{"text_format":"1","workbook":"xlsx","n_sheets":21,"sheets":["GUIA PARA PREENCHIMENTO","MODELO PROPOSTA","Remunerações","Resumo","1","2","Dados Gerais","Encargos Sociais","BDI","Uniformes","EPI","SREP","Não Rel - EPI","Equip Rel","Não Rel - Depr","Não Rel - Mat Consumo","Não Rel - Mat Cons Durável","Não Rel - Serviços","Not. Demanda","Mat Cons","Mat Perm"],"not_rendered":{"charts":0,"images":8,"macros":1,"external_links":0,"defined_names":23,"comments":2,"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":109,"n_cols":2,"rows_kept":109,"cut":false,"hidden":false,"merged":[[76,1,90,9],[91,1,94,9],[56,1,61,9],[62,1,75,9],[35,1,37,4],[35,5,37,9],[49,1,51,9],[52,1,55,9],[28,1,28,4],[28,5,28,9],[31,1,32,4],[31,5,32,9],[11,1,11,9],[1,1,1,9],[4,1,4,9],[6,1,6,9],[10,1,10,9],[7,1,9,9],[27,1,27,4],[27,5,27,9],[12,1,12,9],[13,1,13,9],[14,1,14,9],[16,1,16,9],[17,1,17,9],[18,1,18,2],[19,1,20,9],[21,1,21,9],[23,1,23,9],[24,1,24,9],[25,1,25,9],[29,1,29,4],[29,5,29,9],[30,1,30,4],[30,5,30,9],[38,1,38,4],[38,5,38,9],[33,1,34,4],[33,5,34,9],[97,1,97,4],[97,5,97,9],[39,1,39,4],[39,5,39,9],[40,1,40,4],[40,5,40,9],[41,1,41,9],[43,1,43,9],[45,1,45,9],[47,1,47,9],[96,1,96,9],[44,1,44,9],[48,1,48,9],[105,1,105,9],[108,1,108,9],[98,1,98,4],[98,5,98,9],[99,1,99,4],[99,5,99,9],[103,1,103,9],[104,1,104,9],[100,1,100,9]]}
[]
[null,"MODELO DA PROPOSTA COMPLETA"]
[]
[null,"."]
[null,"I – FORMALIZAÇÃO"]
[]
[null,"PREGÃO ELETRÔNICO N. 90105/2025"]
[null,"OBJETO: Prestação de serviços continuados na área de descrição individual e registro em sistema informatizado de documentos manuscritos, impressos e audiovisuais (em qualquer suporte e formato), sob custódia do Arquivo da Câmara dos Deputados, a serem executados com regime de dedicação exclusiva de mão de obra, pelo período de 12 (doze) meses."]
[]
[]
[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 ANUAL) PARA O ITEM:"]
[null,{"$f":"Resumo!F41","v":1373942.64}]
[null,{"$f":"Extenso_Valor(B19)","v":"um milhão, trezentos e setenta e três mil, novecentos e quarenta e dois reais e sessenta e quatro centavos"}]
[]
[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 4 do Edital)."]
[]
[null,"Convenção coletiva de trabalho ou a norma coletiva a que estamos obrigados:"]
[null,"Justificativa para a adoção da Convenção:"]
[null,"Data-Base:"]
[null,"Número do Registro MTE:"]
[null,"Atividade econômica preponderante (indicar conforme CNAE):"]
[]
[null,"Enquadramento Sindical (quem a representa legalmente):"]
[]
[null,"Cópia da carta ou registro sindical do sindicato ao qual ele declara ser enquadrado, em razão do regramento sindical previsto na CLT ou por força de decisão judicial:"]
[]
[]
[null,"Regime de tributação da empresa:"]
[null,"Empresa é beneficiada pela desoneração da folha de pagamento instituída pela Lei n. 12.546/2001, alterada pela Lei n. 13.161/2015 e pela Lei n. 14.973/2024?"]
[null,"Empresa adere ao PAT (Programa de Alimentação do Trabalhador)?"]
[null,"Na hipótese de adesão ao PAT e de previsão de qualquer desconto no valor do auxílio-alimentação em norma coletiva, os valores do auxílio-alimentação apresentados nesta proposta deverão corresponder aos valores líquidos efetivamente pagos pela empresa aos seus empregados."]
[]
[null,"MODALIDADE DE GARANTIA"]
[null,"De acordo com o disposto no Termo de Referência, informamos que, caso o objeto nos seja adjudicado, optaremos pela seguinte modalidade de garantia de execução do contrato (artigos 96 e seguintes da Lei 14.133/2021):"]
[null,"Modalidades de garantia (art. 96, LEI)"]
[]
[null,"DECLARAÇÕES"]
[null,"Declaramos que seremos responsáveis pelo descarte ambientalmente adequado de todos os resíduos gerados durante a execução dos serviços contratados – incluindo consumíveis, peças substituídas, embalagens e demais materiais – em conformidade com a legislação ambiental vigente, especialmente a Lei n. 9.605/1998 (Lei de Crimes Ambientais), a Lei n. 12.305/2010 (Política Nacional de Resíduos Sólidos) e a NBR 10.004 (classificação de resíduos sólidos)."]
[null,"A SEREM PRESTADAS SOMENTE NA HIPÓTESE DE LICITANTE MICROEMPRESA OU EMPRESA DE PEQUENO PORTE, EM CONFORMIDADE COM OS ARTIGOS 17, 18, 30 E 31 DA LEI COMPLEMENTAR N. 123/2006, E O ACÓRDÃO TCU 2798/2010-PLENÁRIO\nDeclaramos que:\na) em se tratando dos serviços vedados descritos no artigo 17 da Lei Complementar n. 123/2006, notadamente os descritos no inciso XII (cessão ou locação de mão de obra), ressalvados os serviços listados nos § 5º-C, inciso VI, c/c § 5º-H do art. 18 ou no § 1º do art. 17 da referida Lei, a proposta apresentada não contempla qualquer benefício tributário referente ao SIMPLES NACIONAL, conforme os itens 4.20 e 4.21 do Edital;\nb) na hipótese de contratação desta Microempresa ou Empresa de Pequeno Porte inscrita no SIMPLES NACIONAL e executora de atividade vedada, ficamos sujeitos à exclusão obrigatória no SIMPLES NACIONAL a contar do mês seguinte ao da contratação, em consequência do que dispõem o artigo 17, inciso XII e o artigo 31, inciso II da Lei Complementar n, 123/2006, devendo entregar à Câmara dos Deputados, à título de comprovação, cópia de ofício – com comprovante de entrega e recebimento, que comunique a assinatura do contrato de prestação de serviços mediante cessão de mão de obra e encaminhado pela contratada à Secretaria Especial da Receita Federal do Brasil até o último dia útil do mês subsequente ao da contratação, consoante artigo 30, § 1º, inciso II da Lei Complementar n. 123/2006.\n"]
[]
[]
[null,"A SEREM PRESTADAS SOMENTE NA HIPÓTESE DE LICITANTE BENEFICIADA PELA DESONERAÇÃO DA FOLHA DE PAGAMENTO INSTITUÍDA PELA LEI N. 12.546/2011, ALTERADA PELA LEI N. 13.161/2015 E PELA LEI N. 14.973/2024. \nDeclaramos, sob as penas da Lei, que:\na) recolhemos a contribuição previdenciária incidente sobre o valor da receita bruta, em substituição às contribuições previdenciárias incidentes sobre a folha de pagamento, previstas nos incisos I e III do caput do artigo 22 da Lei n. 8.212/1991, na forma do caput do artigo 9º-A da Lei n. 12.546/2011, alteradas pela Lei n. 13.161/2015 e pela Lei n. 14.973/2024;\nb) temos ciência que nossa manifestação, conforme alínea “a” anterior, será remetida à Secretaria Especial da Receita Federal do Brasil e que, em caso de constatação de falsidade, estará sujeita às sanções administrativas cabíveis, sem prejuízo do encaminhamento dos documentos ao Ministério Público para apuração de eventual responsabilidade criminal desta declarante;\nc) temos ciência de que a variação das alíquotas previstas no art. 9º-A da Lei n. 12.546/2011, incluído pela Lei n. 14.973/2024, bem como a transição gradual de reoneração da folha de pagamento, foram integralmente consideradas na formulação da presente proposta, não cabendo, em nenhuma hipótese, pedido de reequilíbrio econômico-financeiro, repactuação ou apostilamento, durante a vigência contratual ou em eventuais prorrogações, por se tratar de fato previsível e anterior à apresentação da proposta.\n"]
[]
[]
[]
[null," NOTAS EXPLICATIVAS – PREMISSAS DE CÁLCULO\n (Conforme o item 4.5.1.4 do Termo de Referência)\n Abaixo apresentamos as notas explicativas com as premissas adotadas no cálculo dos encargos sociais e tributários, especialmente quanto à aplicação da Lei n. 14.973/2024, que trata da reoneração gradual da folha de pagamento.\n As informações apresentadas visam garantir a transparência e exequibilidade da proposta, demonstrando como os efeitos da referida lei foram integralmente considerados na composição dos preços.\n ________________________________________________________________________________________________________________________________________________________________________________________________________________\n(Indicar os marcos anuais de transição das alíquotas considerados no cálculo; Descrever a metodologia de projeção dos custos até a reoneração total da folha; Confirmar que todos os impactos foram internalizados na proposta e não ensejarão pedido de reequilíbrio, repactuação ou apostilamento durante a vigência contratual ou prorrogações.)\n"]
[]
[]
[]
[]
[]
[null,"OU\n \nA SEREM PRESTADAS SOMENTE NA HIPÓTESE DE LICITANTE NÃO BENEFICIADA PELA DESONERAÇÃO DA FOLHA DE PAGAMENTO INSTITUÍDA PELA LEI N. 12.546, DE 2011, ALTERADA PELA LEI N. 13.161, DE 2015\n \n Declaramos, sob as penas da Lei, que:\na) não recolhemos a contribuição previdenciária incidente sobre o valor da receita bruta, em substituição às contribuições previdenciárias incidentes sobre a folha de pagamento, previstas nos incisos I e III do caput do artigo 22 da Lei n. 8.212/1991, na forma do caput do artigo 7º (ou 8º) da Lei n. 12.546/2011, alterada pela Lei n. 13.161/2015;\nb) temos ciência que nossa manifestação, conforme alínea “a” anterior, será remetida à Secretaria Especial da Receita Federal do Brasil e que, em caso de constatação de falsidade, estará sujeita às sanções administrativas cabíveis, sem prejuízo do encaminhamento dos documentos ao Ministério Público para apuração de eventual responsabilidade criminal desta declarante.\n"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"A SEREM PRESTADAS SOMENTE PARA A LICITANTE QUE SEJA A ATUAL TITULAR DO CONTRATO QUE SERÁ SUCEDIDO PELA CONTRATAÇÃO DECORRENTE DO PREGÃO EM EPÍGRAFE, NA HIPÓTESE DE HAVER SALÁRIO(S) PRATICADO(S) NO CONTRATO VIGENTE SUPERIOR(ES) AOS MÍNIMOS FIXADOS NO EDITAL E QUE TENHA OPTADO POR TOMAR COMO BASE EM SEUS LANCES E NA PRESENTE PROPOSTA DE PREÇOS SALÁRIO(S) FIXADO(S) NESTE EDITAL:\nDeclaramos que:\na) estamos cientes de que deveremos apresentar à Câmara dos Deputados, no prazo improrrogável de 60 (sessenta) dias, contado da data de início da vigência do contrato, a convenção ou o acordo coletivo de trabalho, entabulado com a participação do sindicato dos trabalhadores, em que se autoriza a redução salarial, na forma do art. 7°, VI, da Constituição Federal, considerado, ainda, o disposto no subitem 10.9.2.1 do Título 10 da Minuta do Termo de Contrato anexa;\nb) estamos cientes de que, na hipótese de não cumprirmos o disposto no teor da declaração da alínea anterior (“a”) e não logrado êxito na contratação de remanescente, sendo necessária a realização de nova licitação, caso participemos do certame, deveremos tomar como base em nossos lances e em nossa proposta de preços o(s) salário(s) maior(es), absorvendo ou acrescentando eventual diferença no BDI, sob pena de desclassificação.\n"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"É OBRIGATÓRIA A COMPROVAÇÃO A QUE SE REFERE O ITEM 4.2 DO TÍTULO 4 DO TERMO DE REFERÊNCIA \n(referente ao valor do Fator Acidentário de Prevenção (FAP)).\n"]
[]
[]
[]
[]
[null,"DADOS PARA ASSINATURA DO CONTRATO"]
[null,"Nome do signatário"]
[null,"Cargo"]
[null,"Qualificação\n(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 2025."]
[]
[null,"Assinatura do representante legal da empresa"]
[]
[]
[null,"Nome do representante legal da empresa"]

{"sheet":"Remunerações","index":2,"n_rows":36,"n_cols":15,"rows_kept":36,"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,null,"POSTO DE TRABALHO - EQUIPE DE TRABALHO"]
[null,null,1,{"$f":"HLOOKUP($C5,'Dados Gerais'!$D$5:$H$68,6)","v":"TÉCNICO EM DESCRIÇÃO DE DOCUMENTOS DE ARQUIVO"},{"$f":"HLOOKUP($C5,'Dados Gerais'!$D$5:$H$68,10)","v":8},{"$f":"HLOOKUP($C5,'Dados Gerais'!$D$5:$H$68,8)","v":3779.26},{"$f":"HLOOKUP($C5,'Dados Gerais'!$D$5:$H$68,26)","v":0},{"$f":"HLOOKUP($C5,'Dados Gerais'!$D$5:$H$68,32)","v":0},{"$f":"HLOOKUP($C5,'Dados Gerais'!$D$5:$H$68,47)","v":0},{"$f":"HLOOKUP($C5,'Dados Gerais'!$D$5:$H$68,34)","v":0},{"$f":"SUM(F5:J5)","v":3779.26},null,null,3400.46,{"$f":"(K5-N5)/N5","v":0.11139669338854161}]
[null,null,2,{"$f":"HLOOKUP($C6,'Dados Gerais'!$D$5:$H$68,6)","v":"COORDENADOR DE DESCRIÇÃO DE DOCUMENTOS DE ARQUIVO"},{"$f":"HLOOKUP($C6,'Dados Gerais'!$D$5:$H$68,10)","v":2},{"$f":"HLOOKUP($C6,'Dados Gerais'!$D$5:$H$68,8)","v":6297.81},{"$f":"HLOOKUP($C6,'Dados Gerais'!$D$5:$H$68,26)","v":0},{"$f":"HLOOKUP($C6,'Dados Gerais'!$D$5:$H$68,32)","v":0},{"$f":"HLOOKUP($C6,'Dados Gerais'!$D$5:$H$68,47)","v":0},{"$f":"HLOOKUP($C6,'Dados Gerais'!$D$5:$H$68,34)","v":0},6297.81,null,null,5811.37,{"$f":"(K6-N6)/N6","v":8.370487509829877E-2}]
[null,null,3,{"$f":"HLOOKUP($C7,'Dados Gerais'!$D$5:$H$68,6)","v":0},{"$f":"HLOOKUP($C7,'Dados Gerais'!$D$5:$H$68,10)","v":0},{"$f":"HLOOKUP($C7,'Dados Gerais'!$D$5:$H$68,8)","v":0},{"$f":"HLOOKUP($C7,'Dados Gerais'!$D$5:$H$68,26)","v":0},{"$f":"HLOOKUP($C7,'Dados Gerais'!$D$5:$H$68,32)","v":0},{"$f":"HLOOKUP($C7,'Dados Gerais'!$D$5:$H$68,47)","v":0},{"$f":"HLOOKUP($C7,'Dados Gerais'!$D$5:$H$68,34)","v":0},0]
[null,null,4,{"$f":"HLOOKUP($C8,'Dados Gerais'!$D$5:$H$68,6)","v":0},{"$f":"HLOOKUP($C8,'Dados Gerais'!$D$5:$H$68,10)","v":0},{"$f":"HLOOKUP($C8,'Dados Gerais'!$D$5:$H$68,8)","v":0},{"$f":"HLOOKUP($C8,'Dados Gerais'!$D$5:$H$68,26)","v":0},{"$f":"HLOOKUP($C8,'Dados Gerais'!$D$5:$H$68,32)","v":0},{"$f":"HLOOKUP($C8,'Dados Gerais'!$D$5:$H$68,47)","v":0},{"$f":"HLOOKUP($C8,'Dados Gerais'!$D$5:$H$68,34)","v":0},0]
[null,null,5,{"$f":"HLOOKUP($C9,'Dados Gerais'!$D$5:$H$68,6)","v":0},{"$f":"HLOOKUP($C9,'Dados Gerais'!$D$5:$H$68,10)","v":0},{"$f":"HLOOKUP($C9,'Dados Gerais'!$D$5:$H$68,8)","v":0},{"$f":"HLOOKUP($C9,'Dados Gerais'!$D$5:$H$68,26)","v":0},{"$f":"HLOOKUP($C9,'Dados Gerais'!$D$5:$H$68,32)","v":0},{"$f":"HLOOKUP($C9,'Dados Gerais'!$D$5:$H$68,47)","v":0},{"$f":"HLOOKUP($C9,'Dados Gerais'!$D$5:$H$68,34)","v":0},0]
[null,null,6,{"$f":"HLOOKUP($C10,'Dados Gerais'!$D$5:$I$68,6)","v":0},{"$f":"HLOOKUP($C10,'Dados Gerais'!$D$5:$I$68,10)","v":0},{"$f":"HLOOKUP($C10,'Dados Gerais'!$D$5:$I$68,8)","v":0},{"$f":"HLOOKUP($C10,'Dados Gerais'!$D$5:$H$68,26)","v":0},{"$f":"HLOOKUP($C10,'Dados Gerais'!$D$5:$H$68,32)","v":0},{"$f":"HLOOKUP($C10,'Dados Gerais'!$D$5:$H$68,47)","v":0},{"$f":"HLOOKUP($C10,'Dados Gerais'!$D$5:$H$68,34)","v":0},0]
[]
[null,null,null,"TOTAL DE POSTOS",{"$f":"SUM(E5:E11)","v":10}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,"* Nota 1 - Considerou-se 5% de demitidos sem justa causa ao ano e recebendo aviso indenizado (30 dias de avisoprévio / 360 dias ao ano)"]

{"sheet":"Resumo","index":3,"n_rows":55,"n_cols":9,"rows_kept":55,"cut":false,"hidden":false,"merged":[[2,1,2,6],[38,3,38,5],[40,8,41,16],[36,8,37,16],[52,3,52,5],[26,3,26,5],[42,3,42,5],[48,3,48,5]]}
[]
[]
[null,"RESUMO - TOTAIS MENSAIS - FATURA ORDINÁRIA"]
[]
[]
[null,null,"ITEM","POSTO DE TRABALHO","QUANTIDADE","PREÇO UNIT","PREÇO TOTAL (MENSAL)"]
[null,null,1,{"$f":"HLOOKUP(C7,'Dados Gerais'!$D$5:$BK$10,6)","v":"TÉCNICO EM DESCRIÇÃO DE DOCUMENTOS DE ARQUIVO"},{"$f":"HLOOKUP(C7,'Dados Gerais'!$D$5:$BK$14,10)","v":8},{"$f":"'1'!$E$112","v":10314.780000000001},{"$f":"F7*E7","v":82518.240000000005}]
[null,null,2,{"$f":"HLOOKUP(C8,'Dados Gerais'!$D$5:$BK$10,6)","v":"COORDENADOR DE DESCRIÇÃO DE DOCUMENTOS DE ARQUIVO"},{"$f":"HLOOKUP(C8,'Dados Gerais'!$D$5:$BK$14,10)","v":2},{"$f":"'2'!$E$112","v":15734.65},{"$f":"F8*E8","v":31469.3}]
[]
[]
[null,null,null,"TOTAL MENSAL - SALÁRIOS",null,null,{"$f":"SUM(G7:G10)","v":113987.54000000001}]
[]
[]
[null,null,"ITEM","DESCRIÇÃO",null,null,"PREÇO TOTAL (MENSAL)"]
[null,null,"EQUIP","EQUIPAMENTOS NÃO RELACIONADOS DIRETAMENTE A UM POSTO DE TRABALHO",null,null,{"$f":"'Não Rel - Depr'!M65","v":0}]
[null,null,"HEXTRA","HORAS EXTRAS",null,null,{"$f":"'Não Rel - Depr'!M65","v":0}]
[null,null,"HNOT","ADICIONAL DE HORAS NOTURNAS (SOB DEMANDA)",null,null,0]
[null,null,"SREP","SISTEMA DE REGISTRO ELETRÔNICO DE PRESENÇA - SREP",null,null,{"$f":"SREP!$M$46","v":507.68}]
[null,null,"EPI - N.REL","EQUIPAMENTOS DE PROTEÇÃO INDIVIDUAL NÃO RELACIONADOS DIRETAMENTE A UM POSTO DE TRABALHO",null,null,{"$f":"'Não Rel - EPI'!K31","v":0}]
[null,null,"EQUIP - N.REL","EQUIPAMENTOS NÃO RELACIONADAS DIRETAMENTE A UM POSTO DE TRABALHO",null,null,{"$f":"'Não Rel - Depr'!M66","v":0}]
[null,null,"MAT ","MATERIAIS NÃO RELACIONADOS DIRETAMENTE A UM POSTO DE TRABALHO",null,null,{"$f":"'Não Rel - Mat Consumo'!L49","v":0}]
[null,null,"MAT CONS DURAVEL","MATERIAIS DE CONSUMO DURÁVEL NÃO RELACIONADOS DIRETAMENTE A UM POSTO DE TRABALHO",null,null,{"$f":"'Não Rel - Mat Cons Durável'!L35","v":0}]
[null,null,"EQ SOB DEMANDA","SERVIÇOS NÃO RELACIONADOS DIRETAMENTE A UM POSTO DE TRABALHO - AQUISIÇÃO SOB DEMANDA",null,null,{"$f":"'Não Rel - Serviços'!K10","v":0}]
[]
[null,null,null,"TOTAL MENSAL",null,null,{"$f":"SUM(G15:G24)","v":507.68}]
[]
[null,null,null,"TOTAL MENSAL - ITENS ORDINÁRIOS"]
[null,null,null,"DESCRIÇÃO"]
[null,null,null,"Postos de Trabalho - Inclusive 13º Salário",null,{"$f":"G11","v":113987.54000000001}]
[null,null,null,"Adicional de Horas Noturnas"]
[null,null,null,"Sistema de Registro Eletrônico de Presença - SREP",null,{"$f":"G25","v":507.68}]
[null,null,null,"Equipamentos de Proteção Individual não relacionados diretamente a um posto de trabalho"]
[null,null,null,"Equipamentos não relacionadas diretamente a um posto de trabalho"]
[null,null,null,"Materiais de consumo não relacionados diretamente a um posto de trabalho"]
[null,null,null,"Materiais de consumo duráveis não relacionados diretamente a um posto de trabalho"]
[]
[null,null,null,null,"TOTAL MENSAL DA CONTRATAÇÃO",{"$f":"SUM(F29:F31)","v":114495.22},null,null,{"$f":"Extenso_Valor(F37)","v":"cento e quatorze mil, quatrocentos e noventa e cinco reais e vinte e dois centavos"}]
[]
[null,null,null,"TOTAL ANUAL - ITENS ORDINÁRIOS"]
[]
[null,null,null,null,"12 x TOTAL MENSAL",{"$f":"TRUNC(F37*12,2)","v":1373942.64},null,null,{"$f":"Extenso_Valor(F41)","v":"um milhão, trezentos e setenta e três mil, novecentos e quarenta e dois reais e sessenta e quatro centavos"}]
[]
[null,null,null,"TOTAL MENSAL - ITENS SOB DEMANDA"]
[null,null,null,"DESCRIÇÃO"]
[null,null,null,"Serviços não relacionados diretamente a um posto de trabalho - AQUISIÇÃO SOB DEMANDA"]
[]
[]
[]
[null,null,null,"TOTAL ANUAL - ITENS SOB DEMANDA"]
[]
[]
[]
[null,null,null,"TOTAL ANUAL GLOBAL DA CONTRATAÇÃO"]
[]
[null,null,null,null,null,{"$f":"F41","v":1373942.64}]

{"sheet":"1","index":4,"n_rows":112,"n_cols":8,"rows_kept":112,"cut":false,"hidden":false,"merged":[[81,1,81,3],[90,1,90,3],[1,1,1,5],[2,1,2,5],[4,1,4,2],[5,1,5,2],[7,1,7,3],[18,1,18,3],[46,3,46,5],[53,1,53,3],[63,1,63,3],[75,3,75,5]]}
[]
[null,"PLANILHA DE ESTIMATIVA DE CUSTOS"]
[null,"Padrão IN 05/2017 e IN 07/2018 - MPDG - Medição por posto presente"]
[]
[null,1,null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$5:$E$20,6,0)","v":"TÉCNICO EM DESCRIÇÃO DE DOCUMENTOS DE ARQUIVO"},"QUANTIDADE",{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$5:$BI$22,10)","v":8}]
[null,"CCT",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$5:$E$20,15,0)","v":"SINDPD/DF X SINDESEI/DF 2025/2026 Nº DF000717/2025"},"DATA-BASE",{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$5:$BI$22,16)","v":"2025-05-01"}]
[]
[null,"MÓDULO 1 - COMPOSIÇÃO DA REMUNERAÇÃO",null,null,null,"Valor"]
[null,null,"A","Salário-Base",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$5:$BI$22,8)","v":3779.26}]
[null,null,"B","Adicional de Periculosidade",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$5:$BI$39,25)","v":0}]
[null,null,"C","Adicional de Insalubridade",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$5:$BI$39,31)","v":0}]
[null,null,"D","Adicional Noturno",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$5:$BI$52,46)","v":0},null,"* Nota 1 - O Módulo 1 refere-se ao valor mensal devido ao empregado pela prestação do serviço no período de 12 meses."]
[null,null,"E","Adicional de Hora Extra",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$5:$BI$69,63)","v":0},null,"* Nota 2 - O adicional de hora extra no feriado trabalhado foi suprimido pela Lei 13.467/17"]
[null,null,"F","Gratificação",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$5:$BI$69,33)","v":0},null,"* Nota 3 - ART. 7º, § 2º, DA LEI Nº 605/49.Sendo mensalista o obreiro, o adicional noturno pago de forma fixa já é considerado integrado para os efeitos do pagamento do repouso semanal remunerado, nos termos do art. 7º, § 2º, da Lei nº 605/49."]
[null,null,"G","Sobreaviso",null,0]
[]
[null,null,null,"TOTAL DA REMUNERAÇÃO",null,{"$f":"TRUNC(SUM(F9:F15),2)","v":3779.26}]
[]
[null,"MÓDULO 2 - ENCARGOS E BENEFÍCIOS ANUAIS, MENSAIS E DIÁRIOS",null,null,"Percentuais","Valor"]
[null,"Submódulo 2.1 - 13º Salário e Adicional de Férias"]
[null,null,"A","13º Salário",{"$f":"'Encargos Sociais'!$E$32","v":9.0899999999999995E-2},{"$f":"ROUND(E21*F$17,2)","v":343.53},null,"* Nota 1 - O 13º salário foi calculado dividindo-se por 11, para comportar os 11 meses presentes e ainda o ausente do posto"]
[null,null,"B","Adicional de Férias",{"$f":"'Encargos Sociais'!E31","v":3.0300000000000001E-2},{"$f":"TRUNC(E22*(F$17),2)","v":114.51},null,"* Nota 2 - O adicional de férias foi calculado dividindo-se por 11, para comportar os 11 meses presentes e ainda o ausente do posto"]
[]
[null,"Submódulo 2.2 - Encargos Previdenciários (GPS), Fundo de Garantia por Tempo de Serviço (FGTS) e Outras Contribuições"]
[null,null,"A",{"$f":"'Encargos Sociais'!D14","v":"INSS (art. 22, inciso I, Lei nº 8.212/91)"},{"$f":"'Encargos Sociais'!E14","v":0.2},{"$f":"TRUNC(E25*($F$17+$F$21+$F$22+$F$80-$F$69),2)","v":930.6},null,"* Nota 1 - Os percentuais dos encargos previdenciários, do FGTS e demais contribuições são estabelecidos por legislação vigente."]
[null,null,"B",{"$f":"'Encargos Sociais'!D15","v":"Salário Educação (art. 3º, inciso I, Decreto nº 87.043/82)"},{"$f":"'Encargos Sociais'!E15","v":2.5000000000000001E-2},{"$f":"TRUNC(E26*($F$17+$F$21+$F$22+$F$80),2)","v":116.41},null,"* Nota 2 - O SAT, a depender do grau de risco do serviço, irá variar entre 1%, para risco leve, de 2%, para risco médio, e de 3% para risco grave."]
[null,null,"C",{"$f":"'Encargos Sociais'!D16","v":"SAT/RAT (art. 22, II, Lei 8.212/91 e Anexo V, Decreto 6.042/07) - Enquadramento 9101-5/00"},{"$f":"'Encargos Sociais'!E16","v":0.01},{"$f":"TRUNC(E27*($F$17+$F$21+$F$22+$F$80),2)","v":46.56},null,"* Nota 3 - Base de cálculo - remuneração + ausências + 13º salário + terço constitucional (férias) - exceto INSS sobre ausência por acidente de trabalho"]
[null,null,"D",{"$f":"'Encargos Sociais'!D17","v":"SESC ou SESI (art. 30, Lei nº 8.036/90 e art. 1º, Lei 8.154/90)"},{"$f":"'Encargos Sociais'!E17","v":1.4999999999999999E-2},69.84]
[null,null,"E",{"$f":"'Encargos Sociais'!D18","v":"SENAI ou SENAC (Decreto nº 2.318/86)"},{"$f":"'Encargos Sociais'!E18","v":0.01},46.56]
[null,null,"F",{"$f":"'Encargos Sociais'!D19","v":"SEBRAE (§ 3º, art. 8º, Lei 8.029/90, alterada pela Lei nº 8.154/90)"},{"$f":"'Encargos Sociais'!E19","v":6.0000000000000001E-3},27.93]
[null,null,"G",{"$f":"'Encargos Sociais'!D20","v":"INCRA (art. 1º, I, Decreto Lei 1.146/70 e Lei 7.787, de 30/06/89)"},{"$f":"'Encargos Sociais'!E20","v":2E-3},9.31]
[null,null,"H",{"$f":"'Encargos Sociais'!D21","v":"FGTS (Lei Complementar nº 110/01 e art. 30, Lei nº 8.036/90)"},{"$f":"'Encargos Sociais'!E21","v":0.08},372.51]
[null,null,"I",{"$f":"'Encargos Sociais'!D22","v":"SECONCI (Convenções Coletivas de Trabalho da construção)"},{"$f":"'Encargos Sociais'!E22","v":0},0]
[]
[null,"Submódulo 2.3 - Benefícios Mensais e Diários"]
[null,null,"A","Auxílio Transporte",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$5:$BI$95,82)","v":90.43},null,"* Nota 1 - O valor informado deverá ser o custo real do benefício (descontado o valor eventualmente pago pelo empregado)."]
[null,null,"B","Auxílio Alimentação",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$5:$BI$95,89)","v":1143.5999999999999},null,"* Nota 2 - Observar a previsão dos benefícios contidos em Acordos, Convenções e Dissídios Coletivos de Trabalho e o disposto no art. 6º da IN 5/2017"]
[null,null,"C","Assistência Médica e Familiar",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$5:$BI$103,97)","v":184.85}]
[null,null,"D","Seguro de vida / auxílio funeral",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$5:$BI$121,114)","v":30.6}]
[null,null,"E","Assistência odontológica",null,0]
[null,null,"F","Auxílio creche",null,0]
[null,null,"G","Auxílio vestuário especial",null,0]
[null,null,"H","Benefício social familiar",null,0]
[null,null,"I","Outros (especificar)",null,0]
[null,null,"J","Outros (especificar)",null,0]
[]
[null,null,null,"QUADRO-RESUMO DO MÓDULO 2"]
[null,null,null,"2.1 - 13º salário e Adicional de Férias",{"$f":"SUM(E21:E22)","v":0.1212},{"$f":"F21+F22","v":458.03999999999996}]
[null,null,null,"2.2 - Encargos Previdenciários (GPS), Fundo de Garantia por Tempo de Serviço (FGTS) e Contribuições",{"$f":"SUM(E25:E33)","v":0.34800000000000003},{"$f":"SUM(F25:F33)","v":1619.7199999999998}]
[null,null,null,"2.3 - Benefícios Mensais e Diários",null,{"$f":"SUM(F36:F45)","v":1449.4799999999998}]
[]
[null,null,null,"TOTAL DOS ENCARGOS E BENEFÍCIOS",null,{"$f":"TRUNC(SUM(F48:F50),2)","v":3527.24}]
[]
[null,"MÓDULO 3 - PROVISÃO PARA RESCISÃO",null,null,"Percentuais","Valor"]
[null,null,"A",{"$f":"'Encargos Sociais'!D36","v":"Aviso Prévio Indenizado (Art. 7º, inciso XXI, da CF/1988 e arts. 477, 487, §1º, e 491 da CLT)"},{"$f":"'Encargos Sociais'!E36","v":4.1999999999999997E-3},{"$f":"TRUNC(E55*($F$17+$F$48+$F$80),2)","v":19.55},null,"* Nota 1 - Base de cálculo - remuneração + ausências + 1/3 férias + 13º"]
[null,null,"B",{"$f":"'Encargos Sociais'!D37","v":"Incidência do FGTS sobre o Aviso Prévio Indenizado (Súmula 305 TST)"},{"$f":"'Encargos Sociais'!E37","v":2.9999999999999997E-4},{"$f":"TRUNC(E56*($F$17+$F$48+$F$80),2)","v":1.39}]
[null,null,"C",{"$f":"'Encargos Sociais'!D38","v":"Multa do FGTS sobre o Aviso Prévio Indenizado (Art. 18, §1º, da Lei 8.036/1990)"},{"$f":"'Encargos Sociais'!E38","v":0},{"$f":"TRUNC(E57*($F$17+$F$48+$F$80),2)","v":0},null,"* Nota 2 - zerado pois foi considerada toda a incidência da multa do FGTS na letra F"]
[null,null,"D",{"$f":"'Encargos Sociais'!D39","v":"Aviso Prévio Trabalhado (Art. 488, parágrafo único, CLT)"},{"$f":"'Encargos Sociais'!E39","v":1.9400000000000001E-2},{"$f":"TRUNC(E58*($F$17),2)","v":73.31}]
[null,null,"E",{"$f":"'Encargos Sociais'!D40","v":"Incidência de GPS, FGTS e outras contribuições sobre o Aviso Prévio Trabalhado"},{"$f":"'Encargos Sociais'!E40","v":6.7999999999999996E-3},{"$f":"TRUNC(E59*($F$17),2)","v":25.69}]
[null,null,"F",{"$f":"'Encargos Sociais'!D41","v":"Multa do FGTS sobre o Aviso Prévio Trabalhado"},{"$f":"'Encargos Sociais'!E41","v":3.8199999999999998E-2},{"$f":"TRUNC(E60*($F$17+$F$48+$F$80),2)","v":177.87}]
[]
[null,null,null,"TOTAL DE PROVISÃO PARA RESCISÃO",null,{"$f":"TRUNC(SUM(F55:F60),2)","v":297.81}]
[]
[null,"MÓDULO 4 - CUSTO DO PROFISSIONAL AUSENTE",null,null,"Percentuais","Valor"]
[null,"Submódulo 4.1 - Ausências Legais"]
[null,null,"A",{"$f":"'Encargos Sociais'!D25","v":"Férias (Arts. 129 e 130, inc. I, da CLT)"},{"$f":"'Encargos Sociais'!E25","v":9.0899999999999995E-2},{"$f":"TRUNC(E66*$F$17,2)","v":343.53},null,"* Nota 1 - O Módulo 4 refere-se às previsões para custear ausências do próprio profissional (titular do cargo)"]
[null,null,"B",{"$f":"'Encargos Sociais'!D26","v":"Ausências Legais (Arts. 131 e 473 da CLT)"},{"$f":"'Encargos Sociais'!E26","v":7.9000000000000008E-3},29.85,null,"* Nota 2 - As férias foram calculadas dividindo-se por 11, para comportar os 11 meses presentes e ainda o ausente do posto"]
[null,null,"C",{"$f":"'Encargos Sociais'!D27","v":"Licença-Paternidade (Art. 7º, XIX, e art. 10, §1º, do ADCT, CF/1988 e Art. 1º, II, da Lei 11.770/2008)"},{"$f":"'Encargos Sociais'!E27","v":8.0000000000000004E-4},3.02]
[null,null,"D",{"$f":"'Encargos Sociais'!D28","v":"Ausência por Acidente de Trabalho (Art. 131, III, da CLT)"},{"$f":"'Encargos Sociais'!E28","v":8.9999999999999998E-4},3.4]
[null,null,"E",{"$f":"'Encargos Sociais'!D29","v":"Afastamento Maternidade (Art. 71 da Lei nº 8.213/1991)"},{"$f":"'Encargos Sociais'!E29","v":3.3E-3},12.47]
[null,null,"F",{"$f":"'Encargos Sociais'!D30","v":"Auxílio Enfermidade - Doença (Art. 59 da Lei nº 8.213/1991)"},{"$f":"'Encargos Sociais'!E30","v":7.1000000000000004E-3},26.83]
[]
[null,"Submódulo 4.2 - Intrajornada"]
[null,null,"A","Intervalo para repouso ou alimentação",{"$f":"'Encargos Sociais'!E33","v":0},{"$f":"ROUND(E74*$F$17,2)","v":0}]
[]
[null,null,null,"QUADRO-RESUMO DO MÓDULO 4",null,"Valor"]
[null,null,null,"4.1 - Ausências Legais",{"$f":"SUM(E66:E71)","v":0.11089999999999998},{"$f":"SUM(F66:F71)","v":419.09999999999997}]
[null,null,null,"4.2 - Intrajornada",{"$f":"E74","v":0},{"$f":"ROUND(E78*$F$17,2)","v":0}]
[]
[null,null,null,"TOTAL DE CUSTO DO PROFISSIONAL AUSENTE E INTERVALO INTRAJORNADA",null,{"$f":"TRUNC(SUM(F77:F78),2)","v":419.1}]
[]
[null,"MÓDULO 5 - INSUMOS DIVERSOS",null,null,null,"Valor"]
[null,null,"A","Uniformes - aquisição",null,{"$f":"ROUND(HLOOKUP($B$5,Uniformes!$K$4:$M$6,3)/12,2)","v":25.45}]
[null,null,"B","Materiais de consumo relacionados ao posto - aquisição",null,0]
[null,null,"C","Ferramentas relacionadas ao posto - remuneração da sua depreciação / manutenção",null,0]
[null,null,"D","Equipamentos relacionados ao posto - remuneração da sua depreciação / manutenção",null,0]
[null,null,"E","Equipamentos de Proteção Individual - EPI - aquisição",null,{"$f":"ROUND(HLOOKUP($B$5,EPI!$I$4:$K$6,3)/12,2)","v":63.44}]
[]
[null,null,null,"TOTAL DE INSUMOS DIVERSOS",null,{"$f":"SUM(F83:F88)","v":88.89},null,"* Nota - Valores mensais por empregado"]
[]
[null,"MÓDULO 6 - CUSTOS INDIRETOS, TRIBUTOS E LUCRO - BDI",null,null,"Percentuais","Valor"]
[null,null,"A","Custos Indiretos",{"$f":"BDI!$E$7","v":3.9E-2}]
[null,null,"A.1","Administração Central",{"$f":"BDI!$E$8","v":5.4000000000000003E-3}]
[null,null,"A.2","Seguros, Garantias e Riscos",{"$f":"BDI!$E$9","v":0}]
[null,null,"B","Lucro",{"$f":"BDI!$E$11","v":0.06}]
[null,null,"C","Tributos",{"$f":"SUM(E97:E98)","v":0.11080000000000001}]
[null,null,"C.1","Tributos Federais (COFINS, PIS e CPRB)",{"$f":"BDI!$E$19","v":6.08E-2}]
[null,null,"C.2","Tributos Distritais (ISS)",{"$f":"BDI!$E$24","v":0.05}]
[null,null,"D","Despesas Financeiras",{"$f":"BDI!$E$14","v":6.119366998670106E-3}]
[]
[null,null,null,"TOTAL DE BDI",{"$f":"BDI!$E$26","v":0.27150000000000002},{"$f":"TRUNC(E101*E109,2)","v":2202.48}]
[]
[null,null,null,"QUADRO-RESUMO DO CUSTO MENSAL POR EMPREGADO","Valor"]
[null,null,null,"Módulo 1 - Composição da Remuneração",{"$f":"F17","v":3779.26}]
[null,null,null,"Módulo 2 - Encargos e Benefícios Anuais, Mensais e Diários",{"$f":"F52","v":3527.24}]
[null,null,null,"Módulo 3 - Provisão para Rescisão",{"$f":"F62","v":297.81}]
[null,null,null,"Módulo 4 - Custo do Profissional Ausente",{"$f":"F80","v":419.1}]
[null,null,null,"Módulo 5 - Insumos Diversos",{"$f":"F89","v":88.89}]
[null,null,null,"SUBTOTAL (A+B+C+D+E)",{"$f":"SUM(E104:E108)","v":8112.3000000000011}]
[null,null,null,"Módulo 6 - Custos Indiretos, Tributos e Lucro",{"$f":"F101","v":2202.48}]
[]
[null,null,null,"TOTAL DO POSTO",{"$f":"SUM(E109:E110)","v":10314.780000000001}]

{"sheet":"2","index":5,"n_rows":112,"n_cols":8,"rows_kept":112,"cut":false,"hidden":false,"merged":[[81,1,81,3],[90,1,90,3],[1,1,1,5],[2,1,2,5],[4,1,4,2],[5,1,5,2],[7,1,7,3],[18,1,18,3],[46,3,46,5],[53,1,53,3],[63,1,63,3],[75,3,75,5]]}
[]
[null,"PLANILHA DE ESTIMATIVA DE CUSTOS"]
[null,"Padrão IN 05/2017 e IN 07/2018 - MPDG - Medição por posto presente"]
[]
[null,2,null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$5:$E$20,6,0)","v":"COORDENADOR DE DESCRIÇÃO DE DOCUMENTOS DE ARQUIVO"},"QUANTIDADE",{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$5:$BI$22,10)","v":2}]
[null,"CCT",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$5:$E$20,15,0)","v":"SINDPD/DF X SINDESEI/DF 2025/2026 Nº DF000717/2025"},"DATA-BASE",{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$5:$BI$22,16)","v":"2025-05-01"}]
[]
[null,"MÓDULO 1 - COMPOSIÇÃO DA REMUNERAÇÃO",null,null,null,"Valor"]
[null,null,"A","Salário-Base",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$5:$BI$22,8)","v":6297.81}]
[null,null,"B","Adicional de Periculosidade",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$5:$BI$39,25)","v":0}]
[null,null,"C","Adicional de Insalubridade",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$5:$BI$39,31)","v":0}]
[null,null,"D","Adicional Noturno",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$5:$BI$52,46)","v":0},null,"* Nota 1 - O Módulo 1 refere-se ao valor mensal devido ao empregado pela prestação do serviço no período de 12 meses."]
[null,null,"E","Adicional de Hora Extra",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$5:$BI$69,63)","v":0},null,"* Nota 2 - O adicional de hora extra no feriado trabalhado foi suprimido pela Lei 13.467/17"]
[null,null,"F","Gratificação",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$5:$BI$69,33)","v":0},null,"* Nota 3 - ART. 7º, § 2º, DA LEI Nº 605/49.Sendo mensalista o obreiro, o adicional noturno pago de forma fixa já é considerado integrado para os efeitos do pagamento do repouso semanal remunerado, nos termos do art. 7º, § 2º, da Lei nº 605/49."]
[null,null,"G","Sobreaviso",null,0]
[]
[null,null,null,"TOTAL DA REMUNERAÇÃO",null,{"$f":"TRUNC(SUM(F9:F15),2)","v":6297.81}]
[]
[null,"MÓDULO 2 - ENCARGOS E BENEFÍCIOS ANUAIS, MENSAIS E DIÁRIOS",null,null,"Percentuais","Valor"]
[null,"Submódulo 2.1 - 13º Salário e Adicional de Férias"]
[null,null,"A","13º Salário",{"$f":"'Encargos Sociais'!$E$32","v":9.0899999999999995E-2},{"$f":"ROUND(E21*F$17,2)","v":572.47},null,"* Nota 1 - O 13º salário foi calculado dividindo-se por 11, para comportar os 11 meses presentes e ainda o ausente do posto"]
[null,null,"B","Adicional de Férias",{"$f":"'Encargos Sociais'!E31","v":3.0300000000000001E-2},{"$f":"TRUNC(E22*(F$17),2)","v":190.82},null,"* Nota 2 - O adicional de férias foi calculado dividindo-se por 11, para comportar os 11 meses presentes e ainda o ausente do posto"]
[]
[null,"Submódulo 2.2 - Encargos Previdenciários (GPS), Fundo de Garantia por Tempo de Serviço (FGTS) e Outras Contribuições"]
[null,null,"A",{"$f":"'Encargos Sociais'!D14","v":"INSS (art. 22, inciso I, Lei nº 8.212/91)"},{"$f":"'Encargos Sociais'!E14","v":0.2},{"$f":"TRUNC(E25*($F$17+$F$21+$F$22+$F$80-$F$69),2)","v":1550.76},null,"* Nota 1 - Os percentuais dos encargos previdenciários, do FGTS e demais contribuições são estabelecidos por legislação vigente."]
[null,null,"B",{"$f":"'Encargos Sociais'!D15","v":"Salário Educação (art. 3º, inciso I, Decreto nº 87.043/82)"},{"$f":"'Encargos Sociais'!E15","v":2.5000000000000001E-2},{"$f":"TRUNC(E26*($F$17+$F$21+$F$22+$F$80),2)","v":193.98},null,"* Nota 2 - O SAT, a depender do grau de risco do serviço, irá variar entre 1%, para risco leve, de 2%, para risco médio, e de 3% para risco grave."]
[null,null,"C",{"$f":"'Encargos Sociais'!D16","v":"SAT/RAT (art. 22, II, Lei 8.212/91 e Anexo V, Decreto 6.042/07) - Enquadramento 9101-5/00"},{"$f":"'Encargos Sociais'!E16","v":0.01},{"$f":"TRUNC(E27*($F$17+$F$21+$F$22+$F$80),2)","v":77.59},null,"* Nota 3 - Base de cálculo - remuneração + ausências + 13º salário + terço constitucional (férias) - exceto INSS sobre ausência por acidente de trabalho"]
[null,null,"D",{"$f":"'Encargos Sociais'!D17","v":"SESC ou SESI (art. 30, Lei nº 8.036/90 e art. 1º, Lei 8.154/90)"},{"$f":"'Encargos Sociais'!E17","v":1.4999999999999999E-2},116.39]
[null,null,"E",{"$f":"'Encargos Sociais'!D18","v":"SENAI ou SENAC (Decreto nº 2.318/86)"},{"$f":"'Encargos Sociais'!E18","v":0.01},77.59]
[null,null,"F",{"$f":"'Encargos Sociais'!D19","v":"SEBRAE (§ 3º, art. 8º, Lei 8.029/90, alterada pela Lei nº 8.154/90)"},{"$f":"'Encargos Sociais'!E19","v":6.0000000000000001E-3},46.55]
[null,null,"G",{"$f":"'Encargos Sociais'!D20","v":"INCRA (art. 1º, I, Decreto Lei 1.146/70 e Lei 7.787, de 30/06/89)"},{"$f":"'Encargos Sociais'!E20","v":2E-3},15.51]
[null,null,"H",{"$f":"'Encargos Sociais'!D21","v":"FGTS (Lei Complementar nº 110/01 e art. 30, Lei nº 8.036/90)"},{"$f":"'Encargos Sociais'!E21","v":0.08},620.76]
[null,null,"I",{"$f":"'Encargos Sociais'!D22","v":"SECONCI (Convenções Coletivas de Trabalho da construção)"},{"$f":"'Encargos Sociais'!E22","v":0},0]
[]
[null,"Submódulo 2.3 - Benefícios Mensais e Diários"]
[null,null,"A","Auxílio Transporte",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$5:$BI$95,82)","v":0},null,"* Nota 1 - O valor informado deverá ser o custo real do benefício (descontado o valor eventualmente pago pelo empregado)."]
[null,null,"B","Auxílio Alimentação",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$5:$BI$95,89)","v":1143.5999999999999},null,"* Nota 2 - Observar a previsão dos benefícios contidos em Acordos, Convenções e Dissídios Coletivos de Trabalho e o disposto no art. 6º da IN 5/2017"]
[null,null,"C","Assistência Médica e Familiar",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$5:$BI$103,97)","v":184.85}]
[null,null,"D","Seguro de vida / auxílio funeral",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$5:$BI$121,114)","v":30.6}]
[null,null,"E","Assistência odontológica",null,0]
[null,null,"F","Auxílio creche",null,0]
[null,null,"G","Auxílio vestuário especial",null,0]
[null,null,"H","Benefício social familiar",null,0]
[null,null,"I","Outros (especificar)",null,0]
[null,null,"J","Outros (especificar)",null,0]
[]
[null,null,null,"QUADRO-RESUMO DO MÓDULO 2"]
[null,null,null,"2.1 - 13º salário e Adicional de Férias",{"$f":"SUM(E21:E22)","v":0.1212},{"$f":"F21+F22","v":763.29}]
[null,null,null,"2.2 - Encargos Previdenciários (GPS), Fundo de Garantia por Tempo de Serviço (FGTS) e Contribuições",{"$f":"SUM(E25:E33)","v":0.34800000000000003},{"$f":"SUM(F25:F33)","v":2699.13}]
[null,null,null,"2.3 - Benefícios Mensais e Diários",null,{"$f":"SUM(F36:F45)","v":1359.0499999999997}]
[]
[null,null,null,"TOTAL DOS ENCARGOS E BENEFÍCIOS",null,{"$f":"TRUNC(SUM(F48:F50),2)","v":4821.47}]
[]
[null,"MÓDULO 3 - PROVISÃO PARA RESCISÃO",null,null,"Percentuais","Valor"]
[null,null,"A",{"$f":"'Encargos Sociais'!D36","v":"Aviso Prévio Indenizado (Art. 7º, inciso XXI, da CF/1988 e arts. 477, 487, §1º, e 491 da CLT)"},{"$f":"'Encargos Sociais'!E36","v":4.1999999999999997E-3},{"$f":"TRUNC(E55*($F$17+$F$48+$F$80),2)","v":32.58},null,"* Nota 1 - Base de cálculo - remuneração + ausências + 1/3 férias + 13º"]
[null,null,"B",{"$f":"'Encargos Sociais'!D37","v":"Incidência do FGTS sobre o Aviso Prévio Indenizado (Súmula 305 TST)"},{"$f":"'Encargos Sociais'!E37","v":2.9999999999999997E-4},{"$f":"TRUNC(E56*($F$17+$F$48+$F$80),2)","v":2.3199999999999998}]
[null,null,"C",{"$f":"'Encargos Sociais'!D38","v":"Multa do FGTS sobre o Aviso Prévio Indenizado (Art. 18, §1º, da Lei 8.036/1990)"},{"$f":"'Encargos Sociais'!E38","v":0},{"$f":"TRUNC(E57*($F$17+$F$48+$F$80),2)","v":0},null,"* Nota 2 - zerado pois foi considerada toda a incidência da multa do FGTS na letra F"]
[null,null,"D",{"$f":"'Encargos Sociais'!D39","v":"Aviso Prévio Trabalhado (Art. 488, parágrafo único, CLT)"},{"$f":"'Encargos Sociais'!E39","v":1.9400000000000001E-2},{"$f":"TRUNC(E58*($F$17),2)","v":122.17}]
[null,null,"E",{"$f":"'Encargos Sociais'!D40","v":"Incidência de GPS, FGTS e outras contribuições sobre o Aviso Prévio Trabalhado"},{"$f":"'Encargos Sociais'!E40","v":6.7999999999999996E-3},{"$f":"TRUNC(E59*($F$17),2)","v":42.82}]
[null,null,"F",{"$f":"'Encargos Sociais'!D41","v":"Multa do FGTS sobre o Aviso Prévio Trabalhado"},{"$f":"'Encargos Sociais'!E41","v":3.8199999999999998E-2},{"$f":"TRUNC(E60*($F$17+$F$48+$F$80),2)","v":296.41000000000003}]
[]
[null,null,null,"TOTAL DE PROVISÃO PARA RESCISÃO",null,{"$f":"TRUNC(SUM(F55:F60),2)","v":496.3}]
[]
[null,"MÓDULO 4 - CUSTO DO PROFISSIONAL AUSENTE",null,null,"Percentuais","Valor"]
[null,"Submódulo 4.1 - Ausências Legais"]
[null,null,"A",{"$f":"'Encargos Sociais'!D25","v":"Férias (Arts. 129 e 130, inc. I, da CLT)"},{"$f":"'Encargos Sociais'!E25","v":9.0899999999999995E-2},{"$f":"TRUNC(E66*$F$17,2)","v":572.47},null,"* Nota 1 - O Módulo 4 refere-se às previsões para custear ausências do próprio profissional (titular do cargo)"]
[null,null,"B",{"$f":"'Encargos Sociais'!D26","v":"Ausências Legais (Arts. 131 e 473 da CLT)"},{"$f":"'Encargos Sociais'!E26","v":7.9000000000000008E-3},49.75,null,"* Nota 2 - As férias foram calculadas dividindo-se por 11, para comportar os 11 meses presentes e ainda o ausente do posto"]
[null,null,"C",{"$f":"'Encargos Sociais'!D27","v":"Licença-Paternidade (Art. 7º, XIX, e art. 10, §1º, do ADCT, CF/1988 e Art. 1º, II, da Lei 11.770/2008)"},{"$f":"'Encargos Sociais'!E27","v":8.0000000000000004E-4},5.03]
[null,null,"D",{"$f":"'Encargos Sociais'!D28","v":"Ausência por Acidente de Trabalho (Art. 131, III, da CLT)"},{"$f":"'Encargos Sociais'!E28","v":8.9999999999999998E-4},5.66]
[null,null,"E",{"$f":"'Encargos Sociais'!D29","v":"Afastamento Maternidade (Art. 71 da Lei nº 8.213/1991)"},{"$f":"'Encargos Sociais'!E29","v":3.3E-3},20.78]
[null,null,"F",{"$f":"'Encargos Sociais'!D30","v":"Auxílio Enfermidade - Doença (Art. 59 da Lei nº 8.213/1991)"},{"$f":"'Encargos Sociais'!E30","v":7.1000000000000004E-3},44.71]
[]
[null,"Submódulo 4.2 - Intrajornada"]
[null,null,"A","Intervalo para repouso ou alimentação",{"$f":"'Encargos Sociais'!E33","v":0},{"$f":"ROUND(E74*$F$17,2)","v":0}]
[]
[null,null,null,"QUADRO-RESUMO DO MÓDULO 4",null,"Valor"]
[null,null,null,"4.1 - Ausências Legais",{"$f":"SUM(E66:E71)","v":0.11089999999999998},{"$f":"SUM(F66:F71)","v":698.4}]
[null,null,null,"4.2 - Intrajornada",{"$f":"E74","v":0},{"$f":"ROUND(E78*$F$17,2)","v":0}]
[]
[null,null,null,"TOTAL DE CUSTO DO PROFISSIONAL AUSENTE E INTERVALO INTRAJORNADA",null,{"$f":"TRUNC(SUM(F77:F78),2)","v":698.4}]
[]
[null,"MÓDULO 5 - INSUMOS DIVERSOS",null,null,null,"Valor"]
[null,null,"A","Uniformes - aquisição",null,{"$f":"ROUND(HLOOKUP($B$5,Uniformes!$K$4:$M$6,3)/12,2)","v":25.45}]
[null,null,"B","Materiais de consumo relacionados ao posto - aquisição",null,0]
[null,null,"C","Ferramentas relacionadas ao posto - remuneração da sua depreciação / manutenção",null,0]
[null,null,"D","Equipamentos relacionados ao posto - remuneração da sua depreciação / manutenção",null,0]
[null,null,"E","Equipamentos de Proteção Individual - EPI - aquisição",null,{"$f":"ROUND(HLOOKUP($B$5,EPI!$I$4:$K$6,3)/12,2)","v":35.450000000000003}]
[]
[null,null,null,"TOTAL DE INSUMOS DIVERSOS",null,{"$f":"SUM(F83:F88)","v":60.900000000000006},null,"* Nota - Valores mensais por empregado"]
[]
[null,"MÓDULO 6 - CUSTOS INDIRETOS, TRIBUTOS E LUCRO - BDI",null,null,"Percentuais","Valor"]
[null,null,"A","Custos Indiretos",{"$f":"BDI!$E$7","v":3.9E-2}]
[null,null,"A.1","Administração Central",{"$f":"BDI!$E$8","v":5.4000000000000003E-3}]
[null,null,"A.2","Seguros, Garantias e Riscos",{"$f":"BDI!$E$9","v":0}]
[null,null,"B","Lucro",{"$f":"BDI!$E$11","v":0.06}]
[null,null,"C","Tributos",{"$f":"SUM(E97:E98)","v":0.11080000000000001}]
[null,null,"C.1","Tributos Federais (COFINS, PIS e CPRB)",{"$f":"BDI!$E$19","v":6.08E-2}]
[null,null,"C.2","Tributos Distritais (ISS)",{"$f":"BDI!$E$24","v":0.05}]
[null,null,"D","Despesas Financeiras",{"$f":"BDI!$E$14","v":6.119366998670106E-3}]
[]
[null,null,null,"TOTAL DE BDI",{"$f":"BDI!$E$26","v":0.27150000000000002},{"$f":"TRUNC(E101*E109,2)","v":3359.77}]
[]
[null,null,null,"QUADRO-RESUMO DO CUSTO MENSAL POR EMPREGADO","Valor"]
[null,null,null,"Módulo 1 - Composição da Remuneração",{"$f":"F17","v":6297.81}]
[null,null,null,"Módulo 2 - Encargos e Benefícios Anuais, Mensais e Diários",{"$f":"F52","v":4821.47}]
[null,null,null,"Módulo 3 - Provisão para Rescisão",{"$f":"F62","v":496.3}]
[null,null,null,"Módulo 4 - Custo do Profissional Ausente",{"$f":"F80","v":698.4}]
[null,null,null,"Módulo 5 - Insumos Diversos",{"$f":"F89","v":60.900000000000006}]
[null,null,null,"SUBTOTAL (A+B+C+D+E)",{"$f":"SUM(E104:E108)","v":12374.88}]
[null,null,null,"Módulo 6 - Custos Indiretos, Tributos e Lucro",{"$f":"F101","v":3359.77}]
[]
[null,null,null,"TOTAL DO POSTO",{"$f":"SUM(E109:E110)","v":15734.65}]

{"sheet":"Dados Gerais","index":6,"n_rows":118,"n_cols":63,"rows_kept":118,"cut":false,"hidden":false,"merged":[[2,1,2,2]]}
[]
[]
[null,"INFORMAÇÕES DE ENTRADA"]
[]
[{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$5:$BI$22,8)","v":{"$error":"#N/A"}},null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60]
[{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$5:$BI$39,25)","v":{"$error":"#N/A"}},"",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","CARGO 37","CARGO 38","CARGO 39","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"]
[{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$5:$BI$39,31)","v":{"$error":"#N/A"}},"INFORMAÇÕES BÁSICAS"]
[{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$5:$BI$52,46)","v":{"$error":"#N/A"}}]
[{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$5:$BI$69,63)","v":{"$error":"#N/A"}},"DESCRIÇÃO DOS POSTOS DE SERVIÇO"]
[{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$5:$BI$69,33)","v":{"$error":"#N/A"}},null,null,"TÉCNICO EM DESCRIÇÃO DE DOCUMENTOS DE ARQUIVO","COORDENADOR DE DESCRIÇÃO DE DOCUMENTOS DE ARQUIVO"]
[null,"REMUNERAÇÕES"]
[null,null,null,3779.26,6297.81]
[null,"QUANTIDADE DE POSTOS"]
[null,null,null,8,2]
[null,"JORNADA"]
[null,null,"HORAS",{"$f":"40*5","v":200},{"$f":"40*5","v":200}]
[null,null,"DIAS/MÊS",22,22]
[null,"CCT UTILIZADA"]
[null,null,"SINDICATOS E REFERÊNCIA","SINDPD/DF X SINDESEI/DF 2025/2026 Nº DF000717/2025",{"$f":"D19","v":"SINDPD/DF X SINDESEI/DF 2025/2026 Nº DF000717/2025"}]
[null,null,"DATA-BASE","2025-05-01","2025-05-01"]
[]
[null,"ADICIONAIS LEGAIS E GRATIFICAÇÕES"]
[]
[null,"PERICULOSIDADE (PERCENTUAL)"]
[null,null,null,0,0]
[null,"BASE DE CÁLCULO DO ADICIONAL DE PERICULOSIDADE (SALÁRIO BÁSICO)"]
[null,null,null,{"$f":"D12","v":3779.26},{"$f":"E12","v":6297.81}]
[null,"VALOR MENSAL DO ADICIONAL DE PERICULOSIDADE"]
[null,null,null,{"$f":"ROUND(D25*D12,2)","v":0},0]
[null,"INSALUBRIDADE (PERCENTUAL)"]
[null,null,null,0,0]
[null,"BASE DE CÁLCULO DO ADICIONAL DE INSALUBRIDADE (SALÁRIO MÍNIMO LEGAL)"]
[null,null,null,1518,{"$f":"D33","v":1518}]
[null,"VALOR MENSAL DO ADICIONAL DE INSALUBRIDADE"]
[null,null,null,{"$f":"ROUND(D31*D12,2)","v":0},0]
[null,"GRATIFICAÇÃO - VALOR MENSAL (R$)"]
[null,null,null,0,0]
[]
[null,"ADICIONAL NOTURNO"]
[]
[null,"INCIDÊNCIA (PERCENTUAL)"]
[null,null,null,0.2,0.2]
[null,"HORAS REAIS POR DIA"]
[null,null,null,0,0]
[null,"HORAS FICTAS POR DIA"]
[null,null,null,{"$f":"D44*8/7","v":0},{"$f":"E44*8/7","v":0}]
[null,"BASE DE CÁLCULO DO ADICIONAL NOTURNO (INCLUINDO ADICIONAIS E GRATIFICAÇÕES)"]
[null,null,null,{"$f":"D12+D29+D35+D37","v":3779.26},{"$f":"E12+E29+E35+E37","v":6297.81}]
[null,"VALOR MENSAL DO ADICIONAL NOTURNO (HORA NORMAL + HORA REDUZIDA) - POR POSTO"]
[null,null,null,{"$f":"ROUND(D46*D17*D42*D48/D16,2)","v":0},{"$f":"ROUND(E46*E17*E42*E48/E16,2)","v":0}]
[]
[null,"ADICIONAL DE HORA EXTRA"]
[]
[null,"INCIDÊNCIA (PERCENTUAL 1)"]
[null,null,null,0.5,0.5]
[null,"HORAS EXTRAS POR MÊS (PERCENTUAL 1)"]
[null,null,null,0,0]
[null,"VALOR MENSAL DO ADICIONAL DE HORAS EXTRAS (PERCENTUAL 1) - POR POSTO"]
[null,null,null,{"$f":"ROUND(D57*D55*D12/D16,2)","v":0},0]
[null,"INCIDÊNCIA (PERCENTUAL 2)"]
[null,null,null,1,1]
[null,"HORAS EXTRAS POR MÊS (PERCENTUAL 2)"]
[null,null,null,0,0]
[null,"VALOR MENSAL DO ADICIONAL DE HORAS EXTRAS (PERCENTUAL 2) - POR POSTO"]
[null,null,null,{"$f":"ROUND(D63*D61*D12/D16,2)","v":0},0]
[null,"TOTAL MENSAL DOS ADICIONAIS DE HORAS EXTRAS - POR POSTO"]
[null,null,null,{"$f":"D65+D59","v":0},0]
[]
[null,"BENEFÍCIOS COMUNS - AUXÍLIO TRANSPORTE"]
[]
[null,"DISTRIBUIÇÃO ESTIMADA DE PROCEDÊNCIA"]
[null,null,"Cidade-satélite",0.68,0.68]
[null,null,"Região do entorno",0.32,0.32]
[null,null,"Esplanada - apenas para os que vêm do entorno",{"$f":"D73","v":0.32},{"$f":"E73","v":0.32}]
[null,"VALORES DOS VALES"]
[null,null,"Cidade-satélite",5.5,{"$f":"D76","v":5.5}]
[null,null,"Região do entorno",8.09,{"$f":"D77","v":8.09}]
[null,null,"Esplanada",2.75,{"$f":"D78","v":2.75}]
[null,"VALOR MENSAL BRUTO DE PAGAMENTO - POR POSTO"]
[null,null,null,{"$f":"ROUND((D72*D76+D73*D77+D74*D78)*2*D17,2)","v":317.19},{"$f":"ROUND((E72*E76+E73*E77+E74*E78)*2*E17,2)","v":317.19}]
[null,"PERCENTUAL DE DESCONTO"]
[null,null,null,0.06,0.06]
[null,"VALOR MENSAL DO DESCONTO - POR POSTO"]
[null,null,null,{"$f":"ROUND(D82*D12,2)","v":226.76},{"$f":"ROUND(E82*E12,2)","v":377.87}]
[null,"VALOR MENSAL LÍQUIDO DO VALE TRANSPORTE - POR POSTO"]
[null,null,null,{"$f":"IF(D80>D84,D80-D84,0)","v":90.43},{"$f":"IF(E80>E84,E80-E84,0)","v":0}]
[null,null,null,{"$f":"D86*D14","v":723.44},2962.54]
[null,"BENEFÍCIOS COMUNS - AUXÍLIO ALIMENTAÇÃO"]
[]
[null,null,"VALOR CCT",{"$f":"39+39*1/11","v":42.545454545454547},{"$f":"D90","v":42.545454545454547}]
[null,null,"VALOR CD",{"$f":"47.65*(1+1/11)","v":51.981818181818177},{"$f":"D91","v":51.981818181818177}]
[null,"VALOR MENSAL DO AUXÍLIO ALIMENTAÇÃO - POR POSTO"]
[null,null,null,{"$f":"ROUND(LARGE(D90:D91,1)*D17,2)","v":1143.5999999999999},{"$f":"ROUND(LARGE(E90:E91,1)*E17,2)","v":1143.5999999999999}]
[null,null,null,{"$f":"D93*D14","v":9148.7999999999993},10339.56]
[null,"BENEFÍCIOS ESPECIAIS - ASSISTÊNCIA MÉDICA E FAMILIAR"]
[]
[null,null,"OBRIGAÇÃO DE PAGTO","SIM",{"$f":"D97","v":"SIM"}]
[null,null,"VALOR CCT",184.85,{"$f":"D98","v":184.85}]
[null,null,"VALOR MERCADO"]
[null,"VALOR MENSAL DO AUXÍLIO ESPECIAL - ASSISTÊNCIA MÉDICA E FAMILIAR - POR POSTO"]
[null,null,null,{"$f":"IF(D97=\"SIM\",ROUND(SMALL(D98:D99,1),2),0)","v":184.85},{"$f":"IF(E97=\"SIM\",ROUND(SMALL(E98:E99,1),2),0)","v":184.85}]
[]
[null,"BENEFÍCIOS ESPECIAIS - SEGURO DE VIDA E AUXÍLIO-FUNERAL, AUX ODONT, AUX CRECHE"]
[]
[null,"SEGURO DE VIDA E AUXÍLIO FUNERAL / BSF - BENEFÍCIO SOCIAL FAMILAR"]
[null,null,"OBRIGAÇÃO DE PAGTO","SIM",{"$f":"D106","v":"SIM"}]
[null,null,"VALOR CCT",30.6,{"$f":"D107","v":30.6}]
[null,null,"VALOR MERCADO"]
[null,"VALOR MENSAL DO AUXÍLIO ESPECIAL - SEGURO DE VIDA E AUXÍLIO FUNERAL - POR POSTO"]
[null,null,null,{"$f":"IF(D106=\"SIM\",ROUND(SMALL(D107:D108,1),2),0)","v":30.6},{"$f":"IF(E106=\"SIM\",ROUND(SMALL(E107:E108,1),2),0)","v":30.6}]
[null,"REEMBOLSO CRECHE"]
[null,null,"OBRIGAÇÃO DE PAGTO","NÃO",{"$f":"D112","v":"NÃO"}]
[null,null,"VALOR MÁXIMO"]
[null,null,"PERCENTUAL= 4,59% - parâmetro de cálculo= 51,5% dos trabalhadores são mulheres, e 8,92% da população é de crianças entre 0 e 6 anos ",4.5900000000000003E-2,{"$f":"D114","v":4.5900000000000003E-2}]
[null,"VALOR MENSAL DO AUXÍLIO ESPECIAL - REEMBOLSO CRECHE - POR POSTO"]
[null,null,null,{"$f":"ROUND(D113*D114,2)","v":0},{"$f":"ROUND(E113*E114,2)","v":0}]
[null,"TOTAL MENSAL DOS AUXÍLIOS ESPECIAIS - POR POSTO"]
[null,null,null,{"$f":"+D110+D116","v":30.6},{"$f":"+E110+E116","v":30.6}]

{"sheet":"Encargos Sociais","index":7,"n_rows":56,"n_cols":7,"rows_kept":56,"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,null,"SINAPI/MPU"]
[]
[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,{"$f":"ROUND(SUM(E14:E22),4)","v":0.34799999999999998}]
[null,null,"A","INSS (art. 22, inciso I, Lei nº 8.212/91)",0.2]
[null,null,"B","Salário Educação (art. 3º, inciso I, Decreto nº 87.043/82)",2.5000000000000001E-2,null,"* Nota 1 - Os percentuais dos encargos previdenciários, do FGTS e demais contribuições são estabelecidos por legislação vigente."]
[null,null,"C","SAT/RAT (art. 22, II, Lei 8.212/91 e Anexo V, Decreto 6.042/07) - Enquadramento 9101-5/00",0.01,null,"* Nota 2 - O SAT, a depender do grau de risco do serviço, irá variar entre 1%, para risco leve, de 2%, para risco médio, e de 3% para risco grave."]
[null,null,"D","SESC ou SESI (art. 30, Lei nº 8.036/90 e art. 1º, Lei 8.154/90)",1.4999999999999999E-2,null,"* Nota 3 - Os percentuais do Submódulo 2.2 incidem sobre o Módulo 1, o Submódulo 2.1, o Módulo 3, o Módulo 4 e o Módulo 6."]
[null,null,"E","SENAI ou SENAC (Decreto nº 2.318/86)",0.01]
[null,null,"F","SEBRAE (§ 3º, art. 8º, Lei 8.029/90, alterada pela Lei nº 8.154/90)",6.0000000000000001E-3]
[null,null,"G","INCRA (art. 1º, I, Decreto Lei 1.146/70 e Lei 7.787, de 30/06/89)",2E-3]
[null,null,"H","FGTS (Lei Complementar nº 110/01 e art. 30, Lei nº 8.036/90)",0.08]
[null,null,"I","SECONCI (Convenções Coletivas de Trabalho da construção)",0]
[]
[null,"GRUPO B: Encargos Sociais Relacionados ao Custo do Profissional Ausente - Ausências Legais",null,null,{"$f":"ROUND(SUM(E25:E33),4)","v":0.2321}]
[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(1/11,4)","v":9.0899999999999995E-2},null,"* Nota 8 - Provisiona-se, mensalmente, o proporcional a 1/11 dos valores referentes a gratificação natalina"]
[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,{"$f":"ROUND(SUM(E36:E41),4)","v":6.8900000000000003E-2}]
[null,null,"A","Aviso Prévio Indenizado (Art. 7º, inciso XXI, da CF/1988 e arts. 477, 487, §1º, e 491 da CLT)",{"$f":"ROUND(D54*30/360,4)","v":4.1999999999999997E-3},null,"* Nota 1 - Considerou-se 5% de demitidos sem justa causa ao ano e recebendo aviso indenizado (30 dias de aviso prévio / 360 dias ao ano)"]
[null,null,"B","Incidência do FGTS sobre o Aviso Prévio Indenizado (Súmula 305 TST)",{"$f":"ROUND(E21*E36,4)","v":2.9999999999999997E-4}]
[null,null,"C","Multa do FGTS sobre o Aviso Prévio Indenizado (Art. 18, §1º, da Lei 8.036/1990)",0,null,"* Nota 2 - como 100% da multa do FGTS está incidindo sobre o APT que será paga ao final do contrato, não é necessário prever a multa no API"]
[null,null,"D","Aviso Prévio Trabalhado (Art. 488, parágrafo único, CLT)",{"$f":"ROUND((7)*100%/(D56*30),4)","v":1.9400000000000001E-2},null,"* Nota 3 - Considerou-se demissões de 100% ao final do prazo do contrato. Assim, calcula-se 7 dias de aviso prévio trabalhado dividido pelo prazo do contrato."]
[null,null,"E","Incidência de GPS, FGTS e outras contribuições sobre o Aviso Prévio Trabalhado",{"$f":"ROUND(E39*E13,4)","v":6.7999999999999996E-3}]
[null,null,"F","Multa do FGTS sobre o Aviso Prévio Trabalhado",{"$f":"ROUND(((1+1/12+1/12+1/36)*0.4*E21),4)","v":3.8199999999999998E-2},null,"* Nota 4 -  40% multa para o empregador x 8% FGTS"]
[]
[null,"GRUPO D: Reincidências",null,null,{"$f":"ROUND(SUM(E44:E44),4)","v":8.0799999999999997E-2}]
[null,null,"A","Reincidência do Grupo A sobre o Grupo B",{"$f":"ROUND(E13*E24,4)","v":8.0799999999999997E-2}]
[]
[null,null,null,"SOMATÓRIO - ENCARGOS SOCIAIS SOBRE A MÃO DE OBRA",{"$f":"E43+E35+E24+E13","v":0.7298}]
[]
[]
[]
[null,null,"ENCARGOS SEM O 13º"]
[null,null,null,{"$f":"E46-E32-E32*E13","v":0.6072668}]
[]
[null,null,"% DEMIDIDOS AO LONGO DO ANO"]
[null,null,null,0.05]
[null,null,"PRAZO DO CONTRATO (EM MESES)"]
[null,null,null,12]

{"sheet":"BDI","index":8,"n_rows":36,"n_cols":7,"rows_kept":36,"cut":false,"hidden":false,"merged":[[1,1,1,3],[2,1,2,4]]}
[]
[]
[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,{"$f":"SUM(E7:E8)","v":4.4400000000000002E-2}]
[null,null,"A","Administração Central",3.9E-2,null,"* Nota 1 - O Somatório da Administração Central com o Lucro deve ser inferior a 12%"]
[null,null,"B","Seguros, Garantias e Riscos",5.4000000000000003E-3,null,"* Nota 2 - O risco previsto para o porte do contrato majorado em mais 0,20% devido ao não pagamento dos insumos componentes do custo do posto quando da ausência do mesmo."]
[]
[null,"Lucro",null,null,{"$f":"SUM(E11:E11)","v":0.06}]
[null,null,"A","Lucro Real sobre os Custos Administrados",0.06]
[]
[null,"Despesas Financeiras",null,null,{"$f":"E14","v":6.119366998670106E-3}]
[null,null,"A","Cálculo Baseado no Prazo para a Restituição dos Desembolsos Realizados pelo Contratado e na Taxa de Retorno Arbitrada",{"$f":"(1+E16)^(E15/252)-1","v":6.119366998670106E-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",0.15,null,"* Nota 3 - A taxa sugerida é a meta da SELIC"]
[]
[null,"Impostos - Tributos Federais",null,null,{"$f":"SUM(E19:E21)","v":7.3999999999999996E-2}]
[null,null,"A","Contribuição para o Financiamento da Seguridade Social - COFINS",{"$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",{"$f":"0.8*1.65%","v":1.3200000000000002E-2},null,"* Nota 2 - Redução de 20% considerando as deduções permitidas em Lei, conforme SENGE, citado pelo TCU - Acórdão 2622/2013"]
[null,null,"C","Contribuição Previdenciária sobre a Receita Bruta - CPRB",0,null,"* Nota 3 - Lei 12.546/2011 - Verificar atualizações e setores beneficiados"]
[]
[null,"Impostos - Tributos Distritais",null,null,{"$f":"SUM(E24:E24)","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+E6)*(1+E10)*(1+E13)/(1-E18-E23))-1),4)","v":0.27150000000000002},null,"* Nota 1 - [(1+AC+SGR)*(1+L)*(1+DF)/(1-CONFINS-PIS-CPRB-ISS)]-1"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,"* Nota 1 - Considerou-se 5% de demitidos sem justa causa ao ano e recebendo aviso indenizado (30 dias de avisoprévio / 360 dias ao ano)"]

{"sheet":"Uniformes","index":9,"n_rows":47,"n_cols":130,"rows_kept":47,"cut":false,"hidden":false,"merged":[[2,1,2,3],[3,1,3,7]]}
[null,null,null,null,null,null,null,null,null,null,{"$f":"K6/12","v":25.447500000000002}]
[]
[]
[null,"UNIFORMES - AQUISIÇÃO",null,null,null,null,null,null,null,null,1,null,{"$f":"K4+1","v":2},null,{"$f":"M4+1","v":3},null,{"$f":"O4+1","v":4},null,{"$f":"Q4+1","v":5},null,{"$f":"S4+1","v":6},null,{"$f":"U4+1","v":7},null,{"$f":"W4+1","v":8},null,{"$f":"Y4+1","v":9},null,{"$f":"AA4+1","v":10},null,{"$f":"AC4+1","v":11},null,{"$f":"AE4+1","v":12},null,{"$f":"AG4+1","v":13},null,{"$f":"AI4+1","v":14},null,{"$f":"AK4+1","v":15},null,{"$f":"AM4+1","v":16},null,{"$f":"AO4+1","v":17},null,{"$f":"AQ4+1","v":18},null,{"$f":"AS4+1","v":19},null,{"$f":"AU4+1","v":20},null,{"$f":"AW4+1","v":21},null,{"$f":"AY4+1","v":22},null,{"$f":"BA4+1","v":23},null,{"$f":"BC4+1","v":24},null,{"$f":"BE4+1","v":25},null,{"$f":"BG4+1","v":26},null,{"$f":"BI4+1","v":27},null,{"$f":"BK4+1","v":28},null,{"$f":"BM4+1","v":29},null,{"$f":"BO4+1","v":30},null,{"$f":"BQ4+1","v":31},null,{"$f":"BS4+1","v":32},null,{"$f":"BU4+1","v":33},null,{"$f":"BW4+1","v":34},null,{"$f":"BY4+1","v":35},null,{"$f":"CA4+1","v":36},null,{"$f":"CC4+1","v":37},null,{"$f":"CE4+1","v":38},null,{"$f":"CG4+1","v":39},null,{"$f":"CI4+1","v":40},null,{"$f":"CK4+1","v":41},null,{"$f":"CM4+1","v":42},null,{"$f":"CO4+1","v":43},null,{"$f":"CQ4+1","v":44},null,{"$f":"CS4+1","v":45},null,{"$f":"CU4+1","v":46},null,{"$f":"CW4+1","v":47},null,{"$f":"CY4+1","v":48},null,{"$f":"DA4+1","v":49},null,{"$f":"DC4+1","v":50},null,{"$f":"DE4+1","v":51},null,{"$f":"DG4+1","v":52},null,{"$f":"DI4+1","v":53},null,{"$f":"DK4+1","v":54},null,{"$f":"DM4+1","v":55},null,{"$f":"DO4+1","v":56},null,{"$f":"DQ4+1","v":57},null,{"$f":"DS4+1","v":58},null,{"$f":"DU4+1","v":59},null,{"$f":"DW4+1","v":60}]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(SUM(L5:L53),2)","v":305.37},null,{"$f":"ROUND(SUM(N5:N53),2)","v":305.37},null,{"$f":"ROUND(SUM(P5:P53),2)","v":0},null,{"$f":"ROUND(SUM(R5:R53),2)","v":0},null,{"$f":"ROUND(SUM(T5:T53),2)","v":0},null,{"$f":"ROUND(SUM(V5:V53),2)","v":0},null,{"$f":"ROUND(SUM(X5:X53),2)","v":0},null,{"$f":"ROUND(SUM(Z5:Z53),2)","v":0},null,{"$f":"ROUND(SUM(AB5:AB53),2)","v":0},null,{"$f":"ROUND(SUM(AD5:AD53),2)","v":0},null,{"$f":"ROUND(SUM(AF5:AF53),2)","v":0},null,{"$f":"ROUND(SUM(AH5:AH53),2)","v":0},null,{"$f":"ROUND(SUM(AJ5:AJ53),2)","v":0},null,{"$f":"ROUND(SUM(AL5:AL53),2)","v":0},null,{"$f":"ROUND(SUM(AN5:AN53),2)","v":0},null,{"$f":"ROUND(SUM(AP5:AP53),2)","v":0},null,{"$f":"ROUND(SUM(AR5:AR53),2)","v":0},null,{"$f":"ROUND(SUM(AT5:AT53),2)","v":0},null,{"$f":"ROUND(SUM(AV5:AV53),2)","v":0},null,{"$f":"ROUND(SUM(AX5:AX53),2)","v":0},null,{"$f":"ROUND(SUM(AZ5:AZ53),2)","v":0},null,{"$f":"ROUND(SUM(BB5:BB53),2)","v":0},null,{"$f":"ROUND(SUM(BD5:BD53),2)","v":0},null,{"$f":"ROUND(SUM(BF5:BF53),2)","v":0},null,{"$f":"ROUND(SUM(BH5:BH53),2)","v":0},null,{"$f":"ROUND(SUM(BJ5:BJ53),2)","v":0},null,{"$f":"ROUND(SUM(BL5:BL53),2)","v":0},null,{"$f":"ROUND(SUM(BN5:BN53),2)","v":0},null,{"$f":"ROUND(SUM(BP5:BP53),2)","v":0},null,{"$f":"ROUND(SUM(BR5:BR53),2)","v":0},null,{"$f":"ROUND(SUM(BT5:BT53),2)","v":0},null,{"$f":"ROUND(SUM(BV5:BV53),2)","v":0},null,{"$f":"ROUND(SUM(BX5:BX53),2)","v":0},null,{"$f":"ROUND(SUM(BZ5:BZ53),2)","v":0},null,{"$f":"ROUND(SUM(CB5:CB53),2)","v":0},null,{"$f":"ROUND(SUM(CD5:CD53),2)","v":0},null,{"$f":"ROUND(SUM(CF5:CF53),2)","v":0},null,{"$f":"ROUND(SUM(CH5:CH53),2)","v":0},null,{"$f":"ROUND(SUM(CJ5:CJ53),2)","v":0},null,{"$f":"ROUND(SUM(CL5:CL53),2)","v":0},null,{"$f":"ROUND(SUM(CN5:CN53),2)","v":0},null,{"$f":"ROUND(SUM(CP5:CP53),2)","v":0},null,{"$f":"ROUND(SUM(CR5:CR53),2)","v":0},null,{"$f":"ROUND(SUM(CT5:CT53),2)","v":0},null,{"$f":"ROUND(SUM(CV5:CV53),2)","v":0},null,{"$f":"ROUND(SUM(CX5:CX53),2)","v":0},null,{"$f":"ROUND(SUM(CZ5:CZ53),2)","v":0},null,{"$f":"ROUND(SUM(DB5:DB53),2)","v":0},null,{"$f":"ROUND(SUM(DD5:DD53),2)","v":0},null,{"$f":"ROUND(SUM(DF5:DF53),2)","v":0},null,{"$f":"ROUND(SUM(DH5:DH53),2)","v":0},null,{"$f":"ROUND(SUM(DJ5:DJ53),2)","v":0},null,{"$f":"ROUND(SUM(DL5:DL53),2)","v":0},null,{"$f":"ROUND(SUM(DN5:DN53),2)","v":0},null,{"$f":"ROUND(SUM(DP5:DP53),2)","v":0},null,{"$f":"ROUND(SUM(DR5:DR53),2)","v":0},null,{"$f":"ROUND(SUM(DT5:DT53),2)","v":0},null,{"$f":"ROUND(SUM(DV5:DV53),2)","v":0},null,{"$f":"ROUND(SUM(DX5:DX53),2)","v":0},null,{"$f":"ROUND(SUM(DZ5:DZ53),2)","v":0}]
[null,null,"CATEGORIAS",null,null,null,null,"QUANTIDADE"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C8=K$4,1,0)","v":0},null,{"$f":"IF($C8=M$4,1,0)","v":0}]
[null,null,1,{"$f":"HLOOKUP($C9,'Dados Gerais'!$D$5:$BK$10,6)","v":"TÉCNICO EM DESCRIÇÃO DE DOCUMENTOS DE ARQUIVO"},null,null,null,{"$f":"HLOOKUP($C9,'Dados Gerais'!$D$5:$BK$14,10)","v":8},null,null,{"$f":"IF($C9=K$4,1,0)","v":1},null,{"$f":"IF($C10=M$4,1,0)","v":1},null,{"$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$4,1,0)","v":0},null,{"$f":"IF($C9=Y$4,1,0)","v":0},null,{"$f":"IF($C9=AA$4,1,0)","v":0},null,{"$f":"IF($C9=AC$4,1,0)","v":0},null,{"$f":"IF($C9=AE$4,1,0)","v":0},null,{"$f":"IF($C9=AG$4,1,0)","v":0},null,{"$f":"IF($C9=AI$4,1,0)","v":0},null,{"$f":"IF($C9=AK$4,1,0)","v":0},null,{"$f":"IF($C9=AM$4,1,0)","v":0},null,{"$f":"IF($C9=AO$4,1,0)","v":0},null,{"$f":"IF($C9=AQ$4,1,0)","v":0},null,{"$f":"IF($C9=AS$4,1,0)","v":0},null,{"$f":"IF($C9=AU$4,1,0)","v":0},null,{"$f":"IF($C9=AW$4,1,0)","v":0},null,{"$f":"IF($C9=AY$4,1,0)","v":0},null,{"$f":"IF($C9=BA$4,1,0)","v":0},null,{"$f":"IF($C9=BC$4,1,0)","v":0},null,{"$f":"IF($C9=BE$4,1,0)","v":0},null,{"$f":"IF($C9=BG$4,1,0)","v":0},null,{"$f":"IF($C9=BI$4,1,0)","v":0},null,{"$f":"IF($C9=BK$4,1,0)","v":0},null,{"$f":"IF($C9=BM$4,1,0)","v":0},null,{"$f":"IF($C9=BO$4,1,0)","v":0},null,{"$f":"IF($C9=BQ$4,1,0)","v":0},null,{"$f":"IF($C9=BS$4,1,0)","v":0},null,{"$f":"IF($C9=BU$4,1,0)","v":0},null,{"$f":"IF($C9=BW$4,1,0)","v":0},null,{"$f":"IF($C9=BY$4,1,0)","v":0},null,{"$f":"IF($C9=CA$4,1,0)","v":0},null,{"$f":"IF($C9=CC$4,1,0)","v":0},null,{"$f":"IF($C9=CE$4,1,0)","v":0},null,{"$f":"IF($C9=CG$4,1,0)","v":0},null,{"$f":"IF($C9=CI$4,1,0)","v":0},null,{"$f":"IF($C9=CK$4,1,0)","v":0},null,{"$f":"IF($C9=CM$4,1,0)","v":0},null,{"$f":"IF($C9=CO$4,1,0)","v":0},null,{"$f":"IF($C9=CQ$4,1,0)","v":0},null,{"$f":"IF($C9=CS$4,1,0)","v":0},null,{"$f":"IF($C9=CU$4,1,0)","v":0},null,{"$f":"IF($C9=CW$4,1,0)","v":0},null,{"$f":"IF($C9=CY$4,1,0)","v":0},null,{"$f":"IF($C9=DA$4,1,0)","v":0},null,{"$f":"IF($C9=DC$4,1,0)","v":0},null,{"$f":"IF($C9=DE$4,1,0)","v":0},null,{"$f":"IF($C9=DG$4,1,0)","v":0},null,{"$f":"IF($C9=DI$4,1,0)","v":0},null,{"$f":"IF($C9=DK$4,1,0)","v":0},null,{"$f":"IF($C9=DM$4,1,0)","v":0},null,{"$f":"IF($C9=DO$4,1,0)","v":0},null,{"$f":"IF($C9=DQ$4,1,0)","v":0},null,{"$f":"IF($C9=DS$4,1,0)","v":0},null,{"$f":"IF($C9=DU$4,1,0)","v":0},null,{"$f":"IF($C9=DW$4,1,0)","v":0},null,{"$f":"IF($C9=DY$4,1,0)","v":0}]
[null,null,2,{"$f":"HLOOKUP($C10,'Dados Gerais'!$D$5:$BK$10,6)","v":"COORDENADOR DE DESCRIÇÃO DE DOCUMENTOS DE ARQUIVO"},null,null,null,{"$f":"HLOOKUP($C10,'Dados Gerais'!$D$5:$BK$14,10)","v":2}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C11=K$4,1,0)","v":0},null,{"$f":"IF($C11=M$4,1,0)","v":0}]
[]
[null,null,"ITEM","DESCRIÇÃO","QUANT ANUAL\nPOR POSTO","Nº DE POSTOS","QUANT ANUAL\nTOTAL","VALOR"]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(K$8:K$11)>0,$E14*$H14,0)","v":0},null,{"$f":"IF(SUM(M$8:M$11)>0,$E14*$H14,0)","v":0},null,{"$f":"IF(SUM(O$8:O$11)>0,$E14*$H14,0)","v":0},null,{"$f":"IF(SUM(Q$8:Q$11)>0,$E14*$H14,0)","v":0},null,{"$f":"IF(SUM(S$8:S$11)>0,$E14*$H14,0)","v":0},null,{"$f":"IF(SUM(U$8:U$11)>0,$E14*$H14,0)","v":0},null,{"$f":"IF(SUM(W$8:W$11)>0,$E14*$H14,0)","v":0},null,{"$f":"IF(SUM(Y$8:Y$11)>0,$E14*$H14,0)","v":0},null,{"$f":"IF(SUM(AA$8:AA$11)>0,$E14*$H14,0)","v":0},null,{"$f":"IF(SUM(AC$8:AC$11)>0,$E14*$H14,0)","v":0},null,{"$f":"IF(SUM(AE$8:AE$11)>0,$E14*$H14,0)","v":0},null,{"$f":"IF(SUM(AG$8:AG$11)>0,$E14*$H14,0)","v":0},null,{"$f":"IF(SUM(AI$8:AI$11)>0,$E14*$H14,0)","v":0},null,{"$f":"IF(SUM(AK$8:AK$11)>0,$E14*$H14,0)","v":0},null,{"$f":"IF(SUM(AM$8:AM$11)>0,$E14*$H14,0)","v":0},null,{"$f":"IF(SUM(AO$8:AO$11)>0,$E14*$H14,0)","v":0},null,{"$f":"IF(SUM(AQ$8:AQ$11)>0,$E14*$H14,0)","v":0},null,{"$f":"IF(SUM(AS$8:AS$11)>0,$E14*$H14,0)","v":0},null,{"$f":"IF(SUM(AU$8:AU$11)>0,$E14*$H14,0)","v":0},null,{"$f":"IF(SUM(AW$8:AW$11)>0,$E14*$H14,0)","v":0},null,{"$f":"IF(SUM(AY$8:AY$11)>0,$E14*$H14,0)","v":0},null,{"$f":"IF(SUM(BA$8:BA$11)>0,$E14*$H14,0)","v":0},null,{"$f":"IF(SUM(BC$8:BC$11)>0,$E14*$H14,0)","v":0},null,{"$f":"IF(SUM(BE$8:BE$11)>0,$E14*$H14,0)","v":0},null,{"$f":"IF(SUM(BG$8:BG$11)>0,$E14*$H14,0)","v":0},null,{"$f":"IF(SUM(BI$8:BI$11)>0,$E14*$H14,0)","v":0},null,{"$f":"IF(SUM(BK$8:BK$11)>0,$E14*$H14,0)","v":0},null,{"$f":"IF(SUM(BM$8:BM$11)>0,$E14*$H14,0)","v":0},null,{"$f":"IF(SUM(BO$8:BO$11)>0,$E14*$H14,0)","v":0},null,{"$f":"IF(SUM(BQ$8:BQ$11)>0,$E14*$H14,0)","v":0},null,{"$f":"IF(SUM(BS$8:BS$11)>0,$E14*$H14,0)","v":0},null,{"$f":"IF(SUM(BU$8:BU$11)>0,$E14*$H14,0)","v":0},null,{"$f":"IF(SUM(BW$8:BW$11)>0,$E14*$H14,0)","v":0},null,{"$f":"IF(SUM(BY$8:BY$11)>0,$E14*$H14,0)","v":0},null,{"$f":"IF(SUM(CA$8:CA$11)>0,$E14*$H14,0)","v":0},null,{"$f":"IF(SUM(CC$8:CC$11)>0,$E14*$H14,0)","v":0},null,{"$f":"IF(SUM(CE$8:CE$11)>0,$E14*$H14,0)","v":0},null,{"$f":"IF(SUM(CG$8:CG$11)>0,$E14*$H14,0)","v":0},null,{"$f":"IF(SUM(CI$8:CI$11)>0,$E14*$H14,0)","v":0},null,{"$f":"IF(SUM(CK$8:CK$11)>0,$E14*$H14,0)","v":0},null,{"$f":"IF(SUM(CM$8:CM$11)>0,$E14*$H14,0)","v":0},null,{"$f":"IF(SUM(CO$8:CO$11)>0,$E14*$H14,0)","v":0},null,{"$f":"IF(SUM(CQ$8:CQ$11)>0,$E14*$H14,0)","v":0},null,{"$f":"IF(SUM(CS$8:CS$11)>0,$E14*$H14,0)","v":0},null,{"$f":"IF(SUM(CU$8:CU$11)>0,$E14*$H14,0)","v":0},null,{"$f":"IF(SUM(CW$8:CW$11)>0,$E14*$H14,0)","v":0},null,{"$f":"IF(SUM(CY$8:CY$11)>0,$E14*$H14,0)","v":0},null,{"$f":"IF(SUM(DA$8:DA$11)>0,$E14*$H14,0)","v":0},null,{"$f":"IF(SUM(DC$8:DC$11)>0,$E14*$H14,0)","v":0},null,{"$f":"IF(SUM(DE$8:DE$11)>0,$E14*$H14,0)","v":0},null,{"$f":"IF(SUM(DG$8:DG$11)>0,$E14*$H14,0)","v":0},null,{"$f":"IF(SUM(DI$8:DI$11)>0,$E14*$H14,0)","v":0},null,{"$f":"IF(SUM(DK$8:DK$11)>0,$E14*$H14,0)","v":0},null,{"$f":"IF(SUM(DM$8:DM$11)>0,$E14*$H14,0)","v":0},null,{"$f":"IF(SUM(DO$8:DO$11)>0,$E14*$H14,0)","v":0},null,{"$f":"IF(SUM(DQ$8:DQ$11)>0,$E14*$H14,0)","v":0},null,{"$f":"IF(SUM(DS$8:DS$11)>0,$E14*$H14,0)","v":0},null,{"$f":"IF(SUM(DU$8:DU$11)>0,$E14*$H14,0)","v":0},null,{"$f":"IF(SUM(DW$8:DW$11)>0,$E14*$H14,0)","v":0},null,{"$f":"IF(SUM(DY$8:DY$11)>0,$E14*$H14,0)","v":0}]
[null,null,1,"Jaleco em tecido pró-fit - 67% algodão e 33% poliéster, primeira qualidade, na cor branca, manga longa com punho - conforme modelo fornecido pelo órgão responsável.",3,{"$f":"SUM(H9:H10)","v":10},{"$f":"F15*E15","v":30},101.79,null,null,null,{"$f":"IF(SUM(K$8:K$11)>0,$E15*$H15,0)","v":305.37},null,305.37,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,0,null,0,null,0]
[null,null,2,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,3,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,4,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,5,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,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,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,null,null,null,"QUANTIDADE"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C23=K$4,1,0)","v":0}]
[null,null,null,{"$f":"HLOOKUP($C24,'Dados Gerais'!$D$5:$BK$10,6)","v":{"$error":"#N/A"}},null,null,null,{"$f":"HLOOKUP($C24,'Dados Gerais'!$D$5:$BK$14,10)","v":{"$error":"#N/A"}},null,null,{"$f":"IF($C24=K$4,1,0)","v":0},null,{"$f":"IF($C24=M$4,1,0)","v":0},null,{"$f":"IF($C24=O$4,1,0)","v":0},null,{"$f":"IF($C24=Q$4,1,0)","v":0},null,{"$f":"IF($C24=S$4,1,0)","v":0},null,{"$f":"IF($C24=U$4,1,0)","v":0},null,{"$f":"IF($C24=W$4,1,0)","v":0},null,{"$f":"IF($C24=Y$4,1,0)","v":0},null,{"$f":"IF($C24=AA$4,1,0)","v":0},null,{"$f":"IF($C24=AC$4,1,0)","v":0},null,{"$f":"IF($C24=AE$4,1,0)","v":0},null,{"$f":"IF($C24=AG$4,1,0)","v":0},null,{"$f":"IF($C24=AI$4,1,0)","v":0},null,{"$f":"IF($C24=AK$4,1,0)","v":0},null,{"$f":"IF($C24=AM$4,1,0)","v":0},null,{"$f":"IF($C24=AO$4,1,0)","v":0},null,{"$f":"IF($C24=AQ$4,1,0)","v":0},null,{"$f":"IF($C24=AS$4,1,0)","v":0},null,{"$f":"IF($C24=AU$4,1,0)","v":0},null,{"$f":"IF($C24=AW$4,1,0)","v":0},null,{"$f":"IF($C24=AY$4,1,0)","v":0},null,{"$f":"IF($C24=BA$4,1,0)","v":0},null,{"$f":"IF($C24=BC$4,1,0)","v":0},null,{"$f":"IF($C24=BE$4,1,0)","v":0},null,{"$f":"IF($C24=BG$4,1,0)","v":0},null,{"$f":"IF($C24=BI$4,1,0)","v":0},null,{"$f":"IF($C24=BK$4,1,0)","v":0},null,{"$f":"IF($C24=BM$4,1,0)","v":0},null,{"$f":"IF($C24=BO$4,1,0)","v":0},null,{"$f":"IF($C24=BQ$4,1,0)","v":0},null,{"$f":"IF($C24=BS$4,1,0)","v":0},null,{"$f":"IF($C24=BU$4,1,0)","v":0},null,{"$f":"IF($C24=BW$4,1,0)","v":0},null,{"$f":"IF($C24=BY$4,1,0)","v":0},null,{"$f":"IF($C24=CA$4,1,0)","v":0},null,{"$f":"IF($C24=CC$4,1,0)","v":0},null,{"$f":"IF($C24=CE$4,1,0)","v":0},null,{"$f":"IF($C24=CG$4,1,0)","v":0},null,{"$f":"IF($C24=CI$4,1,0)","v":0},null,{"$f":"IF($C24=CK$4,1,0)","v":0},null,{"$f":"IF($C24=CM$4,1,0)","v":0},null,{"$f":"IF($C24=CO$4,1,0)","v":0},null,{"$f":"IF($C24=CQ$4,1,0)","v":0},null,{"$f":"IF($C24=CS$4,1,0)","v":0},null,{"$f":"IF($C24=CU$4,1,0)","v":0},null,{"$f":"IF($C24=CW$4,1,0)","v":0},null,{"$f":"IF($C24=CY$4,1,0)","v":0},null,{"$f":"IF($C24=DA$4,1,0)","v":0},null,{"$f":"IF($C24=DC$4,1,0)","v":0},null,{"$f":"IF($C24=DE$4,1,0)","v":0},null,{"$f":"IF($C24=DG$4,1,0)","v":0},null,{"$f":"IF($C24=DI$4,1,0)","v":0},null,{"$f":"IF($C24=DK$4,1,0)","v":0},null,{"$f":"IF($C24=DM$4,1,0)","v":0},null,{"$f":"IF($C24=DO$4,1,0)","v":0},null,{"$f":"IF($C24=DQ$4,1,0)","v":0},null,{"$f":"IF($C24=DS$4,1,0)","v":0},null,{"$f":"IF($C24=DU$4,1,0)","v":0},null,{"$f":"IF($C24=DW$4,1,0)","v":0},null,{"$f":"IF($C24=DY$4,1,0)","v":0}]
[null,null,null,{"$f":"HLOOKUP($C25,'Dados Gerais'!$D$5:$BK$10,6)","v":{"$error":"#N/A"}},null,null,null,{"$f":"HLOOKUP($C25,'Dados Gerais'!$D$5:$BK$14,10)","v":{"$error":"#N/A"}},null,null,{"$f":"IF($C25=K$4,1,0)","v":0},null,{"$f":"IF($C25=M$4,1,0)","v":0},null,{"$f":"IF($C25=O$4,1,0)","v":0},null,{"$f":"IF($C25=Q$4,1,0)","v":0},null,{"$f":"IF($C25=S$4,1,0)","v":0},null,{"$f":"IF($C25=U$4,1,0)","v":0},null,{"$f":"IF($C25=W$4,1,0)","v":0},null,{"$f":"IF($C25=Y$4,1,0)","v":0},null,{"$f":"IF($C25=AA$4,1,0)","v":0},null,{"$f":"IF($C25=AC$4,1,0)","v":0},null,{"$f":"IF($C25=AE$4,1,0)","v":0},null,{"$f":"IF($C25=AG$4,1,0)","v":0},null,{"$f":"IF($C25=AI$4,1,0)","v":0},null,{"$f":"IF($C25=AK$4,1,0)","v":0},null,{"$f":"IF($C25=AM$4,1,0)","v":0},null,{"$f":"IF($C25=AO$4,1,0)","v":0},null,{"$f":"IF($C25=AQ$4,1,0)","v":0},null,{"$f":"IF($C25=AS$4,1,0)","v":0},null,{"$f":"IF($C25=AU$4,1,0)","v":0},null,{"$f":"IF($C25=AW$4,1,0)","v":0},null,{"$f":"IF($C25=AY$4,1,0)","v":0},null,{"$f":"IF($C25=BA$4,1,0)","v":0},null,{"$f":"IF($C25=BC$4,1,0)","v":0},null,{"$f":"IF($C25=BE$4,1,0)","v":0},null,{"$f":"IF($C25=BG$4,1,0)","v":0},null,{"$f":"IF($C25=BI$4,1,0)","v":0},null,{"$f":"IF($C25=BK$4,1,0)","v":0},null,{"$f":"IF($C25=BM$4,1,0)","v":0},null,{"$f":"IF($C25=BO$4,1,0)","v":0},null,{"$f":"IF($C25=BQ$4,1,0)","v":0},null,{"$f":"IF($C25=BS$4,1,0)","v":0},null,{"$f":"IF($C25=BU$4,1,0)","v":0},null,{"$f":"IF($C25=BW$4,1,0)","v":0},null,{"$f":"IF($C25=BY$4,1,0)","v":0},null,{"$f":"IF($C25=CA$4,1,0)","v":0},null,{"$f":"IF($C25=CC$4,1,0)","v":0},null,{"$f":"IF($C25=CE$4,1,0)","v":0},null,{"$f":"IF($C25=CG$4,1,0)","v":0},null,{"$f":"IF($C25=CI$4,1,0)","v":0},null,{"$f":"IF($C25=CK$4,1,0)","v":0},null,{"$f":"IF($C25=CM$4,1,0)","v":0},null,{"$f":"IF($C25=CO$4,1,0)","v":0},null,{"$f":"IF($C25=CQ$4,1,0)","v":0},null,{"$f":"IF($C25=CS$4,1,0)","v":0},null,{"$f":"IF($C25=CU$4,1,0)","v":0},null,{"$f":"IF($C25=CW$4,1,0)","v":0},null,{"$f":"IF($C25=CY$4,1,0)","v":0},null,{"$f":"IF($C25=DA$4,1,0)","v":0},null,{"$f":"IF($C25=DC$4,1,0)","v":0},null,{"$f":"IF($C25=DE$4,1,0)","v":0},null,{"$f":"IF($C25=DG$4,1,0)","v":0},null,{"$f":"IF($C25=DI$4,1,0)","v":0},null,{"$f":"IF($C25=DK$4,1,0)","v":0},null,{"$f":"IF($C25=DM$4,1,0)","v":0},null,{"$f":"IF($C25=DO$4,1,0)","v":0},null,{"$f":"IF($C25=DQ$4,1,0)","v":0},null,{"$f":"IF($C25=DS$4,1,0)","v":0},null,{"$f":"IF($C25=DU$4,1,0)","v":0},null,{"$f":"IF($C25=DW$4,1,0)","v":0},null,{"$f":"IF($C25=DY$4,1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C26=K$4,1,0)","v":0}]
[]
[null,null,"ITEM","DESCRIÇÃO","QUANT ANUAL\nPOR POSTO","Nº DE POSTOS","QUANT ANUAL\nTOTAL","VALOR"]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(K$8:K$11)>0,$E29*$H29,0)","v":0},null,{"$f":"IF(SUM(M$8:M$11)>0,$E29*$H29,0)","v":0},null,{"$f":"IF(SUM(O$8:O$11)>0,$E29*$H29,0)","v":0},null,{"$f":"IF(SUM(Q$8:Q$11)>0,$E29*$H29,0)","v":0},null,{"$f":"IF(SUM(S$8:S$11)>0,$E29*$H29,0)","v":0},null,{"$f":"IF(SUM(U$8:U$11)>0,$E29*$H29,0)","v":0},null,{"$f":"IF(SUM(W$8:W$11)>0,$E29*$H29,0)","v":0},null,{"$f":"IF(SUM(Y$8:Y$11)>0,$E29*$H29,0)","v":0},null,{"$f":"IF(SUM(AA$8:AA$11)>0,$E29*$H29,0)","v":0},null,{"$f":"IF(SUM(AC$8:AC$11)>0,$E29*$H29,0)","v":0},null,{"$f":"IF(SUM(AE$8:AE$11)>0,$E29*$H29,0)","v":0},null,{"$f":"IF(SUM(AG$8:AG$11)>0,$E29*$H29,0)","v":0},null,{"$f":"IF(SUM(AI$8:AI$11)>0,$E29*$H29,0)","v":0},null,{"$f":"IF(SUM(AK$8:AK$11)>0,$E29*$H29,0)","v":0},null,{"$f":"IF(SUM(AM$8:AM$11)>0,$E29*$H29,0)","v":0},null,{"$f":"IF(SUM(AO$8:AO$11)>0,$E29*$H29,0)","v":0},null,{"$f":"IF(SUM(AQ$8:AQ$11)>0,$E29*$H29,0)","v":0},null,{"$f":"IF(SUM(AS$8:AS$11)>0,$E29*$H29,0)","v":0},null,{"$f":"IF(SUM(AU$8:AU$11)>0,$E29*$H29,0)","v":0},null,{"$f":"IF(SUM(AW$8:AW$11)>0,$E29*$H29,0)","v":0},null,{"$f":"IF(SUM(AY$8:AY$11)>0,$E29*$H29,0)","v":0},null,{"$f":"IF(SUM(BA$8:BA$11)>0,$E29*$H29,0)","v":0},null,{"$f":"IF(SUM(BC$8:BC$11)>0,$E29*$H29,0)","v":0},null,{"$f":"IF(SUM(BE$8:BE$11)>0,$E29*$H29,0)","v":0},null,{"$f":"IF(SUM(BG$8:BG$11)>0,$E29*$H29,0)","v":0},null,{"$f":"IF(SUM(BI$8:BI$11)>0,$E29*$H29,0)","v":0},null,{"$f":"IF(SUM(BK$8:BK$11)>0,$E29*$H29,0)","v":0},null,{"$f":"IF(SUM(BM$8:BM$11)>0,$E29*$H29,0)","v":0},null,{"$f":"IF(SUM(BO$8:BO$11)>0,$E29*$H29,0)","v":0},null,{"$f":"IF(SUM(BQ$8:BQ$11)>0,$E29*$H29,0)","v":0},null,{"$f":"IF(SUM(BS$8:BS$11)>0,$E29*$H29,0)","v":0},null,{"$f":"IF(SUM(BU$8:BU$11)>0,$E29*$H29,0)","v":0},null,{"$f":"IF(SUM(BW$8:BW$11)>0,$E29*$H29,0)","v":0},null,{"$f":"IF(SUM(BY$8:BY$11)>0,$E29*$H29,0)","v":0},null,{"$f":"IF(SUM(CA$8:CA$11)>0,$E29*$H29,0)","v":0},null,{"$f":"IF(SUM(CC$8:CC$11)>0,$E29*$H29,0)","v":0},null,{"$f":"IF(SUM(CE$8:CE$11)>0,$E29*$H29,0)","v":0},null,{"$f":"IF(SUM(CG$8:CG$11)>0,$E29*$H29,0)","v":0},null,{"$f":"IF(SUM(CI$8:CI$11)>0,$E29*$H29,0)","v":0},null,{"$f":"IF(SUM(CK$8:CK$11)>0,$E29*$H29,0)","v":0},null,{"$f":"IF(SUM(CM$8:CM$11)>0,$E29*$H29,0)","v":0},null,{"$f":"IF(SUM(CO$8:CO$11)>0,$E29*$H29,0)","v":0},null,{"$f":"IF(SUM(CQ$8:CQ$11)>0,$E29*$H29,0)","v":0},null,{"$f":"IF(SUM(CS$8:CS$11)>0,$E29*$H29,0)","v":0},null,{"$f":"IF(SUM(CU$8:CU$11)>0,$E29*$H29,0)","v":0},null,{"$f":"IF(SUM(CW$8:CW$11)>0,$E29*$H29,0)","v":0},null,{"$f":"IF(SUM(CY$8:CY$11)>0,$E29*$H29,0)","v":0},null,{"$f":"IF(SUM(DA$8:DA$11)>0,$E29*$H29,0)","v":0},null,{"$f":"IF(SUM(DC$8:DC$11)>0,$E29*$H29,0)","v":0},null,{"$f":"IF(SUM(DE$8:DE$11)>0,$E29*$H29,0)","v":0},null,{"$f":"IF(SUM(DG$8:DG$11)>0,$E29*$H29,0)","v":0},null,{"$f":"IF(SUM(DI$8:DI$11)>0,$E29*$H29,0)","v":0},null,{"$f":"IF(SUM(DK$8:DK$11)>0,$E29*$H29,0)","v":0},null,{"$f":"IF(SUM(DM$8:DM$11)>0,$E29*$H29,0)","v":0},null,{"$f":"IF(SUM(DO$8:DO$11)>0,$E29*$H29,0)","v":0},null,{"$f":"IF(SUM(DQ$8:DQ$11)>0,$E29*$H29,0)","v":0},null,{"$f":"IF(SUM(DS$8:DS$11)>0,$E29*$H29,0)","v":0},null,{"$f":"IF(SUM(DU$8:DU$11)>0,$E29*$H29,0)","v":0},null,{"$f":"IF(SUM(DW$8:DW$11)>0,$E29*$H29,0)","v":0},null,{"$f":"IF(SUM(DY$8:DY$11)>0,$E29*$H29,0)","v":0}]
[null,null,7,null,4,{"$f":"H24+H25","v":{"$error":"#N/A"}},{"$f":"F30*E30","v":{"$error":"#N/A"}},null,null,null,null,{"$f":"IF(SUM(K$24:K$26)>0,$E30*$H30,0)","v":0},null,{"$f":"IF(SUM(M$24:M$26)>0,$E30*$H30,0)","v":0},null,{"$f":"IF(SUM(O$24:O$26)>0,$E30*$H30,0)","v":0},null,{"$f":"IF(SUM(Q$24:Q$26)>0,$E30*$H30,0)","v":0},null,{"$f":"IF(SUM(S$24:S$26)>0,$E30*$H30,0)","v":0},null,{"$f":"IF(SUM(U$24:U$26)>0,$E30*$H30,0)","v":0},null,{"$f":"IF(SUM(W$24:W$26)>0,$E30*$H30,0)","v":0},null,{"$f":"IF(SUM(Y$24:Y$26)>0,$E30*$H30,0)","v":0},null,{"$f":"IF(SUM(AA$24:AA$26)>0,$E30*$H30,0)","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,8,null,{"$f":"E30","v":4},{"$error":"#N/A"},{"$error":"#N/A"},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,9,null,4,{"$error":"#N/A"},{"$error":"#N/A"},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,10,null,4,{"$error":"#N/A"},{"$error":"#N/A"},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,11,null,4,{"$error":"#N/A"},{"$error":"#N/A"},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,12,null,4,{"$error":"#N/A"},{"$error":"#N/A"},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,"* Nota 1 - Considerou-se 5% de demitidos sem justa causa ao ano e recebendo aviso indenizado (30 dias de avisoprévio / 360 dias ao ano)",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,"CATEGORIAS",null,null,null,null,"QUANTIDADE"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C38=K$4,1,0)","v":0}]
[null,null,null,{"$f":"HLOOKUP($C39,'Dados Gerais'!$D$5:$BK$10,6)","v":{"$error":"#N/A"}},null,null,null,{"$f":"HLOOKUP($C39,'Dados Gerais'!$D$5:$BK$14,10)","v":{"$error":"#N/A"}},null,null,{"$f":"IF($C39=K$4,1,0)","v":0},null,{"$f":"IF($C39=M$4,1,0)","v":0},null,{"$f":"IF($C39=O$4,1,0)","v":0},null,{"$f":"IF($C39=Q$4,1,0)","v":0},null,{"$f":"IF($C39=S$4,1,0)","v":0},null,{"$f":"IF($C39=U$4,1,0)","v":0},null,{"$f":"IF($C39=W$4,1,0)","v":0},null,{"$f":"IF($C39=Y$4,1,0)","v":0},null,{"$f":"IF($C39=AA$4,1,0)","v":0},null,{"$f":"IF($C39=AC$4,1,0)","v":0},null,{"$f":"IF($C39=AE$4,1,0)","v":0},null,{"$f":"IF($C39=AG$4,1,0)","v":0},null,{"$f":"IF($C39=AI$4,1,0)","v":0},null,{"$f":"IF($C39=AK$4,1,0)","v":0},null,{"$f":"IF($C39=AM$4,1,0)","v":0},null,{"$f":"IF($C39=AO$4,1,0)","v":0},null,{"$f":"IF($C39=AQ$4,1,0)","v":0},null,{"$f":"IF($C39=AS$4,1,0)","v":0},null,{"$f":"IF($C39=AU$4,1,0)","v":0},null,{"$f":"IF($C39=AW$4,1,0)","v":0},null,{"$f":"IF($C39=AY$4,1,0)","v":0},null,{"$f":"IF($C39=BA$4,1,0)","v":0},null,{"$f":"IF($C39=BC$4,1,0)","v":0},null,{"$f":"IF($C39=BE$4,1,0)","v":0},null,{"$f":"IF($C39=BG$4,1,0)","v":0},null,{"$f":"IF($C39=BI$4,1,0)","v":0},null,{"$f":"IF($C39=BK$4,1,0)","v":0},null,{"$f":"IF($C39=BM$4,1,0)","v":0},null,{"$f":"IF($C39=BO$4,1,0)","v":0},null,{"$f":"IF($C39=BQ$4,1,0)","v":0},null,{"$f":"IF($C39=BS$4,1,0)","v":0},null,{"$f":"IF($C39=BU$4,1,0)","v":0},null,{"$f":"IF($C39=BW$4,1,0)","v":0},null,{"$f":"IF($C39=BY$4,1,0)","v":0},null,{"$f":"IF($C39=CA$4,1,0)","v":0},null,{"$f":"IF($C39=CC$4,1,0)","v":0},null,{"$f":"IF($C39=CE$4,1,0)","v":0},null,{"$f":"IF($C39=CG$4,1,0)","v":0},null,{"$f":"IF($C39=CI$4,1,0)","v":0},null,{"$f":"IF($C39=CK$4,1,0)","v":0},null,{"$f":"IF($C39=CM$4,1,0)","v":0},null,{"$f":"IF($C39=CO$4,1,0)","v":0},null,{"$f":"IF($C39=CQ$4,1,0)","v":0},null,{"$f":"IF($C39=CS$4,1,0)","v":0},null,{"$f":"IF($C39=CU$4,1,0)","v":0},null,{"$f":"IF($C39=CW$4,1,0)","v":0},null,{"$f":"IF($C39=CY$4,1,0)","v":0},null,{"$f":"IF($C39=DA$4,1,0)","v":0},null,{"$f":"IF($C39=DC$4,1,0)","v":0},null,{"$f":"IF($C39=DE$4,1,0)","v":0},null,{"$f":"IF($C39=DG$4,1,0)","v":0},null,{"$f":"IF($C39=DI$4,1,0)","v":0},null,{"$f":"IF($C39=DK$4,1,0)","v":0},null,{"$f":"IF($C39=DM$4,1,0)","v":0},null,{"$f":"IF($C39=DO$4,1,0)","v":0},null,{"$f":"IF($C39=DQ$4,1,0)","v":0},null,{"$f":"IF($C39=DS$4,1,0)","v":0},null,{"$f":"IF($C39=DU$4,1,0)","v":0},null,{"$f":"IF($C39=DW$4,1,0)","v":0},null,{"$f":"IF($C39=DY$4,1,0)","v":0}]
[null,null,null,{"$f":"HLOOKUP($C40,'Dados Gerais'!$D$5:$BK$10,6)","v":{"$error":"#N/A"}},null,null,null,{"$f":"HLOOKUP($C40,'Dados Gerais'!$D$5:$BK$14,10)","v":{"$error":"#N/A"}},null,null,{"$f":"IF($C40=K$4,1,0)","v":0},null,{"$f":"IF($C40=M$4,1,0)","v":0},null,{"$f":"IF($C40=O$4,1,0)","v":0},null,{"$f":"IF($C40=Q$4,1,0)","v":0},null,{"$f":"IF($C40=S$4,1,0)","v":0},null,{"$f":"IF($C40=U$4,1,0)","v":0},null,{"$f":"IF($C40=W$4,1,0)","v":0},null,{"$f":"IF($C40=Y$4,1,0)","v":0},null,{"$f":"IF($C40=AA$4,1,0)","v":0},null,{"$f":"IF($C40=AC$4,1,0)","v":0},null,{"$f":"IF($C40=AE$4,1,0)","v":0},null,{"$f":"IF($C40=AG$4,1,0)","v":0},null,{"$f":"IF($C40=AI$4,1,0)","v":0},null,{"$f":"IF($C40=AK$4,1,0)","v":0},null,{"$f":"IF($C40=AM$4,1,0)","v":0},null,{"$f":"IF($C40=AO$4,1,0)","v":0},null,{"$f":"IF($C40=AQ$4,1,0)","v":0},null,{"$f":"IF($C40=AS$4,1,0)","v":0},null,{"$f":"IF($C40=AU$4,1,0)","v":0},null,{"$f":"IF($C40=AW$4,1,0)","v":0},null,{"$f":"IF($C40=AY$4,1,0)","v":0},null,{"$f":"IF($C40=BA$4,1,0)","v":0},null,{"$f":"IF($C40=BC$4,1,0)","v":0},null,{"$f":"IF($C40=BE$4,1,0)","v":0},null,{"$f":"IF($C40=BG$4,1,0)","v":0},null,{"$f":"IF($C40=BI$4,1,0)","v":0},null,{"$f":"IF($C40=BK$4,1,0)","v":0},null,{"$f":"IF($C40=BM$4,1,0)","v":0},null,{"$f":"IF($C40=BO$4,1,0)","v":0},null,{"$f":"IF($C40=BQ$4,1,0)","v":0},null,{"$f":"IF($C40=BS$4,1,0)","v":0},null,{"$f":"IF($C40=BU$4,1,0)","v":0},null,{"$f":"IF($C40=BW$4,1,0)","v":0},null,{"$f":"IF($C40=BY$4,1,0)","v":0},null,{"$f":"IF($C40=CA$4,1,0)","v":0},null,{"$f":"IF($C40=CC$4,1,0)","v":0},null,{"$f":"IF($C40=CE$4,1,0)","v":0},null,{"$f":"IF($C40=CG$4,1,0)","v":0},null,{"$f":"IF($C40=CI$4,1,0)","v":0},null,{"$f":"IF($C40=CK$4,1,0)","v":0},null,{"$f":"IF($C40=CM$4,1,0)","v":0},null,{"$f":"IF($C40=CO$4,1,0)","v":0},null,{"$f":"IF($C40=CQ$4,1,0)","v":0},null,{"$f":"IF($C40=CS$4,1,0)","v":0},null,{"$f":"IF($C40=CU$4,1,0)","v":0},null,{"$f":"IF($C40=CW$4,1,0)","v":0},null,{"$f":"IF($C40=CY$4,1,0)","v":0},null,{"$f":"IF($C40=DA$4,1,0)","v":0},null,{"$f":"IF($C40=DC$4,1,0)","v":0},null,{"$f":"IF($C40=DE$4,1,0)","v":0},null,{"$f":"IF($C40=DG$4,1,0)","v":0},null,{"$f":"IF($C40=DI$4,1,0)","v":0},null,{"$f":"IF($C40=DK$4,1,0)","v":0},null,{"$f":"IF($C40=DM$4,1,0)","v":0},null,{"$f":"IF($C40=DO$4,1,0)","v":0},null,{"$f":"IF($C40=DQ$4,1,0)","v":0},null,{"$f":"IF($C40=DS$4,1,0)","v":0},null,{"$f":"IF($C40=DU$4,1,0)","v":0},null,{"$f":"IF($C40=DW$4,1,0)","v":0},null,{"$f":"IF($C40=DY$4,1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C41=K$4,1,0)","v":0}]
[]
[null,null,"ITEM","DESCRIÇÃO","QUANT ANUAL\nPOR POSTO","Nº DE POSTOS","QUANT ANUAL\nTOTAL","VALOR"]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(K$8:K$11)>0,$E44*$H44,0)","v":0},null,{"$f":"IF(SUM(M$8:M$11)>0,$E44*$H44,0)","v":0},null,{"$f":"IF(SUM(O$8:O$11)>0,$E44*$H44,0)","v":0},null,{"$f":"IF(SUM(Q$8:Q$11)>0,$E44*$H44,0)","v":0},null,{"$f":"IF(SUM(S$8:S$11)>0,$E44*$H44,0)","v":0},null,{"$f":"IF(SUM(U$8:U$11)>0,$E44*$H44,0)","v":0},null,{"$f":"IF(SUM(W$8:W$11)>0,$E44*$H44,0)","v":0},null,{"$f":"IF(SUM(Y$8:Y$11)>0,$E44*$H44,0)","v":0},null,{"$f":"IF(SUM(AA$8:AA$11)>0,$E44*$H44,0)","v":0},null,{"$f":"IF(SUM(AC$8:AC$11)>0,$E44*$H44,0)","v":0},null,{"$f":"IF(SUM(AE$8:AE$11)>0,$E44*$H44,0)","v":0},null,{"$f":"IF(SUM(AG$8:AG$11)>0,$E44*$H44,0)","v":0},null,{"$f":"IF(SUM(AI$8:AI$11)>0,$E44*$H44,0)","v":0},null,{"$f":"IF(SUM(AK$8:AK$11)>0,$E44*$H44,0)","v":0},null,{"$f":"IF(SUM(AM$8:AM$11)>0,$E44*$H44,0)","v":0},null,{"$f":"IF(SUM(AO$8:AO$11)>0,$E44*$H44,0)","v":0},null,{"$f":"IF(SUM(AQ$8:AQ$11)>0,$E44*$H44,0)","v":0},null,{"$f":"IF(SUM(AS$8:AS$11)>0,$E44*$H44,0)","v":0},null,{"$f":"IF(SUM(AU$8:AU$11)>0,$E44*$H44,0)","v":0},null,{"$f":"IF(SUM(AW$8:AW$11)>0,$E44*$H44,0)","v":0},null,{"$f":"IF(SUM(AY$8:AY$11)>0,$E44*$H44,0)","v":0},null,{"$f":"IF(SUM(BA$8:BA$11)>0,$E44*$H44,0)","v":0},null,{"$f":"IF(SUM(BC$8:BC$11)>0,$E44*$H44,0)","v":0},null,{"$f":"IF(SUM(BE$8:BE$11)>0,$E44*$H44,0)","v":0},null,{"$f":"IF(SUM(BG$8:BG$11)>0,$E44*$H44,0)","v":0},null,{"$f":"IF(SUM(BI$8:BI$11)>0,$E44*$H44,0)","v":0},null,{"$f":"IF(SUM(BK$8:BK$11)>0,$E44*$H44,0)","v":0},null,{"$f":"IF(SUM(BM$8:BM$11)>0,$E44*$H44,0)","v":0},null,{"$f":"IF(SUM(BO$8:BO$11)>0,$E44*$H44,0)","v":0},null,{"$f":"IF(SUM(BQ$8:BQ$11)>0,$E44*$H44,0)","v":0},null,{"$f":"IF(SUM(BS$8:BS$11)>0,$E44*$H44,0)","v":0},null,{"$f":"IF(SUM(BU$8:BU$11)>0,$E44*$H44,0)","v":0},null,{"$f":"IF(SUM(BW$8:BW$11)>0,$E44*$H44,0)","v":0},null,{"$f":"IF(SUM(BY$8:BY$11)>0,$E44*$H44,0)","v":0},null,{"$f":"IF(SUM(CA$8:CA$11)>0,$E44*$H44,0)","v":0},null,{"$f":"IF(SUM(CC$8:CC$11)>0,$E44*$H44,0)","v":0},null,{"$f":"IF(SUM(CE$8:CE$11)>0,$E44*$H44,0)","v":0},null,{"$f":"IF(SUM(CG$8:CG$11)>0,$E44*$H44,0)","v":0},null,{"$f":"IF(SUM(CI$8:CI$11)>0,$E44*$H44,0)","v":0},null,{"$f":"IF(SUM(CK$8:CK$11)>0,$E44*$H44,0)","v":0},null,{"$f":"IF(SUM(CM$8:CM$11)>0,$E44*$H44,0)","v":0},null,{"$f":"IF(SUM(CO$8:CO$11)>0,$E44*$H44,0)","v":0},null,{"$f":"IF(SUM(CQ$8:CQ$11)>0,$E44*$H44,0)","v":0},null,{"$f":"IF(SUM(CS$8:CS$11)>0,$E44*$H44,0)","v":0},null,{"$f":"IF(SUM(CU$8:CU$11)>0,$E44*$H44,0)","v":0},null,{"$f":"IF(SUM(CW$8:CW$11)>0,$E44*$H44,0)","v":0},null,{"$f":"IF(SUM(CY$8:CY$11)>0,$E44*$H44,0)","v":0},null,{"$f":"IF(SUM(DA$8:DA$11)>0,$E44*$H44,0)","v":0},null,{"$f":"IF(SUM(DC$8:DC$11)>0,$E44*$H44,0)","v":0},null,{"$f":"IF(SUM(DE$8:DE$11)>0,$E44*$H44,0)","v":0},null,{"$f":"IF(SUM(DG$8:DG$11)>0,$E44*$H44,0)","v":0},null,{"$f":"IF(SUM(DI$8:DI$11)>0,$E44*$H44,0)","v":0},null,{"$f":"IF(SUM(DK$8:DK$11)>0,$E44*$H44,0)","v":0},null,{"$f":"IF(SUM(DM$8:DM$11)>0,$E44*$H44,0)","v":0},null,{"$f":"IF(SUM(DO$8:DO$11)>0,$E44*$H44,0)","v":0},null,{"$f":"IF(SUM(DQ$8:DQ$11)>0,$E44*$H44,0)","v":0},null,{"$f":"IF(SUM(DS$8:DS$11)>0,$E44*$H44,0)","v":0},null,{"$f":"IF(SUM(DU$8:DU$11)>0,$E44*$H44,0)","v":0},null,{"$f":"IF(SUM(DW$8:DW$11)>0,$E44*$H44,0)","v":0},null,{"$f":"IF(SUM(DY$8:DY$11)>0,$E44*$H44,0)","v":0}]
[null,null,13,null,4,{"$f":"H39+H40","v":{"$error":"#N/A"}},{"$f":"F45*E45","v":{"$error":"#N/A"}},null,null,null,null,{"$f":"IF(SUM(K$38:K$41)>0,$E45*$H45,0)","v":0},null,{"$f":"IF(SUM(M$38:M$41)>0,$E45*$H45,0)","v":0},null,{"$f":"IF(SUM(O$38:O$41)>0,$E45*$H45,0)","v":0},null,{"$f":"IF(SUM(Q$38:Q$41)>0,$E45*$H45,0)","v":0},null,{"$f":"IF(SUM(S$38:S$41)>0,$E45*$H45,0)","v":0},null,{"$f":"IF(SUM(U$38:U$41)>0,$E45*$H45,0)","v":0},null,{"$f":"IF(SUM(W$38:W$41)>0,$E45*$H45,0)","v":0},null,{"$f":"IF(SUM(Y$38:Y$41)>0,$E45*$H45,0)","v":0},null,{"$f":"IF(SUM(AA$38:AA$41)>0,$E45*$H45,0)","v":0},null,{"$f":"IF(SUM(AC$8:AC$11)>0,$E45*$H45,0)","v":0},null,{"$f":"IF(SUM(AE$8:AE$11)>0,$E45*$H45,0)","v":0},null,{"$f":"IF(SUM(AG$8:AG$11)>0,$E45*$H45,0)","v":0},null,{"$f":"IF(SUM(AI$8:AI$11)>0,$E45*$H45,0)","v":0},null,{"$f":"IF(SUM(AK$8:AK$11)>0,$E45*$H45,0)","v":0},null,{"$f":"IF(SUM(AM$8:AM$11)>0,$E45*$H45,0)","v":0},null,{"$f":"IF(SUM(AO$8:AO$11)>0,$E45*$H45,0)","v":0},null,{"$f":"IF(SUM(AQ$8:AQ$11)>0,$E45*$H45,0)","v":0},null,{"$f":"IF(SUM(AS$8:AS$11)>0,$E45*$H45,0)","v":0},null,{"$f":"IF(SUM(AU$8:AU$11)>0,$E45*$H45,0)","v":0},null,{"$f":"IF(SUM(AW$8:AW$11)>0,$E45*$H45,0)","v":0},null,{"$f":"IF(SUM(AY$8:AY$11)>0,$E45*$H45,0)","v":0},null,{"$f":"IF(SUM(BA$8:BA$11)>0,$E45*$H45,0)","v":0},null,{"$f":"IF(SUM(BC$8:BC$11)>0,$E45*$H45,0)","v":0},null,{"$f":"IF(SUM(BE$8:BE$11)>0,$E45*$H45,0)","v":0},null,{"$f":"IF(SUM(BG$8:BG$11)>0,$E45*$H45,0)","v":0},null,{"$f":"IF(SUM(BI$8:BI$11)>0,$E45*$H45,0)","v":0},null,{"$f":"IF(SUM(BK$8:BK$11)>0,$E45*$H45,0)","v":0},null,{"$f":"IF(SUM(BM$8:BM$11)>0,$E45*$H45,0)","v":0},null,{"$f":"IF(SUM(BO$8:BO$11)>0,$E45*$H45,0)","v":0},null,{"$f":"IF(SUM(BQ$8:BQ$11)>0,$E45*$H45,0)","v":0},null,{"$f":"IF(SUM(BS$8:BS$11)>0,$E45*$H45,0)","v":0},null,{"$f":"IF(SUM(BU$8:BU$11)>0,$E45*$H45,0)","v":0},null,{"$f":"IF(SUM(BW$8:BW$11)>0,$E45*$H45,0)","v":0},null,{"$f":"IF(SUM(BY$8:BY$11)>0,$E45*$H45,0)","v":0},null,{"$f":"IF(SUM(CA$8:CA$11)>0,$E45*$H45,0)","v":0},null,{"$f":"IF(SUM(CC$8:CC$11)>0,$E45*$H45,0)","v":0},null,{"$f":"IF(SUM(CE$8:CE$11)>0,$E45*$H45,0)","v":0},null,{"$f":"IF(SUM(CG$8:CG$11)>0,$E45*$H45,0)","v":0},null,{"$f":"IF(SUM(CI$8:CI$11)>0,$E45*$H45,0)","v":0},null,{"$f":"IF(SUM(CK$8:CK$11)>0,$E45*$H45,0)","v":0},null,{"$f":"IF(SUM(CM$8:CM$11)>0,$E45*$H45,0)","v":0},null,{"$f":"IF(SUM(CO$8:CO$11)>0,$E45*$H45,0)","v":0},null,{"$f":"IF(SUM(CQ$8:CQ$11)>0,$E45*$H45,0)","v":0},null,{"$f":"IF(SUM(CS$8:CS$11)>0,$E45*$H45,0)","v":0},null,{"$f":"IF(SUM(CU$8:CU$11)>0,$E45*$H45,0)","v":0},null,{"$f":"IF(SUM(CW$8:CW$11)>0,$E45*$H45,0)","v":0},null,{"$f":"IF(SUM(CY$8:CY$11)>0,$E45*$H45,0)","v":0},null,{"$f":"IF(SUM(DA$8:DA$11)>0,$E45*$H45,0)","v":0},null,{"$f":"IF(SUM(DC$8:DC$11)>0,$E45*$H45,0)","v":0},null,{"$f":"IF(SUM(DE$8:DE$11)>0,$E45*$H45,0)","v":0},null,{"$f":"IF(SUM(DG$8:DG$11)>0,$E45*$H45,0)","v":0},null,{"$f":"IF(SUM(DI$8:DI$11)>0,$E45*$H45,0)","v":0},null,{"$f":"IF(SUM(DK$8:DK$11)>0,$E45*$H45,0)","v":0},null,{"$f":"IF(SUM(DM$8:DM$11)>0,$E45*$H45,0)","v":0},null,{"$f":"IF(SUM(DO$8:DO$11)>0,$E45*$H45,0)","v":0},null,{"$f":"IF(SUM(DQ$8:DQ$11)>0,$E45*$H45,0)","v":0},null,{"$f":"IF(SUM(DS$8:DS$11)>0,$E45*$H45,0)","v":0},null,{"$f":"IF(SUM(DU$8:DU$11)>0,$E45*$H45,0)","v":0},null,{"$f":"IF(SUM(DW$8:DW$11)>0,$E45*$H45,0)","v":0},null,{"$f":"IF(SUM(DY$8:DY$11)>0,$E45*$H45,0)","v":0}]
[null,null,14,null,{"$f":"E45","v":4},{"$f":"F45","v":{"$error":"#N/A"}},{"$f":"F46*E46","v":{"$error":"#N/A"}},null,null,null,null,{"$f":"IF(SUM(K$38:K$41)>0,$E46*$H46,0)","v":0},null,{"$f":"IF(SUM(M$38:M$41)>0,$E46*$H46,0)","v":0},null,{"$f":"IF(SUM(O$38:O$41)>0,$E46*$H46,0)","v":0},null,{"$f":"IF(SUM(Q$38:Q$41)>0,$E46*$H46,0)","v":0},null,{"$f":"IF(SUM(S$38:S$41)>0,$E46*$H46,0)","v":0},null,{"$f":"IF(SUM(U$38:U$41)>0,$E46*$H46,0)","v":0},null,{"$f":"IF(SUM(W$38:W$41)>0,$E46*$H46,0)","v":0},null,{"$f":"IF(SUM(Y$38:Y$41)>0,$E46*$H46,0)","v":0},null,{"$f":"IF(SUM(AA$38:AA$41)>0,$E46*$H46,0)","v":0},null,{"$f":"IF(SUM(AC$8:AC$11)>0,$E46*$H46,0)","v":0},null,{"$f":"IF(SUM(AE$8:AE$11)>0,$E46*$H46,0)","v":0},null,{"$f":"IF(SUM(AG$8:AG$11)>0,$E46*$H46,0)","v":0},null,{"$f":"IF(SUM(AI$8:AI$11)>0,$E46*$H46,0)","v":0},null,{"$f":"IF(SUM(AK$8:AK$11)>0,$E46*$H46,0)","v":0},null,{"$f":"IF(SUM(AM$8:AM$11)>0,$E46*$H46,0)","v":0},null,{"$f":"IF(SUM(AO$8:AO$11)>0,$E46*$H46,0)","v":0},null,{"$f":"IF(SUM(AQ$8:AQ$11)>0,$E46*$H46,0)","v":0},null,{"$f":"IF(SUM(AS$8:AS$11)>0,$E46*$H46,0)","v":0},null,{"$f":"IF(SUM(AU$8:AU$11)>0,$E46*$H46,0)","v":0},null,{"$f":"IF(SUM(AW$8:AW$11)>0,$E46*$H46,0)","v":0},null,{"$f":"IF(SUM(AY$8:AY$11)>0,$E46*$H46,0)","v":0},null,{"$f":"IF(SUM(BA$8:BA$11)>0,$E46*$H46,0)","v":0},null,{"$f":"IF(SUM(BC$8:BC$11)>0,$E46*$H46,0)","v":0},null,{"$f":"IF(SUM(BE$8:BE$11)>0,$E46*$H46,0)","v":0},null,{"$f":"IF(SUM(BG$8:BG$11)>0,$E46*$H46,0)","v":0},null,{"$f":"IF(SUM(BI$8:BI$11)>0,$E46*$H46,0)","v":0},null,{"$f":"IF(SUM(BK$8:BK$11)>0,$E46*$H46,0)","v":0},null,{"$f":"IF(SUM(BM$8:BM$11)>0,$E46*$H46,0)","v":0},null,{"$f":"IF(SUM(BO$8:BO$11)>0,$E46*$H46,0)","v":0},null,{"$f":"IF(SUM(BQ$8:BQ$11)>0,$E46*$H46,0)","v":0},null,{"$f":"IF(SUM(BS$8:BS$11)>0,$E46*$H46,0)","v":0},null,{"$f":"IF(SUM(BU$8:BU$11)>0,$E46*$H46,0)","v":0},null,{"$f":"IF(SUM(BW$8:BW$11)>0,$E46*$H46,0)","v":0},null,{"$f":"IF(SUM(BY$8:BY$11)>0,$E46*$H46,0)","v":0},null,{"$f":"IF(SUM(CA$8:CA$11)>0,$E46*$H46,0)","v":0},null,{"$f":"IF(SUM(CC$8:CC$11)>0,$E46*$H46,0)","v":0},null,{"$f":"IF(SUM(CE$8:CE$11)>0,$E46*$H46,0)","v":0},null,{"$f":"IF(SUM(CG$8:CG$11)>0,$E46*$H46,0)","v":0},null,{"$f":"IF(SUM(CI$8:CI$11)>0,$E46*$H46,0)","v":0},null,{"$f":"IF(SUM(CK$8:CK$11)>0,$E46*$H46,0)","v":0},null,{"$f":"IF(SUM(CM$8:CM$11)>0,$E46*$H46,0)","v":0},null,{"$f":"IF(SUM(CO$8:CO$11)>0,$E46*$H46,0)","v":0},null,{"$f":"IF(SUM(CQ$8:CQ$11)>0,$E46*$H46,0)","v":0},null,{"$f":"IF(SUM(CS$8:CS$11)>0,$E46*$H46,0)","v":0},null,{"$f":"IF(SUM(CU$8:CU$11)>0,$E46*$H46,0)","v":0},null,{"$f":"IF(SUM(CW$8:CW$11)>0,$E46*$H46,0)","v":0},null,{"$f":"IF(SUM(CY$8:CY$11)>0,$E46*$H46,0)","v":0},null,{"$f":"IF(SUM(DA$8:DA$11)>0,$E46*$H46,0)","v":0},null,{"$f":"IF(SUM(DC$8:DC$11)>0,$E46*$H46,0)","v":0},null,{"$f":"IF(SUM(DE$8:DE$11)>0,$E46*$H46,0)","v":0},null,{"$f":"IF(SUM(DG$8:DG$11)>0,$E46*$H46,0)","v":0},null,{"$f":"IF(SUM(DI$8:DI$11)>0,$E46*$H46,0)","v":0},null,{"$f":"IF(SUM(DK$8:DK$11)>0,$E46*$H46,0)","v":0},null,{"$f":"IF(SUM(DM$8:DM$11)>0,$E46*$H46,0)","v":0},null,{"$f":"IF(SUM(DO$8:DO$11)>0,$E46*$H46,0)","v":0},null,{"$f":"IF(SUM(DQ$8:DQ$11)>0,$E46*$H46,0)","v":0},null,{"$f":"IF(SUM(DS$8:DS$11)>0,$E46*$H46,0)","v":0},null,{"$f":"IF(SUM(DU$8:DU$11)>0,$E46*$H46,0)","v":0},null,{"$f":"IF(SUM(DW$8:DW$11)>0,$E46*$H46,0)","v":0},null,{"$f":"IF(SUM(DY$8:DY$11)>0,$E46*$H46,0)","v":0}]
[null,null,15,null,{"$f":"E46","v":4},{"$f":"F46","v":{"$error":"#N/A"}},{"$f":"F47*E47","v":{"$error":"#N/A"}},null,null,null,null,{"$f":"IF(SUM(K$38:K$41)>0,$E47*$H47,0)","v":0},null,{"$f":"IF(SUM(M$38:M$41)>0,$E47*$H47,0)","v":0},null,{"$f":"IF(SUM(O$38:O$41)>0,$E47*$H47,0)","v":0},null,{"$f":"IF(SUM(Q$38:Q$41)>0,$E47*$H47,0)","v":0},null,{"$f":"IF(SUM(S$38:S$41)>0,$E47*$H47,0)","v":0},null,{"$f":"IF(SUM(U$38:U$41)>0,$E47*$H47,0)","v":0},null,{"$f":"IF(SUM(W$38:W$41)>0,$E47*$H47,0)","v":0},null,{"$f":"IF(SUM(Y$38:Y$41)>0,$E47*$H47,0)","v":0},null,{"$f":"IF(SUM(AA$38:AA$41)>0,$E47*$H47,0)","v":0},null,{"$f":"IF(SUM(AC$8:AC$11)>0,$E47*$H47,0)","v":0},null,{"$f":"IF(SUM(AE$8:AE$11)>0,$E47*$H47,0)","v":0},null,{"$f":"IF(SUM(AG$8:AG$11)>0,$E47*$H47,0)","v":0},null,{"$f":"IF(SUM(AI$8:AI$11)>0,$E47*$H47,0)","v":0},null,{"$f":"IF(SUM(AK$8:AK$11)>0,$E47*$H47,0)","v":0},null,{"$f":"IF(SUM(AM$8:AM$11)>0,$E47*$H47,0)","v":0},null,{"$f":"IF(SUM(AO$8:AO$11)>0,$E47*$H47,0)","v":0},null,{"$f":"IF(SUM(AQ$8:AQ$11)>0,$E47*$H47,0)","v":0},null,{"$f":"IF(SUM(AS$8:AS$11)>0,$E47*$H47,0)","v":0},null,{"$f":"IF(SUM(AU$8:AU$11)>0,$E47*$H47,0)","v":0},null,{"$f":"IF(SUM(AW$8:AW$11)>0,$E47*$H47,0)","v":0},null,{"$f":"IF(SUM(AY$8:AY$11)>0,$E47*$H47,0)","v":0},null,{"$f":"IF(SUM(BA$8:BA$11)>0,$E47*$H47,0)","v":0},null,{"$f":"IF(SUM(BC$8:BC$11)>0,$E47*$H47,0)","v":0},null,{"$f":"IF(SUM(BE$8:BE$11)>0,$E47*$H47,0)","v":0},null,{"$f":"IF(SUM(BG$8:BG$11)>0,$E47*$H47,0)","v":0},null,{"$f":"IF(SUM(BI$8:BI$11)>0,$E47*$H47,0)","v":0},null,{"$f":"IF(SUM(BK$8:BK$11)>0,$E47*$H47,0)","v":0},null,{"$f":"IF(SUM(BM$8:BM$11)>0,$E47*$H47,0)","v":0},null,{"$f":"IF(SUM(BO$8:BO$11)>0,$E47*$H47,0)","v":0},null,{"$f":"IF(SUM(BQ$8:BQ$11)>0,$E47*$H47,0)","v":0},null,{"$f":"IF(SUM(BS$8:BS$11)>0,$E47*$H47,0)","v":0},null,{"$f":"IF(SUM(BU$8:BU$11)>0,$E47*$H47,0)","v":0},null,{"$f":"IF(SUM(BW$8:BW$11)>0,$E47*$H47,0)","v":0},null,{"$f":"IF(SUM(BY$8:BY$11)>0,$E47*$H47,0)","v":0},null,{"$f":"IF(SUM(CA$8:CA$11)>0,$E47*$H47,0)","v":0},null,{"$f":"IF(SUM(CC$8:CC$11)>0,$E47*$H47,0)","v":0},null,{"$f":"IF(SUM(CE$8:CE$11)>0,$E47*$H47,0)","v":0},null,{"$f":"IF(SUM(CG$8:CG$11)>0,$E47*$H47,0)","v":0},null,{"$f":"IF(SUM(CI$8:CI$11)>0,$E47*$H47,0)","v":0},null,{"$f":"IF(SUM(CK$8:CK$11)>0,$E47*$H47,0)","v":0},null,{"$f":"IF(SUM(CM$8:CM$11)>0,$E47*$H47,0)","v":0},null,{"$f":"IF(SUM(CO$8:CO$11)>0,$E47*$H47,0)","v":0},null,{"$f":"IF(SUM(CQ$8:CQ$11)>0,$E47*$H47,0)","v":0},null,{"$f":"IF(SUM(CS$8:CS$11)>0,$E47*$H47,0)","v":0},null,{"$f":"IF(SUM(CU$8:CU$11)>0,$E47*$H47,0)","v":0},null,{"$f":"IF(SUM(CW$8:CW$11)>0,$E47*$H47,0)","v":0},null,{"$f":"IF(SUM(CY$8:CY$11)>0,$E47*$H47,0)","v":0},null,{"$f":"IF(SUM(DA$8:DA$11)>0,$E47*$H47,0)","v":0},null,{"$f":"IF(SUM(DC$8:DC$11)>0,$E47*$H47,0)","v":0},null,{"$f":"IF(SUM(DE$8:DE$11)>0,$E47*$H47,0)","v":0},null,{"$f":"IF(SUM(DG$8:DG$11)>0,$E47*$H47,0)","v":0},null,{"$f":"IF(SUM(DI$8:DI$11)>0,$E47*$H47,0)","v":0},null,{"$f":"IF(SUM(DK$8:DK$11)>0,$E47*$H47,0)","v":0},null,{"$f":"IF(SUM(DM$8:DM$11)>0,$E47*$H47,0)","v":0},null,{"$f":"IF(SUM(DO$8:DO$11)>0,$E47*$H47,0)","v":0},null,{"$f":"IF(SUM(DQ$8:DQ$11)>0,$E47*$H47,0)","v":0},null,{"$f":"IF(SUM(DS$8:DS$11)>0,$E47*$H47,0)","v":0},null,{"$f":"IF(SUM(DU$8:DU$11)>0,$E47*$H47,0)","v":0},null,{"$f":"IF(SUM(DW$8:DW$11)>0,$E47*$H47,0)","v":0},null,{"$f":"IF(SUM(DY$8:DY$11)>0,$E47*$H47,0)","v":0}]

{"sheet":"EPI","index":10,"n_rows":66,"n_cols":128,"rows_kept":66,"cut":false,"hidden":false,"merged":[[2,1,2,3],[3,1,3,5]]}
[]
[null,null,null,null,null,null,null,null,{"$f":"I6/12","v":63.436666666666667},null,{"$f":"K6/12","v":35.451666666666668}]
[]
[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,{"$f":"U4+1","v":8},null,{"$f":"W4+1","v":9},null,{"$f":"Y4+1","v":10},null,{"$f":"AA4+1","v":11},null,{"$f":"AC4+1","v":12},null,{"$f":"AE4+1","v":13},null,{"$f":"AG4+1","v":14},null,{"$f":"AI4+1","v":15},null,{"$f":"AK4+1","v":16},null,{"$f":"AM4+1","v":17},null,{"$f":"AO4+1","v":18},null,{"$f":"AQ4+1","v":19},null,{"$f":"AS4+1","v":20},null,{"$f":"AU4+1","v":21},null,{"$f":"AW4+1","v":22},null,{"$f":"AY4+1","v":23},null,{"$f":"BA4+1","v":24},null,{"$f":"BC4+1","v":25},null,{"$f":"BE4+1","v":26},null,{"$f":"BG4+1","v":27},null,{"$f":"BI4+1","v":28},null,{"$f":"BK4+1","v":29},null,{"$f":"BM4+1","v":30},null,{"$f":"BO4+1","v":31},null,{"$f":"BQ4+1","v":32},null,{"$f":"BS4+1","v":33},null,{"$f":"BU4+1","v":34},null,{"$f":"BW4+1","v":35},null,{"$f":"BY4+1","v":36},null,{"$f":"CA4+1","v":37},null,{"$f":"CC4+1","v":38},null,{"$f":"CE4+1","v":39},null,{"$f":"CG4+1","v":40},null,{"$f":"CI4+1","v":41},null,{"$f":"CK4+1","v":42},null,{"$f":"CM4+1","v":43},null,{"$f":"CO4+1","v":44},null,{"$f":"CQ4+1","v":45},null,{"$f":"CS4+1","v":46},null,{"$f":"CU4+1","v":47},null,{"$f":"CW4+1","v":48},null,{"$f":"CY4+1","v":49},null,{"$f":"DA4+1","v":50},null,{"$f":"DC4+1","v":51},null,{"$f":"DE4+1","v":52},null,{"$f":"DG4+1","v":53},null,{"$f":"DI4+1","v":54},null,{"$f":"DK4+1","v":55},null,{"$f":"DM4+1","v":56},null,{"$f":"DO4+1","v":57},null,{"$f":"DQ4+1","v":58},null,{"$f":"DS4+1","v":59},null,{"$f":"DU4+1","v":60}]
[]
[null,null,null,null,null,null,null,null,{"$f":"ROUND(SUM(J5:J102),2)","v":761.24},null,{"$f":"ROUND(SUM(L5:L102),2)","v":425.42},null,{"$f":"ROUND(SUM(N5:N102),2)","v":0},null,{"$f":"ROUND(SUM(P5:P102),2)","v":0},null,{"$f":"ROUND(SUM(R5:R102),2)","v":0},null,{"$f":"ROUND(SUM(T5:T102),2)","v":0},null,{"$f":"ROUND(SUM(V5:V102),2)","v":0},null,{"$f":"ROUND(SUM(X5:X102),2)","v":0},null,{"$f":"ROUND(SUM(Z5:Z102),2)","v":0},null,{"$f":"ROUND(SUM(AB5:AB102),2)","v":0},null,{"$f":"ROUND(SUM(AD5:AD102),2)","v":0},null,{"$f":"ROUND(SUM(AF5:AF102),2)","v":0},null,{"$f":"ROUND(SUM(AH5:AH102),2)","v":0},null,{"$f":"ROUND(SUM(AJ5:AJ102),2)","v":0},null,{"$f":"ROUND(SUM(AL5:AL102),2)","v":0},null,{"$f":"ROUND(SUM(AN5:AN102),2)","v":0},null,{"$f":"ROUND(SUM(AP5:AP102),2)","v":0},null,{"$f":"ROUND(SUM(AR5:AR102),2)","v":0},null,{"$f":"ROUND(SUM(AT5:AT102),2)","v":0},null,{"$f":"ROUND(SUM(AV5:AV102),2)","v":0},null,{"$f":"ROUND(SUM(AX5:AX102),2)","v":0},null,{"$f":"ROUND(SUM(AZ5:AZ102),2)","v":0},null,{"$f":"ROUND(SUM(BB5:BB102),2)","v":0},null,{"$f":"ROUND(SUM(BD5:BD102),2)","v":0},null,{"$f":"ROUND(SUM(BF5:BF102),2)","v":0},null,{"$f":"ROUND(SUM(BH5:BH102),2)","v":0},null,{"$f":"ROUND(SUM(BJ5:BJ102),2)","v":0},null,{"$f":"ROUND(SUM(BL5:BL102),2)","v":0},null,{"$f":"ROUND(SUM(BN5:BN102),2)","v":0},null,{"$f":"ROUND(SUM(BP5:BP102),2)","v":0},null,{"$f":"ROUND(SUM(BR5:BR102),2)","v":0},null,{"$f":"ROUND(SUM(BT5:BT102),2)","v":0},null,{"$f":"ROUND(SUM(BV5:BV102),2)","v":0},null,{"$f":"ROUND(SUM(BX5:BX102),2)","v":0},null,{"$f":"ROUND(SUM(BZ5:BZ102),2)","v":0},null,{"$f":"ROUND(SUM(CB5:CB102),2)","v":0},null,{"$f":"ROUND(SUM(CD5:CD102),2)","v":0},null,{"$f":"ROUND(SUM(CF5:CF102),2)","v":0},null,{"$f":"ROUND(SUM(CH5:CH102),2)","v":0},null,{"$f":"ROUND(SUM(CJ5:CJ102),2)","v":0},null,{"$f":"ROUND(SUM(CL5:CL102),2)","v":0},null,{"$f":"ROUND(SUM(CN5:CN102),2)","v":0},null,{"$f":"ROUND(SUM(CP5:CP102),2)","v":0},null,{"$f":"ROUND(SUM(CR5:CR102),2)","v":0},null,{"$f":"ROUND(SUM(CT5:CT102),2)","v":0},null,{"$f":"ROUND(SUM(CV5:CV102),2)","v":0},null,{"$f":"ROUND(SUM(CX5:CX102),2)","v":0},null,{"$f":"ROUND(SUM(CZ5:CZ102),2)","v":0},null,{"$f":"ROUND(SUM(DB5:DB102),2)","v":0},null,{"$f":"ROUND(SUM(DD5:DD102),2)","v":0},null,{"$f":"ROUND(SUM(DF5:DF102),2)","v":0},null,{"$f":"ROUND(SUM(DH5:DH102),2)","v":0},null,{"$f":"ROUND(SUM(DJ5:DJ102),2)","v":0},null,{"$f":"ROUND(SUM(DL5:DL102),2)","v":0},null,{"$f":"ROUND(SUM(DN5:DN102),2)","v":0},null,{"$f":"ROUND(SUM(DP5:DP102),2)","v":0},null,{"$f":"ROUND(SUM(DR5:DR102),2)","v":0},null,{"$f":"ROUND(SUM(DT5:DT102),2)","v":0},null,{"$f":"ROUND(SUM(DV5:DV102),2)","v":0},null,{"$f":"ROUND(SUM(DX5:DX102),2)","v":0}]
[null,null,"CATEGORIAS",null,null,"QUANTIDADE"]
[null,null,null,null,null,null,null,null,{"$f":"IF($C8=I$4,1,0)","v":0}]
[null,null,1,{"$f":"HLOOKUP($C9,'Dados Gerais'!$D$5:$BK$10,6)","v":"TÉCNICO EM DESCRIÇÃO DE DOCUMENTOS DE ARQUIVO"},null,{"$f":"HLOOKUP($C9,'Dados Gerais'!$D$5:$BK$14,10)","v":8},null,null,{"$f":"IF($C9=I$4,1,0)","v":1},null,{"$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$4,1,0)","v":0},null,{"$f":"IF($C9=Y$4,1,0)","v":0},null,{"$f":"IF($C9=AA$4,1,0)","v":0},null,{"$f":"IF($C9=AC$4,1,0)","v":0},null,{"$f":"IF($C9=AE$4,1,0)","v":0},null,{"$f":"IF($C9=AG$4,1,0)","v":0},null,{"$f":"IF($C9=AI$4,1,0)","v":0},null,{"$f":"IF($C9=AK$4,1,0)","v":0},null,{"$f":"IF($C9=AM$4,1,0)","v":0},null,{"$f":"IF($C9=AO$4,1,0)","v":0},null,{"$f":"IF($C9=AQ$4,1,0)","v":0},null,{"$f":"IF($C9=AS$4,1,0)","v":0},null,{"$f":"IF($C9=AU$4,1,0)","v":0},null,{"$f":"IF($C9=AW$4,1,0)","v":0},null,{"$f":"IF($C9=AY$4,1,0)","v":0},null,{"$f":"IF($C9=BA$4,1,0)","v":0},null,{"$f":"IF($C9=BC$4,1,0)","v":0},null,{"$f":"IF($C9=BE$4,1,0)","v":0},null,{"$f":"IF($C9=BG$4,1,0)","v":0},null,{"$f":"IF($C9=BI$4,1,0)","v":0},null,{"$f":"IF($C9=BK$4,1,0)","v":0},null,{"$f":"IF($C9=BM$4,1,0)","v":0},null,{"$f":"IF($C9=BO$4,1,0)","v":0},null,{"$f":"IF($C9=BQ$4,1,0)","v":0},null,{"$f":"IF($C9=BS$4,1,0)","v":0},null,{"$f":"IF($C9=BU$4,1,0)","v":0},null,{"$f":"IF($C9=BW$4,1,0)","v":0},null,{"$f":"IF($C9=BY$4,1,0)","v":0},null,{"$f":"IF($C9=CA$4,1,0)","v":0},null,{"$f":"IF($C9=CC$4,1,0)","v":0},null,{"$f":"IF($C9=CE$4,1,0)","v":0},null,{"$f":"IF($C9=CG$4,1,0)","v":0},null,{"$f":"IF($C9=CI$4,1,0)","v":0},null,{"$f":"IF($C9=CK$4,1,0)","v":0},null,{"$f":"IF($C9=CM$4,1,0)","v":0},null,{"$f":"IF($C9=CO$4,1,0)","v":0},null,{"$f":"IF($C9=CQ$4,1,0)","v":0},null,{"$f":"IF($C9=CS$4,1,0)","v":0},null,{"$f":"IF($C9=CU$4,1,0)","v":0},null,{"$f":"IF($C9=CW$4,1,0)","v":0},null,{"$f":"IF($C9=CY$4,1,0)","v":0},null,{"$f":"IF($C9=DA$4,1,0)","v":0},null,{"$f":"IF($C9=DC$4,1,0)","v":0},null,{"$f":"IF($C9=DE$4,1,0)","v":0},null,{"$f":"IF($C9=DG$4,1,0)","v":0},null,{"$f":"IF($C9=DI$4,1,0)","v":0},null,{"$f":"IF($C9=DK$4,1,0)","v":0},null,{"$f":"IF($C9=DM$4,1,0)","v":0},null,{"$f":"IF($C9=DO$4,1,0)","v":0},null,{"$f":"IF($C9=DQ$4,1,0)","v":0},null,{"$f":"IF($C9=DS$4,1,0)","v":0},null,{"$f":"IF($C9=DU$4,1,0)","v":0},null,{"$f":"IF($C9=DW$4,1,0)","v":0}]
[null,null,null,null,null,null,null,null,{"$f":"IF($C10=I$4,1,0)","v":0}]
[]
[null,null,"ITEM","DESCRIÇÃO","QUANT ANUAL POR POSTO","VALOR"]
[null,null,null,null,null,null,null,null,null,{"$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*$F13,0)","v":0},null,{"$f":"IF(SUM(Y$8:Y$10)>0,$E13*$F13,0)","v":0},null,{"$f":"IF(SUM(AA$8:AA$10)>0,$E13*$F13,0)","v":0},null,{"$f":"IF(SUM(AC$8:AC$10)>0,$E13*$F13,0)","v":0},null,{"$f":"IF(SUM(AE$8:AE$10)>0,$E13*$F13,0)","v":0},null,{"$f":"IF(SUM(AG$8:AG$10)>0,$E13*$F13,0)","v":0},null,{"$f":"IF(SUM(AI$8:AI$10)>0,$E13*$F13,0)","v":0},null,{"$f":"IF(SUM(AK$8:AK$10)>0,$E13*$F13,0)","v":0},null,{"$f":"IF(SUM(AM$8:AM$10)>0,$E13*$F13,0)","v":0},null,{"$f":"IF(SUM(AO$8:AO$10)>0,$E13*$F13,0)","v":0},null,{"$f":"IF(SUM(AQ$8:AQ$10)>0,$E13*$F13,0)","v":0},null,{"$f":"IF(SUM(AS$8:AS$10)>0,$E13*$F13,0)","v":0},null,{"$f":"IF(SUM(AU$8:AU$10)>0,$E13*$F13,0)","v":0},null,{"$f":"IF(SUM(AW$8:AW$10)>0,$E13*$F13,0)","v":0},null,{"$f":"IF(SUM(AY$8:AY$10)>0,$E13*$F13,0)","v":0},null,{"$f":"IF(SUM(BA$8:BA$10)>0,$E13*$F13,0)","v":0},null,{"$f":"IF(SUM(BC$8:BC$10)>0,$E13*$F13,0)","v":0},null,{"$f":"IF(SUM(BE$8:BE$10)>0,$E13*$F13,0)","v":0},null,{"$f":"IF(SUM(BG$8:BG$10)>0,$E13*$F13,0)","v":0},null,{"$f":"IF(SUM(BI$8:BI$10)>0,$E13*$F13,0)","v":0},null,{"$f":"IF(SUM(BK$8:BK$10)>0,$E13*$F13,0)","v":0},null,{"$f":"IF(SUM(BM$8:BM$10)>0,$E13*$F13,0)","v":0},null,{"$f":"IF(SUM(BO$8:BO$10)>0,$E13*$F13,0)","v":0},null,{"$f":"IF(SUM(BQ$8:BQ$10)>0,$E13*$F13,0)","v":0},null,{"$f":"IF(SUM(BS$8:BS$10)>0,$E13*$F13,0)","v":0},null,{"$f":"IF(SUM(BU$8:BU$10)>0,$E13*$F13,0)","v":0},null,{"$f":"IF(SUM(BW$8:BW$10)>0,$E13*$F13,0)","v":0},null,{"$f":"IF(SUM(BY$8:BY$10)>0,$E13*$F13,0)","v":0},null,{"$f":"IF(SUM(CA$8:CA$10)>0,$E13*$F13,0)","v":0},null,{"$f":"IF(SUM(CC$8:CC$10)>0,$E13*$F13,0)","v":0},null,{"$f":"IF(SUM(CE$8:CE$10)>0,$E13*$F13,0)","v":0},null,{"$f":"IF(SUM(CG$8:CG$10)>0,$E13*$F13,0)","v":0},null,{"$f":"IF(SUM(CI$8:CI$10)>0,$E13*$F13,0)","v":0},null,{"$f":"IF(SUM(CK$8:CK$10)>0,$E13*$F13,0)","v":0},null,{"$f":"IF(SUM(CM$8:CM$10)>0,$E13*$F13,0)","v":0},null,{"$f":"IF(SUM(CO$8:CO$10)>0,$E13*$F13,0)","v":0},null,{"$f":"IF(SUM(CQ$8:CQ$10)>0,$E13*$F13,0)","v":0},null,{"$f":"IF(SUM(CS$8:CS$10)>0,$E13*$F13,0)","v":0},null,{"$f":"IF(SUM(CU$8:CU$10)>0,$E13*$F13,0)","v":0},null,{"$f":"IF(SUM(CW$8:CW$10)>0,$E13*$F13,0)","v":0},null,{"$f":"IF(SUM(CY$8:CY$10)>0,$E13*$F13,0)","v":0},null,{"$f":"IF(SUM(DA$8:DA$10)>0,$E13*$F13,0)","v":0},null,{"$f":"IF(SUM(DC$8:DC$10)>0,$E13*$F13,0)","v":0},null,{"$f":"IF(SUM(DE$8:DE$10)>0,$E13*$F13,0)","v":0},null,{"$f":"IF(SUM(DG$8:DG$10)>0,$E13*$F13,0)","v":0},null,{"$f":"IF(SUM(DI$8:DI$10)>0,$E13*$F13,0)","v":0},null,{"$f":"IF(SUM(DK$8:DK$10)>0,$E13*$F13,0)","v":0},null,{"$f":"IF(SUM(DM$8:DM$10)>0,$E13*$F13,0)","v":0},null,{"$f":"IF(SUM(DO$8:DO$10)>0,$E13*$F13,0)","v":0},null,{"$f":"IF(SUM(DQ$8:DQ$10)>0,$E13*$F13,0)","v":0},null,{"$f":"IF(SUM(DS$8:DS$10)>0,$E13*$F13,0)","v":0},null,{"$f":"IF(SUM(DU$8:DU$10)>0,$E13*$F13,0)","v":0},null,{"$f":"IF(SUM(DW$8:DW$10)>0,$E13*$F13,0)","v":0}]
[null,null,1,"Óculos sobreposição INCOLOR, constituído de armação e visor confeccionados em uma única peça de policarbonato incolor com meia borda superior. As hastes do tipo espátula, são confeccionadas do mesmo material da armação, possui fendas para ventilação fixadas à armação. CA: 6942. MARCA DE REFERÊNCIA CARBOGRAFITE. ",3,31,null,null,null,{"$f":"IF(SUM(I$8:I$10)>0,$E14*$F14,0)","v":93},null,{"$f":"IF(SUM(K$8:K$10)>0,$E14*$F14,0)","v":0},null,{"$f":"IF(SUM(M$8:M$10)>0,$E14*$F14,0)","v":0},null,{"$f":"IF(SUM(O$8:O$10)>0,$E14*$F14,0)","v":0},null,{"$f":"IF(SUM(Q$8:Q$10)>0,$E14*$F14,0)","v":0},null,{"$f":"IF(SUM(S$8:S$10)>0,$E14*$F14,0)","v":0},null,{"$f":"IF(SUM(U$8:U$10)>0,$E14*$F14,0)","v":0},null,{"$f":"IF(SUM(W$8:W$10)>0,$E14*$F14,0)","v":0},null,{"$f":"IF(SUM(Y$8:Y$10)>0,$E14*$F14,0)","v":0},null,{"$f":"IF(SUM(AA$8:AA$10)>0,$E14*$F14,0)","v":0},null,{"$f":"IF(SUM(AC$8:AC$10)>0,$E14*$F14,0)","v":0},null,{"$f":"IF(SUM(AE$8:AE$10)>0,$E14*$F14,0)","v":0},null,{"$f":"IF(SUM(AG$8:AG$10)>0,$E14*$F14,0)","v":0},null,{"$f":"IF(SUM(AI$8:AI$10)>0,$E14*$F14,0)","v":0},null,{"$f":"IF(SUM(AK$8:AK$10)>0,$E14*$F14,0)","v":0},null,{"$f":"IF(SUM(AM$8:AM$10)>0,$E14*$F14,0)","v":0},null,{"$f":"IF(SUM(AO$8:AO$10)>0,$E14*$F14,0)","v":0},null,{"$f":"IF(SUM(AQ$8:AQ$10)>0,$E14*$F14,0)","v":0},null,{"$f":"IF(SUM(AS$8:AS$10)>0,$E14*$F14,0)","v":0},null,{"$f":"IF(SUM(AU$8:AU$10)>0,$E14*$F14,0)","v":0},null,{"$f":"IF(SUM(AW$8:AW$10)>0,$E14*$F14,0)","v":0},null,{"$f":"IF(SUM(AY$8:AY$10)>0,$E14*$F14,0)","v":0},null,{"$f":"IF(SUM(BA$8:BA$10)>0,$E14*$F14,0)","v":0},null,{"$f":"IF(SUM(BC$8:BC$10)>0,$E14*$F14,0)","v":0},null,{"$f":"IF(SUM(BE$8:BE$10)>0,$E14*$F14,0)","v":0},null,{"$f":"IF(SUM(BG$8:BG$10)>0,$E14*$F14,0)","v":0},null,{"$f":"IF(SUM(BI$8:BI$10)>0,$E14*$F14,0)","v":0},null,{"$f":"IF(SUM(BK$8:BK$10)>0,$E14*$F14,0)","v":0},null,{"$f":"IF(SUM(BM$8:BM$10)>0,$E14*$F14,0)","v":0},null,{"$f":"IF(SUM(BO$8:BO$10)>0,$E14*$F14,0)","v":0},null,{"$f":"IF(SUM(BQ$8:BQ$10)>0,$E14*$F14,0)","v":0},null,{"$f":"IF(SUM(BS$8:BS$10)>0,$E14*$F14,0)","v":0},null,{"$f":"IF(SUM(BU$8:BU$10)>0,$E14*$F14,0)","v":0},null,{"$f":"IF(SUM(BW$8:BW$10)>0,$E14*$F14,0)","v":0},null,{"$f":"IF(SUM(BY$8:BY$10)>0,$E14*$F14,0)","v":0},null,{"$f":"IF(SUM(CA$8:CA$10)>0,$E14*$F14,0)","v":0},null,{"$f":"IF(SUM(CC$8:CC$10)>0,$E14*$F14,0)","v":0},null,{"$f":"IF(SUM(CE$8:CE$10)>0,$E14*$F14,0)","v":0},null,{"$f":"IF(SUM(CG$8:CG$10)>0,$E14*$F14,0)","v":0},null,{"$f":"IF(SUM(CI$8:CI$10)>0,$E14*$F14,0)","v":0},null,{"$f":"IF(SUM(CK$8:CK$10)>0,$E14*$F14,0)","v":0},null,{"$f":"IF(SUM(CM$8:CM$10)>0,$E14*$F14,0)","v":0},null,{"$f":"IF(SUM(CO$8:CO$10)>0,$E14*$F14,0)","v":0},null,{"$f":"IF(SUM(CQ$8:CQ$10)>0,$E14*$F14,0)","v":0},null,{"$f":"IF(SUM(CS$8:CS$10)>0,$E14*$F14,0)","v":0},null,{"$f":"IF(SUM(CU$8:CU$10)>0,$E14*$F14,0)","v":0},null,{"$f":"IF(SUM(CW$8:CW$10)>0,$E14*$F14,0)","v":0},null,{"$f":"IF(SUM(CY$8:CY$10)>0,$E14*$F14,0)","v":0},null,{"$f":"IF(SUM(DA$8:DA$10)>0,$E14*$F14,0)","v":0},null,{"$f":"IF(SUM(DC$8:DC$10)>0,$E14*$F14,0)","v":0},null,{"$f":"IF(SUM(DE$8:DE$10)>0,$E14*$F14,0)","v":0},null,{"$f":"IF(SUM(DG$8:DG$10)>0,$E14*$F14,0)","v":0},null,{"$f":"IF(SUM(DI$8:DI$10)>0,$E14*$F14,0)","v":0},null,{"$f":"IF(SUM(DK$8:DK$10)>0,$E14*$F14,0)","v":0},null,{"$f":"IF(SUM(DM$8:DM$10)>0,$E14*$F14,0)","v":0},null,{"$f":"IF(SUM(DO$8:DO$10)>0,$E14*$F14,0)","v":0},null,{"$f":"IF(SUM(DQ$8:DQ$10)>0,$E14*$F14,0)","v":0},null,{"$f":"IF(SUM(DS$8:DS$10)>0,$E14*$F14,0)","v":0},null,{"$f":"IF(SUM(DU$8:DU$10)>0,$E14*$F14,0)","v":0},null,{"$f":"IF(SUM(DW$8:DW$10)>0,$E14*$F14,0)","v":0}]
[null,null,2,"Luvas descartáveis de látex de borracha 100% natural, sem pó (powder-free), hipo-alergênica, não estéril, ambidestra, comprimento total aproximado de 24cm Tamanhos: P, M e G. com registro e aprovação na ANVISA. Caixa com 100 unidades",12,29.3,null,null,null,{"$f":"IF(SUM(I$8:I$10)>0,$E15*$F15,0)","v":351.6},null,{"$f":"IF(SUM(K$8:K$10)>0,$E15*$F15,0)","v":0},null,{"$f":"IF(SUM(M$33:M$36)>0,$E15*$F15,0)","v":0},null,{"$f":"IF(SUM(O$33:O$36)>0,$E15*$F15,0)","v":0},null,{"$f":"IF(SUM(Q$33:Q$36)>0,$E15*$F15,0)","v":0},null,{"$f":"IF(SUM(S$33:S$36)>0,$E15*$F15,0)","v":0},null,{"$f":"IF(SUM(U$33:U$36)>0,$E15*$F15,0)","v":0},null,{"$f":"IF(SUM(W$33:W$36)>0,$E15*$F15,0)","v":0},null,{"$f":"IF(SUM(Y$33:Y$36)>0,$E15*$F15,0)","v":0},null,{"$f":"IF(SUM(AA$33:AA$36)>0,$E15*$F15,0)","v":0},null,{"$f":"IF(SUM(AC$33:AC$36)>0,$E15*$F15,0)","v":0},null,{"$f":"IF(SUM(AE$33:AE$36)>0,$E15*$F15,0)","v":0},null,{"$f":"IF(SUM(AG$33:AG$36)>0,$E15*$F15,0)","v":0},null,{"$f":"IF(SUM(AI$33:AI$36)>0,$E15*$F15,0)","v":0},null,{"$f":"IF(SUM(AK$33:AK$36)>0,$E15*$F15,0)","v":0},null,{"$f":"IF(SUM(AM$33:AM$36)>0,$E15*$F15,0)","v":0},null,{"$f":"IF(SUM(AO$33:AO$36)>0,$E15*$F15,0)","v":0},null,{"$f":"IF(SUM(AQ$33:AQ$36)>0,$E15*$F15,0)","v":0},null,{"$f":"IF(SUM(AS$33:AS$36)>0,$E15*$F15,0)","v":0},null,{"$f":"IF(SUM(AU$33:AU$36)>0,$E15*$F15,0)","v":0},null,{"$f":"IF(SUM(AW$33:AW$36)>0,$E15*$F15,0)","v":0},null,{"$f":"IF(SUM(AY$33:AY$36)>0,$E15*$F15,0)","v":0},null,{"$f":"IF(SUM(BA$33:BA$36)>0,$E15*$F15,0)","v":0},null,{"$f":"IF(SUM(BC$33:BC$36)>0,$E15*$F15,0)","v":0},null,{"$f":"IF(SUM(BE$33:BE$36)>0,$E15*$F15,0)","v":0},null,{"$f":"IF(SUM(BG$33:BG$36)>0,$E15*$F15,0)","v":0},null,{"$f":"IF(SUM(BI$33:BI$36)>0,$E15*$F15,0)","v":0},null,{"$f":"IF(SUM(BK$33:BK$36)>0,$E15*$F15,0)","v":0},null,{"$f":"IF(SUM(BM$33:BM$36)>0,$E15*$F15,0)","v":0},null,{"$f":"IF(SUM(BO$33:BO$36)>0,$E15*$F15,0)","v":0},null,{"$f":"IF(SUM(BQ$33:BQ$36)>0,$E15*$F15,0)","v":0},null,{"$f":"IF(SUM(BS$33:BS$36)>0,$E15*$F15,0)","v":0},null,{"$f":"IF(SUM(BU$33:BU$36)>0,$E15*$F15,0)","v":0},null,{"$f":"IF(SUM(BW$33:BW$36)>0,$E15*$F15,0)","v":0},null,{"$f":"IF(SUM(BY$33:BY$36)>0,$E15*$F15,0)","v":0},null,{"$f":"IF(SUM(CA$33:CA$36)>0,$E15*$F15,0)","v":0},null,{"$f":"IF(SUM(CC$33:CC$36)>0,$E15*$F15,0)","v":0},null,{"$f":"IF(SUM(CE$33:CE$36)>0,$E15*$F15,0)","v":0},null,{"$f":"IF(SUM(CG$33:CG$36)>0,$E15*$F15,0)","v":0},null,{"$f":"IF(SUM(CI$33:CI$36)>0,$E15*$F15,0)","v":0},null,{"$f":"IF(SUM(CK$33:CK$36)>0,$E15*$F15,0)","v":0},null,{"$f":"IF(SUM(CM$33:CM$36)>0,$E15*$F15,0)","v":0},null,{"$f":"IF(SUM(CO$33:CO$36)>0,$E15*$F15,0)","v":0},null,{"$f":"IF(SUM(CQ$33:CQ$36)>0,$E15*$F15,0)","v":0},null,{"$f":"IF(SUM(CS$33:CS$36)>0,$E15*$F15,0)","v":0},null,{"$f":"IF(SUM(CU$33:CU$36)>0,$E15*$F15,0)","v":0},null,{"$f":"IF(SUM(CW$33:CW$36)>0,$E15*$F15,0)","v":0},null,{"$f":"IF(SUM(CY$33:CY$36)>0,$E15*$F15,0)","v":0},null,{"$f":"IF(SUM(DA$33:DA$36)>0,$E15*$F15,0)","v":0},null,{"$f":"IF(SUM(DC$33:DC$36)>0,$E15*$F15,0)","v":0},null,{"$f":"IF(SUM(DE$33:DE$36)>0,$E15*$F15,0)","v":0},null,{"$f":"IF(SUM(DG$33:DG$36)>0,$E15*$F15,0)","v":0},null,{"$f":"IF(SUM(DI$33:DI$36)>0,$E15*$F15,0)","v":0},null,{"$f":"IF(SUM(DK$33:DK$36)>0,$E15*$F15,0)","v":0},null,{"$f":"IF(SUM(DM$33:DM$36)>0,$E15*$F15,0)","v":0},null,{"$f":"IF(SUM(DO$33:DO$36)>0,$E15*$F15,0)","v":0},null,{"$f":"IF(SUM(DQ$33:DQ$36)>0,$E15*$F15,0)","v":0},null,{"$f":"IF(SUM(DS$33:DS$36)>0,$E15*$F15,0)","v":0},null,{"$f":"IF(SUM(DU$33:DU$36)>0,$E15*$F15,0)","v":0},null,{"$f":"IF(SUM(DW$33:DW$36)>0,$E15*$F15,0)","v":0}]
[null,null,3,"Luvas descartáveis de borracha sintética nitrílica, sem pó (powder-free), hipo-alergênica, com microtexturização na ponta dos dedos, ambidestra, comprimento total aproximado de 24cm. Tamanhos: P, M e G com registro e aprovação na ANVISA. Caixa com 100 unidades",4,32.159999999999997,null,null,null,{"$f":"IF(SUM(I$8:I$10)>0,$E16*$F16,0)","v":128.63999999999999},null,{"$f":"IF(SUM(K$8:K$10)>0,$E16*$F16,0)","v":0},null,{"$f":"IF(SUM(M$33:M$36)>0,$E16*$F16,0)","v":0},null,{"$f":"IF(SUM(O$33:O$36)>0,$E16*$F16,0)","v":0},null,{"$f":"IF(SUM(Q$33:Q$36)>0,$E16*$F16,0)","v":0},null,{"$f":"IF(SUM(S$33:S$36)>0,$E16*$F16,0)","v":0},null,{"$f":"IF(SUM(U$33:U$36)>0,$E16*$F16,0)","v":0},null,{"$f":"IF(SUM(W$33:W$36)>0,$E16*$F16,0)","v":0},null,{"$f":"IF(SUM(Y$33:Y$36)>0,$E16*$F16,0)","v":0},null,{"$f":"IF(SUM(AA$33:AA$36)>0,$E16*$F16,0)","v":0},null,{"$f":"IF(SUM(AC$33:AC$36)>0,$E16*$F16,0)","v":0},null,{"$f":"IF(SUM(AE$33:AE$36)>0,$E16*$F16,0)","v":0},null,{"$f":"IF(SUM(AG$33:AG$36)>0,$E16*$F16,0)","v":0},null,{"$f":"IF(SUM(AI$33:AI$36)>0,$E16*$F16,0)","v":0},null,{"$f":"IF(SUM(AK$33:AK$36)>0,$E16*$F16,0)","v":0},null,{"$f":"IF(SUM(AM$33:AM$36)>0,$E16*$F16,0)","v":0},null,{"$f":"IF(SUM(AO$33:AO$36)>0,$E16*$F16,0)","v":0},null,{"$f":"IF(SUM(AQ$33:AQ$36)>0,$E16*$F16,0)","v":0},null,{"$f":"IF(SUM(AS$33:AS$36)>0,$E16*$F16,0)","v":0},null,{"$f":"IF(SUM(AU$33:AU$36)>0,$E16*$F16,0)","v":0},null,{"$f":"IF(SUM(AW$33:AW$36)>0,$E16*$F16,0)","v":0},null,{"$f":"IF(SUM(AY$33:AY$36)>0,$E16*$F16,0)","v":0},null,{"$f":"IF(SUM(BA$33:BA$36)>0,$E16*$F16,0)","v":0},null,{"$f":"IF(SUM(BC$33:BC$36)>0,$E16*$F16,0)","v":0},null,{"$f":"IF(SUM(BE$33:BE$36)>0,$E16*$F16,0)","v":0},null,{"$f":"IF(SUM(BG$33:BG$36)>0,$E16*$F16,0)","v":0},null,{"$f":"IF(SUM(BI$33:BI$36)>0,$E16*$F16,0)","v":0},null,{"$f":"IF(SUM(BK$33:BK$36)>0,$E16*$F16,0)","v":0},null,{"$f":"IF(SUM(BM$33:BM$36)>0,$E16*$F16,0)","v":0},null,{"$f":"IF(SUM(BO$33:BO$36)>0,$E16*$F16,0)","v":0},null,{"$f":"IF(SUM(BQ$33:BQ$36)>0,$E16*$F16,0)","v":0},null,{"$f":"IF(SUM(BS$33:BS$36)>0,$E16*$F16,0)","v":0},null,{"$f":"IF(SUM(BU$33:BU$36)>0,$E16*$F16,0)","v":0},null,{"$f":"IF(SUM(BW$33:BW$36)>0,$E16*$F16,0)","v":0},null,{"$f":"IF(SUM(BY$33:BY$36)>0,$E16*$F16,0)","v":0},null,{"$f":"IF(SUM(CA$33:CA$36)>0,$E16*$F16,0)","v":0},null,{"$f":"IF(SUM(CC$33:CC$36)>0,$E16*$F16,0)","v":0},null,{"$f":"IF(SUM(CE$33:CE$36)>0,$E16*$F16,0)","v":0},null,{"$f":"IF(SUM(CG$33:CG$36)>0,$E16*$F16,0)","v":0},null,{"$f":"IF(SUM(CI$33:CI$36)>0,$E16*$F16,0)","v":0},null,{"$f":"IF(SUM(CK$33:CK$36)>0,$E16*$F16,0)","v":0},null,{"$f":"IF(SUM(CM$33:CM$36)>0,$E16*$F16,0)","v":0},null,{"$f":"IF(SUM(CO$33:CO$36)>0,$E16*$F16,0)","v":0},null,{"$f":"IF(SUM(CQ$33:CQ$36)>0,$E16*$F16,0)","v":0},null,{"$f":"IF(SUM(CS$33:CS$36)>0,$E16*$F16,0)","v":0},null,{"$f":"IF(SUM(CU$33:CU$36)>0,$E16*$F16,0)","v":0},null,{"$f":"IF(SUM(CW$33:CW$36)>0,$E16*$F16,0)","v":0},null,{"$f":"IF(SUM(CY$33:CY$36)>0,$E16*$F16,0)","v":0},null,{"$f":"IF(SUM(DA$33:DA$36)>0,$E16*$F16,0)","v":0},null,{"$f":"IF(SUM(DC$33:DC$36)>0,$E16*$F16,0)","v":0},null,{"$f":"IF(SUM(DE$33:DE$36)>0,$E16*$F16,0)","v":0},null,{"$f":"IF(SUM(DG$33:DG$36)>0,$E16*$F16,0)","v":0},null,{"$f":"IF(SUM(DI$33:DI$36)>0,$E16*$F16,0)","v":0},null,{"$f":"IF(SUM(DK$33:DK$36)>0,$E16*$F16,0)","v":0},null,{"$f":"IF(SUM(DM$33:DM$36)>0,$E16*$F16,0)","v":0},null,{"$f":"IF(SUM(DO$33:DO$36)>0,$E16*$F16,0)","v":0},null,{"$f":"IF(SUM(DQ$33:DQ$36)>0,$E16*$F16,0)","v":0},null,{"$f":"IF(SUM(DS$33:DS$36)>0,$E16*$F16,0)","v":0},null,{"$f":"IF(SUM(DU$33:DU$36)>0,$E16*$F16,0)","v":0},null,{"$f":"IF(SUM(DW$33:DW$36)>0,$E16*$F16,0)","v":0}]
[null,null,4,"Máscara cirúrgica tripla, cor branca, com elástico e clips nasais de alumínio, com mínimo de 14 cm de comprimento, atóxica, hipoalérgica, não estéril, sem látex, com registro e aprovação na ANVISA, caixa com 50 unidades.",10,18.8,null,null,null,{"$f":"IF(SUM(I$8:I$10)>0,$E17*$F17,0)","v":188},null,{"$f":"IF(SUM(K$8:K$10)>0,$E17*$F17,0)","v":0},null,{"$f":"IF(SUM(M$33:M$36)>0,$E17*$F17,0)","v":0},null,{"$f":"IF(SUM(O$33:O$36)>0,$E17*$F17,0)","v":0},null,{"$f":"IF(SUM(Q$33:Q$36)>0,$E17*$F17,0)","v":0},null,{"$f":"IF(SUM(S$33:S$36)>0,$E17*$F17,0)","v":0},null,{"$f":"IF(SUM(U$33:U$36)>0,$E17*$F17,0)","v":0},null,{"$f":"IF(SUM(W$33:W$36)>0,$E17*$F17,0)","v":0},null,{"$f":"IF(SUM(Y$33:Y$36)>0,$E17*$F17,0)","v":0},null,{"$f":"IF(SUM(AA$33:AA$36)>0,$E17*$F17,0)","v":0},null,{"$f":"IF(SUM(AC$33:AC$36)>0,$E17*$F17,0)","v":0},null,{"$f":"IF(SUM(AE$33:AE$36)>0,$E17*$F17,0)","v":0},null,{"$f":"IF(SUM(AG$33:AG$36)>0,$E17*$F17,0)","v":0},null,{"$f":"IF(SUM(AI$33:AI$36)>0,$E17*$F17,0)","v":0},null,{"$f":"IF(SUM(AK$33:AK$36)>0,$E17*$F17,0)","v":0},null,{"$f":"IF(SUM(AM$33:AM$36)>0,$E17*$F17,0)","v":0},null,{"$f":"IF(SUM(AO$33:AO$36)>0,$E17*$F17,0)","v":0},null,{"$f":"IF(SUM(AQ$33:AQ$36)>0,$E17*$F17,0)","v":0},null,{"$f":"IF(SUM(AS$33:AS$36)>0,$E17*$F17,0)","v":0},null,{"$f":"IF(SUM(AU$33:AU$36)>0,$E17*$F17,0)","v":0},null,{"$f":"IF(SUM(AW$33:AW$36)>0,$E17*$F17,0)","v":0},null,{"$f":"IF(SUM(AY$33:AY$36)>0,$E17*$F17,0)","v":0},null,{"$f":"IF(SUM(BA$33:BA$36)>0,$E17*$F17,0)","v":0},null,{"$f":"IF(SUM(BC$33:BC$36)>0,$E17*$F17,0)","v":0},null,{"$f":"IF(SUM(BE$33:BE$36)>0,$E17*$F17,0)","v":0},null,{"$f":"IF(SUM(BG$33:BG$36)>0,$E17*$F17,0)","v":0},null,{"$f":"IF(SUM(BI$33:BI$36)>0,$E17*$F17,0)","v":0},null,{"$f":"IF(SUM(BK$33:BK$36)>0,$E17*$F17,0)","v":0},null,{"$f":"IF(SUM(BM$33:BM$36)>0,$E17*$F17,0)","v":0},null,{"$f":"IF(SUM(BO$33:BO$36)>0,$E17*$F17,0)","v":0},null,{"$f":"IF(SUM(BQ$33:BQ$36)>0,$E17*$F17,0)","v":0},null,{"$f":"IF(SUM(BS$33:BS$36)>0,$E17*$F17,0)","v":0},null,{"$f":"IF(SUM(BU$33:BU$36)>0,$E17*$F17,0)","v":0},null,{"$f":"IF(SUM(BW$33:BW$36)>0,$E17*$F17,0)","v":0},null,{"$f":"IF(SUM(BY$33:BY$36)>0,$E17*$F17,0)","v":0},null,{"$f":"IF(SUM(CA$33:CA$36)>0,$E17*$F17,0)","v":0},null,{"$f":"IF(SUM(CC$33:CC$36)>0,$E17*$F17,0)","v":0},null,{"$f":"IF(SUM(CE$33:CE$36)>0,$E17*$F17,0)","v":0},null,{"$f":"IF(SUM(CG$33:CG$36)>0,$E17*$F17,0)","v":0},null,{"$f":"IF(SUM(CI$33:CI$36)>0,$E17*$F17,0)","v":0},null,{"$f":"IF(SUM(CK$33:CK$36)>0,$E17*$F17,0)","v":0},null,{"$f":"IF(SUM(CM$33:CM$36)>0,$E17*$F17,0)","v":0},null,{"$f":"IF(SUM(CO$33:CO$36)>0,$E17*$F17,0)","v":0},null,{"$f":"IF(SUM(CQ$33:CQ$36)>0,$E17*$F17,0)","v":0},null,{"$f":"IF(SUM(CS$33:CS$36)>0,$E17*$F17,0)","v":0},null,{"$f":"IF(SUM(CU$33:CU$36)>0,$E17*$F17,0)","v":0},null,{"$f":"IF(SUM(CW$33:CW$36)>0,$E17*$F17,0)","v":0},null,{"$f":"IF(SUM(CY$33:CY$36)>0,$E17*$F17,0)","v":0},null,{"$f":"IF(SUM(DA$33:DA$36)>0,$E17*$F17,0)","v":0},null,{"$f":"IF(SUM(DC$33:DC$36)>0,$E17*$F17,0)","v":0},null,{"$f":"IF(SUM(DE$33:DE$36)>0,$E17*$F17,0)","v":0},null,{"$f":"IF(SUM(DG$33:DG$36)>0,$E17*$F17,0)","v":0},null,{"$f":"IF(SUM(DI$33:DI$36)>0,$E17*$F17,0)","v":0},null,{"$f":"IF(SUM(DK$33:DK$36)>0,$E17*$F17,0)","v":0},null,{"$f":"IF(SUM(DM$33:DM$36)>0,$E17*$F17,0)","v":0},null,{"$f":"IF(SUM(DO$33:DO$36)>0,$E17*$F17,0)","v":0},null,{"$f":"IF(SUM(DQ$33:DQ$36)>0,$E17*$F17,0)","v":0},null,{"$f":"IF(SUM(DS$33:DS$36)>0,$E17*$F17,0)","v":0},null,{"$f":"IF(SUM(DU$33:DU$36)>0,$E17*$F17,0)","v":0},null,{"$f":"IF(SUM(DW$33:DW$36)>0,$E17*$F17,0)","v":0}]
[]
[]
[null,null,"CATEGORIAS",null,null,"QUANTIDADE"]
[null,null,null,null,null,null,null,null,{"$f":"IF($C21=I$4,1,0)","v":0},null,{"$f":"IF($C21=K$4,1,0)","v":0}]
[null,null,2,{"$f":"HLOOKUP($C22,'Dados Gerais'!$D$5:$BK$10,6)","v":"COORDENADOR DE DESCRIÇÃO DE DOCUMENTOS DE ARQUIVO"},null,{"$f":"HLOOKUP($C22,'Dados Gerais'!$D$5:$BK$14,10)","v":2},null,null,{"$f":"IF($C22=I$4,1,0)","v":0},null,{"$f":"IF($C22=K$4,1,0)","v":1},null,{"$f":"IF($C22=M$4,1,0)","v":0},null,{"$f":"IF($C22=O$4,1,0)","v":0},null,{"$f":"IF($C22=Q$4,1,0)","v":0},null,{"$f":"IF($C22=S$4,1,0)","v":0},null,{"$f":"IF($C22=U$4,1,0)","v":0},null,{"$f":"IF($C22=W$4,1,0)","v":0},null,{"$f":"IF($C22=Y$4,1,0)","v":0},null,{"$f":"IF($C22=AA$4,1,0)","v":0},null,{"$f":"IF($C22=AC$4,1,0)","v":0},null,{"$f":"IF($C22=AE$4,1,0)","v":0},null,{"$f":"IF($C22=AG$4,1,0)","v":0},null,{"$f":"IF($C22=AI$4,1,0)","v":0},null,{"$f":"IF($C22=AK$4,1,0)","v":0},null,{"$f":"IF($C22=AM$4,1,0)","v":0},null,{"$f":"IF($C22=AO$4,1,0)","v":0},null,{"$f":"IF($C22=AQ$4,1,0)","v":0},null,{"$f":"IF($C22=AS$4,1,0)","v":0},null,{"$f":"IF($C22=AU$4,1,0)","v":0},null,{"$f":"IF($C22=AW$4,1,0)","v":0},null,{"$f":"IF($C22=AY$4,1,0)","v":0},null,{"$f":"IF($C22=BA$4,1,0)","v":0},null,{"$f":"IF($C22=BC$4,1,0)","v":0},null,{"$f":"IF($C22=BE$4,1,0)","v":0},null,{"$f":"IF($C22=BG$4,1,0)","v":0},null,{"$f":"IF($C22=BI$4,1,0)","v":0},null,{"$f":"IF($C22=BK$4,1,0)","v":0},null,{"$f":"IF($C22=BM$4,1,0)","v":0},null,{"$f":"IF($C22=BO$4,1,0)","v":0},null,{"$f":"IF($C22=BQ$4,1,0)","v":0},null,{"$f":"IF($C22=BS$4,1,0)","v":0},null,{"$f":"IF($C22=BU$4,1,0)","v":0},null,{"$f":"IF($C22=BW$4,1,0)","v":0},null,{"$f":"IF($C22=BY$4,1,0)","v":0},null,{"$f":"IF($C22=CA$4,1,0)","v":0},null,{"$f":"IF($C22=CC$4,1,0)","v":0},null,{"$f":"IF($C22=CE$4,1,0)","v":0},null,{"$f":"IF($C22=CG$4,1,0)","v":0},null,{"$f":"IF($C22=CI$4,1,0)","v":0},null,{"$f":"IF($C22=CK$4,1,0)","v":0},null,{"$f":"IF($C22=CM$4,1,0)","v":0},null,{"$f":"IF($C22=CO$4,1,0)","v":0},null,{"$f":"IF($C22=CQ$4,1,0)","v":0},null,{"$f":"IF($C22=CS$4,1,0)","v":0},null,{"$f":"IF($C22=CU$4,1,0)","v":0},null,{"$f":"IF($C22=CW$4,1,0)","v":0},null,{"$f":"IF($C22=CY$4,1,0)","v":0},null,{"$f":"IF($C22=DA$4,1,0)","v":0},null,{"$f":"IF($C22=DC$4,1,0)","v":0},null,{"$f":"IF($C22=DE$4,1,0)","v":0},null,{"$f":"IF($C22=DG$4,1,0)","v":0},null,{"$f":"IF($C22=DI$4,1,0)","v":0},null,{"$f":"IF($C22=DK$4,1,0)","v":0},null,{"$f":"IF($C22=DM$4,1,0)","v":0},null,{"$f":"IF($C22=DO$4,1,0)","v":0},null,{"$f":"IF($C22=DQ$4,1,0)","v":0},null,{"$f":"IF($C22=DS$4,1,0)","v":0},null,{"$f":"IF($C22=DU$4,1,0)","v":0},null,{"$f":"IF($C22=DW$4,1,0)","v":0}]
[null,null,null,null,null,null,null,null,{"$f":"IF($C23=I$4,1,0)","v":0},null,{"$f":"IF($C23=K$4,1,0)","v":0}]
[]
[null,null,"ITEM","DESCRIÇÃO","QUANT ANUAL POR POSTO","VALOR"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(I$8:I$10)>0,$E26*$F26,0)","v":0},null,{"$f":"IF(SUM(K$8:K$10)>0,$E26*$F26,0)","v":0},null,{"$f":"IF(SUM(M$8:M$10)>0,$E26*$F26,0)","v":0},null,{"$f":"IF(SUM(O$8:O$10)>0,$E26*$F26,0)","v":0},null,{"$f":"IF(SUM(Q$8:Q$10)>0,$E26*$F26,0)","v":0},null,{"$f":"IF(SUM(S$8:S$10)>0,$E26*$F26,0)","v":0},null,{"$f":"IF(SUM(U$8:U$10)>0,$E26*$F26,0)","v":0},null,{"$f":"IF(SUM(W$8:W$10)>0,$E26*$F26,0)","v":0},null,{"$f":"IF(SUM(Y$8:Y$10)>0,$E26*$F26,0)","v":0},null,{"$f":"IF(SUM(AA$8:AA$10)>0,$E26*$F26,0)","v":0},null,{"$f":"IF(SUM(AC$8:AC$10)>0,$E26*$F26,0)","v":0},null,{"$f":"IF(SUM(AE$8:AE$10)>0,$E26*$F26,0)","v":0},null,{"$f":"IF(SUM(AG$8:AG$10)>0,$E26*$F26,0)","v":0},null,{"$f":"IF(SUM(AI$8:AI$10)>0,$E26*$F26,0)","v":0},null,{"$f":"IF(SUM(AK$8:AK$10)>0,$E26*$F26,0)","v":0},null,{"$f":"IF(SUM(AM$8:AM$10)>0,$E26*$F26,0)","v":0},null,{"$f":"IF(SUM(AO$8:AO$10)>0,$E26*$F26,0)","v":0},null,{"$f":"IF(SUM(AQ$8:AQ$10)>0,$E26*$F26,0)","v":0},null,{"$f":"IF(SUM(AS$8:AS$10)>0,$E26*$F26,0)","v":0},null,{"$f":"IF(SUM(AU$8:AU$10)>0,$E26*$F26,0)","v":0},null,{"$f":"IF(SUM(AW$8:AW$10)>0,$E26*$F26,0)","v":0},null,{"$f":"IF(SUM(AY$8:AY$10)>0,$E26*$F26,0)","v":0},null,{"$f":"IF(SUM(BA$8:BA$10)>0,$E26*$F26,0)","v":0},null,{"$f":"IF(SUM(BC$8:BC$10)>0,$E26*$F26,0)","v":0},null,{"$f":"IF(SUM(BE$8:BE$10)>0,$E26*$F26,0)","v":0},null,{"$f":"IF(SUM(BG$8:BG$10)>0,$E26*$F26,0)","v":0},null,{"$f":"IF(SUM(BI$8:BI$10)>0,$E26*$F26,0)","v":0},null,{"$f":"IF(SUM(BK$8:BK$10)>0,$E26*$F26,0)","v":0},null,{"$f":"IF(SUM(BM$8:BM$10)>0,$E26*$F26,0)","v":0},null,{"$f":"IF(SUM(BO$8:BO$10)>0,$E26*$F26,0)","v":0},null,{"$f":"IF(SUM(BQ$8:BQ$10)>0,$E26*$F26,0)","v":0},null,{"$f":"IF(SUM(BS$8:BS$10)>0,$E26*$F26,0)","v":0},null,{"$f":"IF(SUM(BU$8:BU$10)>0,$E26*$F26,0)","v":0},null,{"$f":"IF(SUM(BW$8:BW$10)>0,$E26*$F26,0)","v":0},null,{"$f":"IF(SUM(BY$8:BY$10)>0,$E26*$F26,0)","v":0},null,{"$f":"IF(SUM(CA$8:CA$10)>0,$E26*$F26,0)","v":0},null,{"$f":"IF(SUM(CC$8:CC$10)>0,$E26*$F26,0)","v":0},null,{"$f":"IF(SUM(CE$8:CE$10)>0,$E26*$F26,0)","v":0},null,{"$f":"IF(SUM(CG$8:CG$10)>0,$E26*$F26,0)","v":0},null,{"$f":"IF(SUM(CI$8:CI$10)>0,$E26*$F26,0)","v":0},null,{"$f":"IF(SUM(CK$8:CK$10)>0,$E26*$F26,0)","v":0},null,{"$f":"IF(SUM(CM$8:CM$10)>0,$E26*$F26,0)","v":0},null,{"$f":"IF(SUM(CO$8:CO$10)>0,$E26*$F26,0)","v":0},null,{"$f":"IF(SUM(CQ$8:CQ$10)>0,$E26*$F26,0)","v":0},null,{"$f":"IF(SUM(CS$8:CS$10)>0,$E26*$F26,0)","v":0},null,{"$f":"IF(SUM(CU$8:CU$10)>0,$E26*$F26,0)","v":0},null,{"$f":"IF(SUM(CW$8:CW$10)>0,$E26*$F26,0)","v":0},null,{"$f":"IF(SUM(CY$8:CY$10)>0,$E26*$F26,0)","v":0},null,{"$f":"IF(SUM(DA$8:DA$10)>0,$E26*$F26,0)","v":0},null,{"$f":"IF(SUM(DC$8:DC$10)>0,$E26*$F26,0)","v":0},null,{"$f":"IF(SUM(DE$8:DE$10)>0,$E26*$F26,0)","v":0},null,{"$f":"IF(SUM(DG$8:DG$10)>0,$E26*$F26,0)","v":0},null,{"$f":"IF(SUM(DI$8:DI$10)>0,$E26*$F26,0)","v":0},null,{"$f":"IF(SUM(DK$8:DK$10)>0,$E26*$F26,0)","v":0},null,{"$f":"IF(SUM(DM$8:DM$10)>0,$E26*$F26,0)","v":0},null,{"$f":"IF(SUM(DO$8:DO$10)>0,$E26*$F26,0)","v":0},null,{"$f":"IF(SUM(DQ$8:DQ$10)>0,$E26*$F26,0)","v":0},null,{"$f":"IF(SUM(DS$8:DS$10)>0,$E26*$F26,0)","v":0},null,{"$f":"IF(SUM(DU$8:DU$10)>0,$E26*$F26,0)","v":0},null,{"$f":"IF(SUM(DW$8:DW$10)>0,$E26*$F26,0)","v":0}]
[null,null,1,"Óculos sobreposição INCOLOR, constituído de armação e visor confeccionados em uma única peça de policarbonato incolor com meia borda superior. As hastes do tipo espátula, são confeccionadas do mesmo material da armação, possui fendas para ventilação fixadas à armação. CA: 6942. MARCA DE REFERÊNCIA CARBOGRAFITE. ",2,{"$f":"F14","v":31},null,null,null,{"$f":"IF(SUM(I$21:I$23)>0,$E27*$F27,0)","v":0},null,{"$f":"IF(SUM(K$21:K$23)>0,$E27*$F27,0)","v":62},null,{"$f":"IF(SUM(M$8:M$10)>0,$E27*$F27,0)","v":0},null,{"$f":"IF(SUM(O$8:O$10)>0,$E27*$F27,0)","v":0},null,{"$f":"IF(SUM(Q$8:Q$10)>0,$E27*$F27,0)","v":0},null,{"$f":"IF(SUM(S$8:S$10)>0,$E27*$F27,0)","v":0},null,{"$f":"IF(SUM(U$8:U$10)>0,$E27*$F27,0)","v":0},null,{"$f":"IF(SUM(W$8:W$10)>0,$E27*$F27,0)","v":0},null,{"$f":"IF(SUM(Y$8:Y$10)>0,$E27*$F27,0)","v":0},null,{"$f":"IF(SUM(AA$8:AA$10)>0,$E27*$F27,0)","v":0},null,{"$f":"IF(SUM(AC$8:AC$10)>0,$E27*$F27,0)","v":0},null,{"$f":"IF(SUM(AE$8:AE$10)>0,$E27*$F27,0)","v":0},null,{"$f":"IF(SUM(AG$8:AG$10)>0,$E27*$F27,0)","v":0},null,{"$f":"IF(SUM(AI$8:AI$10)>0,$E27*$F27,0)","v":0},null,{"$f":"IF(SUM(AK$8:AK$10)>0,$E27*$F27,0)","v":0},null,{"$f":"IF(SUM(AM$8:AM$10)>0,$E27*$F27,0)","v":0},null,{"$f":"IF(SUM(AO$8:AO$10)>0,$E27*$F27,0)","v":0},null,{"$f":"IF(SUM(AQ$8:AQ$10)>0,$E27*$F27,0)","v":0},null,{"$f":"IF(SUM(AS$8:AS$10)>0,$E27*$F27,0)","v":0},null,{"$f":"IF(SUM(AU$8:AU$10)>0,$E27*$F27,0)","v":0},null,{"$f":"IF(SUM(AW$8:AW$10)>0,$E27*$F27,0)","v":0},null,{"$f":"IF(SUM(AY$8:AY$10)>0,$E27*$F27,0)","v":0},null,{"$f":"IF(SUM(BA$8:BA$10)>0,$E27*$F27,0)","v":0},null,{"$f":"IF(SUM(BC$8:BC$10)>0,$E27*$F27,0)","v":0},null,{"$f":"IF(SUM(BE$8:BE$10)>0,$E27*$F27,0)","v":0},null,{"$f":"IF(SUM(BG$8:BG$10)>0,$E27*$F27,0)","v":0},null,{"$f":"IF(SUM(BI$8:BI$10)>0,$E27*$F27,0)","v":0},null,{"$f":"IF(SUM(BK$8:BK$10)>0,$E27*$F27,0)","v":0},null,{"$f":"IF(SUM(BM$8:BM$10)>0,$E27*$F27,0)","v":0},null,{"$f":"IF(SUM(BO$8:BO$10)>0,$E27*$F27,0)","v":0},null,{"$f":"IF(SUM(BQ$8:BQ$10)>0,$E27*$F27,0)","v":0},null,{"$f":"IF(SUM(BS$8:BS$10)>0,$E27*$F27,0)","v":0},null,{"$f":"IF(SUM(BU$8:BU$10)>0,$E27*$F27,0)","v":0},null,{"$f":"IF(SUM(BW$8:BW$10)>0,$E27*$F27,0)","v":0},null,{"$f":"IF(SUM(BY$8:BY$10)>0,$E27*$F27,0)","v":0},null,{"$f":"IF(SUM(CA$8:CA$10)>0,$E27*$F27,0)","v":0},null,{"$f":"IF(SUM(CC$8:CC$10)>0,$E27*$F27,0)","v":0},null,{"$f":"IF(SUM(CE$8:CE$10)>0,$E27*$F27,0)","v":0},null,{"$f":"IF(SUM(CG$8:CG$10)>0,$E27*$F27,0)","v":0},null,{"$f":"IF(SUM(CI$8:CI$10)>0,$E27*$F27,0)","v":0},null,{"$f":"IF(SUM(CK$8:CK$10)>0,$E27*$F27,0)","v":0},null,{"$f":"IF(SUM(CM$8:CM$10)>0,$E27*$F27,0)","v":0},null,{"$f":"IF(SUM(CO$8:CO$10)>0,$E27*$F27,0)","v":0},null,{"$f":"IF(SUM(CQ$8:CQ$10)>0,$E27*$F27,0)","v":0},null,{"$f":"IF(SUM(CS$8:CS$10)>0,$E27*$F27,0)","v":0},null,{"$f":"IF(SUM(CU$8:CU$10)>0,$E27*$F27,0)","v":0},null,{"$f":"IF(SUM(CW$8:CW$10)>0,$E27*$F27,0)","v":0},null,{"$f":"IF(SUM(CY$8:CY$10)>0,$E27*$F27,0)","v":0},null,{"$f":"IF(SUM(DA$8:DA$10)>0,$E27*$F27,0)","v":0},null,{"$f":"IF(SUM(DC$8:DC$10)>0,$E27*$F27,0)","v":0},null,{"$f":"IF(SUM(DE$8:DE$10)>0,$E27*$F27,0)","v":0},null,{"$f":"IF(SUM(DG$8:DG$10)>0,$E27*$F27,0)","v":0},null,{"$f":"IF(SUM(DI$8:DI$10)>0,$E27*$F27,0)","v":0},null,{"$f":"IF(SUM(DK$8:DK$10)>0,$E27*$F27,0)","v":0},null,{"$f":"IF(SUM(DM$8:DM$10)>0,$E27*$F27,0)","v":0},null,{"$f":"IF(SUM(DO$8:DO$10)>0,$E27*$F27,0)","v":0},null,{"$f":"IF(SUM(DQ$8:DQ$10)>0,$E27*$F27,0)","v":0},null,{"$f":"IF(SUM(DS$8:DS$10)>0,$E27*$F27,0)","v":0},null,{"$f":"IF(SUM(DU$8:DU$10)>0,$E27*$F27,0)","v":0},null,{"$f":"IF(SUM(DW$8:DW$10)>0,$E27*$F27,0)","v":0}]
[null,null,2,"Luvas descartáveis de látex de borracha 100% natural, sem pó (powder-free), hipo-alergênica, não estéril, ambidestra, comprimento total aproximado de 24cm Tamanhos: P, M e G. com registro e aprovação na ANVISA.",7,{"$f":"F15","v":29.3},null,null,null,{"$f":"IF(SUM(I$21:I$23)>0,$E28*$F28,0)","v":0},null,{"$f":"IF(SUM(K$21:K$23)>0,$E28*$F28,0)","v":205.1},null,{"$f":"IF(SUM(M$33:M$36)>0,$E28*$F28,0)","v":0},null,{"$f":"IF(SUM(O$33:O$36)>0,$E28*$F28,0)","v":0},null,{"$f":"IF(SUM(Q$33:Q$36)>0,$E28*$F28,0)","v":0},null,{"$f":"IF(SUM(S$33:S$36)>0,$E28*$F28,0)","v":0},null,{"$f":"IF(SUM(U$33:U$36)>0,$E28*$F28,0)","v":0},null,{"$f":"IF(SUM(W$33:W$36)>0,$E28*$F28,0)","v":0},null,{"$f":"IF(SUM(Y$33:Y$36)>0,$E28*$F28,0)","v":0},null,{"$f":"IF(SUM(AA$33:AA$36)>0,$E28*$F28,0)","v":0},null,{"$f":"IF(SUM(AC$33:AC$36)>0,$E28*$F28,0)","v":0},null,{"$f":"IF(SUM(AE$33:AE$36)>0,$E28*$F28,0)","v":0},null,{"$f":"IF(SUM(AG$33:AG$36)>0,$E28*$F28,0)","v":0},null,{"$f":"IF(SUM(AI$33:AI$36)>0,$E28*$F28,0)","v":0},null,{"$f":"IF(SUM(AK$33:AK$36)>0,$E28*$F28,0)","v":0},null,{"$f":"IF(SUM(AM$33:AM$36)>0,$E28*$F28,0)","v":0},null,{"$f":"IF(SUM(AO$33:AO$36)>0,$E28*$F28,0)","v":0},null,{"$f":"IF(SUM(AQ$33:AQ$36)>0,$E28*$F28,0)","v":0},null,{"$f":"IF(SUM(AS$33:AS$36)>0,$E28*$F28,0)","v":0},null,{"$f":"IF(SUM(AU$33:AU$36)>0,$E28*$F28,0)","v":0},null,{"$f":"IF(SUM(AW$33:AW$36)>0,$E28*$F28,0)","v":0},null,{"$f":"IF(SUM(AY$33:AY$36)>0,$E28*$F28,0)","v":0},null,{"$f":"IF(SUM(BA$33:BA$36)>0,$E28*$F28,0)","v":0},null,{"$f":"IF(SUM(BC$33:BC$36)>0,$E28*$F28,0)","v":0},null,{"$f":"IF(SUM(BE$33:BE$36)>0,$E28*$F28,0)","v":0},null,{"$f":"IF(SUM(BG$33:BG$36)>0,$E28*$F28,0)","v":0},null,{"$f":"IF(SUM(BI$33:BI$36)>0,$E28*$F28,0)","v":0},null,{"$f":"IF(SUM(BK$33:BK$36)>0,$E28*$F28,0)","v":0},null,{"$f":"IF(SUM(BM$33:BM$36)>0,$E28*$F28,0)","v":0},null,{"$f":"IF(SUM(BO$33:BO$36)>0,$E28*$F28,0)","v":0},null,{"$f":"IF(SUM(BQ$33:BQ$36)>0,$E28*$F28,0)","v":0},null,{"$f":"IF(SUM(BS$33:BS$36)>0,$E28*$F28,0)","v":0},null,{"$f":"IF(SUM(BU$33:BU$36)>0,$E28*$F28,0)","v":0},null,{"$f":"IF(SUM(BW$33:BW$36)>0,$E28*$F28,0)","v":0},null,{"$f":"IF(SUM(BY$33:BY$36)>0,$E28*$F28,0)","v":0},null,{"$f":"IF(SUM(CA$33:CA$36)>0,$E28*$F28,0)","v":0},null,{"$f":"IF(SUM(CC$33:CC$36)>0,$E28*$F28,0)","v":0},null,{"$f":"IF(SUM(CE$33:CE$36)>0,$E28*$F28,0)","v":0},null,{"$f":"IF(SUM(CG$33:CG$36)>0,$E28*$F28,0)","v":0},null,{"$f":"IF(SUM(CI$33:CI$36)>0,$E28*$F28,0)","v":0},null,{"$f":"IF(SUM(CK$33:CK$36)>0,$E28*$F28,0)","v":0},null,{"$f":"IF(SUM(CM$33:CM$36)>0,$E28*$F28,0)","v":0},null,{"$f":"IF(SUM(CO$33:CO$36)>0,$E28*$F28,0)","v":0},null,{"$f":"IF(SUM(CQ$33:CQ$36)>0,$E28*$F28,0)","v":0},null,{"$f":"IF(SUM(CS$33:CS$36)>0,$E28*$F28,0)","v":0},null,{"$f":"IF(SUM(CU$33:CU$36)>0,$E28*$F28,0)","v":0},null,{"$f":"IF(SUM(CW$33:CW$36)>0,$E28*$F28,0)","v":0},null,{"$f":"IF(SUM(CY$33:CY$36)>0,$E28*$F28,0)","v":0},null,{"$f":"IF(SUM(DA$33:DA$36)>0,$E28*$F28,0)","v":0},null,{"$f":"IF(SUM(DC$33:DC$36)>0,$E28*$F28,0)","v":0},null,{"$f":"IF(SUM(DE$33:DE$36)>0,$E28*$F28,0)","v":0},null,{"$f":"IF(SUM(DG$33:DG$36)>0,$E28*$F28,0)","v":0},null,{"$f":"IF(SUM(DI$33:DI$36)>0,$E28*$F28,0)","v":0},null,{"$f":"IF(SUM(DK$33:DK$36)>0,$E28*$F28,0)","v":0},null,{"$f":"IF(SUM(DM$33:DM$36)>0,$E28*$F28,0)","v":0},null,{"$f":"IF(SUM(DO$33:DO$36)>0,$E28*$F28,0)","v":0},null,{"$f":"IF(SUM(DQ$33:DQ$36)>0,$E28*$F28,0)","v":0},null,{"$f":"IF(SUM(DS$33:DS$36)>0,$E28*$F28,0)","v":0},null,{"$f":"IF(SUM(DU$33:DU$36)>0,$E28*$F28,0)","v":0},null,{"$f":"IF(SUM(DW$33:DW$36)>0,$E28*$F28,0)","v":0}]
[null,null,3,"Luva descartáveis de borracha sintética nitrílica, sem pó (powder-free), hipo-alergênica, com microtexturização na ponta dos dedos, ambidestra, comprimento total aproximado de 24cm. Tamanhos: P, M e G com registro e aprovação na ANVISA",2,{"$f":"F16","v":32.159999999999997},null,null,null,{"$f":"IF(SUM(I$21:I$23)>0,$E29*$F29,0)","v":0},null,{"$f":"IF(SUM(K$21:K$23)>0,$E29*$F29,0)","v":64.319999999999993},null,{"$f":"IF(SUM(M$33:M$36)>0,$E29*$F29,0)","v":0},null,{"$f":"IF(SUM(O$33:O$36)>0,$E29*$F29,0)","v":0},null,{"$f":"IF(SUM(Q$33:Q$36)>0,$E29*$F29,0)","v":0},null,{"$f":"IF(SUM(S$33:S$36)>0,$E29*$F29,0)","v":0},null,{"$f":"IF(SUM(U$33:U$36)>0,$E29*$F29,0)","v":0},null,{"$f":"IF(SUM(W$33:W$36)>0,$E29*$F29,0)","v":0},null,{"$f":"IF(SUM(Y$33:Y$36)>0,$E29*$F29,0)","v":0},null,{"$f":"IF(SUM(AA$33:AA$36)>0,$E29*$F29,0)","v":0},null,{"$f":"IF(SUM(AC$33:AC$36)>0,$E29*$F29,0)","v":0},null,{"$f":"IF(SUM(AE$33:AE$36)>0,$E29*$F29,0)","v":0},null,{"$f":"IF(SUM(AG$33:AG$36)>0,$E29*$F29,0)","v":0},null,{"$f":"IF(SUM(AI$33:AI$36)>0,$E29*$F29,0)","v":0},null,{"$f":"IF(SUM(AK$33:AK$36)>0,$E29*$F29,0)","v":0},null,{"$f":"IF(SUM(AM$33:AM$36)>0,$E29*$F29,0)","v":0},null,{"$f":"IF(SUM(AO$33:AO$36)>0,$E29*$F29,0)","v":0},null,{"$f":"IF(SUM(AQ$33:AQ$36)>0,$E29*$F29,0)","v":0},null,{"$f":"IF(SUM(AS$33:AS$36)>0,$E29*$F29,0)","v":0},null,{"$f":"IF(SUM(AU$33:AU$36)>0,$E29*$F29,0)","v":0},null,{"$f":"IF(SUM(AW$33:AW$36)>0,$E29*$F29,0)","v":0},null,{"$f":"IF(SUM(AY$33:AY$36)>0,$E29*$F29,0)","v":0},null,{"$f":"IF(SUM(BA$33:BA$36)>0,$E29*$F29,0)","v":0},null,{"$f":"IF(SUM(BC$33:BC$36)>0,$E29*$F29,0)","v":0},null,{"$f":"IF(SUM(BE$33:BE$36)>0,$E29*$F29,0)","v":0},null,{"$f":"IF(SUM(BG$33:BG$36)>0,$E29*$F29,0)","v":0},null,{"$f":"IF(SUM(BI$33:BI$36)>0,$E29*$F29,0)","v":0},null,{"$f":"IF(SUM(BK$33:BK$36)>0,$E29*$F29,0)","v":0},null,{"$f":"IF(SUM(BM$33:BM$36)>0,$E29*$F29,0)","v":0},null,{"$f":"IF(SUM(BO$33:BO$36)>0,$E29*$F29,0)","v":0},null,{"$f":"IF(SUM(BQ$33:BQ$36)>0,$E29*$F29,0)","v":0},null,{"$f":"IF(SUM(BS$33:BS$36)>0,$E29*$F29,0)","v":0},null,{"$f":"IF(SUM(BU$33:BU$36)>0,$E29*$F29,0)","v":0},null,{"$f":"IF(SUM(BW$33:BW$36)>0,$E29*$F29,0)","v":0},null,{"$f":"IF(SUM(BY$33:BY$36)>0,$E29*$F29,0)","v":0},null,{"$f":"IF(SUM(CA$33:CA$36)>0,$E29*$F29,0)","v":0},null,{"$f":"IF(SUM(CC$33:CC$36)>0,$E29*$F29,0)","v":0},null,{"$f":"IF(SUM(CE$33:CE$36)>0,$E29*$F29,0)","v":0},null,{"$f":"IF(SUM(CG$33:CG$36)>0,$E29*$F29,0)","v":0},null,{"$f":"IF(SUM(CI$33:CI$36)>0,$E29*$F29,0)","v":0},null,{"$f":"IF(SUM(CK$33:CK$36)>0,$E29*$F29,0)","v":0},null,{"$f":"IF(SUM(CM$33:CM$36)>0,$E29*$F29,0)","v":0},null,{"$f":"IF(SUM(CO$33:CO$36)>0,$E29*$F29,0)","v":0},null,{"$f":"IF(SUM(CQ$33:CQ$36)>0,$E29*$F29,0)","v":0},null,{"$f":"IF(SUM(CS$33:CS$36)>0,$E29*$F29,0)","v":0},null,{"$f":"IF(SUM(CU$33:CU$36)>0,$E29*$F29,0)","v":0},null,{"$f":"IF(SUM(CW$33:CW$36)>0,$E29*$F29,0)","v":0},null,{"$f":"IF(SUM(CY$33:CY$36)>0,$E29*$F29,0)","v":0},null,{"$f":"IF(SUM(DA$33:DA$36)>0,$E29*$F29,0)","v":0},null,{"$f":"IF(SUM(DC$33:DC$36)>0,$E29*$F29,0)","v":0},null,{"$f":"IF(SUM(DE$33:DE$36)>0,$E29*$F29,0)","v":0},null,{"$f":"IF(SUM(DG$33:DG$36)>0,$E29*$F29,0)","v":0},null,{"$f":"IF(SUM(DI$33:DI$36)>0,$E29*$F29,0)","v":0},null,{"$f":"IF(SUM(DK$33:DK$36)>0,$E29*$F29,0)","v":0},null,{"$f":"IF(SUM(DM$33:DM$36)>0,$E29*$F29,0)","v":0},null,{"$f":"IF(SUM(DO$33:DO$36)>0,$E29*$F29,0)","v":0},null,{"$f":"IF(SUM(DQ$33:DQ$36)>0,$E29*$F29,0)","v":0},null,{"$f":"IF(SUM(DS$33:DS$36)>0,$E29*$F29,0)","v":0},null,{"$f":"IF(SUM(DU$33:DU$36)>0,$E29*$F29,0)","v":0},null,{"$f":"IF(SUM(DW$33:DW$36)>0,$E29*$F29,0)","v":0}]
[null,null,4,"Máscara cirúrgica tripla, cor branca, com elástico e clips nasais de alumínio, com mínimo de 14 cm de comprimento, atóxica, hipoalérgica, não estéril, sem látex, com registro e aprovação na ANVISA, caixa com 50 unidades.",5,{"$f":"F17","v":18.8},null,null,null,{"$f":"IF(SUM(I$21:I$23)>0,$E30*$F30,0)","v":0},null,{"$f":"IF(SUM(K$21:K$23)>0,$E30*$F30,0)","v":94},null,{"$f":"IF(SUM(M$33:M$36)>0,$E30*$F30,0)","v":0},null,{"$f":"IF(SUM(O$33:O$36)>0,$E30*$F30,0)","v":0},null,{"$f":"IF(SUM(Q$33:Q$36)>0,$E30*$F30,0)","v":0},null,{"$f":"IF(SUM(S$33:S$36)>0,$E30*$F30,0)","v":0},null,{"$f":"IF(SUM(U$33:U$36)>0,$E30*$F30,0)","v":0},null,{"$f":"IF(SUM(W$33:W$36)>0,$E30*$F30,0)","v":0},null,{"$f":"IF(SUM(Y$33:Y$36)>0,$E30*$F30,0)","v":0},null,{"$f":"IF(SUM(AA$33:AA$36)>0,$E30*$F30,0)","v":0},null,{"$f":"IF(SUM(AC$33:AC$36)>0,$E30*$F30,0)","v":0},null,{"$f":"IF(SUM(AE$33:AE$36)>0,$E30*$F30,0)","v":0},null,{"$f":"IF(SUM(AG$33:AG$36)>0,$E30*$F30,0)","v":0},null,{"$f":"IF(SUM(AI$33:AI$36)>0,$E30*$F30,0)","v":0},null,{"$f":"IF(SUM(AK$33:AK$36)>0,$E30*$F30,0)","v":0},null,{"$f":"IF(SUM(AM$33:AM$36)>0,$E30*$F30,0)","v":0},null,{"$f":"IF(SUM(AO$33:AO$36)>0,$E30*$F30,0)","v":0},null,{"$f":"IF(SUM(AQ$33:AQ$36)>0,$E30*$F30,0)","v":0},null,{"$f":"IF(SUM(AS$33:AS$36)>0,$E30*$F30,0)","v":0},null,{"$f":"IF(SUM(AU$33:AU$36)>0,$E30*$F30,0)","v":0},null,{"$f":"IF(SUM(AW$33:AW$36)>0,$E30*$F30,0)","v":0},null,{"$f":"IF(SUM(AY$33:AY$36)>0,$E30*$F30,0)","v":0},null,{"$f":"IF(SUM(BA$33:BA$36)>0,$E30*$F30,0)","v":0},null,{"$f":"IF(SUM(BC$33:BC$36)>0,$E30*$F30,0)","v":0},null,{"$f":"IF(SUM(BE$33:BE$36)>0,$E30*$F30,0)","v":0},null,{"$f":"IF(SUM(BG$33:BG$36)>0,$E30*$F30,0)","v":0},null,{"$f":"IF(SUM(BI$33:BI$36)>0,$E30*$F30,0)","v":0},null,{"$f":"IF(SUM(BK$33:BK$36)>0,$E30*$F30,0)","v":0},null,{"$f":"IF(SUM(BM$33:BM$36)>0,$E30*$F30,0)","v":0},null,{"$f":"IF(SUM(BO$33:BO$36)>0,$E30*$F30,0)","v":0},null,{"$f":"IF(SUM(BQ$33:BQ$36)>0,$E30*$F30,0)","v":0},null,{"$f":"IF(SUM(BS$33:BS$36)>0,$E30*$F30,0)","v":0},null,{"$f":"IF(SUM(BU$33:BU$36)>0,$E30*$F30,0)","v":0},null,{"$f":"IF(SUM(BW$33:BW$36)>0,$E30*$F30,0)","v":0},null,{"$f":"IF(SUM(BY$33:BY$36)>0,$E30*$F30,0)","v":0},null,{"$f":"IF(SUM(CA$33:CA$36)>0,$E30*$F30,0)","v":0},null,{"$f":"IF(SUM(CC$33:CC$36)>0,$E30*$F30,0)","v":0},null,{"$f":"IF(SUM(CE$33:CE$36)>0,$E30*$F30,0)","v":0},null,{"$f":"IF(SUM(CG$33:CG$36)>0,$E30*$F30,0)","v":0},null,{"$f":"IF(SUM(CI$33:CI$36)>0,$E30*$F30,0)","v":0},null,{"$f":"IF(SUM(CK$33:CK$36)>0,$E30*$F30,0)","v":0},null,{"$f":"IF(SUM(CM$33:CM$36)>0,$E30*$F30,0)","v":0},null,{"$f":"IF(SUM(CO$33:CO$36)>0,$E30*$F30,0)","v":0},null,{"$f":"IF(SUM(CQ$33:CQ$36)>0,$E30*$F30,0)","v":0},null,{"$f":"IF(SUM(CS$33:CS$36)>0,$E30*$F30,0)","v":0},null,{"$f":"IF(SUM(CU$33:CU$36)>0,$E30*$F30,0)","v":0},null,{"$f":"IF(SUM(CW$33:CW$36)>0,$E30*$F30,0)","v":0},null,{"$f":"IF(SUM(CY$33:CY$36)>0,$E30*$F30,0)","v":0},null,{"$f":"IF(SUM(DA$33:DA$36)>0,$E30*$F30,0)","v":0},null,{"$f":"IF(SUM(DC$33:DC$36)>0,$E30*$F30,0)","v":0},null,{"$f":"IF(SUM(DE$33:DE$36)>0,$E30*$F30,0)","v":0},null,{"$f":"IF(SUM(DG$33:DG$36)>0,$E30*$F30,0)","v":0},null,{"$f":"IF(SUM(DI$33:DI$36)>0,$E30*$F30,0)","v":0},null,{"$f":"IF(SUM(DK$33:DK$36)>0,$E30*$F30,0)","v":0},null,{"$f":"IF(SUM(DM$33:DM$36)>0,$E30*$F30,0)","v":0},null,{"$f":"IF(SUM(DO$33:DO$36)>0,$E30*$F30,0)","v":0},null,{"$f":"IF(SUM(DQ$33:DQ$36)>0,$E30*$F30,0)","v":0},null,{"$f":"IF(SUM(DS$33:DS$36)>0,$E30*$F30,0)","v":0},null,{"$f":"IF(SUM(DU$33:DU$36)>0,$E30*$F30,0)","v":0},null,{"$f":"IF(SUM(DW$33:DW$36)>0,$E30*$F30,0)","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(I$21:I$23)>0,$E31*$F31,0)","v":0},null,{"$f":"IF(SUM(K$21:K$23)>0,$E31*$F31,0)","v":0}]
[null,null,"CATEGORIAS",null,null,"QUANTIDADE"]
[null,null,null,null,null,null,null,null,{"$f":"IF($C33=I$4,1,0)","v":0}]
[null,null,null,{"$f":"HLOOKUP($C34,'Dados Gerais'!$D$5:$BK$10,6)","v":{"$error":"#N/A"}},null,{"$f":"HLOOKUP($C34,'Dados Gerais'!$D$5:$BK$14,10)","v":{"$error":"#N/A"}},null,null,{"$f":"IF($C34=I$4,1,0)","v":0},null,{"$f":"IF($C34=K$4,1,0)","v":0},null,{"$f":"IF($C34=M$4,1,0)","v":0},null,{"$f":"IF($C34=O$4,1,0)","v":0},null,{"$f":"IF($C34=Q$4,1,0)","v":0},null,{"$f":"IF($C34=S$4,1,0)","v":0},null,{"$f":"IF($C34=U$4,1,0)","v":0},null,{"$f":"IF($C34=W$4,1,0)","v":0},null,{"$f":"IF($C34=Y$4,1,0)","v":0},null,{"$f":"IF($C34=AA$4,1,0)","v":0},null,{"$f":"IF($C34=AC$4,1,0)","v":0},null,{"$f":"IF($C34=AE$4,1,0)","v":0},null,{"$f":"IF($C34=AG$4,1,0)","v":0},null,{"$f":"IF($C34=AI$4,1,0)","v":0},null,{"$f":"IF($C34=AK$4,1,0)","v":0},null,{"$f":"IF($C34=AM$4,1,0)","v":0},null,{"$f":"IF($C34=AO$4,1,0)","v":0},null,{"$f":"IF($C34=AQ$4,1,0)","v":0},null,{"$f":"IF($C34=AS$4,1,0)","v":0},null,{"$f":"IF($C34=AU$4,1,0)","v":0},null,{"$f":"IF($C34=AW$4,1,0)","v":0},null,{"$f":"IF($C34=AY$4,1,0)","v":0},null,{"$f":"IF($C34=BA$4,1,0)","v":0},null,{"$f":"IF($C34=BC$4,1,0)","v":0},null,{"$f":"IF($C34=BE$4,1,0)","v":0},null,{"$f":"IF($C34=BG$4,1,0)","v":0},null,{"$f":"IF($C34=BI$4,1,0)","v":0},null,{"$f":"IF($C34=BK$4,1,0)","v":0},null,{"$f":"IF($C34=BM$4,1,0)","v":0},null,{"$f":"IF($C34=BO$4,1,0)","v":0},null,{"$f":"IF($C34=BQ$4,1,0)","v":0},null,{"$f":"IF($C34=BS$4,1,0)","v":0},null,{"$f":"IF($C34=BU$4,1,0)","v":0},null,{"$f":"IF($C34=BW$4,1,0)","v":0},null,{"$f":"IF($C34=BY$4,1,0)","v":0},null,{"$f":"IF($C34=CA$4,1,0)","v":0},null,{"$f":"IF($C34=CC$4,1,0)","v":0},null,{"$f":"IF($C34=CE$4,1,0)","v":0},null,{"$f":"IF($C34=CG$4,1,0)","v":0},null,{"$f":"IF($C34=CI$4,1,0)","v":0},null,{"$f":"IF($C34=CK$4,1,0)","v":0},null,{"$f":"IF($C34=CM$4,1,0)","v":0},null,{"$f":"IF($C34=CO$4,1,0)","v":0},null,{"$f":"IF($C34=CQ$4,1,0)","v":0},null,{"$f":"IF($C34=CS$4,1,0)","v":0},null,{"$f":"IF($C34=CU$4,1,0)","v":0},null,{"$f":"IF($C34=CW$4,1,0)","v":0},null,{"$f":"IF($C34=CY$4,1,0)","v":0},null,{"$f":"IF($C34=DA$4,1,0)","v":0},null,{"$f":"IF($C34=DC$4,1,0)","v":0},null,{"$f":"IF($C34=DE$4,1,0)","v":0},null,{"$f":"IF($C34=DG$4,1,0)","v":0},null,{"$f":"IF($C34=DI$4,1,0)","v":0},null,{"$f":"IF($C34=DK$4,1,0)","v":0},null,{"$f":"IF($C34=DM$4,1,0)","v":0},null,{"$f":"IF($C34=DO$4,1,0)","v":0},null,{"$f":"IF($C34=DQ$4,1,0)","v":0},null,{"$f":"IF($C34=DS$4,1,0)","v":0},null,{"$f":"IF($C34=DU$4,1,0)","v":0},null,{"$f":"IF($C34=DW$4,1,0)","v":0}]
[null,null,null,{"$f":"HLOOKUP($C35,'Dados Gerais'!$D$5:$BK$10,6)","v":{"$error":"#N/A"}},null,{"$f":"HLOOKUP($C35,'Dados Gerais'!$D$5:$BK$14,10)","v":{"$error":"#N/A"}},null,null,{"$f":"IF($C35=I$4,1,0)","v":0},null,{"$f":"IF($C35=K$4,1,0)","v":0},null,{"$f":"IF($C35=M$4,1,0)","v":0},null,{"$f":"IF($C35=O$4,1,0)","v":0},null,{"$f":"IF($C35=Q$4,1,0)","v":0},null,{"$f":"IF($C35=S$4,1,0)","v":0},null,{"$f":"IF($C35=U$4,1,0)","v":0},null,{"$f":"IF($C35=W$4,1,0)","v":0},null,{"$f":"IF($C35=Y$4,1,0)","v":0},null,{"$f":"IF($C35=AA$4,1,0)","v":0},null,{"$f":"IF($C35=AC$4,1,0)","v":0},null,{"$f":"IF($C35=AE$4,1,0)","v":0},null,{"$f":"IF($C35=AG$4,1,0)","v":0},null,{"$f":"IF($C35=AI$4,1,0)","v":0},null,{"$f":"IF($C35=AK$4,1,0)","v":0},null,{"$f":"IF($C35=AM$4,1,0)","v":0},null,{"$f":"IF($C35=AO$4,1,0)","v":0},null,{"$f":"IF($C35=AQ$4,1,0)","v":0},null,{"$f":"IF($C35=AS$4,1,0)","v":0},null,{"$f":"IF($C35=AU$4,1,0)","v":0},null,{"$f":"IF($C35=AW$4,1,0)","v":0},null,{"$f":"IF($C35=AY$4,1,0)","v":0},null,{"$f":"IF($C35=BA$4,1,0)","v":0},null,{"$f":"IF($C35=BC$4,1,0)","v":0},null,{"$f":"IF($C35=BE$4,1,0)","v":0},null,{"$f":"IF($C35=BG$4,1,0)","v":0},null,{"$f":"IF($C35=BI$4,1,0)","v":0},null,{"$f":"IF($C35=BK$4,1,0)","v":0},null,{"$f":"IF($C35=BM$4,1,0)","v":0},null,{"$f":"IF($C35=BO$4,1,0)","v":0},null,{"$f":"IF($C35=BQ$4,1,0)","v":0},null,{"$f":"IF($C35=BS$4,1,0)","v":0},null,{"$f":"IF($C35=BU$4,1,0)","v":0},null,{"$f":"IF($C35=BW$4,1,0)","v":0},null,{"$f":"IF($C35=BY$4,1,0)","v":0},null,{"$f":"IF($C35=CA$4,1,0)","v":0},null,{"$f":"IF($C35=CC$4,1,0)","v":0},null,{"$f":"IF($C35=CE$4,1,0)","v":0},null,{"$f":"IF($C35=CG$4,1,0)","v":0},null,{"$f":"IF($C35=CI$4,1,0)","v":0},null,{"$f":"IF($C35=CK$4,1,0)","v":0},null,{"$f":"IF($C35=CM$4,1,0)","v":0},null,{"$f":"IF($C35=CO$4,1,0)","v":0},null,{"$f":"IF($C35=CQ$4,1,0)","v":0},null,{"$f":"IF($C35=CS$4,1,0)","v":0},null,{"$f":"IF($C35=CU$4,1,0)","v":0},null,{"$f":"IF($C35=CW$4,1,0)","v":0},null,{"$f":"IF($C35=CY$4,1,0)","v":0},null,{"$f":"IF($C35=DA$4,1,0)","v":0},null,{"$f":"IF($C35=DC$4,1,0)","v":0},null,{"$f":"IF($C35=DE$4,1,0)","v":0},null,{"$f":"IF($C35=DG$4,1,0)","v":0},null,{"$f":"IF($C35=DI$4,1,0)","v":0},null,{"$f":"IF($C35=DK$4,1,0)","v":0},null,{"$f":"IF($C35=DM$4,1,0)","v":0},null,{"$f":"IF($C35=DO$4,1,0)","v":0},null,{"$f":"IF($C35=DQ$4,1,0)","v":0},null,{"$f":"IF($C35=DS$4,1,0)","v":0},null,{"$f":"IF($C35=DU$4,1,0)","v":0},null,{"$f":"IF($C35=DW$4,1,0)","v":0}]
[null,null,null,null,null,null,"* Nota 1 - Considerou-se 5% de demitidos sem justa causa ao ano e recebendo aviso indenizado (30 dias de avisoprévio / 360 dias ao ano)",null,{"$f":"IF($C36=I$4,1,0)","v":0}]
[]
[null,null,"ITEM","DESCRIÇÃO","QUANT ANUAL POR POSTO","VALOR"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(I$8:I$10)>0,$E39*$F39,0)","v":0},null,{"$f":"IF(SUM(K$8:K$10)>0,$E39*$F39,0)","v":0},null,{"$f":"IF(SUM(M$8:M$10)>0,$E39*$F39,0)","v":0},null,{"$f":"IF(SUM(O$8:O$10)>0,$E39*$F39,0)","v":0},null,{"$f":"IF(SUM(Q$8:Q$10)>0,$E39*$F39,0)","v":0},null,{"$f":"IF(SUM(S$8:S$10)>0,$E39*$F39,0)","v":0},null,{"$f":"IF(SUM(U$8:U$10)>0,$E39*$F39,0)","v":0},null,{"$f":"IF(SUM(W$8:W$10)>0,$E39*$F39,0)","v":0},null,{"$f":"IF(SUM(Y$8:Y$10)>0,$E39*$F39,0)","v":0},null,{"$f":"IF(SUM(AA$8:AA$10)>0,$E39*$F39,0)","v":0},null,{"$f":"IF(SUM(AC$8:AC$10)>0,$E39*$F39,0)","v":0},null,{"$f":"IF(SUM(AE$8:AE$10)>0,$E39*$F39,0)","v":0},null,{"$f":"IF(SUM(AG$8:AG$10)>0,$E39*$F39,0)","v":0},null,{"$f":"IF(SUM(AI$8:AI$10)>0,$E39*$F39,0)","v":0},null,{"$f":"IF(SUM(AK$8:AK$10)>0,$E39*$F39,0)","v":0},null,{"$f":"IF(SUM(AM$8:AM$10)>0,$E39*$F39,0)","v":0},null,{"$f":"IF(SUM(AO$8:AO$10)>0,$E39*$F39,0)","v":0},null,{"$f":"IF(SUM(AQ$8:AQ$10)>0,$E39*$F39,0)","v":0},null,{"$f":"IF(SUM(AS$8:AS$10)>0,$E39*$F39,0)","v":0},null,{"$f":"IF(SUM(AU$8:AU$10)>0,$E39*$F39,0)","v":0},null,{"$f":"IF(SUM(AW$8:AW$10)>0,$E39*$F39,0)","v":0},null,{"$f":"IF(SUM(AY$8:AY$10)>0,$E39*$F39,0)","v":0},null,{"$f":"IF(SUM(BA$8:BA$10)>0,$E39*$F39,0)","v":0},null,{"$f":"IF(SUM(BC$8:BC$10)>0,$E39*$F39,0)","v":0},null,{"$f":"IF(SUM(BE$8:BE$10)>0,$E39*$F39,0)","v":0},null,{"$f":"IF(SUM(BG$8:BG$10)>0,$E39*$F39,0)","v":0},null,{"$f":"IF(SUM(BI$8:BI$10)>0,$E39*$F39,0)","v":0},null,{"$f":"IF(SUM(BK$8:BK$10)>0,$E39*$F39,0)","v":0},null,{"$f":"IF(SUM(BM$8:BM$10)>0,$E39*$F39,0)","v":0},null,{"$f":"IF(SUM(BO$8:BO$10)>0,$E39*$F39,0)","v":0},null,{"$f":"IF(SUM(BQ$8:BQ$10)>0,$E39*$F39,0)","v":0},null,{"$f":"IF(SUM(BS$8:BS$10)>0,$E39*$F39,0)","v":0},null,{"$f":"IF(SUM(BU$8:BU$10)>0,$E39*$F39,0)","v":0},null,{"$f":"IF(SUM(BW$8:BW$10)>0,$E39*$F39,0)","v":0},null,{"$f":"IF(SUM(BY$8:BY$10)>0,$E39*$F39,0)","v":0},null,{"$f":"IF(SUM(CA$8:CA$10)>0,$E39*$F39,0)","v":0},null,{"$f":"IF(SUM(CC$8:CC$10)>0,$E39*$F39,0)","v":0},null,{"$f":"IF(SUM(CE$8:CE$10)>0,$E39*$F39,0)","v":0},null,{"$f":"IF(SUM(CG$8:CG$10)>0,$E39*$F39,0)","v":0},null,{"$f":"IF(SUM(CI$8:CI$10)>0,$E39*$F39,0)","v":0},null,{"$f":"IF(SUM(CK$8:CK$10)>0,$E39*$F39,0)","v":0},null,{"$f":"IF(SUM(CM$8:CM$10)>0,$E39*$F39,0)","v":0},null,{"$f":"IF(SUM(CO$8:CO$10)>0,$E39*$F39,0)","v":0},null,{"$f":"IF(SUM(CQ$8:CQ$10)>0,$E39*$F39,0)","v":0},null,{"$f":"IF(SUM(CS$8:CS$10)>0,$E39*$F39,0)","v":0},null,{"$f":"IF(SUM(CU$8:CU$10)>0,$E39*$F39,0)","v":0},null,{"$f":"IF(SUM(CW$8:CW$10)>0,$E39*$F39,0)","v":0},null,{"$f":"IF(SUM(CY$8:CY$10)>0,$E39*$F39,0)","v":0},null,{"$f":"IF(SUM(DA$8:DA$10)>0,$E39*$F39,0)","v":0},null,{"$f":"IF(SUM(DC$8:DC$10)>0,$E39*$F39,0)","v":0},null,{"$f":"IF(SUM(DE$8:DE$10)>0,$E39*$F39,0)","v":0},null,{"$f":"IF(SUM(DG$8:DG$10)>0,$E39*$F39,0)","v":0},null,{"$f":"IF(SUM(DI$8:DI$10)>0,$E39*$F39,0)","v":0},null,{"$f":"IF(SUM(DK$8:DK$10)>0,$E39*$F39,0)","v":0},null,{"$f":"IF(SUM(DM$8:DM$10)>0,$E39*$F39,0)","v":0},null,{"$f":"IF(SUM(DO$8:DO$10)>0,$E39*$F39,0)","v":0},null,{"$f":"IF(SUM(DQ$8:DQ$10)>0,$E39*$F39,0)","v":0},null,{"$f":"IF(SUM(DS$8:DS$10)>0,$E39*$F39,0)","v":0},null,{"$f":"IF(SUM(DU$8:DU$10)>0,$E39*$F39,0)","v":0},null,{"$f":"IF(SUM(DW$8:DW$10)>0,$E39*$F39,0)","v":0}]
[null,null,1,"Calçado de segurança tipo sapato com resistência a objetos pontiagudos, fechamento em elástico, couro preto, forração em tecido, bico de composite, palmilha de montagem têxtil resistente à perfuração, solado de PU (poliuretano), bidensidade sem cadarço. Ref. MARLUVAS.",1,null,null,null,null,{"$f":"IF(SUM(I$33:I$36)>0,$E40*$F40,0)","v":0},null,{"$f":"IF(SUM(K$33:K$36)>0,$E40*$F40,0)","v":0},null,{"$f":"IF(SUM(M$33:M$36)>0,$E40*$F40,0)","v":0},null,{"$f":"IF(SUM(O$33:O$36)>0,$E40*$F40,0)","v":0},null,{"$f":"IF(SUM(Q$33:Q$36)>0,$E40*$F40,0)","v":0},null,{"$f":"IF(SUM(S$33:S$36)>0,$E40*$F40,0)","v":0},null,{"$f":"IF(SUM(U$33:U$36)>0,$E40*$F40,0)","v":0},null,{"$f":"IF(SUM(W$33:W$36)>0,$E40*$F40,0)","v":0},null,{"$f":"IF(SUM(Y$33:Y$36)>0,$E40*$F40,0)","v":0},null,{"$f":"IF(SUM(AA$33:AA$36)>0,$E40*$F40,0)","v":0},null,{"$f":"IF(SUM(AC$33:AC$36)>0,$E40*$F40,0)","v":0},null,{"$f":"IF(SUM(AE$33:AE$36)>0,$E40*$F40,0)","v":0},null,{"$f":"IF(SUM(AG$33:AG$36)>0,$E40*$F40,0)","v":0},null,{"$f":"IF(SUM(AI$33:AI$36)>0,$E40*$F40,0)","v":0},null,{"$f":"IF(SUM(AK$33:AK$36)>0,$E40*$F40,0)","v":0},null,{"$f":"IF(SUM(AM$33:AM$36)>0,$E40*$F40,0)","v":0},null,{"$f":"IF(SUM(AO$33:AO$36)>0,$E40*$F40,0)","v":0},null,{"$f":"IF(SUM(AQ$33:AQ$36)>0,$E40*$F40,0)","v":0},null,{"$f":"IF(SUM(AS$33:AS$36)>0,$E40*$F40,0)","v":0},null,{"$f":"IF(SUM(AU$33:AU$36)>0,$E40*$F40,0)","v":0},null,{"$f":"IF(SUM(AW$33:AW$36)>0,$E40*$F40,0)","v":0},null,{"$f":"IF(SUM(AY$33:AY$36)>0,$E40*$F40,0)","v":0},null,{"$f":"IF(SUM(BA$33:BA$36)>0,$E40*$F40,0)","v":0},null,{"$f":"IF(SUM(BC$33:BC$36)>0,$E40*$F40,0)","v":0},null,{"$f":"IF(SUM(BE$33:BE$36)>0,$E40*$F40,0)","v":0},null,{"$f":"IF(SUM(BG$33:BG$36)>0,$E40*$F40,0)","v":0},null,{"$f":"IF(SUM(BI$33:BI$36)>0,$E40*$F40,0)","v":0},null,{"$f":"IF(SUM(BK$33:BK$36)>0,$E40*$F40,0)","v":0},null,{"$f":"IF(SUM(BM$33:BM$36)>0,$E40*$F40,0)","v":0},null,{"$f":"IF(SUM(BO$33:BO$36)>0,$E40*$F40,0)","v":0},null,{"$f":"IF(SUM(BQ$33:BQ$36)>0,$E40*$F40,0)","v":0},null,{"$f":"IF(SUM(BS$33:BS$36)>0,$E40*$F40,0)","v":0},null,{"$f":"IF(SUM(BU$33:BU$36)>0,$E40*$F40,0)","v":0},null,{"$f":"IF(SUM(BW$33:BW$36)>0,$E40*$F40,0)","v":0},null,{"$f":"IF(SUM(BY$33:BY$36)>0,$E40*$F40,0)","v":0},null,{"$f":"IF(SUM(CA$33:CA$36)>0,$E40*$F40,0)","v":0},null,{"$f":"IF(SUM(CC$33:CC$36)>0,$E40*$F40,0)","v":0},null,{"$f":"IF(SUM(CE$33:CE$36)>0,$E40*$F40,0)","v":0},null,{"$f":"IF(SUM(CG$33:CG$36)>0,$E40*$F40,0)","v":0},null,{"$f":"IF(SUM(CI$33:CI$36)>0,$E40*$F40,0)","v":0},null,{"$f":"IF(SUM(CK$33:CK$36)>0,$E40*$F40,0)","v":0},null,{"$f":"IF(SUM(CM$33:CM$36)>0,$E40*$F40,0)","v":0},null,{"$f":"IF(SUM(CO$33:CO$36)>0,$E40*$F40,0)","v":0},null,{"$f":"IF(SUM(CQ$33:CQ$36)>0,$E40*$F40,0)","v":0},null,{"$f":"IF(SUM(CS$33:CS$36)>0,$E40*$F40,0)","v":0},null,{"$f":"IF(SUM(CU$33:CU$36)>0,$E40*$F40,0)","v":0},null,{"$f":"IF(SUM(CW$33:CW$36)>0,$E40*$F40,0)","v":0},null,{"$f":"IF(SUM(CY$33:CY$36)>0,$E40*$F40,0)","v":0},null,{"$f":"IF(SUM(DA$33:DA$36)>0,$E40*$F40,0)","v":0},null,{"$f":"IF(SUM(DC$33:DC$36)>0,$E40*$F40,0)","v":0},null,{"$f":"IF(SUM(DE$33:DE$36)>0,$E40*$F40,0)","v":0},null,{"$f":"IF(SUM(DG$33:DG$36)>0,$E40*$F40,0)","v":0},null,{"$f":"IF(SUM(DI$33:DI$36)>0,$E40*$F40,0)","v":0},null,{"$f":"IF(SUM(DK$33:DK$36)>0,$E40*$F40,0)","v":0},null,{"$f":"IF(SUM(DM$33:DM$36)>0,$E40*$F40,0)","v":0},null,{"$f":"IF(SUM(DO$33:DO$36)>0,$E40*$F40,0)","v":0},null,{"$f":"IF(SUM(DQ$33:DQ$36)>0,$E40*$F40,0)","v":0},null,{"$f":"IF(SUM(DS$33:DS$36)>0,$E40*$F40,0)","v":0},null,{"$f":"IF(SUM(DU$33:DU$36)>0,$E40*$F40,0)","v":0},null,{"$f":"IF(SUM(DW$33:DW$36)>0,$E40*$F40,0)","v":0}]
[null,null,2,"Respirador purificador de ar tipo, peça semifacial filtrante para partículas (PFF2), com formato dobrável, solda ultra-sônica em todo o seu perímetro. Fita elástica branca fixada nas laterais externas do respirador, perfazendo uma alça na para fixação na parte superior da cabeça e a outra na parte inferior, para fixação na altura da nuca do usuário. A parte superior externa da peça possui tira de material metálico moldável, utilizada para ajuste no septo nasal. Com válvula de exalação. DEVERÁ APRESENTAR O SELO DE APROVAÇÃO DO INMETRO. Ref. 3M. \nObs.: enquanto durarem os efeitos da pandemia da Covid-19 as máscaras devem ser fornecidas SEM a válvula de exalação",6,null,null,null,null,{"$f":"IF(SUM(I$33:I$36)>0,$E41*$F41,0)","v":0},null,{"$f":"IF(SUM(K$33:K$36)>0,$E41*$F41,0)","v":0},null,{"$f":"IF(SUM(M$33:M$36)>0,$E41*$F41,0)","v":0},null,{"$f":"IF(SUM(O$33:O$36)>0,$E41*$F41,0)","v":0},null,{"$f":"IF(SUM(Q$33:Q$36)>0,$E41*$F41,0)","v":0},null,{"$f":"IF(SUM(S$33:S$36)>0,$E41*$F41,0)","v":0},null,{"$f":"IF(SUM(U$33:U$36)>0,$E41*$F41,0)","v":0},null,{"$f":"IF(SUM(W$33:W$36)>0,$E41*$F41,0)","v":0},null,{"$f":"IF(SUM(Y$33:Y$36)>0,$E41*$F41,0)","v":0},null,{"$f":"IF(SUM(AA$33:AA$36)>0,$E41*$F41,0)","v":0},null,{"$f":"IF(SUM(AC$33:AC$36)>0,$E41*$F41,0)","v":0},null,{"$f":"IF(SUM(AE$33:AE$36)>0,$E41*$F41,0)","v":0},null,{"$f":"IF(SUM(AG$33:AG$36)>0,$E41*$F41,0)","v":0},null,{"$f":"IF(SUM(AI$33:AI$36)>0,$E41*$F41,0)","v":0},null,{"$f":"IF(SUM(AK$33:AK$36)>0,$E41*$F41,0)","v":0},null,{"$f":"IF(SUM(AM$33:AM$36)>0,$E41*$F41,0)","v":0},null,{"$f":"IF(SUM(AO$33:AO$36)>0,$E41*$F41,0)","v":0},null,{"$f":"IF(SUM(AQ$33:AQ$36)>0,$E41*$F41,0)","v":0},null,{"$f":"IF(SUM(AS$33:AS$36)>0,$E41*$F41,0)","v":0},null,{"$f":"IF(SUM(AU$33:AU$36)>0,$E41*$F41,0)","v":0},null,{"$f":"IF(SUM(AW$33:AW$36)>0,$E41*$F41,0)","v":0},null,{"$f":"IF(SUM(AY$33:AY$36)>0,$E41*$F41,0)","v":0},null,{"$f":"IF(SUM(BA$33:BA$36)>0,$E41*$F41,0)","v":0},null,{"$f":"IF(SUM(BC$33:BC$36)>0,$E41*$F41,0)","v":0},null,{"$f":"IF(SUM(BE$33:BE$36)>0,$E41*$F41,0)","v":0},null,{"$f":"IF(SUM(BG$33:BG$36)>0,$E41*$F41,0)","v":0},null,{"$f":"IF(SUM(BI$33:BI$36)>0,$E41*$F41,0)","v":0},null,{"$f":"IF(SUM(BK$33:BK$36)>0,$E41*$F41,0)","v":0},null,{"$f":"IF(SUM(BM$33:BM$36)>0,$E41*$F41,0)","v":0},null,{"$f":"IF(SUM(BO$33:BO$36)>0,$E41*$F41,0)","v":0},null,{"$f":"IF(SUM(BQ$33:BQ$36)>0,$E41*$F41,0)","v":0},null,{"$f":"IF(SUM(BS$33:BS$36)>0,$E41*$F41,0)","v":0},null,{"$f":"IF(SUM(BU$33:BU$36)>0,$E41*$F41,0)","v":0},null,{"$f":"IF(SUM(BW$33:BW$36)>0,$E41*$F41,0)","v":0},null,{"$f":"IF(SUM(BY$33:BY$36)>0,$E41*$F41,0)","v":0},null,{"$f":"IF(SUM(CA$33:CA$36)>0,$E41*$F41,0)","v":0},null,{"$f":"IF(SUM(CC$33:CC$36)>0,$E41*$F41,0)","v":0},null,{"$f":"IF(SUM(CE$33:CE$36)>0,$E41*$F41,0)","v":0},null,{"$f":"IF(SUM(CG$33:CG$36)>0,$E41*$F41,0)","v":0},null,{"$f":"IF(SUM(CI$33:CI$36)>0,$E41*$F41,0)","v":0},null,{"$f":"IF(SUM(CK$33:CK$36)>0,$E41*$F41,0)","v":0},null,{"$f":"IF(SUM(CM$33:CM$36)>0,$E41*$F41,0)","v":0},null,{"$f":"IF(SUM(CO$33:CO$36)>0,$E41*$F41,0)","v":0},null,{"$f":"IF(SUM(CQ$33:CQ$36)>0,$E41*$F41,0)","v":0},null,{"$f":"IF(SUM(CS$33:CS$36)>0,$E41*$F41,0)","v":0},null,{"$f":"IF(SUM(CU$33:CU$36)>0,$E41*$F41,0)","v":0},null,{"$f":"IF(SUM(CW$33:CW$36)>0,$E41*$F41,0)","v":0},null,{"$f":"IF(SUM(CY$33:CY$36)>0,$E41*$F41,0)","v":0},null,{"$f":"IF(SUM(DA$33:DA$36)>0,$E41*$F41,0)","v":0},null,{"$f":"IF(SUM(DC$33:DC$36)>0,$E41*$F41,0)","v":0},null,{"$f":"IF(SUM(DE$33:DE$36)>0,$E41*$F41,0)","v":0},null,{"$f":"IF(SUM(DG$33:DG$36)>0,$E41*$F41,0)","v":0},null,{"$f":"IF(SUM(DI$33:DI$36)>0,$E41*$F41,0)","v":0},null,{"$f":"IF(SUM(DK$33:DK$36)>0,$E41*$F41,0)","v":0},null,{"$f":"IF(SUM(DM$33:DM$36)>0,$E41*$F41,0)","v":0},null,{"$f":"IF(SUM(DO$33:DO$36)>0,$E41*$F41,0)","v":0},null,{"$f":"IF(SUM(DQ$33:DQ$36)>0,$E41*$F41,0)","v":0},null,{"$f":"IF(SUM(DS$33:DS$36)>0,$E41*$F41,0)","v":0},null,{"$f":"IF(SUM(DU$33:DU$36)>0,$E41*$F41,0)","v":0},null,{"$f":"IF(SUM(DW$33:DW$36)>0,$E41*$F41,0)","v":0}]
[]
[null,null,"CATEGORIAS",null,null,"QUANTIDADE"]
[null,null,null,null,null,null,null,null,{"$f":"IF($C44=I$4,1,0)","v":0}]
[null,null,null,{"$f":"HLOOKUP($C45,'Dados Gerais'!$D$5:$BK$10,6)","v":{"$error":"#N/A"}},null,{"$f":"HLOOKUP($C45,'Dados Gerais'!$D$5:$BK$14,10)","v":{"$error":"#N/A"}},null,null,{"$f":"IF($C45=I$4,1,0)","v":0},null,{"$f":"IF($C45=K$4,1,0)","v":0},null,{"$f":"IF($C45=M$4,1,0)","v":0},null,{"$f":"IF($C45=O$4,1,0)","v":0},null,{"$f":"IF($C45=Q$4,1,0)","v":0},null,{"$f":"IF($C45=S$4,1,0)","v":0},null,{"$f":"IF($C45=U$4,1,0)","v":0},null,{"$f":"IF($C45=W$4,1,0)","v":0},null,{"$f":"IF($C45=Y$4,1,0)","v":0},null,{"$f":"IF($C45=AA$4,1,0)","v":0},null,{"$f":"IF($C45=AC$4,1,0)","v":0},null,{"$f":"IF($C45=AE$4,1,0)","v":0},null,{"$f":"IF($C45=AG$4,1,0)","v":0},null,{"$f":"IF($C45=AI$4,1,0)","v":0},null,{"$f":"IF($C45=AK$4,1,0)","v":0},null,{"$f":"IF($C45=AM$4,1,0)","v":0},null,{"$f":"IF($C45=AO$4,1,0)","v":0},null,{"$f":"IF($C45=AQ$4,1,0)","v":0},null,{"$f":"IF($C45=AS$4,1,0)","v":0},null,{"$f":"IF($C45=AU$4,1,0)","v":0},null,{"$f":"IF($C45=AW$4,1,0)","v":0},null,{"$f":"IF($C45=AY$4,1,0)","v":0},null,{"$f":"IF($C45=BA$4,1,0)","v":0},null,{"$f":"IF($C45=BC$4,1,0)","v":0},null,{"$f":"IF($C45=BE$4,1,0)","v":0},null,{"$f":"IF($C45=BG$4,1,0)","v":0},null,{"$f":"IF($C45=BI$4,1,0)","v":0},null,{"$f":"IF($C45=BK$4,1,0)","v":0},null,{"$f":"IF($C45=BM$4,1,0)","v":0},null,{"$f":"IF($C45=BO$4,1,0)","v":0},null,{"$f":"IF($C45=BQ$4,1,0)","v":0},null,{"$f":"IF($C45=BS$4,1,0)","v":0},null,{"$f":"IF($C45=BU$4,1,0)","v":0},null,{"$f":"IF($C45=BW$4,1,0)","v":0},null,{"$f":"IF($C45=BY$4,1,0)","v":0},null,{"$f":"IF($C45=CA$4,1,0)","v":0},null,{"$f":"IF($C45=CC$4,1,0)","v":0},null,{"$f":"IF($C45=CE$4,1,0)","v":0},null,{"$f":"IF($C45=CG$4,1,0)","v":0},null,{"$f":"IF($C45=CI$4,1,0)","v":0},null,{"$f":"IF($C45=CK$4,1,0)","v":0},null,{"$f":"IF($C45=CM$4,1,0)","v":0},null,{"$f":"IF($C45=CO$4,1,0)","v":0},null,{"$f":"IF($C45=CQ$4,1,0)","v":0},null,{"$f":"IF($C45=CS$4,1,0)","v":0},null,{"$f":"IF($C45=CU$4,1,0)","v":0},null,{"$f":"IF($C45=CW$4,1,0)","v":0},null,{"$f":"IF($C45=CY$4,1,0)","v":0},null,{"$f":"IF($C45=DA$4,1,0)","v":0},null,{"$f":"IF($C45=DC$4,1,0)","v":0},null,{"$f":"IF($C45=DE$4,1,0)","v":0},null,{"$f":"IF($C45=DG$4,1,0)","v":0},null,{"$f":"IF($C45=DI$4,1,0)","v":0},null,{"$f":"IF($C45=DK$4,1,0)","v":0},null,{"$f":"IF($C45=DM$4,1,0)","v":0},null,{"$f":"IF($C45=DO$4,1,0)","v":0},null,{"$f":"IF($C45=DQ$4,1,0)","v":0},null,{"$f":"IF($C45=DS$4,1,0)","v":0},null,{"$f":"IF($C45=DU$4,1,0)","v":0},null,{"$f":"IF($C45=DW$4,1,0)","v":0}]
[null,null,null,null,null,null,null,null,{"$f":"IF($C46=I$4,1,0)","v":0}]
[]
[null,null,"ITEM","DESCRIÇÃO","QUANT ANUAL POR POSTO","VALOR"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(I$8:I$10)>0,$E49*$F49,0)","v":0},null,{"$f":"IF(SUM(K$8:K$10)>0,$E49*$F49,0)","v":0},null,{"$f":"IF(SUM(M$8:M$10)>0,$E49*$F49,0)","v":0},null,{"$f":"IF(SUM(O$8:O$10)>0,$E49*$F49,0)","v":0},null,{"$f":"IF(SUM(Q$8:Q$10)>0,$E49*$F49,0)","v":0},null,{"$f":"IF(SUM(S$8:S$10)>0,$E49*$F49,0)","v":0},null,{"$f":"IF(SUM(U$8:U$10)>0,$E49*$F49,0)","v":0},null,{"$f":"IF(SUM(W$8:W$10)>0,$E49*$F49,0)","v":0},null,{"$f":"IF(SUM(Y$8:Y$10)>0,$E49*$F49,0)","v":0},null,{"$f":"IF(SUM(AA$8:AA$10)>0,$E49*$F49,0)","v":0},null,{"$f":"IF(SUM(AC$8:AC$10)>0,$E49*$F49,0)","v":0},null,{"$f":"IF(SUM(AE$8:AE$10)>0,$E49*$F49,0)","v":0},null,{"$f":"IF(SUM(AG$8:AG$10)>0,$E49*$F49,0)","v":0},null,{"$f":"IF(SUM(AI$8:AI$10)>0,$E49*$F49,0)","v":0},null,{"$f":"IF(SUM(AK$8:AK$10)>0,$E49*$F49,0)","v":0},null,{"$f":"IF(SUM(AM$8:AM$10)>0,$E49*$F49,0)","v":0},null,{"$f":"IF(SUM(AO$8:AO$10)>0,$E49*$F49,0)","v":0},null,{"$f":"IF(SUM(AQ$8:AQ$10)>0,$E49*$F49,0)","v":0},null,{"$f":"IF(SUM(AS$8:AS$10)>0,$E49*$F49,0)","v":0},null,{"$f":"IF(SUM(AU$8:AU$10)>0,$E49*$F49,0)","v":0},null,{"$f":"IF(SUM(AW$8:AW$10)>0,$E49*$F49,0)","v":0},null,{"$f":"IF(SUM(AY$8:AY$10)>0,$E49*$F49,0)","v":0},null,{"$f":"IF(SUM(BA$8:BA$10)>0,$E49*$F49,0)","v":0},null,{"$f":"IF(SUM(BC$8:BC$10)>0,$E49*$F49,0)","v":0},null,{"$f":"IF(SUM(BE$8:BE$10)>0,$E49*$F49,0)","v":0},null,{"$f":"IF(SUM(BG$8:BG$10)>0,$E49*$F49,0)","v":0},null,{"$f":"IF(SUM(BI$8:BI$10)>0,$E49*$F49,0)","v":0},null,{"$f":"IF(SUM(BK$8:BK$10)>0,$E49*$F49,0)","v":0},null,{"$f":"IF(SUM(BM$8:BM$10)>0,$E49*$F49,0)","v":0},null,{"$f":"IF(SUM(BO$8:BO$10)>0,$E49*$F49,0)","v":0},null,{"$f":"IF(SUM(BQ$8:BQ$10)>0,$E49*$F49,0)","v":0},null,{"$f":"IF(SUM(BS$8:BS$10)>0,$E49*$F49,0)","v":0},null,{"$f":"IF(SUM(BU$8:BU$10)>0,$E49*$F49,0)","v":0},null,{"$f":"IF(SUM(BW$8:BW$10)>0,$E49*$F49,0)","v":0},null,{"$f":"IF(SUM(BY$8:BY$10)>0,$E49*$F49,0)","v":0},null,{"$f":"IF(SUM(CA$8:CA$10)>0,$E49*$F49,0)","v":0},null,{"$f":"IF(SUM(CC$8:CC$10)>0,$E49*$F49,0)","v":0},null,{"$f":"IF(SUM(CE$8:CE$10)>0,$E49*$F49,0)","v":0},null,{"$f":"IF(SUM(CG$8:CG$10)>0,$E49*$F49,0)","v":0},null,{"$f":"IF(SUM(CI$8:CI$10)>0,$E49*$F49,0)","v":0},null,{"$f":"IF(SUM(CK$8:CK$10)>0,$E49*$F49,0)","v":0},null,{"$f":"IF(SUM(CM$8:CM$10)>0,$E49*$F49,0)","v":0},null,{"$f":"IF(SUM(CO$8:CO$10)>0,$E49*$F49,0)","v":0},null,{"$f":"IF(SUM(CQ$8:CQ$10)>0,$E49*$F49,0)","v":0},null,{"$f":"IF(SUM(CS$8:CS$10)>0,$E49*$F49,0)","v":0},null,{"$f":"IF(SUM(CU$8:CU$10)>0,$E49*$F49,0)","v":0},null,{"$f":"IF(SUM(CW$8:CW$10)>0,$E49*$F49,0)","v":0},null,{"$f":"IF(SUM(CY$8:CY$10)>0,$E49*$F49,0)","v":0},null,{"$f":"IF(SUM(DA$8:DA$10)>0,$E49*$F49,0)","v":0},null,{"$f":"IF(SUM(DC$8:DC$10)>0,$E49*$F49,0)","v":0},null,{"$f":"IF(SUM(DE$8:DE$10)>0,$E49*$F49,0)","v":0},null,{"$f":"IF(SUM(DG$8:DG$10)>0,$E49*$F49,0)","v":0},null,{"$f":"IF(SUM(DI$8:DI$10)>0,$E49*$F49,0)","v":0},null,{"$f":"IF(SUM(DK$8:DK$10)>0,$E49*$F49,0)","v":0},null,{"$f":"IF(SUM(DM$8:DM$10)>0,$E49*$F49,0)","v":0},null,{"$f":"IF(SUM(DO$8:DO$10)>0,$E49*$F49,0)","v":0},null,{"$f":"IF(SUM(DQ$8:DQ$10)>0,$E49*$F49,0)","v":0},null,{"$f":"IF(SUM(DS$8:DS$10)>0,$E49*$F49,0)","v":0},null,{"$f":"IF(SUM(DU$8:DU$10)>0,$E49*$F49,0)","v":0},null,{"$f":"IF(SUM(DW$8:DW$10)>0,$E49*$F49,0)","v":0}]
[null,null,1,"Calçado de segurança tipo sapato com resistência a objetos pontiagudos, fechamento em elástico, couro preto, forração em tecido, bico de composite, palmilha de montagem têxtil resistente à perfuração, solado de PU (poliuretano), bidensidade sem cadarço. Ref. MARLUVAS.",3,null,null,null,null,{"$f":"IF(SUM(I$44:I$46)>0,$E50*$F50,0)","v":0},null,{"$f":"IF(SUM(K$44:K$46)>0,$E50*$F50,0)","v":0},null,{"$f":"IF(SUM(M$44:M$46)>0,$E50*$F50,0)","v":0},null,{"$f":"IF(SUM(O$44:O$46)>0,$E50*$F50,0)","v":0},null,{"$f":"IF(SUM(Q$44:Q$46)>0,$E50*$F50,0)","v":0},null,{"$f":"IF(SUM(S$44:S$46)>0,$E50*$F50,0)","v":0},null,{"$f":"IF(SUM(U$44:U$46)>0,$E50*$F50,0)","v":0},null,{"$f":"IF(SUM(W$44:W$46)>0,$E50*$F50,0)","v":0},null,{"$f":"IF(SUM(Y$44:Y$46)>0,$E50*$F50,0)","v":0},null,{"$f":"IF(SUM(AA$44:AA$46)>0,$E50*$F50,0)","v":0},null,{"$f":"IF(SUM(AC$44:AC$46)>0,$E50*$F50,0)","v":0},null,{"$f":"IF(SUM(AE$44:AE$46)>0,$E50*$F50,0)","v":0},null,{"$f":"IF(SUM(AG$44:AG$46)>0,$E50*$F50,0)","v":0},null,{"$f":"IF(SUM(AI$44:AI$46)>0,$E50*$F50,0)","v":0},null,{"$f":"IF(SUM(AK$44:AK$46)>0,$E50*$F50,0)","v":0},null,{"$f":"IF(SUM(AM$44:AM$46)>0,$E50*$F50,0)","v":0},null,{"$f":"IF(SUM(AO$44:AO$46)>0,$E50*$F50,0)","v":0},null,{"$f":"IF(SUM(AQ$44:AQ$46)>0,$E50*$F50,0)","v":0},null,{"$f":"IF(SUM(AS$44:AS$46)>0,$E50*$F50,0)","v":0},null,{"$f":"IF(SUM(AU$44:AU$46)>0,$E50*$F50,0)","v":0},null,{"$f":"IF(SUM(AW$44:AW$46)>0,$E50*$F50,0)","v":0},null,{"$f":"IF(SUM(AY$44:AY$46)>0,$E50*$F50,0)","v":0},null,{"$f":"IF(SUM(BA$44:BA$46)>0,$E50*$F50,0)","v":0},null,{"$f":"IF(SUM(BC$44:BC$46)>0,$E50*$F50,0)","v":0},null,{"$f":"IF(SUM(BE$44:BE$46)>0,$E50*$F50,0)","v":0},null,{"$f":"IF(SUM(BG$44:BG$46)>0,$E50*$F50,0)","v":0},null,{"$f":"IF(SUM(BI$44:BI$46)>0,$E50*$F50,0)","v":0},null,{"$f":"IF(SUM(BK$44:BK$46)>0,$E50*$F50,0)","v":0},null,{"$f":"IF(SUM(BM$44:BM$46)>0,$E50*$F50,0)","v":0},null,{"$f":"IF(SUM(BO$44:BO$46)>0,$E50*$F50,0)","v":0},null,{"$f":"IF(SUM(BQ$44:BQ$46)>0,$E50*$F50,0)","v":0},null,{"$f":"IF(SUM(BS$44:BS$46)>0,$E50*$F50,0)","v":0},null,{"$f":"IF(SUM(BU$44:BU$46)>0,$E50*$F50,0)","v":0},null,{"$f":"IF(SUM(BW$44:BW$46)>0,$E50*$F50,0)","v":0},null,{"$f":"IF(SUM(BY$44:BY$46)>0,$E50*$F50,0)","v":0},null,{"$f":"IF(SUM(CA$44:CA$46)>0,$E50*$F50,0)","v":0},null,{"$f":"IF(SUM(CC$44:CC$46)>0,$E50*$F50,0)","v":0},null,{"$f":"IF(SUM(CE$44:CE$46)>0,$E50*$F50,0)","v":0},null,{"$f":"IF(SUM(CG$44:CG$46)>0,$E50*$F50,0)","v":0},null,{"$f":"IF(SUM(CI$44:CI$46)>0,$E50*$F50,0)","v":0},null,{"$f":"IF(SUM(CK$44:CK$46)>0,$E50*$F50,0)","v":0},null,{"$f":"IF(SUM(CM$44:CM$46)>0,$E50*$F50,0)","v":0},null,{"$f":"IF(SUM(CO$44:CO$46)>0,$E50*$F50,0)","v":0},null,{"$f":"IF(SUM(CQ$44:CQ$46)>0,$E50*$F50,0)","v":0},null,{"$f":"IF(SUM(CS$44:CS$46)>0,$E50*$F50,0)","v":0},null,{"$f":"IF(SUM(CU$44:CU$46)>0,$E50*$F50,0)","v":0},null,{"$f":"IF(SUM(CW$44:CW$46)>0,$E50*$F50,0)","v":0},null,{"$f":"IF(SUM(CY$44:CY$46)>0,$E50*$F50,0)","v":0},null,{"$f":"IF(SUM(DA$44:DA$46)>0,$E50*$F50,0)","v":0},null,{"$f":"IF(SUM(DC$44:DC$46)>0,$E50*$F50,0)","v":0},null,{"$f":"IF(SUM(DE$44:DE$46)>0,$E50*$F50,0)","v":0},null,{"$f":"IF(SUM(DG$44:DG$46)>0,$E50*$F50,0)","v":0},null,{"$f":"IF(SUM(DI$44:DI$46)>0,$E50*$F50,0)","v":0},null,{"$f":"IF(SUM(DK$44:DK$46)>0,$E50*$F50,0)","v":0},null,{"$f":"IF(SUM(DM$44:DM$46)>0,$E50*$F50,0)","v":0},null,{"$f":"IF(SUM(DO$44:DO$46)>0,$E50*$F50,0)","v":0},null,{"$f":"IF(SUM(DQ$44:DQ$46)>0,$E50*$F50,0)","v":0},null,{"$f":"IF(SUM(DS$44:DS$46)>0,$E50*$F50,0)","v":0},null,{"$f":"IF(SUM(DU$44:DU$46)>0,$E50*$F50,0)","v":0},null,{"$f":"IF(SUM(DW$44:DW$46)>0,$E50*$F50,0)","v":0}]
[null,null,2,"Respirador purificador de ar tipo, peça semifacial filtrante para partículas (PFF2), com formato dobrável, solda ultra-sônica em todo o seu perímetro. Fita elástica branca fixada nas laterais externas do respirador, perfazendo uma alça na para fixação na parte superior da cabeça e a outra na parte inferior, para fixação na altura da nuca do usuário. A parte superior externa da peça possui tira de material metálico moldável, utilizada para ajuste no septo nasal. Com válvula de exalação. DEVERÁ APRESENTAR O SELO DE APROVAÇÃO DO INMETRO. Ref. 3M. \nObs.: enquanto durarem os efeitos da pandemia da Covid-19 as máscaras devem ser fornecidas SEM a válvula de exalação",6,null,null,null,null,{"$f":"IF(SUM(I$44:I$46)>0,$E51*$F51,0)","v":0},null,0,null,{"$f":"IF(SUM(M$44:M$46)>0,$E51*$F51,0)","v":0},null,{"$f":"IF(SUM(O$44:O$46)>0,$E51*$F51,0)","v":0},null,{"$f":"IF(SUM(Q$44:Q$46)>0,$E51*$F51,0)","v":0},null,{"$f":"IF(SUM(S$44:S$46)>0,$E51*$F51,0)","v":0},null,{"$f":"IF(SUM(U$44:U$46)>0,$E51*$F51,0)","v":0},null,{"$f":"IF(SUM(W$44:W$46)>0,$E51*$F51,0)","v":0},null,{"$f":"IF(SUM(Y$44:Y$46)>0,$E51*$F51,0)","v":0},null,{"$f":"IF(SUM(AA$44:AA$46)>0,$E51*$F51,0)","v":0},null,{"$f":"IF(SUM(AC$44:AC$46)>0,$E51*$F51,0)","v":0},null,{"$f":"IF(SUM(AE$44:AE$46)>0,$E51*$F51,0)","v":0},null,{"$f":"IF(SUM(AG$44:AG$46)>0,$E51*$F51,0)","v":0},null,{"$f":"IF(SUM(AI$44:AI$46)>0,$E51*$F51,0)","v":0},null,{"$f":"IF(SUM(AK$44:AK$46)>0,$E51*$F51,0)","v":0},null,{"$f":"IF(SUM(AM$44:AM$46)>0,$E51*$F51,0)","v":0},null,{"$f":"IF(SUM(AO$44:AO$46)>0,$E51*$F51,0)","v":0},null,{"$f":"IF(SUM(AQ$44:AQ$46)>0,$E51*$F51,0)","v":0},null,{"$f":"IF(SUM(AS$44:AS$46)>0,$E51*$F51,0)","v":0},null,{"$f":"IF(SUM(AU$44:AU$46)>0,$E51*$F51,0)","v":0},null,{"$f":"IF(SUM(AW$44:AW$46)>0,$E51*$F51,0)","v":0},null,{"$f":"IF(SUM(AY$44:AY$46)>0,$E51*$F51,0)","v":0},null,{"$f":"IF(SUM(BA$44:BA$46)>0,$E51*$F51,0)","v":0},null,{"$f":"IF(SUM(BC$44:BC$46)>0,$E51*$F51,0)","v":0},null,{"$f":"IF(SUM(BE$44:BE$46)>0,$E51*$F51,0)","v":0},null,{"$f":"IF(SUM(BG$44:BG$46)>0,$E51*$F51,0)","v":0},null,{"$f":"IF(SUM(BI$44:BI$46)>0,$E51*$F51,0)","v":0},null,{"$f":"IF(SUM(BK$44:BK$46)>0,$E51*$F51,0)","v":0},null,{"$f":"IF(SUM(BM$44:BM$46)>0,$E51*$F51,0)","v":0},null,{"$f":"IF(SUM(BO$44:BO$46)>0,$E51*$F51,0)","v":0},null,{"$f":"IF(SUM(BQ$44:BQ$46)>0,$E51*$F51,0)","v":0},null,{"$f":"IF(SUM(BS$44:BS$46)>0,$E51*$F51,0)","v":0},null,{"$f":"IF(SUM(BU$44:BU$46)>0,$E51*$F51,0)","v":0},null,{"$f":"IF(SUM(BW$44:BW$46)>0,$E51*$F51,0)","v":0},null,{"$f":"IF(SUM(BY$44:BY$46)>0,$E51*$F51,0)","v":0},null,{"$f":"IF(SUM(CA$44:CA$46)>0,$E51*$F51,0)","v":0},null,{"$f":"IF(SUM(CC$44:CC$46)>0,$E51*$F51,0)","v":0},null,{"$f":"IF(SUM(CE$44:CE$46)>0,$E51*$F51,0)","v":0},null,{"$f":"IF(SUM(CG$44:CG$46)>0,$E51*$F51,0)","v":0},null,{"$f":"IF(SUM(CI$44:CI$46)>0,$E51*$F51,0)","v":0},null,{"$f":"IF(SUM(CK$44:CK$46)>0,$E51*$F51,0)","v":0},null,{"$f":"IF(SUM(CM$44:CM$46)>0,$E51*$F51,0)","v":0},null,{"$f":"IF(SUM(CO$44:CO$46)>0,$E51*$F51,0)","v":0},null,{"$f":"IF(SUM(CQ$44:CQ$46)>0,$E51*$F51,0)","v":0},null,{"$f":"IF(SUM(CS$44:CS$46)>0,$E51*$F51,0)","v":0},null,{"$f":"IF(SUM(CU$44:CU$46)>0,$E51*$F51,0)","v":0},null,{"$f":"IF(SUM(CW$44:CW$46)>0,$E51*$F51,0)","v":0},null,{"$f":"IF(SUM(CY$44:CY$46)>0,$E51*$F51,0)","v":0},null,{"$f":"IF(SUM(DA$44:DA$46)>0,$E51*$F51,0)","v":0},null,{"$f":"IF(SUM(DC$44:DC$46)>0,$E51*$F51,0)","v":0},null,{"$f":"IF(SUM(DE$44:DE$46)>0,$E51*$F51,0)","v":0},null,{"$f":"IF(SUM(DG$44:DG$46)>0,$E51*$F51,0)","v":0},null,{"$f":"IF(SUM(DI$44:DI$46)>0,$E51*$F51,0)","v":0},null,{"$f":"IF(SUM(DK$44:DK$46)>0,$E51*$F51,0)","v":0},null,{"$f":"IF(SUM(DM$44:DM$46)>0,$E51*$F51,0)","v":0},null,{"$f":"IF(SUM(DO$44:DO$46)>0,$E51*$F51,0)","v":0},null,{"$f":"IF(SUM(DQ$44:DQ$46)>0,$E51*$F51,0)","v":0},null,{"$f":"IF(SUM(DS$44:DS$46)>0,$E51*$F51,0)","v":0},null,{"$f":"IF(SUM(DU$44:DU$46)>0,$E51*$F51,0)","v":0},null,{"$f":"IF(SUM(DW$44:DW$46)>0,$E51*$F51,0)","v":0}]
[null,null,3,"Capacete de segurança em polietileno de alta densidade, na cor AMARELA, com aba frontal, casco com nervuras, com Faixa anti-suor, regulagem de tamanho com ajuste simples, com jugular. Ref.: MAS",1,null,null,null,null,0,null,0,null,{"$f":"IF(SUM(M$44:M$46)>0,$E52*$F52,0)","v":0},null,{"$f":"IF(SUM(O$44:O$46)>0,$E52*$F52,0)","v":0},null,{"$f":"IF(SUM(Q$44:Q$46)>0,$E52*$F52,0)","v":0},null,{"$f":"IF(SUM(S$44:S$46)>0,$E52*$F52,0)","v":0},null,{"$f":"IF(SUM(U$44:U$46)>0,$E52*$F52,0)","v":0},null,{"$f":"IF(SUM(W$44:W$46)>0,$E52*$F52,0)","v":0},null,{"$f":"IF(SUM(Y$44:Y$46)>0,$E52*$F52,0)","v":0},null,{"$f":"IF(SUM(AA$44:AA$46)>0,$E52*$F52,0)","v":0},null,{"$f":"IF(SUM(AC$44:AC$46)>0,$E52*$F52,0)","v":0},null,{"$f":"IF(SUM(AE$44:AE$46)>0,$E52*$F52,0)","v":0},null,{"$f":"IF(SUM(AG$44:AG$46)>0,$E52*$F52,0)","v":0},null,{"$f":"IF(SUM(AI$44:AI$46)>0,$E52*$F52,0)","v":0},null,{"$f":"IF(SUM(AK$44:AK$46)>0,$E52*$F52,0)","v":0},null,{"$f":"IF(SUM(AM$44:AM$46)>0,$E52*$F52,0)","v":0},null,{"$f":"IF(SUM(AO$44:AO$46)>0,$E52*$F52,0)","v":0},null,{"$f":"IF(SUM(AQ$44:AQ$46)>0,$E52*$F52,0)","v":0},null,{"$f":"IF(SUM(AS$44:AS$46)>0,$E52*$F52,0)","v":0},null,{"$f":"IF(SUM(AU$44:AU$46)>0,$E52*$F52,0)","v":0},null,{"$f":"IF(SUM(AW$44:AW$46)>0,$E52*$F52,0)","v":0},null,{"$f":"IF(SUM(AY$44:AY$46)>0,$E52*$F52,0)","v":0},null,{"$f":"IF(SUM(BA$44:BA$46)>0,$E52*$F52,0)","v":0},null,{"$f":"IF(SUM(BC$44:BC$46)>0,$E52*$F52,0)","v":0},null,{"$f":"IF(SUM(BE$44:BE$46)>0,$E52*$F52,0)","v":0},null,{"$f":"IF(SUM(BG$44:BG$46)>0,$E52*$F52,0)","v":0},null,{"$f":"IF(SUM(BI$44:BI$46)>0,$E52*$F52,0)","v":0},null,{"$f":"IF(SUM(BK$44:BK$46)>0,$E52*$F52,0)","v":0},null,{"$f":"IF(SUM(BM$44:BM$46)>0,$E52*$F52,0)","v":0},null,{"$f":"IF(SUM(BO$44:BO$46)>0,$E52*$F52,0)","v":0},null,{"$f":"IF(SUM(BQ$44:BQ$46)>0,$E52*$F52,0)","v":0},null,{"$f":"IF(SUM(BS$44:BS$46)>0,$E52*$F52,0)","v":0},null,{"$f":"IF(SUM(BU$44:BU$46)>0,$E52*$F52,0)","v":0},null,{"$f":"IF(SUM(BW$44:BW$46)>0,$E52*$F52,0)","v":0},null,{"$f":"IF(SUM(BY$44:BY$46)>0,$E52*$F52,0)","v":0},null,{"$f":"IF(SUM(CA$44:CA$46)>0,$E52*$F52,0)","v":0},null,{"$f":"IF(SUM(CC$44:CC$46)>0,$E52*$F52,0)","v":0},null,{"$f":"IF(SUM(CE$44:CE$46)>0,$E52*$F52,0)","v":0},null,{"$f":"IF(SUM(CG$44:CG$46)>0,$E52*$F52,0)","v":0},null,{"$f":"IF(SUM(CI$44:CI$46)>0,$E52*$F52,0)","v":0},null,{"$f":"IF(SUM(CK$44:CK$46)>0,$E52*$F52,0)","v":0},null,{"$f":"IF(SUM(CM$44:CM$46)>0,$E52*$F52,0)","v":0},null,{"$f":"IF(SUM(CO$44:CO$46)>0,$E52*$F52,0)","v":0},null,{"$f":"IF(SUM(CQ$44:CQ$46)>0,$E52*$F52,0)","v":0},null,{"$f":"IF(SUM(CS$44:CS$46)>0,$E52*$F52,0)","v":0},null,{"$f":"IF(SUM(CU$44:CU$46)>0,$E52*$F52,0)","v":0},null,{"$f":"IF(SUM(CW$44:CW$46)>0,$E52*$F52,0)","v":0},null,{"$f":"IF(SUM(CY$44:CY$46)>0,$E52*$F52,0)","v":0},null,{"$f":"IF(SUM(DA$44:DA$46)>0,$E52*$F52,0)","v":0},null,{"$f":"IF(SUM(DC$44:DC$46)>0,$E52*$F52,0)","v":0},null,{"$f":"IF(SUM(DE$44:DE$46)>0,$E52*$F52,0)","v":0},null,{"$f":"IF(SUM(DG$44:DG$46)>0,$E52*$F52,0)","v":0},null,{"$f":"IF(SUM(DI$44:DI$46)>0,$E52*$F52,0)","v":0},null,{"$f":"IF(SUM(DK$44:DK$46)>0,$E52*$F52,0)","v":0},null,{"$f":"IF(SUM(DM$44:DM$46)>0,$E52*$F52,0)","v":0},null,{"$f":"IF(SUM(DO$44:DO$46)>0,$E52*$F52,0)","v":0},null,{"$f":"IF(SUM(DQ$44:DQ$46)>0,$E52*$F52,0)","v":0},null,{"$f":"IF(SUM(DS$44:DS$46)>0,$E52*$F52,0)","v":0},null,{"$f":"IF(SUM(DU$44:DU$46)>0,$E52*$F52,0)","v":0},null,{"$f":"IF(SUM(DW$44:DW$46)>0,$E52*$F52,0)","v":0}]
[]
[null,null,"CATEGORIAS",null,null,"QUANTIDADE"]
[null,null,null,null,null,null,null,null,{"$f":"IF($C55=I$4,1,0)","v":0}]
[null,null,null,{"$f":"HLOOKUP($C56,'Dados Gerais'!$D$5:$BK$10,6)","v":{"$error":"#N/A"}},null,{"$f":"HLOOKUP($C56,'Dados Gerais'!$D$5:$BK$14,10)","v":{"$error":"#N/A"}},null,null,{"$f":"IF($C56=I$4,1,0)","v":0},null,{"$f":"IF($C56=K$4,1,0)","v":0},null,{"$f":"IF($C56=M$4,1,0)","v":0},null,{"$f":"IF($C56=O$4,1,0)","v":0},null,{"$f":"IF($C56=Q$4,1,0)","v":0},null,{"$f":"IF($C56=S$4,1,0)","v":0},null,{"$f":"IF($C56=U$4,1,0)","v":0},null,{"$f":"IF($C56=W$4,1,0)","v":0},null,{"$f":"IF($C56=Y$4,1,0)","v":0},null,{"$f":"IF($C56=AA$4,1,0)","v":0},null,{"$f":"IF($C56=AC$4,1,0)","v":0},null,{"$f":"IF($C56=AE$4,1,0)","v":0},null,{"$f":"IF($C56=AG$4,1,0)","v":0},null,{"$f":"IF($C56=AI$4,1,0)","v":0},null,{"$f":"IF($C56=AK$4,1,0)","v":0},null,{"$f":"IF($C56=AM$4,1,0)","v":0},null,{"$f":"IF($C56=AO$4,1,0)","v":0},null,{"$f":"IF($C56=AQ$4,1,0)","v":0},null,{"$f":"IF($C56=AS$4,1,0)","v":0},null,{"$f":"IF($C56=AU$4,1,0)","v":0},null,{"$f":"IF($C56=AW$4,1,0)","v":0},null,{"$f":"IF($C56=AY$4,1,0)","v":0},null,{"$f":"IF($C56=BA$4,1,0)","v":0},null,{"$f":"IF($C56=BC$4,1,0)","v":0},null,{"$f":"IF($C56=BE$4,1,0)","v":0},null,{"$f":"IF($C56=BG$4,1,0)","v":0},null,{"$f":"IF($C56=BI$4,1,0)","v":0},null,{"$f":"IF($C56=BK$4,1,0)","v":0},null,{"$f":"IF($C56=BM$4,1,0)","v":0},null,{"$f":"IF($C56=BO$4,1,0)","v":0},null,{"$f":"IF($C56=BQ$4,1,0)","v":0},null,{"$f":"IF($C56=BS$4,1,0)","v":0},null,{"$f":"IF($C56=BU$4,1,0)","v":0},null,{"$f":"IF($C56=BW$4,1,0)","v":0},null,{"$f":"IF($C56=BY$4,1,0)","v":0},null,{"$f":"IF($C56=CA$4,1,0)","v":0},null,{"$f":"IF($C56=CC$4,1,0)","v":0},null,{"$f":"IF($C56=CE$4,1,0)","v":0},null,{"$f":"IF($C56=CG$4,1,0)","v":0},null,{"$f":"IF($C56=CI$4,1,0)","v":0},null,{"$f":"IF($C56=CK$4,1,0)","v":0},null,{"$f":"IF($C56=CM$4,1,0)","v":0},null,{"$f":"IF($C56=CO$4,1,0)","v":0},null,{"$f":"IF($C56=CQ$4,1,0)","v":0},null,{"$f":"IF($C56=CS$4,1,0)","v":0},null,{"$f":"IF($C56=CU$4,1,0)","v":0},null,{"$f":"IF($C56=CW$4,1,0)","v":0},null,{"$f":"IF($C56=CY$4,1,0)","v":0},null,{"$f":"IF($C56=DA$4,1,0)","v":0},null,{"$f":"IF($C56=DC$4,1,0)","v":0},null,{"$f":"IF($C56=DE$4,1,0)","v":0},null,{"$f":"IF($C56=DG$4,1,0)","v":0},null,{"$f":"IF($C56=DI$4,1,0)","v":0},null,{"$f":"IF($C56=DK$4,1,0)","v":0},null,{"$f":"IF($C56=DM$4,1,0)","v":0},null,{"$f":"IF($C56=DO$4,1,0)","v":0},null,{"$f":"IF($C56=DQ$4,1,0)","v":0},null,{"$f":"IF($C56=DS$4,1,0)","v":0},null,{"$f":"IF($C56=DU$4,1,0)","v":0},null,{"$f":"IF($C56=DW$4,1,0)","v":0}]
[null,null,null,null,null,null,null,null,{"$f":"IF($C57=I$4,1,0)","v":0}]
[]
[null,null,"ITEM","DESCRIÇÃO","QUANT ANUAL POR POSTO","VALOR"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(I$8:I$10)>0,$E60*$F60,0)","v":0},null,{"$f":"IF(SUM(K$8:K$10)>0,$E60*$F60,0)","v":0},null,{"$f":"IF(SUM(M$8:M$10)>0,$E60*$F60,0)","v":0},null,{"$f":"IF(SUM(O$8:O$10)>0,$E60*$F60,0)","v":0},null,{"$f":"IF(SUM(Q$8:Q$10)>0,$E60*$F60,0)","v":0},null,{"$f":"IF(SUM(S$8:S$10)>0,$E60*$F60,0)","v":0},null,{"$f":"IF(SUM(U$8:U$10)>0,$E60*$F60,0)","v":0},null,{"$f":"IF(SUM(W$8:W$10)>0,$E60*$F60,0)","v":0},null,{"$f":"IF(SUM(Y$8:Y$10)>0,$E60*$F60,0)","v":0},null,{"$f":"IF(SUM(AA$8:AA$10)>0,$E60*$F60,0)","v":0},null,{"$f":"IF(SUM(AC$8:AC$10)>0,$E60*$F60,0)","v":0},null,{"$f":"IF(SUM(AE$8:AE$10)>0,$E60*$F60,0)","v":0},null,{"$f":"IF(SUM(AG$8:AG$10)>0,$E60*$F60,0)","v":0},null,{"$f":"IF(SUM(AI$8:AI$10)>0,$E60*$F60,0)","v":0},null,{"$f":"IF(SUM(AK$8:AK$10)>0,$E60*$F60,0)","v":0},null,{"$f":"IF(SUM(AM$8:AM$10)>0,$E60*$F60,0)","v":0},null,{"$f":"IF(SUM(AO$8:AO$10)>0,$E60*$F60,0)","v":0},null,{"$f":"IF(SUM(AQ$8:AQ$10)>0,$E60*$F60,0)","v":0},null,{"$f":"IF(SUM(AS$8:AS$10)>0,$E60*$F60,0)","v":0},null,{"$f":"IF(SUM(AU$8:AU$10)>0,$E60*$F60,0)","v":0},null,{"$f":"IF(SUM(AW$8:AW$10)>0,$E60*$F60,0)","v":0},null,{"$f":"IF(SUM(AY$8:AY$10)>0,$E60*$F60,0)","v":0},null,{"$f":"IF(SUM(BA$8:BA$10)>0,$E60*$F60,0)","v":0},null,{"$f":"IF(SUM(BC$8:BC$10)>0,$E60*$F60,0)","v":0},null,{"$f":"IF(SUM(BE$8:BE$10)>0,$E60*$F60,0)","v":0},null,{"$f":"IF(SUM(BG$8:BG$10)>0,$E60*$F60,0)","v":0},null,{"$f":"IF(SUM(BI$8:BI$10)>0,$E60*$F60,0)","v":0},null,{"$f":"IF(SUM(BK$8:BK$10)>0,$E60*$F60,0)","v":0},null,{"$f":"IF(SUM(BM$8:BM$10)>0,$E60*$F60,0)","v":0},null,{"$f":"IF(SUM(BO$8:BO$10)>0,$E60*$F60,0)","v":0},null,{"$f":"IF(SUM(BQ$8:BQ$10)>0,$E60*$F60,0)","v":0},null,{"$f":"IF(SUM(BS$8:BS$10)>0,$E60*$F60,0)","v":0},null,{"$f":"IF(SUM(BU$8:BU$10)>0,$E60*$F60,0)","v":0},null,{"$f":"IF(SUM(BW$8:BW$10)>0,$E60*$F60,0)","v":0},null,{"$f":"IF(SUM(BY$8:BY$10)>0,$E60*$F60,0)","v":0},null,{"$f":"IF(SUM(CA$8:CA$10)>0,$E60*$F60,0)","v":0},null,{"$f":"IF(SUM(CC$8:CC$10)>0,$E60*$F60,0)","v":0},null,{"$f":"IF(SUM(CE$8:CE$10)>0,$E60*$F60,0)","v":0},null,{"$f":"IF(SUM(CG$8:CG$10)>0,$E60*$F60,0)","v":0},null,{"$f":"IF(SUM(CI$8:CI$10)>0,$E60*$F60,0)","v":0},null,{"$f":"IF(SUM(CK$8:CK$10)>0,$E60*$F60,0)","v":0},null,{"$f":"IF(SUM(CM$8:CM$10)>0,$E60*$F60,0)","v":0},null,{"$f":"IF(SUM(CO$8:CO$10)>0,$E60*$F60,0)","v":0},null,{"$f":"IF(SUM(CQ$8:CQ$10)>0,$E60*$F60,0)","v":0},null,{"$f":"IF(SUM(CS$8:CS$10)>0,$E60*$F60,0)","v":0},null,{"$f":"IF(SUM(CU$8:CU$10)>0,$E60*$F60,0)","v":0},null,{"$f":"IF(SUM(CW$8:CW$10)>0,$E60*$F60,0)","v":0},null,{"$f":"IF(SUM(CY$8:CY$10)>0,$E60*$F60,0)","v":0},null,{"$f":"IF(SUM(DA$8:DA$10)>0,$E60*$F60,0)","v":0},null,{"$f":"IF(SUM(DC$8:DC$10)>0,$E60*$F60,0)","v":0},null,{"$f":"IF(SUM(DE$8:DE$10)>0,$E60*$F60,0)","v":0},null,{"$f":"IF(SUM(DG$8:DG$10)>0,$E60*$F60,0)","v":0},null,{"$f":"IF(SUM(DI$8:DI$10)>0,$E60*$F60,0)","v":0},null,{"$f":"IF(SUM(DK$8:DK$10)>0,$E60*$F60,0)","v":0},null,{"$f":"IF(SUM(DM$8:DM$10)>0,$E60*$F60,0)","v":0},null,{"$f":"IF(SUM(DO$8:DO$10)>0,$E60*$F60,0)","v":0},null,{"$f":"IF(SUM(DQ$8:DQ$10)>0,$E60*$F60,0)","v":0},null,{"$f":"IF(SUM(DS$8:DS$10)>0,$E60*$F60,0)","v":0},null,{"$f":"IF(SUM(DU$8:DU$10)>0,$E60*$F60,0)","v":0},null,{"$f":"IF(SUM(DW$8:DW$10)>0,$E60*$F60,0)","v":0}]
[null,null,1,"Calçado de segurança tipo sapato com resistência a objetos pontiagudos, fechamento em elástico, couro preto, forração em tecido, bico de composite, palmilha de montagem têxtil resistente à perfuração, solado de PU (poliuretano), bidensidade sem cadarço. Ref. MARLUVAS.",4,null,null,null,null,{"$f":"IF(SUM(I$55:I$57)>0,$E61*$F61,0)","v":0},null,{"$f":"IF(SUM(K$55:K$57)>0,$E61*$F61,0)","v":0},null,{"$f":"IF(SUM(M$55:M$57)>0,$E61*$F61,0)","v":0},null,{"$f":"IF(SUM(O$55:O$57)>0,$E61*$F61,0)","v":0},null,{"$f":"IF(SUM(Q$55:Q$57)>0,$E61*$F61,0)","v":0},null,{"$f":"IF(SUM(S$55:S$57)>0,$E61*$F61,0)","v":0},null,{"$f":"IF(SUM(U$55:U$57)>0,$E61*$F61,0)","v":0},null,{"$f":"IF(SUM(W$55:W$57)>0,$E61*$F61,0)","v":0},null,{"$f":"IF(SUM(Y$55:Y$57)>0,$E61*$F61,0)","v":0},null,{"$f":"IF(SUM(AA$55:AA$57)>0,$E61*$F61,0)","v":0},null,{"$f":"IF(SUM(AC$55:AC$57)>0,$E61*$F61,0)","v":0},null,{"$f":"IF(SUM(AE$55:AE$57)>0,$E61*$F61,0)","v":0},null,{"$f":"IF(SUM(AG$55:AG$57)>0,$E61*$F61,0)","v":0},null,{"$f":"IF(SUM(AI$55:AI$57)>0,$E61*$F61,0)","v":0},null,{"$f":"IF(SUM(AK$55:AK$57)>0,$E61*$F61,0)","v":0},null,{"$f":"IF(SUM(AM$55:AM$57)>0,$E61*$F61,0)","v":0},null,{"$f":"IF(SUM(AO$55:AO$57)>0,$E61*$F61,0)","v":0},null,{"$f":"IF(SUM(AQ$55:AQ$57)>0,$E61*$F61,0)","v":0},null,{"$f":"IF(SUM(AS$55:AS$57)>0,$E61*$F61,0)","v":0},null,{"$f":"IF(SUM(AU$55:AU$57)>0,$E61*$F61,0)","v":0},null,{"$f":"IF(SUM(AW$55:AW$57)>0,$E61*$F61,0)","v":0},null,{"$f":"IF(SUM(AY$55:AY$57)>0,$E61*$F61,0)","v":0},null,{"$f":"IF(SUM(BA$55:BA$57)>0,$E61*$F61,0)","v":0},null,{"$f":"IF(SUM(BC$55:BC$57)>0,$E61*$F61,0)","v":0},null,{"$f":"IF(SUM(BE$55:BE$57)>0,$E61*$F61,0)","v":0},null,{"$f":"IF(SUM(BG$55:BG$57)>0,$E61*$F61,0)","v":0},null,{"$f":"IF(SUM(BI$55:BI$57)>0,$E61*$F61,0)","v":0},null,{"$f":"IF(SUM(BK$55:BK$57)>0,$E61*$F61,0)","v":0},null,{"$f":"IF(SUM(BM$55:BM$57)>0,$E61*$F61,0)","v":0},null,{"$f":"IF(SUM(BO$55:BO$57)>0,$E61*$F61,0)","v":0},null,{"$f":"IF(SUM(BQ$55:BQ$57)>0,$E61*$F61,0)","v":0},null,{"$f":"IF(SUM(BS$55:BS$57)>0,$E61*$F61,0)","v":0},null,{"$f":"IF(SUM(BU$55:BU$57)>0,$E61*$F61,0)","v":0},null,{"$f":"IF(SUM(BW$55:BW$57)>0,$E61*$F61,0)","v":0},null,{"$f":"IF(SUM(BY$55:BY$57)>0,$E61*$F61,0)","v":0},null,{"$f":"IF(SUM(CA$55:CA$57)>0,$E61*$F61,0)","v":0},null,{"$f":"IF(SUM(CC$55:CC$57)>0,$E61*$F61,0)","v":0},null,{"$f":"IF(SUM(CE$55:CE$57)>0,$E61*$F61,0)","v":0},null,{"$f":"IF(SUM(CG$55:CG$57)>0,$E61*$F61,0)","v":0},null,{"$f":"IF(SUM(CI$55:CI$57)>0,$E61*$F61,0)","v":0},null,{"$f":"IF(SUM(CK$55:CK$57)>0,$E61*$F61,0)","v":0},null,{"$f":"IF(SUM(CM$55:CM$57)>0,$E61*$F61,0)","v":0},null,{"$f":"IF(SUM(CO$55:CO$57)>0,$E61*$F61,0)","v":0},null,{"$f":"IF(SUM(CQ$55:CQ$57)>0,$E61*$F61,0)","v":0},null,{"$f":"IF(SUM(CS$55:CS$57)>0,$E61*$F61,0)","v":0},null,{"$f":"IF(SUM(CU$55:CU$57)>0,$E61*$F61,0)","v":0},null,{"$f":"IF(SUM(CW$55:CW$57)>0,$E61*$F61,0)","v":0},null,{"$f":"IF(SUM(CY$55:CY$57)>0,$E61*$F61,0)","v":0},null,{"$f":"IF(SUM(DA$55:DA$57)>0,$E61*$F61,0)","v":0},null,{"$f":"IF(SUM(DC$55:DC$57)>0,$E61*$F61,0)","v":0},null,{"$f":"IF(SUM(DE$55:DE$57)>0,$E61*$F61,0)","v":0},null,{"$f":"IF(SUM(DG$55:DG$57)>0,$E61*$F61,0)","v":0},null,{"$f":"IF(SUM(DI$55:DI$57)>0,$E61*$F61,0)","v":0},null,{"$f":"IF(SUM(DK$55:DK$57)>0,$E61*$F61,0)","v":0},null,{"$f":"IF(SUM(DM$55:DM$57)>0,$E61*$F61,0)","v":0},null,{"$f":"IF(SUM(DO$55:DO$57)>0,$E61*$F61,0)","v":0},null,{"$f":"IF(SUM(DQ$55:DQ$57)>0,$E61*$F61,0)","v":0},null,{"$f":"IF(SUM(DS$55:DS$57)>0,$E61*$F61,0)","v":0},null,{"$f":"IF(SUM(DU$55:DU$57)>0,$E61*$F61,0)","v":0},null,{"$f":"IF(SUM(DW$55:DW$57)>0,$E61*$F61,0)","v":0}]
[null,null,2,"Luva de Segurança confeccionada em LÁTEX natural anatômica (esp. mínima 0,60mm), acabamento forrado em algodão flocado, antiderrapante na palma e dedos. Ref.: Mucambo",15,null,null,null,null,{"$f":"IF(SUM(I$55:I$57)>0,$E62*$F62,0)","v":0},null,{"$f":"IF(SUM(K$55:K$57)>0,$E62*$F62,0)","v":0},null,{"$f":"IF(SUM(M$55:M$57)>0,$E62*$F62,0)","v":0},null,{"$f":"IF(SUM(O$55:O$57)>0,$E62*$F62,0)","v":0},null,{"$f":"IF(SUM(Q$55:Q$57)>0,$E62*$F62,0)","v":0},null,{"$f":"IF(SUM(S$55:S$57)>0,$E62*$F62,0)","v":0},null,{"$f":"IF(SUM(U$55:U$57)>0,$E62*$F62,0)","v":0},null,{"$f":"IF(SUM(W$55:W$57)>0,$E62*$F62,0)","v":0},null,{"$f":"IF(SUM(Y$55:Y$57)>0,$E62*$F62,0)","v":0},null,{"$f":"IF(SUM(AA$55:AA$57)>0,$E62*$F62,0)","v":0},null,{"$f":"IF(SUM(AC$55:AC$57)>0,$E62*$F62,0)","v":0},null,{"$f":"IF(SUM(AE$55:AE$57)>0,$E62*$F62,0)","v":0},null,{"$f":"IF(SUM(AG$55:AG$57)>0,$E62*$F62,0)","v":0},null,{"$f":"IF(SUM(AI$55:AI$57)>0,$E62*$F62,0)","v":0},null,{"$f":"IF(SUM(AK$55:AK$57)>0,$E62*$F62,0)","v":0},null,{"$f":"IF(SUM(AM$55:AM$57)>0,$E62*$F62,0)","v":0},null,{"$f":"IF(SUM(AO$55:AO$57)>0,$E62*$F62,0)","v":0},null,{"$f":"IF(SUM(AQ$55:AQ$57)>0,$E62*$F62,0)","v":0},null,{"$f":"IF(SUM(AS$55:AS$57)>0,$E62*$F62,0)","v":0},null,{"$f":"IF(SUM(AU$55:AU$57)>0,$E62*$F62,0)","v":0},null,{"$f":"IF(SUM(AW$55:AW$57)>0,$E62*$F62,0)","v":0},null,{"$f":"IF(SUM(AY$55:AY$57)>0,$E62*$F62,0)","v":0},null,{"$f":"IF(SUM(BA$55:BA$57)>0,$E62*$F62,0)","v":0},null,{"$f":"IF(SUM(BC$55:BC$57)>0,$E62*$F62,0)","v":0},null,{"$f":"IF(SUM(BE$55:BE$57)>0,$E62*$F62,0)","v":0},null,{"$f":"IF(SUM(BG$55:BG$57)>0,$E62*$F62,0)","v":0},null,{"$f":"IF(SUM(BI$55:BI$57)>0,$E62*$F62,0)","v":0},null,{"$f":"IF(SUM(BK$55:BK$57)>0,$E62*$F62,0)","v":0},null,{"$f":"IF(SUM(BM$55:BM$57)>0,$E62*$F62,0)","v":0},null,{"$f":"IF(SUM(BO$55:BO$57)>0,$E62*$F62,0)","v":0},null,{"$f":"IF(SUM(BQ$55:BQ$57)>0,$E62*$F62,0)","v":0},null,{"$f":"IF(SUM(BS$55:BS$57)>0,$E62*$F62,0)","v":0},null,{"$f":"IF(SUM(BU$55:BU$57)>0,$E62*$F62,0)","v":0},null,{"$f":"IF(SUM(BW$55:BW$57)>0,$E62*$F62,0)","v":0},null,{"$f":"IF(SUM(BY$55:BY$57)>0,$E62*$F62,0)","v":0},null,{"$f":"IF(SUM(CA$55:CA$57)>0,$E62*$F62,0)","v":0},null,{"$f":"IF(SUM(CC$55:CC$57)>0,$E62*$F62,0)","v":0},null,{"$f":"IF(SUM(CE$55:CE$57)>0,$E62*$F62,0)","v":0},null,{"$f":"IF(SUM(CG$55:CG$57)>0,$E62*$F62,0)","v":0},null,{"$f":"IF(SUM(CI$55:CI$57)>0,$E62*$F62,0)","v":0},null,{"$f":"IF(SUM(CK$55:CK$57)>0,$E62*$F62,0)","v":0},null,{"$f":"IF(SUM(CM$55:CM$57)>0,$E62*$F62,0)","v":0},null,{"$f":"IF(SUM(CO$55:CO$57)>0,$E62*$F62,0)","v":0},null,{"$f":"IF(SUM(CQ$55:CQ$57)>0,$E62*$F62,0)","v":0},null,{"$f":"IF(SUM(CS$55:CS$57)>0,$E62*$F62,0)","v":0},null,{"$f":"IF(SUM(CU$55:CU$57)>0,$E62*$F62,0)","v":0},null,{"$f":"IF(SUM(CW$55:CW$57)>0,$E62*$F62,0)","v":0},null,{"$f":"IF(SUM(CY$55:CY$57)>0,$E62*$F62,0)","v":0},null,{"$f":"IF(SUM(DA$55:DA$57)>0,$E62*$F62,0)","v":0},null,{"$f":"IF(SUM(DC$55:DC$57)>0,$E62*$F62,0)","v":0},null,{"$f":"IF(SUM(DE$55:DE$57)>0,$E62*$F62,0)","v":0},null,{"$f":"IF(SUM(DG$55:DG$57)>0,$E62*$F62,0)","v":0},null,{"$f":"IF(SUM(DI$55:DI$57)>0,$E62*$F62,0)","v":0},null,{"$f":"IF(SUM(DK$55:DK$57)>0,$E62*$F62,0)","v":0},null,{"$f":"IF(SUM(DM$55:DM$57)>0,$E62*$F62,0)","v":0},null,{"$f":"IF(SUM(DO$55:DO$57)>0,$E62*$F62,0)","v":0},null,{"$f":"IF(SUM(DQ$55:DQ$57)>0,$E62*$F62,0)","v":0},null,{"$f":"IF(SUM(DS$55:DS$57)>0,$E62*$F62,0)","v":0},null,{"$f":"IF(SUM(DU$55:DU$57)>0,$E62*$F62,0)","v":0},null,{"$f":"IF(SUM(DW$55:DW$57)>0,$E62*$F62,0)","v":0}]
[null,null,3,"Luva de segurança, confeccionada em borracha nitrílica, com resistência a produtos químicos; revestimento interno em flocos de algodão, antiderrapante na palma e dedos. Ref.: Danny",2,null,null,null,null,{"$f":"IF(SUM(I$55:I$57)>0,$E63*$F63,0)","v":0},null,{"$f":"IF(SUM(K$55:K$57)>0,$E63*$F63,0)","v":0},null,{"$f":"IF(SUM(M$55:M$57)>0,$E63*$F63,0)","v":0},null,{"$f":"IF(SUM(O$55:O$57)>0,$E63*$F63,0)","v":0},null,{"$f":"IF(SUM(Q$55:Q$57)>0,$E63*$F63,0)","v":0},null,{"$f":"IF(SUM(S$55:S$57)>0,$E63*$F63,0)","v":0},null,{"$f":"IF(SUM(U$55:U$57)>0,$E63*$F63,0)","v":0},null,{"$f":"IF(SUM(W$55:W$57)>0,$E63*$F63,0)","v":0},null,{"$f":"IF(SUM(Y$55:Y$57)>0,$E63*$F63,0)","v":0},null,{"$f":"IF(SUM(AA$55:AA$57)>0,$E63*$F63,0)","v":0},null,{"$f":"IF(SUM(AC$55:AC$57)>0,$E63*$F63,0)","v":0},null,{"$f":"IF(SUM(AE$55:AE$57)>0,$E63*$F63,0)","v":0},null,{"$f":"IF(SUM(AG$55:AG$57)>0,$E63*$F63,0)","v":0},null,{"$f":"IF(SUM(AI$55:AI$57)>0,$E63*$F63,0)","v":0},null,{"$f":"IF(SUM(AK$55:AK$57)>0,$E63*$F63,0)","v":0},null,{"$f":"IF(SUM(AM$55:AM$57)>0,$E63*$F63,0)","v":0},null,{"$f":"IF(SUM(AO$55:AO$57)>0,$E63*$F63,0)","v":0},null,{"$f":"IF(SUM(AQ$55:AQ$57)>0,$E63*$F63,0)","v":0},null,{"$f":"IF(SUM(AS$55:AS$57)>0,$E63*$F63,0)","v":0},null,{"$f":"IF(SUM(AU$55:AU$57)>0,$E63*$F63,0)","v":0},null,{"$f":"IF(SUM(AW$55:AW$57)>0,$E63*$F63,0)","v":0},null,{"$f":"IF(SUM(AY$55:AY$57)>0,$E63*$F63,0)","v":0},null,{"$f":"IF(SUM(BA$55:BA$57)>0,$E63*$F63,0)","v":0},null,{"$f":"IF(SUM(BC$55:BC$57)>0,$E63*$F63,0)","v":0},null,{"$f":"IF(SUM(BE$55:BE$57)>0,$E63*$F63,0)","v":0},null,{"$f":"IF(SUM(BG$55:BG$57)>0,$E63*$F63,0)","v":0},null,{"$f":"IF(SUM(BI$55:BI$57)>0,$E63*$F63,0)","v":0},null,{"$f":"IF(SUM(BK$55:BK$57)>0,$E63*$F63,0)","v":0},null,{"$f":"IF(SUM(BM$55:BM$57)>0,$E63*$F63,0)","v":0},null,{"$f":"IF(SUM(BO$55:BO$57)>0,$E63*$F63,0)","v":0},null,{"$f":"IF(SUM(BQ$55:BQ$57)>0,$E63*$F63,0)","v":0},null,{"$f":"IF(SUM(BS$55:BS$57)>0,$E63*$F63,0)","v":0},null,{"$f":"IF(SUM(BU$55:BU$57)>0,$E63*$F63,0)","v":0},null,{"$f":"IF(SUM(BW$55:BW$57)>0,$E63*$F63,0)","v":0},null,{"$f":"IF(SUM(BY$55:BY$57)>0,$E63*$F63,0)","v":0},null,{"$f":"IF(SUM(CA$55:CA$57)>0,$E63*$F63,0)","v":0},null,{"$f":"IF(SUM(CC$55:CC$57)>0,$E63*$F63,0)","v":0},null,{"$f":"IF(SUM(CE$55:CE$57)>0,$E63*$F63,0)","v":0},null,{"$f":"IF(SUM(CG$55:CG$57)>0,$E63*$F63,0)","v":0},null,{"$f":"IF(SUM(CI$55:CI$57)>0,$E63*$F63,0)","v":0},null,{"$f":"IF(SUM(CK$55:CK$57)>0,$E63*$F63,0)","v":0},null,{"$f":"IF(SUM(CM$55:CM$57)>0,$E63*$F63,0)","v":0},null,{"$f":"IF(SUM(CO$55:CO$57)>0,$E63*$F63,0)","v":0},null,{"$f":"IF(SUM(CQ$55:CQ$57)>0,$E63*$F63,0)","v":0},null,{"$f":"IF(SUM(CS$55:CS$57)>0,$E63*$F63,0)","v":0},null,{"$f":"IF(SUM(CU$55:CU$57)>0,$E63*$F63,0)","v":0},null,{"$f":"IF(SUM(CW$55:CW$57)>0,$E63*$F63,0)","v":0},null,{"$f":"IF(SUM(CY$55:CY$57)>0,$E63*$F63,0)","v":0},null,{"$f":"IF(SUM(DA$55:DA$57)>0,$E63*$F63,0)","v":0},null,{"$f":"IF(SUM(DC$55:DC$57)>0,$E63*$F63,0)","v":0},null,{"$f":"IF(SUM(DE$55:DE$57)>0,$E63*$F63,0)","v":0},null,{"$f":"IF(SUM(DG$55:DG$57)>0,$E63*$F63,0)","v":0},null,{"$f":"IF(SUM(DI$55:DI$57)>0,$E63*$F63,0)","v":0},null,{"$f":"IF(SUM(DK$55:DK$57)>0,$E63*$F63,0)","v":0},null,{"$f":"IF(SUM(DM$55:DM$57)>0,$E63*$F63,0)","v":0},null,{"$f":"IF(SUM(DO$55:DO$57)>0,$E63*$F63,0)","v":0},null,{"$f":"IF(SUM(DQ$55:DQ$57)>0,$E63*$F63,0)","v":0},null,{"$f":"IF(SUM(DS$55:DS$57)>0,$E63*$F63,0)","v":0},null,{"$f":"IF(SUM(DU$55:DU$57)>0,$E63*$F63,0)","v":0},null,{"$f":"IF(SUM(DW$55:DW$57)>0,$E63*$F63,0)","v":0}]
[null,null,4,"Luvas em látex nitrílica, cor verde, antiderrapante na palma e face palmar dos dedos, 45cm de comprimento. Ref.: Kalipso ou similar.",1]
[null,null,5,"Respirador purificador de ar tipo, peça semifacial filtrante para partículas (PFF2), com formato dobrável, solda ultra-sônica em todo o seu perímetro. Fita elástica branca fixada nas laterais externas do respirador, perfazendo uma alça na para fixação na parte superior da cabeça e a outra na parte inferior, para fixação na altura da nuca do usuário. A parte superior externa da peça possui tira de material metálico moldável, utilizada para ajuste no septo nasal. Com válvula de exalação. DEVERÁ APRESENTAR O SELO DE APROVAÇÃO DO INMETRO. Ref. 3M. \nObs.: enquanto durarem os efeitos da pandemia da Covid-19 as máscaras devem ser fornecidas SEM a válvula de exalação",12,null,null,null,null,{"$f":"IF(SUM(I$55:I$57)>0,$E65*$F65,0)","v":0},null,{"$f":"IF(SUM(K$55:K$57)>0,$E65*$F65,0)","v":0},null,{"$f":"IF(SUM(M$55:M$57)>0,$E65*$F65,0)","v":0},null,{"$f":"IF(SUM(O$55:O$57)>0,$E65*$F65,0)","v":0},null,{"$f":"IF(SUM(Q$55:Q$57)>0,$E65*$F65,0)","v":0},null,{"$f":"IF(SUM(S$55:S$57)>0,$E65*$F65,0)","v":0},null,{"$f":"IF(SUM(U$55:U$57)>0,$E65*$F65,0)","v":0},null,{"$f":"IF(SUM(W$55:W$57)>0,$E65*$F65,0)","v":0},null,{"$f":"IF(SUM(Y$55:Y$57)>0,$E65*$F65,0)","v":0},null,{"$f":"IF(SUM(AA$55:AA$57)>0,$E65*$F65,0)","v":0},null,{"$f":"IF(SUM(AC$55:AC$57)>0,$E65*$F65,0)","v":0},null,{"$f":"IF(SUM(AE$55:AE$57)>0,$E65*$F65,0)","v":0},null,{"$f":"IF(SUM(AG$55:AG$57)>0,$E65*$F65,0)","v":0},null,{"$f":"IF(SUM(AI$55:AI$57)>0,$E65*$F65,0)","v":0},null,{"$f":"IF(SUM(AK$55:AK$57)>0,$E65*$F65,0)","v":0},null,{"$f":"IF(SUM(AM$55:AM$57)>0,$E65*$F65,0)","v":0},null,{"$f":"IF(SUM(AO$55:AO$57)>0,$E65*$F65,0)","v":0},null,{"$f":"IF(SUM(AQ$55:AQ$57)>0,$E65*$F65,0)","v":0},null,{"$f":"IF(SUM(AS$55:AS$57)>0,$E65*$F65,0)","v":0},null,{"$f":"IF(SUM(AU$55:AU$57)>0,$E65*$F65,0)","v":0},null,{"$f":"IF(SUM(AW$55:AW$57)>0,$E65*$F65,0)","v":0},null,{"$f":"IF(SUM(AY$55:AY$57)>0,$E65*$F65,0)","v":0},null,{"$f":"IF(SUM(BA$55:BA$57)>0,$E65*$F65,0)","v":0},null,{"$f":"IF(SUM(BC$55:BC$57)>0,$E65*$F65,0)","v":0},null,{"$f":"IF(SUM(BE$55:BE$57)>0,$E65*$F65,0)","v":0},null,{"$f":"IF(SUM(BG$55:BG$57)>0,$E65*$F65,0)","v":0},null,{"$f":"IF(SUM(BI$55:BI$57)>0,$E65*$F65,0)","v":0},null,{"$f":"IF(SUM(BK$55:BK$57)>0,$E65*$F65,0)","v":0},null,{"$f":"IF(SUM(BM$55:BM$57)>0,$E65*$F65,0)","v":0},null,{"$f":"IF(SUM(BO$55:BO$57)>0,$E65*$F65,0)","v":0},null,{"$f":"IF(SUM(BQ$55:BQ$57)>0,$E65*$F65,0)","v":0},null,{"$f":"IF(SUM(BS$55:BS$57)>0,$E65*$F65,0)","v":0},null,{"$f":"IF(SUM(BU$55:BU$57)>0,$E65*$F65,0)","v":0},null,{"$f":"IF(SUM(BW$55:BW$57)>0,$E65*$F65,0)","v":0},null,{"$f":"IF(SUM(BY$55:BY$57)>0,$E65*$F65,0)","v":0},null,{"$f":"IF(SUM(CA$55:CA$57)>0,$E65*$F65,0)","v":0},null,{"$f":"IF(SUM(CC$55:CC$57)>0,$E65*$F65,0)","v":0},null,{"$f":"IF(SUM(CE$55:CE$57)>0,$E65*$F65,0)","v":0},null,{"$f":"IF(SUM(CG$55:CG$57)>0,$E65*$F65,0)","v":0},null,{"$f":"IF(SUM(CI$55:CI$57)>0,$E65*$F65,0)","v":0},null,{"$f":"IF(SUM(CK$55:CK$57)>0,$E65*$F65,0)","v":0},null,{"$f":"IF(SUM(CM$55:CM$57)>0,$E65*$F65,0)","v":0},null,{"$f":"IF(SUM(CO$55:CO$57)>0,$E65*$F65,0)","v":0},null,{"$f":"IF(SUM(CQ$55:CQ$57)>0,$E65*$F65,0)","v":0},null,{"$f":"IF(SUM(CS$55:CS$57)>0,$E65*$F65,0)","v":0},null,{"$f":"IF(SUM(CU$55:CU$57)>0,$E65*$F65,0)","v":0},null,{"$f":"IF(SUM(CW$55:CW$57)>0,$E65*$F65,0)","v":0},null,{"$f":"IF(SUM(CY$55:CY$57)>0,$E65*$F65,0)","v":0},null,{"$f":"IF(SUM(DA$55:DA$57)>0,$E65*$F65,0)","v":0},null,{"$f":"IF(SUM(DC$55:DC$57)>0,$E65*$F65,0)","v":0},null,{"$f":"IF(SUM(DE$55:DE$57)>0,$E65*$F65,0)","v":0},null,{"$f":"IF(SUM(DG$55:DG$57)>0,$E65*$F65,0)","v":0},null,{"$f":"IF(SUM(DI$55:DI$57)>0,$E65*$F65,0)","v":0},null,{"$f":"IF(SUM(DK$55:DK$57)>0,$E65*$F65,0)","v":0},null,{"$f":"IF(SUM(DM$55:DM$57)>0,$E65*$F65,0)","v":0},null,{"$f":"IF(SUM(DO$55:DO$57)>0,$E65*$F65,0)","v":0},null,{"$f":"IF(SUM(DQ$55:DQ$57)>0,$E65*$F65,0)","v":0},null,{"$f":"IF(SUM(DS$55:DS$57)>0,$E65*$F65,0)","v":0},null,{"$f":"IF(SUM(DU$55:DU$57)>0,$E65*$F65,0)","v":0},null,{"$f":"IF(SUM(DW$55:DW$57)>0,$E65*$F65,0)","v":0}]
[null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT($E$14:$E$14,$F$14:$F$14)*(F9+#REF!)","v":{"$error":"#REF!"}},"anual",null,"anual",null,"anual",null,"anual",null,"anual",null,"anual",null,"anual",null,"anual",null,"anual",null,"anual",null,"anual",null,"anual",null,"anual",null,"anual",null,"anual",null,"anual",null,"anual",null,"anual",null,"anual",null,"anual",null,"anual",null,"anual",null,"anual",null,"anual",null,"anual",null,"anual",null,"anual",null,"anual",null,"anual",null,"anual",null,"anual",null,"anual",null,"anual",null,"anual",null,"anual",null,"anual",null,"anual",null,"anual",null,"anual",null,"anual",null,"anual",null,"anual",null,"anual",null,"anual",null,"anual",null,"anual",null,"anual",null,"anual",null,"anual",null,"anual",null,"anual",null,"anual",null,"anual",null,"anual",null,"anual",null,"anual",null,"anual",null,"anual",null,"anual",null,"anual"]

{"sheet":"SREP","index":11,"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,null,"ITEM","DESCRIÇÃO","QUANT ANUAL","CONTA SIAFI","VALOR DE AQ.","% RESIDUAL","VIDA ÚTIL","DEP. MENSAL","CUSTO TOTAL","BDI (%)","PREÇO TOTAL","FONTE","REFERÊNCIA"]
[]
[null,null,1,"Equipamento de Registro Eletrônico de Ponto, de parede, com teclado externo e leitor biométrico, em conformidade com a Portaria 1.510/2009 do MT",1,"12311.01.24\n(máquinas e equip\neletrônicos)",1618.61,0.1,10,{"$f":"G10*(1-H10)/(I10*12)","v":12.139575000000001},{"$f":"J10*E10","v":12.139575000000001},{"$f":"BDI!E26","v":0.27150000000000002},{"$f":"ROUND(K10*(1+L10),2)","v":15.44},"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,2,"Todos os itens",null,null,null,{"$f":"H23","v":1.9000396799999999},{"$f":"K10","v":12.139575000000001},{"$f":"H16","v":1.9000396799999999},{"$f":"I16*H16","v":23.065674198336001},{"$f":"L10","v":0.27150000000000002},{"$f":"ROUND(K16*(1+L16),2)","v":29.33}]
[]
[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,{"$f":"E19*F19*G19*H19*E21*F21*G21*H21*E23*F23*G23","v":1.9000396799999999}]
[]
[]
[null,null,"PAGAMENTO DO SOFTWARE"]
[null,null,"ITEM","DESCRIÇÃO",null,null,null,null,"QUANTIDADE","UNIDADE","UNIT. MENSAL","BDI (%)","PREÇO TOTAL"]
[]
[null,null,3,"Software Ponto Secullum 4 - manutenção e suporte técnico com backup - Web Nuvem - Mensalidade até 200 usuários",null,null,null,null,1,"Licença/mês",359.17,{"$f":"L35","v":0.27150000000000002},{"$f":"ROUND(K29*(1+L29),2)","v":456.68},"COTAÇÃO"]
[]
[]
[null,null,"MATERIAL DE CONSUMO ASSOCIADO"]
[null,null,"ITEM","DESCRIÇÃO",null,null,null,"QUANTID/ANO","UNIDADE","VALOR DE AQ.","MENSAL MAT","BDI (%)","PREÇO TOTAL"]
[]
[null,null,4,"Bobina térmica específica para o registrador eletrônico de ponto, com papel termossensível, superfície de impressão externa ao rolo, durabilidade de impressão mínima de 5 anos e comprimento mínimo de 300m","* estimado um gasto anual de 2 bobinas por equipamento",null,null,{"$f":"ROUNDUP(SUM(Remunerações!E5:E6)*4*22*12*0.05/300,0)","v":2},"Bobina",29.39,{"$f":"J35*H35/12","v":4.8983333333333334},{"$f":"L16","v":0.27150000000000002},{"$f":"ROUND(K35*(1+L35),2)","v":6.23},"COTAÇÃO"]
[]
[]
[null,null,"MATERIAL DE CONSUMO ASSOCIADO"]
[null,null,"ITEM","DESCRIÇÃO",null,null,null,null,null,null,null,null,"PREÇO TOTAL"]
[]
[null,null,1,"Componente DEPRECIAÇÃO",null,null,null,null,null,null,null,null,{"$f":"M10","v":15.44}]
[null,null,2,"Componente MANUTENÇÃO",null,null,null,null,null,null,null,null,{"$f":"M16","v":29.33}]
[null,null,3,"Componente SOFTWARE",null,null,null,null,null,null,null,null,{"$f":"M29","v":456.68}]
[null,null,4,"Componente MATERIAL DE CONSUMO ASSOCIADO",null,null,null,null,null,null,null,null,{"$f":"M35","v":6.23}]
[]
[null,null,null,null,null,null,null,null,null,null,null,"SOMATÓRIO TOTAL MENSAL",{"$f":"SUM(M40:M45)","v":507.68}]
[null,null,null,null,null,null,null,null,null,null,null,"SOMATÓRIO TOTAL ANUAL",{"$f":"M46*12","v":6092.16}]
[]
[]
[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":"Não Rel - EPI","index":12,"n_rows":32,"n_cols":15,"rows_kept":32,"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,1,"Avental em PVC, 70 X 120CM de largura e comprimento (aproximadamente), corpo inteiro na frente, contendo tiras fixadas no avental, que deverão ser amarradas no pescoço e na cintura. REF.: MAICOL",34,"UNID",null,{"$f":"H9*F9","v":0},{"$f":"BDI!E26","v":0.27150000000000002},{"$f":"ROUND(I9*(1+J9),2)","v":0},"COTAÇÃO"]
[null,null,null,2,"Avental em PVC, com forro de poliéster, tipo barbeiro, manga longa, fechamento nas costas na altura dos ombros através de botões de pressão plásticos, duas tiras na cintura soldadas eletronicamente com fechamento através de fivela plástica tipo engate rápido, acabamento em solda eletrônica. Ref.: MAICOL",2,"UNID",null,{"$f":"H10*F10","v":0},{"$f":"J9","v":0.27150000000000002},{"$f":"ROUND(I10*(1+J10),2)","v":0},"COTAÇÃO"]
[null,null,null,3,"Bloqueador solar com fator de proteção solar no mínimo de 30 (UV FPS 30) com propriedade repelente a insetos. Inodoro. Bombonas (4 Litros). REF.: LUVEX.",2,"UNID",null,{"$f":"H11*F11","v":0},{"$f":"J10","v":0.27150000000000002},{"$f":"ROUND(I11*(1+J11),2)","v":0},"COTAÇÃO"]
[null,null,null,4,"Boné tipo Touca Árabe confeccionado em helanca com viés na aba, elástico interno traseiro para ajuste de tamanho, fechamento da saia em velcro. REF.: Nexus",40,"UNID",null,0,0.27150000000000002,0,"COTAÇÃO"]
[null,null,null,5,"Bota em PVC, impermeável, forrada internamente, cano medio. Ref. PEGA FORTE. ",50,"PARES",null,0,0.27150000000000002,0,"COTAÇÃO"]
[null,null,null,6,"Capa para chuva com manga e capuz, fechamento frontal com botões plásticos de pressão, costura eletrônica. Ref.: Proticap",20,"UNID",null,0,0.27150000000000002,0,"COTAÇÃO"]
[null,null,null,7,"Capacete de segurança em polietileno de alta densidade, na cor AMARELA, com aba frontal, casco com nervuras, com Faixa anti-suor, regulagem de tamanho com ajuste simples, com jugular. Ref.: MSA",8,"UNID",null,0,0.27150000000000002,0,"COTAÇÃO"]
[null,null,null,8,"Cartucho químico para Vapores orgânicos e gases ácidos compatível com os respiradores (meia peça facial e peça facial completa). Ref. 3M Série 6000",10,"PARES",null,0,0.27150000000000002,0,"COTAÇÃO"]
[null,null,null,9,"Cinto de segurança, tipo paraquedista, com talabarte duplo (comprimento aprox 1,50m) e absorvedor de energia, produzido em material sintético, com 2 pontos de ancoragem - Frontal e dorsal - ajuste nas pernas e cintura. Ref.: Gulin",6,"CONJ",null,0,0.27150000000000002,0,"COTAÇÃO"]
[null,null,null,10,"Corda de segurança semi-estática 12mm na cor branca, carga de ruptura 20kN. Trançado triplo e alma central. Trançado externo em multi filamento de poliamida, trançado intermediário e alerta visual em multi filamento de polipropileno, trançado interno em multi filamento de poliamida e alma central torcida em multi filamento de poliamida. Possui fita de identificação interna. Ref. ALTISEG",100,"METROS",null,0,0.27150000000000002,0,"COTAÇÃO"]
[null,null,null,11,"Fita de sinalização (zebrada), com listas laranja e preta intercaladas-rolo 180 m x 65 mm. Rolo de 200 Metros. Ref.: 3M",20,"UNID",null,0,0.27150000000000002,0,"COTAÇÃO"]
[null,null,null,12,"Jardineira impermeável, com peito alto, tiras fixas, reguláveis por argolas e com botas de PVC acoplados, tamanhos – botas 42,44. Deverá possuir Certificado de Aprovação aprovado pelo Ministério do Trabalho e Emprego e vigente. Ref.: Prot-cap. ",10,"UNID",null,0,0.27150000000000002,0,"COTAÇÃO"]
[null,null,null,13,"Luva de segurança confeccionada em para-aramida e algodão tipo Jersey (felpudo), totalmente revestida na face palmar, pontas dos dedos e dorso em nitrílico, punho de segurança revestido em nitrílico. Para proteção das mãos do usuário contra agentes abrasivos, escoriantes, cortantes e perfurantes. Ref.: Volk, modelo Attack.",20,"PARES",null,0,0.27150000000000002,0,"COTAÇÃO"]
[null,null,null,14,"Luva de segurança confeccionada em vaqueta, com formato de 05 dedos, reforço na palma, reforço na costura entre o polegar e o indicador e entre os dedos anelares, punho curto (7 a 10 cm), elastico. Deverá possuir Certificado de Aprovação aprovado pelo Ministério do Trabalho e Emprego e vigente.  Ref. Plascouro",10,"PARES",null,0,0.27150000000000002,0,"COTAÇÃO"]
[null,null,null,15,"Óculos de segurança constituídos de armação e visor confeccionados em uma única peça de policarbonato CINZA, anti-risco, apoio nasal de plástico maleável. Hastes emborrachadas. Ref.: 3M Virtua V4",60,"UNID",null,0,0.27150000000000002,0,"COTAÇÃO"]
[null,null,null,16,"Óculos de segurança constituídos de armação e visor confeccionados em uma única peça de policarbonato INCOLOR, anti-risco, apoio nasal de plástico maleável. Hastes emborrachadas. Ref.: 3M Virtua V4",240,"UNID",null,0,0.27150000000000002,0,"COTAÇÃO"]
[null,null,null,17,"Óculos sobreposição INCOLOR, constituído de armação e visor confeccionados em uma única peça de policarbonato incolor com meia borda superior. As hastes do tipo espátula, são confeccionadas do mesmo material da armação, possui fendas para ventilação fixadas à armação. REF. CARBOGRAFITE CA: 6942.  ",10,"UNID",null,0,0.27150000000000002,0,"COTAÇÃO"]
[null,null,null,18,"Protetor auricular tipo plug em silicone, lavável com proteção mínima de 15 dB(A) de atenuação pelo método NRRsf. REFERÊNCIA:3M",400,"UNID",null,{"$f":"H26*F26","v":0},0.27150000000000002,{"$f":"ROUND(I26*(1+J26),2)","v":0},"COTAÇÃO"]
[null,null,null,19,"Respirador de meia peça facial completa, com duplo filtro Ref.: 3M, modelo 6200",5,"UNID",null,{"$f":"H27*F27","v":0},0.27150000000000002,{"$f":"ROUND(I27*(1+J27),2)","v":0},"COTAÇÃO"]
[null,null,null,20,"Respirador peça facial completa, com duplo filtro Ref.: 3M, modelo 6800",3,"UNID",null,{"$f":"H28*F28","v":0},{"$f":"J26","v":0.27150000000000002},{"$f":"ROUND(I28*(1+J28),2)","v":0},"COTAÇÃO"]
[null,null,null,21,"Respirador purificador de ar tipo, peça semifacial filtrante para partículas (PFF2), com formato dobrável, solda ultra-sônica em todo o seu perímetro. Fita elástica branca fixada nas laterais externas do respirador, perfazendo uma alça na para fixação na parte superior da cabeça e a outra na parte inferior, para fixação na altura da nuca do usuário. A parte superior externa da peça possui tira de material metálico moldável, utilizada para ajuste no septo nasal. Com válvula de exalação. DEVERÁ APRESENTAR O SELO DE APROVAÇÃO DO INMETRO. Ref. 3M. \nObs.: enquanto durarem os efeitos da pandemia da Covid-19 as máscaras devem ser fornecidas SEM a válvula de exalação",60,"UNID",null,{"$f":"H29*F29","v":0},{"$f":"J27","v":0.27150000000000002},{"$f":"ROUND(I29*(1+J29),2)","v":0},"COTAÇÃO"]
[]
[null,null,null,null,null,null,null,null,null,"SOMATÓRIO TOTAL MENSAL",{"$f":"K32/12","v":0}]
[null,null,null,null,null,null,null,null,null,"SOMATÓRIO TOTAL ANUAL",{"$f":"SUM(K8:K30)","v":0},null,null,{"$f":"SUM($I$9:$I$29)","v":0},"por ano sem bdi"]

{"sheet":"Equip Rel","index":13,"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$5:$BK$10,6)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($C16,'Dados Gerais'!$D$5:$BK$14,10)","v":{"$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!E26","v":0.27150000000000002},{"$f":"ROUND(K22*(1+L22),2)","v":{"$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!"}},{"$f":"L22","v":0.27150000000000002},{"$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":0.27150000000000002},{"$f":"ROUND(K41*(1+L41),2)","v":0}]
[]
[]
[null,null,"MATERIAL DE CONSUMO ASSOCIADO"]
[null,null,"ITEM","DESCRIÇÃO",null,null,null,null,null,null,null,null,"PREÇO TOTAL"]
[]
[null,null,1,"Componente DEPRECIAÇÃO - POR POSTO",null,null,null,null,null,null,null,null,{"$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"]

{"sheet":"Não Rel - Depr","index":14,"n_rows":95,"n_cols":15,"rows_kept":95,"cut":false,"hidden":true,"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,null,"ITEM","DESCRIÇÃO","QUANT ANUAL","CONTA SIAFI","VALOR DE AQ.","% RESIDUAL","VIDA ÚTIL","DEP. MENSAL","CUSTO TOTAL","BDI (%)","PREÇO TOTAL","FONTE","REFERÊNCIA"]
[]
[null,null,1,"Adaptador tipo engate rápido de metal 2” (Ref. Jacuzzi)",2,"12311.01.25",null,0.1,10,{"$f":"G10*(1-H10)/(I10*12)","v":0},{"$f":"J10*E10","v":0},{"$f":"BDI!$E$26","v":0.27150000000000002},{"$f":"ROUND(K10*(1+L10),2)","v":0},"COTAÇÃO"]
[null,null,2,"Adaptador tipo engate rápido de metal 1 1/2” (Ref. Jacuzzi )",2,"12311.01.25",null,0.1,10,0,0,{"$f":"BDI!$E$26","v":0.27150000000000002},0,"COTAÇÃO"]
[null,null,3,"Aspirador doméstico pequeno (ref. Eletrolux GT 2200 ou Leo da Soteco 12000 W) ",4,"12311.01.25",null,0.1,10,0,0,{"$f":"BDI!$E$26","v":0.27150000000000002},0,"COTAÇÃO"]
[null,null,4,"Aspirador com elemento filtrante a base de combinação do separador com água (Ref. Pró-Áqua)",6,"12311.01.25",null,0.1,10,0,0,{"$f":"BDI!$E$26","v":0.27150000000000002},0,"COTAÇÃO"]
[null,null,5,"Aspirador industrial água e pó (ref. Eletrolux GT 3000 PRO ou A280 da Soteco)",11,"12311.01.25",null,0.1,10,0,0,{"$f":"BDI!$E$26","v":0.27150000000000002},0,"COTAÇÃO"]
[null,null,6,"Aspirador olímpico para piscina (Ref. Modelo VB –600 em bronze)",2,"12311.01.25",null,0.1,10,0,0,{"$f":"BDI!$E$26","v":0.27150000000000002},0,"COTAÇÃO"]
[null,null,7,"Cabo Extensor 06 metros, telescópico (ref. Braslimpia EX 600)",2,"12311.01.25",null,0.1,10,0,0,{"$f":"BDI!$E$26","v":0.27150000000000002},0,"COTAÇÃO"]
[null,null,8,"Carrinho funcional para limpeza, com sacos para reposição (ref. TTS 380 S, completo ou Tomki 1021)",6,"12311.01.25",null,0.1,10,0,0,{"$f":"BDI!$E$26","v":0.27150000000000002},0,"COTAÇÃO"]
[null,null,9,"Carro contêiner para coleta de lixo cap. 120 litros, c/ 02 rodízios pneumáticos (ref. Soluvan ou Contenur ou rubbermaid ou fiberglass ou outro de desempenho e qualidade similar ou superior)",7,"12311.01.25",null,0.1,10,0,0,{"$f":"BDI!$E$26","v":0.27150000000000002},0,"COTAÇÃO"]
[null,null,10,"Carro Container p/ Coleta de Lixo cap. 600 litros com 02 rodízios pneumáticos (Ref. Soluvam-Contenur- Rubbermaid - Fiberglass)",7,"12311.01.25",null,0.1,10,0,0,{"$f":"BDI!$E$26","v":0.27150000000000002},0,"COTAÇÃO"]
[null,null,11,"Conjunto motobomba, sucção, saída 2”, motor 1 ½” HP, trifásico, autoescovante (Ref. Mark)",2,"12311.01.25",null,0.1,10,0,0,{"$f":"BDI!$E$26","v":0.27150000000000002},0,"COTAÇÃO"]
[null,null,12,"Enceradeira industrial média 410 mm (ref. Bandeirante, Karcher, ou Cleaner)",15,"12311.01.25",null,0.1,10,{"$f":"G21*(1-H21)/(I21*12)","v":0},{"$f":"J21*E21","v":0},{"$f":"BDI!$E$26","v":0.27150000000000002},{"$f":"ROUND(K21*(1+L21),2)","v":0},"COTAÇÃO"]
[null,null,13,"Enceradeira industrial grande 510 mm (ref. Bandeirante, Karcher,ou  Cleaner)",5,"12311.01.25",null,0.1,10,0,0,{"$f":"BDI!$E$26","v":0.27150000000000002},0,"COTAÇÃO"]
[null,null,14,"Escada em alumínio com 06 degraus (ref  Aluleve ou Artfactory)",8,"12311.01.25",null,0.1,10,0,0,{"$f":"BDI!$E$26","v":0.27150000000000002},0,"COTAÇÃO"]
[null,null,15,"Escada em alumínio com 16 degraus (ref. Aluleve ou Artfactory)",1,"12311.01.25",null,0.1,10,0,0,{"$f":"BDI!$E$26","v":0.27150000000000002},0,"COTAÇÃO"]
[null,null,16,"Escada extensiva em alumínio 11 degraus",1,"12311.01.25",null,0.1,10,0,0,{"$f":"BDI!$E$26","v":0.27150000000000002},0,"COTAÇÃO"]
[null,null,17,"Mini Kit Limpa-vidros combinado com guia removível, raspadores, luvas para lavagem e cabos de alumínio montáveis (ref. Bralimpia KT 900)",11,"12311.01.25",null,0.1,10,0,0,{"$f":"BDI!$E$26","v":0.27150000000000002},0,"COTAÇÃO"]
[null,null,18,"Lavadora de alta pressão (ref. Wap L2600 ou L2800 ou Eletrolux L2400)",2,"12311.01.25",null,0.1,10,0,0,{"$f":"BDI!$E$26","v":0.27150000000000002},0,"COTAÇÃO"]
[null,null,19,"Limpadora extratora para carpete (ref. Eletrolux Extracar 5002 Pro)",1,"12311.01.25",null,0.1,10,0,0,{"$f":"BDI!$E$26","v":0.27150000000000002},0,"COTAÇÃO"]
[null,null,20,"Lavadora e secadora automática de pisos, semi-tracionária, movida a bateria (ref. Plataforma LST-51B, Johnson Diversey  Aquamat 45 ou Comac Simpla E/45B)",2,"12311.01.25",null,0.1,10,0,0,{"$f":"BDI!$E$26","v":0.27150000000000002},0,"COTAÇÃO"]
[null,null,21,"Limpadora a vapor de aquecimento rápido (ref. SKY VAP MAX ou Karcher)",8,"12311.01.25",null,0.1,10,0,0,{"$f":"BDI!$E$26","v":0.27150000000000002},0,"COTAÇÃO"]
[null,null,22,"Lavadora extratora para carpete tanque expansível 38 litros (ref. Tennant Lavadora 1240)",1,"12311.01.25",null,0.1,10,0,0,{"$f":"BDI!$E$26","v":0.27150000000000002},0,"COTAÇÃO"]
[null,null,23,"Lustradora Ultra Speed (ref. Platinum UHS 1600 da Plataforma)",4,"12311.01.25",null,0.1,10,0,0,{"$f":"BDI!$E$26","v":0.27150000000000002},0,"COTAÇÃO"]
[null,null,24,"Mangote flutuante 2”x25 metros (Ref. Jacuzzi)",8,"12311.01.25",null,0.1,10,0,0,{"$f":"BDI!$E$26","v":0.27150000000000002},0,"COTAÇÃO"]
[null,null,25,"Odorizador automático para sanitários, com refis e pilhas (ref. Columbus Brasil)",18,"12311.01.25",null,0.1,10,0,0,{"$f":"BDI!$E$26","v":0.27150000000000002},0,"COTAÇÃO"]
[null,null,26,"Odorizador de dispersão por gravidade para mictórios (ref. Columbus Brasil)",22,"12311.01.25",null,0.1,10,0,0,{"$f":"BDI!$E$26","v":0.27150000000000002},0,"COTAÇÃO"]
[null,null,27,"Rodo aspirador p/ pisos (ref. Floor VAC 1500 da Wap)",5,"12311.01.25",null,0.1,10,0,0,{"$f":"BDI!$E$26","v":0.27150000000000002},0,"COTAÇÃO"]
[null,null,28,"Varredora coletora para estacionamento (ref. Eureka Picobello 151 ou Karcher T500)",2,"12311.01.25",null,0.1,10,0,0,{"$f":"BDI!$E$26","v":0.27150000000000002},0,"COTAÇÃO"]
[]
[]
[null,null,"PAGAMENTO DA MANUTENÇÃO"]
[null,null,"ITEM","DESCRIÇÃO",null,null,null,"K (calculado)","MENSAL DEPR.","% MAN X DEP","MENSAL MAN.","BDI (%)","PREÇO TOTAL"]
[]
[null,null,null,null,null,null,null,{"$f":"H50","v":0.42411600000000005},{"$f":"SUM(M10:M37)","v":0},{"$f":"H43","v":0.42411600000000005},{"$f":"I43*H43","v":0},{"$f":"BDI!E26","v":0.27150000000000002},{"$f":"ROUND(K43*(1+L43),2)","v":0}]
[]
[null,null,null,null,"K1","K2","K3","K4"]
[null,null,null,null,0.85,1,0.8,1]
[null,null,null,null,"K5","K6","K7","K8"]
[null,null,null,null,1,0.6,0.5,1.1000000000000001]
[null,null,null,null,"K9","K10","K11","RESULTADO"]
[null,null,null,"* a descrição de cada coeficiente segue abaixo",1.5,0.9,1.4,{"$f":"E46*F46*G46*H46*E48*F48*G48*H48*E50*F50*G50","v":0.42411600000000005}]
[]
[]
[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,{"$f":"J56*H56/12","v":0},{"$f":"BDI!E26","v":0.27150000000000002},{"$f":"ROUND(K56*(1+L56),2)","v":0}]
[]
[]
[null,null,"MATERIAL DE CONSUMO ASSOCIADO"]
[null,null,"ITEM","DESCRIÇÃO",null,null,null,null,null,null,null,null,"PREÇO TOTAL"]
[]
[null,null,1,"Componente DEPRECIAÇÃO",null,null,null,null,null,null,null,null,{"$f":"I43","v":0}]
[null,null,2,"Componente MANUTENÇÃO",null,null,null,null,null,null,null,null,{"$f":"M43","v":0}]
[null,null,3,"Componente MATERIAL DE CONSUMO ASSOCIADO",null,null,null,null,null,null,null,null,{"$f":"M56","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,"SOMATÓRIO TOTAL MENSAL",{"$f":"SUM(M61:M65)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"SOMATÓRIO TOTAL ANUAL",{"$f":"M66*12","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":"Não Rel - Mat Consumo","index":15,"n_rows":50,"n_cols":14,"rows_kept":50,"cut":false,"hidden":true,"merged":[[2,1,2,4],[3,1,3,13]]}
[]
[]
[]
[null,"MATERIAIS NÃO RELACIONADOS DIRETAMENTE A UM POSTO DE TRABALHO - AQUISIÇÃO SOB DEMANDA"]
[]
[]
[null,null,"ITEM","CÓDIGO","DESCRIÇÃO","QUANT MENSAL","QUANT ANUAL","UNIDADE","CUSTO UNITÁRIO","CUSTO TOTAL","BDI (%)","PREÇO TOTAL","FONTE","REFERÊNCIA"]
[]
[null,null,1,null,"Água Sanitária",210,{"$f":"F9*12","v":2520},"Litros",null,{"$f":"I9*G9","v":0},{"$f":"BDI!E26","v":0.27150000000000002},{"$f":"ROUND(J9*(1+K9),2)","v":0},"Cotação"]
[null,null,2,null,"Álcool gel teor 70% para assepsia das mãos (ref. Prolink)",90,{"$f":"F10*12","v":1080},"Refil",null,{"$f":"I10*G10","v":0},{"$f":"K9","v":0.27150000000000002},{"$f":"ROUND(J10*(1+K10),2)","v":0},"Cotação"]
[null,null,3,null,"Álcool líquido teor 70% para desinfecção",180,2160,"Litros",null,0,{"$f":"K10","v":0.27150000000000002},0,"Cotação"]
[null,null,4,null,"Álcool isopropíllico",40,480,"Litros",null,0,0.27150000000000002,0,"Cotação"]
[null,null,5,null,"Cera Líquida Incolor concentrada, diluição 1/10 ref. Audax ",5,60,"Litros",null,0,0.27150000000000002,0,"Cotação"]
[null,null,6,null,"Cera Impermeabilizante Acrílico (ref. Traffic, fabric. Johnson Diversey) Gl 5L",30,360,"Galão",null,0,0.27150000000000002,0,"Cotação"]
[null,null,7,null,"Cloro granulado 10 Kg",12,144,"Balde 10 kg",null,0,0.27150000000000002,0,"Cotação"]
[null,null,8,null,"Desinfetante líquido neutro (referência Vero Plus, diluição 1/100) 5 L",25,300,"Galão",null,0,0.27150000000000002,0,"Cotação"]
[null,null,9,null,"Desodorizante (ref. Bom Ar)  360 ml",30,360,"Frasco",null,0,0.27150000000000002,0,"Cotação"]
[null,null,10,null,"Detergente líquido neutro (ref. Bryo Plus, diluição 1/100) 5 L ",25,300,"Galão",null,0,0.27150000000000002,0,"Cotação"]
[null,null,11,null,"Disco para enceradeira restaurador para mármore 510mm, Cor roxo. (ref: 3M)",4,48,"Unidade",null,0,0.27150000000000002,0,"Cotação"]
[null,null,12,null,"Disco p/ Polidora High Speed, polidor, para retirada de marcas, de fibra natural, 510 mm (ref. 3M - pêlo de porco – restaurador)",25,300,"Unidade",null,0,0.27150000000000002,0,"Cotação"]
[null,null,13,null,"Disco para enceradeira restaurador para mármore diamante ref. 3M, cor roxo - 410 mm",4,48,"Unidade",null,0,0.27150000000000002,0,"Cotação"]
[null,null,14,null,"Disco Removível para enceradeira, 410mm preto, verde, vermelho, amarelo ou branco (ref. 3M)",45,540,"Unidade",null,0,0.27150000000000002,0,"Cotação"]
[null,null,15,null,"Disco Removível para enceradeira, 510mm, preto, verde, vermelho, amarelo ou branco (ref. 3M)",15,180,"Unidade",null,0,0.27150000000000002,0,"Cotação"]
[null,null,16,null,"Escova de Nylon Multiuso Manual, 13 x 6,5 cm, fibras de aproximadamente 2,5 cm ",20,240,"Unidade",null,0,0.27150000000000002,0,"Cotação"]
[null,null,17,null,"Esponja Dupla Face (ref 3M)",140,1680,"Unidade",null,0,0.27150000000000002,0,"Cotação"]
[null,null,18,null,"Flanela em Peça, 40x60 cm (ref. Copa Limpa)",80,960,"Unidade",null,0,0.27150000000000002,0,"Cotação"]
[null,null,19,null,"Esponja de Aço 60g (ref. Bombril, Assolan)",38,456,"Unidade",null,0,0.27150000000000002,0,"Cotação"]
[null,null,20,null,"Fita dupla face de silicone para instalação, largura de 19 mm, rolo com 20 metros (ref. 3M)",12,144,"Rolo",null,0,0.27150000000000002,0,"Cotação"]
[null,null,21,null,"Limpa Carpete diluível 1/20 (Ref. Briosol, Zap ou Girassol) ",20,240,"Litros",null,0,0.27150000000000002,0,"Cotação"]
[null,null,22,null,"Limpador para superfície Inox em Spray  à base de óleo mineral e emulsão de silicone (ref. 3M) Frasco 500 ml",10,120,"Frasco",null,0,0.27150000000000002,0,"Cotação"]
[null,null,23,null,"Limpa Vidro (Ref. Start) 500 ml",60,720,"Unidade",null,0,0.27150000000000002,0,"Cotação"]
[null,null,24,null,"Lustra Móveis (Ref. Worker) 250 ml",150,1800,"Unidade",null,0,0.27150000000000002,0,"Cotação"]
[null,null,25,null,"Limpador Multi-Uso diluível 1/20 (Ref. Ajax Fresh) 500 ml",180,2160,"Unidade",null,0,0.27150000000000002,0,"Cotação"]
[null,null,26,null,"Papel higiênico Interfolhado - caixa com 12.000 folhas, folha dupla, tamanho 21,6 x 11,00 cm (ref. Inovatta)",130,1560,"Caixa",null,0,0.27150000000000002,0,"Cotação"]
[null,null,27,null,"Papel toalha interfolhado, caixa com 2.400 folhas, folha dupla, tamanho 23 x 20 cm (ref. Inovatta, Fabric ou Santher) ",700,8400,"Caixa",null,0,0.27150000000000002,0,"Cotação"]
[null,null,28,null,"Removedor p/ piso Impermeabilizado (ref. Jato da Johnson, Diversey, Start) 5 L",25,300,"Galão",null,0,0.27150000000000002,0,"Cotação"]
[null,null,29,null,"Restaurador p/ piso Impermeabilizado (Sistema Metalic 100 UHS, diluível 1/8 até 1/20, fabric. Indeba)",7,84,"Galão",null,0,0.27150000000000002,0,"Cotação"]
[null,null,30,null,"Sabão de Coco 100 gramas (ref. Minuano) 5 unid",40,480,"Pacote",null,0,0.27150000000000002,0,"Cotação"]
[null,null,31,null,"Sabão em pó cx 1 Kg",5,60,"Caixa",null,0,0.27150000000000002,0,"Cotação"]
[null,null,32,null,"Sabonete líquido Nobla 5 litros ref. Johnson Diversey ",40,480,"Galão",null,0,0.27150000000000002,0,"Cotação"]
[null,null,33,null,"Saco de Pano para Limpeza, tamanho 1,00 x 0,60 m (ref. Star Têxtil)",170,2040,"Unidade",null,0,0.27150000000000002,0,"Cotação"]
[null,null,34,null,"Saco plástico p/ lixo 100 litros azul",7000,84000,"Unidade",null,{"$f":"I42*G42","v":0},0.27150000000000002,{"$f":"ROUND(J42*(1+K42),2)","v":0},"Cotação"]
[null,null,35,null,"Saco plástico p/ lixo 100 litros vermelho ",7000,84000,"Unidade",null,0,0.27150000000000002,0,"Cotação"]
[null,null,36,null,"Saco plástico p/ lixo 100 litros preto ",9000,108000,"Unidade",null,0,0.27150000000000002,0,"Cotação"]
[null,null,37,null,"Saco plástico azul para lixo 40 litros",3000,36000,"Unidade",null,0,0.27150000000000002,0,"Cotação"]
[null,null,38,null,"Saco plástico p/ lixo 40 litros vermelho",3000,36000,"Unidade",null,0,0.27150000000000002,0,"Cotação"]
[null,null,39,null,"Saco plástico p/ lixo 40 litros preto",3000,36000,"Unidade",null,0,0.27150000000000002,0,"Cotação"]
[]
[null,null,null,null,null,null,null,null,null,null,"SOMATÓRIO TOTAL MENSAL",{"$f":"L50/12","v":0}]
[null,null,null,null,null,null,null,null,null,null,"SOMATÓRIO TOTAL ANUAL",{"$f":"SUM(L8:L48)","v":0}]

{"sheet":"Não Rel - Mat Cons Durável","index":16,"n_rows":36,"n_cols":14,"rows_kept":36,"cut":false,"hidden":true,"merged":[[2,1,2,4],[3,1,3,13]]}
[]
[]
[]
[null,"MATERIAIS DE CONSUMO PERMANENTE NÃO RELACIONADOS DIRETAMENTE A UM POSTO DE TRABALHO - AQUISIÇÃO SOB DEMANDA"]
[]
[]
[null,null,"ITEM","CÓDIGO","DESCRIÇÃO","ESTOQUE INICIAL","QUANT ANUAL","UNIDADE","CUSTO UNITÁRIO","CUSTO TOTAL","BDI (%)","PREÇO TOTAL","FONTE","REFERÊNCIA"]
[]
[null,null,1,null,"Balde Plástico 12 Litros",60,180,"Unidade",null,{"$f":"I9*G9","v":0},{"$f":"BDI!E26","v":0.27150000000000002},{"$f":"ROUND(J9*(1+K9),2)","v":0},"Cotação"]
[null,null,2,null,"Balde Plástico 20 Litros",30,85,"Unidade",null,{"$f":"I10*G10","v":0},{"$f":"K9","v":0.27150000000000002},{"$f":"ROUND(J10*(1+K10),2)","v":0},"Cotação"]
[null,null,3,null,"Balde Plástico 60 Litros",5,5,"Unidade",null,0,{"$f":"K10","v":0.27150000000000002},0,"Cotação"]
[null,null,4,null,"Cabo anti-chamas 4x 6 mm²",200,200,"Metro",null,0,0.27150000000000002,0,"Cotação"]
[null,null,5,null,"Dispenser para álcool gel",40,80,"Unidade",null,0,0.27150000000000002,0,"Cotação"]
[null,null,6,null,"Conjunto completo mop úmido de microfibra, reservatório para líquidos com ejeção na manopla do cabo (ref. Rubbermaid ou similar)",6,18,"Unidade",null,0,0.27150000000000002,0,"Cotação"]
[null,null,7,null,"Conjunto completo para limpeza de rodapé (cabo, suporte e fibra) ref. Bralimpia ST304 e FP262)",18,30,"Unidade",null,0,0.27150000000000002,0,"Cotação"]
[null,null,8,null,"Conjunto completo para Mop pó, com amarração  (cabo, armação e cabeleira) - ref Mop seco Euro CJ 60E)",30,54,"Unidade",null,0,0.27150000000000002,0,"Cotação"]
[null,null,9,null,"Espátula de aço com cabo de madeira 4¨ 101x185mm, cabo amarelo (ref: max ferramentas)",15,15,"Unidade",null,0,0.27150000000000002,0,"Cotação"]
[null,null,10,null,"Extensão com carretel 2x2,5mm2 x 50,00 m- suporte com carretel injetado em polipropileno com diâmetro de 290 mm com 3 tomadas universais.",15,26,"Unidade",null,0,0.27150000000000002,0,"Cotação"]
[null,null,11,null,"Mangueira Top cristal Ø3/4'x 50 m PVC flexível, camada em poliester trançado, para pressões de 6 bar (ref. Tramontina Mult)",16,16,"Unidade",null,0,0.27150000000000002,0,"Cotação"]
[null,null,12,null,"Pá p/ Lixo Plástica/Galvanizada com cabo longo 90 cm (ref. 15300 Tomki, São Bernardo, Madetec)",60,120,"Unidade",null,0,0.27150000000000002,0,"Cotação"]
[null,null,13,null,"Placa de sinalização em vinil para piso molhado",80,80,"Unidade",null,0,0.27150000000000002,0,"Cotação"]
[null,null,14,null,"Rodo 40cm de madeira/plástico (borracha dupla) com cabo 1,50 cm (ref. Tomki, Guirado, Bettani, Dalcim)",70,130,"Unidade",null,0,0.27150000000000002,0,"Cotação"]
[null,null,15,null,"Rodo 60cm de madeira/plástico (borracha dupla) com cabo 1,50m (ref. Tomki, Guirado, Bettani, Dalcim)",30,54,"Unidade",null,0,0.27150000000000002,0,"Cotação"]
[null,null,16,null,"Rodo de 90cm de madeira/plástico (borracha dupla) com cabo 1,50m (ref. Tomki, Guirado, Bettani, Dalcim)",20,42,"Unidade",null,0,0.27150000000000002,0,"Cotação"]
[null,null,17,null,"Saco para aspirador doméstico pequeno descartável (ref. Eletrolux Silent Prof ou Leo da Soteco)",5,5,"Unidade",null,0,0.27150000000000002,0,"Cotação"]
[null,null,18,null,"Saco para aspirador industrial água e pó descartável (ref. Karcher A2104 ou Eletrolux GT 3000 Pro)",5,5,"Unidade",null,0,0.27150000000000002,0,"Cotação"]
[null,null,19,null,"Suporte para papel higiênico (ref. Santher)",354,519,"Unidade",null,0,0.27150000000000002,0,"Cotação"]
[null,null,20,null,"Suporte para papel toalha (ref. Santher)",190,300,"Unidade",null,0,0.27150000000000002,0,"Cotação"]
[null,null,21,null,"Suporte para saboneteira (ref. Santher)",205,337,"Unidade",null,0,0.27150000000000002,0,"Cotação"]
[null,null,22,null,"Vassoura de Pêlo 40cm nylon com cabo 1,50m marcas Tommki (ref. Guirado, Bettani, Dalcim)",40,84,"Unidade",null,0,0.27150000000000002,0,"Cotação"]
[null,null,23,null,"Vassoura de Pêlo 60cm nylon com cabo 1,50m marcas Tommki (ref. Guirado, Bettani, Dalcim)",30,63,"Unidade",null,0,0.27150000000000002,0,"Cotação"]
[null,null,24,null,"Vassoura p/ Vaso Sanitário com cabo em plástico (ref. Guirado/ Bettani/ Dalcim)",60,137,"Unidade",null,0,0.27150000000000002,0,"Cotação"]
[null,null,25,null,"Vassoura Piaçava nº 3 com cabo 1,50m (ref. Guirado, Bettani, Dalcim)",50,105,"Unidade",null,0,0.27150000000000002,0,"Cotação"]
[]
[null,null,null,null,null,null,null,null,null,null,"SOMATÓRIO TOTAL MENSAL",{"$f":"L36/12","v":0}]
[null,null,null,null,null,null,null,null,null,null,"SOMATÓRIO TOTAL ANUAL",{"$f":"SUM(L8:L34)","v":0}]

{"sheet":"Não Rel - Serviços","index":17,"n_rows":11,"n_cols":13,"rows_kept":11,"cut":false,"hidden":true,"merged":[[1,1,1,4],[2,1,2,12]]}
[]
[]
[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","FONTE","REFERÊNCIA"]
[]
[null,null,1,null,"SERVIÇOS DE DESINSETIZAÇÃO E DESRATIZAÇÃO (58.367,55 m²)",4,"aplicações",null,{"$f":"H8*F8","v":0},{"$f":"BDI!E17","v":0},{"$f":"ROUND(I8*(1+J8),2)","v":0},"Cotação"]
[]
[null,null,null,null,null,null,null,null,null,"SOMATÓRIO TOTAL MENSAL",{"$f":"K11/12","v":0}]
[null,null,null,null,null,null,null,null,null,"SOMATÓRIO TOTAL ANUAL",{"$f":"SUM(K7:K9)","v":0}]

{"sheet":"Not. Demanda","index":18,"n_rows":59,"n_cols":8,"rows_kept":59,"cut":false,"hidden":true,"merged":[[9,1,9,3],[10,1,10,7]]}
[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,"ADICIONAL NOTURNO SOB DEMANDA"]
[]
[]
[null,null,"CATEGORIAS",null,null,null,"HORAS / MÊS","% NOTURNA"]
[]
[null,null,1,{"$f":"HLOOKUP($C16,'Dados Gerais'!$D$5:$BK$10,6)","v":"TÉCNICO EM DESCRIÇÃO DE DOCUMENTOS DE ARQUIVO"},null,null,0,0.2]
[null,null,3,{"$f":"HLOOKUP($C17,'Dados Gerais'!$D$5:$BK$10,6)","v":0},null,null,0,0.2]
[]
[]
[null,null,"AJUSTE DE HORAS FICTAS",null,"AJUSTE H.NOT","HORA NORMAL","H.FICTAS/MÊS","H.ÚTEIS/MÊS"]
[]
[null,null,1,{"$f":"HLOOKUP($C22,'Dados Gerais'!$D$5:$BK$10,6)","v":"TÉCNICO EM DESCRIÇÃO DE DOCUMENTOS DE ARQUIVO"},52.5,60,{"$f":"G16*(F22/E22)","v":0},{"$f":"HLOOKUP(C22,'Dados Gerais'!$D$5:$G$16,12,0)","v":200}]
[null,null,3,{"$f":"HLOOKUP($C23,'Dados Gerais'!$D$5:$BK$10,6)","v":0},52.5,60,{"$f":"G17*(F23/E23)","v":0},{"$f":"HLOOKUP(C23,'Dados Gerais'!$D$5:$G$16,12,0)","v":0}]
[]
[]
[null,null,"VALOR DO ADICIONAL NOTURNO",null,null,"SALÁRIO MÊS","VL.H.NORMAL","ADIC.H.FICTAS"]
[]
[null,null,1,{"$f":"HLOOKUP($C28,'Dados Gerais'!$D$5:$BK$10,6)","v":"TÉCNICO EM DESCRIÇÃO DE DOCUMENTOS DE ARQUIVO"},null,{"$f":"HLOOKUP(C28,'Dados Gerais'!$D$5:$G$12,8,0)","v":3779.26},{"$f":"F28/H22","v":18.8963},{"$f":"G28*(H16)","v":3.7792600000000003}]
[null,null,3,{"$f":"HLOOKUP($C29,'Dados Gerais'!$D$5:$BK$10,6)","v":0},null,{"$f":"HLOOKUP(C29,'Dados Gerais'!$D$5:$G$12,8,0)","v":0},{"$f":"F29/H23","v":{"$error":"#DIV/0!"}},{"$f":"G29*(H17)","v":{"$error":"#DIV/0!"}}]
[]
[]
[null,null,"RESUMO DO ADICIONAL NOTURNO SOB DEMANDA"]
[null,null,"TOTAIS MENSAIS",null,null,null,"PREÇO MENSAL"]
[]
[null,null,1,{"$f":"HLOOKUP($C35,'Dados Gerais'!$D$5:$BK$10,6)","v":"TÉCNICO EM DESCRIÇÃO DE DOCUMENTOS DE ARQUIVO"},null,null,{"$f":"H28*G22","v":0}]
[null,null,3,{"$f":"HLOOKUP($C36,'Dados Gerais'!$D$5:$BK$10,6)","v":0},null,null,{"$f":"H29*G23","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,null,null,"SOMATÓRIO TOTAL MENSAL",{"$f":"SUM(G35:G37)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,"SOMATÓRIO TOTAL ANUAL",{"$f":"G38*12","v":{"$error":"#DIV/0!"}}]
[]
[]
[null,null,"ENCARGOS SOCIAIS E BDI SOBRE ADICIONAL NOTURNO SOB DEMANDA"]
[null,null,"TOTAIS MENSAIS",null,null,"PERCENTUAIS","PREÇO MENSAL"]
[]
[null,null,null,"ENCARGOS SOCIAIS",null,{"$f":"'Encargos Sociais'!$E$45","v":0},{"$f":"F45*G38","v":{"$error":"#DIV/0!"}}]
[null,null,null,"BDI",null,{"$f":"BDI!$E$26","v":0.27150000000000002},{"$f":"F46*(G38+G45)","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,null,null,"SOMATÓRIO TOTAL MENSAL",{"$f":"SUM(G45:G47)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,"SOMATÓRIO TOTAL ANUAL",{"$f":"G48*12","v":{"$error":"#DIV/0!"}}]
[]
[]
[null,null,"VALOR TOTAL ADICIONAL NOTURNO SOB DEMANDA (COM ENCARGOS SOCIAIS E BDI INCLUSOS)"]
[null,null,"TOTAIS MENSAIS",null,null,"PERCENTUAIS","PREÇO MENSAL"]
[]
[null,null,null,"ENCARGOS SOCIAIS",null,{"$f":"'Encargos Sociais'!$E$45","v":0},{"$f":"G35+G45","v":{"$error":"#DIV/0!"}}]
[null,null,null,"BDI",null,{"$f":"BDI!$E$26","v":0.27150000000000002},{"$f":"G36+G46","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,null,null,"SOMATÓRIO TOTAL MENSAL",{"$f":"SUM(G55:G57)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,"SOMATÓRIO TOTAL ANUAL",{"$f":"G58*12","v":{"$error":"#DIV/0!"}}]

{"sheet":"Mat Cons","index":19,"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":"Mat Perm","index":20,"n_rows":113,"n_cols":136,"rows_kept":113,"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,"MATERIAIS PERMANENTES 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:R94)","v":0},null,{"$f":"SUM(T12:T94)","v":0},null,{"$f":"SUM(V12:V94)","v":0},null,{"$f":"SUM(X12:X94)","v":0},null,{"$f":"SUM(Z12:Z94)","v":0},null,{"$f":"SUM(AB12:AB94)","v":0},null,{"$f":"SUM(AD12:AD94)","v":0},null,{"$f":"SUM(AF12:AF94)","v":0},null,{"$f":"SUM(AH12:AH94)","v":0},null,{"$f":"SUM(AJ12:AJ94)","v":0},null,{"$f":"SUM(AL12:AL94)","v":0},null,{"$f":"SUM(AN12:AN94)","v":0},null,{"$f":"SUM(AP12:AP94)","v":0},null,{"$f":"SUM(AR12:AR94)","v":0},null,{"$f":"SUM(AT12:AT94)","v":0},null,{"$f":"SUM(AV12:AV94)","v":0},null,{"$f":"SUM(AX12:AX94)","v":0},null,{"$f":"SUM(AZ12:AZ94)","v":0},null,{"$f":"SUM(BB12:BB94)","v":0},null,{"$f":"SUM(BD12:BD94)","v":0},null,{"$f":"SUM(BF12:BF94)","v":0},null,{"$f":"SUM(BH12:BH94)","v":0},null,{"$f":"SUM(BJ12:BJ94)","v":0},null,{"$f":"SUM(BL12:BL94)","v":0},null,{"$f":"SUM(BN12:BN94)","v":0},null,{"$f":"SUM(BP12:BP94)","v":0},null,{"$f":"SUM(BR12:BR94)","v":0},null,{"$f":"SUM(BT12:BT94)","v":0},null,{"$f":"SUM(BV12:BV94)","v":0},null,{"$f":"SUM(BX12:BX94)","v":0},null,{"$f":"SUM(BZ12:BZ94)","v":0},null,{"$f":"SUM(CB12:CB94)","v":0},null,{"$f":"SUM(CD12:CD94)","v":0},null,{"$f":"SUM(CF12:CF94)","v":0},null,{"$f":"SUM(CH12:CH94)","v":0},null,{"$f":"SUM(CJ12:CJ94)","v":0},null,{"$f":"SUM(CL12:CL94)","v":0},null,{"$f":"SUM(CN12:CN94)","v":0},null,{"$f":"SUM(CP12:CP94)","v":0},null,{"$f":"SUM(CR12:CR94)","v":0},null,{"$f":"SUM(CT12:CT94)","v":0},null,{"$f":"SUM(CV12:CV94)","v":0},null,{"$f":"SUM(CX12:CX94)","v":0},null,{"$f":"SUM(CZ12:CZ94)","v":0},null,{"$f":"SUM(DB12:DB94)","v":0},null,{"$f":"SUM(DD12:DD94)","v":0},null,{"$f":"SUM(DF12:DF94)","v":0},null,{"$f":"SUM(DH12:DH94)","v":0},null,{"$f":"SUM(DJ12:DJ94)","v":0},null,{"$f":"SUM(DL12:DL94)","v":0},null,{"$f":"SUM(DN12:DN94)","v":0},null,{"$f":"SUM(DP12:DP94)","v":0},null,{"$f":"SUM(DR12:DR94)","v":0},null,{"$f":"SUM(DT12:DT94)","v":0},null,{"$f":"SUM(DV12:DV94)","v":0},null,{"$f":"SUM(DX12:DX94)","v":0},null,{"$f":"SUM(DZ12:DZ94)","v":0},null,{"$f":"SUM(EB12:EB94)","v":0},null,{"$f":"SUM(ED12:ED94)","v":0},null,{"$f":"SUM(EF12:EF94)","v":0}]
[null,null,"CATEGORIAS",null,"QUANTIDADE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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$5:$BK$10,6)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($C16,'Dados Gerais'!$D$5:$BK$14,10)","v":{"$error":"#N/A"}},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,null,null,{"$f":"HLOOKUP($C17,'Dados Gerais'!$D$5:$BK$10,6)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($C17,'Dados Gerais'!$D$5:$BK$14,10)","v":{"$error":"#N/A"}},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,null,null,{"$f":"HLOOKUP($C18,'Dados Gerais'!$D$5:$BK$10,6)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($C18,'Dados Gerais'!$D$5:$BK$14,10)","v":{"$error":"#N/A"}},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,null,null,{"$f":"HLOOKUP($C19,'Dados Gerais'!$D$5:$BK$10,6)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($C19,'Dados Gerais'!$D$5:$BK$14,10)","v":{"$error":"#N/A"}},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,null,null,{"$f":"HLOOKUP($C20,'Dados Gerais'!$D$5:$BK$10,6)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($C20,'Dados Gerais'!$D$5:$BK$14,10)","v":{"$error":"#N/A"}},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,null,null,{"$f":"HLOOKUP($C21,'Dados Gerais'!$D$5:$BK$10,6)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($C21,'Dados Gerais'!$D$5:$BK$14,10)","v":{"$error":"#N/A"}},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,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,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,"12311.01.09",89.34,0.1,10,{"$f":"G27*(1-H27)/(I27*12)","v":0.67005000000000003},{"$f":"J27*E27","v":0},{"$f":"BDI!$E$26","v":0.27150000000000002},{"$f":"ROUND(K27*(1+L27),2)","v":0},"COTAÇÃO"]
[null,null,null,null,null,"12311.01.09",39,0.1,10,{"$f":"G28*(1-H28)/(I28*12)","v":0.29250000000000004},{"$f":"J28*E28","v":0},{"$f":"BDI!$E$26","v":0.27150000000000002},{"$f":"ROUND(K28*(1+L28),2)","v":0},"COTAÇÃO"]
[null,null,null,null,null,"12311.01.09",22.08,0.1,10,0.1656,0,{"$f":"BDI!$E$26","v":0.27150000000000002},0,"COTAÇÃO"]
[null,null,null,null,null,"12311.01.09",8.02,0.1,10,6.0150000000000002E-2,0,{"$f":"BDI!$E$26","v":0.27150000000000002},0,"COTAÇÃO"]
[null,null,null,null,null,"12311.01.09",15.64,0.1,10,0.1173,0,{"$f":"BDI!$E$26","v":0.27150000000000002},0,"COTAÇÃO"]
[null,null,null,null,null,"12311.01.09",7.63,0.1,10,5.7224999999999998E-2,0,{"$f":"BDI!$E$26","v":0.27150000000000002},0,"COTAÇÃO"]
[null,null,null,null,null,"12311.01.09",21.48,0.1,10,0.16109999999999999,0,{"$f":"BDI!$E$26","v":0.27150000000000002},0,"COTAÇÃO"]
[null,null,null,null,null,"12311.01.09",7.87,0.1,10,5.9025000000000001E-2,0,{"$f":"BDI!$E$26","v":0.27150000000000002},0,"COTAÇÃO"]
[null,null,null,null,null,"12311.01.09",6.73,0.1,10,5.0475000000000006E-2,0,{"$f":"BDI!$E$26","v":0.27150000000000002},0,"COTAÇÃO"]
[null,null,null,null,null,"12311.01.09",15.35,0.1,10,0.11512499999999999,0,{"$f":"BDI!$E$26","v":0.27150000000000002},0,"COTAÇÃO"]
[null,null,null,null,null,"12311.01.09",12.86,0.1,10,9.6449999999999994E-2,0,{"$f":"BDI!$E$26","v":0.27150000000000002},0,"COTAÇÃO"]
[null,null,null,null,null,"12311.01.09",10.119999999999999,0.1,10,7.5899999999999995E-2,0,{"$f":"BDI!$E$26","v":0.27150000000000002},0,"COTAÇÃO"]
[null,null,null,null,null,"12311.01.09",61.31,0.1,10,0.45982500000000004,0,{"$f":"BDI!$E$26","v":0.27150000000000002},0,"COTAÇÃO"]
[null,null,null,null,null,"12311.01.09",40.409999999999997,0.1,10,0.30307499999999998,0,{"$f":"BDI!$E$26","v":0.27150000000000002},0,"COTAÇÃO"]
[null,null,null,null,null,"12311.01.09",120.53,0.1,10,0.90397500000000008,0,{"$f":"BDI!$E$26","v":0.27150000000000002},0,"COTAÇÃO"]
[null,null,null,null,null,"12311.01.09",31.48,0.1,10,0.2361,0,{"$f":"BDI!$E$26","v":0.27150000000000002},0,"COTAÇÃO"]
[null,null,null,null,null,"12311.01.09",191.93,0.1,10,1.4394750000000003,0,{"$f":"BDI!$E$26","v":0.27150000000000002},0,"COTAÇÃO"]
[null,null,null,null,null,"12311.01.09",92.78,0.1,10,0.69585000000000008,0,{"$f":"BDI!$E$26","v":0.27150000000000002},0,"COTAÇÃO"]
[null,null,null,null,null,"12311.01.09",36.01,0.1,10,0.27007500000000001,0,{"$f":"BDI!$E$26","v":0.27150000000000002},0,"COTAÇÃO"]
[null,null,null,null,null,"12311.01.09",16.579999999999998,0.1,10,0.12434999999999999,0,{"$f":"BDI!$E$26","v":0.27150000000000002},0,"COTAÇÃO"]
[null,null,null,null,null,"12311.01.09",57.93,0.1,10,0.434475,0,{"$f":"BDI!$E$26","v":0.27150000000000002},0,"COTAÇÃO"]
[null,null,null,null,null,"12311.01.09",47.81,0.1,10,0.35857500000000003,0,{"$f":"BDI!$E$26","v":0.27150000000000002},0,"COTAÇÃO"]
[null,null,null,null,null,"12311.01.09",31.18,0.1,10,0.23385,0,{"$f":"BDI!$E$26","v":0.27150000000000002},0,"COTAÇÃO"]
[null,null,null,null,null,"12311.01.09",23.95,0.1,10,0.17962500000000001,0,{"$f":"BDI!$E$26","v":0.27150000000000002},0,"COTAÇÃO"]
[null,null,null,null,null,"12311.01.09",35.04,0.1,10,0.26280000000000003,0,{"$f":"BDI!$E$26","v":0.27150000000000002},0,"COTAÇÃO"]
[null,null,null,null,null,"12311.01.09",200.31,0.1,10,1.5023249999999999,0,{"$f":"BDI!$E$26","v":0.27150000000000002},0,"COTAÇÃO"]
[null,null,null,null,null,"12311.01.09",79.59,0.1,10,0.59692500000000004,0,{"$f":"BDI!$E$26","v":0.27150000000000002},0,"COTAÇÃO"]
[null,null,null,null,null,"12311.01.09",227.75,0.1,10,1.7081249999999999,0,{"$f":"BDI!$E$26","v":0.27150000000000002},0,"COTAÇÃO"]
[null,null,null,null,null,"12311.01.09",127.59,0.1,10,0.95692500000000003,0,{"$f":"BDI!$E$26","v":0.27150000000000002},0,"COTAÇÃO"]
[]
[]
[null,null,"PAGAMENTO DA MANUTENÇÃO"]
[null,null,"ITEM","DESCRIÇÃO",null,null,null,"K (calculado)","MENSAL DEPR.","% MAN X DEP","MENSAL MAN.","BDI (%)","PREÇO TOTAL"]
[]
[null,null,null,null,null,null,null,{"$f":"H68","v":0.42411600000000005},{"$f":"SUM(M27:M55)","v":0},{"$f":"H61","v":0.42411600000000005},{"$f":"I61*H61","v":0},{"$f":"L27","v":0.27150000000000002},{"$f":"ROUND(K61*(1+L61),2)","v":0}]
[]
[null,null,null,null,"K1","K2","K3","K4"]
[null,null,null,null,0.85,1,0.8,1]
[null,null,null,null,"K5","K6","K7","K8"]
[null,null,null,null,1,0.6,0.5,1.1000000000000001]
[null,null,null,null,"K9","K10","K11","RESULTADO"]
[null,null,null,"* a descrição de cada coeficiente segue abaixo",1.5,0.9,1.4,{"$f":"E64*F64*G64*H64*E66*F66*G66*H66*E68*F68*G68","v":0.42411600000000005}]
[]
[]
[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,{"$f":"J74*H74/12","v":0},{"$f":"L61","v":0.27150000000000002},{"$f":"ROUND(K74*(1+L74),2)","v":0}]
[]
[]
[null,null,"MATERIAL DE CONSUMO ASSOCIADO"]
[null,null,"ITEM","DESCRIÇÃO",null,null,null,null,null,null,null,null,"PREÇO TOTAL"]
[]
[null,null,1,"Componente DEPRECIAÇÃO - POR POSTO",null,null,null,null,null,null,null,null,{"$f":"I61","v":0}]
[null,null,2,"Componente MANUTENÇÃO - POR POSTO",null,null,null,null,null,null,null,null,{"$f":"M61","v":0}]
[null,null,3,"Componente MATERIAL DE CONSUMO ASSOCIADO - POR POSTO",null,null,null,null,null,null,null,null,{"$f":"M74","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,"SOMATÓRIO TOTAL MENSAL - POR POSTO",{"$f":"SUM(M79:M83)","v":0},null,null,null,null,{"$f":"IF(SUM(Q$15:Q$22)>0,$M84,0)","v":0},null,{"$f":"IF(SUM(S$15:S$22)>0,$M84,0)","v":0},null,{"$f":"IF(SUM(U$15:U$22)>0,$M84,0)","v":0},null,{"$f":"IF(SUM(W$15:W$22)>0,$M84,0)","v":0},null,{"$f":"IF(SUM(Y$15:Y$22)>0,$M84,0)","v":0},null,{"$f":"IF(SUM(AA$15:AA$22)>0,$M84,0)","v":0},null,{"$f":"IF(SUM(AC$15:AC$22)>0,$M84,0)","v":0},null,{"$f":"IF(SUM(AE$15:AE$22)>0,$M84,0)","v":0},null,{"$f":"IF(SUM(AG$15:AG$22)>0,$M84,0)","v":0},null,{"$f":"IF(SUM(AI$15:AI$22)>0,$M84,0)","v":0},null,{"$f":"IF(SUM(AK$15:AK$22)>0,$M84,0)","v":0},null,{"$f":"IF(SUM(AM$15:AM$22)>0,$M84,0)","v":0},null,{"$f":"IF(SUM(AO$15:AO$22)>0,$M84,0)","v":0},null,{"$f":"IF(SUM(AQ$15:AQ$22)>0,$M84,0)","v":0},null,{"$f":"IF(SUM(AS$15:AS$22)>0,$M84,0)","v":0},null,{"$f":"IF(SUM(AU$15:AU$22)>0,$M84,0)","v":0},null,{"$f":"IF(SUM(AW$15:AW$22)>0,$M84,0)","v":0},null,{"$f":"IF(SUM(AY$15:AY$22)>0,$M84,0)","v":0},null,{"$f":"IF(SUM(BA$15:BA$22)>0,$M84,0)","v":0},null,{"$f":"IF(SUM(BC$15:BC$22)>0,$M84,0)","v":0},null,{"$f":"IF(SUM(BE$15:BE$22)>0,$M84,0)","v":0},null,{"$f":"IF(SUM(BG$15:BG$22)>0,$M84,0)","v":0},null,{"$f":"IF(SUM(BI$15:BI$22)>0,$M84,0)","v":0},null,{"$f":"IF(SUM(BK$15:BK$22)>0,$M84,0)","v":0},null,{"$f":"IF(SUM(BM$15:BM$22)>0,$M84,0)","v":0},null,{"$f":"IF(SUM(BO$15:BO$22)>0,$M84,0)","v":0},null,{"$f":"IF(SUM(BQ$15:BQ$22)>0,$M84,0)","v":0},null,{"$f":"IF(SUM(BS$15:BS$22)>0,$M84,0)","v":0},null,{"$f":"IF(SUM(BU$15:BU$22)>0,$M84,0)","v":0},null,{"$f":"IF(SUM(BW$15:BW$22)>0,$M84,0)","v":0},null,{"$f":"IF(SUM(BY$15:BY$22)>0,$M84,0)","v":0},null,{"$f":"IF(SUM(CA$15:CA$22)>0,$M84,0)","v":0},null,{"$f":"IF(SUM(CC$15:CC$22)>0,$M84,0)","v":0},null,{"$f":"IF(SUM(CE$15:CE$22)>0,$M84,0)","v":0},null,{"$f":"IF(SUM(CG$15:CG$22)>0,$M84,0)","v":0},null,{"$f":"IF(SUM(CI$15:CI$22)>0,$M84,0)","v":0},null,{"$f":"IF(SUM(CK$15:CK$22)>0,$M84,0)","v":0},null,{"$f":"IF(SUM(CM$15:CM$22)>0,$M84,0)","v":0},null,{"$f":"IF(SUM(CO$15:CO$22)>0,$M84,0)","v":0},null,{"$f":"IF(SUM(CQ$15:CQ$22)>0,$M84,0)","v":0},null,{"$f":"IF(SUM(CS$15:CS$22)>0,$M84,0)","v":0},null,{"$f":"IF(SUM(CU$15:CU$22)>0,$M84,0)","v":0},null,{"$f":"IF(SUM(CW$15:CW$22)>0,$M84,0)","v":0},null,{"$f":"IF(SUM(CY$15:CY$22)>0,$M84,0)","v":0},null,{"$f":"IF(SUM(DA$15:DA$22)>0,$M84,0)","v":0},null,{"$f":"IF(SUM(DC$15:DC$22)>0,$M84,0)","v":0},null,{"$f":"IF(SUM(DE$15:DE$22)>0,$M84,0)","v":0},null,{"$f":"IF(SUM(DG$15:DG$22)>0,$M84,0)","v":0},null,{"$f":"IF(SUM(DI$15:DI$22)>0,$M84,0)","v":0},null,{"$f":"IF(SUM(DK$15:DK$22)>0,$M84,0)","v":0},null,{"$f":"IF(SUM(DM$15:DM$22)>0,$M84,0)","v":0},null,{"$f":"IF(SUM(DO$15:DO$22)>0,$M84,0)","v":0},null,{"$f":"IF(SUM(DQ$15:DQ$22)>0,$M84,0)","v":0},null,{"$f":"IF(SUM(DS$15:DS$22)>0,$M84,0)","v":0},null,{"$f":"IF(SUM(DU$15:DU$22)>0,$M84,0)","v":0},null,{"$f":"IF(SUM(DW$15:DW$22)>0,$M84,0)","v":0},null,{"$f":"IF(SUM(DY$15:DY$22)>0,$M84,0)","v":0},null,{"$f":"IF(SUM(EA$15:EA$22)>0,$M84,0)","v":0},null,{"$f":"IF(SUM(EC$15:EC$22)>0,$M84,0)","v":0},null,{"$f":"IF(SUM(EE$15:EE$22)>0,$M84,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"SOMATÓRIO TOTAL ANUAL - POR POSTO",{"$f":"M84*12","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"]