,"Percentuais","Valor"]
[null,null,"A","13º Salário",{"$f":"'Encargos Sociais'!E32","v":8.3299999999999999E-2},{"$f":"ROUND(E108*F$16,2)","v":{"$error":"#DIV/0!"}}]
[null,null,"B","Encargos Sociais sobre o 13º Salário - Taxa calculada no SUBMÓDULO 2.2",{"$f":"SUM($E$24:$E$32)","v":0.17800000000000002},{"$f":"ROUND(E109*$F$108,2)","v":{"$error":"#DIV/0!"}},null,"* Nota 1 - Provisiona-se, mensalmente, o proporcional a 1/12 dos valores referentes a gratificação natalina e adicional de férias."]
[null,null,"C","BDI sobre o 13º Salário - Taxa calculada no MÓDULO 6",{"$f":"E94","v":0.26910000000000001},{"$f":"ROUND(E110*($F$108+$F$109),2)","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,"TOTAL DO DESTAQUE DO 13º SALÁRIO",null,{"$f":"SUM(F108:F110)","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,"QUADRO-RESUMO DO CUSTO MENSAL POR EMPREGADO","Valor"]
[null,null,null,"Custo total - sem o 13º Salário",{"$f":"E105","v":{"$error":"#DIV/0!"}}]
[null,null,null,"Destaque do 13º Salário (valor mensal)",{"$f":"F112","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,"TOTAL DO POSTO",{"$f":"E115+E116","v":{"$error":"#DIV/0!"}}]

{"sheet":"30","index":50,"n_rows":118,"n_cols":8,"rows_kept":118,"cut":false,"hidden":true,"merged":[[17,1,17,3],[1,1,1,5],[2,1,2,5],[4,1,4,2],[5,1,5,2],[7,1,7,3],[106,1,106,3],[39,3,39,5],[46,1,46,3],[56,1,56,3],[68,3,68,5],[74,1,74,3],[83,1,83,3]]}
[]
[null,"PLANILHA DE ESTIMATIVA DE CUSTOS"]
[null,"Padrão IN 05/2017 e IN 07/2018 - MPDG"]
[]
[null,30,null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$22,6)","v":0},"QUANTIDADE",{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$22,10)","v":0}]
[null,"CCT",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$22,16)","v":0},"DATA-BASE",{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$22,17)","v":"00:00:00"}]
[]
[null,"MÓDULO 1 - COMPOSIÇÃO DA REMUNERAÇÃO",null,null,null,"Valor"]
[null,null,"A","Salário-Base",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$22,8)","v":0}]
[null,null,"B","Adicional de Periculosidade",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$39,26)","v":0}]
[null,null,"C","Adicional de Insalubridade",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$39,34)","v":0}]
[null,null,"D","Adicional Noturno",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$52,47)","v":{"$error":"#DIV/0!"}},null,"* Nota 1 - O Módulo 1 refere-se ao valor mensal devido ao empregado pela prestação do serviço no período de 12 meses."]
[null,null,"E","Adicional de Hora Extra",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$69,64)","v":{"$error":"#DIV/0!"}},null,"* Nota 2 - O adicional de hora extra no feriado trabalhado foi suprimido pela Lei 13.467/17"]
[null,null,"F","Outros (especificar)",null,0,null,"* Nota 3 - ART. 7º, § 2º, DA LEI Nº 605/49.Sendo mensalista o obreiro, o adicional noturno pago de forma fixa já é considerado integrado para os efeitos do pagamento do repouso semanal remunerado, nos termos do art. 7º, § 2º, da Lei nº 605/49."]
[]
[null,null,null,"TOTAL DA REMUNERAÇÃO",null,{"$f":"SUM(F9:F14)","v":{"$error":"#DIV/0!"}}]
[]
[null,"MÓDULO 2 - ENCARGOS E BENEFÍCIOS ANUAIS, MENSAIS E DIÁRIOS",null,null,"Percentuais","Valor"]
[null,"Submódulo 2.1 - 13º Salário, Férias e Adicional de Férias"]
[null,null,"A","13º Salário - Calculado no Módulo 7 - Destacado",0,{"$f":"ROUND(E20*F$16,2)","v":{"$error":"#DIV/0!"}}]
[null,null,"B","Férias e Adicional de Férias",{"$f":"'Encargos Sociais'!E25+'Encargos Sociais'!E31","v":0.1212},{"$f":"ROUND(E21*F$16,2)","v":{"$error":"#DIV/0!"}},null,"* Nota 1 - Provisiona-se, mensalmente, o proporcional a 1/12 dos valores referentes a gratificação natalina, férias e adicional de férias."]
[null,null,null,null,null,null,null,"* Nota 2 - O adicional de férias contido no Submódulo 2.1 corresponde a 1/3 da remuneração que, por sua vez, é dividida por 12 contome Nota 1."]
[null,"Submódulo 2.2 - Encargos Previdenciários (GPS), Fundo de Garantia por Tempo de Serviço (FGTS) e Outras Contribuições"]
[null,null,"A","INSS (art. 22, inciso I, Lei nº 8.212/91)",{"$f":"'Encargos Sociais'!E14","v":0},{"$f":"ROUND(E24*($F$16+$F$41+$F$73),2)","v":{"$error":"#DIV/0!"}}]
[null,null,"B","Salário Educação (art. 3º, inciso I, Decreto nº 87.043/82)",{"$f":"'Encargos Sociais'!E15","v":2.5000000000000001E-2},{"$f":"ROUND(E25*($F$16+$F$41+$F$73),2)","v":{"$error":"#DIV/0!"}}]
[null,null,"C","SAT/RAT (art. 22, II, Lei 8.212/91 e Anexo V, Decreto 6.042/07) - Enquadramento 8211-3/00",{"$f":"'Encargos Sociais'!E16","v":0.03},{"$error":"#DIV/0!"}]
[null,null,"D","SESC ou SESI (art. 30, Lei nº 8.036/90 e art. 1º, Lei 8.154/90)",{"$f":"'Encargos Sociais'!E17","v":1.4999999999999999E-2},{"$error":"#DIV/0!"}]
[null,null,"E","SENAI ou SENAC (Decreto nº 2.318/86)",{"$f":"'Encargos Sociais'!E18","v":0.01},{"$error":"#DIV/0!"}]
[null,null,"F","SEBRAE (§ 3º, art. 8º, Lei 8.029/90, alterada pela Lei nº 8.154/90)",{"$f":"'Encargos Sociais'!E19","v":6.0000000000000001E-3},{"$error":"#DIV/0!"}]
[null,null,"G","INCRA (art. 1º, I, Decreto Lei 1.146/70 e Lei 7.787, de 30/06/89)",{"$f":"'Encargos Sociais'!E20","v":2E-3},{"$error":"#DIV/0!"},null,"* Nota 1 - Os percentuais dos encargos previdenciários, do FGTS e demais contribuições são estabelecidos por legislação vigente."]
[null,null,"H","FGTS (Lei Complementar nº 110/01 e art. 30, Lei nº 8.036/90)",{"$f":"'Encargos Sociais'!E21","v":0.08},{"$error":"#DIV/0!"},null,"* Nota 2 - O SAT, a depender do grau de risco do serviço, irá variar entre 1%, para risco leve, de 2%, para risco médio, e de 3% para risco grave."]
[null,null,"I","SECONCI (Convenções Coletivas de Trabalho da construção)",{"$f":"'Encargos Sociais'!E22","v":0.01},{"$error":"#DIV/0!"},null,"* Nota 3 - Os percentuais do Submódulo 2.2 incidem sobre o Módulo 1 e o Submódulo 2.1."]
[]
[null,"Submódulo 2.3 - Benefícios Mensais e Diários"]
[null,null,"A","Auxílio Transporte",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$95,83)","v":0}]
[null,null,"B","Auxílio Alimentação",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$95,90)","v":0}]
[null,null,"C","Assistência Médica e Familiar",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$103,98)","v":0}]
[null,null,"D","Outros (Seguro de vida, auxílio funeral, auxílio odontológico e auxílio creche)",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$121,115)","v":18.399999999999999},null,"* Nota 1 - O valor informado deverá ser o custo real do benefício (descontado o valor eventualmente pago pelo empregado)."]
[null,null,null,null,null,null,null,"* Nota 2 - Observar a previsão dos benefícios contidos em Acordos, Convenções e Dissídios Coletivos de Trabalho e o disposto no art. 6º da IN 5/2017"]
[null,null,null,"QUADRO-RESUMO DO MÓDULO 2"]
[null,null,null,"2.1 - 13º Salário, Férias e Adicional de Férias - 13º Destacado - Calculado no Módulo 7 ",{"$f":"SUM(E20:E21)","v":0.1212},{"$f":"F20+F21","v":{"$error":"#DIV/0!"}}]
[null,null,null,"2.2 - Encargos Previdenciários (GPS), Fundo de Garantia por Tempo de Serviço (FGTS) e Contribuições",{"$f":"SUM(E24:E32)","v":0.17800000000000002},{"$f":"SUM(F24:F32)","v":{"$error":"#DIV/0!"}}]
[null,null,null,"2.3 - Benefícios Mensais e Diários",null,{"$f":"SUM(F35:F38)","v":18.399999999999999}]
[]
[null,null,null,"TOTAL DOS ENCARGOS E BENEFÍCIOS",null,{"$f":"SUM(F41:F43)","v":{"$error":"#DIV/0!"}}]
[]
[null,"MÓDULO 3 - PREVISÃO PARA RESCISÃO",null,null,"Percentuais","Valor"]
[null,null,"A","Aviso Prévio Indenizado (Art. 7º, inciso XXI, da CF/1988 e arts. 477, 487, §1º, e 491 da CLT)",{"$f":"'Encargos Sociais'!E36","v":5.0000000000000001E-3},{"$f":"ROUND(E48*$F$16,2)","v":{"$error":"#DIV/0!"}}]
[null,null,"B","Incidência do FGTS sobre o Aviso Prévio Indenizado (Súmula 305 TST)",{"$f":"'Encargos Sociais'!E37","v":4.0000000000000002E-4},{"$error":"#DIV/0!"},null,"* Nota 1 - Adotou-se os parâmetros do estudo do STF (http://www.stf.jus.br/arquivo/cms/sobrestfestudosci/anexo/encargos_sociais_03102007.pdf), onde 5% do pessoal é demitido pelo empregador no decurso do contrato (para estes, considerou-se o aviso prévio indenizado). Desprezou-se as demissões por justa causa e os pedidos de demissão."]
[null,null,"C","Multa do FGTS e Contribuição Social sobre o Aviso Prévio Indenizado (Art. 18, §1º, da Lei 8.036/1990 e art. 1º da LC nº 110/2001)",{"$f":"'Encargos Sociais'!E38","v":1.9E-3},{"$error":"#DIV/0!"},null,"* Nota 2 - No cálculo do percentual, considerou-se 36 dias, correspondendo à metade da duração média dos contratos (2 anos)"]
[null,null,"D","Aviso Prévio Trabalhado (Art. 488, parágrafo único, CLT)",{"$f":"'Encargos Sociais'!E39","v":1.2E-2},{"$error":"#DIV/0!"},null,"* Nota 3 - Incide sobre a Remuneração + 13º salário (1/12) + Férias (1/12) + Adicional de Férias (1/36) x 50% multa (40% para o empregado e 10% de contribuição social) x 8% FGTS"]
[null,null,"E","Incidência de GPS, FGTS e outras contribuições sobre o Aviso Prévio Trabalhado",{"$f":"'Encargos Sociais'!E40","v":2.0999999999999999E-3},{"$error":"#DIV/0!"},null,"* Nota 4 - Os 95% restantes do cálculo, a um prazo médio de contrato de 4 anos. Assim, calcula-se 7 dias para o 1º ano de contrato e mais 3 dias para os 3 anos seguintes."]
[null,null,"F","Multa do FGTS e Contribuição Social sobre o Aviso Prévio Trabalhado",{"$f":"'Encargos Sociais'!E41","v":1.4500000000000001E-2},{"$error":"#DIV/0!"}]
[]
[null,null,null,"TOTAL DE PREVISÃO PARA RESCISÃO",null,{"$f":"SUM(F48:F53)","v":{"$error":"#DIV/0!"}}]
[]
[null,"MÓDULO 4 - CUSTO DE REPOSIÇÃO DO PROFISSIONAL AUSENTE",null,null,"Percentuais","Valor"]
[null,"Submódulo 4.1 - Ausências Legais"]
[null,null,"A","Férias (Arts. 129 e 130, inc. I, da CLT) - Calculado no Submódulo 2.1",0,{"$f":"ROUND(E59*$F$16,2)","v":{"$error":"#DIV/0!"}},null,"* Nota 1 - As alíneas “A” a “F” referem-se somente ao custo que será pago ao repositor pelos dias \ntrabalhados quando da necessidade de substituir a mão de obra alocada na prestação do serviço."]
[null,null,"B","Ausências Legais (Arts. 131 e 473 da CLT)",{"$f":"'Encargos Sociais'!E26","v":7.9000000000000008E-3},{"$error":"#DIV/0!"},null,"* Nota 2 - Adotou-se a estimativa do SINAPI de 2 dias por ano."]
[null,null,"C","Licença-Paternidade (Art. 7º, XIX, e art. 10, §1º, do ADCT, CF/1988 e Art. 1º, II, da Lei 11.770/2008)",{"$f":"'Encargos Sociais'!E27","v":8.0000000000000004E-4},{"$error":"#DIV/0!"},null,"* Nota 3 - Utilizada a proporção de 50% para homens, 5 dias de afastamento, e a probabilidade de um trabalhador requerer a Licença Paternidade em 5,22%, conforme SINAPI (citando dados da PNAD 2015)"]
[null,null,"D","Ausência por Acidente de Trabalho (Art. 131, III, da CLT)",{"$f":"'Encargos Sociais'!E28","v":8.9999999999999998E-4},{"$error":"#DIV/0!"},null,"* Nota 4 - Utilzada a estatística de 1,96% dos contribuintes beneficiados com a emissão do auxílio, conforme Anuário Estatístico da Previdência Social. Afastamento de 15 dias a cargo da empresa."]
[null,null,"E","Afastamento Maternidade (Art. 71 da Lei nº 8.213/1991)",{"$f":"'Encargos Sociais'!E29","v":3.3E-3},{"$error":"#DIV/0!"},null,"* Nota 5 - Utilizada a proporção de 50% para mulheres, 180 dias de afastamento, e a probabilidade de uma trabalhadora requerer a Licença Maternidade em 4,91%, conforme SINAPI (citando dados do IBGE 2016)"]
[null,null,"F","Auxílio Enfermidade - Doença (Art. 59 da Lei nº 8.213/1991)",{"$f":"'Encargos Sociais'!E30","v":7.1000000000000004E-3},{"$error":"#DIV/0!"},null,"* Nota 6 - Utilizada a estatística de 3,37% dos contribuintes beneficiados com o auxílio, conforme Anuário Estatístico da Previdência Social de 2015 (acrescidos de 2 dias ao ano, para os quais o trabalhador nem requer o benefício da Previdência - conforme SINAPI)"]
[]
[null,"Submódulo 4.2 - Intrajornada"]
[null,null,"A","Intervalo para repouso ou alimentação",{"$f":"'Encargos Sociais'!E33","v":0},{"$f":"ROUND(E67*$F$16,2)","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,"QUADRO-RESUMO DO MÓDULO 4",null,"Valor"]
[null,null,null,"4.1 - Ausências Legais",{"$f":"SUM(E59:E64)","v":2.0000000000000004E-2},{"$f":"ROUND(E70*$F$16,2)","v":{"$error":"#DIV/0!"}}]
[null,null,null,"4.2 - Intrajornada",{"$f":"E67","v":0},{"$f":"ROUND(E71*$F$16,2)","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,"TOTAL DE PREVISÃO PARA RESCISÃO E INTERVALO INTRAJORNADA",null,{"$f":"SUM(F70:F71)","v":{"$error":"#DIV/0!"}}]
[]
[null,"MÓDULO 5 - INSUMOS DIVERSOS",null,null,null,"Valor"]
[null,null,"A","Uniformes - aquisição",null,{"$f":"ROUND(HLOOKUP($B$5,#REF!,3)/12,2)","v":{"$error":"#REF!"}}]
[null,null,"B","Materiais de consumo relacionados ao posto - aquisição",null,{"$f":"ROUND(HLOOKUP(B5,'Mat Cons'!I11:DX13,3)/12,2)","v":0}]
[null,null,"C","Materiais permanentes relacionados ao posto - remuneração da sua depreciação / manutenção",null,{"$f":"HLOOKUP(B5,'Relacion - Ferram'!Q3:EF5,3)","v":0}]
[null,null,"D","Equipamentos relacionados ao posto - remuneração da sua depreciação / manutenção",null,{"$f":"HLOOKUP(B5,'Equip Rel'!Q11:EF13,3)","v":0}]
[null,null,"E","Equipamentos de Proteção Individual - EPI - aquisição",null,{"$f":"ROUND(HLOOKUP(B5,EPI!I4:X6,3)/12,2)","v":0}]
[]
[null,null,null,"TOTAL DE INSUMOS DIVERSOS",null,{"$f":"SUM(F76:F81)","v":{"$error":"#REF!"}},null,"* Nota - Valores mensais por empregado"]
[]
[null,"MÓDULO 6 - CUSTOS INDIRETOS, TRIBUTOS E LUCRO - BDI",null,null,"Percentuais","Valor"]
[null,null,"A","Custos Indiretos",{"$f":"'BDI - Geral'!E7","v":2.2699999999999998E-2}]
[null,null,"A.1","Administração Central",{"$f":"'BDI - Geral'!E8","v":1.7299999999999999E-2}]
[null,null,"A.2","Seguros, Garantias e Riscos",{"$f":"'BDI - Geral'!E9","v":5.4000000000000003E-3}]
[null,null,"B","Lucro",{"$f":"'BDI - Geral'!E11","v":2.6700000000000002E-2}]
[null,null,"C","Tributos",{"$f":"SUM(E90:E91)","v":0.16899999999999998}]
[null,null,"C.1","Tributos Federais (COFINS, PIS e CPRB)",{"$f":"'BDI - Geral'!E19","v":0.11899999999999999}]
[null,null,"C.2","Tributos Distritais (ISS)",{"$f":"'BDI - Geral'!E24","v":0.05},null,null,"* Nota - Utilizou-se o indicado pelo Sindicato da Arquitetura e da Engenharia (Sinaenco, 2008, p. 22), que adota um percentual redutor de 20% no cálculo dos custos tributários relativos às contribuições PIS e COFINS"]
[null,null,"D","Despesas Financeiras",{"$f":"'BDI - Geral'!E14","v":4.3678394385358033E-3}]
[]
[null,null,null,"TOTAL DE BDI",{"$f":"'BDI - Geral'!E27","v":0.26910000000000001},{"$f":"E94*E102","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,"QUADRO-RESUMO DO CUSTO MENSAL POR EMPREGADO - SEM O 13º","Valor"]
[null,null,null,"Módulo 1 - Composição da Remuneração",{"$f":"F16","v":{"$error":"#DIV/0!"}}]
[null,null,null,"Módulo 2 - Encargos e Benefícios Anuais, Mensais e Diários",{"$f":"F45","v":{"$error":"#DIV/0!"}}]
[null,null,null,"Módulo 3 - Provisão para Rescisão",{"$f":"F55","v":{"$error":"#DIV/0!"}}]
[null,null,null,"Módulo 4 - Custo de Reposição do Profissional Ausente",{"$f":"F73","v":{"$error":"#DIV/0!"}}]
[null,null,null,"Módulo 5 - Insumos Diversos",{"$f":"F82","v":{"$error":"#REF!"}}]
[null,null,null,"SUBTOTAL (A+B+C+D+E)",{"$f":"SUM(E97:E101)","v":{"$error":"#DIV/0!"}}]
[null,null,null,"Módulo 6 - Custos Indiretos, Tributos e Lucro",{"$f":"F94","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,"TOTAL DO POSTO",{"$f":"SUM(E102:E103)","v":{"$error":"#DIV/0!"}}]
[]
[null,"MÓDULO 7 - DESTAQUE DO MÓDULO 2 - 13º SALÁRIO",null,null,"Percentuais","Valor"]
[null,null,"A","13º Salário",{"$f":"'Encargos Sociais'!E32","v":8.3299999999999999E-2},{"$f":"ROUND(E108*F$16,2)","v":{"$error":"#DIV/0!"}}]
[null,null,"B","Encargos Sociais sobre o 13º Salário - Taxa calculada no SUBMÓDULO 2.2",{"$f":"SUM($E$24:$E$32)","v":0.17800000000000002},{"$f":"ROUND(E109*$F$108,2)","v":{"$error":"#DIV/0!"}},null,"* Nota 1 - Provisiona-se, mensalmente, o proporcional a 1/12 dos valores referentes a gratificação natalina e adicional de férias."]
[null,null,"C","BDI sobre o 13º Salário - Taxa calculada no MÓDULO 6",{"$f":"E94","v":0.26910000000000001},{"$f":"ROUND(E110*($F$108+$F$109),2)","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,"TOTAL DO DESTAQUE DO 13º SALÁRIO",null,{"$f":"SUM(F108:F110)","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,"QUADRO-RESUMO DO CUSTO MENSAL POR EMPREGADO","Valor"]
[null,null,null,"Custo total - sem o 13º Salário",{"$f":"E105","v":{"$error":"#DIV/0!"}}]
[null,null,null,"Destaque do 13º Salário (valor mensal)",{"$f":"F112","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,"TOTAL DO POSTO",{"$f":"E115+E116","v":{"$error":"#DIV/0!"}}]

{"sheet":"31","index":51,"n_rows":118,"n_cols":8,"rows_kept":118,"cut":false,"hidden":true,"merged":[[17,1,17,3],[1,1,1,5],[2,1,2,5],[4,1,4,2],[5,1,5,2],[7,1,7,3],[106,1,106,3],[39,3,39,5],[46,1,46,3],[56,1,56,3],[68,3,68,5],[74,1,74,3],[83,1,83,3]]}
[]
[null,"PLANILHA DE ESTIMATIVA DE CUSTOS"]
[null,"Padrão IN 05/2017 e IN 07/2018 - MPDG"]
[]
[null,31,null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$22,6)","v":0},"QUANTIDADE",{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$22,10)","v":0}]
[null,"CCT",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$22,16)","v":0},"DATA-BASE",{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$22,17)","v":"00:00:00"}]
[]
[null,"MÓDULO 1 - COMPOSIÇÃO DA REMUNERAÇÃO",null,null,null,"Valor"]
[null,null,"A","Salário-Base",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$22,8)","v":0}]
[null,null,"B","Adicional de Periculosidade",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$39,26)","v":0}]
[null,null,"C","Adicional de Insalubridade",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$39,34)","v":0}]
[null,null,"D","Adicional Noturno",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$52,47)","v":{"$error":"#DIV/0!"}},null,"* Nota 1 - O Módulo 1 refere-se ao valor mensal devido ao empregado pela prestação do serviço no período de 12 meses."]
[null,null,"E","Adicional de Hora Extra",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$69,64)","v":{"$error":"#DIV/0!"}},null,"* Nota 2 - O adicional de hora extra no feriado trabalhado foi suprimido pela Lei 13.467/17"]
[null,null,"F","Outros (especificar)",null,0,null,"* Nota 3 - ART. 7º, § 2º, DA LEI Nº 605/49.Sendo mensalista o obreiro, o adicional noturno pago de forma fixa já é considerado integrado para os efeitos do pagamento do repouso semanal remunerado, nos termos do art. 7º, § 2º, da Lei nº 605/49."]
[]
[null,null,null,"TOTAL DA REMUNERAÇÃO",null,{"$f":"SUM(F9:F14)","v":{"$error":"#DIV/0!"}}]
[]
[null,"MÓDULO 2 - ENCARGOS E BENEFÍCIOS ANUAIS, MENSAIS E DIÁRIOS",null,null,"Percentuais","Valor"]
[null,"Submódulo 2.1 - 13º Salário, Férias e Adicional de Férias"]
[null,null,"A","13º Salário - Calculado no Módulo 7 - Destacado",0,{"$f":"ROUND(E20*F$16,2)","v":{"$error":"#DIV/0!"}}]
[null,null,"B","Férias e Adicional de Férias",{"$f":"'Encargos Sociais'!E25+'Encargos Sociais'!E31","v":0.1212},{"$f":"ROUND(E21*F$16,2)","v":{"$error":"#DIV/0!"}},null,"* Nota 1 - Provisiona-se, mensalmente, o proporcional a 1/12 dos valores referentes a gratificação natalina, férias e adicional de férias."]
[null,null,null,null,null,null,null,"* Nota 2 - O adicional de férias contido no Submódulo 2.1 corresponde a 1/3 da remuneração que, por sua vez, é dividida por 12 contome Nota 1."]
[null,"Submódulo 2.2 - Encargos Previdenciários (GPS), Fundo de Garantia por Tempo de Serviço (FGTS) e Outras Contribuições"]
[null,null,"A","INSS (art. 22, inciso I, Lei nº 8.212/91)",{"$f":"'Encargos Sociais'!E14","v":0},{"$f":"ROUND(E24*($F$16+$F$41+$F$73),2)","v":{"$error":"#DIV/0!"}}]
[null,null,"B","Salário Educação (art. 3º, inciso I, Decreto nº 87.043/82)",{"$f":"'Encargos Sociais'!E15","v":2.5000000000000001E-2},{"$f":"ROUND(E25*($F$16+$F$41+$F$73),2)","v":{"$error":"#DIV/0!"}}]
[null,null,"C","SAT/RAT (art. 22, II, Lei 8.212/91 e Anexo V, Decreto 6.042/07) - Enquadramento 8211-3/00",{"$f":"'Encargos Sociais'!E16","v":0.03},{"$error":"#DIV/0!"}]
[null,null,"D","SESC ou SESI (art. 30, Lei nº 8.036/90 e art. 1º, Lei 8.154/90)",{"$f":"'Encargos Sociais'!E17","v":1.4999999999999999E-2},{"$error":"#DIV/0!"}]
[null,null,"E","SENAI ou SENAC (Decreto nº 2.318/86)",{"$f":"'Encargos Sociais'!E18","v":0.01},{"$error":"#DIV/0!"}]
[null,null,"F","SEBRAE (§ 3º, art. 8º, Lei 8.029/90, alterada pela Lei nº 8.154/90)",{"$f":"'Encargos Sociais'!E19","v":6.0000000000000001E-3},{"$error":"#DIV/0!"}]
[null,null,"G","INCRA (art. 1º, I, Decreto Lei 1.146/70 e Lei 7.787, de 30/06/89)",{"$f":"'Encargos Sociais'!E20","v":2E-3},{"$error":"#DIV/0!"},null,"* Nota 1 - Os percentuais dos encargos previdenciários, do FGTS e demais contribuições são estabelecidos por legislação vigente."]
[null,null,"H","FGTS (Lei Complementar nº 110/01 e art. 30, Lei nº 8.036/90)",{"$f":"'Encargos Sociais'!E21","v":0.08},{"$error":"#DIV/0!"},null,"* Nota 2 - O SAT, a depender do grau de risco do serviço, irá variar entre 1%, para risco leve, de 2%, para risco médio, e de 3% para risco grave."]
[null,null,"I","SECONCI (Convenções Coletivas de Trabalho da construção)",{"$f":"'Encargos Sociais'!E22","v":0.01},{"$error":"#DIV/0!"},null,"* Nota 3 - Os percentuais do Submódulo 2.2 incidem sobre o Módulo 1 e o Submódulo 2.1."]
[]
[null,"Submódulo 2.3 - Benefícios Mensais e Diários"]
[null,null,"A","Auxílio Transporte",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$95,83)","v":0}]
[null,null,"B","Auxílio Alimentação",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$95,90)","v":0}]
[null,null,"C","Assistência Médica e Familiar",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$103,98)","v":0}]
[null,null,"D","Outros (Seguro de vida, auxílio funeral, auxílio odontológico e auxílio creche)",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$121,115)","v":18.399999999999999},null,"* Nota 1 - O valor informado deverá ser o custo real do benefício (descontado o valor eventualmente pago pelo empregado)."]
[null,null,null,null,null,null,null,"* Nota 2 - Observar a previsão dos benefícios contidos em Acordos, Convenções e Dissídios Coletivos de Trabalho e o disposto no art. 6º da IN 5/2017"]
[null,null,null,"QUADRO-RESUMO DO MÓDULO 2"]
[null,null,null,"2.1 - 13º Salário, Férias e Adicional de Férias - 13º Destacado - Calculado no Módulo 7 ",{"$f":"SUM(E20:E21)","v":0.1212},{"$f":"F20+F21","v":{"$error":"#DIV/0!"}}]
[null,null,null,"2.2 - Encargos Previdenciários (GPS), Fundo de Garantia por Tempo de Serviço (FGTS) e Contribuições",{"$f":"SUM(E24:E32)","v":0.17800000000000002},{"$f":"SUM(F24:F32)","v":{"$error":"#DIV/0!"}}]
[null,null,null,"2.3 - Benefícios Mensais e Diários",null,{"$f":"SUM(F35:F38)","v":18.399999999999999}]
[]
[null,null,null,"TOTAL DOS ENCARGOS E BENEFÍCIOS",null,{"$f":"SUM(F41:F43)","v":{"$error":"#DIV/0!"}}]
[]
[null,"MÓDULO 3 - PREVISÃO PARA RESCISÃO",null,null,"Percentuais","Valor"]
[null,null,"A","Aviso Prévio Indenizado (Art. 7º, inciso XXI, da CF/1988 e arts. 477, 487, §1º, e 491 da CLT)",{"$f":"'Encargos Sociais'!E36","v":5.0000000000000001E-3},{"$f":"ROUND(E48*$F$16,2)","v":{"$error":"#DIV/0!"}}]
[null,null,"B","Incidência do FGTS sobre o Aviso Prévio Indenizado (Súmula 305 TST)",{"$f":"'Encargos Sociais'!E37","v":4.0000000000000002E-4},{"$error":"#DIV/0!"},null,"* Nota 1 - Adotou-se os parâmetros do estudo do STF (http://www.stf.jus.br/arquivo/cms/sobrestfestudosci/anexo/encargos_sociais_03102007.pdf), onde 5% do pessoal é demitido pelo empregador no decurso do contrato (para estes, considerou-se o aviso prévio indenizado). Desprezou-se as demissões por justa causa e os pedidos de demissão."]
[null,null,"C","Multa do FGTS e Contribuição Social sobre o Aviso Prévio Indenizado (Art. 18, §1º, da Lei 8.036/1990 e art. 1º da LC nº 110/2001)",{"$f":"'Encargos Sociais'!E38","v":1.9E-3},{"$error":"#DIV/0!"},null,"* Nota 2 - No cálculo do percentual, considerou-se 36 dias, correspondendo à metade da duração média dos contratos (2 anos)"]
[null,null,"D","Aviso Prévio Trabalhado (Art. 488, parágrafo único, CLT)",{"$f":"'Encargos Sociais'!E39","v":1.2E-2},{"$error":"#DIV/0!"},null,"* Nota 3 - Incide sobre a Remuneração + 13º salário (1/12) + Férias (1/12) + Adicional de Férias (1/36) x 50% multa (40% para o empregado e 10% de contribuição social) x 8% FGTS"]
[null,null,"E","Incidência de GPS, FGTS e outras contribuições sobre o Aviso Prévio Trabalhado",{"$f":"'Encargos Sociais'!E40","v":2.0999999999999999E-3},{"$error":"#DIV/0!"},null,"* Nota 4 - Os 95% restantes do cálculo, a um prazo médio de contrato de 4 anos. Assim, calcula-se 7 dias para o 1º ano de contrato e mais 3 dias para os 3 anos seguintes."]
[null,null,"F","Multa do FGTS e Contribuição Social sobre o Aviso Prévio Trabalhado",{"$f":"'Encargos Sociais'!E41","v":1.4500000000000001E-2},{"$error":"#DIV/0!"}]
[]
[null,null,null,"TOTAL DE PREVISÃO PARA RESCISÃO",null,{"$f":"SUM(F48:F53)","v":{"$error":"#DIV/0!"}}]
[]
[null,"MÓDULO 4 - CUSTO DE REPOSIÇÃO DO PROFISSIONAL AUSENTE",null,null,"Percentuais","Valor"]
[null,"Submódulo 4.1 - Ausências Legais"]
[null,null,"A","Férias (Arts. 129 e 130, inc. I, da CLT) - Calculado no Submódulo 2.1",0,{"$f":"ROUND(E59*$F$16,2)","v":{"$error":"#DIV/0!"}},null,"* Nota 1 - As alíneas “A” a “F” referem-se somente ao custo que será pago ao repositor pelos dias \ntrabalhados quando da necessidade de substituir a mão de obra alocada na prestação do serviço."]
[null,null,"B","Ausências Legais (Arts. 131 e 473 da CLT)",{"$f":"'Encargos Sociais'!E26","v":7.9000000000000008E-3},{"$error":"#DIV/0!"},null,"* Nota 2 - Adotou-se a estimativa do SINAPI de 2 dias por ano."]
[null,null,"C","Licença-Paternidade (Art. 7º, XIX, e art. 10, §1º, do ADCT, CF/1988 e Art. 1º, II, da Lei 11.770/2008)",{"$f":"'Encargos Sociais'!E27","v":8.0000000000000004E-4},{"$error":"#DIV/0!"},null,"* Nota 3 - Utilizada a proporção de 50% para homens, 5 dias de afastamento, e a probabilidade de um trabalhador requerer a Licença Paternidade em 5,22%, conforme SINAPI (citando dados da PNAD 2015)"]
[null,null,"D","Ausência por Acidente de Trabalho (Art. 131, III, da CLT)",{"$f":"'Encargos Sociais'!E28","v":8.9999999999999998E-4},{"$error":"#DIV/0!"},null,"* Nota 4 - Utilzada a estatística de 1,96% dos contribuintes beneficiados com a emissão do auxílio, conforme Anuário Estatístico da Previdência Social. Afastamento de 15 dias a cargo da empresa."]
[null,null,"E","Afastamento Maternidade (Art. 71 da Lei nº 8.213/1991)",{"$f":"'Encargos Sociais'!E29","v":3.3E-3},{"$error":"#DIV/0!"},null,"* Nota 5 - Utilizada a proporção de 50% para mulheres, 180 dias de afastamento, e a probabilidade de uma trabalhadora requerer a Licença Maternidade em 4,91%, conforme SINAPI (citando dados do IBGE 2016)"]
[null,null,"F","Auxílio Enfermidade - Doença (Art. 59 da Lei nº 8.213/1991)",{"$f":"'Encargos Sociais'!E30","v":7.1000000000000004E-3},{"$error":"#DIV/0!"},null,"* Nota 6 - Utilizada a estatística de 3,37% dos contribuintes beneficiados com o auxílio, conforme Anuário Estatístico da Previdência Social de 2015 (acrescidos de 2 dias ao ano, para os quais o trabalhador nem requer o benefício da Previdência - conforme SINAPI)"]
[]
[null,"Submódulo 4.2 - Intrajornada"]
[null,null,"A","Intervalo para repouso ou alimentação",{"$f":"'Encargos Sociais'!E33","v":0},{"$f":"ROUND(E67*$F$16,2)","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,"QUADRO-RESUMO DO MÓDULO 4",null,"Valor"]
[null,null,null,"4.1 - Ausências Legais",{"$f":"SUM(E59:E64)","v":2.0000000000000004E-2},{"$f":"ROUND(E70*$F$16,2)","v":{"$error":"#DIV/0!"}}]
[null,null,null,"4.2 - Intrajornada",{"$f":"E67","v":0},{"$f":"ROUND(E71*$F$16,2)","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,"TOTAL DE PREVISÃO PARA RESCISÃO E INTERVALO INTRAJORNADA",null,{"$f":"SUM(F70:F71)","v":{"$error":"#DIV/0!"}}]
[]
[null,"MÓDULO 5 - INSUMOS DIVERSOS",null,null,null,"Valor"]
[null,null,"A","Uniformes - aquisição",null,{"$f":"ROUND(HLOOKUP($B$5,#REF!,3)/12,2)","v":{"$error":"#REF!"}}]
[null,null,"B","Materiais de consumo relacionados ao posto - aquisição",null,{"$f":"ROUND(HLOOKUP(B5,'Mat Cons'!I11:DX13,3)/12,2)","v":0}]
[null,null,"C","Materiais permanentes relacionados ao posto - remuneração da sua depreciação / manutenção",null,{"$f":"HLOOKUP(B5,'Relacion - Ferram'!Q3:EF5,3)","v":0}]
[null,null,"D","Equipamentos relacionados ao posto - remuneração da sua depreciação / manutenção",null,{"$f":"HLOOKUP(B5,'Equip Rel'!Q11:EF13,3)","v":0}]
[null,null,"E","Equipamentos de Proteção Individual - EPI - aquisição",null,{"$f":"ROUND(HLOOKUP(B5,EPI!I4:X6,3)/12,2)","v":0}]
[]
[null,null,null,"TOTAL DE INSUMOS DIVERSOS",null,{"$f":"SUM(F76:F81)","v":{"$error":"#REF!"}},null,"* Nota - Valores mensais por empregado"]
[]
[null,"MÓDULO 6 - CUSTOS INDIRETOS, TRIBUTOS E LUCRO - BDI",null,null,"Percentuais","Valor"]
[null,null,"A","Custos Indiretos",{"$f":"'BDI - Geral'!E7","v":2.2699999999999998E-2}]
[null,null,"A.1","Administração Central",{"$f":"'BDI - Geral'!E8","v":1.7299999999999999E-2}]
[null,null,"A.2","Seguros, Garantias e Riscos",{"$f":"'BDI - Geral'!E9","v":5.4000000000000003E-3}]
[null,null,"B","Lucro",{"$f":"'BDI - Geral'!E11","v":2.6700000000000002E-2}]
[null,null,"C","Tributos",{"$f":"SUM(E90:E91)","v":0.16899999999999998}]
[null,null,"C.1","Tributos Federais (COFINS, PIS e CPRB)",{"$f":"'BDI - Geral'!E19","v":0.11899999999999999}]
[null,null,"C.2","Tributos Distritais (ISS)",{"$f":"'BDI - Geral'!E24","v":0.05},null,null,"* Nota - Utilizou-se o indicado pelo Sindicato da Arquitetura e da Engenharia (Sinaenco, 2008, p. 22), que adota um percentual redutor de 20% no cálculo dos custos tributários relativos às contribuições PIS e COFINS"]
[null,null,"D","Despesas Financeiras",{"$f":"'BDI - Geral'!E14","v":4.3678394385358033E-3}]
[]
[null,null,null,"TOTAL DE BDI",{"$f":"'BDI - Geral'!E27","v":0.26910000000000001},{"$f":"E94*E102","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,"QUADRO-RESUMO DO CUSTO MENSAL POR EMPREGADO - SEM O 13º","Valor"]
[null,null,null,"Módulo 1 - Composição da Remuneração",{"$f":"F16","v":{"$error":"#DIV/0!"}}]
[null,null,null,"Módulo 2 - Encargos e Benefícios Anuais, Mensais e Diários",{"$f":"F45","v":{"$error":"#DIV/0!"}}]
[null,null,null,"Módulo 3 - Provisão para Rescisão",{"$f":"F55","v":{"$error":"#DIV/0!"}}]
[null,null,null,"Módulo 4 - Custo de Reposição do Profissional Ausente",{"$f":"F73","v":{"$error":"#DIV/0!"}}]
[null,null,null,"Módulo 5 - Insumos Diversos",{"$f":"F82","v":{"$error":"#REF!"}}]
[null,null,null,"SUBTOTAL (A+B+C+D+E)",{"$f":"SUM(E97:E101)","v":{"$error":"#DIV/0!"}}]
[null,null,null,"Módulo 6 - Custos Indiretos, Tributos e Lucro",{"$f":"F94","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,"TOTAL DO POSTO",{"$f":"SUM(E102:E103)","v":{"$error":"#DIV/0!"}}]
[]
[null,"MÓDULO 7 - DESTAQUE DO MÓDULO 2 - 13º SALÁRIO",null,null,"Percentuais","Valor"]
[null,null,"A","13º Salário",{"$f":"'Encargos Sociais'!E32","v":8.3299999999999999E-2},{"$f":"ROUND(E108*F$16,2)","v":{"$error":"#DIV/0!"}}]
[null,null,"B","Encargos Sociais sobre o 13º Salário - Taxa calculada no SUBMÓDULO 2.2",{"$f":"SUM($E$24:$E$32)","v":0.17800000000000002},{"$f":"ROUND(E109*$F$108,2)","v":{"$error":"#DIV/0!"}},null,"* Nota 1 - Provisiona-se, mensalmente, o proporcional a 1/12 dos valores referentes a gratificação natalina e adicional de férias."]
[null,null,"C","BDI sobre o 13º Salário - Taxa calculada no MÓDULO 6",{"$f":"E94","v":0.26910000000000001},{"$f":"ROUND(E110*($F$108+$F$109),2)","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,"TOTAL DO DESTAQUE DO 13º SALÁRIO",null,{"$f":"SUM(F108:F110)","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,"QUADRO-RESUMO DO CUSTO MENSAL POR EMPREGADO","Valor"]
[null,null,null,"Custo total - sem o 13º Salário",{"$f":"E105","v":{"$error":"#DIV/0!"}}]
[null,null,null,"Destaque do 13º Salário (valor mensal)",{"$f":"F112","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,"TOTAL DO POSTO",{"$f":"E115+E116","v":{"$error":"#DIV/0!"}}]

{"sheet":"32","index":52,"n_rows":118,"n_cols":8,"rows_kept":118,"cut":false,"hidden":true,"merged":[[17,1,17,3],[1,1,1,5],[2,1,2,5],[4,1,4,2],[5,1,5,2],[7,1,7,3],[106,1,106,3],[39,3,39,5],[46,1,46,3],[56,1,56,3],[68,3,68,5],[74,1,74,3],[83,1,83,3]]}
[]
[null,"PLANILHA DE ESTIMATIVA DE CUSTOS"]
[null,"Padrão IN 05/2017 e IN 07/2018 - MPDG"]
[]
[null,32,null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$22,6)","v":0},"QUANTIDADE",{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$22,10)","v":0}]
[null,"CCT",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$22,16)","v":0},"DATA-BASE",{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$22,17)","v":"00:00:00"}]
[]
[null,"MÓDULO 1 - COMPOSIÇÃO DA REMUNERAÇÃO",null,null,null,"Valor"]
[null,null,"A","Salário-Base",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$22,8)","v":0}]
[null,null,"B","Adicional de Periculosidade",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$39,26)","v":0}]
[null,null,"C","Adicional de Insalubridade",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$39,34)","v":0}]
[null,null,"D","Adicional Noturno",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$52,47)","v":{"$error":"#DIV/0!"}},null,"* Nota 1 - O Módulo 1 refere-se ao valor mensal devido ao empregado pela prestação do serviço no período de 12 meses."]
[null,null,"E","Adicional de Hora Extra",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$69,64)","v":{"$error":"#DIV/0!"}},null,"* Nota 2 - O adicional de hora extra no feriado trabalhado foi suprimido pela Lei 13.467/17"]
[null,null,"F","Outros (especificar)",null,0,null,"* Nota 3 - ART. 7º, § 2º, DA LEI Nº 605/49.Sendo mensalista o obreiro, o adicional noturno pago de forma fixa já é considerado integrado para os efeitos do pagamento do repouso semanal remunerado, nos termos do art. 7º, § 2º, da Lei nº 605/49."]
[]
[null,null,null,"TOTAL DA REMUNERAÇÃO",null,{"$f":"SUM(F9:F14)","v":{"$error":"#DIV/0!"}}]
[]
[null,"MÓDULO 2 - ENCARGOS E BENEFÍCIOS ANUAIS, MENSAIS E DIÁRIOS",null,null,"Percentuais","Valor"]
[null,"Submódulo 2.1 - 13º Salário, Férias e Adicional de Férias"]
[null,null,"A","13º Salário - Calculado no Módulo 7 - Destacado",0,{"$f":"ROUND(E20*F$16,2)","v":{"$error":"#DIV/0!"}}]
[null,null,"B","Férias e Adicional de Férias",{"$f":"'Encargos Sociais'!E25+'Encargos Sociais'!E31","v":0.1212},{"$f":"ROUND(E21*F$16,2)","v":{"$error":"#DIV/0!"}},null,"* Nota 1 - Provisiona-se, mensalmente, o proporcional a 1/12 dos valores referentes a gratificação natalina, férias e adicional de férias."]
[null,null,null,null,null,null,null,"* Nota 2 - O adicional de férias contido no Submódulo 2.1 corresponde a 1/3 da remuneração que, por sua vez, é dividida por 12 contome Nota 1."]
[null,"Submódulo 2.2 - Encargos Previdenciários (GPS), Fundo de Garantia por Tempo de Serviço (FGTS) e Outras Contribuições"]
[null,null,"A","INSS (art. 22, inciso I, Lei nº 8.212/91)",{"$f":"'Encargos Sociais'!E14","v":0},{"$f":"ROUND(E24*($F$16+$F$41+$F$73),2)","v":{"$error":"#DIV/0!"}}]
[null,null,"B","Salário Educação (art. 3º, inciso I, Decreto nº 87.043/82)",{"$f":"'Encargos Sociais'!E15","v":2.5000000000000001E-2},{"$f":"ROUND(E25*($F$16+$F$41+$F$73),2)","v":{"$error":"#DIV/0!"}}]
[null,null,"C","SAT/RAT (art. 22, II, Lei 8.212/91 e Anexo V, Decreto 6.042/07) - Enquadramento 8211-3/00",{"$f":"'Encargos Sociais'!E16","v":0.03},{"$error":"#DIV/0!"}]
[null,null,"D","SESC ou SESI (art. 30, Lei nº 8.036/90 e art. 1º, Lei 8.154/90)",{"$f":"'Encargos Sociais'!E17","v":1.4999999999999999E-2},{"$error":"#DIV/0!"}]
[null,null,"E","SENAI ou SENAC (Decreto nº 2.318/86)",{"$f":"'Encargos Sociais'!E18","v":0.01},{"$error":"#DIV/0!"}]
[null,null,"F","SEBRAE (§ 3º, art. 8º, Lei 8.029/90, alterada pela Lei nº 8.154/90)",{"$f":"'Encargos Sociais'!E19","v":6.0000000000000001E-3},{"$error":"#DIV/0!"}]
[null,null,"G","INCRA (art. 1º, I, Decreto Lei 1.146/70 e Lei 7.787, de 30/06/89)",{"$f":"'Encargos Sociais'!E20","v":2E-3},{"$error":"#DIV/0!"},null,"* Nota 1 - Os percentuais dos encargos previdenciários, do FGTS e demais contribuições são estabelecidos por legislação vigente."]
[null,null,"H","FGTS (Lei Complementar nº 110/01 e art. 30, Lei nº 8.036/90)",{"$f":"'Encargos Sociais'!E21","v":0.08},{"$error":"#DIV/0!"},null,"* Nota 2 - O SAT, a depender do grau de risco do serviço, irá variar entre 1%, para risco leve, de 2%, para risco médio, e de 3% para risco grave."]
[null,null,"I","SECONCI (Convenções Coletivas de Trabalho da construção)",{"$f":"'Encargos Sociais'!E22","v":0.01},{"$error":"#DIV/0!"},null,"* Nota 3 - Os percentuais do Submódulo 2.2 incidem sobre o Módulo 1 e o Submódulo 2.1."]
[]
[null,"Submódulo 2.3 - Benefícios Mensais e Diários"]
[null,null,"A","Auxílio Transporte",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$95,83)","v":0}]
[null,null,"B","Auxílio Alimentação",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$95,90)","v":0}]
[null,null,"C","Assistência Médica e Familiar",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$103,98)","v":0}]
[null,null,"D","Outros (Seguro de vida, auxílio funeral, auxílio odontológico e auxílio creche)",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$121,115)","v":18.399999999999999},null,"* Nota 1 - O valor informado deverá ser o custo real do benefício (descontado o valor eventualmente pago pelo empregado)."]
[null,null,null,null,null,null,null,"* Nota 2 - Observar a previsão dos benefícios contidos em Acordos, Convenções e Dissídios Coletivos de Trabalho e o disposto no art. 6º da IN 5/2017"]
[null,null,null,"QUADRO-RESUMO DO MÓDULO 2"]
[null,null,null,"2.1 - 13º Salário, Férias e Adicional de Férias - 13º Destacado - Calculado no Módulo 7 ",{"$f":"SUM(E20:E21)","v":0.1212},{"$f":"F20+F21","v":{"$error":"#DIV/0!"}}]
[null,null,null,"2.2 - Encargos Previdenciários (GPS), Fundo de Garantia por Tempo de Serviço (FGTS) e Contribuições",{"$f":"SUM(E24:E32)","v":0.17800000000000002},{"$f":"SUM(F24:F32)","v":{"$error":"#DIV/0!"}}]
[null,null,null,"2.3 - Benefícios Mensais e Diários",null,{"$f":"SUM(F35:F38)","v":18.399999999999999}]
[]
[null,null,null,"TOTAL DOS ENCARGOS E BENEFÍCIOS",null,{"$f":"SUM(F41:F43)","v":{"$error":"#DIV/0!"}}]
[]
[null,"MÓDULO 3 - PREVISÃO PARA RESCISÃO",null,null,"Percentuais","Valor"]
[null,null,"A","Aviso Prévio Indenizado (Art. 7º, inciso XXI, da CF/1988 e arts. 477, 487, §1º, e 491 da CLT)",{"$f":"'Encargos Sociais'!E36","v":5.0000000000000001E-3},{"$f":"ROUND(E48*$F$16,2)","v":{"$error":"#DIV/0!"}}]
[null,null,"B","Incidência do FGTS sobre o Aviso Prévio Indenizado (Súmula 305 TST)",{"$f":"'Encargos Sociais'!E37","v":4.0000000000000002E-4},{"$error":"#DIV/0!"},null,"* Nota 1 - Adotou-se os parâmetros do estudo do STF (http://www.stf.jus.br/arquivo/cms/sobrestfestudosci/anexo/encargos_sociais_03102007.pdf), onde 5% do pessoal é demitido pelo empregador no decurso do contrato (para estes, considerou-se o aviso prévio indenizado). Desprezou-se as demissões por justa causa e os pedidos de demissão."]
[null,null,"C","Multa do FGTS e Contribuição Social sobre o Aviso Prévio Indenizado (Art. 18, §1º, da Lei 8.036/1990 e art. 1º da LC nº 110/2001)",{"$f":"'Encargos Sociais'!E38","v":1.9E-3},{"$error":"#DIV/0!"},null,"* Nota 2 - No cálculo do percentual, considerou-se 36 dias, correspondendo à metade da duração média dos contratos (2 anos)"]
[null,null,"D","Aviso Prévio Trabalhado (Art. 488, parágrafo único, CLT)",{"$f":"'Encargos Sociais'!E39","v":1.2E-2},{"$error":"#DIV/0!"},null,"* Nota 3 - Incide sobre a Remuneração + 13º salário (1/12) + Férias (1/12) + Adicional de Férias (1/36) x 50% multa (40% para o empregado e 10% de contribuição social) x 8% FGTS"]
[null,null,"E","Incidência de GPS, FGTS e outras contribuições sobre o Aviso Prévio Trabalhado",{"$f":"'Encargos Sociais'!E40","v":2.0999999999999999E-3},{"$error":"#DIV/0!"},null,"* Nota 4 - Os 95% restantes do cálculo, a um prazo médio de contrato de 4 anos. Assim, calcula-se 7 dias para o 1º ano de contrato e mais 3 dias para os 3 anos seguintes."]
[null,null,"F","Multa do FGTS e Contribuição Social sobre o Aviso Prévio Trabalhado",{"$f":"'Encargos Sociais'!E41","v":1.4500000000000001E-2},{"$error":"#DIV/0!"}]
[]
[null,null,null,"TOTAL DE PREVISÃO PARA RESCISÃO",null,{"$f":"SUM(F48:F53)","v":{"$error":"#DIV/0!"}}]
[]
[null,"MÓDULO 4 - CUSTO DE REPOSIÇÃO DO PROFISSIONAL AUSENTE",null,null,"Percentuais","Valor"]
[null,"Submódulo 4.1 - Ausências Legais"]
[null,null,"A","Férias (Arts. 129 e 130, inc. I, da CLT) - Calculado no Submódulo 2.1",0,{"$f":"ROUND(E59*$F$16,2)","v":{"$error":"#DIV/0!"}},null,"* Nota 1 - As alíneas “A” a “F” referem-se somente ao custo que será pago ao repositor pelos dias \ntrabalhados quando da necessidade de substituir a mão de obra alocada na prestação do serviço."]
[null,null,"B","Ausências Legais (Arts. 131 e 473 da CLT)",{"$f":"'Encargos Sociais'!E26","v":7.9000000000000008E-3},{"$error":"#DIV/0!"},null,"* Nota 2 - Adotou-se a estimativa do SINAPI de 2 dias por ano."]
[null,null,"C","Licença-Paternidade (Art. 7º, XIX, e art. 10, §1º, do ADCT, CF/1988 e Art. 1º, II, da Lei 11.770/2008)",{"$f":"'Encargos Sociais'!E27","v":8.0000000000000004E-4},{"$error":"#DIV/0!"},null,"* Nota 3 - Utilizada a proporção de 50% para homens, 5 dias de afastamento, e a probabilidade de um trabalhador requerer a Licença Paternidade em 5,22%, conforme SINAPI (citando dados da PNAD 2015)"]
[null,null,"D","Ausência por Acidente de Trabalho (Art. 131, III, da CLT)",{"$f":"'Encargos Sociais'!E28","v":8.9999999999999998E-4},{"$error":"#DIV/0!"},null,"* Nota 4 - Utilzada a estatística de 1,96% dos contribuintes beneficiados com a emissão do auxílio, conforme Anuário Estatístico da Previdência Social. Afastamento de 15 dias a cargo da empresa."]
[null,null,"E","Afastamento Maternidade (Art. 71 da Lei nº 8.213/1991)",{"$f":"'Encargos Sociais'!E29","v":3.3E-3},{"$error":"#DIV/0!"},null,"* Nota 5 - Utilizada a proporção de 50% para mulheres, 180 dias de afastamento, e a probabilidade de uma trabalhadora requerer a Licença Maternidade em 4,91%, conforme SINAPI (citando dados do IBGE 2016)"]
[null,null,"F","Auxílio Enfermidade - Doença (Art. 59 da Lei nº 8.213/1991)",{"$f":"'Encargos Sociais'!E30","v":7.1000000000000004E-3},{"$error":"#DIV/0!"},null,"* Nota 6 - Utilizada a estatística de 3,37% dos contribuintes beneficiados com o auxílio, conforme Anuário Estatístico da Previdência Social de 2015 (acrescidos de 2 dias ao ano, para os quais o trabalhador nem requer o benefício da Previdência - conforme SINAPI)"]
[]
[null,"Submódulo 4.2 - Intrajornada"]
[null,null,"A","Intervalo para repouso ou alimentação",{"$f":"'Encargos Sociais'!E33","v":0},{"$f":"ROUND(E67*$F$16,2)","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,"QUADRO-RESUMO DO MÓDULO 4",null,"Valor"]
[null,null,null,"4.1 - Ausências Legais",{"$f":"SUM(E59:E64)","v":2.0000000000000004E-2},{"$f":"ROUND(E70*$F$16,2)","v":{"$error":"#DIV/0!"}}]
[null,null,null,"4.2 - Intrajornada",{"$f":"E67","v":0},{"$f":"ROUND(E71*$F$16,2)","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,"TOTAL DE PREVISÃO PARA RESCISÃO E INTERVALO INTRAJORNADA",null,{"$f":"SUM(F70:F71)","v":{"$error":"#DIV/0!"}}]
[]
[null,"MÓDULO 5 - INSUMOS DIVERSOS",null,null,null,"Valor"]
[null,null,"A","Uniformes - aquisição",null,{"$f":"ROUND(HLOOKUP($B$5,#REF!,3)/12,2)","v":{"$error":"#REF!"}}]
[null,null,"B","Materiais de consumo relacionados ao posto - aquisição",null,{"$f":"ROUND(HLOOKUP(B5,'Mat Cons'!I11:DX13,3)/12,2)","v":0}]
[null,null,"C","Materiais permanentes relacionados ao posto - remuneração da sua depreciação / manutenção",null,{"$f":"HLOOKUP(B5,'Relacion - Ferram'!Q3:EF5,3)","v":0}]
[null,null,"D","Equipamentos relacionados ao posto - remuneração da sua depreciação / manutenção",null,{"$f":"HLOOKUP(B5,'Equip Rel'!Q11:EF13,3)","v":0}]
[null,null,"E","Equipamentos de Proteção Individual - EPI - aquisição",null,{"$f":"ROUND(HLOOKUP(B5,EPI!I4:X6,3)/12,2)","v":0}]
[]
[null,null,null,"TOTAL DE INSUMOS DIVERSOS",null,{"$f":"SUM(F76:F81)","v":{"$error":"#REF!"}},null,"* Nota - Valores mensais por empregado"]
[]
[null,"MÓDULO 6 - CUSTOS INDIRETOS, TRIBUTOS E LUCRO - BDI",null,null,"Percentuais","Valor"]
[null,null,"A","Custos Indiretos",{"$f":"'BDI - Geral'!E7","v":2.2699999999999998E-2}]
[null,null,"A.1","Administração Central",{"$f":"'BDI - Geral'!E8","v":1.7299999999999999E-2}]
[null,null,"A.2","Seguros, Garantias e Riscos",{"$f":"'BDI - Geral'!E9","v":5.4000000000000003E-3}]
[null,null,"B","Lucro",{"$f":"'BDI - Geral'!E11","v":2.6700000000000002E-2}]
[null,null,"C","Tributos",{"$f":"SUM(E90:E91)","v":0.16899999999999998}]
[null,null,"C.1","Tributos Federais (COFINS, PIS e CPRB)",{"$f":"'BDI - Geral'!E19","v":0.11899999999999999}]
[null,null,"C.2","Tributos Distritais (ISS)",{"$f":"'BDI - Geral'!E24","v":0.05},null,null,"* Nota - Utilizou-se o indicado pelo Sindicato da Arquitetura e da Engenharia (Sinaenco, 2008, p. 22), que adota um percentual redutor de 20% no cálculo dos custos tributários relativos às contribuições PIS e COFINS"]
[null,null,"D","Despesas Financeiras",{"$f":"'BDI - Geral'!E14","v":4.3678394385358033E-3}]
[]
[null,null,null,"TOTAL DE BDI",{"$f":"'BDI - Geral'!E27","v":0.26910000000000001},{"$f":"E94*E102","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,"QUADRO-RESUMO DO CUSTO MENSAL POR EMPREGADO - SEM O 13º","Valor"]
[null,null,null,"Módulo 1 - Composição da Remuneração",{"$f":"F16","v":{"$error":"#DIV/0!"}}]
[null,null,null,"Módulo 2 - Encargos e Benefícios Anuais, Mensais e Diários",{"$f":"F45","v":{"$error":"#DIV/0!"}}]
[null,null,null,"Módulo 3 - Provisão para Rescisão",{"$f":"F55","v":{"$error":"#DIV/0!"}}]
[null,null,null,"Módulo 4 - Custo de Reposição do Profissional Ausente",{"$f":"F73","v":{"$error":"#DIV/0!"}}]
[null,null,null,"Módulo 5 - Insumos Diversos",{"$f":"F82","v":{"$error":"#REF!"}}]
[null,null,null,"SUBTOTAL (A+B+C+D+E)",{"$f":"SUM(E97:E101)","v":{"$error":"#DIV/0!"}}]
[null,null,null,"Módulo 6 - Custos Indiretos, Tributos e Lucro",{"$f":"F94","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,"TOTAL DO POSTO",{"$f":"SUM(E102:E103)","v":{"$error":"#DIV/0!"}}]
[]
[null,"MÓDULO 7 - DESTAQUE DO MÓDULO 2 - 13º SALÁRIO",null,null,"Percentuais","Valor"]
[null,null,"A","13º Salário",{"$f":"'Encargos Sociais'!E32","v":8.3299999999999999E-2},{"$f":"ROUND(E108*F$16,2)","v":{"$error":"#DIV/0!"}}]
[null,null,"B","Encargos Sociais sobre o 13º Salário - Taxa calculada no SUBMÓDULO 2.2",{"$f":"SUM($E$24:$E$32)","v":0.17800000000000002},{"$f":"ROUND(E109*$F$108,2)","v":{"$error":"#DIV/0!"}},null,"* Nota 1 - Provisiona-se, mensalmente, o proporcional a 1/12 dos valores referentes a gratificação natalina e adicional de férias."]
[null,null,"C","BDI sobre o 13º Salário - Taxa calculada no MÓDULO 6",{"$f":"E94","v":0.26910000000000001},{"$f":"ROUND(E110*($F$108+$F$109),2)","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,"TOTAL DO DESTAQUE DO 13º SALÁRIO",null,{"$f":"SUM(F108:F110)","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,"QUADRO-RESUMO DO CUSTO MENSAL POR EMPREGADO","Valor"]
[null,null,null,"Custo total - sem o 13º Salário",{"$f":"E105","v":{"$error":"#DIV/0!"}}]
[null,null,null,"Destaque do 13º Salário (valor mensal)",{"$f":"F112","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,"TOTAL DO POSTO",{"$f":"E115+E116","v":{"$error":"#DIV/0!"}}]

{"sheet":"33","index":53,"n_rows":118,"n_cols":8,"rows_kept":118,"cut":false,"hidden":true,"merged":[[17,1,17,3],[1,1,1,5],[2,1,2,5],[4,1,4,2],[5,1,5,2],[7,1,7,3],[106,1,106,3],[39,3,39,5],[46,1,46,3],[56,1,56,3],[68,3,68,5],[74,1,74,3],[83,1,83,3]]}
[]
[null,"PLANILHA DE ESTIMATIVA DE CUSTOS"]
[null,"Padrão IN 05/2017 e IN 07/2018 - MPDG"]
[]
[null,33,null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$22,6)","v":0},"QUANTIDADE",{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$22,10)","v":0}]
[null,"CCT",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$22,16)","v":0},"DATA-BASE",{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$22,17)","v":"00:00:00"}]
[]
[null,"MÓDULO 1 - COMPOSIÇÃO DA REMUNERAÇÃO",null,null,null,"Valor"]
[null,null,"A","Salário-Base",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$22,8)","v":0}]
[null,null,"B","Adicional de Periculosidade",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$39,26)","v":0}]
[null,null,"C","Adicional de Insalubridade",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$39,34)","v":0}]
[null,null,"D","Adicional Noturno",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$52,47)","v":{"$error":"#DIV/0!"}},null,"* Nota 1 - O Módulo 1 refere-se ao valor mensal devido ao empregado pela prestação do serviço no período de 12 meses."]
[null,null,"E","Adicional de Hora Extra",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$69,64)","v":{"$error":"#DIV/0!"}},null,"* Nota 2 - O adicional de hora extra no feriado trabalhado foi suprimido pela Lei 13.467/17"]
[null,null,"F","Outros (especificar)",null,0,null,"* Nota 3 - ART. 7º, § 2º, DA LEI Nº 605/49.Sendo mensalista o obreiro, o adicional noturno pago de forma fixa já é considerado integrado para os efeitos do pagamento do repouso semanal remunerado, nos termos do art. 7º, § 2º, da Lei nº 605/49."]
[]
[null,null,null,"TOTAL DA REMUNERAÇÃO",null,{"$f":"SUM(F9:F14)","v":{"$error":"#DIV/0!"}}]
[]
[null,"MÓDULO 2 - ENCARGOS E BENEFÍCIOS ANUAIS, MENSAIS E DIÁRIOS",null,null,"Percentuais","Valor"]
[null,"Submódulo 2.1 - 13º Salário, Férias e Adicional de Férias"]
[null,null,"A","13º Salário - Calculado no Módulo 7 - Destacado",0,{"$f":"ROUND(E20*F$16,2)","v":{"$error":"#DIV/0!"}}]
[null,null,"B","Férias e Adicional de Férias",{"$f":"'Encargos Sociais'!E25+'Encargos Sociais'!E31","v":0.1212},{"$f":"ROUND(E21*F$16,2)","v":{"$error":"#DIV/0!"}},null,"* Nota 1 - Provisiona-se, mensalmente, o proporcional a 1/12 dos valores referentes a gratificação natalina, férias e adicional de férias."]
[null,null,null,null,null,null,null,"* Nota 2 - O adicional de férias contido no Submódulo 2.1 corresponde a 1/3 da remuneração que, por sua vez, é dividida por 12 contome Nota 1."]
[null,"Submódulo 2.2 - Encargos Previdenciários (GPS), Fundo de Garantia por Tempo de Serviço (FGTS) e Outras Contribuições"]
[null,null,"A","INSS (art. 22, inciso I, Lei nº 8.212/91)",{"$f":"'Encargos Sociais'!E14","v":0},{"$f":"ROUND(E24*($F$16+$F$41+$F$73),2)","v":{"$error":"#DIV/0!"}}]
[null,null,"B","Salário Educação (art. 3º, inciso I, Decreto nº 87.043/82)",{"$f":"'Encargos Sociais'!E15","v":2.5000000000000001E-2},{"$f":"ROUND(E25*($F$16+$F$41+$F$73),2)","v":{"$error":"#DIV/0!"}}]
[null,null,"C","SAT/RAT (art. 22, II, Lei 8.212/91 e Anexo V, Decreto 6.042/07) - Enquadramento 8211-3/00",{"$f":"'Encargos Sociais'!E16","v":0.03},{"$error":"#DIV/0!"}]
[null,null,"D","SESC ou SESI (art. 30, Lei nº 8.036/90 e art. 1º, Lei 8.154/90)",{"$f":"'Encargos Sociais'!E17","v":1.4999999999999999E-2},{"$error":"#DIV/0!"}]
[null,null,"E","SENAI ou SENAC (Decreto nº 2.318/86)",{"$f":"'Encargos Sociais'!E18","v":0.01},{"$error":"#DIV/0!"}]
[null,null,"F","SEBRAE (§ 3º, art. 8º, Lei 8.029/90, alterada pela Lei nº 8.154/90)",{"$f":"'Encargos Sociais'!E19","v":6.0000000000000001E-3},{"$error":"#DIV/0!"}]
[null,null,"G","INCRA (art. 1º, I, Decreto Lei 1.146/70 e Lei 7.787, de 30/06/89)",{"$f":"'Encargos Sociais'!E20","v":2E-3},{"$error":"#DIV/0!"},null,"* Nota 1 - Os percentuais dos encargos previdenciários, do FGTS e demais contribuições são estabelecidos por legislação vigente."]
[null,null,"H","FGTS (Lei Complementar nº 110/01 e art. 30, Lei nº 8.036/90)",{"$f":"'Encargos Sociais'!E21","v":0.08},{"$error":"#DIV/0!"},null,"* Nota 2 - O SAT, a depender do grau de risco do serviço, irá variar entre 1%, para risco leve, de 2%, para risco médio, e de 3% para risco grave."]
[null,null,"I","SECONCI (Convenções Coletivas de Trabalho da construção)",{"$f":"'Encargos Sociais'!E22","v":0.01},{"$error":"#DIV/0!"},null,"* Nota 3 - Os percentuais do Submódulo 2.2 incidem sobre o Módulo 1 e o Submódulo 2.1."]
[]
[null,"Submódulo 2.3 - Benefícios Mensais e Diários"]
[null,null,"A","Auxílio Transporte",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$95,83)","v":0}]
[null,null,"B","Auxílio Alimentação",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$95,90)","v":0}]
[null,null,"C","Assistência Médica e Familiar",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$103,98)","v":0}]
[null,null,"D","Outros (Seguro de vida, auxílio funeral, auxílio odontológico e auxílio creche)",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$121,115)","v":18.399999999999999},null,"* Nota 1 - O valor informado deverá ser o custo real do benefício (descontado o valor eventualmente pago pelo empregado)."]
[null,null,null,null,null,null,null,"* Nota 2 - Observar a previsão dos benefícios contidos em Acordos, Convenções e Dissídios Coletivos de Trabalho e o disposto no art. 6º da IN 5/2017"]
[null,null,null,"QUADRO-RESUMO DO MÓDULO 2"]
[null,null,null,"2.1 - 13º Salário, Férias e Adicional de Férias - 13º Destacado - Calculado no Módulo 7 ",{"$f":"SUM(E20:E21)","v":0.1212},{"$f":"F20+F21","v":{"$error":"#DIV/0!"}}]
[null,null,null,"2.2 - Encargos Previdenciários (GPS), Fundo de Garantia por Tempo de Serviço (FGTS) e Contribuições",{"$f":"SUM(E24:E32)","v":0.17800000000000002},{"$f":"SUM(F24:F32)","v":{"$error":"#DIV/0!"}}]
[null,null,null,"2.3 - Benefícios Mensais e Diários",null,{"$f":"SUM(F35:F38)","v":18.399999999999999}]
[]
[null,null,null,"TOTAL DOS ENCARGOS E BENEFÍCIOS",null,{"$f":"SUM(F41:F43)","v":{"$error":"#DIV/0!"}}]
[]
[null,"MÓDULO 3 - PREVISÃO PARA RESCISÃO",null,null,"Percentuais","Valor"]
[null,null,"A","Aviso Prévio Indenizado (Art. 7º, inciso XXI, da CF/1988 e arts. 477, 487, §1º, e 491 da CLT)",{"$f":"'Encargos Sociais'!E36","v":5.0000000000000001E-3},{"$f":"ROUND(E48*$F$16,2)","v":{"$error":"#DIV/0!"}}]
[null,null,"B","Incidência do FGTS sobre o Aviso Prévio Indenizado (Súmula 305 TST)",{"$f":"'Encargos Sociais'!E37","v":4.0000000000000002E-4},{"$error":"#DIV/0!"},null,"* Nota 1 - Adotou-se os parâmetros do estudo do STF (http://www.stf.jus.br/arquivo/cms/sobrestfestudosci/anexo/encargos_sociais_03102007.pdf), onde 5% do pessoal é demitido pelo empregador no decurso do contrato (para estes, considerou-se o aviso prévio indenizado). Desprezou-se as demissões por justa causa e os pedidos de demissão."]
[null,null,"C","Multa do FGTS e Contribuição Social sobre o Aviso Prévio Indenizado (Art. 18, §1º, da Lei 8.036/1990 e art. 1º da LC nº 110/2001)",{"$f":"'Encargos Sociais'!E38","v":1.9E-3},{"$error":"#DIV/0!"},null,"* Nota 2 - No cálculo do percentual, considerou-se 36 dias, correspondendo à metade da duração média dos contratos (2 anos)"]
[null,null,"D","Aviso Prévio Trabalhado (Art. 488, parágrafo único, CLT)",{"$f":"'Encargos Sociais'!E39","v":1.2E-2},{"$error":"#DIV/0!"},null,"* Nota 3 - Incide sobre a Remuneração + 13º salário (1/12) + Férias (1/12) + Adicional de Férias (1/36) x 50% multa (40% para o empregado e 10% de contribuição social) x 8% FGTS"]
[null,null,"E","Incidência de GPS, FGTS e outras contribuições sobre o Aviso Prévio Trabalhado",{"$f":"'Encargos Sociais'!E40","v":2.0999999999999999E-3},{"$error":"#DIV/0!"},null,"* Nota 4 - Os 95% restantes do cálculo, a um prazo médio de contrato de 4 anos. Assim, calcula-se 7 dias para o 1º ano de contrato e mais 3 dias para os 3 anos seguintes."]
[null,null,"F","Multa do FGTS e Contribuição Social sobre o Aviso Prévio Trabalhado",{"$f":"'Encargos Sociais'!E41","v":1.4500000000000001E-2},{"$error":"#DIV/0!"}]
[]
[null,null,null,"TOTAL DE PREVISÃO PARA RESCISÃO",null,{"$f":"SUM(F48:F53)","v":{"$error":"#DIV/0!"}}]
[]
[null,"MÓDULO 4 - CUSTO DE REPOSIÇÃO DO PROFISSIONAL AUSENTE",null,null,"Percentuais","Valor"]
[null,"Submódulo 4.1 - Ausências Legais"]
[null,null,"A","Férias (Arts. 129 e 130, inc. I, da CLT) - Calculado no Submódulo 2.1",0,{"$f":"ROUND(E59*$F$16,2)","v":{"$error":"#DIV/0!"}},null,"* Nota 1 - As alíneas “A” a “F” referem-se somente ao custo que será pago ao repositor pelos dias \ntrabalhados quando da necessidade de substituir a mão de obra alocada na prestação do serviço."]
[null,null,"B","Ausências Legais (Arts. 131 e 473 da CLT)",{"$f":"'Encargos Sociais'!E26","v":7.9000000000000008E-3},{"$error":"#DIV/0!"},null,"* Nota 2 - Adotou-se a estimativa do SINAPI de 2 dias por ano."]
[null,null,"C","Licença-Paternidade (Art. 7º, XIX, e art. 10, §1º, do ADCT, CF/1988 e Art. 1º, II, da Lei 11.770/2008)",{"$f":"'Encargos Sociais'!E27","v":8.0000000000000004E-4},{"$error":"#DIV/0!"},null,"* Nota 3 - Utilizada a proporção de 50% para homens, 5 dias de afastamento, e a probabilidade de um trabalhador requerer a Licença Paternidade em 5,22%, conforme SINAPI (citando dados da PNAD 2015)"]
[null,null,"D","Ausência por Acidente de Trabalho (Art. 131, III, da CLT)",{"$f":"'Encargos Sociais'!E28","v":8.9999999999999998E-4},{"$error":"#DIV/0!"},null,"* Nota 4 - Utilzada a estatística de 1,96% dos contribuintes beneficiados com a emissão do auxílio, conforme Anuário Estatístico da Previdência Social. Afastamento de 15 dias a cargo da empresa."]
[null,null,"E","Afastamento Maternidade (Art. 71 da Lei nº 8.213/1991)",{"$f":"'Encargos Sociais'!E29","v":3.3E-3},{"$error":"#DIV/0!"},null,"* Nota 5 - Utilizada a proporção de 50% para mulheres, 180 dias de afastamento, e a probabilidade de uma trabalhadora requerer a Licença Maternidade em 4,91%, conforme SINAPI (citando dados do IBGE 2016)"]
[null,null,"F","Auxílio Enfermidade - Doença (Art. 59 da Lei nº 8.213/1991)",{"$f":"'Encargos Sociais'!E30","v":7.1000000000000004E-3},{"$error":"#DIV/0!"},null,"* Nota 6 - Utilizada a estatística de 3,37% dos contribuintes beneficiados com o auxílio, conforme Anuário Estatístico da Previdência Social de 2015 (acrescidos de 2 dias ao ano, para os quais o trabalhador nem requer o benefício da Previdência - conforme SINAPI)"]
[]
[null,"Submódulo 4.2 - Intrajornada"]
[null,null,"A","Intervalo para repouso ou alimentação",{"$f":"'Encargos Sociais'!E33","v":0},{"$f":"ROUND(E67*$F$16,2)","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,"QUADRO-RESUMO DO MÓDULO 4",null,"Valor"]
[null,null,null,"4.1 - Ausências Legais",{"$f":"SUM(E59:E64)","v":2.0000000000000004E-2},{"$f":"ROUND(E70*$F$16,2)","v":{"$error":"#DIV/0!"}}]
[null,null,null,"4.2 - Intrajornada",{"$f":"E67","v":0},{"$f":"ROUND(E71*$F$16,2)","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,"TOTAL DE PREVISÃO PARA RESCISÃO E INTERVALO INTRAJORNADA",null,{"$f":"SUM(F70:F71)","v":{"$error":"#DIV/0!"}}]
[]
[null,"MÓDULO 5 - INSUMOS DIVERSOS",null,null,null,"Valor"]
[null,null,"A","Uniformes - aquisição",null,{"$f":"ROUND(HLOOKUP($B$5,#REF!,3)/12,2)","v":{"$error":"#REF!"}}]
[null,null,"B","Materiais de consumo relacionados ao posto - aquisição",null,{"$f":"ROUND(HLOOKUP(B5,'Mat Cons'!I11:DX13,3)/12,2)","v":0}]
[null,null,"C","Materiais permanentes relacionados ao posto - remuneração da sua depreciação / manutenção",null,{"$f":"HLOOKUP(B5,'Relacion - Ferram'!Q3:EF5,3)","v":0}]
[null,null,"D","Equipamentos relacionados ao posto - remuneração da sua depreciação / manutenção",null,{"$f":"HLOOKUP(B5,'Equip Rel'!Q11:EF13,3)","v":0}]
[null,null,"E","Equipamentos de Proteção Individual - EPI - aquisição",null,{"$f":"ROUND(HLOOKUP(B5,EPI!I4:X6,3)/12,2)","v":0}]
[]
[null,null,null,"TOTAL DE INSUMOS DIVERSOS",null,{"$f":"SUM(F76:F81)","v":{"$error":"#REF!"}},null,"* Nota - Valores mensais por empregado"]
[]
[null,"MÓDULO 6 - CUSTOS INDIRETOS, TRIBUTOS E LUCRO - BDI",null,null,"Percentuais","Valor"]
[null,null,"A","Custos Indiretos",{"$f":"'BDI - Geral'!E7","v":2.2699999999999998E-2}]
[null,null,"A.1","Administração Central",{"$f":"'BDI - Geral'!E8","v":1.7299999999999999E-2}]
[null,null,"A.2","Seguros, Garantias e Riscos",{"$f":"'BDI - Geral'!E9","v":5.4000000000000003E-3}]
[null,null,"B","Lucro",{"$f":"'BDI - Geral'!E11","v":2.6700000000000002E-2}]
[null,null,"C","Tributos",{"$f":"SUM(E90:E91)","v":0.16899999999999998}]
[null,null,"C.1","Tributos Federais (COFINS, PIS e CPRB)",{"$f":"'BDI - Geral'!E19","v":0.11899999999999999}]
[null,null,"C.2","Tributos Distritais (ISS)",{"$f":"'BDI - Geral'!E24","v":0.05},null,null,"* Nota - Utilizou-se o indicado pelo Sindicato da Arquitetura e da Engenharia (Sinaenco, 2008, p. 22), que adota um percentual redutor de 20% no cálculo dos custos tributários relativos às contribuições PIS e COFINS"]
[null,null,"D","Despesas Financeiras",{"$f":"'BDI - Geral'!E14","v":4.3678394385358033E-3}]
[]
[null,null,null,"TOTAL DE BDI",{"$f":"'BDI - Geral'!E27","v":0.26910000000000001},{"$f":"E94*E102","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,"QUADRO-RESUMO DO CUSTO MENSAL POR EMPREGADO - SEM O 13º","Valor"]
[null,null,null,"Módulo 1 - Composição da Remuneração",{"$f":"F16","v":{"$error":"#DIV/0!"}}]
[null,null,null,"Módulo 2 - Encargos e Benefícios Anuais, Mensais e Diários",{"$f":"F45","v":{"$error":"#DIV/0!"}}]
[null,null,null,"Módulo 3 - Provisão para Rescisão",{"$f":"F55","v":{"$error":"#DIV/0!"}}]
[null,null,null,"Módulo 4 - Custo de Reposição do Profissional Ausente",{"$f":"F73","v":{"$error":"#DIV/0!"}}]
[null,null,null,"Módulo 5 - Insumos Diversos",{"$f":"F82","v":{"$error":"#REF!"}}]
[null,null,null,"SUBTOTAL (A+B+C+D+E)",{"$f":"SUM(E97:E101)","v":{"$error":"#DIV/0!"}}]
[null,null,null,"Módulo 6 - Custos Indiretos, Tributos e Lucro",{"$f":"F94","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,"TOTAL DO POSTO",{"$f":"SUM(E102:E103)","v":{"$error":"#DIV/0!"}}]
[]
[null,"MÓDULO 7 - DESTAQUE DO MÓDULO 2 - 13º SALÁRIO",null,null,"Percentuais","Valor"]
[null,null,"A","13º Salário",{"$f":"'Encargos Sociais'!E32","v":8.3299999999999999E-2},{"$f":"ROUND(E108*F$16,2)","v":{"$error":"#DIV/0!"}}]
[null,null,"B","Encargos Sociais sobre o 13º Salário - Taxa calculada no SUBMÓDULO 2.2",{"$f":"SUM($E$24:$E$32)","v":0.17800000000000002},{"$f":"ROUND(E109*$F$108,2)","v":{"$error":"#DIV/0!"}},null,"* Nota 1 - Provisiona-se, mensalmente, o proporcional a 1/12 dos valores referentes a gratificação natalina e adicional de férias."]
[null,null,"C","BDI sobre o 13º Salário - Taxa calculada no MÓDULO 6",{"$f":"E94","v":0.26910000000000001},{"$f":"ROUND(E110*($F$108+$F$109),2)","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,"TOTAL DO DESTAQUE DO 13º SALÁRIO",null,{"$f":"SUM(F108:F110)","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,"QUADRO-RESUMO DO CUSTO MENSAL POR EMPREGADO","Valor"]
[null,null,null,"Custo total - sem o 13º Salário",{"$f":"E105","v":{"$error":"#DIV/0!"}}]
[null,null,null,"Destaque do 13º Salário (valor mensal)",{"$f":"F112","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,"TOTAL DO POSTO",{"$f":"E115+E116","v":{"$error":"#DIV/0!"}}]

{"sheet":"34","index":54,"n_rows":118,"n_cols":8,"rows_kept":118,"cut":false,"hidden":true,"merged":[[17,1,17,3],[1,1,1,5],[2,1,2,5],[4,1,4,2],[5,1,5,2],[7,1,7,3],[106,1,106,3],[39,3,39,5],[46,1,46,3],[56,1,56,3],[68,3,68,5],[74,1,74,3],[83,1,83,3]]}
[]
[null,"PLANILHA DE ESTIMATIVA DE CUSTOS"]
[null,"Padrão IN 05/2017 e IN 07/2018 - MPDG"]
[]
[null,34,null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$22,6)","v":0},"QUANTIDADE",{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$22,10)","v":0}]
[null,"CCT",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$22,16)","v":0},"DATA-BASE",{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$22,17)","v":"00:00:00"}]
[]
[null,"MÓDULO 1 - COMPOSIÇÃO DA REMUNERAÇÃO",null,null,null,"Valor"]
[null,null,"A","Salário-Base",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$22,8)","v":0}]
[null,null,"B","Adicional de Periculosidade",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$39,26)","v":0}]
[null,null,"C","Adicional de Insalubridade",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$39,34)","v":0}]
[null,null,"D","Adicional Noturno",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$52,47)","v":{"$error":"#DIV/0!"}},null,"* Nota 1 - O Módulo 1 refere-se ao valor mensal devido ao empregado pela prestação do serviço no período de 12 meses."]
[null,null,"E","Adicional de Hora Extra",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$69,64)","v":{"$error":"#DIV/0!"}},null,"* Nota 2 - O adicional de hora extra no feriado trabalhado foi suprimido pela Lei 13.467/17"]
[null,null,"F","Outros (especificar)",null,0,null,"* Nota 3 - ART. 7º, § 2º, DA LEI Nº 605/49.Sendo mensalista o obreiro, o adicional noturno pago de forma fixa já é considerado integrado para os efeitos do pagamento do repouso semanal remunerado, nos termos do art. 7º, § 2º, da Lei nº 605/49."]
[]
[null,null,null,"TOTAL DA REMUNERAÇÃO",null,{"$f":"SUM(F9:F14)","v":{"$error":"#DIV/0!"}}]
[]
[null,"MÓDULO 2 - ENCARGOS E BENEFÍCIOS ANUAIS, MENSAIS E DIÁRIOS",null,null,"Percentuais","Valor"]
[null,"Submódulo 2.1 - 13º Salário, Férias e Adicional de Férias"]
[null,null,"A","13º Salário - Calculado no Módulo 7 - Destacado",0,{"$f":"ROUND(E20*F$16,2)","v":{"$error":"#DIV/0!"}}]
[null,null,"B","Férias e Adicional de Férias",{"$f":"'Encargos Sociais'!E25+'Encargos Sociais'!E31","v":0.1212},{"$f":"ROUND(E21*F$16,2)","v":{"$error":"#DIV/0!"}},null,"* Nota 1 - Provisiona-se, mensalmente, o proporcional a 1/12 dos valores referentes a gratificação natalina, férias e adicional de férias."]
[null,null,null,null,null,null,null,"* Nota 2 - O adicional de férias contido no Submódulo 2.1 corresponde a 1/3 da remuneração que, por sua vez, é dividida por 12 contome Nota 1."]
[null,"Submódulo 2.2 - Encargos Previdenciários (GPS), Fundo de Garantia por Tempo de Serviço (FGTS) e Outras Contribuições"]
[null,null,"A","INSS (art. 22, inciso I, Lei nº 8.212/91)",{"$f":"'Encargos Sociais'!E14","v":0},{"$f":"ROUND(E24*($F$16+$F$41+$F$73),2)","v":{"$error":"#DIV/0!"}}]
[null,null,"B","Salário Educação (art. 3º, inciso I, Decreto nº 87.043/82)",{"$f":"'Encargos Sociais'!E15","v":2.5000000000000001E-2},{"$f":"ROUND(E25*($F$16+$F$41+$F$73),2)","v":{"$error":"#DIV/0!"}}]
[null,null,"C","SAT/RAT (art. 22, II, Lei 8.212/91 e Anexo V, Decreto 6.042/07) - Enquadramento 8211-3/00",{"$f":"'Encargos Sociais'!E16","v":0.03},{"$error":"#DIV/0!"}]
[null,null,"D","SESC ou SESI (art. 30, Lei nº 8.036/90 e art. 1º, Lei 8.154/90)",{"$f":"'Encargos Sociais'!E17","v":1.4999999999999999E-2},{"$error":"#DIV/0!"}]
[null,null,"E","SENAI ou SENAC (Decreto nº 2.318/86)",{"$f":"'Encargos Sociais'!E18","v":0.01},{"$error":"#DIV/0!"}]
[null,null,"F","SEBRAE (§ 3º, art. 8º, Lei 8.029/90, alterada pela Lei nº 8.154/90)",{"$f":"'Encargos Sociais'!E19","v":6.0000000000000001E-3},{"$error":"#DIV/0!"}]
[null,null,"G","INCRA (art. 1º, I, Decreto Lei 1.146/70 e Lei 7.787, de 30/06/89)",{"$f":"'Encargos Sociais'!E20","v":2E-3},{"$error":"#DIV/0!"},null,"* Nota 1 - Os percentuais dos encargos previdenciários, do FGTS e demais contribuições são estabelecidos por legislação vigente."]
[null,null,"H","FGTS (Lei Complementar nº 110/01 e art. 30, Lei nº 8.036/90)",{"$f":"'Encargos Sociais'!E21","v":0.08},{"$error":"#DIV/0!"},null,"* Nota 2 - O SAT, a depender do grau de risco do serviço, irá variar entre 1%, para risco leve, de 2%, para risco médio, e de 3% para risco grave."]
[null,null,"I","SECONCI (Convenções Coletivas de Trabalho da construção)",{"$f":"'Encargos Sociais'!E22","v":0.01},{"$error":"#DIV/0!"},null,"* Nota 3 - Os percentuais do Submódulo 2.2 incidem sobre o Módulo 1 e o Submódulo 2.1."]
[]
[null,"Submódulo 2.3 - Benefícios Mensais e Diários"]
[null,null,"A","Auxílio Transporte",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$95,83)","v":0}]
[null,null,"B","Auxílio Alimentação",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$95,90)","v":0}]
[null,null,"C","Assistência Médica e Familiar",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$103,98)","v":0}]
[null,null,"D","Outros (Seguro de vida, auxílio funeral, auxílio odontológico e auxílio creche)",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$121,115)","v":18.399999999999999},null,"* Nota 1 - O valor informado deverá ser o custo real do benefício (descontado o valor eventualmente pago pelo empregado)."]
[null,null,null,null,null,null,null,"* Nota 2 - Observar a previsão dos benefícios contidos em Acordos, Convenções e Dissídios Coletivos de Trabalho e o disposto no art. 6º da IN 5/2017"]
[null,null,null,"QUADRO-RESUMO DO MÓDULO 2"]
[null,null,null,"2.1 - 13º Salário, Férias e Adicional de Férias - 13º Destacado - Calculado no Módulo 7 ",{"$f":"SUM(E20:E21)","v":0.1212},{"$f":"F20+F21","v":{"$error":"#DIV/0!"}}]
[null,null,null,"2.2 - Encargos Previdenciários (GPS), Fundo de Garantia por Tempo de Serviço (FGTS) e Contribuições",{"$f":"SUM(E24:E32)","v":0.17800000000000002},{"$f":"SUM(F24:F32)","v":{"$error":"#DIV/0!"}}]
[null,null,null,"2.3 - Benefícios Mensais e Diários",null,{"$f":"SUM(F35:F38)","v":18.399999999999999}]
[]
[null,null,null,"TOTAL DOS ENCARGOS E BENEFÍCIOS",null,{"$f":"SUM(F41:F43)","v":{"$error":"#DIV/0!"}}]
[]
[null,"MÓDULO 3 - PREVISÃO PARA RESCISÃO",null,null,"Percentuais","Valor"]
[null,null,"A","Aviso Prévio Indenizado (Art. 7º, inciso XXI, da CF/1988 e arts. 477, 487, §1º, e 491 da CLT)",{"$f":"'Encargos Sociais'!E36","v":5.0000000000000001E-3},{"$f":"ROUND(E48*$F$16,2)","v":{"$error":"#DIV/0!"}}]
[null,null,"B","Incidência do FGTS sobre o Aviso Prévio Indenizado (Súmula 305 TST)",{"$f":"'Encargos Sociais'!E37","v":4.0000000000000002E-4},{"$error":"#DIV/0!"},null,"* Nota 1 - Adotou-se os parâmetros do estudo do STF (http://www.stf.jus.br/arquivo/cms/sobrestfestudosci/anexo/encargos_sociais_03102007.pdf), onde 5% do pessoal é demitido pelo empregador no decurso do contrato (para estes, considerou-se o aviso prévio indenizado). Desprezou-se as demissões por justa causa e os pedidos de demissão."]
[null,null,"C","Multa do FGTS e Contribuição Social sobre o Aviso Prévio Indenizado (Art. 18, §1º, da Lei 8.036/1990 e art. 1º da LC nº 110/2001)",{"$f":"'Encargos Sociais'!E38","v":1.9E-3},{"$error":"#DIV/0!"},null,"* Nota 2 - No cálculo do percentual, considerou-se 36 dias, correspondendo à metade da duração média dos contratos (2 anos)"]
[null,null,"D","Aviso Prévio Trabalhado (Art. 488, parágrafo único, CLT)",{"$f":"'Encargos Sociais'!E39","v":1.2E-2},{"$error":"#DIV/0!"},null,"* Nota 3 - Incide sobre a Remuneração + 13º salário (1/12) + Férias (1/12) + Adicional de Férias (1/36) x 50% multa (40% para o empregado e 10% de contribuição social) x 8% FGTS"]
[null,null,"E","Incidência de GPS, FGTS e outras contribuições sobre o Aviso Prévio Trabalhado",{"$f":"'Encargos Sociais'!E40","v":2.0999999999999999E-3},{"$error":"#DIV/0!"},null,"* Nota 4 - Os 95% restantes do cálculo, a um prazo médio de contrato de 4 anos. Assim, calcula-se 7 dias para o 1º ano de contrato e mais 3 dias para os 3 anos seguintes."]
[null,null,"F","Multa do FGTS e Contribuição Social sobre o Aviso Prévio Trabalhado",{"$f":"'Encargos Sociais'!E41","v":1.4500000000000001E-2},{"$error":"#DIV/0!"}]
[]
[null,null,null,"TOTAL DE PREVISÃO PARA RESCISÃO",null,{"$f":"SUM(F48:F53)","v":{"$error":"#DIV/0!"}}]
[]
[null,"MÓDULO 4 - CUSTO DE REPOSIÇÃO DO PROFISSIONAL AUSENTE",null,null,"Percentuais","Valor"]
[null,"Submódulo 4.1 - Ausências Legais"]
[null,null,"A","Férias (Arts. 129 e 130, inc. I, da CLT) - Calculado no Submódulo 2.1",0,{"$f":"ROUND(E59*$F$16,2)","v":{"$error":"#DIV/0!"}},null,"* Nota 1 - As alíneas “A” a “F” referem-se somente ao custo que será pago ao repositor pelos dias \ntrabalhados quando da necessidade de substituir a mão de obra alocada na prestação do serviço."]
[null,null,"B","Ausências Legais (Arts. 131 e 473 da CLT)",{"$f":"'Encargos Sociais'!E26","v":7.9000000000000008E-3},{"$error":"#DIV/0!"},null,"* Nota 2 - Adotou-se a estimativa do SINAPI de 2 dias por ano."]
[null,null,"C","Licença-Paternidade (Art. 7º, XIX, e art. 10, §1º, do ADCT, CF/1988 e Art. 1º, II, da Lei 11.770/2008)",{"$f":"'Encargos Sociais'!E27","v":8.0000000000000004E-4},{"$error":"#DIV/0!"},null,"* Nota 3 - Utilizada a proporção de 50% para homens, 5 dias de afastamento, e a probabilidade de um trabalhador requerer a Licença Paternidade em 5,22%, conforme SINAPI (citando dados da PNAD 2015)"]
[null,null,"D","Ausência por Acidente de Trabalho (Art. 131, III, da CLT)",{"$f":"'Encargos Sociais'!E28","v":8.9999999999999998E-4},{"$error":"#DIV/0!"},null,"* Nota 4 - Utilzada a estatística de 1,96% dos contribuintes beneficiados com a emissão do auxílio, conforme Anuário Estatístico da Previdência Social. Afastamento de 15 dias a cargo da empresa."]
[null,null,"E","Afastamento Maternidade (Art. 71 da Lei nº 8.213/1991)",{"$f":"'Encargos Sociais'!E29","v":3.3E-3},{"$error":"#DIV/0!"},null,"* Nota 5 - Utilizada a proporção de 50% para mulheres, 180 dias de afastamento, e a probabilidade de uma trabalhadora requerer a Licença Maternidade em 4,91%, conforme SINAPI (citando dados do IBGE 2016)"]
[null,null,"F","Auxílio Enfermidade - Doença (Art. 59 da Lei nº 8.213/1991)",{"$f":"'Encargos Sociais'!E30","v":7.1000000000000004E-3},{"$error":"#DIV/0!"},null,"* Nota 6 - Utilizada a estatística de 3,37% dos contribuintes beneficiados com o auxílio, conforme Anuário Estatístico da Previdência Social de 2015 (acrescidos de 2 dias ao ano, para os quais o trabalhador nem requer o benefício da Previdência - conforme SINAPI)"]
[]
[null,"Submódulo 4.2 - Intrajornada"]
[null,null,"A","Intervalo para repouso ou alimentação",{"$f":"'Encargos Sociais'!E33","v":0},{"$f":"ROUND(E67*$F$16,2)","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,"QUADRO-RESUMO DO MÓDULO 4",null,"Valor"]
[null,null,null,"4.1 - Ausências Legais",{"$f":"SUM(E59:E64)","v":2.0000000000000004E-2},{"$f":"ROUND(E70*$F$16,2)","v":{"$error":"#DIV/0!"}}]
[null,null,null,"4.2 - Intrajornada",{"$f":"E67","v":0},{"$f":"ROUND(E71*$F$16,2)","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,"TOTAL DE PREVISÃO PARA RESCISÃO E INTERVALO INTRAJORNADA",null,{"$f":"SUM(F70:F71)","v":{"$error":"#DIV/0!"}}]
[]
[null,"MÓDULO 5 - INSUMOS DIVERSOS",null,null,null,"Valor"]
[null,null,"A","Uniformes - aquisição",null,{"$f":"ROUND(HLOOKUP($B$5,#REF!,3)/12,2)","v":{"$error":"#REF!"}}]
[null,null,"B","Materiais de consumo relacionados ao posto - aquisição",null,{"$f":"ROUND(HLOOKUP(B5,'Mat Cons'!I11:DX13,3)/12,2)","v":0}]
[null,null,"C","Materiais permanentes relacionados ao posto - remuneração da sua depreciação / manutenção",null,{"$f":"HLOOKUP(B5,'Relacion - Ferram'!Q3:EF5,3)","v":0}]
[null,null,"D","Equipamentos relacionados ao posto - remuneração da sua depreciação / manutenção",null,{"$f":"HLOOKUP(B5,'Equip Rel'!Q11:EF13,3)","v":0}]
[null,null,"E","Equipamentos de Proteção Individual - EPI - aquisição",null,{"$f":"ROUND(HLOOKUP(B5,EPI!I4:X6,3)/12,2)","v":0}]
[]
[null,null,null,"TOTAL DE INSUMOS DIVERSOS",null,{"$f":"SUM(F76:F81)","v":{"$error":"#REF!"}},null,"* Nota - Valores mensais por empregado"]
[]
[null,"MÓDULO 6 - CUSTOS INDIRETOS, TRIBUTOS E LUCRO - BDI",null,null,"Percentuais","Valor"]
[null,null,"A","Custos Indiretos",{"$f":"'BDI - Geral'!E7","v":2.2699999999999998E-2}]
[null,null,"A.1","Administração Central",{"$f":"'BDI - Geral'!E8","v":1.7299999999999999E-2}]
[null,null,"A.2","Seguros, Garantias e Riscos",{"$f":"'BDI - Geral'!E9","v":5.4000000000000003E-3}]
[null,null,"B","Lucro",{"$f":"'BDI - Geral'!E11","v":2.6700000000000002E-2}]
[null,null,"C","Tributos",{"$f":"SUM(E90:E91)","v":0.16899999999999998}]
[null,null,"C.1","Tributos Federais (COFINS, PIS e CPRB)",{"$f":"'BDI - Geral'!E19","v":0.11899999999999999}]
[null,null,"C.2","Tributos Distritais (ISS)",{"$f":"'BDI - Geral'!E24","v":0.05},null,null,"* Nota - Utilizou-se o indicado pelo Sindicato da Arquitetura e da Engenharia (Sinaenco, 2008, p. 22), que adota um percentual redutor de 20% no cálculo dos custos tributários relativos às contribuições PIS e COFINS"]
[null,null,"D","Despesas Financeiras",{"$f":"'BDI - Geral'!E14","v":4.3678394385358033E-3}]
[]
[null,null,null,"TOTAL DE BDI",{"$f":"'BDI - Geral'!E27","v":0.26910000000000001},{"$f":"E94*E102","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,"QUADRO-RESUMO DO CUSTO MENSAL POR EMPREGADO - SEM O 13º","Valor"]
[null,null,null,"Módulo 1 - Composição da Remuneração",{"$f":"F16","v":{"$error":"#DIV/0!"}}]
[null,null,null,"Módulo 2 - Encargos e Benefícios Anuais, Mensais e Diários",{"$f":"F45","v":{"$error":"#DIV/0!"}}]
[null,null,null,"Módulo 3 - Provisão para Rescisão",{"$f":"F55","v":{"$error":"#DIV/0!"}}]
[null,null,null,"Módulo 4 - Custo de Reposição do Profissional Ausente",{"$f":"F73","v":{"$error":"#DIV/0!"}}]
[null,null,null,"Módulo 5 - Insumos Diversos",{"$f":"F82","v":{"$error":"#REF!"}}]
[null,null,null,"SUBTOTAL (A+B+C+D+E)",{"$f":"SUM(E97:E101)","v":{"$error":"#DIV/0!"}}]
[null,null,null,"Módulo 6 - Custos Indiretos, Tributos e Lucro",{"$f":"F94","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,"TOTAL DO POSTO",{"$f":"SUM(E102:E103)","v":{"$error":"#DIV/0!"}}]
[]
[null,"MÓDULO 7 - DESTAQUE DO MÓDULO 2 - 13º SALÁRIO",null,null,"Percentuais","Valor"]
[null,null,"A","13º Salário",{"$f":"'Encargos Sociais'!E32","v":8.3299999999999999E-2},{"$f":"ROUND(E108*F$16,2)","v":{"$error":"#DIV/0!"}}]
[null,null,"B","Encargos Sociais sobre o 13º Salário - Taxa calculada no SUBMÓDULO 2.2",{"$f":"SUM($E$24:$E$32)","v":0.17800000000000002},{"$f":"ROUND(E109*$F$108,2)","v":{"$error":"#DIV/0!"}},null,"* Nota 1 - Provisiona-se, mensalmente, o proporcional a 1/12 dos valores referentes a gratificação natalina e adicional de férias."]
[null,null,"C","BDI sobre o 13º Salário - Taxa calculada no MÓDULO 6",{"$f":"E94","v":0.26910000000000001},{"$f":"ROUND(E110*($F$108+$F$109),2)","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,"TOTAL DO DESTAQUE DO 13º SALÁRIO",null,{"$f":"SUM(F108:F110)","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,"QUADRO-RESUMO DO CUSTO MENSAL POR EMPREGADO","Valor"]
[null,null,null,"Custo total - sem o 13º Salário",{"$f":"E105","v":{"$error":"#DIV/0!"}}]
[null,null,null,"Destaque do 13º Salário (valor mensal)",{"$f":"F112","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,"TOTAL DO POSTO",{"$f":"E115+E116","v":{"$error":"#DIV/0!"}}]

{"sheet":"35","index":55,"n_rows":118,"n_cols":8,"rows_kept":118,"cut":false,"hidden":true,"merged":[[17,1,17,3],[1,1,1,5],[2,1,2,5],[4,1,4,2],[5,1,5,2],[7,1,7,3],[106,1,106,3],[39,3,39,5],[46,1,46,3],[56,1,56,3],[68,3,68,5],[74,1,74,3],[83,1,83,3]]}
[]
[null,"PLANILHA DE ESTIMATIVA DE CUSTOS"]
[null,"Padrão IN 05/2017 e IN 07/2018 - MPDG"]
[]
[null,35,null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$22,6)","v":0},"QUANTIDADE",{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$22,10)","v":0}]
[null,"CCT",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$22,16)","v":0},"DATA-BASE",{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$22,17)","v":"00:00:00"}]
[]
[null,"MÓDULO 1 - COMPOSIÇÃO DA REMUNERAÇÃO",null,null,null,"Valor"]
[null,null,"A","Salário-Base",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$22,8)","v":0}]
[null,null,"B","Adicional de Periculosidade",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$39,26)","v":0}]
[null,null,"C","Adicional de Insalubridade",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$39,34)","v":0}]
[null,null,"D","Adicional Noturno",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$52,47)","v":{"$error":"#DIV/0!"}},null,"* Nota 1 - O Módulo 1 refere-se ao valor mensal devido ao empregado pela prestação do serviço no período de 12 meses."]
[null,null,"E","Adicional de Hora Extra",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$69,64)","v":{"$error":"#DIV/0!"}},null,"* Nota 2 - O adicional de hora extra no feriado trabalhado foi suprimido pela Lei 13.467/17"]
[null,null,"F","Outros (especificar)",null,0,null,"* Nota 3 - ART. 7º, § 2º, DA LEI Nº 605/49.Sendo mensalista o obreiro, o adicional noturno pago de forma fixa já é considerado integrado para os efeitos do pagamento do repouso semanal remunerado, nos termos do art. 7º, § 2º, da Lei nº 605/49."]
[]
[null,null,null,"TOTAL DA REMUNERAÇÃO",null,{"$f":"SUM(F9:F14)","v":{"$error":"#DIV/0!"}}]
[]
[null,"MÓDULO 2 - ENCARGOS E BENEFÍCIOS ANUAIS, MENSAIS E DIÁRIOS",null,null,"Percentuais","Valor"]
[null,"Submódulo 2.1 - 13º Salário, Férias e Adicional de Férias"]
[null,null,"A","13º Salário - Calculado no Módulo 7 - Destacado",0,{"$f":"ROUND(E20*F$16,2)","v":{"$error":"#DIV/0!"}}]
[null,null,"B","Férias e Adicional de Férias",{"$f":"'Encargos Sociais'!E25+'Encargos Sociais'!E31","v":0.1212},{"$f":"ROUND(E21*F$16,2)","v":{"$error":"#DIV/0!"}},null,"* Nota 1 - Provisiona-se, mensalmente, o proporcional a 1/12 dos valores referentes a gratificação natalina, férias e adicional de férias."]
[null,null,null,null,null,null,null,"* Nota 2 - O adicional de férias contido no Submódulo 2.1 corresponde a 1/3 da remuneração que, por sua vez, é dividida por 12 contome Nota 1."]
[null,"Submódulo 2.2 - Encargos Previdenciários (GPS), Fundo de Garantia por Tempo de Serviço (FGTS) e Outras Contribuições"]
[null,null,"A","INSS (art. 22, inciso I, Lei nº 8.212/91)",{"$f":"'Encargos Sociais'!E14","v":0},{"$f":"ROUND(E24*($F$16+$F$41+$F$73),2)","v":{"$error":"#DIV/0!"}}]
[null,null,"B","Salário Educação (art. 3º, inciso I, Decreto nº 87.043/82)",{"$f":"'Encargos Sociais'!E15","v":2.5000000000000001E-2},{"$f":"ROUND(E25*($F$16+$F$41+$F$73),2)","v":{"$error":"#DIV/0!"}}]
[null,null,"C","SAT/RAT (art. 22, II, Lei 8.212/91 e Anexo V, Decreto 6.042/07) - Enquadramento 8211-3/00",{"$f":"'Encargos Sociais'!E16","v":0.03},{"$error":"#DIV/0!"}]
[null,null,"D","SESC ou SESI (art. 30, Lei nº 8.036/90 e art. 1º, Lei 8.154/90)",{"$f":"'Encargos Sociais'!E17","v":1.4999999999999999E-2},{"$error":"#DIV/0!"}]
[null,null,"E","SENAI ou SENAC (Decreto nº 2.318/86)",{"$f":"'Encargos Sociais'!E18","v":0.01},{"$error":"#DIV/0!"}]
[null,null,"F","SEBRAE (§ 3º, art. 8º, Lei 8.029/90, alterada pela Lei nº 8.154/90)",{"$f":"'Encargos Sociais'!E19","v":6.0000000000000001E-3},{"$error":"#DIV/0!"}]
[null,null,"G","INCRA (art. 1º, I, Decreto Lei 1.146/70 e Lei 7.787, de 30/06/89)",{"$f":"'Encargos Sociais'!E20","v":2E-3},{"$error":"#DIV/0!"},null,"* Nota 1 - Os percentuais dos encargos previdenciários, do FGTS e demais contribuições são estabelecidos por legislação vigente."]
[null,null,"H","FGTS (Lei Complementar nº 110/01 e art. 30, Lei nº 8.036/90)",{"$f":"'Encargos Sociais'!E21","v":0.08},{"$error":"#DIV/0!"},null,"* Nota 2 - O SAT, a depender do grau de risco do serviço, irá variar entre 1%, para risco leve, de 2%, para risco médio, e de 3% para risco grave."]
[null,null,"I","SECONCI (Convenções Coletivas de Trabalho da construção)",{"$f":"'Encargos Sociais'!E22","v":0.01},{"$error":"#DIV/0!"},null,"* Nota 3 - Os percentuais do Submódulo 2.2 incidem sobre o Módulo 1 e o Submódulo 2.1."]
[]
[null,"Submódulo 2.3 - Benefícios Mensais e Diários"]
[null,null,"A","Auxílio Transporte",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$95,83)","v":0}]
[null,null,"B","Auxílio Alimentação",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$95,90)","v":0}]
[null,null,"C","Assistência Médica e Familiar",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$103,98)","v":0}]
[null,null,"D","Outros (Seguro de vida, auxílio funeral, auxílio odontológico e auxílio creche)",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$121,115)","v":18.399999999999999},null,"* Nota 1 - O valor informado deverá ser o custo real do benefício (descontado o valor eventualmente pago pelo empregado)."]
[null,null,null,null,null,null,null,"* Nota 2 - Observar a previsão dos benefícios contidos em Acordos, Convenções e Dissídios Coletivos de Trabalho e o disposto no art. 6º da IN 5/2017"]
[null,null,null,"QUADRO-RESUMO DO MÓDULO 2"]
[null,null,null,"2.1 - 13º Salário, Férias e Adicional de Férias - 13º Destacado - Calculado no Módulo 7 ",{"$f":"SUM(E20:E21)","v":0.1212},{"$f":"F20+F21","v":{"$error":"#DIV/0!"}}]
[null,null,null,"2.2 - Encargos Previdenciários (GPS), Fundo de Garantia por Tempo de Serviço (FGTS) e Contribuições",{"$f":"SUM(E24:E32)","v":0.17800000000000002},{"$f":"SUM(F24:F32)","v":{"$error":"#DIV/0!"}}]
[null,null,null,"2.3 - Benefícios Mensais e Diários",null,{"$f":"SUM(F35:F38)","v":18.399999999999999}]
[]
[null,null,null,"TOTAL DOS ENCARGOS E BENEFÍCIOS",null,{"$f":"SUM(F41:F43)","v":{"$error":"#DIV/0!"}}]
[]
[null,"MÓDULO 3 - PREVISÃO PARA RESCISÃO",null,null,"Percentuais","Valor"]
[null,null,"A","Aviso Prévio Indenizado (Art. 7º, inciso XXI, da CF/1988 e arts. 477, 487, §1º, e 491 da CLT)",{"$f":"'Encargos Sociais'!E36","v":5.0000000000000001E-3},{"$f":"ROUND(E48*$F$16,2)","v":{"$error":"#DIV/0!"}}]
[null,null,"B","Incidência do FGTS sobre o Aviso Prévio Indenizado (Súmula 305 TST)",{"$f":"'Encargos Sociais'!E37","v":4.0000000000000002E-4},{"$error":"#DIV/0!"},null,"* Nota 1 - Adotou-se os parâmetros do estudo do STF (http://www.stf.jus.br/arquivo/cms/sobrestfestudosci/anexo/encargos_sociais_03102007.pdf), onde 5% do pessoal é demitido pelo empregador no decurso do contrato (para estes, considerou-se o aviso prévio indenizado). Desprezou-se as demissões por justa causa e os pedidos de demissão."]
[null,null,"C","Multa do FGTS e Contribuição Social sobre o Aviso Prévio Indenizado (Art. 18, §1º, da Lei 8.036/1990 e art. 1º da LC nº 110/2001)",{"$f":"'Encargos Sociais'!E38","v":1.9E-3},{"$error":"#DIV/0!"},null,"* Nota 2 - No cálculo do percentual, considerou-se 36 dias, correspondendo à metade da duração média dos contratos (2 anos)"]
[null,null,"D","Aviso Prévio Trabalhado (Art. 488, parágrafo único, CLT)",{"$f":"'Encargos Sociais'!E39","v":1.2E-2},{"$error":"#DIV/0!"},null,"* Nota 3 - Incide sobre a Remuneração + 13º salário (1/12) + Férias (1/12) + Adicional de Férias (1/36) x 50% multa (40% para o empregado e 10% de contribuição social) x 8% FGTS"]
[null,null,"E","Incidência de GPS, FGTS e outras contribuições sobre o Aviso Prévio Trabalhado",{"$f":"'Encargos Sociais'!E40","v":2.0999999999999999E-3},{"$error":"#DIV/0!"},null,"* Nota 4 - Os 95% restantes do cálculo, a um prazo médio de contrato de 4 anos. Assim, calcula-se 7 dias para o 1º ano de contrato e mais 3 dias para os 3 anos seguintes."]
[null,null,"F","Multa do FGTS e Contribuição Social sobre o Aviso Prévio Trabalhado",{"$f":"'Encargos Sociais'!E41","v":1.4500000000000001E-2},{"$error":"#DIV/0!"}]
[]
[null,null,null,"TOTAL DE PREVISÃO PARA RESCISÃO",null,{"$f":"SUM(F48:F53)","v":{"$error":"#DIV/0!"}}]
[]
[null,"MÓDULO 4 - CUSTO DE REPOSIÇÃO DO PROFISSIONAL AUSENTE",null,null,"Percentuais","Valor"]
[null,"Submódulo 4.1 - Ausências Legais"]
[null,null,"A","Férias (Arts. 129 e 130, inc. I, da CLT) - Calculado no Submódulo 2.1",0,{"$f":"ROUND(E59*$F$16,2)","v":{"$error":"#DIV/0!"}},null,"* Nota 1 - As alíneas “A” a “F” referem-se somente ao custo que será pago ao repositor pelos dias \ntrabalhados quando da necessidade de substituir a mão de obra alocada na prestação do serviço."]
[null,null,"B","Ausências Legais (Arts. 131 e 473 da CLT)",{"$f":"'Encargos Sociais'!E26","v":7.9000000000000008E-3},{"$error":"#DIV/0!"},null,"* Nota 2 - Adotou-se a estimativa do SINAPI de 2 dias por ano."]
[null,null,"C","Licença-Paternidade (Art. 7º, XIX, e art. 10, §1º, do ADCT, CF/1988 e Art. 1º, II, da Lei 11.770/2008)",{"$f":"'Encargos Sociais'!E27","v":8.0000000000000004E-4},{"$error":"#DIV/0!"},null,"* Nota 3 - Utilizada a proporção de 50% para homens, 5 dias de afastamento, e a probabilidade de um trabalhador requerer a Licença Paternidade em 5,22%, conforme SINAPI (citando dados da PNAD 2015)"]
[null,null,"D","Ausência por Acidente de Trabalho (Art. 131, III, da CLT)",{"$f":"'Encargos Sociais'!E28","v":8.9999999999999998E-4},{"$error":"#DIV/0!"},null,"* Nota 4 - Utilzada a estatística de 1,96% dos contribuintes beneficiados com a emissão do auxílio, conforme Anuário Estatístico da Previdência Social. Afastamento de 15 dias a cargo da empresa."]
[null,null,"E","Afastamento Maternidade (Art. 71 da Lei nº 8.213/1991)",{"$f":"'Encargos Sociais'!E29","v":3.3E-3},{"$error":"#DIV/0!"},null,"* Nota 5 - Utilizada a proporção de 50% para mulheres, 180 dias de afastamento, e a probabilidade de uma trabalhadora requerer a Licença Maternidade em 4,91%, conforme SINAPI (citando dados do IBGE 2016)"]
[null,null,"F","Auxílio Enfermidade - Doença (Art. 59 da Lei nº 8.213/1991)",{"$f":"'Encargos Sociais'!E30","v":7.1000000000000004E-3},{"$error":"#DIV/0!"},null,"* Nota 6 - Utilizada a estatística de 3,37% dos contribuintes beneficiados com o auxílio, conforme Anuário Estatístico da Previdência Social de 2015 (acrescidos de 2 dias ao ano, para os quais o trabalhador nem requer o benefício da Previdência - conforme SINAPI)"]
[]
[null,"Submódulo 4.2 - Intrajornada"]
[null,null,"A","Intervalo para repouso ou alimentação",{"$f":"'Encargos Sociais'!E33","v":0},{"$f":"ROUND(E67*$F$16,2)","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,"QUADRO-RESUMO DO MÓDULO 4",null,"Valor"]
[null,null,null,"4.1 - Ausências Legais",{"$f":"SUM(E59:E64)","v":2.0000000000000004E-2},{"$f":"ROUND(E70*$F$16,2)","v":{"$error":"#DIV/0!"}}]
[null,null,null,"4.2 - Intrajornada",{"$f":"E67","v":0},{"$f":"ROUND(E71*$F$16,2)","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,"TOTAL DE PREVISÃO PARA RESCISÃO E INTERVALO INTRAJORNADA",null,{"$f":"SUM(F70:F71)","v":{"$error":"#DIV/0!"}}]
[]
[null,"MÓDULO 5 - INSUMOS DIVERSOS",null,null,null,"Valor"]
[null,null,"A","Uniformes - aquisição",null,{"$f":"ROUND(HLOOKUP($B$5,#REF!,3)/12,2)","v":{"$error":"#REF!"}}]
[null,null,"B","Materiais de consumo relacionados ao posto - aquisição",null,{"$f":"ROUND(HLOOKUP(B5,'Mat Cons'!I11:DX13,3)/12,2)","v":0}]
[null,null,"C","Materiais permanentes relacionados ao posto - remuneração da sua depreciação / manutenção",null,{"$f":"HLOOKUP(B5,'Relacion - Ferram'!Q3:EF5,3)","v":0}]
[null,null,"D","Equipamentos relacionados ao posto - remuneração da sua depreciação / manutenção",null,{"$f":"HLOOKUP(B5,'Equip Rel'!Q11:EF13,3)","v":0}]
[null,null,"E","Equipamentos de Proteção Individual - EPI - aquisição",null,{"$f":"ROUND(HLOOKUP(B5,EPI!I4:X6,3)/12,2)","v":0}]
[]
[null,null,null,"TOTAL DE INSUMOS DIVERSOS",null,{"$f":"SUM(F76:F81)","v":{"$error":"#REF!"}},null,"* Nota - Valores mensais por empregado"]
[]
[null,"MÓDULO 6 - CUSTOS INDIRETOS, TRIBUTOS E LUCRO - BDI",null,null,"Percentuais","Valor"]
[null,null,"A","Custos Indiretos",{"$f":"'BDI - Geral'!E7","v":2.2699999999999998E-2}]
[null,null,"A.1","Administração Central",{"$f":"'BDI - Geral'!E8","v":1.7299999999999999E-2}]
[null,null,"A.2","Seguros, Garantias e Riscos",{"$f":"'BDI - Geral'!E9","v":5.4000000000000003E-3}]
[null,null,"B","Lucro",{"$f":"'BDI - Geral'!E11","v":2.6700000000000002E-2}]
[null,null,"C","Tributos",{"$f":"SUM(E90:E91)","v":0.16899999999999998}]
[null,null,"C.1","Tributos Federais (COFINS, PIS e CPRB)",{"$f":"'BDI - Geral'!E19","v":0.11899999999999999}]
[null,null,"C.2","Tributos Distritais (ISS)",{"$f":"'BDI - Geral'!E24","v":0.05},null,null,"* Nota - Utilizou-se o indicado pelo Sindicato da Arquitetura e da Engenharia (Sinaenco, 2008, p. 22), que adota um percentual redutor de 20% no cálculo dos custos tributários relativos às contribuições PIS e COFINS"]
[null,null,"D","Despesas Financeiras",{"$f":"'BDI - Geral'!E14","v":4.3678394385358033E-3}]
[]
[null,null,null,"TOTAL DE BDI",{"$f":"'BDI - Geral'!E27","v":0.26910000000000001},{"$f":"E94*E102","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,"QUADRO-RESUMO DO CUSTO MENSAL POR EMPREGADO - SEM O 13º","Valor"]
[null,null,null,"Módulo 1 - Composição da Remuneração",{"$f":"F16","v":{"$error":"#DIV/0!"}}]
[null,null,null,"Módulo 2 - Encargos e Benefícios Anuais, Mensais e Diários",{"$f":"F45","v":{"$error":"#DIV/0!"}}]
[null,null,null,"Módulo 3 - Provisão para Rescisão",{"$f":"F55","v":{"$error":"#DIV/0!"}}]
[null,null,null,"Módulo 4 - Custo de Reposição do Profissional Ausente",{"$f":"F73","v":{"$error":"#DIV/0!"}}]
[null,null,null,"Módulo 5 - Insumos Diversos",{"$f":"F82","v":{"$error":"#REF!"}}]
[null,null,null,"SUBTOTAL (A+B+C+D+E)",{"$f":"SUM(E97:E101)","v":{"$error":"#DIV/0!"}}]
[null,null,null,"Módulo 6 - Custos Indiretos, Tributos e Lucro",{"$f":"F94","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,"TOTAL DO POSTO",{"$f":"SUM(E102:E103)","v":{"$error":"#DIV/0!"}}]
[]
[null,"MÓDULO 7 - DESTAQUE DO MÓDULO 2 - 13º SALÁRIO",null,null,"Percentuais","Valor"]
[null,null,"A","13º Salário",{"$f":"'Encargos Sociais'!E32","v":8.3299999999999999E-2},{"$f":"ROUND(E108*F$16,2)","v":{"$error":"#DIV/0!"}}]
[null,null,"B","Encargos Sociais sobre o 13º Salário - Taxa calculada no SUBMÓDULO 2.2",{"$f":"SUM($E$24:$E$32)","v":0.17800000000000002},{"$f":"ROUND(E109*$F$108,2)","v":{"$error":"#DIV/0!"}},null,"* Nota 1 - Provisiona-se, mensalmente, o proporcional a 1/12 dos valores referentes a gratificação natalina e adicional de férias."]
[null,null,"C","BDI sobre o 13º Salário - Taxa calculada no MÓDULO 6",{"$f":"E94","v":0.26910000000000001},{"$f":"ROUND(E110*($F$108+$F$109),2)","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,"TOTAL DO DESTAQUE DO 13º SALÁRIO",null,{"$f":"SUM(F108:F110)","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,"QUADRO-RESUMO DO CUSTO MENSAL POR EMPREGADO","Valor"]
[null,null,null,"Custo total - sem o 13º Salário",{"$f":"E105","v":{"$error":"#DIV/0!"}}]
[null,null,null,"Destaque do 13º Salário (valor mensal)",{"$f":"F112","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,"TOTAL DO POSTO",{"$f":"E115+E116","v":{"$error":"#DIV/0!"}}]

{"sheet":"36","index":56,"n_rows":118,"n_cols":8,"rows_kept":118,"cut":false,"hidden":true,"merged":[[17,1,17,3],[1,1,1,5],[2,1,2,5],[4,1,4,2],[5,1,5,2],[7,1,7,3],[106,1,106,3],[39,3,39,5],[46,1,46,3],[56,1,56,3],[68,3,68,5],[74,1,74,3],[83,1,83,3]]}
[]
[null,"PLANILHA DE ESTIMATIVA DE CUSTOS"]
[null,"Padrão IN 05/2017 e IN 07/2018 - MPDG"]
[]
[null,36,null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$22,6)","v":0},"QUANTIDADE",{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$22,10)","v":0}]
[null,"CCT",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$22,16)","v":0},"DATA-BASE",{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$22,17)","v":"00:00:00"}]
[]
[null,"MÓDULO 1 - COMPOSIÇÃO DA REMUNERAÇÃO",null,null,null,"Valor"]
[null,null,"A","Salário-Base",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$22,8)","v":0}]
[null,null,"B","Adicional de Periculosidade",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$39,26)","v":0}]
[null,null,"C","Adicional de Insalubridade",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$39,34)","v":0}]
[null,null,"D","Adicional Noturno",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$52,47)","v":{"$error":"#DIV/0!"}},null,"* Nota 1 - O Módulo 1 refere-se ao valor mensal devido ao empregado pela prestação do serviço no período de 12 meses."]
[null,null,"E","Adicional de Hora Extra",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$69,64)","v":{"$error":"#DIV/0!"}},null,"* Nota 2 - O adicional de hora extra no feriado trabalhado foi suprimido pela Lei 13.467/17"]
[null,null,"F","Outros (especificar)",null,0,null,"* Nota 3 - ART. 7º, § 2º, DA LEI Nº 605/49.Sendo mensalista o obreiro, o adicional noturno pago de forma fixa já é considerado integrado para os efeitos do pagamento do repouso semanal remunerado, nos termos do art. 7º, § 2º, da Lei nº 605/49."]
[]
[null,null,null,"TOTAL DA REMUNERAÇÃO",null,{"$f":"SUM(F9:F14)","v":{"$error":"#DIV/0!"}}]
[]
[null,"MÓDULO 2 - ENCARGOS E BENEFÍCIOS ANUAIS, MENSAIS E DIÁRIOS",null,null,"Percentuais","Valor"]
[null,"Submódulo 2.1 - 13º Salário, Férias e Adicional de Férias"]
[null,null,"A","13º Salário - Calculado no Módulo 7 - Destacado",0,{"$f":"ROUND(E20*F$16,2)","v":{"$error":"#DIV/0!"}}]
[null,null,"B","Férias e Adicional de Férias",{"$f":"'Encargos Sociais'!E25+'Encargos Sociais'!E31","v":0.1212},{"$f":"ROUND(E21*F$16,2)","v":{"$error":"#DIV/0!"}},null,"* Nota 1 - Provisiona-se, mensalmente, o proporcional a 1/12 dos valores referentes a gratificação natalina, férias e adicional de férias."]
[null,null,null,null,null,null,null,"* Nota 2 - O adicional de férias contido no Submódulo 2.1 corresponde a 1/3 da remuneração que, por sua vez, é dividida por 12 contome Nota 1."]
[null,"Submódulo 2.2 - Encargos Previdenciários (GPS), Fundo de Garantia por Tempo de Serviço (FGTS) e Outras Contribuições"]
[null,null,"A","INSS (art. 22, inciso I, Lei nº 8.212/91)",{"$f":"'Encargos Sociais'!E14","v":0},{"$f":"ROUND(E24*($F$16+$F$41+$F$73),2)","v":{"$error":"#DIV/0!"}}]
[null,null,"B","Salário Educação (art. 3º, inciso I, Decreto nº 87.043/82)",{"$f":"'Encargos Sociais'!E15","v":2.5000000000000001E-2},{"$f":"ROUND(E25*($F$16+$F$41+$F$73),2)","v":{"$error":"#DIV/0!"}}]
[null,null,"C","SAT/RAT (art. 22, II, Lei 8.212/91 e Anexo V, Decreto 6.042/07) - Enquadramento 8211-3/00",{"$f":"'Encargos Sociais'!E16","v":0.03},{"$error":"#DIV/0!"}]
[null,null,"D","SESC ou SESI (art. 30, Lei nº 8.036/90 e art. 1º, Lei 8.154/90)",{"$f":"'Encargos Sociais'!E17","v":1.4999999999999999E-2},{"$error":"#DIV/0!"}]
[null,null,"E","SENAI ou SENAC (Decreto nº 2.318/86)",{"$f":"'Encargos Sociais'!E18","v":0.01},{"$error":"#DIV/0!"}]
[null,null,"F","SEBRAE (§ 3º, art. 8º, Lei 8.029/90, alterada pela Lei nº 8.154/90)",{"$f":"'Encargos Sociais'!E19","v":6.0000000000000001E-3},{"$error":"#DIV/0!"}]
[null,null,"G","INCRA (art. 1º, I, Decreto Lei 1.146/70 e Lei 7.787, de 30/06/89)",{"$f":"'Encargos Sociais'!E20","v":2E-3},{"$error":"#DIV/0!"},null,"* Nota 1 - Os percentuais dos encargos previdenciários, do FGTS e demais contribuições são estabelecidos por legislação vigente."]
[null,null,"H","FGTS (Lei Complementar nº 110/01 e art. 30, Lei nº 8.036/90)",{"$f":"'Encargos Sociais'!E21","v":0.08},{"$error":"#DIV/0!"},null,"* Nota 2 - O SAT, a depender do grau de risco do serviço, irá variar entre 1%, para risco leve, de 2%, para risco médio, e de 3% para risco grave."]
[null,null,"I","SECONCI (Convenções Coletivas de Trabalho da construção)",{"$f":"'Encargos Sociais'!E22","v":0.01},{"$error":"#DIV/0!"},null,"* Nota 3 - Os percentuais do Submódulo 2.2 incidem sobre o Módulo 1 e o Submódulo 2.1."]
[]
[null,"Submódulo 2.3 - Benefícios Mensais e Diários"]
[null,null,"A","Auxílio Transporte",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$95,83)","v":0}]
[null,null,"B","Auxílio Alimentação",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$95,90)","v":0}]
[null,null,"C","Assistência Médica e Familiar",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$103,98)","v":0}]
[null,null,"D","Outros (Seguro de vida, auxílio funeral, auxílio odontológico e auxílio creche)",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$121,115)","v":18.399999999999999},null,"* Nota 1 - O valor informado deverá ser o custo real do benefício (descontado o valor eventualmente pago pelo empregado)."]
[null,null,null,null,null,null,null,"* Nota 2 - Observar a previsão dos benefícios contidos em Acordos, Convenções e Dissídios Coletivos de Trabalho e o disposto no art. 6º da IN 5/2017"]
[null,null,null,"QUADRO-RESUMO DO MÓDULO 2"]
[null,null,null,"2.1 - 13º Salário, Férias e Adicional de Férias - 13º Destacado - Calculado no Módulo 7 ",{"$f":"SUM(E20:E21)","v":0.1212},{"$f":"F20+F21","v":{"$error":"#DIV/0!"}}]
[null,null,null,"2.2 - Encargos Previdenciários (GPS), Fundo de Garantia por Tempo de Serviço (FGTS) e Contribuições",{"$f":"SUM(E24:E32)","v":0.17800000000000002},{"$f":"SUM(F24:F32)","v":{"$error":"#DIV/0!"}}]
[null,null,null,"2.3 - Benefícios Mensais e Diários",null,{"$f":"SUM(F35:F38)","v":18.399999999999999}]
[]
[null,null,null,"TOTAL DOS ENCARGOS E BENEFÍCIOS",null,{"$f":"SUM(F41:F43)","v":{"$error":"#DIV/0!"}}]
[]
[null,"MÓDULO 3 - PREVISÃO PARA RESCISÃO",null,null,"Percentuais","Valor"]
[null,null,"A","Aviso Prévio Indenizado (Art. 7º, inciso XXI, da CF/1988 e arts. 477, 487, §1º, e 491 da CLT)",{"$f":"'Encargos Sociais'!E36","v":5.0000000000000001E-3},{"$f":"ROUND(E48*$F$16,2)","v":{"$error":"#DIV/0!"}}]
[null,null,"B","Incidência do FGTS sobre o Aviso Prévio Indenizado (Súmula 305 TST)",{"$f":"'Encargos Sociais'!E37","v":4.0000000000000002E-4},{"$error":"#DIV/0!"},null,"* Nota 1 - Adotou-se os parâmetros do estudo do STF (http://www.stf.jus.br/arquivo/cms/sobrestfestudosci/anexo/encargos_sociais_03102007.pdf), onde 5% do pessoal é demitido pelo empregador no decurso do contrato (para estes, considerou-se o aviso prévio indenizado). Desprezou-se as demissões por justa causa e os pedidos de demissão."]
[null,null,"C","Multa do FGTS e Contribuição Social sobre o Aviso Prévio Indenizado (Art. 18, §1º, da Lei 8.036/1990 e art. 1º da LC nº 110/2001)",{"$f":"'Encargos Sociais'!E38","v":1.9E-3},{"$error":"#DIV/0!"},null,"* Nota 2 - No cálculo do percentual, considerou-se 36 dias, correspondendo à metade da duração média dos contratos (2 anos)"]
[null,null,"D","Aviso Prévio Trabalhado (Art. 488, parágrafo único, CLT)",{"$f":"'Encargos Sociais'!E39","v":1.2E-2},{"$error":"#DIV/0!"},null,"* Nota 3 - Incide sobre a Remuneração + 13º salário (1/12) + Férias (1/12) + Adicional de Férias (1/36) x 50% multa (40% para o empregado e 10% de contribuição social) x 8% FGTS"]
[null,null,"E","Incidência de GPS, FGTS e outras contribuições sobre o Aviso Prévio Trabalhado",{"$f":"'Encargos Sociais'!E40","v":2.0999999999999999E-3},{"$error":"#DIV/0!"},null,"* Nota 4 - Os 95% restantes do cálculo, a um prazo médio de contrato de 4 anos. Assim, calcula-se 7 dias para o 1º ano de contrato e mais 3 dias para os 3 anos seguintes."]
[null,null,"F","Multa do FGTS e Contribuição Social sobre o Aviso Prévio Trabalhado",{"$f":"'Encargos Sociais'!E41","v":1.4500000000000001E-2},{"$error":"#DIV/0!"}]
[]
[null,null,null,"TOTAL DE PREVISÃO PARA RESCISÃO",null,{"$f":"SUM(F48:F53)","v":{"$error":"#DIV/0!"}}]
[]
[null,"MÓDULO 4 - CUSTO DE REPOSIÇÃO DO PROFISSIONAL AUSENTE",null,null,"Percentuais","Valor"]
[null,"Submódulo 4.1 - Ausências Legais"]
[null,null,"A","Férias (Arts. 129 e 130, inc. I, da CLT) - Calculado no Submódulo 2.1",0,{"$f":"ROUND(E59*$F$16,2)","v":{"$error":"#DIV/0!"}},null,"* Nota 1 - As alíneas “A” a “F” referem-se somente ao custo que será pago ao repositor pelos dias \ntrabalhados quando da necessidade de substituir a mão de obra alocada na prestação do serviço."]
[null,null,"B","Ausências Legais (Arts. 131 e 473 da CLT)",{"$f":"'Encargos Sociais'!E26","v":7.9000000000000008E-3},{"$error":"#DIV/0!"},null,"* Nota 2 - Adotou-se a estimativa do SINAPI de 2 dias por ano."]
[null,null,"C","Licença-Paternidade (Art. 7º, XIX, e art. 10, §1º, do ADCT, CF/1988 e Art. 1º, II, da Lei 11.770/2008)",{"$f":"'Encargos Sociais'!E27","v":8.0000000000000004E-4},{"$error":"#DIV/0!"},null,"* Nota 3 - Utilizada a proporção de 50% para homens, 5 dias de afastamento, e a probabilidade de um trabalhador requerer a Licença Paternidade em 5,22%, conforme SINAPI (citando dados da PNAD 2015)"]
[null,null,"D","Ausência por Acidente de Trabalho (Art. 131, III, da CLT)",{"$f":"'Encargos Sociais'!E28","v":8.9999999999999998E-4},{"$error":"#DIV/0!"},null,"* Nota 4 - Utilzada a estatística de 1,96% dos contribuintes beneficiados com a emissão do auxílio, conforme Anuário Estatístico da Previdência Social. Afastamento de 15 dias a cargo da empresa."]
[null,null,"E","Afastamento Maternidade (Art. 71 da Lei nº 8.213/1991)",{"$f":"'Encargos Sociais'!E29","v":3.3E-3},{"$error":"#DIV/0!"},null,"* Nota 5 - Utilizada a proporção de 50% para mulheres, 180 dias de afastamento, e a probabilidade de uma trabalhadora requerer a Licença Maternidade em 4,91%, conforme SINAPI (citando dados do IBGE 2016)"]
[null,null,"F","Auxílio Enfermidade - Doença (Art. 59 da Lei nº 8.213/1991)",{"$f":"'Encargos Sociais'!E30","v":7.1000000000000004E-3},{"$error":"#DIV/0!"},null,"* Nota 6 - Utilizada a estatística de 3,37% dos contribuintes beneficiados com o auxílio, conforme Anuário Estatístico da Previdência Social de 2015 (acrescidos de 2 dias ao ano, para os quais o trabalhador nem requer o benefício da Previdência - conforme SINAPI)"]
[]
[null,"Submódulo 4.2 - Intrajornada"]
[null,null,"A","Intervalo para repouso ou alimentação",{"$f":"'Encargos Sociais'!E33","v":0},{"$f":"ROUND(E67*$F$16,2)","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,"QUADRO-RESUMO DO MÓDULO 4",null,"Valor"]
[null,null,null,"4.1 - Ausências Legais",{"$f":"SUM(E59:E64)","v":2.0000000000000004E-2},{"$f":"ROUND(E70*$F$16,2)","v":{"$error":"#DIV/0!"}}]
[null,null,null,"4.2 - Intrajornada",{"$f":"E67","v":0},{"$f":"ROUND(E71*$F$16,2)","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,"TOTAL DE PREVISÃO PARA RESCISÃO E INTERVALO INTRAJORNADA",null,{"$f":"SUM(F70:F71)","v":{"$error":"#DIV/0!"}}]
[]
[null,"MÓDULO 5 - INSUMOS DIVERSOS",null,null,null,"Valor"]
[null,null,"A","Uniformes - aquisição",null,{"$f":"ROUND(HLOOKUP($B$5,#REF!,3)/12,2)","v":{"$error":"#REF!"}}]
[null,null,"B","Materiais de consumo relacionados ao posto - aquisição",null,{"$f":"ROUND(HLOOKUP(B5,'Mat Cons'!I11:DX13,3)/12,2)","v":0}]
[null,null,"C","Materiais permanentes relacionados ao posto - remuneração da sua depreciação / manutenção",null,{"$f":"HLOOKUP(B5,'Relacion - Ferram'!Q3:EF5,3)","v":0}]
[null,null,"D","Equipamentos relacionados ao posto - remuneração da sua depreciação / manutenção",null,{"$f":"HLOOKUP(B5,'Equip Rel'!Q11:EF13,3)","v":0}]
[null,null,"E","Equipamentos de Proteção Individual - EPI - aquisição",null,{"$f":"ROUND(HLOOKUP(B5,EPI!I4:X6,3)/12,2)","v":0}]
[]
[null,null,null,"TOTAL DE INSUMOS DIVERSOS",null,{"$f":"SUM(F76:F81)","v":{"$error":"#REF!"}},null,"* Nota - Valores mensais por empregado"]
[]
[null,"MÓDULO 6 - CUSTOS INDIRETOS, TRIBUTOS E LUCRO - BDI",null,null,"Percentuais","Valor"]
[null,null,"A","Custos Indiretos",{"$f":"'BDI - Geral'!E7","v":2.2699999999999998E-2}]
[null,null,"A.1","Administração Central",{"$f":"'BDI - Geral'!E8","v":1.7299999999999999E-2}]
[null,null,"A.2","Seguros, Garantias e Riscos",{"$f":"'BDI - Geral'!E9","v":5.4000000000000003E-3}]
[null,null,"B","Lucro",{"$f":"'BDI - Geral'!E11","v":2.6700000000000002E-2}]
[null,null,"C","Tributos",{"$f":"SUM(E90:E91)","v":0.16899999999999998}]
[null,null,"C.1","Tributos Federais (COFINS, PIS e CPRB)",{"$f":"'BDI - Geral'!E19","v":0.11899999999999999}]
[null,null,"C.2","Tributos Distritais (ISS)",{"$f":"'BDI - Geral'!E24","v":0.05},null,null,"* Nota - Utilizou-se o indicado pelo Sindicato da Arquitetura e da Engenharia (Sinaenco, 2008, p. 22), que adota um percentual redutor de 20% no cálculo dos custos tributários relativos às contribuições PIS e COFINS"]
[null,null,"D","Despesas Financeiras",{"$f":"'BDI - Geral'!E14","v":4.3678394385358033E-3}]
[]
[null,null,null,"TOTAL DE BDI",{"$f":"'BDI - Geral'!E27","v":0.26910000000000001},{"$f":"E94*E102","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,"QUADRO-RESUMO DO CUSTO MENSAL POR EMPREGADO - SEM O 13º","Valor"]
[null,null,null,"Módulo 1 - Composição da Remuneração",{"$f":"F16","v":{"$error":"#DIV/0!"}}]
[null,null,null,"Módulo 2 - Encargos e Benefícios Anuais, Mensais e Diários",{"$f":"F45","v":{"$error":"#DIV/0!"}}]
[null,null,null,"Módulo 3 - Provisão para Rescisão",{"$f":"F55","v":{"$error":"#DIV/0!"}}]
[null,null,null,"Módulo 4 - Custo de Reposição do Profissional Ausente",{"$f":"F73","v":{"$error":"#DIV/0!"}}]
[null,null,null,"Módulo 5 - Insumos Diversos",{"$f":"F82","v":{"$error":"#REF!"}}]
[null,null,null,"SUBTOTAL (A+B+C+D+E)",{"$f":"SUM(E97:E101)","v":{"$error":"#DIV/0!"}}]
[null,null,null,"Módulo 6 - Custos Indiretos, Tributos e Lucro",{"$f":"F94","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,"TOTAL DO POSTO",{"$f":"SUM(E102:E103)","v":{"$error":"#DIV/0!"}}]
[]
[null,"MÓDULO 7 - DESTAQUE DO MÓDULO 2 - 13º SALÁRIO",null,null,"Percentuais","Valor"]
[null,null,"A","13º Salário",{"$f":"'Encargos Sociais'!E32","v":8.3299999999999999E-2},{"$f":"ROUND(E108*F$16,2)","v":{"$error":"#DIV/0!"}}]
[null,null,"B","Encargos Sociais sobre o 13º Salário - Taxa calculada no SUBMÓDULO 2.2",{"$f":"SUM($E$24:$E$32)","v":0.17800000000000002},{"$f":"ROUND(E109*$F$108,2)","v":{"$error":"#DIV/0!"}},null,"* Nota 1 - Provisiona-se, mensalmente, o proporcional a 1/12 dos valores referentes a gratificação natalina e adicional de férias."]
[null,null,"C","BDI sobre o 13º Salário - Taxa calculada no MÓDULO 6",{"$f":"E94","v":0.26910000000000001},{"$f":"ROUND(E110*($F$108+$F$109),2)","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,"TOTAL DO DESTAQUE DO 13º SALÁRIO",null,{"$f":"SUM(F108:F110)","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,"QUADRO-RESUMO DO CUSTO MENSAL POR EMPREGADO","Valor"]
[null,null,null,"Custo total - sem o 13º Salário",{"$f":"E105","v":{"$error":"#DIV/0!"}}]
[null,null,null,"Destaque do 13º Salário (valor mensal)",{"$f":"F112","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,"TOTAL DO POSTO",{"$f":"E115+E116","v":{"$error":"#DIV/0!"}}]

{"sheet":"EPI","index":57,"n_rows":41,"n_cols":24,"rows_kept":41,"cut":false,"hidden":true,"merged":[[2,1,2,3],[3,1,3,5]]}
[]
[]
[]
[null,"EQUIPAMENTOS DE PROTEÇÃO INDIVIDUAL - AQUISIÇÃO",null,null,null,null,null,null,1,null,{"$f":"I4+1","v":2},null,{"$f":"K4+1","v":3},null,{"$f":"M4+1","v":4},null,{"$f":"O4+1","v":5},null,{"$f":"Q4+1","v":6},null,{"$f":"S4+1","v":7},null,{"$f":"U4+1","v":8}]
[]
[null,null,null,null,null,null,null,null,{"$f":"ROUND(SUM(J5:J38),2)","v":0},null,{"$f":"ROUND(SUM(L5:L38),2)","v":0},null,{"$f":"ROUND(SUM(N5:N38),2)","v":0},null,{"$f":"ROUND(SUM(P5:P38),2)","v":0},null,{"$f":"ROUND(SUM(R5:R38),2)","v":0},null,{"$f":"ROUND(SUM(T5:T38),2)","v":0},null,{"$f":"ROUND(SUM(V5:V38),2)","v":0},null,{"$f":"ROUND(SUM(X5:X38),2)","v":0}]
[null,null,"CATEGORIAS",null,null,"QUANTIDADE"]
[null,null,null,null,null,null,null,null,{"$f":"IF($C8=I$4,1,0)","v":0}]
[null,null,null,{"$f":"HLOOKUP($C9,'Dados Gerais'!$D$6:$BI$11,6)","v":{"$error":"#N/A"}},null,{"$f":"HLOOKUP($C9,'Dados Gerais'!$D$6:$BI$15,10)","v":{"$error":"#N/A"}},null,null,{"$f":"IF($C9=I$4,1,0)","v":0},null,{"$f":"IF($C9=K$4,1,0)","v":0},null,{"$f":"IF($C9=M$4,1,0)","v":0},null,{"$f":"IF($C9=O$4,1,0)","v":0},null,{"$f":"IF($C9=Q$4,1,0)","v":0},null,{"$f":"IF($C9=S$4,1,0)","v":0},null,{"$f":"IF($C9=U$4,1,0)","v":0},null,{"$f":"IF($C9=W$4,1,0)","v":0}]
[null,null,null,null,null,null,null,null,{"$f":"IF($C10=I$4,1,0)","v":0}]
[]
[null,null,"ITEM","DESCRIÇÃO","QUANT ANUAL","VALOR"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(I$8:I$10)>0,$E13*$F13,0)","v":0},null,{"$f":"IF(SUM(K$8:K$10)>0,$E13*$F13,0)","v":0},null,{"$f":"IF(SUM(M$8:M$10)>0,$E13*$F13,0)","v":0},null,{"$f":"IF(SUM(O$8:O$10)>0,$E13*$F13,0)","v":0},null,{"$f":"IF(SUM(Q$8:Q$10)>0,$E13*$F13,0)","v":0},null,{"$f":"IF(SUM(S$8:S$10)>0,$E13*$F13,0)","v":0},null,{"$f":"IF(SUM(U$8:U$10)>0,$E13*$F13,0)","v":0},null,{"$f":"IF(SUM(W$8:W$10)>0,$E13*$F13,0)","v":0}]
[null,null,null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,{"$f":"ROUND(SUM(J23:J88),2)","v":0},null,{"$f":"ROUND(SUM(L23:L88),2)","v":0},null,{"$f":"ROUND(SUM(N23:N88),2)","v":0},null,{"$f":"ROUND(SUM(P23:P88),2)","v":0},null,{"$f":"ROUND(SUM(R23:R88),2)","v":0},null,{"$f":"ROUND(SUM(T23:T88),2)","v":0},null,{"$f":"ROUND(SUM(V23:V88),2)","v":0},null,{"$f":"ROUND(SUM(X23:X88),2)","v":0}]
[null,null,"CATEGORIAS",null,null,"QUANTIDADE"]
[null,null,null,null,null,null,null,null,{"$f":"IF($C25=I$4,1,0)","v":0}]
[null,null,null,{"$f":"HLOOKUP($C26,'Dados Gerais'!$D$6:$BI$11,6)","v":{"$error":"#N/A"}},null,{"$f":"HLOOKUP($C26,'Dados Gerais'!$D$6:$BI$15,10)","v":{"$error":"#N/A"}},null,null,{"$f":"IF($C26=I$4,1,0)","v":0},null,{"$f":"IF($C26=K$4,1,0)","v":0},null,{"$f":"IF($C26=M$4,1,0)","v":0},null,{"$f":"IF($C26=O$4,1,0)","v":0},null,{"$f":"IF($C26=Q$4,1,0)","v":0},null,{"$f":"IF($C26=S$4,1,0)","v":0},null,{"$f":"IF($C26=U$4,1,0)","v":0},null,{"$f":"IF($C26=W$4,1,0)","v":0}]
[null,null,null,null,null,null,null,null,{"$f":"IF($C27=I$4,1,0)","v":0}]
[]
[null,null,"ITEM","DESCRIÇÃO","QUANT ANUAL","VALOR"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(I$8:I$10)>0,$E30*$F30,0)","v":0},null,{"$f":"IF(SUM(K$8:K$10)>0,$E30*$F30,0)","v":0},null,{"$f":"IF(SUM(M$8:M$10)>0,$E30*$F30,0)","v":0},null,{"$f":"IF(SUM(O$8:O$10)>0,$E30*$F30,0)","v":0},null,{"$f":"IF(SUM(Q$8:Q$10)>0,$E30*$F30,0)","v":0},null,{"$f":"IF(SUM(S$8:S$10)>0,$E30*$F30,0)","v":0},null,{"$f":"IF(SUM(U$8:U$10)>0,$E30*$F30,0)","v":0},null,{"$f":"IF(SUM(W$8:W$10)>0,$E30*$F30,0)","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(I$25:I$27)>0,$E31*$F31,0)","v":0},null,{"$f":"IF(SUM(K$25:K$27)>0,$E31*$F31,0)","v":0},null,{"$f":"IF(SUM(M$25:M$27)>0,$E31*$F31,0)","v":0},null,{"$f":"IF(SUM(O$25:O$27)>0,$E31*$F31,0)","v":0},null,{"$f":"IF(SUM(Q$25:Q$27)>0,$E31*$F31,0)","v":0},null,{"$f":"IF(SUM(S$25:S$27)>0,$E31*$F31,0)","v":0},null,{"$f":"IF(SUM(U$25:U$27)>0,$E31*$F31,0)","v":0},null,{"$f":"IF(SUM(W$25:W$27)>0,$E31*$F31,0)","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(I$25:I$27)>0,$E32*$F32,0)","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT($E$14:$E$22,$F$14:$F$22)*F9","v":{"$error":"#N/A"}},"anual",null,"anual",null,"anual",null,"anual",null,"anual",null,"anual",null,"anual",null,"anual"]
[null,null,null,null,null,null,null,null,{"$f":"I39/12","v":{"$error":"#N/A"}},"mensal",null,"mensal",null,"mensal",null,"mensal",null,"mensal",null,"mensal",null,"mensal",null,"mensal"]
[null,null,null,null,null,null,null,null,{"$f":"I40/11","v":{"$error":"#N/A"}},"por posto",null,"por posto",null,"por posto",null,"por posto",null,"por posto",null,"por posto",null,"por posto",null,"por posto"]

{"sheet":"Mat Cons","index":58,"n_rows":28,"n_cols":128,"rows_kept":28,"cut":false,"hidden":true,"merged":[[9,1,9,3],[10,1,10,5]]}
[null,null,"CÂMARA DOS DEPUTADOS"]
[null,null,"DEPARTAMENTO TÉCNICO"]
[null,null,"Coordenação de Planejamento e Gestão"]
[]
[null,null,"Data:",{"$f":"'Dados Gerais'!#REF!","v":{"$error":"#REF!"}}]
[null,null,"Processo:",{"$f":"'Dados Gerais'!#REF!","v":{"$error":"#REF!"}}]
[null,null,"Objeto:",{"$f":"'Dados Gerais'!#REF!","v":{"$error":"#REF!"}}]
[]
[]
[]
[null,"MATERIAIS DE CONSUMO RELACIONADOS AO POSTO - AQUISIÇÃO",null,null,null,null,null,null,1,null,{"$f":"I11+1","v":2},null,{"$f":"K11+1","v":3},null,{"$f":"M11+1","v":4},null,{"$f":"O11+1","v":5},null,{"$f":"Q11+1","v":6},null,{"$f":"S11+1","v":7},null,{"$f":"U11+1","v":8},null,{"$f":"W11+1","v":9},null,{"$f":"Y11+1","v":10},null,{"$f":"AA11+1","v":11},null,{"$f":"AC11+1","v":12},null,{"$f":"AE11+1","v":13},null,{"$f":"AG11+1","v":14},null,{"$f":"AI11+1","v":15},null,{"$f":"AK11+1","v":16},null,{"$f":"AM11+1","v":17},null,{"$f":"AO11+1","v":18},null,{"$f":"AQ11+1","v":19},null,{"$f":"AS11+1","v":20},null,{"$f":"AU11+1","v":21},null,{"$f":"AW11+1","v":22},null,{"$f":"AY11+1","v":23},null,{"$f":"BA11+1","v":24},null,{"$f":"BC11+1","v":25},null,{"$f":"BE11+1","v":26},null,{"$f":"BG11+1","v":27},null,{"$f":"BI11+1","v":28},null,{"$f":"BK11+1","v":29},null,{"$f":"BM11+1","v":30},null,{"$f":"BO11+1","v":31},null,{"$f":"BQ11+1","v":32},null,{"$f":"BS11+1","v":33},null,{"$f":"BU11+1","v":34},null,{"$f":"BW11+1","v":35},null,{"$f":"BY11+1","v":36},null,{"$f":"CA11+1","v":37},null,{"$f":"CC11+1","v":38},null,{"$f":"CE11+1","v":39},null,{"$f":"CG11+1","v":40},null,{"$f":"CI11+1","v":41},null,{"$f":"CK11+1","v":42},null,{"$f":"CM11+1","v":43},null,{"$f":"CO11+1","v":44},null,{"$f":"CQ11+1","v":45},null,{"$f":"CS11+1","v":46},null,{"$f":"CU11+1","v":47},null,{"$f":"CW11+1","v":48},null,{"$f":"CY11+1","v":49},null,{"$f":"DA11+1","v":50},null,{"$f":"DC11+1","v":51},null,{"$f":"DE11+1","v":52},null,{"$f":"DG11+1","v":53},null,{"$f":"DI11+1","v":54},null,{"$f":"DK11+1","v":55},null,{"$f":"DM11+1","v":56},null,{"$f":"DO11+1","v":57},null,{"$f":"DQ11+1","v":58},null,{"$f":"DS11+1","v":59},null,{"$f":"DU11+1","v":60}]
[]
[null,null,null,null,null,null,null,null,{"$f":"ROUND(SUM(J12:J65),2)","v":0},null,{"$f":"ROUND(SUM(L12:L65),2)","v":0},null,{"$f":"ROUND(SUM(N12:N65),2)","v":0},null,{"$f":"ROUND(SUM(P12:P65),2)","v":0},null,{"$f":"ROUND(SUM(R12:R65),2)","v":0},null,{"$f":"ROUND(SUM(T12:T65),2)","v":0},null,{"$f":"ROUND(SUM(V12:V65),2)","v":0},null,{"$f":"ROUND(SUM(X12:X65),2)","v":0},null,{"$f":"ROUND(SUM(Z12:Z65),2)","v":0},null,{"$f":"ROUND(SUM(AB12:AB65),2)","v":0},null,{"$f":"ROUND(SUM(AD12:AD65),2)","v":0},null,{"$f":"ROUND(SUM(AF12:AF65),2)","v":0},null,{"$f":"ROUND(SUM(AH12:AH65),2)","v":0},null,{"$f":"ROUND(SUM(AJ12:AJ65),2)","v":0},null,{"$f":"ROUND(SUM(AL12:AL65),2)","v":0},null,{"$f":"ROUND(SUM(AN12:AN65),2)","v":0},null,{"$f":"ROUND(SUM(AP12:AP65),2)","v":0},null,{"$f":"ROUND(SUM(AR12:AR65),2)","v":0},null,{"$f":"ROUND(SUM(AT12:AT65),2)","v":0},null,{"$f":"ROUND(SUM(AV12:AV65),2)","v":0},null,{"$f":"ROUND(SUM(AX12:AX65),2)","v":0},null,{"$f":"ROUND(SUM(AZ12:AZ65),2)","v":0},null,{"$f":"ROUND(SUM(BB12:BB65),2)","v":0},null,{"$f":"ROUND(SUM(BD12:BD65),2)","v":0},null,{"$f":"ROUND(SUM(BF12:BF65),2)","v":0},null,{"$f":"ROUND(SUM(BH12:BH65),2)","v":0},null,{"$f":"ROUND(SUM(BJ12:BJ65),2)","v":0},null,{"$f":"ROUND(SUM(BL12:BL65),2)","v":0},null,{"$f":"ROUND(SUM(BN12:BN65),2)","v":0},null,{"$f":"ROUND(SUM(BP12:BP65),2)","v":0},null,{"$f":"ROUND(SUM(BR12:BR65),2)","v":0},null,{"$f":"ROUND(SUM(BT12:BT65),2)","v":0},null,{"$f":"ROUND(SUM(BV12:BV65),2)","v":0},null,{"$f":"ROUND(SUM(BX12:BX65),2)","v":0},null,{"$f":"ROUND(SUM(BZ12:BZ65),2)","v":0},null,{"$f":"ROUND(SUM(CB12:CB65),2)","v":0},null,{"$f":"ROUND(SUM(CD12:CD65),2)","v":0},null,{"$f":"ROUND(SUM(CF12:CF65),2)","v":0},null,{"$f":"ROUND(SUM(CH12:CH65),2)","v":0},null,{"$f":"ROUND(SUM(CJ12:CJ65),2)","v":0},null,{"$f":"ROUND(SUM(CL12:CL65),2)","v":0},null,{"$f":"ROUND(SUM(CN12:CN65),2)","v":0},null,{"$f":"ROUND(SUM(CP12:CP65),2)","v":0},null,{"$f":"ROUND(SUM(CR12:CR65),2)","v":0},null,{"$f":"ROUND(SUM(CT12:CT65),2)","v":0},null,{"$f":"ROUND(SUM(CV12:CV65),2)","v":0},null,{"$f":"ROUND(SUM(CX12:CX65),2)","v":0},null,{"$f":"ROUND(SUM(CZ12:CZ65),2)","v":0},null,{"$f":"ROUND(SUM(DB12:DB65),2)","v":0},null,{"$f":"ROUND(SUM(DD12:DD65),2)","v":0},null,{"$f":"ROUND(SUM(DF12:DF65),2)","v":0},null,{"$f":"ROUND(SUM(DH12:DH65),2)","v":0},null,{"$f":"ROUND(SUM(DJ12:DJ65),2)","v":0},null,{"$f":"ROUND(SUM(DL12:DL65),2)","v":0},null,{"$f":"ROUND(SUM(DN12:DN65),2)","v":0},null,{"$f":"ROUND(SUM(DP12:DP65),2)","v":0},null,{"$f":"ROUND(SUM(DR12:DR65),2)","v":0},null,{"$f":"ROUND(SUM(DT12:DT65),2)","v":0},null,{"$f":"ROUND(SUM(DV12:DV65),2)","v":0},null,{"$f":"ROUND(SUM(DX12:DX65),2)","v":0}]
[null,null,"CATEGORIAS",null,null,"QUANTIDADE"]
[null,null,null,null,null,null,null,null,{"$f":"IF($C15=I$11,1,0)","v":0}]
[null,null,null,null,null,null,null,null,0,null,{"$f":"IF($C16=K$11,1,0)","v":0},null,{"$f":"IF($C16=M$11,1,0)","v":0},null,{"$f":"IF($C16=O$11,1,0)","v":0},null,{"$f":"IF($C16=Q$11,1,0)","v":0},null,{"$f":"IF($C16=S$11,1,0)","v":0},null,{"$f":"IF($C16=U$11,1,0)","v":0},null,{"$f":"IF($C16=W$11,1,0)","v":0},null,{"$f":"IF($C16=Y$11,1,0)","v":0},null,{"$f":"IF($C16=AA$11,1,0)","v":0},null,{"$f":"IF($C16=AC$11,1,0)","v":0},null,{"$f":"IF($C16=AE$11,1,0)","v":0},null,{"$f":"IF($C16=AG$11,1,0)","v":0},null,{"$f":"IF($C16=AI$11,1,0)","v":0},null,{"$f":"IF($C16=AK$11,1,0)","v":0},null,{"$f":"IF($C16=AM$11,1,0)","v":0},null,{"$f":"IF($C16=AO$11,1,0)","v":0},null,{"$f":"IF($C16=AQ$11,1,0)","v":0},null,{"$f":"IF($C16=AS$11,1,0)","v":0},null,{"$f":"IF($C16=AU$11,1,0)","v":0},null,{"$f":"IF($C16=AW$11,1,0)","v":0},null,{"$f":"IF($C16=AY$11,1,0)","v":0},null,{"$f":"IF($C16=BA$11,1,0)","v":0},null,{"$f":"IF($C16=BC$11,1,0)","v":0},null,{"$f":"IF($C16=BE$11,1,0)","v":0},null,{"$f":"IF($C16=BG$11,1,0)","v":0},null,{"$f":"IF($C16=BI$11,1,0)","v":0},null,{"$f":"IF($C16=BK$11,1,0)","v":0},null,{"$f":"IF($C16=BM$11,1,0)","v":0},null,{"$f":"IF($C16=BO$11,1,0)","v":0},null,{"$f":"IF($C16=BQ$11,1,0)","v":0},null,{"$f":"IF($C16=BS$11,1,0)","v":0},null,{"$f":"IF($C16=BU$11,1,0)","v":0},null,{"$f":"IF($C16=BW$11,1,0)","v":0},null,{"$f":"IF($C16=BY$11,1,0)","v":0},null,{"$f":"IF($C16=CA$11,1,0)","v":0},null,{"$f":"IF($C16=CC$11,1,0)","v":0},null,{"$f":"IF($C16=CE$11,1,0)","v":0},null,{"$f":"IF($C16=CG$11,1,0)","v":0},null,{"$f":"IF($C16=CI$11,1,0)","v":0},null,{"$f":"IF($C16=CK$11,1,0)","v":0},null,{"$f":"IF($C16=CM$11,1,0)","v":0},null,{"$f":"IF($C16=CO$11,1,0)","v":0},null,{"$f":"IF($C16=CQ$11,1,0)","v":0},null,{"$f":"IF($C16=CS$11,1,0)","v":0},null,{"$f":"IF($C16=CU$11,1,0)","v":0},null,{"$f":"IF($C16=CW$11,1,0)","v":0},null,{"$f":"IF($C16=CY$11,1,0)","v":0},null,{"$f":"IF($C16=DA$11,1,0)","v":0},null,{"$f":"IF($C16=DC$11,1,0)","v":0},null,{"$f":"IF($C16=DE$11,1,0)","v":0},null,{"$f":"IF($C16=DG$11,1,0)","v":0},null,{"$f":"IF($C16=DI$11,1,0)","v":0},null,{"$f":"IF($C16=DK$11,1,0)","v":0},null,{"$f":"IF($C16=DM$11,1,0)","v":0},null,{"$f":"IF($C16=DO$11,1,0)","v":0},null,{"$f":"IF($C16=DQ$11,1,0)","v":0},null,{"$f":"IF($C16=DS$11,1,0)","v":0},null,{"$f":"IF($C16=DU$11,1,0)","v":0},null,{"$f":"IF($C16=DW$11,1,0)","v":0}]
[null,null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,0]
[]
[null,null,"ITEM","DESCRIÇÃO","QUANT ANUAL","VALOR"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(I$15:I$22)>0,$E25*$F25,0)","v":0},null,{"$f":"IF(SUM(K$15:K$22)>0,$E25*$F25,0)","v":0},null,{"$f":"IF(SUM(M$15:M$22)>0,$E25*$F25,0)","v":0},null,{"$f":"IF(SUM(O$15:O$22)>0,$E25*$F25,0)","v":0},null,{"$f":"IF(SUM(Q$15:Q$22)>0,$E25*$F25,0)","v":0},null,{"$f":"IF(SUM(S$15:S$22)>0,$E25*$F25,0)","v":0},null,{"$f":"IF(SUM(U$15:U$22)>0,$E25*$F25,0)","v":0},null,{"$f":"IF(SUM(W$15:W$22)>0,$E25*$F25,0)","v":0},null,{"$f":"IF(SUM(Y$15:Y$22)>0,$E25*$F25,0)","v":0},null,{"$f":"IF(SUM(AA$15:AA$22)>0,$E25*$F25,0)","v":0},null,{"$f":"IF(SUM(AC$15:AC$22)>0,$E25*$F25,0)","v":0},null,{"$f":"IF(SUM(AE$15:AE$22)>0,$E25*$F25,0)","v":0},null,{"$f":"IF(SUM(AG$15:AG$22)>0,$E25*$F25,0)","v":0},null,{"$f":"IF(SUM(AI$15:AI$22)>0,$E25*$F25,0)","v":0},null,{"$f":"IF(SUM(AK$15:AK$22)>0,$E25*$F25,0)","v":0},null,{"$f":"IF(SUM(AM$15:AM$22)>0,$E25*$F25,0)","v":0},null,{"$f":"IF(SUM(AO$15:AO$22)>0,$E25*$F25,0)","v":0},null,{"$f":"IF(SUM(AQ$15:AQ$22)>0,$E25*$F25,0)","v":0},null,{"$f":"IF(SUM(AS$15:AS$22)>0,$E25*$F25,0)","v":0},null,{"$f":"IF(SUM(AU$15:AU$22)>0,$E25*$F25,0)","v":0},null,{"$f":"IF(SUM(AW$15:AW$22)>0,$E25*$F25,0)","v":0},null,{"$f":"IF(SUM(AY$15:AY$22)>0,$E25*$F25,0)","v":0},null,{"$f":"IF(SUM(BA$15:BA$22)>0,$E25*$F25,0)","v":0},null,{"$f":"IF(SUM(BC$15:BC$22)>0,$E25*$F25,0)","v":0},null,{"$f":"IF(SUM(BE$15:BE$22)>0,$E25*$F25,0)","v":0},null,{"$f":"IF(SUM(BG$15:BG$22)>0,$E25*$F25,0)","v":0},null,{"$f":"IF(SUM(BI$15:BI$22)>0,$E25*$F25,0)","v":0},null,{"$f":"IF(SUM(BK$15:BK$22)>0,$E25*$F25,0)","v":0},null,{"$f":"IF(SUM(BM$15:BM$22)>0,$E25*$F25,0)","v":0},null,{"$f":"IF(SUM(BO$15:BO$22)>0,$E25*$F25,0)","v":0},null,{"$f":"IF(SUM(BQ$15:BQ$22)>0,$E25*$F25,0)","v":0},null,{"$f":"IF(SUM(BS$15:BS$22)>0,$E25*$F25,0)","v":0},null,{"$f":"IF(SUM(BU$15:BU$22)>0,$E25*$F25,0)","v":0},null,{"$f":"IF(SUM(BW$15:BW$22)>0,$E25*$F25,0)","v":0},null,{"$f":"IF(SUM(BY$15:BY$22)>0,$E25*$F25,0)","v":0},null,{"$f":"IF(SUM(CA$15:CA$22)>0,$E25*$F25,0)","v":0},null,{"$f":"IF(SUM(CC$15:CC$22)>0,$E25*$F25,0)","v":0},null,{"$f":"IF(SUM(CE$15:CE$22)>0,$E25*$F25,0)","v":0},null,{"$f":"IF(SUM(CG$15:CG$22)>0,$E25*$F25,0)","v":0},null,{"$f":"IF(SUM(CI$15:CI$22)>0,$E25*$F25,0)","v":0},null,{"$f":"IF(SUM(CK$15:CK$22)>0,$E25*$F25,0)","v":0},null,{"$f":"IF(SUM(CM$15:CM$22)>0,$E25*$F25,0)","v":0},null,{"$f":"IF(SUM(CO$15:CO$22)>0,$E25*$F25,0)","v":0},null,{"$f":"IF(SUM(CQ$15:CQ$22)>0,$E25*$F25,0)","v":0},null,{"$f":"IF(SUM(CS$15:CS$22)>0,$E25*$F25,0)","v":0},null,{"$f":"IF(SUM(CU$15:CU$22)>0,$E25*$F25,0)","v":0},null,{"$f":"IF(SUM(CW$15:CW$22)>0,$E25*$F25,0)","v":0},null,{"$f":"IF(SUM(CY$15:CY$22)>0,$E25*$F25,0)","v":0},null,{"$f":"IF(SUM(DA$15:DA$22)>0,$E25*$F25,0)","v":0},null,{"$f":"IF(SUM(DC$15:DC$22)>0,$E25*$F25,0)","v":0},null,{"$f":"IF(SUM(DE$15:DE$22)>0,$E25*$F25,0)","v":0},null,{"$f":"IF(SUM(DG$15:DG$22)>0,$E25*$F25,0)","v":0},null,{"$f":"IF(SUM(DI$15:DI$22)>0,$E25*$F25,0)","v":0},null,{"$f":"IF(SUM(DK$15:DK$22)>0,$E25*$F25,0)","v":0},null,{"$f":"IF(SUM(DM$15:DM$22)>0,$E25*$F25,0)","v":0},null,{"$f":"IF(SUM(DO$15:DO$22)>0,$E25*$F25,0)","v":0},null,{"$f":"IF(SUM(DQ$15:DQ$22)>0,$E25*$F25,0)","v":0},null,{"$f":"IF(SUM(DS$15:DS$22)>0,$E25*$F25,0)","v":0},null,{"$f":"IF(SUM(DU$15:DU$22)>0,$E25*$F25,0)","v":0},null,{"$f":"IF(SUM(DW$15:DW$22)>0,$E25*$F25,0)","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(I$15:I$22)>0,$E26*$F26,0)","v":0},null,{"$f":"IF(SUM(K$15:K$22)>0,$E26*$F26,0)","v":0},null,{"$f":"IF(SUM(M$15:M$22)>0,$E26*$F26,0)","v":0},null,{"$f":"IF(SUM(O$15:O$22)>0,$E26*$F26,0)","v":0},null,{"$f":"IF(SUM(Q$15:Q$22)>0,$E26*$F26,0)","v":0},null,{"$f":"IF(SUM(S$15:S$22)>0,$E26*$F26,0)","v":0},null,{"$f":"IF(SUM(U$15:U$22)>0,$E26*$F26,0)","v":0},null,{"$f":"IF(SUM(W$15:W$22)>0,$E26*$F26,0)","v":0},null,{"$f":"IF(SUM(Y$15:Y$22)>0,$E26*$F26,0)","v":0},null,{"$f":"IF(SUM(AA$15:AA$22)>0,$E26*$F26,0)","v":0},null,{"$f":"IF(SUM(AC$15:AC$22)>0,$E26*$F26,0)","v":0},null,{"$f":"IF(SUM(AE$15:AE$22)>0,$E26*$F26,0)","v":0},null,{"$f":"IF(SUM(AG$15:AG$22)>0,$E26*$F26,0)","v":0},null,{"$f":"IF(SUM(AI$15:AI$22)>0,$E26*$F26,0)","v":0},null,{"$f":"IF(SUM(AK$15:AK$22)>0,$E26*$F26,0)","v":0},null,{"$f":"IF(SUM(AM$15:AM$22)>0,$E26*$F26,0)","v":0},null,{"$f":"IF(SUM(AO$15:AO$22)>0,$E26*$F26,0)","v":0},null,{"$f":"IF(SUM(AQ$15:AQ$22)>0,$E26*$F26,0)","v":0},null,{"$f":"IF(SUM(AS$15:AS$22)>0,$E26*$F26,0)","v":0},null,{"$f":"IF(SUM(AU$15:AU$22)>0,$E26*$F26,0)","v":0},null,{"$f":"IF(SUM(AW$15:AW$22)>0,$E26*$F26,0)","v":0},null,{"$f":"IF(SUM(AY$15:AY$22)>0,$E26*$F26,0)","v":0},null,{"$f":"IF(SUM(BA$15:BA$22)>0,$E26*$F26,0)","v":0},null,{"$f":"IF(SUM(BC$15:BC$22)>0,$E26*$F26,0)","v":0},null,{"$f":"IF(SUM(BE$15:BE$22)>0,$E26*$F26,0)","v":0},null,{"$f":"IF(SUM(BG$15:BG$22)>0,$E26*$F26,0)","v":0},null,{"$f":"IF(SUM(BI$15:BI$22)>0,$E26*$F26,0)","v":0},null,{"$f":"IF(SUM(BK$15:BK$22)>0,$E26*$F26,0)","v":0},null,{"$f":"IF(SUM(BM$15:BM$22)>0,$E26*$F26,0)","v":0},null,{"$f":"IF(SUM(BO$15:BO$22)>0,$E26*$F26,0)","v":0},null,{"$f":"IF(SUM(BQ$15:BQ$22)>0,$E26*$F26,0)","v":0},null,{"$f":"IF(SUM(BS$15:BS$22)>0,$E26*$F26,0)","v":0},null,{"$f":"IF(SUM(BU$15:BU$22)>0,$E26*$F26,0)","v":0},null,{"$f":"IF(SUM(BW$15:BW$22)>0,$E26*$F26,0)","v":0},null,{"$f":"IF(SUM(BY$15:BY$22)>0,$E26*$F26,0)","v":0},null,{"$f":"IF(SUM(CA$15:CA$22)>0,$E26*$F26,0)","v":0},null,{"$f":"IF(SUM(CC$15:CC$22)>0,$E26*$F26,0)","v":0},null,{"$f":"IF(SUM(CE$15:CE$22)>0,$E26*$F26,0)","v":0},null,{"$f":"IF(SUM(CG$15:CG$22)>0,$E26*$F26,0)","v":0},null,{"$f":"IF(SUM(CI$15:CI$22)>0,$E26*$F26,0)","v":0},null,{"$f":"IF(SUM(CK$15:CK$22)>0,$E26*$F26,0)","v":0},null,{"$f":"IF(SUM(CM$15:CM$22)>0,$E26*$F26,0)","v":0},null,{"$f":"IF(SUM(CO$15:CO$22)>0,$E26*$F26,0)","v":0},null,{"$f":"IF(SUM(CQ$15:CQ$22)>0,$E26*$F26,0)","v":0},null,{"$f":"IF(SUM(CS$15:CS$22)>0,$E26*$F26,0)","v":0},null,{"$f":"IF(SUM(CU$15:CU$22)>0,$E26*$F26,0)","v":0},null,{"$f":"IF(SUM(CW$15:CW$22)>0,$E26*$F26,0)","v":0},null,{"$f":"IF(SUM(CY$15:CY$22)>0,$E26*$F26,0)","v":0},null,{"$f":"IF(SUM(DA$15:DA$22)>0,$E26*$F26,0)","v":0},null,{"$f":"IF(SUM(DC$15:DC$22)>0,$E26*$F26,0)","v":0},null,{"$f":"IF(SUM(DE$15:DE$22)>0,$E26*$F26,0)","v":0},null,{"$f":"IF(SUM(DG$15:DG$22)>0,$E26*$F26,0)","v":0},null,{"$f":"IF(SUM(DI$15:DI$22)>0,$E26*$F26,0)","v":0},null,{"$f":"IF(SUM(DK$15:DK$22)>0,$E26*$F26,0)","v":0},null,{"$f":"IF(SUM(DM$15:DM$22)>0,$E26*$F26,0)","v":0},null,{"$f":"IF(SUM(DO$15:DO$22)>0,$E26*$F26,0)","v":0},null,{"$f":"IF(SUM(DQ$15:DQ$22)>0,$E26*$F26,0)","v":0},null,{"$f":"IF(SUM(DS$15:DS$22)>0,$E26*$F26,0)","v":0},null,{"$f":"IF(SUM(DU$15:DU$22)>0,$E26*$F26,0)","v":0},null,{"$f":"IF(SUM(DW$15:DW$22)>0,$E26*$F26,0)","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(I$15:I$22)>0,$E27*$F27,0)","v":0},null,{"$f":"IF(SUM(K$15:K$22)>0,$E27*$F27,0)","v":0},null,{"$f":"IF(SUM(M$15:M$22)>0,$E27*$F27,0)","v":0},null,{"$f":"IF(SUM(O$15:O$22)>0,$E27*$F27,0)","v":0},null,{"$f":"IF(SUM(Q$15:Q$22)>0,$E27*$F27,0)","v":0},null,{"$f":"IF(SUM(S$15:S$22)>0,$E27*$F27,0)","v":0},null,{"$f":"IF(SUM(U$15:U$22)>0,$E27*$F27,0)","v":0},null,{"$f":"IF(SUM(W$15:W$22)>0,$E27*$F27,0)","v":0},null,{"$f":"IF(SUM(Y$15:Y$22)>0,$E27*$F27,0)","v":0},null,{"$f":"IF(SUM(AA$15:AA$22)>0,$E27*$F27,0)","v":0},null,{"$f":"IF(SUM(AC$15:AC$22)>0,$E27*$F27,0)","v":0},null,{"$f":"IF(SUM(AE$15:AE$22)>0,$E27*$F27,0)","v":0},null,{"$f":"IF(SUM(AG$15:AG$22)>0,$E27*$F27,0)","v":0},null,{"$f":"IF(SUM(AI$15:AI$22)>0,$E27*$F27,0)","v":0},null,{"$f":"IF(SUM(AK$15:AK$22)>0,$E27*$F27,0)","v":0},null,{"$f":"IF(SUM(AM$15:AM$22)>0,$E27*$F27,0)","v":0},null,{"$f":"IF(SUM(AO$15:AO$22)>0,$E27*$F27,0)","v":0},null,{"$f":"IF(SUM(AQ$15:AQ$22)>0,$E27*$F27,0)","v":0},null,{"$f":"IF(SUM(AS$15:AS$22)>0,$E27*$F27,0)","v":0},null,{"$f":"IF(SUM(AU$15:AU$22)>0,$E27*$F27,0)","v":0},null,{"$f":"IF(SUM(AW$15:AW$22)>0,$E27*$F27,0)","v":0},null,{"$f":"IF(SUM(AY$15:AY$22)>0,$E27*$F27,0)","v":0},null,{"$f":"IF(SUM(BA$15:BA$22)>0,$E27*$F27,0)","v":0},null,{"$f":"IF(SUM(BC$15:BC$22)>0,$E27*$F27,0)","v":0},null,{"$f":"IF(SUM(BE$15:BE$22)>0,$E27*$F27,0)","v":0},null,{"$f":"IF(SUM(BG$15:BG$22)>0,$E27*$F27,0)","v":0},null,{"$f":"IF(SUM(BI$15:BI$22)>0,$E27*$F27,0)","v":0},null,{"$f":"IF(SUM(BK$15:BK$22)>0,$E27*$F27,0)","v":0},null,{"$f":"IF(SUM(BM$15:BM$22)>0,$E27*$F27,0)","v":0},null,{"$f":"IF(SUM(BO$15:BO$22)>0,$E27*$F27,0)","v":0},null,{"$f":"IF(SUM(BQ$15:BQ$22)>0,$E27*$F27,0)","v":0},null,{"$f":"IF(SUM(BS$15:BS$22)>0,$E27*$F27,0)","v":0},null,{"$f":"IF(SUM(BU$15:BU$22)>0,$E27*$F27,0)","v":0},null,{"$f":"IF(SUM(BW$15:BW$22)>0,$E27*$F27,0)","v":0},null,{"$f":"IF(SUM(BY$15:BY$22)>0,$E27*$F27,0)","v":0},null,{"$f":"IF(SUM(CA$15:CA$22)>0,$E27*$F27,0)","v":0},null,{"$f":"IF(SUM(CC$15:CC$22)>0,$E27*$F27,0)","v":0},null,{"$f":"IF(SUM(CE$15:CE$22)>0,$E27*$F27,0)","v":0},null,{"$f":"IF(SUM(CG$15:CG$22)>0,$E27*$F27,0)","v":0},null,{"$f":"IF(SUM(CI$15:CI$22)>0,$E27*$F27,0)","v":0},null,{"$f":"IF(SUM(CK$15:CK$22)>0,$E27*$F27,0)","v":0},null,{"$f":"IF(SUM(CM$15:CM$22)>0,$E27*$F27,0)","v":0},null,{"$f":"IF(SUM(CO$15:CO$22)>0,$E27*$F27,0)","v":0},null,{"$f":"IF(SUM(CQ$15:CQ$22)>0,$E27*$F27,0)","v":0},null,{"$f":"IF(SUM(CS$15:CS$22)>0,$E27*$F27,0)","v":0},null,{"$f":"IF(SUM(CU$15:CU$22)>0,$E27*$F27,0)","v":0},null,{"$f":"IF(SUM(CW$15:CW$22)>0,$E27*$F27,0)","v":0},null,{"$f":"IF(SUM(CY$15:CY$22)>0,$E27*$F27,0)","v":0},null,{"$f":"IF(SUM(DA$15:DA$22)>0,$E27*$F27,0)","v":0},null,{"$f":"IF(SUM(DC$15:DC$22)>0,$E27*$F27,0)","v":0},null,{"$f":"IF(SUM(DE$15:DE$22)>0,$E27*$F27,0)","v":0},null,{"$f":"IF(SUM(DG$15:DG$22)>0,$E27*$F27,0)","v":0},null,{"$f":"IF(SUM(DI$15:DI$22)>0,$E27*$F27,0)","v":0},null,{"$f":"IF(SUM(DK$15:DK$22)>0,$E27*$F27,0)","v":0},null,{"$f":"IF(SUM(DM$15:DM$22)>0,$E27*$F27,0)","v":0},null,{"$f":"IF(SUM(DO$15:DO$22)>0,$E27*$F27,0)","v":0},null,{"$f":"IF(SUM(DQ$15:DQ$22)>0,$E27*$F27,0)","v":0},null,{"$f":"IF(SUM(DS$15:DS$22)>0,$E27*$F27,0)","v":0},null,{"$f":"IF(SUM(DU$15:DU$22)>0,$E27*$F27,0)","v":0},null,{"$f":"IF(SUM(DW$15:DW$22)>0,$E27*$F27,0)","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(I$15:I$22)>0,$E28*$F28,0)","v":0},null,{"$f":"IF(SUM(K$15:K$22)>0,$E28*$F28,0)","v":0},null,{"$f":"IF(SUM(M$15:M$22)>0,$E28*$F28,0)","v":0},null,{"$f":"IF(SUM(O$15:O$22)>0,$E28*$F28,0)","v":0},null,{"$f":"IF(SUM(Q$15:Q$22)>0,$E28*$F28,0)","v":0},null,{"$f":"IF(SUM(S$15:S$22)>0,$E28*$F28,0)","v":0},null,{"$f":"IF(SUM(U$15:U$22)>0,$E28*$F28,0)","v":0},null,{"$f":"IF(SUM(W$15:W$22)>0,$E28*$F28,0)","v":0},null,{"$f":"IF(SUM(Y$15:Y$22)>0,$E28*$F28,0)","v":0},null,{"$f":"IF(SUM(AA$15:AA$22)>0,$E28*$F28,0)","v":0},null,{"$f":"IF(SUM(AC$15:AC$22)>0,$E28*$F28,0)","v":0},null,{"$f":"IF(SUM(AE$15:AE$22)>0,$E28*$F28,0)","v":0},null,{"$f":"IF(SUM(AG$15:AG$22)>0,$E28*$F28,0)","v":0},null,{"$f":"IF(SUM(AI$15:AI$22)>0,$E28*$F28,0)","v":0},null,{"$f":"IF(SUM(AK$15:AK$22)>0,$E28*$F28,0)","v":0},null,{"$f":"IF(SUM(AM$15:AM$22)>0,$E28*$F28,0)","v":0},null,{"$f":"IF(SUM(AO$15:AO$22)>0,$E28*$F28,0)","v":0},null,{"$f":"IF(SUM(AQ$15:AQ$22)>0,$E28*$F28,0)","v":0},null,{"$f":"IF(SUM(AS$15:AS$22)>0,$E28*$F28,0)","v":0},null,{"$f":"IF(SUM(AU$15:AU$22)>0,$E28*$F28,0)","v":0},null,{"$f":"IF(SUM(AW$15:AW$22)>0,$E28*$F28,0)","v":0},null,{"$f":"IF(SUM(AY$15:AY$22)>0,$E28*$F28,0)","v":0},null,{"$f":"IF(SUM(BA$15:BA$22)>0,$E28*$F28,0)","v":0},null,{"$f":"IF(SUM(BC$15:BC$22)>0,$E28*$F28,0)","v":0},null,{"$f":"IF(SUM(BE$15:BE$22)>0,$E28*$F28,0)","v":0},null,{"$f":"IF(SUM(BG$15:BG$22)>0,$E28*$F28,0)","v":0},null,{"$f":"IF(SUM(BI$15:BI$22)>0,$E28*$F28,0)","v":0},null,{"$f":"IF(SUM(BK$15:BK$22)>0,$E28*$F28,0)","v":0},null,{"$f":"IF(SUM(BM$15:BM$22)>0,$E28*$F28,0)","v":0},null,{"$f":"IF(SUM(BO$15:BO$22)>0,$E28*$F28,0)","v":0},null,{"$f":"IF(SUM(BQ$15:BQ$22)>0,$E28*$F28,0)","v":0},null,{"$f":"IF(SUM(BS$15:BS$22)>0,$E28*$F28,0)","v":0},null,{"$f":"IF(SUM(BU$15:BU$22)>0,$E28*$F28,0)","v":0},null,{"$f":"IF(SUM(BW$15:BW$22)>0,$E28*$F28,0)","v":0},null,{"$f":"IF(SUM(BY$15:BY$22)>0,$E28*$F28,0)","v":0},null,{"$f":"IF(SUM(CA$15:CA$22)>0,$E28*$F28,0)","v":0},null,{"$f":"IF(SUM(CC$15:CC$22)>0,$E28*$F28,0)","v":0},null,{"$f":"IF(SUM(CE$15:CE$22)>0,$E28*$F28,0)","v":0},null,{"$f":"IF(SUM(CG$15:CG$22)>0,$E28*$F28,0)","v":0},null,{"$f":"IF(SUM(CI$15:CI$22)>0,$E28*$F28,0)","v":0},null,{"$f":"IF(SUM(CK$15:CK$22)>0,$E28*$F28,0)","v":0},null,{"$f":"IF(SUM(CM$15:CM$22)>0,$E28*$F28,0)","v":0},null,{"$f":"IF(SUM(CO$15:CO$22)>0,$E28*$F28,0)","v":0},null,{"$f":"IF(SUM(CQ$15:CQ$22)>0,$E28*$F28,0)","v":0},null,{"$f":"IF(SUM(CS$15:CS$22)>0,$E28*$F28,0)","v":0},null,{"$f":"IF(SUM(CU$15:CU$22)>0,$E28*$F28,0)","v":0},null,{"$f":"IF(SUM(CW$15:CW$22)>0,$E28*$F28,0)","v":0},null,{"$f":"IF(SUM(CY$15:CY$22)>0,$E28*$F28,0)","v":0},null,{"$f":"IF(SUM(DA$15:DA$22)>0,$E28*$F28,0)","v":0},null,{"$f":"IF(SUM(DC$15:DC$22)>0,$E28*$F28,0)","v":0},null,{"$f":"IF(SUM(DE$15:DE$22)>0,$E28*$F28,0)","v":0},null,{"$f":"IF(SUM(DG$15:DG$22)>0,$E28*$F28,0)","v":0},null,{"$f":"IF(SUM(DI$15:DI$22)>0,$E28*$F28,0)","v":0},null,{"$f":"IF(SUM(DK$15:DK$22)>0,$E28*$F28,0)","v":0},null,{"$f":"IF(SUM(DM$15:DM$22)>0,$E28*$F28,0)","v":0},null,{"$f":"IF(SUM(DO$15:DO$22)>0,$E28*$F28,0)","v":0},null,{"$f":"IF(SUM(DQ$15:DQ$22)>0,$E28*$F28,0)","v":0},null,{"$f":"IF(SUM(DS$15:DS$22)>0,$E28*$F28,0)","v":0},null,{"$f":"IF(SUM(DU$15:DU$22)>0,$E28*$F28,0)","v":0},null,{"$f":"IF(SUM(DW$15:DW$22)>0,$E28*$F28,0)","v":0}]

{"sheet":"Equip Rel","index":59,"n_rows":80,"n_cols":136,"rows_kept":80,"cut":false,"hidden":true,"merged":[[9,1,9,3],[10,1,10,14]]}
[null,null,"CÂMARA DOS DEPUTADOS"]
[null,null,"DEPARTAMENTO TÉCNICO"]
[null,null,"Coordenação de Planejamento e Gestão"]
[]
[null,null,"Data:",{"$f":"'Dados Gerais'!#REF!","v":{"$error":"#REF!"}}]
[null,null,"Processo:",{"$f":"'Dados Gerais'!#REF!","v":{"$error":"#REF!"}}]
[null,null,"Objeto:",{"$f":"'Dados Gerais'!#REF!","v":{"$error":"#REF!"}}]
[]
[]
[]
[null,"EQUIPAMENTOS RELACIONADOS AO POSTO - PAGAMENTO DA DEPRECIAÇÃO / MANUTENÇÃO",null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,{"$f":"Q11+1","v":2},null,{"$f":"S11+1","v":3},null,{"$f":"U11+1","v":4},null,{"$f":"W11+1","v":5},null,{"$f":"Y11+1","v":6},null,{"$f":"AA11+1","v":7},null,{"$f":"AC11+1","v":8},null,{"$f":"AE11+1","v":9},null,{"$f":"AG11+1","v":10},null,{"$f":"AI11+1","v":11},null,{"$f":"AK11+1","v":12},null,{"$f":"AM11+1","v":13},null,{"$f":"AO11+1","v":14},null,{"$f":"AQ11+1","v":15},null,{"$f":"AS11+1","v":16},null,{"$f":"AU11+1","v":17},null,{"$f":"AW11+1","v":18},null,{"$f":"AY11+1","v":19},null,{"$f":"BA11+1","v":20},null,{"$f":"BC11+1","v":21},null,{"$f":"BE11+1","v":22},null,{"$f":"BG11+1","v":23},null,{"$f":"BI11+1","v":24},null,{"$f":"BK11+1","v":25},null,{"$f":"BM11+1","v":26},null,{"$f":"BO11+1","v":27},null,{"$f":"BQ11+1","v":28},null,{"$f":"BS11+1","v":29},null,{"$f":"BU11+1","v":30},null,{"$f":"BW11+1","v":31},null,{"$f":"BY11+1","v":32},null,{"$f":"CA11+1","v":33},null,{"$f":"CC11+1","v":34},null,{"$f":"CE11+1","v":35},null,{"$f":"CG11+1","v":36},null,{"$f":"CI11+1","v":37},null,{"$f":"CK11+1","v":38},null,{"$f":"CM11+1","v":39},null,{"$f":"CO11+1","v":40},null,{"$f":"CQ11+1","v":41},null,{"$f":"CS11+1","v":42},null,{"$f":"CU11+1","v":43},null,{"$f":"CW11+1","v":44},null,{"$f":"CY11+1","v":45},null,{"$f":"DA11+1","v":46},null,{"$f":"DC11+1","v":47},null,{"$f":"DE11+1","v":48},null,{"$f":"DG11+1","v":49},null,{"$f":"DI11+1","v":50},null,{"$f":"DK11+1","v":51},null,{"$f":"DM11+1","v":52},null,{"$f":"DO11+1","v":53},null,{"$f":"DQ11+1","v":54},null,{"$f":"DS11+1","v":55},null,{"$f":"DU11+1","v":56},null,{"$f":"DW11+1","v":57},null,{"$f":"DY11+1","v":58},null,{"$f":"EA11+1","v":59},null,{"$f":"EC11+1","v":60}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R12:R61)","v":0},null,{"$f":"SUM(T12:T61)","v":0},null,{"$f":"SUM(V12:V61)","v":0},null,{"$f":"SUM(X12:X61)","v":0},null,{"$f":"SUM(Z12:Z61)","v":0},null,{"$f":"SUM(AB12:AB61)","v":0},null,{"$f":"SUM(AD12:AD61)","v":0},null,{"$f":"SUM(AF12:AF61)","v":0},null,{"$f":"SUM(AH12:AH61)","v":0},null,{"$f":"SUM(AJ12:AJ61)","v":0},null,{"$f":"SUM(AL12:AL61)","v":0},null,{"$f":"SUM(AN12:AN61)","v":0},null,{"$f":"SUM(AP12:AP61)","v":0},null,{"$f":"SUM(AR12:AR61)","v":0},null,{"$f":"SUM(AT12:AT61)","v":0},null,{"$f":"SUM(AV12:AV61)","v":0},null,{"$f":"SUM(AX12:AX61)","v":0},null,{"$f":"SUM(AZ12:AZ61)","v":0},null,{"$f":"SUM(BB12:BB61)","v":0},null,{"$f":"SUM(BD12:BD61)","v":0},null,{"$f":"SUM(BF12:BF61)","v":0},null,{"$f":"SUM(BH12:BH61)","v":0},null,{"$f":"SUM(BJ12:BJ61)","v":0},null,{"$f":"SUM(BL12:BL61)","v":0},null,{"$f":"SUM(BN12:BN61)","v":0},null,{"$f":"SUM(BP12:BP61)","v":0},null,{"$f":"SUM(BR12:BR61)","v":0},null,{"$f":"SUM(BT12:BT61)","v":0},null,{"$f":"SUM(BV12:BV61)","v":0},null,{"$f":"SUM(BX12:BX61)","v":0},null,{"$f":"SUM(BZ12:BZ61)","v":0},null,{"$f":"SUM(CB12:CB61)","v":0},null,{"$f":"SUM(CD12:CD61)","v":0},null,{"$f":"SUM(CF12:CF61)","v":0},null,{"$f":"SUM(CH12:CH61)","v":0},null,{"$f":"SUM(CJ12:CJ61)","v":0},null,{"$f":"SUM(CL12:CL61)","v":0},null,{"$f":"SUM(CN12:CN61)","v":0},null,{"$f":"SUM(CP12:CP61)","v":0},null,{"$f":"SUM(CR12:CR61)","v":0},null,{"$f":"SUM(CT12:CT61)","v":0},null,{"$f":"SUM(CV12:CV61)","v":0},null,{"$f":"SUM(CX12:CX61)","v":0},null,{"$f":"SUM(CZ12:CZ61)","v":0},null,{"$f":"SUM(DB12:DB61)","v":0},null,{"$f":"SUM(DD12:DD61)","v":0},null,{"$f":"SUM(DF12:DF61)","v":0},null,{"$f":"SUM(DH12:DH61)","v":0},null,{"$f":"SUM(DJ12:DJ61)","v":0},null,{"$f":"SUM(DL12:DL61)","v":0},null,{"$f":"SUM(DN12:DN61)","v":0},null,{"$f":"SUM(DP12:DP61)","v":0},null,{"$f":"SUM(DR12:DR61)","v":0},null,{"$f":"SUM(DT12:DT61)","v":0},null,{"$f":"SUM(DV12:DV61)","v":0},null,{"$f":"SUM(DX12:DX61)","v":0},null,{"$f":"SUM(DZ12:DZ61)","v":0},null,{"$f":"SUM(EB12:EB61)","v":0},null,{"$f":"SUM(ED12:ED61)","v":0},null,{"$f":"SUM(EF12:EF61)","v":0}]
[null,null,"CATEGORIAS",null,"QUANTIDADE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C15=Q$11,1,0)","v":0},null,{"$f":"IF($C15=S$11,1,0)","v":0},null,{"$f":"IF($C15=U$11,1,0)","v":0},null,{"$f":"IF($C15=W$11,1,0)","v":0},null,{"$f":"IF($C15=Y$11,1,0)","v":0},null,{"$f":"IF($C15=AA$11,1,0)","v":0},null,{"$f":"IF($C15=AC$11,1,0)","v":0},null,{"$f":"IF($C15=AE$11,1,0)","v":0},null,{"$f":"IF($C15=AG$11,1,0)","v":0},null,{"$f":"IF($C15=AI$11,1,0)","v":0},null,{"$f":"IF($C15=AK$11,1,0)","v":0},null,{"$f":"IF($C15=AM$11,1,0)","v":0},null,{"$f":"IF($C15=AO$11,1,0)","v":0},null,{"$f":"IF($C15=AQ$11,1,0)","v":0},null,{"$f":"IF($C15=AS$11,1,0)","v":0},null,{"$f":"IF($C15=AU$11,1,0)","v":0},null,{"$f":"IF($C15=AW$11,1,0)","v":0},null,{"$f":"IF($C15=AY$11,1,0)","v":0},null,{"$f":"IF($C15=BA$11,1,0)","v":0},null,{"$f":"IF($C15=BC$11,1,0)","v":0},null,{"$f":"IF($C15=BE$11,1,0)","v":0},null,{"$f":"IF($C15=BG$11,1,0)","v":0},null,{"$f":"IF($C15=BI$11,1,0)","v":0},null,{"$f":"IF($C15=BK$11,1,0)","v":0},null,{"$f":"IF($C15=BM$11,1,0)","v":0},null,{"$f":"IF($C15=BO$11,1,0)","v":0},null,{"$f":"IF($C15=BQ$11,1,0)","v":0},null,{"$f":"IF($C15=BS$11,1,0)","v":0},null,{"$f":"IF($C15=BU$11,1,0)","v":0},null,{"$f":"IF($C15=BW$11,1,0)","v":0},null,{"$f":"IF($C15=BY$11,1,0)","v":0},null,{"$f":"IF($C15=CA$11,1,0)","v":0},null,{"$f":"IF($C15=CC$11,1,0)","v":0},null,{"$f":"IF($C15=CE$11,1,0)","v":0},null,{"$f":"IF($C15=CG$11,1,0)","v":0},null,{"$f":"IF($C15=CI$11,1,0)","v":0},null,{"$f":"IF($C15=CK$11,1,0)","v":0},null,{"$f":"IF($C15=CM$11,1,0)","v":0},null,{"$f":"IF($C15=CO$11,1,0)","v":0},null,{"$f":"IF($C15=CQ$11,1,0)","v":0},null,{"$f":"IF($C15=CS$11,1,0)","v":0},null,{"$f":"IF($C15=CU$11,1,0)","v":0},null,{"$f":"IF($C15=CW$11,1,0)","v":0},null,{"$f":"IF($C15=CY$11,1,0)","v":0},null,{"$f":"IF($C15=DA$11,1,0)","v":0},null,{"$f":"IF($C15=DC$11,1,0)","v":0},null,{"$f":"IF($C15=DE$11,1,0)","v":0},null,{"$f":"IF($C15=DG$11,1,0)","v":0},null,{"$f":"IF($C15=DI$11,1,0)","v":0},null,{"$f":"IF($C15=DK$11,1,0)","v":0},null,{"$f":"IF($C15=DM$11,1,0)","v":0},null,{"$f":"IF($C15=DO$11,1,0)","v":0},null,{"$f":"IF($C15=DQ$11,1,0)","v":0},null,{"$f":"IF($C15=DS$11,1,0)","v":0},null,{"$f":"IF($C15=DU$11,1,0)","v":0},null,{"$f":"IF($C15=DW$11,1,0)","v":0},null,{"$f":"IF($C15=DY$11,1,0)","v":0},null,{"$f":"IF($C15=EA$11,1,0)","v":0},null,{"$f":"IF($C15=EC$11,1,0)","v":0},null,{"$f":"IF($C15=EE$11,1,0)","v":0}]
[null,null,null,{"$f":"HLOOKUP($C16,'Dados Gerais'!$D$6:$BI$11,6)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($C16,'Dados Gerais'!$D$6:$BI$15,10)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C16=Q$11,1,0)","v":0},null,{"$f":"IF($C16=S$11,1,0)","v":0},null,{"$f":"IF($C16=U$11,1,0)","v":0},null,{"$f":"IF($C16=W$11,1,0)","v":0},null,{"$f":"IF($C16=Y$11,1,0)","v":0},null,{"$f":"IF($C16=AA$11,1,0)","v":0},null,{"$f":"IF($C16=AC$11,1,0)","v":0},null,{"$f":"IF($C16=AE$11,1,0)","v":0},null,{"$f":"IF($C16=AG$11,1,0)","v":0},null,{"$f":"IF($C16=AI$11,1,0)","v":0},null,{"$f":"IF($C16=AK$11,1,0)","v":0},null,{"$f":"IF($C16=AM$11,1,0)","v":0},null,{"$f":"IF($C16=AO$11,1,0)","v":0},null,{"$f":"IF($C16=AQ$11,1,0)","v":0},null,{"$f":"IF($C16=AS$11,1,0)","v":0},null,{"$f":"IF($C16=AU$11,1,0)","v":0},null,{"$f":"IF($C16=AW$11,1,0)","v":0},null,{"$f":"IF($C16=AY$11,1,0)","v":0},null,{"$f":"IF($C16=BA$11,1,0)","v":0},null,{"$f":"IF($C16=BC$11,1,0)","v":0},null,{"$f":"IF($C16=BE$11,1,0)","v":0},null,{"$f":"IF($C16=BG$11,1,0)","v":0},null,{"$f":"IF($C16=BI$11,1,0)","v":0},null,{"$f":"IF($C16=BK$11,1,0)","v":0},null,{"$f":"IF($C16=BM$11,1,0)","v":0},null,{"$f":"IF($C16=BO$11,1,0)","v":0},null,{"$f":"IF($C16=BQ$11,1,0)","v":0},null,{"$f":"IF($C16=BS$11,1,0)","v":0},null,{"$f":"IF($C16=BU$11,1,0)","v":0},null,{"$f":"IF($C16=BW$11,1,0)","v":0},null,{"$f":"IF($C16=BY$11,1,0)","v":0},null,{"$f":"IF($C16=CA$11,1,0)","v":0},null,{"$f":"IF($C16=CC$11,1,0)","v":0},null,{"$f":"IF($C16=CE$11,1,0)","v":0},null,{"$f":"IF($C16=CG$11,1,0)","v":0},null,{"$f":"IF($C16=CI$11,1,0)","v":0},null,{"$f":"IF($C16=CK$11,1,0)","v":0},null,{"$f":"IF($C16=CM$11,1,0)","v":0},null,{"$f":"IF($C16=CO$11,1,0)","v":0},null,{"$f":"IF($C16=CQ$11,1,0)","v":0},null,{"$f":"IF($C16=CS$11,1,0)","v":0},null,{"$f":"IF($C16=CU$11,1,0)","v":0},null,{"$f":"IF($C16=CW$11,1,0)","v":0},null,{"$f":"IF($C16=CY$11,1,0)","v":0},null,{"$f":"IF($C16=DA$11,1,0)","v":0},null,{"$f":"IF($C16=DC$11,1,0)","v":0},null,{"$f":"IF($C16=DE$11,1,0)","v":0},null,{"$f":"IF($C16=DG$11,1,0)","v":0},null,{"$f":"IF($C16=DI$11,1,0)","v":0},null,{"$f":"IF($C16=DK$11,1,0)","v":0},null,{"$f":"IF($C16=DM$11,1,0)","v":0},null,{"$f":"IF($C16=DO$11,1,0)","v":0},null,{"$f":"IF($C16=DQ$11,1,0)","v":0},null,{"$f":"IF($C16=DS$11,1,0)","v":0},null,{"$f":"IF($C16=DU$11,1,0)","v":0},null,{"$f":"IF($C16=DW$11,1,0)","v":0},null,{"$f":"IF($C16=DY$11,1,0)","v":0},null,{"$f":"IF($C16=EA$11,1,0)","v":0},null,{"$f":"IF($C16=EC$11,1,0)","v":0},null,{"$f":"IF($C16=EE$11,1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C17=Q$11,1,0)","v":0},null,{"$f":"IF($C17=S$11,1,0)","v":0},null,{"$f":"IF($C17=U$11,1,0)","v":0},null,{"$f":"IF($C17=W$11,1,0)","v":0},null,{"$f":"IF($C17=Y$11,1,0)","v":0},null,{"$f":"IF($C17=AA$11,1,0)","v":0},null,{"$f":"IF($C17=AC$11,1,0)","v":0},null,{"$f":"IF($C17=AE$11,1,0)","v":0},null,{"$f":"IF($C17=AG$11,1,0)","v":0},null,{"$f":"IF($C17=AI$11,1,0)","v":0},null,{"$f":"IF($C17=AK$11,1,0)","v":0},null,{"$f":"IF($C17=AM$11,1,0)","v":0},null,{"$f":"IF($C17=AO$11,1,0)","v":0},null,{"$f":"IF($C17=AQ$11,1,0)","v":0},null,{"$f":"IF($C17=AS$11,1,0)","v":0},null,{"$f":"IF($C17=AU$11,1,0)","v":0},null,{"$f":"IF($C17=AW$11,1,0)","v":0},null,{"$f":"IF($C17=AY$11,1,0)","v":0},null,{"$f":"IF($C17=BA$11,1,0)","v":0},null,{"$f":"IF($C17=BC$11,1,0)","v":0},null,{"$f":"IF($C17=BE$11,1,0)","v":0},null,{"$f":"IF($C17=BG$11,1,0)","v":0},null,{"$f":"IF($C17=BI$11,1,0)","v":0},null,{"$f":"IF($C17=BK$11,1,0)","v":0},null,{"$f":"IF($C17=BM$11,1,0)","v":0},null,{"$f":"IF($C17=BO$11,1,0)","v":0},null,{"$f":"IF($C17=BQ$11,1,0)","v":0},null,{"$f":"IF($C17=BS$11,1,0)","v":0},null,{"$f":"IF($C17=BU$11,1,0)","v":0},null,{"$f":"IF($C17=BW$11,1,0)","v":0},null,{"$f":"IF($C17=BY$11,1,0)","v":0},null,{"$f":"IF($C17=CA$11,1,0)","v":0},null,{"$f":"IF($C17=CC$11,1,0)","v":0},null,{"$f":"IF($C17=CE$11,1,0)","v":0},null,{"$f":"IF($C17=CG$11,1,0)","v":0},null,{"$f":"IF($C17=CI$11,1,0)","v":0},null,{"$f":"IF($C17=CK$11,1,0)","v":0},null,{"$f":"IF($C17=CM$11,1,0)","v":0},null,{"$f":"IF($C17=CO$11,1,0)","v":0},null,{"$f":"IF($C17=CQ$11,1,0)","v":0},null,{"$f":"IF($C17=CS$11,1,0)","v":0},null,{"$f":"IF($C17=CU$11,1,0)","v":0},null,{"$f":"IF($C17=CW$11,1,0)","v":0},null,{"$f":"IF($C17=CY$11,1,0)","v":0},null,{"$f":"IF($C17=DA$11,1,0)","v":0},null,{"$f":"IF($C17=DC$11,1,0)","v":0},null,{"$f":"IF($C17=DE$11,1,0)","v":0},null,{"$f":"IF($C17=DG$11,1,0)","v":0},null,{"$f":"IF($C17=DI$11,1,0)","v":0},null,{"$f":"IF($C17=DK$11,1,0)","v":0},null,{"$f":"IF($C17=DM$11,1,0)","v":0},null,{"$f":"IF($C17=DO$11,1,0)","v":0},null,{"$f":"IF($C17=DQ$11,1,0)","v":0},null,{"$f":"IF($C17=DS$11,1,0)","v":0},null,{"$f":"IF($C17=DU$11,1,0)","v":0},null,{"$f":"IF($C17=DW$11,1,0)","v":0},null,{"$f":"IF($C17=DY$11,1,0)","v":0},null,{"$f":"IF($C17=EA$11,1,0)","v":0},null,{"$f":"IF($C17=EC$11,1,0)","v":0},null,{"$f":"IF($C17=EE$11,1,0)","v":0}]
[]
[null,null,"PAGAMENTO DA DEPRECIAÇÃO"]
[null,null,"ITEM","DESCRIÇÃO","QUANT ANUAL","CONTA SIAFI","VALOR DE AQ.","% RESIDUAL","VIDA ÚTIL","DEP. MENSAL","CUSTO TOTAL","BDI (%)","PREÇO TOTAL","FONTE","REFERÊNCIA"]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"G22*(1-H22)/(I22*12)","v":{"$error":"#DIV/0!"}},{"$f":"J22*E22","v":{"$error":"#DIV/0!"}},{"$f":"'BDI - Geral'!E27","v":0.26910000000000001},{"$f":"ROUND(K22*(1+L22),2)","v":{"$error":"#DIV/0!"}},"COTAÇÃO"]
[]
[]
[null,null,"PAGAMENTO DA MANUTENÇÃO"]
[null,null,"ITEM","DESCRIÇÃO",null,null,null,"K (calculado)","MENSAL DEPR.","% MAN X DEP","MENSAL MAN.","BDI (%)","PREÇO TOTAL"]
[]
[null,null,null,null,null,null,null,{"$f":"H35","v":0.23950080000000007},{"$f":"M22","v":{"$error":"#DIV/0!"}},{"$f":"H28","v":0.23950080000000007},{"$f":"I28*H28","v":{"$error":"#DIV/0!"}},{"$f":"L22","v":0.26910000000000001},{"$f":"ROUND(K28*(1+L28),2)","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,null,"K1","K2","K3","K4"]
[null,null,null,null,1,1,0.8,0.8]
[null,null,null,null,"K5","K6","K7","K8"]
[null,null,null,null,1,0.6,0.5,1.1000000000000001]
[null,null,null,null,"K9","K10","K11","RESULTADO"]
[null,null,null,"* a descrição de cada coeficiente segue abaixo",0.9,0.9,1.4,{"$f":"E31*F31*G31*H31*E33*F33*G33*H33*E35*F35*G35","v":0.23950080000000007}]
[]
[]
[null,null,"MATERIAL DE CONSUMO ASSOCIADO"]
[null,null,"ITEM","DESCRIÇÃO",null,null,null,"QUANTID/ANO","UNIDADE","VALOR DE AQ.","MENSAL MAT","BDI (%)","PREÇO TOTAL"]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"J41*H41/12","v":0},{"$f":"L28","v":0.26910000000000001},{"$f":"ROUND(K41*(1+L41),2)","v":0}]
[]
[]
[null,null,"MATERIAL DE CONSUMO ASSOCIADO"]
[null,null,"ITEM","DESCRIÇÃO",null,null,null,null,null,null,null,null,"PREÇO TOTAL"]
[]
[null,null,1,"Componente DEPRECIAÇÃO - POR POSTO",null,null,null,null,null,null,null,null,{"$f":"M22","v":{"$error":"#DIV/0!"}}]
[null,null,2,"Componente MANUTENÇÃO - POR POSTO",null,null,null,null,null,null,null,null,{"$f":"M28","v":{"$error":"#DIV/0!"}}]
[null,null,3,"Componente MATERIAL DE CONSUMO ASSOCIADO - POR POSTO",null,null,null,null,null,null,null,null,{"$f":"M41","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,"SOMATÓRIO TOTAL MENSAL - POR POSTO",{"$f":"SUM(M46:M50)","v":{"$error":"#DIV/0!"}},null,null,null,null,{"$f":"IF(SUM(Q$15:Q$17)>0,$M51,0)","v":0},null,{"$f":"IF(SUM(S$15:S$17)>0,$M51,0)","v":0},null,{"$f":"IF(SUM(U$15:U$17)>0,$M51,0)","v":0},null,{"$f":"IF(SUM(W$15:W$17)>0,$M51,0)","v":0},null,{"$f":"IF(SUM(Y$15:Y$17)>0,$M51,0)","v":0},null,{"$f":"IF(SUM(AA$15:AA$17)>0,$M51,0)","v":0},null,{"$f":"IF(SUM(AC$15:AC$17)>0,$M51,0)","v":0},null,{"$f":"IF(SUM(AE$15:AE$17)>0,$M51,0)","v":0},null,{"$f":"IF(SUM(AG$15:AG$17)>0,$M51,0)","v":0},null,{"$f":"IF(SUM(AI$15:AI$17)>0,$M51,0)","v":0},null,{"$f":"IF(SUM(AK$15:AK$17)>0,$M51,0)","v":0},null,{"$f":"IF(SUM(AM$15:AM$17)>0,$M51,0)","v":0},null,{"$f":"IF(SUM(AO$15:AO$17)>0,$M51,0)","v":0},null,{"$f":"IF(SUM(AQ$15:AQ$17)>0,$M51,0)","v":0},null,{"$f":"IF(SUM(AS$15:AS$17)>0,$M51,0)","v":0},null,{"$f":"IF(SUM(AU$15:AU$17)>0,$M51,0)","v":0},null,{"$f":"IF(SUM(AW$15:AW$17)>0,$M51,0)","v":0},null,{"$f":"IF(SUM(AY$15:AY$17)>0,$M51,0)","v":0},null,{"$f":"IF(SUM(BA$15:BA$17)>0,$M51,0)","v":0},null,{"$f":"IF(SUM(BC$15:BC$17)>0,$M51,0)","v":0},null,{"$f":"IF(SUM(BE$15:BE$17)>0,$M51,0)","v":0},null,{"$f":"IF(SUM(BG$15:BG$17)>0,$M51,0)","v":0},null,{"$f":"IF(SUM(BI$15:BI$17)>0,$M51,0)","v":0},null,{"$f":"IF(SUM(BK$15:BK$17)>0,$M51,0)","v":0},null,{"$f":"IF(SUM(BM$15:BM$17)>0,$M51,0)","v":0},null,{"$f":"IF(SUM(BO$15:BO$17)>0,$M51,0)","v":0},null,{"$f":"IF(SUM(BQ$15:BQ$17)>0,$M51,0)","v":0},null,{"$f":"IF(SUM(BS$15:BS$17)>0,$M51,0)","v":0},null,{"$f":"IF(SUM(BU$15:BU$17)>0,$M51,0)","v":0},null,{"$f":"IF(SUM(BW$15:BW$17)>0,$M51,0)","v":0},null,{"$f":"IF(SUM(BY$15:BY$17)>0,$M51,0)","v":0},null,{"$f":"IF(SUM(CA$15:CA$17)>0,$M51,0)","v":0},null,{"$f":"IF(SUM(CC$15:CC$17)>0,$M51,0)","v":0},null,{"$f":"IF(SUM(CE$15:CE$17)>0,$M51,0)","v":0},null,{"$f":"IF(SUM(CG$15:CG$17)>0,$M51,0)","v":0},null,{"$f":"IF(SUM(CI$15:CI$17)>0,$M51,0)","v":0},null,{"$f":"IF(SUM(CK$15:CK$17)>0,$M51,0)","v":0},null,{"$f":"IF(SUM(CM$15:CM$17)>0,$M51,0)","v":0},null,{"$f":"IF(SUM(CO$15:CO$17)>0,$M51,0)","v":0},null,{"$f":"IF(SUM(CQ$15:CQ$17)>0,$M51,0)","v":0},null,{"$f":"IF(SUM(CS$15:CS$17)>0,$M51,0)","v":0},null,{"$f":"IF(SUM(CU$15:CU$17)>0,$M51,0)","v":0},null,{"$f":"IF(SUM(CW$15:CW$17)>0,$M51,0)","v":0},null,{"$f":"IF(SUM(CY$15:CY$17)>0,$M51,0)","v":0},null,{"$f":"IF(SUM(DA$15:DA$17)>0,$M51,0)","v":0},null,{"$f":"IF(SUM(DC$15:DC$17)>0,$M51,0)","v":0},null,{"$f":"IF(SUM(DE$15:DE$17)>0,$M51,0)","v":0},null,{"$f":"IF(SUM(DG$15:DG$17)>0,$M51,0)","v":0},null,{"$f":"IF(SUM(DI$15:DI$17)>0,$M51,0)","v":0},null,{"$f":"IF(SUM(DK$15:DK$17)>0,$M51,0)","v":0},null,{"$f":"IF(SUM(DM$15:DM$17)>0,$M51,0)","v":0},null,{"$f":"IF(SUM(DO$15:DO$17)>0,$M51,0)","v":0},null,{"$f":"IF(SUM(DQ$15:DQ$17)>0,$M51,0)","v":0},null,{"$f":"IF(SUM(DS$15:DS$17)>0,$M51,0)","v":0},null,{"$f":"IF(SUM(DU$15:DU$17)>0,$M51,0)","v":0},null,{"$f":"IF(SUM(DW$15:DW$17)>0,$M51,0)","v":0},null,{"$f":"IF(SUM(DY$15:DY$17)>0,$M51,0)","v":0},null,{"$f":"IF(SUM(EA$15:EA$17)>0,$M51,0)","v":0},null,{"$f":"IF(SUM(EC$15:EC$17)>0,$M51,0)","v":0},null,{"$f":"IF(SUM(EE$15:EE$17)>0,$M51,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"SOMATÓRIO TOTAL ANUAL - POR POSTO",{"$f":"M51*12","v":{"$error":"#DIV/0!"}}]
[]
[]
[null,null,"MATERIAL DE CONSUMO ASSOCIADO"]
[null,null,"MEMÓRIA DE CÁLCULO DO COEFICIENTE DE CORRELAÇÃO MANUTENÇÃO X DEPRECIAÇÃO (K)"]
[]
[null,null,"JUSTIFICATIVAS",null,"TIPO","K1",null,"Condições de Trab","K4",null,"Tempo Vida (anos)","K6",null,"Temperatura","K8"]
[null,null,null,null,"Guindaste",0.5,null,"Em espera",0.4,null,1,0.6,null,"Muito quente (> 40º C)",1.3]
[null,null,"K1","Arbitrado 1","Caminhão-comum",0.8,null,"Leves",0.8,null,2,0.7,null,"Quente (30º a 40º C)",1.1000000000000001]
[null,null,"K2","Considerado o operador médio","Fora-de-estrada",1,null,"Médias",1,null,3,0.8,null,"Médio (10º a 30º C)",1]
[null,null,"K3","Consideradas ferramentas de primeira qualidade","Carregadeira",1,null,"Pesadas",1.4,null,4,0.9,null,"Frio (< 10º C)",1.2]
[null,null,"K4","Consições leves","Escavadeira",1.4,null,"Severas",2,null,5,1]
[null,null,"K5","Considerando manutenção normal","Motoescrêiper",1.1000000000000001,null,null,null,null,6,1,null,"Ritmo de Trabalho","K9"]
[null,null,"K6","Equipamentos novos","Trator de esteira",1.2,null,"Manutenção","K5",null,7,1,null,"Folgado",0.9]
[null,null,"K7","220h por mês, 252 dias por ano",null,null,null,"Excelente",0.6,null,8,1.2,null,"Médio ",1]
[null,null,"K8","Clima quente, acima de 30º C","Qualid do Operador","K2",null,"Boa",0.8,null,9,1.3,null,"Com pressa",1.5]
[null,null,"K9","Ritmo de trabalho usualmente folgado","Excelente",0.8,null,"Média",1,null,10,1.4]
[null,null,"K10","Considerado o operador médio","Boa",0.9,null,"Ruim ",1.5,null,11,2,null,"Conh do Serviço","K10"]
[null,null,"K11","Foi considerada a opção de aluguel a terceiros, ainda que a simulação seja dos custos do contratado, contudo a execução dos serviços é em local de terceiros","Média",1,null,"Inexistente",3,null,15,2,null,"Grande ",0.8]
[null,null,null,null,"Ruim",1.2,null,null,null,null,null,null,null,"Médio     ",0.9]
[null,null,null,null,"Péssima",2,null,"Horas de Uso ","K7",6000,1,null,null,"Pouco ",1]
[null,null,null,null,null,null,null,1000,0.5,8000,1.3]
[null,null,null,null,"Qualidade do Equip","K3",null,2000,0.5,10000,1.6,null,null,"Tipo do Serviço","K11"]
[null,null,null,null,"De primeira",0.8,null,3000,0.6,12000,1.9,null,null,"Mina ou Pedreira",0.8]
[null,null,null,null,"Média",1,null,4000,0.7,15000,2.2999999999999998,null,null,"Construção Geral",1]
[null,null,null,null,"Ruim",1.5,null,5000,0.9,20000,3,null,null,"Aluguel a Terceiros",1.4]
[]
[null,null,null,null,"Fonte: "]
[null,null,null,null,"MATTOS, Aldo Dórea. Como preparar orçamentos de obras. São Paulo: Pini, 2006. 281 p., il"]