{"text_format":"1","workbook":"xlsx","n_sheets":43,"sheets":["GUIA PARA PREENCHIMENTO","MODELO PROPOSTA","Remunerações","Resumo","1","2","3","4","5","6","7","8","9","10","11","12","13","14","15","16","17","18","19","Dados Gerais","Encargos Sociais","Encargos Sociais - HE","Encargos Sociais - Plant","BDI - Geral","BDI - Demanda","Uniformes","EPI","SREP","EPI - N.Rel","Ferramentas","Equipamentos","Mat Consumo","Prof.N.Resid","Veículos","Serv.Adicionais","Demanda - H.Extras","Demanda - Transp. p. chamado","Materiais - Consumo","Demanda - Serviços"],"not_rendered":{"charts":0,"images":2,"macros":1,"external_links":0,"defined_names":69,"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":66,"n_cols":5,"rows_kept":66,"cut":false,"hidden":false,"merged":[[57,1,57,9],[60,1,60,9],[61,1,61,9],[62,1,62,9],[65,1,65,9],[54,1,54,4],[54,5,54,9],[55,1,55,4],[55,5,55,9],[56,1,56,4],[56,5,56,9],[1,1,1,9],[4,1,4,9],[6,1,6,9],[7,1,7,9],[8,1,8,9],[9,1,9,9],[10,1,10,9],[11,1,11,9],[12,1,12,9],[14,1,14,9],[15,1,15,9],[16,1,16,2],[17,1,18,9],[19,1,19,9],[21,1,21,9],[22,1,22,9],[23,1,23,9],[25,1,25,4],[25,5,25,9],[26,1,26,4],[26,5,26,9],[24,1,24,4],[24,5,24,9],[53,1,53,9],[27,1,27,4],[27,5,27,9],[28,1,28,4],[28,5,28,9],[29,1,29,4],[29,5,29,9],[30,1,30,4],[30,5,30,9],[41,1,41,9],[45,1,45,9],[48,1,48,9],[49,1,49,9],[50,1,50,9],[38,1,38,9],[39,1,39,9],[40,1,40,9],[42,1,42,9],[43,1,43,9],[44,1,44,9],[46,1,46,9],[47,1,47,9],[34,1,34,9],[37,1,37,9],[31,1,31,4],[31,5,31,9],[32,1,32,4],[32,5,32,9],[33,1,33,4],[33,5,33,9],[36,1,36,9]]}
[]
[null,"MODELO DA PROPOSTA COMPLETA"]
[]
[null,"."]
[null,"I – FORMALIZAÇÃO"]
[]
[null,"PREGÃO ELETRÔNICO 90117/2025"]
[null,"OBJETO:  Contratação de serviços na área de copa, cozinha, limpeza e conservação na Residência Oficial e de copa, em prédios administrativos da Câmara dos Deputados, com fornecimento de materiais sob demanda, a serem executados com regime de dedicação exclusiva de mão de obra, pelo período de 30 (trinta) 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  (para 30 MESES de contrato) PARA O ITEM ÚNICO:"]
[null,"R$",null,null,"(em algarismos)"]
[]
[]
[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 no 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,"DECLARAÇÕES"]
[null,"Declaramos que:\na) Disponibilizaremos todos os itens necessários à execução dos serviços, sejam eles insumos ou materiais, bem como pessoal técnico adequado para a realização do objeto da presente licitação;"]
[null,"b) Seremos responsáveis pelo descarte ambientalmente responsável de qualquer resíduo do serviço a ser prestado, objeto desta licitação – incluindo consumíveis, peças usadas, embalagens – e que temos conhecimento da legislação ambiental sobre o descarte de materiais, em especial a Lei n. 9.605/1998 e a Lei n. 12.305/2010, além da NBR 10.004."]
[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"]
[null,"Declaramos 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 14.973/2024."]
[null,"Declaramos, 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 subitem 4.5.1.4 do Termo de Referência)\nAbaixo 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.\nAs 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 apostilamento durante a vigência contratual ou prorrogações.)\n"]
[null,"OU"]
[null," A 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"]
[null," 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:"]
[null,"Declaramos 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 10.10.2.1 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 4.3 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(CPF, naturalidade e domicílio)"]
[null,"OBS.: O signatário deve possuir poderes de administração estabelecidos em contrato social e/ou possuir procuração com poderes para assinar contratos em nome da empresa. \nA documentação comprobatória deverá ser encaminhada quando da assinatura do contrato."]
[]
[]
[null,"Brasília,     de                     de 2025."]
[]
[null,"Assinatura do representante legal da empresa"]
[]
[]
[null,"Nome do representante legal da empresa"]

{"sheet":"Remunerações","index":2,"n_rows":51,"n_cols":11,"rows_kept":51,"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","SOBREAVISO OU HORA EXTRA","SALÁRIO COM ADICIONAIS"]
[null,null,1,{"$f":"HLOOKUP(C4,'Dados Gerais'!$D$6:$BI$11,6)","v":"ENCARREGADO GERAL"},{"$f":"HLOOKUP($C4,'Dados Gerais'!$D$6:$BI$15,10)","v":1},{"$f":"'1'!$F$9","v":9452.69},{"$f":"'1'!$F$10","v":0},{"$f":"'1'!$F$11","v":0},{"$f":"'1'!$F$12","v":0},{"$f":"'1'!$F$13+'1'!$F$15","v":0},{"$f":"SUM(F4:J4)","v":9452.69}]
[null,null,{"$f":"C4+1","v":2},{"$f":"HLOOKUP(C5,'Dados Gerais'!$D$6:$BI$11,6)","v":"ENCARREGADA DE SETOR"},{"$f":"HLOOKUP($C5,'Dados Gerais'!$D$6:$BI$15,10)","v":5},{"$f":"'2'!$F$9","v":4764.7700000000004},{"$f":"'2'!$F$10","v":0},{"$f":"'2'!$F$11","v":0},{"$f":"'2'!$F$12","v":0},{"$f":"'2'!$F$13+'2'!$F$15","v":0},4764.7700000000004]
[null,null,{"$f":"C5+1","v":3},{"$f":"HLOOKUP(C6,'Dados Gerais'!$D$6:$BI$11,6)","v":"COPEIRA"},{"$f":"HLOOKUP($C6,'Dados Gerais'!$D$6:$BI$15,10)","v":201},{"$f":"'3'!$F$9","v":2176.92},{"$f":"'3'!$F$10","v":0},{"$f":"'3'!$F$11","v":0},{"$f":"'3'!$F$12","v":0},{"$f":"'3'!$F$13+'3'!$F$15","v":0},2176.92]
[null,null,4,{"$f":"HLOOKUP(C7,'Dados Gerais'!$D$6:$BI$11,6)","v":"COPEIRO"},{"$f":"HLOOKUP($C7,'Dados Gerais'!$D$6:$BI$15,10)","v":18},{"$f":"'4'!$F$9","v":2176.92},{"$f":"'4'!$F$10","v":0},{"$f":"'4'!$F$11","v":0},{"$f":"'4'!$F$12","v":0},{"$f":"'4'!$F$13+'4'!$F$15","v":0},{"$f":"SUM(F7:J7)","v":2176.92}]
[null,null,5,{"$f":"HLOOKUP(C8,'Dados Gerais'!$D$6:$BI$11,6)","v":"GARÇONETE"},{"$f":"HLOOKUP($C8,'Dados Gerais'!$D$6:$BI$15,10)","v":10},{"$f":"'5'!$F$9","v":3027.53},{"$f":"'5'!$F$10","v":0},{"$f":"'5'!$F$11","v":0},{"$f":"'5'!$F$12","v":0},{"$f":"'5'!$F$13+'5'!$F$15","v":0},3027.53]
[null,null,6,{"$f":"HLOOKUP(C9,'Dados Gerais'!$D$6:$BI$11,6)","v":"GARÇOM"},{"$f":"HLOOKUP($C9,'Dados Gerais'!$D$6:$BI$15,10)","v":30},{"$f":"'6'!$F$9","v":3027.53},{"$f":"'6'!$F$10","v":0},{"$f":"'6'!$F$11","v":0},{"$f":"'6'!$F$12","v":0},{"$f":"'6'!$F$13+'6'!$F$15","v":0},3027.53]
[null,null,7,{"$f":"HLOOKUP(C10,'Dados Gerais'!$D$6:$BI$11,6)","v":"AUXILIAR DE ENCARREGADO (FEMININO)"},{"$f":"HLOOKUP($C10,'Dados Gerais'!$D$6:$BI$15,10)","v":1},{"$f":"'7'!$F$9","v":3108.64},{"$f":"'7'!$F$10","v":0},{"$f":"'7'!$F$11","v":0},{"$f":"'7'!$F$12","v":0},{"$f":"'7'!$F$13+'7'!$F$15","v":0},3108.64]
[null,null,8,{"$f":"HLOOKUP(C11,'Dados Gerais'!$D$6:$BI$11,6)","v":"GARÇONETE DO GABINETE DA PRESIDÊNCIA"},{"$f":"HLOOKUP($C11,'Dados Gerais'!$D$6:$BI$15,10)","v":1},{"$f":"'8'!$F$9","v":4225.3999999999996},{"$f":"'8'!$F$10","v":0},{"$f":"'8'!$F$11","v":0},{"$f":"'8'!$F$12","v":0},{"$f":"'8'!$F$13+'8'!$F$15","v":0},4225.3999999999996]
[null,null,9,{"$f":"HLOOKUP(C12,'Dados Gerais'!$D$6:$BI$11,6)","v":"GARÇOM DO GABINETE DA PRESIDÊNCIA"},{"$f":"HLOOKUP($C12,'Dados Gerais'!$D$6:$BI$15,10)","v":2},{"$f":"'9'!$F$9","v":4225.3999999999996},{"$f":"'9'!$F$10","v":0},{"$f":"'9'!$F$11","v":0},{"$f":"'9'!$F$12","v":0},{"$f":"'9'!$F$13+'9'!$F$15","v":0},4225.3999999999996]
[null,null,10,{"$f":"HLOOKUP(C13,'Dados Gerais'!$D$6:$BI$11,6)","v":"ARRUMADEIRA"},{"$f":"HLOOKUP($C13,'Dados Gerais'!$D$6:$BI$15,10)","v":4},{"$f":"'10'!$F$9","v":3196.66},{"$f":"'10'!$F$10","v":0},{"$f":"'10'!$F$11","v":0},{"$f":"'10'!$F$12","v":0},{"$f":"'10'!$F$13+'10'!$F$15","v":0},3196.66]
[null,null,11,{"$f":"HLOOKUP(C14,'Dados Gerais'!$D$6:$BI$11,6)","v":"AUXILIAR DE COZINHA (FEMININO)"},{"$f":"HLOOKUP($C14,'Dados Gerais'!$D$6:$BI$15,10)","v":2},{"$f":"'11'!$F$9","v":2878.22},{"$f":"'11'!$F$10","v":0},{"$f":"'11'!$F$11","v":0},{"$f":"'11'!$F$12","v":0},{"$f":"'11'!$F$13+'11'!$F$15","v":0},2878.22]
[null,null,12,{"$f":"HLOOKUP(C15,'Dados Gerais'!$D$6:$BI$11,6)","v":"AUXILIAR DE COZINHA (MASCULINO)"},{"$f":"HLOOKUP($C15,'Dados Gerais'!$D$6:$BI$15,10)","v":1},{"$f":"'12'!$F$9","v":2878.22},{"$f":"'12'!$F$10","v":0},{"$f":"'12'!$F$11","v":0},{"$f":"'12'!$F$12","v":0},{"$f":"'12'!$F$13+'12'!$F$15","v":0},2878.22]
[null,null,13,{"$f":"HLOOKUP(C16,'Dados Gerais'!$D$6:$BI$11,6)","v":"COZINHEIRA"},{"$f":"HLOOKUP($C16,'Dados Gerais'!$D$6:$BI$15,10)","v":2},{"$f":"'13'!$F$9","v":3713.5},{"$f":"'13'!$F$10","v":0},{"$f":"'13'!$F$11","v":291.77999999999997},{"$f":"'13'!$F$12","v":0},{"$f":"'13'!$F$13+'13'!$F$15","v":0},4005.2799999999997]
[null,null,14,{"$f":"HLOOKUP(C17,'Dados Gerais'!$D$6:$BI$11,6)","v":"COZINHEIRO"},{"$f":"HLOOKUP($C17,'Dados Gerais'!$D$6:$BI$15,10)","v":1},{"$f":"'14'!$F$9","v":3713.5},{"$f":"'14'!$F$10","v":0},{"$f":"'14'!$F$11","v":291.77999999999997},{"$f":"'14'!$F$12","v":0},{"$f":"'14'!$F$13+'14'!$F$15","v":0},4005.2799999999997]
[null,null,15,{"$f":"HLOOKUP(C18,'Dados Gerais'!$D$6:$BI$11,6)","v":"CHEFE DE COZINHA (FEMININO)"},{"$f":"HLOOKUP($C18,'Dados Gerais'!$D$6:$BI$15,10)","v":1},{"$f":"'15'!$F$9","v":7350.75},{"$f":"'15'!$F$10","v":0},{"$f":"'15'!$F$11","v":0},{"$f":"'15'!$F$12","v":0},{"$f":"'15'!$F$13+'15'!$F$15","v":0},7350.75]
[null,null,16,{"$f":"HLOOKUP(C19,'Dados Gerais'!$D$6:$BI$11,6)","v":"CHEFE DE COZINHA (MASCULINO)"},{"$f":"HLOOKUP($C19,'Dados Gerais'!$D$6:$BI$15,10)","v":2},{"$f":"'16'!$F$9","v":7350.75},{"$f":"'16'!$F$10","v":0},{"$f":"'16'!$F$11","v":0},{"$f":"'16'!$F$12","v":0},{"$f":"'16'!$F$13+'16'!$F$15","v":0},7350.75]
[null,null,17,{"$f":"HLOOKUP(C20,'Dados Gerais'!$D$6:$BI$11,6)","v":"GARÇOM DA RESIDÊNCIA OFICIAL DO PRESIDENTE"},{"$f":"HLOOKUP($C20,'Dados Gerais'!$D$6:$BI$15,10)","v":3},{"$f":"'17'!$F$9","v":5343.2},{"$f":"'17'!$F$10","v":0},{"$f":"'17'!$F$11","v":0},{"$f":"'17'!$F$12","v":0},{"$f":"'17'!$F$13+'17'!$F$15","v":0},5343.2]
[null,null,18,{"$f":"HLOOKUP(C21,'Dados Gerais'!$D$6:$BI$11,6)","v":"GARÇOM DA RESIDÊNCIA OFICIAL DO PRESIDENTE (COM ADICIONAL NOTURNO)"},{"$f":"HLOOKUP($C21,'Dados Gerais'!$D$6:$BI$15,10)","v":2},{"$f":"'18'!$F$9","v":5343.2},{"$f":"'18'!$F$10","v":0},{"$f":"'18'!$F$11","v":0},{"$f":"'18'!$F$12","v":491.82},{"$f":"'18'!$F$13+'18'!$F$15","v":0},5835.0199999999995]
[null,null,19,{"$f":"HLOOKUP(C22,'Dados Gerais'!$D$6:$BI$11,6)","v":"AUXILIAR DE SERVIÇOS GERAIS"},{"$f":"HLOOKUP($C22,'Dados Gerais'!$D$6:$BI$15,10)","v":2},{"$f":"'19'!$F$9","v":2995.52},{"$f":"'19'!$F$10","v":0},{"$f":"'19'!$F$11","v":0},{"$f":"'19'!$F$12","v":0},{"$f":"'19'!$F$13+'19'!$F$15","v":0},2995.52]
[null,null,{"$f":"#REF!+1","v":{"$error":"#REF!"}},{"$f":"HLOOKUP(C23,'Dados Gerais'!$D$6:$BI$11,6)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP($C23,'Dados Gerais'!$D$6:$BI$15,10)","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!+#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,null,{"$error":"#REF!"},{"$f":"HLOOKUP(C24,'Dados Gerais'!$D$6:$BI$11,6)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP($C24,'Dados Gerais'!$D$6:$BI$15,10)","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!+#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,null,{"$error":"#REF!"},{"$f":"HLOOKUP(C25,'Dados Gerais'!$D$6:$BI$11,6)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP($C25,'Dados Gerais'!$D$6:$BI$15,10)","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!+#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,null,{"$error":"#REF!"},{"$f":"HLOOKUP(C26,'Dados Gerais'!$D$6:$BI$11,6)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP($C26,'Dados Gerais'!$D$6:$BI$15,10)","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!+#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,null,{"$error":"#REF!"},{"$f":"HLOOKUP(C27,'Dados Gerais'!$D$6:$BI$11,6)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP($C27,'Dados Gerais'!$D$6:$BI$15,10)","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!+#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,null,{"$error":"#REF!"},{"$f":"HLOOKUP(C28,'Dados Gerais'!$D$6:$BI$11,6)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP($C28,'Dados Gerais'!$D$6:$BI$15,10)","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!+#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,null,{"$error":"#REF!"},{"$f":"HLOOKUP(C29,'Dados Gerais'!$D$6:$BI$11,6)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP($C29,'Dados Gerais'!$D$6:$BI$15,10)","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!+#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,null,{"$error":"#REF!"},{"$f":"HLOOKUP(C30,'Dados Gerais'!$D$6:$BI$11,6)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP($C30,'Dados Gerais'!$D$6:$BI$15,10)","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!+#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,null,{"$error":"#REF!"},{"$f":"HLOOKUP(C31,'Dados Gerais'!$D$6:$BI$11,6)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP($C31,'Dados Gerais'!$D$6:$BI$15,10)","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!+#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,null,{"$error":"#REF!"},{"$f":"HLOOKUP(C32,'Dados Gerais'!$D$6:$BI$11,6)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP($C32,'Dados Gerais'!$D$6:$BI$15,10)","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!+#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,null,{"$error":"#REF!"},{"$f":"HLOOKUP(C33,'Dados Gerais'!$D$6:$BI$11,6)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP($C33,'Dados Gerais'!$D$6:$BI$15,10)","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!+#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,null,{"$error":"#REF!"},{"$f":"HLOOKUP(C34,'Dados Gerais'!$D$6:$BI$11,6)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP($C34,'Dados Gerais'!$D$6:$BI$15,10)","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!+#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,null,{"$error":"#REF!"},{"$f":"HLOOKUP(C35,'Dados Gerais'!$D$6:$BI$11,6)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP($C35,'Dados Gerais'!$D$6:$BI$15,10)","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!+#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,null,{"$error":"#REF!"},{"$f":"HLOOKUP(C36,'Dados Gerais'!$D$6:$BI$11,6)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP($C36,'Dados Gerais'!$D$6:$BI$15,10)","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!+#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,null,{"$error":"#REF!"},{"$f":"HLOOKUP(C37,'Dados Gerais'!$D$6:$BI$11,6)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP($C37,'Dados Gerais'!$D$6:$BI$15,10)","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!+#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,null,{"$error":"#REF!"},{"$f":"HLOOKUP(C38,'Dados Gerais'!$D$6:$BI$11,6)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP($C38,'Dados Gerais'!$D$6:$BI$15,10)","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!+#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,null,{"$error":"#REF!"},{"$f":"HLOOKUP(C39,'Dados Gerais'!$D$6:$BI$11,6)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP($C39,'Dados Gerais'!$D$6:$BI$15,10)","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!+#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,null,{"$error":"#REF!"},{"$f":"HLOOKUP(C40,'Dados Gerais'!$D$6:$BI$11,6)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP($C40,'Dados Gerais'!$D$6:$BI$15,10)","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!+#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,null,{"$error":"#REF!"},{"$f":"HLOOKUP(C41,'Dados Gerais'!$D$6:$BI$11,6)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP($C41,'Dados Gerais'!$D$6:$BI$15,10)","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!+#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,null,{"$error":"#REF!"},{"$f":"HLOOKUP(C42,'Dados Gerais'!$D$6:$BI$11,6)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP($C42,'Dados Gerais'!$D$6:$BI$15,10)","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!+#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,null,{"$error":"#REF!"},{"$f":"HLOOKUP(C43,'Dados Gerais'!$D$6:$BI$11,6)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP($C43,'Dados Gerais'!$D$6:$BI$15,10)","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!+#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,null,{"$error":"#REF!"},{"$f":"HLOOKUP(C44,'Dados Gerais'!$D$6:$BI$11,6)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP($C44,'Dados Gerais'!$D$6:$BI$15,10)","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!+#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,null,{"$error":"#REF!"},{"$f":"HLOOKUP(C45,'Dados Gerais'!$D$6:$BI$11,6)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP($C45,'Dados Gerais'!$D$6:$BI$15,10)","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!+#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,null,{"$error":"#REF!"},{"$f":"HLOOKUP(C46,'Dados Gerais'!$D$6:$BI$11,6)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP($C46,'Dados Gerais'!$D$6:$BI$15,10)","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!+#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,null,{"$error":"#REF!"},{"$f":"HLOOKUP(C47,'Dados Gerais'!$D$6:$BI$11,6)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP($C47,'Dados Gerais'!$D$6:$BI$15,10)","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!+#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,null,{"$error":"#REF!"},{"$f":"HLOOKUP(C48,'Dados Gerais'!$D$6:$BI$11,6)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP($C48,'Dados Gerais'!$D$6:$BI$15,10)","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!+#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,null,{"$error":"#REF!"},{"$f":"HLOOKUP(C49,'Dados Gerais'!$D$6:$BI$11,6)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP($C49,'Dados Gerais'!$D$6:$BI$15,10)","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!+#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[]
[null,null,null,"TOTAL ",{"$f":"SUM(E4:E22)","v":289}]

{"sheet":"Resumo","index":3,"n_rows":105,"n_cols":12,"rows_kept":105,"cut":false,"hidden":false,"merged":[[24,5,24,9],[25,5,25,9],[19,5,19,9],[20,5,20,9],[21,5,21,9],[22,5,22,9],[23,5,23,9],[14,5,14,9],[15,5,15,9],[16,5,16,9],[17,5,17,9],[18,5,18,9],[31,1,31,10],[0,1,0,8],[102,3,102,7],[59,3,59,7],[91,3,91,7],[98,3,98,7],[87,3,87,7],[49,1,49,8],[67,3,67,7],[71,3,71,7],[78,3,78,7],[82,3,82,7],[3,1,3,10],[6,5,6,9],[12,5,12,9],[13,5,13,9],[7,5,7,9],[8,5,8,9],[9,5,9,9],[10,5,10,9],[11,5,11,9]]}
[]
[]
[]
[null,"RESUMO - TOTAIS MENSAIS - FATURA ORDINÁRIA"]
[]
[]
[null,null,"ITEM","POSTO DE TRABALHO","QUANTIDADE","PREÇO UNIT POR EMPREGADO",null,null,null,null,"PREÇO TOTAL (MENSAL)"]
[null,null,1,{"$f":"HLOOKUP(C8,'Dados Gerais'!$D$6:$BI$11,6)","v":"ENCARREGADO GERAL"},{"$f":"'Dados Gerais'!D$15","v":1},{"$f":"'1'!$E$112","v":21339.380000000005},null,null,null,null,{"$f":"TRUNC(F8*E8,2)","v":21339.38}]
[null,null,2,{"$f":"HLOOKUP(C9,'Dados Gerais'!$D$6:$BI$11,6)","v":"ENCARREGADA DE SETOR"},{"$f":"'Dados Gerais'!E$15","v":5},{"$f":"'2'!$E$112","v":11513.289999999999},null,null,null,null,{"$f":"TRUNC(F9*E9,2)","v":57566.45}]
[null,null,3,{"$f":"HLOOKUP(C10,'Dados Gerais'!$D$6:$BI$11,6)","v":"COPEIRA"},{"$f":"'Dados Gerais'!F$15","v":201},{"$f":"'3'!$E$112","v":6157.12},null,null,null,null,1237581.1200000001]
[null,null,4,{"$f":"HLOOKUP(C11,'Dados Gerais'!$D$6:$BI$11,6)","v":"COPEIRO"},{"$f":"'Dados Gerais'!G$15","v":18},{"$f":"'4'!$E$112","v":6217.4800000000005},null,null,null,null,111914.64]
[null,null,5,{"$f":"HLOOKUP(C12,'Dados Gerais'!$D$6:$BI$11,6)","v":"GARÇONETE"},{"$f":"'Dados Gerais'!H$15","v":10},{"$f":"'5'!$E$112","v":7953.76},null,null,null,null,79537.600000000006]
[null,null,6,{"$f":"HLOOKUP(C13,'Dados Gerais'!$D$6:$BI$11,6)","v":"GARÇOM"},{"$f":"'Dados Gerais'!I$15","v":30},{"$f":"'6'!$E$112","v":7977.99},null,null,null,null,239339.7]
[null,null,7,{"$f":"HLOOKUP(C14,'Dados Gerais'!$D$6:$BI$11,6)","v":"AUXILIAR DE ENCARREGADO (FEMININO)"},{"$f":"'Dados Gerais'!J$15","v":1},{"$f":"'7'!$E$112","v":8156.1099999999988},null,null,null,null,8156.11]
[null,null,8,{"$f":"HLOOKUP(C15,'Dados Gerais'!$D$6:$BI$11,6)","v":"GARÇONETE DO GABINETE DA PRESIDÊNCIA"},{"$f":"'Dados Gerais'!K$15","v":1},{"$f":"'8'!$E$112","v":10382.01},null,null,null,null,10382.01]
[null,null,9,{"$f":"HLOOKUP(C16,'Dados Gerais'!$D$6:$BI$11,6)","v":"GARÇOM DO GABINETE DA PRESIDÊNCIA"},{"$f":"'Dados Gerais'!L$15","v":2},{"$f":"'9'!$E$112","v":10406.24},null,null,null,null,20812.48]
[null,null,10,{"$f":"HLOOKUP(C17,'Dados Gerais'!$D$6:$BI$11,6)","v":"ARRUMADEIRA"},{"$f":"'Dados Gerais'!M$15","v":4},{"$f":"'10'!$E$112","v":8615.4500000000007},null,null,null,null,34461.800000000003]
[null,null,11,{"$f":"HLOOKUP(C18,'Dados Gerais'!$D$6:$BI$11,6)","v":"AUXILIAR DE COZINHA (FEMININO)"},{"$f":"'Dados Gerais'!N$15","v":2},{"$f":"'11'!$E$112","v":8110.5199999999995},null,null,null,null,16221.04]
[null,null,12,{"$f":"HLOOKUP(C19,'Dados Gerais'!$D$6:$BI$11,6)","v":"AUXILIAR DE COZINHA (MASCULINO)"},{"$f":"'Dados Gerais'!O$15","v":1},{"$f":"'12'!$E$112","v":8110.5199999999995},null,null,null,null,8110.52]
[null,null,13,{"$f":"HLOOKUP(C20,'Dados Gerais'!$D$6:$BI$11,6)","v":"COZINHEIRA"},{"$f":"'Dados Gerais'!P$15","v":2},{"$f":"'13'!$E$112","v":10325.210000000003},null,null,null,null,20650.419999999998]
[null,null,14,{"$f":"HLOOKUP(C21,'Dados Gerais'!$D$6:$BI$11,6)","v":"COZINHEIRO"},{"$f":"'Dados Gerais'!Q$15","v":1},{"$f":"'14'!$E$112","v":10325.210000000003},null,null,null,null,10325.209999999999]
[null,null,15,{"$f":"HLOOKUP(C22,'Dados Gerais'!$D$6:$BI$11,6)","v":"CHEFE DE COZINHA (FEMININO)"},{"$f":"'Dados Gerais'!R$15","v":1},{"$f":"'15'!$E$112","v":17177.22},null,null,null,null,17177.22]
[null,null,16,{"$f":"HLOOKUP(C23,'Dados Gerais'!$D$6:$BI$11,6)","v":"CHEFE DE COZINHA (MASCULINO)"},{"$f":"'Dados Gerais'!S$15","v":2},{"$f":"'16'!$E$112","v":17177.22},null,null,null,null,34354.44]
[null,null,17,{"$f":"HLOOKUP(C24,'Dados Gerais'!$D$6:$BI$11,6)","v":"GARÇOM DA RESIDÊNCIA OFICIAL DO PRESIDENTE"},{"$f":"'Dados Gerais'!T$15","v":3},{"$f":"'17'!$E$112","v":13226.460000000003},null,null,null,null,39679.379999999997]
[null,null,18,{"$f":"HLOOKUP(C25,'Dados Gerais'!$D$6:$BI$11,6)","v":"GARÇOM DA RESIDÊNCIA OFICIAL DO PRESIDENTE (COM ADICIONAL NOTURNO)"},{"$f":"'Dados Gerais'!U$15","v":2},{"$f":"'18'!$E$112","v":13579.01},null,null,null,null,27158.02]
[null,null,19,{"$f":"HLOOKUP(C26,'Dados Gerais'!$D$6:$BI$11,6)","v":"AUXILIAR DE SERVIÇOS GERAIS"},{"$f":"'Dados Gerais'!V$15","v":2},{"$f":"'19'!$E$112","v":8236.58},null,null,null,null,16473.16]
[]
[null,null,null,"TOTAL MENSAL - SALÁRIOS",null,null,null,null,null,null,{"$f":"SUM(K8:K27)","v":2011240.7}]
[]
[]
[]
[null,"RESUMO - TOTAIS MENSAIS - ITENS COMPLEMENTARES À FOLHA"]
[]
[]
[null,null,"ITEM","DESCRIÇÃO",null,null,null,null,null,null,"PREÇO TOTAL (MENSAL)"]
[null,null,"SREP","SISTEMA DE REGISTRO ELETRÔNICO DE PRESENÇA - SREP",null,null,null,null,null,null,{"$f":"SREP!$M$46","v":723.24}]
[null,null,"EPI - N.REL","EPI NÃO RELACIONADOS DIRETAMENTE A UM POSTO DE TRABALHO",null,null,null,null,null,null,{"$f":"'EPI - N.Rel'!$J$12","v":34.69}]
[null,null,"MATERIAIS - CONSUMO","MATERIAIS DE CONSUMO NÃO RELACIONADOS DIRETAMENTE A UM POSTO DE TRABALHO",null,null,null,null,null,null,{"$f":"'Materiais - Consumo'!$J$42","v":62044.32}]
[null,null,"FERRAM.","FERRAMENTAS NÃO RELACIONADAS DIRETAMENTE A UM POSTO DE TRABALHO",null,null,null,null,null,null,{"$f":"Ferramentas!O240","v":0}]
[null,null,"EQUIPAM","EQUIPAMENTOS NÃO RELACIONADOS DIRETAMENTE A UM POSTO DE TRABALHO",null,null,null,null,null,null,{"$f":"Equipamentos!O43","v":0}]
[null,null,"CONSUMO","MATERIAIS DE CONSUMO",null,null,null,null,null,null,{"$f":"'Mat Consumo'!L76","v":0}]
[null,null,"PROF.NÃO.RESID","PROFISSIONAL NÃO-RESIDENTE",null,null,null,null,null,null,{"$f":"Prof.N.Resid!L11","v":0}]
[null,null,"VEÍCULOS","VEÍCULOS PARA TRANSPORTE DE COLABORADORES E DE MATERIAIS",null,null,null,null,null,null,{"$f":"Veículos!L25","v":0}]
[null,null,"SERV.ADIC","SERVIÇOS ADICIONAIS",null,null,null,null,null,null,{"$f":"Serv.Adicionais!L14","v":0}]
[]
[null,null,null,"TOTAL MENSAL - ITENS COMPLEMENTARES À FOLHA",null,null,null,null,null,null,{"$f":"SUM(K36:K45)","v":62802.25}]
[]
[]
[]
[null,"RESUMO - TOTAIS MENSAIS - ITENS SOB DEMANDA"]
[]
[]
[null,null,"ITEM","DESCRIÇÃO",null,null,null,null,"PREÇO TOTAL (MENSAL)"]
[null,null,"TRANSP.","PREVISÃO DE MOVIMENTAÇÕES EM TRANSPORTE POR CHAMADO",null,null,null,null,{"$f":"'Demanda - Transp. p. chamado'!J16","v":0}]
[null,null,"DEMANDA - MATERIAIS","EPIs, MATERIAIS E UNIFORMES - SOB DEMANDA",null,null,null,null,0]
[null,null,"DEMANDA - SERVIÇOS","SERVIÇOS - SOB DEMANDA",null,null,null,null,{"$f":"'Demanda - Serviços'!J31","v":0}]
[]
[null,null,null,"TOTAL MENSAL - ITENS SOB DEMANDA",null,null,null,null,{"$f":"SUM(I54:I57)","v":0}]
[]
[null,null,null,"TOTAL MENSAL"]
[null,null,null,"DESCRIÇÃO",null,null,null,"VALOR"]
[null,null,null,"FATURA MENSAL ORDINÁRIA",null,null,null,{"$f":"K28","v":2011240.7}]
[null,null,null,"ESTIMATIVA MENSAL - ITENS COMPLEMENTARES À FOLHA",null,null,null,{"$f":"$K$46","v":62802.25}]
[null,null,null,"ESTIMATIVA MENSAL - ITENS SOB DEMANDA",null,null,null,{"$f":"I58","v":0}]
[]
[null,null,null,null,null,null,"TOTAL MENSAL DA CONTRATAÇÃO",{"$f":"TRUNC(SUM(H62:H65),2)","v":2074042.95},null,null,null,{"$f":" Extenso_Valor(H66)","v":"dois milhões, setenta e quatro mil e quarenta e dois reais e noventa e cinco centavos"}]
[]
[null,null,null,"TOTAL GLOBAL DA CONTRATAÇÃO - 12 MESES"]
[]
[null,null,null,null,null,null,"12 x TOTAL MENSAL",{"$f":"TRUNC(H66*12,2)","v":24888515.399999999},null,null,null,{"$f":" Extenso_Valor(H70)","v":"vinte e quatro milhões, oitocentos e oitenta e oito mil, quinhentos e quinze reais e quarenta centavos"}]
[]
[null,null,null,"TOTAL MENSAL - ITENS SOB DEMANDA"]
[null,null,null,"DESCRIÇÃO",null,null,null,"VALOR"]
[null,null,null,"Materiais não relacionados diretamente a um posto de trabalho - AQUISIÇÃO SOB DEMANDA",null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,null,"Equipamentos não relacionados diretamente a um posto de trabalho - AQUISIÇÃO SOB DEMANDA",null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}}]
[]
[null,null,null,null,null,null,"TOTAL MENSAL DA CONTRATAÇÃO",{"$f":"SUM(H74:H76)","v":{"$error":"#REF!"}}]
[]
[null,null,null,"TOTAL ANUAL - ITENS SOB DEMANDA"]
[]
[null,null,null,null,null,null,"12 x TOTAL MENSAL",{"$f":"H77*12","v":{"$error":"#REF!"}}]
[]
[null,null,null,"TOTAL ANUAL GLOBAL DA CONTRATAÇÃO"]
[]
[null,null,null,null,null,null,null,{"$f":"H81+H70","v":{"$error":"#REF!"}}]
[]
[]
[null,null,null,"TOTAL GLOBAL DA CONTRATAÇÃO - 30 MESES"]
[]
[null,null,null,null,null,null,"30 x TOTAL MENSAL",{"$f":"TRUNC(H66*30,2)","v":62221288.5},null,null,null,{"$f":" Extenso_Valor(H90)","v":"sessenta e dois milhões, duzentos e vinte e um mil, duzentos e oitenta e oito reais e cinquenta centavos"}]
[]
[null,null,null,"TOTAL MENSAL - ITENS SOB DEMANDA"]
[null,null,null,"DESCRIÇÃO",null,null,null,"VALOR"]
[null,null,null,"Materiais não relacionados diretamente a um posto de trabalho - AQUISIÇÃO SOB DEMANDA",null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,null,"Equipamentos não relacionados diretamente a um posto de trabalho - AQUISIÇÃO SOB DEMANDA",null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}}]
[]
[null,null,null,null,null,null,"TOTAL MENSAL DA CONTRATAÇÃO",{"$f":"SUM(H94:H96)","v":{"$error":"#REF!"}}]
[]
[null,null,null,"TOTAL ANUAL - ITENS SOB DEMANDA"]
[]
[null,null,null,null,null,null,"12 x TOTAL MENSAL",{"$f":"H97*12","v":{"$error":"#REF!"}}]
[]
[null,null,null,"TOTAL ANUAL GLOBAL DA CONTRATAÇÃO"]
[]
[null,null,null,null,null,null,null,{"$f":"H101+H90","v":{"$error":"#REF!"}}]

{"sheet":"1","index":4,"n_rows":112,"n_cols":8,"rows_kept":112,"cut":false,"hidden":false,"merged":[[90,1,90,3],[18,1,18,3],[1,1,1,5],[2,1,2,5],[4,1,4,2],[5,1,5,2],[7,1,7,3],[46,3,46,5],[53,1,53,3],[63,1,63,3],[75,3,75,5],[81,1,81,3]]}
[]
[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$6:$BI$22,6)","v":"ENCARREGADO GERAL"},"QUANTIDADE",{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$22,10)","v":1}]
[null,"CCT",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$22,16)","v":"SEAC/DF x SINDISERVIÇOS/DF \nCCT 2025/2026 \nN.º DF000042/2025"},"DATA-BASE",{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$22,17)","v":"2025-01-01"}]
[]
[null,"MÓDULO 1 - COMPOSIÇÃO DA REMUNERAÇÃO",null,null,null,"Valor"]
[null,null,"A","Salário-Base",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$22,8)","v":9452.69}]
[null,null,"B","Adicional de Periculosidade",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$41,26)","v":0}]
[null,null,"C","Adicional de Insalubridade",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$41,32)","v":0}]
[null,null,"D","Adicional Noturno",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$54,49)","v":0},null,"* Nota 1 - O Módulo 1 refere-se ao valor mensal devido ao empregado pela prestação do serviço no período de 12 meses."]
[null,null,"E","Adicional de Hora Extra",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$71,66)","v":0},null,"* Nota 2 - O adicional de hora extra no feriado trabalhado foi suprimido pela Lei 13.467/17"]
[null,null,"F","Gratificação",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$71,34)","v":0},null,"* Nota 3 - ART. 7º, § 2º, DA LEI Nº 605/49.Sendo mensalista o obreiro, o adicional noturno pago de forma fixa já é considerado integrado para os efeitos do pagamento do repouso semanal remunerado, nos termos do art. 7º, § 2º, da Lei nº 605/49."]
[null,null,"G","Sobraviso",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$71,36)","v":0}]
[]
[null,null,null,"TOTAL DA REMUNERAÇÃO",null,{"$f":"TRUNC(SUM(F9:F15),2)","v":9452.69}]
[]
[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$17,2)","v":859.25},null,"* Nota 1 - O 13º salário foi calculado dividindo-se por 11, para comportar os 11 meses presentes e ainda o ausente do posto"]
[null,null,"B","Adicional de Férias",{"$f":"'Encargos Sociais'!E31","v":3.0300000000000001E-2},{"$f":"TRUNC(E22*(F$17),2)","v":286.41000000000003},null,"* Nota 2 - O adicional de férias foi calculado dividindo-se por 11, para comportar os 11 meses presentes e ainda o ausente do posto"]
[]
[null,"Submódulo 2.2 - Encargos Previdenciários (GPS), Fundo de Garantia por Tempo de Serviço (FGTS) e Outras Contribuições"]
[null,null,"A",{"$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$69),2)","v":2327.62},null,"* Nota 1 - Os percentuais dos encargos previdenciários, do FGTS e demais contribuições são estabelecidos por legislação vigente."]
[null,null,"B",{"$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$80),2)","v":291.16000000000003},null,"* Nota 2 - O SAT, a depender do grau de risco do serviço, irá variar entre 1%, para risco leve, de 2%, para risco médio, e de 3% para risco grave."]
[null,null,"C",{"$f":"'Encargos Sociais'!D16","v":"SAT/RAT (art. 22, II, Lei 8.212/91 e Anexo V, Decreto 6.042/07) - Enquadramento 8121-4/00"},{"$f":"'Encargos Sociais'!E16","v":0.03},{"$f":"TRUNC(E27*($F$17+$F$21+$F$22+$F$80),2)","v":349.39},null,"* Nota 3 - Base de cálculo - remuneração + ausências + 13º salário + terço constitucional (férias) - exceto INSS sobre ausência por acidente de trabalho"]
[null,null,"D",{"$f":"'Encargos Sociais'!D17","v":"SESC ou SESI (art. 30, Lei nº 8.036/90 e art. 1º, Lei 8.154/90)"},{"$f":"'Encargos Sociais'!E17","v":1.4999999999999999E-2},174.69]
[null,null,"E",{"$f":"'Encargos Sociais'!D18","v":"SENAI ou SENAC (Decreto nº 2.318/86)"},{"$f":"'Encargos Sociais'!E18","v":0.01},116.46]
[null,null,"F",{"$f":"'Encargos Sociais'!D19","v":"SEBRAE (§ 3º, art. 8º, Lei 8.029/90, alterada pela Lei nº 8.154/90)"},{"$f":"'Encargos Sociais'!E19","v":6.0000000000000001E-3},69.87]
[null,null,"G",{"$f":"'Encargos Sociais'!D20","v":"INCRA (art. 1º, I, Decreto Lei 1.146/70 e Lei 7.787, de 30/06/89)"},{"$f":"'Encargos Sociais'!E20","v":2E-3},23.29]
[null,null,"H",{"$f":"'Encargos Sociais'!D21","v":"FGTS (Lei Complementar nº 110/01 e art. 30, Lei nº 8.036/90)"},{"$f":"'Encargos Sociais'!E21","v":0.08},931.72]
[null,null,"I",{"$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$6:$BI$140,85)","v":0},null,"* Nota 1 - O valor informado deverá ser o custo real do benefício (descontado o valor eventualmente pago pelo empregado)."]
[null,null,"B","Auxílio Alimentação",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$140,92)","v":1048.3},null,"* Nota 2 - Observar a previsão dos benefícios contidos em Acordos, Convenções e Dissídios Coletivos de Trabalho e o disposto no art. 6º da IN 5/2017"]
[null,null,"C","Assistência Médica e Familiar",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$140,100)","v":0}]
[null,null,"D","Seguro de vida / auxílio funeral",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$140,109)","v":3.61}]
[null,null,"E","Assistência odontológica",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$140,115)","v":0}]
[null,null,"F","Auxílio creche",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$140,121)","v":0}]
[null,null,"G","Auxílio vestuário especial",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$140,127)","v":0}]
[null,null,"H","Benefício social familiar",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$140,133)","v":0}]
[null,null,"I","Outros (especificar)"]
[null,null,"J","Outros (especificar)"]
[]
[null,null,null,"QUADRO-RESUMO DO MÓDULO 2"]
[null,null,null,"2.1 - 13º salário e Adicional de Férias",{"$f":"SUM(E21:E22)","v":0.1212},{"$f":"F21+F22","v":1145.6600000000001}]
[null,null,null,"2.2 - Encargos Previdenciários (GPS), Fundo de Garantia por Tempo de Serviço (FGTS) e Contribuições",{"$f":"SUM(E25:E33)","v":0.36800000000000005},{"$f":"SUM(F25:F33)","v":4284.2}]
[null,null,null,"2.3 - Benefícios Mensais e Diários",null,{"$f":"SUM(F36:F45)","v":1051.9099999999999}]
[]
[null,null,null,"TOTAL DOS ENCARGOS E BENEFÍCIOS",null,{"$f":"TRUNC(SUM(F48:F50),2)","v":6481.77}]
[]
[null,"MÓDULO 3 - PROVISÃO PARA RESCISÃO",null,null,"Percentuais","Valor"]
[null,null,"A",{"$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$80),2)","v":48.91},null,"* Nota 1 - Base de cálculo - remuneração + ausências + 1/3 férias + 13º"]
[null,null,"B",{"$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$80),2)","v":3.49}]
[null,null,"C",{"$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)"},{"$f":"'Encargos Sociais'!E39","v":7.7999999999999996E-3},{"$f":"TRUNC(E58*($F$17),2)","v":73.73}]
[null,null,"E",{"$f":"'Encargos Sociais'!D40","v":"Incidência de GPS, FGTS e outras contribuições sobre o Aviso Prévio Trabalhado"},{"$f":"'Encargos Sociais'!E40","v":2.8999999999999998E-3},{"$f":"TRUNC(E59*($F$17),2)","v":27.41}]
[null,null,"F",{"$f":"'Encargos Sociais'!D41","v":"Multa do FGTS"},{"$f":"'Encargos Sociais'!E41","v":3.2000000000000001E-2},{"$f":"TRUNC(E60*($F$17+$F$48+$F$80),2)","v":372.69}]
[]
[null,null,null,"TOTAL DE PROVISÃO PARA RESCISÃO",null,{"$f":"TRUNC(SUM(F55:F60),2)","v":526.23}]
[]
[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$17,2)","v":859.24},null,"* Nota 1 - O Módulo 4 refere-se às previsões para custear ausências do próprio profissional (titular do cargo)"]
[null,null,"B",{"$f":"'Encargos Sociais'!D26","v":"Ausências Legais (Arts. 131 e 473 da CLT)"},{"$f":"'Encargos Sociais'!E26","v":7.9000000000000008E-3},74.67,null,"* Nota 2 - As férias foram calculadas dividindo-se por 11, para comportar os 11 meses presentes e ainda o ausente do posto"]
[null,null,"C",{"$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)"},{"$f":"'Encargos Sociais'!E27","v":8.0000000000000004E-4},7.56]
[null,null,"D",{"$f":"'Encargos Sociais'!D28","v":"Ausência por Acidente de Trabalho (Art. 131, III, da CLT)"},{"$f":"'Encargos Sociais'!E28","v":8.9999999999999998E-4},8.5]
[null,null,"E",{"$f":"'Encargos Sociais'!D29","v":"Afastamento Maternidade (Art. 71 da Lei nº 8.213/1991)"},{"$f":"'Encargos Sociais'!E29","v":3.3E-3},31.19]
[null,null,"F",{"$f":"'Encargos Sociais'!D30","v":"Auxílio Enfermidade - Doença (Art. 59 da Lei nº 8.213/1991)"},{"$f":"'Encargos Sociais'!E30","v":7.1000000000000004E-3},67.11]
[]
[null,"Submódulo 4.2 - Intrajornada"]
[null,null,"A","Intervalo para repouso ou alimentação",{"$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},{"$f":"SUM(F66:F71)","v":1048.27}]
[null,null,null,"4.2 - Intrajornada",{"$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":1048.27}]
[]
[null,"MÓDULO 5 - INSUMOS DIVERSOS",null,null,null,"Valor"]
[null,null,"A","Uniformes - aquisição",null,{"$f":"TRUNC(HLOOKUP($B$5,Uniformes!$K$3:$DZ$5,3,0)/12,2)","v":157.83000000000001}]
[null,null,"B","Materiais de consumo relacionados ao posto - aquisição",null,0]
[null,null,"C","Ferramentas relacionadas ao posto - remuneração da sua depreciação / manutenção",null,0]
[null,null,"D","Equipamentos relacionados ao posto - remuneração da sua depreciação / manutenção",null,0]
[null,null,"E","Equipamentos de Proteção Individual - EPI - aquisição",null,{"$f":"TRUNC(HLOOKUP($B$5,EPI!$J$3:$DY$5,3,0)/12,2)","v":29.03}]
[]
[null,null,null,"TOTAL DE INSUMOS DIVERSOS",null,{"$f":"SUM(F83:F88)","v":186.86},null,"* Nota - Valores mensais por empregado"]
[]
[null,"MÓDULO 6 - CUSTOS INDIRETOS, TRIBUTOS E LUCRO - BDI",null,null,"Percentuais","Valor"]
[null,null,"A","Custos Indiretos",{"$f":"'BDI - Geral'!E7","v":2.2699999999999998E-2}]
[null,null,"A.1","Administração Central",{"$f":"'BDI - Geral'!E8","v":1.7299999999999999E-2}]
[null,null,"A.2","Seguros, Garantias e Riscos",{"$f":"'BDI - Geral'!E9","v":5.4000000000000003E-3}]
[null,null,"B","Lucro",{"$f":"'BDI - Geral'!E11","v":2.6700000000000002E-2}]
[null,null,"C","Tributos",{"$f":"SUM(E97:E98)","v":0.124}]
[null,null,"C.1","Tributos Federais (COFINS, PIS e CPRB)",{"$f":"'BDI - Geral'!E19","v":7.3999999999999996E-2}]
[null,null,"C.2","Tributos Distritais (ISS)",{"$f":"'BDI - Geral'!E24","v":0.05}]
[null,null,"D","Despesas Financeiras",{"$f":"'BDI - Geral'!E14","v":6.1000000000000004E-3}]
[]
[null,null,null,"TOTAL DE BDI",{"$f":"'BDI - Geral'!E27","v":0.2059},{"$f":"TRUNC(E101*E109,2)","v":3643.56}]
[]
[null,null,null,"QUADRO-RESUMO DO CUSTO MENSAL POR EMPREGADO","Valor"]
[null,null,null,"Módulo 1 - Composição da Remuneração",{"$f":"F17","v":9452.69}]
[null,null,null,"Módulo 2 - Encargos e Benefícios Anuais, Mensais e Diários",{"$f":"F52","v":6481.77}]
[null,null,null,"Módulo 3 - Provisão para Rescisão",{"$f":"F62","v":526.23}]
[null,null,null,"Módulo 4 - Custo do Profissional Ausente",{"$f":"F80","v":1048.27}]
[null,null,null,"Módulo 5 - Insumos Diversos",{"$f":"F89","v":186.86}]
[null,null,null,"SUBTOTAL (A+B+C+D+E)",{"$f":"SUM(E104:E108)","v":17695.820000000003}]
[null,null,null,"Módulo 6 - Custos Indiretos, Tributos e Lucro",{"$f":"F101","v":3643.56}]
[]
[null,null,null,"TOTAL DO POSTO",{"$f":"SUM(E109:E110)","v":21339.380000000005}]

{"sheet":"2","index":5,"n_rows":112,"n_cols":8,"rows_kept":112,"cut":false,"hidden":false,"merged":[[90,1,90,3],[18,1,18,3],[1,1,1,5],[2,1,2,5],[4,1,4,2],[5,1,5,2],[7,1,7,3],[46,3,46,5],[53,1,53,3],[63,1,63,3],[75,3,75,5],[81,1,81,3]]}
[]
[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$6:$BI$22,6)","v":"ENCARREGADA DE SETOR"},"QUANTIDADE",{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$22,10)","v":5}]
[null,"CCT",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$22,16)","v":"SEAC/DF x SINDISERVIÇOS/DF \nCCT 2025/2026 \nN.º DF000042/2025"},"DATA-BASE",{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$22,17)","v":"2025-01-01"}]
[]
[null,"MÓDULO 1 - COMPOSIÇÃO DA REMUNERAÇÃO",null,null,null,"Valor"]
[null,null,"A","Salário-Base",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$22,8)","v":4764.7700000000004}]
[null,null,"B","Adicional de Periculosidade",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$41,26)","v":0}]
[null,null,"C","Adicional de Insalubridade",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$41,32)","v":0}]
[null,null,"D","Adicional Noturno",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$54,49)","v":0},null,"* Nota 1 - O Módulo 1 refere-se ao valor mensal devido ao empregado pela prestação do serviço no período de 12 meses."]
[null,null,"E","Adicional de Hora Extra",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$71,66)","v":0},null,"* Nota 2 - O adicional de hora extra no feriado trabalhado foi suprimido pela Lei 13.467/17"]
[null,null,"F","Gratificação",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$71,34)","v":0},null,"* Nota 3 - ART. 7º, § 2º, DA LEI Nº 605/49.Sendo mensalista o obreiro, o adicional noturno pago de forma fixa já é considerado integrado para os efeitos do pagamento do repouso semanal remunerado, nos termos do art. 7º, § 2º, da Lei nº 605/49."]
[null,null,"G","Sobraviso",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$71,36)","v":0}]
[]
[null,null,null,"TOTAL DA REMUNERAÇÃO",null,{"$f":"TRUNC(SUM(F9:F15),2)","v":4764.7700000000004}]
[]
[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$17,2)","v":433.12},null,"* Nota 1 - O 13º salário foi calculado dividindo-se por 11, para comportar os 11 meses presentes e ainda o ausente do posto"]
[null,null,"B","Adicional de Férias",{"$f":"'Encargos Sociais'!E31","v":3.0300000000000001E-2},{"$f":"TRUNC(E22*(F$17),2)","v":144.37},null,"* Nota 2 - O adicional de férias foi calculado dividindo-se por 11, para comportar os 11 meses presentes e ainda o ausente do posto"]
[]
[null,"Submódulo 2.2 - Encargos Previdenciários (GPS), Fundo de Garantia por Tempo de Serviço (FGTS) e Outras Contribuições"]
[null,null,"A",{"$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$69),2)","v":1173.27},null,"* Nota 1 - Os percentuais dos encargos previdenciários, do FGTS e demais contribuições são estabelecidos por legislação vigente."]
[null,null,"B",{"$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$80),2)","v":146.76},null,"* Nota 2 - O SAT, a depender do grau de risco do serviço, irá variar entre 1%, para risco leve, de 2%, para risco médio, e de 3% para risco grave."]
[null,null,"C",{"$f":"'Encargos Sociais'!D16","v":"SAT/RAT (art. 22, II, Lei 8.212/91 e Anexo V, Decreto 6.042/07) - Enquadramento 8121-4/00"},{"$f":"'Encargos Sociais'!E16","v":0.03},{"$f":"TRUNC(E27*($F$17+$F$21+$F$22+$F$80),2)","v":176.11},null,"* Nota 3 - Base de cálculo - remuneração + ausências + 13º salário + terço constitucional (férias) - exceto INSS sobre ausência por acidente de trabalho"]
[null,null,"D",{"$f":"'Encargos Sociais'!D17","v":"SESC ou SESI (art. 30, Lei nº 8.036/90 e art. 1º, Lei 8.154/90)"},{"$f":"'Encargos Sociais'!E17","v":1.4999999999999999E-2},88.05]
[null,null,"E",{"$f":"'Encargos Sociais'!D18","v":"SENAI ou SENAC (Decreto nº 2.318/86)"},{"$f":"'Encargos Sociais'!E18","v":0.01},58.7]
[null,null,"F",{"$f":"'Encargos Sociais'!D19","v":"SEBRAE (§ 3º, art. 8º, Lei 8.029/90, alterada pela Lei nº 8.154/90)"},{"$f":"'Encargos Sociais'!E19","v":6.0000000000000001E-3},35.22]
[null,null,"G",{"$f":"'Encargos Sociais'!D20","v":"INCRA (art. 1º, I, Decreto Lei 1.146/70 e Lei 7.787, de 30/06/89)"},{"$f":"'Encargos Sociais'!E20","v":2E-3},11.74]
[null,null,"H",{"$f":"'Encargos Sociais'!D21","v":"FGTS (Lei Complementar nº 110/01 e art. 30, Lei nº 8.036/90)"},{"$f":"'Encargos Sociais'!E21","v":0.08},469.65]
[null,null,"I",{"$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$6:$BI$140,85)","v":19.03000000000003},null,"* Nota 1 - O valor informado deverá ser o custo real do benefício (descontado o valor eventualmente pago pelo empregado)."]
[null,null,"B","Auxílio Alimentação",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$140,92)","v":1048.3},null,"* Nota 2 - Observar a previsão dos benefícios contidos em Acordos, Convenções e Dissídios Coletivos de Trabalho e o disposto no art. 6º da IN 5/2017"]
[null,null,"C","Assistência Médica e Familiar",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$140,100)","v":0}]
[null,null,"D","Seguro de vida / auxílio funeral",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$140,109)","v":3.61}]
[null,null,"E","Assistência odontológica",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$140,115)","v":0}]
[null,null,"F","Auxílio creche",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$140,121)","v":0}]
[null,null,"G","Auxílio vestuário especial",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$140,127)","v":0}]
[null,null,"H","Benefício social familiar",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$140,133)","v":0}]
[null,null,"I","Outros (especificar)"]
[null,null,"J","Outros (especificar)"]
[]
[null,null,null,"QUADRO-RESUMO DO MÓDULO 2"]
[null,null,null,"2.1 - 13º salário e Adicional de Férias",{"$f":"SUM(E21:E22)","v":0.1212},{"$f":"F21+F22","v":577.49}]
[null,null,null,"2.2 - Encargos Previdenciários (GPS), Fundo de Garantia por Tempo de Serviço (FGTS) e Contribuições",{"$f":"SUM(E25:E33)","v":0.36800000000000005},{"$f":"SUM(F25:F33)","v":2159.5}]
[null,null,null,"2.3 - Benefícios Mensais e Diários",null,{"$f":"SUM(F36:F45)","v":1070.9399999999998}]
[]
[null,null,null,"TOTAL DOS ENCARGOS E BENEFÍCIOS",null,{"$f":"TRUNC(SUM(F48:F50),2)","v":3807.93}]
[]
[null,"MÓDULO 3 - PROVISÃO PARA RESCISÃO",null,null,"Percentuais","Valor"]
[null,null,"A",{"$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$80),2)","v":24.65},null,"* Nota 1 - Base de cálculo - remuneração + ausências + 1/3 férias + 13º"]
[null,null,"B",{"$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$80),2)","v":1.76}]
[null,null,"C",{"$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)"},{"$f":"'Encargos Sociais'!E39","v":7.7999999999999996E-3},{"$f":"TRUNC(E58*($F$17),2)","v":37.159999999999997}]
[null,null,"E",{"$f":"'Encargos Sociais'!D40","v":"Incidência de GPS, FGTS e outras contribuições sobre o Aviso Prévio Trabalhado"},{"$f":"'Encargos Sociais'!E40","v":2.8999999999999998E-3},{"$f":"TRUNC(E59*($F$17),2)","v":13.81}]
[null,null,"F",{"$f":"'Encargos Sociais'!D41","v":"Multa do FGTS"},{"$f":"'Encargos Sociais'!E41","v":3.2000000000000001E-2},{"$f":"TRUNC(E60*($F$17+$F$48+$F$80),2)","v":187.86}]
[]
[null,null,null,"TOTAL DE PROVISÃO PARA RESCISÃO",null,{"$f":"TRUNC(SUM(F55:F60),2)","v":265.24}]
[]
[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$17,2)","v":433.11},null,"* Nota 1 - O Módulo 4 refere-se às previsões para custear ausências do próprio profissional (titular do cargo)"]
[null,null,"B",{"$f":"'Encargos Sociais'!D26","v":"Ausências Legais (Arts. 131 e 473 da CLT)"},{"$f":"'Encargos Sociais'!E26","v":7.9000000000000008E-3},37.64,null,"* Nota 2 - As férias foram calculadas dividindo-se por 11, para comportar os 11 meses presentes e ainda o ausente do posto"]
[null,null,"C",{"$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)"},{"$f":"'Encargos Sociais'!E27","v":8.0000000000000004E-4},3.81]
[null,null,"D",{"$f":"'Encargos Sociais'!D28","v":"Ausência por Acidente de Trabalho (Art. 131, III, da CLT)"},{"$f":"'Encargos Sociais'!E28","v":8.9999999999999998E-4},4.28]
[null,null,"E",{"$f":"'Encargos Sociais'!D29","v":"Afastamento Maternidade (Art. 71 da Lei nº 8.213/1991)"},{"$f":"'Encargos Sociais'!E29","v":3.3E-3},15.72]
[null,null,"F",{"$f":"'Encargos Sociais'!D30","v":"Auxílio Enfermidade - Doença (Art. 59 da Lei nº 8.213/1991)"},{"$f":"'Encargos Sociais'!E30","v":7.1000000000000004E-3},33.82]
[]
[null,"Submódulo 4.2 - Intrajornada"]
[null,null,"A","Intervalo para repouso ou alimentação",{"$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},{"$f":"SUM(F66:F71)","v":528.38}]
[null,null,null,"4.2 - Intrajornada",{"$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":528.38}]
[]
[null,"MÓDULO 5 - INSUMOS DIVERSOS",null,null,null,"Valor"]
[null,null,"A","Uniformes - aquisição",null,{"$f":"TRUNC(HLOOKUP($B$5,Uniformes!$K$3:$DZ$5,3,0)/12,2)","v":150.75}]
[null,null,"B","Materiais de consumo relacionados ao posto - aquisição",null,0]
[null,null,"C","Ferramentas relacionadas ao posto - remuneração da sua depreciação / manutenção",null,0]
[null,null,"D","Equipamentos relacionados ao posto - remuneração da sua depreciação / manutenção",null,0]
[null,null,"E","Equipamentos de Proteção Individual - EPI - aquisição",null,{"$f":"TRUNC(HLOOKUP($B$5,EPI!$J$3:$DY$5,3,0)/12,2)","v":30.4}]
[]
[null,null,null,"TOTAL DE INSUMOS DIVERSOS",null,{"$f":"SUM(F83:F88)","v":181.15},null,"* Nota - Valores mensais por empregado"]
[]
[null,"MÓDULO 6 - CUSTOS INDIRETOS, TRIBUTOS E LUCRO - BDI",null,null,"Percentuais","Valor"]
[null,null,"A","Custos Indiretos",{"$f":"'BDI - Geral'!E7","v":2.2699999999999998E-2}]
[null,null,"A.1","Administração Central",{"$f":"'BDI - Geral'!E8","v":1.7299999999999999E-2}]
[null,null,"A.2","Seguros, Garantias e Riscos",{"$f":"'BDI - Geral'!E9","v":5.4000000000000003E-3}]
[null,null,"B","Lucro",{"$f":"'BDI - Geral'!E11","v":2.6700000000000002E-2}]
[null,null,"C","Tributos",{"$f":"SUM(E97:E98)","v":0.124}]
[null,null,"C.1","Tributos Federais (COFINS, PIS e CPRB)",{"$f":"'BDI - Geral'!E19","v":7.3999999999999996E-2}]
[null,null,"C.2","Tributos Distritais (ISS)",{"$f":"'BDI - Geral'!E24","v":0.05}]
[null,null,"D","Despesas Financeiras",{"$f":"'BDI - Geral'!E14","v":6.1000000000000004E-3}]
[]
[null,null,null,"TOTAL DE BDI",{"$f":"'BDI - Geral'!E27","v":0.2059},{"$f":"TRUNC(E101*E109,2)","v":1965.82}]
[]
[null,null,null,"QUADRO-RESUMO DO CUSTO MENSAL POR EMPREGADO","Valor"]
[null,null,null,"Módulo 1 - Composição da Remuneração",{"$f":"F17","v":4764.7700000000004}]
[null,null,null,"Módulo 2 - Encargos e Benefícios Anuais, Mensais e Diários",{"$f":"F52","v":3807.93}]
[null,null,null,"Módulo 3 - Provisão para Rescisão",{"$f":"F62","v":265.24}]
[null,null,null,"Módulo 4 - Custo do Profissional Ausente",{"$f":"F80","v":528.38}]
[null,null,null,"Módulo 5 - Insumos Diversos",{"$f":"F89","v":181.15}]
[null,null,null,"SUBTOTAL (A+B+C+D+E)",{"$f":"SUM(E104:E108)","v":9547.4699999999993}]
[null,null,null,"Módulo 6 - Custos Indiretos, Tributos e Lucro",{"$f":"F101","v":1965.82}]
[]
[null,null,null,"TOTAL DO POSTO",{"$f":"SUM(E109:E110)","v":11513.289999999999}]

{"sheet":"3","index":6,"n_rows":112,"n_cols":8,"rows_kept":112,"cut":false,"hidden":false,"merged":[[90,1,90,3],[18,1,18,3],[1,1,1,5],[2,1,2,5],[4,1,4,2],[5,1,5,2],[7,1,7,3],[46,3,46,5],[53,1,53,3],[63,1,63,3],[75,3,75,5],[81,1,81,3]]}
[]
[null,"PLANILHA DE ESTIMATIVA DE CUSTOS"]
[null,"Padrão IN 05/2017 e IN 07/2018 - MPDG - Medição por posto presente"]
[]
[null,3,null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$22,6)","v":"COPEIRA"},"QUANTIDADE",{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$22,10)","v":201}]
[null,"CCT",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$22,16)","v":"SEAC/DF x SINDISERVIÇOS/DF \nCCT 2025/2026 \nN.º DF000042/2025"},"DATA-BASE",{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$22,17)","v":"2025-01-01"}]
[]
[null,"MÓDULO 1 - COMPOSIÇÃO DA REMUNERAÇÃO",null,null,null,"Valor"]
[null,null,"A","Salário-Base",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$22,8)","v":2176.92}]
[null,null,"B","Adicional de Periculosidade",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$41,26)","v":0}]
[null,null,"C","Adicional de Insalubridade",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$41,32)","v":0}]
[null,null,"D","Adicional Noturno",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$54,49)","v":0},null,"* Nota 1 - O Módulo 1 refere-se ao valor mensal devido ao empregado pela prestação do serviço no período de 12 meses."]
[null,null,"E","Adicional de Hora Extra",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$71,66)","v":0},null,"* Nota 2 - O adicional de hora extra no feriado trabalhado foi suprimido pela Lei 13.467/17"]
[null,null,"F","Gratificação",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$71,34)","v":0},null,"* Nota 3 - ART. 7º, § 2º, DA LEI Nº 605/49.Sendo mensalista o obreiro, o adicional noturno pago de forma fixa já é considerado integrado para os efeitos do pagamento do repouso semanal remunerado, nos termos do art. 7º, § 2º, da Lei nº 605/49."]
[null,null,"G","Sobraviso",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$71,36)","v":0}]
[]
[null,null,null,"TOTAL DA REMUNERAÇÃO",null,{"$f":"TRUNC(SUM(F9:F15),2)","v":2176.92}]
[]
[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$17,2)","v":197.88},null,"* Nota 1 - O 13º salário foi calculado dividindo-se por 11, para comportar os 11 meses presentes e ainda o ausente do posto"]
[null,null,"B","Adicional de Férias",{"$f":"'Encargos Sociais'!E31","v":3.0300000000000001E-2},{"$f":"TRUNC(E22*(F$17),2)","v":65.959999999999994},null,"* Nota 2 - O adicional de férias foi calculado dividindo-se por 11, para comportar os 11 meses presentes e ainda o ausente do posto"]
[]
[null,"Submódulo 2.2 - Encargos Previdenciários (GPS), Fundo de Garantia por Tempo de Serviço (FGTS) e Outras Contribuições"]
[null,null,"A",{"$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$69),2)","v":536.04},null,"* Nota 1 - Os percentuais dos encargos previdenciários, do FGTS e demais contribuições são estabelecidos por legislação vigente."]
[null,null,"B",{"$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$80),2)","v":67.05},null,"* Nota 2 - O SAT, a depender do grau de risco do serviço, irá variar entre 1%, para risco leve, de 2%, para risco médio, e de 3% para risco grave."]
[null,null,"C",{"$f":"'Encargos Sociais'!D16","v":"SAT/RAT (art. 22, II, Lei 8.212/91 e Anexo V, Decreto 6.042/07) - Enquadramento 8121-4/00"},{"$f":"'Encargos Sociais'!E16","v":0.03},{"$f":"TRUNC(E27*($F$17+$F$21+$F$22+$F$80),2)","v":80.459999999999994},null,"* Nota 3 - Base de cálculo - remuneração + ausências + 13º salário + terço constitucional (férias) - exceto INSS sobre ausência por acidente de trabalho"]
[null,null,"D",{"$f":"'Encargos Sociais'!D17","v":"SESC ou SESI (art. 30, Lei nº 8.036/90 e art. 1º, Lei 8.154/90)"},{"$f":"'Encargos Sociais'!E17","v":1.4999999999999999E-2},40.229999999999997]
[null,null,"E",{"$f":"'Encargos Sociais'!D18","v":"SENAI ou SENAC (Decreto nº 2.318/86)"},{"$f":"'Encargos Sociais'!E18","v":0.01},26.82]
[null,null,"F",{"$f":"'Encargos Sociais'!D19","v":"SEBRAE (§ 3º, art. 8º, Lei 8.029/90, alterada pela Lei nº 8.154/90)"},{"$f":"'Encargos Sociais'!E19","v":6.0000000000000001E-3},16.09]
[null,null,"G",{"$f":"'Encargos Sociais'!D20","v":"INCRA (art. 1º, I, Decreto Lei 1.146/70 e Lei 7.787, de 30/06/89)"},{"$f":"'Encargos Sociais'!E20","v":2E-3},5.36]
[null,null,"H",{"$f":"'Encargos Sociais'!D21","v":"FGTS (Lei Complementar nº 110/01 e art. 30, Lei nº 8.036/90)"},{"$f":"'Encargos Sociais'!E21","v":0.08},214.57]
[null,null,"I",{"$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$6:$BI$140,85)","v":174.3},null,"* Nota 1 - O valor informado deverá ser o custo real do benefício (descontado o valor eventualmente pago pelo empregado)."]
[null,null,"B","Auxílio Alimentação",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$140,92)","v":1048.3},null,"* Nota 2 - Observar a previsão dos benefícios contidos em Acordos, Convenções e Dissídios Coletivos de Trabalho e o disposto no art. 6º da IN 5/2017"]
[null,null,"C","Assistência Médica e Familiar",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$140,100)","v":0}]
[null,null,"D","Seguro de vida / auxílio funeral",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$140,109)","v":3.61}]
[null,null,"E","Assistência odontológica",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$140,115)","v":0}]
[null,null,"F","Auxílio creche",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$140,121)","v":0}]
[null,null,"G","Auxílio vestuário especial",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$140,127)","v":0}]
[null,null,"H","Benefício social familiar",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$140,133)","v":0}]
[null,null,"I","Outros (especificar)"]
[null,null,"J","Outros (especificar)"]
[]
[null,null,null,"QUADRO-RESUMO DO MÓDULO 2"]
[null,null,null,"2.1 - 13º salário e Adicional de Férias",{"$f":"SUM(E21:E22)","v":0.1212},{"$f":"F21+F22","v":263.83999999999997}]
[null,null,null,"2.2 - Encargos Previdenciários (GPS), Fundo de Garantia por Tempo de Serviço (FGTS) e Contribuições",{"$f":"SUM(E25:E33)","v":0.36800000000000005},{"$f":"SUM(F25:F33)","v":986.62000000000012}]
[null,null,null,"2.3 - Benefícios Mensais e Diários",null,{"$f":"SUM(F36:F45)","v":1226.2099999999998}]
[]
[null,null,null,"TOTAL DOS ENCARGOS E BENEFÍCIOS",null,{"$f":"TRUNC(SUM(F48:F50),2)","v":2476.67}]
[]
[null,"MÓDULO 3 - PROVISÃO PARA RESCISÃO",null,null,"Percentuais","Valor"]
[null,null,"A",{"$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$80),2)","v":11.26},null,"* Nota 1 - Base de cálculo - remuneração + ausências + 1/3 férias + 13º"]
[null,null,"B",{"$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$80),2)","v":0.8}]
[null,null,"C",{"$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)"},{"$f":"'Encargos Sociais'!E39","v":7.7999999999999996E-3},{"$f":"TRUNC(E58*($F$17),2)","v":16.97}]
[null,null,"E",{"$f":"'Encargos Sociais'!D40","v":"Incidência de GPS, FGTS e outras contribuições sobre o Aviso Prévio Trabalhado"},{"$f":"'Encargos Sociais'!E40","v":2.8999999999999998E-3},{"$f":"TRUNC(E59*($F$17),2)","v":6.31}]
[null,null,"F",{"$f":"'Encargos Sociais'!D41","v":"Multa do FGTS"},{"$f":"'Encargos Sociais'!E41","v":3.2000000000000001E-2},{"$f":"TRUNC(E60*($F$17+$F$48+$F$80),2)","v":85.82}]
[]
[null,null,null,"TOTAL DE PROVISÃO PARA RESCISÃO",null,{"$f":"TRUNC(SUM(F55:F60),2)","v":121.16}]
[]
[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$17,2)","v":197.88},null,"* Nota 1 - O Módulo 4 refere-se às previsões para custear ausências do próprio profissional (titular do cargo)"]
[null,null,"B",{"$f":"'Encargos Sociais'!D26","v":"Ausências Legais (Arts. 131 e 473 da CLT)"},{"$f":"'Encargos Sociais'!E26","v":7.9000000000000008E-3},17.190000000000001,null,"* Nota 2 - As férias foram calculadas dividindo-se por 11, para comportar os 11 meses presentes e ainda o ausente do posto"]
[null,null,"C",{"$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)"},{"$f":"'Encargos Sociais'!E27","v":8.0000000000000004E-4},1.74]
[null,null,"D",{"$f":"'Encargos Sociais'!D28","v":"Ausência por Acidente de Trabalho (Art. 131, III, da CLT)"},{"$f":"'Encargos Sociais'!E28","v":8.9999999999999998E-4},1.95]
[null,null,"E",{"$f":"'Encargos Sociais'!D29","v":"Afastamento Maternidade (Art. 71 da Lei nº 8.213/1991)"},{"$f":"'Encargos Sociais'!E29","v":3.3E-3},7.18]
[null,null,"F",{"$f":"'Encargos Sociais'!D30","v":"Auxílio Enfermidade - Doença (Art. 59 da Lei nº 8.213/1991)"},{"$f":"'Encargos Sociais'!E30","v":7.1000000000000004E-3},15.45]
[]
[null,"Submódulo 4.2 - Intrajornada"]
[null,null,"A","Intervalo para repouso ou alimentação",{"$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},{"$f":"SUM(F66:F71)","v":241.39}]
[null,null,null,"4.2 - Intrajornada",{"$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":241.39}]
[]
[null,"MÓDULO 5 - INSUMOS DIVERSOS",null,null,null,"Valor"]
[null,null,"A","Uniformes - aquisição",null,{"$f":"TRUNC(HLOOKUP($B$5,Uniformes!$K$3:$DZ$5,3,0)/12,2)","v":73.77}]
[null,null,"B","Materiais de consumo relacionados ao posto - aquisição",null,0]
[null,null,"C","Ferramentas relacionadas ao posto - remuneração da sua depreciação / manutenção",null,0]
[null,null,"D","Equipamentos relacionados ao posto - remuneração da sua depreciação / manutenção",null,0]
[null,null,"E","Equipamentos de Proteção Individual - EPI - aquisição",null,{"$f":"TRUNC(HLOOKUP($B$5,EPI!$J$3:$DY$5,3,0)/12,2)","v":15.92}]
[]
[null,null,null,"TOTAL DE INSUMOS DIVERSOS",null,{"$f":"SUM(F83:F88)","v":89.69},null,"* Nota - Valores mensais por empregado"]
[]
[null,"MÓDULO 6 - CUSTOS INDIRETOS, TRIBUTOS E LUCRO - BDI",null,null,"Percentuais","Valor"]
[null,null,"A","Custos Indiretos",{"$f":"'BDI - Geral'!E7","v":2.2699999999999998E-2}]
[null,null,"A.1","Administração Central",{"$f":"'BDI - Geral'!E8","v":1.7299999999999999E-2}]
[null,null,"A.2","Seguros, Garantias e Riscos",{"$f":"'BDI - Geral'!E9","v":5.4000000000000003E-3}]
[null,null,"B","Lucro",{"$f":"'BDI - Geral'!E11","v":2.6700000000000002E-2}]
[null,null,"C","Tributos",{"$f":"SUM(E97:E98)","v":0.124}]
[null,null,"C.1","Tributos Federais (COFINS, PIS e CPRB)",{"$f":"'BDI - Geral'!E19","v":7.3999999999999996E-2}]
[null,null,"C.2","Tributos Distritais (ISS)",{"$f":"'BDI - Geral'!E24","v":0.05}]
[null,null,"D","Despesas Financeiras",{"$f":"'BDI - Geral'!E14","v":6.1000000000000004E-3}]
[]
[null,null,null,"TOTAL DE BDI",{"$f":"'BDI - Geral'!E27","v":0.2059},{"$f":"TRUNC(E101*E109,2)","v":1051.29}]
[]
[null,null,null,"QUADRO-RESUMO DO CUSTO MENSAL POR EMPREGADO","Valor"]
[null,null,null,"Módulo 1 - Composição da Remuneração",{"$f":"F17","v":2176.92}]
[null,null,null,"Módulo 2 - Encargos e Benefícios Anuais, Mensais e Diários",{"$f":"F52","v":2476.67}]
[null,null,null,"Módulo 3 - Provisão para Rescisão",{"$f":"F62","v":121.16}]
[null,null,null,"Módulo 4 - Custo do Profissional Ausente",{"$f":"F80","v":241.39}]
[null,null,null,"Módulo 5 - Insumos Diversos",{"$f":"F89","v":89.69}]
[null,null,null,"SUBTOTAL (A+B+C+D+E)",{"$f":"SUM(E104:E108)","v":5105.83}]
[null,null,null,"Módulo 6 - Custos Indiretos, Tributos e Lucro",{"$f":"F101","v":1051.29}]
[]
[null,null,null,"TOTAL DO POSTO",{"$f":"SUM(E109:E110)","v":6157.12}]

{"sheet":"4","index":7,"n_rows":112,"n_cols":8,"rows_kept":112,"cut":false,"hidden":false,"merged":[[90,1,90,3],[18,1,18,3],[1,1,1,5],[2,1,2,5],[4,1,4,2],[5,1,5,2],[7,1,7,3],[46,3,46,5],[53,1,53,3],[63,1,63,3],[75,3,75,5],[81,1,81,3]]}
[]
[null,"PLANILHA DE ESTIMATIVA DE CUSTOS"]
[null,"Padrão IN 05/2017 e IN 07/2018 - MPDG - Medição por posto presente"]
[]
[null,4,null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$22,6)","v":"COPEIRO"},"QUANTIDADE",{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$22,10)","v":18}]
[null,"CCT",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$22,16)","v":"SEAC/DF x SINDISERVIÇOS/DF \nCCT 2025/2026 \nN.º DF000042/2025"},"DATA-BASE",{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$22,17)","v":"2025-01-01"}]
[]
[null,"MÓDULO 1 - COMPOSIÇÃO DA REMUNERAÇÃO",null,null,null,"Valor"]
[null,null,"A","Salário-Base",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$22,8)","v":2176.92}]
[null,null,"B","Adicional de Periculosidade",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$41,26)","v":0}]
[null,null,"C","Adicional de Insalubridade",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$41,32)","v":0}]
[null,null,"D","Adicional Noturno",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$54,49)","v":0},null,"* Nota 1 - O Módulo 1 refere-se ao valor mensal devido ao empregado pela prestação do serviço no período de 12 meses."]
[null,null,"E","Adicional de Hora Extra",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$71,66)","v":0},null,"* Nota 2 - O adicional de hora extra no feriado trabalhado foi suprimido pela Lei 13.467/17"]
[null,null,"F","Gratificação",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$71,34)","v":0},null,"* Nota 3 - ART. 7º, § 2º, DA LEI Nº 605/49.Sendo mensalista o obreiro, o adicional noturno pago de forma fixa já é considerado integrado para os efeitos do pagamento do repouso semanal remunerado, nos termos do art. 7º, § 2º, da Lei nº 605/49."]
[null,null,"G","Sobraviso",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$71,36)","v":0}]
[]
[null,null,null,"TOTAL DA REMUNERAÇÃO",null,{"$f":"TRUNC(SUM(F9:F15),2)","v":2176.92}]
[]
[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$17,2)","v":197.88},null,"* Nota 1 - O 13º salário foi calculado dividindo-se por 11, para comportar os 11 meses presentes e ainda o ausente do posto"]
[null,null,"B","Adicional de Férias",{"$f":"'Encargos Sociais'!E31","v":3.0300000000000001E-2},{"$f":"TRUNC(E22*(F$17),2)","v":65.959999999999994},null,"* Nota 2 - O adicional de férias foi calculado dividindo-se por 11, para comportar os 11 meses presentes e ainda o ausente do posto"]
[]
[null,"Submódulo 2.2 - Encargos Previdenciários (GPS), Fundo de Garantia por Tempo de Serviço (FGTS) e Outras Contribuições"]
[null,null,"A",{"$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$69),2)","v":536.04},null,"* Nota 1 - Os percentuais dos encargos previdenciários, do FGTS e demais contribuições são estabelecidos por legislação vigente."]
[null,null,"B",{"$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$80),2)","v":67.05},null,"* Nota 2 - O SAT, a depender do grau de risco do serviço, irá variar entre 1%, para risco leve, de 2%, para risco médio, e de 3% para risco grave."]
[null,null,"C",{"$f":"'Encargos Sociais'!D16","v":"SAT/RAT (art. 22, II, Lei 8.212/91 e Anexo V, Decreto 6.042/07) - Enquadramento 8121-4/00"},{"$f":"'Encargos Sociais'!E16","v":0.03},{"$f":"TRUNC(E27*($F$17+$F$21+$F$22+$F$80),2)","v":80.459999999999994},null,"* Nota 3 - Base de cálculo - remuneração + ausências + 13º salário + terço constitucional (férias) - exceto INSS sobre ausência por acidente de trabalho"]
[null,null,"D",{"$f":"'Encargos Sociais'!D17","v":"SESC ou SESI (art. 30, Lei nº 8.036/90 e art. 1º, Lei 8.154/90)"},{"$f":"'Encargos Sociais'!E17","v":1.4999999999999999E-2},40.229999999999997]
[null,null,"E",{"$f":"'Encargos Sociais'!D18","v":"SENAI ou SENAC (Decreto nº 2.318/86)"},{"$f":"'Encargos Sociais'!E18","v":0.01},26.82]
[null,null,"F",{"$f":"'Encargos Sociais'!D19","v":"SEBRAE (§ 3º, art. 8º, Lei 8.029/90, alterada pela Lei nº 8.154/90)"},{"$f":"'Encargos Sociais'!E19","v":6.0000000000000001E-3},16.09]
[null,null,"G",{"$f":"'Encargos Sociais'!D20","v":"INCRA (art. 1º, I, Decreto Lei 1.146/70 e Lei 7.787, de 30/06/89)"},{"$f":"'Encargos Sociais'!E20","v":2E-3},5.36]
[null,null,"H",{"$f":"'Encargos Sociais'!D21","v":"FGTS (Lei Complementar nº 110/01 e art. 30, Lei nº 8.036/90)"},{"$f":"'Encargos Sociais'!E21","v":0.08},214.57]
[null,null,"I",{"$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$6:$BI$140,85)","v":174.3},null,"* Nota 1 - O valor informado deverá ser o custo real do benefício (descontado o valor eventualmente pago pelo empregado)."]
[null,null,"B","Auxílio Alimentação",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$140,92)","v":1048.3},null,"* Nota 2 - Observar a previsão dos benefícios contidos em Acordos, Convenções e Dissídios Coletivos de Trabalho e o disposto no art. 6º da IN 5/2017"]
[null,null,"C","Assistência Médica e Familiar",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$140,100)","v":0}]
[null,null,"D","Seguro de vida / auxílio funeral",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$140,109)","v":3.61}]
[null,null,"E","Assistência odontológica",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$140,115)","v":0}]
[null,null,"F","Auxílio creche",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$140,121)","v":0}]
[null,null,"G","Auxílio vestuário especial",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$140,127)","v":0}]
[null,null,"H","Benefício social familiar",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$140,133)","v":0}]
[null,null,"I","Outros (especificar)"]
[null,null,"J","Outros (especificar)"]
[]
[null,null,null,"QUADRO-RESUMO DO MÓDULO 2"]
[null,null,null,"2.1 - 13º salário e Adicional de Férias",{"$f":"SUM(E21:E22)","v":0.1212},{"$f":"F21+F22","v":263.83999999999997}]
[null,null,null,"2.2 - Encargos Previdenciários (GPS), Fundo de Garantia por Tempo de Serviço (FGTS) e Contribuições",{"$f":"SUM(E25:E33)","v":0.36800000000000005},{"$f":"SUM(F25:F33)","v":986.62000000000012}]
[null,null,null,"2.3 - Benefícios Mensais e Diários",null,{"$f":"SUM(F36:F45)","v":1226.2099999999998}]
[]
[null,null,null,"TOTAL DOS ENCARGOS E BENEFÍCIOS",null,{"$f":"TRUNC(SUM(F48:F50),2)","v":2476.67}]
[]
[null,"MÓDULO 3 - PROVISÃO PARA RESCISÃO",null,null,"Percentuais","Valor"]
[null,null,"A",{"$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$80),2)","v":11.26},null,"* Nota 1 - Base de cálculo - remuneração + ausências + 1/3 férias + 13º"]
[null,null,"B",{"$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$80),2)","v":0.8}]
[null,null,"C",{"$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)"},{"$f":"'Encargos Sociais'!E39","v":7.7999999999999996E-3},{"$f":"TRUNC(E58*($F$17),2)","v":16.97}]
[null,null,"E",{"$f":"'Encargos Sociais'!D40","v":"Incidência de GPS, FGTS e outras contribuições sobre o Aviso Prévio Trabalhado"},{"$f":"'Encargos Sociais'!E40","v":2.8999999999999998E-3},{"$f":"TRUNC(E59*($F$17),2)","v":6.31}]
[null,null,"F",{"$f":"'Encargos Sociais'!D41","v":"Multa do FGTS"},{"$f":"'Encargos Sociais'!E41","v":3.2000000000000001E-2},{"$f":"TRUNC(E60*($F$17+$F$48+$F$80),2)","v":85.82}]
[]
[null,null,null,"TOTAL DE PROVISÃO PARA RESCISÃO",null,{"$f":"TRUNC(SUM(F55:F60),2)","v":121.16}]
[]
[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$17,2)","v":197.88},null,"* Nota 1 - O Módulo 4 refere-se às previsões para custear ausências do próprio profissional (titular do cargo)"]
[null,null,"B",{"$f":"'Encargos Sociais'!D26","v":"Ausências Legais (Arts. 131 e 473 da CLT)"},{"$f":"'Encargos Sociais'!E26","v":7.9000000000000008E-3},17.190000000000001,null,"* Nota 2 - As férias foram calculadas dividindo-se por 11, para comportar os 11 meses presentes e ainda o ausente do posto"]
[null,null,"C",{"$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)"},{"$f":"'Encargos Sociais'!E27","v":8.0000000000000004E-4},1.74]
[null,null,"D",{"$f":"'Encargos Sociais'!D28","v":"Ausência por Acidente de Trabalho (Art. 131, III, da CLT)"},{"$f":"'Encargos Sociais'!E28","v":8.9999999999999998E-4},1.95]
[null,null,"E",{"$f":"'Encargos Sociais'!D29","v":"Afastamento Maternidade (Art. 71 da Lei nº 8.213/1991)"},{"$f":"'Encargos Sociais'!E29","v":3.3E-3},7.18]
[null,null,"F",{"$f":"'Encargos Sociais'!D30","v":"Auxílio Enfermidade - Doença (Art. 59 da Lei nº 8.213/1991)"},{"$f":"'Encargos Sociais'!E30","v":7.1000000000000004E-3},15.45]
[]
[null,"Submódulo 4.2 - Intrajornada"]
[null,null,"A","Intervalo para repouso ou alimentação",{"$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},{"$f":"SUM(F66:F71)","v":241.39}]
[null,null,null,"4.2 - Intrajornada",{"$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":241.39}]
[]
[null,"MÓDULO 5 - INSUMOS DIVERSOS",null,null,null,"Valor"]
[null,null,"A","Uniformes - aquisição",null,{"$f":"TRUNC(HLOOKUP($B$5,Uniformes!$K$3:$DZ$5,3,0)/12,2)","v":123.83}]
[null,null,"B","Materiais de consumo relacionados ao posto - aquisição",null,0]
[null,null,"C","Ferramentas relacionadas ao posto - remuneração da sua depreciação / manutenção",null,0]
[null,null,"D","Equipamentos relacionados ao posto - remuneração da sua depreciação / manutenção",null,0]
[null,null,"E","Equipamentos de Proteção Individual - EPI - aquisição",null,{"$f":"TRUNC(HLOOKUP($B$5,EPI!$J$3:$DY$5,3,0)/12,2)","v":15.92}]
[]
[null,null,null,"TOTAL DE INSUMOS DIVERSOS",null,{"$f":"SUM(F83:F88)","v":139.75},null,"* Nota - Valores mensais por empregado"]
[]
[null,"MÓDULO 6 - CUSTOS INDIRETOS, TRIBUTOS E LUCRO - BDI",null,null,"Percentuais","Valor"]
[null,null,"A","Custos Indiretos",{"$f":"'BDI - Geral'!E7","v":2.2699999999999998E-2}]
[null,null,"A.1","Administração Central",{"$f":"'BDI - Geral'!E8","v":1.7299999999999999E-2}]
[null,null,"A.2","Seguros, Garantias e Riscos",{"$f":"'BDI - Geral'!E9","v":5.4000000000000003E-3}]
[null,null,"B","Lucro",{"$f":"'BDI - Geral'!E11","v":2.6700000000000002E-2}]
[null,null,"C","Tributos",{"$f":"SUM(E97:E98)","v":0.124}]
[null,null,"C.1","Tributos Federais (COFINS, PIS e CPRB)",{"$f":"'BDI - Geral'!E19","v":7.3999999999999996E-2}]
[null,null,"C.2","Tributos Distritais (ISS)",{"$f":"'BDI - Geral'!E24","v":0.05}]
[null,null,"D","Despesas Financeiras",{"$f":"'BDI - Geral'!E14","v":6.1000000000000004E-3}]
[]
[null,null,null,"TOTAL DE BDI",{"$f":"'BDI - Geral'!E27","v":0.2059},{"$f":"TRUNC(E101*E109,2)","v":1061.5899999999999}]
[]
[null,null,null,"QUADRO-RESUMO DO CUSTO MENSAL POR EMPREGADO","Valor"]
[null,null,null,"Módulo 1 - Composição da Remuneração",{"$f":"F17","v":2176.92}]
[null,null,null,"Módulo 2 - Encargos e Benefícios Anuais, Mensais e Diários",{"$f":"F52","v":2476.67}]
[null,null,null,"Módulo 3 - Provisão para Rescisão",{"$f":"F62","v":121.16}]
[null,null,null,"Módulo 4 - Custo do Profissional Ausente",{"$f":"F80","v":241.39}]
[null,null,null,"Módulo 5 - Insumos Diversos",{"$f":"F89","v":139.75}]
[null,null,null,"SUBTOTAL (A+B+C+D+E)",{"$f":"SUM(E104:E108)","v":5155.8900000000003}]
[null,null,null,"Módulo 6 - Custos Indiretos, Tributos e Lucro",{"$f":"F101","v":1061.5899999999999}]
[]
[null,null,null,"TOTAL DO POSTO",{"$f":"SUM(E109:E110)","v":6217.4800000000005}]

{"sheet":"5","index":8,"n_rows":112,"n_cols":8,"rows_kept":112,"cut":false,"hidden":false,"merged":[[90,1,90,3],[18,1,18,3],[1,1,1,5],[2,1,2,5],[4,1,4,2],[5,1,5,2],[7,1,7,3],[46,3,46,5],[53,1,53,3],[63,1,63,3],[75,3,75,5],[81,1,81,3]]}
[]
[null,"PLANILHA DE ESTIMATIVA DE CUSTOS"]
[null,"Padrão IN 05/2017 e IN 07/2018 - MPDG - Medição por posto presente"]
[]
[null,5,null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$22,6)","v":"GARÇONETE"},"QUANTIDADE",{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$22,10)","v":10}]
[null,"CCT",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$22,16)","v":"SEAC/DF x SINDISERVIÇOS/DF \nCCT 2025/2026 \nN.º DF000042/2025"},"DATA-BASE",{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$22,17)","v":"2025-01-01"}]
[]
[null,"MÓDULO 1 - COMPOSIÇÃO DA REMUNERAÇÃO",null,null,null,"Valor"]
[null,null,"A","Salário-Base",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$22,8)","v":3027.53}]
[null,null,"B","Adicional de Periculosidade",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$41,26)","v":0}]
[null,null,"C","Adicional de Insalubridade",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$41,32)","v":0}]
[null,null,"D","Adicional Noturno",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$54,49)","v":0},null,"* Nota 1 - O Módulo 1 refere-se ao valor mensal devido ao empregado pela prestação do serviço no período de 12 meses."]
[null,null,"E","Adicional de Hora Extra",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$71,66)","v":0},null,"* Nota 2 - O adicional de hora extra no feriado trabalhado foi suprimido pela Lei 13.467/17"]
[null,null,"F","Gratificação",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$71,34)","v":0},null,"* Nota 3 - ART. 7º, § 2º, DA LEI Nº 605/49.Sendo mensalista o obreiro, o adicional noturno pago de forma fixa já é considerado integrado para os efeitos do pagamento do repouso semanal remunerado, nos termos do art. 7º, § 2º, da Lei nº 605/49."]
[null,null,"G","Sobraviso",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$71,36)","v":0}]
[]
[null,null,null,"TOTAL DA REMUNERAÇÃO",null,{"$f":"TRUNC(SUM(F9:F15),2)","v":3027.53}]
[]
[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$17,2)","v":275.2},null,"* Nota 1 - O 13º salário foi calculado dividindo-se por 11, para comportar os 11 meses presentes e ainda o ausente do posto"]
[null,null,"B","Adicional de Férias",{"$f":"'Encargos Sociais'!E31","v":3.0300000000000001E-2},{"$f":"TRUNC(E22*(F$17),2)","v":91.73},null,"* Nota 2 - O adicional de férias foi calculado dividindo-se por 11, para comportar os 11 meses presentes e ainda o ausente do posto"]
[]
[null,"Submódulo 2.2 - Encargos Previdenciários (GPS), Fundo de Garantia por Tempo de Serviço (FGTS) e Outras Contribuições"]
[null,null,"A",{"$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$69),2)","v":745.49},null,"* Nota 1 - Os percentuais dos encargos previdenciários, do FGTS e demais contribuições são estabelecidos por legislação vigente."]
[null,null,"B",{"$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$80),2)","v":93.25},null,"* Nota 2 - O SAT, a depender do grau de risco do serviço, irá variar entre 1%, para risco leve, de 2%, para risco médio, e de 3% para risco grave."]
[null,null,"C",{"$f":"'Encargos Sociais'!D16","v":"SAT/RAT (art. 22, II, Lei 8.212/91 e Anexo V, Decreto 6.042/07) - Enquadramento 8121-4/00"},{"$f":"'Encargos Sociais'!E16","v":0.03},{"$f":"TRUNC(E27*($F$17+$F$21+$F$22+$F$80),2)","v":111.9},null,"* Nota 3 - Base de cálculo - remuneração + ausências + 13º salário + terço constitucional (férias) - exceto INSS sobre ausência por acidente de trabalho"]
[null,null,"D",{"$f":"'Encargos Sociais'!D17","v":"SESC ou SESI (art. 30, Lei nº 8.036/90 e art. 1º, Lei 8.154/90)"},{"$f":"'Encargos Sociais'!E17","v":1.4999999999999999E-2},55.95]
[null,null,"E",{"$f":"'Encargos Sociais'!D18","v":"SENAI ou SENAC (Decreto nº 2.318/86)"},{"$f":"'Encargos Sociais'!E18","v":0.01},37.299999999999997]
[null,null,"F",{"$f":"'Encargos Sociais'!D19","v":"SEBRAE (§ 3º, art. 8º, Lei 8.029/90, alterada pela Lei nº 8.154/90)"},{"$f":"'Encargos Sociais'!E19","v":6.0000000000000001E-3},22.38]
[null,null,"G",{"$f":"'Encargos Sociais'!D20","v":"INCRA (art. 1º, I, Decreto Lei 1.146/70 e Lei 7.787, de 30/06/89)"},{"$f":"'Encargos Sociais'!E20","v":2E-3},7.46]
[null,null,"H",{"$f":"'Encargos Sociais'!D21","v":"FGTS (Lei Complementar nº 110/01 e art. 30, Lei nº 8.036/90)"},{"$f":"'Encargos Sociais'!E21","v":0.08},298.41000000000003]
[null,null,"I",{"$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$6:$BI$140,85)","v":123.27000000000001},null,"* Nota 1 - O valor informado deverá ser o custo real do benefício (descontado o valor eventualmente pago pelo empregado)."]
[null,null,"B","Auxílio Alimentação",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$140,92)","v":1048.3},null,"* Nota 2 - Observar a previsão dos benefícios contidos em Acordos, Convenções e Dissídios Coletivos de Trabalho e o disposto no art. 6º da IN 5/2017"]
[null,null,"C","Assistência Médica e Familiar",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$140,100)","v":0}]
[null,null,"D","Seguro de vida / auxílio funeral",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$140,109)","v":3.61}]
[null,null,"E","Assistência odontológica",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$140,115)","v":0}]
[null,null,"F","Auxílio creche",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$140,121)","v":0}]
[null,null,"G","Auxílio vestuário especial",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$140,127)","v":0}]
[null,null,"H","Benefício social familiar",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$140,133)","v":0}]
[null,null,"I","Outros (especificar)"]
[null,null,"J","Outros (especificar)"]
[]
[null,null,null,"QUADRO-RESUMO DO MÓDULO 2"]
[null,null,null,"2.1 - 13º salário e Adicional de Férias",{"$f":"SUM(E21:E22)","v":0.1212},{"$f":"F21+F22","v":366.93}]
[null,null,null,"2.2 - Encargos Previdenciários (GPS), Fundo de Garantia por Tempo de Serviço (FGTS) e Contribuições",{"$f":"SUM(E25:E33)","v":0.36800000000000005},{"$f":"SUM(F25:F33)","v":1372.1400000000003}]
[null,null,null,"2.3 - Benefícios Mensais e Diários",null,{"$f":"SUM(F36:F45)","v":1175.1799999999998}]
[]
[null,null,null,"TOTAL DOS ENCARGOS E BENEFÍCIOS",null,{"$f":"TRUNC(SUM(F48:F50),2)","v":2914.25}]
[]
[null,"MÓDULO 3 - PROVISÃO PARA RESCISÃO",null,null,"Percentuais","Valor"]
[null,null,"A",{"$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$80),2)","v":15.66},null,"* Nota 1 - Base de cálculo - remuneração + ausências + 1/3 férias + 13º"]
[null,null,"B",{"$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$80),2)","v":1.1100000000000001}]
[null,null,"C",{"$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)"},{"$f":"'Encargos Sociais'!E39","v":7.7999999999999996E-3},{"$f":"TRUNC(E58*($F$17),2)","v":23.61}]
[null,null,"E",{"$f":"'Encargos Sociais'!D40","v":"Incidência de GPS, FGTS e outras contribuições sobre o Aviso Prévio Trabalhado"},{"$f":"'Encargos Sociais'!E40","v":2.8999999999999998E-3},{"$f":"TRUNC(E59*($F$17),2)","v":8.77}]
[null,null,"F",{"$f":"'Encargos Sociais'!D41","v":"Multa do FGTS"},{"$f":"'Encargos Sociais'!E41","v":3.2000000000000001E-2},{"$f":"TRUNC(E60*($F$17+$F$48+$F$80),2)","v":119.36}]
[]
[null,null,null,"TOTAL DE PROVISÃO PARA RESCISÃO",null,{"$f":"TRUNC(SUM(F55:F60),2)","v":168.51}]
[]
[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$17,2)","v":275.2},null,"* Nota 1 - O Módulo 4 refere-se às previsões para custear ausências do próprio profissional (titular do cargo)"]
[null,null,"B",{"$f":"'Encargos Sociais'!D26","v":"Ausências Legais (Arts. 131 e 473 da CLT)"},{"$f":"'Encargos Sociais'!E26","v":7.9000000000000008E-3},23.91,null,"* Nota 2 - As férias foram calculadas dividindo-se por 11, para comportar os 11 meses presentes e ainda o ausente do posto"]
[null,null,"C",{"$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)"},{"$f":"'Encargos Sociais'!E27","v":8.0000000000000004E-4},2.42]
[null,null,"D",{"$f":"'Encargos Sociais'!D28","v":"Ausência por Acidente de Trabalho (Art. 131, III, da CLT)"},{"$f":"'Encargos Sociais'!E28","v":8.9999999999999998E-4},2.72]
[null,null,"E",{"$f":"'Encargos Sociais'!D29","v":"Afastamento Maternidade (Art. 71 da Lei nº 8.213/1991)"},{"$f":"'Encargos Sociais'!E29","v":3.3E-3},9.99]
[null,null,"F",{"$f":"'Encargos Sociais'!D30","v":"Auxílio Enfermidade - Doença (Art. 59 da Lei nº 8.213/1991)"},{"$f":"'Encargos Sociais'!E30","v":7.1000000000000004E-3},21.49]
[]
[null,"Submódulo 4.2 - Intrajornada"]
[null,null,"A","Intervalo para repouso ou alimentação",{"$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},{"$f":"SUM(F66:F71)","v":335.73000000000008}]
[null,null,null,"4.2 - Intrajornada",{"$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":335.73}]
[]
[null,"MÓDULO 5 - INSUMOS DIVERSOS",null,null,null,"Valor"]
[null,null,"A","Uniformes - aquisição",null,{"$f":"TRUNC(HLOOKUP($B$5,Uniformes!$K$3:$DZ$5,3,0)/12,2)","v":129.43}]
[null,null,"B","Materiais de consumo relacionados ao posto - aquisição",null,0]
[null,null,"C","Ferramentas relacionadas ao posto - remuneração da sua depreciação / manutenção",null,0]
[null,null,"D","Equipamentos relacionados ao posto - remuneração da sua depreciação / manutenção",null,0]
[null,null,"E","Equipamentos de Proteção Individual - EPI - aquisição",null,{"$f":"TRUNC(HLOOKUP($B$5,EPI!$J$3:$DY$5,3,0)/12,2)","v":20.260000000000002}]
[]
[null,null,null,"TOTAL DE INSUMOS DIVERSOS",null,{"$f":"SUM(F83:F88)","v":149.69},null,"* Nota - Valores mensais por empregado"]
[]
[null,"MÓDULO 6 - CUSTOS INDIRETOS, TRIBUTOS E LUCRO - BDI",null,null,"Percentuais","Valor"]
[null,null,"A","Custos Indiretos",{"$f":"'BDI - Geral'!E7","v":2.2699999999999998E-2}]
[null,null,"A.1","Administração Central",{"$f":"'BDI - Geral'!E8","v":1.7299999999999999E-2}]
[null,null,"A.2","Seguros, Garantias e Riscos",{"$f":"'BDI - Geral'!E9","v":5.4000000000000003E-3}]
[null,null,"B","Lucro",{"$f":"'BDI - Geral'!E11","v":2.6700000000000002E-2}]
[null,null,"C","Tributos",{"$f":"SUM(E97:E98)","v":0.124}]
[null,null,"C.1","Tributos Federais (COFINS, PIS e CPRB)",{"$f":"'BDI - Geral'!E19","v":7.3999999999999996E-2}]
[null,null,"C.2","Tributos Distritais (ISS)",{"$f":"'BDI - Geral'!E24","v":0.05}]
[null,null,"D","Despesas Financeiras",{"$f":"'BDI - Geral'!E14","v":6.1000000000000004E-3}]
[]
[null,null,null,"TOTAL DE BDI",{"$f":"'BDI - Geral'!E27","v":0.2059},{"$f":"TRUNC(E101*E109,2)","v":1358.05}]
[]
[null,null,null,"QUADRO-RESUMO DO CUSTO MENSAL POR EMPREGADO","Valor"]
[null,null,null,"Módulo 1 - Composição da Remuneração",{"$f":"F17","v":3027.53}]
[null,null,null,"Módulo 2 - Encargos e Benefícios Anuais, Mensais e Diários",{"$f":"F52","v":2914.25}]
[null,null,null,"Módulo 3 - Provisão para Rescisão",{"$f":"F62","v":168.51}]
[null,null,null,"Módulo 4 - Custo do Profissional Ausente",{"$f":"F80","v":335.73}]
[null,null,null,"Módulo 5 - Insumos Diversos",{"$f":"F89","v":149.69}]
[null,null,null,"SUBTOTAL (A+B+C+D+E)",{"$f":"SUM(E104:E108)","v":6595.71}]
[null,null,null,"Módulo 6 - Custos Indiretos, Tributos e Lucro",{"$f":"F101","v":1358.05}]
[]
[null,null,null,"TOTAL DO POSTO",{"$f":"SUM(E109:E110)","v":7953.76}]

{"sheet":"6","index":9,"n_rows":112,"n_cols":8,"rows_kept":112,"cut":false,"hidden":false,"merged":[[90,1,90,3],[18,1,18,3],[1,1,1,5],[2,1,2,5],[4,1,4,2],[5,1,5,2],[7,1,7,3],[46,3,46,5],[53,1,53,3],[63,1,63,3],[75,3,75,5],[81,1,81,3]]}
[]
[null,"PLANILHA DE ESTIMATIVA DE CUSTOS"]
[null,"Padrão IN 05/2017 e IN 07/2018 - MPDG - Medição por posto presente"]
[]
[null,6,null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$22,6)","v":"GARÇOM"},"QUANTIDADE",{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$22,10)","v":30}]
[null,"CCT",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$22,16)","v":"SEAC/DF x SINDISERVIÇOS/DF \nCCT 2025/2026 \nN.º DF000042/2025"},"DATA-BASE",{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$22,17)","v":"2025-01-01"}]
[]
[null,"MÓDULO 1 - COMPOSIÇÃO DA REMUNERAÇÃO",null,null,null,"Valor"]
[null,null,"A","Salário-Base",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$22,8)","v":3027.53}]
[null,null,"B","Adicional de Periculosidade",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$41,26)","v":0}]
[null,null,"C","Adicional de Insalubridade",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$41,32)","v":0}]
[null,null,"D","Adicional Noturno",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$54,49)","v":0},null,"* Nota 1 - O Módulo 1 refere-se ao valor mensal devido ao empregado pela prestação do serviço no período de 12 meses."]
[null,null,"E","Adicional de Hora Extra",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$71,66)","v":0},null,"* Nota 2 - O adicional de hora extra no feriado trabalhado foi suprimido pela Lei 13.467/17"]
[null,null,"F","Gratificação",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$71,34)","v":0},null,"* Nota 3 - ART. 7º, § 2º, DA LEI Nº 605/49.Sendo mensalista o obreiro, o adicional noturno pago de forma fixa já é considerado integrado para os efeitos do pagamento do repouso semanal remunerado, nos termos do art. 7º, § 2º, da Lei nº 605/49."]
[null,null,"G","Sobraviso",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$71,36)","v":0}]
[]
[null,null,null,"TOTAL DA REMUNERAÇÃO",null,{"$f":"TRUNC(SUM(F9:F15),2)","v":3027.53}]
[]
[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$17,2)","v":275.2},null,"* Nota 1 - O 13º salário foi calculado dividindo-se por 11, para comportar os 11 meses presentes e ainda o ausente do posto"]
[null,null,"B","Adicional de Férias",{"$f":"'Encargos Sociais'!E31","v":3.0300000000000001E-2},{"$f":"TRUNC(E22*(F$17),2)","v":91.73},null,"* Nota 2 - O adicional de férias foi calculado dividindo-se por 11, para comportar os 11 meses presentes e ainda o ausente do posto"]
[]
[null,"Submódulo 2.2 - Encargos Previdenciários (GPS), Fundo de Garantia por Tempo de Serviço (FGTS) e Outras Contribuições"]
[null,null,"A",{"$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$69),2)","v":745.49},null,"* Nota 1 - Os percentuais dos encargos previdenciários, do FGTS e demais contribuições são estabelecidos por legislação vigente."]
[null,null,"B",{"$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$80),2)","v":93.25},null,"* Nota 2 - O SAT, a depender do grau de risco do serviço, irá variar entre 1%, para risco leve, de 2%, para risco médio, e de 3% para risco grave."]
[null,null,"C",{"$f":"'Encargos Sociais'!D16","v":"SAT/RAT (art. 22, II, Lei 8.212/91 e Anexo V, Decreto 6.042/07) - Enquadramento 8121-4/00"},{"$f":"'Encargos Sociais'!E16","v":0.03},{"$f":"TRUNC(E27*($F$17+$F$21+$F$22+$F$80),2)","v":111.9},null,"* Nota 3 - Base de cálculo - remuneração + ausências + 13º salário + terço constitucional (férias) - exceto INSS sobre ausência por acidente de trabalho"]
[null,null,"D",{"$f":"'Encargos Sociais'!D17","v":"SESC ou SESI (art. 30, Lei nº 8.036/90 e art. 1º, Lei 8.154/90)"},{"$f":"'Encargos Sociais'!E17","v":1.4999999999999999E-2},55.95]
[null,null,"E",{"$f":"'Encargos Sociais'!D18","v":"SENAI ou SENAC (Decreto nº 2.318/86)"},{"$f":"'Encargos Sociais'!E18","v":0.01},37.299999999999997]
[null,null,"F",{"$f":"'Encargos Sociais'!D19","v":"SEBRAE (§ 3º, art. 8º, Lei 8.029/90, alterada pela Lei nº 8.154/90)"},{"$f":"'Encargos Sociais'!E19","v":6.0000000000000001E-3},22.38]
[null,null,"G",{"$f":"'Encargos Sociais'!D20","v":"INCRA (art. 1º, I, Decreto Lei 1.146/70 e Lei 7.787, de 30/06/89)"},{"$f":"'Encargos Sociais'!E20","v":2E-3},7.46]
[null,null,"H",{"$f":"'Encargos Sociais'!D21","v":"FGTS (Lei Complementar nº 110/01 e art. 30, Lei nº 8.036/90)"},{"$f":"'Encargos Sociais'!E21","v":0.08},298.41000000000003]
[null,null,"I",{"$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$6:$BI$140,85)","v":123.27000000000001},null,"* Nota 1 - O valor informado deverá ser o custo real do benefício (descontado o valor eventualmente pago pelo empregado)."]
[null,null,"B","Auxílio Alimentação",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$140,92)","v":1048.3},null,"* Nota 2 - Observar a previsão dos benefícios contidos em Acordos, Convenções e Dissídios Coletivos de Trabalho e o disposto no art. 6º da IN 5/2017"]
[null,null,"C","Assistência Médica e Familiar",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$140,100)","v":0}]
[null,null,"D","Seguro de vida / auxílio funeral",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$140,109)","v":3.61}]
[null,null,"E","Assistência odontológica",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$140,115)","v":0}]
[null,null,"F","Auxílio creche",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$140,121)","v":0}]
[null,null,"G","Auxílio vestuário especial",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$140,127)","v":0}]
[null,null,"H","Benefício social familiar",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$140,133)","v":0}]
[null,null,"I","Outros (especificar)"]
[null,null,"J","Outros (especificar)"]
[]
[null,null,null,"QUADRO-RESUMO DO MÓDULO 2"]
[null,null,null,"2.1 - 13º salário e Adicional de Férias",{"$f":"SUM(E21:E22)","v":0.1212},{"$f":"F21+F22","v":366.93}]
[null,null,null,"2.2 - Encargos Previdenciários (GPS), Fundo de Garantia por Tempo de Serviço (FGTS) e Contribuições",{"$f":"SUM(E25:E33)","v":0.36800000000000005},{"$f":"SUM(F25:F33)","v":1372.1400000000003}]
[null,null,null,"2.3 - Benefícios Mensais e Diários",null,{"$f":"SUM(F36:F45)","v":1175.1799999999998}]
[]
[null,null,null,"TOTAL DOS ENCARGOS E BENEFÍCIOS",null,{"$f":"TRUNC(SUM(F48:F50),2)","v":2914.25}]
[]
[null,"MÓDULO 3 - PROVISÃO PARA RESCISÃO",null,null,"Percentuais","Valor"]
[null,null,"A",{"$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$80),2)","v":15.66},null,"* Nota 1 - Base de cálculo - remuneração + ausências + 1/3 férias + 13º"]
[null,null,"B",{"$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$80),2)","v":1.1100000000000001}]
[null,null,"C",{"$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)"},{"$f":"'Encargos Sociais'!E39","v":7.7999999999999996E-3},{"$f":"TRUNC(E58*($F$17),2)","v":23.61}]
[null,null,"E",{"$f":"'Encargos Sociais'!D40","v":"Incidência de GPS, FGTS e outras contribuições sobre o Aviso Prévio Trabalhado"},{"$f":"'Encargos Sociais'!E40","v":2.8999999999999998E-3},{"$f":"TRUNC(E59*($F$17),2)","v":8.77}]
[null,null,"F",{"$f":"'Encargos Sociais'!D41","v":"Multa do FGTS"},{"$f":"'Encargos Sociais'!E41","v":3.2000000000000001E-2},{"$f":"TRUNC(E60*($F$17+$F$48+$F$80),2)","v":119.36}]
[]
[null,null,null,"TOTAL DE PROVISÃO PARA RESCISÃO",null,{"$f":"TRUNC(SUM(F55:F60),2)","v":168.51}]
[]
[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$17,2)","v":275.2},null,"* Nota 1 - O Módulo 4 refere-se às previsões para custear ausências do próprio profissional (titular do cargo)"]
[null,null,"B",{"$f":"'Encargos Sociais'!D26","v":"Ausências Legais (Arts. 131 e 473 da CLT)"},{"$f":"'Encargos Sociais'!E26","v":7.9000000000000008E-3},23.91,null,"* Nota 2 - As férias foram calculadas dividindo-se por 11, para comportar os 11 meses presentes e ainda o ausente do posto"]
[null,null,"C",{"$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)"},{"$f":"'Encargos Sociais'!E27","v":8.0000000000000004E-4},2.42]
[null,null,"D",{"$f":"'Encargos Sociais'!D28","v":"Ausência por Acidente de Trabalho (Art. 131, III, da CLT)"},{"$f":"'Encargos Sociais'!E28","v":8.9999999999999998E-4},2.72]
[null,null,"E",{"$f":"'Encargos Sociais'!D29","v":"Afastamento Maternidade (Art. 71 da Lei nº 8.213/1991)"},{"$f":"'Encargos Sociais'!E29","v":3.3E-3},9.99]
[null,null,"F",{"$f":"'Encargos Sociais'!D30","v":"Auxílio Enfermidade - Doença (Art. 59 da Lei nº 8.213/1991)"},{"$f":"'Encargos Sociais'!E30","v":7.1000000000000004E-3},21.49]
[]
[null,"Submódulo 4.2 - Intrajornada"]
[null,null,"A","Intervalo para repouso ou alimentação",{"$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},{"$f":"SUM(F66:F71)","v":335.73000000000008}]
[null,null,null,"4.2 - Intrajornada",{"$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":335.73}]
[]
[null,"MÓDULO 5 - INSUMOS DIVERSOS",null,null,null,"Valor"]
[null,null,"A","Uniformes - aquisição",null,{"$f":"TRUNC(HLOOKUP($B$5,Uniformes!$K$3:$DZ$5,3,0)/12,2)","v":140.75}]
[null,null,"B","Materiais de consumo relacionados ao posto - aquisição",null,0]
[null,null,"C","Ferramentas relacionadas ao posto - remuneração da sua depreciação / manutenção",null,0]
[null,null,"D","Equipamentos relacionados ao posto - remuneração da sua depreciação / manutenção",null,0]
[null,null,"E","Equipamentos de Proteção Individual - EPI - aquisição",null,{"$f":"TRUNC(HLOOKUP($B$5,EPI!$J$3:$DY$5,3,0)/12,2)","v":29.03}]
[]
[null,null,null,"TOTAL DE INSUMOS DIVERSOS",null,{"$f":"SUM(F83:F88)","v":169.78},null,"* Nota - Valores mensais por empregado"]
[]
[null,"MÓDULO 6 - CUSTOS INDIRETOS, TRIBUTOS E LUCRO - BDI",null,null,"Percentuais","Valor"]
[null,null,"A","Custos Indiretos",{"$f":"'BDI - Geral'!E7","v":2.2699999999999998E-2}]
[null,null,"A.1","Administração Central",{"$f":"'BDI - Geral'!E8","v":1.7299999999999999E-2}]
[null,null,"A.2","Seguros, Garantias e Riscos",{"$f":"'BDI - Geral'!E9","v":5.4000000000000003E-3}]
[null,null,"B","Lucro",{"$f":"'BDI - Geral'!E11","v":2.6700000000000002E-2}]
[null,null,"C","Tributos",{"$f":"SUM(E97:E98)","v":0.124}]
[null,null,"C.1","Tributos Federais (COFINS, PIS e CPRB)",{"$f":"'BDI - Geral'!E19","v":7.3999999999999996E-2}]
[null,null,"C.2","Tributos Distritais (ISS)",{"$f":"'BDI - Geral'!E24","v":0.05}]
[null,null,"D","Despesas Financeiras",{"$f":"'BDI - Geral'!E14","v":6.1000000000000004E-3}]
[]
[null,null,null,"TOTAL DE BDI",{"$f":"'BDI - Geral'!E27","v":0.2059},{"$f":"TRUNC(E101*E109,2)","v":1362.19}]
[]
[null,null,null,"QUADRO-RESUMO DO CUSTO MENSAL POR EMPREGADO","Valor"]
[null,null,null,"Módulo 1 - Composição da Remuneração",{"$f":"F17","v":3027.53}]
[null,null,null,"Módulo 2 - Encargos e Benefícios Anuais, Mensais e Diários",{"$f":"F52","v":2914.25}]
[null,null,null,"Módulo 3 - Provisão para Rescisão",{"$f":"F62","v":168.51}]
[null,null,null,"Módulo 4 - Custo do Profissional Ausente",{"$f":"F80","v":335.73}]
[null,null,null,"Módulo 5 - Insumos Diversos",{"$f":"F89","v":169.78}]
[null,null,null,"SUBTOTAL (A+B+C+D+E)",{"$f":"SUM(E104:E108)","v":6615.8}]
[null,null,null,"Módulo 6 - Custos Indiretos, Tributos e Lucro",{"$f":"F101","v":1362.19}]
[]
[null,null,null,"TOTAL DO POSTO",{"$f":"SUM(E109:E110)","v":7977.99}]

{"sheet":"7","index":10,"n_rows":112,"n_cols":8,"rows_kept":112,"cut":false,"hidden":false,"merged":[[90,1,90,3],[18,1,18,3],[1,1,1,5],[2,1,2,5],[4,1,4,2],[5,1,5,2],[7,1,7,3],[46,3,46,5],[53,1,53,3],[63,1,63,3],[75,3,75,5],[81,1,81,3]]}
[]
[null,"PLANILHA DE ESTIMATIVA DE CUSTOS"]
[null,"Padrão IN 05/2017 e IN 07/2018 - MPDG - Medição por posto presente"]
[]
[null,7,null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$22,6)","v":"AUXILIAR DE ENCARREGADO (FEMININO)"},"QUANTIDADE",{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$22,10)","v":1}]
[null,"CCT",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$22,16)","v":"SEAC/DF x SINDISERVIÇOS/DF \nCCT 2025/2026 \nN.º DF000042/2025"},"DATA-BASE",{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$22,17)","v":"2025-01-01"}]
[]
[null,"MÓDULO 1 - COMPOSIÇÃO DA REMUNERAÇÃO",null,null,null,"Valor"]
[null,null,"A","Salário-Base",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$22,8)","v":3108.64}]
[null,null,"B","Adicional de Periculosidade",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$41,26)","v":0}]
[null,null,"C","Adicional de Insalubridade",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$41,32)","v":0}]
[null,null,"D","Adicional Noturno",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$54,49)","v":0},null,"* Nota 1 - O Módulo 1 refere-se ao valor mensal devido ao empregado pela prestação do serviço no período de 12 meses."]
[null,null,"E","Adicional de Hora Extra",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$71,66)","v":0},null,"* Nota 2 - O adicional de hora extra no feriado trabalhado foi suprimido pela Lei 13.467/17"]
[null,null,"F","Gratificação",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$71,34)","v":0},null,"* Nota 3 - ART. 7º, § 2º, DA LEI Nº 605/49.Sendo mensalista o obreiro, o adicional noturno pago de forma fixa já é considerado integrado para os efeitos do pagamento do repouso semanal remunerado, nos termos do art. 7º, § 2º, da Lei nº 605/49."]
[null,null,"G","Sobraviso",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$71,36)","v":0}]
[]
[null,null,null,"TOTAL DA REMUNERAÇÃO",null,{"$f":"TRUNC(SUM(F9:F15),2)","v":3108.64}]
[]
[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$17,2)","v":282.58},null,"* Nota 1 - O 13º salário foi calculado dividindo-se por 11, para comportar os 11 meses presentes e ainda o ausente do posto"]
[null,null,"B","Adicional de Férias",{"$f":"'Encargos Sociais'!E31","v":3.0300000000000001E-2},{"$f":"TRUNC(E22*(F$17),2)","v":94.19},null,"* Nota 2 - O adicional de férias foi calculado dividindo-se por 11, para comportar os 11 meses presentes e ainda o ausente do posto"]
[]
[null,"Submódulo 2.2 - Encargos Previdenciários (GPS), Fundo de Garantia por Tempo de Serviço (FGTS) e Outras Contribuições"]
[null,null,"A",{"$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$69),2)","v":765.46},null,"* Nota 1 - Os percentuais dos encargos previdenciários, do FGTS e demais contribuições são estabelecidos por legislação vigente."]
[null,null,"B",{"$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$80),2)","v":95.75},null,"* Nota 2 - O SAT, a depender do grau de risco do serviço, irá variar entre 1%, para risco leve, de 2%, para risco médio, e de 3% para risco grave."]
[null,null,"C",{"$f":"'Encargos Sociais'!D16","v":"SAT/RAT (art. 22, II, Lei 8.212/91 e Anexo V, Decreto 6.042/07) - Enquadramento 8121-4/00"},{"$f":"'Encargos Sociais'!E16","v":0.03},{"$f":"TRUNC(E27*($F$17+$F$21+$F$22+$F$80),2)","v":114.9},null,"* Nota 3 - Base de cálculo - remuneração + ausências + 13º salário + terço constitucional (férias) - exceto INSS sobre ausência por acidente de trabalho"]
[null,null,"D",{"$f":"'Encargos Sociais'!D17","v":"SESC ou SESI (art. 30, Lei nº 8.036/90 e art. 1º, Lei 8.154/90)"},{"$f":"'Encargos Sociais'!E17","v":1.4999999999999999E-2},57.45]
[null,null,"E",{"$f":"'Encargos Sociais'!D18","v":"SENAI ou SENAC (Decreto nº 2.318/86)"},{"$f":"'Encargos Sociais'!E18","v":0.01},38.299999999999997]
[null,null,"F",{"$f":"'Encargos Sociais'!D19","v":"SEBRAE (§ 3º, art. 8º, Lei 8.029/90, alterada pela Lei nº 8.154/90)"},{"$f":"'Encargos Sociais'!E19","v":6.0000000000000001E-3},22.98]
[null,null,"G",{"$f":"'Encargos Sociais'!D20","v":"INCRA (art. 1º, I, Decreto Lei 1.146/70 e Lei 7.787, de 30/06/89)"},{"$f":"'Encargos Sociais'!E20","v":2E-3},7.66]
[null,null,"H",{"$f":"'Encargos Sociais'!D21","v":"FGTS (Lei Complementar nº 110/01 e art. 30, Lei nº 8.036/90)"},{"$f":"'Encargos Sociais'!E21","v":0.08},306.39999999999998]
[null,null,"I",{"$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$6:$BI$140,85)","v":118.4},null,"* Nota 1 - O valor informado deverá ser o custo real do benefício (descontado o valor eventualmente pago pelo empregado)."]
[null,null,"B","Auxílio Alimentação",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$140,92)","v":1048.3},null,"* Nota 2 - Observar a previsão dos benefícios contidos em Acordos, Convenções e Dissídios Coletivos de Trabalho e o disposto no art. 6º da IN 5/2017"]
[null,null,"C","Assistência Médica e Familiar",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$140,100)","v":0}]
[null,null,"D","Seguro de vida / auxílio funeral",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$140,109)","v":3.61}]
[null,null,"E","Assistência odontológica",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$140,115)","v":0}]
[null,null,"F","Auxílio creche",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$140,121)","v":0}]
[null,null,"G","Auxílio vestuário especial",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$140,127)","v":0}]
[null,null,"H","Benefício social familiar",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$140,133)","v":0}]
[null,null,"I","Outros (especificar)"]
[null,null,"J","Outros (especificar)"]
[]
[null,null,null,"QUADRO-RESUMO DO MÓDULO 2"]
[null,null,null,"2.1 - 13º salário e Adicional de Férias",{"$f":"SUM(E21:E22)","v":0.1212},{"$f":"F21+F22","v":376.77}]
[null,null,null,"2.2 - Encargos Previdenciários (GPS), Fundo de Garantia por Tempo de Serviço (FGTS) e Contribuições",{"$f":"SUM(E25:E33)","v":0.36800000000000005},{"$f":"SUM(F25:F33)","v":1408.9}]
[null,null,null,"2.3 - Benefícios Mensais e Diários",null,{"$f":"SUM(F36:F45)","v":1170.31}]
[]
[null,null,null,"TOTAL DOS ENCARGOS E BENEFÍCIOS",null,{"$f":"TRUNC(SUM(F48:F50),2)","v":2955.98}]
[]
[null,"MÓDULO 3 - PROVISÃO PARA RESCISÃO",null,null,"Percentuais","Valor"]
[null,null,"A",{"$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$80),2)","v":16.079999999999998},null,"* Nota 1 - Base de cálculo - remuneração + ausências + 1/3 férias + 13º"]
[null,null,"B",{"$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$80),2)","v":1.1399999999999999}]
[null,null,"C",{"$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)"},{"$f":"'Encargos Sociais'!E39","v":7.7999999999999996E-3},{"$f":"TRUNC(E58*($F$17),2)","v":24.24}]
[null,null,"E",{"$f":"'Encargos Sociais'!D40","v":"Incidência de GPS, FGTS e outras contribuições sobre o Aviso Prévio Trabalhado"},{"$f":"'Encargos Sociais'!E40","v":2.8999999999999998E-3},{"$f":"TRUNC(E59*($F$17),2)","v":9.01}]
[null,null,"F",{"$f":"'Encargos Sociais'!D41","v":"Multa do FGTS"},{"$f":"'Encargos Sociais'!E41","v":3.2000000000000001E-2},{"$f":"TRUNC(E60*($F$17+$F$48+$F$80),2)","v":122.56}]
[]
[null,null,null,"TOTAL DE PROVISÃO PARA RESCISÃO",null,{"$f":"TRUNC(SUM(F55:F60),2)","v":173.03}]
[]
[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$17,2)","v":282.57},null,"* Nota 1 - O Módulo 4 refere-se às previsões para custear ausências do próprio profissional (titular do cargo)"]
[null,null,"B",{"$f":"'Encargos Sociais'!D26","v":"Ausências Legais (Arts. 131 e 473 da CLT)"},{"$f":"'Encargos Sociais'!E26","v":7.9000000000000008E-3},24.55,null,"* Nota 2 - As férias foram calculadas dividindo-se por 11, para comportar os 11 meses presentes e ainda o ausente do posto"]
[null,null,"C",{"$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)"},{"$f":"'Encargos Sociais'!E27","v":8.0000000000000004E-4},2.48]
[null,null,"D",{"$f":"'Encargos Sociais'!D28","v":"Ausência por Acidente de Trabalho (Art. 131, III, da CLT)"},{"$f":"'Encargos Sociais'!E28","v":8.9999999999999998E-4},2.79]
[null,null,"E",{"$f":"'Encargos Sociais'!D29","v":"Afastamento Maternidade (Art. 71 da Lei nº 8.213/1991)"},{"$f":"'Encargos Sociais'!E29","v":3.3E-3},10.25]
[null,null,"F",{"$f":"'Encargos Sociais'!D30","v":"Auxílio Enfermidade - Doença (Art. 59 da Lei nº 8.213/1991)"},{"$f":"'Encargos Sociais'!E30","v":7.1000000000000004E-3},22.07]
[]
[null,"Submódulo 4.2 - Intrajornada"]
[null,null,"A","Intervalo para repouso ou alimentação",{"$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},{"$f":"SUM(F66:F71)","v":344.71000000000004}]
[null,null,null,"4.2 - Intrajornada",{"$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":344.71}]
[]
[null,"MÓDULO 5 - INSUMOS DIVERSOS",null,null,null,"Valor"]
[null,null,"A","Uniformes - aquisição",null,{"$f":"TRUNC(HLOOKUP($B$5,Uniformes!$K$3:$DZ$5,3,0)/12,2)","v":150.75}]
[null,null,"B","Materiais de consumo relacionados ao posto - aquisição",null,0]
[null,null,"C","Ferramentas relacionadas ao posto - remuneração da sua depreciação / manutenção",null,0]
[null,null,"D","Equipamentos relacionados ao posto - remuneração da sua depreciação / manutenção",null,0]
[null,null,"E","Equipamentos de Proteção Individual - EPI - aquisição",null,{"$f":"TRUNC(HLOOKUP($B$5,EPI!$J$3:$DY$5,3,0)/12,2)","v":30.4}]
[]
[null,null,null,"TOTAL DE INSUMOS DIVERSOS",null,{"$f":"SUM(F83:F88)","v":181.15},null,"* Nota - Valores mensais por empregado"]
[]
[null,"MÓDULO 6 - CUSTOS INDIRETOS, TRIBUTOS E LUCRO - BDI",null,null,"Percentuais","Valor"]
[null,null,"A","Custos Indiretos",{"$f":"'BDI - Geral'!E7","v":2.2699999999999998E-2}]
[null,null,"A.1","Administração Central",{"$f":"'BDI - Geral'!E8","v":1.7299999999999999E-2}]
[null,null,"A.2","Seguros, Garantias e Riscos",{"$f":"'BDI - Geral'!E9","v":5.4000000000000003E-3}]
[null,null,"B","Lucro",{"$f":"'BDI - Geral'!E11","v":2.6700000000000002E-2}]
[null,null,"C","Tributos",{"$f":"SUM(E97:E98)","v":0.124}]
[null,null,"C.1","Tributos Federais (COFINS, PIS e CPRB)",{"$f":"'BDI - Geral'!E19","v":7.3999999999999996E-2}]
[null,null,"C.2","Tributos Distritais (ISS)",{"$f":"'BDI - Geral'!E24","v":0.05}]
[null,null,"D","Despesas Financeiras",{"$f":"'BDI - Geral'!E14","v":6.1000000000000004E-3}]
[]
[null,null,null,"TOTAL DE BDI",{"$f":"'BDI - Geral'!E27","v":0.2059},{"$f":"TRUNC(E101*E109,2)","v":1392.6}]
[]
[null,null,null,"QUADRO-RESUMO DO CUSTO MENSAL POR EMPREGADO","Valor"]
[null,null,null,"Módulo 1 - Composição da Remuneração",{"$f":"F17","v":3108.64}]
[null,null,null,"Módulo 2 - Encargos e Benefícios Anuais, Mensais e Diários",{"$f":"F52","v":2955.98}]
[null,null,null,"Módulo 3 - Provisão para Rescisão",{"$f":"F62","v":173.03}]
[null,null,null,"Módulo 4 - Custo do Profissional Ausente",{"$f":"F80","v":344.71}]
[null,null,null,"Módulo 5 - Insumos Diversos",{"$f":"F89","v":181.15}]
[null,null,null,"SUBTOTAL (A+B+C+D+E)",{"$f":"SUM(E104:E108)","v":6763.5099999999993}]
[null,null,null,"Módulo 6 - Custos Indiretos, Tributos e Lucro",{"$f":"F101","v":1392.6}]
[]
[null,null,null,"TOTAL DO POSTO",{"$f":"SUM(E109:E110)","v":8156.1099999999988}]

{"sheet":"8","index":11,"n_rows":112,"n_cols":8,"rows_kept":112,"cut":false,"hidden":false,"merged":[[90,1,90,3],[18,1,18,3],[1,1,1,5],[2,1,2,5],[4,1,4,2],[5,1,5,2],[7,1,7,3],[46,3,46,5],[53,1,53,3],[63,1,63,3],[75,3,75,5],[81,1,81,3]]}
[]
[null,"PLANILHA DE ESTIMATIVA DE CUSTOS"]
[null,"Padrão IN 05/2017 e IN 07/2018 - MPDG - Medição por posto presente"]
[]
[null,8,null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$22,6)","v":"GARÇONETE DO GABINETE DA PRESIDÊNCIA"},"QUANTIDADE",{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$22,10)","v":1}]
[null,"CCT",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$22,16)","v":"SEAC/DF x SINDISERVIÇOS/DF \nCCT 2025/2026 \nN.º DF000042/2025"},"DATA-BASE",{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$22,17)","v":"2025-01-01"}]
[]
[null,"MÓDULO 1 - COMPOSIÇÃO DA REMUNERAÇÃO",null,null,null,"Valor"]
[null,null,"A","Salário-Base",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$22,8)","v":4225.3999999999996}]
[null,null,"B","Adicional de Periculosidade",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$41,26)","v":0}]
[null,null,"C","Adicional de Insalubridade",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$41,32)","v":0}]
[null,null,"D","Adicional Noturno",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$54,49)","v":0},null,"* Nota 1 - O Módulo 1 refere-se ao valor mensal devido ao empregado pela prestação do serviço no período de 12 meses."]
[null,null,"E","Adicional de Hora Extra",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$71,66)","v":0},null,"* Nota 2 - O adicional de hora extra no feriado trabalhado foi suprimido pela Lei 13.467/17"]
[null,null,"F","Gratificação",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$71,34)","v":0},null,"* Nota 3 - ART. 7º, § 2º, DA LEI Nº 605/49.Sendo mensalista o obreiro, o adicional noturno pago de forma fixa já é considerado integrado para os efeitos do pagamento do repouso semanal remunerado, nos termos do art. 7º, § 2º, da Lei nº 605/49."]
[null,null,"G","Sobraviso",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$71,36)","v":0}]
[]
[null,null,null,"TOTAL DA REMUNERAÇÃO",null,{"$f":"TRUNC(SUM(F9:F15),2)","v":4225.3999999999996}]
[]
[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$17,2)","v":384.09},null,"* Nota 1 - O 13º salário foi calculado dividindo-se por 11, para comportar os 11 meses presentes e ainda o ausente do posto"]
[null,null,"B","Adicional de Férias",{"$f":"'Encargos Sociais'!E31","v":3.0300000000000001E-2},{"$f":"TRUNC(E22*(F$17),2)","v":128.02000000000001},null,"* Nota 2 - O adicional de férias foi calculado dividindo-se por 11, para comportar os 11 meses presentes e ainda o ausente do posto"]
[]
[null,"Submódulo 2.2 - Encargos Previdenciários (GPS), Fundo de Garantia por Tempo de Serviço (FGTS) e Outras Contribuições"]
[null,null,"A",{"$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$69),2)","v":1040.45},null,"* Nota 1 - Os percentuais dos encargos previdenciários, do FGTS e demais contribuições são estabelecidos por legislação vigente."]
[null,null,"B",{"$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$80),2)","v":130.15},null,"* Nota 2 - O SAT, a depender do grau de risco do serviço, irá variar entre 1%, para risco leve, de 2%, para risco médio, e de 3% para risco grave."]
[null,null,"C",{"$f":"'Encargos Sociais'!D16","v":"SAT/RAT (art. 22, II, Lei 8.212/91 e Anexo V, Decreto 6.042/07) - Enquadramento 8121-4/00"},{"$f":"'Encargos Sociais'!E16","v":0.03},{"$f":"TRUNC(E27*($F$17+$F$21+$F$22+$F$80),2)","v":156.18},null,"* Nota 3 - Base de cálculo - remuneração + ausências + 13º salário + terço constitucional (férias) - exceto INSS sobre ausência por acidente de trabalho"]
[null,null,"D",{"$f":"'Encargos Sociais'!D17","v":"SESC ou SESI (art. 30, Lei nº 8.036/90 e art. 1º, Lei 8.154/90)"},{"$f":"'Encargos Sociais'!E17","v":1.4999999999999999E-2},78.09]
[null,null,"E",{"$f":"'Encargos Sociais'!D18","v":"SENAI ou SENAC (Decreto nº 2.318/86)"},{"$f":"'Encargos Sociais'!E18","v":0.01},52.06]
[null,null,"F",{"$f":"'Encargos Sociais'!D19","v":"SEBRAE (§ 3º, art. 8º, Lei 8.029/90, alterada pela Lei nº 8.154/90)"},{"$f":"'Encargos Sociais'!E19","v":6.0000000000000001E-3},31.23]
[null,null,"G",{"$f":"'Encargos Sociais'!D20","v":"INCRA (art. 1º, I, Decreto Lei 1.146/70 e Lei 7.787, de 30/06/89)"},{"$f":"'Encargos Sociais'!E20","v":2E-3},10.41]
[null,null,"H",{"$f":"'Encargos Sociais'!D21","v":"FGTS (Lei Complementar nº 110/01 e art. 30, Lei nº 8.036/90)"},{"$f":"'Encargos Sociais'!E21","v":0.08},416.48]
[null,null,"I",{"$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$6:$BI$140,85)","v":51.400000000000006},null,"* Nota 1 - O valor informado deverá ser o custo real do benefício (descontado o valor eventualmente pago pelo empregado)."]
[null,null,"B","Auxílio Alimentação",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$140,92)","v":1048.3},null,"* Nota 2 - Observar a previsão dos benefícios contidos em Acordos, Convenções e Dissídios Coletivos de Trabalho e o disposto no art. 6º da IN 5/2017"]
[null,null,"C","Assistência Médica e Familiar",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$140,100)","v":0}]
[null,null,"D","Seguro de vida / auxílio funeral",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$140,109)","v":3.61}]
[null,null,"E","Assistência odontológica",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$140,115)","v":0}]
[null,null,"F","Auxílio creche",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$140,121)","v":0}]
[null,null,"G","Auxílio vestuário especial",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$140,127)","v":0}]
[null,null,"H","Benefício social familiar",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$140,133)","v":0}]
[null,null,"I","Outros (especificar)"]
[null,null,"J","Outros (especificar)"]
[]
[null,null,null,"QUADRO-RESUMO DO MÓDULO 2"]
[null,null,null,"2.1 - 13º salário e Adicional de Férias",{"$f":"SUM(E21:E22)","v":0.1212},{"$f":"F21+F22","v":512.11}]
[null,null,null,"2.2 - Encargos Previdenciários (GPS), Fundo de Garantia por Tempo de Serviço (FGTS) e Contribuições",{"$f":"SUM(E25:E33)","v":0.36800000000000005},{"$f":"SUM(F25:F33)","v":1915.0500000000002}]
[null,null,null,"2.3 - Benefícios Mensais e Diários",null,{"$f":"SUM(F36:F45)","v":1103.31}]
[]
[null,null,null,"TOTAL DOS ENCARGOS E BENEFÍCIOS",null,{"$f":"TRUNC(SUM(F48:F50),2)","v":3530.47}]
[]
[null,"MÓDULO 3 - PROVISÃO PARA RESCISÃO",null,null,"Percentuais","Valor"]
[null,null,"A",{"$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$80),2)","v":21.86},null,"* Nota 1 - Base de cálculo - remuneração + ausências + 1/3 férias + 13º"]
[null,null,"B",{"$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$80),2)","v":1.56}]
[null,null,"C",{"$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)"},{"$f":"'Encargos Sociais'!E39","v":7.7999999999999996E-3},{"$f":"TRUNC(E58*($F$17),2)","v":32.950000000000003}]
[null,null,"E",{"$f":"'Encargos Sociais'!D40","v":"Incidência de GPS, FGTS e outras contribuições sobre o Aviso Prévio Trabalhado"},{"$f":"'Encargos Sociais'!E40","v":2.8999999999999998E-3},{"$f":"TRUNC(E59*($F$17),2)","v":12.25}]
[null,null,"F",{"$f":"'Encargos Sociais'!D41","v":"Multa do FGTS"},{"$f":"'Encargos Sociais'!E41","v":3.2000000000000001E-2},{"$f":"TRUNC(E60*($F$17+$F$48+$F$80),2)","v":166.59}]
[]
[null,null,null,"TOTAL DE PROVISÃO PARA RESCISÃO",null,{"$f":"TRUNC(SUM(F55:F60),2)","v":235.21}]
[]
[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$17,2)","v":384.08},null,"* Nota 1 - O Módulo 4 refere-se às previsões para custear ausências do próprio profissional (titular do cargo)"]
[null,null,"B",{"$f":"'Encargos Sociais'!D26","v":"Ausências Legais (Arts. 131 e 473 da CLT)"},{"$f":"'Encargos Sociais'!E26","v":7.9000000000000008E-3},33.380000000000003,null,"* Nota 2 - As férias foram calculadas dividindo-se por 11, para comportar os 11 meses presentes e ainda o ausente do posto"]
[null,null,"C",{"$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)"},{"$f":"'Encargos Sociais'!E27","v":8.0000000000000004E-4},3.38]
[null,null,"D",{"$f":"'Encargos Sociais'!D28","v":"Ausência por Acidente de Trabalho (Art. 131, III, da CLT)"},{"$f":"'Encargos Sociais'!E28","v":8.9999999999999998E-4},3.8]
[null,null,"E",{"$f":"'Encargos Sociais'!D29","v":"Afastamento Maternidade (Art. 71 da Lei nº 8.213/1991)"},{"$f":"'Encargos Sociais'!E29","v":3.3E-3},13.94]
[null,null,"F",{"$f":"'Encargos Sociais'!D30","v":"Auxílio Enfermidade - Doença (Art. 59 da Lei nº 8.213/1991)"},{"$f":"'Encargos Sociais'!E30","v":7.1000000000000004E-3},30]
[]
[null,"Submódulo 4.2 - Intrajornada"]
[null,null,"A","Intervalo para repouso ou alimentação",{"$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},{"$f":"SUM(F66:F71)","v":468.58}]
[null,null,null,"4.2 - Intrajornada",{"$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":468.58}]
[]
[null,"MÓDULO 5 - INSUMOS DIVERSOS",null,null,null,"Valor"]
[null,null,"A","Uniformes - aquisição",null,{"$f":"TRUNC(HLOOKUP($B$5,Uniformes!$K$3:$DZ$5,3,0)/12,2)","v":129.43}]
[null,null,"B","Materiais de consumo relacionados ao posto - aquisição",null,0]
[null,null,"C","Ferramentas relacionadas ao posto - remuneração da sua depreciação / manutenção",null,0]
[null,null,"D","Equipamentos relacionados ao posto - remuneração da sua depreciação / manutenção",null,0]
[null,null,"E","Equipamentos de Proteção Individual - EPI - aquisição",null,{"$f":"TRUNC(HLOOKUP($B$5,EPI!$J$3:$DY$5,3,0)/12,2)","v":20.260000000000002}]
[]
[null,null,null,"TOTAL DE INSUMOS DIVERSOS",null,{"$f":"SUM(F83:F88)","v":149.69},null,"* Nota - Valores mensais por empregado"]
[]
[null,"MÓDULO 6 - CUSTOS INDIRETOS, TRIBUTOS E LUCRO - BDI",null,null,"Percentuais","Valor"]
[null,null,"A","Custos Indiretos",{"$f":"'BDI - Geral'!E7","v":2.2699999999999998E-2}]
[null,null,"A.1","Administração Central",{"$f":"'BDI - Geral'!E8","v":1.7299999999999999E-2}]
[null,null,"A.2","Seguros, Garantias e Riscos",{"$f":"'BDI - Geral'!E9","v":5.4000000000000003E-3}]
[null,null,"B","Lucro",{"$f":"'BDI - Geral'!E11","v":2.6700000000000002E-2}]
[null,null,"C","Tributos",{"$f":"SUM(E97:E98)","v":0.124}]
[null,null,"C.1","Tributos Federais (COFINS, PIS e CPRB)",{"$f":"'BDI - Geral'!E19","v":7.3999999999999996E-2}]
[null,null,"C.2","Tributos Distritais (ISS)",{"$f":"'BDI - Geral'!E24","v":0.05}]
[null,null,"D","Despesas Financeiras",{"$f":"'BDI - Geral'!E14","v":6.1000000000000004E-3}]
[]
[null,null,null,"TOTAL DE BDI",{"$f":"'BDI - Geral'!E27","v":0.2059},{"$f":"TRUNC(E101*E109,2)","v":1772.66}]
[]
[null,null,null,"QUADRO-RESUMO DO CUSTO MENSAL POR EMPREGADO","Valor"]
[null,null,null,"Módulo 1 - Composição da Remuneração",{"$f":"F17","v":4225.3999999999996}]
[null,null,null,"Módulo 2 - Encargos e Benefícios Anuais, Mensais e Diários",{"$f":"F52","v":3530.47}]
[null,null,null,"Módulo 3 - Provisão para Rescisão",{"$f":"F62","v":235.21}]
[null,null,null,"Módulo 4 - Custo do Profissional Ausente",{"$f":"F80","v":468.58}]
[null,null,null,"Módulo 5 - Insumos Diversos",{"$f":"F89","v":149.69}]
[null,null,null,"SUBTOTAL (A+B+C+D+E)",{"$f":"SUM(E104:E108)","v":8609.35}]
[null,null,null,"Módulo 6 - Custos Indiretos, Tributos e Lucro",{"$f":"F101","v":1772.66}]
[]
[null,null,null,"TOTAL DO POSTO",{"$f":"SUM(E109:E110)","v":10382.01}]

{"sheet":"9","index":12,"n_rows":112,"n_cols":8,"rows_kept":112,"cut":false,"hidden":false,"merged":[[90,1,90,3],[18,1,18,3],[1,1,1,5],[2,1,2,5],[4,1,4,2],[5,1,5,2],[7,1,7,3],[46,3,46,5],[53,1,53,3],[63,1,63,3],[75,3,75,5],[81,1,81,3]]}
[]
[null,"PLANILHA DE ESTIMATIVA DE CUSTOS"]
[null,"Padrão IN 05/2017 e IN 07/2018 - MPDG - Medição por posto presente"]
[]
[null,9,null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$22,6)","v":"GARÇOM DO GABINETE DA PRESIDÊNCIA"},"QUANTIDADE",{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$22,10)","v":2}]
[null,"CCT",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$22,16)","v":"SEAC/DF x SINDISERVIÇOS/DF \nCCT 2025/2026 \nN.º DF000042/2025"},"DATA-BASE",{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$22,17)","v":"2025-01-01"}]
[]
[null,"MÓDULO 1 - COMPOSIÇÃO DA REMUNERAÇÃO",null,null,null,"Valor"]
[null,null,"A","Salário-Base",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$22,8)","v":4225.3999999999996}]
[null,null,"B","Adicional de Periculosidade",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$41,26)","v":0}]
[null,null,"C","Adicional de Insalubridade",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$41,32)","v":0}]
[null,null,"D","Adicional Noturno",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$54,49)","v":0},null,"* Nota 1 - O Módulo 1 refere-se ao valor mensal devido ao empregado pela prestação do serviço no período de 12 meses."]
[null,null,"E","Adicional de Hora Extra",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$71,66)","v":0},null,"* Nota 2 - O adicional de hora extra no feriado trabalhado foi suprimido pela Lei 13.467/17"]
[null,null,"F","Gratificação",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$71,34)","v":0},null,"* Nota 3 - ART. 7º, § 2º, DA LEI Nº 605/49.Sendo mensalista o obreiro, o adicional noturno pago de forma fixa já é considerado integrado para os efeitos do pagamento do repouso semanal remunerado, nos termos do art. 7º, § 2º, da Lei nº 605/49."]
[null,null,"G","Sobraviso",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$71,36)","v":0}]
[]
[null,null,null,"TOTAL DA REMUNERAÇÃO",null,{"$f":"TRUNC(SUM(F9:F15),2)","v":4225.3999999999996}]
[]
[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$17,2)","v":384.09},null,"* Nota 1 - O 13º salário foi calculado dividindo-se por 11, para comportar os 11 meses presentes e ainda o ausente do posto"]
[null,null,"B","Adicional de Férias",{"$f":"'Encargos Sociais'!E31","v":3.0300000000000001E-2},{"$f":"TRUNC(E22*(F$17),2)","v":128.02000000000001},null,"* Nota 2 - O adicional de férias foi calculado dividindo-se por 11, para comportar os 11 meses presentes e ainda o ausente do posto"]
[]
[null,"Submódulo 2.2 - Encargos Previdenciários (GPS), Fundo de Garantia por Tempo de Serviço (FGTS) e Outras Contribuições"]
[null,null,"A",{"$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$69),2)","v":1040.45},null,"* Nota 1 - Os percentuais dos encargos previdenciários, do FGTS e demais contribuições são estabelecidos por legislação vigente."]
[null,null,"B",{"$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$80),2)","v":130.15},null,"* Nota 2 - O SAT, a depender do grau de risco do serviço, irá variar entre 1%, para risco leve, de 2%, para risco médio, e de 3% para risco grave."]
[null,null,"C",{"$f":"'Encargos Sociais'!D16","v":"SAT/RAT (art. 22, II, Lei 8.212/91 e Anexo V, Decreto 6.042/07) - Enquadramento 8121-4/00"},{"$f":"'Encargos Sociais'!E16","v":0.03},{"$f":"TRUNC(E27*($F$17+$F$21+$F$22+$F$80),2)","v":156.18},null,"* Nota 3 - Base de cálculo - remuneração + ausências + 13º salário + terço constitucional (férias) - exceto INSS sobre ausência por acidente de trabalho"]
[null,null,"D",{"$f":"'Encargos Sociais'!D17","v":"SESC ou SESI (art. 30, Lei nº 8.036/90 e art. 1º, Lei 8.154/90)"},{"$f":"'Encargos Sociais'!E17","v":1.4999999999999999E-2},78.09]
[null,null,"E",{"$f":"'Encargos Sociais'!D18","v":"SENAI ou SENAC (Decreto nº 2.318/86)"},{"$f":"'Encargos Sociais'!E18","v":0.01},52.06]
[null,null,"F",{"$f":"'Encargos Sociais'!D19","v":"SEBRAE (§ 3º, art. 8º, Lei 8.029/90, alterada pela Lei nº 8.154/90)"},{"$f":"'Encargos Sociais'!E19","v":6.0000000000000001E-3},31.23]
[null,null,"G",{"$f":"'Encargos Sociais'!D20","v":"INCRA (art. 1º, I, Decreto Lei 1.146/70 e Lei 7.787, de 30/06/89)"},{"$f":"'Encargos Sociais'!E20","v":2E-3},10.41]
[null,null,"H",{"$f":"'Encargos Sociais'!D21","v":"FGTS (Lei Complementar nº 110/01 e art. 30, Lei nº 8.036/90)"},{"$f":"'Encargos Sociais'!E21","v":0.08},416.48]
[null,null,"I",{"$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$6:$BI$140,85)","v":51.400000000000006},null,"* Nota 1 - O valor informado deverá ser o custo real do benefício (descontado o valor eventualmente pago pelo empregado)."]
[null,null,"B","Auxílio Alimentação",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$140,92)","v":1048.3},null,"* Nota 2 - Observar a previsão dos benefícios contidos em Acordos, Convenções e Dissídios Coletivos de Trabalho e o disposto no art. 6º da IN 5/2017"]
[null,null,"C","Assistência Médica e Familiar",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$140,100)","v":0}]
[null,null,"D","Seguro de vida / auxílio funeral",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$140,109)","v":3.61}]
[null,null,"E","Assistência odontológica",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$140,115)","v":0}]
[null,null,"F","Auxílio creche",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$140,121)","v":0}]
[null,null,"G","Auxílio vestuário especial",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$140,127)","v":0}]
[null,null,"H","Benefício social familiar",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$140,133)","v":0}]
[null,null,"I","Outros (especificar)"]
[null,null,"J","Outros (especificar)"]
[]
[null,null,null,"QUADRO-RESUMO DO MÓDULO 2"]
[null,null,null,"2.1 - 13º salário e Adicional de Férias",{"$f":"SUM(E21:E22)","v":0.1212},{"$f":"F21+F22","v":512.11}]
[null,null,null,"2.2 - Encargos Previdenciários (GPS), Fundo de Garantia por Tempo de Serviço (FGTS) e Contribuições",{"$f":"SUM(E25:E33)","v":0.36800000000000005},{"$f":"SUM(F25:F33)","v":1915.0500000000002}]
[null,null,null,"2.3 - Benefícios Mensais e Diários",null,{"$f":"SUM(F36:F45)","v":1103.31}]
[]
[null,null,null,"TOTAL DOS ENCARGOS E BENEFÍCIOS",null,{"$f":"TRUNC(SUM(F48:F50),2)","v":3530.47}]
[]
[null,"MÓDULO 3 - PROVISÃO PARA RESCISÃO",null,null,"Percentuais","Valor"]
[null,null,"A",{"$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$80),2)","v":21.86},null,"* Nota 1 - Base de cálculo - remuneração + ausências + 1/3 férias + 13º"]
[null,null,"B",{"$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$80),2)","v":1.56}]
[null,null,"C",{"$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)"},{"$f":"'Encargos Sociais'!E39","v":7.7999999999999996E-3},{"$f":"TRUNC(E58*($F$17),2)","v":32.950000000000003}]
[null,null,"E",{"$f":"'Encargos Sociais'!D40","v":"Incidência de GPS, FGTS e outras contribuições sobre o Aviso Prévio Trabalhado"},{"$f":"'Encargos Sociais'!E40","v":2.8999999999999998E-3},{"$f":"TRUNC(E59*($F$17),2)","v":12.25}]
[null,null,"F",{"$f":"'Encargos Sociais'!D41","v":"Multa do FGTS"},{"$f":"'Encargos Sociais'!E41","v":3.2000000000000001E-2},{"$f":"TRUNC(E60*($F$17+$F$48+$F$80),2)","v":166.59}]
[]
[null,null,null,"TOTAL DE PROVISÃO PARA RESCISÃO",null,{"$f":"TRUNC(SUM(F55:F60),2)","v":235.21}]
[]
[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$17,2)","v":384.08},null,"* Nota 1 - O Módulo 4 refere-se às previsões para custear ausências do próprio profissional (titular do cargo)"]
[null,null,"B",{"$f":"'Encargos Sociais'!D26","v":"Ausências Legais (Arts. 131 e 473 da CLT)"},{"$f":"'Encargos Sociais'!E26","v":7.9000000000000008E-3},33.380000000000003,null,"* Nota 2 - As férias foram calculadas dividindo-se por 11, para comportar os 11 meses presentes e ainda o ausente do posto"]
[null,null,"C",{"$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)"},{"$f":"'Encargos Sociais'!E27","v":8.0000000000000004E-4},3.38]
[null,null,"D",{"$f":"'Encargos Sociais'!D28","v":"Ausência por Acidente de Trabalho (Art. 131, III, da CLT)"},{"$f":"'Encargos Sociais'!E28","v":8.9999999999999998E-4},3.8]
[null,null,"E",{"$f":"'Encargos Sociais'!D29","v":"Afastamento Maternidade (Art. 71 da Lei nº 8.213/1991)"},{"$f":"'Encargos Sociais'!E29","v":3.3E-3},13.94]
[null,null,"F",{"$f":"'Encargos Sociais'!D30","v":"Auxílio Enfermidade - Doença (Art. 59 da Lei nº 8.213/1991)"},{"$f":"'Encargos Sociais'!E30","v":7.1000000000000004E-3},30]
[]
[null,"Submódulo 4.2 - Intrajornada"]
[null,null,"A","Intervalo para repouso ou alimentação",{"$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},{"$f":"SUM(F66:F71)","v":468.58}]
[null,null,null,"4.2 - Intrajornada",{"$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":468.58}]
[]
[null,"MÓDULO 5 - INSUMOS DIVERSOS",null,null,null,"Valor"]
[null,null,"A","Uniformes - aquisição",null,{"$f":"TRUNC(HLOOKUP($B$5,Uniformes!$K$3:$DZ$5,3,0)/12,2)","v":140.75}]
[null,null,"B","Materiais de consumo relacionados ao posto - aquisição",null,0]
[null,null,"C","Ferramentas relacionadas ao posto - remuneração da sua depreciação / manutenção",null,0]
[null,null,"D","Equipamentos relacionados ao posto - remuneração da sua depreciação / manutenção",null,0]
[null,null,"E","Equipamentos de Proteção Individual - EPI - aquisição",null,{"$f":"TRUNC(HLOOKUP($B$5,EPI!$J$3:$DY$5,3,0)/12,2)","v":29.03}]
[]
[null,null,null,"TOTAL DE INSUMOS DIVERSOS",null,{"$f":"SUM(F83:F88)","v":169.78},null,"* Nota - Valores mensais por empregado"]
[]
[null,"MÓDULO 6 - CUSTOS INDIRETOS, TRIBUTOS E LUCRO - BDI",null,null,"Percentuais","Valor"]
[null,null,"A","Custos Indiretos",{"$f":"'BDI - Geral'!E7","v":2.2699999999999998E-2}]
[null,null,"A.1","Administração Central",{"$f":"'BDI - Geral'!E8","v":1.7299999999999999E-2}]
[null,null,"A.2","Seguros, Garantias e Riscos",{"$f":"'BDI - Geral'!E9","v":5.4000000000000003E-3}]
[null,null,"B","Lucro",{"$f":"'BDI - Geral'!E11","v":2.6700000000000002E-2}]
[null,null,"C","Tributos",{"$f":"SUM(E97:E98)","v":0.124}]
[null,null,"C.1","Tributos Federais (COFINS, PIS e CPRB)",{"$f":"'BDI - Geral'!E19","v":7.3999999999999996E-2}]
[null,null,"C.2","Tributos Distritais (ISS)",{"$f":"'BDI - Geral'!E24","v":0.05}]
[null,null,"D","Despesas Financeiras",{"$f":"'BDI - Geral'!E14","v":6.1000000000000004E-3}]
[]
[null,null,null,"TOTAL DE BDI",{"$f":"'BDI - Geral'!E27","v":0.2059},{"$f":"TRUNC(E101*E109,2)","v":1776.8}]
[]
[null,null,null,"QUADRO-RESUMO DO CUSTO MENSAL POR EMPREGADO","Valor"]
[null,null,null,"Módulo 1 - Composição da Remuneração",{"$f":"F17","v":4225.3999999999996}]
[null,null,null,"Módulo 2 - Encargos e Benefícios Anuais, Mensais e Diários",{"$f":"F52","v":3530.47}]
[null,null,null,"Módulo 3 - Provisão para Rescisão",{"$f":"F62","v":235.21}]
[null,null,null,"Módulo 4 - Custo do Profissional Ausente",{"$f":"F80","v":468.58}]
[null,null,null,"Módulo 5 - Insumos Diversos",{"$f":"F89","v":169.78}]
[null,null,null,"SUBTOTAL (A+B+C+D+E)",{"$f":"SUM(E104:E108)","v":8629.44}]
[null,null,null,"Módulo 6 - Custos Indiretos, Tributos e Lucro",{"$f":"F101","v":1776.8}]
[]
[null,null,null,"TOTAL DO POSTO",{"$f":"SUM(E109:E110)","v":10406.24}]

{"sheet":"10","index":13,"n_rows":112,"n_cols":8,"rows_kept":112,"cut":false,"hidden":false,"merged":[[90,1,90,3],[18,1,18,3],[1,1,1,5],[2,1,2,5],[4,1,4,2],[5,1,5,2],[7,1,7,3],[46,3,46,5],[53,1,53,3],[63,1,63,3],[75,3,75,5],[81,1,81,3]]}
[]
[null,"PLANILHA DE ESTIMATIVA DE CUSTOS"]
[null,"Padrão IN 05/2017 e IN 07/2018 - MPDG - Medição por posto presente"]
[]
[null,10,null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$22,6)","v":"ARRUMADEIRA"},"QUANTIDADE",{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$22,10)","v":4}]
[null,"CCT",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$22,16)","v":"SEAC/DF x SINDISERVIÇOS/DF \nCCT 2025/2026 \nN.º DF000042/2025"},"DATA-BASE",{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$22,17)","v":"2025-01-01"}]
[]
[null,"MÓDULO 1 - COMPOSIÇÃO DA REMUNERAÇÃO",null,null,null,"Valor"]
[null,null,"A","Salário-Base",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$22,8)","v":3196.66}]
[null,null,"B","Adicional de Periculosidade",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$41,26)","v":0}]
[null,null,"C","Adicional de Insalubridade",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$41,32)","v":0}]
[null,null,"D","Adicional Noturno",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$54,49)","v":0},null,"* Nota 1 - O Módulo 1 refere-se ao valor mensal devido ao empregado pela prestação do serviço no período de 12 meses."]
[null,null,"E","Adicional de Hora Extra",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$71,66)","v":0},null,"* Nota 2 - O adicional de hora extra no feriado trabalhado foi suprimido pela Lei 13.467/17"]
[null,null,"F","Gratificação",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$71,34)","v":0},null,"* Nota 3 - ART. 7º, § 2º, DA LEI Nº 605/49.Sendo mensalista o obreiro, o adicional noturno pago de forma fixa já é considerado integrado para os efeitos do pagamento do repouso semanal remunerado, nos termos do art. 7º, § 2º, da Lei nº 605/49."]
[null,null,"G","Sobraviso",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$71,36)","v":0}]
[]
[null,null,null,"TOTAL DA REMUNERAÇÃO",null,{"$f":"TRUNC(SUM(F9:F15),2)","v":3196.66}]
[]
[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$17,2)","v":290.58},null,"* Nota 1 - O 13º salário foi calculado dividindo-se por 11, para comportar os 11 meses presentes e ainda o ausente do posto"]
[null,null,"B","Adicional de Férias",{"$f":"'Encargos Sociais'!E31","v":3.0300000000000001E-2},{"$f":"TRUNC(E22*(F$17),2)","v":96.85},null,"* Nota 2 - O adicional de férias foi calculado dividindo-se por 11, para comportar os 11 meses presentes e ainda o ausente do posto"]
[]
[null,"Submódulo 2.2 - Encargos Previdenciários (GPS), Fundo de Garantia por Tempo de Serviço (FGTS) e Outras Contribuições"]
[null,null,"A",{"$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$69),2)","v":787.13},null,"* Nota 1 - Os percentuais dos encargos previdenciários, do FGTS e demais contribuições são estabelecidos por legislação vigente."]
[null,null,"B",{"$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$80),2)","v":98.46},null,"* Nota 2 - O SAT, a depender do grau de risco do serviço, irá variar entre 1%, para risco leve, de 2%, para risco médio, e de 3% para risco grave."]
[null,null,"C",{"$f":"'Encargos Sociais'!D16","v":"SAT/RAT (art. 22, II, Lei 8.212/91 e Anexo V, Decreto 6.042/07) - Enquadramento 8121-4/00"},{"$f":"'Encargos Sociais'!E16","v":0.03},{"$f":"TRUNC(E27*($F$17+$F$21+$F$22+$F$80),2)","v":118.15},null,"* Nota 3 - Base de cálculo - remuneração + ausências + 13º salário + terço constitucional (férias) - exceto INSS sobre ausência por acidente de trabalho"]
[null,null,"D",{"$f":"'Encargos Sociais'!D17","v":"SESC ou SESI (art. 30, Lei nº 8.036/90 e art. 1º, Lei 8.154/90)"},{"$f":"'Encargos Sociais'!E17","v":1.4999999999999999E-2},59.07]
[null,null,"E",{"$f":"'Encargos Sociais'!D18","v":"SENAI ou SENAC (Decreto nº 2.318/86)"},{"$f":"'Encargos Sociais'!E18","v":0.01},39.380000000000003]
[null,null,"F",{"$f":"'Encargos Sociais'!D19","v":"SEBRAE (§ 3º, art. 8º, Lei 8.029/90, alterada pela Lei nº 8.154/90)"},{"$f":"'Encargos Sociais'!E19","v":6.0000000000000001E-3},23.63]
[null,null,"G",{"$f":"'Encargos Sociais'!D20","v":"INCRA (art. 1º, I, Decreto Lei 1.146/70 e Lei 7.787, de 30/06/89)"},{"$f":"'Encargos Sociais'!E20","v":2E-3},7.87]
[null,null,"H",{"$f":"'Encargos Sociais'!D21","v":"FGTS (Lei Complementar nº 110/01 e art. 30, Lei nº 8.036/90)"},{"$f":"'Encargos Sociais'!E21","v":0.08},315.08]
[null,null,"I",{"$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$6:$BI$140,85)","v":168.56},null,"* Nota 1 - O valor informado deverá ser o custo real do benefício (descontado o valor eventualmente pago pelo empregado)."]
[null,null,"B","Auxílio Alimentação",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$140,92)","v":1238.9000000000001},null,"* Nota 2 - Observar a previsão dos benefícios contidos em Acordos, Convenções e Dissídios Coletivos de Trabalho e o disposto no art. 6º da IN 5/2017"]
[null,null,"C","Assistência Médica e Familiar",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$140,100)","v":0}]
[null,null,"D","Seguro de vida / auxílio funeral",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$140,109)","v":3.61}]
[null,null,"E","Assistência odontológica",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$140,115)","v":0}]
[null,null,"F","Auxílio creche",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$140,121)","v":0}]
[null,null,"G","Auxílio vestuário especial",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$140,127)","v":0}]
[null,null,"H","Benefício social familiar",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$140,133)","v":0}]
[null,null,"I","Outros (especificar)"]
[null,null,"J","Outros (especificar)"]
[]
[null,null,null,"QUADRO-RESUMO DO MÓDULO 2"]
[null,null,null,"2.1 - 13º salário e Adicional de Férias",{"$f":"SUM(E21:E22)","v":0.1212},{"$f":"F21+F22","v":387.42999999999995}]
[null,null,null,"2.2 - Encargos Previdenciários (GPS), Fundo de Garantia por Tempo de Serviço (FGTS) e Contribuições",{"$f":"SUM(E25:E33)","v":0.36800000000000005},{"$f":"SUM(F25:F33)","v":1448.77}]
[null,null,null,"2.3 - Benefícios Mensais e Diários",null,{"$f":"SUM(F36:F45)","v":1411.07}]
[]
[null,null,null,"TOTAL DOS ENCARGOS E BENEFÍCIOS",null,{"$f":"TRUNC(SUM(F48:F50),2)","v":3247.27}]
[]
[null,"MÓDULO 3 - PROVISÃO PARA RESCISÃO",null,null,"Percentuais","Valor"]
[null,null,"A",{"$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$80),2)","v":16.54},null,"* Nota 1 - Base de cálculo - remuneração + ausências + 1/3 férias + 13º"]
[null,null,"B",{"$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$80),2)","v":1.18}]
[null,null,"C",{"$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)"},{"$f":"'Encargos Sociais'!E39","v":7.7999999999999996E-3},{"$f":"TRUNC(E58*($F$17),2)","v":24.93}]
[null,null,"E",{"$f":"'Encargos Sociais'!D40","v":"Incidência de GPS, FGTS e outras contribuições sobre o Aviso Prévio Trabalhado"},{"$f":"'Encargos Sociais'!E40","v":2.8999999999999998E-3},{"$f":"TRUNC(E59*($F$17),2)","v":9.27}]
[null,null,"F",{"$f":"'Encargos Sociais'!D41","v":"Multa do FGTS"},{"$f":"'Encargos Sociais'!E41","v":3.2000000000000001E-2},{"$f":"TRUNC(E60*($F$17+$F$48+$F$80),2)","v":126.03}]
[]
[null,null,null,"TOTAL DE PROVISÃO PARA RESCISÃO",null,{"$f":"TRUNC(SUM(F55:F60),2)","v":177.95}]
[]
[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$17,2)","v":290.57},null,"* Nota 1 - O Módulo 4 refere-se às previsões para custear ausências do próprio profissional (titular do cargo)"]
[null,null,"B",{"$f":"'Encargos Sociais'!D26","v":"Ausências Legais (Arts. 131 e 473 da CLT)"},{"$f":"'Encargos Sociais'!E26","v":7.9000000000000008E-3},25.25,null,"* Nota 2 - As férias foram calculadas dividindo-se por 11, para comportar os 11 meses presentes e ainda o ausente do posto"]
[null,null,"C",{"$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)"},{"$f":"'Encargos Sociais'!E27","v":8.0000000000000004E-4},2.5499999999999998]
[null,null,"D",{"$f":"'Encargos Sociais'!D28","v":"Ausência por Acidente de Trabalho (Art. 131, III, da CLT)"},{"$f":"'Encargos Sociais'!E28","v":8.9999999999999998E-4},2.87]
[null,null,"E",{"$f":"'Encargos Sociais'!D29","v":"Afastamento Maternidade (Art. 71 da Lei nº 8.213/1991)"},{"$f":"'Encargos Sociais'!E29","v":3.3E-3},10.54]
[null,null,"F",{"$f":"'Encargos Sociais'!D30","v":"Auxílio Enfermidade - Doença (Art. 59 da Lei nº 8.213/1991)"},{"$f":"'Encargos Sociais'!E30","v":7.1000000000000004E-3},22.69]
[]
[null,"Submódulo 4.2 - Intrajornada"]
[null,null,"A","Intervalo para repouso ou alimentação",{"$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},{"$f":"SUM(F66:F71)","v":354.47}]
[null,null,null,"4.2 - Intrajornada",{"$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":354.47}]
[]
[null,"MÓDULO 5 - INSUMOS DIVERSOS",null,null,null,"Valor"]
[null,null,"A","Uniformes - aquisição",null,{"$f":"TRUNC(HLOOKUP($B$5,Uniformes!$K$3:$DZ$5,3,0)/12,2)","v":121.26}]
[null,null,"B","Materiais de consumo relacionados ao posto - aquisição",null,0]
[null,null,"C","Ferramentas relacionadas ao posto - remuneração da sua depreciação / manutenção",null,0]
[null,null,"D","Equipamentos relacionados ao posto - remuneração da sua depreciação / manutenção",null,0]
[null,null,"E","Equipamentos de Proteção Individual - EPI - aquisição",null,{"$f":"TRUNC(HLOOKUP($B$5,EPI!$J$3:$DY$5,3,0)/12,2)","v":46.81}]
[]
[null,null,null,"TOTAL DE INSUMOS DIVERSOS",null,{"$f":"SUM(F83:F88)","v":168.07},null,"* Nota - Valores mensais por empregado"]
[]
[null,"MÓDULO 6 - CUSTOS INDIRETOS, TRIBUTOS E LUCRO - BDI",null,null,"Percentuais","Valor"]
[null,null,"A","Custos Indiretos",{"$f":"'BDI - Geral'!E7","v":2.2699999999999998E-2}]
[null,null,"A.1","Administração Central",{"$f":"'BDI - Geral'!E8","v":1.7299999999999999E-2}]
[null,null,"A.2","Seguros, Garantias e Riscos",{"$f":"'BDI - Geral'!E9","v":5.4000000000000003E-3}]
[null,null,"B","Lucro",{"$f":"'BDI - Geral'!E11","v":2.6700000000000002E-2}]
[null,null,"C","Tributos",{"$f":"SUM(E97:E98)","v":0.124}]
[null,null,"C.1","Tributos Federais (COFINS, PIS e CPRB)",{"$f":"'BDI - Geral'!E19","v":7.3999999999999996E-2}]
[null,null,"C.2","Tributos Distritais (ISS)",{"$f":"'BDI - Geral'!E24","v":0.05}]
[null,null,"D","Despesas Financeiras",{"$f":"'BDI - Geral'!E14","v":6.1000000000000004E-3}]
[]
[null,null,null,"TOTAL DE BDI",{"$f":"'BDI - Geral'!E27","v":0.2059},{"$f":"TRUNC(E101*E109,2)","v":1471.03}]
[]
[null,null,null,"QUADRO-RESUMO DO CUSTO MENSAL POR EMPREGADO","Valor"]
[null,null,null,"Módulo 1 - Composição da Remuneração",{"$f":"F17","v":3196.66}]
[null,null,null,"Módulo 2 - Encargos e Benefícios Anuais, Mensais e Diários",{"$f":"F52","v":3247.27}]
[null,null,null,"Módulo 3 - Provisão para Rescisão",{"$f":"F62","v":177.95}]
[null,null,null,"Módulo 4 - Custo do Profissional Ausente",{"$f":"F80","v":354.47}]
[null,null,null,"Módulo 5 - Insumos Diversos",{"$f":"F89","v":168.07}]
[null,null,null,"SUBTOTAL (A+B+C+D+E)",{"$f":"SUM(E104:E108)","v":7144.42}]
[null,null,null,"Módulo 6 - Custos Indiretos, Tributos e Lucro",{"$f":"F101","v":1471.03}]
[]
[null,null,null,"TOTAL DO POSTO",{"$f":"SUM(E109:E110)","v":8615.4500000000007}]

{"sheet":"11","index":14,"n_rows":112,"n_cols":8,"rows_kept":112,"cut":false,"hidden":false,"merged":[[90,1,90,3],[18,1,18,3],[1,1,1,5],[2,1,2,5],[4,1,4,2],[5,1,5,2],[7,1,7,3],[46,3,46,5],[53,1,53,3],[63,1,63,3],[75,3,75,5],[81,1,81,3]]}
[]
[null,"PLANILHA DE ESTIMATIVA DE CUSTOS"]
[null,"Padrão IN 05/2017 e IN 07/2018 - MPDG - Medição por posto presente"]
[]
[null,11,null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$22,6)","v":"AUXILIAR DE COZINHA (FEMININO)"},"QUANTIDADE",{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$22,10)","v":2}]
[null,"CCT",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$22,16)","v":"SEAC/DF x SINDISERVIÇOS/DF \nCCT 2025/2026 \nN.º DF000042/2025"},"DATA-BASE",{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$22,17)","v":"2025-01-01"}]
[]
[null,"MÓDULO 1 - COMPOSIÇÃO DA REMUNERAÇÃO",null,null,null,"Valor"]
[null,null,"A","Salário-Base",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$22,8)","v":2878.22}]
[null,null,"B","Adicional de Periculosidade",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$41,26)","v":0}]
[null,null,"C","Adicional de Insalubridade",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$41,32)","v":0}]
[null,null,"D","Adicional Noturno",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$54,49)","v":0},null,"* Nota 1 - O Módulo 1 refere-se ao valor mensal devido ao empregado pela prestação do serviço no período de 12 meses."]
[null,null,"E","Adicional de Hora Extra",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$71,66)","v":0},null,"* Nota 2 - O adicional de hora extra no feriado trabalhado foi suprimido pela Lei 13.467/17"]
[null,null,"F","Gratificação",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$71,34)","v":0},null,"* Nota 3 - ART. 7º, § 2º, DA LEI Nº 605/49.Sendo mensalista o obreiro, o adicional noturno pago de forma fixa já é considerado integrado para os efeitos do pagamento do repouso semanal remunerado, nos termos do art. 7º, § 2º, da Lei nº 605/49."]
[null,null,"G","Sobraviso",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$71,36)","v":0}]
[]
[null,null,null,"TOTAL DA REMUNERAÇÃO",null,{"$f":"TRUNC(SUM(F9:F15),2)","v":2878.22}]
[]
[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$17,2)","v":261.63},null,"* Nota 1 - O 13º salário foi calculado dividindo-se por 11, para comportar os 11 meses presentes e ainda o ausente do posto"]
[null,null,"B","Adicional de Férias",{"$f":"'Encargos Sociais'!E31","v":3.0300000000000001E-2},{"$f":"TRUNC(E22*(F$17),2)","v":87.21},null,"* Nota 2 - O adicional de férias foi calculado dividindo-se por 11, para comportar os 11 meses presentes e ainda o ausente do posto"]
[]
[null,"Submódulo 2.2 - Encargos Previdenciários (GPS), Fundo de Garantia por Tempo de Serviço (FGTS) e Outras Contribuições"]
[null,null,"A",{"$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$69),2)","v":708.72},null,"* Nota 1 - Os percentuais dos encargos previdenciários, do FGTS e demais contribuições são estabelecidos por legislação vigente."]
[null,null,"B",{"$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$80),2)","v":88.65},null,"* Nota 2 - O SAT, a depender do grau de risco do serviço, irá variar entre 1%, para risco leve, de 2%, para risco médio, e de 3% para risco grave."]
[null,null,"C",{"$f":"'Encargos Sociais'!D16","v":"SAT/RAT (art. 22, II, Lei 8.212/91 e Anexo V, Decreto 6.042/07) - Enquadramento 8121-4/00"},{"$f":"'Encargos Sociais'!E16","v":0.03},{"$f":"TRUNC(E27*($F$17+$F$21+$F$22+$F$80),2)","v":106.38},null,"* Nota 3 - Base de cálculo - remuneração + ausências + 13º salário + terço constitucional (férias) - exceto INSS sobre ausência por acidente de trabalho"]
[null,null,"D",{"$f":"'Encargos Sociais'!D17","v":"SESC ou SESI (art. 30, Lei nº 8.036/90 e art. 1º, Lei 8.154/90)"},{"$f":"'Encargos Sociais'!E17","v":1.4999999999999999E-2},53.19]
[null,null,"E",{"$f":"'Encargos Sociais'!D18","v":"SENAI ou SENAC (Decreto nº 2.318/86)"},{"$f":"'Encargos Sociais'!E18","v":0.01},35.46]
[null,null,"F",{"$f":"'Encargos Sociais'!D19","v":"SEBRAE (§ 3º, art. 8º, Lei 8.029/90, alterada pela Lei nº 8.154/90)"},{"$f":"'Encargos Sociais'!E19","v":6.0000000000000001E-3},21.27]
[null,null,"G",{"$f":"'Encargos Sociais'!D20","v":"INCRA (art. 1º, I, Decreto Lei 1.146/70 e Lei 7.787, de 30/06/89)"},{"$f":"'Encargos Sociais'!E20","v":2E-3},7.09]
[null,null,"H",{"$f":"'Encargos Sociais'!D21","v":"FGTS (Lei Complementar nº 110/01 e art. 30, Lei nº 8.036/90)"},{"$f":"'Encargos Sociais'!E21","v":0.08},283.69]
[null,null,"I",{"$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$6:$BI$140,85)","v":187.67000000000002},null,"* Nota 1 - O valor informado deverá ser o custo real do benefício (descontado o valor eventualmente pago pelo empregado)."]
[null,null,"B","Auxílio Alimentação",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$140,92)","v":1238.9000000000001},null,"* Nota 2 - Observar a previsão dos benefícios contidos em Acordos, Convenções e Dissídios Coletivos de Trabalho e o disposto no art. 6º da IN 5/2017"]
[null,null,"C","Assistência Médica e Familiar",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$140,100)","v":0}]
[null,null,"D","Seguro de vida / auxílio funeral",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$140,109)","v":3.61}]
[null,null,"E","Assistência odontológica",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$140,115)","v":0}]
[null,null,"F","Auxílio creche",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$140,121)","v":0}]
[null,null,"G","Auxílio vestuário especial",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$140,127)","v":0}]
[null,null,"H","Benefício social familiar",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$140,133)","v":0}]
[null,null,"I","Outros (especificar)"]
[null,null,"J","Outros (especificar)"]
[]
[null,null,null,"QUADRO-RESUMO DO MÓDULO 2"]
[null,null,null,"2.1 - 13º salário e Adicional de Férias",{"$f":"SUM(E21:E22)","v":0.1212},{"$f":"F21+F22","v":348.84}]
[null,null,null,"2.2 - Encargos Previdenciários (GPS), Fundo de Garantia por Tempo de Serviço (FGTS) e Contribuições",{"$f":"SUM(E25:E33)","v":0.36800000000000005},{"$f":"SUM(F25:F33)","v":1304.45}]
[null,null,null,"2.3 - Benefícios Mensais e Diários",null,{"$f":"SUM(F36:F45)","v":1430.18}]
[]
[null,null,null,"TOTAL DOS ENCARGOS E BENEFÍCIOS",null,{"$f":"TRUNC(SUM(F48:F50),2)","v":3083.47}]
[]
[null,"MÓDULO 3 - PROVISÃO PARA RESCISÃO",null,null,"Percentuais","Valor"]
[null,null,"A",{"$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$80),2)","v":14.89},null,"* Nota 1 - Base de cálculo - remuneração + ausências + 1/3 férias + 13º"]
[null,null,"B",{"$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$80),2)","v":1.06}]
[null,null,"C",{"$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)"},{"$f":"'Encargos Sociais'!E39","v":7.7999999999999996E-3},{"$f":"TRUNC(E58*($F$17),2)","v":22.45}]
[null,null,"E",{"$f":"'Encargos Sociais'!D40","v":"Incidência de GPS, FGTS e outras contribuições sobre o Aviso Prévio Trabalhado"},{"$f":"'Encargos Sociais'!E40","v":2.8999999999999998E-3},{"$f":"TRUNC(E59*($F$17),2)","v":8.34}]
[null,null,"F",{"$f":"'Encargos Sociais'!D41","v":"Multa do FGTS"},{"$f":"'Encargos Sociais'!E41","v":3.2000000000000001E-2},{"$f":"TRUNC(E60*($F$17+$F$48+$F$80),2)","v":113.47}]
[]
[null,null,null,"TOTAL DE PROVISÃO PARA RESCISÃO",null,{"$f":"TRUNC(SUM(F55:F60),2)","v":160.21}]
[]
[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$17,2)","v":261.63},null,"* Nota 1 - O Módulo 4 refere-se às previsões para custear ausências do próprio profissional (titular do cargo)"]
[null,null,"B",{"$f":"'Encargos Sociais'!D26","v":"Ausências Legais (Arts. 131 e 473 da CLT)"},{"$f":"'Encargos Sociais'!E26","v":7.9000000000000008E-3},22.73,null,"* Nota 2 - As férias foram calculadas dividindo-se por 11, para comportar os 11 meses presentes e ainda o ausente do posto"]
[null,null,"C",{"$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)"},{"$f":"'Encargos Sociais'!E27","v":8.0000000000000004E-4},2.2999999999999998]
[null,null,"D",{"$f":"'Encargos Sociais'!D28","v":"Ausência por Acidente de Trabalho (Art. 131, III, da CLT)"},{"$f":"'Encargos Sociais'!E28","v":8.9999999999999998E-4},2.59]
[null,null,"E",{"$f":"'Encargos Sociais'!D29","v":"Afastamento Maternidade (Art. 71 da Lei nº 8.213/1991)"},{"$f":"'Encargos Sociais'!E29","v":3.3E-3},9.49]
[null,null,"F",{"$f":"'Encargos Sociais'!D30","v":"Auxílio Enfermidade - Doença (Art. 59 da Lei nº 8.213/1991)"},{"$f":"'Encargos Sociais'!E30","v":7.1000000000000004E-3},20.43]
[]
[null,"Submódulo 4.2 - Intrajornada"]
[null,null,"A","Intervalo para repouso ou alimentação",{"$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},{"$f":"SUM(F66:F71)","v":319.17}]
[null,null,null,"4.2 - Intrajornada",{"$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":319.17}]
[]
[null,"MÓDULO 5 - INSUMOS DIVERSOS",null,null,null,"Valor"]
[null,null,"A","Uniformes - aquisição",null,{"$f":"TRUNC(HLOOKUP($B$5,Uniformes!$K$3:$DZ$5,3,0)/12,2)","v":159.63}]
[null,null,"B","Materiais de consumo relacionados ao posto - aquisição",null,0]
[null,null,"C","Ferramentas relacionadas ao posto - remuneração da sua depreciação / manutenção",null,0]
[null,null,"D","Equipamentos relacionados ao posto - remuneração da sua depreciação / manutenção",null,0]
[null,null,"E","Equipamentos de Proteção Individual - EPI - aquisição",null,{"$f":"TRUNC(HLOOKUP($B$5,EPI!$J$3:$DY$5,3,0)/12,2)","v":125}]
[]
[null,null,null,"TOTAL DE INSUMOS DIVERSOS",null,{"$f":"SUM(F83:F88)","v":284.63},null,"* Nota - Valores mensais por empregado"]
[]
[null,"MÓDULO 6 - CUSTOS INDIRETOS, TRIBUTOS E LUCRO - BDI",null,null,"Percentuais","Valor"]
[null,null,"A","Custos Indiretos",{"$f":"'BDI - Geral'!E7","v":2.2699999999999998E-2}]
[null,null,"A.1","Administração Central",{"$f":"'BDI - Geral'!E8","v":1.7299999999999999E-2}]
[null,null,"A.2","Seguros, Garantias e Riscos",{"$f":"'BDI - Geral'!E9","v":5.4000000000000003E-3}]
[null,null,"B","Lucro",{"$f":"'BDI - Geral'!E11","v":2.6700000000000002E-2}]
[null,null,"C","Tributos",{"$f":"SUM(E97:E98)","v":0.124}]
[null,null,"C.1","Tributos Federais (COFINS, PIS e CPRB)",{"$f":"'BDI - Geral'!E19","v":7.3999999999999996E-2}]
[null,null,"C.2","Tributos Distritais (ISS)",{"$f":"'BDI - Geral'!E24","v":0.05}]
[null,null,"D","Despesas Financeiras",{"$f":"'BDI - Geral'!E14","v":6.1000000000000004E-3}]
[]
[null,null,null,"TOTAL DE BDI",{"$f":"'BDI - Geral'!E27","v":0.2059},{"$f":"TRUNC(E101*E109,2)","v":1384.82}]
[]
[null,null,null,"QUADRO-RESUMO DO CUSTO MENSAL POR EMPREGADO","Valor"]
[null,null,null,"Módulo 1 - Composição da Remuneração",{"$f":"F17","v":2878.22}]
[null,null,null,"Módulo 2 - Encargos e Benefícios Anuais, Mensais e Diários",{"$f":"F52","v":3083.47}]
[null,null,null,"Módulo 3 - Provisão para Rescisão",{"$f":"F62","v":160.21}]
[null,null,null,"Módulo 4 - Custo do Profissional Ausente",{"$f":"F80","v":319.17}]
[null,null,null,"Módulo 5 - Insumos Diversos",{"$f":"F89","v":284.63}]
[null,null,null,"SUBTOTAL (A+B+C+D+E)",{"$f":"SUM(E104:E108)","v":6725.7}]
[null,null,null,"Módulo 6 - Custos Indiretos, Tributos e Lucro",{"$f":"F101","v":1384.82}]
[]
[null,null,null,"TOTAL DO POSTO",{"$f":"SUM(E109:E110)","v":8110.5199999999995}]

{"sheet":"12","index":15,"n_rows":112,"n_cols":8,"rows_kept":112,"cut":false,"hidden":false,"merged":[[90,1,90,3],[18,1,18,3],[1,1,1,5],[2,1,2,5],[4,1,4,2],[5,1,5,2],[7,1,7,3],[46,3,46,5],[53,1,53,3],[63,1,63,3],[75,3,75,5],[81,1,81,3]]}
[]
[null,"PLANILHA DE ESTIMATIVA DE CUSTOS"]
[null,"Padrão IN 05/2017 e IN 07/2018 - MPDG - Medição por posto presente"]
[]
[null,12,null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$22,6)","v":"AUXILIAR DE COZINHA (MASCULINO)"},"QUANTIDADE",{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$22,10)","v":1}]
[null,"CCT",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$22,16)","v":"SEAC/DF x SINDISERVIÇOS/DF \nCCT 2025/2026 \nN.º DF000042/2025"},"DATA-BASE",{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$22,17)","v":"2025-01-01"}]
[]
[null,"MÓDULO 1 - COMPOSIÇÃO DA REMUNERAÇÃO",null,null,null,"Valor"]
[null,null,"A","Salário-Base",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$22,8)","v":2878.22}]
[null,null,"B","Adicional de Periculosidade",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$41,26)","v":0}]
[null,null,"C","Adicional de Insalubridade",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$41,32)","v":0}]
[null,null,"D","Adicional Noturno",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$54,49)","v":0},null,"* Nota 1 - O Módulo 1 refere-se ao valor mensal devido ao empregado pela prestação do serviço no período de 12 meses."]
[null,null,"E","Adicional de Hora Extra",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$71,66)","v":0},null,"* Nota 2 - O adicional de hora extra no feriado trabalhado foi suprimido pela Lei 13.467/17"]
[null,null,"F","Gratificação",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$71,34)","v":0},null,"* Nota 3 - ART. 7º, § 2º, DA LEI Nº 605/49.Sendo mensalista o obreiro, o adicional noturno pago de forma fixa já é considerado integrado para os efeitos do pagamento do repouso semanal remunerado, nos termos do art. 7º, § 2º, da Lei nº 605/49."]
[null,null,"G","Sobraviso",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$71,36)","v":0}]
[]
[null,null,null,"TOTAL DA REMUNERAÇÃO",null,{"$f":"TRUNC(SUM(F9:F15),2)","v":2878.22}]
[]
[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$17,2)","v":261.63},null,"* Nota 1 - O 13º salário foi calculado dividindo-se por 11, para comportar os 11 meses presentes e ainda o ausente do posto"]
[null,null,"B","Adicional de Férias",{"$f":"'Encargos Sociais'!E31","v":3.0300000000000001E-2},{"$f":"TRUNC(E22*(F$17),2)","v":87.21},null,"* Nota 2 - O adicional de férias foi calculado dividindo-se por 11, para comportar os 11 meses presentes e ainda o ausente do posto"]
[]
[null,"Submódulo 2.2 - Encargos Previdenciários (GPS), Fundo de Garantia por Tempo de Serviço (FGTS) e Outras Contribuições"]
[null,null,"A",{"$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$69),2)","v":708.72},null,"* Nota 1 - Os percentuais dos encargos previdenciários, do FGTS e demais contribuições são estabelecidos por legislação vigente."]
[null,null,"B",{"$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$80),2)","v":88.65},null,"* Nota 2 - O SAT, a depender do grau de risco do serviço, irá variar entre 1%, para risco leve, de 2%, para risco médio, e de 3% para risco grave."]
[null,null,"C",{"$f":"'Encargos Sociais'!D16","v":"SAT/RAT (art. 22, II, Lei 8.212/91 e Anexo V, Decreto 6.042/07) - Enquadramento 8121-4/00"},{"$f":"'Encargos Sociais'!E16","v":0.03},{"$f":"TRUNC(E27*($F$17+$F$21+$F$22+$F$80),2)","v":106.38},null,"* Nota 3 - Base de cálculo - remuneração + ausências + 13º salário + terço constitucional (férias) - exceto INSS sobre ausência por acidente de trabalho"]
[null,null,"D",{"$f":"'Encargos Sociais'!D17","v":"SESC ou SESI (art. 30, Lei nº 8.036/90 e art. 1º, Lei 8.154/90)"},{"$f":"'Encargos Sociais'!E17","v":1.4999999999999999E-2},53.19]
[null,null,"E",{"$f":"'Encargos Sociais'!D18","v":"SENAI ou SENAC (Decreto nº 2.318/86)"},{"$f":"'Encargos Sociais'!E18","v":0.01},35.46]
[null,null,"F",{"$f":"'Encargos Sociais'!D19","v":"SEBRAE (§ 3º, art. 8º, Lei 8.029/90, alterada pela Lei nº 8.154/90)"},{"$f":"'Encargos Sociais'!E19","v":6.0000000000000001E-3},21.27]
[null,null,"G",{"$f":"'Encargos Sociais'!D20","v":"INCRA (art. 1º, I, Decreto Lei 1.146/70 e Lei 7.787, de 30/06/89)"},{"$f":"'Encargos Sociais'!E20","v":2E-3},7.09]
[null,null,"H",{"$f":"'Encargos Sociais'!D21","v":"FGTS (Lei Complementar nº 110/01 e art. 30, Lei nº 8.036/90)"},{"$f":"'Encargos Sociais'!E21","v":0.08},283.69]
[null,null,"I",{"$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$6:$BI$140,85)","v":187.67000000000002},null,"* Nota 1 - O valor informado deverá ser o custo real do benefício (descontado o valor eventualmente pago pelo empregado)."]
[null,null,"B","Auxílio Alimentação",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$140,92)","v":1238.9000000000001},null,"* Nota 2 - Observar a previsão dos benefícios contidos em Acordos, Convenções e Dissídios Coletivos de Trabalho e o disposto no art. 6º da IN 5/2017"]
[null,null,"C","Assistência Médica e Familiar",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$140,100)","v":0}]
[null,null,"D","Seguro de vida / auxílio funeral",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$140,109)","v":3.61}]
[null,null,"E","Assistência odontológica",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$140,115)","v":0}]
[null,null,"F","Auxílio creche",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$140,121)","v":0}]
[null,null,"G","Auxílio vestuário especial",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$140,127)","v":0}]
[null,null,"H","Benefício social familiar",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$140,133)","v":0}]
[null,null,"I","Outros (especificar)"]
[null,null,"J","Outros (especificar)"]
[]
[null,null,null,"QUADRO-RESUMO DO MÓDULO 2"]
[null,null,null,"2.1 - 13º salário e Adicional de Férias",{"$f":"SUM(E21:E22)","v":0.1212},{"$f":"F21+F22","v":348.84}]
[null,null,null,"2.2 - Encargos Previdenciários (GPS), Fundo de Garantia por Tempo de Serviço (FGTS) e Contribuições",{"$f":"SUM(E25:E33)","v":0.36800000000000005},{"$f":"SUM(F25:F33)","v":1304.45}]
[null,null,null,"2.3 - Benefícios Mensais e Diários",null,{"$f":"SUM(F36:F45)","v":1430.18}]
[]
[null,null,null,"TOTAL DOS ENCARGOS E BENEFÍCIOS",null,{"$f":"TRUNC(SUM(F48:F50),2)","v":3083.47}]
[]
[null,"MÓDULO 3 - PROVISÃO PARA RESCISÃO",null,null,"Percentuais","Valor"]
[null,null,"A",{"$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$80),2)","v":14.89},null,"* Nota 1 - Base de cálculo - remuneração + ausências + 1/3 férias + 13º"]
[null,null,"B",{"$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$80),2)","v":1.06}]
[null,null,"C",{"$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)"},{"$f":"'Encargos Sociais'!E39","v":7.7999999999999996E-3},{"$f":"TRUNC(E58*($F$17),2)","v":22.45}]
[null,null,"E",{"$f":"'Encargos Sociais'!D40","v":"Incidência de GPS, FGTS e outras contribuições sobre o Aviso Prévio Trabalhado"},{"$f":"'Encargos Sociais'!E40","v":2.8999999999999998E-3},{"$f":"TRUNC(E59*($F$17),2)","v":8.34}]
[null,null,"F",{"$f":"'Encargos Sociais'!D41","v":"Multa do FGTS"},{"$f":"'Encargos Sociais'!E41","v":3.2000000000000001E-2},{"$f":"TRUNC(E60*($F$17+$F$48+$F$80),2)","v":113.47}]
[]
[null,null,null,"TOTAL DE PROVISÃO PARA RESCISÃO",null,{"$f":"TRUNC(SUM(F55:F60),2)","v":160.21}]
[]
[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$17,2)","v":261.63},null,"* Nota 1 - O Módulo 4 refere-se às previsões para custear ausências do próprio profissional (titular do cargo)"]
[null,null,"B",{"$f":"'Encargos Sociais'!D26","v":"Ausências Legais (Arts. 131 e 473 da CLT)"},{"$f":"'Encargos Sociais'!E26","v":7.9000000000000008E-3},22.73,null,"* Nota 2 - As férias foram calculadas dividindo-se por 11, para comportar os 11 meses presentes e ainda o ausente do posto"]
[null,null,"C",{"$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)"},{"$f":"'Encargos Sociais'!E27","v":8.0000000000000004E-4},2.2999999999999998]
[null,null,"D",{"$f":"'Encargos Sociais'!D28","v":"Ausência por Acidente de Trabalho (Art. 131, III, da CLT)"},{"$f":"'Encargos Sociais'!E28","v":8.9999999999999998E-4},2.59]
[null,null,"E",{"$f":"'Encargos Sociais'!D29","v":"Afastamento Maternidade (Art. 71 da Lei nº 8.213/1991)"},{"$f":"'Encargos Sociais'!E29","v":3.3E-3},9.49]
[null,null,"F",{"$f":"'Encargos Sociais'!D30","v":"Auxílio Enfermidade - Doença (Art. 59 da Lei nº 8.213/1991)"},{"$f":"'Encargos Sociais'!E30","v":7.1000000000000004E-3},20.43]
[]
[null,"Submódulo 4.2 - Intrajornada"]
[null,null,"A","Intervalo para repouso ou alimentação",{"$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},{"$f":"SUM(F66:F71)","v":319.17}]
[null,null,null,"4.2 - Intrajornada",{"$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":319.17}]
[]
[null,"MÓDULO 5 - INSUMOS DIVERSOS",null,null,null,"Valor"]
[null,null,"A","Uniformes - aquisição",null,{"$f":"TRUNC(HLOOKUP($B$5,Uniformes!$K$3:$DZ$5,3,0)/12,2)","v":159.63}]
[null,null,"B","Materiais de consumo relacionados ao posto - aquisição",null,0]
[null,null,"C","Ferramentas relacionadas ao posto - remuneração da sua depreciação / manutenção",null,0]
[null,null,"D","Equipamentos relacionados ao posto - remuneração da sua depreciação / manutenção",null,0]
[null,null,"E","Equipamentos de Proteção Individual - EPI - aquisição",null,{"$f":"TRUNC(HLOOKUP($B$5,EPI!$J$3:$DY$5,3,0)/12,2)","v":125}]
[]
[null,null,null,"TOTAL DE INSUMOS DIVERSOS",null,{"$f":"SUM(F83:F88)","v":284.63},null,"* Nota - Valores mensais por empregado"]
[]
[null,"MÓDULO 6 - CUSTOS INDIRETOS, TRIBUTOS E LUCRO - BDI",null,null,"Percentuais","Valor"]
[null,null,"A","Custos Indiretos",{"$f":"'BDI - Geral'!E7","v":2.2699999999999998E-2}]
[null,null,"A.1","Administração Central",{"$f":"'BDI - Geral'!E8","v":1.7299999999999999E-2}]
[null,null,"A.2","Seguros, Garantias e Riscos",{"$f":"'BDI - Geral'!E9","v":5.4000000000000003E-3}]
[null,null,"B","Lucro",{"$f":"'BDI - Geral'!E11","v":2.6700000000000002E-2}]
[null,null,"C","Tributos",{"$f":"SUM(E97:E98)","v":0.124}]
[null,null,"C.1","Tributos Federais (COFINS, PIS e CPRB)",{"$f":"'BDI - Geral'!E19","v":7.3999999999999996E-2}]
[null,null,"C.2","Tributos Distritais (ISS)",{"$f":"'BDI - Geral'!E24","v":0.05}]
[null,null,"D","Despesas Financeiras",{"$f":"'BDI - Geral'!E14","v":6.1000000000000004E-3}]
[]
[null,null,null,"TOTAL DE BDI",{"$f":"'BDI - Geral'!E27","v":0.2059},{"$f":"TRUNC(E101*E109,2)","v":1384.82}]
[]
[null,null,null,"QUADRO-RESUMO DO CUSTO MENSAL POR EMPREGADO","Valor"]
[null,null,null,"Módulo 1 - Composição da Remuneração",{"$f":"F17","v":2878.22}]
[null,null,null,"Módulo 2 - Encargos e Benefícios Anuais, Mensais e Diários",{"$f":"F52","v":3083.47}]
[null,null,null,"Módulo 3 - Provisão para Rescisão",{"$f":"F62","v":160.21}]
[null,null,null,"Módulo 4 - Custo do Profissional Ausente",{"$f":"F80","v":319.17}]
[null,null,null,"Módulo 5 - Insumos Diversos",{"$f":"F89","v":284.63}]
[null,null,null,"SUBTOTAL (A+B+C+D+E)",{"$f":"SUM(E104:E108)","v":6725.7}]
[null,null,null,"Módulo 6 - Custos Indiretos, Tributos e Lucro",{"$f":"F101","v":1384.82}]
[]
[null,null,null,"TOTAL DO POSTO",{"$f":"SUM(E109:E110)","v":8110.5199999999995}]

{"sheet":"13","index":16,"n_rows":112,"n_cols":8,"rows_kept":112,"cut":false,"hidden":false,"merged":[[90,1,90,3],[18,1,18,3],[1,1,1,5],[2,1,2,5],[4,1,4,2],[5,1,5,2],[7,1,7,3],[46,3,46,5],[53,1,53,3],[63,1,63,3],[75,3,75,5],[81,1,81,3]]}
[]
[null,"PLANILHA DE ESTIMATIVA DE CUSTOS"]
[null,"Padrão IN 05/2017 e IN 07/2018 - MPDG - Medição por posto presente"]
[]
[null,13,null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$22,6)","v":"COZINHEIRA"},"QUANTIDADE",{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$22,10)","v":2}]
[null,"CCT",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$22,16)","v":"SEAC/DF x SINDISERVIÇOS/DF \nCCT 2025/2026 \nN.º DF000042/2025"},"DATA-BASE",{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$22,17)","v":"2025-01-01"}]
[]
[null,"MÓDULO 1 - COMPOSIÇÃO DA REMUNERAÇÃO",null,null,null,"Valor"]
[null,null,"A","Salário-Base",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$22,8)","v":3713.5}]
[null,null,"B","Adicional de Periculosidade",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$41,26)","v":0}]
[null,null,"C","Adicional de Insalubridade",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$41,32)","v":291.77999999999997}]
[null,null,"D","Adicional Noturno",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$54,49)","v":0},null,"* Nota 1 - O Módulo 1 refere-se ao valor mensal devido ao empregado pela prestação do serviço no período de 12 meses."]
[null,null,"E","Adicional de Hora Extra",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$71,66)","v":0},null,"* Nota 2 - O adicional de hora extra no feriado trabalhado foi suprimido pela Lei 13.467/17"]
[null,null,"F","Gratificação",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$71,34)","v":0},null,"* Nota 3 - ART. 7º, § 2º, DA LEI Nº 605/49.Sendo mensalista o obreiro, o adicional noturno pago de forma fixa já é considerado integrado para os efeitos do pagamento do repouso semanal remunerado, nos termos do art. 7º, § 2º, da Lei nº 605/49."]
[null,null,"G","Sobraviso",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$71,36)","v":0}]
[]
[null,null,null,"TOTAL DA REMUNERAÇÃO",null,{"$f":"TRUNC(SUM(F9:F15),2)","v":4005.28}]
[]
[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$17,2)","v":364.08},null,"* Nota 1 - O 13º salário foi calculado dividindo-se por 11, para comportar os 11 meses presentes e ainda o ausente do posto"]
[null,null,"B","Adicional de Férias",{"$f":"'Encargos Sociais'!E31","v":3.0300000000000001E-2},{"$f":"TRUNC(E22*(F$17),2)","v":121.35},null,"* Nota 2 - O adicional de férias foi calculado dividindo-se por 11, para comportar os 11 meses presentes e ainda o ausente do posto"]
[]
[null,"Submódulo 2.2 - Encargos Previdenciários (GPS), Fundo de Garantia por Tempo de Serviço (FGTS) e Outras Contribuições"]
[null,null,"A",{"$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$69),2)","v":986.25},null,"* Nota 1 - Os percentuais dos encargos previdenciários, do FGTS e demais contribuições são estabelecidos por legislação vigente."]
[null,null,"B",{"$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$80),2)","v":123.37},null,"* Nota 2 - O SAT, a depender do grau de risco do serviço, irá variar entre 1%, para risco leve, de 2%, para risco médio, e de 3% para risco grave."]
[null,null,"C",{"$f":"'Encargos Sociais'!D16","v":"SAT/RAT (art. 22, II, Lei 8.212/91 e Anexo V, Decreto 6.042/07) - Enquadramento 8121-4/00"},{"$f":"'Encargos Sociais'!E16","v":0.03},{"$f":"TRUNC(E27*($F$17+$F$21+$F$22+$F$80),2)","v":148.04},null,"* Nota 3 - Base de cálculo - remuneração + ausências + 13º salário + terço constitucional (férias) - exceto INSS sobre ausência por acidente de trabalho"]
[null,null,"D",{"$f":"'Encargos Sociais'!D17","v":"SESC ou SESI (art. 30, Lei nº 8.036/90 e art. 1º, Lei 8.154/90)"},{"$f":"'Encargos Sociais'!E17","v":1.4999999999999999E-2},74.02]
[null,null,"E",{"$f":"'Encargos Sociais'!D18","v":"SENAI ou SENAC (Decreto nº 2.318/86)"},{"$f":"'Encargos Sociais'!E18","v":0.01},49.34]
[null,null,"F",{"$f":"'Encargos Sociais'!D19","v":"SEBRAE (§ 3º, art. 8º, Lei 8.029/90, alterada pela Lei nº 8.154/90)"},{"$f":"'Encargos Sociais'!E19","v":6.0000000000000001E-3},29.6]
[null,null,"G",{"$f":"'Encargos Sociais'!D20","v":"INCRA (art. 1º, I, Decreto Lei 1.146/70 e Lei 7.787, de 30/06/89)"},{"$f":"'Encargos Sociais'!E20","v":2E-3},9.86]
[null,null,"H",{"$f":"'Encargos Sociais'!D21","v":"FGTS (Lei Complementar nº 110/01 e art. 30, Lei nº 8.036/90)"},{"$f":"'Encargos Sociais'!E21","v":0.08},394.78]
[null,null,"I",{"$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$6:$BI$140,85)","v":137.55000000000001},null,"* Nota 1 - O valor informado deverá ser o custo real do benefício (descontado o valor eventualmente pago pelo empregado)."]
[null,null,"B","Auxílio Alimentação",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$140,92)","v":1238.9000000000001},null,"* Nota 2 - Observar a previsão dos benefícios contidos em Acordos, Convenções e Dissídios Coletivos de Trabalho e o disposto no art. 6º da IN 5/2017"]
[null,null,"C","Assistência Médica e Familiar",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$140,100)","v":0}]
[null,null,"D","Seguro de vida / auxílio funeral",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$140,109)","v":3.61}]
[null,null,"E","Assistência odontológica",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$140,115)","v":0}]
[null,null,"F","Auxílio creche",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$140,121)","v":0}]
[null,null,"G","Auxílio vestuário especial",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$140,127)","v":0}]
[null,null,"H","Benefício social familiar",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$140,133)","v":0}]
[null,null,"I","Outros (especificar)"]
[null,null,"J","Outros (especificar)"]
[]
[null,null,null,"QUADRO-RESUMO DO MÓDULO 2"]
[null,null,null,"2.1 - 13º salário e Adicional de Férias",{"$f":"SUM(E21:E22)","v":0.1212},{"$f":"F21+F22","v":485.42999999999995}]
[null,null,null,"2.2 - Encargos Previdenciários (GPS), Fundo de Garantia por Tempo de Serviço (FGTS) e Contribuições",{"$f":"SUM(E25:E33)","v":0.36800000000000005},{"$f":"SUM(F25:F33)","v":1815.2599999999995}]
[null,null,null,"2.3 - Benefícios Mensais e Diários",null,{"$f":"SUM(F36:F45)","v":1380.06}]
[]
[null,null,null,"TOTAL DOS ENCARGOS E BENEFÍCIOS",null,{"$f":"TRUNC(SUM(F48:F50),2)","v":3680.75}]
[]
[null,"MÓDULO 3 - PROVISÃO PARA RESCISÃO",null,null,"Percentuais","Valor"]
[null,null,"A",{"$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$80),2)","v":20.72},null,"* Nota 1 - Base de cálculo - remuneração + ausências + 1/3 férias + 13º"]
[null,null,"B",{"$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$80),2)","v":1.48}]
[null,null,"C",{"$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)"},{"$f":"'Encargos Sociais'!E39","v":7.7999999999999996E-3},{"$f":"TRUNC(E58*($F$17),2)","v":31.24}]
[null,null,"E",{"$f":"'Encargos Sociais'!D40","v":"Incidência de GPS, FGTS e outras contribuições sobre o Aviso Prévio Trabalhado"},{"$f":"'Encargos Sociais'!E40","v":2.8999999999999998E-3},{"$f":"TRUNC(E59*($F$17),2)","v":11.61}]
[null,null,"F",{"$f":"'Encargos Sociais'!D41","v":"Multa do FGTS"},{"$f":"'Encargos Sociais'!E41","v":3.2000000000000001E-2},{"$f":"TRUNC(E60*($F$17+$F$48+$F$80),2)","v":157.91}]
[]
[null,null,null,"TOTAL DE PROVISÃO PARA RESCISÃO",null,{"$f":"TRUNC(SUM(F55:F60),2)","v":222.96}]
[]
[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$17,2)","v":364.07},null,"* Nota 1 - O Módulo 4 refere-se às previsões para custear ausências do próprio profissional (titular do cargo)"]
[null,null,"B",{"$f":"'Encargos Sociais'!D26","v":"Ausências Legais (Arts. 131 e 473 da CLT)"},{"$f":"'Encargos Sociais'!E26","v":7.9000000000000008E-3},31.64,null,"* Nota 2 - As férias foram calculadas dividindo-se por 11, para comportar os 11 meses presentes e ainda o ausente do posto"]
[null,null,"C",{"$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)"},{"$f":"'Encargos Sociais'!E27","v":8.0000000000000004E-4},3.2]
[null,null,"D",{"$f":"'Encargos Sociais'!D28","v":"Ausência por Acidente de Trabalho (Art. 131, III, da CLT)"},{"$f":"'Encargos Sociais'!E28","v":8.9999999999999998E-4},3.6]
[null,null,"E",{"$f":"'Encargos Sociais'!D29","v":"Afastamento Maternidade (Art. 71 da Lei nº 8.213/1991)"},{"$f":"'Encargos Sociais'!E29","v":3.3E-3},13.21]
[null,null,"F",{"$f":"'Encargos Sociais'!D30","v":"Auxílio Enfermidade - Doença (Art. 59 da Lei nº 8.213/1991)"},{"$f":"'Encargos Sociais'!E30","v":7.1000000000000004E-3},28.43]
[]
[null,"Submódulo 4.2 - Intrajornada"]
[null,null,"A","Intervalo para repouso ou alimentação",{"$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},{"$f":"SUM(F66:F71)","v":444.15}]
[null,null,null,"4.2 - Intrajornada",{"$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":444.15}]
[]
[null,"MÓDULO 5 - INSUMOS DIVERSOS",null,null,null,"Valor"]
[null,null,"A","Uniformes - aquisição",null,{"$f":"TRUNC(HLOOKUP($B$5,Uniformes!$K$3:$DZ$5,3,0)/12,2)","v":159.63}]
[null,null,"B","Materiais de consumo relacionados ao posto - aquisição",null,0]
[null,null,"C","Ferramentas relacionadas ao posto - remuneração da sua depreciação / manutenção",null,0]
[null,null,"D","Equipamentos relacionados ao posto - remuneração da sua depreciação / manutenção",null,0]
[null,null,"E","Equipamentos de Proteção Individual - EPI - aquisição",null,{"$f":"TRUNC(HLOOKUP($B$5,EPI!$J$3:$DY$5,3,0)/12,2)","v":49.48}]
[]
[null,null,null,"TOTAL DE INSUMOS DIVERSOS",null,{"$f":"SUM(F83:F88)","v":209.10999999999999},null,"* Nota - Valores mensais por empregado"]
[]
[null,"MÓDULO 6 - CUSTOS INDIRETOS, TRIBUTOS E LUCRO - BDI",null,null,"Percentuais","Valor"]
[null,null,"A","Custos Indiretos",{"$f":"'BDI - Geral'!E7","v":2.2699999999999998E-2}]
[null,null,"A.1","Administração Central",{"$f":"'BDI - Geral'!E8","v":1.7299999999999999E-2}]
[null,null,"A.2","Seguros, Garantias e Riscos",{"$f":"'BDI - Geral'!E9","v":5.4000000000000003E-3}]
[null,null,"B","Lucro",{"$f":"'BDI - Geral'!E11","v":2.6700000000000002E-2}]
[null,null,"C","Tributos",{"$f":"SUM(E97:E98)","v":0.124}]
[null,null,"C.1","Tributos Federais (COFINS, PIS e CPRB)",{"$f":"'BDI - Geral'!E19","v":7.3999999999999996E-2}]
[null,null,"C.2","Tributos Distritais (ISS)",{"$f":"'BDI - Geral'!E24","v":0.05}]
[null,null,"D","Despesas Financeiras",{"$f":"'BDI - Geral'!E14","v":6.1000000000000004E-3}]
[]
[null,null,null,"TOTAL DE BDI",{"$f":"'BDI - Geral'!E27","v":0.2059},{"$f":"TRUNC(E101*E109,2)","v":1762.96}]
[]
[null,null,null,"QUADRO-RESUMO DO CUSTO MENSAL POR EMPREGADO","Valor"]
[null,null,null,"Módulo 1 - Composição da Remuneração",{"$f":"F17","v":4005.28}]
[null,null,null,"Módulo 2 - Encargos e Benefícios Anuais, Mensais e Diários",{"$f":"F52","v":3680.75}]
[null,null,null,"Módulo 3 - Provisão para Rescisão",{"$f":"F62","v":222.96}]
[null,null,null,"Módulo 4 - Custo do Profissional Ausente",{"$f":"F80","v":444.15}]
[null,null,null,"Módulo 5 - Insumos Diversos",{"$f":"F89","v":209.10999999999999}]
[null,null,null,"SUBTOTAL (A+B+C+D+E)",{"$f":"SUM(E104:E108)","v":8562.2500000000018}]
[null,null,null,"Módulo 6 - Custos Indiretos, Tributos e Lucro",{"$f":"F101","v":1762.96}]
[]
[null,null,null,"TOTAL DO POSTO",{"$f":"SUM(E109:E110)","v":10325.210000000003}]

{"sheet":"14","index":17,"n_rows":112,"n_cols":8,"rows_kept":112,"cut":false,"hidden":false,"merged":[[90,1,90,3],[18,1,18,3],[1,1,1,5],[2,1,2,5],[4,1,4,2],[5,1,5,2],[7,1,7,3],[46,3,46,5],[53,1,53,3],[63,1,63,3],[75,3,75,5],[81,1,81,3]]}
[]
[null,"PLANILHA DE ESTIMATIVA DE CUSTOS"]
[null,"Padrão IN 05/2017 e IN 07/2018 - MPDG - Medição por posto presente"]
[]
[null,14,null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$22,6)","v":"COZINHEIRO"},"QUANTIDADE",{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$22,10)","v":1}]
[null,"CCT",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$22,16)","v":"SEAC/DF x SINDISERVIÇOS/DF \nCCT 2025/2026 \nN.º DF000042/2025"},"DATA-BASE",{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$22,17)","v":"2025-01-01"}]
[]
[null,"MÓDULO 1 - COMPOSIÇÃO DA REMUNERAÇÃO",null,null,null,"Valor"]
[null,null,"A","Salário-Base",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$22,8)","v":3713.5}]
[null,null,"B","Adicional de Periculosidade",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$41,26)","v":0}]
[null,null,"C","Adicional de Insalubridade",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$41,32)","v":291.77999999999997}]
[null,null,"D","Adicional Noturno",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$54,49)","v":0},null,"* Nota 1 - O Módulo 1 refere-se ao valor mensal devido ao empregado pela prestação do serviço no período de 12 meses."]
[null,null,"E","Adicional de Hora Extra",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$71,66)","v":0},null,"* Nota 2 - O adicional de hora extra no feriado trabalhado foi suprimido pela Lei 13.467/17"]
[null,null,"F","Gratificação",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$71,34)","v":0},null,"* Nota 3 - ART. 7º, § 2º, DA LEI Nº 605/49.Sendo mensalista o obreiro, o adicional noturno pago de forma fixa já é considerado integrado para os efeitos do pagamento do repouso semanal remunerado, nos termos do art. 7º, § 2º, da Lei nº 605/49."]
[null,null,"G","Sobraviso",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$71,36)","v":0}]
[]
[null,null,null,"TOTAL DA REMUNERAÇÃO",null,{"$f":"TRUNC(SUM(F9:F15),2)","v":4005.28}]
[]
[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$17,2)","v":364.08},null,"* Nota 1 - O 13º salário foi calculado dividindo-se por 11, para comportar os 11 meses presentes e ainda o ausente do posto"]
[null,null,"B","Adicional de Férias",{"$f":"'Encargos Sociais'!E31","v":3.0300000000000001E-2},{"$f":"TRUNC(E22*(F$17),2)","v":121.35},null,"* Nota 2 - O adicional de férias foi calculado dividindo-se por 11, para comportar os 11 meses presentes e ainda o ausente do posto"]
[]
[null,"Submódulo 2.2 - Encargos Previdenciários (GPS), Fundo de Garantia por Tempo de Serviço (FGTS) e Outras Contribuições"]
[null,null,"A",{"$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$69),2)","v":986.25},null,"* Nota 1 - Os percentuais dos encargos previdenciários, do FGTS e demais contribuições são estabelecidos por legislação vigente."]
[null,null,"B",{"$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$80),2)","v":123.37},null,"* Nota 2 - O SAT, a depender do grau de risco do serviço, irá variar entre 1%, para risco leve, de 2%, para risco médio, e de 3% para risco grave."]
[null,null,"C",{"$f":"'Encargos Sociais'!D16","v":"SAT/RAT (art. 22, II, Lei 8.212/91 e Anexo V, Decreto 6.042/07) - Enquadramento 8121-4/00"},{"$f":"'Encargos Sociais'!E16","v":0.03},{"$f":"TRUNC(E27*($F$17+$F$21+$F$22+$F$80),2)","v":148.04},null,"* Nota 3 - Base de cálculo - remuneração + ausências + 13º salário + terço constitucional (férias) - exceto INSS sobre ausência por acidente de trabalho"]
[null,null,"D",{"$f":"'Encargos Sociais'!D17","v":"SESC ou SESI (art. 30, Lei nº 8.036/90 e art. 1º, Lei 8.154/90)"},{"$f":"'Encargos Sociais'!E17","v":1.4999999999999999E-2},74.02]
[null,null,"E",{"$f":"'Encargos Sociais'!D18","v":"SENAI ou SENAC (Decreto nº 2.318/86)"},{"$f":"'Encargos Sociais'!E18","v":0.01},49.34]
[null,null,"F",{"$f":"'Encargos Sociais'!D19","v":"SEBRAE (§ 3º, art. 8º, Lei 8.029/90, alterada pela Lei nº 8.154/90)"},{"$f":"'Encargos Sociais'!E19","v":6.0000000000000001E-3},29.6]
[null,null,"G",{"$f":"'Encargos Sociais'!D20","v":"INCRA (art. 1º, I, Decreto Lei 1.146/70 e Lei 7.787, de 30/06/89)"},{"$f":"'Encargos Sociais'!E20","v":2E-3},9.86]
[null,null,"H",{"$f":"'Encargos Sociais'!D21","v":"FGTS (Lei Complementar nº 110/01 e art. 30, Lei nº 8.036/90)"},{"$f":"'Encargos Sociais'!E21","v":0.08},394.78]
[null,null,"I",{"$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$6:$BI$140,85)","v":137.55000000000001},null,"* Nota 1 - O valor informado deverá ser o custo real do benefício (descontado o valor eventualmente pago pelo empregado)."]
[null,null,"B","Auxílio Alimentação",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$140,92)","v":1238.9000000000001},null,"* Nota 2 - Observar a previsão dos benefícios contidos em Acordos, Convenções e Dissídios Coletivos de Trabalho e o disposto no art. 6º da IN 5/2017"]
[null,null,"C","Assistência Médica e Familiar",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$140,100)","v":0}]
[null,null,"D","Seguro de vida / auxílio funeral",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$140,109)","v":3.61}]
[null,null,"E","Assistência odontológica",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$140,115)","v":0}]
[null,null,"F","Auxílio creche",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$140,121)","v":0}]
[null,null,"G","Auxílio vestuário especial",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$140,127)","v":0}]
[null,null,"H","Benefício social familiar",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$140,133)","v":0}]
[null,null,"I","Outros (especificar)"]
[null,null,"J","Outros (especificar)"]
[]
[null,null,null,"QUADRO-RESUMO DO MÓDULO 2"]
[null,null,null,"2.1 - 13º salário e Adicional de Férias",{"$f":"SUM(E21:E22)","v":0.1212},{"$f":"F21+F22","v":485.42999999999995}]
[null,null,null,"2.2 - Encargos Previdenciários (GPS), Fundo de Garantia por Tempo de Serviço (FGTS) e Contribuições",{"$f":"SUM(E25:E33)","v":0.36800000000000005},{"$f":"SUM(F25:F33)","v":1815.2599999999995}]
[null,null,null,"2.3 - Benefícios Mensais e Diários",null,{"$f":"SUM(F36:F45)","v":1380.06}]
[]
[null,null,null,"TOTAL DOS ENCARGOS E BENEFÍCIOS",null,{"$f":"TRUNC(SUM(F48:F50),2)","v":3680.75}]
[]
[null,"MÓDULO 3 - PROVISÃO PARA RESCISÃO",null,null,"Percentuais","Valor"]
[null,null,"A",{"$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$80),2)","v":20.72},null,"* Nota 1 - Base de cálculo - remuneração + ausências + 1/3 férias + 13º"]
[null,null,"B",{"$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$80),2)","v":1.48}]
[null,null,"C",{"$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)"},{"$f":"'Encargos Sociais'!E39","v":7.7999999999999996E-3},{"$f":"TRUNC(E58*($F$17),2)","v":31.24}]
[null,null,"E",{"$f":"'Encargos Sociais'!D40","v":"Incidência de GPS, FGTS e outras contribuições sobre o Aviso Prévio Trabalhado"},{"$f":"'Encargos Sociais'!E40","v":2.8999999999999998E-3},{"$f":"TRUNC(E59*($F$17),2)","v":11.61}]
[null,null,"F",{"$f":"'Encargos Sociais'!D41","v":"Multa do FGTS"},{"$f":"'Encargos Sociais'!E41","v":3.2000000000000001E-2},{"$f":"TRUNC(E60*($F$17+$F$48+$F$80),2)","v":157.91}]
[]
[null,null,null,"TOTAL DE PROVISÃO PARA RESCISÃO",null,{"$f":"TRUNC(SUM(F55:F60),2)","v":222.96}]
[]
[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$17,2)","v":364.07},null,"* Nota 1 - O Módulo 4 refere-se às previsões para custear ausências do próprio profissional (titular do cargo)"]
[null,null,"B",{"$f":"'Encargos Sociais'!D26","v":"Ausências Legais (Arts. 131 e 473 da CLT)"},{"$f":"'Encargos Sociais'!E26","v":7.9000000000000008E-3},31.64,null,"* Nota 2 - As férias foram calculadas dividindo-se por 11, para comportar os 11 meses presentes e ainda o ausente do posto"]
[null,null,"C",{"$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)"},{"$f":"'Encargos Sociais'!E27","v":8.0000000000000004E-4},3.2]
[null,null,"D",{"$f":"'Encargos Sociais'!D28","v":"Ausência por Acidente de Trabalho (Art. 131, III, da CLT)"},{"$f":"'Encargos Sociais'!E28","v":8.9999999999999998E-4},3.6]
[null,null,"E",{"$f":"'Encargos Sociais'!D29","v":"Afastamento Maternidade (Art. 71 da Lei nº 8.213/1991)"},{"$f":"'Encargos Sociais'!E29","v":3.3E-3},13.21]
[null,null,"F",{"$f":"'Encargos Sociais'!D30","v":"Auxílio Enfermidade - Doença (Art. 59 da Lei nº 8.213/1991)"},{"$f":"'Encargos Sociais'!E30","v":7.1000000000000004E-3},28.43]
[]
[null,"Submódulo 4.2 - Intrajornada"]
[null,null,"A","Intervalo para repouso ou alimentação",{"$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},{"$f":"SUM(F66:F71)","v":444.15}]
[null,null,null,"4.2 - Intrajornada",{"$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":444.15}]
[]
[null,"MÓDULO 5 - INSUMOS DIVERSOS",null,null,null,"Valor"]
[null,null,"A","Uniformes - aquisição",null,{"$f":"TRUNC(HLOOKUP($B$5,Uniformes!$K$3:$DZ$5,3,0)/12,2)","v":159.63}]
[null,null,"B","Materiais de consumo relacionados ao posto - aquisição",null,0]
[null,null,"C","Ferramentas relacionadas ao posto - remuneração da sua depreciação / manutenção",null,0]
[null,null,"D","Equipamentos relacionados ao posto - remuneração da sua depreciação / manutenção",null,0]
[null,null,"E","Equipamentos de Proteção Individual - EPI - aquisição",null,{"$f":"TRUNC(HLOOKUP($B$5,EPI!$J$3:$DY$5,3,0)/12,2)","v":49.48}]
[]
[null,null,null,"TOTAL DE INSUMOS DIVERSOS",null,{"$f":"SUM(F83:F88)","v":209.10999999999999},null,"* Nota - Valores mensais por empregado"]
[]
[null,"MÓDULO 6 - CUSTOS INDIRETOS, TRIBUTOS E LUCRO - BDI",null,null,"Percentuais","Valor"]
[null,null,"A","Custos Indiretos",{"$f":"'BDI - Geral'!E7","v":2.2699999999999998E-2}]
[null,null,"A.1","Administração Central",{"$f":"'BDI - Geral'!E8","v":1.7299999999999999E-2}]
[null,null,"A.2","Seguros, Garantias e Riscos",{"$f":"'BDI - Geral'!E9","v":5.4000000000000003E-3}]
[null,null,"B","Lucro",{"$f":"'BDI - Geral'!E11","v":2.6700000000000002E-2}]
[null,null,"C","Tributos",{"$f":"SUM(E97:E98)","v":0.124}]
[null,null,"C.1","Tributos Federais (COFINS, PIS e CPRB)",{"$f":"'BDI - Geral'!E19","v":7.3999999999999996E-2}]
[null,null,"C.2","Tributos Distritais (ISS)",{"$f":"'BDI - Geral'!E24","v":0.05}]
[null,null,"D","Despesas Financeiras",{"$f":"'BDI - Geral'!E14","v":6.1000000000000004E-3}]
[]
[null,null,null,"TOTAL DE BDI",{"$f":"'BDI - Geral'!E27","v":0.2059},{"$f":"TRUNC(E101*E109,2)","v":1762.96}]
[]
[null,null,null,"QUADRO-RESUMO DO CUSTO MENSAL POR EMPREGADO","Valor"]
[null,null,null,"Módulo 1 - Composição da Remuneração",{"$f":"F17","v":4005.28}]
[null,null,null,"Módulo 2 - Encargos e Benefícios Anuais, Mensais e Diários",{"$f":"F52","v":3680.75}]
[null,null,null,"Módulo 3 - Provisão para Rescisão",{"$f":"F62","v":222.96}]
[null,null,null,"Módulo 4 - Custo do Profissional Ausente",{"$f":"F80","v":444.15}]
[null,null,null,"Módulo 5 - Insumos Diversos",{"$f":"F89","v":209.10999999999999}]
[null,null,null,"SUBTOTAL (A+B+C+D+E)",{"$f":"SUM(E104:E108)","v":8562.2500000000018}]
[null,null,null,"Módulo 6 - Custos Indiretos, Tributos e Lucro",{"$f":"F101","v":1762.96}]
[]
[null,null,null,"TOTAL DO POSTO",{"$f":"SUM(E109:E110)","v":10325.210000000003}]

{"sheet":"15","index":18,"n_rows":112,"n_cols":8,"rows_kept":112,"cut":false,"hidden":false,"merged":[[90,1,90,3],[18,1,18,3],[1,1,1,5],[2,1,2,5],[4,1,4,2],[5,1,5,2],[7,1,7,3],[46,3,46,5],[53,1,53,3],[63,1,63,3],[75,3,75,5],[81,1,81,3]]}
[]
[null,"PLANILHA DE ESTIMATIVA DE CUSTOS"]
[null,"Padrão IN 05/2017 e IN 07/2018 - MPDG - Medição por posto presente"]
[]
[null,15,null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$22,6)","v":"CHEFE DE COZINHA (FEMININO)"},"QUANTIDADE",{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$22,10)","v":1}]
[null,"CCT",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$22,16)","v":"SEAC/DF x SINDISERVIÇOS/DF \nCCT 2025/2026 \nN.º DF000042/2025"},"DATA-BASE",{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$22,17)","v":"2025-01-01"}]
[]
[null,"MÓDULO 1 - COMPOSIÇÃO DA REMUNERAÇÃO",null,null,null,"Valor"]
[null,null,"A","Salário-Base",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$22,8)","v":7350.75}]
[null,null,"B","Adicional de Periculosidade",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$41,26)","v":0}]
[null,null,"C","Adicional de Insalubridade",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$41,32)","v":0}]
[null,null,"D","Adicional Noturno",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$54,49)","v":0},null,"* Nota 1 - O Módulo 1 refere-se ao valor mensal devido ao empregado pela prestação do serviço no período de 12 meses."]
[null,null,"E","Adicional de Hora Extra",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$71,66)","v":0},null,"* Nota 2 - O adicional de hora extra no feriado trabalhado foi suprimido pela Lei 13.467/17"]
[null,null,"F","Gratificação",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$71,34)","v":0},null,"* Nota 3 - ART. 7º, § 2º, DA LEI Nº 605/49.Sendo mensalista o obreiro, o adicional noturno pago de forma fixa já é considerado integrado para os efeitos do pagamento do repouso semanal remunerado, nos termos do art. 7º, § 2º, da Lei nº 605/49."]
[null,null,"G","Sobraviso",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$71,36)","v":0}]
[]
[null,null,null,"TOTAL DA REMUNERAÇÃO",null,{"$f":"TRUNC(SUM(F9:F15),2)","v":7350.75}]
[]
[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$17,2)","v":668.18},null,"* Nota 1 - O 13º salário foi calculado dividindo-se por 11, para comportar os 11 meses presentes e ainda o ausente do posto"]
[null,null,"B","Adicional de Férias",{"$f":"'Encargos Sociais'!E31","v":3.0300000000000001E-2},{"$f":"TRUNC(E22*(F$17),2)","v":222.72},null,"* Nota 2 - O adicional de férias foi calculado dividindo-se por 11, para comportar os 11 meses presentes e ainda o ausente do posto"]
[]
[null,"Submódulo 2.2 - Encargos Previdenciários (GPS), Fundo de Garantia por Tempo de Serviço (FGTS) e Outras Contribuições"]
[null,null,"A",{"$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$69),2)","v":1810.04},null,"* Nota 1 - Os percentuais dos encargos previdenciários, do FGTS e demais contribuições são estabelecidos por legislação vigente."]
[null,null,"B",{"$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$80),2)","v":226.42},null,"* Nota 2 - O SAT, a depender do grau de risco do serviço, irá variar entre 1%, para risco leve, de 2%, para risco médio, e de 3% para risco grave."]
[null,null,"C",{"$f":"'Encargos Sociais'!D16","v":"SAT/RAT (art. 22, II, Lei 8.212/91 e Anexo V, Decreto 6.042/07) - Enquadramento 8121-4/00"},{"$f":"'Encargos Sociais'!E16","v":0.03},{"$f":"TRUNC(E27*($F$17+$F$21+$F$22+$F$80),2)","v":271.7},null,"* Nota 3 - Base de cálculo - remuneração + ausências + 13º salário + terço constitucional (férias) - exceto INSS sobre ausência por acidente de trabalho"]
[null,null,"D",{"$f":"'Encargos Sociais'!D17","v":"SESC ou SESI (art. 30, Lei nº 8.036/90 e art. 1º, Lei 8.154/90)"},{"$f":"'Encargos Sociais'!E17","v":1.4999999999999999E-2},135.85]
[null,null,"E",{"$f":"'Encargos Sociais'!D18","v":"SENAI ou SENAC (Decreto nº 2.318/86)"},{"$f":"'Encargos Sociais'!E18","v":0.01},90.56]
[null,null,"F",{"$f":"'Encargos Sociais'!D19","v":"SEBRAE (§ 3º, art. 8º, Lei 8.029/90, alterada pela Lei nº 8.154/90)"},{"$f":"'Encargos Sociais'!E19","v":6.0000000000000001E-3},54.34]
[null,null,"G",{"$f":"'Encargos Sociais'!D20","v":"INCRA (art. 1º, I, Decreto Lei 1.146/70 e Lei 7.787, de 30/06/89)"},{"$f":"'Encargos Sociais'!E20","v":2E-3},18.11]
[null,null,"H",{"$f":"'Encargos Sociais'!D21","v":"FGTS (Lei Complementar nº 110/01 e art. 30, Lei nº 8.036/90)"},{"$f":"'Encargos Sociais'!E21","v":0.08},724.54]
[null,null,"I",{"$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$6:$BI$140,85)","v":0},null,"* Nota 1 - O valor informado deverá ser o custo real do benefício (descontado o valor eventualmente pago pelo empregado)."]
[null,null,"B","Auxílio Alimentação",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$140,92)","v":1238.9000000000001},null,"* Nota 2 - Observar a previsão dos benefícios contidos em Acordos, Convenções e Dissídios Coletivos de Trabalho e o disposto no art. 6º da IN 5/2017"]
[null,null,"C","Assistência Médica e Familiar",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$140,100)","v":0}]
[null,null,"D","Seguro de vida / auxílio funeral",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$140,109)","v":3.61}]
[null,null,"E","Assistência odontológica",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$140,115)","v":0}]
[null,null,"F","Auxílio creche",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$140,121)","v":0}]
[null,null,"G","Auxílio vestuário especial",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$140,127)","v":0}]
[null,null,"H","Benefício social familiar",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$140,133)","v":0}]
[null,null,"I","Outros (especificar)"]
[null,null,"J","Outros (especificar)"]
[]
[null,null,null,"QUADRO-RESUMO DO MÓDULO 2"]
[null,null,null,"2.1 - 13º salário e Adicional de Férias",{"$f":"SUM(E21:E22)","v":0.1212},{"$f":"F21+F22","v":890.9}]
[null,null,null,"2.2 - Encargos Previdenciários (GPS), Fundo de Garantia por Tempo de Serviço (FGTS) e Contribuições",{"$f":"SUM(E25:E33)","v":0.36800000000000005},{"$f":"SUM(F25:F33)","v":3331.56}]
[null,null,null,"2.3 - Benefícios Mensais e Diários",null,{"$f":"SUM(F36:F45)","v":1242.51}]
[]
[null,null,null,"TOTAL DOS ENCARGOS E BENEFÍCIOS",null,{"$f":"TRUNC(SUM(F48:F50),2)","v":5464.97}]
[]
[null,"MÓDULO 3 - PROVISÃO PARA RESCISÃO",null,null,"Percentuais","Valor"]
[null,null,"A",{"$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$80),2)","v":38.03},null,"* Nota 1 - Base de cálculo - remuneração + ausências + 1/3 férias + 13º"]
[null,null,"B",{"$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$80),2)","v":2.71}]
[null,null,"C",{"$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)"},{"$f":"'Encargos Sociais'!E39","v":7.7999999999999996E-3},{"$f":"TRUNC(E58*($F$17),2)","v":57.33}]
[null,null,"E",{"$f":"'Encargos Sociais'!D40","v":"Incidência de GPS, FGTS e outras contribuições sobre o Aviso Prévio Trabalhado"},{"$f":"'Encargos Sociais'!E40","v":2.8999999999999998E-3},{"$f":"TRUNC(E59*($F$17),2)","v":21.31}]
[null,null,"F",{"$f":"'Encargos Sociais'!D41","v":"Multa do FGTS"},{"$f":"'Encargos Sociais'!E41","v":3.2000000000000001E-2},{"$f":"TRUNC(E60*($F$17+$F$48+$F$80),2)","v":289.81}]
[]
[null,null,null,"TOTAL DE PROVISÃO PARA RESCISÃO",null,{"$f":"TRUNC(SUM(F55:F60),2)","v":409.19}]
[]
[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$17,2)","v":668.18},null,"* Nota 1 - O Módulo 4 refere-se às previsões para custear ausências do próprio profissional (titular do cargo)"]
[null,null,"B",{"$f":"'Encargos Sociais'!D26","v":"Ausências Legais (Arts. 131 e 473 da CLT)"},{"$f":"'Encargos Sociais'!E26","v":7.9000000000000008E-3},58.07,null,"* Nota 2 - As férias foram calculadas dividindo-se por 11, para comportar os 11 meses presentes e ainda o ausente do posto"]
[null,null,"C",{"$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)"},{"$f":"'Encargos Sociais'!E27","v":8.0000000000000004E-4},5.88]
[null,null,"D",{"$f":"'Encargos Sociais'!D28","v":"Ausência por Acidente de Trabalho (Art. 131, III, da CLT)"},{"$f":"'Encargos Sociais'!E28","v":8.9999999999999998E-4},6.61]
[null,null,"E",{"$f":"'Encargos Sociais'!D29","v":"Afastamento Maternidade (Art. 71 da Lei nº 8.213/1991)"},{"$f":"'Encargos Sociais'!E29","v":3.3E-3},24.25]
[null,null,"F",{"$f":"'Encargos Sociais'!D30","v":"Auxílio Enfermidade - Doença (Art. 59 da Lei nº 8.213/1991)"},{"$f":"'Encargos Sociais'!E30","v":7.1000000000000004E-3},52.19]
[]
[null,"Submódulo 4.2 - Intrajornada"]
[null,null,"A","Intervalo para repouso ou alimentação",{"$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},{"$f":"SUM(F66:F71)","v":815.18000000000006}]
[null,null,null,"4.2 - Intrajornada",{"$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":815.18}]
[]
[null,"MÓDULO 5 - INSUMOS DIVERSOS",null,null,null,"Valor"]
[null,null,"A","Uniformes - aquisição",null,{"$f":"TRUNC(HLOOKUP($B$5,Uniformes!$K$3:$DZ$5,3,0)/12,2)","v":159.63}]
[null,null,"B","Materiais de consumo relacionados ao posto - aquisição",null,0]
[null,null,"C","Ferramentas relacionadas ao posto - remuneração da sua depreciação / manutenção",null,0]
[null,null,"D","Equipamentos relacionados ao posto - remuneração da sua depreciação / manutenção",null,0]
[null,null,"E","Equipamentos de Proteção Individual - EPI - aquisição",null,{"$f":"TRUNC(HLOOKUP($B$5,EPI!$J$3:$DY$5,3,0)/12,2)","v":44.6}]
[]
[null,null,null,"TOTAL DE INSUMOS DIVERSOS",null,{"$f":"SUM(F83:F88)","v":204.23},null,"* Nota - Valores mensais por empregado"]
[]
[null,"MÓDULO 6 - CUSTOS INDIRETOS, TRIBUTOS E LUCRO - BDI",null,null,"Percentuais","Valor"]
[null,null,"A","Custos Indiretos",{"$f":"'BDI - Geral'!E7","v":2.2699999999999998E-2}]
[null,null,"A.1","Administração Central",{"$f":"'BDI - Geral'!E8","v":1.7299999999999999E-2}]
[null,null,"A.2","Seguros, Garantias e Riscos",{"$f":"'BDI - Geral'!E9","v":5.4000000000000003E-3}]
[null,null,"B","Lucro",{"$f":"'BDI - Geral'!E11","v":2.6700000000000002E-2}]
[null,null,"C","Tributos",{"$f":"SUM(E97:E98)","v":0.124}]
[null,null,"C.1","Tributos Federais (COFINS, PIS e CPRB)",{"$f":"'BDI - Geral'!E19","v":7.3999999999999996E-2}]
[null,null,"C.2","Tributos Distritais (ISS)",{"$f":"'BDI - Geral'!E24","v":0.05}]
[null,null,"D","Despesas Financeiras",{"$f":"'BDI - Geral'!E14","v":6.1000000000000004E-3}]
[]
[null,null,null,"TOTAL DE BDI",{"$f":"'BDI - Geral'!E27","v":0.2059},{"$f":"TRUNC(E101*E109,2)","v":2932.9}]
[]
[null,null,null,"QUADRO-RESUMO DO CUSTO MENSAL POR EMPREGADO","Valor"]
[null,null,null,"Módulo 1 - Composição da Remuneração",{"$f":"F17","v":7350.75}]
[null,null,null,"Módulo 2 - Encargos e Benefícios Anuais, Mensais e Diários",{"$f":"F52","v":5464.97}]
[null,null,null,"Módulo 3 - Provisão para Rescisão",{"$f":"F62","v":409.19}]
[null,null,null,"Módulo 4 - Custo do Profissional Ausente",{"$f":"F80","v":815.18}]
[null,null,null,"Módulo 5 - Insumos Diversos",{"$f":"F89","v":204.23}]
[null,null,null,"SUBTOTAL (A+B+C+D+E)",{"$f":"SUM(E104:E108)","v":14244.320000000002}]
[null,null,null,"Módulo 6 - Custos Indiretos, Tributos e Lucro",{"$f":"F101","v":2932.9}]
[]
[null,null,null,"TOTAL DO POSTO",{"$f":"SUM(E109:E110)","v":17177.22}]

{"sheet":"16","index":19,"n_rows":112,"n_cols":8,"rows_kept":112,"cut":false,"hidden":false,"merged":[[90,1,90,3],[18,1,18,3],[1,1,1,5],[2,1,2,5],[4,1,4,2],[5,1,5,2],[7,1,7,3],[46,3,46,5],[53,1,53,3],[63,1,63,3],[75,3,75,5],[81,1,81,3]]}
[]
[null,"PLANILHA DE ESTIMATIVA DE CUSTOS"]
[null,"Padrão IN 05/2017 e IN 07/2018 - MPDG - Medição por posto presente"]
[]
[null,16,null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$22,6)","v":"CHEFE DE COZINHA (MASCULINO)"},"QUANTIDADE",{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$22,10)","v":2}]
[null,"CCT",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$22,16)","v":"SEAC/DF x SINDISERVIÇOS/DF \nCCT 2025/2026 \nN.º DF000042/2025"},"DATA-BASE",{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$22,17)","v":"2025-01-01"}]
[]
[null,"MÓDULO 1 - COMPOSIÇÃO DA REMUNERAÇÃO",null,null,null,"Valor"]
[null,null,"A","Salário-Base",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$22,8)","v":7350.75}]
[null,null,"B","Adicional de Periculosidade",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$41,26)","v":0}]
[null,null,"C","Adicional de Insalubridade",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$41,32)","v":0}]
[null,null,"D","Adicional Noturno",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$54,49)","v":0},null,"* Nota 1 - O Módulo 1 refere-se ao valor mensal devido ao empregado pela prestação do serviço no período de 12 meses."]
[null,null,"E","Adicional de Hora Extra",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$71,66)","v":0},null,"* Nota 2 - O adicional de hora extra no feriado trabalhado foi suprimido pela Lei 13.467/17"]
[null,null,"F","Gratificação",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$71,34)","v":0},null,"* Nota 3 - ART. 7º, § 2º, DA LEI Nº 605/49.Sendo mensalista o obreiro, o adicional noturno pago de forma fixa já é considerado integrado para os efeitos do pagamento do repouso semanal remunerado, nos termos do art. 7º, § 2º, da Lei nº 605/49."]
[null,null,"G","Sobraviso",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$71,36)","v":0}]
[]
[null,null,null,"TOTAL DA REMUNERAÇÃO",null,{"$f":"TRUNC(SUM(F9:F15),2)","v":7350.75}]
[]
[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$17,2)","v":668.18},null,"* Nota 1 - O 13º salário foi calculado dividindo-se por 11, para comportar os 11 meses presentes e ainda o ausente do posto"]
[null,null,"B","Adicional de Férias",{"$f":"'Encargos Sociais'!E31","v":3.0300000000000001E-2},{"$f":"TRUNC(E22*(F$17),2)","v":222.72},null,"* Nota 2 - O adicional de férias foi calculado dividindo-se por 11, para comportar os 11 meses presentes e ainda o ausente do posto"]
[]
[null,"Submódulo 2.2 - Encargos Previdenciários (GPS), Fundo de Garantia por Tempo de Serviço (FGTS) e Outras Contribuições"]
[null,null,"A",{"$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$69),2)","v":1810.04},null,"* Nota 1 - Os percentuais dos encargos previdenciários, do FGTS e demais contribuições são estabelecidos por legislação vigente."]
[null,null,"B",{"$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$80),2)","v":226.42},null,"* Nota 2 - O SAT, a depender do grau de risco do serviço, irá variar entre 1%, para risco leve, de 2%, para risco médio, e de 3% para risco grave."]
[null,null,"C",{"$f":"'Encargos Sociais'!D16","v":"SAT/RAT (art. 22, II, Lei 8.212/91 e Anexo V, Decreto 6.042/07) - Enquadramento 8121-4/00"},{"$f":"'Encargos Sociais'!E16","v":0.03},{"$f":"TRUNC(E27*($F$17+$F$21+$F$22+$F$80),2)","v":271.7},null,"* Nota 3 - Base de cálculo - remuneração + ausências + 13º salário + terço constitucional (férias) - exceto INSS sobre ausência por acidente de trabalho"]
[null,null,"D",{"$f":"'Encargos Sociais'!D17","v":"SESC ou SESI (art. 30, Lei nº 8.036/90 e art. 1º, Lei 8.154/90)"},{"$f":"'Encargos Sociais'!E17","v":1.4999999999999999E-2},135.85]
[null,null,"E",{"$f":"'Encargos Sociais'!D18","v":"SENAI ou SENAC (Decreto nº 2.318/86)"},{"$f":"'Encargos Sociais'!E18","v":0.01},90.56]
[null,null,"F",{"$f":"'Encargos Sociais'!D19","v":"SEBRAE (§ 3º, art. 8º, Lei 8.029/90, alterada pela Lei nº 8.154/90)"},{"$f":"'Encargos Sociais'!E19","v":6.0000000000000001E-3},54.34]
[null,null,"G",{"$f":"'Encargos Sociais'!D20","v":"INCRA (art. 1º, I, Decreto Lei 1.146/70 e Lei 7.787, de 30/06/89)"},{"$f":"'Encargos Sociais'!E20","v":2E-3},18.11]
[null,null,"H",{"$f":"'Encargos Sociais'!D21","v":"FGTS (Lei Complementar nº 110/01 e art. 30, Lei nº 8.036/90)"},{"$f":"'Encargos Sociais'!E21","v":0.08},724.54]
[null,null,"I",{"$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$6:$BI$140,85)","v":0},null,"* Nota 1 - O valor informado deverá ser o custo real do benefício (descontado o valor eventualmente pago pelo empregado)."]
[null,null,"B","Auxílio Alimentação",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$140,92)","v":1238.9000000000001},null,"* Nota 2 - Observar a previsão dos benefícios contidos em Acordos, Convenções e Dissídios Coletivos de Trabalho e o disposto no art. 6º da IN 5/2017"]
[null,null,"C","Assistência Médica e Familiar",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$140,100)","v":0}]
[null,null,"D","Seguro de vida / auxílio funeral",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$140,109)","v":3.61}]
[null,null,"E","Assistência odontológica",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$140,115)","v":0}]
[null,null,"F","Auxílio creche",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$140,121)","v":0}]
[null,null,"G","Auxílio vestuário especial",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$140,127)","v":0}]
[null,null,"H","Benefício social familiar",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$140,133)","v":0}]
[null,null,"I","Outros (especificar)"]
[null,null,"J","Outros (especificar)"]
[]
[null,null,null,"QUADRO-RESUMO DO MÓDULO 2"]
[null,null,null,"2.1 - 13º salário e Adicional de Férias",{"$f":"SUM(E21:E22)","v":0.1212},{"$f":"F21+F22","v":890.9}]
[null,null,null,"2.2 - Encargos Previdenciários (GPS), Fundo de Garantia por Tempo de Serviço (FGTS) e Contribuições",{"$f":"SUM(E25:E33)","v":0.36800000000000005},{"$f":"SUM(F25:F33)","v":3331.56}]
[null,null,null,"2.3 - Benefícios Mensais e Diários",null,{"$f":"SUM(F36:F45)","v":1242.51}]
[]
[null,null,null,"TOTAL DOS ENCARGOS E BENEFÍCIOS",null,{"$f":"TRUNC(SUM(F48:F50),2)","v":5464.97}]
[]
[null,"MÓDULO 3 - PROVISÃO PARA RESCISÃO",null,null,"Percentuais","Valor"]
[null,null,"A",{"$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$80),2)","v":38.03},null,"* Nota 1 - Base de cálculo - remuneração + ausências + 1/3 férias + 13º"]
[null,null,"B",{"$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$80),2)","v":2.71}]
[null,null,"C",{"$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)"},{"$f":"'Encargos Sociais'!E39","v":7.7999999999999996E-3},{"$f":"TRUNC(E58*($F$17),2)","v":57.33}]
[null,null,"E",{"$f":"'Encargos Sociais'!D40","v":"Incidência de GPS, FGTS e outras contribuições sobre o Aviso Prévio Trabalhado"},{"$f":"'Encargos Sociais'!E40","v":2.8999999999999998E-3},{"$f":"TRUNC(E59*($F$17),2)","v":21.31}]
[null,null,"F",{"$f":"'Encargos Sociais'!D41","v":"Multa do FGTS"},{"$f":"'Encargos Sociais'!E41","v":3.2000000000000001E-2},{"$f":"TRUNC(E60*($F$17+$F$48+$F$80),2)","v":289.81}]
[]
[null,null,null,"TOTAL DE PROVISÃO PARA RESCISÃO",null,{"$f":"TRUNC(SUM(F55:F60),2)","v":409.19}]
[]
[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$17,2)","v":668.18},null,"* Nota 1 - O Módulo 4 refere-se às previsões para custear ausências do próprio profissional (titular do cargo)"]
[null,null,"B",{"$f":"'Encargos Sociais'!D26","v":"Ausências Legais (Arts. 131 e 473 da CLT)"},{"$f":"'Encargos Sociais'!E26","v":7.9000000000000008E-3},58.07,null,"* Nota 2 - As férias foram calculadas dividindo-se por 11, para comportar os 11 meses presentes e ainda o ausente do posto"]
[null,null,"C",{"$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)"},{"$f":"'Encargos Sociais'!E27","v":8.0000000000000004E-4},5.88]
[null,null,"D",{"$f":"'Encargos Sociais'!D28","v":"Ausência por Acidente de Trabalho (Art. 131, III, da CLT)"},{"$f":"'Encargos Sociais'!E28","v":8.9999999999999998E-4},6.61]
[null,null,"E",{"$f":"'Encargos Sociais'!D29","v":"Afastamento Maternidade (Art. 71 da Lei nº 8.213/1991)"},{"$f":"'Encargos Sociais'!E29","v":3.3E-3},24.25]
[null,null,"F",{"$f":"'Encargos Sociais'!D30","v":"Auxílio Enfermidade - Doença (Art. 59 da Lei nº 8.213/1991)"},{"$f":"'Encargos Sociais'!E30","v":7.1000000000000004E-3},52.19]
[]
[null,"Submódulo 4.2 - Intrajornada"]
[null,null,"A","Intervalo para repouso ou alimentação",{"$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},{"$f":"SUM(F66:F71)","v":815.18000000000006}]
[null,null,null,"4.2 - Intrajornada",{"$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":815.18}]
[]
[null,"MÓDULO 5 - INSUMOS DIVERSOS",null,null,null,"Valor"]
[null,null,"A","Uniformes - aquisição",null,{"$f":"TRUNC(HLOOKUP($B$5,Uniformes!$K$3:$DZ$5,3,0)/12,2)","v":159.63}]
[null,null,"B","Materiais de consumo relacionados ao posto - aquisição",null,0]
[null,null,"C","Ferramentas relacionadas ao posto - remuneração da sua depreciação / manutenção",null,0]
[null,null,"D","Equipamentos relacionados ao posto - remuneração da sua depreciação / manutenção",null,0]
[null,null,"E","Equipamentos de Proteção Individual - EPI - aquisição",null,{"$f":"TRUNC(HLOOKUP($B$5,EPI!$J$3:$DY$5,3,0)/12,2)","v":44.6}]
[]
[null,null,null,"TOTAL DE INSUMOS DIVERSOS",null,{"$f":"SUM(F83:F88)","v":204.23},null,"* Nota - Valores mensais por empregado"]
[]
[null,"MÓDULO 6 - CUSTOS INDIRETOS, TRIBUTOS E LUCRO - BDI",null,null,"Percentuais","Valor"]
[null,null,"A","Custos Indiretos",{"$f":"'BDI - Geral'!E7","v":2.2699999999999998E-2}]
[null,null,"A.1","Administração Central",{"$f":"'BDI - Geral'!E8","v":1.7299999999999999E-2}]
[null,null,"A.2","Seguros, Garantias e Riscos",{"$f":"'BDI - Geral'!E9","v":5.4000000000000003E-3}]
[null,null,"B","Lucro",{"$f":"'BDI - Geral'!E11","v":2.6700000000000002E-2}]
[null,null,"C","Tributos",{"$f":"SUM(E97:E98)","v":0.124}]
[null,null,"C.1","Tributos Federais (COFINS, PIS e CPRB)",{"$f":"'BDI - Geral'!E19","v":7.3999999999999996E-2}]
[null,null,"C.2","Tributos Distritais (ISS)",{"$f":"'BDI - Geral'!E24","v":0.05}]
[null,null,"D","Despesas Financeiras",{"$f":"'BDI - Geral'!E14","v":6.1000000000000004E-3}]
[]
[null,null,null,"TOTAL DE BDI",{"$f":"'BDI - Geral'!E27","v":0.2059},{"$f":"TRUNC(E101*E109,2)","v":2932.9}]
[]
[null,null,null,"QUADRO-RESUMO DO CUSTO MENSAL POR EMPREGADO","Valor"]
[null,null,null,"Módulo 1 - Composição da Remuneração",{"$f":"F17","v":7350.75}]
[null,null,null,"Módulo 2 - Encargos e Benefícios Anuais, Mensais e Diários",{"$f":"F52","v":5464.97}]
[null,null,null,"Módulo 3 - Provisão para Rescisão",{"$f":"F62","v":409.19}]
[null,null,null,"Módulo 4 - Custo do Profissional Ausente",{"$f":"F80","v":815.18}]
[null,null,null,"Módulo 5 - Insumos Diversos",{"$f":"F89","v":204.23}]
[null,null,null,"SUBTOTAL (A+B+C+D+E)",{"$f":"SUM(E104:E108)","v":14244.320000000002}]
[null,null,null,"Módulo 6 - Custos Indiretos, Tributos e Lucro",{"$f":"F101","v":2932.9}]
[]
[null,null,null,"TOTAL DO POSTO",{"$f":"SUM(E109:E110)","v":17177.22}]

{"sheet":"17","index":20,"n_rows":112,"n_cols":8,"rows_kept":112,"cut":false,"hidden":false,"merged":[[90,1,90,3],[18,1,18,3],[1,1,1,5],[2,1,2,5],[4,1,4,2],[5,1,5,2],[7,1,7,3],[46,3,46,5],[53,1,53,3],[63,1,63,3],[75,3,75,5],[81,1,81,3]]}
[]
[null,"PLANILHA DE ESTIMATIVA DE CUSTOS"]
[null,"Padrão IN 05/2017 e IN 07/2018 - MPDG - Medição por posto presente"]
[]
[null,17,null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$22,6)","v":"GARÇOM DA RESIDÊNCIA OFICIAL DO PRESIDENTE"},"QUANTIDADE",{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$22,10)","v":3}]
[null,"CCT",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$22,16)","v":"SEAC/DF x SINDISERVIÇOS/DF \nCCT 2025/2026 \nN.º DF000042/2025"},"DATA-BASE",{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$22,17)","v":"2025-01-01"}]
[]
[null,"MÓDULO 1 - COMPOSIÇÃO DA REMUNERAÇÃO",null,null,null,"Valor"]
[null,null,"A","Salário-Base",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$22,8)","v":5343.2}]
[null,null,"B","Adicional de Periculosidade",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$41,26)","v":0}]
[null,null,"C","Adicional de Insalubridade",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$41,32)","v":0}]
[null,null,"D","Adicional Noturno",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$54,49)","v":0},null,"* Nota 1 - O Módulo 1 refere-se ao valor mensal devido ao empregado pela prestação do serviço no período de 12 meses."]
[null,null,"E","Adicional de Hora Extra",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$71,66)","v":0},null,"* Nota 2 - O adicional de hora extra no feriado trabalhado foi suprimido pela Lei 13.467/17"]
[null,null,"F","Gratificação",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$71,34)","v":0},null,"* Nota 3 - ART. 7º, § 2º, DA LEI Nº 605/49.Sendo mensalista o obreiro, o adicional noturno pago de forma fixa já é considerado integrado para os efeitos do pagamento do repouso semanal remunerado, nos termos do art. 7º, § 2º, da Lei nº 605/49."]
[null,null,"G","Sobraviso",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$71,36)","v":0}]
[]
[null,null,null,"TOTAL DA REMUNERAÇÃO",null,{"$f":"TRUNC(SUM(F9:F15),2)","v":5343.2}]
[]
[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$17,2)","v":485.7},null,"* Nota 1 - O 13º salário foi calculado dividindo-se por 11, para comportar os 11 meses presentes e ainda o ausente do posto"]
[null,null,"B","Adicional de Férias",{"$f":"'Encargos Sociais'!E31","v":3.0300000000000001E-2},{"$f":"TRUNC(E22*(F$17),2)","v":161.88999999999999},null,"* Nota 2 - O adicional de férias foi calculado dividindo-se por 11, para comportar os 11 meses presentes e ainda o ausente do posto"]
[]
[null,"Submódulo 2.2 - Encargos Previdenciários (GPS), Fundo de Garantia por Tempo de Serviço (FGTS) e Outras Contribuições"]
[null,null,"A",{"$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$69),2)","v":1315.7},null,"* Nota 1 - Os percentuais dos encargos previdenciários, do FGTS e demais contribuições são estabelecidos por legislação vigente."]
[null,null,"B",{"$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$80),2)","v":164.58},null,"* Nota 2 - O SAT, a depender do grau de risco do serviço, irá variar entre 1%, para risco leve, de 2%, para risco médio, e de 3% para risco grave."]
[null,null,"C",{"$f":"'Encargos Sociais'!D16","v":"SAT/RAT (art. 22, II, Lei 8.212/91 e Anexo V, Decreto 6.042/07) - Enquadramento 8121-4/00"},{"$f":"'Encargos Sociais'!E16","v":0.03},{"$f":"TRUNC(E27*($F$17+$F$21+$F$22+$F$80),2)","v":197.49},null,"* Nota 3 - Base de cálculo - remuneração + ausências + 13º salário + terço constitucional (férias) - exceto INSS sobre ausência por acidente de trabalho"]
[null,null,"D",{"$f":"'Encargos Sociais'!D17","v":"SESC ou SESI (art. 30, Lei nº 8.036/90 e art. 1º, Lei 8.154/90)"},{"$f":"'Encargos Sociais'!E17","v":1.4999999999999999E-2},98.74]
[null,null,"E",{"$f":"'Encargos Sociais'!D18","v":"SENAI ou SENAC (Decreto nº 2.318/86)"},{"$f":"'Encargos Sociais'!E18","v":0.01},65.83]
[null,null,"F",{"$f":"'Encargos Sociais'!D19","v":"SEBRAE (§ 3º, art. 8º, Lei 8.029/90, alterada pela Lei nº 8.154/90)"},{"$f":"'Encargos Sociais'!E19","v":6.0000000000000001E-3},39.49]
[null,null,"G",{"$f":"'Encargos Sociais'!D20","v":"INCRA (art. 1º, I, Decreto Lei 1.146/70 e Lei 7.787, de 30/06/89)"},{"$f":"'Encargos Sociais'!E20","v":2E-3},13.16]
[null,null,"H",{"$f":"'Encargos Sociais'!D21","v":"FGTS (Lei Complementar nº 110/01 e art. 30, Lei nº 8.036/90)"},{"$f":"'Encargos Sociais'!E21","v":0.08},526.66]
[null,null,"I",{"$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$6:$BI$140,85)","v":39.770000000000039},null,"* Nota 1 - O valor informado deverá ser o custo real do benefício (descontado o valor eventualmente pago pelo empregado)."]
[null,null,"B","Auxílio Alimentação",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$140,92)","v":1238.9000000000001},null,"* Nota 2 - Observar a previsão dos benefícios contidos em Acordos, Convenções e Dissídios Coletivos de Trabalho e o disposto no art. 6º da IN 5/2017"]
[null,null,"C","Assistência Médica e Familiar",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$140,100)","v":0}]
[null,null,"D","Seguro de vida / auxílio funeral",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$140,109)","v":3.61}]
[null,null,"E","Assistência odontológica",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$140,115)","v":0}]
[null,null,"F","Auxílio creche",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$140,121)","v":0}]
[null,null,"G","Auxílio vestuário especial",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$140,127)","v":0}]
[null,null,"H","Benefício social familiar",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$140,133)","v":0}]
[null,null,"I","Outros (especificar)"]
[null,null,"J","Outros (especificar)"]
[]
[null,null,null,"QUADRO-RESUMO DO MÓDULO 2"]
[null,null,null,"2.1 - 13º salário e Adicional de Férias",{"$f":"SUM(E21:E22)","v":0.1212},{"$f":"F21+F22","v":647.58999999999992}]
[null,null,null,"2.2 - Encargos Previdenciários (GPS), Fundo de Garantia por Tempo de Serviço (FGTS) e Contribuições",{"$f":"SUM(E25:E33)","v":0.36800000000000005},{"$f":"SUM(F25:F33)","v":2421.65}]
[null,null,null,"2.3 - Benefícios Mensais e Diários",null,{"$f":"SUM(F36:F45)","v":1282.28}]
[]
[null,null,null,"TOTAL DOS ENCARGOS E BENEFÍCIOS",null,{"$f":"TRUNC(SUM(F48:F50),2)","v":4351.5200000000004}]
[]
[null,"MÓDULO 3 - PROVISÃO PARA RESCISÃO",null,null,"Percentuais","Valor"]
[null,null,"A",{"$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$80),2)","v":27.64},null,"* Nota 1 - Base de cálculo - remuneração + ausências + 1/3 férias + 13º"]
[null,null,"B",{"$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$80),2)","v":1.97}]
[null,null,"C",{"$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)"},{"$f":"'Encargos Sociais'!E39","v":7.7999999999999996E-3},{"$f":"TRUNC(E58*($F$17),2)","v":41.67}]
[null,null,"E",{"$f":"'Encargos Sociais'!D40","v":"Incidência de GPS, FGTS e outras contribuições sobre o Aviso Prévio Trabalhado"},{"$f":"'Encargos Sociais'!E40","v":2.8999999999999998E-3},{"$f":"TRUNC(E59*($F$17),2)","v":15.49}]
[null,null,"F",{"$f":"'Encargos Sociais'!D41","v":"Multa do FGTS"},{"$f":"'Encargos Sociais'!E41","v":3.2000000000000001E-2},{"$f":"TRUNC(E60*($F$17+$F$48+$F$80),2)","v":210.66}]
[]
[null,null,null,"TOTAL DE PROVISÃO PARA RESCISÃO",null,{"$f":"TRUNC(SUM(F55:F60),2)","v":297.43}]
[]
[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$17,2)","v":485.69},null,"* Nota 1 - O Módulo 4 refere-se às previsões para custear ausências do próprio profissional (titular do cargo)"]
[null,null,"B",{"$f":"'Encargos Sociais'!D26","v":"Ausências Legais (Arts. 131 e 473 da CLT)"},{"$f":"'Encargos Sociais'!E26","v":7.9000000000000008E-3},42.21,null,"* Nota 2 - As férias foram calculadas dividindo-se por 11, para comportar os 11 meses presentes e ainda o ausente do posto"]
[null,null,"C",{"$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)"},{"$f":"'Encargos Sociais'!E27","v":8.0000000000000004E-4},4.2699999999999996]
[null,null,"D",{"$f":"'Encargos Sociais'!D28","v":"Ausência por Acidente de Trabalho (Art. 131, III, da CLT)"},{"$f":"'Encargos Sociais'!E28","v":8.9999999999999998E-4},4.8]
[null,null,"E",{"$f":"'Encargos Sociais'!D29","v":"Afastamento Maternidade (Art. 71 da Lei nº 8.213/1991)"},{"$f":"'Encargos Sociais'!E29","v":3.3E-3},17.63]
[null,null,"F",{"$f":"'Encargos Sociais'!D30","v":"Auxílio Enfermidade - Doença (Art. 59 da Lei nº 8.213/1991)"},{"$f":"'Encargos Sociais'!E30","v":7.1000000000000004E-3},37.93]
[]
[null,"Submódulo 4.2 - Intrajornada"]
[null,null,"A","Intervalo para repouso ou alimentação",{"$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},{"$f":"SUM(F66:F71)","v":592.52999999999986}]
[null,null,null,"4.2 - Intrajornada",{"$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":592.53}]
[]
[null,"MÓDULO 5 - INSUMOS DIVERSOS",null,null,null,"Valor"]
[null,null,"A","Uniformes - aquisição",null,{"$f":"TRUNC(HLOOKUP($B$5,Uniformes!$K$3:$DZ$5,3,0)/12,2)","v":354.42}]
[null,null,"B","Materiais de consumo relacionados ao posto - aquisição",null,0]
[null,null,"C","Ferramentas relacionadas ao posto - remuneração da sua depreciação / manutenção",null,0]
[null,null,"D","Equipamentos relacionados ao posto - remuneração da sua depreciação / manutenção",null,0]
[null,null,"E","Equipamentos de Proteção Individual - EPI - aquisição",null,{"$f":"TRUNC(HLOOKUP($B$5,EPI!$J$3:$DY$5,3,0)/12,2)","v":29.03}]
[]
[null,null,null,"TOTAL DE INSUMOS DIVERSOS",null,{"$f":"SUM(F83:F88)","v":383.45000000000005},null,"* Nota - Valores mensais por empregado"]
[]
[null,"MÓDULO 6 - CUSTOS INDIRETOS, TRIBUTOS E LUCRO - BDI",null,null,"Percentuais","Valor"]
[null,null,"A","Custos Indiretos",{"$f":"'BDI - Geral'!E7","v":2.2699999999999998E-2}]
[null,null,"A.1","Administração Central",{"$f":"'BDI - Geral'!E8","v":1.7299999999999999E-2}]
[null,null,"A.2","Seguros, Garantias e Riscos",{"$f":"'BDI - Geral'!E9","v":5.4000000000000003E-3}]
[null,null,"B","Lucro",{"$f":"'BDI - Geral'!E11","v":2.6700000000000002E-2}]
[null,null,"C","Tributos",{"$f":"SUM(E97:E98)","v":0.124}]
[null,null,"C.1","Tributos Federais (COFINS, PIS e CPRB)",{"$f":"'BDI - Geral'!E19","v":7.3999999999999996E-2}]
[null,null,"C.2","Tributos Distritais (ISS)",{"$f":"'BDI - Geral'!E24","v":0.05}]
[null,null,"D","Despesas Financeiras",{"$f":"'BDI - Geral'!E14","v":6.1000000000000004E-3}]
[]
[null,null,null,"TOTAL DE BDI",{"$f":"'BDI - Geral'!E27","v":0.2059},{"$f":"TRUNC(E101*E109,2)","v":2258.33}]
[]
[null,null,null,"QUADRO-RESUMO DO CUSTO MENSAL POR EMPREGADO","Valor"]
[null,null,null,"Módulo 1 - Composição da Remuneração",{"$f":"F17","v":5343.2}]
[null,null,null,"Módulo 2 - Encargos e Benefícios Anuais, Mensais e Diários",{"$f":"F52","v":4351.5200000000004}]
[null,null,null,"Módulo 3 - Provisão para Rescisão",{"$f":"F62","v":297.43}]
[null,null,null,"Módulo 4 - Custo do Profissional Ausente",{"$f":"F80","v":592.53}]
[null,null,null,"Módulo 5 - Insumos Diversos",{"$f":"F89","v":383.45000000000005}]
[null,null,null,"SUBTOTAL (A+B+C+D+E)",{"$f":"SUM(E104:E108)","v":10968.130000000003}]
[null,null,null,"Módulo 6 - Custos Indiretos, Tributos e Lucro",{"$f":"F101","v":2258.33}]
[]
[null,null,null,"TOTAL DO POSTO",{"$f":"SUM(E109:E110)","v":13226.460000000003}]

{"sheet":"18","index":21,"n_rows":112,"n_cols":8,"rows_kept":112,"cut":false,"hidden":false,"merged":[[90,1,90,3],[18,1,18,3],[1,1,1,5],[2,1,2,5],[4,1,4,2],[5,1,5,2],[7,1,7,3],[46,3,46,5],[53,1,53,3],[63,1,63,3],[75,3,75,5],[81,1,81,3]]}
[]
[null,"PLANILHA DE ESTIMATIVA DE CUSTOS"]
[null,"Padrão IN 05/2017 e IN 07/2018 - MPDG - Medição por posto presente"]
[]
[null,18,null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$22,6)","v":"GARÇOM DA RESIDÊNCIA OFICIAL DO PRESIDENTE (COM ADICIONAL NOTURNO)"},"QUANTIDADE",{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$22,10)","v":2}]
[null,"CCT",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$22,16)","v":"SEAC/DF x SINDISERVIÇOS/DF \nCCT 2025/2026 \nN.º DF000042/2025"},"DATA-BASE",{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$22,17)","v":"2025-01-01"}]
[]
[null,"MÓDULO 1 - COMPOSIÇÃO DA REMUNERAÇÃO",null,null,null,"Valor"]
[null,null,"A","Salário-Base",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$22,8)","v":5343.2}]
[null,null,"B","Adicional de Periculosidade",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$41,26)","v":0}]
[null,null,"C","Adicional de Insalubridade",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$41,32)","v":0}]
[null,null,"D","Adicional Noturno",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$54,49)","v":491.82},null,"* Nota 1 - O Módulo 1 refere-se ao valor mensal devido ao empregado pela prestação do serviço no período de 12 meses."]
[null,null,"E","Adicional de Hora Extra",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$71,66)","v":0},null,"* Nota 2 - O adicional de hora extra no feriado trabalhado foi suprimido pela Lei 13.467/17"]
[null,null,"F","Gratificação",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$71,34)","v":0},null,"* Nota 3 - ART. 7º, § 2º, DA LEI Nº 605/49.Sendo mensalista o obreiro, o adicional noturno pago de forma fixa já é considerado integrado para os efeitos do pagamento do repouso semanal remunerado, nos termos do art. 7º, § 2º, da Lei nº 605/49."]
[null,null,"G","Sobraviso",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$71,36)","v":0}]
[]
[null,null,null,"TOTAL DA REMUNERAÇÃO",null,{"$f":"TRUNC(SUM(F9:F15),2)","v":5835.02}]
[]
[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$17,2)","v":530.4},null,"* Nota 1 - O 13º salário foi calculado dividindo-se por 11, para comportar os 11 meses presentes e ainda o ausente do posto"]
[null,null,"B","Adicional de Férias",{"$f":"'Encargos Sociais'!E31","v":3.0300000000000001E-2},{"$f":"TRUNC(E22*(F$17),2)","v":176.8},null,"* Nota 2 - O adicional de férias foi calculado dividindo-se por 11, para comportar os 11 meses presentes e ainda o ausente do posto"]
[]
[null,"Submódulo 2.2 - Encargos Previdenciários (GPS), Fundo de Garantia por Tempo de Serviço (FGTS) e Outras Contribuições"]
[null,null,"A",{"$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$69),2)","v":1436.8},null,"* Nota 1 - Os percentuais dos encargos previdenciários, do FGTS e demais contribuições são estabelecidos por legislação vigente."]
[null,null,"B",{"$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$80),2)","v":179.73},null,"* Nota 2 - O SAT, a depender do grau de risco do serviço, irá variar entre 1%, para risco leve, de 2%, para risco médio, e de 3% para risco grave."]
[null,null,"C",{"$f":"'Encargos Sociais'!D16","v":"SAT/RAT (art. 22, II, Lei 8.212/91 e Anexo V, Decreto 6.042/07) - Enquadramento 8121-4/00"},{"$f":"'Encargos Sociais'!E16","v":0.03},{"$f":"TRUNC(E27*($F$17+$F$21+$F$22+$F$80),2)","v":215.67},null,"* Nota 3 - Base de cálculo - remuneração + ausências + 13º salário + terço constitucional (férias) - exceto INSS sobre ausência por acidente de trabalho"]
[null,null,"D",{"$f":"'Encargos Sociais'!D17","v":"SESC ou SESI (art. 30, Lei nº 8.036/90 e art. 1º, Lei 8.154/90)"},{"$f":"'Encargos Sociais'!E17","v":1.4999999999999999E-2},107.83]
[null,null,"E",{"$f":"'Encargos Sociais'!D18","v":"SENAI ou SENAC (Decreto nº 2.318/86)"},{"$f":"'Encargos Sociais'!E18","v":0.01},71.89]
[null,null,"F",{"$f":"'Encargos Sociais'!D19","v":"SEBRAE (§ 3º, art. 8º, Lei 8.029/90, alterada pela Lei nº 8.154/90)"},{"$f":"'Encargos Sociais'!E19","v":6.0000000000000001E-3},43.13]
[null,null,"G",{"$f":"'Encargos Sociais'!D20","v":"INCRA (art. 1º, I, Decreto Lei 1.146/70 e Lei 7.787, de 30/06/89)"},{"$f":"'Encargos Sociais'!E20","v":2E-3},14.37]
[null,null,"H",{"$f":"'Encargos Sociais'!D21","v":"FGTS (Lei Complementar nº 110/01 e art. 30, Lei nº 8.036/90)"},{"$f":"'Encargos Sociais'!E21","v":0.08},575.14]
[null,null,"I",{"$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$6:$BI$140,85)","v":0},null,"* Nota 1 - O valor informado deverá ser o custo real do benefício (descontado o valor eventualmente pago pelo empregado)."]
[null,null,"B","Auxílio Alimentação",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$140,92)","v":714.75},null,"* Nota 2 - Observar a previsão dos benefícios contidos em Acordos, Convenções e Dissídios Coletivos de Trabalho e o disposto no art. 6º da IN 5/2017"]
[null,null,"C","Assistência Médica e Familiar",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$140,100)","v":0}]
[null,null,"D","Seguro de vida / auxílio funeral",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$140,109)","v":3.61}]
[null,null,"E","Assistência odontológica",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$140,115)","v":0}]
[null,null,"F","Auxílio creche",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$140,121)","v":0}]
[null,null,"G","Auxílio vestuário especial",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$140,127)","v":0}]
[null,null,"H","Benefício social familiar",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$140,133)","v":0}]
[null,null,"I","Outros (especificar)"]
[null,null,"J","Outros (especificar)"]
[]
[null,null,null,"QUADRO-RESUMO DO MÓDULO 2"]
[null,null,null,"2.1 - 13º salário e Adicional de Férias",{"$f":"SUM(E21:E22)","v":0.1212},{"$f":"F21+F22","v":707.2}]
[null,null,null,"2.2 - Encargos Previdenciários (GPS), Fundo de Garantia por Tempo de Serviço (FGTS) e Contribuições",{"$f":"SUM(E25:E33)","v":0.36800000000000005},{"$f":"SUM(F25:F33)","v":2644.56}]
[null,null,null,"2.3 - Benefícios Mensais e Diários",null,{"$f":"SUM(F36:F45)","v":718.36}]
[]
[null,null,null,"TOTAL DOS ENCARGOS E BENEFÍCIOS",null,{"$f":"TRUNC(SUM(F48:F50),2)","v":4070.12}]
[]
[null,"MÓDULO 3 - PROVISÃO PARA RESCISÃO",null,null,"Percentuais","Valor"]
[null,null,"A",{"$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$80),2)","v":30.19},null,"* Nota 1 - Base de cálculo - remuneração + ausências + 1/3 férias + 13º"]
[null,null,"B",{"$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$80),2)","v":2.15}]
[null,null,"C",{"$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)"},{"$f":"'Encargos Sociais'!E39","v":7.7999999999999996E-3},{"$f":"TRUNC(E58*($F$17),2)","v":45.51}]
[null,null,"E",{"$f":"'Encargos Sociais'!D40","v":"Incidência de GPS, FGTS e outras contribuições sobre o Aviso Prévio Trabalhado"},{"$f":"'Encargos Sociais'!E40","v":2.8999999999999998E-3},{"$f":"TRUNC(E59*($F$17),2)","v":16.920000000000002}]
[null,null,"F",{"$f":"'Encargos Sociais'!D41","v":"Multa do FGTS"},{"$f":"'Encargos Sociais'!E41","v":3.2000000000000001E-2},{"$f":"TRUNC(E60*($F$17+$F$48+$F$80),2)","v":230.05}]
[]
[null,null,null,"TOTAL DE PROVISÃO PARA RESCISÃO",null,{"$f":"TRUNC(SUM(F55:F60),2)","v":324.82}]
[]
[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$17,2)","v":530.4},null,"* Nota 1 - O Módulo 4 refere-se às previsões para custear ausências do próprio profissional (titular do cargo)"]
[null,null,"B",{"$f":"'Encargos Sociais'!D26","v":"Ausências Legais (Arts. 131 e 473 da CLT)"},{"$f":"'Encargos Sociais'!E26","v":7.9000000000000008E-3},46.09,null,"* Nota 2 - As férias foram calculadas dividindo-se por 11, para comportar os 11 meses presentes e ainda o ausente do posto"]
[null,null,"C",{"$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)"},{"$f":"'Encargos Sociais'!E27","v":8.0000000000000004E-4},4.66]
[null,null,"D",{"$f":"'Encargos Sociais'!D28","v":"Ausência por Acidente de Trabalho (Art. 131, III, da CLT)"},{"$f":"'Encargos Sociais'!E28","v":8.9999999999999998E-4},5.25]
[null,null,"E",{"$f":"'Encargos Sociais'!D29","v":"Afastamento Maternidade (Art. 71 da Lei nº 8.213/1991)"},{"$f":"'Encargos Sociais'!E29","v":3.3E-3},19.25]
[null,null,"F",{"$f":"'Encargos Sociais'!D30","v":"Auxílio Enfermidade - Doença (Art. 59 da Lei nº 8.213/1991)"},{"$f":"'Encargos Sociais'!E30","v":7.1000000000000004E-3},41.42]
[]
[null,"Submódulo 4.2 - Intrajornada"]
[null,null,"A","Intervalo para repouso ou alimentação",{"$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},{"$f":"SUM(F66:F71)","v":647.06999999999994}]
[null,null,null,"4.2 - Intrajornada",{"$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":647.07000000000005}]
[]
[null,"MÓDULO 5 - INSUMOS DIVERSOS",null,null,null,"Valor"]
[null,null,"A","Uniformes - aquisição",null,{"$f":"TRUNC(HLOOKUP($B$5,Uniformes!$K$3:$DZ$5,3,0)/12,2)","v":354.42}]
[null,null,"B","Materiais de consumo relacionados ao posto - aquisição",null,0]
[null,null,"C","Ferramentas relacionadas ao posto - remuneração da sua depreciação / manutenção",null,0]
[null,null,"D","Equipamentos relacionados ao posto - remuneração da sua depreciação / manutenção",null,0]
[null,null,"E","Equipamentos de Proteção Individual - EPI - aquisição",null,{"$f":"TRUNC(HLOOKUP($B$5,EPI!$J$3:$DY$5,3,0)/12,2)","v":29.03}]
[]
[null,null,null,"TOTAL DE INSUMOS DIVERSOS",null,{"$f":"SUM(F83:F88)","v":383.45000000000005},null,"* Nota - Valores mensais por empregado"]
[]
[null,"MÓDULO 6 - CUSTOS INDIRETOS, TRIBUTOS E LUCRO - BDI",null,null,"Percentuais","Valor"]
[null,null,"A","Custos Indiretos",{"$f":"'BDI - Geral'!E7","v":2.2699999999999998E-2}]
[null,null,"A.1","Administração Central",{"$f":"'BDI - Geral'!E8","v":1.7299999999999999E-2}]
[null,null,"A.2","Seguros, Garantias e Riscos",{"$f":"'BDI - Geral'!E9","v":5.4000000000000003E-3}]
[null,null,"B","Lucro",{"$f":"'BDI - Geral'!E11","v":2.6700000000000002E-2}]
[null,null,"C","Tributos",{"$f":"SUM(E97:E98)","v":0.124}]
[null,null,"C.1","Tributos Federais (COFINS, PIS e CPRB)",{"$f":"'BDI - Geral'!E19","v":7.3999999999999996E-2}]
[null,null,"C.2","Tributos Distritais (ISS)",{"$f":"'BDI - Geral'!E24","v":0.05}]
[null,null,"D","Despesas Financeiras",{"$f":"'BDI - Geral'!E14","v":6.1000000000000004E-3}]
[]
[null,null,null,"TOTAL DE BDI",{"$f":"'BDI - Geral'!E27","v":0.2059},{"$f":"TRUNC(E101*E109,2)","v":2318.5300000000002}]
[]
[null,null,null,"QUADRO-RESUMO DO CUSTO MENSAL POR EMPREGADO","Valor"]
[null,null,null,"Módulo 1 - Composição da Remuneração",{"$f":"F17","v":5835.02}]
[null,null,null,"Módulo 2 - Encargos e Benefícios Anuais, Mensais e Diários",{"$f":"F52","v":4070.12}]
[null,null,null,"Módulo 3 - Provisão para Rescisão",{"$f":"F62","v":324.82}]
[null,null,null,"Módulo 4 - Custo do Profissional Ausente",{"$f":"F80","v":647.07000000000005}]
[null,null,null,"Módulo 5 - Insumos Diversos",{"$f":"F89","v":383.45000000000005}]
[null,null,null,"SUBTOTAL (A+B+C+D+E)",{"$f":"SUM(E104:E108)","v":11260.48}]
[null,null,null,"Módulo 6 - Custos Indiretos, Tributos e Lucro",{"$f":"F101","v":2318.5300000000002}]
[]
[null,null,null,"TOTAL DO POSTO",{"$f":"SUM(E109:E110)","v":13579.01}]

{"sheet":"19","index":22,"n_rows":112,"n_cols":8,"rows_kept":112,"cut":false,"hidden":false,"merged":[[90,1,90,3],[18,1,18,3],[1,1,1,5],[2,1,2,5],[4,1,4,2],[5,1,5,2],[7,1,7,3],[46,3,46,5],[53,1,53,3],[63,1,63,3],[75,3,75,5],[81,1,81,3]]}
[]
[null,"PLANILHA DE ESTIMATIVA DE CUSTOS"]
[null,"Padrão IN 05/2017 e IN 07/2018 - MPDG - Medição por posto presente"]
[]
[null,19,null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$22,6)","v":"AUXILIAR DE SERVIÇOS GERAIS"},"QUANTIDADE",{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$22,10)","v":2}]
[null,"CCT",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$22,16)","v":"SEAC/DF x SINDISERVIÇOS/DF \nCCT 2025/2026 \nN.º DF000042/2025"},"DATA-BASE",{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$22,17)","v":"2025-01-01"}]
[]
[null,"MÓDULO 1 - COMPOSIÇÃO DA REMUNERAÇÃO",null,null,null,"Valor"]
[null,null,"A","Salário-Base",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$22,8)","v":2995.52}]
[null,null,"B","Adicional de Periculosidade",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$41,26)","v":0}]
[null,null,"C","Adicional de Insalubridade",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$41,32)","v":0}]
[null,null,"D","Adicional Noturno",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$54,49)","v":0},null,"* Nota 1 - O Módulo 1 refere-se ao valor mensal devido ao empregado pela prestação do serviço no período de 12 meses."]
[null,null,"E","Adicional de Hora Extra",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$71,66)","v":0},null,"* Nota 2 - O adicional de hora extra no feriado trabalhado foi suprimido pela Lei 13.467/17"]
[null,null,"F","Gratificação",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$71,34)","v":0},null,"* Nota 3 - ART. 7º, § 2º, DA LEI Nº 605/49.Sendo mensalista o obreiro, o adicional noturno pago de forma fixa já é considerado integrado para os efeitos do pagamento do repouso semanal remunerado, nos termos do art. 7º, § 2º, da Lei nº 605/49."]
[null,null,"G","Sobraviso",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$71,36)","v":0}]
[]
[null,null,null,"TOTAL DA REMUNERAÇÃO",null,{"$f":"TRUNC(SUM(F9:F15),2)","v":2995.52}]
[]
[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$17,2)","v":272.29000000000002},null,"* Nota 1 - O 13º salário foi calculado dividindo-se por 11, para comportar os 11 meses presentes e ainda o ausente do posto"]
[null,null,"B","Adicional de Férias",{"$f":"'Encargos Sociais'!E31","v":3.0300000000000001E-2},{"$f":"TRUNC(E22*(F$17),2)","v":90.76},null,"* Nota 2 - O adicional de férias foi calculado dividindo-se por 11, para comportar os 11 meses presentes e ainda o ausente do posto"]
[]
[null,"Submódulo 2.2 - Encargos Previdenciários (GPS), Fundo de Garantia por Tempo de Serviço (FGTS) e Outras Contribuições"]
[null,null,"A",{"$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$69),2)","v":737.61},null,"* Nota 1 - Os percentuais dos encargos previdenciários, do FGTS e demais contribuições são estabelecidos por legislação vigente."]
[null,null,"B",{"$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$80),2)","v":92.26},null,"* Nota 2 - O SAT, a depender do grau de risco do serviço, irá variar entre 1%, para risco leve, de 2%, para risco médio, e de 3% para risco grave."]
[null,null,"C",{"$f":"'Encargos Sociais'!D16","v":"SAT/RAT (art. 22, II, Lei 8.212/91 e Anexo V, Decreto 6.042/07) - Enquadramento 8121-4/00"},{"$f":"'Encargos Sociais'!E16","v":0.03},{"$f":"TRUNC(E27*($F$17+$F$21+$F$22+$F$80),2)","v":110.72},null,"* Nota 3 - Base de cálculo - remuneração + ausências + 13º salário + terço constitucional (férias) - exceto INSS sobre ausência por acidente de trabalho"]
[null,null,"D",{"$f":"'Encargos Sociais'!D17","v":"SESC ou SESI (art. 30, Lei nº 8.036/90 e art. 1º, Lei 8.154/90)"},{"$f":"'Encargos Sociais'!E17","v":1.4999999999999999E-2},55.36]
[null,null,"E",{"$f":"'Encargos Sociais'!D18","v":"SENAI ou SENAC (Decreto nº 2.318/86)"},{"$f":"'Encargos Sociais'!E18","v":0.01},36.9]
[null,null,"F",{"$f":"'Encargos Sociais'!D19","v":"SEBRAE (§ 3º, art. 8º, Lei 8.029/90, alterada pela Lei nº 8.154/90)"},{"$f":"'Encargos Sociais'!E19","v":6.0000000000000001E-3},22.14]
[null,null,"G",{"$f":"'Encargos Sociais'!D20","v":"INCRA (art. 1º, I, Decreto Lei 1.146/70 e Lei 7.787, de 30/06/89)"},{"$f":"'Encargos Sociais'!E20","v":2E-3},7.38]
[null,null,"H",{"$f":"'Encargos Sociais'!D21","v":"FGTS (Lei Complementar nº 110/01 e art. 30, Lei nº 8.036/90)"},{"$f":"'Encargos Sociais'!E21","v":0.08},295.25]
[null,null,"I",{"$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$6:$BI$140,85)","v":180.63000000000002},null,"* Nota 1 - O valor informado deverá ser o custo real do benefício (descontado o valor eventualmente pago pelo empregado)."]
[null,null,"B","Auxílio Alimentação",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$140,92)","v":1238.9000000000001},null,"* Nota 2 - Observar a previsão dos benefícios contidos em Acordos, Convenções e Dissídios Coletivos de Trabalho e o disposto no art. 6º da IN 5/2017"]
[null,null,"C","Assistência Médica e Familiar",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$140,100)","v":0}]
[null,null,"D","Seguro de vida / auxílio funeral",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$140,109)","v":3.61}]
[null,null,"E","Assistência odontológica",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$140,115)","v":0}]
[null,null,"F","Auxílio creche",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$140,121)","v":0}]
[null,null,"G","Auxílio vestuário especial",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$140,127)","v":0}]
[null,null,"H","Benefício social familiar",null,{"$f":"HLOOKUP($B$5,'Dados Gerais'!$D$6:$BI$140,133)","v":0}]
[null,null,"I","Outros (especificar)"]
[null,null,"J","Outros (especificar)"]
[]
[null,null,null,"QUADRO-RESUMO DO MÓDULO 2"]
[null,null,null,"2.1 - 13º salário e Adicional de Férias",{"$f":"SUM(E21:E22)","v":0.1212},{"$f":"F21+F22","v":363.05}]
[null,null,null,"2.2 - Encargos Previdenciários (GPS), Fundo de Garantia por Tempo de Serviço (FGTS) e Contribuições",{"$f":"SUM(E25:E33)","v":0.36800000000000005},{"$f":"SUM(F25:F33)","v":1357.6200000000003}]
[null,null,null,"2.3 - Benefícios Mensais e Diários",null,{"$f":"SUM(F36:F45)","v":1423.14}]
[]
[null,null,null,"TOTAL DOS ENCARGOS E BENEFÍCIOS",null,{"$f":"TRUNC(SUM(F48:F50),2)","v":3143.81}]
[]
[null,"MÓDULO 3 - PROVISÃO PARA RESCISÃO",null,null,"Percentuais","Valor"]
[null,null,"A",{"$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$80),2)","v":15.5},null,"* Nota 1 - Base de cálculo - remuneração + ausências + 1/3 férias + 13º"]
[null,null,"B",{"$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$80),2)","v":1.1000000000000001}]
[null,null,"C",{"$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)"},{"$f":"'Encargos Sociais'!E39","v":7.7999999999999996E-3},{"$f":"TRUNC(E58*($F$17),2)","v":23.36}]
[null,null,"E",{"$f":"'Encargos Sociais'!D40","v":"Incidência de GPS, FGTS e outras contribuições sobre o Aviso Prévio Trabalhado"},{"$f":"'Encargos Sociais'!E40","v":2.8999999999999998E-3},{"$f":"TRUNC(E59*($F$17),2)","v":8.68}]
[null,null,"F",{"$f":"'Encargos Sociais'!D41","v":"Multa do FGTS"},{"$f":"'Encargos Sociais'!E41","v":3.2000000000000001E-2},{"$f":"TRUNC(E60*($F$17+$F$48+$F$80),2)","v":118.1}]
[]
[null,null,null,"TOTAL DE PROVISÃO PARA RESCISÃO",null,{"$f":"TRUNC(SUM(F55:F60),2)","v":166.74}]
[]
[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$17,2)","v":272.29000000000002},null,"* Nota 1 - O Módulo 4 refere-se às previsões para custear ausências do próprio profissional (titular do cargo)"]
[null,null,"B",{"$f":"'Encargos Sociais'!D26","v":"Ausências Legais (Arts. 131 e 473 da CLT)"},{"$f":"'Encargos Sociais'!E26","v":7.9000000000000008E-3},23.66,null,"* Nota 2 - As férias foram calculadas dividindo-se por 11, para comportar os 11 meses presentes e ainda o ausente do posto"]
[null,null,"C",{"$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)"},{"$f":"'Encargos Sociais'!E27","v":8.0000000000000004E-4},2.39]
[null,null,"D",{"$f":"'Encargos Sociais'!D28","v":"Ausência por Acidente de Trabalho (Art. 131, III, da CLT)"},{"$f":"'Encargos Sociais'!E28","v":8.9999999999999998E-4},2.69]
[null,null,"E",{"$f":"'Encargos Sociais'!D29","v":"Afastamento Maternidade (Art. 71 da Lei nº 8.213/1991)"},{"$f":"'Encargos Sociais'!E29","v":3.3E-3},9.8800000000000008]
[null,null,"F",{"$f":"'Encargos Sociais'!D30","v":"Auxílio Enfermidade - Doença (Art. 59 da Lei nº 8.213/1991)"},{"$f":"'Encargos Sociais'!E30","v":7.1000000000000004E-3},21.26]
[]
[null,"Submódulo 4.2 - Intrajornada"]
[null,null,"A","Intervalo para repouso ou alimentação",{"$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},{"$f":"SUM(F66:F71)","v":332.17}]
[null,null,null,"4.2 - Intrajornada",{"$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":332.17}]
[]
[null,"MÓDULO 5 - INSUMOS DIVERSOS",null,null,null,"Valor"]
[null,null,"A","Uniformes - aquisição",null,{"$f":"TRUNC(HLOOKUP($B$5,Uniformes!$K$3:$DZ$5,3,0)/12,2)","v":73.19}]
[null,null,"B","Materiais de consumo relacionados ao posto - aquisição",null,0]
[null,null,"C","Ferramentas relacionadas ao posto - remuneração da sua depreciação / manutenção",null,0]
[null,null,"D","Equipamentos relacionados ao posto - remuneração da sua depreciação / manutenção",null,0]
[null,null,"E","Equipamentos de Proteção Individual - EPI - aquisição",null,{"$f":"TRUNC(HLOOKUP($B$5,EPI!$J$3:$DY$5,3,0)/12,2)","v":118.81}]
[]
[null,null,null,"TOTAL DE INSUMOS DIVERSOS",null,{"$f":"SUM(F83:F88)","v":192},null,"* Nota - Valores mensais por empregado"]
[]
[null,"MÓDULO 6 - CUSTOS INDIRETOS, TRIBUTOS E LUCRO - BDI",null,null,"Percentuais","Valor"]
[null,null,"A","Custos Indiretos",{"$f":"'BDI - Geral'!E7","v":2.2699999999999998E-2}]
[null,null,"A.1","Administração Central",{"$f":"'BDI - Geral'!E8","v":1.7299999999999999E-2}]
[null,null,"A.2","Seguros, Garantias e Riscos",{"$f":"'BDI - Geral'!E9","v":5.4000000000000003E-3}]
[null,null,"B","Lucro",{"$f":"'BDI - Geral'!E11","v":2.6700000000000002E-2}]
[null,null,"C","Tributos",{"$f":"SUM(E97:E98)","v":0.124}]
[null,null,"C.1","Tributos Federais (COFINS, PIS e CPRB)",{"$f":"'BDI - Geral'!E19","v":7.3999999999999996E-2}]
[null,null,"C.2","Tributos Distritais (ISS)",{"$f":"'BDI - Geral'!E24","v":0.05}]
[null,null,"D","Despesas Financeiras",{"$f":"'BDI - Geral'!E14","v":6.1000000000000004E-3}]
[]
[null,null,null,"TOTAL DE BDI",{"$f":"'BDI - Geral'!E27","v":0.2059},{"$f":"TRUNC(E101*E109,2)","v":1406.34}]
[]
[null,null,null,"QUADRO-RESUMO DO CUSTO MENSAL POR EMPREGADO","Valor"]
[null,null,null,"Módulo 1 - Composição da Remuneração",{"$f":"F17","v":2995.52}]
[null,null,null,"Módulo 2 - Encargos e Benefícios Anuais, Mensais e Diários",{"$f":"F52","v":3143.81}]
[null,null,null,"Módulo 3 - Provisão para Rescisão",{"$f":"F62","v":166.74}]
[null,null,null,"Módulo 4 - Custo do Profissional Ausente",{"$f":"F80","v":332.17}]
[null,null,null,"Módulo 5 - Insumos Diversos",{"$f":"F89","v":192}]
[null,null,null,"SUBTOTAL (A+B+C+D+E)",{"$f":"SUM(E104:E108)","v":6830.24}]
[null,null,null,"Módulo 6 - Custos Indiretos, Tributos e Lucro",{"$f":"F101","v":1406.34}]
[]
[null,null,null,"TOTAL DO POSTO",{"$f":"SUM(E109:E110)","v":8236.58}]

{"sheet":"Dados Gerais","index":23,"n_rows":144,"n_cols":61,"rows_kept":144,"cut":false,"hidden":false,"merged":[[3,1,3,2]]}
[]
[]
[]
[null,"INFORMAÇÕES DE ENTRADA"]
[]
[null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,null,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60]
[null,"",null,"CARGO 1","CARGO 2","CARGO 3","CARGO 4","CARGO 5","CARGO 6","CARGO 7","CARGO 8","CARGO 9","CARGO 10","CARGO 11","CARGO 12","CARGO 13","CARGO 14","CARGO 15","CARGO 16","CARGO 17","CARGO 18","CARGO 19","CARGO 20","CARGO 21","CARGO 22","CARGO 23","CARGO 24","CARGO 25","CARGO 26","CARGO 27","CARGO 28","CARGO 29","CARGO 30","CARGO 31","CARGO 32","CARGO 33","CARGO 34","CARGO 35","CARGO 36",null,"CARGO 40","CARGO 41","CARGO 42","CARGO 43","CARGO 44","CARGO 45","CARGO 46","CARGO 47","CARGO 48","CARGO 49","CARGO 50","CARGO 51","CARGO 52","CARGO 53","CARGO 54","CARGO 55","CARGO 56","CARGO 57","CARGO 58","CARGO 59","CARGO 60"]
[null,"INFORMAÇÕES BÁSICAS"]
[]
[null,"DESCRIÇÃO DOS POSTOS DE SERVIÇO"]
[null,null,null,"ENCARREGADO GERAL","ENCARREGADA DE SETOR","COPEIRA","COPEIRO","GARÇONETE","GARÇOM","AUXILIAR DE ENCARREGADO (FEMININO)","GARÇONETE DO GABINETE DA PRESIDÊNCIA","GARÇOM DO GABINETE DA PRESIDÊNCIA","ARRUMADEIRA","AUXILIAR DE COZINHA (FEMININO)","AUXILIAR DE COZINHA (MASCULINO)","COZINHEIRA","COZINHEIRO","CHEFE DE COZINHA (FEMININO)","CHEFE DE COZINHA (MASCULINO)","GARÇOM DA RESIDÊNCIA OFICIAL DO PRESIDENTE","GARÇOM DA RESIDÊNCIA OFICIAL DO PRESIDENTE (COM ADICIONAL NOTURNO)","AUXILIAR DE SERVIÇOS GERAIS"]
[null,"REMUNERAÇÕES"]
[null,null,null,9452.69,4764.7700000000004,2176.92,2176.92,3027.53,3027.53,3108.64,4225.3999999999996,4225.3999999999996,3196.66,2878.22,2878.22,3713.5,3713.5,7350.75,7350.75,5343.2,5343.2,2995.52]
[null,"QUANTIDADE DE POSTOS"]
[null,null,null,1,{"$f":"4+1","v":5},201,18,10,30,1,1,2,4,2,1,2,1,1,2,3,2,2]
[null,"JORNADA"]
[null,null,"HORAS/DIA","08:48:00",{"$f":"D17","v":"08:48:00"},"08:48:00","08:48:00",{"$f":"G17","v":"08:48:00"},{"$f":"H17","v":"08:48:00"},{"$f":"I17","v":"08:48:00"},{"$f":"J17","v":"08:48:00"},"08:48:00","08:00:00",{"$f":"M17","v":"08:00:00"},"08:00:00",{"$f":"O17","v":"08:00:00"},{"$f":"P17","v":"08:00:00"},{"$f":"Q17","v":"08:00:00"},{"$f":"R17","v":"08:00:00"},{"$f":"S17","v":"08:00:00"},"12:00:00",{"$f":"M17","v":"08:00:00"}]
[null,null,"DIAS/MÊS",22,{"$f":"D18","v":22},{"$f":"E18","v":22},22,22,22,{"$f":"I18","v":22},{"$f":"J18","v":22},{"$f":"K18","v":22},26,{"$f":"M18","v":26},{"$f":"N18","v":26},{"$f":"M18","v":26},{"$f":"N18","v":26},{"$f":"Q18","v":26},{"$f":"R18","v":26},{"$f":"S18","v":26},15,{"$f":"M18","v":26}]
[null,null,"HORAS/MÊS",{"$f":"44*5","v":220},{"$f":"D19","v":220},{"$f":"E19","v":220},220,220,220,220,220,220,220,220,220,220,220,220,220,220,220,220]
[null,"CCT UTILIZADA"]
[null,null,"SINDICATOS E REFERÊNCIA","SEAC/DF x SINDISERVIÇOS/DF \nCCT 2025/2026 \nN.º DF000042/2025",{"$f":"D21","v":"SEAC/DF x SINDISERVIÇOS/DF \nCCT 2025/2026 \nN.º DF000042/2025"},{"$f":"E21","v":"SEAC/DF x SINDISERVIÇOS/DF \nCCT 2025/2026 \nN.º DF000042/2025"},"SEAC/DF x SINDISERVIÇOS/DF \nCCT 2025/2026 \nN.º DF000042/2025","SEAC/DF x SINDISERVIÇOS/DF \nCCT 2025/2026 \nN.º DF000042/2025","SEAC/DF x SINDISERVIÇOS/DF \nCCT 2025/2026 \nN.º DF000042/2025","SEAC/DF x SINDISERVIÇOS/DF \nCCT 2025/2026 \nN.º DF000042/2025","SEAC/DF x SINDISERVIÇOS/DF \nCCT 2025/2026 \nN.º DF000042/2025","SEAC/DF x SINDISERVIÇOS/DF \nCCT 2025/2026 \nN.º DF000042/2025","SEAC/DF x SINDISERVIÇOS/DF \nCCT 2025/2026 \nN.º DF000042/2025","SEAC/DF x SINDISERVIÇOS/DF \nCCT 2025/2026 \nN.º DF000042/2025","SEAC/DF x SINDISERVIÇOS/DF \nCCT 2025/2026 \nN.º DF000042/2025","SEAC/DF x SINDISERVIÇOS/DF \nCCT 2025/2026 \nN.º DF000042/2025","SEAC/DF x SINDISERVIÇOS/DF \nCCT 2025/2026 \nN.º DF000042/2025","SEAC/DF x SINDISERVIÇOS/DF \nCCT 2025/2026 \nN.º DF000042/2025","SEAC/DF x SINDISERVIÇOS/DF \nCCT 2025/2026 \nN.º DF000042/2025","SEAC/DF x SINDISERVIÇOS/DF \nCCT 2025/2026 \nN.º DF000042/2025","SEAC/DF x SINDISERVIÇOS/DF \nCCT 2025/2026 \nN.º DF000042/2025","SEAC/DF x SINDISERVIÇOS/DF \nCCT 2025/2026 \nN.º DF000042/2025"]
[null,null,"DATA-BASE","2025-01-01",{"$f":"D22","v":"2025-01-01"},{"$f":"E22","v":"2025-01-01"},"2025-01-01","2025-01-01","2025-01-01","2025-01-01","2025-01-01","2025-01-01","2025-01-01","2025-01-01","2025-01-01","2025-01-01","2025-01-01","2025-01-01","2025-01-01","2025-01-01","2025-01-01","2025-01-01"]
[]
[null,"ADICIONAIS LEGAIS E GRATIFICAÇÕES"]
[]
[null,"PERICULOSIDADE (PERCENTUAL)"]
[null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0.3,0.3,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BASE DE CÁLCULO DO ADICIONAL DE PERICULOSIDADE (SALÁRIO BÁSICO)"]
[null,null,null,{"$f":"D13","v":9452.69},{"$f":"E13","v":4764.7700000000004},{"$f":"F13","v":2176.92},{"$f":"G13","v":2176.92},{"$f":"H13","v":3027.53},{"$f":"I13","v":3027.53},3108.64,{"$f":"K13","v":4225.3999999999996},4225.3999999999996,3196.66,2878.22,{"$f":"O13","v":2878.22},3713.5,{"$f":"Q13","v":3713.5},7350.75,{"$f":"S13","v":7350.75},5343.2,{"$f":"U13","v":5343.2},{"$f":"V13","v":2995.52},null,null,{"$f":"Y13","v":0},{"$f":"Z13","v":0},{"$f":"AA13","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"VALOR MENSAL DO ADICIONAL DE PERICULOSIDADE"]
[null,null,null,{"$f":"ROUND(D27*D13,2)","v":0},{"$f":"ROUND(E27*E13,2)","v":0},{"$f":"ROUND(F27*F13,2)","v":0},{"$f":"ROUND(G27*G13,2)","v":0},{"$f":"ROUND(H27*H13,2)","v":0},{"$f":"ROUND(I27*I13,2)","v":0},0,{"$f":"ROUND(K27*K13,2)","v":0},0,0,0,{"$f":"ROUND(O27*O13,2)","v":0},0,{"$f":"ROUND(Q27*Q13,2)","v":0},0,{"$f":"ROUND(S27*S13,2)","v":0},0,{"$f":"ROUND(U27*U13,2)","v":0},{"$f":"ROUND(V27*V13,2)","v":0},null,null,{"$f":"ROUND(Y27*Y13,2)","v":0},{"$f":"ROUND(Z27*Z13,2)","v":0},{"$f":"ROUND(AA27*AA13,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"INSALUBRIDADE (PERCENTUAL)"]
[null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0.1,0.1,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BASE DE CÁLCULO DO ADICIONAL DE INSALUBRIDADE (SALÁRIO MÍNIMO LEGAL)"]
[null,null,null,1518,{"$f":"D35","v":1518},{"$f":"E35","v":1518},1518,1518,1518,1518,1518,1518,1518,1518,1518,2917.79,2917.79,{"$f":"P35","v":2917.79},2917.79,2917.79,2917.79,2917.79,null,null,1100,1100,1100,1100,1100,1100,null,null,null,null,null,null,null,1100]
[null,"VALOR MENSAL DO ADICIONAL DE INSALUBRIDADE"]
[null,null,null,{"$f":"ROUND(D33*D35,2)","v":0},{"$f":"ROUND(E33*E35,2)","v":0},{"$f":"ROUND(F33*F35,2)","v":0},{"$f":"ROUND(G33*G35,2)","v":0},{"$f":"ROUND(H33*H35,2)","v":0},{"$f":"ROUND(I33*I35,2)","v":0},0,{"$f":"ROUND(K33*K35,2)","v":0},0,0,0,{"$f":"ROUND(O33*O35,2)","v":0},291.77999999999997,{"$f":"ROUND(Q33*Q35,2)","v":291.77999999999997},{"$f":"ROUND(R33*R35,2)","v":0},{"$f":"ROUND(S33*S35,2)","v":0},{"$f":"ROUND(T33*T35,2)","v":0},{"$f":"ROUND(U33*U35,2)","v":0},{"$f":"ROUND(V33*V35,2)","v":0},null,null,{"$f":"ROUND(Y33*Y35,2)","v":0},0,0,0,0,0,{"$f":"ROUND(AE33*AE35,2)","v":0},0,0,0,0,0,0,0,0]
[null,"GRATIFICAÇÃO - VALOR MENSAL (R$)"]
[null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"SOBREAVISO - VALOR MENSAL (R$)"]
[null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"ADICIONAL NOTURNO"]
[]
[null,"INCIDÊNCIA (PERCENTUAL)"]
[null,null,"*conforme parágrafo terceiro da cláusula quadragésima oitava da CCT",0.22500000000000001,0.22500000000000001,0.22500000000000001,0.22500000000000001,0.22500000000000001,0.22500000000000001,0.22500000000000001,0.22500000000000001,0.22500000000000001,0.22500000000000001,0.22500000000000001,0.22500000000000001,0.22500000000000001,0.22500000000000001,0.22500000000000001,0.22500000000000001,0.22500000000000001,0.22500000000000001,0.22500000000000001,null,null,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2]
[null,"HORAS REAIS POR DIA"]
[null,null,"*considerando 1 hora de intervalo para alimentação",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"7-1","v":6},0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"HORAS FICTAS POR DIA"]
[null,null,"*conforme parágrafo terceiro da cláusula quadragésima oitava da CCT",{"$f":"D48*8/7","v":0},{"$f":"E48*8/7","v":0},{"$f":"F48*8/7","v":0},{"$f":"G48*8/7","v":0},{"$f":"H48*8/7","v":0},{"$f":"I48*8/7","v":0},0,{"$f":"K48*8/7","v":0},0,0,{"$f":"N48","v":0},{"$f":"O48","v":0},{"$f":"P48*8/7","v":0},{"$f":"Q48*8/7","v":0},0,{"$f":"S48*8/7","v":0},0,{"$f":"U48*8/8","v":6},{"$f":"V48*8/7","v":0},null,null,{"$f":"Y48*8/7","v":0},{"$f":"Z48*8/7","v":0},{"$f":"AA48*8/7","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BASE DE CÁLCULO DO ADICIONAL NOTURNO (INCLUINDO ADICIONAIS E GRATIFICAÇÕES)"]
[null,null,null,{"$f":"D13+D31+D37+D41","v":9452.69},{"$f":"E13+E31+E37+E41","v":4764.7700000000004},{"$f":"F13+F31+F37+F41","v":2176.92},{"$f":"G13+G31+G37+G41","v":2176.92},{"$f":"H13+H31+H37+H41","v":3027.53},{"$f":"I13+I31+I37+I41","v":3027.53},3108.64,{"$f":"K13+K31+K37+K41","v":4225.3999999999996},4225.3999999999996,3196.66,2878.22,{"$f":"O13+O31+O37+O41","v":2878.22},4005.2799999999997,{"$f":"Q13+Q31+Q37+Q41","v":4005.2799999999997},7350.75,{"$f":"S13+S31+S37+S41","v":7350.75},5343.2,{"$f":"U13+U31+U37+U41","v":5343.2},{"$f":"V13+V31+V37+V41","v":2995.52},null,null,{"$f":"Y13+Y31+Y37+Y41","v":0},{"$f":"Z13+Z31+Z37+Z41","v":0},{"$f":"AA13+AA31+AA37+AA41","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"VALOR MENSAL DO ADICIONAL NOTURNO (HORA NORMAL + HORA REDUZIDA) - POR POSTO"]
[null,null,null,{"$f":"ROUND(D50*D18*D46*D52/D19,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,491.82,0,null,null,{"$f":"ROUND(Y50*Y18*Y46*Y52/Y19,2)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,"ADICIONAL DE HORA EXTRA"]
[]
[null,"INCIDÊNCIA (PERCENTUAL 1)"]
[null,null,null,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,null,null,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5]
[null,"HORAS EXTRAS POR MÊS (PERCENTUAL 1)"]
[null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"VALOR MENSAL DO ADICIONAL DE HORAS EXTRAS (PERCENTUAL 1) - POR POSTO"]
[null,null,null,{"$f":"ROUND(D61*D59*D13/D19,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(Y61*Y59*Y13/Y19,2)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"INCIDÊNCIA (PERCENTUAL 2)"]
[null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"HORAS EXTRAS POR MÊS (PERCENTUAL 2)"]
[null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"VALOR MENSAL DO ADICIONAL DE HORAS EXTRAS (PERCENTUAL 2) - POR POSTO"]
[null,null,null,{"$f":"ROUND(D67*D65*D13/D19,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(Y67*Y65*Y13/Y19,2)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"TOTAL MENSAL DOS ADICIONAIS DE HORAS EXTRAS - POR POSTO"]
[null,null,null,{"$f":"D69+D63","v":0},{"$f":"E69+E63","v":0},{"$f":"F69+F63","v":0},{"$f":"G69+G63","v":0},{"$f":"H69+H63","v":0},{"$f":"I69+I63","v":0},0,{"$f":"K69+K63","v":0},0,0,0,{"$f":"O69+O63","v":0},0,{"$f":"Q69+Q63","v":0},0,{"$f":"S69+S63","v":0},0,{"$f":"U69+U63","v":0},{"$f":"V69+V63","v":0},null,null,{"$f":"Y69+Y63","v":{"$error":"#DIV/0!"}},{"$f":"Z69+Z63","v":{"$error":"#DIV/0!"}},{"$f":"AA69+AA63","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,"BENEFÍCIOS COMUNS - AUXÍLIO TRANSPORTE"]
[]
[null,"DISTRIBUIÇÃO ESTIMADA DE PROCEDÊNCIA"]
[null,null,"Cidade-satélite",{"$f":"100%-D77","v":0.8},{"$f":"D76","v":0.8},{"$f":"E76","v":0.8},0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,null,null,0.68,0.68,0.68,0.68,0.68,0.68,0.68,0.68,0.68,0.68,0.68,0.68,0.68,0.68,0.68]
[null,null,"Região do entorno (média ponderada do contrato atual)",{"$f":"ROUND(59/SUM($D$15:$V$15),2)","v":0.2},{"$f":"D77","v":0.2},0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,null,null,0.32,0.32,0.32,0.32,0.32,0.32,0.32,0.32,0.32,0.32,0.32,0.32,0.32,0.32,0.32]
[null,null,"Esplanada - apenas para os que vêm do entorno",{"$f":"D77","v":0.2},0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,null,null,{"$f":"Y77","v":0.32},{"$f":"Z77","v":0.32},{"$f":"AA77","v":0.32},0.32,0.32,0.32,0.32,0.32,0.32,0.32,0.32,0.32,0.32,0.32,0.32]
[null,"VALORES DOS VALES"]
[null,null,"Cidade-satélite",5.5,{"$f":"D80","v":5.5},{"$f":"E80","v":5.5},{"$f":"F80","v":5.5},{"$f":"G80","v":5.5},{"$f":"H80","v":5.5},{"$f":"I80","v":5.5},{"$f":"J80","v":5.5},{"$f":"K80","v":5.5},{"$f":"L80","v":5.5},{"$f":"M80","v":5.5},{"$f":"N80","v":5.5},{"$f":"O80","v":5.5},{"$f":"P80","v":5.5},{"$f":"Q80","v":5.5},{"$f":"R80","v":5.5},{"$f":"S80","v":5.5},{"$f":"T80","v":5.5},{"$f":"U80","v":5.5},null,null,null,null,{"$f":"V80","v":5.5},0,0,0,0,5.5,0,0,0,0,5.5,0,0]
[null,null,"Região do entorno (média ponderada do contrato atual)",9.9,{"$f":"D81","v":9.9},9.9,9.9,9.9,9.9,9.9,9.9,9.9,9.9,9.9,9.9,9.9,9.9,9.9,9.9,9.9,9.9,9.9,null,null,null,null,9.9,0,0,0,0,9.9,0,0,0,0,9.9,0,0]
[null,null,"Esplanada",2.75,{"$f":"D82","v":2.75},2.75,2.75,2.75,2.75,2.75,2.75,2.75,2.75,2.75,2.75,2.75,2.75,2.75,2.75,2.75,2.75,2.75,null,null,null,null,2.75,0,0,0,0,2.75,0,0,0,0,2.75,0,0]
[null,"VALOR MENSAL BRUTO DE PAGAMENTO - POR POSTO"]
[null,null,null,{"$f":"ROUND((D76*D80+D77*D81+D78*D82)*2*D18,2)","v":304.92},304.92,304.92,304.92,304.92,304.92,304.92,304.92,304.92,360.36,360.36,360.36,360.36,360.36,360.36,360.36,360.36,207.9,360.36,null,null,{"$f":"ROUND((Y76*Y80+Y77*Y81+Y78*Y82)*2*Y18,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"PERCENTUAL DE DESCONTO"]
[null,null,null,0.06,{"$f":"D86","v":0.06},{"$f":"E86","v":0.06},0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,null,null,{"$f":"X86","v":0},{"$f":"Y86","v":0},{"$f":"Z86","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"VALOR MENSAL DO DESCONTO - POR POSTO"]
[null,null,null,{"$f":"ROUND(D86*D13,2)","v":567.16},285.89,130.62,130.62,181.65,181.65,186.52,253.52,253.52,191.8,172.69,172.69,222.81,222.81,441.05,441.05,320.58999999999997,320.58999999999997,179.73,null,null,{"$f":"ROUND(Y86*Y13,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"VALOR MENSAL LÍQUIDO DO VALE TRANSPORTE - POR POSTO"]
[null,null,null,{"$f":"IF(D84>D88,D84-D88,0)","v":0},{"$f":"IF(E84>E88,E84-E88,0)","v":19.03000000000003},{"$f":"IF(F84>F88,F84-F88,0)","v":174.3},174.3,123.27000000000001,123.27000000000001,118.4,51.400000000000006,51.400000000000006,168.56,187.67000000000002,187.67000000000002,137.55000000000001,137.55000000000001,0,0,39.770000000000039,0,180.63000000000002,null,null,{"$f":"IF(Y84>Y88,Y84-Y88,0)","v":0},{"$f":"IF(Z84>Z88,Z84-Z88,0)","v":0},{"$f":"IF(AA84>AA88,AA84-AA88,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D90*D15","v":0},{"$f":"E90*E15","v":95.150000000000148},{"$f":"F90*F15","v":35034.300000000003},{"$f":"G90*G15","v":3137.4}]
[null,"BENEFÍCIOS COMUNS - AUXÍLIO ALIMENTAÇÃO"]
[]
[null,null,"VALOR CCT",44.3,{"$f":"D94","v":44.3},{"$f":"E94","v":44.3},{"$f":"F94","v":44.3},{"$f":"G94","v":44.3},{"$f":"H94","v":44.3},{"$f":"I94","v":44.3},{"$f":"J94","v":44.3},{"$f":"K94","v":44.3},{"$f":"L94","v":44.3},{"$f":"M94","v":44.3},{"$f":"N94","v":44.3},{"$f":"O94","v":44.3},{"$f":"P94","v":44.3},{"$f":"Q94","v":44.3},{"$f":"R94","v":44.3},{"$f":"S94","v":44.3},{"$f":"T94","v":44.3},{"$f":"U94","v":44.3},null,null,{"$f":"X94","v":0},{"$f":"Y94","v":0},{"$f":"Z94","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"VALOR CD",47.65,47.65,47.65,47.65,47.65,47.65,47.65,47.65,47.65,47.65,47.65,47.65,47.65,47.65,47.65,47.65,47.65,47.65,47.65,null,null,24.31,24.31,24.31,24.31,24.31,24.31,24.31,24.31,24.31,24.31,24.31,24.31,24.31,24.31,24.31]
[null,"VALOR MENSAL DO AUXÍLIO ALIMENTAÇÃO - POR POSTO"]
[null,null,null,{"$f":"ROUND(LARGE(D94:D95,1)*D18,2)","v":1048.3},1048.3,1048.3,1048.3,1048.3,1048.3,1048.3,1048.3,1048.3,1238.9000000000001,1238.9000000000001,1238.9000000000001,1238.9000000000001,1238.9000000000001,1238.9000000000001,1238.9000000000001,1238.9000000000001,714.75,1238.9000000000001,null,null,{"$f":"ROUND(LARGE(Y94:Y95,1)*Y18,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"BENEFÍCIOS ESPECIAIS - ASSISTÊNCIA MÉDICA E FAMILIAR"]
[]
[null,null,"OBRIGAÇÃO DE PAGTO","NÃO","NÃO","NÃO","NÃO","NÃO","NÃO","NÃO","NÃO","NÃO","NÃO","NÃO","NÃO","NÃO","NÃO","NÃO","NÃO","NÃO","NÃO","NÃO",null,null,"NÃO","NÃO","NÃO","NÃO","NÃO","NÃO","NÃO","NÃO","NÃO","NÃO","NÃO","NÃO","NÃO","NÃO","NÃO"]
[null,null,"VALOR CCT",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"VALOR MERCADO ",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"VALOR MENSAL DO AUXÍLIO ESPECIAL - ASSISTÊNCIA MÉDICA E FAMILIAR - POR POSTO"]
[null,null,null,{"$f":"IF(D101=\"SIM\",ROUND(SMALL(D102:D103,1),2),0)","v":0},{"$f":"IF(E101=\"SIM\",ROUND(SMALL(E102:E103,1),2),0)","v":0},{"$f":"IF(F101=\"SIM\",ROUND(SMALL(F102:F103,1),2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(Y101=\"SIM\",ROUND(SMALL(Y102:Y103,1),2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"BENEFÍCIOS ESPECIAIS - SEGURO DE VIDA E AUXÍLIO-FUNERAL, AUX ODONT, AUX CRECHE"]
[]
[null,"SEGURO DE VIDA E AUXÍLIO FUNERAL"]
[null,null,"OBRIGAÇÃO DE PAGTO","SIM",{"$f":"D110","v":"SIM"},{"$f":"E110","v":"SIM"},"SIM","SIM","SIM","SIM","SIM","SIM","SIM","SIM","SIM","SIM","SIM","SIM","SIM","SIM","SIM","SIM","SIM","SIM","SIM","SIM","SIM","SIM","SIM","SIM","SIM","SIM","SIM","SIM","SIM","SIM","SIM","SIM","SIM","SIM","SIM","SIM","SIM","SIM","SIM","SIM","SIM","SIM","SIM","SIM","SIM","SIM","SIM","SIM","SIM","SIM","SIM","SIM","SIM","SIM","SIM"]
[null,null,"VALOR CCT",null,{"$f":"D111","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"VALOR MERCADO",3.61,3.61,3.61,3.61,3.61,3.61,3.61,3.61,3.61,3.61,3.61,3.61,3.61,3.61,3.61,3.61,3.61,3.61,3.61,3.61,3.61,3.61,3.61,3.61,3.61,3.61,3.61,3.61,3.61,3.61,3.61,3.61,3.61,3.61,3.61,3.61,3.61,3.61,3.61,3.61,3.61,3.61,3.61,3.61,3.61,3.61,3.61,3.61,3.61,3.61,3.61,3.61,3.61,3.61,3.61,3.61,3.61,3.61]
[null,"VALOR MENSAL DO AUXÍLIO ESPECIAL - SEGURO DE VIDA E AUXÍLIO FUNERAL - POR POSTO"]
[null,null,null,{"$f":"IF(D110=\"SIM\",ROUND(SMALL(D111:D112,1),2),0)","v":3.61},{"$f":"D114","v":3.61},{"$f":"E114","v":3.61},3.61,3.61,3.61,3.61,3.61,3.61,3.61,3.61,3.61,3.61,3.61,3.61,3.61,3.61,3.61,3.61,3.61,3.61,3.61,3.61,3.61,3.61,3.61,3.61,3.61,3.61,3.61,3.61,3.61,3.61,3.61,3.61,3.61,3.61,3.61,3.61,3.61,3.61,3.61,3.61,3.61,3.61,3.61,3.61,3.61,3.61,3.61,3.61,3.61,3.61,3.61,3.61,3.61,3.61,3.61]
[null,"AUXÍLIO ODONTOLÓGICO"]
[null,null,"OBRIGAÇÃO DE PAGTO","NÃO",{"$f":"D116","v":"NÃO"},{"$f":"E116","v":"NÃO"},"NÃO","NÃO","NÃO","NÃO","NÃO","NÃO","NÃO","NÃO","NÃO","NÃO","NÃO","NÃO","NÃO","NÃO","NÃO","NÃO","NÃO","NÃO","NÃO","NÃO","NÃO","NÃO","NÃO","NÃO","NÃO","NÃO","NÃO","NÃO","NÃO","NÃO","NÃO","NÃO","NÃO","NÃO","NÃO","NÃO","NÃO","NÃO","NÃO","NÃO","NÃO","NÃO","NÃO","NÃO","NÃO","NÃO","NÃO","NÃO","NÃO","NÃO","NÃO","NÃO","NÃO","NÃO","NÃO"]
[null,null,"VALOR CCT",0,{"$f":"D117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"VALOR MERCADO",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"VALOR MENSAL DO AUXÍLIO ESPECIAL - AUXILIO ODONTOLOGICO - POR POSTO"]
[null,null,null,{"$f":"IF(D116=\"SIM\",ROUND(SMALL(D117:D118,1),2),0)","v":0},{"$f":"D120","v":0},{"$f":"E120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"REEMBOLSO CRECHE"]
[null,null,"OBRIGAÇÃO DE PAGTO","NÃO",{"$f":"D122","v":"NÃO"},{"$f":"E122","v":"NÃO"},"NÃO","NÃO","NÃO","NÃO","NÃO","NÃO","NÃO","NÃO","NÃO","NÃO","NÃO","NÃO","NÃO","NÃO","NÃO","NÃO","NÃO","NÃO","NÃO","NÃO","NÃO","NÃO","NÃO","NÃO","NÃO","NÃO","NÃO","NÃO","NÃO","NÃO","NÃO","NÃO","NÃO","NÃO","NÃO","NÃO","NÃO","NÃO","NÃO","NÃO","NÃO","NÃO","NÃO","NÃO","NÃO","NÃO","NÃO","NÃO","NÃO","NÃO","NÃO","NÃO","NÃO","NÃO","NÃO"]
[null,null,"VALOR CCT",0,{"$f":"D123","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"VALOR CALCULADO - % PESSOAS COM CRIANCAS ATE 6A - 20%",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"VALOR MENSAL DO AUXÍLIO ESPECIAL - REEMBOLSO CRECHE - POR POSTO"]
[null,null,null,{"$f":"IF(D122=\"SIM\",ROUND(SMALL(D123:D124,1),2),0)","v":0},{"$f":"D126","v":0},{"$f":"E126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"AUXÍLIO VESTUÁRIO ESPECIAL"]
[null,null,"OBRIGAÇÃO DE PAGTO","NÃO",{"$f":"D128","v":"NÃO"},{"$f":"E128","v":"NÃO"},"NÃO","NÃO","NÃO","NÃO","NÃO","NÃO","NÃO","NÃO","NÃO","NÃO","NÃO","NÃO","NÃO","NÃO","NÃO","NÃO","NÃO","NÃO","NÃO","NÃO","NÃO","NÃO","NÃO","NÃO","NÃO","NÃO","NÃO","NÃO","NÃO","NÃO","NÃO","NÃO","NÃO","NÃO","NÃO","NÃO","NÃO","NÃO","NÃO","NÃO","NÃO","NÃO","NÃO","NÃO","NÃO","NÃO","NÃO","NÃO","NÃO","NÃO","NÃO","NÃO","NÃO","NÃO","NÃO"]
[null,null,"VALOR CCT",0,{"$f":"D129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"VALOR MERCADO",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"VALOR MENSAL DO AUXÍLIO ESPECIAL - VESTUTUÁRIO - POR POSTO"]
[null,null,null,{"$f":"IF(D128=\"SIM\",ROUND(SMALL(D129:D130,1),2),0)","v":0},{"$f":"D132","v":0},{"$f":"E132","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BENEFÍCIO SOCIAL FAMILAR (§2º e §16º da CLÁUSULA 18ª DA CCT - obrigatório para empresas com menos de 100 empregados)"]
[null,null,"OBRIGAÇÃO DE PAGTO","NÃO",{"$f":"D134","v":"NÃO"},{"$f":"E134","v":"NÃO"},"NÃO","NÃO","NÃO","NÃO","NÃO","NÃO","NÃO","NÃO","NÃO","NÃO","NÃO","NÃO","NÃO","NÃO","NÃO","NÃO","NÃO","NÃO","NÃO","NÃO","NÃO","NÃO","NÃO","NÃO","NÃO","NÃO","NÃO","NÃO","NÃO","NÃO","NÃO","NÃO","NÃO","NÃO","NÃO","NÃO","NÃO","NÃO","NÃO","NÃO","NÃO","NÃO","NÃO","NÃO","NÃO","NÃO","NÃO","NÃO","NÃO","NÃO","NÃO","NÃO","NÃO","NÃO","NÃO"]
[null,null,"VALOR CCT",0,{"$f":"D135","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"VALOR MERCADO",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"VALOR MENSAL DO AUXÍLIO ESPECIAL - BENEFÍCIO SOCIAL FAMILIAR - POR POSTO"]
[null,null,null,{"$f":"IF(D134=\"SIM\",ROUND(SMALL(D135:D136,1),2),0)","v":0},{"$f":"D138","v":0},{"$f":"E138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"TOTAL MENSAL DOS AUXÍLIOS ESPECIAIS - POR POSTO"]
[null,null,null,{"$f":"+D114+D120+D126+D132+D138","v":3.61},{"$f":"D140","v":3.61},{"$f":"E140","v":3.61},3.61,3.61,3.61,3.61,3.61,3.61,3.61,3.61,3.61,3.61,3.61,3.61,3.61,3.61,3.61,3.61,3.61,3.61,3.61,3.61,3.61,3.61,3.61,3.61,3.61,3.61,3.61,3.61,3.61,3.61,3.61,3.61,3.61,3.61,3.61,3.61,3.61,3.61,3.61,3.61,3.61,3.61,3.61,3.61,3.61,3.61,3.61,3.61,3.61,3.61,3.61,3.61,3.61,3.61,3.61]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y97+Y90","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Encargos Sociais","index":24,"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, EXCETO PLANTONISTAS"]
[]
[null,"GRUPO A: Encargos Sociais Básicos - Previdenciários (GPS), Fundo de Garantia por Tempo de Serviço (FGTS) e Outras Contribuições",null,null,{"$f":"ROUND(SUM(E14:E22),4)","v":0.36799999999999999}]
[null,null,"A","INSS (art. 22, inciso I, Lei nº 8.212/91)",0.2]
[null,null,"B","Salário Educação (art. 3º, inciso I, Decreto nº 87.043/82)",2.5000000000000001E-2,null,"* Nota 1 - Os percentuais dos encargos previdenciários, do FGTS e demais contribuições são estabelecidos por legislação vigente."]
[null,null,"C","SAT/RAT (art. 22, II, Lei 8.212/91 e Anexo V, Decreto 6.042/07) - Enquadramento 8121-4/00",0.03,null,"* Nota 2 - O SAT, a depender do grau de risco do serviço, irá variar entre 1%, para risco leve, de 2%, para risco médio, e de 3% para risco grave."]
[null,null,"D","SESC ou SESI (art. 30, Lei nº 8.036/90 e art. 1º, Lei 8.154/90)",1.4999999999999999E-2,null,"* Nota 3 - Os percentuais do Submódulo 2.2 incidem sobre o Módulo 1, o Submódulo 2.1, o Módulo 3, o Módulo 4 e o Módulo 6."]
[null,null,"E","SENAI ou SENAC (Decreto nº 2.318/86)",0.01]
[null,null,"F","SEBRAE (§ 3º, art. 8º, Lei 8.029/90, alterada pela Lei nº 8.154/90)",6.0000000000000001E-3]
[null,null,"G","INCRA (art. 1º, I, Decreto Lei 1.146/70 e Lei 7.787, de 30/06/89)",2E-3]
[null,null,"H","FGTS (Lei Complementar nº 110/01 e art. 30, Lei nº 8.036/90)",0.08]
[null,null,"I","SECONCI (Convenções Coletivas de Trabalho da construção)",0]
[]
[null,"GRUPO B: Encargos Sociais Relacionados ao Custo do Profissional Ausente - Ausências Legais",null,null,{"$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)",{"$f":"ROUND((5/(30*12))*0.0596,4)","v":8.0000000000000004E-4},null,"* Nota 3 - Utilizada a a estimativa de 5 dias de afastamento e a probabilidade de um trabalhador requerer a Licença Paternidade em 5,96%, conforme SINAPI (Anuário Estatístico da Previdência Social - 2017)"]
[null,null,"D","Ausência por Acidente de Trabalho (Art. 131, III, da CLT)",{"$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)",{"$f":"ROUND(1/3*1/11,4)","v":3.0300000000000001E-2},null,"* Nota 7 - O adicional de férias contido no Submódulo 2.1 corresponde a 1/3 da remuneração que, por sua vez, é dividida por 11 contome Nota 1."]
[null,null,"H","13º Salário (destacado na planilha de custos)",{"$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,{"$f":"ROUND(SUM(E36:E41),4)","v":4.7199999999999999E-2}]
[null,null,"A","Aviso Prévio Indenizado (Art. 7º, inciso XXI, da CF/1988 e arts. 477, 487, §1º, e 491 da CLT)",{"$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":7.7999999999999996E-3},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",{"$f":"ROUND(E39*E13,4)","v":2.8999999999999998E-3}]
[null,null,"F","Multa do FGTS",{"$f":"ROUND((0.4*E21),4)","v":3.2000000000000001E-2},null,"* Nota 4 -  40% multa para o empregador x 8% FGTS"]
[]
[null,"GRUPO D: Reincidências",null,null,{"$f":"ROUND(SUM(E44:E44),4)","v":8.5400000000000004E-2}]
[null,null,"A","Reincidência do Grupo A sobre o Grupo B",{"$f":"ROUND(E13*E24,4)","v":8.5400000000000004E-2}]
[]
[null,null,null,"SOMATÓRIO - ENCARGOS SOCIAIS SOBRE A MÃO DE OBRA",{"$f":"E43+E35+E24+E13","v":0.73270000000000002}]
[]
[]
[]
[null,null,"ENCARGOS SEM O 13º"]
[null,null,null,{"$f":"E46-E32-E32*E13","v":0.60834880000000002}]
[]
[null,null,"% DEMITIDOS AO LONGO DO ANO"]
[null,null,null,0.05]
[null,null,"PRAZO DO CONTRATO (EM MESES)"]
[null,null,null,30]

{"sheet":"Encargos Sociais - HE","index":25,"n_rows":56,"n_cols":7,"rows_kept":56,"cut":false,"hidden":true,"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, EXCETO PLANTONISTAS"]
[]
[null,"GRUPO A: Encargos Sociais Básicos - Previdenciários (GPS), Fundo de Garantia por Tempo de Serviço (FGTS) e Outras Contribuições",null,null,{"$f":"ROUND(SUM(E14:E22),4)","v":0.36799999999999999}]
[null,null,{"$f":"'Encargos Sociais'!C14","v":"A"},{"$f":"'Encargos Sociais'!D14","v":"INSS (art. 22, inciso I, Lei nº 8.212/91)"},{"$f":"'Encargos Sociais'!E14","v":0.2}]
[null,null,{"$f":"'Encargos Sociais'!C15","v":"B"},{"$f":"'Encargos Sociais'!D15","v":"Salário Educação (art. 3º, inciso I, Decreto nº 87.043/82)"},{"$f":"'Encargos Sociais'!E15","v":2.5000000000000001E-2},null,"* Nota 1 - Os percentuais dos encargos previdenciários, do FGTS e demais contribuições são estabelecidos por legislação vigente."]
[null,null,{"$f":"'Encargos Sociais'!C16","v":"C"},{"$f":"'Encargos Sociais'!D16","v":"SAT/RAT (art. 22, II, Lei 8.212/91 e Anexo V, Decreto 6.042/07) - Enquadramento 8121-4/00"},{"$f":"'Encargos Sociais'!E16","v":0.03},null,"* Nota 2 - O SAT, a depender do grau de risco do serviço, irá variar entre 1%, para risco leve, de 2%, para risco médio, e de 3% para risco grave."]
[null,null,{"$f":"'Encargos Sociais'!C17","v":"D"},{"$f":"'Encargos Sociais'!D17","v":"SESC ou SESI (art. 30, Lei nº 8.036/90 e art. 1º, Lei 8.154/90)"},{"$f":"'Encargos Sociais'!E17","v":1.4999999999999999E-2},null,"* Nota 3 - Os percentuais do Submódulo 2.2 incidem sobre o Módulo 1, o Submódulo 2.1, o Módulo 3, o Módulo 4 e o Módulo 6."]
[null,null,{"$f":"'Encargos Sociais'!C18","v":"E"},{"$f":"'Encargos Sociais'!D18","v":"SENAI ou SENAC (Decreto nº 2.318/86)"},{"$f":"'Encargos Sociais'!E18","v":0.01}]
[null,null,{"$f":"'Encargos Sociais'!C19","v":"F"},{"$f":"'Encargos Sociais'!D19","v":"SEBRAE (§ 3º, art. 8º, Lei 8.029/90, alterada pela Lei nº 8.154/90)"},{"$f":"'Encargos Sociais'!E19","v":6.0000000000000001E-3}]
[null,null,{"$f":"'Encargos Sociais'!C20","v":"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}]
[null,null,{"$f":"'Encargos Sociais'!C21","v":"H"},{"$f":"'Encargos Sociais'!D21","v":"FGTS (Lei Complementar nº 110/01 e art. 30, Lei nº 8.036/90)"},{"$f":"'Encargos Sociais'!E21","v":0.08}]
[null,null,{"$f":"'Encargos Sociais'!C22","v":"I"},{"$f":"'Encargos Sociais'!D22","v":"SECONCI (Convenções Coletivas de Trabalho da construção)"},{"$f":"'Encargos Sociais'!E22","v":0}]
[]
[null,"GRUPO B: Encargos Sociais Relacionados ao Custo do Profissional Ausente - Ausências Legais",null,null,{"$f":"ROUND(SUM(E25:E33),4)","v":0.39879999999999999}]
[null,null,{"$f":"'Encargos Sociais'!C25","v":"A"},{"$f":"'Encargos Sociais'!D25","v":"Férias (Arts. 129 e 130, inc. I, da CLT)"},{"$f":"'Encargos Sociais'!E25","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,{"$f":"'Encargos Sociais'!C26","v":"B"},{"$f":"'Encargos Sociais'!D26","v":"Ausências Legais (Arts. 131 e 473 da CLT)"},{"$f":"'Encargos Sociais'!E26","v":7.9000000000000008E-3},null,"* Nota 2 - Adotou-se a estimativa do SINAPI de 2 dias por ano. Em 252 dias úteis por ano."]
[null,null,{"$f":"'Encargos Sociais'!C27","v":"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},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,{"$f":"'Encargos Sociais'!C28","v":"D"},{"$f":"'Encargos Sociais'!D28","v":"Ausência por Acidente de Trabalho (Art. 131, III, da CLT)"},{"$f":"'Encargos Sociais'!E28","v":8.9999999999999998E-4},null,"* Nota 4 - Utilzada a estatística de 2,05% dos contribuintes beneficiados com a emissão do auxílio, conforme Anuário Estatístico da Previdência Social. Afastamento de 15 dias a cargo da empresa."]
[null,null,{"$f":"'Encargos Sociais'!C29","v":"E"},{"$f":"'Encargos Sociais'!D29","v":"Afastamento Maternidade (Art. 71 da Lei nº 8.213/1991)"},{"$f":"'Encargos Sociais'!E29","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,{"$f":"'Encargos Sociais'!C30","v":"F"},{"$f":"'Encargos Sociais'!D30","v":"Auxílio Enfermidade - Doença (Art. 59 da Lei nº 8.213/1991)"},{"$f":"'Encargos Sociais'!E30","v":7.1000000000000004E-3},null,"* Nota 6 - Utilizada a estatística de 3,76% dos contribuintes beneficiados com o auxílio, conforme Anuário Estatístico da Previdência Social de 2016 (acrescidos de 2 dias ao ano, para os quais o trabalhador nem requer o benefício da Previdência - conforme SINAPI)"]
[null,null,{"$f":"'Encargos Sociais'!C31","v":"G"},{"$f":"'Encargos Sociais'!D31","v":"Adicional de Férias (componente do Submódulo 2.1)"},{"$f":"'Encargos Sociais'!E31","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 11 contome Nota 1."]
[null,null,{"$f":"'Encargos Sociais'!C32","v":"H"},{"$f":"'Encargos Sociais'!D32","v":"13º Salário (destacado na planilha de custos)"},{"$f":"'Encargos Sociais'!E32","v":9.0899999999999995E-2},null,"* Nota 8 - Provisiona-se, mensalmente, o proporcional a 1/12 dos valores referentes a gratificação natalina e adicional de férias."]
[null,null,"I","Repouso Semanal Remunerado (DSR)",{"$f":"5/30","v":0.16666666666666666}]
[]
[null,"GRUPO C: Encargos Sociais Relacionados à Previsão para Rescisão Trabalhista",null,null,{"$f":"ROUND(SUM(E36:E41),4)","v":4.7199999999999999E-2}]
[null,null,{"$f":"'Encargos Sociais'!C36","v":"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},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,{"$f":"'Encargos Sociais'!C37","v":"B"},{"$f":"'Encargos Sociais'!D37","v":"Incidência do FGTS sobre o Aviso Prévio Indenizado (Súmula 305 TST)"},{"$f":"'Encargos Sociais'!E37","v":2.9999999999999997E-4}]
[null,null,{"$f":"'Encargos Sociais'!C38","v":"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},null,"* Nota 2 - Incide sobre a Remuneração + 13º salário (1/12) + Férias (1/12) + Adicional de Férias (1/36) x 40% multa para o empregador x 8% FGTS x taxa de rotatividade estimada 5%"]
[null,null,{"$f":"'Encargos Sociais'!C39","v":"D"},{"$f":"'Encargos Sociais'!D39","v":"Aviso Prévio Trabalhado (Art. 488, parágrafo único, CLT)"},{"$f":"'Encargos Sociais'!E39","v":7.7999999999999996E-3},null,"* Nota 3 - Considerou-se demissões de 100% ao final do prazo do contrato. Assim, calcula-se 7 dias de aviso prévio trabalhado dividido pelo prazo do contrato."]
[null,null,{"$f":"'Encargos Sociais'!C40","v":"E"},{"$f":"'Encargos Sociais'!D40","v":"Incidência de GPS, FGTS e outras contribuições sobre o Aviso Prévio Trabalhado"},{"$f":"'Encargos Sociais'!E40","v":2.8999999999999998E-3}]
[null,null,{"$f":"'Encargos Sociais'!C41","v":"F"},{"$f":"'Encargos Sociais'!D41","v":"Multa do FGTS"},{"$f":"'Encargos Sociais'!E41","v":3.2000000000000001E-2},null,"* Nota 4 - Incide sobre a Remuneração + 13º salário (1/12) + Férias (1/12) + Adicional de Férias (1/36) x 40% multa para o empregador x 8% FGTS"]
[]
[null,"GRUPO D: Reincidências",null,null,{"$f":"ROUND(SUM(E44:E44),4)","v":0.14680000000000001}]
[null,null,"A","Reincidência do Grupo A sobre o Grupo B",{"$f":"ROUND(E13*E24,4)","v":0.14680000000000001}]
[]
[null,null,null,"SOMATÓRIO - ENCARGOS SOCIAIS SOBRE A MÃO DE OBRA",{"$f":"E43+E35+E24+E13","v":0.96079999999999999}]
[]
[]
[]
[null,null,"ENCARGOS SEM O 13º"]
[null,null,null,{"$f":"E46-E32-E32*E13","v":0.83644879999999999}]
[]
[null,null,"% DEMIDIDOS AO LONGO DO ANO"]
[null,null,null,0.05]
[null,null,"PRAZO DO CONTRATO (EM MESES)"]
[null,null,null,30]

{"sheet":"Encargos Sociais - Plant","index":26,"n_rows":46,"n_cols":7,"rows_kept":46,"cut":false,"hidden":true,"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,"8, 9, 13, 14"]
[]
[null,"GRUPO A: Encargos Sociais Básicos - Previdenciários (GPS), Fundo de Garantia por Tempo de Serviço (FGTS) e Outras Contribuições",null,null,{"$f":"ROUND(SUM(E14:E22),4)","v":0.35799999999999998}]
[null,null,"A","INSS (art. 22, inciso I, Lei nº 8.212/91)",0.2]
[null,null,"B","Salário Educação (art. 3º, inciso I, Decreto nº 87.043/82)",2.5000000000000001E-2,null,"* Nota 1 - Os percentuais dos encargos previdenciários, do FGTS e demais contribuições são estabelecidos por legislação vigente."]
[null,null,"C","SAT/RAT (art. 22, II, Lei 8.212/91 e Anexo V, Decreto 6.042/07) - Enquadramento 9103-1/00",0.01,null,"* Nota 2 - O SAT, a depender do grau de risco do serviço, irá variar entre 1%, para risco leve, de 2%, para risco médio, e de 3% para risco grave."]
[null,null,"D","SESC ou SESI (art. 30, Lei nº 8.036/90 e art. 1º, Lei 8.154/90)",1.4999999999999999E-2,null,"* Nota 3 - Os percentuais do Submódulo 2.2 incidem sobre o Módulo 1, o Submódulo 2.1, o Módulo 3, o Módulo 4 e o Módulo 6."]
[null,null,"E","SENAI ou SENAC (Decreto nº 2.318/86)",0.01]
[null,null,"F","SEBRAE (§ 3º, art. 8º, Lei 8.029/90, alterada pela Lei nº 8.154/90)",6.0000000000000001E-3]
[null,null,"G","INCRA (art. 1º, I, Decreto Lei 1.146/70 e Lei 7.787, de 30/06/89)",2E-3]
[null,null,"H","FGTS (Lei Complementar nº 110/01 e art. 30, Lei nº 8.036/90)",0.08]
[null,null,"I","SECONCI (Convenções Coletivas de Trabalho da construção)",0.01]
[]
[null,"GRUPO B: Encargos Sociais Relacionados ao Custo do Profissional Ausente - Ausências Legais",null,null,{"$f":"ROUND(SUM(E25:E33),4)","v":0.25779999999999997}]
[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)",{"$f":"ROUND(1/3*1/11,4)","v":3.0300000000000001E-2},null,"* Nota 7 - O adicional de férias contido no Submódulo 2.1 corresponde a 1/3 da remuneração que, por sua vez, é dividida por 12 contome Nota 1."]
[null,null,"H","13º Salário (destacado na planilha de custos)",8.3299999999999999E-2,null,"* Nota 8 - Provisiona-se, mensalmente, o proporcional a 1/12 dos valores referentes a gratificação natalina e adicional de férias."]
[null,null,"I","Feriados remunerados (plantonistas)",{"$f":"12/360","v":3.3333333333333333E-2},null,"* Nota 9 - Em média, 12 feriados anuais"]
[]
[null,"GRUPO C: Encargos Sociais Relacionados à Previsão para Rescisão Trabalhista",null,null,{"$f":"ROUND(SUM(E36:E41),4)","v":4.6399999999999997E-2}]
[null,null,"A","Aviso Prévio Indenizado (Art. 7º, inciso XXI, da CF/1988 e arts. 477, 487, §1º, e 491 da CLT)",{"$f":"ROUND(0.035*30/300,4)","v":3.5000000000000001E-3},null,"* Nota 1 - Considerou-se 3,5% de demitidos sem justa causa ao ano e recebendo aviso indenizado"]
[null,null,"B","Incidência do FGTS sobre o Aviso Prévio Indenizado (Súmula 305 TST)",{"$f":"ROUND(E21*E36,4)","v":2.9999999999999997E-4}]
[null,null,"C","Multa do FGTS e Contribuição Social sobre o Aviso Prévio Indenizado (Art. 18, §1º, da Lei 8.036/1990 e art. 1º da LC nº 110/2001)",{"$f":"ROUND(0.4*E21*0.035,4)","v":1.1000000000000001E-3},null,"* Nota 2 - Incide sobre a Remuneração + 13º salário (1/12) + Férias (1/12) + Adicional de Férias (1/36) x 40% multa para o empregador x 8% FGTS x taxa de rotatividade estimada 3,5%"]
[null,null,"D","Aviso Prévio Trabalhado (Art. 488, parágrafo único, CLT)",{"$f":"ROUND((7/360)*12/30,4)","v":7.7999999999999996E-3},null,"* Nota 3 - Considerou-se demissões de 100% ao final do contrato, com um prazo médio estimado de 30 meses"]
[null,null,"E","Incidência de GPS, FGTS e outras contribuições sobre o Aviso Prévio Trabalhado",{"$f":"ROUND(E39*E13,4)","v":2.8E-3}]
[null,null,"F","Multa do FGTS e Contribuição Social sobre o Aviso Prévio Trabalhado",{"$f":"ROUND((0.4*E21*(1-0.035)),4)","v":3.09E-2},null,"* Nota 4 - Incide sobre a Remuneração + 13º salário (1/12) + Férias (1/12) + Adicional de Férias (1/36) x 40% multa para o empregador x 8% FGTS x (1- taxa de rotatividade estimada Nota2)"]
[]
[null,"GRUPO D: Reincidências",null,null,{"$f":"ROUND(SUM(E44:E44),4)","v":9.2299999999999993E-2}]
[null,null,"A","Reincidência do Grupo A sobre o Grupo B",{"$f":"ROUND(E13*E24,4)","v":9.2299999999999993E-2}]
[]
[null,null,null,"SOMATÓRIO - ENCARGOS SOCIAIS SOBRE A MÃO DE OBRA",{"$f":"E43+E35+E24+E13","v":0.75449999999999995}]

{"sheet":"BDI - Geral","index":27,"n_rows":27,"n_cols":7,"rows_kept":27,"cut":false,"hidden":false,"merged":[[2,1,2,3],[3,1,3,4],[4,1,4,3]]}
[]
[]
[]
[null,"COMPOSIÇÃO DA TAXA DE CUSTOS INDIRETOS, TRIBUTOS E LUCRO - BDI"]
[null,"APLICAÇÃO: MÃO DE OBRA, 13º, HORAS EXTRAS (SOB DEMANDA), SREP, EPI, UNIFORMES, FERRAMENTAS, EQUIPAMENTOS, MATERIAIS DE CONSUMO,PROFISSIONAIS NÃO RESIDENTES, VEÍCULOS E SERVIÇOS ADICIONAIS",null,null,"Percentuais"]
[]
[null,"Custos Indiretos da Contratada",null,null,{"$f":"SUM(E8:E9)","v":2.2699999999999998E-2}]
[null,null,"A","Administração Central - Inclui despesas para o atendimento às exigências da NR-04",1.7299999999999999E-2,null,"* Nota 1 - O Somatório da Administração Central com o Lucro deve ser inferior a 12%"]
[null,null,"B","Seguros, Garantias e Riscos",{"$f":"0.34%+0.2%","v":5.4000000000000003E-3},null,"* Nota 2 - O risco previsto para o porte do contrato majorado em mais 0,20% devido ao não pagamento dos insumos componentes do custo do posto quando da ausência do mesmo."]
[]
[null,"Lucro",null,null,{"$f":"SUM(E12:E12)","v":2.6700000000000002E-2}]
[null,null,"A","Lucro Real sobre os Custos Administrados",2.6700000000000002E-2]
[]
[null,"Despesas Financeiras",null,null,{"$f":"E15","v":6.1000000000000004E-3}]
[null,null,"A","Cálculo Baseado no Prazo para a Restituição dos Desembolsos Realizados pelo Contratado e na Taxa de Retorno Arbitrada",{"$f":"ROUND((1+E17)^(E16/252)-1,4)","v":6.1000000000000004E-3},null,"* Nota 1 - DF = [(1+TR)^(DU/252)]/100"]
[null,null,"A.1","Dias Úteis Considerados",11,null,"* Nota 2 - Diferença de dias entre o desembolso, pelo contratado, e o pagamento, pela Câmara"]
[null,null,"A.2","Taxa de Retorno",0.15,null,"* Nota 3 - A taxa sugerida é a meta da SELIC"]
[]
[null,"Impostos - Tributos Federais",null,null,{"$f":"SUM(E20:E22)","v":7.3999999999999996E-2}]
[null,null,"A","Contribuição para o Financiamento da Seguridade Social - COFINS",{"$f":"ROUND(0.8*7.6%,4)","v":6.08E-2},null,"* Nota 1 - Redução de 20% considerando as deduções permitidas em Lei, conforme SENGE, citado pelo TCU - Acórdão 2622/2013"]
[null,null,"B","Programa de Integração Social - PIS",{"$f":"ROUND(0.8*1.65%,4)","v":1.32E-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,{"$f":"SUM(E25:E25)","v":0.05}]
[null,null,"A","Imposto sobre Serviço de Qualquer Natureza - ISS",0.05,null,"* Nota 1 - Adotada a alíquota de 5% considerando o enquadramento como fornecimento de mão de obra contratada pelo prestador, serviço previsto no item 17.05 do Manual do Substitutivo Tributário do ISS/DF e artigo 27 do Decreto 25.508/2005 do GDF"]
[]
[null,null,null,"SOMATÓRIO - BDI",{"$f":"ROUND((((1+E7)*(1+E11)*(1+E14)/(1-E19-E24))-1),4)","v":0.2059},null,"* Nota 1 - [(1+AC+SGR)*(1+L)*(1+DF)/(1-CONFINS-PIS-CPRB-ISS)]-1"]

{"sheet":"BDI - Demanda","index":28,"n_rows":27,"n_cols":7,"rows_kept":27,"cut":false,"hidden":true,"merged":[[2,1,2,3],[3,1,3,4],[4,1,4,3]]}
[]
[]
[]
[null,"COMPOSIÇÃO DA TAXA DE CUSTOS INDIRETOS, TRIBUTOS E LUCRO - BDI"]
[null,"APLICAÇÃO: TRANSPORTE POR CHAMADO (SOB DEMANDA), MATERIAIS E SERVIÇOS PARA INSTALAÇÃO (SOB DEMANDA), MATERIAIS E SERVIÇOS PARA MANUTENÇÃO CORRETIVA (SOB DEMANDA)",null,null,"Percentuais"]
[]
[null,"Custos Indiretos da Contratada",null,null,{"$f":"SUM(E8:E9)","v":2.5000000000000001E-2}]
[null,null,"A","Administração Central - Inclui despesas para o atendimento às exigências da NR-04",2.1600000000000001E-2,null,"* Nota 1 - O Somatório da Administração Central com o Lucro deve ser inferior a 12%"]
[null,null,"B","Seguros, Garantias e Riscos",{"$f":"0.34%","v":3.4000000000000002E-3}]
[]
[null,"Lucro",null,null,{"$f":"SUM(E12:E12)","v":3.3399999999999999E-2}]
[null,null,"A","Lucro Real sobre os Custos Administrados",3.3399999999999999E-2]
[]
[null,"Despesas Financeiras",null,null,{"$f":"E15","v":5.7999999999999996E-3}]
[null,null,"A","Cálculo Baseado no Prazo para a Restituição dos Desembolsos Realizados pelo Contratado e na Taxa de Retorno Arbitrada",{"$f":"ROUND((1+E17)^(E16/252)-1,4)","v":5.7999999999999996E-3},null,"* Nota 1 - DF = [(1+TR)^(DU/252)]/100"]
[null,null,"A.1","Dias Úteis Considerados",11,null,"* Nota 2 - Diferença de dias entre o desembolso, pelo contratado, e o pagamento, pela Câmara"]
[null,null,"A.2","Taxa de Retorno",0.14249999999999999,null,"* Nota 3 - A taxa sugerida é a meta da SELIC"]
[]
[null,"Impostos - Tributos Federais",null,null,{"$f":"SUM(E20:E22)","v":4.5299999999999993E-2}]
[null,null,"A","Contribuição para o Financiamento da Seguridade Social - COFINS",{"$f":"ROUND(7.6%*10%,4)","v":7.6E-3},null,"* Nota 1 - Redução da base de cálculo para 10%, equivalente à estimativa de valor agregado sobre os itens sob demanda."]
[null,null,"B","Programa de Integração Social - PIS",{"$f":"ROUND(1.65%*10%,4)","v":1.6999999999999999E-3},null,"* Nota 2 - Redução da base de cálculo para 10%, equivalente à estimativa de valor agregado sobre os itens sob demanda."]
[null,null,"C","Contribuição Previdenciária sobre a Receita Bruta - CPRB",{"$f":"80%*4.5%","v":3.5999999999999997E-2},null,"* Nota 3 - Lei 12.546/2011 - Verificar atualizações e setores beneficiados"]
[]
[null,"Impostos - Tributos Distritais",null,null,{"$f":"SUM(E25:E25)","v":0.05}]
[null,null,"A","Imposto sobre Serviço de Qualquer Natureza - ISS",0.05,null,"* Nota 1 - Adotada a alíquota de 5% considerando o enquadramento como fornecimento de mão de obra contratada pelo prestador, serviço previsto no item 17.05 do Manual do Substitutivo Tributário do ISS/DF e artigo 27 do Decreto 25.508/2005 do GDF"]
[]
[null,null,null,"SOMATÓRIO - BDI",{"$f":"ROUND((((1+E7)*(1+E11)*(1+E14)/(1-E19-E24))-1),4)","v":0.17760000000000001},null,"* Nota 1 - [(1+AC+SGR)*(1+L)*(1+DF)/(1-CONFINS-PIS-CPRB-ISS)]-1"]

{"sheet":"Uniformes","index":29,"n_rows":268,"n_cols":130,"rows_kept":268,"cut":false,"hidden":false,"merged":[[1,1,1,3],[2,1,2,6]]}
[]
[]
[null,"UNIFORMES - AQUISIÇÃO",null,null,null,null,null,null,null,null,1,null,{"$f":"K3+1","v":2},null,{"$f":"M3+1","v":3},null,{"$f":"O3+1","v":4},null,{"$f":"Q3+1","v":5},null,{"$f":"S3+1","v":6},null,{"$f":"U3+1","v":7},null,{"$f":"W3+1","v":8},null,{"$f":"Y3+1","v":9},null,{"$f":"AA3+1","v":10},null,{"$f":"AC3+1","v":11},null,{"$f":"AE3+1","v":12},null,{"$f":"AG3+1","v":13},null,{"$f":"AI3+1","v":14},null,{"$f":"AK3+1","v":15},null,{"$f":"AM3+1","v":16},null,{"$f":"AO3+1","v":17},null,{"$f":"AQ3+1","v":18},null,{"$f":"AS3+1","v":19},null,{"$f":"AU3+1","v":20},null,{"$f":"AW3+1","v":21},null,{"$f":"AY3+1","v":22},null,{"$f":"BA3+1","v":23},null,{"$f":"BC3+1","v":24},null,{"$f":"BE3+1","v":25},null,{"$f":"BG3+1","v":26},null,{"$f":"BI3+1","v":27},null,{"$f":"BK3+1","v":28},null,{"$f":"BM3+1","v":29},null,{"$f":"BO3+1","v":30},null,{"$f":"BQ3+1","v":31},null,{"$f":"BS3+1","v":32},null,{"$f":"BU3+1","v":33},null,{"$f":"BW3+1","v":34},null,{"$f":"BY3+1","v":35},null,{"$f":"CA3+1","v":36},null,{"$f":"CC3+1","v":37},null,{"$f":"CE3+1","v":38},null,{"$f":"CG3+1","v":39},null,{"$f":"CI3+1","v":40},null,{"$f":"CK3+1","v":41},null,{"$f":"CM3+1","v":42},null,{"$f":"CO3+1","v":43},null,{"$f":"CQ3+1","v":44},null,{"$f":"CS3+1","v":45},null,{"$f":"CU3+1","v":46},null,{"$f":"CW3+1","v":47},null,{"$f":"CY3+1","v":48},null,{"$f":"DA3+1","v":49},null,{"$f":"DC3+1","v":50},null,{"$f":"DE3+1","v":51},null,{"$f":"DG3+1","v":52},null,{"$f":"DI3+1","v":53},null,{"$f":"DK3+1","v":54},null,{"$f":"DM3+1","v":55},null,{"$f":"DO3+1","v":56},null,{"$f":"DQ3+1","v":57},null,{"$f":"DS3+1","v":58},null,{"$f":"DU3+1","v":59},null,{"$f":"DW3+1","v":60}]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"TRUNC(SUM(L4:L268),2)","v":1893.99},null,{"$f":"TRUNC(SUM(N4:N268),2)","v":1809.05},null,{"$f":"TRUNC(SUM(P4:P268),2)","v":885.31},null,{"$f":"TRUNC(SUM(R4:R268),2)","v":1486},null,{"$f":"TRUNC(SUM(T4:T268),2)","v":1553.19},null,{"$f":"TRUNC(SUM(V4:V268),2)","v":1689.05},null,{"$f":"TRUNC(SUM(X4:X268),2)","v":1809.05},null,{"$f":"TRUNC(SUM(Z4:Z268),2)","v":1553.19},null,{"$f":"TRUNC(SUM(AB4:AB268),2)","v":1689.05},null,{"$f":"TRUNC(SUM(AD4:AD268),2)","v":1455.18},null,{"$f":"TRUNC(SUM(AF4:AF268),2)","v":1915.64},null,{"$f":"TRUNC(SUM(AH4:AH268),2)","v":1915.64},null,{"$f":"TRUNC(SUM(AJ4:AJ268),2)","v":1915.64},null,{"$f":"TRUNC(SUM(AL4:AL268),2)","v":1915.64},null,{"$f":"TRUNC(SUM(AN4:AN268),2)","v":1915.64},null,{"$f":"TRUNC(SUM(AP4:AP268),2)","v":1915.64},null,{"$f":"TRUNC(SUM(AR4:AR268),2)","v":4253.1000000000004},null,{"$f":"TRUNC(SUM(AT4:AT268),2)","v":4253.1000000000004},null,{"$f":"TRUNC(SUM(AV4:AV268),2)","v":878.36},null,{"$f":"TRUNC(SUM(AX4:AX268),2)","v":0},null,{"$f":"TRUNC(SUM(AZ4:AZ268),2)","v":0},null,{"$f":"TRUNC(SUM(BB4:BB268),2)","v":0},null,{"$f":"TRUNC(SUM(BD4:BD268),2)","v":0},null,{"$f":"TRUNC(SUM(BF4:BF268),2)","v":0},null,{"$f":"TRUNC(SUM(BH4:BH268),2)","v":0},null,{"$f":"TRUNC(SUM(BJ4:BJ268),2)","v":0},null,{"$f":"TRUNC(SUM(BL4:BL268),2)","v":0},null,{"$f":"TRUNC(SUM(BN4:BN268),2)","v":0},null,{"$f":"TRUNC(SUM(BP4:BP268),2)","v":0},null,{"$f":"TRUNC(SUM(BR4:BR268),2)","v":0},null,{"$f":"TRUNC(SUM(BT4:BT268),2)","v":0},null,{"$f":"TRUNC(SUM(BV4:BV268),2)","v":0},null,{"$f":"TRUNC(SUM(BX4:BX268),2)","v":0},null,{"$f":"TRUNC(SUM(BZ4:BZ268),2)","v":0},null,{"$f":"TRUNC(SUM(CB4:CB268),2)","v":0},null,{"$f":"TRUNC(SUM(CD4:CD268),2)","v":0},null,{"$f":"TRUNC(SUM(CF4:CF268),2)","v":0},null,{"$f":"TRUNC(SUM(CH4:CH268),2)","v":0},null,{"$f":"TRUNC(SUM(CJ4:CJ268),2)","v":0},null,{"$f":"TRUNC(SUM(CL4:CL268),2)","v":0},null,{"$f":"TRUNC(SUM(CN4:CN268),2)","v":0},null,{"$f":"TRUNC(SUM(CP4:CP268),2)","v":0},null,{"$f":"TRUNC(SUM(CR4:CR268),2)","v":0},null,{"$f":"TRUNC(SUM(CT4:CT268),2)","v":0},null,{"$f":"TRUNC(SUM(CV4:CV268),2)","v":0},null,{"$f":"TRUNC(SUM(CX4:CX268),2)","v":0},null,{"$f":"TRUNC(SUM(CZ4:CZ268),2)","v":0},null,{"$f":"TRUNC(SUM(DB4:DB268),2)","v":0},null,{"$f":"TRUNC(SUM(DD4:DD268),2)","v":0},null,{"$f":"TRUNC(SUM(DF4:DF268),2)","v":0},null,{"$f":"TRUNC(SUM(DH4:DH268),2)","v":0},null,{"$f":"TRUNC(SUM(DJ4:DJ268),2)","v":0},null,{"$f":"TRUNC(SUM(DL4:DL268),2)","v":0},null,{"$f":"TRUNC(SUM(DN4:DN268),2)","v":0},null,{"$f":"TRUNC(SUM(DP4:DP268),2)","v":0},null,{"$f":"TRUNC(SUM(DR4:DR268),2)","v":0},null,{"$f":"TRUNC(SUM(DT4:DT268),2)","v":0},null,{"$f":"TRUNC(SUM(DV4:DV268),2)","v":0},null,{"$f":"TRUNC(SUM(DX4:DX268),2)","v":0},null,{"$f":"TRUNC(SUM(DZ4:DZ268),2)","v":0}]
[null,null,"CATEGORIAS",null,null,null,"QUANTIDADE"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C7=K$3,1,0)","v":0},null,{"$f":"IF($C7=M$3,1,0)","v":0},null,{"$f":"IF($C7=O$3,1,0)","v":0},null,{"$f":"IF($C7=Q$3,1,0)","v":0},null,{"$f":"IF($C7=S$3,1,0)","v":0},null,{"$f":"IF($C7=U$3,1,0)","v":0},null,{"$f":"IF($C7=W$3,1,0)","v":0},null,{"$f":"IF($C7=Y$3,1,0)","v":0},null,{"$f":"IF($C7=AA$3,1,0)","v":0},null,{"$f":"IF($C7=AC$3,1,0)","v":0},null,{"$f":"IF($C7=AE$3,1,0)","v":0},null,{"$f":"IF($C7=AG$3,1,0)","v":0},null,{"$f":"IF($C7=AI$3,1,0)","v":0},null,{"$f":"IF($C7=AK$3,1,0)","v":0},null,{"$f":"IF($C7=AM$3,1,0)","v":0},null,{"$f":"IF($C7=AO$3,1,0)","v":0},null,{"$f":"IF($C7=AQ$3,1,0)","v":0},null,{"$f":"IF($C7=AS$3,1,0)","v":0},null,{"$f":"IF($C7=AU$3,1,0)","v":0},null,{"$f":"IF($C7=AW$3,1,0)","v":0},null,{"$f":"IF($C7=AY$3,1,0)","v":0},null,{"$f":"IF($C7=BA$3,1,0)","v":0},null,{"$f":"IF($C7=BC$3,1,0)","v":0},null,{"$f":"IF($C7=BE$3,1,0)","v":0},null,{"$f":"IF($C7=BG$3,1,0)","v":0},null,{"$f":"IF($C7=BI$3,1,0)","v":0},null,{"$f":"IF($C7=BK$3,1,0)","v":0},null,{"$f":"IF($C7=BM$3,1,0)","v":0},null,{"$f":"IF($C7=BO$3,1,0)","v":0},null,{"$f":"IF($C7=BQ$3,1,0)","v":0},null,{"$f":"IF($C7=BS$3,1,0)","v":0},null,{"$f":"IF($C7=BU$3,1,0)","v":0},null,{"$f":"IF($C7=BW$3,1,0)","v":0},null,{"$f":"IF($C7=BY$3,1,0)","v":0},null,{"$f":"IF($C7=CA$3,1,0)","v":0},null,{"$f":"IF($C7=CC$3,1,0)","v":0},null,{"$f":"IF($C7=CE$3,1,0)","v":0},null,{"$f":"IF($C7=CG$3,1,0)","v":0},null,{"$f":"IF($C7=CI$3,1,0)","v":0},null,{"$f":"IF($C7=CK$3,1,0)","v":0},null,{"$f":"IF($C7=CM$3,1,0)","v":0},null,{"$f":"IF($C7=CO$3,1,0)","v":0},null,{"$f":"IF($C7=CQ$3,1,0)","v":0},null,{"$f":"IF($C7=CS$3,1,0)","v":0},null,{"$f":"IF($C7=CU$3,1,0)","v":0},null,{"$f":"IF($C7=CW$3,1,0)","v":0},null,{"$f":"IF($C7=CY$3,1,0)","v":0},null,{"$f":"IF($C7=DA$3,1,0)","v":0},null,{"$f":"IF($C7=DC$3,1,0)","v":0},null,{"$f":"IF($C7=DE$3,1,0)","v":0},null,{"$f":"IF($C7=DG$3,1,0)","v":0},null,{"$f":"IF($C7=DI$3,1,0)","v":0},null,{"$f":"IF($C7=DK$3,1,0)","v":0},null,{"$f":"IF($C7=DM$3,1,0)","v":0},null,{"$f":"IF($C7=DO$3,1,0)","v":0},null,{"$f":"IF($C7=DQ$3,1,0)","v":0},null,{"$f":"IF($C7=DS$3,1,0)","v":0},null,{"$f":"IF($C7=DU$3,1,0)","v":0},null,{"$f":"IF($C7=DW$3,1,0)","v":0},null,{"$f":"IF($C7=DY$3,1,0)","v":0}]
[null,null,1,{"$f":"HLOOKUP($C8,'Dados Gerais'!$D$6:$V$11,6,0)","v":"ENCARREGADO GERAL"},null,null,{"$f":"HLOOKUP($C8,'Dados Gerais'!$D$6:$V$15,10,0)","v":1},null,null,null,{"$f":"IF($C8=K$3,1,0)","v":1},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C9=K$3,1,0)","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
[null,null,"ITEM","DESCRIÇÃO","QUANTIDADE POR TRABALHADOR/ANO","UNIDADE","VALOR"]
[]
[null,null,1,"Terno masculino completo na cor azul noite, em microfibra",3,"UNID",377.54,null,null,null,null,{"$f":"IF(SUM(K$7:K$9)>0,$E13*$G13,0)","v":1132.6200000000001},null,{"$f":"IF(SUM(M$7:M$9)>0,$E13*$G13,0)","v":0},null,{"$f":"IF(SUM(O$7:O$9)>0,$E13*$G13,0)","v":0},null,{"$f":"IF(SUM(Q$7:Q$9)>0,$E13*$G13,0)","v":0},null,{"$f":"IF(SUM(S$7:S$9)>0,$E13*$G13,0)","v":0},null,{"$f":"IF(SUM(U$7:U$9)>0,$E13*$G13,0)","v":0},null,{"$f":"IF(SUM(W$7:W$9)>0,$E13*$G13,0)","v":0},null,{"$f":"IF(SUM(Y$7:Y$9)>0,$E13*$G13,0)","v":0},null,{"$f":"IF(SUM(AA$7:AA$9)>0,$E13*$G13,0)","v":0},null,{"$f":"IF(SUM(AC$7:AC$9)>0,$E13*$G13,0)","v":0},null,{"$f":"IF(SUM(AE$7:AE$9)>0,$E13*$G13,0)","v":0},null,{"$f":"IF(SUM(AG$7:AG$9)>0,$E13*$G13,0)","v":0},null,{"$f":"IF(SUM(AI$7:AI$9)>0,$E13*$G13,0)","v":0},null,{"$f":"IF(SUM(AK$7:AK$9)>0,$E13*$G13,0)","v":0},null,{"$f":"IF(SUM(AM$7:AM$9)>0,$E13*$G13,0)","v":0},null,{"$f":"IF(SUM(AO$7:AO$9)>0,$E13*$G13,0)","v":0},null,{"$f":"IF(SUM(AQ$7:AQ$9)>0,$E13*$G13,0)","v":0},null,{"$f":"IF(SUM(AS$7:AS$9)>0,$E13*$G13,0)","v":0},null,{"$f":"IF(SUM(AU$7:AU$9)>0,$E13*$G13,0)","v":0},null,{"$f":"IF(SUM(AW$7:AW$9)>0,$E13*$G13,0)","v":0},null,{"$f":"IF(SUM(AY$7:AY$9)>0,$E13*$G13,0)","v":0},null,{"$f":"IF(SUM(BA$7:BA$9)>0,$E13*$G13,0)","v":0},null,{"$f":"IF(SUM(BC$7:BC$9)>0,$E13*$G13,0)","v":0},null,{"$f":"IF(SUM(BE$7:BE$9)>0,$E13*$G13,0)","v":0},null,{"$f":"IF(SUM(BG$7:BG$9)>0,$E13*$G13,0)","v":0},null,{"$f":"IF(SUM(BI$7:BI$9)>0,$E13*$G13,0)","v":0},null,{"$f":"IF(SUM(BK$7:BK$9)>0,$E13*$G13,0)","v":0},null,{"$f":"IF(SUM(BM$7:BM$9)>0,$E13*$G13,0)","v":0},null,{"$f":"IF(SUM(BO$7:BO$9)>0,$E13*$G13,0)","v":0},null,{"$f":"IF(SUM(BQ$7:BQ$9)>0,$E13*$G13,0)","v":0},null,{"$f":"IF(SUM(BS$7:BS$9)>0,$E13*$G13,0)","v":0},null,{"$f":"IF(SUM(BU$7:BU$9)>0,$E13*$G13,0)","v":0},null,{"$f":"IF(SUM(BW$7:BW$9)>0,$E13*$G13,0)","v":0},null,{"$f":"IF(SUM(BY$7:BY$9)>0,$E13*$G13,0)","v":0},null,{"$f":"IF(SUM(CA$7:CA$9)>0,$E13*$G13,0)","v":0},null,{"$f":"IF(SUM(CC$7:CC$9)>0,$E13*$G13,0)","v":0},null,{"$f":"IF(SUM(CE$7:CE$9)>0,$E13*$G13,0)","v":0},null,{"$f":"IF(SUM(CG$7:CG$9)>0,$E13*$G13,0)","v":0},null,{"$f":"IF(SUM(CI$7:CI$9)>0,$E13*$G13,0)","v":0},null,{"$f":"IF(SUM(CK$7:CK$9)>0,$E13*$G13,0)","v":0},null,{"$f":"IF(SUM(CM$7:CM$9)>0,$E13*$G13,0)","v":0},null,{"$f":"IF(SUM(CO$7:CO$9)>0,$E13*$G13,0)","v":0},null,{"$f":"IF(SUM(CQ$7:CQ$9)>0,$E13*$G13,0)","v":0},null,{"$f":"IF(SUM(CS$7:CS$9)>0,$E13*$G13,0)","v":0},null,{"$f":"IF(SUM(CU$7:CU$9)>0,$E13*$G13,0)","v":0},null,{"$f":"IF(SUM(CW$7:CW$9)>0,$E13*$G13,0)","v":0},null,{"$f":"IF(SUM(CY$7:CY$9)>0,$E13*$G13,0)","v":0},null,{"$f":"IF(SUM(DA$7:DA$9)>0,$E13*$G13,0)","v":0},null,{"$f":"IF(SUM(DC$7:DC$9)>0,$E13*$G13,0)","v":0},null,{"$f":"IF(SUM(DE$7:DE$9)>0,$E13*$G13,0)","v":0},null,{"$f":"IF(SUM(DG$7:DG$9)>0,$E13*$G13,0)","v":0},null,{"$f":"IF(SUM(DI$7:DI$9)>0,$E13*$G13,0)","v":0},null,{"$f":"IF(SUM(DK$7:DK$9)>0,$E13*$G13,0)","v":0},null,{"$f":"IF(SUM(DM$7:DM$9)>0,$E13*$G13,0)","v":0},null,{"$f":"IF(SUM(DO$7:DO$9)>0,$E13*$G13,0)","v":0},null,{"$f":"IF(SUM(DQ$7:DQ$9)>0,$E13*$G13,0)","v":0},null,{"$f":"IF(SUM(DS$7:DS$9)>0,$E13*$G13,0)","v":0},null,{"$f":"IF(SUM(DU$7:DU$9)>0,$E13*$G13,0)","v":0},null,{"$f":"IF(SUM(DW$7:DW$9)>0,$E13*$G13,0)","v":0},null,{"$f":"IF(SUM(DY$7:DY$9)>0,$E13*$G13,0)","v":0}]
[null,null,2,"Camisa na cor branca, 100% algodão",4,"UNID",118.3,null,null,null,null,{"$f":"IF(SUM(K$7:K$9)>0,$E14*$G14,0)","v":473.2},null,{"$f":"IF(SUM(M$7:M$9)>0,$E14*$G14,0)","v":0},null,{"$f":"IF(SUM(O$7:O$9)>0,$E14*$G14,0)","v":0},null,{"$f":"IF(SUM(Q$7:Q$9)>0,$E14*$G14,0)","v":0},null,{"$f":"IF(SUM(S$7:S$9)>0,$E14*$G14,0)","v":0},null,{"$f":"IF(SUM(U$7:U$9)>0,$E14*$G14,0)","v":0},null,{"$f":"IF(SUM(W$7:W$9)>0,$E14*$G14,0)","v":0},null,{"$f":"IF(SUM(Y$7:Y$9)>0,$E14*$G14,0)","v":0},null,{"$f":"IF(SUM(AA$7:AA$9)>0,$E14*$G14,0)","v":0},null,{"$f":"IF(SUM(AC$7:AC$9)>0,$E14*$G14,0)","v":0},null,{"$f":"IF(SUM(AE$7:AE$9)>0,$E14*$G14,0)","v":0},null,{"$f":"IF(SUM(AG$7:AG$9)>0,$E14*$G14,0)","v":0},null,{"$f":"IF(SUM(AI$7:AI$9)>0,$E14*$G14,0)","v":0},null,{"$f":"IF(SUM(AK$7:AK$9)>0,$E14*$G14,0)","v":0},null,{"$f":"IF(SUM(AM$7:AM$9)>0,$E14*$G14,0)","v":0},null,{"$f":"IF(SUM(AO$7:AO$9)>0,$E14*$G14,0)","v":0},null,{"$f":"IF(SUM(AQ$7:AQ$9)>0,$E14*$G14,0)","v":0},null,{"$f":"IF(SUM(AS$7:AS$9)>0,$E14*$G14,0)","v":0},null,{"$f":"IF(SUM(AU$7:AU$9)>0,$E14*$G14,0)","v":0},null,{"$f":"IF(SUM(AW$7:AW$9)>0,$E14*$G14,0)","v":0},null,{"$f":"IF(SUM(AY$7:AY$9)>0,$E14*$G14,0)","v":0},null,{"$f":"IF(SUM(BA$7:BA$9)>0,$E14*$G14,0)","v":0},null,{"$f":"IF(SUM(BC$7:BC$9)>0,$E14*$G14,0)","v":0},null,{"$f":"IF(SUM(BE$7:BE$9)>0,$E14*$G14,0)","v":0},null,{"$f":"IF(SUM(BG$7:BG$9)>0,$E14*$G14,0)","v":0},null,{"$f":"IF(SUM(BI$7:BI$9)>0,$E14*$G14,0)","v":0},null,{"$f":"IF(SUM(BK$7:BK$9)>0,$E14*$G14,0)","v":0},null,{"$f":"IF(SUM(BM$7:BM$9)>0,$E14*$G14,0)","v":0},null,{"$f":"IF(SUM(BO$7:BO$9)>0,$E14*$G14,0)","v":0},null,{"$f":"IF(SUM(BQ$7:BQ$9)>0,$E14*$G14,0)","v":0},null,{"$f":"IF(SUM(BS$7:BS$9)>0,$E14*$G14,0)","v":0},null,{"$f":"IF(SUM(BU$7:BU$9)>0,$E14*$G14,0)","v":0},null,{"$f":"IF(SUM(BW$7:BW$9)>0,$E14*$G14,0)","v":0},null,{"$f":"IF(SUM(BY$7:BY$9)>0,$E14*$G14,0)","v":0},null,{"$f":"IF(SUM(CA$7:CA$9)>0,$E14*$G14,0)","v":0},null,{"$f":"IF(SUM(CC$7:CC$9)>0,$E14*$G14,0)","v":0},null,{"$f":"IF(SUM(CE$7:CE$9)>0,$E14*$G14,0)","v":0},null,{"$f":"IF(SUM(CG$7:CG$9)>0,$E14*$G14,0)","v":0},null,{"$f":"IF(SUM(CI$7:CI$9)>0,$E14*$G14,0)","v":0},null,{"$f":"IF(SUM(CK$7:CK$9)>0,$E14*$G14,0)","v":0},null,{"$f":"IF(SUM(CM$7:CM$9)>0,$E14*$G14,0)","v":0},null,{"$f":"IF(SUM(CO$7:CO$9)>0,$E14*$G14,0)","v":0},null,{"$f":"IF(SUM(CQ$7:CQ$9)>0,$E14*$G14,0)","v":0},null,{"$f":"IF(SUM(CS$7:CS$9)>0,$E14*$G14,0)","v":0},null,{"$f":"IF(SUM(CU$7:CU$9)>0,$E14*$G14,0)","v":0},null,{"$f":"IF(SUM(CW$7:CW$9)>0,$E14*$G14,0)","v":0},null,{"$f":"IF(SUM(CY$7:CY$9)>0,$E14*$G14,0)","v":0},null,{"$f":"IF(SUM(DA$7:DA$9)>0,$E14*$G14,0)","v":0},null,{"$f":"IF(SUM(DC$7:DC$9)>0,$E14*$G14,0)","v":0},null,{"$f":"IF(SUM(DE$7:DE$9)>0,$E14*$G14,0)","v":0},null,{"$f":"IF(SUM(DG$7:DG$9)>0,$E14*$G14,0)","v":0},null,{"$f":"IF(SUM(DI$7:DI$9)>0,$E14*$G14,0)","v":0},null,{"$f":"IF(SUM(DK$7:DK$9)>0,$E14*$G14,0)","v":0},null,{"$f":"IF(SUM(DM$7:DM$9)>0,$E14*$G14,0)","v":0},null,{"$f":"IF(SUM(DO$7:DO$9)>0,$E14*$G14,0)","v":0},null,{"$f":"IF(SUM(DQ$7:DQ$9)>0,$E14*$G14,0)","v":0},null,{"$f":"IF(SUM(DS$7:DS$9)>0,$E14*$G14,0)","v":0},null,{"$f":"IF(SUM(DU$7:DU$9)>0,$E14*$G14,0)","v":0},null,{"$f":"IF(SUM(DW$7:DW$9)>0,$E14*$G14,0)","v":0},null,0]
[null,null,3,"Gravata preta",3,"UNID",36.53,null,null,null,null,{"$f":"IF(SUM(K$7:K$9)>0,$E15*$G15,0)","v":109.59},null,{"$f":"IF(SUM(M$7:M$9)>0,$E15*$G15,0)","v":0},null,{"$f":"IF(SUM(O$7:O$9)>0,$E15*$G15,0)","v":0},null,{"$f":"IF(SUM(Q$7:Q$9)>0,$E15*$G15,0)","v":0},null,{"$f":"IF(SUM(S$7:S$9)>0,$E15*$G15,0)","v":0},null,{"$f":"IF(SUM(U$7:U$9)>0,$E15*$G15,0)","v":0},null,{"$f":"IF(SUM(W$7:W$9)>0,$E15*$G15,0)","v":0},null,{"$f":"IF(SUM(Y$7:Y$9)>0,$E15*$G15,0)","v":0},null,{"$f":"IF(SUM(AA$7:AA$9)>0,$E15*$G15,0)","v":0},null,{"$f":"IF(SUM(AC$7:AC$9)>0,$E15*$G15,0)","v":0},null,{"$f":"IF(SUM(AE$7:AE$9)>0,$E15*$G15,0)","v":0},null,{"$f":"IF(SUM(AG$7:AG$9)>0,$E15*$G15,0)","v":0},null,{"$f":"IF(SUM(AI$7:AI$9)>0,$E15*$G15,0)","v":0},null,{"$f":"IF(SUM(AK$7:AK$9)>0,$E15*$G15,0)","v":0},null,{"$f":"IF(SUM(AM$7:AM$9)>0,$E15*$G15,0)","v":0},null,{"$f":"IF(SUM(AO$7:AO$9)>0,$E15*$G15,0)","v":0},null,{"$f":"IF(SUM(AQ$7:AQ$9)>0,$E15*$G15,0)","v":0},null,{"$f":"IF(SUM(AS$7:AS$9)>0,$E15*$G15,0)","v":0},null,{"$f":"IF(SUM(AU$7:AU$9)>0,$E15*$G15,0)","v":0},null,{"$f":"IF(SUM(AW$7:AW$9)>0,$E15*$G15,0)","v":0},null,{"$f":"IF(SUM(AY$7:AY$9)>0,$E15*$G15,0)","v":0},null,{"$f":"IF(SUM(BA$7:BA$9)>0,$E15*$G15,0)","v":0},null,{"$f":"IF(SUM(BC$7:BC$9)>0,$E15*$G15,0)","v":0},null,{"$f":"IF(SUM(BE$7:BE$9)>0,$E15*$G15,0)","v":0},null,{"$f":"IF(SUM(BG$7:BG$9)>0,$E15*$G15,0)","v":0},null,{"$f":"IF(SUM(BI$7:BI$9)>0,$E15*$G15,0)","v":0},null,{"$f":"IF(SUM(BK$7:BK$9)>0,$E15*$G15,0)","v":0},null,{"$f":"IF(SUM(BM$7:BM$9)>0,$E15*$G15,0)","v":0},null,{"$f":"IF(SUM(BO$7:BO$9)>0,$E15*$G15,0)","v":0},null,{"$f":"IF(SUM(BQ$7:BQ$9)>0,$E15*$G15,0)","v":0},null,{"$f":"IF(SUM(BS$7:BS$9)>0,$E15*$G15,0)","v":0},null,{"$f":"IF(SUM(BU$7:BU$9)>0,$E15*$G15,0)","v":0},null,{"$f":"IF(SUM(BW$7:BW$9)>0,$E15*$G15,0)","v":0},null,{"$f":"IF(SUM(BY$7:BY$9)>0,$E15*$G15,0)","v":0},null,{"$f":"IF(SUM(CA$7:CA$9)>0,$E15*$G15,0)","v":0},null,{"$f":"IF(SUM(CC$7:CC$9)>0,$E15*$G15,0)","v":0},null,{"$f":"IF(SUM(CE$7:CE$9)>0,$E15*$G15,0)","v":0},null,{"$f":"IF(SUM(CG$7:CG$9)>0,$E15*$G15,0)","v":0},null,{"$f":"IF(SUM(CI$7:CI$9)>0,$E15*$G15,0)","v":0},null,{"$f":"IF(SUM(CK$7:CK$9)>0,$E15*$G15,0)","v":0},null,{"$f":"IF(SUM(CM$7:CM$9)>0,$E15*$G15,0)","v":0},null,{"$f":"IF(SUM(CO$7:CO$9)>0,$E15*$G15,0)","v":0},null,{"$f":"IF(SUM(CQ$7:CQ$9)>0,$E15*$G15,0)","v":0},null,{"$f":"IF(SUM(CS$7:CS$9)>0,$E15*$G15,0)","v":0},null,{"$f":"IF(SUM(CU$7:CU$9)>0,$E15*$G15,0)","v":0},null,{"$f":"IF(SUM(CW$7:CW$9)>0,$E15*$G15,0)","v":0},null,{"$f":"IF(SUM(CY$7:CY$9)>0,$E15*$G15,0)","v":0},null,{"$f":"IF(SUM(DA$7:DA$9)>0,$E15*$G15,0)","v":0},null,{"$f":"IF(SUM(DC$7:DC$9)>0,$E15*$G15,0)","v":0},null,{"$f":"IF(SUM(DE$7:DE$9)>0,$E15*$G15,0)","v":0},null,{"$f":"IF(SUM(DG$7:DG$9)>0,$E15*$G15,0)","v":0},null,{"$f":"IF(SUM(DI$7:DI$9)>0,$E15*$G15,0)","v":0},null,{"$f":"IF(SUM(DK$7:DK$9)>0,$E15*$G15,0)","v":0},null,{"$f":"IF(SUM(DM$7:DM$9)>0,$E15*$G15,0)","v":0},null,{"$f":"IF(SUM(DO$7:DO$9)>0,$E15*$G15,0)","v":0},null,{"$f":"IF(SUM(DQ$7:DQ$9)>0,$E15*$G15,0)","v":0},null,{"$f":"IF(SUM(DS$7:DS$9)>0,$E15*$G15,0)","v":0},null,{"$f":"IF(SUM(DU$7:DU$9)>0,$E15*$G15,0)","v":0},null,{"$f":"IF(SUM(DW$7:DW$9)>0,$E15*$G15,0)","v":0},null,0]
[null,null,4,"Cinto de couro preto",2,"UNID",54.63,null,null,null,null,{"$f":"IF(SUM(K$7:K$9)>0,$E16*$G16,0)","v":109.26},null,{"$f":"IF(SUM(M$7:M$9)>0,$E16*$G16,0)","v":0},null,{"$f":"IF(SUM(O$7:O$9)>0,$E16*$G16,0)","v":0},null,{"$f":"IF(SUM(Q$7:Q$9)>0,$E16*$G16,0)","v":0},null,{"$f":"IF(SUM(S$7:S$9)>0,$E16*$G16,0)","v":0},null,{"$f":"IF(SUM(U$7:U$9)>0,$E16*$G16,0)","v":0},null,{"$f":"IF(SUM(W$7:W$9)>0,$E16*$G16,0)","v":0},null,{"$f":"IF(SUM(Y$7:Y$9)>0,$E16*$G16,0)","v":0},null,{"$f":"IF(SUM(AA$7:AA$9)>0,$E16*$G16,0)","v":0},null,{"$f":"IF(SUM(AC$7:AC$9)>0,$E16*$G16,0)","v":0},null,{"$f":"IF(SUM(AE$7:AE$9)>0,$E16*$G16,0)","v":0},null,{"$f":"IF(SUM(AG$7:AG$9)>0,$E16*$G16,0)","v":0},null,{"$f":"IF(SUM(AI$7:AI$9)>0,$E16*$G16,0)","v":0},null,{"$f":"IF(SUM(AK$7:AK$9)>0,$E16*$G16,0)","v":0},null,{"$f":"IF(SUM(AM$7:AM$9)>0,$E16*$G16,0)","v":0},null,{"$f":"IF(SUM(AO$7:AO$9)>0,$E16*$G16,0)","v":0},null,{"$f":"IF(SUM(AQ$7:AQ$9)>0,$E16*$G16,0)","v":0},null,{"$f":"IF(SUM(AS$7:AS$9)>0,$E16*$G16,0)","v":0},null,{"$f":"IF(SUM(AU$7:AU$9)>0,$E16*$G16,0)","v":0},null,{"$f":"IF(SUM(AW$7:AW$9)>0,$E16*$G16,0)","v":0},null,{"$f":"IF(SUM(AY$7:AY$9)>0,$E16*$G16,0)","v":0},null,{"$f":"IF(SUM(BA$7:BA$9)>0,$E16*$G16,0)","v":0},null,{"$f":"IF(SUM(BC$7:BC$9)>0,$E16*$G16,0)","v":0},null,{"$f":"IF(SUM(BE$7:BE$9)>0,$E16*$G16,0)","v":0},null,{"$f":"IF(SUM(BG$7:BG$9)>0,$E16*$G16,0)","v":0},null,{"$f":"IF(SUM(BI$7:BI$9)>0,$E16*$G16,0)","v":0},null,{"$f":"IF(SUM(BK$7:BK$9)>0,$E16*$G16,0)","v":0},null,{"$f":"IF(SUM(BM$7:BM$9)>0,$E16*$G16,0)","v":0},null,{"$f":"IF(SUM(BO$7:BO$9)>0,$E16*$G16,0)","v":0},null,{"$f":"IF(SUM(BQ$7:BQ$9)>0,$E16*$G16,0)","v":0},null,{"$f":"IF(SUM(BS$7:BS$9)>0,$E16*$G16,0)","v":0},null,{"$f":"IF(SUM(BU$7:BU$9)>0,$E16*$G16,0)","v":0},null,{"$f":"IF(SUM(BW$7:BW$9)>0,$E16*$G16,0)","v":0},null,{"$f":"IF(SUM(BY$7:BY$9)>0,$E16*$G16,0)","v":0},null,{"$f":"IF(SUM(CA$7:CA$9)>0,$E16*$G16,0)","v":0},null,{"$f":"IF(SUM(CC$7:CC$9)>0,$E16*$G16,0)","v":0},null,{"$f":"IF(SUM(CE$7:CE$9)>0,$E16*$G16,0)","v":0},null,{"$f":"IF(SUM(CG$7:CG$9)>0,$E16*$G16,0)","v":0},null,{"$f":"IF(SUM(CI$7:CI$9)>0,$E16*$G16,0)","v":0},null,{"$f":"IF(SUM(CK$7:CK$9)>0,$E16*$G16,0)","v":0},null,{"$f":"IF(SUM(CM$7:CM$9)>0,$E16*$G16,0)","v":0},null,{"$f":"IF(SUM(CO$7:CO$9)>0,$E16*$G16,0)","v":0},null,{"$f":"IF(SUM(CQ$7:CQ$9)>0,$E16*$G16,0)","v":0},null,{"$f":"IF(SUM(CS$7:CS$9)>0,$E16*$G16,0)","v":0},null,{"$f":"IF(SUM(CU$7:CU$9)>0,$E16*$G16,0)","v":0},null,{"$f":"IF(SUM(CW$7:CW$9)>0,$E16*$G16,0)","v":0},null,{"$f":"IF(SUM(CY$7:CY$9)>0,$E16*$G16,0)","v":0},null,{"$f":"IF(SUM(DA$7:DA$9)>0,$E16*$G16,0)","v":0},null,{"$f":"IF(SUM(DC$7:DC$9)>0,$E16*$G16,0)","v":0},null,{"$f":"IF(SUM(DE$7:DE$9)>0,$E16*$G16,0)","v":0},null,{"$f":"IF(SUM(DG$7:DG$9)>0,$E16*$G16,0)","v":0},null,{"$f":"IF(SUM(DI$7:DI$9)>0,$E16*$G16,0)","v":0},null,{"$f":"IF(SUM(DK$7:DK$9)>0,$E16*$G16,0)","v":0},null,{"$f":"IF(SUM(DM$7:DM$9)>0,$E16*$G16,0)","v":0},null,{"$f":"IF(SUM(DO$7:DO$9)>0,$E16*$G16,0)","v":0},null,{"$f":"IF(SUM(DQ$7:DQ$9)>0,$E16*$G16,0)","v":0},null,{"$f":"IF(SUM(DS$7:DS$9)>0,$E16*$G16,0)","v":0},null,{"$f":"IF(SUM(DU$7:DU$9)>0,$E16*$G16,0)","v":0},null,{"$f":"IF(SUM(DW$7:DW$9)>0,$E16*$G16,0)","v":0},null,0]
[null,null,5,"Meia preta",4,"PAR",17.329999999999998,null,null,null,null,{"$f":"IF(SUM(K$7:K$9)>0,$E17*$G17,0)","v":69.319999999999993},null,{"$f":"IF(SUM(M$7:M$9)>0,$E17*$G17,0)","v":0},null,{"$f":"IF(SUM(O$7:O$9)>0,$E17*$G17,0)","v":0},null,{"$f":"IF(SUM(Q$7:Q$9)>0,$E17*$G17,0)","v":0},null,{"$f":"IF(SUM(S$7:S$9)>0,$E17*$G17,0)","v":0},null,{"$f":"IF(SUM(U$7:U$9)>0,$E17*$G17,0)","v":0},null,{"$f":"IF(SUM(W$7:W$9)>0,$E17*$G17,0)","v":0},null,{"$f":"IF(SUM(Y$7:Y$9)>0,$E17*$G17,0)","v":0},null,{"$f":"IF(SUM(AA$7:AA$9)>0,$E17*$G17,0)","v":0},null,{"$f":"IF(SUM(AC$7:AC$9)>0,$E17*$G17,0)","v":0},null,{"$f":"IF(SUM(AE$7:AE$9)>0,$E17*$G17,0)","v":0},null,{"$f":"IF(SUM(AG$7:AG$9)>0,$E17*$G17,0)","v":0},null,{"$f":"IF(SUM(AI$7:AI$9)>0,$E17*$G17,0)","v":0},null,{"$f":"IF(SUM(AK$7:AK$9)>0,$E17*$G17,0)","v":0},null,{"$f":"IF(SUM(AM$7:AM$9)>0,$E17*$G17,0)","v":0},null,{"$f":"IF(SUM(AO$7:AO$9)>0,$E17*$G17,0)","v":0},null,{"$f":"IF(SUM(AQ$7:AQ$9)>0,$E17*$G17,0)","v":0},null,{"$f":"IF(SUM(AS$7:AS$9)>0,$E17*$G17,0)","v":0},null,{"$f":"IF(SUM(AU$7:AU$9)>0,$E17*$G17,0)","v":0},null,{"$f":"IF(SUM(AW$7:AW$9)>0,$E17*$G17,0)","v":0},null,{"$f":"IF(SUM(AY$7:AY$9)>0,$E17*$G17,0)","v":0},null,{"$f":"IF(SUM(BA$7:BA$9)>0,$E17*$G17,0)","v":0},null,{"$f":"IF(SUM(BC$7:BC$9)>0,$E17*$G17,0)","v":0},null,{"$f":"IF(SUM(BE$7:BE$9)>0,$E17*$G17,0)","v":0},null,{"$f":"IF(SUM(BG$7:BG$9)>0,$E17*$G17,0)","v":0},null,{"$f":"IF(SUM(BI$7:BI$9)>0,$E17*$G17,0)","v":0},null,{"$f":"IF(SUM(BK$7:BK$9)>0,$E17*$G17,0)","v":0},null,{"$f":"IF(SUM(BM$7:BM$9)>0,$E17*$G17,0)","v":0},null,{"$f":"IF(SUM(BO$7:BO$9)>0,$E17*$G17,0)","v":0},null,{"$f":"IF(SUM(BQ$7:BQ$9)>0,$E17*$G17,0)","v":0},null,{"$f":"IF(SUM(BS$7:BS$9)>0,$E17*$G17,0)","v":0},null,{"$f":"IF(SUM(BU$7:BU$9)>0,$E17*$G17,0)","v":0},null,{"$f":"IF(SUM(BW$7:BW$9)>0,$E17*$G17,0)","v":0},null,{"$f":"IF(SUM(BY$7:BY$9)>0,$E17*$G17,0)","v":0},null,{"$f":"IF(SUM(CA$7:CA$9)>0,$E17*$G17,0)","v":0},null,{"$f":"IF(SUM(CC$7:CC$9)>0,$E17*$G17,0)","v":0},null,{"$f":"IF(SUM(CE$7:CE$9)>0,$E17*$G17,0)","v":0},null,{"$f":"IF(SUM(CG$7:CG$9)>0,$E17*$G17,0)","v":0},null,{"$f":"IF(SUM(CI$7:CI$9)>0,$E17*$G17,0)","v":0},null,{"$f":"IF(SUM(CK$7:CK$9)>0,$E17*$G17,0)","v":0},null,{"$f":"IF(SUM(CM$7:CM$9)>0,$E17*$G17,0)","v":0},null,{"$f":"IF(SUM(CO$7:CO$9)>0,$E17*$G17,0)","v":0},null,{"$f":"IF(SUM(CQ$7:CQ$9)>0,$E17*$G17,0)","v":0},null,{"$f":"IF(SUM(CS$7:CS$9)>0,$E17*$G17,0)","v":0},null,{"$f":"IF(SUM(CU$7:CU$9)>0,$E17*$G17,0)","v":0},null,{"$f":"IF(SUM(CW$7:CW$9)>0,$E17*$G17,0)","v":0},null,{"$f":"IF(SUM(CY$7:CY$9)>0,$E17*$G17,0)","v":0},null,{"$f":"IF(SUM(DA$7:DA$9)>0,$E17*$G17,0)","v":0},null,{"$f":"IF(SUM(DC$7:DC$9)>0,$E17*$G17,0)","v":0},null,{"$f":"IF(SUM(DE$7:DE$9)>0,$E17*$G17,0)","v":0},null,{"$f":"IF(SUM(DG$7:DG$9)>0,$E17*$G17,0)","v":0},null,{"$f":"IF(SUM(DI$7:DI$9)>0,$E17*$G17,0)","v":0},null,{"$f":"IF(SUM(DK$7:DK$9)>0,$E17*$G17,0)","v":0},null,{"$f":"IF(SUM(DM$7:DM$9)>0,$E17*$G17,0)","v":0},null,{"$f":"IF(SUM(DO$7:DO$9)>0,$E17*$G17,0)","v":0},null,{"$f":"IF(SUM(DQ$7:DQ$9)>0,$E17*$G17,0)","v":0},null,{"$f":"IF(SUM(DS$7:DS$9)>0,$E17*$G17,0)","v":0},null,{"$f":"IF(SUM(DU$7:DU$9)>0,$E17*$G17,0)","v":0},null,{"$f":"IF(SUM(DW$7:DW$9)>0,$E17*$G17,0)","v":0},null,0]
[]
[]
[null,null,"CATEGORIAS",null,null,null,"QUANTIDADE"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C21=K$3,1,0)","v":0},null,{"$f":"IF($C21=M$3,1,0)","v":0},null,{"$f":"IF($C21=O$3,1,0)","v":0},null,{"$f":"IF($C21=Q$3,1,0)","v":0},null,{"$f":"IF($C21=S$3,1,0)","v":0},null,{"$f":"IF($C21=U$3,1,0)","v":0},null,{"$f":"IF($C21=W$3,1,0)","v":0},null,{"$f":"IF($C21=Y$3,1,0)","v":0},null,{"$f":"IF($C21=AA$3,1,0)","v":0},null,{"$f":"IF($C21=AC$3,1,0)","v":0},null,{"$f":"IF($C21=AE$3,1,0)","v":0},null,{"$f":"IF($C21=AG$3,1,0)","v":0},null,{"$f":"IF($C21=AI$3,1,0)","v":0},null,{"$f":"IF($C21=AK$3,1,0)","v":0},null,{"$f":"IF($C21=AM$3,1,0)","v":0},null,{"$f":"IF($C21=AO$3,1,0)","v":0},null,{"$f":"IF($C21=AQ$3,1,0)","v":0},null,{"$f":"IF($C21=AS$3,1,0)","v":0},null,{"$f":"IF($C21=AU$3,1,0)","v":0},null,{"$f":"IF($C21=AW$3,1,0)","v":0},null,{"$f":"IF($C21=AY$3,1,0)","v":0},null,{"$f":"IF($C21=BA$3,1,0)","v":0},null,{"$f":"IF($C21=BC$3,1,0)","v":0},null,{"$f":"IF($C21=BE$3,1,0)","v":0},null,{"$f":"IF($C21=BG$3,1,0)","v":0},null,{"$f":"IF($C21=BI$3,1,0)","v":0},null,{"$f":"IF($C21=BK$3,1,0)","v":0},null,{"$f":"IF($C21=BM$3,1,0)","v":0},null,{"$f":"IF($C21=BO$3,1,0)","v":0},null,{"$f":"IF($C21=BQ$3,1,0)","v":0},null,{"$f":"IF($C21=BS$3,1,0)","v":0},null,{"$f":"IF($C21=BU$3,1,0)","v":0},null,{"$f":"IF($C21=BW$3,1,0)","v":0},null,{"$f":"IF($C21=BY$3,1,0)","v":0},null,{"$f":"IF($C21=CA$3,1,0)","v":0},null,{"$f":"IF($C21=CC$3,1,0)","v":0},null,{"$f":"IF($C21=CE$3,1,0)","v":0},null,{"$f":"IF($C21=CG$3,1,0)","v":0},null,{"$f":"IF($C21=CI$3,1,0)","v":0},null,{"$f":"IF($C21=CK$3,1,0)","v":0},null,{"$f":"IF($C21=CM$3,1,0)","v":0},null,{"$f":"IF($C21=CO$3,1,0)","v":0},null,{"$f":"IF($C21=CQ$3,1,0)","v":0},null,{"$f":"IF($C21=CS$3,1,0)","v":0},null,{"$f":"IF($C21=CU$3,1,0)","v":0},null,{"$f":"IF($C21=CW$3,1,0)","v":0},null,{"$f":"IF($C21=CY$3,1,0)","v":0},null,{"$f":"IF($C21=DA$3,1,0)","v":0},null,{"$f":"IF($C21=DC$3,1,0)","v":0},null,{"$f":"IF($C21=DE$3,1,0)","v":0},null,{"$f":"IF($C21=DG$3,1,0)","v":0},null,{"$f":"IF($C21=DI$3,1,0)","v":0},null,{"$f":"IF($C21=DK$3,1,0)","v":0},null,{"$f":"IF($C21=DM$3,1,0)","v":0},null,{"$f":"IF($C21=DO$3,1,0)","v":0},null,{"$f":"IF($C21=DQ$3,1,0)","v":0},null,{"$f":"IF($C21=DS$3,1,0)","v":0},null,{"$f":"IF($C21=DU$3,1,0)","v":0},null,{"$f":"IF($C21=DW$3,1,0)","v":0},null,{"$f":"IF($C21=DY$3,1,0)","v":0}]
[null,null,2,{"$f":"HLOOKUP($C22,'Dados Gerais'!$D$6:$V$11,6,0)","v":"ENCARREGADA DE SETOR"},null,null,{"$f":"HLOOKUP($C22,'Dados Gerais'!$D$6:$V$15,10,0)","v":5},null,null,null,{"$f":"IF($C22=K$3,1,0)","v":0},null,1,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C23=K$3,1,0)","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
[null,null,"ITEM","DESCRIÇÃO","QUANTIDADE POR TRABALHADOR/ANO","UNIDADE","VALOR"]
[]
[null,null,1,"Terninho feminino completo na cor azul noite, em microfibra",3,"UNID",375.23,null,null,null,null,{"$f":"IF(SUM(K$21:K$23)>0,$E27*$G27,0)","v":0},null,{"$f":"IF(SUM(M$21:M$23)>0,$E27*$G27,0)","v":1125.69},null,{"$f":"IF(SUM(O$21:O$23)>0,$E27*$G27,0)","v":0},null,{"$f":"IF(SUM(Q$21:Q$23)>0,$E27*$G27,0)","v":0},null,{"$f":"IF(SUM(S$21:S$23)>0,$E27*$G27,0)","v":0},null,{"$f":"IF(SUM(U$21:U$23)>0,$E27*$G27,0)","v":0},null,{"$f":"IF(SUM(W$21:W$23)>0,$E27*$G27,0)","v":0},null,{"$f":"IF(SUM(Y$21:Y$23)>0,$E27*$G27,0)","v":0},null,{"$f":"IF(SUM(AA$21:AA$23)>0,$E27*$G27,0)","v":0},null,{"$f":"IF(SUM(AC$21:AC$23)>0,$E27*$G27,0)","v":0},null,{"$f":"IF(SUM(AE$21:AE$23)>0,$E27*$G27,0)","v":0},null,{"$f":"IF(SUM(AG$21:AG$23)>0,$E27*$G27,0)","v":0},null,{"$f":"IF(SUM(AI$21:AI$23)>0,$E27*$G27,0)","v":0},null,{"$f":"IF(SUM(AK$21:AK$23)>0,$E27*$G27,0)","v":0},null,{"$f":"IF(SUM(AM$21:AM$23)>0,$E27*$G27,0)","v":0},null,{"$f":"IF(SUM(AO$21:AO$23)>0,$E27*$G27,0)","v":0},null,{"$f":"IF(SUM(AQ$21:AQ$23)>0,$E27*$G27,0)","v":0},null,{"$f":"IF(SUM(AS$21:AS$23)>0,$E27*$G27,0)","v":0},null,{"$f":"IF(SUM(AU$21:AU$23)>0,$E27*$G27,0)","v":0},null,{"$f":"IF(SUM(AW$21:AW$23)>0,$E27*$G27,0)","v":0},null,{"$f":"IF(SUM(AY$21:AY$23)>0,$E27*$G27,0)","v":0},null,{"$f":"IF(SUM(BA$21:BA$23)>0,$E27*$G27,0)","v":0},null,{"$f":"IF(SUM(BC$21:BC$23)>0,$E27*$G27,0)","v":0},null,{"$f":"IF(SUM(BE$21:BE$23)>0,$E27*$G27,0)","v":0},null,{"$f":"IF(SUM(BG$21:BG$23)>0,$E27*$G27,0)","v":0},null,{"$f":"IF(SUM(BI$21:BI$23)>0,$E27*$G27,0)","v":0},null,{"$f":"IF(SUM(BK$21:BK$23)>0,$E27*$G27,0)","v":0},null,{"$f":"IF(SUM(BM$21:BM$23)>0,$E27*$G27,0)","v":0},null,{"$f":"IF(SUM(BO$21:BO$23)>0,$E27*$G27,0)","v":0},null,{"$f":"IF(SUM(BQ$21:BQ$23)>0,$E27*$G27,0)","v":0},null,{"$f":"IF(SUM(BS$21:BS$23)>0,$E27*$G27,0)","v":0},null,{"$f":"IF(SUM(BU$21:BU$23)>0,$E27*$G27,0)","v":0},null,{"$f":"IF(SUM(BW$21:BW$23)>0,$E27*$G27,0)","v":0},null,{"$f":"IF(SUM(BY$21:BY$23)>0,$E27*$G27,0)","v":0},null,{"$f":"IF(SUM(CA$21:CA$23)>0,$E27*$G27,0)","v":0},null,{"$f":"IF(SUM(CC$21:CC$23)>0,$E27*$G27,0)","v":0},null,{"$f":"IF(SUM(CE$21:CE$23)>0,$E27*$G27,0)","v":0},null,{"$f":"IF(SUM(CG$21:CG$23)>0,$E27*$G27,0)","v":0},null,{"$f":"IF(SUM(CI$21:CI$23)>0,$E27*$G27,0)","v":0},null,{"$f":"IF(SUM(CK$21:CK$23)>0,$E27*$G27,0)","v":0},null,{"$f":"IF(SUM(CM$21:CM$23)>0,$E27*$G27,0)","v":0},null,{"$f":"IF(SUM(CO$21:CO$23)>0,$E27*$G27,0)","v":0},null,{"$f":"IF(SUM(CQ$21:CQ$23)>0,$E27*$G27,0)","v":0},null,{"$f":"IF(SUM(CS$21:CS$23)>0,$E27*$G27,0)","v":0},null,{"$f":"IF(SUM(CU$21:CU$23)>0,$E27*$G27,0)","v":0},null,{"$f":"IF(SUM(CW$21:CW$23)>0,$E27*$G27,0)","v":0},null,{"$f":"IF(SUM(CY$21:CY$23)>0,$E27*$G27,0)","v":0},null,{"$f":"IF(SUM(DA$21:DA$23)>0,$E27*$G27,0)","v":0},null,{"$f":"IF(SUM(DC$21:DC$23)>0,$E27*$G27,0)","v":0},null,{"$f":"IF(SUM(DE$21:DE$23)>0,$E27*$G27,0)","v":0},null,{"$f":"IF(SUM(DG$21:DG$23)>0,$E27*$G27,0)","v":0},null,{"$f":"IF(SUM(DI$21:DI$23)>0,$E27*$G27,0)","v":0},null,{"$f":"IF(SUM(DK$21:DK$23)>0,$E27*$G27,0)","v":0},null,{"$f":"IF(SUM(DM$21:DM$23)>0,$E27*$G27,0)","v":0},null,{"$f":"IF(SUM(DO$21:DO$23)>0,$E27*$G27,0)","v":0},null,{"$f":"IF(SUM(DQ$21:DQ$23)>0,$E27*$G27,0)","v":0},null,{"$f":"IF(SUM(DS$21:DS$23)>0,$E27*$G27,0)","v":0},null,{"$f":"IF(SUM(DU$21:DU$23)>0,$E27*$G27,0)","v":0},null,{"$f":"IF(SUM(DW$21:DW$23)>0,$E27*$G27,0)","v":0},null,{"$f":"IF(SUM(DY$21:DY$23)>0,$E27*$G27,0)","v":0}]
[null,null,2,"Blusa na cor branca em tecido tricoline, 68% de algodão, 27% poliéster, 5% elastano",4,"UNID",118.95,null,null,null,null,{"$f":"IF(SUM(K$21:K$23)>0,$E28*$G28,0)","v":0},null,475.8,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,3,"Lenço para usar no pescoço, na cor preta",3,"UNID",46.08,null,null,null,null,0,null,{"$f":"IF(SUM(M$21:M$23)>0,$E29*$G29,0)","v":138.24},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,4,"Meia preta",4,"PAR",17.329999999999998,null,null,null,null,0,null,69.319999999999993,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
[]
[null,null,"CATEGORIAS",null,null,null,"QUANTIDADE"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C34=K$3,1,0)","v":0},null,{"$f":"IF($C34=M$3,1,0)","v":0},null,{"$f":"IF($C34=O$3,1,0)","v":0},null,{"$f":"IF($C34=Q$3,1,0)","v":0},null,{"$f":"IF($C34=S$3,1,0)","v":0},null,{"$f":"IF($C34=U$3,1,0)","v":0},null,{"$f":"IF($C34=W$3,1,0)","v":0},null,{"$f":"IF($C34=Y$3,1,0)","v":0},null,{"$f":"IF($C34=AA$3,1,0)","v":0},null,{"$f":"IF($C34=AC$3,1,0)","v":0},null,{"$f":"IF($C34=AE$3,1,0)","v":0},null,{"$f":"IF($C34=AG$3,1,0)","v":0},null,{"$f":"IF($C34=AI$3,1,0)","v":0},null,{"$f":"IF($C34=AK$3,1,0)","v":0},null,{"$f":"IF($C34=AM$3,1,0)","v":0},null,{"$f":"IF($C34=AO$3,1,0)","v":0},null,{"$f":"IF($C34=AQ$3,1,0)","v":0},null,{"$f":"IF($C34=AS$3,1,0)","v":0},null,{"$f":"IF($C34=AU$3,1,0)","v":0},null,{"$f":"IF($C34=AW$3,1,0)","v":0},null,{"$f":"IF($C34=AY$3,1,0)","v":0},null,{"$f":"IF($C34=BA$3,1,0)","v":0},null,{"$f":"IF($C34=BC$3,1,0)","v":0},null,{"$f":"IF($C34=BE$3,1,0)","v":0},null,{"$f":"IF($C34=BG$3,1,0)","v":0},null,{"$f":"IF($C34=BI$3,1,0)","v":0},null,{"$f":"IF($C34=BK$3,1,0)","v":0},null,{"$f":"IF($C34=BM$3,1,0)","v":0},null,{"$f":"IF($C34=BO$3,1,0)","v":0},null,{"$f":"IF($C34=BQ$3,1,0)","v":0},null,{"$f":"IF($C34=BS$3,1,0)","v":0},null,{"$f":"IF($C34=BU$3,1,0)","v":0},null,{"$f":"IF($C34=BW$3,1,0)","v":0},null,{"$f":"IF($C34=BY$3,1,0)","v":0},null,{"$f":"IF($C34=CA$3,1,0)","v":0},null,{"$f":"IF($C34=CC$3,1,0)","v":0},null,{"$f":"IF($C34=CE$3,1,0)","v":0},null,{"$f":"IF($C34=CG$3,1,0)","v":0},null,{"$f":"IF($C34=CI$3,1,0)","v":0},null,{"$f":"IF($C34=CK$3,1,0)","v":0},null,{"$f":"IF($C34=CM$3,1,0)","v":0},null,{"$f":"IF($C34=CO$3,1,0)","v":0},null,{"$f":"IF($C34=CQ$3,1,0)","v":0},null,{"$f":"IF($C34=CS$3,1,0)","v":0},null,{"$f":"IF($C34=CU$3,1,0)","v":0},null,{"$f":"IF($C34=CW$3,1,0)","v":0},null,{"$f":"IF($C34=CY$3,1,0)","v":0},null,{"$f":"IF($C34=DA$3,1,0)","v":0},null,{"$f":"IF($C34=DC$3,1,0)","v":0},null,{"$f":"IF($C34=DE$3,1,0)","v":0},null,{"$f":"IF($C34=DG$3,1,0)","v":0},null,{"$f":"IF($C34=DI$3,1,0)","v":0},null,{"$f":"IF($C34=DK$3,1,0)","v":0},null,{"$f":"IF($C34=DM$3,1,0)","v":0},null,{"$f":"IF($C34=DO$3,1,0)","v":0},null,{"$f":"IF($C34=DQ$3,1,0)","v":0},null,{"$f":"IF($C34=DS$3,1,0)","v":0},null,{"$f":"IF($C34=DU$3,1,0)","v":0},null,{"$f":"IF($C34=DW$3,1,0)","v":0},null,{"$f":"IF($C34=DY$3,1,0)","v":0}]
[null,null,3,{"$f":"HLOOKUP($C35,'Dados Gerais'!$D$6:$V$11,6,0)","v":"COPEIRA"},null,null,{"$f":"HLOOKUP($C35,'Dados Gerais'!$D$6:$V$15,10,0)","v":201},null,null,null,{"$f":"IF($C35=K$3,1,0)","v":0},null,0,null,1,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
[]
[null,null,"ITEM","DESCRIÇÃO","QUANTIDADE POR TRABALHADOR/ANO","UNIDADE","VALOR"]
[]
[null,null,1,"Blusa na cor branca em tecido tricoline, 68% de algodão, 27% poliéster, 5% elastano",4,"UNID",118.95,null,null,null,null,{"$f":"IF(SUM(K$34:K$36)>0,$E40*$G40,0)","v":0},null,{"$f":"IF(SUM(M$34:M$36)>0,$E40*$G40,0)","v":0},null,{"$f":"IF(SUM(O$34:O$36)>0,$E40*$G40,0)","v":475.8},null,{"$f":"IF(SUM(Q$34:Q$36)>0,$E40*$G40,0)","v":0},null,{"$f":"IF(SUM(S$34:S$36)>0,$E40*$G40,0)","v":0},null,{"$f":"IF(SUM(U$34:U$36)>0,$E40*$G40,0)","v":0},null,{"$f":"IF(SUM(W$34:W$36)>0,$E40*$G40,0)","v":0},null,{"$f":"IF(SUM(Y$34:Y$36)>0,$E40*$G40,0)","v":0},null,{"$f":"IF(SUM(AA$34:AA$36)>0,$E40*$G40,0)","v":0},null,{"$f":"IF(SUM(AC$34:AC$36)>0,$E40*$G40,0)","v":0},null,{"$f":"IF(SUM(AE$34:AE$36)>0,$E40*$G40,0)","v":0},null,{"$f":"IF(SUM(AG$34:AG$36)>0,$E40*$G40,0)","v":0},null,{"$f":"IF(SUM(AI$34:AI$36)>0,$E40*$G40,0)","v":0},null,{"$f":"IF(SUM(AK$34:AK$36)>0,$E40*$G40,0)","v":0},null,{"$f":"IF(SUM(AM$34:AM$36)>0,$E40*$G40,0)","v":0},null,{"$f":"IF(SUM(AO$34:AO$36)>0,$E40*$G40,0)","v":0},null,{"$f":"IF(SUM(AQ$34:AQ$36)>0,$E40*$G40,0)","v":0},null,{"$f":"IF(SUM(AS$34:AS$36)>0,$E40*$G40,0)","v":0},null,{"$f":"IF(SUM(AU$34:AU$36)>0,$E40*$G40,0)","v":0},null,{"$f":"IF(SUM(AW$34:AW$36)>0,$E40*$G40,0)","v":0},null,{"$f":"IF(SUM(AY$34:AY$36)>0,$E40*$G40,0)","v":0},null,{"$f":"IF(SUM(BA$34:BA$36)>0,$E40*$G40,0)","v":0},null,{"$f":"IF(SUM(BC$34:BC$36)>0,$E40*$G40,0)","v":0},null,{"$f":"IF(SUM(BE$34:BE$36)>0,$E40*$G40,0)","v":0},null,{"$f":"IF(SUM(BG$34:BG$36)>0,$E40*$G40,0)","v":0},null,{"$f":"IF(SUM(BI$34:BI$36)>0,$E40*$G40,0)","v":0},null,{"$f":"IF(SUM(BK$34:BK$36)>0,$E40*$G40,0)","v":0},null,{"$f":"IF(SUM(BM$34:BM$36)>0,$E40*$G40,0)","v":0},null,{"$f":"IF(SUM(BO$34:BO$36)>0,$E40*$G40,0)","v":0},null,{"$f":"IF(SUM(BQ$34:BQ$36)>0,$E40*$G40,0)","v":0},null,{"$f":"IF(SUM(BS$34:BS$36)>0,$E40*$G40,0)","v":0},null,{"$f":"IF(SUM(BU$34:BU$36)>0,$E40*$G40,0)","v":0},null,{"$f":"IF(SUM(BW$34:BW$36)>0,$E40*$G40,0)","v":0},null,{"$f":"IF(SUM(BY$34:BY$36)>0,$E40*$G40,0)","v":0},null,{"$f":"IF(SUM(CA$34:CA$36)>0,$E40*$G40,0)","v":0},null,{"$f":"IF(SUM(CC$34:CC$36)>0,$E40*$G40,0)","v":0},null,{"$f":"IF(SUM(CE$34:CE$36)>0,$E40*$G40,0)","v":0},null,{"$f":"IF(SUM(CG$34:CG$36)>0,$E40*$G40,0)","v":0},null,{"$f":"IF(SUM(CI$34:CI$36)>0,$E40*$G40,0)","v":0},null,{"$f":"IF(SUM(CK$34:CK$36)>0,$E40*$G40,0)","v":0},null,{"$f":"IF(SUM(CM$34:CM$36)>0,$E40*$G40,0)","v":0},null,{"$f":"IF(SUM(CO$34:CO$36)>0,$E40*$G40,0)","v":0},null,{"$f":"IF(SUM(CQ$34:CQ$36)>0,$E40*$G40,0)","v":0},null,{"$f":"IF(SUM(CS$34:CS$36)>0,$E40*$G40,0)","v":0},null,{"$f":"IF(SUM(CU$34:CU$36)>0,$E40*$G40,0)","v":0},null,{"$f":"IF(SUM(CW$34:CW$36)>0,$E40*$G40,0)","v":0},null,{"$f":"IF(SUM(CY$34:CY$36)>0,$E40*$G40,0)","v":0},null,{"$f":"IF(SUM(DA$34:DA$36)>0,$E40*$G40,0)","v":0},null,{"$f":"IF(SUM(DC$34:DC$36)>0,$E40*$G40,0)","v":0},null,{"$f":"IF(SUM(DE$34:DE$36)>0,$E40*$G40,0)","v":0},null,{"$f":"IF(SUM(DG$34:DG$36)>0,$E40*$G40,0)","v":0},null,{"$f":"IF(SUM(DI$34:DI$36)>0,$E40*$G40,0)","v":0},null,{"$f":"IF(SUM(DK$34:DK$36)>0,$E40*$G40,0)","v":0},null,{"$f":"IF(SUM(DM$34:DM$36)>0,$E40*$G40,0)","v":0},null,{"$f":"IF(SUM(DO$34:DO$36)>0,$E40*$G40,0)","v":0},null,{"$f":"IF(SUM(DQ$34:DQ$36)>0,$E40*$G40,0)","v":0},null,{"$f":"IF(SUM(DS$34:DS$36)>0,$E40*$G40,0)","v":0},null,{"$f":"IF(SUM(DU$34:DU$36)>0,$E40*$G40,0)","v":0},null,{"$f":"IF(SUM(DW$34:DW$36)>0,$E40*$G40,0)","v":0},null,{"$f":"IF(SUM(DY$34:DY$36)>0,$E40*$G40,0)","v":0}]
[null,null,2,"Saia ou calça na cor azul noite, em tecido gabardine, 70% de poliester, 30% de algodão",3,"UNID",124.95,null,null,null,null,{"$f":"IF(SUM(K$34:K$36)>0,$E41*$G41,0)","v":0},null,0,null,374.85,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,3,"Meia preta",2,"PAR",17.329999999999998,null,null,null,null,0,null,{"$f":"IF(SUM(M$34:M$36)>0,$E42*$G42,0)","v":0},null,34.659999999999997,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
[null,null,"CATEGORIAS",null,null,null,"QUANTIDADE"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C46=K$3,1,0)","v":0},null,{"$f":"IF($C46=M$3,1,0)","v":0},null,{"$f":"IF($C46=O$3,1,0)","v":0},null,{"$f":"IF($C46=Q$3,1,0)","v":0},null,{"$f":"IF($C46=S$3,1,0)","v":0},null,{"$f":"IF($C46=U$3,1,0)","v":0},null,{"$f":"IF($C46=W$3,1,0)","v":0},null,{"$f":"IF($C46=Y$3,1,0)","v":0},null,{"$f":"IF($C46=AA$3,1,0)","v":0},null,{"$f":"IF($C46=AC$3,1,0)","v":0},null,{"$f":"IF($C46=AE$3,1,0)","v":0},null,{"$f":"IF($C46=AG$3,1,0)","v":0},null,{"$f":"IF($C46=AI$3,1,0)","v":0},null,{"$f":"IF($C46=AK$3,1,0)","v":0},null,{"$f":"IF($C46=AM$3,1,0)","v":0},null,{"$f":"IF($C46=AO$3,1,0)","v":0},null,{"$f":"IF($C46=AQ$3,1,0)","v":0},null,{"$f":"IF($C46=AS$3,1,0)","v":0},null,{"$f":"IF($C46=AU$3,1,0)","v":0},null,{"$f":"IF($C46=AW$3,1,0)","v":0},null,{"$f":"IF($C46=AY$3,1,0)","v":0},null,{"$f":"IF($C46=BA$3,1,0)","v":0},null,{"$f":"IF($C46=BC$3,1,0)","v":0},null,{"$f":"IF($C46=BE$3,1,0)","v":0},null,{"$f":"IF($C46=BG$3,1,0)","v":0},null,{"$f":"IF($C46=BI$3,1,0)","v":0},null,{"$f":"IF($C46=BK$3,1,0)","v":0},null,{"$f":"IF($C46=BM$3,1,0)","v":0},null,{"$f":"IF($C46=BO$3,1,0)","v":0},null,{"$f":"IF($C46=BQ$3,1,0)","v":0},null,{"$f":"IF($C46=BS$3,1,0)","v":0},null,{"$f":"IF($C46=BU$3,1,0)","v":0},null,{"$f":"IF($C46=BW$3,1,0)","v":0},null,{"$f":"IF($C46=BY$3,1,0)","v":0},null,{"$f":"IF($C46=CA$3,1,0)","v":0},null,{"$f":"IF($C46=CC$3,1,0)","v":0},null,{"$f":"IF($C46=CE$3,1,0)","v":0},null,{"$f":"IF($C46=CG$3,1,0)","v":0},null,{"$f":"IF($C46=CI$3,1,0)","v":0},null,{"$f":"IF($C46=CK$3,1,0)","v":0},null,{"$f":"IF($C46=CM$3,1,0)","v":0},null,{"$f":"IF($C46=CO$3,1,0)","v":0},null,{"$f":"IF($C46=CQ$3,1,0)","v":0},null,{"$f":"IF($C46=CS$3,1,0)","v":0},null,{"$f":"IF($C46=CU$3,1,0)","v":0},null,{"$f":"IF($C46=CW$3,1,0)","v":0},null,{"$f":"IF($C46=CY$3,1,0)","v":0},null,{"$f":"IF($C46=DA$3,1,0)","v":0},null,{"$f":"IF($C46=DC$3,1,0)","v":0},null,{"$f":"IF($C46=DE$3,1,0)","v":0},null,{"$f":"IF($C46=DG$3,1,0)","v":0},null,{"$f":"IF($C46=DI$3,1,0)","v":0},null,{"$f":"IF($C46=DK$3,1,0)","v":0},null,{"$f":"IF($C46=DM$3,1,0)","v":0},null,{"$f":"IF($C46=DO$3,1,0)","v":0},null,{"$f":"IF($C46=DQ$3,1,0)","v":0},null,{"$f":"IF($C46=DS$3,1,0)","v":0},null,{"$f":"IF($C46=DU$3,1,0)","v":0},null,{"$f":"IF($C46=DW$3,1,0)","v":0},null,{"$f":"IF($C46=DY$3,1,0)","v":0}]
[null,null,4,{"$f":"HLOOKUP($C47,'Dados Gerais'!$D$6:$V$11,6,0)","v":"COPEIRO"},null,null,{"$f":"HLOOKUP($C47,'Dados Gerais'!$D$6:$V$15,10,0)","v":18},null,null,null,{"$f":"IF($C47=K$3,1,0)","v":0},null,0,null,0,null,1,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
[]
[null,null,"ITEM","DESCRIÇÃO","QUANTIDADE POR TRABALHADOR/ANO","UNIDADE","VALOR"]
[]
[null,null,1,"Camisa azul claro, em tecido tricoline 100% algodão",4,"UNID",107.42,null,null,null,null,{"$f":"IF(SUM(K$46:K$48)>0,$E52*$G52,0)","v":0},null,{"$f":"IF(SUM(M$46:M$48)>0,$E52*$G52,0)","v":0},null,{"$f":"IF(SUM(O$46:O$48)>0,$E52*$G52,0)","v":0},null,{"$f":"IF(SUM(Q$46:Q$48)>0,$E52*$G52,0)","v":429.68},null,{"$f":"IF(SUM(S$46:S$48)>0,$E52*$G52,0)","v":0},null,{"$f":"IF(SUM(U$46:U$48)>0,$E52*$G52,0)","v":0},null,{"$f":"IF(SUM(W$46:W$48)>0,$E52*$G52,0)","v":0},null,{"$f":"IF(SUM(Y$46:Y$48)>0,$E52*$G52,0)","v":0},null,{"$f":"IF(SUM(AA$46:AA$48)>0,$E52*$G52,0)","v":0},null,{"$f":"IF(SUM(AC$46:AC$48)>0,$E52*$G52,0)","v":0},null,{"$f":"IF(SUM(AE$46:AE$48)>0,$E52*$G52,0)","v":0},null,{"$f":"IF(SUM(AG$46:AG$48)>0,$E52*$G52,0)","v":0},null,{"$f":"IF(SUM(AI$46:AI$48)>0,$E52*$G52,0)","v":0},null,{"$f":"IF(SUM(AK$46:AK$48)>0,$E52*$G52,0)","v":0},null,{"$f":"IF(SUM(AM$46:AM$48)>0,$E52*$G52,0)","v":0},null,{"$f":"IF(SUM(AO$46:AO$48)>0,$E52*$G52,0)","v":0},null,{"$f":"IF(SUM(AQ$46:AQ$48)>0,$E52*$G52,0)","v":0},null,{"$f":"IF(SUM(AS$46:AS$48)>0,$E52*$G52,0)","v":0},null,{"$f":"IF(SUM(AU$46:AU$48)>0,$E52*$G52,0)","v":0},null,{"$f":"IF(SUM(AW$46:AW$48)>0,$E52*$G52,0)","v":0},null,{"$f":"IF(SUM(AY$46:AY$48)>0,$E52*$G52,0)","v":0},null,{"$f":"IF(SUM(BA$46:BA$48)>0,$E52*$G52,0)","v":0},null,{"$f":"IF(SUM(BC$46:BC$48)>0,$E52*$G52,0)","v":0},null,{"$f":"IF(SUM(BE$46:BE$48)>0,$E52*$G52,0)","v":0},null,{"$f":"IF(SUM(BG$46:BG$48)>0,$E52*$G52,0)","v":0},null,{"$f":"IF(SUM(BI$46:BI$48)>0,$E52*$G52,0)","v":0},null,{"$f":"IF(SUM(BK$46:BK$48)>0,$E52*$G52,0)","v":0},null,{"$f":"IF(SUM(BM$46:BM$48)>0,$E52*$G52,0)","v":0},null,{"$f":"IF(SUM(BO$46:BO$48)>0,$E52*$G52,0)","v":0},null,{"$f":"IF(SUM(BQ$46:BQ$48)>0,$E52*$G52,0)","v":0},null,{"$f":"IF(SUM(BS$46:BS$48)>0,$E52*$G52,0)","v":0},null,{"$f":"IF(SUM(BU$46:BU$48)>0,$E52*$G52,0)","v":0},null,{"$f":"IF(SUM(BW$46:BW$48)>0,$E52*$G52,0)","v":0},null,{"$f":"IF(SUM(BY$46:BY$48)>0,$E52*$G52,0)","v":0},null,{"$f":"IF(SUM(CA$46:CA$48)>0,$E52*$G52,0)","v":0},null,{"$f":"IF(SUM(CC$46:CC$48)>0,$E52*$G52,0)","v":0},null,{"$f":"IF(SUM(CE$46:CE$48)>0,$E52*$G52,0)","v":0},null,{"$f":"IF(SUM(CG$46:CG$48)>0,$E52*$G52,0)","v":0},null,{"$f":"IF(SUM(CI$46:CI$48)>0,$E52*$G52,0)","v":0},null,{"$f":"IF(SUM(CK$46:CK$48)>0,$E52*$G52,0)","v":0},null,{"$f":"IF(SUM(CM$46:CM$48)>0,$E52*$G52,0)","v":0},null,{"$f":"IF(SUM(CO$46:CO$48)>0,$E52*$G52,0)","v":0},null,{"$f":"IF(SUM(CQ$46:CQ$48)>0,$E52*$G52,0)","v":0},null,{"$f":"IF(SUM(CS$46:CS$48)>0,$E52*$G52,0)","v":0},null,{"$f":"IF(SUM(CU$46:CU$48)>0,$E52*$G52,0)","v":0},null,{"$f":"IF(SUM(CW$46:CW$48)>0,$E52*$G52,0)","v":0},null,{"$f":"IF(SUM(CY$46:CY$48)>0,$E52*$G52,0)","v":0},null,{"$f":"IF(SUM(DA$46:DA$48)>0,$E52*$G52,0)","v":0},null,{"$f":"IF(SUM(DC$46:DC$48)>0,$E52*$G52,0)","v":0},null,{"$f":"IF(SUM(DE$46:DE$48)>0,$E52*$G52,0)","v":0},null,{"$f":"IF(SUM(DG$46:DG$48)>0,$E52*$G52,0)","v":0},null,{"$f":"IF(SUM(DI$46:DI$48)>0,$E52*$G52,0)","v":0},null,{"$f":"IF(SUM(DK$46:DK$48)>0,$E52*$G52,0)","v":0},null,{"$f":"IF(SUM(DM$46:DM$48)>0,$E52*$G52,0)","v":0},null,{"$f":"IF(SUM(DO$46:DO$48)>0,$E52*$G52,0)","v":0},null,{"$f":"IF(SUM(DQ$46:DQ$48)>0,$E52*$G52,0)","v":0},null,{"$f":"IF(SUM(DS$46:DS$48)>0,$E52*$G52,0)","v":0},null,{"$f":"IF(SUM(DU$46:DU$48)>0,$E52*$G52,0)","v":0},null,{"$f":"IF(SUM(DW$46:DW$48)>0,$E52*$G52,0)","v":0},null,{"$f":"IF(SUM(DY$46:DY$48)>0,$E52*$G52,0)","v":0}]
[null,null,2,"Colete na cor azul noite, em tecido gabardine, 70% poliester, 30% algodão",3,"UNID",147.18,null,null,null,null,{"$f":"IF(SUM(K$46:K$48)>0,$E53*$G53,0)","v":0},null,0,null,0,null,441.54,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,3,"Gravata preta, estilo borboleta, em cetim bucol, 100% poliester",3,"UNID",35.97,null,null,null,null,0,null,{"$f":"IF(SUM(M$46:M$48)>0,$E54*$G54,0)","v":0},null,0,null,107.91,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,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,"Calça na cor azul noite, em tecido gabardine, 70% poliester, 30% algodão",3,"UNID",109.43,null,null,null,null,0,null,0,null,0,null,328.29,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,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,"Cinto de couro preto",2,"UNID",54.63,null,null,null,null,0,null,0,null,0,null,109.26,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,6,"Meia preta",4,"PAR",17.329999999999998,null,null,null,null,0,null,0,null,0,null,69.319999999999993,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,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,"QUANTIDADE"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C61=K$3,1,0)","v":0},null,{"$f":"IF($C61=M$3,1,0)","v":0},null,{"$f":"IF($C61=O$3,1,0)","v":0},null,{"$f":"IF($C61=Q$3,1,0)","v":0},null,{"$f":"IF($C61=S$3,1,0)","v":0},null,{"$f":"IF($C61=U$3,1,0)","v":0},null,{"$f":"IF($C61=W$3,1,0)","v":0},null,{"$f":"IF($C61=Y$3,1,0)","v":0},null,{"$f":"IF($C61=AA$3,1,0)","v":0},null,{"$f":"IF($C61=AC$3,1,0)","v":0},null,{"$f":"IF($C61=AE$3,1,0)","v":0},null,{"$f":"IF($C61=AG$3,1,0)","v":0},null,{"$f":"IF($C61=AI$3,1,0)","v":0},null,{"$f":"IF($C61=AK$3,1,0)","v":0},null,{"$f":"IF($C61=AM$3,1,0)","v":0},null,{"$f":"IF($C61=AO$3,1,0)","v":0},null,{"$f":"IF($C61=AQ$3,1,0)","v":0},null,{"$f":"IF($C61=AS$3,1,0)","v":0},null,{"$f":"IF($C61=AU$3,1,0)","v":0},null,{"$f":"IF($C61=AW$3,1,0)","v":0},null,{"$f":"IF($C61=AY$3,1,0)","v":0},null,{"$f":"IF($C61=BA$3,1,0)","v":0},null,{"$f":"IF($C61=BC$3,1,0)","v":0},null,{"$f":"IF($C61=BE$3,1,0)","v":0},null,{"$f":"IF($C61=BG$3,1,0)","v":0},null,{"$f":"IF($C61=BI$3,1,0)","v":0},null,{"$f":"IF($C61=BK$3,1,0)","v":0},null,{"$f":"IF($C61=BM$3,1,0)","v":0},null,{"$f":"IF($C61=BO$3,1,0)","v":0},null,{"$f":"IF($C61=BQ$3,1,0)","v":0},null,{"$f":"IF($C61=BS$3,1,0)","v":0},null,{"$f":"IF($C61=BU$3,1,0)","v":0},null,{"$f":"IF($C61=BW$3,1,0)","v":0},null,{"$f":"IF($C61=BY$3,1,0)","v":0},null,{"$f":"IF($C61=CA$3,1,0)","v":0},null,{"$f":"IF($C61=CC$3,1,0)","v":0},null,{"$f":"IF($C61=CE$3,1,0)","v":0},null,{"$f":"IF($C61=CG$3,1,0)","v":0},null,{"$f":"IF($C61=CI$3,1,0)","v":0},null,{"$f":"IF($C61=CK$3,1,0)","v":0},null,{"$f":"IF($C61=CM$3,1,0)","v":0},null,{"$f":"IF($C61=CO$3,1,0)","v":0},null,{"$f":"IF($C61=CQ$3,1,0)","v":0},null,{"$f":"IF($C61=CS$3,1,0)","v":0},null,{"$f":"IF($C61=CU$3,1,0)","v":0},null,{"$f":"IF($C61=CW$3,1,0)","v":0},null,{"$f":"IF($C61=CY$3,1,0)","v":0},null,{"$f":"IF($C61=DA$3,1,0)","v":0},null,{"$f":"IF($C61=DC$3,1,0)","v":0},null,{"$f":"IF($C61=DE$3,1,0)","v":0},null,{"$f":"IF($C61=DG$3,1,0)","v":0},null,{"$f":"IF($C61=DI$3,1,0)","v":0},null,{"$f":"IF($C61=DK$3,1,0)","v":0},null,{"$f":"IF($C61=DM$3,1,0)","v":0},null,{"$f":"IF($C61=DO$3,1,0)","v":0},null,{"$f":"IF($C61=DQ$3,1,0)","v":0},null,{"$f":"IF($C61=DS$3,1,0)","v":0},null,{"$f":"IF($C61=DU$3,1,0)","v":0},null,{"$f":"IF($C61=DW$3,1,0)","v":0},null,{"$f":"IF($C61=DY$3,1,0)","v":0}]
[null,null,5,{"$f":"HLOOKUP($C62,'Dados Gerais'!$D$6:$V$11,6,0)","v":"GARÇONETE"},null,null,{"$f":"HLOOKUP($C62,'Dados Gerais'!$D$6:$V$15,10,0)","v":10},null,null,null,{"$f":"IF($C62=K$3,1,0)","v":0},null,0,null,0,null,0,null,1,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
[]
[null,null,"ITEM","DESCRIÇÃO","QUANTIDADE POR TRABALHADOR/ANO","UNIDADE","VALOR"]
[]
[null,null,1,"Terninho completo na cor preta, em tecido gabardine, 70% poliester e 30% algodão, detalhes em cetim bucol, 100% poliester, na cor preta",3,"UNID",304.92,null,null,null,null,{"$f":"IF(SUM(K$61:K$63)>0,$E67*$G67,0)","v":0},null,{"$f":"IF(SUM(M$61:M$63)>0,$E67*$G67,0)","v":0},null,{"$f":"IF(SUM(O$61:O$63)>0,$E67*$G67,0)","v":0},null,{"$f":"IF(SUM(Q$61:Q$63)>0,$E67*$G67,0)","v":0},null,{"$f":"IF(SUM(S$61:S$63)>0,$E67*$G67,0)","v":914.76},null,{"$f":"IF(SUM(U$61:U$63)>0,$E67*$G67,0)","v":0},null,{"$f":"IF(SUM(W$61:W$63)>0,$E67*$G67,0)","v":0},null,{"$f":"IF(SUM(Y$61:Y$63)>0,$E67*$G67,0)","v":0},null,{"$f":"IF(SUM(AA$61:AA$63)>0,$E67*$G67,0)","v":0},null,{"$f":"IF(SUM(AC$61:AC$63)>0,$E67*$G67,0)","v":0},null,{"$f":"IF(SUM(AE$61:AE$63)>0,$E67*$G67,0)","v":0},null,{"$f":"IF(SUM(AG$61:AG$63)>0,$E67*$G67,0)","v":0},null,{"$f":"IF(SUM(AI$61:AI$63)>0,$E67*$G67,0)","v":0},null,{"$f":"IF(SUM(AK$61:AK$63)>0,$E67*$G67,0)","v":0},null,{"$f":"IF(SUM(AM$61:AM$63)>0,$E67*$G67,0)","v":0},null,{"$f":"IF(SUM(AO$61:AO$63)>0,$E67*$G67,0)","v":0},null,{"$f":"IF(SUM(AQ$61:AQ$63)>0,$E67*$G67,0)","v":0},null,{"$f":"IF(SUM(AS$61:AS$63)>0,$E67*$G67,0)","v":0},null,{"$f":"IF(SUM(AU$61:AU$63)>0,$E67*$G67,0)","v":0},null,{"$f":"IF(SUM(AW$61:AW$63)>0,$E67*$G67,0)","v":0},null,{"$f":"IF(SUM(AY$61:AY$63)>0,$E67*$G67,0)","v":0},null,{"$f":"IF(SUM(BA$61:BA$63)>0,$E67*$G67,0)","v":0},null,{"$f":"IF(SUM(BC$61:BC$63)>0,$E67*$G67,0)","v":0},null,{"$f":"IF(SUM(BE$61:BE$63)>0,$E67*$G67,0)","v":0},null,{"$f":"IF(SUM(BG$61:BG$63)>0,$E67*$G67,0)","v":0},null,{"$f":"IF(SUM(BI$61:BI$63)>0,$E67*$G67,0)","v":0},null,{"$f":"IF(SUM(BK$61:BK$63)>0,$E67*$G67,0)","v":0},null,{"$f":"IF(SUM(BM$61:BM$63)>0,$E67*$G67,0)","v":0},null,{"$f":"IF(SUM(BO$61:BO$63)>0,$E67*$G67,0)","v":0},null,{"$f":"IF(SUM(BQ$61:BQ$63)>0,$E67*$G67,0)","v":0},null,{"$f":"IF(SUM(BS$61:BS$63)>0,$E67*$G67,0)","v":0},null,{"$f":"IF(SUM(BU$61:BU$63)>0,$E67*$G67,0)","v":0},null,{"$f":"IF(SUM(BW$61:BW$63)>0,$E67*$G67,0)","v":0},null,{"$f":"IF(SUM(BY$61:BY$63)>0,$E67*$G67,0)","v":0},null,{"$f":"IF(SUM(CA$61:CA$63)>0,$E67*$G67,0)","v":0},null,{"$f":"IF(SUM(CC$61:CC$63)>0,$E67*$G67,0)","v":0},null,{"$f":"IF(SUM(CE$61:CE$63)>0,$E67*$G67,0)","v":0},null,{"$f":"IF(SUM(CG$61:CG$63)>0,$E67*$G67,0)","v":0},null,{"$f":"IF(SUM(CI$61:CI$63)>0,$E67*$G67,0)","v":0},null,{"$f":"IF(SUM(CK$61:CK$63)>0,$E67*$G67,0)","v":0},null,{"$f":"IF(SUM(CM$61:CM$63)>0,$E67*$G67,0)","v":0},null,{"$f":"IF(SUM(CO$61:CO$63)>0,$E67*$G67,0)","v":0},null,{"$f":"IF(SUM(CQ$61:CQ$63)>0,$E67*$G67,0)","v":0},null,{"$f":"IF(SUM(CS$61:CS$63)>0,$E67*$G67,0)","v":0},null,{"$f":"IF(SUM(CU$61:CU$63)>0,$E67*$G67,0)","v":0},null,{"$f":"IF(SUM(CW$61:CW$63)>0,$E67*$G67,0)","v":0},null,{"$f":"IF(SUM(CY$61:CY$63)>0,$E67*$G67,0)","v":0},null,{"$f":"IF(SUM(DA$61:DA$63)>0,$E67*$G67,0)","v":0},null,{"$f":"IF(SUM(DC$61:DC$63)>0,$E67*$G67,0)","v":0},null,{"$f":"IF(SUM(DE$61:DE$63)>0,$E67*$G67,0)","v":0},null,{"$f":"IF(SUM(DG$61:DG$63)>0,$E67*$G67,0)","v":0},null,{"$f":"IF(SUM(DI$61:DI$63)>0,$E67*$G67,0)","v":0},null,{"$f":"IF(SUM(DK$61:DK$63)>0,$E67*$G67,0)","v":0},null,{"$f":"IF(SUM(DM$61:DM$63)>0,$E67*$G67,0)","v":0},null,{"$f":"IF(SUM(DO$61:DO$63)>0,$E67*$G67,0)","v":0},null,{"$f":"IF(SUM(DQ$61:DQ$63)>0,$E67*$G67,0)","v":0},null,{"$f":"IF(SUM(DS$61:DS$63)>0,$E67*$G67,0)","v":0},null,{"$f":"IF(SUM(DU$61:DU$63)>0,$E67*$G67,0)","v":0},null,{"$f":"IF(SUM(DW$61:DW$63)>0,$E67*$G67,0)","v":0},null,{"$f":"IF(SUM(DY$61:DY$63)>0,$E67*$G67,0)","v":0}]
[null,null,2,"Blusa na cor branca em tecido tricoline, 100% de algodão",4,"UNID",115.3,null,null,null,null,{"$f":"IF(SUM(K$61:K$63)>0,$E68*$G68,0)","v":0},null,0,null,0,null,0,null,461.2,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,3,"Gravata preta, estilo borboleta, em cetim bucol, 100% poliester",3,"UNID",35.97,null,null,null,null,0,null,{"$f":"IF(SUM(M$61:M$63)>0,$E69*$G69,0)","v":0},null,0,null,0,null,107.91,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,4,"Meia preta",4,"PAR",17.329999999999998,null,null,null,null,0,null,0,null,0,null,0,null,69.319999999999993,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
[]
[null,null,"CATEGORIAS",null,null,null,"QUANTIDADE"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C74=K$3,1,0)","v":0},null,{"$f":"IF($C74=M$3,1,0)","v":0},null,{"$f":"IF($C74=O$3,1,0)","v":0},null,{"$f":"IF($C74=Q$3,1,0)","v":0},null,{"$f":"IF($C74=S$3,1,0)","v":0},null,{"$f":"IF($C74=U$3,1,0)","v":0},null,{"$f":"IF($C74=W$3,1,0)","v":0},null,{"$f":"IF($C74=Y$3,1,0)","v":0},null,{"$f":"IF($C74=AA$3,1,0)","v":0},null,{"$f":"IF($C74=AC$3,1,0)","v":0},null,{"$f":"IF($C74=AE$3,1,0)","v":0},null,{"$f":"IF($C74=AG$3,1,0)","v":0},null,{"$f":"IF($C74=AI$3,1,0)","v":0},null,{"$f":"IF($C74=AK$3,1,0)","v":0},null,{"$f":"IF($C74=AM$3,1,0)","v":0},null,{"$f":"IF($C74=AO$3,1,0)","v":0},null,{"$f":"IF($C74=AQ$3,1,0)","v":0},null,{"$f":"IF($C74=AS$3,1,0)","v":0},null,{"$f":"IF($C74=AU$3,1,0)","v":0},null,{"$f":"IF($C74=AW$3,1,0)","v":0},null,{"$f":"IF($C74=AY$3,1,0)","v":0},null,{"$f":"IF($C74=BA$3,1,0)","v":0},null,{"$f":"IF($C74=BC$3,1,0)","v":0},null,{"$f":"IF($C74=BE$3,1,0)","v":0},null,{"$f":"IF($C74=BG$3,1,0)","v":0},null,{"$f":"IF($C74=BI$3,1,0)","v":0},null,{"$f":"IF($C74=BK$3,1,0)","v":0},null,{"$f":"IF($C74=BM$3,1,0)","v":0},null,{"$f":"IF($C74=BO$3,1,0)","v":0},null,{"$f":"IF($C74=BQ$3,1,0)","v":0},null,{"$f":"IF($C74=BS$3,1,0)","v":0},null,{"$f":"IF($C74=BU$3,1,0)","v":0},null,{"$f":"IF($C74=BW$3,1,0)","v":0},null,{"$f":"IF($C74=BY$3,1,0)","v":0},null,{"$f":"IF($C74=CA$3,1,0)","v":0},null,{"$f":"IF($C74=CC$3,1,0)","v":0},null,{"$f":"IF($C74=CE$3,1,0)","v":0},null,{"$f":"IF($C74=CG$3,1,0)","v":0},null,{"$f":"IF($C74=CI$3,1,0)","v":0},null,{"$f":"IF($C74=CK$3,1,0)","v":0},null,{"$f":"IF($C74=CM$3,1,0)","v":0},null,{"$f":"IF($C74=CO$3,1,0)","v":0},null,{"$f":"IF($C74=CQ$3,1,0)","v":0},null,{"$f":"IF($C74=CS$3,1,0)","v":0},null,{"$f":"IF($C74=CU$3,1,0)","v":0},null,{"$f":"IF($C74=CW$3,1,0)","v":0},null,{"$f":"IF($C74=CY$3,1,0)","v":0},null,{"$f":"IF($C74=DA$3,1,0)","v":0},null,{"$f":"IF($C74=DC$3,1,0)","v":0},null,{"$f":"IF($C74=DE$3,1,0)","v":0},null,{"$f":"IF($C74=DG$3,1,0)","v":0},null,{"$f":"IF($C74=DI$3,1,0)","v":0},null,{"$f":"IF($C74=DK$3,1,0)","v":0},null,{"$f":"IF($C74=DM$3,1,0)","v":0},null,{"$f":"IF($C74=DO$3,1,0)","v":0},null,{"$f":"IF($C74=DQ$3,1,0)","v":0},null,{"$f":"IF($C74=DS$3,1,0)","v":0},null,{"$f":"IF($C74=DU$3,1,0)","v":0},null,{"$f":"IF($C74=DW$3,1,0)","v":0},null,{"$f":"IF($C74=DY$3,1,0)","v":0}]
[null,null,6,{"$f":"HLOOKUP($C75,'Dados Gerais'!$D$6:$V$11,6,0)","v":"GARÇOM"},null,null,{"$f":"HLOOKUP($C75,'Dados Gerais'!$D$6:$V$15,10,0)","v":30},null,null,null,{"$f":"IF($C75=K$3,1,0)","v":0},null,0,null,0,null,0,null,0,null,1,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
[]
[null,null,"ITEM","DESCRIÇÃO","QUANTIDADE POR TRABALHADOR/ANO","UNIDADE","VALOR"]
[]
[null,null,1,"Terninho completo na cor preta, em tecido gabardine, 70% poliester e 30% algodão, detalhes em cetim bucol, 100% poliester, na cor preta",3,"UNID",304.92,null,null,null,null,{"$f":"IF(SUM(K$74:K$76)>0,$E80*$G80,0)","v":0},null,{"$f":"IF(SUM(M$74:M$76)>0,$E80*$G80,0)","v":0},null,{"$f":"IF(SUM(O$74:O$76)>0,$E80*$G80,0)","v":0},null,{"$f":"IF(SUM(Q$74:Q$76)>0,$E80*$G80,0)","v":0},null,{"$f":"IF(SUM(S$74:S$76)>0,$E80*$G80,0)","v":0},null,{"$f":"IF(SUM(U$74:U$76)>0,$E80*$G80,0)","v":914.76},null,{"$f":"IF(SUM(W$74:W$76)>0,$E80*$G80,0)","v":0},null,{"$f":"IF(SUM(Y$74:Y$76)>0,$E80*$G80,0)","v":0},null,{"$f":"IF(SUM(AA$74:AA$76)>0,$E80*$G80,0)","v":0},null,{"$f":"IF(SUM(AC$74:AC$76)>0,$E80*$G80,0)","v":0},null,{"$f":"IF(SUM(AE$74:AE$76)>0,$E80*$G80,0)","v":0},null,{"$f":"IF(SUM(AG$74:AG$76)>0,$E80*$G80,0)","v":0},null,{"$f":"IF(SUM(AI$74:AI$76)>0,$E80*$G80,0)","v":0},null,{"$f":"IF(SUM(AK$74:AK$76)>0,$E80*$G80,0)","v":0},null,{"$f":"IF(SUM(AM$74:AM$76)>0,$E80*$G80,0)","v":0},null,{"$f":"IF(SUM(AO$74:AO$76)>0,$E80*$G80,0)","v":0},null,{"$f":"IF(SUM(AQ$74:AQ$76)>0,$E80*$G80,0)","v":0},null,{"$f":"IF(SUM(AS$74:AS$76)>0,$E80*$G80,0)","v":0},null,{"$f":"IF(SUM(AU$74:AU$76)>0,$E80*$G80,0)","v":0},null,{"$f":"IF(SUM(AW$74:AW$76)>0,$E80*$G80,0)","v":0},null,{"$f":"IF(SUM(AY$74:AY$76)>0,$E80*$G80,0)","v":0},null,{"$f":"IF(SUM(BA$74:BA$76)>0,$E80*$G80,0)","v":0},null,{"$f":"IF(SUM(BC$74:BC$76)>0,$E80*$G80,0)","v":0},null,{"$f":"IF(SUM(BE$74:BE$76)>0,$E80*$G80,0)","v":0},null,{"$f":"IF(SUM(BG$74:BG$76)>0,$E80*$G80,0)","v":0},null,{"$f":"IF(SUM(BI$74:BI$76)>0,$E80*$G80,0)","v":0},null,{"$f":"IF(SUM(BK$74:BK$76)>0,$E80*$G80,0)","v":0},null,{"$f":"IF(SUM(BM$74:BM$76)>0,$E80*$G80,0)","v":0},null,{"$f":"IF(SUM(BO$74:BO$76)>0,$E80*$G80,0)","v":0},null,{"$f":"IF(SUM(BQ$74:BQ$76)>0,$E80*$G80,0)","v":0},null,{"$f":"IF(SUM(BS$74:BS$76)>0,$E80*$G80,0)","v":0},null,{"$f":"IF(SUM(BU$74:BU$76)>0,$E80*$G80,0)","v":0},null,{"$f":"IF(SUM(BW$74:BW$76)>0,$E80*$G80,0)","v":0},null,{"$f":"IF(SUM(BY$74:BY$76)>0,$E80*$G80,0)","v":0},null,{"$f":"IF(SUM(CA$74:CA$76)>0,$E80*$G80,0)","v":0},null,{"$f":"IF(SUM(CC$74:CC$76)>0,$E80*$G80,0)","v":0},null,{"$f":"IF(SUM(CE$74:CE$76)>0,$E80*$G80,0)","v":0},null,{"$f":"IF(SUM(CG$74:CG$76)>0,$E80*$G80,0)","v":0},null,{"$f":"IF(SUM(CI$74:CI$76)>0,$E80*$G80,0)","v":0},null,{"$f":"IF(SUM(CK$74:CK$76)>0,$E80*$G80,0)","v":0},null,{"$f":"IF(SUM(CM$74:CM$76)>0,$E80*$G80,0)","v":0},null,{"$f":"IF(SUM(CO$74:CO$76)>0,$E80*$G80,0)","v":0},null,{"$f":"IF(SUM(CQ$74:CQ$76)>0,$E80*$G80,0)","v":0},null,{"$f":"IF(SUM(CS$74:CS$76)>0,$E80*$G80,0)","v":0},null,{"$f":"IF(SUM(CU$74:CU$76)>0,$E80*$G80,0)","v":0},null,{"$f":"IF(SUM(CW$74:CW$76)>0,$E80*$G80,0)","v":0},null,{"$f":"IF(SUM(CY$74:CY$76)>0,$E80*$G80,0)","v":0},null,{"$f":"IF(SUM(DA$74:DA$76)>0,$E80*$G80,0)","v":0},null,{"$f":"IF(SUM(DC$74:DC$76)>0,$E80*$G80,0)","v":0},null,{"$f":"IF(SUM(DE$74:DE$76)>0,$E80*$G80,0)","v":0},null,{"$f":"IF(SUM(DG$74:DG$76)>0,$E80*$G80,0)","v":0},null,{"$f":"IF(SUM(DI$74:DI$76)>0,$E80*$G80,0)","v":0},null,{"$f":"IF(SUM(DK$74:DK$76)>0,$E80*$G80,0)","v":0},null,{"$f":"IF(SUM(DM$74:DM$76)>0,$E80*$G80,0)","v":0},null,{"$f":"IF(SUM(DO$74:DO$76)>0,$E80*$G80,0)","v":0},null,{"$f":"IF(SUM(DQ$74:DQ$76)>0,$E80*$G80,0)","v":0},null,{"$f":"IF(SUM(DS$74:DS$76)>0,$E80*$G80,0)","v":0},null,{"$f":"IF(SUM(DU$74:DU$76)>0,$E80*$G80,0)","v":0},null,{"$f":"IF(SUM(DW$74:DW$76)>0,$E80*$G80,0)","v":0},null,{"$f":"IF(SUM(DY$74:DY$76)>0,$E80*$G80,0)","v":0}]
[null,null,2,"Camisa branca em tecido tricoline, 100% algodão",4,"UNID",121.95,null,null,null,null,{"$f":"IF(SUM(K$74:K$76)>0,$E81*$G81,0)","v":0},null,0,null,0,null,0,null,0,null,487.8,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,3,"Cinto de couro preto",2,"UNID",54.63,null,null,null,null,0,null,{"$f":"IF(SUM(M$74:M$76)>0,$E82*$G82,0)","v":0},null,0,null,0,null,0,null,109.26,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,4,"Gravata preta, estilo borboleta, em cetim bucol, 100% poliester",3,"UNID",35.97,null,null,null,null,0,null,0,null,0,null,0,null,0,null,107.91,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,5,"Meia preta",4,"PAR",17.329999999999998,null,null,null,null,0,null,0,null,0,null,0,null,0,null,69.319999999999993,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
[]
[null,null,"CATEGORIAS",null,null,null,"QUANTIDADE"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C88=K$3,1,0)","v":0},null,{"$f":"IF($C88=M$3,1,0)","v":0},null,{"$f":"IF($C88=O$3,1,0)","v":0},null,{"$f":"IF($C88=Q$3,1,0)","v":0},null,{"$f":"IF($C88=S$3,1,0)","v":0},null,{"$f":"IF($C88=U$3,1,0)","v":0},null,{"$f":"IF($C88=W$3,1,0)","v":0},null,{"$f":"IF($C88=Y$3,1,0)","v":0},null,{"$f":"IF($C88=AA$3,1,0)","v":0},null,{"$f":"IF($C88=AC$3,1,0)","v":0},null,{"$f":"IF($C88=AE$3,1,0)","v":0},null,{"$f":"IF($C88=AG$3,1,0)","v":0},null,{"$f":"IF($C88=AI$3,1,0)","v":0},null,{"$f":"IF($C88=AK$3,1,0)","v":0},null,{"$f":"IF($C88=AM$3,1,0)","v":0},null,{"$f":"IF($C88=AO$3,1,0)","v":0},null,{"$f":"IF($C88=AQ$3,1,0)","v":0},null,{"$f":"IF($C88=AS$3,1,0)","v":0},null,{"$f":"IF($C88=AU$3,1,0)","v":0},null,{"$f":"IF($C88=AW$3,1,0)","v":0},null,{"$f":"IF($C88=AY$3,1,0)","v":0},null,{"$f":"IF($C88=BA$3,1,0)","v":0},null,{"$f":"IF($C88=BC$3,1,0)","v":0},null,{"$f":"IF($C88=BE$3,1,0)","v":0},null,{"$f":"IF($C88=BG$3,1,0)","v":0},null,{"$f":"IF($C88=BI$3,1,0)","v":0},null,{"$f":"IF($C88=BK$3,1,0)","v":0},null,{"$f":"IF($C88=BM$3,1,0)","v":0},null,{"$f":"IF($C88=BO$3,1,0)","v":0},null,{"$f":"IF($C88=BQ$3,1,0)","v":0},null,{"$f":"IF($C88=BS$3,1,0)","v":0},null,{"$f":"IF($C88=BU$3,1,0)","v":0},null,{"$f":"IF($C88=BW$3,1,0)","v":0},null,{"$f":"IF($C88=BY$3,1,0)","v":0},null,{"$f":"IF($C88=CA$3,1,0)","v":0},null,{"$f":"IF($C88=CC$3,1,0)","v":0},null,{"$f":"IF($C88=CE$3,1,0)","v":0},null,{"$f":"IF($C88=CG$3,1,0)","v":0},null,{"$f":"IF($C88=CI$3,1,0)","v":0},null,{"$f":"IF($C88=CK$3,1,0)","v":0},null,{"$f":"IF($C88=CM$3,1,0)","v":0},null,{"$f":"IF($C88=CO$3,1,0)","v":0},null,{"$f":"IF($C88=CQ$3,1,0)","v":0},null,{"$f":"IF($C88=CS$3,1,0)","v":0},null,{"$f":"IF($C88=CU$3,1,0)","v":0},null,{"$f":"IF($C88=CW$3,1,0)","v":0},null,{"$f":"IF($C88=CY$3,1,0)","v":0},null,{"$f":"IF($C88=DA$3,1,0)","v":0},null,{"$f":"IF($C88=DC$3,1,0)","v":0},null,{"$f":"IF($C88=DE$3,1,0)","v":0},null,{"$f":"IF($C88=DG$3,1,0)","v":0},null,{"$f":"IF($C88=DI$3,1,0)","v":0},null,{"$f":"IF($C88=DK$3,1,0)","v":0},null,{"$f":"IF($C88=DM$3,1,0)","v":0},null,{"$f":"IF($C88=DO$3,1,0)","v":0},null,{"$f":"IF($C88=DQ$3,1,0)","v":0},null,{"$f":"IF($C88=DS$3,1,0)","v":0},null,{"$f":"IF($C88=DU$3,1,0)","v":0},null,{"$f":"IF($C88=DW$3,1,0)","v":0},null,{"$f":"IF($C88=DY$3,1,0)","v":0}]
[null,null,7,{"$f":"HLOOKUP($C89,'Dados Gerais'!$D$6:$V$11,6,0)","v":"AUXILIAR DE ENCARREGADO (FEMININO)"},null,null,{"$f":"HLOOKUP($C89,'Dados Gerais'!$D$6:$V$15,10,0)","v":1},null,null,null,{"$f":"IF($C89=K$3,1,0)","v":0},null,0,null,0,null,0,null,0,null,0,null,1,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
[]
[null,null,"ITEM","DESCRIÇÃO","QUANTIDADE POR TRABALHADOR/ANO","UNIDADE","VALOR"]
[]
[null,null,1,"Terninho feminino completo na cor azul noite, em microfibra",3,"UNID",375.23,null,null,null,null,{"$f":"IF(SUM(K$88:K$90)>0,$E94*$G94,0)","v":0},null,{"$f":"IF(SUM(M$88:M$90)>0,$E94*$G94,0)","v":0},null,{"$f":"IF(SUM(O$88:O$90)>0,$E94*$G94,0)","v":0},null,{"$f":"IF(SUM(Q$88:Q$90)>0,$E94*$G94,0)","v":0},null,{"$f":"IF(SUM(S$88:S$90)>0,$E94*$G94,0)","v":0},null,{"$f":"IF(SUM(U$88:U$90)>0,$E94*$G94,0)","v":0},null,{"$f":"IF(SUM(W$88:W$90)>0,$E94*$G94,0)","v":1125.69},null,{"$f":"IF(SUM(Y$88:Y$90)>0,$E94*$G94,0)","v":0},null,{"$f":"IF(SUM(AA$88:AA$90)>0,$E94*$G94,0)","v":0},null,{"$f":"IF(SUM(AC$88:AC$90)>0,$E94*$G94,0)","v":0},null,{"$f":"IF(SUM(AE$88:AE$90)>0,$E94*$G94,0)","v":0},null,{"$f":"IF(SUM(AG$88:AG$90)>0,$E94*$G94,0)","v":0},null,{"$f":"IF(SUM(AI$88:AI$90)>0,$E94*$G94,0)","v":0},null,{"$f":"IF(SUM(AK$88:AK$90)>0,$E94*$G94,0)","v":0},null,{"$f":"IF(SUM(AM$88:AM$90)>0,$E94*$G94,0)","v":0},null,{"$f":"IF(SUM(AO$88:AO$90)>0,$E94*$G94,0)","v":0},null,{"$f":"IF(SUM(AQ$88:AQ$90)>0,$E94*$G94,0)","v":0},null,{"$f":"IF(SUM(AS$88:AS$90)>0,$E94*$G94,0)","v":0},null,{"$f":"IF(SUM(AU$88:AU$90)>0,$E94*$G94,0)","v":0},null,{"$f":"IF(SUM(AW$88:AW$90)>0,$E94*$G94,0)","v":0},null,{"$f":"IF(SUM(AY$88:AY$90)>0,$E94*$G94,0)","v":0},null,{"$f":"IF(SUM(BA$88:BA$90)>0,$E94*$G94,0)","v":0},null,{"$f":"IF(SUM(BC$88:BC$90)>0,$E94*$G94,0)","v":0},null,{"$f":"IF(SUM(BE$88:BE$90)>0,$E94*$G94,0)","v":0},null,{"$f":"IF(SUM(BG$88:BG$90)>0,$E94*$G94,0)","v":0},null,{"$f":"IF(SUM(BI$88:BI$90)>0,$E94*$G94,0)","v":0},null,{"$f":"IF(SUM(BK$88:BK$90)>0,$E94*$G94,0)","v":0},null,{"$f":"IF(SUM(BM$88:BM$90)>0,$E94*$G94,0)","v":0},null,{"$f":"IF(SUM(BO$88:BO$90)>0,$E94*$G94,0)","v":0},null,{"$f":"IF(SUM(BQ$88:BQ$90)>0,$E94*$G94,0)","v":0},null,{"$f":"IF(SUM(BS$88:BS$90)>0,$E94*$G94,0)","v":0},null,{"$f":"IF(SUM(BU$88:BU$90)>0,$E94*$G94,0)","v":0},null,{"$f":"IF(SUM(BW$88:BW$90)>0,$E94*$G94,0)","v":0},null,{"$f":"IF(SUM(BY$88:BY$90)>0,$E94*$G94,0)","v":0},null,{"$f":"IF(SUM(CA$88:CA$90)>0,$E94*$G94,0)","v":0},null,{"$f":"IF(SUM(CC$88:CC$90)>0,$E94*$G94,0)","v":0},null,{"$f":"IF(SUM(CE$88:CE$90)>0,$E94*$G94,0)","v":0},null,{"$f":"IF(SUM(CG$88:CG$90)>0,$E94*$G94,0)","v":0},null,{"$f":"IF(SUM(CI$88:CI$90)>0,$E94*$G94,0)","v":0},null,{"$f":"IF(SUM(CK$88:CK$90)>0,$E94*$G94,0)","v":0},null,{"$f":"IF(SUM(CM$88:CM$90)>0,$E94*$G94,0)","v":0},null,{"$f":"IF(SUM(CO$88:CO$90)>0,$E94*$G94,0)","v":0},null,{"$f":"IF(SUM(CQ$88:CQ$90)>0,$E94*$G94,0)","v":0},null,{"$f":"IF(SUM(CS$88:CS$90)>0,$E94*$G94,0)","v":0},null,{"$f":"IF(SUM(CU$88:CU$90)>0,$E94*$G94,0)","v":0},null,{"$f":"IF(SUM(CW$88:CW$90)>0,$E94*$G94,0)","v":0},null,{"$f":"IF(SUM(CY$88:CY$90)>0,$E94*$G94,0)","v":0},null,{"$f":"IF(SUM(DA$88:DA$90)>0,$E94*$G94,0)","v":0},null,{"$f":"IF(SUM(DC$88:DC$90)>0,$E94*$G94,0)","v":0},null,{"$f":"IF(SUM(DE$88:DE$90)>0,$E94*$G94,0)","v":0},null,{"$f":"IF(SUM(DG$88:DG$90)>0,$E94*$G94,0)","v":0},null,{"$f":"IF(SUM(DI$88:DI$90)>0,$E94*$G94,0)","v":0},null,{"$f":"IF(SUM(DK$88:DK$90)>0,$E94*$G94,0)","v":0},null,{"$f":"IF(SUM(DM$88:DM$90)>0,$E94*$G94,0)","v":0},null,{"$f":"IF(SUM(DO$88:DO$90)>0,$E94*$G94,0)","v":0},null,{"$f":"IF(SUM(DQ$88:DQ$90)>0,$E94*$G94,0)","v":0},null,{"$f":"IF(SUM(DS$88:DS$90)>0,$E94*$G94,0)","v":0},null,{"$f":"IF(SUM(DU$88:DU$90)>0,$E94*$G94,0)","v":0},null,{"$f":"IF(SUM(DW$88:DW$90)>0,$E94*$G94,0)","v":0},null,{"$f":"IF(SUM(DY$88:DY$90)>0,$E94*$G94,0)","v":0}]
[null,null,2,"Blusa na cor branca em tecido tricoline, 68% de algodão, 27% poliéster, 5% elastano",4,"UNID",118.95,null,null,null,null,{"$f":"IF(SUM(K$88:K$90)>0,$E95*$G95,0)","v":0},null,0,null,0,null,0,null,0,null,0,null,475.8,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,3,"Lenço para usar no pescoço, na cor preta",3,"UNID",46.08,null,null,null,null,0,null,{"$f":"IF(SUM(M$88:M$90)>0,$E96*$G96,0)","v":0},null,0,null,0,null,0,null,0,null,138.24,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,4,"Meia preta",4,"PAR",17.329999999999998,null,null,null,null,{"$f":"IF(SUM(K$88:K$90)>0,$E97*$G97,0)","v":0},null,{"$f":"IF(SUM(M$88:M$90)>0,$E97*$G97,0)","v":0},null,{"$f":"IF(SUM(O$88:O$90)>0,$E97*$G97,0)","v":0},null,{"$f":"IF(SUM(Q$88:Q$90)>0,$E97*$G97,0)","v":0},null,{"$f":"IF(SUM(S$88:S$90)>0,$E97*$G97,0)","v":0},null,{"$f":"IF(SUM(U$88:U$90)>0,$E97*$G97,0)","v":0},null,{"$f":"IF(SUM(W$88:W$90)>0,$E97*$G97,0)","v":69.319999999999993},null,{"$f":"IF(SUM(Y$88:Y$90)>0,$E97*$G97,0)","v":0},null,{"$f":"IF(SUM(AA$88:AA$90)>0,$E97*$G97,0)","v":0},null,{"$f":"IF(SUM(AC$88:AC$90)>0,$E97*$G97,0)","v":0},null,{"$f":"IF(SUM(AE$88:AE$90)>0,$E97*$G97,0)","v":0},null,{"$f":"IF(SUM(AG$88:AG$90)>0,$E97*$G97,0)","v":0},null,{"$f":"IF(SUM(AI$88:AI$90)>0,$E97*$G97,0)","v":0},null,{"$f":"IF(SUM(AK$88:AK$90)>0,$E97*$G97,0)","v":0},null,{"$f":"IF(SUM(AM$88:AM$90)>0,$E97*$G97,0)","v":0},null,{"$f":"IF(SUM(AO$88:AO$90)>0,$E97*$G97,0)","v":0},null,{"$f":"IF(SUM(AQ$88:AQ$90)>0,$E97*$G97,0)","v":0},null,{"$f":"IF(SUM(AS$88:AS$90)>0,$E97*$G97,0)","v":0},null,{"$f":"IF(SUM(AU$88:AU$90)>0,$E97*$G97,0)","v":0},null,{"$f":"IF(SUM(AW$88:AW$90)>0,$E97*$G97,0)","v":0},null,{"$f":"IF(SUM(AY$88:AY$90)>0,$E97*$G97,0)","v":0},null,{"$f":"IF(SUM(BA$88:BA$90)>0,$E97*$G97,0)","v":0},null,{"$f":"IF(SUM(BC$88:BC$90)>0,$E97*$G97,0)","v":0},null,{"$f":"IF(SUM(BE$88:BE$90)>0,$E97*$G97,0)","v":0},null,{"$f":"IF(SUM(BG$88:BG$90)>0,$E97*$G97,0)","v":0},null,{"$f":"IF(SUM(BI$88:BI$90)>0,$E97*$G97,0)","v":0},null,{"$f":"IF(SUM(BK$88:BK$90)>0,$E97*$G97,0)","v":0},null,{"$f":"IF(SUM(BM$88:BM$90)>0,$E97*$G97,0)","v":0},null,{"$f":"IF(SUM(BO$88:BO$90)>0,$E97*$G97,0)","v":0},null,{"$f":"IF(SUM(BQ$88:BQ$90)>0,$E97*$G97,0)","v":0},null,{"$f":"IF(SUM(BS$88:BS$90)>0,$E97*$G97,0)","v":0},null,{"$f":"IF(SUM(BU$88:BU$90)>0,$E97*$G97,0)","v":0},null,{"$f":"IF(SUM(BW$88:BW$90)>0,$E97*$G97,0)","v":0},null,{"$f":"IF(SUM(BY$88:BY$90)>0,$E97*$G97,0)","v":0},null,{"$f":"IF(SUM(CA$88:CA$90)>0,$E97*$G97,0)","v":0},null,{"$f":"IF(SUM(CC$88:CC$90)>0,$E97*$G97,0)","v":0},null,{"$f":"IF(SUM(CE$88:CE$90)>0,$E97*$G97,0)","v":0},null,{"$f":"IF(SUM(CG$88:CG$90)>0,$E97*$G97,0)","v":0},null,{"$f":"IF(SUM(CI$88:CI$90)>0,$E97*$G97,0)","v":0},null,{"$f":"IF(SUM(CK$88:CK$90)>0,$E97*$G97,0)","v":0},null,{"$f":"IF(SUM(CM$88:CM$90)>0,$E97*$G97,0)","v":0},null,{"$f":"IF(SUM(CO$88:CO$90)>0,$E97*$G97,0)","v":0},null,{"$f":"IF(SUM(CQ$88:CQ$90)>0,$E97*$G97,0)","v":0},null,{"$f":"IF(SUM(CS$88:CS$90)>0,$E97*$G97,0)","v":0},null,{"$f":"IF(SUM(CU$88:CU$90)>0,$E97*$G97,0)","v":0},null,{"$f":"IF(SUM(CW$88:CW$90)>0,$E97*$G97,0)","v":0},null,{"$f":"IF(SUM(CY$88:CY$90)>0,$E97*$G97,0)","v":0},null,{"$f":"IF(SUM(DA$88:DA$90)>0,$E97*$G97,0)","v":0},null,{"$f":"IF(SUM(DC$88:DC$90)>0,$E97*$G97,0)","v":0},null,{"$f":"IF(SUM(DE$88:DE$90)>0,$E97*$G97,0)","v":0},null,{"$f":"IF(SUM(DG$88:DG$90)>0,$E97*$G97,0)","v":0},null,{"$f":"IF(SUM(DI$88:DI$90)>0,$E97*$G97,0)","v":0},null,{"$f":"IF(SUM(DK$88:DK$90)>0,$E97*$G97,0)","v":0},null,{"$f":"IF(SUM(DM$88:DM$90)>0,$E97*$G97,0)","v":0},null,{"$f":"IF(SUM(DO$88:DO$90)>0,$E97*$G97,0)","v":0},null,{"$f":"IF(SUM(DQ$88:DQ$90)>0,$E97*$G97,0)","v":0},null,{"$f":"IF(SUM(DS$88:DS$90)>0,$E97*$G97,0)","v":0},null,{"$f":"IF(SUM(DU$88:DU$90)>0,$E97*$G97,0)","v":0},null,{"$f":"IF(SUM(DW$88:DW$90)>0,$E97*$G97,0)","v":0},null,{"$f":"IF(SUM(DY$88:DY$90)>0,$E97*$G97,0)","v":0}]
[]
[]
[null,null,"CATEGORIAS",null,null,null,"QUANTIDADE"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C101=K$3,1,0)","v":0},null,{"$f":"IF($C101=M$3,1,0)","v":0},null,{"$f":"IF($C101=O$3,1,0)","v":0},null,{"$f":"IF($C101=Q$3,1,0)","v":0},null,{"$f":"IF($C101=S$3,1,0)","v":0},null,{"$f":"IF($C101=U$3,1,0)","v":0},null,{"$f":"IF($C101=W$3,1,0)","v":0},null,{"$f":"IF($C101=Y$3,1,0)","v":0},null,{"$f":"IF($C101=AA$3,1,0)","v":0},null,{"$f":"IF($C101=AC$3,1,0)","v":0},null,{"$f":"IF($C101=AE$3,1,0)","v":0},null,{"$f":"IF($C101=AG$3,1,0)","v":0},null,{"$f":"IF($C101=AI$3,1,0)","v":0},null,{"$f":"IF($C101=AK$3,1,0)","v":0},null,{"$f":"IF($C101=AM$3,1,0)","v":0},null,{"$f":"IF($C101=AO$3,1,0)","v":0},null,{"$f":"IF($C101=AQ$3,1,0)","v":0},null,{"$f":"IF($C101=AS$3,1,0)","v":0},null,{"$f":"IF($C101=AU$3,1,0)","v":0},null,{"$f":"IF($C101=AW$3,1,0)","v":0},null,{"$f":"IF($C101=AY$3,1,0)","v":0},null,{"$f":"IF($C101=BA$3,1,0)","v":0},null,{"$f":"IF($C101=BC$3,1,0)","v":0},null,{"$f":"IF($C101=BE$3,1,0)","v":0},null,{"$f":"IF($C101=BG$3,1,0)","v":0},null,{"$f":"IF($C101=BI$3,1,0)","v":0},null,{"$f":"IF($C101=BK$3,1,0)","v":0},null,{"$f":"IF($C101=BM$3,1,0)","v":0},null,{"$f":"IF($C101=BO$3,1,0)","v":0},null,{"$f":"IF($C101=BQ$3,1,0)","v":0},null,{"$f":"IF($C101=BS$3,1,0)","v":0},null,{"$f":"IF($C101=BU$3,1,0)","v":0},null,{"$f":"IF($C101=BW$3,1,0)","v":0},null,{"$f":"IF($C101=BY$3,1,0)","v":0},null,{"$f":"IF($C101=CA$3,1,0)","v":0},null,{"$f":"IF($C101=CC$3,1,0)","v":0},null,{"$f":"IF($C101=CE$3,1,0)","v":0},null,{"$f":"IF($C101=CG$3,1,0)","v":0},null,{"$f":"IF($C101=CI$3,1,0)","v":0},null,{"$f":"IF($C101=CK$3,1,0)","v":0},null,{"$f":"IF($C101=CM$3,1,0)","v":0},null,{"$f":"IF($C101=CO$3,1,0)","v":0},null,{"$f":"IF($C101=CQ$3,1,0)","v":0},null,{"$f":"IF($C101=CS$3,1,0)","v":0},null,{"$f":"IF($C101=CU$3,1,0)","v":0},null,{"$f":"IF($C101=CW$3,1,0)","v":0},null,{"$f":"IF($C101=CY$3,1,0)","v":0},null,{"$f":"IF($C101=DA$3,1,0)","v":0},null,{"$f":"IF($C101=DC$3,1,0)","v":0},null,{"$f":"IF($C101=DE$3,1,0)","v":0},null,{"$f":"IF($C101=DG$3,1,0)","v":0},null,{"$f":"IF($C101=DI$3,1,0)","v":0},null,{"$f":"IF($C101=DK$3,1,0)","v":0},null,{"$f":"IF($C101=DM$3,1,0)","v":0},null,{"$f":"IF($C101=DO$3,1,0)","v":0},null,{"$f":"IF($C101=DQ$3,1,0)","v":0},null,{"$f":"IF($C101=DS$3,1,0)","v":0},null,{"$f":"IF($C101=DU$3,1,0)","v":0},null,{"$f":"IF($C101=DW$3,1,0)","v":0},null,{"$f":"IF($C101=DY$3,1,0)","v":0}]
[null,null,8,{"$f":"HLOOKUP($C102,'Dados Gerais'!$D$6:$V$11,6,0)","v":"GARÇONETE DO GABINETE DA PRESIDÊNCIA"},null,null,{"$f":"HLOOKUP($C102,'Dados Gerais'!$D$6:$V$15,10,0)","v":1},null,null,null,{"$f":"IF($C102=K$3,1,0)","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,1,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
[]
[null,null,"ITEM","DESCRIÇÃO","QUANTIDADE POR TRABALHADOR/ANO","UNIDADE","VALOR"]
[]
[null,null,1,"Terninho completo na cor preta, em tecido gabardine, 70% poliester e 30% algodão, detalhes em cetim bucol, 100% poliester, na cor preta",3,"UNID",304.92,null,null,null,null,{"$f":"IF(SUM(K$101:K$103)>0,$E107*$G107,0)","v":0},null,{"$f":"IF(SUM(M$101:M$103)>0,$E107*$G107,0)","v":0},null,{"$f":"IF(SUM(O$101:O$103)>0,$E107*$G107,0)","v":0},null,{"$f":"IF(SUM(Q$101:Q$103)>0,$E107*$G107,0)","v":0},null,{"$f":"IF(SUM(S$101:S$103)>0,$E107*$G107,0)","v":0},null,{"$f":"IF(SUM(U$101:U$103)>0,$E107*$G107,0)","v":0},null,{"$f":"IF(SUM(W$101:W$103)>0,$E107*$G107,0)","v":0},null,{"$f":"IF(SUM(Y$101:Y$103)>0,$E107*$G107,0)","v":914.76},null,{"$f":"IF(SUM(AA$101:AA$103)>0,$E107*$G107,0)","v":0},null,{"$f":"IF(SUM(AC$101:AC$103)>0,$E107*$G107,0)","v":0},null,{"$f":"IF(SUM(AE$101:AE$103)>0,$E107*$G107,0)","v":0},null,{"$f":"IF(SUM(AG$101:AG$103)>0,$E107*$G107,0)","v":0},null,{"$f":"IF(SUM(AI$101:AI$103)>0,$E107*$G107,0)","v":0},null,{"$f":"IF(SUM(AK$101:AK$103)>0,$E107*$G107,0)","v":0},null,{"$f":"IF(SUM(AM$101:AM$103)>0,$E107*$G107,0)","v":0},null,{"$f":"IF(SUM(AO$101:AO$103)>0,$E107*$G107,0)","v":0},null,{"$f":"IF(SUM(AQ$101:AQ$103)>0,$E107*$G107,0)","v":0},null,{"$f":"IF(SUM(AS$101:AS$103)>0,$E107*$G107,0)","v":0},null,{"$f":"IF(SUM(AU$101:AU$103)>0,$E107*$G107,0)","v":0},null,{"$f":"IF(SUM(AW$101:AW$103)>0,$E107*$G107,0)","v":0},null,{"$f":"IF(SUM(AY$101:AY$103)>0,$E107*$G107,0)","v":0},null,{"$f":"IF(SUM(BA$101:BA$103)>0,$E107*$G107,0)","v":0},null,{"$f":"IF(SUM(BC$101:BC$103)>0,$E107*$G107,0)","v":0},null,{"$f":"IF(SUM(BE$101:BE$103)>0,$E107*$G107,0)","v":0},null,{"$f":"IF(SUM(BG$101:BG$103)>0,$E107*$G107,0)","v":0},null,{"$f":"IF(SUM(BI$101:BI$103)>0,$E107*$G107,0)","v":0},null,{"$f":"IF(SUM(BK$101:BK$103)>0,$E107*$G107,0)","v":0},null,{"$f":"IF(SUM(BM$101:BM$103)>0,$E107*$G107,0)","v":0},null,{"$f":"IF(SUM(BO$101:BO$103)>0,$E107*$G107,0)","v":0},null,{"$f":"IF(SUM(BQ$101:BQ$103)>0,$E107*$G107,0)","v":0},null,{"$f":"IF(SUM(BS$101:BS$103)>0,$E107*$G107,0)","v":0},null,{"$f":"IF(SUM(BU$101:BU$103)>0,$E107*$G107,0)","v":0},null,{"$f":"IF(SUM(BW$101:BW$103)>0,$E107*$G107,0)","v":0},null,{"$f":"IF(SUM(BY$101:BY$103)>0,$E107*$G107,0)","v":0},null,{"$f":"IF(SUM(CA$101:CA$103)>0,$E107*$G107,0)","v":0},null,{"$f":"IF(SUM(CC$101:CC$103)>0,$E107*$G107,0)","v":0},null,{"$f":"IF(SUM(CE$101:CE$103)>0,$E107*$G107,0)","v":0},null,{"$f":"IF(SUM(CG$101:CG$103)>0,$E107*$G107,0)","v":0},null,{"$f":"IF(SUM(CI$101:CI$103)>0,$E107*$G107,0)","v":0},null,{"$f":"IF(SUM(CK$101:CK$103)>0,$E107*$G107,0)","v":0},null,{"$f":"IF(SUM(CM$101:CM$103)>0,$E107*$G107,0)","v":0},null,{"$f":"IF(SUM(CO$101:CO$103)>0,$E107*$G107,0)","v":0},null,{"$f":"IF(SUM(CQ$101:CQ$103)>0,$E107*$G107,0)","v":0},null,{"$f":"IF(SUM(CS$101:CS$103)>0,$E107*$G107,0)","v":0},null,{"$f":"IF(SUM(CU$101:CU$103)>0,$E107*$G107,0)","v":0},null,{"$f":"IF(SUM(CW$101:CW$103)>0,$E107*$G107,0)","v":0},null,{"$f":"IF(SUM(CY$101:CY$103)>0,$E107*$G107,0)","v":0},null,{"$f":"IF(SUM(DA$101:DA$103)>0,$E107*$G107,0)","v":0},null,{"$f":"IF(SUM(DC$101:DC$103)>0,$E107*$G107,0)","v":0},null,{"$f":"IF(SUM(DE$101:DE$103)>0,$E107*$G107,0)","v":0},null,{"$f":"IF(SUM(DG$101:DG$103)>0,$E107*$G107,0)","v":0},null,{"$f":"IF(SUM(DI$101:DI$103)>0,$E107*$G107,0)","v":0},null,{"$f":"IF(SUM(DK$101:DK$103)>0,$E107*$G107,0)","v":0},null,{"$f":"IF(SUM(DM$101:DM$103)>0,$E107*$G107,0)","v":0},null,{"$f":"IF(SUM(DO$101:DO$103)>0,$E107*$G107,0)","v":0},null,{"$f":"IF(SUM(DQ$101:DQ$103)>0,$E107*$G107,0)","v":0},null,{"$f":"IF(SUM(DS$101:DS$103)>0,$E107*$G107,0)","v":0},null,{"$f":"IF(SUM(DU$101:DU$103)>0,$E107*$G107,0)","v":0},null,{"$f":"IF(SUM(DW$101:DW$103)>0,$E107*$G107,0)","v":0},null,{"$f":"IF(SUM(DY$101:DY$103)>0,$E107*$G107,0)","v":0}]
[null,null,2,"Blusa na cor branca em tecido tricoline, 100% de algodão",4,"UNID",115.3,null,null,null,null,{"$f":"IF(SUM(K$101:K$103)>0,$E108*$G108,0)","v":0},null,{"$f":"IF(SUM(M$101:M$103)>0,$E108*$G108,0)","v":0},null,0,null,0,null,0,null,0,null,0,null,461.2,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,3,"Gravata preta, estilo borboleta, em cetim bucol, 100% poliester",3,"UNID",35.97,null,null,null,null,0,null,{"$f":"IF(SUM(M$101:M$103)>0,$E109*$G109,0)","v":0},null,0,null,0,null,0,null,0,null,0,null,107.91,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,4,"Meia preta",4,"PAR",17.329999999999998,null,null,null,null,{"$f":"IF(SUM(K$101:K$103)>0,$E110*$G110,0)","v":0},null,{"$f":"IF(SUM(M$101:M$103)>0,$E110*$G110,0)","v":0},null,{"$f":"IF(SUM(O$101:O$103)>0,$E110*$G110,0)","v":0},null,{"$f":"IF(SUM(Q$101:Q$103)>0,$E110*$G110,0)","v":0},null,{"$f":"IF(SUM(S$101:S$103)>0,$E110*$G110,0)","v":0},null,{"$f":"IF(SUM(U$101:U$103)>0,$E110*$G110,0)","v":0},null,{"$f":"IF(SUM(W$101:W$103)>0,$E110*$G110,0)","v":0},null,{"$f":"IF(SUM(Y$101:Y$103)>0,$E110*$G110,0)","v":69.319999999999993},null,{"$f":"IF(SUM(AA$101:AA$103)>0,$E110*$G110,0)","v":0},null,{"$f":"IF(SUM(AC$101:AC$103)>0,$E110*$G110,0)","v":0},null,{"$f":"IF(SUM(AE$101:AE$103)>0,$E110*$G110,0)","v":0},null,{"$f":"IF(SUM(AG$101:AG$103)>0,$E110*$G110,0)","v":0},null,{"$f":"IF(SUM(AI$101:AI$103)>0,$E110*$G110,0)","v":0},null,{"$f":"IF(SUM(AK$101:AK$103)>0,$E110*$G110,0)","v":0},null,{"$f":"IF(SUM(AM$101:AM$103)>0,$E110*$G110,0)","v":0},null,{"$f":"IF(SUM(AO$101:AO$103)>0,$E110*$G110,0)","v":0},null,{"$f":"IF(SUM(AQ$101:AQ$103)>0,$E110*$G110,0)","v":0},null,{"$f":"IF(SUM(AS$101:AS$103)>0,$E110*$G110,0)","v":0},null,{"$f":"IF(SUM(AU$101:AU$103)>0,$E110*$G110,0)","v":0},null,{"$f":"IF(SUM(AW$101:AW$103)>0,$E110*$G110,0)","v":0},null,{"$f":"IF(SUM(AY$101:AY$103)>0,$E110*$G110,0)","v":0},null,{"$f":"IF(SUM(BA$101:BA$103)>0,$E110*$G110,0)","v":0},null,{"$f":"IF(SUM(BC$101:BC$103)>0,$E110*$G110,0)","v":0},null,{"$f":"IF(SUM(BE$101:BE$103)>0,$E110*$G110,0)","v":0},null,{"$f":"IF(SUM(BG$101:BG$103)>0,$E110*$G110,0)","v":0},null,{"$f":"IF(SUM(BI$101:BI$103)>0,$E110*$G110,0)","v":0},null,{"$f":"IF(SUM(BK$101:BK$103)>0,$E110*$G110,0)","v":0},null,{"$f":"IF(SUM(BM$101:BM$103)>0,$E110*$G110,0)","v":0},null,{"$f":"IF(SUM(BO$101:BO$103)>0,$E110*$G110,0)","v":0},null,{"$f":"IF(SUM(BQ$101:BQ$103)>0,$E110*$G110,0)","v":0},null,{"$f":"IF(SUM(BS$101:BS$103)>0,$E110*$G110,0)","v":0},null,{"$f":"IF(SUM(BU$101:BU$103)>0,$E110*$G110,0)","v":0},null,{"$f":"IF(SUM(BW$101:BW$103)>0,$E110*$G110,0)","v":0},null,{"$f":"IF(SUM(BY$101:BY$103)>0,$E110*$G110,0)","v":0},null,{"$f":"IF(SUM(CA$101:CA$103)>0,$E110*$G110,0)","v":0},null,{"$f":"IF(SUM(CC$101:CC$103)>0,$E110*$G110,0)","v":0},null,{"$f":"IF(SUM(CE$101:CE$103)>0,$E110*$G110,0)","v":0},null,{"$f":"IF(SUM(CG$101:CG$103)>0,$E110*$G110,0)","v":0},null,{"$f":"IF(SUM(CI$101:CI$103)>0,$E110*$G110,0)","v":0},null,{"$f":"IF(SUM(CK$101:CK$103)>0,$E110*$G110,0)","v":0},null,{"$f":"IF(SUM(CM$101:CM$103)>0,$E110*$G110,0)","v":0},null,{"$f":"IF(SUM(CO$101:CO$103)>0,$E110*$G110,0)","v":0},null,{"$f":"IF(SUM(CQ$101:CQ$103)>0,$E110*$G110,0)","v":0},null,{"$f":"IF(SUM(CS$101:CS$103)>0,$E110*$G110,0)","v":0},null,{"$f":"IF(SUM(CU$101:CU$103)>0,$E110*$G110,0)","v":0},null,{"$f":"IF(SUM(CW$101:CW$103)>0,$E110*$G110,0)","v":0},null,{"$f":"IF(SUM(CY$101:CY$103)>0,$E110*$G110,0)","v":0},null,{"$f":"IF(SUM(DA$101:DA$103)>0,$E110*$G110,0)","v":0},null,{"$f":"IF(SUM(DC$101:DC$103)>0,$E110*$G110,0)","v":0},null,{"$f":"IF(SUM(DE$101:DE$103)>0,$E110*$G110,0)","v":0},null,{"$f":"IF(SUM(DG$101:DG$103)>0,$E110*$G110,0)","v":0},null,{"$f":"IF(SUM(DI$101:DI$103)>0,$E110*$G110,0)","v":0},null,{"$f":"IF(SUM(DK$101:DK$103)>0,$E110*$G110,0)","v":0},null,{"$f":"IF(SUM(DM$101:DM$103)>0,$E110*$G110,0)","v":0},null,{"$f":"IF(SUM(DO$101:DO$103)>0,$E110*$G110,0)","v":0},null,{"$f":"IF(SUM(DQ$101:DQ$103)>0,$E110*$G110,0)","v":0},null,{"$f":"IF(SUM(DS$101:DS$103)>0,$E110*$G110,0)","v":0},null,{"$f":"IF(SUM(DU$101:DU$103)>0,$E110*$G110,0)","v":0},null,{"$f":"IF(SUM(DW$101:DW$103)>0,$E110*$G110,0)","v":0},null,{"$f":"IF(SUM(DY$101:DY$103)>0,$E110*$G110,0)","v":0}]
[]
[]
[null,null,"CATEGORIAS",null,null,null,"QUANTIDADE"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C114=K$3,1,0)","v":0},null,{"$f":"IF($C114=M$3,1,0)","v":0},null,{"$f":"IF($C114=O$3,1,0)","v":0},null,{"$f":"IF($C114=Q$3,1,0)","v":0},null,{"$f":"IF($C114=S$3,1,0)","v":0},null,{"$f":"IF($C114=U$3,1,0)","v":0},null,{"$f":"IF($C114=W$3,1,0)","v":0},null,{"$f":"IF($C114=Y$3,1,0)","v":0},null,{"$f":"IF($C114=AA$3,1,0)","v":0},null,{"$f":"IF($C114=AC$3,1,0)","v":0},null,{"$f":"IF($C114=AE$3,1,0)","v":0},null,{"$f":"IF($C114=AG$3,1,0)","v":0},null,{"$f":"IF($C114=AI$3,1,0)","v":0},null,{"$f":"IF($C114=AK$3,1,0)","v":0},null,{"$f":"IF($C114=AM$3,1,0)","v":0},null,{"$f":"IF($C114=AO$3,1,0)","v":0},null,{"$f":"IF($C114=AQ$3,1,0)","v":0},null,{"$f":"IF($C114=AS$3,1,0)","v":0},null,{"$f":"IF($C114=AU$3,1,0)","v":0},null,{"$f":"IF($C114=AW$3,1,0)","v":0},null,{"$f":"IF($C114=AY$3,1,0)","v":0},null,{"$f":"IF($C114=BA$3,1,0)","v":0},null,{"$f":"IF($C114=BC$3,1,0)","v":0},null,{"$f":"IF($C114=BE$3,1,0)","v":0},null,{"$f":"IF($C114=BG$3,1,0)","v":0},null,{"$f":"IF($C114=BI$3,1,0)","v":0},null,{"$f":"IF($C114=BK$3,1,0)","v":0},null,{"$f":"IF($C114=BM$3,1,0)","v":0},null,{"$f":"IF($C114=BO$3,1,0)","v":0},null,{"$f":"IF($C114=BQ$3,1,0)","v":0},null,{"$f":"IF($C114=BS$3,1,0)","v":0},null,{"$f":"IF($C114=BU$3,1,0)","v":0},null,{"$f":"IF($C114=BW$3,1,0)","v":0},null,{"$f":"IF($C114=BY$3,1,0)","v":0},null,{"$f":"IF($C114=CA$3,1,0)","v":0},null,{"$f":"IF($C114=CC$3,1,0)","v":0},null,{"$f":"IF($C114=CE$3,1,0)","v":0},null,{"$f":"IF($C114=CG$3,1,0)","v":0},null,{"$f":"IF($C114=CI$3,1,0)","v":0},null,{"$f":"IF($C114=CK$3,1,0)","v":0},null,{"$f":"IF($C114=CM$3,1,0)","v":0},null,{"$f":"IF($C114=CO$3,1,0)","v":0},null,{"$f":"IF($C114=CQ$3,1,0)","v":0},null,{"$f":"IF($C114=CS$3,1,0)","v":0},null,{"$f":"IF($C114=CU$3,1,0)","v":0},null,{"$f":"IF($C114=CW$3,1,0)","v":0},null,{"$f":"IF($C114=CY$3,1,0)","v":0},null,{"$f":"IF($C114=DA$3,1,0)","v":0},null,{"$f":"IF($C114=DC$3,1,0)","v":0},null,{"$f":"IF($C114=DE$3,1,0)","v":0},null,{"$f":"IF($C114=DG$3,1,0)","v":0},null,{"$f":"IF($C114=DI$3,1,0)","v":0},null,{"$f":"IF($C114=DK$3,1,0)","v":0},null,{"$f":"IF($C114=DM$3,1,0)","v":0},null,{"$f":"IF($C114=DO$3,1,0)","v":0},null,{"$f":"IF($C114=DQ$3,1,0)","v":0},null,{"$f":"IF($C114=DS$3,1,0)","v":0},null,{"$f":"IF($C114=DU$3,1,0)","v":0},null,{"$f":"IF($C114=DW$3,1,0)","v":0},null,{"$f":"IF($C114=DY$3,1,0)","v":0}]
[null,null,9,{"$f":"HLOOKUP($C115,'Dados Gerais'!$D$6:$V$11,6,0)","v":"GARÇOM DO GABINETE DA PRESIDÊNCIA"},null,null,{"$f":"HLOOKUP($C115,'Dados Gerais'!$D$6:$V$15,10,0)","v":2},null,null,null,{"$f":"IF($C115=K$3,1,0)","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,1,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
[]
[null,null,"ITEM","DESCRIÇÃO","QUANTIDADE POR TRABALHADOR/ANO","UNIDADE","VALOR"]
[]
[null,null,1,"Terninho completo na cor preta, em tecido gabardine, 70% poliester e 30% algodão, detalhes em cetim bucol, 100% poliester, na cor preta",3,"UNID",304.92,null,null,null,null,{"$f":"IF(SUM(K$114:K$116)>0,$E120*$G120,0)","v":0},null,{"$f":"IF(SUM(M$114:M$116)>0,$E120*$G120,0)","v":0},null,{"$f":"IF(SUM(O$114:O$116)>0,$E120*$G120,0)","v":0},null,{"$f":"IF(SUM(Q$114:Q$116)>0,$E120*$G120,0)","v":0},null,{"$f":"IF(SUM(S$114:S$116)>0,$E120*$G120,0)","v":0},null,{"$f":"IF(SUM(U$114:U$116)>0,$E120*$G120,0)","v":0},null,{"$f":"IF(SUM(W$114:W$116)>0,$E120*$G120,0)","v":0},null,{"$f":"IF(SUM(Y$114:Y$116)>0,$E120*$G120,0)","v":0},null,{"$f":"IF(SUM(AA$114:AA$116)>0,$E120*$G120,0)","v":914.76},null,{"$f":"IF(SUM(AC$114:AC$116)>0,$E120*$G120,0)","v":0},null,{"$f":"IF(SUM(AE$114:AE$116)>0,$E120*$G120,0)","v":0},null,{"$f":"IF(SUM(AG$114:AG$116)>0,$E120*$G120,0)","v":0},null,{"$f":"IF(SUM(AI$114:AI$116)>0,$E120*$G120,0)","v":0},null,{"$f":"IF(SUM(AK$114:AK$116)>0,$E120*$G120,0)","v":0},null,{"$f":"IF(SUM(AM$114:AM$116)>0,$E120*$G120,0)","v":0},null,{"$f":"IF(SUM(AO$114:AO$116)>0,$E120*$G120,0)","v":0},null,{"$f":"IF(SUM(AQ$114:AQ$116)>0,$E120*$G120,0)","v":0},null,{"$f":"IF(SUM(AS$114:AS$116)>0,$E120*$G120,0)","v":0},null,{"$f":"IF(SUM(AU$114:AU$116)>0,$E120*$G120,0)","v":0},null,{"$f":"IF(SUM(AW$114:AW$116)>0,$E120*$G120,0)","v":0},null,{"$f":"IF(SUM(AY$114:AY$116)>0,$E120*$G120,0)","v":0},null,{"$f":"IF(SUM(BA$114:BA$116)>0,$E120*$G120,0)","v":0},null,{"$f":"IF(SUM(BC$114:BC$116)>0,$E120*$G120,0)","v":0},null,{"$f":"IF(SUM(BE$114:BE$116)>0,$E120*$G120,0)","v":0},null,{"$f":"IF(SUM(BG$114:BG$116)>0,$E120*$G120,0)","v":0},null,{"$f":"IF(SUM(BI$114:BI$116)>0,$E120*$G120,0)","v":0},null,{"$f":"IF(SUM(BK$114:BK$116)>0,$E120*$G120,0)","v":0},null,{"$f":"IF(SUM(BM$114:BM$116)>0,$E120*$G120,0)","v":0},null,{"$f":"IF(SUM(BO$114:BO$116)>0,$E120*$G120,0)","v":0},null,{"$f":"IF(SUM(BQ$114:BQ$116)>0,$E120*$G120,0)","v":0},null,{"$f":"IF(SUM(BS$114:BS$116)>0,$E120*$G120,0)","v":0},null,{"$f":"IF(SUM(BU$114:BU$116)>0,$E120*$G120,0)","v":0},null,{"$f":"IF(SUM(BW$114:BW$116)>0,$E120*$G120,0)","v":0},null,{"$f":"IF(SUM(BY$114:BY$116)>0,$E120*$G120,0)","v":0},null,{"$f":"IF(SUM(CA$114:CA$116)>0,$E120*$G120,0)","v":0},null,{"$f":"IF(SUM(CC$114:CC$116)>0,$E120*$G120,0)","v":0},null,{"$f":"IF(SUM(CE$114:CE$116)>0,$E120*$G120,0)","v":0},null,{"$f":"IF(SUM(CG$114:CG$116)>0,$E120*$G120,0)","v":0},null,{"$f":"IF(SUM(CI$114:CI$116)>0,$E120*$G120,0)","v":0},null,{"$f":"IF(SUM(CK$114:CK$116)>0,$E120*$G120,0)","v":0},null,{"$f":"IF(SUM(CM$114:CM$116)>0,$E120*$G120,0)","v":0},null,{"$f":"IF(SUM(CO$114:CO$116)>0,$E120*$G120,0)","v":0},null,{"$f":"IF(SUM(CQ$114:CQ$116)>0,$E120*$G120,0)","v":0},null,{"$f":"IF(SUM(CS$114:CS$116)>0,$E120*$G120,0)","v":0},null,{"$f":"IF(SUM(CU$114:CU$116)>0,$E120*$G120,0)","v":0},null,{"$f":"IF(SUM(CW$114:CW$116)>0,$E120*$G120,0)","v":0},null,{"$f":"IF(SUM(CY$114:CY$116)>0,$E120*$G120,0)","v":0},null,{"$f":"IF(SUM(DA$114:DA$116)>0,$E120*$G120,0)","v":0},null,{"$f":"IF(SUM(DC$114:DC$116)>0,$E120*$G120,0)","v":0},null,{"$f":"IF(SUM(DE$114:DE$116)>0,$E120*$G120,0)","v":0},null,{"$f":"IF(SUM(DG$114:DG$116)>0,$E120*$G120,0)","v":0},null,{"$f":"IF(SUM(DI$114:DI$116)>0,$E120*$G120,0)","v":0},null,{"$f":"IF(SUM(DK$114:DK$116)>0,$E120*$G120,0)","v":0},null,{"$f":"IF(SUM(DM$114:DM$116)>0,$E120*$G120,0)","v":0},null,{"$f":"IF(SUM(DO$114:DO$116)>0,$E120*$G120,0)","v":0},null,{"$f":"IF(SUM(DQ$114:DQ$116)>0,$E120*$G120,0)","v":0},null,{"$f":"IF(SUM(DS$114:DS$116)>0,$E120*$G120,0)","v":0},null,{"$f":"IF(SUM(DU$114:DU$116)>0,$E120*$G120,0)","v":0},null,{"$f":"IF(SUM(DW$114:DW$116)>0,$E120*$G120,0)","v":0},null,{"$f":"IF(SUM(DY$114:DY$116)>0,$E120*$G120,0)","v":0}]
[null,null,2,"Camisa branca em tecido tricoline, 100% algodão",4,"UNID",121.95,null,null,null,null,{"$f":"IF(SUM(K$114:K$116)>0,$E121*$G121,0)","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,487.8,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,3,"Cinto de couro preto",2,"UNID",54.63,null,null,null,null,{"$f":"IF(SUM(K$114:K$116)>0,$E122*$G122,0)","v":0},null,{"$f":"IF(SUM(M$114:M$116)>0,$E122*$G122,0)","v":0},null,{"$f":"IF(SUM(O$114:O$116)>0,$E122*$G122,0)","v":0},null,{"$f":"IF(SUM(Q$114:Q$116)>0,$E122*$G122,0)","v":0},null,{"$f":"IF(SUM(S$114:S$116)>0,$E122*$G122,0)","v":0},null,{"$f":"IF(SUM(U$114:U$116)>0,$E122*$G122,0)","v":0},null,{"$f":"IF(SUM(W$114:W$116)>0,$E122*$G122,0)","v":0},null,{"$f":"IF(SUM(Y$114:Y$116)>0,$E122*$G122,0)","v":0},null,{"$f":"IF(SUM(AA$114:AA$116)>0,$E122*$G122,0)","v":109.26},null,{"$f":"IF(SUM(AC$114:AC$116)>0,$E122*$G122,0)","v":0},null,{"$f":"IF(SUM(AE$114:AE$116)>0,$E122*$G122,0)","v":0},null,{"$f":"IF(SUM(AG$114:AG$116)>0,$E122*$G122,0)","v":0},null,{"$f":"IF(SUM(AI$114:AI$116)>0,$E122*$G122,0)","v":0},null,{"$f":"IF(SUM(AK$114:AK$116)>0,$E122*$G122,0)","v":0},null,{"$f":"IF(SUM(AM$114:AM$116)>0,$E122*$G122,0)","v":0},null,{"$f":"IF(SUM(AO$114:AO$116)>0,$E122*$G122,0)","v":0},null,{"$f":"IF(SUM(AQ$114:AQ$116)>0,$E122*$G122,0)","v":0},null,{"$f":"IF(SUM(AS$114:AS$116)>0,$E122*$G122,0)","v":0},null,{"$f":"IF(SUM(AU$114:AU$116)>0,$E122*$G122,0)","v":0},null,{"$f":"IF(SUM(AW$114:AW$116)>0,$E122*$G122,0)","v":0},null,{"$f":"IF(SUM(AY$114:AY$116)>0,$E122*$G122,0)","v":0},null,{"$f":"IF(SUM(BA$114:BA$116)>0,$E122*$G122,0)","v":0},null,{"$f":"IF(SUM(BC$114:BC$116)>0,$E122*$G122,0)","v":0},null,{"$f":"IF(SUM(BE$114:BE$116)>0,$E122*$G122,0)","v":0},null,{"$f":"IF(SUM(BG$114:BG$116)>0,$E122*$G122,0)","v":0},null,{"$f":"IF(SUM(BI$114:BI$116)>0,$E122*$G122,0)","v":0},null,{"$f":"IF(SUM(BK$114:BK$116)>0,$E122*$G122,0)","v":0},null,{"$f":"IF(SUM(BM$114:BM$116)>0,$E122*$G122,0)","v":0},null,{"$f":"IF(SUM(BO$114:BO$116)>0,$E122*$G122,0)","v":0},null,{"$f":"IF(SUM(BQ$114:BQ$116)>0,$E122*$G122,0)","v":0},null,{"$f":"IF(SUM(BS$114:BS$116)>0,$E122*$G122,0)","v":0},null,{"$f":"IF(SUM(BU$114:BU$116)>0,$E122*$G122,0)","v":0},null,{"$f":"IF(SUM(BW$114:BW$116)>0,$E122*$G122,0)","v":0},null,{"$f":"IF(SUM(BY$114:BY$116)>0,$E122*$G122,0)","v":0},null,{"$f":"IF(SUM(CA$114:CA$116)>0,$E122*$G122,0)","v":0},null,{"$f":"IF(SUM(CC$114:CC$116)>0,$E122*$G122,0)","v":0},null,{"$f":"IF(SUM(CE$114:CE$116)>0,$E122*$G122,0)","v":0},null,{"$f":"IF(SUM(CG$114:CG$116)>0,$E122*$G122,0)","v":0},null,{"$f":"IF(SUM(CI$114:CI$116)>0,$E122*$G122,0)","v":0},null,{"$f":"IF(SUM(CK$114:CK$116)>0,$E122*$G122,0)","v":0},null,{"$f":"IF(SUM(CM$114:CM$116)>0,$E122*$G122,0)","v":0},null,{"$f":"IF(SUM(CO$114:CO$116)>0,$E122*$G122,0)","v":0},null,{"$f":"IF(SUM(CQ$114:CQ$116)>0,$E122*$G122,0)","v":0},null,{"$f":"IF(SUM(CS$114:CS$116)>0,$E122*$G122,0)","v":0},null,{"$f":"IF(SUM(CU$114:CU$116)>0,$E122*$G122,0)","v":0},null,{"$f":"IF(SUM(CW$114:CW$116)>0,$E122*$G122,0)","v":0},null,{"$f":"IF(SUM(CY$114:CY$116)>0,$E122*$G122,0)","v":0},null,{"$f":"IF(SUM(DA$114:DA$116)>0,$E122*$G122,0)","v":0},null,{"$f":"IF(SUM(DC$114:DC$116)>0,$E122*$G122,0)","v":0},null,{"$f":"IF(SUM(DE$114:DE$116)>0,$E122*$G122,0)","v":0},null,{"$f":"IF(SUM(DG$114:DG$116)>0,$E122*$G122,0)","v":0},null,{"$f":"IF(SUM(DI$114:DI$116)>0,$E122*$G122,0)","v":0},null,{"$f":"IF(SUM(DK$114:DK$116)>0,$E122*$G122,0)","v":0},null,{"$f":"IF(SUM(DM$114:DM$116)>0,$E122*$G122,0)","v":0},null,{"$f":"IF(SUM(DO$114:DO$116)>0,$E122*$G122,0)","v":0},null,{"$f":"IF(SUM(DQ$114:DQ$116)>0,$E122*$G122,0)","v":0},null,{"$f":"IF(SUM(DS$114:DS$116)>0,$E122*$G122,0)","v":0},null,{"$f":"IF(SUM(DU$114:DU$116)>0,$E122*$G122,0)","v":0},null,{"$f":"IF(SUM(DW$114:DW$116)>0,$E122*$G122,0)","v":0},null,{"$f":"IF(SUM(DY$114:DY$116)>0,$E122*$G122,0)","v":0}]
[null,null,4,"Gravata preta, estilo borboleta, em cetim bucol, 100% poliester",3,"UNID",35.97,null,null,null,null,0,null,{"$f":"IF(SUM(M$114:M$116)>0,$E123*$G123,0)","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,107.91,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,5,"Meia preta",4,"PAR",17.329999999999998,null,null,null,null,{"$f":"IF(SUM(K$114:K$116)>0,$E124*$G124,0)","v":0},null,{"$f":"IF(SUM(M$114:M$116)>0,$E124*$G124,0)","v":0},null,{"$f":"IF(SUM(O$114:O$116)>0,$E124*$G124,0)","v":0},null,{"$f":"IF(SUM(Q$114:Q$116)>0,$E124*$G124,0)","v":0},null,{"$f":"IF(SUM(S$114:S$116)>0,$E124*$G124,0)","v":0},null,{"$f":"IF(SUM(U$114:U$116)>0,$E124*$G124,0)","v":0},null,{"$f":"IF(SUM(W$114:W$116)>0,$E124*$G124,0)","v":0},null,{"$f":"IF(SUM(Y$114:Y$116)>0,$E124*$G124,0)","v":0},null,{"$f":"IF(SUM(AA$114:AA$116)>0,$E124*$G124,0)","v":69.319999999999993},null,{"$f":"IF(SUM(AC$114:AC$116)>0,$E124*$G124,0)","v":0},null,{"$f":"IF(SUM(AE$114:AE$116)>0,$E124*$G124,0)","v":0},null,{"$f":"IF(SUM(AG$114:AG$116)>0,$E124*$G124,0)","v":0},null,{"$f":"IF(SUM(AI$114:AI$116)>0,$E124*$G124,0)","v":0},null,{"$f":"IF(SUM(AK$114:AK$116)>0,$E124*$G124,0)","v":0},null,{"$f":"IF(SUM(AM$114:AM$116)>0,$E124*$G124,0)","v":0},null,{"$f":"IF(SUM(AO$114:AO$116)>0,$E124*$G124,0)","v":0},null,{"$f":"IF(SUM(AQ$114:AQ$116)>0,$E124*$G124,0)","v":0},null,{"$f":"IF(SUM(AS$114:AS$116)>0,$E124*$G124,0)","v":0},null,{"$f":"IF(SUM(AU$114:AU$116)>0,$E124*$G124,0)","v":0},null,{"$f":"IF(SUM(AW$114:AW$116)>0,$E124*$G124,0)","v":0},null,{"$f":"IF(SUM(AY$114:AY$116)>0,$E124*$G124,0)","v":0},null,{"$f":"IF(SUM(BA$114:BA$116)>0,$E124*$G124,0)","v":0},null,{"$f":"IF(SUM(BC$114:BC$116)>0,$E124*$G124,0)","v":0},null,{"$f":"IF(SUM(BE$114:BE$116)>0,$E124*$G124,0)","v":0},null,{"$f":"IF(SUM(BG$114:BG$116)>0,$E124*$G124,0)","v":0},null,{"$f":"IF(SUM(BI$114:BI$116)>0,$E124*$G124,0)","v":0},null,{"$f":"IF(SUM(BK$114:BK$116)>0,$E124*$G124,0)","v":0},null,{"$f":"IF(SUM(BM$114:BM$116)>0,$E124*$G124,0)","v":0},null,{"$f":"IF(SUM(BO$114:BO$116)>0,$E124*$G124,0)","v":0},null,{"$f":"IF(SUM(BQ$114:BQ$116)>0,$E124*$G124,0)","v":0},null,{"$f":"IF(SUM(BS$114:BS$116)>0,$E124*$G124,0)","v":0},null,{"$f":"IF(SUM(BU$114:BU$116)>0,$E124*$G124,0)","v":0},null,{"$f":"IF(SUM(BW$114:BW$116)>0,$E124*$G124,0)","v":0},null,{"$f":"IF(SUM(BY$114:BY$116)>0,$E124*$G124,0)","v":0},null,{"$f":"IF(SUM(CA$114:CA$116)>0,$E124*$G124,0)","v":0},null,{"$f":"IF(SUM(CC$114:CC$116)>0,$E124*$G124,0)","v":0},null,{"$f":"IF(SUM(CE$114:CE$116)>0,$E124*$G124,0)","v":0},null,{"$f":"IF(SUM(CG$114:CG$116)>0,$E124*$G124,0)","v":0},null,{"$f":"IF(SUM(CI$114:CI$116)>0,$E124*$G124,0)","v":0},null,{"$f":"IF(SUM(CK$114:CK$116)>0,$E124*$G124,0)","v":0},null,{"$f":"IF(SUM(CM$114:CM$116)>0,$E124*$G124,0)","v":0},null,{"$f":"IF(SUM(CO$114:CO$116)>0,$E124*$G124,0)","v":0},null,{"$f":"IF(SUM(CQ$114:CQ$116)>0,$E124*$G124,0)","v":0},null,{"$f":"IF(SUM(CS$114:CS$116)>0,$E124*$G124,0)","v":0},null,{"$f":"IF(SUM(CU$114:CU$116)>0,$E124*$G124,0)","v":0},null,{"$f":"IF(SUM(CW$114:CW$116)>0,$E124*$G124,0)","v":0},null,{"$f":"IF(SUM(CY$114:CY$116)>0,$E124*$G124,0)","v":0},null,{"$f":"IF(SUM(DA$114:DA$116)>0,$E124*$G124,0)","v":0},null,{"$f":"IF(SUM(DC$114:DC$116)>0,$E124*$G124,0)","v":0},null,{"$f":"IF(SUM(DE$114:DE$116)>0,$E124*$G124,0)","v":0},null,{"$f":"IF(SUM(DG$114:DG$116)>0,$E124*$G124,0)","v":0},null,{"$f":"IF(SUM(DI$114:DI$116)>0,$E124*$G124,0)","v":0},null,{"$f":"IF(SUM(DK$114:DK$116)>0,$E124*$G124,0)","v":0},null,{"$f":"IF(SUM(DM$114:DM$116)>0,$E124*$G124,0)","v":0},null,{"$f":"IF(SUM(DO$114:DO$116)>0,$E124*$G124,0)","v":0},null,{"$f":"IF(SUM(DQ$114:DQ$116)>0,$E124*$G124,0)","v":0},null,{"$f":"IF(SUM(DS$114:DS$116)>0,$E124*$G124,0)","v":0},null,{"$f":"IF(SUM(DU$114:DU$116)>0,$E124*$G124,0)","v":0},null,{"$f":"IF(SUM(DW$114:DW$116)>0,$E124*$G124,0)","v":0},null,{"$f":"IF(SUM(DY$114:DY$116)>0,$E124*$G124,0)","v":0}]
[]
[]
[null,null,"CATEGORIAS",null,null,null,"QUANTIDADE"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C128=K$3,1,0)","v":0},null,{"$f":"IF($C128=M$3,1,0)","v":0},null,{"$f":"IF($C128=O$3,1,0)","v":0},null,{"$f":"IF($C128=Q$3,1,0)","v":0},null,{"$f":"IF($C128=S$3,1,0)","v":0},null,{"$f":"IF($C128=U$3,1,0)","v":0},null,{"$f":"IF($C128=W$3,1,0)","v":0},null,{"$f":"IF($C128=Y$3,1,0)","v":0},null,{"$f":"IF($C128=AA$3,1,0)","v":0},null,{"$f":"IF($C128=AC$3,1,0)","v":0},null,{"$f":"IF($C128=AE$3,1,0)","v":0},null,{"$f":"IF($C128=AG$3,1,0)","v":0},null,{"$f":"IF($C128=AI$3,1,0)","v":0},null,{"$f":"IF($C128=AK$3,1,0)","v":0},null,{"$f":"IF($C128=AM$3,1,0)","v":0},null,{"$f":"IF($C128=AO$3,1,0)","v":0},null,{"$f":"IF($C128=AQ$3,1,0)","v":0},null,{"$f":"IF($C128=AS$3,1,0)","v":0},null,{"$f":"IF($C128=AU$3,1,0)","v":0},null,{"$f":"IF($C128=AW$3,1,0)","v":0},null,{"$f":"IF($C128=AY$3,1,0)","v":0},null,{"$f":"IF($C128=BA$3,1,0)","v":0},null,{"$f":"IF($C128=BC$3,1,0)","v":0},null,{"$f":"IF($C128=BE$3,1,0)","v":0},null,{"$f":"IF($C128=BG$3,1,0)","v":0},null,{"$f":"IF($C128=BI$3,1,0)","v":0},null,{"$f":"IF($C128=BK$3,1,0)","v":0},null,{"$f":"IF($C128=BM$3,1,0)","v":0},null,{"$f":"IF($C128=BO$3,1,0)","v":0},null,{"$f":"IF($C128=BQ$3,1,0)","v":0},null,{"$f":"IF($C128=BS$3,1,0)","v":0},null,{"$f":"IF($C128=BU$3,1,0)","v":0},null,{"$f":"IF($C128=BW$3,1,0)","v":0},null,{"$f":"IF($C128=BY$3,1,0)","v":0},null,{"$f":"IF($C128=CA$3,1,0)","v":0},null,{"$f":"IF($C128=CC$3,1,0)","v":0},null,{"$f":"IF($C128=CE$3,1,0)","v":0},null,{"$f":"IF($C128=CG$3,1,0)","v":0},null,{"$f":"IF($C128=CI$3,1,0)","v":0},null,{"$f":"IF($C128=CK$3,1,0)","v":0},null,{"$f":"IF($C128=CM$3,1,0)","v":0},null,{"$f":"IF($C128=CO$3,1,0)","v":0},null,{"$f":"IF($C128=CQ$3,1,0)","v":0},null,{"$f":"IF($C128=CS$3,1,0)","v":0},null,{"$f":"IF($C128=CU$3,1,0)","v":0},null,{"$f":"IF($C128=CW$3,1,0)","v":0},null,{"$f":"IF($C128=CY$3,1,0)","v":0},null,{"$f":"IF($C128=DA$3,1,0)","v":0},null,{"$f":"IF($C128=DC$3,1,0)","v":0},null,{"$f":"IF($C128=DE$3,1,0)","v":0},null,{"$f":"IF($C128=DG$3,1,0)","v":0},null,{"$f":"IF($C128=DI$3,1,0)","v":0},null,{"$f":"IF($C128=DK$3,1,0)","v":0},null,{"$f":"IF($C128=DM$3,1,0)","v":0},null,{"$f":"IF($C128=DO$3,1,0)","v":0},null,{"$f":"IF($C128=DQ$3,1,0)","v":0},null,{"$f":"IF($C128=DS$3,1,0)","v":0},null,{"$f":"IF($C128=DU$3,1,0)","v":0},null,{"$f":"IF($C128=DW$3,1,0)","v":0},null,{"$f":"IF($C128=DY$3,1,0)","v":0}]
[null,null,10,{"$f":"HLOOKUP($C129,'Dados Gerais'!$D$6:$V$11,6,0)","v":"ARRUMADEIRA"},null,null,{"$f":"HLOOKUP($C129,'Dados Gerais'!$D$6:$V$15,10,0)","v":4},null,null,null,{"$f":"IF($C129=K$3,1,0)","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,1,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
[]
[null,null,"ITEM","DESCRIÇÃO","QUANTIDADE POR TRABALHADOR/ANO","UNIDADE","VALOR"]
[]
[null,null,1,"Calça feminina comprida preta, em tecido microfibra",4,"UNID",126.93,null,null,null,null,{"$f":"IF(SUM(K$128:K$130)>0,$E134*$G134,0)","v":0},null,{"$f":"IF(SUM(M$128:M$130)>0,$E134*$G134,0)","v":0},null,{"$f":"IF(SUM(O$128:O$130)>0,$E134*$G134,0)","v":0},null,{"$f":"IF(SUM(Q$128:Q$130)>0,$E134*$G134,0)","v":0},null,{"$f":"IF(SUM(S$128:S$130)>0,$E134*$G134,0)","v":0},null,{"$f":"IF(SUM(U$128:U$130)>0,$E134*$G134,0)","v":0},null,{"$f":"IF(SUM(W$128:W$130)>0,$E134*$G134,0)","v":0},null,{"$f":"IF(SUM(Y$128:Y$130)>0,$E134*$G134,0)","v":0},null,{"$f":"IF(SUM(AA$128:AA$130)>0,$E134*$G134,0)","v":0},null,{"$f":"IF(SUM(AC$128:AC$130)>0,$E134*$G134,0)","v":507.72},null,{"$f":"IF(SUM(AE$128:AE$130)>0,$E134*$G134,0)","v":0},null,{"$f":"IF(SUM(AG$128:AG$130)>0,$E134*$G134,0)","v":0},null,{"$f":"IF(SUM(AI$128:AI$130)>0,$E134*$G134,0)","v":0},null,{"$f":"IF(SUM(AK$128:AK$130)>0,$E134*$G134,0)","v":0},null,{"$f":"IF(SUM(AM$128:AM$130)>0,$E134*$G134,0)","v":0},null,{"$f":"IF(SUM(AO$128:AO$130)>0,$E134*$G134,0)","v":0},null,{"$f":"IF(SUM(AQ$128:AQ$130)>0,$E134*$G134,0)","v":0},null,{"$f":"IF(SUM(AS$128:AS$130)>0,$E134*$G134,0)","v":0},null,{"$f":"IF(SUM(AU$128:AU$130)>0,$E134*$G134,0)","v":0},null,{"$f":"IF(SUM(AW$128:AW$130)>0,$E134*$G134,0)","v":0},null,{"$f":"IF(SUM(AY$128:AY$130)>0,$E134*$G134,0)","v":0},null,{"$f":"IF(SUM(BA$128:BA$130)>0,$E134*$G134,0)","v":0},null,{"$f":"IF(SUM(BC$128:BC$130)>0,$E134*$G134,0)","v":0},null,{"$f":"IF(SUM(BE$128:BE$130)>0,$E134*$G134,0)","v":0},null,{"$f":"IF(SUM(BG$128:BG$130)>0,$E134*$G134,0)","v":0},null,{"$f":"IF(SUM(BI$128:BI$130)>0,$E134*$G134,0)","v":0},null,{"$f":"IF(SUM(BK$128:BK$130)>0,$E134*$G134,0)","v":0},null,{"$f":"IF(SUM(BM$128:BM$130)>0,$E134*$G134,0)","v":0},null,{"$f":"IF(SUM(BO$128:BO$130)>0,$E134*$G134,0)","v":0},null,{"$f":"IF(SUM(BQ$128:BQ$130)>0,$E134*$G134,0)","v":0},null,{"$f":"IF(SUM(BS$128:BS$130)>0,$E134*$G134,0)","v":0},null,{"$f":"IF(SUM(BU$128:BU$130)>0,$E134*$G134,0)","v":0},null,{"$f":"IF(SUM(BW$128:BW$130)>0,$E134*$G134,0)","v":0},null,{"$f":"IF(SUM(BY$128:BY$130)>0,$E134*$G134,0)","v":0},null,{"$f":"IF(SUM(CA$128:CA$130)>0,$E134*$G134,0)","v":0},null,{"$f":"IF(SUM(CC$128:CC$130)>0,$E134*$G134,0)","v":0},null,{"$f":"IF(SUM(CE$128:CE$130)>0,$E134*$G134,0)","v":0},null,{"$f":"IF(SUM(CG$128:CG$130)>0,$E134*$G134,0)","v":0},null,{"$f":"IF(SUM(CI$128:CI$130)>0,$E134*$G134,0)","v":0},null,{"$f":"IF(SUM(CK$128:CK$130)>0,$E134*$G134,0)","v":0},null,{"$f":"IF(SUM(CM$128:CM$130)>0,$E134*$G134,0)","v":0},null,{"$f":"IF(SUM(CO$128:CO$130)>0,$E134*$G134,0)","v":0},null,{"$f":"IF(SUM(CQ$128:CQ$130)>0,$E134*$G134,0)","v":0},null,{"$f":"IF(SUM(CS$128:CS$130)>0,$E134*$G134,0)","v":0},null,{"$f":"IF(SUM(CU$128:CU$130)>0,$E134*$G134,0)","v":0},null,{"$f":"IF(SUM(CW$128:CW$130)>0,$E134*$G134,0)","v":0},null,{"$f":"IF(SUM(CY$128:CY$130)>0,$E134*$G134,0)","v":0},null,{"$f":"IF(SUM(DA$128:DA$130)>0,$E134*$G134,0)","v":0},null,{"$f":"IF(SUM(DC$128:DC$130)>0,$E134*$G134,0)","v":0},null,{"$f":"IF(SUM(DE$128:DE$130)>0,$E134*$G134,0)","v":0},null,{"$f":"IF(SUM(DG$128:DG$130)>0,$E134*$G134,0)","v":0},null,{"$f":"IF(SUM(DI$128:DI$130)>0,$E134*$G134,0)","v":0},null,{"$f":"IF(SUM(DK$128:DK$130)>0,$E134*$G134,0)","v":0},null,{"$f":"IF(SUM(DM$128:DM$130)>0,$E134*$G134,0)","v":0},null,{"$f":"IF(SUM(DO$128:DO$130)>0,$E134*$G134,0)","v":0},null,{"$f":"IF(SUM(DQ$128:DQ$130)>0,$E134*$G134,0)","v":0},null,{"$f":"IF(SUM(DS$128:DS$130)>0,$E134*$G134,0)","v":0},null,{"$f":"IF(SUM(DU$128:DU$130)>0,$E134*$G134,0)","v":0},null,{"$f":"IF(SUM(DW$128:DW$130)>0,$E134*$G134,0)","v":0},null,{"$f":"IF(SUM(DY$128:DY$130)>0,$E134*$G134,0)","v":0}]
[null,null,2,"Blazer feminino longo, na cor preta, em microfibra",2,"UNID",199.67,null,null,null,null,{"$f":"IF(SUM(K$128:K$130)>0,$E135*$G135,0)","v":0},null,{"$f":"IF(SUM(M$128:M$130)>0,$E135*$G135,0)","v":0},null,{"$f":"IF(SUM(O$128:O$130)>0,$E135*$G135,0)","v":0},null,{"$f":"IF(SUM(Q$128:Q$130)>0,$E135*$G135,0)","v":0},null,{"$f":"IF(SUM(S$128:S$130)>0,$E135*$G135,0)","v":0},null,{"$f":"IF(SUM(U$128:U$130)>0,$E135*$G135,0)","v":0},null,{"$f":"IF(SUM(W$128:W$130)>0,$E135*$G135,0)","v":0},null,{"$f":"IF(SUM(Y$128:Y$130)>0,$E135*$G135,0)","v":0},null,{"$f":"IF(SUM(AA$128:AA$130)>0,$E135*$G135,0)","v":0},null,{"$f":"IF(SUM(AC$128:AC$130)>0,$E135*$G135,0)","v":399.34},null,{"$f":"IF(SUM(AE$128:AE$130)>0,$E135*$G135,0)","v":0},null,{"$f":"IF(SUM(AG$128:AG$130)>0,$E135*$G135,0)","v":0},null,{"$f":"IF(SUM(AI$128:AI$130)>0,$E135*$G135,0)","v":0},null,{"$f":"IF(SUM(AK$128:AK$130)>0,$E135*$G135,0)","v":0},null,{"$f":"IF(SUM(AM$128:AM$130)>0,$E135*$G135,0)","v":0},null,{"$f":"IF(SUM(AO$128:AO$130)>0,$E135*$G135,0)","v":0},null,{"$f":"IF(SUM(AQ$128:AQ$130)>0,$E135*$G135,0)","v":0},null,{"$f":"IF(SUM(AS$128:AS$130)>0,$E135*$G135,0)","v":0},null,{"$f":"IF(SUM(AU$128:AU$130)>0,$E135*$G135,0)","v":0},null,{"$f":"IF(SUM(AW$128:AW$130)>0,$E135*$G135,0)","v":0},null,{"$f":"IF(SUM(AY$128:AY$130)>0,$E135*$G135,0)","v":0},null,{"$f":"IF(SUM(BA$128:BA$130)>0,$E135*$G135,0)","v":0},null,{"$f":"IF(SUM(BC$128:BC$130)>0,$E135*$G135,0)","v":0},null,{"$f":"IF(SUM(BE$128:BE$130)>0,$E135*$G135,0)","v":0},null,{"$f":"IF(SUM(BG$128:BG$130)>0,$E135*$G135,0)","v":0},null,{"$f":"IF(SUM(BI$128:BI$130)>0,$E135*$G135,0)","v":0},null,{"$f":"IF(SUM(BK$128:BK$130)>0,$E135*$G135,0)","v":0},null,{"$f":"IF(SUM(BM$128:BM$130)>0,$E135*$G135,0)","v":0},null,{"$f":"IF(SUM(BO$128:BO$130)>0,$E135*$G135,0)","v":0},null,{"$f":"IF(SUM(BQ$128:BQ$130)>0,$E135*$G135,0)","v":0},null,{"$f":"IF(SUM(BS$128:BS$130)>0,$E135*$G135,0)","v":0},null,{"$f":"IF(SUM(BU$128:BU$130)>0,$E135*$G135,0)","v":0},null,{"$f":"IF(SUM(BW$128:BW$130)>0,$E135*$G135,0)","v":0},null,{"$f":"IF(SUM(BY$128:BY$130)>0,$E135*$G135,0)","v":0},null,{"$f":"IF(SUM(CA$128:CA$130)>0,$E135*$G135,0)","v":0},null,{"$f":"IF(SUM(CC$128:CC$130)>0,$E135*$G135,0)","v":0},null,{"$f":"IF(SUM(CE$128:CE$130)>0,$E135*$G135,0)","v":0},null,{"$f":"IF(SUM(CG$128:CG$130)>0,$E135*$G135,0)","v":0},null,{"$f":"IF(SUM(CI$128:CI$130)>0,$E135*$G135,0)","v":0},null,{"$f":"IF(SUM(CK$128:CK$130)>0,$E135*$G135,0)","v":0},null,{"$f":"IF(SUM(CM$128:CM$130)>0,$E135*$G135,0)","v":0},null,{"$f":"IF(SUM(CO$128:CO$130)>0,$E135*$G135,0)","v":0},null,{"$f":"IF(SUM(CQ$128:CQ$130)>0,$E135*$G135,0)","v":0},null,{"$f":"IF(SUM(CS$128:CS$130)>0,$E135*$G135,0)","v":0},null,{"$f":"IF(SUM(CU$128:CU$130)>0,$E135*$G135,0)","v":0},null,{"$f":"IF(SUM(CW$128:CW$130)>0,$E135*$G135,0)","v":0},null,{"$f":"IF(SUM(CY$128:CY$130)>0,$E135*$G135,0)","v":0},null,{"$f":"IF(SUM(DA$128:DA$130)>0,$E135*$G135,0)","v":0},null,{"$f":"IF(SUM(DC$128:DC$130)>0,$E135*$G135,0)","v":0},null,{"$f":"IF(SUM(DE$128:DE$130)>0,$E135*$G135,0)","v":0},null,{"$f":"IF(SUM(DG$128:DG$130)>0,$E135*$G135,0)","v":0},null,{"$f":"IF(SUM(DI$128:DI$130)>0,$E135*$G135,0)","v":0},null,{"$f":"IF(SUM(DK$128:DK$130)>0,$E135*$G135,0)","v":0},null,{"$f":"IF(SUM(DM$128:DM$130)>0,$E135*$G135,0)","v":0},null,{"$f":"IF(SUM(DO$128:DO$130)>0,$E135*$G135,0)","v":0},null,{"$f":"IF(SUM(DQ$128:DQ$130)>0,$E135*$G135,0)","v":0},null,{"$f":"IF(SUM(DS$128:DS$130)>0,$E135*$G135,0)","v":0},null,{"$f":"IF(SUM(DU$128:DU$130)>0,$E135*$G135,0)","v":0},null,{"$f":"IF(SUM(DW$128:DW$130)>0,$E135*$G135,0)","v":0},null,0]
[null,null,3,"Blusa branca, modelo social, com manga 3/4, tecido microfibra de seda",4,"UNID",119.7,null,null,null,null,{"$f":"IF(SUM(K$128:K$130)>0,$E136*$G136,0)","v":0},null,{"$f":"IF(SUM(M$128:M$130)>0,$E136*$G136,0)","v":0},null,{"$f":"IF(SUM(O$128:O$130)>0,$E136*$G136,0)","v":0},null,{"$f":"IF(SUM(Q$128:Q$130)>0,$E136*$G136,0)","v":0},null,{"$f":"IF(SUM(S$128:S$130)>0,$E136*$G136,0)","v":0},null,{"$f":"IF(SUM(U$128:U$130)>0,$E136*$G136,0)","v":0},null,{"$f":"IF(SUM(W$128:W$130)>0,$E136*$G136,0)","v":0},null,{"$f":"IF(SUM(Y$128:Y$130)>0,$E136*$G136,0)","v":0},null,{"$f":"IF(SUM(AA$128:AA$130)>0,$E136*$G136,0)","v":0},null,{"$f":"IF(SUM(AC$128:AC$130)>0,$E136*$G136,0)","v":478.8},null,{"$f":"IF(SUM(AE$128:AE$130)>0,$E136*$G136,0)","v":0},null,{"$f":"IF(SUM(AG$128:AG$130)>0,$E136*$G136,0)","v":0},null,{"$f":"IF(SUM(AI$128:AI$130)>0,$E136*$G136,0)","v":0},null,{"$f":"IF(SUM(AK$128:AK$130)>0,$E136*$G136,0)","v":0},null,{"$f":"IF(SUM(AM$128:AM$130)>0,$E136*$G136,0)","v":0},null,{"$f":"IF(SUM(AO$128:AO$130)>0,$E136*$G136,0)","v":0},null,{"$f":"IF(SUM(AQ$128:AQ$130)>0,$E136*$G136,0)","v":0},null,{"$f":"IF(SUM(AS$128:AS$130)>0,$E136*$G136,0)","v":0},null,{"$f":"IF(SUM(AU$128:AU$130)>0,$E136*$G136,0)","v":0},null,{"$f":"IF(SUM(AW$128:AW$130)>0,$E136*$G136,0)","v":0},null,{"$f":"IF(SUM(AY$128:AY$130)>0,$E136*$G136,0)","v":0},null,{"$f":"IF(SUM(BA$128:BA$130)>0,$E136*$G136,0)","v":0},null,{"$f":"IF(SUM(BC$128:BC$130)>0,$E136*$G136,0)","v":0},null,{"$f":"IF(SUM(BE$128:BE$130)>0,$E136*$G136,0)","v":0},null,{"$f":"IF(SUM(BG$128:BG$130)>0,$E136*$G136,0)","v":0},null,{"$f":"IF(SUM(BI$128:BI$130)>0,$E136*$G136,0)","v":0},null,{"$f":"IF(SUM(BK$128:BK$130)>0,$E136*$G136,0)","v":0},null,{"$f":"IF(SUM(BM$128:BM$130)>0,$E136*$G136,0)","v":0},null,{"$f":"IF(SUM(BO$128:BO$130)>0,$E136*$G136,0)","v":0},null,{"$f":"IF(SUM(BQ$128:BQ$130)>0,$E136*$G136,0)","v":0},null,{"$f":"IF(SUM(BS$128:BS$130)>0,$E136*$G136,0)","v":0},null,{"$f":"IF(SUM(BU$128:BU$130)>0,$E136*$G136,0)","v":0},null,{"$f":"IF(SUM(BW$128:BW$130)>0,$E136*$G136,0)","v":0},null,{"$f":"IF(SUM(BY$128:BY$130)>0,$E136*$G136,0)","v":0},null,{"$f":"IF(SUM(CA$128:CA$130)>0,$E136*$G136,0)","v":0},null,{"$f":"IF(SUM(CC$128:CC$130)>0,$E136*$G136,0)","v":0},null,{"$f":"IF(SUM(CE$128:CE$130)>0,$E136*$G136,0)","v":0},null,{"$f":"IF(SUM(CG$128:CG$130)>0,$E136*$G136,0)","v":0},null,{"$f":"IF(SUM(CI$128:CI$130)>0,$E136*$G136,0)","v":0},null,{"$f":"IF(SUM(CK$128:CK$130)>0,$E136*$G136,0)","v":0},null,{"$f":"IF(SUM(CM$128:CM$130)>0,$E136*$G136,0)","v":0},null,{"$f":"IF(SUM(CO$128:CO$130)>0,$E136*$G136,0)","v":0},null,{"$f":"IF(SUM(CQ$128:CQ$130)>0,$E136*$G136,0)","v":0},null,{"$f":"IF(SUM(CS$128:CS$130)>0,$E136*$G136,0)","v":0},null,{"$f":"IF(SUM(CU$128:CU$130)>0,$E136*$G136,0)","v":0},null,{"$f":"IF(SUM(CW$128:CW$130)>0,$E136*$G136,0)","v":0},null,{"$f":"IF(SUM(CY$128:CY$130)>0,$E136*$G136,0)","v":0},null,{"$f":"IF(SUM(DA$128:DA$130)>0,$E136*$G136,0)","v":0},null,{"$f":"IF(SUM(DC$128:DC$130)>0,$E136*$G136,0)","v":0},null,{"$f":"IF(SUM(DE$128:DE$130)>0,$E136*$G136,0)","v":0},null,{"$f":"IF(SUM(DG$128:DG$130)>0,$E136*$G136,0)","v":0},null,{"$f":"IF(SUM(DI$128:DI$130)>0,$E136*$G136,0)","v":0},null,{"$f":"IF(SUM(DK$128:DK$130)>0,$E136*$G136,0)","v":0},null,{"$f":"IF(SUM(DM$128:DM$130)>0,$E136*$G136,0)","v":0},null,{"$f":"IF(SUM(DO$128:DO$130)>0,$E136*$G136,0)","v":0},null,{"$f":"IF(SUM(DQ$128:DQ$130)>0,$E136*$G136,0)","v":0},null,{"$f":"IF(SUM(DS$128:DS$130)>0,$E136*$G136,0)","v":0},null,{"$f":"IF(SUM(DU$128:DU$130)>0,$E136*$G136,0)","v":0},null,{"$f":"IF(SUM(DW$128:DW$130)>0,$E136*$G136,0)","v":0},null,0]
[null,null,4,"Meia preta",4,"PAR",17.329999999999998,null,null,null,null,{"$f":"IF(SUM(K$128:K$130)>0,$E137*$G137,0)","v":0},null,{"$f":"IF(SUM(M$128:M$130)>0,$E137*$G137,0)","v":0},null,{"$f":"IF(SUM(O$128:O$130)>0,$E137*$G137,0)","v":0},null,{"$f":"IF(SUM(Q$128:Q$130)>0,$E137*$G137,0)","v":0},null,{"$f":"IF(SUM(S$128:S$130)>0,$E137*$G137,0)","v":0},null,{"$f":"IF(SUM(U$128:U$130)>0,$E137*$G137,0)","v":0},null,{"$f":"IF(SUM(W$128:W$130)>0,$E137*$G137,0)","v":0},null,{"$f":"IF(SUM(Y$128:Y$130)>0,$E137*$G137,0)","v":0},null,{"$f":"IF(SUM(AA$128:AA$130)>0,$E137*$G137,0)","v":0},null,{"$f":"IF(SUM(AC$128:AC$130)>0,$E137*$G137,0)","v":69.319999999999993},null,{"$f":"IF(SUM(AE$128:AE$130)>0,$E137*$G137,0)","v":0},null,{"$f":"IF(SUM(AG$128:AG$130)>0,$E137*$G137,0)","v":0},null,{"$f":"IF(SUM(AI$128:AI$130)>0,$E137*$G137,0)","v":0},null,{"$f":"IF(SUM(AK$128:AK$130)>0,$E137*$G137,0)","v":0},null,{"$f":"IF(SUM(AM$128:AM$130)>0,$E137*$G137,0)","v":0},null,{"$f":"IF(SUM(AO$128:AO$130)>0,$E137*$G137,0)","v":0},null,{"$f":"IF(SUM(AQ$128:AQ$130)>0,$E137*$G137,0)","v":0},null,{"$f":"IF(SUM(AS$128:AS$130)>0,$E137*$G137,0)","v":0},null,{"$f":"IF(SUM(AU$128:AU$130)>0,$E137*$G137,0)","v":0},null,{"$f":"IF(SUM(AW$128:AW$130)>0,$E137*$G137,0)","v":0},null,{"$f":"IF(SUM(AY$128:AY$130)>0,$E137*$G137,0)","v":0},null,{"$f":"IF(SUM(BA$128:BA$130)>0,$E137*$G137,0)","v":0},null,{"$f":"IF(SUM(BC$128:BC$130)>0,$E137*$G137,0)","v":0},null,{"$f":"IF(SUM(BE$128:BE$130)>0,$E137*$G137,0)","v":0},null,{"$f":"IF(SUM(BG$128:BG$130)>0,$E137*$G137,0)","v":0},null,{"$f":"IF(SUM(BI$128:BI$130)>0,$E137*$G137,0)","v":0},null,{"$f":"IF(SUM(BK$128:BK$130)>0,$E137*$G137,0)","v":0},null,{"$f":"IF(SUM(BM$128:BM$130)>0,$E137*$G137,0)","v":0},null,{"$f":"IF(SUM(BO$128:BO$130)>0,$E137*$G137,0)","v":0},null,{"$f":"IF(SUM(BQ$128:BQ$130)>0,$E137*$G137,0)","v":0},null,{"$f":"IF(SUM(BS$128:BS$130)>0,$E137*$G137,0)","v":0},null,{"$f":"IF(SUM(BU$128:BU$130)>0,$E137*$G137,0)","v":0},null,{"$f":"IF(SUM(BW$128:BW$130)>0,$E137*$G137,0)","v":0},null,{"$f":"IF(SUM(BY$128:BY$130)>0,$E137*$G137,0)","v":0},null,{"$f":"IF(SUM(CA$128:CA$130)>0,$E137*$G137,0)","v":0},null,{"$f":"IF(SUM(CC$128:CC$130)>0,$E137*$G137,0)","v":0},null,{"$f":"IF(SUM(CE$128:CE$130)>0,$E137*$G137,0)","v":0},null,{"$f":"IF(SUM(CG$128:CG$130)>0,$E137*$G137,0)","v":0},null,{"$f":"IF(SUM(CI$128:CI$130)>0,$E137*$G137,0)","v":0},null,{"$f":"IF(SUM(CK$128:CK$130)>0,$E137*$G137,0)","v":0},null,{"$f":"IF(SUM(CM$128:CM$130)>0,$E137*$G137,0)","v":0},null,{"$f":"IF(SUM(CO$128:CO$130)>0,$E137*$G137,0)","v":0},null,{"$f":"IF(SUM(CQ$128:CQ$130)>0,$E137*$G137,0)","v":0},null,{"$f":"IF(SUM(CS$128:CS$130)>0,$E137*$G137,0)","v":0},null,{"$f":"IF(SUM(CU$128:CU$130)>0,$E137*$G137,0)","v":0},null,{"$f":"IF(SUM(CW$128:CW$130)>0,$E137*$G137,0)","v":0},null,{"$f":"IF(SUM(CY$128:CY$130)>0,$E137*$G137,0)","v":0},null,{"$f":"IF(SUM(DA$128:DA$130)>0,$E137*$G137,0)","v":0},null,{"$f":"IF(SUM(DC$128:DC$130)>0,$E137*$G137,0)","v":0},null,{"$f":"IF(SUM(DE$128:DE$130)>0,$E137*$G137,0)","v":0},null,{"$f":"IF(SUM(DG$128:DG$130)>0,$E137*$G137,0)","v":0},null,{"$f":"IF(SUM(DI$128:DI$130)>0,$E137*$G137,0)","v":0},null,{"$f":"IF(SUM(DK$128:DK$130)>0,$E137*$G137,0)","v":0},null,{"$f":"IF(SUM(DM$128:DM$130)>0,$E137*$G137,0)","v":0},null,{"$f":"IF(SUM(DO$128:DO$130)>0,$E137*$G137,0)","v":0},null,{"$f":"IF(SUM(DQ$128:DQ$130)>0,$E137*$G137,0)","v":0},null,{"$f":"IF(SUM(DS$128:DS$130)>0,$E137*$G137,0)","v":0},null,{"$f":"IF(SUM(DU$128:DU$130)>0,$E137*$G137,0)","v":0},null,{"$f":"IF(SUM(DW$128:DW$130)>0,$E137*$G137,0)","v":0},null,0]
[]
[]
[null,null,"CATEGORIAS",null,null,null,"QUANTIDADE"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C141=K$3,1,0)","v":0},null,{"$f":"IF($C141=M$3,1,0)","v":0},null,{"$f":"IF($C141=O$3,1,0)","v":0},null,{"$f":"IF($C141=Q$3,1,0)","v":0},null,{"$f":"IF($C141=S$3,1,0)","v":0},null,{"$f":"IF($C141=U$3,1,0)","v":0},null,{"$f":"IF($C141=W$3,1,0)","v":0},null,{"$f":"IF($C141=Y$3,1,0)","v":0},null,{"$f":"IF($C141=AA$3,1,0)","v":0},null,{"$f":"IF($C141=AC$3,1,0)","v":0},null,{"$f":"IF($C141=AE$3,1,0)","v":0},null,{"$f":"IF($C141=AG$3,1,0)","v":0},null,{"$f":"IF($C141=AI$3,1,0)","v":0},null,{"$f":"IF($C141=AK$3,1,0)","v":0},null,{"$f":"IF($C141=AM$3,1,0)","v":0},null,{"$f":"IF($C141=AO$3,1,0)","v":0},null,{"$f":"IF($C141=AQ$3,1,0)","v":0},null,{"$f":"IF($C141=AS$3,1,0)","v":0},null,{"$f":"IF($C141=AU$3,1,0)","v":0},null,{"$f":"IF($C141=AW$3,1,0)","v":0},null,{"$f":"IF($C141=AY$3,1,0)","v":0},null,{"$f":"IF($C141=BA$3,1,0)","v":0},null,{"$f":"IF($C141=BC$3,1,0)","v":0},null,{"$f":"IF($C141=BE$3,1,0)","v":0},null,{"$f":"IF($C141=BG$3,1,0)","v":0},null,{"$f":"IF($C141=BI$3,1,0)","v":0},null,{"$f":"IF($C141=BK$3,1,0)","v":0},null,{"$f":"IF($C141=BM$3,1,0)","v":0},null,{"$f":"IF($C141=BO$3,1,0)","v":0},null,{"$f":"IF($C141=BQ$3,1,0)","v":0},null,{"$f":"IF($C141=BS$3,1,0)","v":0},null,{"$f":"IF($C141=BU$3,1,0)","v":0},null,{"$f":"IF($C141=BW$3,1,0)","v":0},null,{"$f":"IF($C141=BY$3,1,0)","v":0},null,{"$f":"IF($C141=CA$3,1,0)","v":0},null,{"$f":"IF($C141=CC$3,1,0)","v":0},null,{"$f":"IF($C141=CE$3,1,0)","v":0},null,{"$f":"IF($C141=CG$3,1,0)","v":0},null,{"$f":"IF($C141=CI$3,1,0)","v":0},null,{"$f":"IF($C141=CK$3,1,0)","v":0},null,{"$f":"IF($C141=CM$3,1,0)","v":0},null,{"$f":"IF($C141=CO$3,1,0)","v":0},null,{"$f":"IF($C141=CQ$3,1,0)","v":0},null,{"$f":"IF($C141=CS$3,1,0)","v":0},null,{"$f":"IF($C141=CU$3,1,0)","v":0},null,{"$f":"IF($C141=CW$3,1,0)","v":0},null,{"$f":"IF($C141=CY$3,1,0)","v":0},null,{"$f":"IF($C141=DA$3,1,0)","v":0},null,{"$f":"IF($C141=DC$3,1,0)","v":0},null,{"$f":"IF($C141=DE$3,1,0)","v":0},null,{"$f":"IF($C141=DG$3,1,0)","v":0},null,{"$f":"IF($C141=DI$3,1,0)","v":0},null,{"$f":"IF($C141=DK$3,1,0)","v":0},null,{"$f":"IF($C141=DM$3,1,0)","v":0},null,{"$f":"IF($C141=DO$3,1,0)","v":0},null,{"$f":"IF($C141=DQ$3,1,0)","v":0},null,{"$f":"IF($C141=DS$3,1,0)","v":0},null,{"$f":"IF($C141=DU$3,1,0)","v":0},null,{"$f":"IF($C141=DW$3,1,0)","v":0},null,{"$f":"IF($C141=DY$3,1,0)","v":0}]
[null,null,11,{"$f":"HLOOKUP($C142,'Dados Gerais'!$D$6:$V$11,6,0)","v":"AUXILIAR DE COZINHA (FEMININO)"},null,null,{"$f":"HLOOKUP($C142,'Dados Gerais'!$D$6:$V$15,10,0)","v":2},null,null,null,{"$f":"IF($C142=K$3,1,0)","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,1,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C143=K$3,1,0)","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
[null,null,"ITEM","DESCRIÇÃO","QUANTIDADE POR TRABALHADOR/ANO","UNIDADE","VALOR"]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(K$7:K$9)>0,$E146*$G146,0)","v":0},null,{"$f":"IF(SUM(M$7:M$9)>0,$E146*$G146,0)","v":0},null,{"$f":"IF(SUM(O$7:O$9)>0,$E146*$G146,0)","v":0},null,{"$f":"IF(SUM(Q$7:Q$9)>0,$E146*$G146,0)","v":0},null,{"$f":"IF(SUM(S$7:S$9)>0,$E146*$G146,0)","v":0},null,{"$f":"IF(SUM(U$7:U$9)>0,$E146*$G146,0)","v":0},null,{"$f":"IF(SUM(W$7:W$9)>0,$E146*$G146,0)","v":0},null,{"$f":"IF(SUM(Y$7:Y$9)>0,$E146*$G146,0)","v":0},null,{"$f":"IF(SUM(AA$7:AA$9)>0,$E146*$G146,0)","v":0},null,{"$f":"IF(SUM(AC$7:AC$9)>0,$E146*$G146,0)","v":0},null,{"$f":"IF(SUM(AE$7:AE$9)>0,$E146*$G146,0)","v":0},null,{"$f":"IF(SUM(AG$7:AG$9)>0,$E146*$G146,0)","v":0},null,{"$f":"IF(SUM(AI$7:AI$9)>0,$E146*$G146,0)","v":0},null,{"$f":"IF(SUM(AK$7:AK$9)>0,$E146*$G146,0)","v":0},null,{"$f":"IF(SUM(AM$7:AM$9)>0,$E146*$G146,0)","v":0},null,{"$f":"IF(SUM(AO$7:AO$9)>0,$E146*$G146,0)","v":0},null,{"$f":"IF(SUM(AQ$7:AQ$9)>0,$E146*$G146,0)","v":0},null,{"$f":"IF(SUM(AS$7:AS$9)>0,$E146*$G146,0)","v":0},null,{"$f":"IF(SUM(AU$7:AU$9)>0,$E146*$G146,0)","v":0},null,{"$f":"IF(SUM(AW$7:AW$9)>0,$E146*$G146,0)","v":0},null,{"$f":"IF(SUM(AY$7:AY$9)>0,$E146*$G146,0)","v":0},null,{"$f":"IF(SUM(BA$7:BA$9)>0,$E146*$G146,0)","v":0},null,{"$f":"IF(SUM(BC$7:BC$9)>0,$E146*$G146,0)","v":0},null,{"$f":"IF(SUM(BE$7:BE$9)>0,$E146*$G146,0)","v":0},null,{"$f":"IF(SUM(BG$7:BG$9)>0,$E146*$G146,0)","v":0},null,{"$f":"IF(SUM(BI$7:BI$9)>0,$E146*$G146,0)","v":0},null,{"$f":"IF(SUM(BK$7:BK$9)>0,$E146*$G146,0)","v":0},null,{"$f":"IF(SUM(BM$7:BM$9)>0,$E146*$G146,0)","v":0},null,{"$f":"IF(SUM(BO$7:BO$9)>0,$E146*$G146,0)","v":0},null,{"$f":"IF(SUM(BQ$7:BQ$9)>0,$E146*$G146,0)","v":0},null,{"$f":"IF(SUM(BS$7:BS$9)>0,$E146*$G146,0)","v":0},null,{"$f":"IF(SUM(BU$7:BU$9)>0,$E146*$G146,0)","v":0},null,{"$f":"IF(SUM(BW$7:BW$9)>0,$E146*$G146,0)","v":0},null,{"$f":"IF(SUM(BY$7:BY$9)>0,$E146*$G146,0)","v":0},null,{"$f":"IF(SUM(CA$7:CA$9)>0,$E146*$G146,0)","v":0},null,{"$f":"IF(SUM(CC$7:CC$9)>0,$E146*$G146,0)","v":0},null,{"$f":"IF(SUM(CE$7:CE$9)>0,$E146*$G146,0)","v":0},null,{"$f":"IF(SUM(CG$7:CG$9)>0,$E146*$G146,0)","v":0},null,{"$f":"IF(SUM(CI$7:CI$9)>0,$E146*$G146,0)","v":0},null,{"$f":"IF(SUM(CK$7:CK$9)>0,$E146*$G146,0)","v":0},null,{"$f":"IF(SUM(CM$7:CM$9)>0,$E146*$G146,0)","v":0},null,{"$f":"IF(SUM(CO$7:CO$9)>0,$E146*$G146,0)","v":0},null,{"$f":"IF(SUM(CQ$7:CQ$9)>0,$E146*$G146,0)","v":0},null,{"$f":"IF(SUM(CS$7:CS$9)>0,$E146*$G146,0)","v":0},null,{"$f":"IF(SUM(CU$7:CU$9)>0,$E146*$G146,0)","v":0},null,{"$f":"IF(SUM(CW$7:CW$9)>0,$E146*$G146,0)","v":0},null,{"$f":"IF(SUM(CY$7:CY$9)>0,$E146*$G146,0)","v":0},null,{"$f":"IF(SUM(DA$7:DA$9)>0,$E146*$G146,0)","v":0},null,{"$f":"IF(SUM(DC$7:DC$9)>0,$E146*$G146,0)","v":0},null,{"$f":"IF(SUM(DE$7:DE$9)>0,$E146*$G146,0)","v":0},null,{"$f":"IF(SUM(DG$7:DG$9)>0,$E146*$G146,0)","v":0},null,{"$f":"IF(SUM(DI$7:DI$9)>0,$E146*$G146,0)","v":0},null,{"$f":"IF(SUM(DK$7:DK$9)>0,$E146*$G146,0)","v":0},null,{"$f":"IF(SUM(DM$7:DM$9)>0,$E146*$G146,0)","v":0},null,{"$f":"IF(SUM(DO$7:DO$9)>0,$E146*$G146,0)","v":0},null,{"$f":"IF(SUM(DQ$7:DQ$9)>0,$E146*$G146,0)","v":0},null,{"$f":"IF(SUM(DS$7:DS$9)>0,$E146*$G146,0)","v":0},null,{"$f":"IF(SUM(DU$7:DU$9)>0,$E146*$G146,0)","v":0},null,{"$f":"IF(SUM(DW$7:DW$9)>0,$E146*$G146,0)","v":0},null,{"$f":"IF(SUM(DY$7:DY$9)>0,$E146*$G146,0)","v":0}]
[null,null,1,"Calça nas cores preto e branco, xadrez tipo \"pied de poule\", com bolsos embutidos, elástico atrás, com zíper",4,"UND",97.28,null,null,null,null,{"$f":"IF(SUM(K$141:K$143)>0,$E147*$G147,0)","v":0},null,{"$f":"IF(SUM(M$141:M$143)>0,$E147*$G147,0)","v":0},null,{"$f":"IF(SUM(O$141:O$143)>0,$E147*$G147,0)","v":0},null,{"$f":"IF(SUM(Q$141:Q$143)>0,$E147*$G147,0)","v":0},null,{"$f":"IF(SUM(S$141:S$143)>0,$E147*$G147,0)","v":0},null,{"$f":"IF(SUM(U$141:U$143)>0,$E147*$G147,0)","v":0},null,{"$f":"IF(SUM(W$141:W$143)>0,$E147*$G147,0)","v":0},null,{"$f":"IF(SUM(Y$141:Y$143)>0,$E147*$G147,0)","v":0},null,{"$f":"IF(SUM(AA$141:AA$143)>0,$E147*$G147,0)","v":0},null,{"$f":"IF(SUM(AC$141:AC$143)>0,$E147*$G147,0)","v":0},null,{"$f":"IF(SUM(AE$141:AE$143)>0,$E147*$G147,0)","v":389.12},null,{"$f":"IF(SUM(AG$141:AG$143)>0,$E147*$G147,0)","v":0},null,{"$f":"IF(SUM(AI$141:AI$143)>0,$E147*$G147,0)","v":0},null,{"$f":"IF(SUM(AK$141:AK$143)>0,$E147*$G147,0)","v":0},null,{"$f":"IF(SUM(AM$141:AM$143)>0,$E147*$G147,0)","v":0},null,{"$f":"IF(SUM(AO$141:AO$143)>0,$E147*$G147,0)","v":0},null,{"$f":"IF(SUM(AQ$141:AQ$143)>0,$E147*$G147,0)","v":0},null,{"$f":"IF(SUM(AS$141:AS$143)>0,$E147*$G147,0)","v":0},null,{"$f":"IF(SUM(AU$141:AU$143)>0,$E147*$G147,0)","v":0},null,{"$f":"IF(SUM(AW$141:AW$143)>0,$E147*$G147,0)","v":0},null,{"$f":"IF(SUM(AY$141:AY$143)>0,$E147*$G147,0)","v":0},null,{"$f":"IF(SUM(BA$141:BA$143)>0,$E147*$G147,0)","v":0},null,{"$f":"IF(SUM(BC$141:BC$143)>0,$E147*$G147,0)","v":0},null,{"$f":"IF(SUM(BE$141:BE$143)>0,$E147*$G147,0)","v":0},null,{"$f":"IF(SUM(BG$141:BG$143)>0,$E147*$G147,0)","v":0},null,{"$f":"IF(SUM(BI$141:BI$143)>0,$E147*$G147,0)","v":0},null,{"$f":"IF(SUM(BK$141:BK$143)>0,$E147*$G147,0)","v":0},null,{"$f":"IF(SUM(BM$141:BM$143)>0,$E147*$G147,0)","v":0},null,{"$f":"IF(SUM(BO$141:BO$143)>0,$E147*$G147,0)","v":0},null,{"$f":"IF(SUM(BQ$141:BQ$143)>0,$E147*$G147,0)","v":0},null,{"$f":"IF(SUM(BS$141:BS$143)>0,$E147*$G147,0)","v":0},null,{"$f":"IF(SUM(BU$141:BU$143)>0,$E147*$G147,0)","v":0},null,{"$f":"IF(SUM(BW$141:BW$143)>0,$E147*$G147,0)","v":0},null,{"$f":"IF(SUM(BY$141:BY$143)>0,$E147*$G147,0)","v":0},null,{"$f":"IF(SUM(CA$141:CA$143)>0,$E147*$G147,0)","v":0},null,{"$f":"IF(SUM(CC$141:CC$143)>0,$E147*$G147,0)","v":0},null,{"$f":"IF(SUM(CE$141:CE$143)>0,$E147*$G147,0)","v":0},null,{"$f":"IF(SUM(CG$141:CG$143)>0,$E147*$G147,0)","v":0},null,{"$f":"IF(SUM(CI$141:CI$143)>0,$E147*$G147,0)","v":0},null,{"$f":"IF(SUM(CK$141:CK$143)>0,$E147*$G147,0)","v":0},null,{"$f":"IF(SUM(CM$141:CM$143)>0,$E147*$G147,0)","v":0},null,{"$f":"IF(SUM(CO$141:CO$143)>0,$E147*$G147,0)","v":0},null,{"$f":"IF(SUM(CQ$141:CQ$143)>0,$E147*$G147,0)","v":0},null,{"$f":"IF(SUM(CS$141:CS$143)>0,$E147*$G147,0)","v":0},null,{"$f":"IF(SUM(CU$141:CU$143)>0,$E147*$G147,0)","v":0},null,{"$f":"IF(SUM(CW$141:CW$143)>0,$E147*$G147,0)","v":0},null,{"$f":"IF(SUM(CY$141:CY$143)>0,$E147*$G147,0)","v":0},null,{"$f":"IF(SUM(DA$141:DA$143)>0,$E147*$G147,0)","v":0},null,{"$f":"IF(SUM(DC$141:DC$143)>0,$E147*$G147,0)","v":0},null,{"$f":"IF(SUM(DE$141:DE$143)>0,$E147*$G147,0)","v":0},null,{"$f":"IF(SUM(DG$141:DG$143)>0,$E147*$G147,0)","v":0},null,{"$f":"IF(SUM(DI$141:DI$143)>0,$E147*$G147,0)","v":0},null,{"$f":"IF(SUM(DK$141:DK$143)>0,$E147*$G147,0)","v":0},null,{"$f":"IF(SUM(DM$141:DM$143)>0,$E147*$G147,0)","v":0},null,{"$f":"IF(SUM(DO$141:DO$143)>0,$E147*$G147,0)","v":0},null,{"$f":"IF(SUM(DQ$141:DQ$143)>0,$E147*$G147,0)","v":0},null,{"$f":"IF(SUM(DS$141:DS$143)>0,$E147*$G147,0)","v":0},null,{"$f":"IF(SUM(DU$141:DU$143)>0,$E147*$G147,0)","v":0},null,{"$f":"IF(SUM(DW$141:DW$143)>0,$E147*$G147,0)","v":0},null,{"$f":"IF(SUM(DY$141:DY$143)>0,$E147*$G147,0)","v":0}]
[null,null,2,"Dólmã na cor branca, mangas 3/4, com viés em xadrez tipo \"pied de poule\"",4,"UND",145.69999999999999,null,null,null,null,{"$f":"IF(SUM(K$141:K$143)>0,$E148*$G148,0)","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,582.79999999999995,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,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,"Camisa/blusa em tecido leve, 100% algodão, na cor branca",4,"UND",129.44999999999999,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,517.79999999999995,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,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,"Touca em tecido de tela, na cor preta",4,"UND",25.07,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,100.28,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,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,"Avental nas cores preto e branco, xadrez tipo \"pied de poule\"",4,"UND",64.08,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,256.32,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,6,"Meia preta",4,"PAR",17.329999999999998,null,null,null,null,{"$f":"IF(SUM(K$141:K$143)>0,$E152*$G152,0)","v":0},null,{"$f":"IF(SUM(M$141:M$143)>0,$E152*$G152,0)","v":0},null,{"$f":"IF(SUM(O$141:O$143)>0,$E152*$G152,0)","v":0},null,{"$f":"IF(SUM(Q$141:Q$143)>0,$E152*$G152,0)","v":0},null,{"$f":"IF(SUM(S$141:S$143)>0,$E152*$G152,0)","v":0},null,{"$f":"IF(SUM(U$141:U$143)>0,$E152*$G152,0)","v":0},null,{"$f":"IF(SUM(W$141:W$143)>0,$E152*$G152,0)","v":0},null,{"$f":"IF(SUM(Y$141:Y$143)>0,$E152*$G152,0)","v":0},null,{"$f":"IF(SUM(AA$141:AA$143)>0,$E152*$G152,0)","v":0},null,{"$f":"IF(SUM(AC$141:AC$143)>0,$E152*$G152,0)","v":0},null,{"$f":"IF(SUM(AE$141:AE$143)>0,$E152*$G152,0)","v":69.319999999999993},null,{"$f":"IF(SUM(AG$141:AG$143)>0,$E152*$G152,0)","v":0},null,{"$f":"IF(SUM(AI$141:AI$143)>0,$E152*$G152,0)","v":0},null,{"$f":"IF(SUM(AK$141:AK$143)>0,$E152*$G152,0)","v":0},null,{"$f":"IF(SUM(AM$141:AM$143)>0,$E152*$G152,0)","v":0},null,{"$f":"IF(SUM(AO$141:AO$143)>0,$E152*$G152,0)","v":0},null,{"$f":"IF(SUM(AQ$141:AQ$143)>0,$E152*$G152,0)","v":0},null,{"$f":"IF(SUM(AS$141:AS$143)>0,$E152*$G152,0)","v":0},null,{"$f":"IF(SUM(AU$141:AU$143)>0,$E152*$G152,0)","v":0},null,{"$f":"IF(SUM(AW$141:AW$143)>0,$E152*$G152,0)","v":0},null,{"$f":"IF(SUM(AY$141:AY$143)>0,$E152*$G152,0)","v":0},null,{"$f":"IF(SUM(BA$141:BA$143)>0,$E152*$G152,0)","v":0},null,{"$f":"IF(SUM(BC$141:BC$143)>0,$E152*$G152,0)","v":0},null,{"$f":"IF(SUM(BE$141:BE$143)>0,$E152*$G152,0)","v":0},null,{"$f":"IF(SUM(BG$141:BG$143)>0,$E152*$G152,0)","v":0},null,{"$f":"IF(SUM(BI$141:BI$143)>0,$E152*$G152,0)","v":0},null,{"$f":"IF(SUM(BK$141:BK$143)>0,$E152*$G152,0)","v":0},null,{"$f":"IF(SUM(BM$141:BM$143)>0,$E152*$G152,0)","v":0},null,{"$f":"IF(SUM(BO$141:BO$143)>0,$E152*$G152,0)","v":0},null,{"$f":"IF(SUM(BQ$141:BQ$143)>0,$E152*$G152,0)","v":0},null,{"$f":"IF(SUM(BS$141:BS$143)>0,$E152*$G152,0)","v":0},null,{"$f":"IF(SUM(BU$141:BU$143)>0,$E152*$G152,0)","v":0},null,{"$f":"IF(SUM(BW$141:BW$143)>0,$E152*$G152,0)","v":0},null,{"$f":"IF(SUM(BY$141:BY$143)>0,$E152*$G152,0)","v":0},null,{"$f":"IF(SUM(CA$141:CA$143)>0,$E152*$G152,0)","v":0},null,{"$f":"IF(SUM(CC$141:CC$143)>0,$E152*$G152,0)","v":0},null,{"$f":"IF(SUM(CE$141:CE$143)>0,$E152*$G152,0)","v":0},null,{"$f":"IF(SUM(CG$141:CG$143)>0,$E152*$G152,0)","v":0},null,{"$f":"IF(SUM(CI$141:CI$143)>0,$E152*$G152,0)","v":0},null,{"$f":"IF(SUM(CK$141:CK$143)>0,$E152*$G152,0)","v":0},null,{"$f":"IF(SUM(CM$141:CM$143)>0,$E152*$G152,0)","v":0},null,{"$f":"IF(SUM(CO$141:CO$143)>0,$E152*$G152,0)","v":0},null,{"$f":"IF(SUM(CQ$141:CQ$143)>0,$E152*$G152,0)","v":0},null,{"$f":"IF(SUM(CS$141:CS$143)>0,$E152*$G152,0)","v":0},null,{"$f":"IF(SUM(CU$141:CU$143)>0,$E152*$G152,0)","v":0},null,{"$f":"IF(SUM(CW$141:CW$143)>0,$E152*$G152,0)","v":0},null,{"$f":"IF(SUM(CY$141:CY$143)>0,$E152*$G152,0)","v":0},null,{"$f":"IF(SUM(DA$141:DA$143)>0,$E152*$G152,0)","v":0},null,{"$f":"IF(SUM(DC$141:DC$143)>0,$E152*$G152,0)","v":0},null,{"$f":"IF(SUM(DE$141:DE$143)>0,$E152*$G152,0)","v":0},null,{"$f":"IF(SUM(DG$141:DG$143)>0,$E152*$G152,0)","v":0},null,{"$f":"IF(SUM(DI$141:DI$143)>0,$E152*$G152,0)","v":0},null,{"$f":"IF(SUM(DK$141:DK$143)>0,$E152*$G152,0)","v":0},null,{"$f":"IF(SUM(DM$141:DM$143)>0,$E152*$G152,0)","v":0},null,{"$f":"IF(SUM(DO$141:DO$143)>0,$E152*$G152,0)","v":0},null,{"$f":"IF(SUM(DQ$141:DQ$143)>0,$E152*$G152,0)","v":0},null,{"$f":"IF(SUM(DS$141:DS$143)>0,$E152*$G152,0)","v":0},null,{"$f":"IF(SUM(DU$141:DU$143)>0,$E152*$G152,0)","v":0},null,{"$f":"IF(SUM(DW$141:DW$143)>0,$E152*$G152,0)","v":0},null,0]
[]
[]
[null,null,"CATEGORIAS",null,null,null,"QUANTIDADE"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C156=K$3,1,0)","v":0},null,{"$f":"IF($C156=M$3,1,0)","v":0},null,{"$f":"IF($C156=O$3,1,0)","v":0},null,{"$f":"IF($C156=Q$3,1,0)","v":0},null,{"$f":"IF($C156=S$3,1,0)","v":0},null,{"$f":"IF($C156=U$3,1,0)","v":0},null,{"$f":"IF($C156=W$3,1,0)","v":0},null,{"$f":"IF($C156=Y$3,1,0)","v":0},null,{"$f":"IF($C156=AA$3,1,0)","v":0},null,{"$f":"IF($C156=AC$3,1,0)","v":0},null,{"$f":"IF($C156=AE$3,1,0)","v":0},null,{"$f":"IF($C156=AG$3,1,0)","v":0},null,{"$f":"IF($C156=AI$3,1,0)","v":0},null,{"$f":"IF($C156=AK$3,1,0)","v":0},null,{"$f":"IF($C156=AM$3,1,0)","v":0},null,{"$f":"IF($C156=AO$3,1,0)","v":0},null,{"$f":"IF($C156=AQ$3,1,0)","v":0},null,{"$f":"IF($C156=AS$3,1,0)","v":0},null,{"$f":"IF($C156=AU$3,1,0)","v":0},null,{"$f":"IF($C156=AW$3,1,0)","v":0},null,{"$f":"IF($C156=AY$3,1,0)","v":0},null,{"$f":"IF($C156=BA$3,1,0)","v":0},null,{"$f":"IF($C156=BC$3,1,0)","v":0},null,{"$f":"IF($C156=BE$3,1,0)","v":0},null,{"$f":"IF($C156=BG$3,1,0)","v":0},null,{"$f":"IF($C156=BI$3,1,0)","v":0},null,{"$f":"IF($C156=BK$3,1,0)","v":0},null,{"$f":"IF($C156=BM$3,1,0)","v":0},null,{"$f":"IF($C156=BO$3,1,0)","v":0},null,{"$f":"IF($C156=BQ$3,1,0)","v":0},null,{"$f":"IF($C156=BS$3,1,0)","v":0},null,{"$f":"IF($C156=BU$3,1,0)","v":0},null,{"$f":"IF($C156=BW$3,1,0)","v":0},null,{"$f":"IF($C156=BY$3,1,0)","v":0},null,{"$f":"IF($C156=CA$3,1,0)","v":0},null,{"$f":"IF($C156=CC$3,1,0)","v":0},null,{"$f":"IF($C156=CE$3,1,0)","v":0},null,{"$f":"IF($C156=CG$3,1,0)","v":0},null,{"$f":"IF($C156=CI$3,1,0)","v":0},null,{"$f":"IF($C156=CK$3,1,0)","v":0},null,{"$f":"IF($C156=CM$3,1,0)","v":0},null,{"$f":"IF($C156=CO$3,1,0)","v":0},null,{"$f":"IF($C156=CQ$3,1,0)","v":0},null,{"$f":"IF($C156=CS$3,1,0)","v":0},null,{"$f":"IF($C156=CU$3,1,0)","v":0},null,{"$f":"IF($C156=CW$3,1,0)","v":0},null,{"$f":"IF($C156=CY$3,1,0)","v":0},null,{"$f":"IF($C156=DA$3,1,0)","v":0},null,{"$f":"IF($C156=DC$3,1,0)","v":0},null,{"$f":"IF($C156=DE$3,1,0)","v":0},null,{"$f":"IF($C156=DG$3,1,0)","v":0},null,{"$f":"IF($C156=DI$3,1,0)","v":0},null,{"$f":"IF($C156=DK$3,1,0)","v":0},null,{"$f":"IF($C156=DM$3,1,0)","v":0},null,{"$f":"IF($C156=DO$3,1,0)","v":0},null,{"$f":"IF($C156=DQ$3,1,0)","v":0},null,{"$f":"IF($C156=DS$3,1,0)","v":0},null,{"$f":"IF($C156=DU$3,1,0)","v":0},null,{"$f":"IF($C156=DW$3,1,0)","v":0},null,{"$f":"IF($C156=DY$3,1,0)","v":0}]
[null,null,12,{"$f":"HLOOKUP($C157,'Dados Gerais'!$D$6:$V$11,6,0)","v":"AUXILIAR DE COZINHA (MASCULINO)"},null,null,{"$f":"HLOOKUP($C157,'Dados Gerais'!$D$6:$V$15,10,0)","v":1},null,null,null,{"$f":"IF($C157=K$3,1,0)","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,1,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C158=K$3,1,0)","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
[null,null,"ITEM","DESCRIÇÃO","QUANTIDADE POR TRABALHADOR/ANO","UNIDADE","VALOR"]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(K$7:K$9)>0,$E161*$G161,0)","v":0},null,{"$f":"IF(SUM(M$7:M$9)>0,$E161*$G161,0)","v":0},null,{"$f":"IF(SUM(O$7:O$9)>0,$E161*$G161,0)","v":0},null,{"$f":"IF(SUM(Q$7:Q$9)>0,$E161*$G161,0)","v":0},null,{"$f":"IF(SUM(S$7:S$9)>0,$E161*$G161,0)","v":0},null,{"$f":"IF(SUM(U$7:U$9)>0,$E161*$G161,0)","v":0},null,{"$f":"IF(SUM(W$7:W$9)>0,$E161*$G161,0)","v":0},null,{"$f":"IF(SUM(Y$7:Y$9)>0,$E161*$G161,0)","v":0},null,{"$f":"IF(SUM(AA$7:AA$9)>0,$E161*$G161,0)","v":0},null,{"$f":"IF(SUM(AC$7:AC$9)>0,$E161*$G161,0)","v":0},null,{"$f":"IF(SUM(AE$7:AE$9)>0,$E161*$G161,0)","v":0},null,{"$f":"IF(SUM(AG$7:AG$9)>0,$E161*$G161,0)","v":0},null,{"$f":"IF(SUM(AI$7:AI$9)>0,$E161*$G161,0)","v":0},null,{"$f":"IF(SUM(AK$7:AK$9)>0,$E161*$G161,0)","v":0},null,{"$f":"IF(SUM(AM$7:AM$9)>0,$E161*$G161,0)","v":0},null,{"$f":"IF(SUM(AO$7:AO$9)>0,$E161*$G161,0)","v":0},null,{"$f":"IF(SUM(AQ$7:AQ$9)>0,$E161*$G161,0)","v":0},null,{"$f":"IF(SUM(AS$7:AS$9)>0,$E161*$G161,0)","v":0},null,{"$f":"IF(SUM(AU$7:AU$9)>0,$E161*$G161,0)","v":0},null,{"$f":"IF(SUM(AW$7:AW$9)>0,$E161*$G161,0)","v":0},null,{"$f":"IF(SUM(AY$7:AY$9)>0,$E161*$G161,0)","v":0},null,{"$f":"IF(SUM(BA$7:BA$9)>0,$E161*$G161,0)","v":0},null,{"$f":"IF(SUM(BC$7:BC$9)>0,$E161*$G161,0)","v":0},null,{"$f":"IF(SUM(BE$7:BE$9)>0,$E161*$G161,0)","v":0},null,{"$f":"IF(SUM(BG$7:BG$9)>0,$E161*$G161,0)","v":0},null,{"$f":"IF(SUM(BI$7:BI$9)>0,$E161*$G161,0)","v":0},null,{"$f":"IF(SUM(BK$7:BK$9)>0,$E161*$G161,0)","v":0},null,{"$f":"IF(SUM(BM$7:BM$9)>0,$E161*$G161,0)","v":0},null,{"$f":"IF(SUM(BO$7:BO$9)>0,$E161*$G161,0)","v":0},null,{"$f":"IF(SUM(BQ$7:BQ$9)>0,$E161*$G161,0)","v":0},null,{"$f":"IF(SUM(BS$7:BS$9)>0,$E161*$G161,0)","v":0},null,{"$f":"IF(SUM(BU$7:BU$9)>0,$E161*$G161,0)","v":0},null,{"$f":"IF(SUM(BW$7:BW$9)>0,$E161*$G161,0)","v":0},null,{"$f":"IF(SUM(BY$7:BY$9)>0,$E161*$G161,0)","v":0},null,{"$f":"IF(SUM(CA$7:CA$9)>0,$E161*$G161,0)","v":0},null,{"$f":"IF(SUM(CC$7:CC$9)>0,$E161*$G161,0)","v":0},null,{"$f":"IF(SUM(CE$7:CE$9)>0,$E161*$G161,0)","v":0},null,{"$f":"IF(SUM(CG$7:CG$9)>0,$E161*$G161,0)","v":0},null,{"$f":"IF(SUM(CI$7:CI$9)>0,$E161*$G161,0)","v":0},null,{"$f":"IF(SUM(CK$7:CK$9)>0,$E161*$G161,0)","v":0},null,{"$f":"IF(SUM(CM$7:CM$9)>0,$E161*$G161,0)","v":0},null,{"$f":"IF(SUM(CO$7:CO$9)>0,$E161*$G161,0)","v":0},null,{"$f":"IF(SUM(CQ$7:CQ$9)>0,$E161*$G161,0)","v":0},null,{"$f":"IF(SUM(CS$7:CS$9)>0,$E161*$G161,0)","v":0},null,{"$f":"IF(SUM(CU$7:CU$9)>0,$E161*$G161,0)","v":0},null,{"$f":"IF(SUM(CW$7:CW$9)>0,$E161*$G161,0)","v":0},null,{"$f":"IF(SUM(CY$7:CY$9)>0,$E161*$G161,0)","v":0},null,{"$f":"IF(SUM(DA$7:DA$9)>0,$E161*$G161,0)","v":0},null,{"$f":"IF(SUM(DC$7:DC$9)>0,$E161*$G161,0)","v":0},null,{"$f":"IF(SUM(DE$7:DE$9)>0,$E161*$G161,0)","v":0},null,{"$f":"IF(SUM(DG$7:DG$9)>0,$E161*$G161,0)","v":0},null,{"$f":"IF(SUM(DI$7:DI$9)>0,$E161*$G161,0)","v":0},null,{"$f":"IF(SUM(DK$7:DK$9)>0,$E161*$G161,0)","v":0},null,{"$f":"IF(SUM(DM$7:DM$9)>0,$E161*$G161,0)","v":0},null,{"$f":"IF(SUM(DO$7:DO$9)>0,$E161*$G161,0)","v":0},null,{"$f":"IF(SUM(DQ$7:DQ$9)>0,$E161*$G161,0)","v":0},null,{"$f":"IF(SUM(DS$7:DS$9)>0,$E161*$G161,0)","v":0},null,{"$f":"IF(SUM(DU$7:DU$9)>0,$E161*$G161,0)","v":0},null,{"$f":"IF(SUM(DW$7:DW$9)>0,$E161*$G161,0)","v":0},null,{"$f":"IF(SUM(DY$7:DY$9)>0,$E161*$G161,0)","v":0}]
[null,null,1,"Calça nas cores preto e branco, xadrez tipo \"pied de poule\", com bolsos embutidos, elástico atrás, com zíper",4,"UND",97.28,null,null,null,null,{"$f":"IF(SUM(K$156:K$158)>0,$E162*$G162,0)","v":0},null,{"$f":"IF(SUM(M$156:M$158)>0,$E162*$G162,0)","v":0},null,{"$f":"IF(SUM(O$156:O$158)>0,$E162*$G162,0)","v":0},null,{"$f":"IF(SUM(Q$156:Q$158)>0,$E162*$G162,0)","v":0},null,{"$f":"IF(SUM(S$156:S$158)>0,$E162*$G162,0)","v":0},null,{"$f":"IF(SUM(U$156:U$158)>0,$E162*$G162,0)","v":0},null,{"$f":"IF(SUM(W$156:W$158)>0,$E162*$G162,0)","v":0},null,{"$f":"IF(SUM(Y$156:Y$158)>0,$E162*$G162,0)","v":0},null,{"$f":"IF(SUM(AA$156:AA$158)>0,$E162*$G162,0)","v":0},null,{"$f":"IF(SUM(AC$156:AC$158)>0,$E162*$G162,0)","v":0},null,{"$f":"IF(SUM(AE$156:AE$158)>0,$E162*$G162,0)","v":0},null,{"$f":"IF(SUM(AG$156:AG$158)>0,$E162*$G162,0)","v":389.12},null,{"$f":"IF(SUM(AI$156:AI$158)>0,$E162*$G162,0)","v":0},null,{"$f":"IF(SUM(AK$156:AK$158)>0,$E162*$G162,0)","v":0},null,{"$f":"IF(SUM(AM$156:AM$158)>0,$E162*$G162,0)","v":0},null,{"$f":"IF(SUM(AO$156:AO$158)>0,$E162*$G162,0)","v":0},null,{"$f":"IF(SUM(AQ$156:AQ$158)>0,$E162*$G162,0)","v":0},null,{"$f":"IF(SUM(AS$156:AS$158)>0,$E162*$G162,0)","v":0},null,{"$f":"IF(SUM(AU$156:AU$158)>0,$E162*$G162,0)","v":0},null,{"$f":"IF(SUM(AW$156:AW$158)>0,$E162*$G162,0)","v":0},null,{"$f":"IF(SUM(AY$156:AY$158)>0,$E162*$G162,0)","v":0},null,{"$f":"IF(SUM(BA$156:BA$158)>0,$E162*$G162,0)","v":0},null,{"$f":"IF(SUM(BC$156:BC$158)>0,$E162*$G162,0)","v":0},null,{"$f":"IF(SUM(BE$156:BE$158)>0,$E162*$G162,0)","v":0},null,{"$f":"IF(SUM(BG$156:BG$158)>0,$E162*$G162,0)","v":0},null,{"$f":"IF(SUM(BI$156:BI$158)>0,$E162*$G162,0)","v":0},null,{"$f":"IF(SUM(BK$156:BK$158)>0,$E162*$G162,0)","v":0},null,{"$f":"IF(SUM(BM$156:BM$158)>0,$E162*$G162,0)","v":0},null,{"$f":"IF(SUM(BO$156:BO$158)>0,$E162*$G162,0)","v":0},null,{"$f":"IF(SUM(BQ$156:BQ$158)>0,$E162*$G162,0)","v":0},null,{"$f":"IF(SUM(BS$156:BS$158)>0,$E162*$G162,0)","v":0},null,{"$f":"IF(SUM(BU$156:BU$158)>0,$E162*$G162,0)","v":0},null,{"$f":"IF(SUM(BW$156:BW$158)>0,$E162*$G162,0)","v":0},null,{"$f":"IF(SUM(BY$156:BY$158)>0,$E162*$G162,0)","v":0},null,{"$f":"IF(SUM(CA$156:CA$158)>0,$E162*$G162,0)","v":0},null,{"$f":"IF(SUM(CC$156:CC$158)>0,$E162*$G162,0)","v":0},null,{"$f":"IF(SUM(CE$156:CE$158)>0,$E162*$G162,0)","v":0},null,{"$f":"IF(SUM(CG$156:CG$158)>0,$E162*$G162,0)","v":0},null,{"$f":"IF(SUM(CI$156:CI$158)>0,$E162*$G162,0)","v":0},null,{"$f":"IF(SUM(CK$156:CK$158)>0,$E162*$G162,0)","v":0},null,{"$f":"IF(SUM(CM$156:CM$158)>0,$E162*$G162,0)","v":0},null,{"$f":"IF(SUM(CO$156:CO$158)>0,$E162*$G162,0)","v":0},null,{"$f":"IF(SUM(CQ$156:CQ$158)>0,$E162*$G162,0)","v":0},null,{"$f":"IF(SUM(CS$156:CS$158)>0,$E162*$G162,0)","v":0},null,{"$f":"IF(SUM(CU$156:CU$158)>0,$E162*$G162,0)","v":0},null,{"$f":"IF(SUM(CW$156:CW$158)>0,$E162*$G162,0)","v":0},null,{"$f":"IF(SUM(CY$156:CY$158)>0,$E162*$G162,0)","v":0},null,{"$f":"IF(SUM(DA$156:DA$158)>0,$E162*$G162,0)","v":0},null,{"$f":"IF(SUM(DC$156:DC$158)>0,$E162*$G162,0)","v":0},null,{"$f":"IF(SUM(DE$156:DE$158)>0,$E162*$G162,0)","v":0},null,{"$f":"IF(SUM(DG$156:DG$158)>0,$E162*$G162,0)","v":0},null,{"$f":"IF(SUM(DI$156:DI$158)>0,$E162*$G162,0)","v":0},null,{"$f":"IF(SUM(DK$156:DK$158)>0,$E162*$G162,0)","v":0},null,{"$f":"IF(SUM(DM$156:DM$158)>0,$E162*$G162,0)","v":0},null,{"$f":"IF(SUM(DO$156:DO$158)>0,$E162*$G162,0)","v":0},null,{"$f":"IF(SUM(DQ$156:DQ$158)>0,$E162*$G162,0)","v":0},null,{"$f":"IF(SUM(DS$156:DS$158)>0,$E162*$G162,0)","v":0},null,{"$f":"IF(SUM(DU$156:DU$158)>0,$E162*$G162,0)","v":0},null,{"$f":"IF(SUM(DW$156:DW$158)>0,$E162*$G162,0)","v":0},null,{"$f":"IF(SUM(DY$156:DY$158)>0,$E162*$G162,0)","v":0}]
[null,null,2,"Dólmã na cor branca, mangas 3/4, com viés em xadrez tipo \"pied de poule\"",4,"UND",145.69999999999999,null,null,null,null,{"$f":"IF(SUM(K$156:K$158)>0,$E163*$G163,0)","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,582.79999999999995,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,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,"Camisa/blusa em tecido leve, 100% algodão, na cor branca",4,"UND",129.44999999999999,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,517.79999999999995,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,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,"Touca em tecido de tela, na cor preta",4,"UND",25.07,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,100.28,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,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,"Avental nas cores preto e branco, xadrez tipo \"pied de poule\"",4,"UND",64.08,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,256.32,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,6,"Meia preta",4,"PAR",17.329999999999998,null,null,null,null,{"$f":"IF(SUM(K$156:K$158)>0,$E167*$G167,0)","v":0},null,{"$f":"IF(SUM(M$156:M$158)>0,$E167*$G167,0)","v":0},null,{"$f":"IF(SUM(O$156:O$158)>0,$E167*$G167,0)","v":0},null,{"$f":"IF(SUM(Q$156:Q$158)>0,$E167*$G167,0)","v":0},null,{"$f":"IF(SUM(S$156:S$158)>0,$E167*$G167,0)","v":0},null,{"$f":"IF(SUM(U$156:U$158)>0,$E167*$G167,0)","v":0},null,{"$f":"IF(SUM(W$156:W$158)>0,$E167*$G167,0)","v":0},null,{"$f":"IF(SUM(Y$156:Y$158)>0,$E167*$G167,0)","v":0},null,{"$f":"IF(SUM(AA$156:AA$158)>0,$E167*$G167,0)","v":0},null,{"$f":"IF(SUM(AC$156:AC$158)>0,$E167*$G167,0)","v":0},null,{"$f":"IF(SUM(AE$156:AE$158)>0,$E167*$G167,0)","v":0},null,{"$f":"IF(SUM(AG$156:AG$158)>0,$E167*$G167,0)","v":69.319999999999993},null,{"$f":"IF(SUM(AI$156:AI$158)>0,$E167*$G167,0)","v":0},null,{"$f":"IF(SUM(AK$156:AK$158)>0,$E167*$G167,0)","v":0},null,{"$f":"IF(SUM(AM$156:AM$158)>0,$E167*$G167,0)","v":0},null,{"$f":"IF(SUM(AO$156:AO$158)>0,$E167*$G167,0)","v":0},null,{"$f":"IF(SUM(AQ$156:AQ$158)>0,$E167*$G167,0)","v":0},null,{"$f":"IF(SUM(AS$156:AS$158)>0,$E167*$G167,0)","v":0},null,{"$f":"IF(SUM(AU$156:AU$158)>0,$E167*$G167,0)","v":0},null,{"$f":"IF(SUM(AW$156:AW$158)>0,$E167*$G167,0)","v":0},null,{"$f":"IF(SUM(AY$156:AY$158)>0,$E167*$G167,0)","v":0},null,{"$f":"IF(SUM(BA$156:BA$158)>0,$E167*$G167,0)","v":0},null,{"$f":"IF(SUM(BC$156:BC$158)>0,$E167*$G167,0)","v":0},null,{"$f":"IF(SUM(BE$156:BE$158)>0,$E167*$G167,0)","v":0},null,{"$f":"IF(SUM(BG$156:BG$158)>0,$E167*$G167,0)","v":0},null,{"$f":"IF(SUM(BI$156:BI$158)>0,$E167*$G167,0)","v":0},null,{"$f":"IF(SUM(BK$156:BK$158)>0,$E167*$G167,0)","v":0},null,{"$f":"IF(SUM(BM$156:BM$158)>0,$E167*$G167,0)","v":0},null,{"$f":"IF(SUM(BO$156:BO$158)>0,$E167*$G167,0)","v":0},null,{"$f":"IF(SUM(BQ$156:BQ$158)>0,$E167*$G167,0)","v":0},null,{"$f":"IF(SUM(BS$156:BS$158)>0,$E167*$G167,0)","v":0},null,{"$f":"IF(SUM(BU$156:BU$158)>0,$E167*$G167,0)","v":0},null,{"$f":"IF(SUM(BW$156:BW$158)>0,$E167*$G167,0)","v":0},null,{"$f":"IF(SUM(BY$156:BY$158)>0,$E167*$G167,0)","v":0},null,{"$f":"IF(SUM(CA$156:CA$158)>0,$E167*$G167,0)","v":0},null,{"$f":"IF(SUM(CC$156:CC$158)>0,$E167*$G167,0)","v":0},null,{"$f":"IF(SUM(CE$156:CE$158)>0,$E167*$G167,0)","v":0},null,{"$f":"IF(SUM(CG$156:CG$158)>0,$E167*$G167,0)","v":0},null,{"$f":"IF(SUM(CI$156:CI$158)>0,$E167*$G167,0)","v":0},null,{"$f":"IF(SUM(CK$156:CK$158)>0,$E167*$G167,0)","v":0},null,{"$f":"IF(SUM(CM$156:CM$158)>0,$E167*$G167,0)","v":0},null,{"$f":"IF(SUM(CO$156:CO$158)>0,$E167*$G167,0)","v":0},null,{"$f":"IF(SUM(CQ$156:CQ$158)>0,$E167*$G167,0)","v":0},null,{"$f":"IF(SUM(CS$156:CS$158)>0,$E167*$G167,0)","v":0},null,{"$f":"IF(SUM(CU$156:CU$158)>0,$E167*$G167,0)","v":0},null,{"$f":"IF(SUM(CW$156:CW$158)>0,$E167*$G167,0)","v":0},null,{"$f":"IF(SUM(CY$156:CY$158)>0,$E167*$G167,0)","v":0},null,{"$f":"IF(SUM(DA$156:DA$158)>0,$E167*$G167,0)","v":0},null,{"$f":"IF(SUM(DC$156:DC$158)>0,$E167*$G167,0)","v":0},null,{"$f":"IF(SUM(DE$156:DE$158)>0,$E167*$G167,0)","v":0},null,{"$f":"IF(SUM(DG$156:DG$158)>0,$E167*$G167,0)","v":0},null,{"$f":"IF(SUM(DI$156:DI$158)>0,$E167*$G167,0)","v":0},null,{"$f":"IF(SUM(DK$156:DK$158)>0,$E167*$G167,0)","v":0},null,{"$f":"IF(SUM(DM$156:DM$158)>0,$E167*$G167,0)","v":0},null,{"$f":"IF(SUM(DO$156:DO$158)>0,$E167*$G167,0)","v":0},null,{"$f":"IF(SUM(DQ$156:DQ$158)>0,$E167*$G167,0)","v":0},null,{"$f":"IF(SUM(DS$156:DS$158)>0,$E167*$G167,0)","v":0},null,{"$f":"IF(SUM(DU$156:DU$158)>0,$E167*$G167,0)","v":0},null,{"$f":"IF(SUM(DW$156:DW$158)>0,$E167*$G167,0)","v":0},null,0]
[]
[]
[null,null,"CATEGORIAS",null,null,null,"QUANTIDADE"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C171=K$3,1,0)","v":0},null,{"$f":"IF($C171=M$3,1,0)","v":0},null,{"$f":"IF($C171=O$3,1,0)","v":0},null,{"$f":"IF($C171=Q$3,1,0)","v":0},null,{"$f":"IF($C171=S$3,1,0)","v":0},null,{"$f":"IF($C171=U$3,1,0)","v":0},null,{"$f":"IF($C171=W$3,1,0)","v":0},null,{"$f":"IF($C171=Y$3,1,0)","v":0},null,{"$f":"IF($C171=AA$3,1,0)","v":0},null,{"$f":"IF($C171=AC$3,1,0)","v":0},null,{"$f":"IF($C171=AE$3,1,0)","v":0},null,{"$f":"IF($C171=AG$3,1,0)","v":0},null,{"$f":"IF($C171=AI$3,1,0)","v":0},null,{"$f":"IF($C171=AK$3,1,0)","v":0},null,{"$f":"IF($C171=AM$3,1,0)","v":0},null,{"$f":"IF($C171=AO$3,1,0)","v":0},null,{"$f":"IF($C171=AQ$3,1,0)","v":0},null,{"$f":"IF($C171=AS$3,1,0)","v":0},null,{"$f":"IF($C171=AU$3,1,0)","v":0},null,{"$f":"IF($C171=AW$3,1,0)","v":0},null,{"$f":"IF($C171=AY$3,1,0)","v":0},null,{"$f":"IF($C171=BA$3,1,0)","v":0},null,{"$f":"IF($C171=BC$3,1,0)","v":0},null,{"$f":"IF($C171=BE$3,1,0)","v":0},null,{"$f":"IF($C171=BG$3,1,0)","v":0},null,{"$f":"IF($C171=BI$3,1,0)","v":0},null,{"$f":"IF($C171=BK$3,1,0)","v":0},null,{"$f":"IF($C171=BM$3,1,0)","v":0},null,{"$f":"IF($C171=BO$3,1,0)","v":0},null,{"$f":"IF($C171=BQ$3,1,0)","v":0},null,{"$f":"IF($C171=BS$3,1,0)","v":0},null,{"$f":"IF($C171=BU$3,1,0)","v":0},null,{"$f":"IF($C171=BW$3,1,0)","v":0},null,{"$f":"IF($C171=BY$3,1,0)","v":0},null,{"$f":"IF($C171=CA$3,1,0)","v":0},null,{"$f":"IF($C171=CC$3,1,0)","v":0},null,{"$f":"IF($C171=CE$3,1,0)","v":0},null,{"$f":"IF($C171=CG$3,1,0)","v":0},null,{"$f":"IF($C171=CI$3,1,0)","v":0},null,{"$f":"IF($C171=CK$3,1,0)","v":0},null,{"$f":"IF($C171=CM$3,1,0)","v":0},null,{"$f":"IF($C171=CO$3,1,0)","v":0},null,{"$f":"IF($C171=CQ$3,1,0)","v":0},null,{"$f":"IF($C171=CS$3,1,0)","v":0},null,{"$f":"IF($C171=CU$3,1,0)","v":0},null,{"$f":"IF($C171=CW$3,1,0)","v":0},null,{"$f":"IF($C171=CY$3,1,0)","v":0},null,{"$f":"IF($C171=DA$3,1,0)","v":0},null,{"$f":"IF($C171=DC$3,1,0)","v":0},null,{"$f":"IF($C171=DE$3,1,0)","v":0},null,{"$f":"IF($C171=DG$3,1,0)","v":0},null,{"$f":"IF($C171=DI$3,1,0)","v":0},null,{"$f":"IF($C171=DK$3,1,0)","v":0},null,{"$f":"IF($C171=DM$3,1,0)","v":0},null,{"$f":"IF($C171=DO$3,1,0)","v":0},null,{"$f":"IF($C171=DQ$3,1,0)","v":0},null,{"$f":"IF($C171=DS$3,1,0)","v":0},null,{"$f":"IF($C171=DU$3,1,0)","v":0},null,{"$f":"IF($C171=DW$3,1,0)","v":0},null,{"$f":"IF($C171=DY$3,1,0)","v":0}]
[null,null,13,{"$f":"HLOOKUP($C172,'Dados Gerais'!$D$6:$V$11,6,0)","v":"COZINHEIRA"},null,null,{"$f":"HLOOKUP($C172,'Dados Gerais'!$D$6:$V$15,10,0)","v":2},null,null,null,{"$f":"IF($C172=K$3,1,0)","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,1,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
[]
[null,null,"ITEM","DESCRIÇÃO","QUANTIDADE POR TRABALHADOR/ANO","UNIDADE","VALOR"]
[]
[null,null,1,"Calça nas cores preto e branco, xadrez tipo \"pied de poule\", com bolsos embutidos, elástico atrás, com zíper",4,"UND",97.28,null,null,null,null,{"$f":"IF(SUM(K$171:K$173)>0,$E177*$G177,0)","v":0},null,{"$f":"IF(SUM(M$171:M$173)>0,$E177*$G177,0)","v":0},null,{"$f":"IF(SUM(O$171:O$173)>0,$E177*$G177,0)","v":0},null,{"$f":"IF(SUM(Q$171:Q$173)>0,$E177*$G177,0)","v":0},null,{"$f":"IF(SUM(S$171:S$173)>0,$E177*$G177,0)","v":0},null,{"$f":"IF(SUM(U$171:U$173)>0,$E177*$G177,0)","v":0},null,{"$f":"IF(SUM(W$171:W$173)>0,$E177*$G177,0)","v":0},null,{"$f":"IF(SUM(Y$171:Y$173)>0,$E177*$G177,0)","v":0},null,{"$f":"IF(SUM(AA$171:AA$173)>0,$E177*$G177,0)","v":0},null,{"$f":"IF(SUM(AC$171:AC$173)>0,$E177*$G177,0)","v":0},null,{"$f":"IF(SUM(AE$171:AE$173)>0,$E177*$G177,0)","v":0},null,{"$f":"IF(SUM(AG$171:AG$173)>0,$E177*$G177,0)","v":0},null,{"$f":"IF(SUM(AI$171:AI$173)>0,$E177*$G177,0)","v":389.12},null,{"$f":"IF(SUM(AK$171:AK$173)>0,$E177*$G177,0)","v":0},null,{"$f":"IF(SUM(AM$171:AM$173)>0,$E177*$G177,0)","v":0},null,{"$f":"IF(SUM(AO$171:AO$173)>0,$E177*$G177,0)","v":0},null,{"$f":"IF(SUM(AQ$171:AQ$173)>0,$E177*$G177,0)","v":0},null,{"$f":"IF(SUM(AS$171:AS$173)>0,$E177*$G177,0)","v":0},null,{"$f":"IF(SUM(AU$171:AU$173)>0,$E177*$G177,0)","v":0},null,{"$f":"IF(SUM(AW$171:AW$173)>0,$E177*$G177,0)","v":0},null,{"$f":"IF(SUM(AY$171:AY$173)>0,$E177*$G177,0)","v":0},null,{"$f":"IF(SUM(BA$171:BA$173)>0,$E177*$G177,0)","v":0},null,{"$f":"IF(SUM(BC$171:BC$173)>0,$E177*$G177,0)","v":0},null,{"$f":"IF(SUM(BE$171:BE$173)>0,$E177*$G177,0)","v":0},null,{"$f":"IF(SUM(BG$171:BG$173)>0,$E177*$G177,0)","v":0},null,{"$f":"IF(SUM(BI$171:BI$173)>0,$E177*$G177,0)","v":0},null,{"$f":"IF(SUM(BK$171:BK$173)>0,$E177*$G177,0)","v":0},null,{"$f":"IF(SUM(BM$171:BM$173)>0,$E177*$G177,0)","v":0},null,{"$f":"IF(SUM(BO$171:BO$173)>0,$E177*$G177,0)","v":0},null,{"$f":"IF(SUM(BQ$171:BQ$173)>0,$E177*$G177,0)","v":0},null,{"$f":"IF(SUM(BS$171:BS$173)>0,$E177*$G177,0)","v":0},null,{"$f":"IF(SUM(BU$171:BU$173)>0,$E177*$G177,0)","v":0},null,{"$f":"IF(SUM(BW$171:BW$173)>0,$E177*$G177,0)","v":0},null,{"$f":"IF(SUM(BY$171:BY$173)>0,$E177*$G177,0)","v":0},null,{"$f":"IF(SUM(CA$171:CA$173)>0,$E177*$G177,0)","v":0},null,{"$f":"IF(SUM(CC$171:CC$173)>0,$E177*$G177,0)","v":0},null,{"$f":"IF(SUM(CE$171:CE$173)>0,$E177*$G177,0)","v":0},null,{"$f":"IF(SUM(CG$171:CG$173)>0,$E177*$G177,0)","v":0},null,{"$f":"IF(SUM(CI$171:CI$173)>0,$E177*$G177,0)","v":0},null,{"$f":"IF(SUM(CK$171:CK$173)>0,$E177*$G177,0)","v":0},null,{"$f":"IF(SUM(CM$171:CM$173)>0,$E177*$G177,0)","v":0},null,{"$f":"IF(SUM(CO$171:CO$173)>0,$E177*$G177,0)","v":0},null,{"$f":"IF(SUM(CQ$171:CQ$173)>0,$E177*$G177,0)","v":0},null,{"$f":"IF(SUM(CS$171:CS$173)>0,$E177*$G177,0)","v":0},null,{"$f":"IF(SUM(CU$171:CU$173)>0,$E177*$G177,0)","v":0},null,{"$f":"IF(SUM(CW$171:CW$173)>0,$E177*$G177,0)","v":0},null,{"$f":"IF(SUM(CY$171:CY$173)>0,$E177*$G177,0)","v":0},null,{"$f":"IF(SUM(DA$171:DA$173)>0,$E177*$G177,0)","v":0},null,{"$f":"IF(SUM(DC$171:DC$173)>0,$E177*$G177,0)","v":0},null,{"$f":"IF(SUM(DE$171:DE$173)>0,$E177*$G177,0)","v":0},null,{"$f":"IF(SUM(DG$171:DG$173)>0,$E177*$G177,0)","v":0},null,{"$f":"IF(SUM(DI$171:DI$173)>0,$E177*$G177,0)","v":0},null,{"$f":"IF(SUM(DK$171:DK$173)>0,$E177*$G177,0)","v":0},null,{"$f":"IF(SUM(DM$171:DM$173)>0,$E177*$G177,0)","v":0},null,{"$f":"IF(SUM(DO$171:DO$173)>0,$E177*$G177,0)","v":0},null,{"$f":"IF(SUM(DQ$171:DQ$173)>0,$E177*$G177,0)","v":0},null,{"$f":"IF(SUM(DS$171:DS$173)>0,$E177*$G177,0)","v":0},null,{"$f":"IF(SUM(DU$171:DU$173)>0,$E177*$G177,0)","v":0},null,{"$f":"IF(SUM(DW$171:DW$173)>0,$E177*$G177,0)","v":0},null,{"$f":"IF(SUM(DY$171:DY$173)>0,$E177*$G177,0)","v":0}]
[null,null,2,"Dólmã na cor branca, mangas 3/4, com viés em xadrez tipo \"pied de poule\"",4,"UND",145.69999999999999,null,null,null,null,{"$f":"IF(SUM(K$171:K$173)>0,$E178*$G178,0)","v":0},null,{"$f":"IF(SUM(M$171:M$173)>0,$E178*$G178,0)","v":0},null,{"$f":"IF(SUM(O$171:O$173)>0,$E178*$G178,0)","v":0},null,{"$f":"IF(SUM(Q$171:Q$173)>0,$E178*$G178,0)","v":0},null,{"$f":"IF(SUM(S$171:S$173)>0,$E178*$G178,0)","v":0},null,{"$f":"IF(SUM(U$171:U$173)>0,$E178*$G178,0)","v":0},null,{"$f":"IF(SUM(W$171:W$173)>0,$E178*$G178,0)","v":0},null,{"$f":"IF(SUM(Y$171:Y$173)>0,$E178*$G178,0)","v":0},null,{"$f":"IF(SUM(AA$171:AA$173)>0,$E178*$G178,0)","v":0},null,{"$f":"IF(SUM(AC$171:AC$173)>0,$E178*$G178,0)","v":0},null,{"$f":"IF(SUM(AE$171:AE$173)>0,$E178*$G178,0)","v":0},null,{"$f":"IF(SUM(AG$171:AG$173)>0,$E178*$G178,0)","v":0},null,{"$f":"IF(SUM(AI$171:AI$173)>0,$E178*$G178,0)","v":582.79999999999995},null,{"$f":"IF(SUM(AK$171:AK$173)>0,$E178*$G178,0)","v":0},null,{"$f":"IF(SUM(AM$171:AM$173)>0,$E178*$G178,0)","v":0},null,{"$f":"IF(SUM(AO$171:AO$173)>0,$E178*$G178,0)","v":0},null,{"$f":"IF(SUM(AQ$171:AQ$173)>0,$E178*$G178,0)","v":0},null,{"$f":"IF(SUM(AS$171:AS$173)>0,$E178*$G178,0)","v":0},null,{"$f":"IF(SUM(AU$171:AU$173)>0,$E178*$G178,0)","v":0},null,{"$f":"IF(SUM(AW$171:AW$173)>0,$E178*$G178,0)","v":0},null,{"$f":"IF(SUM(AY$171:AY$173)>0,$E178*$G178,0)","v":0},null,{"$f":"IF(SUM(BA$171:BA$173)>0,$E178*$G178,0)","v":0},null,{"$f":"IF(SUM(BC$171:BC$173)>0,$E178*$G178,0)","v":0},null,{"$f":"IF(SUM(BE$171:BE$173)>0,$E178*$G178,0)","v":0},null,{"$f":"IF(SUM(BG$171:BG$173)>0,$E178*$G178,0)","v":0},null,{"$f":"IF(SUM(BI$171:BI$173)>0,$E178*$G178,0)","v":0},null,{"$f":"IF(SUM(BK$171:BK$173)>0,$E178*$G178,0)","v":0},null,{"$f":"IF(SUM(BM$171:BM$173)>0,$E178*$G178,0)","v":0},null,{"$f":"IF(SUM(BO$171:BO$173)>0,$E178*$G178,0)","v":0},null,{"$f":"IF(SUM(BQ$171:BQ$173)>0,$E178*$G178,0)","v":0},null,{"$f":"IF(SUM(BS$171:BS$173)>0,$E178*$G178,0)","v":0},null,{"$f":"IF(SUM(BU$171:BU$173)>0,$E178*$G178,0)","v":0},null,{"$f":"IF(SUM(BW$171:BW$173)>0,$E178*$G178,0)","v":0},null,{"$f":"IF(SUM(BY$171:BY$173)>0,$E178*$G178,0)","v":0},null,{"$f":"IF(SUM(CA$171:CA$173)>0,$E178*$G178,0)","v":0},null,{"$f":"IF(SUM(CC$171:CC$173)>0,$E178*$G178,0)","v":0},null,{"$f":"IF(SUM(CE$171:CE$173)>0,$E178*$G178,0)","v":0},null,{"$f":"IF(SUM(CG$171:CG$173)>0,$E178*$G178,0)","v":0},null,{"$f":"IF(SUM(CI$171:CI$173)>0,$E178*$G178,0)","v":0},null,{"$f":"IF(SUM(CK$171:CK$173)>0,$E178*$G178,0)","v":0},null,{"$f":"IF(SUM(CM$171:CM$173)>0,$E178*$G178,0)","v":0},null,{"$f":"IF(SUM(CO$171:CO$173)>0,$E178*$G178,0)","v":0},null,{"$f":"IF(SUM(CQ$171:CQ$173)>0,$E178*$G178,0)","v":0},null,{"$f":"IF(SUM(CS$171:CS$173)>0,$E178*$G178,0)","v":0},null,{"$f":"IF(SUM(CU$171:CU$173)>0,$E178*$G178,0)","v":0},null,{"$f":"IF(SUM(CW$171:CW$173)>0,$E178*$G178,0)","v":0},null,{"$f":"IF(SUM(CY$171:CY$173)>0,$E178*$G178,0)","v":0},null,{"$f":"IF(SUM(DA$171:DA$173)>0,$E178*$G178,0)","v":0},null,{"$f":"IF(SUM(DC$171:DC$173)>0,$E178*$G178,0)","v":0},null,{"$f":"IF(SUM(DE$171:DE$173)>0,$E178*$G178,0)","v":0},null,{"$f":"IF(SUM(DG$171:DG$173)>0,$E178*$G178,0)","v":0},null,{"$f":"IF(SUM(DI$171:DI$173)>0,$E178*$G178,0)","v":0},null,{"$f":"IF(SUM(DK$171:DK$173)>0,$E178*$G178,0)","v":0},null,{"$f":"IF(SUM(DM$171:DM$173)>0,$E178*$G178,0)","v":0},null,{"$f":"IF(SUM(DO$171:DO$173)>0,$E178*$G178,0)","v":0},null,{"$f":"IF(SUM(DQ$171:DQ$173)>0,$E178*$G178,0)","v":0},null,{"$f":"IF(SUM(DS$171:DS$173)>0,$E178*$G178,0)","v":0},null,{"$f":"IF(SUM(DU$171:DU$173)>0,$E178*$G178,0)","v":0},null,{"$f":"IF(SUM(DW$171:DW$173)>0,$E178*$G178,0)","v":0},null,{"$f":"IF(SUM(DY$171:DY$173)>0,$E178*$G178,0)","v":0}]
[null,null,3,"Camisa/blusa em tecido leve, 100% algodão, na cor branca",4,"UND",129.44999999999999,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,517.79999999999995,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,4,"Touca em tecido de tela, na cor preta",4,"UND",25.07,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,100.28,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,5,"Avental nas cores preto e branco, xadrez tipo \"pied de poule\"",4,"UND",64.08,null,null,null,null,{"$f":"IF(SUM(K$171:K$173)>0,$E181*$G181,0)","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,256.32,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,6,"Meia preta",4,"PAR",17.329999999999998,null,null,null,null,{"$f":"IF(SUM(K$171:K$173)>0,$E182*$G182,0)","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,69.319999999999993,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
[]
[null,null,"CATEGORIAS",null,null,null,"QUANTIDADE"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C186=K$3,1,0)","v":0},null,{"$f":"IF($C186=M$3,1,0)","v":0},null,{"$f":"IF($C186=O$3,1,0)","v":0},null,{"$f":"IF($C186=Q$3,1,0)","v":0},null,{"$f":"IF($C186=S$3,1,0)","v":0},null,{"$f":"IF($C186=U$3,1,0)","v":0},null,{"$f":"IF($C186=W$3,1,0)","v":0},null,{"$f":"IF($C186=Y$3,1,0)","v":0},null,{"$f":"IF($C186=AA$3,1,0)","v":0},null,{"$f":"IF($C186=AC$3,1,0)","v":0},null,{"$f":"IF($C186=AE$3,1,0)","v":0},null,{"$f":"IF($C186=AG$3,1,0)","v":0},null,{"$f":"IF($C186=AI$3,1,0)","v":0},null,{"$f":"IF($C186=AK$3,1,0)","v":0},null,{"$f":"IF($C186=AM$3,1,0)","v":0},null,{"$f":"IF($C186=AO$3,1,0)","v":0},null,{"$f":"IF($C186=AQ$3,1,0)","v":0},null,{"$f":"IF($C186=AS$3,1,0)","v":0},null,{"$f":"IF($C186=AU$3,1,0)","v":0},null,{"$f":"IF($C186=AW$3,1,0)","v":0},null,{"$f":"IF($C186=AY$3,1,0)","v":0},null,{"$f":"IF($C186=BA$3,1,0)","v":0},null,{"$f":"IF($C186=BC$3,1,0)","v":0},null,{"$f":"IF($C186=BE$3,1,0)","v":0},null,{"$f":"IF($C186=BG$3,1,0)","v":0},null,{"$f":"IF($C186=BI$3,1,0)","v":0},null,{"$f":"IF($C186=BK$3,1,0)","v":0},null,{"$f":"IF($C186=BM$3,1,0)","v":0},null,{"$f":"IF($C186=BO$3,1,0)","v":0},null,{"$f":"IF($C186=BQ$3,1,0)","v":0},null,{"$f":"IF($C186=BS$3,1,0)","v":0},null,{"$f":"IF($C186=BU$3,1,0)","v":0},null,{"$f":"IF($C186=BW$3,1,0)","v":0},null,{"$f":"IF($C186=BY$3,1,0)","v":0},null,{"$f":"IF($C186=CA$3,1,0)","v":0},null,{"$f":"IF($C186=CC$3,1,0)","v":0},null,{"$f":"IF($C186=CE$3,1,0)","v":0},null,{"$f":"IF($C186=CG$3,1,0)","v":0},null,{"$f":"IF($C186=CI$3,1,0)","v":0},null,{"$f":"IF($C186=CK$3,1,0)","v":0},null,{"$f":"IF($C186=CM$3,1,0)","v":0},null,{"$f":"IF($C186=CO$3,1,0)","v":0},null,{"$f":"IF($C186=CQ$3,1,0)","v":0},null,{"$f":"IF($C186=CS$3,1,0)","v":0},null,{"$f":"IF($C186=CU$3,1,0)","v":0},null,{"$f":"IF($C186=CW$3,1,0)","v":0},null,{"$f":"IF($C186=CY$3,1,0)","v":0},null,{"$f":"IF($C186=DA$3,1,0)","v":0},null,{"$f":"IF($C186=DC$3,1,0)","v":0},null,{"$f":"IF($C186=DE$3,1,0)","v":0},null,{"$f":"IF($C186=DG$3,1,0)","v":0},null,{"$f":"IF($C186=DI$3,1,0)","v":0},null,{"$f":"IF($C186=DK$3,1,0)","v":0},null,{"$f":"IF($C186=DM$3,1,0)","v":0},null,{"$f":"IF($C186=DO$3,1,0)","v":0},null,{"$f":"IF($C186=DQ$3,1,0)","v":0},null,{"$f":"IF($C186=DS$3,1,0)","v":0},null,{"$f":"IF($C186=DU$3,1,0)","v":0},null,{"$f":"IF($C186=DW$3,1,0)","v":0},null,{"$f":"IF($C186=DY$3,1,0)","v":0}]
[null,null,14,{"$f":"HLOOKUP($C187,'Dados Gerais'!$D$6:$V$11,6,0)","v":"COZINHEIRO"},null,null,{"$f":"HLOOKUP($C187,'Dados Gerais'!$D$6:$V$15,10,0)","v":1},null,null,null,{"$f":"IF($C187=K$3,1,0)","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,1,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
[]
[null,null,"ITEM","DESCRIÇÃO","QUANTIDADE POR TRABALHADOR/ANO","UNIDADE","VALOR"]
[]
[null,null,1,"Calça nas cores preto e branco, xadrez tipo \"pied de poule\", com bolsos embutidos, elástico atrás, com zíper",4,"UND",97.28,null,null,null,null,{"$f":"IF(SUM(K$186:K$188)>0,$E192*$G192,0)","v":0},null,{"$f":"IF(SUM(M$186:M$188)>0,$E192*$G192,0)","v":0},null,{"$f":"IF(SUM(O$186:O$188)>0,$E192*$G192,0)","v":0},null,{"$f":"IF(SUM(Q$186:Q$188)>0,$E192*$G192,0)","v":0},null,{"$f":"IF(SUM(S$186:S$188)>0,$E192*$G192,0)","v":0},null,{"$f":"IF(SUM(U$186:U$188)>0,$E192*$G192,0)","v":0},null,{"$f":"IF(SUM(W$186:W$188)>0,$E192*$G192,0)","v":0},null,{"$f":"IF(SUM(Y$186:Y$188)>0,$E192*$G192,0)","v":0},null,{"$f":"IF(SUM(AA$186:AA$188)>0,$E192*$G192,0)","v":0},null,{"$f":"IF(SUM(AC$186:AC$188)>0,$E192*$G192,0)","v":0},null,{"$f":"IF(SUM(AE$186:AE$188)>0,$E192*$G192,0)","v":0},null,{"$f":"IF(SUM(AG$186:AG$188)>0,$E192*$G192,0)","v":0},null,{"$f":"IF(SUM(AI$186:AI$188)>0,$E192*$G192,0)","v":0},null,{"$f":"IF(SUM(AK$186:AK$188)>0,$E192*$G192,0)","v":389.12},null,{"$f":"IF(SUM(AM$186:AM$188)>0,$E192*$G192,0)","v":0},null,{"$f":"IF(SUM(AO$186:AO$188)>0,$E192*$G192,0)","v":0},null,{"$f":"IF(SUM(AQ$186:AQ$188)>0,$E192*$G192,0)","v":0},null,{"$f":"IF(SUM(AS$186:AS$188)>0,$E192*$G192,0)","v":0},null,{"$f":"IF(SUM(AU$186:AU$188)>0,$E192*$G192,0)","v":0},null,{"$f":"IF(SUM(AW$186:AW$188)>0,$E192*$G192,0)","v":0},null,{"$f":"IF(SUM(AY$186:AY$188)>0,$E192*$G192,0)","v":0},null,{"$f":"IF(SUM(BA$186:BA$188)>0,$E192*$G192,0)","v":0},null,{"$f":"IF(SUM(BC$186:BC$188)>0,$E192*$G192,0)","v":0},null,{"$f":"IF(SUM(BE$186:BE$188)>0,$E192*$G192,0)","v":0},null,{"$f":"IF(SUM(BG$186:BG$188)>0,$E192*$G192,0)","v":0},null,{"$f":"IF(SUM(BI$186:BI$188)>0,$E192*$G192,0)","v":0},null,{"$f":"IF(SUM(BK$186:BK$188)>0,$E192*$G192,0)","v":0},null,{"$f":"IF(SUM(BM$186:BM$188)>0,$E192*$G192,0)","v":0},null,{"$f":"IF(SUM(BO$186:BO$188)>0,$E192*$G192,0)","v":0},null,{"$f":"IF(SUM(BQ$186:BQ$188)>0,$E192*$G192,0)","v":0},null,{"$f":"IF(SUM(BS$186:BS$188)>0,$E192*$G192,0)","v":0},null,{"$f":"IF(SUM(BU$186:BU$188)>0,$E192*$G192,0)","v":0},null,{"$f":"IF(SUM(BW$186:BW$188)>0,$E192*$G192,0)","v":0},null,{"$f":"IF(SUM(BY$186:BY$188)>0,$E192*$G192,0)","v":0},null,{"$f":"IF(SUM(CA$186:CA$188)>0,$E192*$G192,0)","v":0},null,{"$f":"IF(SUM(CC$186:CC$188)>0,$E192*$G192,0)","v":0},null,{"$f":"IF(SUM(CE$186:CE$188)>0,$E192*$G192,0)","v":0},null,{"$f":"IF(SUM(CG$186:CG$188)>0,$E192*$G192,0)","v":0},null,{"$f":"IF(SUM(CI$186:CI$188)>0,$E192*$G192,0)","v":0},null,{"$f":"IF(SUM(CK$186:CK$188)>0,$E192*$G192,0)","v":0},null,{"$f":"IF(SUM(CM$186:CM$188)>0,$E192*$G192,0)","v":0},null,{"$f":"IF(SUM(CO$186:CO$188)>0,$E192*$G192,0)","v":0},null,{"$f":"IF(SUM(CQ$186:CQ$188)>0,$E192*$G192,0)","v":0},null,{"$f":"IF(SUM(CS$186:CS$188)>0,$E192*$G192,0)","v":0},null,{"$f":"IF(SUM(CU$186:CU$188)>0,$E192*$G192,0)","v":0},null,{"$f":"IF(SUM(CW$186:CW$188)>0,$E192*$G192,0)","v":0},null,{"$f":"IF(SUM(CY$186:CY$188)>0,$E192*$G192,0)","v":0},null,{"$f":"IF(SUM(DA$186:DA$188)>0,$E192*$G192,0)","v":0},null,{"$f":"IF(SUM(DC$186:DC$188)>0,$E192*$G192,0)","v":0},null,{"$f":"IF(SUM(DE$186:DE$188)>0,$E192*$G192,0)","v":0},null,{"$f":"IF(SUM(DG$186:DG$188)>0,$E192*$G192,0)","v":0},null,{"$f":"IF(SUM(DI$186:DI$188)>0,$E192*$G192,0)","v":0},null,{"$f":"IF(SUM(DK$186:DK$188)>0,$E192*$G192,0)","v":0},null,{"$f":"IF(SUM(DM$186:DM$188)>0,$E192*$G192,0)","v":0},null,{"$f":"IF(SUM(DO$186:DO$188)>0,$E192*$G192,0)","v":0},null,{"$f":"IF(SUM(DQ$186:DQ$188)>0,$E192*$G192,0)","v":0},null,{"$f":"IF(SUM(DS$186:DS$188)>0,$E192*$G192,0)","v":0},null,{"$f":"IF(SUM(DU$186:DU$188)>0,$E192*$G192,0)","v":0},null,{"$f":"IF(SUM(DW$186:DW$188)>0,$E192*$G192,0)","v":0},null,{"$f":"IF(SUM(DY$186:DY$188)>0,$E192*$G192,0)","v":0}]
[null,null,2,"Dólmã na cor branca, mangas 3/4, com viés em xadrez tipo \"pied de poule\"",4,"UND",145.69999999999999,null,null,null,null,{"$f":"IF(SUM(K$186:K$188)>0,$E193*$G193,0)","v":0},null,{"$f":"IF(SUM(M$186:M$188)>0,$E193*$G193,0)","v":0},null,{"$f":"IF(SUM(O$186:O$188)>0,$E193*$G193,0)","v":0},null,{"$f":"IF(SUM(Q$186:Q$188)>0,$E193*$G193,0)","v":0},null,{"$f":"IF(SUM(S$186:S$188)>0,$E193*$G193,0)","v":0},null,{"$f":"IF(SUM(U$186:U$188)>0,$E193*$G193,0)","v":0},null,{"$f":"IF(SUM(W$186:W$188)>0,$E193*$G193,0)","v":0},null,{"$f":"IF(SUM(Y$186:Y$188)>0,$E193*$G193,0)","v":0},null,{"$f":"IF(SUM(AA$186:AA$188)>0,$E193*$G193,0)","v":0},null,{"$f":"IF(SUM(AC$186:AC$188)>0,$E193*$G193,0)","v":0},null,{"$f":"IF(SUM(AE$186:AE$188)>0,$E193*$G193,0)","v":0},null,{"$f":"IF(SUM(AG$186:AG$188)>0,$E193*$G193,0)","v":0},null,{"$f":"IF(SUM(AI$186:AI$188)>0,$E193*$G193,0)","v":0},null,{"$f":"IF(SUM(AK$186:AK$188)>0,$E193*$G193,0)","v":582.79999999999995},null,{"$f":"IF(SUM(AM$186:AM$188)>0,$E193*$G193,0)","v":0},null,{"$f":"IF(SUM(AO$186:AO$188)>0,$E193*$G193,0)","v":0},null,{"$f":"IF(SUM(AQ$186:AQ$188)>0,$E193*$G193,0)","v":0},null,{"$f":"IF(SUM(AS$186:AS$188)>0,$E193*$G193,0)","v":0},null,{"$f":"IF(SUM(AU$186:AU$188)>0,$E193*$G193,0)","v":0},null,{"$f":"IF(SUM(AW$186:AW$188)>0,$E193*$G193,0)","v":0},null,{"$f":"IF(SUM(AY$186:AY$188)>0,$E193*$G193,0)","v":0},null,{"$f":"IF(SUM(BA$186:BA$188)>0,$E193*$G193,0)","v":0},null,{"$f":"IF(SUM(BC$186:BC$188)>0,$E193*$G193,0)","v":0},null,{"$f":"IF(SUM(BE$186:BE$188)>0,$E193*$G193,0)","v":0},null,{"$f":"IF(SUM(BG$186:BG$188)>0,$E193*$G193,0)","v":0},null,{"$f":"IF(SUM(BI$186:BI$188)>0,$E193*$G193,0)","v":0},null,{"$f":"IF(SUM(BK$186:BK$188)>0,$E193*$G193,0)","v":0},null,{"$f":"IF(SUM(BM$186:BM$188)>0,$E193*$G193,0)","v":0},null,{"$f":"IF(SUM(BO$186:BO$188)>0,$E193*$G193,0)","v":0},null,{"$f":"IF(SUM(BQ$186:BQ$188)>0,$E193*$G193,0)","v":0},null,{"$f":"IF(SUM(BS$186:BS$188)>0,$E193*$G193,0)","v":0},null,{"$f":"IF(SUM(BU$186:BU$188)>0,$E193*$G193,0)","v":0},null,{"$f":"IF(SUM(BW$186:BW$188)>0,$E193*$G193,0)","v":0},null,{"$f":"IF(SUM(BY$186:BY$188)>0,$E193*$G193,0)","v":0},null,{"$f":"IF(SUM(CA$186:CA$188)>0,$E193*$G193,0)","v":0},null,{"$f":"IF(SUM(CC$186:CC$188)>0,$E193*$G193,0)","v":0},null,{"$f":"IF(SUM(CE$186:CE$188)>0,$E193*$G193,0)","v":0},null,{"$f":"IF(SUM(CG$186:CG$188)>0,$E193*$G193,0)","v":0},null,{"$f":"IF(SUM(CI$186:CI$188)>0,$E193*$G193,0)","v":0},null,{"$f":"IF(SUM(CK$186:CK$188)>0,$E193*$G193,0)","v":0},null,{"$f":"IF(SUM(CM$186:CM$188)>0,$E193*$G193,0)","v":0},null,{"$f":"IF(SUM(CO$186:CO$188)>0,$E193*$G193,0)","v":0},null,{"$f":"IF(SUM(CQ$186:CQ$188)>0,$E193*$G193,0)","v":0},null,{"$f":"IF(SUM(CS$186:CS$188)>0,$E193*$G193,0)","v":0},null,{"$f":"IF(SUM(CU$186:CU$188)>0,$E193*$G193,0)","v":0},null,{"$f":"IF(SUM(CW$186:CW$188)>0,$E193*$G193,0)","v":0},null,{"$f":"IF(SUM(CY$186:CY$188)>0,$E193*$G193,0)","v":0},null,{"$f":"IF(SUM(DA$186:DA$188)>0,$E193*$G193,0)","v":0},null,{"$f":"IF(SUM(DC$186:DC$188)>0,$E193*$G193,0)","v":0},null,{"$f":"IF(SUM(DE$186:DE$188)>0,$E193*$G193,0)","v":0},null,{"$f":"IF(SUM(DG$186:DG$188)>0,$E193*$G193,0)","v":0},null,{"$f":"IF(SUM(DI$186:DI$188)>0,$E193*$G193,0)","v":0},null,{"$f":"IF(SUM(DK$186:DK$188)>0,$E193*$G193,0)","v":0},null,{"$f":"IF(SUM(DM$186:DM$188)>0,$E193*$G193,0)","v":0},null,{"$f":"IF(SUM(DO$186:DO$188)>0,$E193*$G193,0)","v":0},null,{"$f":"IF(SUM(DQ$186:DQ$188)>0,$E193*$G193,0)","v":0},null,{"$f":"IF(SUM(DS$186:DS$188)>0,$E193*$G193,0)","v":0},null,{"$f":"IF(SUM(DU$186:DU$188)>0,$E193*$G193,0)","v":0},null,{"$f":"IF(SUM(DW$186:DW$188)>0,$E193*$G193,0)","v":0},null,{"$f":"IF(SUM(DY$186:DY$188)>0,$E193*$G193,0)","v":0}]
[null,null,3,"Camisa/blusa em tecido leve, 100% algodão, na cor branca",4,"UND",129.44999999999999,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,517.79999999999995,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,4,"Touca em tecido de tela, na cor preta",4,"UND",25.07,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,100.28,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,5,"Avental nas cores preto e branco, xadrez tipo \"pied de poule\"",4,"UND",64.08,null,null,null,null,{"$f":"IF(SUM(K$186:K$188)>0,$E196*$G196,0)","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,256.32,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,6,"Meia preta",4,"PAR",17.329999999999998,null,null,null,null,{"$f":"IF(SUM(K$186:K$188)>0,$E197*$G197,0)","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,69.319999999999993,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
[]
[null,null,"CATEGORIAS",null,null,null,"QUANTIDADE"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C201=K$3,1,0)","v":0},null,{"$f":"IF($C201=M$3,1,0)","v":0},null,{"$f":"IF($C201=O$3,1,0)","v":0},null,{"$f":"IF($C201=Q$3,1,0)","v":0},null,{"$f":"IF($C201=S$3,1,0)","v":0},null,{"$f":"IF($C201=U$3,1,0)","v":0},null,{"$f":"IF($C201=W$3,1,0)","v":0},null,{"$f":"IF($C201=Y$3,1,0)","v":0},null,{"$f":"IF($C201=AA$3,1,0)","v":0},null,{"$f":"IF($C201=AC$3,1,0)","v":0},null,{"$f":"IF($C201=AE$3,1,0)","v":0},null,{"$f":"IF($C201=AG$3,1,0)","v":0},null,{"$f":"IF($C201=AI$3,1,0)","v":0},null,{"$f":"IF($C201=AK$3,1,0)","v":0},null,{"$f":"IF($C201=AM$3,1,0)","v":0},null,{"$f":"IF($C201=AO$3,1,0)","v":0},null,{"$f":"IF($C201=AQ$3,1,0)","v":0},null,{"$f":"IF($C201=AS$3,1,0)","v":0},null,{"$f":"IF($C201=AU$3,1,0)","v":0},null,{"$f":"IF($C201=AW$3,1,0)","v":0},null,{"$f":"IF($C201=AY$3,1,0)","v":0},null,{"$f":"IF($C201=BA$3,1,0)","v":0},null,{"$f":"IF($C201=BC$3,1,0)","v":0},null,{"$f":"IF($C201=BE$3,1,0)","v":0},null,{"$f":"IF($C201=BG$3,1,0)","v":0},null,{"$f":"IF($C201=BI$3,1,0)","v":0},null,{"$f":"IF($C201=BK$3,1,0)","v":0},null,{"$f":"IF($C201=BM$3,1,0)","v":0},null,{"$f":"IF($C201=BO$3,1,0)","v":0},null,{"$f":"IF($C201=BQ$3,1,0)","v":0},null,{"$f":"IF($C201=BS$3,1,0)","v":0},null,{"$f":"IF($C201=BU$3,1,0)","v":0},null,{"$f":"IF($C201=BW$3,1,0)","v":0},null,{"$f":"IF($C201=BY$3,1,0)","v":0},null,{"$f":"IF($C201=CA$3,1,0)","v":0},null,{"$f":"IF($C201=CC$3,1,0)","v":0},null,{"$f":"IF($C201=CE$3,1,0)","v":0},null,{"$f":"IF($C201=CG$3,1,0)","v":0},null,{"$f":"IF($C201=CI$3,1,0)","v":0},null,{"$f":"IF($C201=CK$3,1,0)","v":0},null,{"$f":"IF($C201=CM$3,1,0)","v":0},null,{"$f":"IF($C201=CO$3,1,0)","v":0},null,{"$f":"IF($C201=CQ$3,1,0)","v":0},null,{"$f":"IF($C201=CS$3,1,0)","v":0},null,{"$f":"IF($C201=CU$3,1,0)","v":0},null,{"$f":"IF($C201=CW$3,1,0)","v":0},null,{"$f":"IF($C201=CY$3,1,0)","v":0},null,{"$f":"IF($C201=DA$3,1,0)","v":0},null,{"$f":"IF($C201=DC$3,1,0)","v":0},null,{"$f":"IF($C201=DE$3,1,0)","v":0},null,{"$f":"IF($C201=DG$3,1,0)","v":0},null,{"$f":"IF($C201=DI$3,1,0)","v":0},null,{"$f":"IF($C201=DK$3,1,0)","v":0},null,{"$f":"IF($C201=DM$3,1,0)","v":0},null,{"$f":"IF($C201=DO$3,1,0)","v":0},null,{"$f":"IF($C201=DQ$3,1,0)","v":0},null,{"$f":"IF($C201=DS$3,1,0)","v":0},null,{"$f":"IF($C201=DU$3,1,0)","v":0},null,{"$f":"IF($C201=DW$3,1,0)","v":0},null,{"$f":"IF($C201=DY$3,1,0)","v":0}]
[null,null,15,{"$f":"HLOOKUP($C202,'Dados Gerais'!$D$6:$V$11,6,0)","v":"CHEFE DE COZINHA (FEMININO)"},null,null,{"$f":"HLOOKUP($C202,'Dados Gerais'!$D$6:$V$15,10,0)","v":1},null,null,null,{"$f":"IF($C202=K$3,1,0)","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,1,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
[]
[null,null,"ITEM","DESCRIÇÃO","QUANTIDADE POR TRABALHADOR/ANO","UNIDADE","VALOR"]
[]
[null,null,1,"Calça nas cores preto e branco, xadrez tipo \"pied de poule\", com bolsos embutidos, elástico atrás, com zíper",4,"UND",97.28,null,null,null,null,{"$f":"IF(SUM(K$201:K$203)>0,$E207*$G207,0)","v":0},null,{"$f":"IF(SUM(M$201:M$203)>0,$E207*$G207,0)","v":0},null,{"$f":"IF(SUM(O$201:O$203)>0,$E207*$G207,0)","v":0},null,{"$f":"IF(SUM(Q$201:Q$203)>0,$E207*$G207,0)","v":0},null,{"$f":"IF(SUM(S$201:S$203)>0,$E207*$G207,0)","v":0},null,{"$f":"IF(SUM(U$201:U$203)>0,$E207*$G207,0)","v":0},null,{"$f":"IF(SUM(W$201:W$203)>0,$E207*$G207,0)","v":0},null,{"$f":"IF(SUM(Y$201:Y$203)>0,$E207*$G207,0)","v":0},null,{"$f":"IF(SUM(AA$201:AA$203)>0,$E207*$G207,0)","v":0},null,{"$f":"IF(SUM(AC$201:AC$203)>0,$E207*$G207,0)","v":0},null,{"$f":"IF(SUM(AE$201:AE$203)>0,$E207*$G207,0)","v":0},null,{"$f":"IF(SUM(AG$201:AG$203)>0,$E207*$G207,0)","v":0},null,{"$f":"IF(SUM(AI$201:AI$203)>0,$E207*$G207,0)","v":0},null,{"$f":"IF(SUM(AK$201:AK$203)>0,$E207*$G207,0)","v":0},null,{"$f":"IF(SUM(AM$201:AM$203)>0,$E207*$G207,0)","v":389.12},null,{"$f":"IF(SUM(AO$201:AO$203)>0,$E207*$G207,0)","v":0},null,{"$f":"IF(SUM(AQ$201:AQ$203)>0,$E207*$G207,0)","v":0},null,{"$f":"IF(SUM(AS$201:AS$203)>0,$E207*$G207,0)","v":0},null,{"$f":"IF(SUM(AU$201:AU$203)>0,$E207*$G207,0)","v":0},null,{"$f":"IF(SUM(AW$201:AW$203)>0,$E207*$G207,0)","v":0},null,{"$f":"IF(SUM(AY$201:AY$203)>0,$E207*$G207,0)","v":0},null,{"$f":"IF(SUM(BA$201:BA$203)>0,$E207*$G207,0)","v":0},null,{"$f":"IF(SUM(BC$201:BC$203)>0,$E207*$G207,0)","v":0},null,{"$f":"IF(SUM(BE$201:BE$203)>0,$E207*$G207,0)","v":0},null,{"$f":"IF(SUM(BG$201:BG$203)>0,$E207*$G207,0)","v":0},null,{"$f":"IF(SUM(BI$201:BI$203)>0,$E207*$G207,0)","v":0},null,{"$f":"IF(SUM(BK$201:BK$203)>0,$E207*$G207,0)","v":0},null,{"$f":"IF(SUM(BM$201:BM$203)>0,$E207*$G207,0)","v":0},null,{"$f":"IF(SUM(BO$201:BO$203)>0,$E207*$G207,0)","v":0},null,{"$f":"IF(SUM(BQ$201:BQ$203)>0,$E207*$G207,0)","v":0},null,{"$f":"IF(SUM(BS$201:BS$203)>0,$E207*$G207,0)","v":0},null,{"$f":"IF(SUM(BU$201:BU$203)>0,$E207*$G207,0)","v":0},null,{"$f":"IF(SUM(BW$201:BW$203)>0,$E207*$G207,0)","v":0},null,{"$f":"IF(SUM(BY$201:BY$203)>0,$E207*$G207,0)","v":0},null,{"$f":"IF(SUM(CA$201:CA$203)>0,$E207*$G207,0)","v":0},null,{"$f":"IF(SUM(CC$201:CC$203)>0,$E207*$G207,0)","v":0},null,{"$f":"IF(SUM(CE$201:CE$203)>0,$E207*$G207,0)","v":0},null,{"$f":"IF(SUM(CG$201:CG$203)>0,$E207*$G207,0)","v":0},null,{"$f":"IF(SUM(CI$201:CI$203)>0,$E207*$G207,0)","v":0},null,{"$f":"IF(SUM(CK$201:CK$203)>0,$E207*$G207,0)","v":0},null,{"$f":"IF(SUM(CM$201:CM$203)>0,$E207*$G207,0)","v":0},null,{"$f":"IF(SUM(CO$201:CO$203)>0,$E207*$G207,0)","v":0},null,{"$f":"IF(SUM(CQ$201:CQ$203)>0,$E207*$G207,0)","v":0},null,{"$f":"IF(SUM(CS$201:CS$203)>0,$E207*$G207,0)","v":0},null,{"$f":"IF(SUM(CU$201:CU$203)>0,$E207*$G207,0)","v":0},null,{"$f":"IF(SUM(CW$201:CW$203)>0,$E207*$G207,0)","v":0},null,{"$f":"IF(SUM(CY$201:CY$203)>0,$E207*$G207,0)","v":0},null,{"$f":"IF(SUM(DA$201:DA$203)>0,$E207*$G207,0)","v":0},null,{"$f":"IF(SUM(DC$201:DC$203)>0,$E207*$G207,0)","v":0},null,{"$f":"IF(SUM(DE$201:DE$203)>0,$E207*$G207,0)","v":0},null,{"$f":"IF(SUM(DG$201:DG$203)>0,$E207*$G207,0)","v":0},null,{"$f":"IF(SUM(DI$201:DI$203)>0,$E207*$G207,0)","v":0},null,{"$f":"IF(SUM(DK$201:DK$203)>0,$E207*$G207,0)","v":0},null,{"$f":"IF(SUM(DM$201:DM$203)>0,$E207*$G207,0)","v":0},null,{"$f":"IF(SUM(DO$201:DO$203)>0,$E207*$G207,0)","v":0},null,{"$f":"IF(SUM(DQ$201:DQ$203)>0,$E207*$G207,0)","v":0},null,{"$f":"IF(SUM(DS$201:DS$203)>0,$E207*$G207,0)","v":0},null,{"$f":"IF(SUM(DU$201:DU$203)>0,$E207*$G207,0)","v":0},null,{"$f":"IF(SUM(DW$201:DW$203)>0,$E207*$G207,0)","v":0},null,{"$f":"IF(SUM(DY$201:DY$203)>0,$E207*$G207,0)","v":0}]
[null,null,2,"Dólmã na cor branca, mangas 3/4, com viés em xadrez tipo \"pied de poule\"",4,"UND",145.69999999999999,null,null,null,null,{"$f":"IF(SUM(K$201:K$203)>0,$E208*$G208,0)","v":0},null,{"$f":"IF(SUM(M$201:M$203)>0,$E208*$G208,0)","v":0},null,{"$f":"IF(SUM(O$201:O$203)>0,$E208*$G208,0)","v":0},null,{"$f":"IF(SUM(Q$201:Q$203)>0,$E208*$G208,0)","v":0},null,{"$f":"IF(SUM(S$201:S$203)>0,$E208*$G208,0)","v":0},null,{"$f":"IF(SUM(U$201:U$203)>0,$E208*$G208,0)","v":0},null,{"$f":"IF(SUM(W$201:W$203)>0,$E208*$G208,0)","v":0},null,{"$f":"IF(SUM(Y$201:Y$203)>0,$E208*$G208,0)","v":0},null,{"$f":"IF(SUM(AA$201:AA$203)>0,$E208*$G208,0)","v":0},null,{"$f":"IF(SUM(AC$201:AC$203)>0,$E208*$G208,0)","v":0},null,{"$f":"IF(SUM(AE$201:AE$203)>0,$E208*$G208,0)","v":0},null,{"$f":"IF(SUM(AG$201:AG$203)>0,$E208*$G208,0)","v":0},null,{"$f":"IF(SUM(AI$201:AI$203)>0,$E208*$G208,0)","v":0},null,{"$f":"IF(SUM(AK$201:AK$203)>0,$E208*$G208,0)","v":0},null,{"$f":"IF(SUM(AM$201:AM$203)>0,$E208*$G208,0)","v":582.79999999999995},null,{"$f":"IF(SUM(AO$201:AO$203)>0,$E208*$G208,0)","v":0},null,{"$f":"IF(SUM(AQ$201:AQ$203)>0,$E208*$G208,0)","v":0},null,{"$f":"IF(SUM(AS$201:AS$203)>0,$E208*$G208,0)","v":0},null,{"$f":"IF(SUM(AU$201:AU$203)>0,$E208*$G208,0)","v":0},null,{"$f":"IF(SUM(AW$201:AW$203)>0,$E208*$G208,0)","v":0},null,{"$f":"IF(SUM(AY$201:AY$203)>0,$E208*$G208,0)","v":0},null,{"$f":"IF(SUM(BA$201:BA$203)>0,$E208*$G208,0)","v":0},null,{"$f":"IF(SUM(BC$201:BC$203)>0,$E208*$G208,0)","v":0},null,{"$f":"IF(SUM(BE$201:BE$203)>0,$E208*$G208,0)","v":0},null,{"$f":"IF(SUM(BG$201:BG$203)>0,$E208*$G208,0)","v":0},null,{"$f":"IF(SUM(BI$201:BI$203)>0,$E208*$G208,0)","v":0},null,{"$f":"IF(SUM(BK$201:BK$203)>0,$E208*$G208,0)","v":0},null,{"$f":"IF(SUM(BM$201:BM$203)>0,$E208*$G208,0)","v":0},null,{"$f":"IF(SUM(BO$201:BO$203)>0,$E208*$G208,0)","v":0},null,{"$f":"IF(SUM(BQ$201:BQ$203)>0,$E208*$G208,0)","v":0},null,{"$f":"IF(SUM(BS$201:BS$203)>0,$E208*$G208,0)","v":0},null,{"$f":"IF(SUM(BU$201:BU$203)>0,$E208*$G208,0)","v":0},null,{"$f":"IF(SUM(BW$201:BW$203)>0,$E208*$G208,0)","v":0},null,{"$f":"IF(SUM(BY$201:BY$203)>0,$E208*$G208,0)","v":0},null,{"$f":"IF(SUM(CA$201:CA$203)>0,$E208*$G208,0)","v":0},null,{"$f":"IF(SUM(CC$201:CC$203)>0,$E208*$G208,0)","v":0},null,{"$f":"IF(SUM(CE$201:CE$203)>0,$E208*$G208,0)","v":0},null,{"$f":"IF(SUM(CG$201:CG$203)>0,$E208*$G208,0)","v":0},null,{"$f":"IF(SUM(CI$201:CI$203)>0,$E208*$G208,0)","v":0},null,{"$f":"IF(SUM(CK$201:CK$203)>0,$E208*$G208,0)","v":0},null,{"$f":"IF(SUM(CM$201:CM$203)>0,$E208*$G208,0)","v":0},null,{"$f":"IF(SUM(CO$201:CO$203)>0,$E208*$G208,0)","v":0},null,{"$f":"IF(SUM(CQ$201:CQ$203)>0,$E208*$G208,0)","v":0},null,{"$f":"IF(SUM(CS$201:CS$203)>0,$E208*$G208,0)","v":0},null,{"$f":"IF(SUM(CU$201:CU$203)>0,$E208*$G208,0)","v":0},null,{"$f":"IF(SUM(CW$201:CW$203)>0,$E208*$G208,0)","v":0},null,{"$f":"IF(SUM(CY$201:CY$203)>0,$E208*$G208,0)","v":0},null,{"$f":"IF(SUM(DA$201:DA$203)>0,$E208*$G208,0)","v":0},null,{"$f":"IF(SUM(DC$201:DC$203)>0,$E208*$G208,0)","v":0},null,{"$f":"IF(SUM(DE$201:DE$203)>0,$E208*$G208,0)","v":0},null,{"$f":"IF(SUM(DG$201:DG$203)>0,$E208*$G208,0)","v":0},null,{"$f":"IF(SUM(DI$201:DI$203)>0,$E208*$G208,0)","v":0},null,{"$f":"IF(SUM(DK$201:DK$203)>0,$E208*$G208,0)","v":0},null,{"$f":"IF(SUM(DM$201:DM$203)>0,$E208*$G208,0)","v":0},null,{"$f":"IF(SUM(DO$201:DO$203)>0,$E208*$G208,0)","v":0},null,{"$f":"IF(SUM(DQ$201:DQ$203)>0,$E208*$G208,0)","v":0},null,{"$f":"IF(SUM(DS$201:DS$203)>0,$E208*$G208,0)","v":0},null,{"$f":"IF(SUM(DU$201:DU$203)>0,$E208*$G208,0)","v":0},null,{"$f":"IF(SUM(DW$201:DW$203)>0,$E208*$G208,0)","v":0},null,{"$f":"IF(SUM(DY$201:DY$203)>0,$E208*$G208,0)","v":0}]
[null,null,3,"Camisa/blusa em tecido leve, 100% algodão, na cor branca",4,"UND",129.44999999999999,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,517.79999999999995,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,4,"Touca em tecido de tela, na cor preta",4,"UND",25.07,null,null,null,null,{"$f":"IF(SUM(K$201:K$203)>0,$E210*$G210,0)","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,100.28,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,5,"Avental nas cores preto e branco, xadrez tipo \"pied de poule\"",4,"UND",64.08,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,256.32,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,6,"Meia preta",4,"PAR",17.329999999999998,null,null,null,null,{"$f":"IF(SUM(K$201:K$203)>0,$E212*$G212,0)","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,69.319999999999993,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
[]
[null,null,"CATEGORIAS",null,null,null,"QUANTIDADE"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C216=K$3,1,0)","v":0},null,{"$f":"IF($C216=M$3,1,0)","v":0},null,{"$f":"IF($C216=O$3,1,0)","v":0},null,{"$f":"IF($C216=Q$3,1,0)","v":0},null,{"$f":"IF($C216=S$3,1,0)","v":0},null,{"$f":"IF($C216=U$3,1,0)","v":0},null,{"$f":"IF($C216=W$3,1,0)","v":0},null,{"$f":"IF($C216=Y$3,1,0)","v":0},null,{"$f":"IF($C216=AA$3,1,0)","v":0},null,{"$f":"IF($C216=AC$3,1,0)","v":0},null,{"$f":"IF($C216=AE$3,1,0)","v":0},null,{"$f":"IF($C216=AG$3,1,0)","v":0},null,{"$f":"IF($C216=AI$3,1,0)","v":0},null,{"$f":"IF($C216=AK$3,1,0)","v":0},null,{"$f":"IF($C216=AM$3,1,0)","v":0},null,{"$f":"IF($C216=AO$3,1,0)","v":0},null,{"$f":"IF($C216=AQ$3,1,0)","v":0},null,{"$f":"IF($C216=AS$3,1,0)","v":0},null,{"$f":"IF($C216=AU$3,1,0)","v":0},null,{"$f":"IF($C216=AW$3,1,0)","v":0},null,{"$f":"IF($C216=AY$3,1,0)","v":0},null,{"$f":"IF($C216=BA$3,1,0)","v":0},null,{"$f":"IF($C216=BC$3,1,0)","v":0},null,{"$f":"IF($C216=BE$3,1,0)","v":0},null,{"$f":"IF($C216=BG$3,1,0)","v":0},null,{"$f":"IF($C216=BI$3,1,0)","v":0},null,{"$f":"IF($C216=BK$3,1,0)","v":0},null,{"$f":"IF($C216=BM$3,1,0)","v":0},null,{"$f":"IF($C216=BO$3,1,0)","v":0},null,{"$f":"IF($C216=BQ$3,1,0)","v":0},null,{"$f":"IF($C216=BS$3,1,0)","v":0},null,{"$f":"IF($C216=BU$3,1,0)","v":0},null,{"$f":"IF($C216=BW$3,1,0)","v":0},null,{"$f":"IF($C216=BY$3,1,0)","v":0},null,{"$f":"IF($C216=CA$3,1,0)","v":0},null,{"$f":"IF($C216=CC$3,1,0)","v":0},null,{"$f":"IF($C216=CE$3,1,0)","v":0},null,{"$f":"IF($C216=CG$3,1,0)","v":0},null,{"$f":"IF($C216=CI$3,1,0)","v":0},null,{"$f":"IF($C216=CK$3,1,0)","v":0},null,{"$f":"IF($C216=CM$3,1,0)","v":0},null,{"$f":"IF($C216=CO$3,1,0)","v":0},null,{"$f":"IF($C216=CQ$3,1,0)","v":0},null,{"$f":"IF($C216=CS$3,1,0)","v":0},null,{"$f":"IF($C216=CU$3,1,0)","v":0},null,{"$f":"IF($C216=CW$3,1,0)","v":0},null,{"$f":"IF($C216=CY$3,1,0)","v":0},null,{"$f":"IF($C216=DA$3,1,0)","v":0},null,{"$f":"IF($C216=DC$3,1,0)","v":0},null,{"$f":"IF($C216=DE$3,1,0)","v":0},null,{"$f":"IF($C216=DG$3,1,0)","v":0},null,{"$f":"IF($C216=DI$3,1,0)","v":0},null,{"$f":"IF($C216=DK$3,1,0)","v":0},null,{"$f":"IF($C216=DM$3,1,0)","v":0},null,{"$f":"IF($C216=DO$3,1,0)","v":0},null,{"$f":"IF($C216=DQ$3,1,0)","v":0},null,{"$f":"IF($C216=DS$3,1,0)","v":0},null,{"$f":"IF($C216=DU$3,1,0)","v":0},null,{"$f":"IF($C216=DW$3,1,0)","v":0},null,{"$f":"IF($C216=DY$3,1,0)","v":0}]
[null,null,16,{"$f":"HLOOKUP($C217,'Dados Gerais'!$D$6:$V$11,6,0)","v":"CHEFE DE COZINHA (MASCULINO)"},null,null,{"$f":"HLOOKUP($C217,'Dados Gerais'!$D$6:$V$15,10,0)","v":2},null,null,null,{"$f":"IF($C217=K$3,1,0)","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,1,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
[]
[null,null,"ITEM","DESCRIÇÃO","QUANTIDADE POR TRABALHADOR/ANO","UNIDADE","VALOR"]
[]
[null,null,1,"Calça nas cores preto e branco, xadrez tipo \"pied de poule\", com bolsos embutidos, elástico atrás, com zíper",4,"UND",97.28,null,null,null,null,{"$f":"IF(SUM(K$216:K$218)>0,$E222*$G222,0)","v":0},null,{"$f":"IF(SUM(M$216:M$218)>0,$E222*$G222,0)","v":0},null,{"$f":"IF(SUM(O$216:O$218)>0,$E222*$G222,0)","v":0},null,{"$f":"IF(SUM(Q$216:Q$218)>0,$E222*$G222,0)","v":0},null,{"$f":"IF(SUM(S$216:S$218)>0,$E222*$G222,0)","v":0},null,{"$f":"IF(SUM(U$216:U$218)>0,$E222*$G222,0)","v":0},null,{"$f":"IF(SUM(W$216:W$218)>0,$E222*$G222,0)","v":0},null,{"$f":"IF(SUM(Y$216:Y$218)>0,$E222*$G222,0)","v":0},null,{"$f":"IF(SUM(AA$216:AA$218)>0,$E222*$G222,0)","v":0},null,{"$f":"IF(SUM(AC$216:AC$218)>0,$E222*$G222,0)","v":0},null,{"$f":"IF(SUM(AE$216:AE$218)>0,$E222*$G222,0)","v":0},null,{"$f":"IF(SUM(AG$216:AG$218)>0,$E222*$G222,0)","v":0},null,{"$f":"IF(SUM(AI$216:AI$218)>0,$E222*$G222,0)","v":0},null,{"$f":"IF(SUM(AK$216:AK$218)>0,$E222*$G222,0)","v":0},null,{"$f":"IF(SUM(AM$216:AM$218)>0,$E222*$G222,0)","v":0},null,{"$f":"IF(SUM(AO$216:AO$218)>0,$E222*$G222,0)","v":389.12},null,{"$f":"IF(SUM(AQ$216:AQ$218)>0,$E222*$G222,0)","v":0},null,{"$f":"IF(SUM(AS$216:AS$218)>0,$E222*$G222,0)","v":0},null,{"$f":"IF(SUM(AU$216:AU$218)>0,$E222*$G222,0)","v":0},null,{"$f":"IF(SUM(AW$216:AW$218)>0,$E222*$G222,0)","v":0},null,{"$f":"IF(SUM(AY$216:AY$218)>0,$E222*$G222,0)","v":0},null,{"$f":"IF(SUM(BA$216:BA$218)>0,$E222*$G222,0)","v":0},null,{"$f":"IF(SUM(BC$216:BC$218)>0,$E222*$G222,0)","v":0},null,{"$f":"IF(SUM(BE$216:BE$218)>0,$E222*$G222,0)","v":0},null,{"$f":"IF(SUM(BG$216:BG$218)>0,$E222*$G222,0)","v":0},null,{"$f":"IF(SUM(BI$216:BI$218)>0,$E222*$G222,0)","v":0},null,{"$f":"IF(SUM(BK$216:BK$218)>0,$E222*$G222,0)","v":0},null,{"$f":"IF(SUM(BM$216:BM$218)>0,$E222*$G222,0)","v":0},null,{"$f":"IF(SUM(BO$216:BO$218)>0,$E222*$G222,0)","v":0},null,{"$f":"IF(SUM(BQ$216:BQ$218)>0,$E222*$G222,0)","v":0},null,{"$f":"IF(SUM(BS$216:BS$218)>0,$E222*$G222,0)","v":0},null,{"$f":"IF(SUM(BU$216:BU$218)>0,$E222*$G222,0)","v":0},null,{"$f":"IF(SUM(BW$216:BW$218)>0,$E222*$G222,0)","v":0},null,{"$f":"IF(SUM(BY$216:BY$218)>0,$E222*$G222,0)","v":0},null,{"$f":"IF(SUM(CA$216:CA$218)>0,$E222*$G222,0)","v":0},null,{"$f":"IF(SUM(CC$216:CC$218)>0,$E222*$G222,0)","v":0},null,{"$f":"IF(SUM(CE$216:CE$218)>0,$E222*$G222,0)","v":0},null,{"$f":"IF(SUM(CG$216:CG$218)>0,$E222*$G222,0)","v":0},null,{"$f":"IF(SUM(CI$216:CI$218)>0,$E222*$G222,0)","v":0},null,{"$f":"IF(SUM(CK$216:CK$218)>0,$E222*$G222,0)","v":0},null,{"$f":"IF(SUM(CM$216:CM$218)>0,$E222*$G222,0)","v":0},null,{"$f":"IF(SUM(CO$216:CO$218)>0,$E222*$G222,0)","v":0},null,{"$f":"IF(SUM(CQ$216:CQ$218)>0,$E222*$G222,0)","v":0},null,{"$f":"IF(SUM(CS$216:CS$218)>0,$E222*$G222,0)","v":0},null,{"$f":"IF(SUM(CU$216:CU$218)>0,$E222*$G222,0)","v":0},null,{"$f":"IF(SUM(CW$216:CW$218)>0,$E222*$G222,0)","v":0},null,{"$f":"IF(SUM(CY$216:CY$218)>0,$E222*$G222,0)","v":0},null,{"$f":"IF(SUM(DA$216:DA$218)>0,$E222*$G222,0)","v":0},null,{"$f":"IF(SUM(DC$216:DC$218)>0,$E222*$G222,0)","v":0},null,{"$f":"IF(SUM(DE$216:DE$218)>0,$E222*$G222,0)","v":0},null,{"$f":"IF(SUM(DG$216:DG$218)>0,$E222*$G222,0)","v":0},null,{"$f":"IF(SUM(DI$216:DI$218)>0,$E222*$G222,0)","v":0},null,{"$f":"IF(SUM(DK$216:DK$218)>0,$E222*$G222,0)","v":0},null,{"$f":"IF(SUM(DM$216:DM$218)>0,$E222*$G222,0)","v":0},null,{"$f":"IF(SUM(DO$216:DO$218)>0,$E222*$G222,0)","v":0},null,{"$f":"IF(SUM(DQ$216:DQ$218)>0,$E222*$G222,0)","v":0},null,{"$f":"IF(SUM(DS$216:DS$218)>0,$E222*$G222,0)","v":0},null,{"$f":"IF(SUM(DU$216:DU$218)>0,$E222*$G222,0)","v":0},null,{"$f":"IF(SUM(DW$216:DW$218)>0,$E222*$G222,0)","v":0},null,{"$f":"IF(SUM(DY$216:DY$218)>0,$E222*$G222,0)","v":0}]
[null,null,2,"Dólmã na cor branca, mangas 3/4, com viés em xadrez tipo \"pied de poule\"",4,"UND",145.69999999999999,null,null,null,null,{"$f":"IF(SUM(K$216:K$218)>0,$E223*$G223,0)","v":0},null,{"$f":"IF(SUM(M$216:M$218)>0,$E223*$G223,0)","v":0},null,{"$f":"IF(SUM(O$216:O$218)>0,$E223*$G223,0)","v":0},null,{"$f":"IF(SUM(Q$216:Q$218)>0,$E223*$G223,0)","v":0},null,{"$f":"IF(SUM(S$216:S$218)>0,$E223*$G223,0)","v":0},null,{"$f":"IF(SUM(U$216:U$218)>0,$E223*$G223,0)","v":0},null,{"$f":"IF(SUM(W$216:W$218)>0,$E223*$G223,0)","v":0},null,{"$f":"IF(SUM(Y$216:Y$218)>0,$E223*$G223,0)","v":0},null,{"$f":"IF(SUM(AA$216:AA$218)>0,$E223*$G223,0)","v":0},null,{"$f":"IF(SUM(AC$216:AC$218)>0,$E223*$G223,0)","v":0},null,{"$f":"IF(SUM(AE$216:AE$218)>0,$E223*$G223,0)","v":0},null,{"$f":"IF(SUM(AG$216:AG$218)>0,$E223*$G223,0)","v":0},null,{"$f":"IF(SUM(AI$216:AI$218)>0,$E223*$G223,0)","v":0},null,{"$f":"IF(SUM(AK$216:AK$218)>0,$E223*$G223,0)","v":0},null,{"$f":"IF(SUM(AM$216:AM$218)>0,$E223*$G223,0)","v":0},null,{"$f":"IF(SUM(AO$216:AO$218)>0,$E223*$G223,0)","v":582.79999999999995},null,{"$f":"IF(SUM(AQ$216:AQ$218)>0,$E223*$G223,0)","v":0},null,{"$f":"IF(SUM(AS$216:AS$218)>0,$E223*$G223,0)","v":0},null,{"$f":"IF(SUM(AU$216:AU$218)>0,$E223*$G223,0)","v":0},null,{"$f":"IF(SUM(AW$216:AW$218)>0,$E223*$G223,0)","v":0},null,{"$f":"IF(SUM(AY$216:AY$218)>0,$E223*$G223,0)","v":0},null,{"$f":"IF(SUM(BA$216:BA$218)>0,$E223*$G223,0)","v":0},null,{"$f":"IF(SUM(BC$216:BC$218)>0,$E223*$G223,0)","v":0},null,{"$f":"IF(SUM(BE$216:BE$218)>0,$E223*$G223,0)","v":0},null,{"$f":"IF(SUM(BG$216:BG$218)>0,$E223*$G223,0)","v":0},null,{"$f":"IF(SUM(BI$216:BI$218)>0,$E223*$G223,0)","v":0},null,{"$f":"IF(SUM(BK$216:BK$218)>0,$E223*$G223,0)","v":0},null,{"$f":"IF(SUM(BM$216:BM$218)>0,$E223*$G223,0)","v":0},null,{"$f":"IF(SUM(BO$216:BO$218)>0,$E223*$G223,0)","v":0},null,{"$f":"IF(SUM(BQ$216:BQ$218)>0,$E223*$G223,0)","v":0},null,{"$f":"IF(SUM(BS$216:BS$218)>0,$E223*$G223,0)","v":0},null,{"$f":"IF(SUM(BU$216:BU$218)>0,$E223*$G223,0)","v":0},null,{"$f":"IF(SUM(BW$216:BW$218)>0,$E223*$G223,0)","v":0},null,{"$f":"IF(SUM(BY$216:BY$218)>0,$E223*$G223,0)","v":0},null,{"$f":"IF(SUM(CA$216:CA$218)>0,$E223*$G223,0)","v":0},null,{"$f":"IF(SUM(CC$216:CC$218)>0,$E223*$G223,0)","v":0},null,{"$f":"IF(SUM(CE$216:CE$218)>0,$E223*$G223,0)","v":0},null,{"$f":"IF(SUM(CG$216:CG$218)>0,$E223*$G223,0)","v":0},null,{"$f":"IF(SUM(CI$216:CI$218)>0,$E223*$G223,0)","v":0},null,{"$f":"IF(SUM(CK$216:CK$218)>0,$E223*$G223,0)","v":0},null,{"$f":"IF(SUM(CM$216:CM$218)>0,$E223*$G223,0)","v":0},null,{"$f":"IF(SUM(CO$216:CO$218)>0,$E223*$G223,0)","v":0},null,{"$f":"IF(SUM(CQ$216:CQ$218)>0,$E223*$G223,0)","v":0},null,{"$f":"IF(SUM(CS$216:CS$218)>0,$E223*$G223,0)","v":0},null,{"$f":"IF(SUM(CU$216:CU$218)>0,$E223*$G223,0)","v":0},null,{"$f":"IF(SUM(CW$216:CW$218)>0,$E223*$G223,0)","v":0},null,{"$f":"IF(SUM(CY$216:CY$218)>0,$E223*$G223,0)","v":0},null,{"$f":"IF(SUM(DA$216:DA$218)>0,$E223*$G223,0)","v":0},null,{"$f":"IF(SUM(DC$216:DC$218)>0,$E223*$G223,0)","v":0},null,{"$f":"IF(SUM(DE$216:DE$218)>0,$E223*$G223,0)","v":0},null,{"$f":"IF(SUM(DG$216:DG$218)>0,$E223*$G223,0)","v":0},null,{"$f":"IF(SUM(DI$216:DI$218)>0,$E223*$G223,0)","v":0},null,{"$f":"IF(SUM(DK$216:DK$218)>0,$E223*$G223,0)","v":0},null,{"$f":"IF(SUM(DM$216:DM$218)>0,$E223*$G223,0)","v":0},null,{"$f":"IF(SUM(DO$216:DO$218)>0,$E223*$G223,0)","v":0},null,{"$f":"IF(SUM(DQ$216:DQ$218)>0,$E223*$G223,0)","v":0},null,{"$f":"IF(SUM(DS$216:DS$218)>0,$E223*$G223,0)","v":0},null,{"$f":"IF(SUM(DU$216:DU$218)>0,$E223*$G223,0)","v":0},null,{"$f":"IF(SUM(DW$216:DW$218)>0,$E223*$G223,0)","v":0},null,{"$f":"IF(SUM(DY$216:DY$218)>0,$E223*$G223,0)","v":0}]
[null,null,3,"Camisa/blusa em tecido leve, 100% algodão, na cor branca",4,"UND",129.44999999999999,null,null,null,null,{"$f":"IF(SUM(K$216:K$218)>0,$E224*$G224,0)","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,517.79999999999995,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,4,"Touca em tecido de tela, na cor preta",4,"UND",25.07,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,100.28,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,5,"Avental nas cores preto e branco, xadrez tipo \"pied de poule\"",4,"UND",64.08,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,256.32,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,6,"Meia preta",4,"PAR",17.329999999999998,null,null,null,null,{"$f":"IF(SUM(K$216:K$218)>0,$E227*$G227,0)","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,69.319999999999993,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
[]
[null,null,"CATEGORIAS",null,null,null,"QUANTIDADE"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C231=K$3,1,0)","v":0},null,{"$f":"IF($C231=M$3,1,0)","v":0},null,{"$f":"IF($C231=O$3,1,0)","v":0},null,{"$f":"IF($C231=Q$3,1,0)","v":0},null,{"$f":"IF($C231=S$3,1,0)","v":0},null,{"$f":"IF($C231=U$3,1,0)","v":0},null,{"$f":"IF($C231=W$3,1,0)","v":0},null,{"$f":"IF($C231=Y$3,1,0)","v":0},null,{"$f":"IF($C231=AA$3,1,0)","v":0},null,{"$f":"IF($C231=AC$3,1,0)","v":0},null,{"$f":"IF($C231=AE$3,1,0)","v":0},null,{"$f":"IF($C231=AG$3,1,0)","v":0},null,{"$f":"IF($C231=AI$3,1,0)","v":0},null,{"$f":"IF($C231=AK$3,1,0)","v":0},null,{"$f":"IF($C231=AM$3,1,0)","v":0},null,{"$f":"IF($C231=AO$3,1,0)","v":0},null,{"$f":"IF($C231=AQ$3,1,0)","v":0},null,{"$f":"IF($C231=AS$3,1,0)","v":0},null,{"$f":"IF($C231=AU$3,1,0)","v":0},null,{"$f":"IF($C231=AW$3,1,0)","v":0},null,{"$f":"IF($C231=AY$3,1,0)","v":0},null,{"$f":"IF($C231=BA$3,1,0)","v":0},null,{"$f":"IF($C231=BC$3,1,0)","v":0},null,{"$f":"IF($C231=BE$3,1,0)","v":0},null,{"$f":"IF($C231=BG$3,1,0)","v":0},null,{"$f":"IF($C231=BI$3,1,0)","v":0},null,{"$f":"IF($C231=BK$3,1,0)","v":0},null,{"$f":"IF($C231=BM$3,1,0)","v":0},null,{"$f":"IF($C231=BO$3,1,0)","v":0},null,{"$f":"IF($C231=BQ$3,1,0)","v":0},null,{"$f":"IF($C231=BS$3,1,0)","v":0},null,{"$f":"IF($C231=BU$3,1,0)","v":0},null,{"$f":"IF($C231=BW$3,1,0)","v":0},null,{"$f":"IF($C231=BY$3,1,0)","v":0},null,{"$f":"IF($C231=CA$3,1,0)","v":0},null,{"$f":"IF($C231=CC$3,1,0)","v":0},null,{"$f":"IF($C231=CE$3,1,0)","v":0},null,{"$f":"IF($C231=CG$3,1,0)","v":0},null,{"$f":"IF($C231=CI$3,1,0)","v":0},null,{"$f":"IF($C231=CK$3,1,0)","v":0},null,{"$f":"IF($C231=CM$3,1,0)","v":0},null,{"$f":"IF($C231=CO$3,1,0)","v":0},null,{"$f":"IF($C231=CQ$3,1,0)","v":0},null,{"$f":"IF($C231=CS$3,1,0)","v":0},null,{"$f":"IF($C231=CU$3,1,0)","v":0},null,{"$f":"IF($C231=CW$3,1,0)","v":0},null,{"$f":"IF($C231=CY$3,1,0)","v":0},null,{"$f":"IF($C231=DA$3,1,0)","v":0},null,{"$f":"IF($C231=DC$3,1,0)","v":0},null,{"$f":"IF($C231=DE$3,1,0)","v":0},null,{"$f":"IF($C231=DG$3,1,0)","v":0},null,{"$f":"IF($C231=DI$3,1,0)","v":0},null,{"$f":"IF($C231=DK$3,1,0)","v":0},null,{"$f":"IF($C231=DM$3,1,0)","v":0},null,{"$f":"IF($C231=DO$3,1,0)","v":0},null,{"$f":"IF($C231=DQ$3,1,0)","v":0},null,{"$f":"IF($C231=DS$3,1,0)","v":0},null,{"$f":"IF($C231=DU$3,1,0)","v":0},null,{"$f":"IF($C231=DW$3,1,0)","v":0},null,{"$f":"IF($C231=DY$3,1,0)","v":0}]
[null,null,17,{"$f":"HLOOKUP($C232,'Dados Gerais'!$D$6:$V$11,6,0)","v":"GARÇOM DA RESIDÊNCIA OFICIAL DO PRESIDENTE"},null,null,{"$f":"HLOOKUP($C232,'Dados Gerais'!$D$6:$V$15,10,0)","v":3},null,null,null,{"$f":"IF($C232=K$3,1,0)","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,1,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
[]
[null,null,"ITEM","DESCRIÇÃO","QUANTIDADE POR TRABALHADOR/ANO","UNIDADE","VALOR"]
[]
[null,null,1,"Smoking completo, composto de calça e paletó, em tecido microfibra, na cor preta",4,"UND",815.97,null,null,null,null,{"$f":"IF(SUM(K$231:K$233)>0,$E237*$G237,0)","v":0},null,{"$f":"IF(SUM(M$231:M$233)>0,$E237*$G237,0)","v":0},null,{"$f":"IF(SUM(O$231:O$233)>0,$E237*$G237,0)","v":0},null,{"$f":"IF(SUM(Q$231:Q$233)>0,$E237*$G237,0)","v":0},null,{"$f":"IF(SUM(S$231:S$233)>0,$E237*$G237,0)","v":0},null,{"$f":"IF(SUM(U$231:U$233)>0,$E237*$G237,0)","v":0},null,{"$f":"IF(SUM(W$231:W$233)>0,$E237*$G237,0)","v":0},null,{"$f":"IF(SUM(Y$231:Y$233)>0,$E237*$G237,0)","v":0},null,{"$f":"IF(SUM(AA$231:AA$233)>0,$E237*$G237,0)","v":0},null,{"$f":"IF(SUM(AC$231:AC$233)>0,$E237*$G237,0)","v":0},null,{"$f":"IF(SUM(AE$231:AE$233)>0,$E237*$G237,0)","v":0},null,{"$f":"IF(SUM(AG$231:AG$233)>0,$E237*$G237,0)","v":0},null,{"$f":"IF(SUM(AI$231:AI$233)>0,$E237*$G237,0)","v":0},null,{"$f":"IF(SUM(AK$231:AK$233)>0,$E237*$G237,0)","v":0},null,{"$f":"IF(SUM(AM$231:AM$233)>0,$E237*$G237,0)","v":0},null,{"$f":"IF(SUM(AO$231:AO$233)>0,$E237*$G237,0)","v":0},null,{"$f":"IF(SUM(AQ$231:AQ$233)>0,$E237*$G237,0)","v":3263.88},null,{"$f":"IF(SUM(AS$231:AS$233)>0,$E237*$G237,0)","v":0},null,{"$f":"IF(SUM(AU$231:AU$233)>0,$E237*$G237,0)","v":0},null,{"$f":"IF(SUM(AW$231:AW$233)>0,$E237*$G237,0)","v":0},null,{"$f":"IF(SUM(AY$231:AY$233)>0,$E237*$G237,0)","v":0},null,{"$f":"IF(SUM(BA$231:BA$233)>0,$E237*$G237,0)","v":0},null,{"$f":"IF(SUM(BC$231:BC$233)>0,$E237*$G237,0)","v":0},null,{"$f":"IF(SUM(BE$231:BE$233)>0,$E237*$G237,0)","v":0},null,{"$f":"IF(SUM(BG$231:BG$233)>0,$E237*$G237,0)","v":0},null,{"$f":"IF(SUM(BI$231:BI$233)>0,$E237*$G237,0)","v":0},null,{"$f":"IF(SUM(BK$231:BK$233)>0,$E237*$G237,0)","v":0},null,{"$f":"IF(SUM(BM$231:BM$233)>0,$E237*$G237,0)","v":0},null,{"$f":"IF(SUM(BO$231:BO$233)>0,$E237*$G237,0)","v":0},null,{"$f":"IF(SUM(BQ$231:BQ$233)>0,$E237*$G237,0)","v":0},null,{"$f":"IF(SUM(BS$231:BS$233)>0,$E237*$G237,0)","v":0},null,{"$f":"IF(SUM(BU$231:BU$233)>0,$E237*$G237,0)","v":0},null,{"$f":"IF(SUM(BW$231:BW$233)>0,$E237*$G237,0)","v":0},null,{"$f":"IF(SUM(BY$231:BY$233)>0,$E237*$G237,0)","v":0},null,{"$f":"IF(SUM(CA$231:CA$233)>0,$E237*$G237,0)","v":0},null,{"$f":"IF(SUM(CC$231:CC$233)>0,$E237*$G237,0)","v":0},null,{"$f":"IF(SUM(CE$231:CE$233)>0,$E237*$G237,0)","v":0},null,{"$f":"IF(SUM(CG$231:CG$233)>0,$E237*$G237,0)","v":0},null,{"$f":"IF(SUM(CI$231:CI$233)>0,$E237*$G237,0)","v":0},null,{"$f":"IF(SUM(CK$231:CK$233)>0,$E237*$G237,0)","v":0},null,{"$f":"IF(SUM(CM$231:CM$233)>0,$E237*$G237,0)","v":0},null,{"$f":"IF(SUM(CO$231:CO$233)>0,$E237*$G237,0)","v":0},null,{"$f":"IF(SUM(CQ$231:CQ$233)>0,$E237*$G237,0)","v":0},null,{"$f":"IF(SUM(CS$231:CS$233)>0,$E237*$G237,0)","v":0},null,{"$f":"IF(SUM(CU$231:CU$233)>0,$E237*$G237,0)","v":0},null,{"$f":"IF(SUM(CW$231:CW$233)>0,$E237*$G237,0)","v":0},null,{"$f":"IF(SUM(CY$231:CY$233)>0,$E237*$G237,0)","v":0},null,{"$f":"IF(SUM(DA$231:DA$233)>0,$E237*$G237,0)","v":0},null,{"$f":"IF(SUM(DC$231:DC$233)>0,$E237*$G237,0)","v":0},null,{"$f":"IF(SUM(DE$231:DE$233)>0,$E237*$G237,0)","v":0},null,{"$f":"IF(SUM(DG$231:DG$233)>0,$E237*$G237,0)","v":0},null,{"$f":"IF(SUM(DI$231:DI$233)>0,$E237*$G237,0)","v":0},null,{"$f":"IF(SUM(DK$231:DK$233)>0,$E237*$G237,0)","v":0},null,{"$f":"IF(SUM(DM$231:DM$233)>0,$E237*$G237,0)","v":0},null,{"$f":"IF(SUM(DO$231:DO$233)>0,$E237*$G237,0)","v":0},null,{"$f":"IF(SUM(DQ$231:DQ$233)>0,$E237*$G237,0)","v":0},null,{"$f":"IF(SUM(DS$231:DS$233)>0,$E237*$G237,0)","v":0},null,{"$f":"IF(SUM(DU$231:DU$233)>0,$E237*$G237,0)","v":0},null,{"$f":"IF(SUM(DW$231:DW$233)>0,$E237*$G237,0)","v":0},null,{"$f":"IF(SUM(DY$231:DY$233)>0,$E237*$G237,0)","v":0}]
[null,null,2,"Camisa branca com acabamento em tecido piquê branco nos punhos na gola e na parte da frente",4,"UND",134.63,null,null,null,null,{"$f":"IF(SUM(K$231:K$233)>0,$E238*$G238,0)","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,538.52,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,3,"Luva branca",4,"PAR",32.06,null,null,null,null,0,null,{"$f":"IF(SUM(M$231:M$233)>0,$E239*$G239,0)","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,128.24,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,4,"Cinto de couro preto",2,"UND",54.63,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,109.26,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,5,"Gravata preta, estilo borboleta, em cetim bucol, 100% poliester",4,"UND",35.97,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,143.88,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,6,"Meia preta",4,"PAR",17.329999999999998,null,null,null,null,{"$f":"IF(SUM(K$231:K$233)>0,$E242*$G242,0)","v":0},null,{"$f":"IF(SUM(M$231:M$233)>0,$E242*$G242,0)","v":0},null,{"$f":"IF(SUM(O$231:O$233)>0,$E242*$G242,0)","v":0},null,{"$f":"IF(SUM(Q$231:Q$233)>0,$E242*$G242,0)","v":0},null,{"$f":"IF(SUM(S$231:S$233)>0,$E242*$G242,0)","v":0},null,{"$f":"IF(SUM(U$231:U$233)>0,$E242*$G242,0)","v":0},null,{"$f":"IF(SUM(W$231:W$233)>0,$E242*$G242,0)","v":0},null,{"$f":"IF(SUM(Y$231:Y$233)>0,$E242*$G242,0)","v":0},null,{"$f":"IF(SUM(AA$231:AA$233)>0,$E242*$G242,0)","v":0},null,{"$f":"IF(SUM(AC$231:AC$233)>0,$E242*$G242,0)","v":0},null,{"$f":"IF(SUM(AE$231:AE$233)>0,$E242*$G242,0)","v":0},null,{"$f":"IF(SUM(AG$231:AG$233)>0,$E242*$G242,0)","v":0},null,{"$f":"IF(SUM(AI$231:AI$233)>0,$E242*$G242,0)","v":0},null,{"$f":"IF(SUM(AK$231:AK$233)>0,$E242*$G242,0)","v":0},null,{"$f":"IF(SUM(AM$231:AM$233)>0,$E242*$G242,0)","v":0},null,{"$f":"IF(SUM(AO$231:AO$233)>0,$E242*$G242,0)","v":0},null,{"$f":"IF(SUM(AQ$231:AQ$233)>0,$E242*$G242,0)","v":69.319999999999993},null,{"$f":"IF(SUM(AS$231:AS$233)>0,$E242*$G242,0)","v":0},null,{"$f":"IF(SUM(AU$231:AU$233)>0,$E242*$G242,0)","v":0},null,{"$f":"IF(SUM(AW$231:AW$233)>0,$E242*$G242,0)","v":0},null,{"$f":"IF(SUM(AY$231:AY$233)>0,$E242*$G242,0)","v":0},null,{"$f":"IF(SUM(BA$231:BA$233)>0,$E242*$G242,0)","v":0},null,{"$f":"IF(SUM(BC$231:BC$233)>0,$E242*$G242,0)","v":0},null,{"$f":"IF(SUM(BE$231:BE$233)>0,$E242*$G242,0)","v":0},null,{"$f":"IF(SUM(BG$231:BG$233)>0,$E242*$G242,0)","v":0},null,{"$f":"IF(SUM(BI$231:BI$233)>0,$E242*$G242,0)","v":0},null,{"$f":"IF(SUM(BK$231:BK$233)>0,$E242*$G242,0)","v":0},null,{"$f":"IF(SUM(BM$231:BM$233)>0,$E242*$G242,0)","v":0},null,{"$f":"IF(SUM(BO$231:BO$233)>0,$E242*$G242,0)","v":0},null,{"$f":"IF(SUM(BQ$231:BQ$233)>0,$E242*$G242,0)","v":0},null,{"$f":"IF(SUM(BS$231:BS$233)>0,$E242*$G242,0)","v":0},null,{"$f":"IF(SUM(BU$231:BU$233)>0,$E242*$G242,0)","v":0},null,{"$f":"IF(SUM(BW$231:BW$233)>0,$E242*$G242,0)","v":0},null,{"$f":"IF(SUM(BY$231:BY$233)>0,$E242*$G242,0)","v":0},null,{"$f":"IF(SUM(CA$231:CA$233)>0,$E242*$G242,0)","v":0},null,{"$f":"IF(SUM(CC$231:CC$233)>0,$E242*$G242,0)","v":0},null,{"$f":"IF(SUM(CE$231:CE$233)>0,$E242*$G242,0)","v":0},null,{"$f":"IF(SUM(CG$231:CG$233)>0,$E242*$G242,0)","v":0},null,{"$f":"IF(SUM(CI$231:CI$233)>0,$E242*$G242,0)","v":0},null,{"$f":"IF(SUM(CK$231:CK$233)>0,$E242*$G242,0)","v":0},null,{"$f":"IF(SUM(CM$231:CM$233)>0,$E242*$G242,0)","v":0},null,{"$f":"IF(SUM(CO$231:CO$233)>0,$E242*$G242,0)","v":0},null,{"$f":"IF(SUM(CQ$231:CQ$233)>0,$E242*$G242,0)","v":0},null,{"$f":"IF(SUM(CS$231:CS$233)>0,$E242*$G242,0)","v":0},null,{"$f":"IF(SUM(CU$231:CU$233)>0,$E242*$G242,0)","v":0},null,{"$f":"IF(SUM(CW$231:CW$233)>0,$E242*$G242,0)","v":0},null,{"$f":"IF(SUM(CY$231:CY$233)>0,$E242*$G242,0)","v":0},null,{"$f":"IF(SUM(DA$231:DA$233)>0,$E242*$G242,0)","v":0},null,{"$f":"IF(SUM(DC$231:DC$233)>0,$E242*$G242,0)","v":0},null,{"$f":"IF(SUM(DE$231:DE$233)>0,$E242*$G242,0)","v":0},null,{"$f":"IF(SUM(DG$231:DG$233)>0,$E242*$G242,0)","v":0},null,{"$f":"IF(SUM(DI$231:DI$233)>0,$E242*$G242,0)","v":0},null,{"$f":"IF(SUM(DK$231:DK$233)>0,$E242*$G242,0)","v":0},null,{"$f":"IF(SUM(DM$231:DM$233)>0,$E242*$G242,0)","v":0},null,{"$f":"IF(SUM(DO$231:DO$233)>0,$E242*$G242,0)","v":0},null,{"$f":"IF(SUM(DQ$231:DQ$233)>0,$E242*$G242,0)","v":0},null,{"$f":"IF(SUM(DS$231:DS$233)>0,$E242*$G242,0)","v":0},null,{"$f":"IF(SUM(DU$231:DU$233)>0,$E242*$G242,0)","v":0},null,{"$f":"IF(SUM(DW$231:DW$233)>0,$E242*$G242,0)","v":0},null,{"$f":"IF(SUM(DY$231:DY$233)>0,$E242*$G242,0)","v":0}]
[]
[]
[null,null,"CATEGORIAS",null,null,null,"QUANTIDADE"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C246=K$3,1,0)","v":0},null,{"$f":"IF($C246=M$3,1,0)","v":0},null,{"$f":"IF($C246=O$3,1,0)","v":0},null,{"$f":"IF($C246=Q$3,1,0)","v":0},null,{"$f":"IF($C246=S$3,1,0)","v":0},null,{"$f":"IF($C246=U$3,1,0)","v":0},null,{"$f":"IF($C246=W$3,1,0)","v":0},null,{"$f":"IF($C246=Y$3,1,0)","v":0},null,{"$f":"IF($C246=AA$3,1,0)","v":0},null,{"$f":"IF($C246=AC$3,1,0)","v":0},null,{"$f":"IF($C246=AE$3,1,0)","v":0},null,{"$f":"IF($C246=AG$3,1,0)","v":0},null,{"$f":"IF($C246=AI$3,1,0)","v":0},null,{"$f":"IF($C246=AK$3,1,0)","v":0},null,{"$f":"IF($C246=AM$3,1,0)","v":0},null,{"$f":"IF($C246=AO$3,1,0)","v":0},null,{"$f":"IF($C246=AQ$3,1,0)","v":0},null,{"$f":"IF($C246=AS$3,1,0)","v":0},null,{"$f":"IF($C246=AU$3,1,0)","v":0},null,{"$f":"IF($C246=AW$3,1,0)","v":0},null,{"$f":"IF($C246=AY$3,1,0)","v":0},null,{"$f":"IF($C246=BA$3,1,0)","v":0},null,{"$f":"IF($C246=BC$3,1,0)","v":0},null,{"$f":"IF($C246=BE$3,1,0)","v":0},null,{"$f":"IF($C246=BG$3,1,0)","v":0},null,{"$f":"IF($C246=BI$3,1,0)","v":0},null,{"$f":"IF($C246=BK$3,1,0)","v":0},null,{"$f":"IF($C246=BM$3,1,0)","v":0},null,{"$f":"IF($C246=BO$3,1,0)","v":0},null,{"$f":"IF($C246=BQ$3,1,0)","v":0},null,{"$f":"IF($C246=BS$3,1,0)","v":0},null,{"$f":"IF($C246=BU$3,1,0)","v":0},null,{"$f":"IF($C246=BW$3,1,0)","v":0},null,{"$f":"IF($C246=BY$3,1,0)","v":0},null,{"$f":"IF($C246=CA$3,1,0)","v":0},null,{"$f":"IF($C246=CC$3,1,0)","v":0},null,{"$f":"IF($C246=CE$3,1,0)","v":0},null,{"$f":"IF($C246=CG$3,1,0)","v":0},null,{"$f":"IF($C246=CI$3,1,0)","v":0},null,{"$f":"IF($C246=CK$3,1,0)","v":0},null,{"$f":"IF($C246=CM$3,1,0)","v":0},null,{"$f":"IF($C246=CO$3,1,0)","v":0},null,{"$f":"IF($C246=CQ$3,1,0)","v":0},null,{"$f":"IF($C246=CS$3,1,0)","v":0},null,{"$f":"IF($C246=CU$3,1,0)","v":0},null,{"$f":"IF($C246=CW$3,1,0)","v":0},null,{"$f":"IF($C246=CY$3,1,0)","v":0},null,{"$f":"IF($C246=DA$3,1,0)","v":0},null,{"$f":"IF($C246=DC$3,1,0)","v":0},null,{"$f":"IF($C246=DE$3,1,0)","v":0},null,{"$f":"IF($C246=DG$3,1,0)","v":0},null,{"$f":"IF($C246=DI$3,1,0)","v":0},null,{"$f":"IF($C246=DK$3,1,0)","v":0},null,{"$f":"IF($C246=DM$3,1,0)","v":0},null,{"$f":"IF($C246=DO$3,1,0)","v":0},null,{"$f":"IF($C246=DQ$3,1,0)","v":0},null,{"$f":"IF($C246=DS$3,1,0)","v":0},null,{"$f":"IF($C246=DU$3,1,0)","v":0},null,{"$f":"IF($C246=DW$3,1,0)","v":0},null,{"$f":"IF($C246=DY$3,1,0)","v":0}]
[null,null,18,{"$f":"HLOOKUP($C247,'Dados Gerais'!$D$6:$V$11,6,0)","v":"GARÇOM DA RESIDÊNCIA OFICIAL DO PRESIDENTE (COM ADICIONAL NOTURNO)"},null,null,{"$f":"HLOOKUP($C247,'Dados Gerais'!$D$6:$V$15,10,0)","v":2},null,null,null,{"$f":"IF($C247=K$3,1,0)","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,1,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
[]
[null,null,"ITEM","DESCRIÇÃO","QUANTIDADE POR TRABALHADOR/ANO","UNIDADE","VALOR"]
[]
[null,null,1,"Smoking completo, composto de calça e paletó, em tecido microfibra, na cor preta",4,"UND",815.97,null,null,null,null,{"$f":"IF(SUM(K$246:K$248)>0,$E252*$G252,0)","v":0},null,{"$f":"IF(SUM(M$246:M$248)>0,$E252*$G252,0)","v":0},null,{"$f":"IF(SUM(O$246:O$248)>0,$E252*$G252,0)","v":0},null,{"$f":"IF(SUM(Q$246:Q$248)>0,$E252*$G252,0)","v":0},null,{"$f":"IF(SUM(S$246:S$248)>0,$E252*$G252,0)","v":0},null,{"$f":"IF(SUM(U$246:U$248)>0,$E252*$G252,0)","v":0},null,{"$f":"IF(SUM(W$246:W$248)>0,$E252*$G252,0)","v":0},null,{"$f":"IF(SUM(Y$246:Y$248)>0,$E252*$G252,0)","v":0},null,{"$f":"IF(SUM(AA$246:AA$248)>0,$E252*$G252,0)","v":0},null,{"$f":"IF(SUM(AC$246:AC$248)>0,$E252*$G252,0)","v":0},null,{"$f":"IF(SUM(AE$246:AE$248)>0,$E252*$G252,0)","v":0},null,{"$f":"IF(SUM(AG$246:AG$248)>0,$E252*$G252,0)","v":0},null,{"$f":"IF(SUM(AI$246:AI$248)>0,$E252*$G252,0)","v":0},null,{"$f":"IF(SUM(AK$246:AK$248)>0,$E252*$G252,0)","v":0},null,{"$f":"IF(SUM(AM$246:AM$248)>0,$E252*$G252,0)","v":0},null,{"$f":"IF(SUM(AO$246:AO$248)>0,$E252*$G252,0)","v":0},null,{"$f":"IF(SUM(AQ$246:AQ$248)>0,$E252*$G252,0)","v":0},null,{"$f":"IF(SUM(AS$246:AS$248)>0,$E252*$G252,0)","v":3263.88},null,{"$f":"IF(SUM(AU$246:AU$248)>0,$E252*$G252,0)","v":0},null,{"$f":"IF(SUM(AW$246:AW$248)>0,$E252*$G252,0)","v":0},null,{"$f":"IF(SUM(AY$246:AY$248)>0,$E252*$G252,0)","v":0},null,{"$f":"IF(SUM(BA$246:BA$248)>0,$E252*$G252,0)","v":0},null,{"$f":"IF(SUM(BC$246:BC$248)>0,$E252*$G252,0)","v":0},null,{"$f":"IF(SUM(BE$246:BE$248)>0,$E252*$G252,0)","v":0},null,{"$f":"IF(SUM(BG$246:BG$248)>0,$E252*$G252,0)","v":0},null,{"$f":"IF(SUM(BI$246:BI$248)>0,$E252*$G252,0)","v":0},null,{"$f":"IF(SUM(BK$246:BK$248)>0,$E252*$G252,0)","v":0},null,{"$f":"IF(SUM(BM$246:BM$248)>0,$E252*$G252,0)","v":0},null,{"$f":"IF(SUM(BO$246:BO$248)>0,$E252*$G252,0)","v":0},null,{"$f":"IF(SUM(BQ$246:BQ$248)>0,$E252*$G252,0)","v":0},null,{"$f":"IF(SUM(BS$246:BS$248)>0,$E252*$G252,0)","v":0},null,{"$f":"IF(SUM(BU$246:BU$248)>0,$E252*$G252,0)","v":0},null,{"$f":"IF(SUM(BW$246:BW$248)>0,$E252*$G252,0)","v":0},null,{"$f":"IF(SUM(BY$246:BY$248)>0,$E252*$G252,0)","v":0},null,{"$f":"IF(SUM(CA$246:CA$248)>0,$E252*$G252,0)","v":0},null,{"$f":"IF(SUM(CC$246:CC$248)>0,$E252*$G252,0)","v":0},null,{"$f":"IF(SUM(CE$246:CE$248)>0,$E252*$G252,0)","v":0},null,{"$f":"IF(SUM(CG$246:CG$248)>0,$E252*$G252,0)","v":0},null,{"$f":"IF(SUM(CI$246:CI$248)>0,$E252*$G252,0)","v":0},null,{"$f":"IF(SUM(CK$246:CK$248)>0,$E252*$G252,0)","v":0},null,{"$f":"IF(SUM(CM$246:CM$248)>0,$E252*$G252,0)","v":0},null,{"$f":"IF(SUM(CO$246:CO$248)>0,$E252*$G252,0)","v":0},null,{"$f":"IF(SUM(CQ$246:CQ$248)>0,$E252*$G252,0)","v":0},null,{"$f":"IF(SUM(CS$246:CS$248)>0,$E252*$G252,0)","v":0},null,{"$f":"IF(SUM(CU$246:CU$248)>0,$E252*$G252,0)","v":0},null,{"$f":"IF(SUM(CW$246:CW$248)>0,$E252*$G252,0)","v":0},null,{"$f":"IF(SUM(CY$246:CY$248)>0,$E252*$G252,0)","v":0},null,{"$f":"IF(SUM(DA$246:DA$248)>0,$E252*$G252,0)","v":0},null,{"$f":"IF(SUM(DC$246:DC$248)>0,$E252*$G252,0)","v":0},null,{"$f":"IF(SUM(DE$246:DE$248)>0,$E252*$G252,0)","v":0},null,{"$f":"IF(SUM(DG$246:DG$248)>0,$E252*$G252,0)","v":0},null,{"$f":"IF(SUM(DI$246:DI$248)>0,$E252*$G252,0)","v":0},null,{"$f":"IF(SUM(DK$246:DK$248)>0,$E252*$G252,0)","v":0},null,{"$f":"IF(SUM(DM$246:DM$248)>0,$E252*$G252,0)","v":0},null,{"$f":"IF(SUM(DO$246:DO$248)>0,$E252*$G252,0)","v":0},null,{"$f":"IF(SUM(DQ$246:DQ$248)>0,$E252*$G252,0)","v":0},null,{"$f":"IF(SUM(DS$246:DS$248)>0,$E252*$G252,0)","v":0},null,{"$f":"IF(SUM(DU$246:DU$248)>0,$E252*$G252,0)","v":0},null,{"$f":"IF(SUM(DW$246:DW$248)>0,$E252*$G252,0)","v":0},null,{"$f":"IF(SUM(DY$246:DY$248)>0,$E252*$G252,0)","v":0}]
[null,null,2,"Camisa branca com acabamento em tecido piquê branco nos punhos na gola e na parte da frente",4,"UND",134.63,null,null,null,null,{"$f":"IF(SUM(K$246:K$248)>0,$E253*$G253,0)","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,538.52,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,3,"Luva branca",4,"PAR",32.06,null,null,null,null,0,null,{"$f":"IF(SUM(M$246:M$248)>0,$E254*$G254,0)","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,128.24,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,4,"Cinto de couro preto",2,"UND",54.63,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,109.26,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,5,"Gravata preta, estilo borboleta, em cetim bucol, 100% poliester",4,"UND",35.97,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,143.88,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,6,"Meia preta",4,"PAR",17.329999999999998,null,null,null,null,{"$f":"IF(SUM(K$246:K$248)>0,$E257*$G257,0)","v":0},null,{"$f":"IF(SUM(M$246:M$248)>0,$E257*$G257,0)","v":0},null,{"$f":"IF(SUM(O$246:O$248)>0,$E257*$G257,0)","v":0},null,{"$f":"IF(SUM(Q$246:Q$248)>0,$E257*$G257,0)","v":0},null,{"$f":"IF(SUM(S$246:S$248)>0,$E257*$G257,0)","v":0},null,{"$f":"IF(SUM(U$246:U$248)>0,$E257*$G257,0)","v":0},null,{"$f":"IF(SUM(W$246:W$248)>0,$E257*$G257,0)","v":0},null,{"$f":"IF(SUM(Y$246:Y$248)>0,$E257*$G257,0)","v":0},null,{"$f":"IF(SUM(AA$246:AA$248)>0,$E257*$G257,0)","v":0},null,{"$f":"IF(SUM(AC$246:AC$248)>0,$E257*$G257,0)","v":0},null,{"$f":"IF(SUM(AE$246:AE$248)>0,$E257*$G257,0)","v":0},null,{"$f":"IF(SUM(AG$246:AG$248)>0,$E257*$G257,0)","v":0},null,{"$f":"IF(SUM(AI$246:AI$248)>0,$E257*$G257,0)","v":0},null,{"$f":"IF(SUM(AK$246:AK$248)>0,$E257*$G257,0)","v":0},null,{"$f":"IF(SUM(AM$246:AM$248)>0,$E257*$G257,0)","v":0},null,{"$f":"IF(SUM(AO$246:AO$248)>0,$E257*$G257,0)","v":0},null,{"$f":"IF(SUM(AQ$246:AQ$248)>0,$E257*$G257,0)","v":0},null,{"$f":"IF(SUM(AS$246:AS$248)>0,$E257*$G257,0)","v":69.319999999999993},null,{"$f":"IF(SUM(AU$246:AU$248)>0,$E257*$G257,0)","v":0},null,{"$f":"IF(SUM(AW$246:AW$248)>0,$E257*$G257,0)","v":0},null,{"$f":"IF(SUM(AY$246:AY$248)>0,$E257*$G257,0)","v":0},null,{"$f":"IF(SUM(BA$246:BA$248)>0,$E257*$G257,0)","v":0},null,{"$f":"IF(SUM(BC$246:BC$248)>0,$E257*$G257,0)","v":0},null,{"$f":"IF(SUM(BE$246:BE$248)>0,$E257*$G257,0)","v":0},null,{"$f":"IF(SUM(BG$246:BG$248)>0,$E257*$G257,0)","v":0},null,{"$f":"IF(SUM(BI$246:BI$248)>0,$E257*$G257,0)","v":0},null,{"$f":"IF(SUM(BK$246:BK$248)>0,$E257*$G257,0)","v":0},null,{"$f":"IF(SUM(BM$246:BM$248)>0,$E257*$G257,0)","v":0},null,{"$f":"IF(SUM(BO$246:BO$248)>0,$E257*$G257,0)","v":0},null,{"$f":"IF(SUM(BQ$246:BQ$248)>0,$E257*$G257,0)","v":0},null,{"$f":"IF(SUM(BS$246:BS$248)>0,$E257*$G257,0)","v":0},null,{"$f":"IF(SUM(BU$246:BU$248)>0,$E257*$G257,0)","v":0},null,{"$f":"IF(SUM(BW$246:BW$248)>0,$E257*$G257,0)","v":0},null,{"$f":"IF(SUM(BY$246:BY$248)>0,$E257*$G257,0)","v":0},null,{"$f":"IF(SUM(CA$246:CA$248)>0,$E257*$G257,0)","v":0},null,{"$f":"IF(SUM(CC$246:CC$248)>0,$E257*$G257,0)","v":0},null,{"$f":"IF(SUM(CE$246:CE$248)>0,$E257*$G257,0)","v":0},null,{"$f":"IF(SUM(CG$246:CG$248)>0,$E257*$G257,0)","v":0},null,{"$f":"IF(SUM(CI$246:CI$248)>0,$E257*$G257,0)","v":0},null,{"$f":"IF(SUM(CK$246:CK$248)>0,$E257*$G257,0)","v":0},null,{"$f":"IF(SUM(CM$246:CM$248)>0,$E257*$G257,0)","v":0},null,{"$f":"IF(SUM(CO$246:CO$248)>0,$E257*$G257,0)","v":0},null,{"$f":"IF(SUM(CQ$246:CQ$248)>0,$E257*$G257,0)","v":0},null,{"$f":"IF(SUM(CS$246:CS$248)>0,$E257*$G257,0)","v":0},null,{"$f":"IF(SUM(CU$246:CU$248)>0,$E257*$G257,0)","v":0},null,{"$f":"IF(SUM(CW$246:CW$248)>0,$E257*$G257,0)","v":0},null,{"$f":"IF(SUM(CY$246:CY$248)>0,$E257*$G257,0)","v":0},null,{"$f":"IF(SUM(DA$246:DA$248)>0,$E257*$G257,0)","v":0},null,{"$f":"IF(SUM(DC$246:DC$248)>0,$E257*$G257,0)","v":0},null,{"$f":"IF(SUM(DE$246:DE$248)>0,$E257*$G257,0)","v":0},null,{"$f":"IF(SUM(DG$246:DG$248)>0,$E257*$G257,0)","v":0},null,{"$f":"IF(SUM(DI$246:DI$248)>0,$E257*$G257,0)","v":0},null,{"$f":"IF(SUM(DK$246:DK$248)>0,$E257*$G257,0)","v":0},null,{"$f":"IF(SUM(DM$246:DM$248)>0,$E257*$G257,0)","v":0},null,{"$f":"IF(SUM(DO$246:DO$248)>0,$E257*$G257,0)","v":0},null,{"$f":"IF(SUM(DQ$246:DQ$248)>0,$E257*$G257,0)","v":0},null,{"$f":"IF(SUM(DS$246:DS$248)>0,$E257*$G257,0)","v":0},null,{"$f":"IF(SUM(DU$246:DU$248)>0,$E257*$G257,0)","v":0},null,{"$f":"IF(SUM(DW$246:DW$248)>0,$E257*$G257,0)","v":0},null,{"$f":"IF(SUM(DY$246:DY$248)>0,$E257*$G257,0)","v":0}]
[]
[]
[null,null,"CATEGORIAS",null,null,null,"QUANTIDADE"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C261=K$3,1,0)","v":0},null,{"$f":"IF($C261=M$3,1,0)","v":0},null,{"$f":"IF($C261=O$3,1,0)","v":0},null,{"$f":"IF($C261=Q$3,1,0)","v":0},null,{"$f":"IF($C261=S$3,1,0)","v":0},null,{"$f":"IF($C261=U$3,1,0)","v":0},null,{"$f":"IF($C261=W$3,1,0)","v":0},null,{"$f":"IF($C261=Y$3,1,0)","v":0},null,{"$f":"IF($C261=AA$3,1,0)","v":0},null,{"$f":"IF($C261=AC$3,1,0)","v":0},null,{"$f":"IF($C261=AE$3,1,0)","v":0},null,{"$f":"IF($C261=AG$3,1,0)","v":0},null,{"$f":"IF($C261=AI$3,1,0)","v":0},null,{"$f":"IF($C261=AK$3,1,0)","v":0},null,{"$f":"IF($C261=AM$3,1,0)","v":0},null,{"$f":"IF($C261=AO$3,1,0)","v":0},null,{"$f":"IF($C261=AQ$3,1,0)","v":0},null,{"$f":"IF($C261=AS$3,1,0)","v":0},null,{"$f":"IF($C261=AU$3,1,0)","v":0},null,{"$f":"IF($C261=AW$3,1,0)","v":0},null,{"$f":"IF($C261=AY$3,1,0)","v":0},null,{"$f":"IF($C261=BA$3,1,0)","v":0},null,{"$f":"IF($C261=BC$3,1,0)","v":0},null,{"$f":"IF($C261=BE$3,1,0)","v":0},null,{"$f":"IF($C261=BG$3,1,0)","v":0},null,{"$f":"IF($C261=BI$3,1,0)","v":0},null,{"$f":"IF($C261=BK$3,1,0)","v":0},null,{"$f":"IF($C261=BM$3,1,0)","v":0},null,{"$f":"IF($C261=BO$3,1,0)","v":0},null,{"$f":"IF($C261=BQ$3,1,0)","v":0},null,{"$f":"IF($C261=BS$3,1,0)","v":0},null,{"$f":"IF($C261=BU$3,1,0)","v":0},null,{"$f":"IF($C261=BW$3,1,0)","v":0},null,{"$f":"IF($C261=BY$3,1,0)","v":0},null,{"$f":"IF($C261=CA$3,1,0)","v":0},null,{"$f":"IF($C261=CC$3,1,0)","v":0},null,{"$f":"IF($C261=CE$3,1,0)","v":0},null,{"$f":"IF($C261=CG$3,1,0)","v":0},null,{"$f":"IF($C261=CI$3,1,0)","v":0},null,{"$f":"IF($C261=CK$3,1,0)","v":0},null,{"$f":"IF($C261=CM$3,1,0)","v":0},null,{"$f":"IF($C261=CO$3,1,0)","v":0},null,{"$f":"IF($C261=CQ$3,1,0)","v":0},null,{"$f":"IF($C261=CS$3,1,0)","v":0},null,{"$f":"IF($C261=CU$3,1,0)","v":0},null,{"$f":"IF($C261=CW$3,1,0)","v":0},null,{"$f":"IF($C261=CY$3,1,0)","v":0},null,{"$f":"IF($C261=DA$3,1,0)","v":0},null,{"$f":"IF($C261=DC$3,1,0)","v":0},null,{"$f":"IF($C261=DE$3,1,0)","v":0},null,{"$f":"IF($C261=DG$3,1,0)","v":0},null,{"$f":"IF($C261=DI$3,1,0)","v":0},null,{"$f":"IF($C261=DK$3,1,0)","v":0},null,{"$f":"IF($C261=DM$3,1,0)","v":0},null,{"$f":"IF($C261=DO$3,1,0)","v":0},null,{"$f":"IF($C261=DQ$3,1,0)","v":0},null,{"$f":"IF($C261=DS$3,1,0)","v":0},null,{"$f":"IF($C261=DU$3,1,0)","v":0},null,{"$f":"IF($C261=DW$3,1,0)","v":0},null,{"$f":"IF($C261=DY$3,1,0)","v":0}]
[null,null,19,{"$f":"HLOOKUP($C262,'Dados Gerais'!$D$6:$V$11,6,0)","v":"AUXILIAR DE SERVIÇOS GERAIS"},null,null,{"$f":"HLOOKUP($C262,'Dados Gerais'!$D$6:$V$15,10,0)","v":2},null,null,null,{"$f":"IF($C262=K$3,1,0)","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,1,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
[]
[null,null,"ITEM","DESCRIÇÃO","QUANTIDADE POR TRABALHADOR/ANO","UNIDADE","VALOR"]
[]
[null,null,1,"Calça com elástico, em tecido de brim, 100% algodão, na cor cinza",4,"UND",90.14,null,null,null,null,{"$f":"IF(SUM(K$261:K$263)>0,$E267*$G267,0)","v":0},null,{"$f":"IF(SUM(M$261:M$263)>0,$E267*$G267,0)","v":0},null,{"$f":"IF(SUM(O$261:O$263)>0,$E267*$G267,0)","v":0},null,{"$f":"IF(SUM(Q$261:Q$263)>0,$E267*$G267,0)","v":0},null,{"$f":"IF(SUM(S$261:S$263)>0,$E267*$G267,0)","v":0},null,{"$f":"IF(SUM(U$261:U$263)>0,$E267*$G267,0)","v":0},null,{"$f":"IF(SUM(W$261:W$263)>0,$E267*$G267,0)","v":0},null,{"$f":"IF(SUM(Y$261:Y$263)>0,$E267*$G267,0)","v":0},null,{"$f":"IF(SUM(AA$261:AA$263)>0,$E267*$G267,0)","v":0},null,{"$f":"IF(SUM(AC$261:AC$263)>0,$E267*$G267,0)","v":0},null,{"$f":"IF(SUM(AE$261:AE$263)>0,$E267*$G267,0)","v":0},null,{"$f":"IF(SUM(AG$261:AG$263)>0,$E267*$G267,0)","v":0},null,{"$f":"IF(SUM(AI$261:AI$263)>0,$E267*$G267,0)","v":0},null,{"$f":"IF(SUM(AK$261:AK$263)>0,$E267*$G267,0)","v":0},null,{"$f":"IF(SUM(AM$261:AM$263)>0,$E267*$G267,0)","v":0},null,{"$f":"IF(SUM(AO$261:AO$263)>0,$E267*$G267,0)","v":0},null,{"$f":"IF(SUM(AQ$261:AQ$263)>0,$E267*$G267,0)","v":0},null,{"$f":"IF(SUM(AS$261:AS$263)>0,$E267*$G267,0)","v":0},null,{"$f":"IF(SUM(AU$261:AU$263)>0,$E267*$G267,0)","v":360.56},null,{"$f":"IF(SUM(AW$261:AW$263)>0,$E267*$G267,0)","v":0},null,{"$f":"IF(SUM(AY$261:AY$263)>0,$E267*$G267,0)","v":0},null,{"$f":"IF(SUM(BA$261:BA$263)>0,$E267*$G267,0)","v":0},null,{"$f":"IF(SUM(BC$261:BC$263)>0,$E267*$G267,0)","v":0},null,{"$f":"IF(SUM(BE$261:BE$263)>0,$E267*$G267,0)","v":0},null,{"$f":"IF(SUM(BG$261:BG$263)>0,$E267*$G267,0)","v":0},null,{"$f":"IF(SUM(BI$261:BI$263)>0,$E267*$G267,0)","v":0},null,{"$f":"IF(SUM(BK$261:BK$263)>0,$E267*$G267,0)","v":0},null,{"$f":"IF(SUM(BM$261:BM$263)>0,$E267*$G267,0)","v":0},null,{"$f":"IF(SUM(BO$261:BO$263)>0,$E267*$G267,0)","v":0},null,{"$f":"IF(SUM(BQ$261:BQ$263)>0,$E267*$G267,0)","v":0},null,{"$f":"IF(SUM(BS$261:BS$263)>0,$E267*$G267,0)","v":0},null,{"$f":"IF(SUM(BU$261:BU$263)>0,$E267*$G267,0)","v":0},null,{"$f":"IF(SUM(BW$261:BW$263)>0,$E267*$G267,0)","v":0},null,{"$f":"IF(SUM(BY$261:BY$263)>0,$E267*$G267,0)","v":0},null,{"$f":"IF(SUM(CA$261:CA$263)>0,$E267*$G267,0)","v":0},null,{"$f":"IF(SUM(CC$261:CC$263)>0,$E267*$G267,0)","v":0},null,{"$f":"IF(SUM(CE$261:CE$263)>0,$E267*$G267,0)","v":0},null,{"$f":"IF(SUM(CG$261:CG$263)>0,$E267*$G267,0)","v":0},null,{"$f":"IF(SUM(CI$261:CI$263)>0,$E267*$G267,0)","v":0},null,{"$f":"IF(SUM(CK$261:CK$263)>0,$E267*$G267,0)","v":0},null,{"$f":"IF(SUM(CM$261:CM$263)>0,$E267*$G267,0)","v":0},null,{"$f":"IF(SUM(CO$261:CO$263)>0,$E267*$G267,0)","v":0},null,{"$f":"IF(SUM(CQ$261:CQ$263)>0,$E267*$G267,0)","v":0},null,{"$f":"IF(SUM(CS$261:CS$263)>0,$E267*$G267,0)","v":0},null,{"$f":"IF(SUM(CU$261:CU$263)>0,$E267*$G267,0)","v":0},null,{"$f":"IF(SUM(CW$261:CW$263)>0,$E267*$G267,0)","v":0},null,{"$f":"IF(SUM(CY$261:CY$263)>0,$E267*$G267,0)","v":0},null,{"$f":"IF(SUM(DA$261:DA$263)>0,$E267*$G267,0)","v":0},null,{"$f":"IF(SUM(DC$261:DC$263)>0,$E267*$G267,0)","v":0},null,{"$f":"IF(SUM(DE$261:DE$263)>0,$E267*$G267,0)","v":0},null,{"$f":"IF(SUM(DG$261:DG$263)>0,$E267*$G267,0)","v":0},null,{"$f":"IF(SUM(DI$261:DI$263)>0,$E267*$G267,0)","v":0},null,{"$f":"IF(SUM(DK$261:DK$263)>0,$E267*$G267,0)","v":0},null,{"$f":"IF(SUM(DM$261:DM$263)>0,$E267*$G267,0)","v":0},null,{"$f":"IF(SUM(DO$261:DO$263)>0,$E267*$G267,0)","v":0},null,{"$f":"IF(SUM(DQ$261:DQ$263)>0,$E267*$G267,0)","v":0},null,{"$f":"IF(SUM(DS$261:DS$263)>0,$E267*$G267,0)","v":0},null,{"$f":"IF(SUM(DU$261:DU$263)>0,$E267*$G267,0)","v":0},null,{"$f":"IF(SUM(DW$261:DW$263)>0,$E267*$G267,0)","v":0},null,{"$f":"IF(SUM(DY$261:DY$263)>0,$E267*$G267,0)","v":0}]
[null,null,2,"Camisa/blusa em tecido leve, 100% algodão, na cor cinza",4,"UND",129.44999999999999,null,null,null,null,{"$f":"IF(SUM(K$261:K$263)>0,$E268*$G268,0)","v":0},null,{"$f":"IF(SUM(M$261:M$263)>0,$E268*$G268,0)","v":0},null,{"$f":"IF(SUM(O$261:O$263)>0,$E268*$G268,0)","v":0},null,{"$f":"IF(SUM(Q$261:Q$263)>0,$E268*$G268,0)","v":0},null,{"$f":"IF(SUM(S$261:S$263)>0,$E268*$G268,0)","v":0},null,{"$f":"IF(SUM(U$261:U$263)>0,$E268*$G268,0)","v":0},null,{"$f":"IF(SUM(W$261:W$263)>0,$E268*$G268,0)","v":0},null,{"$f":"IF(SUM(Y$261:Y$263)>0,$E268*$G268,0)","v":0},null,{"$f":"IF(SUM(AA$261:AA$263)>0,$E268*$G268,0)","v":0},null,{"$f":"IF(SUM(AC$261:AC$263)>0,$E268*$G268,0)","v":0},null,{"$f":"IF(SUM(AE$261:AE$263)>0,$E268*$G268,0)","v":0},null,{"$f":"IF(SUM(AG$261:AG$263)>0,$E268*$G268,0)","v":0},null,{"$f":"IF(SUM(AI$261:AI$263)>0,$E268*$G268,0)","v":0},null,{"$f":"IF(SUM(AK$261:AK$263)>0,$E268*$G268,0)","v":0},null,{"$f":"IF(SUM(AM$261:AM$263)>0,$E268*$G268,0)","v":0},null,{"$f":"IF(SUM(AO$261:AO$263)>0,$E268*$G268,0)","v":0},null,{"$f":"IF(SUM(AQ$261:AQ$263)>0,$E268*$G268,0)","v":0},null,{"$f":"IF(SUM(AS$261:AS$263)>0,$E268*$G268,0)","v":0},null,{"$f":"IF(SUM(AU$261:AU$263)>0,$E268*$G268,0)","v":517.79999999999995},null,{"$f":"IF(SUM(AW$261:AW$263)>0,$E268*$G268,0)","v":0},null,{"$f":"IF(SUM(AY$261:AY$263)>0,$E268*$G268,0)","v":0},null,{"$f":"IF(SUM(BA$261:BA$263)>0,$E268*$G268,0)","v":0},null,{"$f":"IF(SUM(BC$261:BC$263)>0,$E268*$G268,0)","v":0},null,{"$f":"IF(SUM(BE$261:BE$263)>0,$E268*$G268,0)","v":0},null,{"$f":"IF(SUM(BG$261:BG$263)>0,$E268*$G268,0)","v":0},null,{"$f":"IF(SUM(BI$261:BI$263)>0,$E268*$G268,0)","v":0},null,{"$f":"IF(SUM(BK$261:BK$263)>0,$E268*$G268,0)","v":0},null,{"$f":"IF(SUM(BM$261:BM$263)>0,$E268*$G268,0)","v":0},null,{"$f":"IF(SUM(BO$261:BO$263)>0,$E268*$G268,0)","v":0},null,{"$f":"IF(SUM(BQ$261:BQ$263)>0,$E268*$G268,0)","v":0},null,{"$f":"IF(SUM(BS$261:BS$263)>0,$E268*$G268,0)","v":0},null,{"$f":"IF(SUM(BU$261:BU$263)>0,$E268*$G268,0)","v":0},null,{"$f":"IF(SUM(BW$261:BW$263)>0,$E268*$G268,0)","v":0},null,{"$f":"IF(SUM(BY$261:BY$263)>0,$E268*$G268,0)","v":0},null,{"$f":"IF(SUM(CA$261:CA$263)>0,$E268*$G268,0)","v":0},null,{"$f":"IF(SUM(CC$261:CC$263)>0,$E268*$G268,0)","v":0},null,{"$f":"IF(SUM(CE$261:CE$263)>0,$E268*$G268,0)","v":0},null,{"$f":"IF(SUM(CG$261:CG$263)>0,$E268*$G268,0)","v":0},null,{"$f":"IF(SUM(CI$261:CI$263)>0,$E268*$G268,0)","v":0},null,{"$f":"IF(SUM(CK$261:CK$263)>0,$E268*$G268,0)","v":0},null,{"$f":"IF(SUM(CM$261:CM$263)>0,$E268*$G268,0)","v":0},null,{"$f":"IF(SUM(CO$261:CO$263)>0,$E268*$G268,0)","v":0},null,{"$f":"IF(SUM(CQ$261:CQ$263)>0,$E268*$G268,0)","v":0},null,{"$f":"IF(SUM(CS$261:CS$263)>0,$E268*$G268,0)","v":0},null,{"$f":"IF(SUM(CU$261:CU$263)>0,$E268*$G268,0)","v":0},null,{"$f":"IF(SUM(CW$261:CW$263)>0,$E268*$G268,0)","v":0},null,{"$f":"IF(SUM(CY$261:CY$263)>0,$E268*$G268,0)","v":0},null,{"$f":"IF(SUM(DA$261:DA$263)>0,$E268*$G268,0)","v":0},null,{"$f":"IF(SUM(DC$261:DC$263)>0,$E268*$G268,0)","v":0},null,{"$f":"IF(SUM(DE$261:DE$263)>0,$E268*$G268,0)","v":0},null,{"$f":"IF(SUM(DG$261:DG$263)>0,$E268*$G268,0)","v":0},null,{"$f":"IF(SUM(DI$261:DI$263)>0,$E268*$G268,0)","v":0},null,{"$f":"IF(SUM(DK$261:DK$263)>0,$E268*$G268,0)","v":0},null,{"$f":"IF(SUM(DM$261:DM$263)>0,$E268*$G268,0)","v":0},null,{"$f":"IF(SUM(DO$261:DO$263)>0,$E268*$G268,0)","v":0},null,{"$f":"IF(SUM(DQ$261:DQ$263)>0,$E268*$G268,0)","v":0},null,{"$f":"IF(SUM(DS$261:DS$263)>0,$E268*$G268,0)","v":0},null,{"$f":"IF(SUM(DU$261:DU$263)>0,$E268*$G268,0)","v":0},null,{"$f":"IF(SUM(DW$261:DW$263)>0,$E268*$G268,0)","v":0},null,0]

{"sheet":"EPI","index":30,"n_rows":233,"n_cols":129,"rows_kept":233,"cut":false,"hidden":false,"merged":[[1,1,1,3],[2,1,2,6]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AT5/12","v":118.81666666666666}]
[]
[null,"EQUIPAMENTOS DE PROTEÇÃO INDIVIDUAL - AQUISIÇÃO",null,null,null,null,null,null,null,1,null,{"$f":"J3+1","v":2},null,{"$f":"L3+1","v":3},null,{"$f":"N3+1","v":4},null,{"$f":"P3+1","v":5},null,{"$f":"R3+1","v":6},null,{"$f":"T3+1","v":7},null,{"$f":"V3+1","v":8},null,{"$f":"X3+1","v":9},null,{"$f":"Z3+1","v":10},null,{"$f":"AB3+1","v":11},null,{"$f":"AD3+1","v":12},null,{"$f":"AF3+1","v":13},null,{"$f":"AH3+1","v":14},null,{"$f":"AJ3+1","v":15},null,{"$f":"AL3+1","v":16},null,{"$f":"AN3+1","v":17},null,{"$f":"AP3+1","v":18},null,{"$f":"AR3+1","v":19},null,{"$f":"AT3+1","v":20},null,{"$f":"AV3+1","v":21},null,{"$f":"AX3+1","v":22},null,{"$f":"AZ3+1","v":23},null,{"$f":"BB3+1","v":24},null,{"$f":"BD3+1","v":25},null,{"$f":"BF3+1","v":26},null,{"$f":"BH3+1","v":27},null,{"$f":"BJ3+1","v":28},null,{"$f":"BL3+1","v":29},null,{"$f":"BN3+1","v":30},null,{"$f":"BP3+1","v":31},null,{"$f":"BR3+1","v":32},null,{"$f":"BT3+1","v":33},null,{"$f":"BV3+1","v":34},null,{"$f":"BX3+1","v":35},null,{"$f":"BZ3+1","v":36},null,{"$f":"CB3+1","v":37},null,{"$f":"CD3+1","v":38},null,{"$f":"CF3+1","v":39},null,{"$f":"CH3+1","v":40},null,{"$f":"CJ3+1","v":41},null,{"$f":"CL3+1","v":42},null,{"$f":"CN3+1","v":43},null,{"$f":"CP3+1","v":44},null,{"$f":"CR3+1","v":45},null,{"$f":"CT3+1","v":46},null,{"$f":"CV3+1","v":47},null,{"$f":"CX3+1","v":48},null,{"$f":"CZ3+1","v":49},null,{"$f":"DB3+1","v":50},null,{"$f":"DD3+1","v":51},null,{"$f":"DF3+1","v":52},null,{"$f":"DH3+1","v":53},null,{"$f":"DJ3+1","v":54},null,{"$f":"DL3+1","v":55},null,{"$f":"DN3+1","v":56},null,{"$f":"DP3+1","v":57},null,{"$f":"DR3+1","v":58},null,{"$f":"DT3+1","v":59},null,{"$f":"DV3+1","v":60}]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"TRUNC(SUM(K4:K233),2)","v":348.44},null,{"$f":"TRUNC(SUM(M4:M233),2)","v":364.83},null,{"$f":"TRUNC(SUM(O4:O233),2)","v":191.08},null,{"$f":"TRUNC(SUM(Q4:Q233),2)","v":191.08},null,{"$f":"TRUNC(SUM(S4:S233),2)","v":243.22},null,{"$f":"TRUNC(SUM(U4:U233),2)","v":348.44},null,{"$f":"TRUNC(SUM(W4:W233),2)","v":364.83},null,{"$f":"TRUNC(SUM(Y4:Y233),2)","v":243.22},null,{"$f":"TRUNC(SUM(AA4:AA233),2)","v":348.44},null,{"$f":"TRUNC(SUM(AC4:AC233),2)","v":561.72},null,{"$f":"TRUNC(SUM(AE4:AE233),2)","v":1500.07},null,{"$f":"TRUNC(SUM(AG4:AG233),2)","v":1500.07},null,{"$f":"TRUNC(SUM(AI4:AI233),2)","v":593.80999999999995},null,{"$f":"TRUNC(SUM(AK4:AK233),2)","v":593.80999999999995},null,{"$f":"TRUNC(SUM(AM4:AM233),2)","v":535.25},null,{"$f":"TRUNC(SUM(AO4:AO233),2)","v":535.25},null,{"$f":"TRUNC(SUM(AQ4:AQ233),2)","v":348.44},null,{"$f":"TRUNC(SUM(AS4:AS233),2)","v":348.44},null,{"$f":"TRUNC(SUM(AU4:AU233),2)","v":1425.8},null,{"$f":"TRUNC(SUM(AW4:AW233),2)","v":0},null,{"$f":"TRUNC(SUM(AY4:AY233),2)","v":0},null,{"$f":"TRUNC(SUM(BA4:BA233),2)","v":0},null,{"$f":"TRUNC(SUM(BC4:BC233),2)","v":0},null,{"$f":"TRUNC(SUM(BE4:BE233),2)","v":0},null,{"$f":"TRUNC(SUM(BG4:BG233),2)","v":0},null,{"$f":"TRUNC(SUM(BI4:BI233),2)","v":0},null,{"$f":"TRUNC(SUM(BK4:BK233),2)","v":0},null,{"$f":"TRUNC(SUM(BM4:BM233),2)","v":0},null,{"$f":"TRUNC(SUM(BO4:BO233),2)","v":0},null,{"$f":"TRUNC(SUM(BQ4:BQ233),2)","v":0},null,{"$f":"TRUNC(SUM(BS4:BS233),2)","v":0},null,{"$f":"TRUNC(SUM(BU4:BU233),2)","v":0},null,{"$f":"TRUNC(SUM(BW4:BW233),2)","v":0},null,{"$f":"TRUNC(SUM(BY4:BY233),2)","v":0},null,{"$f":"TRUNC(SUM(CA4:CA233),2)","v":0},null,{"$f":"TRUNC(SUM(CC4:CC233),2)","v":0},null,{"$f":"TRUNC(SUM(CE4:CE233),2)","v":0},null,{"$f":"TRUNC(SUM(CG4:CG233),2)","v":0},null,{"$f":"TRUNC(SUM(CI4:CI233),2)","v":0},null,{"$f":"TRUNC(SUM(CK4:CK233),2)","v":0},null,{"$f":"TRUNC(SUM(CM4:CM233),2)","v":0},null,{"$f":"TRUNC(SUM(CO4:CO233),2)","v":0},null,{"$f":"TRUNC(SUM(CQ4:CQ233),2)","v":0},null,{"$f":"TRUNC(SUM(CS4:CS233),2)","v":0},null,{"$f":"TRUNC(SUM(CU4:CU233),2)","v":0},null,{"$f":"TRUNC(SUM(CW4:CW233),2)","v":0},null,{"$f":"TRUNC(SUM(CY4:CY233),2)","v":0},null,{"$f":"TRUNC(SUM(DA4:DA233),2)","v":0},null,{"$f":"TRUNC(SUM(DC4:DC233),2)","v":0},null,{"$f":"TRUNC(SUM(DE4:DE233),2)","v":0},null,{"$f":"TRUNC(SUM(DG4:DG233),2)","v":0},null,{"$f":"TRUNC(SUM(DI4:DI233),2)","v":0},null,{"$f":"TRUNC(SUM(DK4:DK233),2)","v":0},null,{"$f":"TRUNC(SUM(DM4:DM233),2)","v":0},null,{"$f":"TRUNC(SUM(DO4:DO233),2)","v":0},null,{"$f":"TRUNC(SUM(DQ4:DQ233),2)","v":0},null,{"$f":"TRUNC(SUM(DS4:DS233),2)","v":0},null,{"$f":"TRUNC(SUM(DU4:DU233),2)","v":0},null,{"$f":"TRUNC(SUM(DW4:DW233),2)","v":0},null,{"$f":"TRUNC(SUM(DY4:DY233),2)","v":0}]
[null,null,"CATEGORIAS",null,null,null,"QUANTIDADE"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF($C7=J$3,1,0)","v":0},null,{"$f":"IF($C7=L$3,1,0)","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,{"$f":"IF($C7=AR$3,1,0)","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,{"$f":"IF($C7=DD$3,1,0)","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,1,{"$f":"HLOOKUP($C8,'Dados Gerais'!$D$6:$V$11,6,0)","v":"ENCARREGADO GERAL"},null,null,{"$f":"HLOOKUP($C8,'Dados Gerais'!$D$6:$V$15,10,0)","v":1},null,null,{"$f":"IF($C8=J$3,1,0)","v":1},null,0,null,{"$f":"IF($C8=N$3,1,0)","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF($C9=J$3,1,0)","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
[null,null,"ITEM","DESCRIÇÃO","QUANTIDADE POR TRABALHADOR/ANO","UNIDADE","VALOR"]
[]
[null,null,1,"Calçado ocupacional tipo sapato SOCIAL, fechamento em cadarço, confeccionado em vaqueta lisa na cor preta, colarinho acolchoado, forração interna em tecido não tecido, palmilha higiência antibacteriana, solado bidensidade, resistência ao escorregamento nível SCR, em conformidade com a NBR 20347. Ref.Marluvas CA: 33698.",2,"PAR",174.22,null,null,null,{"$f":"IF(SUM(J$7:J$9)>0,$E13*$G13,0)","v":348.44},null,{"$f":"IF(SUM(L$7:L$9)>0,$E13*$G13,0)","v":0},null,{"$f":"IF(SUM(N$7:N$9)>0,$E13*$G13,0)","v":0},null,{"$f":"IF(SUM(P$7:P$9)>0,$E13*$G13,0)","v":0},null,{"$f":"IF(SUM(R$7:R$9)>0,$E13*$G13,0)","v":0},null,{"$f":"IF(SUM(T$7:T$9)>0,$E13*$G13,0)","v":0},null,{"$f":"IF(SUM(V$7:V$9)>0,$E13*$G13,0)","v":0},null,{"$f":"IF(SUM(X$7:X$9)>0,$E13*$G13,0)","v":0},null,{"$f":"IF(SUM(Z$7:Z$9)>0,$E13*$G13,0)","v":0},null,{"$f":"IF(SUM(AB$7:AB$9)>0,$E13*$G13,0)","v":0},null,{"$f":"IF(SUM(AD$7:AD$9)>0,$E13*$G13,0)","v":0},null,{"$f":"IF(SUM(AF$7:AF$9)>0,$E13*$G13,0)","v":0},null,{"$f":"IF(SUM(AH$7:AH$9)>0,$E13*$G13,0)","v":0},null,{"$f":"IF(SUM(AJ$7:AJ$9)>0,$E13*$G13,0)","v":0},null,{"$f":"IF(SUM(AL$7:AL$9)>0,$E13*$G13,0)","v":0},null,{"$f":"IF(SUM(AN$7:AN$9)>0,$E13*$G13,0)","v":0},null,{"$f":"IF(SUM(AP$7:AP$9)>0,$E13*$G13,0)","v":0},null,{"$f":"IF(SUM(AR$7:AR$9)>0,$E13*$G13,0)","v":0},null,{"$f":"IF(SUM(AT$7:AT$9)>0,$E13*$G13,0)","v":0},null,{"$f":"IF(SUM(AV$7:AV$9)>0,$E13*$G13,0)","v":0},null,{"$f":"IF(SUM(AX$7:AX$9)>0,$E13*$G13,0)","v":0},null,{"$f":"IF(SUM(AZ$7:AZ$9)>0,$E13*$G13,0)","v":0},null,{"$f":"IF(SUM(BB$7:BB$9)>0,$E13*$G13,0)","v":0},null,{"$f":"IF(SUM(BD$7:BD$9)>0,$E13*$G13,0)","v":0},null,{"$f":"IF(SUM(BF$7:BF$9)>0,$E13*$G13,0)","v":0},null,{"$f":"IF(SUM(BH$7:BH$9)>0,$E13*$G13,0)","v":0},null,{"$f":"IF(SUM(BJ$7:BJ$9)>0,$E13*$G13,0)","v":0},null,{"$f":"IF(SUM(BL$7:BL$9)>0,$E13*$G13,0)","v":0},null,{"$f":"IF(SUM(BN$7:BN$9)>0,$E13*$G13,0)","v":0},null,{"$f":"IF(SUM(BP$7:BP$9)>0,$E13*$G13,0)","v":0},null,{"$f":"IF(SUM(BR$7:BR$9)>0,$E13*$G13,0)","v":0},null,{"$f":"IF(SUM(BT$7:BT$9)>0,$E13*$G13,0)","v":0},null,{"$f":"IF(SUM(BV$7:BV$9)>0,$E13*$G13,0)","v":0},null,{"$f":"IF(SUM(BX$7:BX$9)>0,$E13*$G13,0)","v":0},null,{"$f":"IF(SUM(BZ$7:BZ$9)>0,$E13*$G13,0)","v":0},null,{"$f":"IF(SUM(CB$7:CB$9)>0,$E13*$G13,0)","v":0},null,{"$f":"IF(SUM(CD$7:CD$9)>0,$E13*$G13,0)","v":0},null,{"$f":"IF(SUM(CF$7:CF$9)>0,$E13*$G13,0)","v":0},null,{"$f":"IF(SUM(CH$7:CH$9)>0,$E13*$G13,0)","v":0},null,{"$f":"IF(SUM(CJ$7:CJ$9)>0,$E13*$G13,0)","v":0},null,{"$f":"IF(SUM(CL$7:CL$9)>0,$E13*$G13,0)","v":0},null,{"$f":"IF(SUM(CN$7:CN$9)>0,$E13*$G13,0)","v":0},null,{"$f":"IF(SUM(CP$7:CP$9)>0,$E13*$G13,0)","v":0},null,{"$f":"IF(SUM(CR$7:CR$9)>0,$E13*$G13,0)","v":0},null,{"$f":"IF(SUM(CT$7:CT$9)>0,$E13*$G13,0)","v":0},null,{"$f":"IF(SUM(CV$7:CV$9)>0,$E13*$G13,0)","v":0},null,{"$f":"IF(SUM(CX$7:CX$9)>0,$E13*$G13,0)","v":0},null,{"$f":"IF(SUM(CZ$7:CZ$9)>0,$E13*$G13,0)","v":0},null,{"$f":"IF(SUM(DB$7:DB$9)>0,$E13*$G13,0)","v":0},null,{"$f":"IF(SUM(DD$7:DD$9)>0,$E13*$G13,0)","v":0},null,{"$f":"IF(SUM(DF$7:DF$9)>0,$E13*$G13,0)","v":0},null,{"$f":"IF(SUM(DH$7:DH$9)>0,$E13*$G13,0)","v":0},null,{"$f":"IF(SUM(DJ$7:DJ$9)>0,$E13*$G13,0)","v":0},null,{"$f":"IF(SUM(DL$7:DL$9)>0,$E13*$G13,0)","v":0},null,{"$f":"IF(SUM(DN$7:DN$9)>0,$E13*$G13,0)","v":0},null,{"$f":"IF(SUM(DP$7:DP$9)>0,$E13*$G13,0)","v":0},null,{"$f":"IF(SUM(DR$7:DR$9)>0,$E13*$G13,0)","v":0},null,{"$f":"IF(SUM(DT$7:DT$9)>0,$E13*$G13,0)","v":0},null,{"$f":"IF(SUM(DV$7:DV$9)>0,$E13*$G13,0)","v":0},null,{"$f":"IF(SUM(DX$7:DX$9)>0,$E13*$G13,0)","v":0}]
[]
[]
[null,null,"CATEGORIAS",null,null,null,"QUANTIDADE"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF($C17=J$3,1,0)","v":0},null,{"$f":"IF($C17=L$3,1,0)","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,{"$f":"IF($C17=AR$3,1,0)","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,{"$f":"IF($C17=DD$3,1,0)","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,2,{"$f":"HLOOKUP($C18,'Dados Gerais'!$D$6:$V$11,6,0)","v":"ENCARREGADA DE SETOR"},null,null,{"$f":"HLOOKUP($C18,'Dados Gerais'!$D$6:$V$15,10,0)","v":5},null,null,{"$f":"IF($C18=J$3,1,0)","v":0},null,1,null,{"$f":"IF($C18=N$3,1,0)","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF($C19=J$3,1,0)","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
[null,null,"ITEM","DESCRIÇÃO","QUANTIDADE POR TRABALHADOR/ANO","UNIDADE","VALOR"]
[]
[null,null,1,"Sapato feminino fechado preto; tipo sapatilha, mocassim ou scarpin; leve; cabedal em material impermeável e sem cadarço; solado antiderrapante; salto baixo (1 a 3cm) quadrado ou anabela; palmilha conforto em espuma ou gel com propriedade antibacteriana.",3,"PAR",121.61,null,null,null,{"$f":"IF(SUM(J$17:J$19)>0,$E23*$G23,0)","v":0},null,{"$f":"IF(SUM(L$17:L$19)>0,$E23*$G23,0)","v":364.83},null,{"$f":"IF(SUM(N$17:N$19)>0,$E23*$G23,0)","v":0},null,{"$f":"IF(SUM(P$17:P$19)>0,$E23*$G23,0)","v":0},null,{"$f":"IF(SUM(R$17:R$19)>0,$E23*$G23,0)","v":0},null,{"$f":"IF(SUM(T$17:T$19)>0,$E23*$G23,0)","v":0},null,{"$f":"IF(SUM(V$17:V$19)>0,$E23*$G23,0)","v":0},null,{"$f":"IF(SUM(X$17:X$19)>0,$E23*$G23,0)","v":0},null,{"$f":"IF(SUM(Z$17:Z$19)>0,$E23*$G23,0)","v":0},null,{"$f":"IF(SUM(AB$17:AB$19)>0,$E23*$G23,0)","v":0},null,{"$f":"IF(SUM(AD$17:AD$19)>0,$E23*$G23,0)","v":0},null,{"$f":"IF(SUM(AF$17:AF$19)>0,$E23*$G23,0)","v":0},null,{"$f":"IF(SUM(AH$17:AH$19)>0,$E23*$G23,0)","v":0},null,{"$f":"IF(SUM(AJ$17:AJ$19)>0,$E23*$G23,0)","v":0},null,{"$f":"IF(SUM(AL$17:AL$19)>0,$E23*$G23,0)","v":0},null,{"$f":"IF(SUM(AN$17:AN$19)>0,$E23*$G23,0)","v":0},null,{"$f":"IF(SUM(AP$17:AP$19)>0,$E23*$G23,0)","v":0},null,{"$f":"IF(SUM(AR$17:AR$19)>0,$E23*$G23,0)","v":0},null,{"$f":"IF(SUM(AT$17:AT$19)>0,$E23*$G23,0)","v":0},null,{"$f":"IF(SUM(AV$17:AV$19)>0,$E23*$G23,0)","v":0},null,{"$f":"IF(SUM(AX$17:AX$19)>0,$E23*$G23,0)","v":0},null,{"$f":"IF(SUM(AZ$17:AZ$19)>0,$E23*$G23,0)","v":0},null,{"$f":"IF(SUM(BB$17:BB$19)>0,$E23*$G23,0)","v":0},null,{"$f":"IF(SUM(BD$17:BD$19)>0,$E23*$G23,0)","v":0},null,{"$f":"IF(SUM(BF$17:BF$19)>0,$E23*$G23,0)","v":0},null,{"$f":"IF(SUM(BH$17:BH$19)>0,$E23*$G23,0)","v":0},null,{"$f":"IF(SUM(BJ$17:BJ$19)>0,$E23*$G23,0)","v":0},null,{"$f":"IF(SUM(BL$17:BL$19)>0,$E23*$G23,0)","v":0},null,{"$f":"IF(SUM(BN$17:BN$19)>0,$E23*$G23,0)","v":0},null,{"$f":"IF(SUM(BP$17:BP$19)>0,$E23*$G23,0)","v":0},null,{"$f":"IF(SUM(BR$17:BR$19)>0,$E23*$G23,0)","v":0},null,{"$f":"IF(SUM(BT$17:BT$19)>0,$E23*$G23,0)","v":0},null,{"$f":"IF(SUM(BV$17:BV$19)>0,$E23*$G23,0)","v":0},null,{"$f":"IF(SUM(BX$17:BX$19)>0,$E23*$G23,0)","v":0},null,{"$f":"IF(SUM(BZ$17:BZ$19)>0,$E23*$G23,0)","v":0},null,{"$f":"IF(SUM(CB$17:CB$19)>0,$E23*$G23,0)","v":0},null,{"$f":"IF(SUM(CD$17:CD$19)>0,$E23*$G23,0)","v":0},null,{"$f":"IF(SUM(CF$17:CF$19)>0,$E23*$G23,0)","v":0},null,{"$f":"IF(SUM(CH$17:CH$19)>0,$E23*$G23,0)","v":0},null,{"$f":"IF(SUM(CJ$17:CJ$19)>0,$E23*$G23,0)","v":0},null,{"$f":"IF(SUM(CL$17:CL$19)>0,$E23*$G23,0)","v":0},null,{"$f":"IF(SUM(CN$17:CN$19)>0,$E23*$G23,0)","v":0},null,{"$f":"IF(SUM(CP$17:CP$19)>0,$E23*$G23,0)","v":0},null,{"$f":"IF(SUM(CR$17:CR$19)>0,$E23*$G23,0)","v":0},null,{"$f":"IF(SUM(CT$17:CT$19)>0,$E23*$G23,0)","v":0},null,{"$f":"IF(SUM(CV$17:CV$19)>0,$E23*$G23,0)","v":0},null,{"$f":"IF(SUM(CX$17:CX$19)>0,$E23*$G23,0)","v":0},null,{"$f":"IF(SUM(CZ$17:CZ$19)>0,$E23*$G23,0)","v":0},null,{"$f":"IF(SUM(DB$17:DB$19)>0,$E23*$G23,0)","v":0},null,{"$f":"IF(SUM(DD$17:DD$19)>0,$E23*$G23,0)","v":0},null,{"$f":"IF(SUM(DF$17:DF$19)>0,$E23*$G23,0)","v":0},null,{"$f":"IF(SUM(DH$17:DH$19)>0,$E23*$G23,0)","v":0},null,{"$f":"IF(SUM(DJ$17:DJ$19)>0,$E23*$G23,0)","v":0},null,{"$f":"IF(SUM(DL$17:DL$19)>0,$E23*$G23,0)","v":0},null,{"$f":"IF(SUM(DN$17:DN$19)>0,$E23*$G23,0)","v":0},null,{"$f":"IF(SUM(DP$17:DP$19)>0,$E23*$G23,0)","v":0},null,{"$f":"IF(SUM(DR$17:DR$19)>0,$E23*$G23,0)","v":0},null,{"$f":"IF(SUM(DT$17:DT$19)>0,$E23*$G23,0)","v":0},null,{"$f":"IF(SUM(DV$17:DV$19)>0,$E23*$G23,0)","v":0},null,{"$f":"IF(SUM(DX$17:DX$19)>0,$E23*$G23,0)","v":0}]
[]
[]
[null,null,"CATEGORIAS",null,null,null,"QUANTIDADE"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF($C27=J$3,1,0)","v":0},null,{"$f":"IF($C27=L$3,1,0)","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,{"$f":"IF($C27=AR$3,1,0)","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,{"$f":"IF($C27=DD$3,1,0)","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,3,{"$f":"HLOOKUP($C28,'Dados Gerais'!$D$6:$V$11,6,0)","v":"COPEIRA"},null,null,{"$f":"HLOOKUP($C28,'Dados Gerais'!$D$6:$V$15,10,0)","v":201},null,null,{"$f":"IF($C28=J$3,1,0)","v":0},null,0,null,{"$f":"IF($C28=N$3,1,0)","v":1},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
[]
[null,null,"ITEM","DESCRIÇÃO","QUANTIDADE POR TRABALHADOR/ANO","UNIDADE","VALOR"]
[]
[null,null,1,"Calçado ocupacional em EVA, fechado no calcanhar e parte superior, com solado de borracha antiderrapante (resistência ao escorregamento SRC), resistente ao óleo combustível, absorção de energia na região do salto, com palmilha interna removível, cabedal com substância antimicrobiana, junto à formulação do composto EVA, ativa durante toda a vida útil do produto. Cor preta. Ref.: Soft Works Ca 37212",2,"PAR",95.54,null,null,null,{"$f":"IF(SUM(J$27:J$29)>0,$E33*$G33,0)","v":0},null,{"$f":"IF(SUM(L$27:L$29)>0,$E33*$G33,0)","v":0},null,{"$f":"IF(SUM(N$27:N$29)>0,$E33*$G33,0)","v":191.08},null,{"$f":"IF(SUM(P$27:P$29)>0,$E33*$G33,0)","v":0},null,{"$f":"IF(SUM(R$27:R$29)>0,$E33*$G33,0)","v":0},null,{"$f":"IF(SUM(T$27:T$29)>0,$E33*$G33,0)","v":0},null,{"$f":"IF(SUM(V$27:V$29)>0,$E33*$G33,0)","v":0},null,{"$f":"IF(SUM(X$27:X$29)>0,$E33*$G33,0)","v":0},null,{"$f":"IF(SUM(Z$27:Z$29)>0,$E33*$G33,0)","v":0},null,{"$f":"IF(SUM(AB$27:AB$29)>0,$E33*$G33,0)","v":0},null,{"$f":"IF(SUM(AD$27:AD$29)>0,$E33*$G33,0)","v":0},null,{"$f":"IF(SUM(AF$27:AF$29)>0,$E33*$G33,0)","v":0},null,{"$f":"IF(SUM(AH$27:AH$29)>0,$E33*$G33,0)","v":0},null,{"$f":"IF(SUM(AJ$27:AJ$29)>0,$E33*$G33,0)","v":0},null,{"$f":"IF(SUM(AL$27:AL$29)>0,$E33*$G33,0)","v":0},null,{"$f":"IF(SUM(AN$27:AN$29)>0,$E33*$G33,0)","v":0},null,{"$f":"IF(SUM(AP$27:AP$29)>0,$E33*$G33,0)","v":0},null,{"$f":"IF(SUM(AR$27:AR$29)>0,$E33*$G33,0)","v":0},null,{"$f":"IF(SUM(AT$27:AT$29)>0,$E33*$G33,0)","v":0},null,{"$f":"IF(SUM(AV$27:AV$29)>0,$E33*$G33,0)","v":0},null,{"$f":"IF(SUM(AX$27:AX$29)>0,$E33*$G33,0)","v":0},null,{"$f":"IF(SUM(AZ$27:AZ$29)>0,$E33*$G33,0)","v":0},null,{"$f":"IF(SUM(BB$27:BB$29)>0,$E33*$G33,0)","v":0},null,{"$f":"IF(SUM(BD$27:BD$29)>0,$E33*$G33,0)","v":0},null,{"$f":"IF(SUM(BF$27:BF$29)>0,$E33*$G33,0)","v":0},null,{"$f":"IF(SUM(BH$27:BH$29)>0,$E33*$G33,0)","v":0},null,{"$f":"IF(SUM(BJ$27:BJ$29)>0,$E33*$G33,0)","v":0},null,{"$f":"IF(SUM(BL$27:BL$29)>0,$E33*$G33,0)","v":0},null,{"$f":"IF(SUM(BN$27:BN$29)>0,$E33*$G33,0)","v":0},null,{"$f":"IF(SUM(BP$27:BP$29)>0,$E33*$G33,0)","v":0},null,{"$f":"IF(SUM(BR$27:BR$29)>0,$E33*$G33,0)","v":0},null,{"$f":"IF(SUM(BT$27:BT$29)>0,$E33*$G33,0)","v":0},null,{"$f":"IF(SUM(BV$27:BV$29)>0,$E33*$G33,0)","v":0},null,{"$f":"IF(SUM(BX$27:BX$29)>0,$E33*$G33,0)","v":0},null,{"$f":"IF(SUM(BZ$27:BZ$29)>0,$E33*$G33,0)","v":0},null,{"$f":"IF(SUM(CB$27:CB$29)>0,$E33*$G33,0)","v":0},null,{"$f":"IF(SUM(CD$27:CD$29)>0,$E33*$G33,0)","v":0},null,{"$f":"IF(SUM(CF$27:CF$29)>0,$E33*$G33,0)","v":0},null,{"$f":"IF(SUM(CH$27:CH$29)>0,$E33*$G33,0)","v":0},null,{"$f":"IF(SUM(CJ$27:CJ$29)>0,$E33*$G33,0)","v":0},null,{"$f":"IF(SUM(CL$27:CL$29)>0,$E33*$G33,0)","v":0},null,{"$f":"IF(SUM(CN$27:CN$29)>0,$E33*$G33,0)","v":0},null,{"$f":"IF(SUM(CP$27:CP$29)>0,$E33*$G33,0)","v":0},null,{"$f":"IF(SUM(CR$27:CR$29)>0,$E33*$G33,0)","v":0},null,{"$f":"IF(SUM(CT$27:CT$29)>0,$E33*$G33,0)","v":0},null,{"$f":"IF(SUM(CV$27:CV$29)>0,$E33*$G33,0)","v":0},null,{"$f":"IF(SUM(CX$27:CX$29)>0,$E33*$G33,0)","v":0},null,{"$f":"IF(SUM(CZ$27:CZ$29)>0,$E33*$G33,0)","v":0},null,{"$f":"IF(SUM(DB$27:DB$29)>0,$E33*$G33,0)","v":0},null,{"$f":"IF(SUM(DD$27:DD$29)>0,$E33*$G33,0)","v":0},null,{"$f":"IF(SUM(DF$27:DF$29)>0,$E33*$G33,0)","v":0},null,{"$f":"IF(SUM(DH$27:DH$29)>0,$E33*$G33,0)","v":0},null,{"$f":"IF(SUM(DJ$27:DJ$29)>0,$E33*$G33,0)","v":0},null,{"$f":"IF(SUM(DL$27:DL$29)>0,$E33*$G33,0)","v":0},null,{"$f":"IF(SUM(DN$27:DN$29)>0,$E33*$G33,0)","v":0},null,{"$f":"IF(SUM(DP$27:DP$29)>0,$E33*$G33,0)","v":0},null,{"$f":"IF(SUM(DR$27:DR$29)>0,$E33*$G33,0)","v":0},null,{"$f":"IF(SUM(DT$27:DT$29)>0,$E33*$G33,0)","v":0},null,{"$f":"IF(SUM(DV$27:DV$29)>0,$E33*$G33,0)","v":0},null,{"$f":"IF(SUM(DX$27:DX$29)>0,$E33*$G33,0)","v":0}]
[]
[]
[null,null,"CATEGORIAS",null,null,null,"QUANTIDADE"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF($C37=J$3,1,0)","v":0},null,{"$f":"IF($C37=L$3,1,0)","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,{"$f":"IF($C37=AR$3,1,0)","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,{"$f":"IF($C37=DD$3,1,0)","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,4,{"$f":"HLOOKUP($C38,'Dados Gerais'!$D$6:$V$11,6,0)","v":"COPEIRO"},null,null,{"$f":"HLOOKUP($C38,'Dados Gerais'!$D$6:$V$15,10,0)","v":18},null,null,{"$f":"IF($C38=J$3,1,0)","v":0},null,0,null,{"$f":"IF($C38=N$3,1,0)","v":0},null,1,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
[]
[null,null,"ITEM","DESCRIÇÃO","QUANTIDADE POR TRABALHADOR/ANO","UNIDADE","VALOR"]
[]
[null,null,1,"Calçado ocupacional em EVA, fechado no calcanhar e parte superior, com solado de borracha antiderrapante (resistência ao escorregamento SRC), resistente ao óleo combustível, absorção de energia na região do salto, com palmilha interna removível, cabedal com substância antimicrobiana, junto à formulação do composto EVA, ativa durante toda a vida útil do produto. Cor preta. Ref.: Soft Works Ca 37212",2,"PAR",95.54,null,null,null,{"$f":"IF(SUM(J$37:J$39)>0,$E43*$G43,0)","v":0},null,{"$f":"IF(SUM(L$37:L$39)>0,$E43*$G43,0)","v":0},null,{"$f":"IF(SUM(N$37:N$39)>0,$E43*$G43,0)","v":0},null,{"$f":"IF(SUM(P$37:P$39)>0,$E43*$G43,0)","v":191.08},null,{"$f":"IF(SUM(R$37:R$39)>0,$E43*$G43,0)","v":0},null,{"$f":"IF(SUM(T$37:T$39)>0,$E43*$G43,0)","v":0},null,{"$f":"IF(SUM(V$37:V$39)>0,$E43*$G43,0)","v":0},null,{"$f":"IF(SUM(X$37:X$39)>0,$E43*$G43,0)","v":0},null,{"$f":"IF(SUM(Z$37:Z$39)>0,$E43*$G43,0)","v":0},null,{"$f":"IF(SUM(AB$37:AB$39)>0,$E43*$G43,0)","v":0},null,{"$f":"IF(SUM(AD$37:AD$39)>0,$E43*$G43,0)","v":0},null,{"$f":"IF(SUM(AF$37:AF$39)>0,$E43*$G43,0)","v":0},null,{"$f":"IF(SUM(AH$37:AH$39)>0,$E43*$G43,0)","v":0},null,{"$f":"IF(SUM(AJ$37:AJ$39)>0,$E43*$G43,0)","v":0},null,{"$f":"IF(SUM(AL$37:AL$39)>0,$E43*$G43,0)","v":0},null,{"$f":"IF(SUM(AN$37:AN$39)>0,$E43*$G43,0)","v":0},null,{"$f":"IF(SUM(AP$37:AP$39)>0,$E43*$G43,0)","v":0},null,{"$f":"IF(SUM(AR$37:AR$39)>0,$E43*$G43,0)","v":0},null,{"$f":"IF(SUM(AT$37:AT$39)>0,$E43*$G43,0)","v":0},null,{"$f":"IF(SUM(AV$37:AV$39)>0,$E43*$G43,0)","v":0},null,{"$f":"IF(SUM(AX$37:AX$39)>0,$E43*$G43,0)","v":0},null,{"$f":"IF(SUM(AZ$37:AZ$39)>0,$E43*$G43,0)","v":0},null,{"$f":"IF(SUM(BB$37:BB$39)>0,$E43*$G43,0)","v":0},null,{"$f":"IF(SUM(BD$37:BD$39)>0,$E43*$G43,0)","v":0},null,{"$f":"IF(SUM(BF$37:BF$39)>0,$E43*$G43,0)","v":0},null,{"$f":"IF(SUM(BH$37:BH$39)>0,$E43*$G43,0)","v":0},null,{"$f":"IF(SUM(BJ$37:BJ$39)>0,$E43*$G43,0)","v":0},null,{"$f":"IF(SUM(BL$37:BL$39)>0,$E43*$G43,0)","v":0},null,{"$f":"IF(SUM(BN$37:BN$39)>0,$E43*$G43,0)","v":0},null,{"$f":"IF(SUM(BP$37:BP$39)>0,$E43*$G43,0)","v":0},null,{"$f":"IF(SUM(BR$37:BR$39)>0,$E43*$G43,0)","v":0},null,{"$f":"IF(SUM(BT$37:BT$39)>0,$E43*$G43,0)","v":0},null,{"$f":"IF(SUM(BV$37:BV$39)>0,$E43*$G43,0)","v":0},null,{"$f":"IF(SUM(BX$37:BX$39)>0,$E43*$G43,0)","v":0},null,{"$f":"IF(SUM(BZ$37:BZ$39)>0,$E43*$G43,0)","v":0},null,{"$f":"IF(SUM(CB$37:CB$39)>0,$E43*$G43,0)","v":0},null,{"$f":"IF(SUM(CD$37:CD$39)>0,$E43*$G43,0)","v":0},null,{"$f":"IF(SUM(CF$37:CF$39)>0,$E43*$G43,0)","v":0},null,{"$f":"IF(SUM(CH$37:CH$39)>0,$E43*$G43,0)","v":0},null,{"$f":"IF(SUM(CJ$37:CJ$39)>0,$E43*$G43,0)","v":0},null,{"$f":"IF(SUM(CL$37:CL$39)>0,$E43*$G43,0)","v":0},null,{"$f":"IF(SUM(CN$37:CN$39)>0,$E43*$G43,0)","v":0},null,{"$f":"IF(SUM(CP$37:CP$39)>0,$E43*$G43,0)","v":0},null,{"$f":"IF(SUM(CR$37:CR$39)>0,$E43*$G43,0)","v":0},null,{"$f":"IF(SUM(CT$37:CT$39)>0,$E43*$G43,0)","v":0},null,{"$f":"IF(SUM(CV$37:CV$39)>0,$E43*$G43,0)","v":0},null,{"$f":"IF(SUM(CX$37:CX$39)>0,$E43*$G43,0)","v":0},null,{"$f":"IF(SUM(CZ$37:CZ$39)>0,$E43*$G43,0)","v":0},null,{"$f":"IF(SUM(DB$37:DB$39)>0,$E43*$G43,0)","v":0},null,{"$f":"IF(SUM(DD$37:DD$39)>0,$E43*$G43,0)","v":0},null,{"$f":"IF(SUM(DF$37:DF$39)>0,$E43*$G43,0)","v":0},null,{"$f":"IF(SUM(DH$37:DH$39)>0,$E43*$G43,0)","v":0},null,{"$f":"IF(SUM(DJ$37:DJ$39)>0,$E43*$G43,0)","v":0},null,{"$f":"IF(SUM(DL$37:DL$39)>0,$E43*$G43,0)","v":0},null,{"$f":"IF(SUM(DN$37:DN$39)>0,$E43*$G43,0)","v":0},null,{"$f":"IF(SUM(DP$37:DP$39)>0,$E43*$G43,0)","v":0},null,{"$f":"IF(SUM(DR$37:DR$39)>0,$E43*$G43,0)","v":0},null,{"$f":"IF(SUM(DT$37:DT$39)>0,$E43*$G43,0)","v":0},null,{"$f":"IF(SUM(DV$37:DV$39)>0,$E43*$G43,0)","v":0},null,{"$f":"IF(SUM(DX$37:DX$39)>0,$E43*$G43,0)","v":0}]
[]
[]
[null,null,"CATEGORIAS",null,null,null,"QUANTIDADE"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF($C47=J$3,1,0)","v":0},null,{"$f":"IF($C47=L$3,1,0)","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,{"$f":"IF($C47=AR$3,1,0)","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,{"$f":"IF($C47=DD$3,1,0)","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,5,{"$f":"HLOOKUP($C48,'Dados Gerais'!$D$6:$V$11,6,0)","v":"GARÇONETE"},null,null,{"$f":"HLOOKUP($C48,'Dados Gerais'!$D$6:$V$15,10,0)","v":10},null,null,{"$f":"IF($C48=J$3,1,0)","v":0},null,0,null,{"$f":"IF($C48=N$3,1,0)","v":0},null,0,null,1,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
[]
[null,null,"ITEM","DESCRIÇÃO","QUANTIDADE POR TRABALHADOR/ANO","UNIDADE","VALOR"]
[]
[null,null,1,"Sapato feminino fechado preto; tipo sapatilha, mocassim ou scarpin; leve; cabedal em material impermeável e sem cadarço; solado antiderrapante; salto baixo (1 a 3cm) quadrado ou anabela; palmilha conforto em espuma ou gel com propriedade antibacteriana.",2,"PAR",121.61,null,null,null,{"$f":"IF(SUM(J$47:J$49)>0,$E53*$G53,0)","v":0},null,{"$f":"IF(SUM(L$47:L$49)>0,$E53*$G53,0)","v":0},null,{"$f":"IF(SUM(N$47:N$49)>0,$E53*$G53,0)","v":0},null,{"$f":"IF(SUM(P$47:P$49)>0,$E53*$G53,0)","v":0},null,{"$f":"IF(SUM(R$47:R$49)>0,$E53*$G53,0)","v":243.22},null,{"$f":"IF(SUM(T$47:T$49)>0,$E53*$G53,0)","v":0},null,{"$f":"IF(SUM(V$47:V$49)>0,$E53*$G53,0)","v":0},null,{"$f":"IF(SUM(X$47:X$49)>0,$E53*$G53,0)","v":0},null,{"$f":"IF(SUM(Z$47:Z$49)>0,$E53*$G53,0)","v":0},null,{"$f":"IF(SUM(AB$47:AB$49)>0,$E53*$G53,0)","v":0},null,{"$f":"IF(SUM(AD$47:AD$49)>0,$E53*$G53,0)","v":0},null,{"$f":"IF(SUM(AF$47:AF$49)>0,$E53*$G53,0)","v":0},null,{"$f":"IF(SUM(AH$47:AH$49)>0,$E53*$G53,0)","v":0},null,{"$f":"IF(SUM(AJ$47:AJ$49)>0,$E53*$G53,0)","v":0},null,{"$f":"IF(SUM(AL$47:AL$49)>0,$E53*$G53,0)","v":0},null,{"$f":"IF(SUM(AN$47:AN$49)>0,$E53*$G53,0)","v":0},null,{"$f":"IF(SUM(AP$47:AP$49)>0,$E53*$G53,0)","v":0},null,{"$f":"IF(SUM(AR$47:AR$49)>0,$E53*$G53,0)","v":0},null,{"$f":"IF(SUM(AT$47:AT$49)>0,$E53*$G53,0)","v":0},null,{"$f":"IF(SUM(AV$47:AV$49)>0,$E53*$G53,0)","v":0},null,{"$f":"IF(SUM(AX$47:AX$49)>0,$E53*$G53,0)","v":0},null,{"$f":"IF(SUM(AZ$47:AZ$49)>0,$E53*$G53,0)","v":0},null,{"$f":"IF(SUM(BB$47:BB$49)>0,$E53*$G53,0)","v":0},null,{"$f":"IF(SUM(BD$47:BD$49)>0,$E53*$G53,0)","v":0},null,{"$f":"IF(SUM(BF$47:BF$49)>0,$E53*$G53,0)","v":0},null,{"$f":"IF(SUM(BH$47:BH$49)>0,$E53*$G53,0)","v":0},null,{"$f":"IF(SUM(BJ$47:BJ$49)>0,$E53*$G53,0)","v":0},null,{"$f":"IF(SUM(BL$47:BL$49)>0,$E53*$G53,0)","v":0},null,{"$f":"IF(SUM(BN$47:BN$49)>0,$E53*$G53,0)","v":0},null,{"$f":"IF(SUM(BP$47:BP$49)>0,$E53*$G53,0)","v":0},null,{"$f":"IF(SUM(BR$47:BR$49)>0,$E53*$G53,0)","v":0},null,{"$f":"IF(SUM(BT$47:BT$49)>0,$E53*$G53,0)","v":0},null,{"$f":"IF(SUM(BV$47:BV$49)>0,$E53*$G53,0)","v":0},null,{"$f":"IF(SUM(BX$47:BX$49)>0,$E53*$G53,0)","v":0},null,{"$f":"IF(SUM(BZ$47:BZ$49)>0,$E53*$G53,0)","v":0},null,{"$f":"IF(SUM(CB$47:CB$49)>0,$E53*$G53,0)","v":0},null,{"$f":"IF(SUM(CD$47:CD$49)>0,$E53*$G53,0)","v":0},null,{"$f":"IF(SUM(CF$47:CF$49)>0,$E53*$G53,0)","v":0},null,{"$f":"IF(SUM(CH$47:CH$49)>0,$E53*$G53,0)","v":0},null,{"$f":"IF(SUM(CJ$47:CJ$49)>0,$E53*$G53,0)","v":0},null,{"$f":"IF(SUM(CL$47:CL$49)>0,$E53*$G53,0)","v":0},null,{"$f":"IF(SUM(CN$47:CN$49)>0,$E53*$G53,0)","v":0},null,{"$f":"IF(SUM(CP$47:CP$49)>0,$E53*$G53,0)","v":0},null,{"$f":"IF(SUM(CR$47:CR$49)>0,$E53*$G53,0)","v":0},null,{"$f":"IF(SUM(CT$47:CT$49)>0,$E53*$G53,0)","v":0},null,{"$f":"IF(SUM(CV$47:CV$49)>0,$E53*$G53,0)","v":0},null,{"$f":"IF(SUM(CX$47:CX$49)>0,$E53*$G53,0)","v":0},null,{"$f":"IF(SUM(CZ$47:CZ$49)>0,$E53*$G53,0)","v":0},null,{"$f":"IF(SUM(DB$47:DB$49)>0,$E53*$G53,0)","v":0},null,{"$f":"IF(SUM(DD$47:DD$49)>0,$E53*$G53,0)","v":0},null,{"$f":"IF(SUM(DF$47:DF$49)>0,$E53*$G53,0)","v":0},null,{"$f":"IF(SUM(DH$47:DH$49)>0,$E53*$G53,0)","v":0},null,{"$f":"IF(SUM(DJ$47:DJ$49)>0,$E53*$G53,0)","v":0},null,{"$f":"IF(SUM(DL$47:DL$49)>0,$E53*$G53,0)","v":0},null,{"$f":"IF(SUM(DN$47:DN$49)>0,$E53*$G53,0)","v":0},null,{"$f":"IF(SUM(DP$47:DP$49)>0,$E53*$G53,0)","v":0},null,{"$f":"IF(SUM(DR$47:DR$49)>0,$E53*$G53,0)","v":0},null,{"$f":"IF(SUM(DT$47:DT$49)>0,$E53*$G53,0)","v":0},null,{"$f":"IF(SUM(DV$47:DV$49)>0,$E53*$G53,0)","v":0},null,{"$f":"IF(SUM(DX$47:DX$49)>0,$E53*$G53,0)","v":0}]
[]
[]
[null,null,"CATEGORIAS",null,null,null,"QUANTIDADE"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF($C57=J$3,1,0)","v":0},null,{"$f":"IF($C57=L$3,1,0)","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,{"$f":"IF($C57=AR$3,1,0)","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,{"$f":"IF($C57=DD$3,1,0)","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,6,{"$f":"HLOOKUP($C58,'Dados Gerais'!$D$6:$V$11,6,0)","v":"GARÇOM"},null,null,{"$f":"HLOOKUP($C58,'Dados Gerais'!$D$6:$V$15,10,0)","v":30},null,null,{"$f":"IF($C58=J$3,1,0)","v":0},null,0,null,{"$f":"IF($C58=N$3,1,0)","v":0},null,0,null,0,null,1,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
[]
[null,null,"ITEM","DESCRIÇÃO","QUANTIDADE POR TRABALHADOR/ANO","UNIDADE","VALOR"]
[]
[null,null,1,"Calçado ocupacional tipo sapato SOCIAL, fechamento em cadarço, confeccionado em vaqueta lisa na cor preta, colarinho acolchoado, forração interna em tecido não tecido, palmilha higiência antibacteriana, solado bidensidade, resistência ao escorregamento nível SCR, em conformidade com a NBR 20347. Ref.Marluvas CA: 33698.",2,"PAR",174.22,null,null,null,{"$f":"IF(SUM(J$57:J$59)>0,$E63*$G63,0)","v":0},null,{"$f":"IF(SUM(L$57:L$59)>0,$E63*$G63,0)","v":0},null,{"$f":"IF(SUM(N$57:N$59)>0,$E63*$G63,0)","v":0},null,{"$f":"IF(SUM(P$57:P$59)>0,$E63*$G63,0)","v":0},null,{"$f":"IF(SUM(R$57:R$59)>0,$E63*$G63,0)","v":0},null,{"$f":"IF(SUM(T$57:T$59)>0,$E63*$G63,0)","v":348.44},null,{"$f":"IF(SUM(V$57:V$59)>0,$E63*$G63,0)","v":0},null,{"$f":"IF(SUM(X$57:X$59)>0,$E63*$G63,0)","v":0},null,{"$f":"IF(SUM(Z$57:Z$59)>0,$E63*$G63,0)","v":0},null,{"$f":"IF(SUM(AB$57:AB$59)>0,$E63*$G63,0)","v":0},null,{"$f":"IF(SUM(AD$57:AD$59)>0,$E63*$G63,0)","v":0},null,{"$f":"IF(SUM(AF$57:AF$59)>0,$E63*$G63,0)","v":0},null,{"$f":"IF(SUM(AH$57:AH$59)>0,$E63*$G63,0)","v":0},null,{"$f":"IF(SUM(AJ$57:AJ$59)>0,$E63*$G63,0)","v":0},null,{"$f":"IF(SUM(AL$57:AL$59)>0,$E63*$G63,0)","v":0},null,{"$f":"IF(SUM(AN$57:AN$59)>0,$E63*$G63,0)","v":0},null,{"$f":"IF(SUM(AP$57:AP$59)>0,$E63*$G63,0)","v":0},null,{"$f":"IF(SUM(AR$57:AR$59)>0,$E63*$G63,0)","v":0},null,{"$f":"IF(SUM(AT$57:AT$59)>0,$E63*$G63,0)","v":0},null,{"$f":"IF(SUM(AV$57:AV$59)>0,$E63*$G63,0)","v":0},null,{"$f":"IF(SUM(AX$57:AX$59)>0,$E63*$G63,0)","v":0},null,{"$f":"IF(SUM(AZ$57:AZ$59)>0,$E63*$G63,0)","v":0},null,{"$f":"IF(SUM(BB$57:BB$59)>0,$E63*$G63,0)","v":0},null,{"$f":"IF(SUM(BD$57:BD$59)>0,$E63*$G63,0)","v":0},null,{"$f":"IF(SUM(BF$57:BF$59)>0,$E63*$G63,0)","v":0},null,{"$f":"IF(SUM(BH$57:BH$59)>0,$E63*$G63,0)","v":0},null,{"$f":"IF(SUM(BJ$57:BJ$59)>0,$E63*$G63,0)","v":0},null,{"$f":"IF(SUM(BL$57:BL$59)>0,$E63*$G63,0)","v":0},null,{"$f":"IF(SUM(BN$57:BN$59)>0,$E63*$G63,0)","v":0},null,{"$f":"IF(SUM(BP$57:BP$59)>0,$E63*$G63,0)","v":0},null,{"$f":"IF(SUM(BR$57:BR$59)>0,$E63*$G63,0)","v":0},null,{"$f":"IF(SUM(BT$57:BT$59)>0,$E63*$G63,0)","v":0},null,{"$f":"IF(SUM(BV$57:BV$59)>0,$E63*$G63,0)","v":0},null,{"$f":"IF(SUM(BX$57:BX$59)>0,$E63*$G63,0)","v":0},null,{"$f":"IF(SUM(BZ$57:BZ$59)>0,$E63*$G63,0)","v":0},null,{"$f":"IF(SUM(CB$57:CB$59)>0,$E63*$G63,0)","v":0},null,{"$f":"IF(SUM(CD$57:CD$59)>0,$E63*$G63,0)","v":0},null,{"$f":"IF(SUM(CF$57:CF$59)>0,$E63*$G63,0)","v":0},null,{"$f":"IF(SUM(CH$57:CH$59)>0,$E63*$G63,0)","v":0},null,{"$f":"IF(SUM(CJ$57:CJ$59)>0,$E63*$G63,0)","v":0},null,{"$f":"IF(SUM(CL$57:CL$59)>0,$E63*$G63,0)","v":0},null,{"$f":"IF(SUM(CN$57:CN$59)>0,$E63*$G63,0)","v":0},null,{"$f":"IF(SUM(CP$57:CP$59)>0,$E63*$G63,0)","v":0},null,{"$f":"IF(SUM(CR$57:CR$59)>0,$E63*$G63,0)","v":0},null,{"$f":"IF(SUM(CT$57:CT$59)>0,$E63*$G63,0)","v":0},null,{"$f":"IF(SUM(CV$57:CV$59)>0,$E63*$G63,0)","v":0},null,{"$f":"IF(SUM(CX$57:CX$59)>0,$E63*$G63,0)","v":0},null,{"$f":"IF(SUM(CZ$57:CZ$59)>0,$E63*$G63,0)","v":0},null,{"$f":"IF(SUM(DB$57:DB$59)>0,$E63*$G63,0)","v":0},null,{"$f":"IF(SUM(DD$57:DD$59)>0,$E63*$G63,0)","v":0},null,{"$f":"IF(SUM(DF$57:DF$59)>0,$E63*$G63,0)","v":0},null,{"$f":"IF(SUM(DH$57:DH$59)>0,$E63*$G63,0)","v":0},null,{"$f":"IF(SUM(DJ$57:DJ$59)>0,$E63*$G63,0)","v":0},null,{"$f":"IF(SUM(DL$57:DL$59)>0,$E63*$G63,0)","v":0},null,{"$f":"IF(SUM(DN$57:DN$59)>0,$E63*$G63,0)","v":0},null,{"$f":"IF(SUM(DP$57:DP$59)>0,$E63*$G63,0)","v":0},null,{"$f":"IF(SUM(DR$57:DR$59)>0,$E63*$G63,0)","v":0},null,{"$f":"IF(SUM(DT$57:DT$59)>0,$E63*$G63,0)","v":0},null,{"$f":"IF(SUM(DV$57:DV$59)>0,$E63*$G63,0)","v":0},null,{"$f":"IF(SUM(DX$57:DX$59)>0,$E63*$G63,0)","v":0}]
[]
[]
[null,null,"CATEGORIAS",null,null,null,"QUANTIDADE"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF($C67=J$3,1,0)","v":0},null,{"$f":"IF($C67=L$3,1,0)","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,{"$f":"IF($C67=AR$3,1,0)","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,{"$f":"IF($C67=DD$3,1,0)","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,7,{"$f":"HLOOKUP($C68,'Dados Gerais'!$D$6:$V$11,6,0)","v":"AUXILIAR DE ENCARREGADO (FEMININO)"},null,null,{"$f":"HLOOKUP($C68,'Dados Gerais'!$D$6:$V$15,10,0)","v":1},null,null,{"$f":"IF($C68=J$3,1,0)","v":0},null,0,null,{"$f":"IF($C68=N$3,1,0)","v":0},null,0,null,0,null,0,null,1,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
[]
[null,null,"ITEM","DESCRIÇÃO","QUANTIDADE POR TRABALHADOR/ANO","UNIDADE","VALOR"]
[]
[null,null,1,"Sapato feminino fechado preto; tipo sapatilha, mocassim ou scarpin; leve; cabedal em material impermeável e sem cadarço; solado antiderrapante; salto baixo (1 a 3cm) quadrado ou anabela; palmilha conforto em espuma ou gel com propriedade antibacteriana.",3,"PAR",121.61,null,null,null,{"$f":"IF(SUM(J$67:J$69)>0,$E73*$G73,0)","v":0},null,{"$f":"IF(SUM(L$67:L$69)>0,$E73*$G73,0)","v":0},null,{"$f":"IF(SUM(N$67:N$69)>0,$E73*$G73,0)","v":0},null,{"$f":"IF(SUM(P$67:P$69)>0,$E73*$G73,0)","v":0},null,{"$f":"IF(SUM(R$67:R$69)>0,$E73*$G73,0)","v":0},null,{"$f":"IF(SUM(T$67:T$69)>0,$E73*$G73,0)","v":0},null,{"$f":"IF(SUM(V$67:V$69)>0,$E73*$G73,0)","v":364.83},null,{"$f":"IF(SUM(X$67:X$69)>0,$E73*$G73,0)","v":0},null,{"$f":"IF(SUM(Z$67:Z$69)>0,$E73*$G73,0)","v":0},null,{"$f":"IF(SUM(AB$67:AB$69)>0,$E73*$G73,0)","v":0},null,{"$f":"IF(SUM(AD$67:AD$69)>0,$E73*$G73,0)","v":0},null,{"$f":"IF(SUM(AF$67:AF$69)>0,$E73*$G73,0)","v":0},null,{"$f":"IF(SUM(AH$67:AH$69)>0,$E73*$G73,0)","v":0},null,{"$f":"IF(SUM(AJ$67:AJ$69)>0,$E73*$G73,0)","v":0},null,{"$f":"IF(SUM(AL$67:AL$69)>0,$E73*$G73,0)","v":0},null,{"$f":"IF(SUM(AN$67:AN$69)>0,$E73*$G73,0)","v":0},null,{"$f":"IF(SUM(AP$67:AP$69)>0,$E73*$G73,0)","v":0},null,{"$f":"IF(SUM(AR$67:AR$69)>0,$E73*$G73,0)","v":0},null,{"$f":"IF(SUM(AT$67:AT$69)>0,$E73*$G73,0)","v":0},null,{"$f":"IF(SUM(AV$67:AV$69)>0,$E73*$G73,0)","v":0},null,{"$f":"IF(SUM(AX$67:AX$69)>0,$E73*$G73,0)","v":0},null,{"$f":"IF(SUM(AZ$67:AZ$69)>0,$E73*$G73,0)","v":0},null,{"$f":"IF(SUM(BB$67:BB$69)>0,$E73*$G73,0)","v":0},null,{"$f":"IF(SUM(BD$67:BD$69)>0,$E73*$G73,0)","v":0},null,{"$f":"IF(SUM(BF$67:BF$69)>0,$E73*$G73,0)","v":0},null,{"$f":"IF(SUM(BH$67:BH$69)>0,$E73*$G73,0)","v":0},null,{"$f":"IF(SUM(BJ$67:BJ$69)>0,$E73*$G73,0)","v":0},null,{"$f":"IF(SUM(BL$67:BL$69)>0,$E73*$G73,0)","v":0},null,{"$f":"IF(SUM(BN$67:BN$69)>0,$E73*$G73,0)","v":0},null,{"$f":"IF(SUM(BP$67:BP$69)>0,$E73*$G73,0)","v":0},null,{"$f":"IF(SUM(BR$67:BR$69)>0,$E73*$G73,0)","v":0},null,{"$f":"IF(SUM(BT$67:BT$69)>0,$E73*$G73,0)","v":0},null,{"$f":"IF(SUM(BV$67:BV$69)>0,$E73*$G73,0)","v":0},null,{"$f":"IF(SUM(BX$67:BX$69)>0,$E73*$G73,0)","v":0},null,{"$f":"IF(SUM(BZ$67:BZ$69)>0,$E73*$G73,0)","v":0},null,{"$f":"IF(SUM(CB$67:CB$69)>0,$E73*$G73,0)","v":0},null,{"$f":"IF(SUM(CD$67:CD$69)>0,$E73*$G73,0)","v":0},null,{"$f":"IF(SUM(CF$67:CF$69)>0,$E73*$G73,0)","v":0},null,{"$f":"IF(SUM(CH$67:CH$69)>0,$E73*$G73,0)","v":0},null,{"$f":"IF(SUM(CJ$67:CJ$69)>0,$E73*$G73,0)","v":0},null,{"$f":"IF(SUM(CL$67:CL$69)>0,$E73*$G73,0)","v":0},null,{"$f":"IF(SUM(CN$67:CN$69)>0,$E73*$G73,0)","v":0},null,{"$f":"IF(SUM(CP$67:CP$69)>0,$E73*$G73,0)","v":0},null,{"$f":"IF(SUM(CR$67:CR$69)>0,$E73*$G73,0)","v":0},null,{"$f":"IF(SUM(CT$67:CT$69)>0,$E73*$G73,0)","v":0},null,{"$f":"IF(SUM(CV$67:CV$69)>0,$E73*$G73,0)","v":0},null,{"$f":"IF(SUM(CX$67:CX$69)>0,$E73*$G73,0)","v":0},null,{"$f":"IF(SUM(CZ$67:CZ$69)>0,$E73*$G73,0)","v":0},null,{"$f":"IF(SUM(DB$67:DB$69)>0,$E73*$G73,0)","v":0},null,{"$f":"IF(SUM(DD$67:DD$69)>0,$E73*$G73,0)","v":0},null,{"$f":"IF(SUM(DF$67:DF$69)>0,$E73*$G73,0)","v":0},null,{"$f":"IF(SUM(DH$67:DH$69)>0,$E73*$G73,0)","v":0},null,{"$f":"IF(SUM(DJ$67:DJ$69)>0,$E73*$G73,0)","v":0},null,{"$f":"IF(SUM(DL$67:DL$69)>0,$E73*$G73,0)","v":0},null,{"$f":"IF(SUM(DN$67:DN$69)>0,$E73*$G73,0)","v":0},null,{"$f":"IF(SUM(DP$67:DP$69)>0,$E73*$G73,0)","v":0},null,{"$f":"IF(SUM(DR$67:DR$69)>0,$E73*$G73,0)","v":0},null,{"$f":"IF(SUM(DT$67:DT$69)>0,$E73*$G73,0)","v":0},null,{"$f":"IF(SUM(DV$67:DV$69)>0,$E73*$G73,0)","v":0},null,{"$f":"IF(SUM(DX$67:DX$69)>0,$E73*$G73,0)","v":0}]
[]
[]
[null,null,"CATEGORIAS",null,null,null,"QUANTIDADE"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF($C77=J$3,1,0)","v":0},null,{"$f":"IF($C77=L$3,1,0)","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,{"$f":"IF($C77=AR$3,1,0)","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,{"$f":"IF($C77=DD$3,1,0)","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,8,{"$f":"HLOOKUP($C78,'Dados Gerais'!$D$6:$V$11,6,0)","v":"GARÇONETE DO GABINETE DA PRESIDÊNCIA"},null,null,{"$f":"HLOOKUP($C78,'Dados Gerais'!$D$6:$V$15,10,0)","v":1},null,null,{"$f":"IF($C78=J$3,1,0)","v":0},null,0,null,{"$f":"IF($C78=N$3,1,0)","v":0},null,0,null,0,null,0,null,0,null,1,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
[]
[null,null,"ITEM","DESCRIÇÃO","QUANTIDADE POR TRABALHADOR/ANO","UNIDADE","VALOR"]
[]
[null,null,1,"Sapato feminino fechado preto; tipo sapatilha, mocassim ou scarpin; leve; cabedal em material impermeável e sem cadarço; solado antiderrapante; salto baixo (1 a 3cm) quadrado ou anabela; palmilha conforto em espuma ou gel com propriedade antibacteriana.",2,"PAR",121.61,null,null,null,{"$f":"IF(SUM(J$77:J$79)>0,$E83*$G83,0)","v":0},null,{"$f":"IF(SUM(L$77:L$79)>0,$E83*$G83,0)","v":0},null,{"$f":"IF(SUM(N$77:N$79)>0,$E83*$G83,0)","v":0},null,{"$f":"IF(SUM(P$77:P$79)>0,$E83*$G83,0)","v":0},null,{"$f":"IF(SUM(R$77:R$79)>0,$E83*$G83,0)","v":0},null,{"$f":"IF(SUM(T$77:T$79)>0,$E83*$G83,0)","v":0},null,{"$f":"IF(SUM(V$77:V$79)>0,$E83*$G83,0)","v":0},null,{"$f":"IF(SUM(X$77:X$79)>0,$E83*$G83,0)","v":243.22},null,{"$f":"IF(SUM(Z$77:Z$79)>0,$E83*$G83,0)","v":0},null,{"$f":"IF(SUM(AB$77:AB$79)>0,$E83*$G83,0)","v":0},null,{"$f":"IF(SUM(AD$77:AD$79)>0,$E83*$G83,0)","v":0},null,{"$f":"IF(SUM(AF$77:AF$79)>0,$E83*$G83,0)","v":0},null,{"$f":"IF(SUM(AH$77:AH$79)>0,$E83*$G83,0)","v":0},null,{"$f":"IF(SUM(AJ$77:AJ$79)>0,$E83*$G83,0)","v":0},null,{"$f":"IF(SUM(AL$77:AL$79)>0,$E83*$G83,0)","v":0},null,{"$f":"IF(SUM(AN$77:AN$79)>0,$E83*$G83,0)","v":0},null,{"$f":"IF(SUM(AP$77:AP$79)>0,$E83*$G83,0)","v":0},null,{"$f":"IF(SUM(AR$77:AR$79)>0,$E83*$G83,0)","v":0},null,{"$f":"IF(SUM(AT$77:AT$79)>0,$E83*$G83,0)","v":0},null,{"$f":"IF(SUM(AV$77:AV$79)>0,$E83*$G83,0)","v":0},null,{"$f":"IF(SUM(AX$77:AX$79)>0,$E83*$G83,0)","v":0},null,{"$f":"IF(SUM(AZ$77:AZ$79)>0,$E83*$G83,0)","v":0},null,{"$f":"IF(SUM(BB$77:BB$79)>0,$E83*$G83,0)","v":0},null,{"$f":"IF(SUM(BD$77:BD$79)>0,$E83*$G83,0)","v":0},null,{"$f":"IF(SUM(BF$77:BF$79)>0,$E83*$G83,0)","v":0},null,{"$f":"IF(SUM(BH$77:BH$79)>0,$E83*$G83,0)","v":0},null,{"$f":"IF(SUM(BJ$77:BJ$79)>0,$E83*$G83,0)","v":0},null,{"$f":"IF(SUM(BL$77:BL$79)>0,$E83*$G83,0)","v":0},null,{"$f":"IF(SUM(BN$77:BN$79)>0,$E83*$G83,0)","v":0},null,{"$f":"IF(SUM(BP$77:BP$79)>0,$E83*$G83,0)","v":0},null,{"$f":"IF(SUM(BR$77:BR$79)>0,$E83*$G83,0)","v":0},null,{"$f":"IF(SUM(BT$77:BT$79)>0,$E83*$G83,0)","v":0},null,{"$f":"IF(SUM(BV$77:BV$79)>0,$E83*$G83,0)","v":0},null,{"$f":"IF(SUM(BX$77:BX$79)>0,$E83*$G83,0)","v":0},null,{"$f":"IF(SUM(BZ$77:BZ$79)>0,$E83*$G83,0)","v":0},null,{"$f":"IF(SUM(CB$77:CB$79)>0,$E83*$G83,0)","v":0},null,{"$f":"IF(SUM(CD$77:CD$79)>0,$E83*$G83,0)","v":0},null,{"$f":"IF(SUM(CF$77:CF$79)>0,$E83*$G83,0)","v":0},null,{"$f":"IF(SUM(CH$77:CH$79)>0,$E83*$G83,0)","v":0},null,{"$f":"IF(SUM(CJ$77:CJ$79)>0,$E83*$G83,0)","v":0},null,{"$f":"IF(SUM(CL$77:CL$79)>0,$E83*$G83,0)","v":0},null,{"$f":"IF(SUM(CN$77:CN$79)>0,$E83*$G83,0)","v":0},null,{"$f":"IF(SUM(CP$77:CP$79)>0,$E83*$G83,0)","v":0},null,{"$f":"IF(SUM(CR$77:CR$79)>0,$E83*$G83,0)","v":0},null,{"$f":"IF(SUM(CT$77:CT$79)>0,$E83*$G83,0)","v":0},null,{"$f":"IF(SUM(CV$77:CV$79)>0,$E83*$G83,0)","v":0},null,{"$f":"IF(SUM(CX$77:CX$79)>0,$E83*$G83,0)","v":0},null,{"$f":"IF(SUM(CZ$77:CZ$79)>0,$E83*$G83,0)","v":0},null,{"$f":"IF(SUM(DB$77:DB$79)>0,$E83*$G83,0)","v":0},null,{"$f":"IF(SUM(DD$77:DD$79)>0,$E83*$G83,0)","v":0},null,{"$f":"IF(SUM(DF$77:DF$79)>0,$E83*$G83,0)","v":0},null,{"$f":"IF(SUM(DH$77:DH$79)>0,$E83*$G83,0)","v":0},null,{"$f":"IF(SUM(DJ$77:DJ$79)>0,$E83*$G83,0)","v":0},null,{"$f":"IF(SUM(DL$77:DL$79)>0,$E83*$G83,0)","v":0},null,{"$f":"IF(SUM(DN$77:DN$79)>0,$E83*$G83,0)","v":0},null,{"$f":"IF(SUM(DP$77:DP$79)>0,$E83*$G83,0)","v":0},null,{"$f":"IF(SUM(DR$77:DR$79)>0,$E83*$G83,0)","v":0},null,{"$f":"IF(SUM(DT$77:DT$79)>0,$E83*$G83,0)","v":0},null,{"$f":"IF(SUM(DV$77:DV$79)>0,$E83*$G83,0)","v":0},null,{"$f":"IF(SUM(DX$77:DX$79)>0,$E83*$G83,0)","v":0}]
[]
[]
[null,null,"CATEGORIAS",null,null,null,"QUANTIDADE"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF($C87=J$3,1,0)","v":0},null,{"$f":"IF($C87=L$3,1,0)","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,{"$f":"IF($C87=AR$3,1,0)","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,{"$f":"IF($C87=DD$3,1,0)","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,9,{"$f":"HLOOKUP($C88,'Dados Gerais'!$D$6:$V$11,6,0)","v":"GARÇOM DO GABINETE DA PRESIDÊNCIA"},null,null,{"$f":"HLOOKUP($C88,'Dados Gerais'!$D$6:$V$15,10,0)","v":2},null,null,{"$f":"IF($C88=J$3,1,0)","v":0},null,0,null,{"$f":"IF($C88=N$3,1,0)","v":0},null,0,null,0,null,0,null,0,null,0,null,1,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
[]
[null,null,"ITEM","DESCRIÇÃO","QUANTIDADE POR TRABALHADOR/ANO","UNIDADE","VALOR"]
[]
[null,null,1,"Calçado ocupacional tipo sapato SOCIAL, fechamento em cadarço, confeccionado em vaqueta lisa na cor preta, colarinho acolchoado, forração interna em tecido não tecido, palmilha higiência antibacteriana, solado bidensidade, resistência ao escorregamento nível SCR, em conformidade com a NBR 20347. Ref.Marluvas CA: 33698.",2,"PAR",174.22,null,null,null,{"$f":"IF(SUM(J$87:J$89)>0,$E93*$G93,0)","v":0},null,{"$f":"IF(SUM(L$87:L$89)>0,$E93*$G93,0)","v":0},null,{"$f":"IF(SUM(N$87:N$89)>0,$E93*$G93,0)","v":0},null,{"$f":"IF(SUM(P$87:P$89)>0,$E93*$G93,0)","v":0},null,{"$f":"IF(SUM(R$87:R$89)>0,$E93*$G93,0)","v":0},null,{"$f":"IF(SUM(T$87:T$89)>0,$E93*$G93,0)","v":0},null,{"$f":"IF(SUM(V$87:V$89)>0,$E93*$G93,0)","v":0},null,{"$f":"IF(SUM(X$87:X$89)>0,$E93*$G93,0)","v":0},null,{"$f":"IF(SUM(Z$87:Z$89)>0,$E93*$G93,0)","v":348.44},null,{"$f":"IF(SUM(AB$87:AB$89)>0,$E93*$G93,0)","v":0},null,{"$f":"IF(SUM(AD$87:AD$89)>0,$E93*$G93,0)","v":0},null,{"$f":"IF(SUM(AF$87:AF$89)>0,$E93*$G93,0)","v":0},null,{"$f":"IF(SUM(AH$87:AH$89)>0,$E93*$G93,0)","v":0},null,{"$f":"IF(SUM(AJ$87:AJ$89)>0,$E93*$G93,0)","v":0},null,{"$f":"IF(SUM(AL$87:AL$89)>0,$E93*$G93,0)","v":0},null,{"$f":"IF(SUM(AN$87:AN$89)>0,$E93*$G93,0)","v":0},null,{"$f":"IF(SUM(AP$87:AP$89)>0,$E93*$G93,0)","v":0},null,{"$f":"IF(SUM(AR$87:AR$89)>0,$E93*$G93,0)","v":0},null,{"$f":"IF(SUM(AT$87:AT$89)>0,$E93*$G93,0)","v":0},null,{"$f":"IF(SUM(AV$87:AV$89)>0,$E93*$G93,0)","v":0},null,{"$f":"IF(SUM(AX$87:AX$89)>0,$E93*$G93,0)","v":0},null,{"$f":"IF(SUM(AZ$87:AZ$89)>0,$E93*$G93,0)","v":0},null,{"$f":"IF(SUM(BB$87:BB$89)>0,$E93*$G93,0)","v":0},null,{"$f":"IF(SUM(BD$87:BD$89)>0,$E93*$G93,0)","v":0},null,{"$f":"IF(SUM(BF$87:BF$89)>0,$E93*$G93,0)","v":0},null,{"$f":"IF(SUM(BH$87:BH$89)>0,$E93*$G93,0)","v":0},null,{"$f":"IF(SUM(BJ$87:BJ$89)>0,$E93*$G93,0)","v":0},null,{"$f":"IF(SUM(BL$87:BL$89)>0,$E93*$G93,0)","v":0},null,{"$f":"IF(SUM(BN$87:BN$89)>0,$E93*$G93,0)","v":0},null,{"$f":"IF(SUM(BP$87:BP$89)>0,$E93*$G93,0)","v":0},null,{"$f":"IF(SUM(BR$87:BR$89)>0,$E93*$G93,0)","v":0},null,{"$f":"IF(SUM(BT$87:BT$89)>0,$E93*$G93,0)","v":0},null,{"$f":"IF(SUM(BV$87:BV$89)>0,$E93*$G93,0)","v":0},null,{"$f":"IF(SUM(BX$87:BX$89)>0,$E93*$G93,0)","v":0},null,{"$f":"IF(SUM(BZ$87:BZ$89)>0,$E93*$G93,0)","v":0},null,{"$f":"IF(SUM(CB$87:CB$89)>0,$E93*$G93,0)","v":0},null,{"$f":"IF(SUM(CD$87:CD$89)>0,$E93*$G93,0)","v":0},null,{"$f":"IF(SUM(CF$87:CF$89)>0,$E93*$G93,0)","v":0},null,{"$f":"IF(SUM(CH$87:CH$89)>0,$E93*$G93,0)","v":0},null,{"$f":"IF(SUM(CJ$87:CJ$89)>0,$E93*$G93,0)","v":0},null,{"$f":"IF(SUM(CL$87:CL$89)>0,$E93*$G93,0)","v":0},null,{"$f":"IF(SUM(CN$87:CN$89)>0,$E93*$G93,0)","v":0},null,{"$f":"IF(SUM(CP$87:CP$89)>0,$E93*$G93,0)","v":0},null,{"$f":"IF(SUM(CR$87:CR$89)>0,$E93*$G93,0)","v":0},null,{"$f":"IF(SUM(CT$87:CT$89)>0,$E93*$G93,0)","v":0},null,{"$f":"IF(SUM(CV$87:CV$89)>0,$E93*$G93,0)","v":0},null,{"$f":"IF(SUM(CX$87:CX$89)>0,$E93*$G93,0)","v":0},null,{"$f":"IF(SUM(CZ$87:CZ$89)>0,$E93*$G93,0)","v":0},null,{"$f":"IF(SUM(DB$87:DB$89)>0,$E93*$G93,0)","v":0},null,{"$f":"IF(SUM(DD$87:DD$89)>0,$E93*$G93,0)","v":0},null,{"$f":"IF(SUM(DF$87:DF$89)>0,$E93*$G93,0)","v":0},null,{"$f":"IF(SUM(DH$87:DH$89)>0,$E93*$G93,0)","v":0},null,{"$f":"IF(SUM(DJ$87:DJ$89)>0,$E93*$G93,0)","v":0},null,{"$f":"IF(SUM(DL$87:DL$89)>0,$E93*$G93,0)","v":0},null,{"$f":"IF(SUM(DN$87:DN$89)>0,$E93*$G93,0)","v":0},null,{"$f":"IF(SUM(DP$87:DP$89)>0,$E93*$G93,0)","v":0},null,{"$f":"IF(SUM(DR$87:DR$89)>0,$E93*$G93,0)","v":0},null,{"$f":"IF(SUM(DT$87:DT$89)>0,$E93*$G93,0)","v":0},null,{"$f":"IF(SUM(DV$87:DV$89)>0,$E93*$G93,0)","v":0},null,{"$f":"IF(SUM(DX$87:DX$89)>0,$E93*$G93,0)","v":0}]
[]
[]
[null,null,"CATEGORIAS",null,null,null,"QUANTIDADE"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF($C97=J$3,1,0)","v":0},null,{"$f":"IF($C97=L$3,1,0)","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,{"$f":"IF($C97=AR$3,1,0)","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,{"$f":"IF($C97=DD$3,1,0)","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,10,{"$f":"HLOOKUP($C98,'Dados Gerais'!$D$6:$V$11,6,0)","v":"ARRUMADEIRA"},null,null,{"$f":"HLOOKUP($C98,'Dados Gerais'!$D$6:$V$15,10,0)","v":4},null,null,{"$f":"IF($C98=J$3,1,0)","v":0},null,0,null,{"$f":"IF($C98=N$3,1,0)","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,1,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
[]
[null,null,"ITEM","DESCRIÇÃO","QUANTIDADE POR TRABALHADOR/ANO","UNIDADE","VALOR"]
[]
[null,null,1,"Calçado ocupacional em EVA, fechado no calcanhar e parte superior, com solado de borracha antiderrapante (resistência ao escorregamento SRC), resistente ao óleo combustível, absorção de energia na região do salto, com palmilha interna removível, cabedal com substância antimicrobiana, junto à formulação do composto EVA, ativa durante toda a vida útil do produto. Cor preta. Ref.: Soft Works Ca 37212",3,"PAR",95.54,null,null,null,{"$f":"IF(SUM(J$97:J$99)>0,$E103*$G103,0)","v":0},null,{"$f":"IF(SUM(L$97:L$99)>0,$E103*$G103,0)","v":0},null,{"$f":"IF(SUM(N$97:N$99)>0,$E103*$G103,0)","v":0},null,{"$f":"IF(SUM(P$97:P$99)>0,$E103*$G103,0)","v":0},null,{"$f":"IF(SUM(R$97:R$99)>0,$E103*$G103,0)","v":0},null,{"$f":"IF(SUM(T$97:T$99)>0,$E103*$G103,0)","v":0},null,{"$f":"IF(SUM(V$97:V$99)>0,$E103*$G103,0)","v":0},null,{"$f":"IF(SUM(X$97:X$99)>0,$E103*$G103,0)","v":0},null,{"$f":"IF(SUM(Z$97:Z$99)>0,$E103*$G103,0)","v":0},null,{"$f":"IF(SUM(AB$97:AB$99)>0,$E103*$G103,0)","v":286.62},null,{"$f":"IF(SUM(AD$97:AD$99)>0,$E103*$G103,0)","v":0},null,{"$f":"IF(SUM(AF$97:AF$99)>0,$E103*$G103,0)","v":0},null,{"$f":"IF(SUM(AH$97:AH$99)>0,$E103*$G103,0)","v":0},null,{"$f":"IF(SUM(AJ$97:AJ$99)>0,$E103*$G103,0)","v":0},null,{"$f":"IF(SUM(AL$97:AL$99)>0,$E103*$G103,0)","v":0},null,{"$f":"IF(SUM(AN$97:AN$99)>0,$E103*$G103,0)","v":0},null,{"$f":"IF(SUM(AP$97:AP$99)>0,$E103*$G103,0)","v":0},null,{"$f":"IF(SUM(AR$97:AR$99)>0,$E103*$G103,0)","v":0},null,{"$f":"IF(SUM(AT$97:AT$99)>0,$E103*$G103,0)","v":0},null,{"$f":"IF(SUM(AV$97:AV$99)>0,$E103*$G103,0)","v":0},null,{"$f":"IF(SUM(AX$97:AX$99)>0,$E103*$G103,0)","v":0},null,{"$f":"IF(SUM(AZ$97:AZ$99)>0,$E103*$G103,0)","v":0},null,{"$f":"IF(SUM(BB$97:BB$99)>0,$E103*$G103,0)","v":0},null,{"$f":"IF(SUM(BD$97:BD$99)>0,$E103*$G103,0)","v":0},null,{"$f":"IF(SUM(BF$97:BF$99)>0,$E103*$G103,0)","v":0},null,{"$f":"IF(SUM(BH$97:BH$99)>0,$E103*$G103,0)","v":0},null,{"$f":"IF(SUM(BJ$97:BJ$99)>0,$E103*$G103,0)","v":0},null,{"$f":"IF(SUM(BL$97:BL$99)>0,$E103*$G103,0)","v":0},null,{"$f":"IF(SUM(BN$97:BN$99)>0,$E103*$G103,0)","v":0},null,{"$f":"IF(SUM(BP$97:BP$99)>0,$E103*$G103,0)","v":0},null,{"$f":"IF(SUM(BR$97:BR$99)>0,$E103*$G103,0)","v":0},null,{"$f":"IF(SUM(BT$97:BT$99)>0,$E103*$G103,0)","v":0},null,{"$f":"IF(SUM(BV$97:BV$99)>0,$E103*$G103,0)","v":0},null,{"$f":"IF(SUM(BX$97:BX$99)>0,$E103*$G103,0)","v":0},null,{"$f":"IF(SUM(BZ$97:BZ$99)>0,$E103*$G103,0)","v":0},null,{"$f":"IF(SUM(CB$97:CB$99)>0,$E103*$G103,0)","v":0},null,{"$f":"IF(SUM(CD$97:CD$99)>0,$E103*$G103,0)","v":0},null,{"$f":"IF(SUM(CF$97:CF$99)>0,$E103*$G103,0)","v":0},null,{"$f":"IF(SUM(CH$97:CH$99)>0,$E103*$G103,0)","v":0},null,{"$f":"IF(SUM(CJ$97:CJ$99)>0,$E103*$G103,0)","v":0},null,{"$f":"IF(SUM(CL$97:CL$99)>0,$E103*$G103,0)","v":0},null,{"$f":"IF(SUM(CN$97:CN$99)>0,$E103*$G103,0)","v":0},null,{"$f":"IF(SUM(CP$97:CP$99)>0,$E103*$G103,0)","v":0},null,{"$f":"IF(SUM(CR$97:CR$99)>0,$E103*$G103,0)","v":0},null,{"$f":"IF(SUM(CT$97:CT$99)>0,$E103*$G103,0)","v":0},null,{"$f":"IF(SUM(CV$97:CV$99)>0,$E103*$G103,0)","v":0},null,{"$f":"IF(SUM(CX$97:CX$99)>0,$E103*$G103,0)","v":0},null,{"$f":"IF(SUM(CZ$97:CZ$99)>0,$E103*$G103,0)","v":0},null,{"$f":"IF(SUM(DB$97:DB$99)>0,$E103*$G103,0)","v":0},null,{"$f":"IF(SUM(DD$97:DD$99)>0,$E103*$G103,0)","v":0},null,{"$f":"IF(SUM(DF$97:DF$99)>0,$E103*$G103,0)","v":0},null,{"$f":"IF(SUM(DH$97:DH$99)>0,$E103*$G103,0)","v":0},null,{"$f":"IF(SUM(DJ$97:DJ$99)>0,$E103*$G103,0)","v":0},null,{"$f":"IF(SUM(DL$97:DL$99)>0,$E103*$G103,0)","v":0},null,{"$f":"IF(SUM(DN$97:DN$99)>0,$E103*$G103,0)","v":0},null,{"$f":"IF(SUM(DP$97:DP$99)>0,$E103*$G103,0)","v":0},null,{"$f":"IF(SUM(DR$97:DR$99)>0,$E103*$G103,0)","v":0},null,{"$f":"IF(SUM(DT$97:DT$99)>0,$E103*$G103,0)","v":0},null,{"$f":"IF(SUM(DV$97:DV$99)>0,$E103*$G103,0)","v":0},null,{"$f":"IF(SUM(DX$97:DX$99)>0,$E103*$G103,0)","v":0}]
[null,null,2,"Avental de segurança confeccionado em vinil laminado e transparente, tiras soldadas eletronicamente, sendo uma no pescoço e duas na cintura com fivela plástica para fechamento, acabamento nas laterais por solda eletrônica. Dimensões: 1,20×0,70m. Ref. Maicol CA 38316",2,"UND",16.89,null,null,null,{"$f":"IF(SUM(J$97:J$99)>0,$E104*$G104,0)","v":0},null,{"$f":"IF(SUM(L$97:L$99)>0,$E104*$G104,0)","v":0},null,{"$f":"IF(SUM(N$97:N$99)>0,$E104*$G104,0)","v":0},null,{"$f":"IF(SUM(P$97:P$99)>0,$E104*$G104,0)","v":0},null,{"$f":"IF(SUM(R$97:R$99)>0,$E104*$G104,0)","v":0},null,{"$f":"IF(SUM(T$97:T$99)>0,$E104*$G104,0)","v":0},null,{"$f":"IF(SUM(V$97:V$99)>0,$E104*$G104,0)","v":0},null,{"$f":"IF(SUM(X$97:X$99)>0,$E104*$G104,0)","v":0},null,{"$f":"IF(SUM(Z$97:Z$99)>0,$E104*$G104,0)","v":0},null,{"$f":"IF(SUM(AB$97:AB$99)>0,$E104*$G104,0)","v":33.78},null,{"$f":"IF(SUM(AD$97:AD$99)>0,$E104*$G104,0)","v":0},null,{"$f":"IF(SUM(AF$97:AF$99)>0,$E104*$G104,0)","v":0},null,{"$f":"IF(SUM(AH$97:AH$99)>0,$E104*$G104,0)","v":0},null,{"$f":"IF(SUM(AJ$97:AJ$99)>0,$E104*$G104,0)","v":0},null,{"$f":"IF(SUM(AL$97:AL$99)>0,$E104*$G104,0)","v":0},null,{"$f":"IF(SUM(AN$97:AN$99)>0,$E104*$G104,0)","v":0},null,{"$f":"IF(SUM(AP$97:AP$99)>0,$E104*$G104,0)","v":0},null,{"$f":"IF(SUM(AR$97:AR$99)>0,$E104*$G104,0)","v":0},null,{"$f":"IF(SUM(AT$97:AT$99)>0,$E104*$G104,0)","v":0},null,{"$f":"IF(SUM(AV$97:AV$99)>0,$E104*$G104,0)","v":0},null,{"$f":"IF(SUM(AX$97:AX$99)>0,$E104*$G104,0)","v":0},null,{"$f":"IF(SUM(AZ$97:AZ$99)>0,$E104*$G104,0)","v":0},null,{"$f":"IF(SUM(BB$97:BB$99)>0,$E104*$G104,0)","v":0},null,{"$f":"IF(SUM(BD$97:BD$99)>0,$E104*$G104,0)","v":0},null,{"$f":"IF(SUM(BF$97:BF$99)>0,$E104*$G104,0)","v":0},null,{"$f":"IF(SUM(BH$97:BH$99)>0,$E104*$G104,0)","v":0},null,{"$f":"IF(SUM(BJ$97:BJ$99)>0,$E104*$G104,0)","v":0},null,{"$f":"IF(SUM(BL$97:BL$99)>0,$E104*$G104,0)","v":0},null,{"$f":"IF(SUM(BN$97:BN$99)>0,$E104*$G104,0)","v":0},null,{"$f":"IF(SUM(BP$97:BP$99)>0,$E104*$G104,0)","v":0},null,{"$f":"IF(SUM(BR$97:BR$99)>0,$E104*$G104,0)","v":0},null,{"$f":"IF(SUM(BT$97:BT$99)>0,$E104*$G104,0)","v":0},null,{"$f":"IF(SUM(BV$97:BV$99)>0,$E104*$G104,0)","v":0},null,{"$f":"IF(SUM(BX$97:BX$99)>0,$E104*$G104,0)","v":0},null,{"$f":"IF(SUM(BZ$97:BZ$99)>0,$E104*$G104,0)","v":0},null,{"$f":"IF(SUM(CB$97:CB$99)>0,$E104*$G104,0)","v":0},null,{"$f":"IF(SUM(CD$97:CD$99)>0,$E104*$G104,0)","v":0},null,{"$f":"IF(SUM(CF$97:CF$99)>0,$E104*$G104,0)","v":0},null,{"$f":"IF(SUM(CH$97:CH$99)>0,$E104*$G104,0)","v":0},null,{"$f":"IF(SUM(CJ$97:CJ$99)>0,$E104*$G104,0)","v":0},null,{"$f":"IF(SUM(CL$97:CL$99)>0,$E104*$G104,0)","v":0},null,{"$f":"IF(SUM(CN$97:CN$99)>0,$E104*$G104,0)","v":0},null,{"$f":"IF(SUM(CP$97:CP$99)>0,$E104*$G104,0)","v":0},null,{"$f":"IF(SUM(CR$97:CR$99)>0,$E104*$G104,0)","v":0},null,{"$f":"IF(SUM(CT$97:CT$99)>0,$E104*$G104,0)","v":0},null,{"$f":"IF(SUM(CV$97:CV$99)>0,$E104*$G104,0)","v":0},null,{"$f":"IF(SUM(CX$97:CX$99)>0,$E104*$G104,0)","v":0},null,{"$f":"IF(SUM(CZ$97:CZ$99)>0,$E104*$G104,0)","v":0},null,{"$f":"IF(SUM(DB$97:DB$99)>0,$E104*$G104,0)","v":0},null,{"$f":"IF(SUM(DD$97:DD$99)>0,$E104*$G104,0)","v":0},null,{"$f":"IF(SUM(DF$97:DF$99)>0,$E104*$G104,0)","v":0},null,{"$f":"IF(SUM(DH$97:DH$99)>0,$E104*$G104,0)","v":0},null,{"$f":"IF(SUM(DJ$97:DJ$99)>0,$E104*$G104,0)","v":0},null,{"$f":"IF(SUM(DL$97:DL$99)>0,$E104*$G104,0)","v":0},null,{"$f":"IF(SUM(DN$97:DN$99)>0,$E104*$G104,0)","v":0},null,{"$f":"IF(SUM(DP$97:DP$99)>0,$E104*$G104,0)","v":0},null,{"$f":"IF(SUM(DR$97:DR$99)>0,$E104*$G104,0)","v":0},null,{"$f":"IF(SUM(DT$97:DT$99)>0,$E104*$G104,0)","v":0},null,{"$f":"IF(SUM(DV$97:DV$99)>0,$E104*$G104,0)","v":0},null,{"$f":"IF(SUM(DX$97:DX$99)>0,$E104*$G104,0)","v":0}]
[null,null,3,"Luva de Segurança confeccionada em LÁTEX natural anatômica (esp. mínima 0,60mm), acabamento forrado em algodão flocado, antiderrapante na palma e dedos. Ref.: Mucambo.",6,"PAR",7.14,null,null,null,0,null,{"$f":"IF(SUM(L$97:L$99)>0,$E105*$G105,0)","v":0},null,{"$f":"IF(SUM(N$97:N$99)>0,$E105*$G105,0)","v":0},null,{"$f":"IF(SUM(P$97:P$99)>0,$E105*$G105,0)","v":0},null,{"$f":"IF(SUM(R$97:R$99)>0,$E105*$G105,0)","v":0},null,{"$f":"IF(SUM(T$97:T$99)>0,$E105*$G105,0)","v":0},null,{"$f":"IF(SUM(V$97:V$99)>0,$E105*$G105,0)","v":0},null,{"$f":"IF(SUM(X$97:X$99)>0,$E105*$G105,0)","v":0},null,{"$f":"IF(SUM(Z$97:Z$99)>0,$E105*$G105,0)","v":0},null,{"$f":"IF(SUM(AB$97:AB$99)>0,$E105*$G105,0)","v":42.839999999999996},null,{"$f":"IF(SUM(AD$97:AD$99)>0,$E105*$G105,0)","v":0},null,{"$f":"IF(SUM(AF$97:AF$99)>0,$E105*$G105,0)","v":0},null,{"$f":"IF(SUM(AH$97:AH$99)>0,$E105*$G105,0)","v":0},null,{"$f":"IF(SUM(AJ$97:AJ$99)>0,$E105*$G105,0)","v":0},null,{"$f":"IF(SUM(AL$97:AL$99)>0,$E105*$G105,0)","v":0},null,{"$f":"IF(SUM(AN$97:AN$99)>0,$E105*$G105,0)","v":0},null,{"$f":"IF(SUM(AP$97:AP$99)>0,$E105*$G105,0)","v":0},null,{"$f":"IF(SUM(AR$97:AR$99)>0,$E105*$G105,0)","v":0},null,{"$f":"IF(SUM(AT$97:AT$99)>0,$E105*$G105,0)","v":0},null,{"$f":"IF(SUM(AV$97:AV$99)>0,$E105*$G105,0)","v":0},null,{"$f":"IF(SUM(AX$97:AX$99)>0,$E105*$G105,0)","v":0},null,{"$f":"IF(SUM(AZ$97:AZ$99)>0,$E105*$G105,0)","v":0},null,{"$f":"IF(SUM(BB$97:BB$99)>0,$E105*$G105,0)","v":0},null,{"$f":"IF(SUM(BD$97:BD$99)>0,$E105*$G105,0)","v":0},null,{"$f":"IF(SUM(BF$97:BF$99)>0,$E105*$G105,0)","v":0},null,{"$f":"IF(SUM(BH$97:BH$99)>0,$E105*$G105,0)","v":0},null,{"$f":"IF(SUM(BJ$97:BJ$99)>0,$E105*$G105,0)","v":0},null,{"$f":"IF(SUM(BL$97:BL$99)>0,$E105*$G105,0)","v":0},null,{"$f":"IF(SUM(BN$97:BN$99)>0,$E105*$G105,0)","v":0},null,{"$f":"IF(SUM(BP$97:BP$99)>0,$E105*$G105,0)","v":0},null,{"$f":"IF(SUM(BR$97:BR$99)>0,$E105*$G105,0)","v":0},null,{"$f":"IF(SUM(BT$97:BT$99)>0,$E105*$G105,0)","v":0},null,{"$f":"IF(SUM(BV$97:BV$99)>0,$E105*$G105,0)","v":0},null,{"$f":"IF(SUM(BX$97:BX$99)>0,$E105*$G105,0)","v":0},null,{"$f":"IF(SUM(BZ$97:BZ$99)>0,$E105*$G105,0)","v":0},null,{"$f":"IF(SUM(CB$97:CB$99)>0,$E105*$G105,0)","v":0},null,{"$f":"IF(SUM(CD$97:CD$99)>0,$E105*$G105,0)","v":0},null,{"$f":"IF(SUM(CF$97:CF$99)>0,$E105*$G105,0)","v":0},null,{"$f":"IF(SUM(CH$97:CH$99)>0,$E105*$G105,0)","v":0},null,{"$f":"IF(SUM(CJ$97:CJ$99)>0,$E105*$G105,0)","v":0},null,{"$f":"IF(SUM(CL$97:CL$99)>0,$E105*$G105,0)","v":0},null,{"$f":"IF(SUM(CN$97:CN$99)>0,$E105*$G105,0)","v":0},null,{"$f":"IF(SUM(CP$97:CP$99)>0,$E105*$G105,0)","v":0},null,{"$f":"IF(SUM(CR$97:CR$99)>0,$E105*$G105,0)","v":0},null,{"$f":"IF(SUM(CT$97:CT$99)>0,$E105*$G105,0)","v":0},null,{"$f":"IF(SUM(CV$97:CV$99)>0,$E105*$G105,0)","v":0},null,{"$f":"IF(SUM(CX$97:CX$99)>0,$E105*$G105,0)","v":0},null,{"$f":"IF(SUM(CZ$97:CZ$99)>0,$E105*$G105,0)","v":0},null,{"$f":"IF(SUM(DB$97:DB$99)>0,$E105*$G105,0)","v":0},null,{"$f":"IF(SUM(DD$97:DD$99)>0,$E105*$G105,0)","v":0},null,{"$f":"IF(SUM(DF$97:DF$99)>0,$E105*$G105,0)","v":0},null,{"$f":"IF(SUM(DH$97:DH$99)>0,$E105*$G105,0)","v":0},null,{"$f":"IF(SUM(DJ$97:DJ$99)>0,$E105*$G105,0)","v":0},null,{"$f":"IF(SUM(DL$97:DL$99)>0,$E105*$G105,0)","v":0},null,{"$f":"IF(SUM(DN$97:DN$99)>0,$E105*$G105,0)","v":0},null,{"$f":"IF(SUM(DP$97:DP$99)>0,$E105*$G105,0)","v":0},null,{"$f":"IF(SUM(DR$97:DR$99)>0,$E105*$G105,0)","v":0},null,{"$f":"IF(SUM(DT$97:DT$99)>0,$E105*$G105,0)","v":0},null,{"$f":"IF(SUM(DV$97:DV$99)>0,$E105*$G105,0)","v":0},null,{"$f":"IF(SUM(DX$97:DX$99)>0,$E105*$G105,0)","v":0}]
[null,null,4,"Touca sanfonada, em TNT (100% polipropileno), elástico; impermeabilidade mínima de 80%, descartável, cor branca. Ref. Sky. ",{"$f":"20*12","v":240},"UND",0.15,null,null,null,0,null,{"$f":"IF(SUM(L$97:L$99)>0,$E106*$G106,0)","v":0},null,{"$f":"IF(SUM(N$97:N$99)>0,$E106*$G106,0)","v":0},null,{"$f":"IF(SUM(P$97:P$99)>0,$E106*$G106,0)","v":0},null,{"$f":"IF(SUM(R$97:R$99)>0,$E106*$G106,0)","v":0},null,{"$f":"IF(SUM(T$97:T$99)>0,$E106*$G106,0)","v":0},null,{"$f":"IF(SUM(V$97:V$99)>0,$E106*$G106,0)","v":0},null,{"$f":"IF(SUM(X$97:X$99)>0,$E106*$G106,0)","v":0},null,{"$f":"IF(SUM(Z$97:Z$99)>0,$E106*$G106,0)","v":0},null,{"$f":"IF(SUM(AB$97:AB$99)>0,$E106*$G106,0)","v":36},null,{"$f":"IF(SUM(AD$97:AD$99)>0,$E106*$G106,0)","v":0},null,{"$f":"IF(SUM(AF$97:AF$99)>0,$E106*$G106,0)","v":0},null,{"$f":"IF(SUM(AH$97:AH$99)>0,$E106*$G106,0)","v":0},null,{"$f":"IF(SUM(AJ$97:AJ$99)>0,$E106*$G106,0)","v":0},null,{"$f":"IF(SUM(AL$97:AL$99)>0,$E106*$G106,0)","v":0},null,{"$f":"IF(SUM(AN$97:AN$99)>0,$E106*$G106,0)","v":0},null,{"$f":"IF(SUM(AP$97:AP$99)>0,$E106*$G106,0)","v":0},null,{"$f":"IF(SUM(AR$97:AR$99)>0,$E106*$G106,0)","v":0},null,{"$f":"IF(SUM(AT$97:AT$99)>0,$E106*$G106,0)","v":0},null,{"$f":"IF(SUM(AV$97:AV$99)>0,$E106*$G106,0)","v":0},null,{"$f":"IF(SUM(AX$97:AX$99)>0,$E106*$G106,0)","v":0},null,{"$f":"IF(SUM(AZ$97:AZ$99)>0,$E106*$G106,0)","v":0},null,{"$f":"IF(SUM(BB$97:BB$99)>0,$E106*$G106,0)","v":0},null,{"$f":"IF(SUM(BD$97:BD$99)>0,$E106*$G106,0)","v":0},null,{"$f":"IF(SUM(BF$97:BF$99)>0,$E106*$G106,0)","v":0},null,{"$f":"IF(SUM(BH$97:BH$99)>0,$E106*$G106,0)","v":0},null,{"$f":"IF(SUM(BJ$97:BJ$99)>0,$E106*$G106,0)","v":0},null,{"$f":"IF(SUM(BL$97:BL$99)>0,$E106*$G106,0)","v":0},null,{"$f":"IF(SUM(BN$97:BN$99)>0,$E106*$G106,0)","v":0},null,{"$f":"IF(SUM(BP$97:BP$99)>0,$E106*$G106,0)","v":0},null,{"$f":"IF(SUM(BR$97:BR$99)>0,$E106*$G106,0)","v":0},null,{"$f":"IF(SUM(BT$97:BT$99)>0,$E106*$G106,0)","v":0},null,{"$f":"IF(SUM(BV$97:BV$99)>0,$E106*$G106,0)","v":0},null,{"$f":"IF(SUM(BX$97:BX$99)>0,$E106*$G106,0)","v":0},null,{"$f":"IF(SUM(BZ$97:BZ$99)>0,$E106*$G106,0)","v":0},null,{"$f":"IF(SUM(CB$97:CB$99)>0,$E106*$G106,0)","v":0},null,{"$f":"IF(SUM(CD$97:CD$99)>0,$E106*$G106,0)","v":0},null,{"$f":"IF(SUM(CF$97:CF$99)>0,$E106*$G106,0)","v":0},null,{"$f":"IF(SUM(CH$97:CH$99)>0,$E106*$G106,0)","v":0},null,{"$f":"IF(SUM(CJ$97:CJ$99)>0,$E106*$G106,0)","v":0},null,{"$f":"IF(SUM(CL$97:CL$99)>0,$E106*$G106,0)","v":0},null,{"$f":"IF(SUM(CN$97:CN$99)>0,$E106*$G106,0)","v":0},null,{"$f":"IF(SUM(CP$97:CP$99)>0,$E106*$G106,0)","v":0},null,{"$f":"IF(SUM(CR$97:CR$99)>0,$E106*$G106,0)","v":0},null,{"$f":"IF(SUM(CT$97:CT$99)>0,$E106*$G106,0)","v":0},null,{"$f":"IF(SUM(CV$97:CV$99)>0,$E106*$G106,0)","v":0},null,{"$f":"IF(SUM(CX$97:CX$99)>0,$E106*$G106,0)","v":0},null,{"$f":"IF(SUM(CZ$97:CZ$99)>0,$E106*$G106,0)","v":0},null,{"$f":"IF(SUM(DB$97:DB$99)>0,$E106*$G106,0)","v":0},null,{"$f":"IF(SUM(DD$97:DD$99)>0,$E106*$G106,0)","v":0},null,{"$f":"IF(SUM(DF$97:DF$99)>0,$E106*$G106,0)","v":0},null,{"$f":"IF(SUM(DH$97:DH$99)>0,$E106*$G106,0)","v":0},null,{"$f":"IF(SUM(DJ$97:DJ$99)>0,$E106*$G106,0)","v":0},null,{"$f":"IF(SUM(DL$97:DL$99)>0,$E106*$G106,0)","v":0},null,{"$f":"IF(SUM(DN$97:DN$99)>0,$E106*$G106,0)","v":0},null,{"$f":"IF(SUM(DP$97:DP$99)>0,$E106*$G106,0)","v":0},null,{"$f":"IF(SUM(DR$97:DR$99)>0,$E106*$G106,0)","v":0},null,{"$f":"IF(SUM(DT$97:DT$99)>0,$E106*$G106,0)","v":0},null,{"$f":"IF(SUM(DV$97:DV$99)>0,$E106*$G106,0)","v":0},null,{"$f":"IF(SUM(DX$97:DX$99)>0,$E106*$G106,0)","v":0}]
[null,null,5,"Luva de segurança tricotada com fibras térmicas de poliéster e spandex, sem emendas, ambidestra.Ref. Volk CA 17924",6,"PAR",27.08,null,null,null,0,null,{"$f":"IF(SUM(L$97:L$99)>0,$E107*$G107,0)","v":0},null,{"$f":"IF(SUM(N$97:N$99)>0,$E107*$G107,0)","v":0},null,{"$f":"IF(SUM(P$97:P$99)>0,$E107*$G107,0)","v":0},null,{"$f":"IF(SUM(R$97:R$99)>0,$E107*$G107,0)","v":0},null,{"$f":"IF(SUM(T$97:T$99)>0,$E107*$G107,0)","v":0},null,{"$f":"IF(SUM(V$97:V$99)>0,$E107*$G107,0)","v":0},null,{"$f":"IF(SUM(X$97:X$99)>0,$E107*$G107,0)","v":0},null,{"$f":"IF(SUM(Z$97:Z$99)>0,$E107*$G107,0)","v":0},null,{"$f":"IF(SUM(AB$97:AB$99)>0,$E107*$G107,0)","v":162.47999999999999},null,{"$f":"IF(SUM(AD$97:AD$99)>0,$E107*$G107,0)","v":0},null,{"$f":"IF(SUM(AF$97:AF$99)>0,$E107*$G107,0)","v":0},null,{"$f":"IF(SUM(AH$97:AH$99)>0,$E107*$G107,0)","v":0},null,{"$f":"IF(SUM(AJ$97:AJ$99)>0,$E107*$G107,0)","v":0},null,{"$f":"IF(SUM(AL$97:AL$99)>0,$E107*$G107,0)","v":0},null,{"$f":"IF(SUM(AN$97:AN$99)>0,$E107*$G107,0)","v":0},null,{"$f":"IF(SUM(AP$97:AP$99)>0,$E107*$G107,0)","v":0},null,{"$f":"IF(SUM(AR$97:AR$99)>0,$E107*$G107,0)","v":0},null,{"$f":"IF(SUM(AT$97:AT$99)>0,$E107*$G107,0)","v":0},null,{"$f":"IF(SUM(AV$97:AV$99)>0,$E107*$G107,0)","v":0},null,{"$f":"IF(SUM(AX$97:AX$99)>0,$E107*$G107,0)","v":0},null,{"$f":"IF(SUM(AZ$97:AZ$99)>0,$E107*$G107,0)","v":0},null,{"$f":"IF(SUM(BB$97:BB$99)>0,$E107*$G107,0)","v":0},null,{"$f":"IF(SUM(BD$97:BD$99)>0,$E107*$G107,0)","v":0},null,{"$f":"IF(SUM(BF$97:BF$99)>0,$E107*$G107,0)","v":0},null,{"$f":"IF(SUM(BH$97:BH$99)>0,$E107*$G107,0)","v":0},null,{"$f":"IF(SUM(BJ$97:BJ$99)>0,$E107*$G107,0)","v":0},null,{"$f":"IF(SUM(BL$97:BL$99)>0,$E107*$G107,0)","v":0},null,{"$f":"IF(SUM(BN$97:BN$99)>0,$E107*$G107,0)","v":0},null,{"$f":"IF(SUM(BP$97:BP$99)>0,$E107*$G107,0)","v":0},null,{"$f":"IF(SUM(BR$97:BR$99)>0,$E107*$G107,0)","v":0},null,{"$f":"IF(SUM(BT$97:BT$99)>0,$E107*$G107,0)","v":0},null,{"$f":"IF(SUM(BV$97:BV$99)>0,$E107*$G107,0)","v":0},null,{"$f":"IF(SUM(BX$97:BX$99)>0,$E107*$G107,0)","v":0},null,{"$f":"IF(SUM(BZ$97:BZ$99)>0,$E107*$G107,0)","v":0},null,{"$f":"IF(SUM(CB$97:CB$99)>0,$E107*$G107,0)","v":0},null,{"$f":"IF(SUM(CD$97:CD$99)>0,$E107*$G107,0)","v":0},null,{"$f":"IF(SUM(CF$97:CF$99)>0,$E107*$G107,0)","v":0},null,{"$f":"IF(SUM(CH$97:CH$99)>0,$E107*$G107,0)","v":0},null,{"$f":"IF(SUM(CJ$97:CJ$99)>0,$E107*$G107,0)","v":0},null,{"$f":"IF(SUM(CL$97:CL$99)>0,$E107*$G107,0)","v":0},null,{"$f":"IF(SUM(CN$97:CN$99)>0,$E107*$G107,0)","v":0},null,{"$f":"IF(SUM(CP$97:CP$99)>0,$E107*$G107,0)","v":0},null,{"$f":"IF(SUM(CR$97:CR$99)>0,$E107*$G107,0)","v":0},null,{"$f":"IF(SUM(CT$97:CT$99)>0,$E107*$G107,0)","v":0},null,{"$f":"IF(SUM(CV$97:CV$99)>0,$E107*$G107,0)","v":0},null,{"$f":"IF(SUM(CX$97:CX$99)>0,$E107*$G107,0)","v":0},null,{"$f":"IF(SUM(CZ$97:CZ$99)>0,$E107*$G107,0)","v":0},null,{"$f":"IF(SUM(DB$97:DB$99)>0,$E107*$G107,0)","v":0},null,{"$f":"IF(SUM(DD$97:DD$99)>0,$E107*$G107,0)","v":0},null,{"$f":"IF(SUM(DF$97:DF$99)>0,$E107*$G107,0)","v":0},null,{"$f":"IF(SUM(DH$97:DH$99)>0,$E107*$G107,0)","v":0},null,{"$f":"IF(SUM(DJ$97:DJ$99)>0,$E107*$G107,0)","v":0},null,{"$f":"IF(SUM(DL$97:DL$99)>0,$E107*$G107,0)","v":0},null,{"$f":"IF(SUM(DN$97:DN$99)>0,$E107*$G107,0)","v":0},null,{"$f":"IF(SUM(DP$97:DP$99)>0,$E107*$G107,0)","v":0},null,{"$f":"IF(SUM(DR$97:DR$99)>0,$E107*$G107,0)","v":0},null,{"$f":"IF(SUM(DT$97:DT$99)>0,$E107*$G107,0)","v":0},null,{"$f":"IF(SUM(DV$97:DV$99)>0,$E107*$G107,0)","v":0},null,{"$f":"IF(SUM(DX$97:DX$99)>0,$E107*$G107,0)","v":0}]
[]
[]
[null,null,"CATEGORIAS",null,null,null,"QUANTIDADE"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF($C111=J$3,1,0)","v":0},null,{"$f":"IF($C111=L$3,1,0)","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,{"$f":"IF($C111=AR$3,1,0)","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,{"$f":"IF($C111=DD$3,1,0)","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,11,{"$f":"HLOOKUP($C112,'Dados Gerais'!$D$6:$V$11,6,0)","v":"AUXILIAR DE COZINHA (FEMININO)"},null,null,{"$f":"HLOOKUP($C112,'Dados Gerais'!$D$6:$V$15,10,0)","v":2},null,null,{"$f":"IF($C112=J$3,1,0)","v":0},null,0,null,{"$f":"IF($C112=N$3,1,0)","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,1,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF($C113=J$3,1,0)","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
[null,null,"ITEM","DESCRIÇÃO","QUANTIDADE POR TRABALHADOR/ANO","UNIDADE","VALOR"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(J$7:J$9)>0,$E116*$G116,0)","v":0},null,{"$f":"IF(SUM(L$7:L$9)>0,$E116*$G116,0)","v":0},null,{"$f":"IF(SUM(N$7:N$9)>0,$E116*$G116,0)","v":0},null,{"$f":"IF(SUM(P$7:P$9)>0,$E116*$G116,0)","v":0},null,{"$f":"IF(SUM(R$7:R$9)>0,$E116*$G116,0)","v":0},null,{"$f":"IF(SUM(T$7:T$9)>0,$E116*$G116,0)","v":0},null,{"$f":"IF(SUM(V$7:V$9)>0,$E116*$G116,0)","v":0},null,{"$f":"IF(SUM(X$7:X$9)>0,$E116*$G116,0)","v":0},null,{"$f":"IF(SUM(Z$7:Z$9)>0,$E116*$G116,0)","v":0},null,{"$f":"IF(SUM(AB$7:AB$9)>0,$E116*$G116,0)","v":0},null,{"$f":"IF(SUM(AD$7:AD$9)>0,$E116*$G116,0)","v":0},null,{"$f":"IF(SUM(AF$7:AF$9)>0,$E116*$G116,0)","v":0},null,{"$f":"IF(SUM(AH$7:AH$9)>0,$E116*$G116,0)","v":0},null,{"$f":"IF(SUM(AJ$7:AJ$9)>0,$E116*$G116,0)","v":0},null,{"$f":"IF(SUM(AL$7:AL$9)>0,$E116*$G116,0)","v":0},null,{"$f":"IF(SUM(AN$7:AN$9)>0,$E116*$G116,0)","v":0},null,{"$f":"IF(SUM(AP$7:AP$9)>0,$E116*$G116,0)","v":0},null,{"$f":"IF(SUM(AR$7:AR$9)>0,$E116*$G116,0)","v":0},null,{"$f":"IF(SUM(AT$7:AT$9)>0,$E116*$G116,0)","v":0},null,{"$f":"IF(SUM(AV$7:AV$9)>0,$E116*$G116,0)","v":0},null,{"$f":"IF(SUM(AX$7:AX$9)>0,$E116*$G116,0)","v":0},null,{"$f":"IF(SUM(AZ$7:AZ$9)>0,$E116*$G116,0)","v":0},null,{"$f":"IF(SUM(BB$7:BB$9)>0,$E116*$G116,0)","v":0},null,{"$f":"IF(SUM(BD$7:BD$9)>0,$E116*$G116,0)","v":0},null,{"$f":"IF(SUM(BF$7:BF$9)>0,$E116*$G116,0)","v":0},null,{"$f":"IF(SUM(BH$7:BH$9)>0,$E116*$G116,0)","v":0},null,{"$f":"IF(SUM(BJ$7:BJ$9)>0,$E116*$G116,0)","v":0},null,{"$f":"IF(SUM(BL$7:BL$9)>0,$E116*$G116,0)","v":0},null,{"$f":"IF(SUM(BN$7:BN$9)>0,$E116*$G116,0)","v":0},null,{"$f":"IF(SUM(BP$7:BP$9)>0,$E116*$G116,0)","v":0},null,{"$f":"IF(SUM(BR$7:BR$9)>0,$E116*$G116,0)","v":0},null,{"$f":"IF(SUM(BT$7:BT$9)>0,$E116*$G116,0)","v":0},null,{"$f":"IF(SUM(BV$7:BV$9)>0,$E116*$G116,0)","v":0},null,{"$f":"IF(SUM(BX$7:BX$9)>0,$E116*$G116,0)","v":0},null,{"$f":"IF(SUM(BZ$7:BZ$9)>0,$E116*$G116,0)","v":0},null,{"$f":"IF(SUM(CB$7:CB$9)>0,$E116*$G116,0)","v":0},null,{"$f":"IF(SUM(CD$7:CD$9)>0,$E116*$G116,0)","v":0},null,{"$f":"IF(SUM(CF$7:CF$9)>0,$E116*$G116,0)","v":0},null,{"$f":"IF(SUM(CH$7:CH$9)>0,$E116*$G116,0)","v":0},null,{"$f":"IF(SUM(CJ$7:CJ$9)>0,$E116*$G116,0)","v":0},null,{"$f":"IF(SUM(CL$7:CL$9)>0,$E116*$G116,0)","v":0},null,{"$f":"IF(SUM(CN$7:CN$9)>0,$E116*$G116,0)","v":0},null,{"$f":"IF(SUM(CP$7:CP$9)>0,$E116*$G116,0)","v":0},null,{"$f":"IF(SUM(CR$7:CR$9)>0,$E116*$G116,0)","v":0},null,{"$f":"IF(SUM(CT$7:CT$9)>0,$E116*$G116,0)","v":0},null,{"$f":"IF(SUM(CV$7:CV$9)>0,$E116*$G116,0)","v":0},null,{"$f":"IF(SUM(CX$7:CX$9)>0,$E116*$G116,0)","v":0},null,{"$f":"IF(SUM(CZ$7:CZ$9)>0,$E116*$G116,0)","v":0},null,{"$f":"IF(SUM(DB$7:DB$9)>0,$E116*$G116,0)","v":0},null,{"$f":"IF(SUM(DD$7:DD$9)>0,$E116*$G116,0)","v":0},null,{"$f":"IF(SUM(DF$7:DF$9)>0,$E116*$G116,0)","v":0},null,{"$f":"IF(SUM(DH$7:DH$9)>0,$E116*$G116,0)","v":0},null,{"$f":"IF(SUM(DJ$7:DJ$9)>0,$E116*$G116,0)","v":0},null,{"$f":"IF(SUM(DL$7:DL$9)>0,$E116*$G116,0)","v":0},null,{"$f":"IF(SUM(DN$7:DN$9)>0,$E116*$G116,0)","v":0},null,{"$f":"IF(SUM(DP$7:DP$9)>0,$E116*$G116,0)","v":0},null,{"$f":"IF(SUM(DR$7:DR$9)>0,$E116*$G116,0)","v":0},null,{"$f":"IF(SUM(DT$7:DT$9)>0,$E116*$G116,0)","v":0},null,{"$f":"IF(SUM(DV$7:DV$9)>0,$E116*$G116,0)","v":0},null,{"$f":"IF(SUM(DX$7:DX$9)>0,$E116*$G116,0)","v":0}]
[null,null,1,"Calçado ocupacional em EVA, fechado no calcanhar e parte superior, com solado de borracha antiderrapante (resistência ao escorregamento SRC), resistente ao óleo combustível, absorção de energia na região do salto, com palmilha interna removível, cabedal com substância antimicrobiana, junto à formulação do composto EVA, ativa durante toda a vida útil do produto. Cor preta. Ref.: Soft Works Ca 37212",3,"PAR",95.54,null,null,null,{"$f":"IF(SUM(J$111:J$113)>0,$E117*$G117,0)","v":0},null,{"$f":"IF(SUM(L$111:L$113)>0,$E117*$G117,0)","v":0},null,{"$f":"IF(SUM(N$111:N$113)>0,$E117*$G117,0)","v":0},null,{"$f":"IF(SUM(P$111:P$113)>0,$E117*$G117,0)","v":0},null,{"$f":"IF(SUM(R$111:R$113)>0,$E117*$G117,0)","v":0},null,{"$f":"IF(SUM(T$111:T$113)>0,$E117*$G117,0)","v":0},null,{"$f":"IF(SUM(V$111:V$113)>0,$E117*$G117,0)","v":0},null,{"$f":"IF(SUM(X$111:X$113)>0,$E117*$G117,0)","v":0},null,{"$f":"IF(SUM(Z$111:Z$113)>0,$E117*$G117,0)","v":0},null,{"$f":"IF(SUM(AB$111:AB$113)>0,$E117*$G117,0)","v":0},null,{"$f":"IF(SUM(AD$111:AD$113)>0,$E117*$G117,0)","v":286.62},null,{"$f":"IF(SUM(AF$111:AF$113)>0,$E117*$G117,0)","v":0},null,{"$f":"IF(SUM(AH$111:AH$113)>0,$E117*$G117,0)","v":0},null,{"$f":"IF(SUM(AJ$111:AJ$113)>0,$E117*$G117,0)","v":0},null,{"$f":"IF(SUM(AL$111:AL$113)>0,$E117*$G117,0)","v":0},null,{"$f":"IF(SUM(AN$111:AN$113)>0,$E117*$G117,0)","v":0},null,{"$f":"IF(SUM(AP$111:AP$113)>0,$E117*$G117,0)","v":0},null,{"$f":"IF(SUM(AR$111:AR$113)>0,$E117*$G117,0)","v":0},null,{"$f":"IF(SUM(AT$111:AT$113)>0,$E117*$G117,0)","v":0},null,{"$f":"IF(SUM(AV$111:AV$113)>0,$E117*$G117,0)","v":0},null,{"$f":"IF(SUM(AX$111:AX$113)>0,$E117*$G117,0)","v":0},null,{"$f":"IF(SUM(AZ$111:AZ$113)>0,$E117*$G117,0)","v":0},null,{"$f":"IF(SUM(BB$111:BB$113)>0,$E117*$G117,0)","v":0},null,{"$f":"IF(SUM(BD$111:BD$113)>0,$E117*$G117,0)","v":0},null,{"$f":"IF(SUM(BF$111:BF$113)>0,$E117*$G117,0)","v":0},null,{"$f":"IF(SUM(BH$111:BH$113)>0,$E117*$G117,0)","v":0},null,{"$f":"IF(SUM(BJ$111:BJ$113)>0,$E117*$G117,0)","v":0},null,{"$f":"IF(SUM(BL$111:BL$113)>0,$E117*$G117,0)","v":0},null,{"$f":"IF(SUM(BN$111:BN$113)>0,$E117*$G117,0)","v":0},null,{"$f":"IF(SUM(BP$111:BP$113)>0,$E117*$G117,0)","v":0},null,{"$f":"IF(SUM(BR$111:BR$113)>0,$E117*$G117,0)","v":0},null,{"$f":"IF(SUM(BT$111:BT$113)>0,$E117*$G117,0)","v":0},null,{"$f":"IF(SUM(BV$111:BV$113)>0,$E117*$G117,0)","v":0},null,{"$f":"IF(SUM(BX$111:BX$113)>0,$E117*$G117,0)","v":0},null,{"$f":"IF(SUM(BZ$111:BZ$113)>0,$E117*$G117,0)","v":0},null,{"$f":"IF(SUM(CB$111:CB$113)>0,$E117*$G117,0)","v":0},null,{"$f":"IF(SUM(CD$111:CD$113)>0,$E117*$G117,0)","v":0},null,{"$f":"IF(SUM(CF$111:CF$113)>0,$E117*$G117,0)","v":0},null,{"$f":"IF(SUM(CH$111:CH$113)>0,$E117*$G117,0)","v":0},null,{"$f":"IF(SUM(CJ$111:CJ$113)>0,$E117*$G117,0)","v":0},null,{"$f":"IF(SUM(CL$111:CL$113)>0,$E117*$G117,0)","v":0},null,{"$f":"IF(SUM(CN$111:CN$113)>0,$E117*$G117,0)","v":0},null,{"$f":"IF(SUM(CP$111:CP$113)>0,$E117*$G117,0)","v":0},null,{"$f":"IF(SUM(CR$111:CR$113)>0,$E117*$G117,0)","v":0},null,{"$f":"IF(SUM(CT$111:CT$113)>0,$E117*$G117,0)","v":0},null,{"$f":"IF(SUM(CV$111:CV$113)>0,$E117*$G117,0)","v":0},null,{"$f":"IF(SUM(CX$111:CX$113)>0,$E117*$G117,0)","v":0},null,{"$f":"IF(SUM(CZ$111:CZ$113)>0,$E117*$G117,0)","v":0},null,{"$f":"IF(SUM(DB$111:DB$113)>0,$E117*$G117,0)","v":0},null,{"$f":"IF(SUM(DD$111:DD$113)>0,$E117*$G117,0)","v":0},null,{"$f":"IF(SUM(DF$111:DF$113)>0,$E117*$G117,0)","v":0},null,{"$f":"IF(SUM(DH$111:DH$113)>0,$E117*$G117,0)","v":0},null,{"$f":"IF(SUM(DJ$111:DJ$113)>0,$E117*$G117,0)","v":0},null,{"$f":"IF(SUM(DL$111:DL$113)>0,$E117*$G117,0)","v":0},null,{"$f":"IF(SUM(DN$111:DN$113)>0,$E117*$G117,0)","v":0},null,{"$f":"IF(SUM(DP$111:DP$113)>0,$E117*$G117,0)","v":0},null,{"$f":"IF(SUM(DR$111:DR$113)>0,$E117*$G117,0)","v":0},null,{"$f":"IF(SUM(DT$111:DT$113)>0,$E117*$G117,0)","v":0},null,{"$f":"IF(SUM(DV$111:DV$113)>0,$E117*$G117,0)","v":0},null,{"$f":"IF(SUM(DX$111:DX$113)>0,$E117*$G117,0)","v":0}]
[null,null,2,"Avental de segurança confeccionado em vinil laminado e transparente, tiras soldadas eletronicamente, sendo uma no pescoço e duas na cintura com fivela plástica para fechamento, acabamento nas laterais por solda eletrônica. Dimensões: 1,20×0,70m. Ref. Maicol CA 38316",3,"UND",16.89,null,null,null,{"$f":"IF(SUM(J$111:J$113)>0,$E118*$G118,0)","v":0},null,{"$f":"IF(SUM(L$111:L$113)>0,$E118*$G118,0)","v":0},null,{"$f":"IF(SUM(N$111:N$113)>0,$E118*$G118,0)","v":0},null,{"$f":"IF(SUM(P$111:P$113)>0,$E118*$G118,0)","v":0},null,{"$f":"IF(SUM(R$111:R$113)>0,$E118*$G118,0)","v":0},null,{"$f":"IF(SUM(T$111:T$113)>0,$E118*$G118,0)","v":0},null,{"$f":"IF(SUM(V$111:V$113)>0,$E118*$G118,0)","v":0},null,{"$f":"IF(SUM(X$111:X$113)>0,$E118*$G118,0)","v":0},null,{"$f":"IF(SUM(Z$111:Z$113)>0,$E118*$G118,0)","v":0},null,{"$f":"IF(SUM(AB$111:AB$113)>0,$E118*$G118,0)","v":0},null,{"$f":"IF(SUM(AD$111:AD$113)>0,$E118*$G118,0)","v":50.67},null,{"$f":"IF(SUM(AF$111:AF$113)>0,$E118*$G118,0)","v":0},null,{"$f":"IF(SUM(AH$111:AH$113)>0,$E118*$G118,0)","v":0},null,{"$f":"IF(SUM(AJ$111:AJ$113)>0,$E118*$G118,0)","v":0},null,{"$f":"IF(SUM(AL$111:AL$113)>0,$E118*$G118,0)","v":0},null,{"$f":"IF(SUM(AN$111:AN$113)>0,$E118*$G118,0)","v":0},null,{"$f":"IF(SUM(AP$111:AP$113)>0,$E118*$G118,0)","v":0},null,{"$f":"IF(SUM(AR$111:AR$113)>0,$E118*$G118,0)","v":0},null,{"$f":"IF(SUM(AT$111:AT$113)>0,$E118*$G118,0)","v":0},null,{"$f":"IF(SUM(AV$111:AV$113)>0,$E118*$G118,0)","v":0},null,{"$f":"IF(SUM(AX$111:AX$113)>0,$E118*$G118,0)","v":0},null,{"$f":"IF(SUM(AZ$111:AZ$113)>0,$E118*$G118,0)","v":0},null,{"$f":"IF(SUM(BB$111:BB$113)>0,$E118*$G118,0)","v":0},null,{"$f":"IF(SUM(BD$111:BD$113)>0,$E118*$G118,0)","v":0},null,{"$f":"IF(SUM(BF$111:BF$113)>0,$E118*$G118,0)","v":0},null,{"$f":"IF(SUM(BH$111:BH$113)>0,$E118*$G118,0)","v":0},null,{"$f":"IF(SUM(BJ$111:BJ$113)>0,$E118*$G118,0)","v":0},null,{"$f":"IF(SUM(BL$111:BL$113)>0,$E118*$G118,0)","v":0},null,{"$f":"IF(SUM(BN$111:BN$113)>0,$E118*$G118,0)","v":0},null,{"$f":"IF(SUM(BP$111:BP$113)>0,$E118*$G118,0)","v":0},null,{"$f":"IF(SUM(BR$111:BR$113)>0,$E118*$G118,0)","v":0},null,{"$f":"IF(SUM(BT$111:BT$113)>0,$E118*$G118,0)","v":0},null,{"$f":"IF(SUM(BV$111:BV$113)>0,$E118*$G118,0)","v":0},null,{"$f":"IF(SUM(BX$111:BX$113)>0,$E118*$G118,0)","v":0},null,{"$f":"IF(SUM(BZ$111:BZ$113)>0,$E118*$G118,0)","v":0},null,{"$f":"IF(SUM(CB$111:CB$113)>0,$E118*$G118,0)","v":0},null,{"$f":"IF(SUM(CD$111:CD$113)>0,$E118*$G118,0)","v":0},null,{"$f":"IF(SUM(CF$111:CF$113)>0,$E118*$G118,0)","v":0},null,{"$f":"IF(SUM(CH$111:CH$113)>0,$E118*$G118,0)","v":0},null,{"$f":"IF(SUM(CJ$111:CJ$113)>0,$E118*$G118,0)","v":0},null,{"$f":"IF(SUM(CL$111:CL$113)>0,$E118*$G118,0)","v":0},null,{"$f":"IF(SUM(CN$111:CN$113)>0,$E118*$G118,0)","v":0},null,{"$f":"IF(SUM(CP$111:CP$113)>0,$E118*$G118,0)","v":0},null,{"$f":"IF(SUM(CR$111:CR$113)>0,$E118*$G118,0)","v":0},null,{"$f":"IF(SUM(CT$111:CT$113)>0,$E118*$G118,0)","v":0},null,{"$f":"IF(SUM(CV$111:CV$113)>0,$E118*$G118,0)","v":0},null,{"$f":"IF(SUM(CX$111:CX$113)>0,$E118*$G118,0)","v":0},null,{"$f":"IF(SUM(CZ$111:CZ$113)>0,$E118*$G118,0)","v":0},null,{"$f":"IF(SUM(DB$111:DB$113)>0,$E118*$G118,0)","v":0},null,{"$f":"IF(SUM(DD$111:DD$113)>0,$E118*$G118,0)","v":0},null,{"$f":"IF(SUM(DF$111:DF$113)>0,$E118*$G118,0)","v":0},null,{"$f":"IF(SUM(DH$111:DH$113)>0,$E118*$G118,0)","v":0},null,{"$f":"IF(SUM(DJ$111:DJ$113)>0,$E118*$G118,0)","v":0},null,{"$f":"IF(SUM(DL$111:DL$113)>0,$E118*$G118,0)","v":0},null,{"$f":"IF(SUM(DN$111:DN$113)>0,$E118*$G118,0)","v":0},null,{"$f":"IF(SUM(DP$111:DP$113)>0,$E118*$G118,0)","v":0},null,{"$f":"IF(SUM(DR$111:DR$113)>0,$E118*$G118,0)","v":0},null,{"$f":"IF(SUM(DT$111:DT$113)>0,$E118*$G118,0)","v":0},null,{"$f":"IF(SUM(DV$111:DV$113)>0,$E118*$G118,0)","v":0},null,{"$f":"IF(SUM(DX$111:DX$113)>0,$E118*$G118,0)","v":0}]
[null,null,3,"Luva de Segurança confeccionada em LÁTEX natural anatômica (esp. mínima 0,60mm), acabamento forrado em algodão flocado, antiderrapante na palma e dedos. Ref.: Mucambo.",12,"PAR",7.14,null,null,null,0,null,{"$f":"IF(SUM(L$111:L$113)>0,$E119*$G119,0)","v":0},null,{"$f":"IF(SUM(N$111:N$113)>0,$E119*$G119,0)","v":0},null,{"$f":"IF(SUM(P$111:P$113)>0,$E119*$G119,0)","v":0},null,{"$f":"IF(SUM(R$111:R$113)>0,$E119*$G119,0)","v":0},null,{"$f":"IF(SUM(T$111:T$113)>0,$E119*$G119,0)","v":0},null,{"$f":"IF(SUM(V$111:V$113)>0,$E119*$G119,0)","v":0},null,{"$f":"IF(SUM(X$111:X$113)>0,$E119*$G119,0)","v":0},null,{"$f":"IF(SUM(Z$111:Z$113)>0,$E119*$G119,0)","v":0},null,{"$f":"IF(SUM(AB$111:AB$113)>0,$E119*$G119,0)","v":0},null,{"$f":"IF(SUM(AD$111:AD$113)>0,$E119*$G119,0)","v":85.679999999999993},null,{"$f":"IF(SUM(AF$111:AF$113)>0,$E119*$G119,0)","v":0},null,{"$f":"IF(SUM(AH$111:AH$113)>0,$E119*$G119,0)","v":0},null,{"$f":"IF(SUM(AJ$111:AJ$113)>0,$E119*$G119,0)","v":0},null,{"$f":"IF(SUM(AL$111:AL$113)>0,$E119*$G119,0)","v":0},null,{"$f":"IF(SUM(AN$111:AN$113)>0,$E119*$G119,0)","v":0},null,{"$f":"IF(SUM(AP$111:AP$113)>0,$E119*$G119,0)","v":0},null,{"$f":"IF(SUM(AR$111:AR$113)>0,$E119*$G119,0)","v":0},null,{"$f":"IF(SUM(AT$111:AT$113)>0,$E119*$G119,0)","v":0},null,{"$f":"IF(SUM(AV$111:AV$113)>0,$E119*$G119,0)","v":0},null,{"$f":"IF(SUM(AX$111:AX$113)>0,$E119*$G119,0)","v":0},null,{"$f":"IF(SUM(AZ$111:AZ$113)>0,$E119*$G119,0)","v":0},null,{"$f":"IF(SUM(BB$111:BB$113)>0,$E119*$G119,0)","v":0},null,{"$f":"IF(SUM(BD$111:BD$113)>0,$E119*$G119,0)","v":0},null,{"$f":"IF(SUM(BF$111:BF$113)>0,$E119*$G119,0)","v":0},null,{"$f":"IF(SUM(BH$111:BH$113)>0,$E119*$G119,0)","v":0},null,{"$f":"IF(SUM(BJ$111:BJ$113)>0,$E119*$G119,0)","v":0},null,{"$f":"IF(SUM(BL$111:BL$113)>0,$E119*$G119,0)","v":0},null,{"$f":"IF(SUM(BN$111:BN$113)>0,$E119*$G119,0)","v":0},null,{"$f":"IF(SUM(BP$111:BP$113)>0,$E119*$G119,0)","v":0},null,{"$f":"IF(SUM(BR$111:BR$113)>0,$E119*$G119,0)","v":0},null,{"$f":"IF(SUM(BT$111:BT$113)>0,$E119*$G119,0)","v":0},null,{"$f":"IF(SUM(BV$111:BV$113)>0,$E119*$G119,0)","v":0},null,{"$f":"IF(SUM(BX$111:BX$113)>0,$E119*$G119,0)","v":0},null,{"$f":"IF(SUM(BZ$111:BZ$113)>0,$E119*$G119,0)","v":0},null,{"$f":"IF(SUM(CB$111:CB$113)>0,$E119*$G119,0)","v":0},null,{"$f":"IF(SUM(CD$111:CD$113)>0,$E119*$G119,0)","v":0},null,{"$f":"IF(SUM(CF$111:CF$113)>0,$E119*$G119,0)","v":0},null,{"$f":"IF(SUM(CH$111:CH$113)>0,$E119*$G119,0)","v":0},null,{"$f":"IF(SUM(CJ$111:CJ$113)>0,$E119*$G119,0)","v":0},null,{"$f":"IF(SUM(CL$111:CL$113)>0,$E119*$G119,0)","v":0},null,{"$f":"IF(SUM(CN$111:CN$113)>0,$E119*$G119,0)","v":0},null,{"$f":"IF(SUM(CP$111:CP$113)>0,$E119*$G119,0)","v":0},null,{"$f":"IF(SUM(CR$111:CR$113)>0,$E119*$G119,0)","v":0},null,{"$f":"IF(SUM(CT$111:CT$113)>0,$E119*$G119,0)","v":0},null,{"$f":"IF(SUM(CV$111:CV$113)>0,$E119*$G119,0)","v":0},null,{"$f":"IF(SUM(CX$111:CX$113)>0,$E119*$G119,0)","v":0},null,{"$f":"IF(SUM(CZ$111:CZ$113)>0,$E119*$G119,0)","v":0},null,{"$f":"IF(SUM(DB$111:DB$113)>0,$E119*$G119,0)","v":0},null,{"$f":"IF(SUM(DD$111:DD$113)>0,$E119*$G119,0)","v":0},null,{"$f":"IF(SUM(DF$111:DF$113)>0,$E119*$G119,0)","v":0},null,{"$f":"IF(SUM(DH$111:DH$113)>0,$E119*$G119,0)","v":0},null,{"$f":"IF(SUM(DJ$111:DJ$113)>0,$E119*$G119,0)","v":0},null,{"$f":"IF(SUM(DL$111:DL$113)>0,$E119*$G119,0)","v":0},null,{"$f":"IF(SUM(DN$111:DN$113)>0,$E119*$G119,0)","v":0},null,{"$f":"IF(SUM(DP$111:DP$113)>0,$E119*$G119,0)","v":0},null,{"$f":"IF(SUM(DR$111:DR$113)>0,$E119*$G119,0)","v":0},null,{"$f":"IF(SUM(DT$111:DT$113)>0,$E119*$G119,0)","v":0},null,{"$f":"IF(SUM(DV$111:DV$113)>0,$E119*$G119,0)","v":0},null,{"$f":"IF(SUM(DX$111:DX$113)>0,$E119*$G119,0)","v":0}]
[null,null,4,"Touca sanfonada, em TNT (100% polipropileno), elástico; impermeabilidade mínima de 80%, descartável, cor branca. Ref. Sky. ",500,"UND",0.15,null,null,null,0,null,{"$f":"IF(SUM(L$111:L$113)>0,$E120*$G120,0)","v":0},null,{"$f":"IF(SUM(N$111:N$113)>0,$E120*$G120,0)","v":0},null,{"$f":"IF(SUM(P$111:P$113)>0,$E120*$G120,0)","v":0},null,{"$f":"IF(SUM(R$111:R$113)>0,$E120*$G120,0)","v":0},null,{"$f":"IF(SUM(T$111:T$113)>0,$E120*$G120,0)","v":0},null,{"$f":"IF(SUM(V$111:V$113)>0,$E120*$G120,0)","v":0},null,{"$f":"IF(SUM(X$111:X$113)>0,$E120*$G120,0)","v":0},null,{"$f":"IF(SUM(Z$111:Z$113)>0,$E120*$G120,0)","v":0},null,{"$f":"IF(SUM(AB$111:AB$113)>0,$E120*$G120,0)","v":0},null,{"$f":"IF(SUM(AD$111:AD$113)>0,$E120*$G120,0)","v":75},null,{"$f":"IF(SUM(AF$111:AF$113)>0,$E120*$G120,0)","v":0},null,{"$f":"IF(SUM(AH$111:AH$113)>0,$E120*$G120,0)","v":0},null,{"$f":"IF(SUM(AJ$111:AJ$113)>0,$E120*$G120,0)","v":0},null,{"$f":"IF(SUM(AL$111:AL$113)>0,$E120*$G120,0)","v":0},null,{"$f":"IF(SUM(AN$111:AN$113)>0,$E120*$G120,0)","v":0},null,{"$f":"IF(SUM(AP$111:AP$113)>0,$E120*$G120,0)","v":0},null,{"$f":"IF(SUM(AR$111:AR$113)>0,$E120*$G120,0)","v":0},null,{"$f":"IF(SUM(AT$111:AT$113)>0,$E120*$G120,0)","v":0},null,{"$f":"IF(SUM(AV$111:AV$113)>0,$E120*$G120,0)","v":0},null,{"$f":"IF(SUM(AX$111:AX$113)>0,$E120*$G120,0)","v":0},null,{"$f":"IF(SUM(AZ$111:AZ$113)>0,$E120*$G120,0)","v":0},null,{"$f":"IF(SUM(BB$111:BB$113)>0,$E120*$G120,0)","v":0},null,{"$f":"IF(SUM(BD$111:BD$113)>0,$E120*$G120,0)","v":0},null,{"$f":"IF(SUM(BF$111:BF$113)>0,$E120*$G120,0)","v":0},null,{"$f":"IF(SUM(BH$111:BH$113)>0,$E120*$G120,0)","v":0},null,{"$f":"IF(SUM(BJ$111:BJ$113)>0,$E120*$G120,0)","v":0},null,{"$f":"IF(SUM(BL$111:BL$113)>0,$E120*$G120,0)","v":0},null,{"$f":"IF(SUM(BN$111:BN$113)>0,$E120*$G120,0)","v":0},null,{"$f":"IF(SUM(BP$111:BP$113)>0,$E120*$G120,0)","v":0},null,{"$f":"IF(SUM(BR$111:BR$113)>0,$E120*$G120,0)","v":0},null,{"$f":"IF(SUM(BT$111:BT$113)>0,$E120*$G120,0)","v":0},null,{"$f":"IF(SUM(BV$111:BV$113)>0,$E120*$G120,0)","v":0},null,{"$f":"IF(SUM(BX$111:BX$113)>0,$E120*$G120,0)","v":0},null,{"$f":"IF(SUM(BZ$111:BZ$113)>0,$E120*$G120,0)","v":0},null,{"$f":"IF(SUM(CB$111:CB$113)>0,$E120*$G120,0)","v":0},null,{"$f":"IF(SUM(CD$111:CD$113)>0,$E120*$G120,0)","v":0},null,{"$f":"IF(SUM(CF$111:CF$113)>0,$E120*$G120,0)","v":0},null,{"$f":"IF(SUM(CH$111:CH$113)>0,$E120*$G120,0)","v":0},null,{"$f":"IF(SUM(CJ$111:CJ$113)>0,$E120*$G120,0)","v":0},null,{"$f":"IF(SUM(CL$111:CL$113)>0,$E120*$G120,0)","v":0},null,{"$f":"IF(SUM(CN$111:CN$113)>0,$E120*$G120,0)","v":0},null,{"$f":"IF(SUM(CP$111:CP$113)>0,$E120*$G120,0)","v":0},null,{"$f":"IF(SUM(CR$111:CR$113)>0,$E120*$G120,0)","v":0},null,{"$f":"IF(SUM(CT$111:CT$113)>0,$E120*$G120,0)","v":0},null,{"$f":"IF(SUM(CV$111:CV$113)>0,$E120*$G120,0)","v":0},null,{"$f":"IF(SUM(CX$111:CX$113)>0,$E120*$G120,0)","v":0},null,{"$f":"IF(SUM(CZ$111:CZ$113)>0,$E120*$G120,0)","v":0},null,{"$f":"IF(SUM(DB$111:DB$113)>0,$E120*$G120,0)","v":0},null,{"$f":"IF(SUM(DD$111:DD$113)>0,$E120*$G120,0)","v":0},null,{"$f":"IF(SUM(DF$111:DF$113)>0,$E120*$G120,0)","v":0},null,{"$f":"IF(SUM(DH$111:DH$113)>0,$E120*$G120,0)","v":0},null,{"$f":"IF(SUM(DJ$111:DJ$113)>0,$E120*$G120,0)","v":0},null,{"$f":"IF(SUM(DL$111:DL$113)>0,$E120*$G120,0)","v":0},null,{"$f":"IF(SUM(DN$111:DN$113)>0,$E120*$G120,0)","v":0},null,{"$f":"IF(SUM(DP$111:DP$113)>0,$E120*$G120,0)","v":0},null,{"$f":"IF(SUM(DR$111:DR$113)>0,$E120*$G120,0)","v":0},null,{"$f":"IF(SUM(DT$111:DT$113)>0,$E120*$G120,0)","v":0},null,{"$f":"IF(SUM(DV$111:DV$113)>0,$E120*$G120,0)","v":0},null,{"$f":"IF(SUM(DX$111:DX$113)>0,$E120*$G120,0)","v":0}]
[null,null,5,"Bota em PVC, impermeável, forrada internamente, cano médio, resistência ao escorregamento do solado SRC. Cor branca. Ref. MARLUVAS. ",1,"PAR",39.97,null,null,null,0,null,{"$f":"IF(SUM(L$111:L$113)>0,$E121*$G121,0)","v":0},null,{"$f":"IF(SUM(N$111:N$113)>0,$E121*$G121,0)","v":0},null,{"$f":"IF(SUM(P$111:P$113)>0,$E121*$G121,0)","v":0},null,{"$f":"IF(SUM(R$111:R$113)>0,$E121*$G121,0)","v":0},null,{"$f":"IF(SUM(T$111:T$113)>0,$E121*$G121,0)","v":0},null,{"$f":"IF(SUM(V$111:V$113)>0,$E121*$G121,0)","v":0},null,{"$f":"IF(SUM(X$111:X$113)>0,$E121*$G121,0)","v":0},null,{"$f":"IF(SUM(Z$111:Z$113)>0,$E121*$G121,0)","v":0},null,{"$f":"IF(SUM(AB$111:AB$113)>0,$E121*$G121,0)","v":0},null,{"$f":"IF(SUM(AD$111:AD$113)>0,$E121*$G121,0)","v":39.97},null,{"$f":"IF(SUM(AF$111:AF$113)>0,$E121*$G121,0)","v":0},null,{"$f":"IF(SUM(AH$111:AH$113)>0,$E121*$G121,0)","v":0},null,{"$f":"IF(SUM(AJ$111:AJ$113)>0,$E121*$G121,0)","v":0},null,{"$f":"IF(SUM(AL$111:AL$113)>0,$E121*$G121,0)","v":0},null,{"$f":"IF(SUM(AN$111:AN$113)>0,$E121*$G121,0)","v":0},null,{"$f":"IF(SUM(AP$111:AP$113)>0,$E121*$G121,0)","v":0},null,{"$f":"IF(SUM(AR$111:AR$113)>0,$E121*$G121,0)","v":0},null,{"$f":"IF(SUM(AT$111:AT$113)>0,$E121*$G121,0)","v":0},null,{"$f":"IF(SUM(AV$111:AV$113)>0,$E121*$G121,0)","v":0},null,{"$f":"IF(SUM(AX$111:AX$113)>0,$E121*$G121,0)","v":0},null,{"$f":"IF(SUM(AZ$111:AZ$113)>0,$E121*$G121,0)","v":0},null,{"$f":"IF(SUM(BB$111:BB$113)>0,$E121*$G121,0)","v":0},null,{"$f":"IF(SUM(BD$111:BD$113)>0,$E121*$G121,0)","v":0},null,{"$f":"IF(SUM(BF$111:BF$113)>0,$E121*$G121,0)","v":0},null,{"$f":"IF(SUM(BH$111:BH$113)>0,$E121*$G121,0)","v":0},null,{"$f":"IF(SUM(BJ$111:BJ$113)>0,$E121*$G121,0)","v":0},null,{"$f":"IF(SUM(BL$111:BL$113)>0,$E121*$G121,0)","v":0},null,{"$f":"IF(SUM(BN$111:BN$113)>0,$E121*$G121,0)","v":0},null,{"$f":"IF(SUM(BP$111:BP$113)>0,$E121*$G121,0)","v":0},null,{"$f":"IF(SUM(BR$111:BR$113)>0,$E121*$G121,0)","v":0},null,{"$f":"IF(SUM(BT$111:BT$113)>0,$E121*$G121,0)","v":0},null,{"$f":"IF(SUM(BV$111:BV$113)>0,$E121*$G121,0)","v":0},null,{"$f":"IF(SUM(BX$111:BX$113)>0,$E121*$G121,0)","v":0},null,{"$f":"IF(SUM(BZ$111:BZ$113)>0,$E121*$G121,0)","v":0},null,{"$f":"IF(SUM(CB$111:CB$113)>0,$E121*$G121,0)","v":0},null,{"$f":"IF(SUM(CD$111:CD$113)>0,$E121*$G121,0)","v":0},null,{"$f":"IF(SUM(CF$111:CF$113)>0,$E121*$G121,0)","v":0},null,{"$f":"IF(SUM(CH$111:CH$113)>0,$E121*$G121,0)","v":0},null,{"$f":"IF(SUM(CJ$111:CJ$113)>0,$E121*$G121,0)","v":0},null,{"$f":"IF(SUM(CL$111:CL$113)>0,$E121*$G121,0)","v":0},null,{"$f":"IF(SUM(CN$111:CN$113)>0,$E121*$G121,0)","v":0},null,{"$f":"IF(SUM(CP$111:CP$113)>0,$E121*$G121,0)","v":0},null,{"$f":"IF(SUM(CR$111:CR$113)>0,$E121*$G121,0)","v":0},null,{"$f":"IF(SUM(CT$111:CT$113)>0,$E121*$G121,0)","v":0},null,{"$f":"IF(SUM(CV$111:CV$113)>0,$E121*$G121,0)","v":0},null,{"$f":"IF(SUM(CX$111:CX$113)>0,$E121*$G121,0)","v":0},null,{"$f":"IF(SUM(CZ$111:CZ$113)>0,$E121*$G121,0)","v":0},null,{"$f":"IF(SUM(DB$111:DB$113)>0,$E121*$G121,0)","v":0},null,{"$f":"IF(SUM(DD$111:DD$113)>0,$E121*$G121,0)","v":0},null,{"$f":"IF(SUM(DF$111:DF$113)>0,$E121*$G121,0)","v":0},null,{"$f":"IF(SUM(DH$111:DH$113)>0,$E121*$G121,0)","v":0},null,{"$f":"IF(SUM(DJ$111:DJ$113)>0,$E121*$G121,0)","v":0},null,{"$f":"IF(SUM(DL$111:DL$113)>0,$E121*$G121,0)","v":0},null,{"$f":"IF(SUM(DN$111:DN$113)>0,$E121*$G121,0)","v":0},null,{"$f":"IF(SUM(DP$111:DP$113)>0,$E121*$G121,0)","v":0},null,{"$f":"IF(SUM(DR$111:DR$113)>0,$E121*$G121,0)","v":0},null,{"$f":"IF(SUM(DT$111:DT$113)>0,$E121*$G121,0)","v":0},null,{"$f":"IF(SUM(DV$111:DV$113)>0,$E121*$G121,0)","v":0},null,{"$f":"IF(SUM(DX$111:DX$113)>0,$E121*$G121,0)","v":0}]
[null,null,6,"Luva de segurança (punho curto) de malha de aço, de cinco dedos, confeccionada em elos de aço inox, fechamento ajustável no punho. Ref. Danny.",1,"PAR",809.17,null,null,null,0,null,{"$f":"IF(SUM(L$111:L$113)>0,$E122*$G122,0)","v":0},null,{"$f":"IF(SUM(N$111:N$113)>0,$E122*$G122,0)","v":0},null,{"$f":"IF(SUM(P$111:P$113)>0,$E122*$G122,0)","v":0},null,{"$f":"IF(SUM(R$111:R$113)>0,$E122*$G122,0)","v":0},null,{"$f":"IF(SUM(T$111:T$113)>0,$E122*$G122,0)","v":0},null,{"$f":"IF(SUM(V$111:V$113)>0,$E122*$G122,0)","v":0},null,{"$f":"IF(SUM(X$111:X$113)>0,$E122*$G122,0)","v":0},null,{"$f":"IF(SUM(Z$111:Z$113)>0,$E122*$G122,0)","v":0},null,{"$f":"IF(SUM(AB$111:AB$113)>0,$E122*$G122,0)","v":0},null,{"$f":"IF(SUM(AD$111:AD$113)>0,$E122*$G122,0)","v":809.17},null,{"$f":"IF(SUM(AF$111:AF$113)>0,$E122*$G122,0)","v":0},null,{"$f":"IF(SUM(AH$111:AH$113)>0,$E122*$G122,0)","v":0},null,{"$f":"IF(SUM(AJ$111:AJ$113)>0,$E122*$G122,0)","v":0},null,{"$f":"IF(SUM(AL$111:AL$113)>0,$E122*$G122,0)","v":0},null,{"$f":"IF(SUM(AN$111:AN$113)>0,$E122*$G122,0)","v":0},null,{"$f":"IF(SUM(AP$111:AP$113)>0,$E122*$G122,0)","v":0},null,{"$f":"IF(SUM(AR$111:AR$113)>0,$E122*$G122,0)","v":0},null,{"$f":"IF(SUM(AT$111:AT$113)>0,$E122*$G122,0)","v":0},null,{"$f":"IF(SUM(AV$111:AV$113)>0,$E122*$G122,0)","v":0},null,{"$f":"IF(SUM(AX$111:AX$113)>0,$E122*$G122,0)","v":0},null,{"$f":"IF(SUM(AZ$111:AZ$113)>0,$E122*$G122,0)","v":0},null,{"$f":"IF(SUM(BB$111:BB$113)>0,$E122*$G122,0)","v":0},null,{"$f":"IF(SUM(BD$111:BD$113)>0,$E122*$G122,0)","v":0},null,{"$f":"IF(SUM(BF$111:BF$113)>0,$E122*$G122,0)","v":0},null,{"$f":"IF(SUM(BH$111:BH$113)>0,$E122*$G122,0)","v":0},null,{"$f":"IF(SUM(BJ$111:BJ$113)>0,$E122*$G122,0)","v":0},null,{"$f":"IF(SUM(BL$111:BL$113)>0,$E122*$G122,0)","v":0},null,{"$f":"IF(SUM(BN$111:BN$113)>0,$E122*$G122,0)","v":0},null,{"$f":"IF(SUM(BP$111:BP$113)>0,$E122*$G122,0)","v":0},null,{"$f":"IF(SUM(BR$111:BR$113)>0,$E122*$G122,0)","v":0},null,{"$f":"IF(SUM(BT$111:BT$113)>0,$E122*$G122,0)","v":0},null,{"$f":"IF(SUM(BV$111:BV$113)>0,$E122*$G122,0)","v":0},null,{"$f":"IF(SUM(BX$111:BX$113)>0,$E122*$G122,0)","v":0},null,{"$f":"IF(SUM(BZ$111:BZ$113)>0,$E122*$G122,0)","v":0},null,{"$f":"IF(SUM(CB$111:CB$113)>0,$E122*$G122,0)","v":0},null,{"$f":"IF(SUM(CD$111:CD$113)>0,$E122*$G122,0)","v":0},null,{"$f":"IF(SUM(CF$111:CF$113)>0,$E122*$G122,0)","v":0},null,{"$f":"IF(SUM(CH$111:CH$113)>0,$E122*$G122,0)","v":0},null,{"$f":"IF(SUM(CJ$111:CJ$113)>0,$E122*$G122,0)","v":0},null,{"$f":"IF(SUM(CL$111:CL$113)>0,$E122*$G122,0)","v":0},null,{"$f":"IF(SUM(CN$111:CN$113)>0,$E122*$G122,0)","v":0},null,{"$f":"IF(SUM(CP$111:CP$113)>0,$E122*$G122,0)","v":0},null,{"$f":"IF(SUM(CR$111:CR$113)>0,$E122*$G122,0)","v":0},null,{"$f":"IF(SUM(CT$111:CT$113)>0,$E122*$G122,0)","v":0},null,{"$f":"IF(SUM(CV$111:CV$113)>0,$E122*$G122,0)","v":0},null,{"$f":"IF(SUM(CX$111:CX$113)>0,$E122*$G122,0)","v":0},null,{"$f":"IF(SUM(CZ$111:CZ$113)>0,$E122*$G122,0)","v":0},null,{"$f":"IF(SUM(DB$111:DB$113)>0,$E122*$G122,0)","v":0},null,{"$f":"IF(SUM(DD$111:DD$113)>0,$E122*$G122,0)","v":0},null,{"$f":"IF(SUM(DF$111:DF$113)>0,$E122*$G122,0)","v":0},null,{"$f":"IF(SUM(DH$111:DH$113)>0,$E122*$G122,0)","v":0},null,{"$f":"IF(SUM(DJ$111:DJ$113)>0,$E122*$G122,0)","v":0},null,{"$f":"IF(SUM(DL$111:DL$113)>0,$E122*$G122,0)","v":0},null,{"$f":"IF(SUM(DN$111:DN$113)>0,$E122*$G122,0)","v":0},null,{"$f":"IF(SUM(DP$111:DP$113)>0,$E122*$G122,0)","v":0},null,{"$f":"IF(SUM(DR$111:DR$113)>0,$E122*$G122,0)","v":0},null,{"$f":"IF(SUM(DT$111:DT$113)>0,$E122*$G122,0)","v":0},null,{"$f":"IF(SUM(DV$111:DV$113)>0,$E122*$G122,0)","v":0},null,{"$f":"IF(SUM(DX$111:DX$113)>0,$E122*$G122,0)","v":0}]
[null,null,7,"Luva de segurança, para proteção térmica, 5 dedos, confeccionada em poliéster e algodão com TNT (tecido não tecido), totalmente revestida em nitrílico. Comprimento 35cm. Punho reto. Formato Anatômico. Reutilizável. Ref. Volk CA 38.123",1,"PAR",152.96,null,null,null,0,null,{"$f":"IF(SUM(L$111:L$113)>0,$E123*$G123,0)","v":0},null,{"$f":"IF(SUM(N$111:N$113)>0,$E123*$G123,0)","v":0},null,{"$f":"IF(SUM(P$111:P$113)>0,$E123*$G123,0)","v":0},null,{"$f":"IF(SUM(R$111:R$113)>0,$E123*$G123,0)","v":0},null,{"$f":"IF(SUM(T$111:T$113)>0,$E123*$G123,0)","v":0},null,{"$f":"IF(SUM(V$111:V$113)>0,$E123*$G123,0)","v":0},null,{"$f":"IF(SUM(X$111:X$113)>0,$E123*$G123,0)","v":0},null,{"$f":"IF(SUM(Z$111:Z$113)>0,$E123*$G123,0)","v":0},null,{"$f":"IF(SUM(AB$111:AB$113)>0,$E123*$G123,0)","v":0},null,{"$f":"IF(SUM(AD$111:AD$113)>0,$E123*$G123,0)","v":152.96},null,{"$f":"IF(SUM(AF$111:AF$113)>0,$E123*$G123,0)","v":0},null,{"$f":"IF(SUM(AH$111:AH$113)>0,$E123*$G123,0)","v":0},null,{"$f":"IF(SUM(AJ$111:AJ$113)>0,$E123*$G123,0)","v":0},null,{"$f":"IF(SUM(AL$111:AL$113)>0,$E123*$G123,0)","v":0},null,{"$f":"IF(SUM(AN$111:AN$113)>0,$E123*$G123,0)","v":0},null,{"$f":"IF(SUM(AP$111:AP$113)>0,$E123*$G123,0)","v":0},null,{"$f":"IF(SUM(AR$111:AR$113)>0,$E123*$G123,0)","v":0},null,{"$f":"IF(SUM(AT$111:AT$113)>0,$E123*$G123,0)","v":0},null,{"$f":"IF(SUM(AV$111:AV$113)>0,$E123*$G123,0)","v":0},null,{"$f":"IF(SUM(AX$111:AX$113)>0,$E123*$G123,0)","v":0},null,{"$f":"IF(SUM(AZ$111:AZ$113)>0,$E123*$G123,0)","v":0},null,{"$f":"IF(SUM(BB$111:BB$113)>0,$E123*$G123,0)","v":0},null,{"$f":"IF(SUM(BD$111:BD$113)>0,$E123*$G123,0)","v":0},null,{"$f":"IF(SUM(BF$111:BF$113)>0,$E123*$G123,0)","v":0},null,{"$f":"IF(SUM(BH$111:BH$113)>0,$E123*$G123,0)","v":0},null,{"$f":"IF(SUM(BJ$111:BJ$113)>0,$E123*$G123,0)","v":0},null,{"$f":"IF(SUM(BL$111:BL$113)>0,$E123*$G123,0)","v":0},null,{"$f":"IF(SUM(BN$111:BN$113)>0,$E123*$G123,0)","v":0},null,{"$f":"IF(SUM(BP$111:BP$113)>0,$E123*$G123,0)","v":0},null,{"$f":"IF(SUM(BR$111:BR$113)>0,$E123*$G123,0)","v":0},null,{"$f":"IF(SUM(BT$111:BT$113)>0,$E123*$G123,0)","v":0},null,{"$f":"IF(SUM(BV$111:BV$113)>0,$E123*$G123,0)","v":0},null,{"$f":"IF(SUM(BX$111:BX$113)>0,$E123*$G123,0)","v":0},null,{"$f":"IF(SUM(BZ$111:BZ$113)>0,$E123*$G123,0)","v":0},null,{"$f":"IF(SUM(CB$111:CB$113)>0,$E123*$G123,0)","v":0},null,{"$f":"IF(SUM(CD$111:CD$113)>0,$E123*$G123,0)","v":0},null,{"$f":"IF(SUM(CF$111:CF$113)>0,$E123*$G123,0)","v":0},null,{"$f":"IF(SUM(CH$111:CH$113)>0,$E123*$G123,0)","v":0},null,{"$f":"IF(SUM(CJ$111:CJ$113)>0,$E123*$G123,0)","v":0},null,{"$f":"IF(SUM(CL$111:CL$113)>0,$E123*$G123,0)","v":0},null,{"$f":"IF(SUM(CN$111:CN$113)>0,$E123*$G123,0)","v":0},null,{"$f":"IF(SUM(CP$111:CP$113)>0,$E123*$G123,0)","v":0},null,{"$f":"IF(SUM(CR$111:CR$113)>0,$E123*$G123,0)","v":0},null,{"$f":"IF(SUM(CT$111:CT$113)>0,$E123*$G123,0)","v":0},null,{"$f":"IF(SUM(CV$111:CV$113)>0,$E123*$G123,0)","v":0},null,{"$f":"IF(SUM(CX$111:CX$113)>0,$E123*$G123,0)","v":0},null,{"$f":"IF(SUM(CZ$111:CZ$113)>0,$E123*$G123,0)","v":0},null,{"$f":"IF(SUM(DB$111:DB$113)>0,$E123*$G123,0)","v":0},null,{"$f":"IF(SUM(DD$111:DD$113)>0,$E123*$G123,0)","v":0},null,{"$f":"IF(SUM(DF$111:DF$113)>0,$E123*$G123,0)","v":0},null,{"$f":"IF(SUM(DH$111:DH$113)>0,$E123*$G123,0)","v":0},null,{"$f":"IF(SUM(DJ$111:DJ$113)>0,$E123*$G123,0)","v":0},null,{"$f":"IF(SUM(DL$111:DL$113)>0,$E123*$G123,0)","v":0},null,{"$f":"IF(SUM(DN$111:DN$113)>0,$E123*$G123,0)","v":0},null,{"$f":"IF(SUM(DP$111:DP$113)>0,$E123*$G123,0)","v":0},null,{"$f":"IF(SUM(DR$111:DR$113)>0,$E123*$G123,0)","v":0},null,{"$f":"IF(SUM(DT$111:DT$113)>0,$E123*$G123,0)","v":0},null,{"$f":"IF(SUM(DV$111:DV$113)>0,$E123*$G123,0)","v":0},null,{"$f":"IF(SUM(DX$111:DX$113)>0,$E123*$G123,0)","v":0}]
[]
[]
[null,null,"CATEGORIAS",null,null,null,"QUANTIDADE"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF($C127=J$3,1,0)","v":0},null,{"$f":"IF($C127=L$3,1,0)","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,{"$f":"IF($C127=AR$3,1,0)","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,{"$f":"IF($C127=DD$3,1,0)","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,12,{"$f":"HLOOKUP($C128,'Dados Gerais'!$D$6:$V$11,6,0)","v":"AUXILIAR DE COZINHA (MASCULINO)"},null,null,{"$f":"HLOOKUP($C128,'Dados Gerais'!$D$6:$V$15,10,0)","v":1},null,null,{"$f":"IF($C128=J$3,1,0)","v":0},null,0,null,{"$f":"IF($C128=N$3,1,0)","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,1,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF($C129=J$3,1,0)","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
[null,null,"ITEM","DESCRIÇÃO","QUANTIDADE POR TRABALHADOR/ANO","UNIDADE","VALOR"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(J$7:J$9)>0,$E132*$G132,0)","v":0},null,{"$f":"IF(SUM(L$7:L$9)>0,$E132*$G132,0)","v":0},null,{"$f":"IF(SUM(N$7:N$9)>0,$E132*$G132,0)","v":0},null,{"$f":"IF(SUM(P$7:P$9)>0,$E132*$G132,0)","v":0},null,{"$f":"IF(SUM(R$7:R$9)>0,$E132*$G132,0)","v":0},null,{"$f":"IF(SUM(T$7:T$9)>0,$E132*$G132,0)","v":0},null,{"$f":"IF(SUM(V$7:V$9)>0,$E132*$G132,0)","v":0},null,{"$f":"IF(SUM(X$7:X$9)>0,$E132*$G132,0)","v":0},null,{"$f":"IF(SUM(Z$7:Z$9)>0,$E132*$G132,0)","v":0},null,{"$f":"IF(SUM(AB$7:AB$9)>0,$E132*$G132,0)","v":0},null,{"$f":"IF(SUM(AD$7:AD$9)>0,$E132*$G132,0)","v":0},null,{"$f":"IF(SUM(AF$7:AF$9)>0,$E132*$G132,0)","v":0},null,{"$f":"IF(SUM(AH$7:AH$9)>0,$E132*$G132,0)","v":0},null,{"$f":"IF(SUM(AJ$7:AJ$9)>0,$E132*$G132,0)","v":0},null,{"$f":"IF(SUM(AL$7:AL$9)>0,$E132*$G132,0)","v":0},null,{"$f":"IF(SUM(AN$7:AN$9)>0,$E132*$G132,0)","v":0},null,{"$f":"IF(SUM(AP$7:AP$9)>0,$E132*$G132,0)","v":0},null,{"$f":"IF(SUM(AR$7:AR$9)>0,$E132*$G132,0)","v":0},null,{"$f":"IF(SUM(AT$7:AT$9)>0,$E132*$G132,0)","v":0},null,{"$f":"IF(SUM(AV$7:AV$9)>0,$E132*$G132,0)","v":0},null,{"$f":"IF(SUM(AX$7:AX$9)>0,$E132*$G132,0)","v":0},null,{"$f":"IF(SUM(AZ$7:AZ$9)>0,$E132*$G132,0)","v":0},null,{"$f":"IF(SUM(BB$7:BB$9)>0,$E132*$G132,0)","v":0},null,{"$f":"IF(SUM(BD$7:BD$9)>0,$E132*$G132,0)","v":0},null,{"$f":"IF(SUM(BF$7:BF$9)>0,$E132*$G132,0)","v":0},null,{"$f":"IF(SUM(BH$7:BH$9)>0,$E132*$G132,0)","v":0},null,{"$f":"IF(SUM(BJ$7:BJ$9)>0,$E132*$G132,0)","v":0},null,{"$f":"IF(SUM(BL$7:BL$9)>0,$E132*$G132,0)","v":0},null,{"$f":"IF(SUM(BN$7:BN$9)>0,$E132*$G132,0)","v":0},null,{"$f":"IF(SUM(BP$7:BP$9)>0,$E132*$G132,0)","v":0},null,{"$f":"IF(SUM(BR$7:BR$9)>0,$E132*$G132,0)","v":0},null,{"$f":"IF(SUM(BT$7:BT$9)>0,$E132*$G132,0)","v":0},null,{"$f":"IF(SUM(BV$7:BV$9)>0,$E132*$G132,0)","v":0},null,{"$f":"IF(SUM(BX$7:BX$9)>0,$E132*$G132,0)","v":0},null,{"$f":"IF(SUM(BZ$7:BZ$9)>0,$E132*$G132,0)","v":0},null,{"$f":"IF(SUM(CB$7:CB$9)>0,$E132*$G132,0)","v":0},null,{"$f":"IF(SUM(CD$7:CD$9)>0,$E132*$G132,0)","v":0},null,{"$f":"IF(SUM(CF$7:CF$9)>0,$E132*$G132,0)","v":0},null,{"$f":"IF(SUM(CH$7:CH$9)>0,$E132*$G132,0)","v":0},null,{"$f":"IF(SUM(CJ$7:CJ$9)>0,$E132*$G132,0)","v":0},null,{"$f":"IF(SUM(CL$7:CL$9)>0,$E132*$G132,0)","v":0},null,{"$f":"IF(SUM(CN$7:CN$9)>0,$E132*$G132,0)","v":0},null,{"$f":"IF(SUM(CP$7:CP$9)>0,$E132*$G132,0)","v":0},null,{"$f":"IF(SUM(CR$7:CR$9)>0,$E132*$G132,0)","v":0},null,{"$f":"IF(SUM(CT$7:CT$9)>0,$E132*$G132,0)","v":0},null,{"$f":"IF(SUM(CV$7:CV$9)>0,$E132*$G132,0)","v":0},null,{"$f":"IF(SUM(CX$7:CX$9)>0,$E132*$G132,0)","v":0},null,{"$f":"IF(SUM(CZ$7:CZ$9)>0,$E132*$G132,0)","v":0},null,{"$f":"IF(SUM(DB$7:DB$9)>0,$E132*$G132,0)","v":0},null,{"$f":"IF(SUM(DD$7:DD$9)>0,$E132*$G132,0)","v":0},null,{"$f":"IF(SUM(DF$7:DF$9)>0,$E132*$G132,0)","v":0},null,{"$f":"IF(SUM(DH$7:DH$9)>0,$E132*$G132,0)","v":0},null,{"$f":"IF(SUM(DJ$7:DJ$9)>0,$E132*$G132,0)","v":0},null,{"$f":"IF(SUM(DL$7:DL$9)>0,$E132*$G132,0)","v":0},null,{"$f":"IF(SUM(DN$7:DN$9)>0,$E132*$G132,0)","v":0},null,{"$f":"IF(SUM(DP$7:DP$9)>0,$E132*$G132,0)","v":0},null,{"$f":"IF(SUM(DR$7:DR$9)>0,$E132*$G132,0)","v":0},null,{"$f":"IF(SUM(DT$7:DT$9)>0,$E132*$G132,0)","v":0},null,{"$f":"IF(SUM(DV$7:DV$9)>0,$E132*$G132,0)","v":0},null,{"$f":"IF(SUM(DX$7:DX$9)>0,$E132*$G132,0)","v":0}]
[null,null,1,"Calçado ocupacional em EVA, fechado no calcanhar e parte superior, com solado de borracha antiderrapante (resistência ao escorregamento SRC), resistente ao óleo combustível, absorção de energia na região do salto, com palmilha interna removível, cabedal com substância antimicrobiana, junto à formulação do composto EVA, ativa durante toda a vida útil do produto. Cor preta. Ref.: Soft Works Ca 37212",3,"PAR",95.54,null,null,null,{"$f":"IF(SUM(J$127:J$129)>0,$E133*$G133,0)","v":0},null,{"$f":"IF(SUM(L$127:L$129)>0,$E133*$G133,0)","v":0},null,{"$f":"IF(SUM(N$127:N$129)>0,$E133*$G133,0)","v":0},null,{"$f":"IF(SUM(P$127:P$129)>0,$E133*$G133,0)","v":0},null,{"$f":"IF(SUM(R$127:R$129)>0,$E133*$G133,0)","v":0},null,{"$f":"IF(SUM(T$127:T$129)>0,$E133*$G133,0)","v":0},null,{"$f":"IF(SUM(V$127:V$129)>0,$E133*$G133,0)","v":0},null,{"$f":"IF(SUM(X$127:X$129)>0,$E133*$G133,0)","v":0},null,{"$f":"IF(SUM(Z$127:Z$129)>0,$E133*$G133,0)","v":0},null,{"$f":"IF(SUM(AB$127:AB$129)>0,$E133*$G133,0)","v":0},null,{"$f":"IF(SUM(AD$127:AD$129)>0,$E133*$G133,0)","v":0},null,{"$f":"IF(SUM(AF$127:AF$129)>0,$E133*$G133,0)","v":286.62},null,{"$f":"IF(SUM(AH$127:AH$129)>0,$E133*$G133,0)","v":0},null,{"$f":"IF(SUM(AJ$127:AJ$129)>0,$E133*$G133,0)","v":0},null,{"$f":"IF(SUM(AL$127:AL$129)>0,$E133*$G133,0)","v":0},null,{"$f":"IF(SUM(AN$127:AN$129)>0,$E133*$G133,0)","v":0},null,{"$f":"IF(SUM(AP$127:AP$129)>0,$E133*$G133,0)","v":0},null,{"$f":"IF(SUM(AR$127:AR$129)>0,$E133*$G133,0)","v":0},null,{"$f":"IF(SUM(AT$127:AT$129)>0,$E133*$G133,0)","v":0},null,{"$f":"IF(SUM(AV$127:AV$129)>0,$E133*$G133,0)","v":0},null,{"$f":"IF(SUM(AX$127:AX$129)>0,$E133*$G133,0)","v":0},null,{"$f":"IF(SUM(AZ$127:AZ$129)>0,$E133*$G133,0)","v":0},null,{"$f":"IF(SUM(BB$127:BB$129)>0,$E133*$G133,0)","v":0},null,{"$f":"IF(SUM(BD$127:BD$129)>0,$E133*$G133,0)","v":0},null,{"$f":"IF(SUM(BF$127:BF$129)>0,$E133*$G133,0)","v":0},null,{"$f":"IF(SUM(BH$127:BH$129)>0,$E133*$G133,0)","v":0},null,{"$f":"IF(SUM(BJ$127:BJ$129)>0,$E133*$G133,0)","v":0},null,{"$f":"IF(SUM(BL$127:BL$129)>0,$E133*$G133,0)","v":0},null,{"$f":"IF(SUM(BN$127:BN$129)>0,$E133*$G133,0)","v":0},null,{"$f":"IF(SUM(BP$127:BP$129)>0,$E133*$G133,0)","v":0},null,{"$f":"IF(SUM(BR$127:BR$129)>0,$E133*$G133,0)","v":0},null,{"$f":"IF(SUM(BT$127:BT$129)>0,$E133*$G133,0)","v":0},null,{"$f":"IF(SUM(BV$127:BV$129)>0,$E133*$G133,0)","v":0},null,{"$f":"IF(SUM(BX$127:BX$129)>0,$E133*$G133,0)","v":0},null,{"$f":"IF(SUM(BZ$127:BZ$129)>0,$E133*$G133,0)","v":0},null,{"$f":"IF(SUM(CB$127:CB$129)>0,$E133*$G133,0)","v":0},null,{"$f":"IF(SUM(CD$127:CD$129)>0,$E133*$G133,0)","v":0},null,{"$f":"IF(SUM(CF$127:CF$129)>0,$E133*$G133,0)","v":0},null,{"$f":"IF(SUM(CH$127:CH$129)>0,$E133*$G133,0)","v":0},null,{"$f":"IF(SUM(CJ$127:CJ$129)>0,$E133*$G133,0)","v":0},null,{"$f":"IF(SUM(CL$127:CL$129)>0,$E133*$G133,0)","v":0},null,{"$f":"IF(SUM(CN$127:CN$129)>0,$E133*$G133,0)","v":0},null,{"$f":"IF(SUM(CP$127:CP$129)>0,$E133*$G133,0)","v":0},null,{"$f":"IF(SUM(CR$127:CR$129)>0,$E133*$G133,0)","v":0},null,{"$f":"IF(SUM(CT$127:CT$129)>0,$E133*$G133,0)","v":0},null,{"$f":"IF(SUM(CV$127:CV$129)>0,$E133*$G133,0)","v":0},null,{"$f":"IF(SUM(CX$127:CX$129)>0,$E133*$G133,0)","v":0},null,{"$f":"IF(SUM(CZ$127:CZ$129)>0,$E133*$G133,0)","v":0},null,{"$f":"IF(SUM(DB$127:DB$129)>0,$E133*$G133,0)","v":0},null,{"$f":"IF(SUM(DD$127:DD$129)>0,$E133*$G133,0)","v":0},null,{"$f":"IF(SUM(DF$127:DF$129)>0,$E133*$G133,0)","v":0},null,{"$f":"IF(SUM(DH$127:DH$129)>0,$E133*$G133,0)","v":0},null,{"$f":"IF(SUM(DJ$127:DJ$129)>0,$E133*$G133,0)","v":0},null,{"$f":"IF(SUM(DL$127:DL$129)>0,$E133*$G133,0)","v":0},null,{"$f":"IF(SUM(DN$127:DN$129)>0,$E133*$G133,0)","v":0},null,{"$f":"IF(SUM(DP$127:DP$129)>0,$E133*$G133,0)","v":0},null,{"$f":"IF(SUM(DR$127:DR$129)>0,$E133*$G133,0)","v":0},null,{"$f":"IF(SUM(DT$127:DT$129)>0,$E133*$G133,0)","v":0},null,{"$f":"IF(SUM(DV$127:DV$129)>0,$E133*$G133,0)","v":0},null,{"$f":"IF(SUM(DX$127:DX$129)>0,$E133*$G133,0)","v":0}]
[null,null,2,"Avental de segurança confeccionado em vinil laminado e transparente, tiras soldadas eletronicamente, sendo uma no pescoço e duas na cintura com fivela plástica para fechamento, acabamento nas laterais por solda eletrônica. Dimensões: 1,20×0,70m. Ref. Maicol CA 38316",3,"UND",16.89,null,null,null,{"$f":"IF(SUM(J$127:J$129)>0,$E134*$G134,0)","v":0},null,{"$f":"IF(SUM(L$127:L$129)>0,$E134*$G134,0)","v":0},null,{"$f":"IF(SUM(N$127:N$129)>0,$E134*$G134,0)","v":0},null,{"$f":"IF(SUM(P$127:P$129)>0,$E134*$G134,0)","v":0},null,{"$f":"IF(SUM(R$127:R$129)>0,$E134*$G134,0)","v":0},null,{"$f":"IF(SUM(T$127:T$129)>0,$E134*$G134,0)","v":0},null,{"$f":"IF(SUM(V$127:V$129)>0,$E134*$G134,0)","v":0},null,{"$f":"IF(SUM(X$127:X$129)>0,$E134*$G134,0)","v":0},null,{"$f":"IF(SUM(Z$127:Z$129)>0,$E134*$G134,0)","v":0},null,{"$f":"IF(SUM(AB$127:AB$129)>0,$E134*$G134,0)","v":0},null,{"$f":"IF(SUM(AD$127:AD$129)>0,$E134*$G134,0)","v":0},null,{"$f":"IF(SUM(AF$127:AF$129)>0,$E134*$G134,0)","v":50.67},null,{"$f":"IF(SUM(AH$127:AH$129)>0,$E134*$G134,0)","v":0},null,{"$f":"IF(SUM(AJ$127:AJ$129)>0,$E134*$G134,0)","v":0},null,{"$f":"IF(SUM(AL$127:AL$129)>0,$E134*$G134,0)","v":0},null,{"$f":"IF(SUM(AN$127:AN$129)>0,$E134*$G134,0)","v":0},null,{"$f":"IF(SUM(AP$127:AP$129)>0,$E134*$G134,0)","v":0},null,{"$f":"IF(SUM(AR$127:AR$129)>0,$E134*$G134,0)","v":0},null,{"$f":"IF(SUM(AT$127:AT$129)>0,$E134*$G134,0)","v":0},null,{"$f":"IF(SUM(AV$127:AV$129)>0,$E134*$G134,0)","v":0},null,{"$f":"IF(SUM(AX$127:AX$129)>0,$E134*$G134,0)","v":0},null,{"$f":"IF(SUM(AZ$127:AZ$129)>0,$E134*$G134,0)","v":0},null,{"$f":"IF(SUM(BB$127:BB$129)>0,$E134*$G134,0)","v":0},null,{"$f":"IF(SUM(BD$127:BD$129)>0,$E134*$G134,0)","v":0},null,{"$f":"IF(SUM(BF$127:BF$129)>0,$E134*$G134,0)","v":0},null,{"$f":"IF(SUM(BH$127:BH$129)>0,$E134*$G134,0)","v":0},null,{"$f":"IF(SUM(BJ$127:BJ$129)>0,$E134*$G134,0)","v":0},null,{"$f":"IF(SUM(BL$127:BL$129)>0,$E134*$G134,0)","v":0},null,{"$f":"IF(SUM(BN$127:BN$129)>0,$E134*$G134,0)","v":0},null,{"$f":"IF(SUM(BP$127:BP$129)>0,$E134*$G134,0)","v":0},null,{"$f":"IF(SUM(BR$127:BR$129)>0,$E134*$G134,0)","v":0},null,{"$f":"IF(SUM(BT$127:BT$129)>0,$E134*$G134,0)","v":0},null,{"$f":"IF(SUM(BV$127:BV$129)>0,$E134*$G134,0)","v":0},null,{"$f":"IF(SUM(BX$127:BX$129)>0,$E134*$G134,0)","v":0},null,{"$f":"IF(SUM(BZ$127:BZ$129)>0,$E134*$G134,0)","v":0},null,{"$f":"IF(SUM(CB$127:CB$129)>0,$E134*$G134,0)","v":0},null,{"$f":"IF(SUM(CD$127:CD$129)>0,$E134*$G134,0)","v":0},null,{"$f":"IF(SUM(CF$127:CF$129)>0,$E134*$G134,0)","v":0},null,{"$f":"IF(SUM(CH$127:CH$129)>0,$E134*$G134,0)","v":0},null,{"$f":"IF(SUM(CJ$127:CJ$129)>0,$E134*$G134,0)","v":0},null,{"$f":"IF(SUM(CL$127:CL$129)>0,$E134*$G134,0)","v":0},null,{"$f":"IF(SUM(CN$127:CN$129)>0,$E134*$G134,0)","v":0},null,{"$f":"IF(SUM(CP$127:CP$129)>0,$E134*$G134,0)","v":0},null,{"$f":"IF(SUM(CR$127:CR$129)>0,$E134*$G134,0)","v":0},null,{"$f":"IF(SUM(CT$127:CT$129)>0,$E134*$G134,0)","v":0},null,{"$f":"IF(SUM(CV$127:CV$129)>0,$E134*$G134,0)","v":0},null,{"$f":"IF(SUM(CX$127:CX$129)>0,$E134*$G134,0)","v":0},null,{"$f":"IF(SUM(CZ$127:CZ$129)>0,$E134*$G134,0)","v":0},null,{"$f":"IF(SUM(DB$127:DB$129)>0,$E134*$G134,0)","v":0},null,{"$f":"IF(SUM(DD$127:DD$129)>0,$E134*$G134,0)","v":0},null,{"$f":"IF(SUM(DF$127:DF$129)>0,$E134*$G134,0)","v":0},null,{"$f":"IF(SUM(DH$127:DH$129)>0,$E134*$G134,0)","v":0},null,{"$f":"IF(SUM(DJ$127:DJ$129)>0,$E134*$G134,0)","v":0},null,{"$f":"IF(SUM(DL$127:DL$129)>0,$E134*$G134,0)","v":0},null,{"$f":"IF(SUM(DN$127:DN$129)>0,$E134*$G134,0)","v":0},null,{"$f":"IF(SUM(DP$127:DP$129)>0,$E134*$G134,0)","v":0},null,{"$f":"IF(SUM(DR$127:DR$129)>0,$E134*$G134,0)","v":0},null,{"$f":"IF(SUM(DT$127:DT$129)>0,$E134*$G134,0)","v":0},null,{"$f":"IF(SUM(DV$127:DV$129)>0,$E134*$G134,0)","v":0},null,{"$f":"IF(SUM(DX$127:DX$129)>0,$E134*$G134,0)","v":0}]
[null,null,3,"Luva de Segurança confeccionada em LÁTEX natural anatômica (esp. mínima 0,60mm), acabamento forrado em algodão flocado, antiderrapante na palma e dedos. Ref.: Mucambo.",12,"PAR",7.14,null,null,null,0,null,{"$f":"IF(SUM(L$127:L$129)>0,$E135*$G135,0)","v":0},null,{"$f":"IF(SUM(N$127:N$129)>0,$E135*$G135,0)","v":0},null,{"$f":"IF(SUM(P$127:P$129)>0,$E135*$G135,0)","v":0},null,{"$f":"IF(SUM(R$127:R$129)>0,$E135*$G135,0)","v":0},null,{"$f":"IF(SUM(T$127:T$129)>0,$E135*$G135,0)","v":0},null,{"$f":"IF(SUM(V$127:V$129)>0,$E135*$G135,0)","v":0},null,{"$f":"IF(SUM(X$127:X$129)>0,$E135*$G135,0)","v":0},null,{"$f":"IF(SUM(Z$127:Z$129)>0,$E135*$G135,0)","v":0},null,{"$f":"IF(SUM(AB$127:AB$129)>0,$E135*$G135,0)","v":0},null,{"$f":"IF(SUM(AD$127:AD$129)>0,$E135*$G135,0)","v":0},null,{"$f":"IF(SUM(AF$127:AF$129)>0,$E135*$G135,0)","v":85.679999999999993},null,{"$f":"IF(SUM(AH$127:AH$129)>0,$E135*$G135,0)","v":0},null,{"$f":"IF(SUM(AJ$127:AJ$129)>0,$E135*$G135,0)","v":0},null,{"$f":"IF(SUM(AL$127:AL$129)>0,$E135*$G135,0)","v":0},null,{"$f":"IF(SUM(AN$127:AN$129)>0,$E135*$G135,0)","v":0},null,{"$f":"IF(SUM(AP$127:AP$129)>0,$E135*$G135,0)","v":0},null,{"$f":"IF(SUM(AR$127:AR$129)>0,$E135*$G135,0)","v":0},null,{"$f":"IF(SUM(AT$127:AT$129)>0,$E135*$G135,0)","v":0},null,{"$f":"IF(SUM(AV$127:AV$129)>0,$E135*$G135,0)","v":0},null,{"$f":"IF(SUM(AX$127:AX$129)>0,$E135*$G135,0)","v":0},null,{"$f":"IF(SUM(AZ$127:AZ$129)>0,$E135*$G135,0)","v":0},null,{"$f":"IF(SUM(BB$127:BB$129)>0,$E135*$G135,0)","v":0},null,{"$f":"IF(SUM(BD$127:BD$129)>0,$E135*$G135,0)","v":0},null,{"$f":"IF(SUM(BF$127:BF$129)>0,$E135*$G135,0)","v":0},null,{"$f":"IF(SUM(BH$127:BH$129)>0,$E135*$G135,0)","v":0},null,{"$f":"IF(SUM(BJ$127:BJ$129)>0,$E135*$G135,0)","v":0},null,{"$f":"IF(SUM(BL$127:BL$129)>0,$E135*$G135,0)","v":0},null,{"$f":"IF(SUM(BN$127:BN$129)>0,$E135*$G135,0)","v":0},null,{"$f":"IF(SUM(BP$127:BP$129)>0,$E135*$G135,0)","v":0},null,{"$f":"IF(SUM(BR$127:BR$129)>0,$E135*$G135,0)","v":0},null,{"$f":"IF(SUM(BT$127:BT$129)>0,$E135*$G135,0)","v":0},null,{"$f":"IF(SUM(BV$127:BV$129)>0,$E135*$G135,0)","v":0},null,{"$f":"IF(SUM(BX$127:BX$129)>0,$E135*$G135,0)","v":0},null,{"$f":"IF(SUM(BZ$127:BZ$129)>0,$E135*$G135,0)","v":0},null,{"$f":"IF(SUM(CB$127:CB$129)>0,$E135*$G135,0)","v":0},null,{"$f":"IF(SUM(CD$127:CD$129)>0,$E135*$G135,0)","v":0},null,{"$f":"IF(SUM(CF$127:CF$129)>0,$E135*$G135,0)","v":0},null,{"$f":"IF(SUM(CH$127:CH$129)>0,$E135*$G135,0)","v":0},null,{"$f":"IF(SUM(CJ$127:CJ$129)>0,$E135*$G135,0)","v":0},null,{"$f":"IF(SUM(CL$127:CL$129)>0,$E135*$G135,0)","v":0},null,{"$f":"IF(SUM(CN$127:CN$129)>0,$E135*$G135,0)","v":0},null,{"$f":"IF(SUM(CP$127:CP$129)>0,$E135*$G135,0)","v":0},null,{"$f":"IF(SUM(CR$127:CR$129)>0,$E135*$G135,0)","v":0},null,{"$f":"IF(SUM(CT$127:CT$129)>0,$E135*$G135,0)","v":0},null,{"$f":"IF(SUM(CV$127:CV$129)>0,$E135*$G135,0)","v":0},null,{"$f":"IF(SUM(CX$127:CX$129)>0,$E135*$G135,0)","v":0},null,{"$f":"IF(SUM(CZ$127:CZ$129)>0,$E135*$G135,0)","v":0},null,{"$f":"IF(SUM(DB$127:DB$129)>0,$E135*$G135,0)","v":0},null,{"$f":"IF(SUM(DD$127:DD$129)>0,$E135*$G135,0)","v":0},null,{"$f":"IF(SUM(DF$127:DF$129)>0,$E135*$G135,0)","v":0},null,{"$f":"IF(SUM(DH$127:DH$129)>0,$E135*$G135,0)","v":0},null,{"$f":"IF(SUM(DJ$127:DJ$129)>0,$E135*$G135,0)","v":0},null,{"$f":"IF(SUM(DL$127:DL$129)>0,$E135*$G135,0)","v":0},null,{"$f":"IF(SUM(DN$127:DN$129)>0,$E135*$G135,0)","v":0},null,{"$f":"IF(SUM(DP$127:DP$129)>0,$E135*$G135,0)","v":0},null,{"$f":"IF(SUM(DR$127:DR$129)>0,$E135*$G135,0)","v":0},null,{"$f":"IF(SUM(DT$127:DT$129)>0,$E135*$G135,0)","v":0},null,{"$f":"IF(SUM(DV$127:DV$129)>0,$E135*$G135,0)","v":0},null,{"$f":"IF(SUM(DX$127:DX$129)>0,$E135*$G135,0)","v":0}]
[null,null,4,"Touca sanfonada, em TNT (100% polipropileno), elástico; impermeabilidade mínima de 80%, descartável, cor branca. Ref. Sky. ",500,"UND",0.15,null,null,null,0,null,{"$f":"IF(SUM(L$127:L$129)>0,$E136*$G136,0)","v":0},null,{"$f":"IF(SUM(N$127:N$129)>0,$E136*$G136,0)","v":0},null,{"$f":"IF(SUM(P$127:P$129)>0,$E136*$G136,0)","v":0},null,{"$f":"IF(SUM(R$127:R$129)>0,$E136*$G136,0)","v":0},null,{"$f":"IF(SUM(T$127:T$129)>0,$E136*$G136,0)","v":0},null,{"$f":"IF(SUM(V$127:V$129)>0,$E136*$G136,0)","v":0},null,{"$f":"IF(SUM(X$127:X$129)>0,$E136*$G136,0)","v":0},null,{"$f":"IF(SUM(Z$127:Z$129)>0,$E136*$G136,0)","v":0},null,{"$f":"IF(SUM(AB$127:AB$129)>0,$E136*$G136,0)","v":0},null,{"$f":"IF(SUM(AD$127:AD$129)>0,$E136*$G136,0)","v":0},null,{"$f":"IF(SUM(AF$127:AF$129)>0,$E136*$G136,0)","v":75},null,{"$f":"IF(SUM(AH$127:AH$129)>0,$E136*$G136,0)","v":0},null,{"$f":"IF(SUM(AJ$127:AJ$129)>0,$E136*$G136,0)","v":0},null,{"$f":"IF(SUM(AL$127:AL$129)>0,$E136*$G136,0)","v":0},null,{"$f":"IF(SUM(AN$127:AN$129)>0,$E136*$G136,0)","v":0},null,{"$f":"IF(SUM(AP$127:AP$129)>0,$E136*$G136,0)","v":0},null,{"$f":"IF(SUM(AR$127:AR$129)>0,$E136*$G136,0)","v":0},null,{"$f":"IF(SUM(AT$127:AT$129)>0,$E136*$G136,0)","v":0},null,{"$f":"IF(SUM(AV$127:AV$129)>0,$E136*$G136,0)","v":0},null,{"$f":"IF(SUM(AX$127:AX$129)>0,$E136*$G136,0)","v":0},null,{"$f":"IF(SUM(AZ$127:AZ$129)>0,$E136*$G136,0)","v":0},null,{"$f":"IF(SUM(BB$127:BB$129)>0,$E136*$G136,0)","v":0},null,{"$f":"IF(SUM(BD$127:BD$129)>0,$E136*$G136,0)","v":0},null,{"$f":"IF(SUM(BF$127:BF$129)>0,$E136*$G136,0)","v":0},null,{"$f":"IF(SUM(BH$127:BH$129)>0,$E136*$G136,0)","v":0},null,{"$f":"IF(SUM(BJ$127:BJ$129)>0,$E136*$G136,0)","v":0},null,{"$f":"IF(SUM(BL$127:BL$129)>0,$E136*$G136,0)","v":0},null,{"$f":"IF(SUM(BN$127:BN$129)>0,$E136*$G136,0)","v":0},null,{"$f":"IF(SUM(BP$127:BP$129)>0,$E136*$G136,0)","v":0},null,{"$f":"IF(SUM(BR$127:BR$129)>0,$E136*$G136,0)","v":0},null,{"$f":"IF(SUM(BT$127:BT$129)>0,$E136*$G136,0)","v":0},null,{"$f":"IF(SUM(BV$127:BV$129)>0,$E136*$G136,0)","v":0},null,{"$f":"IF(SUM(BX$127:BX$129)>0,$E136*$G136,0)","v":0},null,{"$f":"IF(SUM(BZ$127:BZ$129)>0,$E136*$G136,0)","v":0},null,{"$f":"IF(SUM(CB$127:CB$129)>0,$E136*$G136,0)","v":0},null,{"$f":"IF(SUM(CD$127:CD$129)>0,$E136*$G136,0)","v":0},null,{"$f":"IF(SUM(CF$127:CF$129)>0,$E136*$G136,0)","v":0},null,{"$f":"IF(SUM(CH$127:CH$129)>0,$E136*$G136,0)","v":0},null,{"$f":"IF(SUM(CJ$127:CJ$129)>0,$E136*$G136,0)","v":0},null,{"$f":"IF(SUM(CL$127:CL$129)>0,$E136*$G136,0)","v":0},null,{"$f":"IF(SUM(CN$127:CN$129)>0,$E136*$G136,0)","v":0},null,{"$f":"IF(SUM(CP$127:CP$129)>0,$E136*$G136,0)","v":0},null,{"$f":"IF(SUM(CR$127:CR$129)>0,$E136*$G136,0)","v":0},null,{"$f":"IF(SUM(CT$127:CT$129)>0,$E136*$G136,0)","v":0},null,{"$f":"IF(SUM(CV$127:CV$129)>0,$E136*$G136,0)","v":0},null,{"$f":"IF(SUM(CX$127:CX$129)>0,$E136*$G136,0)","v":0},null,{"$f":"IF(SUM(CZ$127:CZ$129)>0,$E136*$G136,0)","v":0},null,{"$f":"IF(SUM(DB$127:DB$129)>0,$E136*$G136,0)","v":0},null,{"$f":"IF(SUM(DD$127:DD$129)>0,$E136*$G136,0)","v":0},null,{"$f":"IF(SUM(DF$127:DF$129)>0,$E136*$G136,0)","v":0},null,{"$f":"IF(SUM(DH$127:DH$129)>0,$E136*$G136,0)","v":0},null,{"$f":"IF(SUM(DJ$127:DJ$129)>0,$E136*$G136,0)","v":0},null,{"$f":"IF(SUM(DL$127:DL$129)>0,$E136*$G136,0)","v":0},null,{"$f":"IF(SUM(DN$127:DN$129)>0,$E136*$G136,0)","v":0},null,{"$f":"IF(SUM(DP$127:DP$129)>0,$E136*$G136,0)","v":0},null,{"$f":"IF(SUM(DR$127:DR$129)>0,$E136*$G136,0)","v":0},null,{"$f":"IF(SUM(DT$127:DT$129)>0,$E136*$G136,0)","v":0},null,{"$f":"IF(SUM(DV$127:DV$129)>0,$E136*$G136,0)","v":0},null,{"$f":"IF(SUM(DX$127:DX$129)>0,$E136*$G136,0)","v":0}]
[null,null,5,"Bota em PVC, impermeável, forrada internamente, cano médio, resistência ao escorregamento do solado SRC. Cor branca. Ref. MARLUVAS. ",1,"PAR",39.97,null,null,null,0,null,{"$f":"IF(SUM(L$127:L$129)>0,$E137*$G137,0)","v":0},null,{"$f":"IF(SUM(N$127:N$129)>0,$E137*$G137,0)","v":0},null,{"$f":"IF(SUM(P$127:P$129)>0,$E137*$G137,0)","v":0},null,{"$f":"IF(SUM(R$127:R$129)>0,$E137*$G137,0)","v":0},null,{"$f":"IF(SUM(T$127:T$129)>0,$E137*$G137,0)","v":0},null,{"$f":"IF(SUM(V$127:V$129)>0,$E137*$G137,0)","v":0},null,{"$f":"IF(SUM(X$127:X$129)>0,$E137*$G137,0)","v":0},null,{"$f":"IF(SUM(Z$127:Z$129)>0,$E137*$G137,0)","v":0},null,{"$f":"IF(SUM(AB$127:AB$129)>0,$E137*$G137,0)","v":0},null,{"$f":"IF(SUM(AD$127:AD$129)>0,$E137*$G137,0)","v":0},null,{"$f":"IF(SUM(AF$127:AF$129)>0,$E137*$G137,0)","v":39.97},null,{"$f":"IF(SUM(AH$127:AH$129)>0,$E137*$G137,0)","v":0},null,{"$f":"IF(SUM(AJ$127:AJ$129)>0,$E137*$G137,0)","v":0},null,{"$f":"IF(SUM(AL$127:AL$129)>0,$E137*$G137,0)","v":0},null,{"$f":"IF(SUM(AN$127:AN$129)>0,$E137*$G137,0)","v":0},null,{"$f":"IF(SUM(AP$127:AP$129)>0,$E137*$G137,0)","v":0},null,{"$f":"IF(SUM(AR$127:AR$129)>0,$E137*$G137,0)","v":0},null,{"$f":"IF(SUM(AT$127:AT$129)>0,$E137*$G137,0)","v":0},null,{"$f":"IF(SUM(AV$127:AV$129)>0,$E137*$G137,0)","v":0},null,{"$f":"IF(SUM(AX$127:AX$129)>0,$E137*$G137,0)","v":0},null,{"$f":"IF(SUM(AZ$127:AZ$129)>0,$E137*$G137,0)","v":0},null,{"$f":"IF(SUM(BB$127:BB$129)>0,$E137*$G137,0)","v":0},null,{"$f":"IF(SUM(BD$127:BD$129)>0,$E137*$G137,0)","v":0},null,{"$f":"IF(SUM(BF$127:BF$129)>0,$E137*$G137,0)","v":0},null,{"$f":"IF(SUM(BH$127:BH$129)>0,$E137*$G137,0)","v":0},null,{"$f":"IF(SUM(BJ$127:BJ$129)>0,$E137*$G137,0)","v":0},null,{"$f":"IF(SUM(BL$127:BL$129)>0,$E137*$G137,0)","v":0},null,{"$f":"IF(SUM(BN$127:BN$129)>0,$E137*$G137,0)","v":0},null,{"$f":"IF(SUM(BP$127:BP$129)>0,$E137*$G137,0)","v":0},null,{"$f":"IF(SUM(BR$127:BR$129)>0,$E137*$G137,0)","v":0},null,{"$f":"IF(SUM(BT$127:BT$129)>0,$E137*$G137,0)","v":0},null,{"$f":"IF(SUM(BV$127:BV$129)>0,$E137*$G137,0)","v":0},null,{"$f":"IF(SUM(BX$127:BX$129)>0,$E137*$G137,0)","v":0},null,{"$f":"IF(SUM(BZ$127:BZ$129)>0,$E137*$G137,0)","v":0},null,{"$f":"IF(SUM(CB$127:CB$129)>0,$E137*$G137,0)","v":0},null,{"$f":"IF(SUM(CD$127:CD$129)>0,$E137*$G137,0)","v":0},null,{"$f":"IF(SUM(CF$127:CF$129)>0,$E137*$G137,0)","v":0},null,{"$f":"IF(SUM(CH$127:CH$129)>0,$E137*$G137,0)","v":0},null,{"$f":"IF(SUM(CJ$127:CJ$129)>0,$E137*$G137,0)","v":0},null,{"$f":"IF(SUM(CL$127:CL$129)>0,$E137*$G137,0)","v":0},null,{"$f":"IF(SUM(CN$127:CN$129)>0,$E137*$G137,0)","v":0},null,{"$f":"IF(SUM(CP$127:CP$129)>0,$E137*$G137,0)","v":0},null,{"$f":"IF(SUM(CR$127:CR$129)>0,$E137*$G137,0)","v":0},null,{"$f":"IF(SUM(CT$127:CT$129)>0,$E137*$G137,0)","v":0},null,{"$f":"IF(SUM(CV$127:CV$129)>0,$E137*$G137,0)","v":0},null,{"$f":"IF(SUM(CX$127:CX$129)>0,$E137*$G137,0)","v":0},null,{"$f":"IF(SUM(CZ$127:CZ$129)>0,$E137*$G137,0)","v":0},null,{"$f":"IF(SUM(DB$127:DB$129)>0,$E137*$G137,0)","v":0},null,{"$f":"IF(SUM(DD$127:DD$129)>0,$E137*$G137,0)","v":0},null,{"$f":"IF(SUM(DF$127:DF$129)>0,$E137*$G137,0)","v":0},null,{"$f":"IF(SUM(DH$127:DH$129)>0,$E137*$G137,0)","v":0},null,{"$f":"IF(SUM(DJ$127:DJ$129)>0,$E137*$G137,0)","v":0},null,{"$f":"IF(SUM(DL$127:DL$129)>0,$E137*$G137,0)","v":0},null,{"$f":"IF(SUM(DN$127:DN$129)>0,$E137*$G137,0)","v":0},null,{"$f":"IF(SUM(DP$127:DP$129)>0,$E137*$G137,0)","v":0},null,{"$f":"IF(SUM(DR$127:DR$129)>0,$E137*$G137,0)","v":0},null,{"$f":"IF(SUM(DT$127:DT$129)>0,$E137*$G137,0)","v":0},null,{"$f":"IF(SUM(DV$127:DV$129)>0,$E137*$G137,0)","v":0},null,{"$f":"IF(SUM(DX$127:DX$129)>0,$E137*$G137,0)","v":0}]
[null,null,6,"Luva de segurança (punho curto) de malha de aço, de cinco dedos, confeccionada em elos de aço inox, fechamento ajustável no punho. Ref. Danny.",1,"PAR",809.17,null,null,null,0,null,{"$f":"IF(SUM(L$127:L$129)>0,$E138*$G138,0)","v":0},null,{"$f":"IF(SUM(N$127:N$129)>0,$E138*$G138,0)","v":0},null,{"$f":"IF(SUM(P$127:P$129)>0,$E138*$G138,0)","v":0},null,{"$f":"IF(SUM(R$127:R$129)>0,$E138*$G138,0)","v":0},null,{"$f":"IF(SUM(T$127:T$129)>0,$E138*$G138,0)","v":0},null,{"$f":"IF(SUM(V$127:V$129)>0,$E138*$G138,0)","v":0},null,{"$f":"IF(SUM(X$127:X$129)>0,$E138*$G138,0)","v":0},null,{"$f":"IF(SUM(Z$127:Z$129)>0,$E138*$G138,0)","v":0},null,{"$f":"IF(SUM(AB$127:AB$129)>0,$E138*$G138,0)","v":0},null,{"$f":"IF(SUM(AD$127:AD$129)>0,$E138*$G138,0)","v":0},null,{"$f":"IF(SUM(AF$127:AF$129)>0,$E138*$G138,0)","v":809.17},null,{"$f":"IF(SUM(AH$127:AH$129)>0,$E138*$G138,0)","v":0},null,{"$f":"IF(SUM(AJ$127:AJ$129)>0,$E138*$G138,0)","v":0},null,{"$f":"IF(SUM(AL$127:AL$129)>0,$E138*$G138,0)","v":0},null,{"$f":"IF(SUM(AN$127:AN$129)>0,$E138*$G138,0)","v":0},null,{"$f":"IF(SUM(AP$127:AP$129)>0,$E138*$G138,0)","v":0},null,{"$f":"IF(SUM(AR$127:AR$129)>0,$E138*$G138,0)","v":0},null,{"$f":"IF(SUM(AT$127:AT$129)>0,$E138*$G138,0)","v":0},null,{"$f":"IF(SUM(AV$127:AV$129)>0,$E138*$G138,0)","v":0},null,{"$f":"IF(SUM(AX$127:AX$129)>0,$E138*$G138,0)","v":0},null,{"$f":"IF(SUM(AZ$127:AZ$129)>0,$E138*$G138,0)","v":0},null,{"$f":"IF(SUM(BB$127:BB$129)>0,$E138*$G138,0)","v":0},null,{"$f":"IF(SUM(BD$127:BD$129)>0,$E138*$G138,0)","v":0},null,{"$f":"IF(SUM(BF$127:BF$129)>0,$E138*$G138,0)","v":0},null,{"$f":"IF(SUM(BH$127:BH$129)>0,$E138*$G138,0)","v":0},null,{"$f":"IF(SUM(BJ$127:BJ$129)>0,$E138*$G138,0)","v":0},null,{"$f":"IF(SUM(BL$127:BL$129)>0,$E138*$G138,0)","v":0},null,{"$f":"IF(SUM(BN$127:BN$129)>0,$E138*$G138,0)","v":0},null,{"$f":"IF(SUM(BP$127:BP$129)>0,$E138*$G138,0)","v":0},null,{"$f":"IF(SUM(BR$127:BR$129)>0,$E138*$G138,0)","v":0},null,{"$f":"IF(SUM(BT$127:BT$129)>0,$E138*$G138,0)","v":0},null,{"$f":"IF(SUM(BV$127:BV$129)>0,$E138*$G138,0)","v":0},null,{"$f":"IF(SUM(BX$127:BX$129)>0,$E138*$G138,0)","v":0},null,{"$f":"IF(SUM(BZ$127:BZ$129)>0,$E138*$G138,0)","v":0},null,{"$f":"IF(SUM(CB$127:CB$129)>0,$E138*$G138,0)","v":0},null,{"$f":"IF(SUM(CD$127:CD$129)>0,$E138*$G138,0)","v":0},null,{"$f":"IF(SUM(CF$127:CF$129)>0,$E138*$G138,0)","v":0},null,{"$f":"IF(SUM(CH$127:CH$129)>0,$E138*$G138,0)","v":0},null,{"$f":"IF(SUM(CJ$127:CJ$129)>0,$E138*$G138,0)","v":0},null,{"$f":"IF(SUM(CL$127:CL$129)>0,$E138*$G138,0)","v":0},null,{"$f":"IF(SUM(CN$127:CN$129)>0,$E138*$G138,0)","v":0},null,{"$f":"IF(SUM(CP$127:CP$129)>0,$E138*$G138,0)","v":0},null,{"$f":"IF(SUM(CR$127:CR$129)>0,$E138*$G138,0)","v":0},null,{"$f":"IF(SUM(CT$127:CT$129)>0,$E138*$G138,0)","v":0},null,{"$f":"IF(SUM(CV$127:CV$129)>0,$E138*$G138,0)","v":0},null,{"$f":"IF(SUM(CX$127:CX$129)>0,$E138*$G138,0)","v":0},null,{"$f":"IF(SUM(CZ$127:CZ$129)>0,$E138*$G138,0)","v":0},null,{"$f":"IF(SUM(DB$127:DB$129)>0,$E138*$G138,0)","v":0},null,{"$f":"IF(SUM(DD$127:DD$129)>0,$E138*$G138,0)","v":0},null,{"$f":"IF(SUM(DF$127:DF$129)>0,$E138*$G138,0)","v":0},null,{"$f":"IF(SUM(DH$127:DH$129)>0,$E138*$G138,0)","v":0},null,{"$f":"IF(SUM(DJ$127:DJ$129)>0,$E138*$G138,0)","v":0},null,{"$f":"IF(SUM(DL$127:DL$129)>0,$E138*$G138,0)","v":0},null,{"$f":"IF(SUM(DN$127:DN$129)>0,$E138*$G138,0)","v":0},null,{"$f":"IF(SUM(DP$127:DP$129)>0,$E138*$G138,0)","v":0},null,{"$f":"IF(SUM(DR$127:DR$129)>0,$E138*$G138,0)","v":0},null,{"$f":"IF(SUM(DT$127:DT$129)>0,$E138*$G138,0)","v":0},null,{"$f":"IF(SUM(DV$127:DV$129)>0,$E138*$G138,0)","v":0},null,{"$f":"IF(SUM(DX$127:DX$129)>0,$E138*$G138,0)","v":0}]
[null,null,7,"Luva de segurança, para proteção térmica, 5 dedos, confeccionada em poliéster e algodão com TNT (tecido não tecido), totalmente revestida em nitrílico. Comprimento 35cm. Punho reto. Formato Anatômico. Reutilizável. Ref. Volk CA 38.123",1,"PAR",152.96,null,null,null,0,null,{"$f":"IF(SUM(L$127:L$129)>0,$E139*$G139,0)","v":0},null,{"$f":"IF(SUM(N$127:N$129)>0,$E139*$G139,0)","v":0},null,{"$f":"IF(SUM(P$127:P$129)>0,$E139*$G139,0)","v":0},null,{"$f":"IF(SUM(R$127:R$129)>0,$E139*$G139,0)","v":0},null,{"$f":"IF(SUM(T$127:T$129)>0,$E139*$G139,0)","v":0},null,{"$f":"IF(SUM(V$127:V$129)>0,$E139*$G139,0)","v":0},null,{"$f":"IF(SUM(X$127:X$129)>0,$E139*$G139,0)","v":0},null,{"$f":"IF(SUM(Z$127:Z$129)>0,$E139*$G139,0)","v":0},null,{"$f":"IF(SUM(AB$127:AB$129)>0,$E139*$G139,0)","v":0},null,{"$f":"IF(SUM(AD$127:AD$129)>0,$E139*$G139,0)","v":0},null,{"$f":"IF(SUM(AF$127:AF$129)>0,$E139*$G139,0)","v":152.96},null,{"$f":"IF(SUM(AH$127:AH$129)>0,$E139*$G139,0)","v":0},null,{"$f":"IF(SUM(AJ$127:AJ$129)>0,$E139*$G139,0)","v":0},null,{"$f":"IF(SUM(AL$127:AL$129)>0,$E139*$G139,0)","v":0},null,{"$f":"IF(SUM(AN$127:AN$129)>0,$E139*$G139,0)","v":0},null,{"$f":"IF(SUM(AP$127:AP$129)>0,$E139*$G139,0)","v":0},null,{"$f":"IF(SUM(AR$127:AR$129)>0,$E139*$G139,0)","v":0},null,{"$f":"IF(SUM(AT$127:AT$129)>0,$E139*$G139,0)","v":0},null,{"$f":"IF(SUM(AV$127:AV$129)>0,$E139*$G139,0)","v":0},null,{"$f":"IF(SUM(AX$127:AX$129)>0,$E139*$G139,0)","v":0},null,{"$f":"IF(SUM(AZ$127:AZ$129)>0,$E139*$G139,0)","v":0},null,{"$f":"IF(SUM(BB$127:BB$129)>0,$E139*$G139,0)","v":0},null,{"$f":"IF(SUM(BD$127:BD$129)>0,$E139*$G139,0)","v":0},null,{"$f":"IF(SUM(BF$127:BF$129)>0,$E139*$G139,0)","v":0},null,{"$f":"IF(SUM(BH$127:BH$129)>0,$E139*$G139,0)","v":0},null,{"$f":"IF(SUM(BJ$127:BJ$129)>0,$E139*$G139,0)","v":0},null,{"$f":"IF(SUM(BL$127:BL$129)>0,$E139*$G139,0)","v":0},null,{"$f":"IF(SUM(BN$127:BN$129)>0,$E139*$G139,0)","v":0},null,{"$f":"IF(SUM(BP$127:BP$129)>0,$E139*$G139,0)","v":0},null,{"$f":"IF(SUM(BR$127:BR$129)>0,$E139*$G139,0)","v":0},null,{"$f":"IF(SUM(BT$127:BT$129)>0,$E139*$G139,0)","v":0},null,{"$f":"IF(SUM(BV$127:BV$129)>0,$E139*$G139,0)","v":0},null,{"$f":"IF(SUM(BX$127:BX$129)>0,$E139*$G139,0)","v":0},null,{"$f":"IF(SUM(BZ$127:BZ$129)>0,$E139*$G139,0)","v":0},null,{"$f":"IF(SUM(CB$127:CB$129)>0,$E139*$G139,0)","v":0},null,{"$f":"IF(SUM(CD$127:CD$129)>0,$E139*$G139,0)","v":0},null,{"$f":"IF(SUM(CF$127:CF$129)>0,$E139*$G139,0)","v":0},null,{"$f":"IF(SUM(CH$127:CH$129)>0,$E139*$G139,0)","v":0},null,{"$f":"IF(SUM(CJ$127:CJ$129)>0,$E139*$G139,0)","v":0},null,{"$f":"IF(SUM(CL$127:CL$129)>0,$E139*$G139,0)","v":0},null,{"$f":"IF(SUM(CN$127:CN$129)>0,$E139*$G139,0)","v":0},null,{"$f":"IF(SUM(CP$127:CP$129)>0,$E139*$G139,0)","v":0},null,{"$f":"IF(SUM(CR$127:CR$129)>0,$E139*$G139,0)","v":0},null,{"$f":"IF(SUM(CT$127:CT$129)>0,$E139*$G139,0)","v":0},null,{"$f":"IF(SUM(CV$127:CV$129)>0,$E139*$G139,0)","v":0},null,{"$f":"IF(SUM(CX$127:CX$129)>0,$E139*$G139,0)","v":0},null,{"$f":"IF(SUM(CZ$127:CZ$129)>0,$E139*$G139,0)","v":0},null,{"$f":"IF(SUM(DB$127:DB$129)>0,$E139*$G139,0)","v":0},null,{"$f":"IF(SUM(DD$127:DD$129)>0,$E139*$G139,0)","v":0},null,{"$f":"IF(SUM(DF$127:DF$129)>0,$E139*$G139,0)","v":0},null,{"$f":"IF(SUM(DH$127:DH$129)>0,$E139*$G139,0)","v":0},null,{"$f":"IF(SUM(DJ$127:DJ$129)>0,$E139*$G139,0)","v":0},null,{"$f":"IF(SUM(DL$127:DL$129)>0,$E139*$G139,0)","v":0},null,{"$f":"IF(SUM(DN$127:DN$129)>0,$E139*$G139,0)","v":0},null,{"$f":"IF(SUM(DP$127:DP$129)>0,$E139*$G139,0)","v":0},null,{"$f":"IF(SUM(DR$127:DR$129)>0,$E139*$G139,0)","v":0},null,{"$f":"IF(SUM(DT$127:DT$129)>0,$E139*$G139,0)","v":0},null,{"$f":"IF(SUM(DV$127:DV$129)>0,$E139*$G139,0)","v":0},null,{"$f":"IF(SUM(DX$127:DX$129)>0,$E139*$G139,0)","v":0}]
[]
[]
[null,null,"CATEGORIAS",null,null,null,"QUANTIDADE"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF($C143=J$3,1,0)","v":0},null,{"$f":"IF($C143=L$3,1,0)","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,{"$f":"IF($C143=AR$3,1,0)","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,{"$f":"IF($C143=DD$3,1,0)","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,13,{"$f":"HLOOKUP($C144,'Dados Gerais'!$D$6:$V$11,6,0)","v":"COZINHEIRA"},null,null,{"$f":"HLOOKUP($C144,'Dados Gerais'!$D$6:$V$15,10,0)","v":2},null,null,{"$f":"IF($C144=J$3,1,0)","v":0},null,0,null,{"$f":"IF($C144=N$3,1,0)","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,1,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
[]
[null,null,"ITEM","DESCRIÇÃO","QUANTIDADE POR TRABALHADOR/ANO","UNIDADE","VALOR"]
[]
[null,null,1,"Calçado ocupacional em EVA, fechado no calcanhar e parte superior, com solado de borracha antiderrapante (resistência ao escorregamento SRC), resistente ao óleo combustível, absorção de energia na região do salto, com palmilha interna removível, cabedal com substância antimicrobiana, junto à formulação do composto EVA, ativa durante toda a vida útil do produto. Cor preta. Ref.: Soft Works Ca 37212",3,"PAR",95.54,null,null,null,{"$f":"IF(SUM(J$143:J$145)>0,$E149*$G149,0)","v":0},null,{"$f":"IF(SUM(L$143:L$145)>0,$E149*$G149,0)","v":0},null,{"$f":"IF(SUM(N$143:N$145)>0,$E149*$G149,0)","v":0},null,{"$f":"IF(SUM(P$143:P$145)>0,$E149*$G149,0)","v":0},null,{"$f":"IF(SUM(R$143:R$145)>0,$E149*$G149,0)","v":0},null,{"$f":"IF(SUM(T$143:T$145)>0,$E149*$G149,0)","v":0},null,{"$f":"IF(SUM(V$143:V$145)>0,$E149*$G149,0)","v":0},null,{"$f":"IF(SUM(X$143:X$145)>0,$E149*$G149,0)","v":0},null,{"$f":"IF(SUM(Z$143:Z$145)>0,$E149*$G149,0)","v":0},null,{"$f":"IF(SUM(AB$143:AB$145)>0,$E149*$G149,0)","v":0},null,{"$f":"IF(SUM(AD$143:AD$145)>0,$E149*$G149,0)","v":0},null,{"$f":"IF(SUM(AF$143:AF$145)>0,$E149*$G149,0)","v":0},null,{"$f":"IF(SUM(AH$143:AH$145)>0,$E149*$G149,0)","v":286.62},null,{"$f":"IF(SUM(AJ$143:AJ$145)>0,$E149*$G149,0)","v":0},null,{"$f":"IF(SUM(AL$143:AL$145)>0,$E149*$G149,0)","v":0},null,{"$f":"IF(SUM(AN$143:AN$145)>0,$E149*$G149,0)","v":0},null,{"$f":"IF(SUM(AP$143:AP$145)>0,$E149*$G149,0)","v":0},null,{"$f":"IF(SUM(AR$143:AR$145)>0,$E149*$G149,0)","v":0},null,{"$f":"IF(SUM(AT$143:AT$145)>0,$E149*$G149,0)","v":0},null,{"$f":"IF(SUM(AV$143:AV$145)>0,$E149*$G149,0)","v":0},null,{"$f":"IF(SUM(AX$143:AX$145)>0,$E149*$G149,0)","v":0},null,{"$f":"IF(SUM(AZ$143:AZ$145)>0,$E149*$G149,0)","v":0},null,{"$f":"IF(SUM(BB$143:BB$145)>0,$E149*$G149,0)","v":0},null,{"$f":"IF(SUM(BD$143:BD$145)>0,$E149*$G149,0)","v":0},null,{"$f":"IF(SUM(BF$143:BF$145)>0,$E149*$G149,0)","v":0},null,{"$f":"IF(SUM(BH$143:BH$145)>0,$E149*$G149,0)","v":0},null,{"$f":"IF(SUM(BJ$143:BJ$145)>0,$E149*$G149,0)","v":0},null,{"$f":"IF(SUM(BL$143:BL$145)>0,$E149*$G149,0)","v":0},null,{"$f":"IF(SUM(BN$143:BN$145)>0,$E149*$G149,0)","v":0},null,{"$f":"IF(SUM(BP$143:BP$145)>0,$E149*$G149,0)","v":0},null,{"$f":"IF(SUM(BR$143:BR$145)>0,$E149*$G149,0)","v":0},null,{"$f":"IF(SUM(BT$143:BT$145)>0,$E149*$G149,0)","v":0},null,{"$f":"IF(SUM(BV$143:BV$145)>0,$E149*$G149,0)","v":0},null,{"$f":"IF(SUM(BX$143:BX$145)>0,$E149*$G149,0)","v":0},null,{"$f":"IF(SUM(BZ$143:BZ$145)>0,$E149*$G149,0)","v":0},null,{"$f":"IF(SUM(CB$143:CB$145)>0,$E149*$G149,0)","v":0},null,{"$f":"IF(SUM(CD$143:CD$145)>0,$E149*$G149,0)","v":0},null,{"$f":"IF(SUM(CF$143:CF$145)>0,$E149*$G149,0)","v":0},null,{"$f":"IF(SUM(CH$143:CH$145)>0,$E149*$G149,0)","v":0},null,{"$f":"IF(SUM(CJ$143:CJ$145)>0,$E149*$G149,0)","v":0},null,{"$f":"IF(SUM(CL$143:CL$145)>0,$E149*$G149,0)","v":0},null,{"$f":"IF(SUM(CN$143:CN$145)>0,$E149*$G149,0)","v":0},null,{"$f":"IF(SUM(CP$143:CP$145)>0,$E149*$G149,0)","v":0},null,{"$f":"IF(SUM(CR$143:CR$145)>0,$E149*$G149,0)","v":0},null,{"$f":"IF(SUM(CT$143:CT$145)>0,$E149*$G149,0)","v":0},null,{"$f":"IF(SUM(CV$143:CV$145)>0,$E149*$G149,0)","v":0},null,{"$f":"IF(SUM(CX$143:CX$145)>0,$E149*$G149,0)","v":0},null,{"$f":"IF(SUM(CZ$143:CZ$145)>0,$E149*$G149,0)","v":0},null,{"$f":"IF(SUM(DB$143:DB$145)>0,$E149*$G149,0)","v":0},null,{"$f":"IF(SUM(DD$143:DD$145)>0,$E149*$G149,0)","v":0},null,{"$f":"IF(SUM(DF$143:DF$145)>0,$E149*$G149,0)","v":0},null,{"$f":"IF(SUM(DH$143:DH$145)>0,$E149*$G149,0)","v":0},null,{"$f":"IF(SUM(DJ$143:DJ$145)>0,$E149*$G149,0)","v":0},null,{"$f":"IF(SUM(DL$143:DL$145)>0,$E149*$G149,0)","v":0},null,{"$f":"IF(SUM(DN$143:DN$145)>0,$E149*$G149,0)","v":0},null,{"$f":"IF(SUM(DP$143:DP$145)>0,$E149*$G149,0)","v":0},null,{"$f":"IF(SUM(DR$143:DR$145)>0,$E149*$G149,0)","v":0},null,{"$f":"IF(SUM(DT$143:DT$145)>0,$E149*$G149,0)","v":0},null,{"$f":"IF(SUM(DV$143:DV$145)>0,$E149*$G149,0)","v":0},null,{"$f":"IF(SUM(DX$143:DX$145)>0,$E149*$G149,0)","v":0}]
[null,null,2,"Avental de segurança confeccionado em vinil laminado e transparente, tiras soldadas eletronicamente, sendo uma no pescoço e duas na cintura com fivela plástica para fechamento, acabamento nas laterais por solda eletrônica. Dimensões: 1,20×0,70m. Ref. Maicol CA 38316",3,"UND",16.89,null,null,null,{"$f":"IF(SUM(J$143:J$145)>0,$E150*$G150,0)","v":0},null,{"$f":"IF(SUM(L$143:L$145)>0,$E150*$G150,0)","v":0},null,{"$f":"IF(SUM(N$143:N$145)>0,$E150*$G150,0)","v":0},null,{"$f":"IF(SUM(P$143:P$145)>0,$E150*$G150,0)","v":0},null,{"$f":"IF(SUM(R$143:R$145)>0,$E150*$G150,0)","v":0},null,{"$f":"IF(SUM(T$143:T$145)>0,$E150*$G150,0)","v":0},null,{"$f":"IF(SUM(V$143:V$145)>0,$E150*$G150,0)","v":0},null,{"$f":"IF(SUM(X$143:X$145)>0,$E150*$G150,0)","v":0},null,{"$f":"IF(SUM(Z$143:Z$145)>0,$E150*$G150,0)","v":0},null,{"$f":"IF(SUM(AB$143:AB$145)>0,$E150*$G150,0)","v":0},null,{"$f":"IF(SUM(AD$143:AD$145)>0,$E150*$G150,0)","v":0},null,{"$f":"IF(SUM(AF$143:AF$145)>0,$E150*$G150,0)","v":0},null,{"$f":"IF(SUM(AH$143:AH$145)>0,$E150*$G150,0)","v":50.67},null,{"$f":"IF(SUM(AJ$143:AJ$145)>0,$E150*$G150,0)","v":0},null,{"$f":"IF(SUM(AL$143:AL$145)>0,$E150*$G150,0)","v":0},null,{"$f":"IF(SUM(AN$143:AN$145)>0,$E150*$G150,0)","v":0},null,{"$f":"IF(SUM(AP$143:AP$145)>0,$E150*$G150,0)","v":0},null,{"$f":"IF(SUM(AR$143:AR$145)>0,$E150*$G150,0)","v":0},null,{"$f":"IF(SUM(AT$143:AT$145)>0,$E150*$G150,0)","v":0},null,{"$f":"IF(SUM(AV$143:AV$145)>0,$E150*$G150,0)","v":0},null,{"$f":"IF(SUM(AX$143:AX$145)>0,$E150*$G150,0)","v":0},null,{"$f":"IF(SUM(AZ$143:AZ$145)>0,$E150*$G150,0)","v":0},null,{"$f":"IF(SUM(BB$143:BB$145)>0,$E150*$G150,0)","v":0},null,{"$f":"IF(SUM(BD$143:BD$145)>0,$E150*$G150,0)","v":0},null,{"$f":"IF(SUM(BF$143:BF$145)>0,$E150*$G150,0)","v":0},null,{"$f":"IF(SUM(BH$143:BH$145)>0,$E150*$G150,0)","v":0},null,{"$f":"IF(SUM(BJ$143:BJ$145)>0,$E150*$G150,0)","v":0},null,{"$f":"IF(SUM(BL$143:BL$145)>0,$E150*$G150,0)","v":0},null,{"$f":"IF(SUM(BN$143:BN$145)>0,$E150*$G150,0)","v":0},null,{"$f":"IF(SUM(BP$143:BP$145)>0,$E150*$G150,0)","v":0},null,{"$f":"IF(SUM(BR$143:BR$145)>0,$E150*$G150,0)","v":0},null,{"$f":"IF(SUM(BT$143:BT$145)>0,$E150*$G150,0)","v":0},null,{"$f":"IF(SUM(BV$143:BV$145)>0,$E150*$G150,0)","v":0},null,{"$f":"IF(SUM(BX$143:BX$145)>0,$E150*$G150,0)","v":0},null,{"$f":"IF(SUM(BZ$143:BZ$145)>0,$E150*$G150,0)","v":0},null,{"$f":"IF(SUM(CB$143:CB$145)>0,$E150*$G150,0)","v":0},null,{"$f":"IF(SUM(CD$143:CD$145)>0,$E150*$G150,0)","v":0},null,{"$f":"IF(SUM(CF$143:CF$145)>0,$E150*$G150,0)","v":0},null,{"$f":"IF(SUM(CH$143:CH$145)>0,$E150*$G150,0)","v":0},null,{"$f":"IF(SUM(CJ$143:CJ$145)>0,$E150*$G150,0)","v":0},null,{"$f":"IF(SUM(CL$143:CL$145)>0,$E150*$G150,0)","v":0},null,{"$f":"IF(SUM(CN$143:CN$145)>0,$E150*$G150,0)","v":0},null,{"$f":"IF(SUM(CP$143:CP$145)>0,$E150*$G150,0)","v":0},null,{"$f":"IF(SUM(CR$143:CR$145)>0,$E150*$G150,0)","v":0},null,{"$f":"IF(SUM(CT$143:CT$145)>0,$E150*$G150,0)","v":0},null,{"$f":"IF(SUM(CV$143:CV$145)>0,$E150*$G150,0)","v":0},null,{"$f":"IF(SUM(CX$143:CX$145)>0,$E150*$G150,0)","v":0},null,{"$f":"IF(SUM(CZ$143:CZ$145)>0,$E150*$G150,0)","v":0},null,{"$f":"IF(SUM(DB$143:DB$145)>0,$E150*$G150,0)","v":0},null,{"$f":"IF(SUM(DD$143:DD$145)>0,$E150*$G150,0)","v":0},null,{"$f":"IF(SUM(DF$143:DF$145)>0,$E150*$G150,0)","v":0},null,{"$f":"IF(SUM(DH$143:DH$145)>0,$E150*$G150,0)","v":0},null,{"$f":"IF(SUM(DJ$143:DJ$145)>0,$E150*$G150,0)","v":0},null,{"$f":"IF(SUM(DL$143:DL$145)>0,$E150*$G150,0)","v":0},null,{"$f":"IF(SUM(DN$143:DN$145)>0,$E150*$G150,0)","v":0},null,{"$f":"IF(SUM(DP$143:DP$145)>0,$E150*$G150,0)","v":0},null,{"$f":"IF(SUM(DR$143:DR$145)>0,$E150*$G150,0)","v":0},null,{"$f":"IF(SUM(DT$143:DT$145)>0,$E150*$G150,0)","v":0},null,{"$f":"IF(SUM(DV$143:DV$145)>0,$E150*$G150,0)","v":0},null,{"$f":"IF(SUM(DX$143:DX$145)>0,$E150*$G150,0)","v":0}]
[null,null,3,"Luva de Segurança confeccionada em LÁTEX natural anatômica (esp. mínima 0,60mm), acabamento forrado em algodão flocado, antiderrapante na palma e dedos. Ref.: Mucambo.",4,"PAR",7.14,null,null,null,0,null,{"$f":"IF(SUM(L$143:L$145)>0,$E151*$G151,0)","v":0},null,{"$f":"IF(SUM(N$143:N$145)>0,$E151*$G151,0)","v":0},null,{"$f":"IF(SUM(P$143:P$145)>0,$E151*$G151,0)","v":0},null,{"$f":"IF(SUM(R$143:R$145)>0,$E151*$G151,0)","v":0},null,{"$f":"IF(SUM(T$143:T$145)>0,$E151*$G151,0)","v":0},null,{"$f":"IF(SUM(V$143:V$145)>0,$E151*$G151,0)","v":0},null,{"$f":"IF(SUM(X$143:X$145)>0,$E151*$G151,0)","v":0},null,{"$f":"IF(SUM(Z$143:Z$145)>0,$E151*$G151,0)","v":0},null,{"$f":"IF(SUM(AB$143:AB$145)>0,$E151*$G151,0)","v":0},null,{"$f":"IF(SUM(AD$143:AD$145)>0,$E151*$G151,0)","v":0},null,{"$f":"IF(SUM(AF$143:AF$145)>0,$E151*$G151,0)","v":0},null,{"$f":"IF(SUM(AH$143:AH$145)>0,$E151*$G151,0)","v":28.56},null,{"$f":"IF(SUM(AJ$143:AJ$145)>0,$E151*$G151,0)","v":0},null,{"$f":"IF(SUM(AL$143:AL$145)>0,$E151*$G151,0)","v":0},null,{"$f":"IF(SUM(AN$143:AN$145)>0,$E151*$G151,0)","v":0},null,{"$f":"IF(SUM(AP$143:AP$145)>0,$E151*$G151,0)","v":0},null,{"$f":"IF(SUM(AR$143:AR$145)>0,$E151*$G151,0)","v":0},null,{"$f":"IF(SUM(AT$143:AT$145)>0,$E151*$G151,0)","v":0},null,{"$f":"IF(SUM(AV$143:AV$145)>0,$E151*$G151,0)","v":0},null,{"$f":"IF(SUM(AX$143:AX$145)>0,$E151*$G151,0)","v":0},null,{"$f":"IF(SUM(AZ$143:AZ$145)>0,$E151*$G151,0)","v":0},null,{"$f":"IF(SUM(BB$143:BB$145)>0,$E151*$G151,0)","v":0},null,{"$f":"IF(SUM(BD$143:BD$145)>0,$E151*$G151,0)","v":0},null,{"$f":"IF(SUM(BF$143:BF$145)>0,$E151*$G151,0)","v":0},null,{"$f":"IF(SUM(BH$143:BH$145)>0,$E151*$G151,0)","v":0},null,{"$f":"IF(SUM(BJ$143:BJ$145)>0,$E151*$G151,0)","v":0},null,{"$f":"IF(SUM(BL$143:BL$145)>0,$E151*$G151,0)","v":0},null,{"$f":"IF(SUM(BN$143:BN$145)>0,$E151*$G151,0)","v":0},null,{"$f":"IF(SUM(BP$143:BP$145)>0,$E151*$G151,0)","v":0},null,{"$f":"IF(SUM(BR$143:BR$145)>0,$E151*$G151,0)","v":0},null,{"$f":"IF(SUM(BT$143:BT$145)>0,$E151*$G151,0)","v":0},null,{"$f":"IF(SUM(BV$143:BV$145)>0,$E151*$G151,0)","v":0},null,{"$f":"IF(SUM(BX$143:BX$145)>0,$E151*$G151,0)","v":0},null,{"$f":"IF(SUM(BZ$143:BZ$145)>0,$E151*$G151,0)","v":0},null,{"$f":"IF(SUM(CB$143:CB$145)>0,$E151*$G151,0)","v":0},null,{"$f":"IF(SUM(CD$143:CD$145)>0,$E151*$G151,0)","v":0},null,{"$f":"IF(SUM(CF$143:CF$145)>0,$E151*$G151,0)","v":0},null,{"$f":"IF(SUM(CH$143:CH$145)>0,$E151*$G151,0)","v":0},null,{"$f":"IF(SUM(CJ$143:CJ$145)>0,$E151*$G151,0)","v":0},null,{"$f":"IF(SUM(CL$143:CL$145)>0,$E151*$G151,0)","v":0},null,{"$f":"IF(SUM(CN$143:CN$145)>0,$E151*$G151,0)","v":0},null,{"$f":"IF(SUM(CP$143:CP$145)>0,$E151*$G151,0)","v":0},null,{"$f":"IF(SUM(CR$143:CR$145)>0,$E151*$G151,0)","v":0},null,{"$f":"IF(SUM(CT$143:CT$145)>0,$E151*$G151,0)","v":0},null,{"$f":"IF(SUM(CV$143:CV$145)>0,$E151*$G151,0)","v":0},null,{"$f":"IF(SUM(CX$143:CX$145)>0,$E151*$G151,0)","v":0},null,{"$f":"IF(SUM(CZ$143:CZ$145)>0,$E151*$G151,0)","v":0},null,{"$f":"IF(SUM(DB$143:DB$145)>0,$E151*$G151,0)","v":0},null,{"$f":"IF(SUM(DD$143:DD$145)>0,$E151*$G151,0)","v":0},null,{"$f":"IF(SUM(DF$143:DF$145)>0,$E151*$G151,0)","v":0},null,{"$f":"IF(SUM(DH$143:DH$145)>0,$E151*$G151,0)","v":0},null,{"$f":"IF(SUM(DJ$143:DJ$145)>0,$E151*$G151,0)","v":0},null,{"$f":"IF(SUM(DL$143:DL$145)>0,$E151*$G151,0)","v":0},null,{"$f":"IF(SUM(DN$143:DN$145)>0,$E151*$G151,0)","v":0},null,{"$f":"IF(SUM(DP$143:DP$145)>0,$E151*$G151,0)","v":0},null,{"$f":"IF(SUM(DR$143:DR$145)>0,$E151*$G151,0)","v":0},null,{"$f":"IF(SUM(DT$143:DT$145)>0,$E151*$G151,0)","v":0},null,{"$f":"IF(SUM(DV$143:DV$145)>0,$E151*$G151,0)","v":0},null,{"$f":"IF(SUM(DX$143:DX$145)>0,$E151*$G151,0)","v":0}]
[null,null,4,"Touca sanfonada, em TNT (100% polipropileno), elástico; impermeabilidade mínima de 80%, descartável, cor branca. Ref. Sky. ",500,"UND",0.15,null,null,null,0,null,{"$f":"IF(SUM(L$143:L$145)>0,$E152*$G152,0)","v":0},null,{"$f":"IF(SUM(N$143:N$145)>0,$E152*$G152,0)","v":0},null,{"$f":"IF(SUM(P$143:P$145)>0,$E152*$G152,0)","v":0},null,{"$f":"IF(SUM(R$143:R$145)>0,$E152*$G152,0)","v":0},null,{"$f":"IF(SUM(T$143:T$145)>0,$E152*$G152,0)","v":0},null,{"$f":"IF(SUM(V$143:V$145)>0,$E152*$G152,0)","v":0},null,{"$f":"IF(SUM(X$143:X$145)>0,$E152*$G152,0)","v":0},null,{"$f":"IF(SUM(Z$143:Z$145)>0,$E152*$G152,0)","v":0},null,{"$f":"IF(SUM(AB$143:AB$145)>0,$E152*$G152,0)","v":0},null,{"$f":"IF(SUM(AD$143:AD$145)>0,$E152*$G152,0)","v":0},null,{"$f":"IF(SUM(AF$143:AF$145)>0,$E152*$G152,0)","v":0},null,{"$f":"IF(SUM(AH$143:AH$145)>0,$E152*$G152,0)","v":75},null,{"$f":"IF(SUM(AJ$143:AJ$145)>0,$E152*$G152,0)","v":0},null,{"$f":"IF(SUM(AL$143:AL$145)>0,$E152*$G152,0)","v":0},null,{"$f":"IF(SUM(AN$143:AN$145)>0,$E152*$G152,0)","v":0},null,{"$f":"IF(SUM(AP$143:AP$145)>0,$E152*$G152,0)","v":0},null,{"$f":"IF(SUM(AR$143:AR$145)>0,$E152*$G152,0)","v":0},null,{"$f":"IF(SUM(AT$143:AT$145)>0,$E152*$G152,0)","v":0},null,{"$f":"IF(SUM(AV$143:AV$145)>0,$E152*$G152,0)","v":0},null,{"$f":"IF(SUM(AX$143:AX$145)>0,$E152*$G152,0)","v":0},null,{"$f":"IF(SUM(AZ$143:AZ$145)>0,$E152*$G152,0)","v":0},null,{"$f":"IF(SUM(BB$143:BB$145)>0,$E152*$G152,0)","v":0},null,{"$f":"IF(SUM(BD$143:BD$145)>0,$E152*$G152,0)","v":0},null,{"$f":"IF(SUM(BF$143:BF$145)>0,$E152*$G152,0)","v":0},null,{"$f":"IF(SUM(BH$143:BH$145)>0,$E152*$G152,0)","v":0},null,{"$f":"IF(SUM(BJ$143:BJ$145)>0,$E152*$G152,0)","v":0},null,{"$f":"IF(SUM(BL$143:BL$145)>0,$E152*$G152,0)","v":0},null,{"$f":"IF(SUM(BN$143:BN$145)>0,$E152*$G152,0)","v":0},null,{"$f":"IF(SUM(BP$143:BP$145)>0,$E152*$G152,0)","v":0},null,{"$f":"IF(SUM(BR$143:BR$145)>0,$E152*$G152,0)","v":0},null,{"$f":"IF(SUM(BT$143:BT$145)>0,$E152*$G152,0)","v":0},null,{"$f":"IF(SUM(BV$143:BV$145)>0,$E152*$G152,0)","v":0},null,{"$f":"IF(SUM(BX$143:BX$145)>0,$E152*$G152,0)","v":0},null,{"$f":"IF(SUM(BZ$143:BZ$145)>0,$E152*$G152,0)","v":0},null,{"$f":"IF(SUM(CB$143:CB$145)>0,$E152*$G152,0)","v":0},null,{"$f":"IF(SUM(CD$143:CD$145)>0,$E152*$G152,0)","v":0},null,{"$f":"IF(SUM(CF$143:CF$145)>0,$E152*$G152,0)","v":0},null,{"$f":"IF(SUM(CH$143:CH$145)>0,$E152*$G152,0)","v":0},null,{"$f":"IF(SUM(CJ$143:CJ$145)>0,$E152*$G152,0)","v":0},null,{"$f":"IF(SUM(CL$143:CL$145)>0,$E152*$G152,0)","v":0},null,{"$f":"IF(SUM(CN$143:CN$145)>0,$E152*$G152,0)","v":0},null,{"$f":"IF(SUM(CP$143:CP$145)>0,$E152*$G152,0)","v":0},null,{"$f":"IF(SUM(CR$143:CR$145)>0,$E152*$G152,0)","v":0},null,{"$f":"IF(SUM(CT$143:CT$145)>0,$E152*$G152,0)","v":0},null,{"$f":"IF(SUM(CV$143:CV$145)>0,$E152*$G152,0)","v":0},null,{"$f":"IF(SUM(CX$143:CX$145)>0,$E152*$G152,0)","v":0},null,{"$f":"IF(SUM(CZ$143:CZ$145)>0,$E152*$G152,0)","v":0},null,{"$f":"IF(SUM(DB$143:DB$145)>0,$E152*$G152,0)","v":0},null,{"$f":"IF(SUM(DD$143:DD$145)>0,$E152*$G152,0)","v":0},null,{"$f":"IF(SUM(DF$143:DF$145)>0,$E152*$G152,0)","v":0},null,{"$f":"IF(SUM(DH$143:DH$145)>0,$E152*$G152,0)","v":0},null,{"$f":"IF(SUM(DJ$143:DJ$145)>0,$E152*$G152,0)","v":0},null,{"$f":"IF(SUM(DL$143:DL$145)>0,$E152*$G152,0)","v":0},null,{"$f":"IF(SUM(DN$143:DN$145)>0,$E152*$G152,0)","v":0},null,{"$f":"IF(SUM(DP$143:DP$145)>0,$E152*$G152,0)","v":0},null,{"$f":"IF(SUM(DR$143:DR$145)>0,$E152*$G152,0)","v":0},null,{"$f":"IF(SUM(DT$143:DT$145)>0,$E152*$G152,0)","v":0},null,{"$f":"IF(SUM(DV$143:DV$145)>0,$E152*$G152,0)","v":0},null,{"$f":"IF(SUM(DX$143:DX$145)>0,$E152*$G152,0)","v":0}]
[null,null,5,"Luva de segurança, para proteção térmica, 5 dedos, confeccionada em poliéster e algodão com TNT (tecido não tecido), totalmente revestida em nitrílico. Comprimento 35cm. Punho reto. Formato Anatômico. Reutilizável. Ref. Volk CA 38.123",1,"PAR",152.96,null,null,null,0,null,{"$f":"IF(SUM(L$143:L$145)>0,$E153*$G153,0)","v":0},null,{"$f":"IF(SUM(N$143:N$145)>0,$E153*$G153,0)","v":0},null,{"$f":"IF(SUM(P$143:P$145)>0,$E153*$G153,0)","v":0},null,{"$f":"IF(SUM(R$143:R$145)>0,$E153*$G153,0)","v":0},null,{"$f":"IF(SUM(T$143:T$145)>0,$E153*$G153,0)","v":0},null,{"$f":"IF(SUM(V$143:V$145)>0,$E153*$G153,0)","v":0},null,{"$f":"IF(SUM(X$143:X$145)>0,$E153*$G153,0)","v":0},null,{"$f":"IF(SUM(Z$143:Z$145)>0,$E153*$G153,0)","v":0},null,{"$f":"IF(SUM(AB$143:AB$145)>0,$E153*$G153,0)","v":0},null,{"$f":"IF(SUM(AD$143:AD$145)>0,$E153*$G153,0)","v":0},null,{"$f":"IF(SUM(AF$143:AF$145)>0,$E153*$G153,0)","v":0},null,{"$f":"IF(SUM(AH$143:AH$145)>0,$E153*$G153,0)","v":152.96},null,{"$f":"IF(SUM(AJ$143:AJ$145)>0,$E153*$G153,0)","v":0},null,{"$f":"IF(SUM(AL$143:AL$145)>0,$E153*$G153,0)","v":0},null,{"$f":"IF(SUM(AN$143:AN$145)>0,$E153*$G153,0)","v":0},null,{"$f":"IF(SUM(AP$143:AP$145)>0,$E153*$G153,0)","v":0},null,{"$f":"IF(SUM(AR$143:AR$145)>0,$E153*$G153,0)","v":0},null,{"$f":"IF(SUM(AT$143:AT$145)>0,$E153*$G153,0)","v":0},null,{"$f":"IF(SUM(AV$143:AV$145)>0,$E153*$G153,0)","v":0},null,{"$f":"IF(SUM(AX$143:AX$145)>0,$E153*$G153,0)","v":0},null,{"$f":"IF(SUM(AZ$143:AZ$145)>0,$E153*$G153,0)","v":0},null,{"$f":"IF(SUM(BB$143:BB$145)>0,$E153*$G153,0)","v":0},null,{"$f":"IF(SUM(BD$143:BD$145)>0,$E153*$G153,0)","v":0},null,{"$f":"IF(SUM(BF$143:BF$145)>0,$E153*$G153,0)","v":0},null,{"$f":"IF(SUM(BH$143:BH$145)>0,$E153*$G153,0)","v":0},null,{"$f":"IF(SUM(BJ$143:BJ$145)>0,$E153*$G153,0)","v":0},null,{"$f":"IF(SUM(BL$143:BL$145)>0,$E153*$G153,0)","v":0},null,{"$f":"IF(SUM(BN$143:BN$145)>0,$E153*$G153,0)","v":0},null,{"$f":"IF(SUM(BP$143:BP$145)>0,$E153*$G153,0)","v":0},null,{"$f":"IF(SUM(BR$143:BR$145)>0,$E153*$G153,0)","v":0},null,{"$f":"IF(SUM(BT$143:BT$145)>0,$E153*$G153,0)","v":0},null,{"$f":"IF(SUM(BV$143:BV$145)>0,$E153*$G153,0)","v":0},null,{"$f":"IF(SUM(BX$143:BX$145)>0,$E153*$G153,0)","v":0},null,{"$f":"IF(SUM(BZ$143:BZ$145)>0,$E153*$G153,0)","v":0},null,{"$f":"IF(SUM(CB$143:CB$145)>0,$E153*$G153,0)","v":0},null,{"$f":"IF(SUM(CD$143:CD$145)>0,$E153*$G153,0)","v":0},null,{"$f":"IF(SUM(CF$143:CF$145)>0,$E153*$G153,0)","v":0},null,{"$f":"IF(SUM(CH$143:CH$145)>0,$E153*$G153,0)","v":0},null,{"$f":"IF(SUM(CJ$143:CJ$145)>0,$E153*$G153,0)","v":0},null,{"$f":"IF(SUM(CL$143:CL$145)>0,$E153*$G153,0)","v":0},null,{"$f":"IF(SUM(CN$143:CN$145)>0,$E153*$G153,0)","v":0},null,{"$f":"IF(SUM(CP$143:CP$145)>0,$E153*$G153,0)","v":0},null,{"$f":"IF(SUM(CR$143:CR$145)>0,$E153*$G153,0)","v":0},null,{"$f":"IF(SUM(CT$143:CT$145)>0,$E153*$G153,0)","v":0},null,{"$f":"IF(SUM(CV$143:CV$145)>0,$E153*$G153,0)","v":0},null,{"$f":"IF(SUM(CX$143:CX$145)>0,$E153*$G153,0)","v":0},null,{"$f":"IF(SUM(CZ$143:CZ$145)>0,$E153*$G153,0)","v":0},null,{"$f":"IF(SUM(DB$143:DB$145)>0,$E153*$G153,0)","v":0},null,{"$f":"IF(SUM(DD$143:DD$145)>0,$E153*$G153,0)","v":0},null,{"$f":"IF(SUM(DF$143:DF$145)>0,$E153*$G153,0)","v":0},null,{"$f":"IF(SUM(DH$143:DH$145)>0,$E153*$G153,0)","v":0},null,{"$f":"IF(SUM(DJ$143:DJ$145)>0,$E153*$G153,0)","v":0},null,{"$f":"IF(SUM(DL$143:DL$145)>0,$E153*$G153,0)","v":0},null,{"$f":"IF(SUM(DN$143:DN$145)>0,$E153*$G153,0)","v":0},null,{"$f":"IF(SUM(DP$143:DP$145)>0,$E153*$G153,0)","v":0},null,{"$f":"IF(SUM(DR$143:DR$145)>0,$E153*$G153,0)","v":0},null,{"$f":"IF(SUM(DT$143:DT$145)>0,$E153*$G153,0)","v":0},null,{"$f":"IF(SUM(DV$143:DV$145)>0,$E153*$G153,0)","v":0},null,{"$f":"IF(SUM(DX$143:DX$145)>0,$E153*$G153,0)","v":0}]
[]
[]
[null,null,"CATEGORIAS",null,null,null,"QUANTIDADE"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF($C157=J$3,1,0)","v":0},null,{"$f":"IF($C157=L$3,1,0)","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,{"$f":"IF($C157=AR$3,1,0)","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,{"$f":"IF($C157=DD$3,1,0)","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,14,{"$f":"HLOOKUP($C158,'Dados Gerais'!$D$6:$V$11,6,0)","v":"COZINHEIRO"},null,null,{"$f":"HLOOKUP($C158,'Dados Gerais'!$D$6:$V$15,10,0)","v":1},null,null,{"$f":"IF($C158=J$3,1,0)","v":0},null,0,null,{"$f":"IF($C158=N$3,1,0)","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,1,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
[]
[null,null,"ITEM","DESCRIÇÃO","QUANTIDADE POR TRABALHADOR/ANO","UNIDADE","VALOR"]
[]
[null,null,1,"Calçado ocupacional em EVA, fechado no calcanhar e parte superior, com solado de borracha antiderrapante (resistência ao escorregamento SRC), resistente ao óleo combustível, absorção de energia na região do salto, com palmilha interna removível, cabedal com substância antimicrobiana, junto à formulação do composto EVA, ativa durante toda a vida útil do produto. Cor preta. Ref.: Soft Works Ca 37212",3,"PAR",95.54,null,null,null,{"$f":"IF(SUM(J$157:J$159)>0,$E163*$G163,0)","v":0},null,{"$f":"IF(SUM(L$157:L$159)>0,$E163*$G163,0)","v":0},null,{"$f":"IF(SUM(N$157:N$159)>0,$E163*$G163,0)","v":0},null,{"$f":"IF(SUM(P$157:P$159)>0,$E163*$G163,0)","v":0},null,{"$f":"IF(SUM(R$157:R$159)>0,$E163*$G163,0)","v":0},null,{"$f":"IF(SUM(T$157:T$159)>0,$E163*$G163,0)","v":0},null,{"$f":"IF(SUM(V$157:V$159)>0,$E163*$G163,0)","v":0},null,{"$f":"IF(SUM(X$157:X$159)>0,$E163*$G163,0)","v":0},null,{"$f":"IF(SUM(Z$157:Z$159)>0,$E163*$G163,0)","v":0},null,{"$f":"IF(SUM(AB$157:AB$159)>0,$E163*$G163,0)","v":0},null,{"$f":"IF(SUM(AD$157:AD$159)>0,$E163*$G163,0)","v":0},null,{"$f":"IF(SUM(AF$157:AF$159)>0,$E163*$G163,0)","v":0},null,{"$f":"IF(SUM(AH$157:AH$159)>0,$E163*$G163,0)","v":0},null,{"$f":"IF(SUM(AJ$157:AJ$159)>0,$E163*$G163,0)","v":286.62},null,{"$f":"IF(SUM(AL$157:AL$159)>0,$E163*$G163,0)","v":0},null,{"$f":"IF(SUM(AN$157:AN$159)>0,$E163*$G163,0)","v":0},null,{"$f":"IF(SUM(AP$157:AP$159)>0,$E163*$G163,0)","v":0},null,{"$f":"IF(SUM(AR$157:AR$159)>0,$E163*$G163,0)","v":0},null,{"$f":"IF(SUM(AT$157:AT$159)>0,$E163*$G163,0)","v":0},null,{"$f":"IF(SUM(AV$157:AV$159)>0,$E163*$G163,0)","v":0},null,{"$f":"IF(SUM(AX$157:AX$159)>0,$E163*$G163,0)","v":0},null,{"$f":"IF(SUM(AZ$157:AZ$159)>0,$E163*$G163,0)","v":0},null,{"$f":"IF(SUM(BB$157:BB$159)>0,$E163*$G163,0)","v":0},null,{"$f":"IF(SUM(BD$157:BD$159)>0,$E163*$G163,0)","v":0},null,{"$f":"IF(SUM(BF$157:BF$159)>0,$E163*$G163,0)","v":0},null,{"$f":"IF(SUM(BH$157:BH$159)>0,$E163*$G163,0)","v":0},null,{"$f":"IF(SUM(BJ$157:BJ$159)>0,$E163*$G163,0)","v":0},null,{"$f":"IF(SUM(BL$157:BL$159)>0,$E163*$G163,0)","v":0},null,{"$f":"IF(SUM(BN$157:BN$159)>0,$E163*$G163,0)","v":0},null,{"$f":"IF(SUM(BP$157:BP$159)>0,$E163*$G163,0)","v":0},null,{"$f":"IF(SUM(BR$157:BR$159)>0,$E163*$G163,0)","v":0},null,{"$f":"IF(SUM(BT$157:BT$159)>0,$E163*$G163,0)","v":0},null,{"$f":"IF(SUM(BV$157:BV$159)>0,$E163*$G163,0)","v":0},null,{"$f":"IF(SUM(BX$157:BX$159)>0,$E163*$G163,0)","v":0},null,{"$f":"IF(SUM(BZ$157:BZ$159)>0,$E163*$G163,0)","v":0},null,{"$f":"IF(SUM(CB$157:CB$159)>0,$E163*$G163,0)","v":0},null,{"$f":"IF(SUM(CD$157:CD$159)>0,$E163*$G163,0)","v":0},null,{"$f":"IF(SUM(CF$157:CF$159)>0,$E163*$G163,0)","v":0},null,{"$f":"IF(SUM(CH$157:CH$159)>0,$E163*$G163,0)","v":0},null,{"$f":"IF(SUM(CJ$157:CJ$159)>0,$E163*$G163,0)","v":0},null,{"$f":"IF(SUM(CL$157:CL$159)>0,$E163*$G163,0)","v":0},null,{"$f":"IF(SUM(CN$157:CN$159)>0,$E163*$G163,0)","v":0},null,{"$f":"IF(SUM(CP$157:CP$159)>0,$E163*$G163,0)","v":0},null,{"$f":"IF(SUM(CR$157:CR$159)>0,$E163*$G163,0)","v":0},null,{"$f":"IF(SUM(CT$157:CT$159)>0,$E163*$G163,0)","v":0},null,{"$f":"IF(SUM(CV$157:CV$159)>0,$E163*$G163,0)","v":0},null,{"$f":"IF(SUM(CX$157:CX$159)>0,$E163*$G163,0)","v":0},null,{"$f":"IF(SUM(CZ$157:CZ$159)>0,$E163*$G163,0)","v":0},null,{"$f":"IF(SUM(DB$157:DB$159)>0,$E163*$G163,0)","v":0},null,{"$f":"IF(SUM(DD$157:DD$159)>0,$E163*$G163,0)","v":0},null,{"$f":"IF(SUM(DF$157:DF$159)>0,$E163*$G163,0)","v":0},null,{"$f":"IF(SUM(DH$157:DH$159)>0,$E163*$G163,0)","v":0},null,{"$f":"IF(SUM(DJ$157:DJ$159)>0,$E163*$G163,0)","v":0},null,{"$f":"IF(SUM(DL$157:DL$159)>0,$E163*$G163,0)","v":0},null,{"$f":"IF(SUM(DN$157:DN$159)>0,$E163*$G163,0)","v":0},null,{"$f":"IF(SUM(DP$157:DP$159)>0,$E163*$G163,0)","v":0},null,{"$f":"IF(SUM(DR$157:DR$159)>0,$E163*$G163,0)","v":0},null,{"$f":"IF(SUM(DT$157:DT$159)>0,$E163*$G163,0)","v":0},null,{"$f":"IF(SUM(DV$157:DV$159)>0,$E163*$G163,0)","v":0},null,{"$f":"IF(SUM(DX$157:DX$159)>0,$E163*$G163,0)","v":0}]
[null,null,2,"Avental de segurança confeccionado em vinil laminado e transparente, tiras soldadas eletronicamente, sendo uma no pescoço e duas na cintura com fivela plástica para fechamento, acabamento nas laterais por solda eletrônica. Dimensões: 1,20×0,70m. Ref. Maicol CA 38316",3,"UND",16.89,null,null,null,{"$f":"IF(SUM(J$157:J$159)>0,$E164*$G164,0)","v":0},null,{"$f":"IF(SUM(L$157:L$159)>0,$E164*$G164,0)","v":0},null,{"$f":"IF(SUM(N$157:N$159)>0,$E164*$G164,0)","v":0},null,{"$f":"IF(SUM(P$157:P$159)>0,$E164*$G164,0)","v":0},null,{"$f":"IF(SUM(R$157:R$159)>0,$E164*$G164,0)","v":0},null,{"$f":"IF(SUM(T$157:T$159)>0,$E164*$G164,0)","v":0},null,{"$f":"IF(SUM(V$157:V$159)>0,$E164*$G164,0)","v":0},null,{"$f":"IF(SUM(X$157:X$159)>0,$E164*$G164,0)","v":0},null,{"$f":"IF(SUM(Z$157:Z$159)>0,$E164*$G164,0)","v":0},null,{"$f":"IF(SUM(AB$157:AB$159)>0,$E164*$G164,0)","v":0},null,{"$f":"IF(SUM(AD$157:AD$159)>0,$E164*$G164,0)","v":0},null,{"$f":"IF(SUM(AF$157:AF$159)>0,$E164*$G164,0)","v":0},null,{"$f":"IF(SUM(AH$157:AH$159)>0,$E164*$G164,0)","v":0},null,{"$f":"IF(SUM(AJ$157:AJ$159)>0,$E164*$G164,0)","v":50.67},null,{"$f":"IF(SUM(AL$157:AL$159)>0,$E164*$G164,0)","v":0},null,{"$f":"IF(SUM(AN$157:AN$159)>0,$E164*$G164,0)","v":0},null,{"$f":"IF(SUM(AP$157:AP$159)>0,$E164*$G164,0)","v":0},null,{"$f":"IF(SUM(AR$157:AR$159)>0,$E164*$G164,0)","v":0},null,{"$f":"IF(SUM(AT$157:AT$159)>0,$E164*$G164,0)","v":0},null,{"$f":"IF(SUM(AV$157:AV$159)>0,$E164*$G164,0)","v":0},null,{"$f":"IF(SUM(AX$157:AX$159)>0,$E164*$G164,0)","v":0},null,{"$f":"IF(SUM(AZ$157:AZ$159)>0,$E164*$G164,0)","v":0},null,{"$f":"IF(SUM(BB$157:BB$159)>0,$E164*$G164,0)","v":0},null,{"$f":"IF(SUM(BD$157:BD$159)>0,$E164*$G164,0)","v":0},null,{"$f":"IF(SUM(BF$157:BF$159)>0,$E164*$G164,0)","v":0},null,{"$f":"IF(SUM(BH$157:BH$159)>0,$E164*$G164,0)","v":0},null,{"$f":"IF(SUM(BJ$157:BJ$159)>0,$E164*$G164,0)","v":0},null,{"$f":"IF(SUM(BL$157:BL$159)>0,$E164*$G164,0)","v":0},null,{"$f":"IF(SUM(BN$157:BN$159)>0,$E164*$G164,0)","v":0},null,{"$f":"IF(SUM(BP$157:BP$159)>0,$E164*$G164,0)","v":0},null,{"$f":"IF(SUM(BR$157:BR$159)>0,$E164*$G164,0)","v":0},null,{"$f":"IF(SUM(BT$157:BT$159)>0,$E164*$G164,0)","v":0},null,{"$f":"IF(SUM(BV$157:BV$159)>0,$E164*$G164,0)","v":0},null,{"$f":"IF(SUM(BX$157:BX$159)>0,$E164*$G164,0)","v":0},null,{"$f":"IF(SUM(BZ$157:BZ$159)>0,$E164*$G164,0)","v":0},null,{"$f":"IF(SUM(CB$157:CB$159)>0,$E164*$G164,0)","v":0},null,{"$f":"IF(SUM(CD$157:CD$159)>0,$E164*$G164,0)","v":0},null,{"$f":"IF(SUM(CF$157:CF$159)>0,$E164*$G164,0)","v":0},null,{"$f":"IF(SUM(CH$157:CH$159)>0,$E164*$G164,0)","v":0},null,{"$f":"IF(SUM(CJ$157:CJ$159)>0,$E164*$G164,0)","v":0},null,{"$f":"IF(SUM(CL$157:CL$159)>0,$E164*$G164,0)","v":0},null,{"$f":"IF(SUM(CN$157:CN$159)>0,$E164*$G164,0)","v":0},null,{"$f":"IF(SUM(CP$157:CP$159)>0,$E164*$G164,0)","v":0},null,{"$f":"IF(SUM(CR$157:CR$159)>0,$E164*$G164,0)","v":0},null,{"$f":"IF(SUM(CT$157:CT$159)>0,$E164*$G164,0)","v":0},null,{"$f":"IF(SUM(CV$157:CV$159)>0,$E164*$G164,0)","v":0},null,{"$f":"IF(SUM(CX$157:CX$159)>0,$E164*$G164,0)","v":0},null,{"$f":"IF(SUM(CZ$157:CZ$159)>0,$E164*$G164,0)","v":0},null,{"$f":"IF(SUM(DB$157:DB$159)>0,$E164*$G164,0)","v":0},null,{"$f":"IF(SUM(DD$157:DD$159)>0,$E164*$G164,0)","v":0},null,{"$f":"IF(SUM(DF$157:DF$159)>0,$E164*$G164,0)","v":0},null,{"$f":"IF(SUM(DH$157:DH$159)>0,$E164*$G164,0)","v":0},null,{"$f":"IF(SUM(DJ$157:DJ$159)>0,$E164*$G164,0)","v":0},null,{"$f":"IF(SUM(DL$157:DL$159)>0,$E164*$G164,0)","v":0},null,{"$f":"IF(SUM(DN$157:DN$159)>0,$E164*$G164,0)","v":0},null,{"$f":"IF(SUM(DP$157:DP$159)>0,$E164*$G164,0)","v":0},null,{"$f":"IF(SUM(DR$157:DR$159)>0,$E164*$G164,0)","v":0},null,{"$f":"IF(SUM(DT$157:DT$159)>0,$E164*$G164,0)","v":0},null,{"$f":"IF(SUM(DV$157:DV$159)>0,$E164*$G164,0)","v":0},null,{"$f":"IF(SUM(DX$157:DX$159)>0,$E164*$G164,0)","v":0}]
[null,null,3,"Luva de Segurança confeccionada em LÁTEX natural anatômica (esp. mínima 0,60mm), acabamento forrado em algodão flocado, antiderrapante na palma e dedos. Ref.: Mucambo.",4,"PAR",7.14,null,null,null,0,null,{"$f":"IF(SUM(L$157:L$159)>0,$E165*$G165,0)","v":0},null,{"$f":"IF(SUM(N$157:N$159)>0,$E165*$G165,0)","v":0},null,{"$f":"IF(SUM(P$157:P$159)>0,$E165*$G165,0)","v":0},null,{"$f":"IF(SUM(R$157:R$159)>0,$E165*$G165,0)","v":0},null,{"$f":"IF(SUM(T$157:T$159)>0,$E165*$G165,0)","v":0},null,{"$f":"IF(SUM(V$157:V$159)>0,$E165*$G165,0)","v":0},null,{"$f":"IF(SUM(X$157:X$159)>0,$E165*$G165,0)","v":0},null,{"$f":"IF(SUM(Z$157:Z$159)>0,$E165*$G165,0)","v":0},null,{"$f":"IF(SUM(AB$157:AB$159)>0,$E165*$G165,0)","v":0},null,{"$f":"IF(SUM(AD$157:AD$159)>0,$E165*$G165,0)","v":0},null,{"$f":"IF(SUM(AF$157:AF$159)>0,$E165*$G165,0)","v":0},null,{"$f":"IF(SUM(AH$157:AH$159)>0,$E165*$G165,0)","v":0},null,{"$f":"IF(SUM(AJ$157:AJ$159)>0,$E165*$G165,0)","v":28.56},null,{"$f":"IF(SUM(AL$157:AL$159)>0,$E165*$G165,0)","v":0},null,{"$f":"IF(SUM(AN$157:AN$159)>0,$E165*$G165,0)","v":0},null,{"$f":"IF(SUM(AP$157:AP$159)>0,$E165*$G165,0)","v":0},null,{"$f":"IF(SUM(AR$157:AR$159)>0,$E165*$G165,0)","v":0},null,{"$f":"IF(SUM(AT$157:AT$159)>0,$E165*$G165,0)","v":0},null,{"$f":"IF(SUM(AV$157:AV$159)>0,$E165*$G165,0)","v":0},null,{"$f":"IF(SUM(AX$157:AX$159)>0,$E165*$G165,0)","v":0},null,{"$f":"IF(SUM(AZ$157:AZ$159)>0,$E165*$G165,0)","v":0},null,{"$f":"IF(SUM(BB$157:BB$159)>0,$E165*$G165,0)","v":0},null,{"$f":"IF(SUM(BD$157:BD$159)>0,$E165*$G165,0)","v":0},null,{"$f":"IF(SUM(BF$157:BF$159)>0,$E165*$G165,0)","v":0},null,{"$f":"IF(SUM(BH$157:BH$159)>0,$E165*$G165,0)","v":0},null,{"$f":"IF(SUM(BJ$157:BJ$159)>0,$E165*$G165,0)","v":0},null,{"$f":"IF(SUM(BL$157:BL$159)>0,$E165*$G165,0)","v":0},null,{"$f":"IF(SUM(BN$157:BN$159)>0,$E165*$G165,0)","v":0},null,{"$f":"IF(SUM(BP$157:BP$159)>0,$E165*$G165,0)","v":0},null,{"$f":"IF(SUM(BR$157:BR$159)>0,$E165*$G165,0)","v":0},null,{"$f":"IF(SUM(BT$157:BT$159)>0,$E165*$G165,0)","v":0},null,{"$f":"IF(SUM(BV$157:BV$159)>0,$E165*$G165,0)","v":0},null,{"$f":"IF(SUM(BX$157:BX$159)>0,$E165*$G165,0)","v":0},null,{"$f":"IF(SUM(BZ$157:BZ$159)>0,$E165*$G165,0)","v":0},null,{"$f":"IF(SUM(CB$157:CB$159)>0,$E165*$G165,0)","v":0},null,{"$f":"IF(SUM(CD$157:CD$159)>0,$E165*$G165,0)","v":0},null,{"$f":"IF(SUM(CF$157:CF$159)>0,$E165*$G165,0)","v":0},null,{"$f":"IF(SUM(CH$157:CH$159)>0,$E165*$G165,0)","v":0},null,{"$f":"IF(SUM(CJ$157:CJ$159)>0,$E165*$G165,0)","v":0},null,{"$f":"IF(SUM(CL$157:CL$159)>0,$E165*$G165,0)","v":0},null,{"$f":"IF(SUM(CN$157:CN$159)>0,$E165*$G165,0)","v":0},null,{"$f":"IF(SUM(CP$157:CP$159)>0,$E165*$G165,0)","v":0},null,{"$f":"IF(SUM(CR$157:CR$159)>0,$E165*$G165,0)","v":0},null,{"$f":"IF(SUM(CT$157:CT$159)>0,$E165*$G165,0)","v":0},null,{"$f":"IF(SUM(CV$157:CV$159)>0,$E165*$G165,0)","v":0},null,{"$f":"IF(SUM(CX$157:CX$159)>0,$E165*$G165,0)","v":0},null,{"$f":"IF(SUM(CZ$157:CZ$159)>0,$E165*$G165,0)","v":0},null,{"$f":"IF(SUM(DB$157:DB$159)>0,$E165*$G165,0)","v":0},null,{"$f":"IF(SUM(DD$157:DD$159)>0,$E165*$G165,0)","v":0},null,{"$f":"IF(SUM(DF$157:DF$159)>0,$E165*$G165,0)","v":0},null,{"$f":"IF(SUM(DH$157:DH$159)>0,$E165*$G165,0)","v":0},null,{"$f":"IF(SUM(DJ$157:DJ$159)>0,$E165*$G165,0)","v":0},null,{"$f":"IF(SUM(DL$157:DL$159)>0,$E165*$G165,0)","v":0},null,{"$f":"IF(SUM(DN$157:DN$159)>0,$E165*$G165,0)","v":0},null,{"$f":"IF(SUM(DP$157:DP$159)>0,$E165*$G165,0)","v":0},null,{"$f":"IF(SUM(DR$157:DR$159)>0,$E165*$G165,0)","v":0},null,{"$f":"IF(SUM(DT$157:DT$159)>0,$E165*$G165,0)","v":0},null,{"$f":"IF(SUM(DV$157:DV$159)>0,$E165*$G165,0)","v":0},null,{"$f":"IF(SUM(DX$157:DX$159)>0,$E165*$G165,0)","v":0}]
[null,null,4,"Touca sanfonada, em TNT (100% polipropileno), elástico; impermeabilidade mínima de 80%, descartável, cor branca. Ref. Sky. ",500,"UND",0.15,null,null,null,0,null,{"$f":"IF(SUM(L$157:L$159)>0,$E166*$G166,0)","v":0},null,{"$f":"IF(SUM(N$157:N$159)>0,$E166*$G166,0)","v":0},null,{"$f":"IF(SUM(P$157:P$159)>0,$E166*$G166,0)","v":0},null,{"$f":"IF(SUM(R$157:R$159)>0,$E166*$G166,0)","v":0},null,{"$f":"IF(SUM(T$157:T$159)>0,$E166*$G166,0)","v":0},null,{"$f":"IF(SUM(V$157:V$159)>0,$E166*$G166,0)","v":0},null,{"$f":"IF(SUM(X$157:X$159)>0,$E166*$G166,0)","v":0},null,{"$f":"IF(SUM(Z$157:Z$159)>0,$E166*$G166,0)","v":0},null,{"$f":"IF(SUM(AB$157:AB$159)>0,$E166*$G166,0)","v":0},null,{"$f":"IF(SUM(AD$157:AD$159)>0,$E166*$G166,0)","v":0},null,{"$f":"IF(SUM(AF$157:AF$159)>0,$E166*$G166,0)","v":0},null,{"$f":"IF(SUM(AH$157:AH$159)>0,$E166*$G166,0)","v":0},null,{"$f":"IF(SUM(AJ$157:AJ$159)>0,$E166*$G166,0)","v":75},null,{"$f":"IF(SUM(AL$157:AL$159)>0,$E166*$G166,0)","v":0},null,{"$f":"IF(SUM(AN$157:AN$159)>0,$E166*$G166,0)","v":0},null,{"$f":"IF(SUM(AP$157:AP$159)>0,$E166*$G166,0)","v":0},null,{"$f":"IF(SUM(AR$157:AR$159)>0,$E166*$G166,0)","v":0},null,{"$f":"IF(SUM(AT$157:AT$159)>0,$E166*$G166,0)","v":0},null,{"$f":"IF(SUM(AV$157:AV$159)>0,$E166*$G166,0)","v":0},null,{"$f":"IF(SUM(AX$157:AX$159)>0,$E166*$G166,0)","v":0},null,{"$f":"IF(SUM(AZ$157:AZ$159)>0,$E166*$G166,0)","v":0},null,{"$f":"IF(SUM(BB$157:BB$159)>0,$E166*$G166,0)","v":0},null,{"$f":"IF(SUM(BD$157:BD$159)>0,$E166*$G166,0)","v":0},null,{"$f":"IF(SUM(BF$157:BF$159)>0,$E166*$G166,0)","v":0},null,{"$f":"IF(SUM(BH$157:BH$159)>0,$E166*$G166,0)","v":0},null,{"$f":"IF(SUM(BJ$157:BJ$159)>0,$E166*$G166,0)","v":0},null,{"$f":"IF(SUM(BL$157:BL$159)>0,$E166*$G166,0)","v":0},null,{"$f":"IF(SUM(BN$157:BN$159)>0,$E166*$G166,0)","v":0},null,{"$f":"IF(SUM(BP$157:BP$159)>0,$E166*$G166,0)","v":0},null,{"$f":"IF(SUM(BR$157:BR$159)>0,$E166*$G166,0)","v":0},null,{"$f":"IF(SUM(BT$157:BT$159)>0,$E166*$G166,0)","v":0},null,{"$f":"IF(SUM(BV$157:BV$159)>0,$E166*$G166,0)","v":0},null,{"$f":"IF(SUM(BX$157:BX$159)>0,$E166*$G166,0)","v":0},null,{"$f":"IF(SUM(BZ$157:BZ$159)>0,$E166*$G166,0)","v":0},null,{"$f":"IF(SUM(CB$157:CB$159)>0,$E166*$G166,0)","v":0},null,{"$f":"IF(SUM(CD$157:CD$159)>0,$E166*$G166,0)","v":0},null,{"$f":"IF(SUM(CF$157:CF$159)>0,$E166*$G166,0)","v":0},null,{"$f":"IF(SUM(CH$157:CH$159)>0,$E166*$G166,0)","v":0},null,{"$f":"IF(SUM(CJ$157:CJ$159)>0,$E166*$G166,0)","v":0},null,{"$f":"IF(SUM(CL$157:CL$159)>0,$E166*$G166,0)","v":0},null,{"$f":"IF(SUM(CN$157:CN$159)>0,$E166*$G166,0)","v":0},null,{"$f":"IF(SUM(CP$157:CP$159)>0,$E166*$G166,0)","v":0},null,{"$f":"IF(SUM(CR$157:CR$159)>0,$E166*$G166,0)","v":0},null,{"$f":"IF(SUM(CT$157:CT$159)>0,$E166*$G166,0)","v":0},null,{"$f":"IF(SUM(CV$157:CV$159)>0,$E166*$G166,0)","v":0},null,{"$f":"IF(SUM(CX$157:CX$159)>0,$E166*$G166,0)","v":0},null,{"$f":"IF(SUM(CZ$157:CZ$159)>0,$E166*$G166,0)","v":0},null,{"$f":"IF(SUM(DB$157:DB$159)>0,$E166*$G166,0)","v":0},null,{"$f":"IF(SUM(DD$157:DD$159)>0,$E166*$G166,0)","v":0},null,{"$f":"IF(SUM(DF$157:DF$159)>0,$E166*$G166,0)","v":0},null,{"$f":"IF(SUM(DH$157:DH$159)>0,$E166*$G166,0)","v":0},null,{"$f":"IF(SUM(DJ$157:DJ$159)>0,$E166*$G166,0)","v":0},null,{"$f":"IF(SUM(DL$157:DL$159)>0,$E166*$G166,0)","v":0},null,{"$f":"IF(SUM(DN$157:DN$159)>0,$E166*$G166,0)","v":0},null,{"$f":"IF(SUM(DP$157:DP$159)>0,$E166*$G166,0)","v":0},null,{"$f":"IF(SUM(DR$157:DR$159)>0,$E166*$G166,0)","v":0},null,{"$f":"IF(SUM(DT$157:DT$159)>0,$E166*$G166,0)","v":0},null,{"$f":"IF(SUM(DV$157:DV$159)>0,$E166*$G166,0)","v":0},null,{"$f":"IF(SUM(DX$157:DX$159)>0,$E166*$G166,0)","v":0}]
[null,null,5,"Luva de segurança, para proteção térmica, 5 dedos, confeccionada em poliéster e algodão com TNT (tecido não tecido), totalmente revestida em nitrílico. Comprimento 35cm. Punho reto. Formato Anatômico. Reutilizável. Ref. Volk CA 38.123",1,"PAR",152.96,null,null,null,0,null,{"$f":"IF(SUM(L$157:L$159)>0,$E167*$G167,0)","v":0},null,{"$f":"IF(SUM(N$157:N$159)>0,$E167*$G167,0)","v":0},null,{"$f":"IF(SUM(P$157:P$159)>0,$E167*$G167,0)","v":0},null,{"$f":"IF(SUM(R$157:R$159)>0,$E167*$G167,0)","v":0},null,{"$f":"IF(SUM(T$157:T$159)>0,$E167*$G167,0)","v":0},null,{"$f":"IF(SUM(V$157:V$159)>0,$E167*$G167,0)","v":0},null,{"$f":"IF(SUM(X$157:X$159)>0,$E167*$G167,0)","v":0},null,{"$f":"IF(SUM(Z$157:Z$159)>0,$E167*$G167,0)","v":0},null,{"$f":"IF(SUM(AB$157:AB$159)>0,$E167*$G167,0)","v":0},null,{"$f":"IF(SUM(AD$157:AD$159)>0,$E167*$G167,0)","v":0},null,{"$f":"IF(SUM(AF$157:AF$159)>0,$E167*$G167,0)","v":0},null,{"$f":"IF(SUM(AH$157:AH$159)>0,$E167*$G167,0)","v":0},null,{"$f":"IF(SUM(AJ$157:AJ$159)>0,$E167*$G167,0)","v":152.96},null,{"$f":"IF(SUM(AL$157:AL$159)>0,$E167*$G167,0)","v":0},null,{"$f":"IF(SUM(AN$157:AN$159)>0,$E167*$G167,0)","v":0},null,{"$f":"IF(SUM(AP$157:AP$159)>0,$E167*$G167,0)","v":0},null,{"$f":"IF(SUM(AR$157:AR$159)>0,$E167*$G167,0)","v":0},null,{"$f":"IF(SUM(AT$157:AT$159)>0,$E167*$G167,0)","v":0},null,{"$f":"IF(SUM(AV$157:AV$159)>0,$E167*$G167,0)","v":0},null,{"$f":"IF(SUM(AX$157:AX$159)>0,$E167*$G167,0)","v":0},null,{"$f":"IF(SUM(AZ$157:AZ$159)>0,$E167*$G167,0)","v":0},null,{"$f":"IF(SUM(BB$157:BB$159)>0,$E167*$G167,0)","v":0},null,{"$f":"IF(SUM(BD$157:BD$159)>0,$E167*$G167,0)","v":0},null,{"$f":"IF(SUM(BF$157:BF$159)>0,$E167*$G167,0)","v":0},null,{"$f":"IF(SUM(BH$157:BH$159)>0,$E167*$G167,0)","v":0},null,{"$f":"IF(SUM(BJ$157:BJ$159)>0,$E167*$G167,0)","v":0},null,{"$f":"IF(SUM(BL$157:BL$159)>0,$E167*$G167,0)","v":0},null,{"$f":"IF(SUM(BN$157:BN$159)>0,$E167*$G167,0)","v":0},null,{"$f":"IF(SUM(BP$157:BP$159)>0,$E167*$G167,0)","v":0},null,{"$f":"IF(SUM(BR$157:BR$159)>0,$E167*$G167,0)","v":0},null,{"$f":"IF(SUM(BT$157:BT$159)>0,$E167*$G167,0)","v":0},null,{"$f":"IF(SUM(BV$157:BV$159)>0,$E167*$G167,0)","v":0},null,{"$f":"IF(SUM(BX$157:BX$159)>0,$E167*$G167,0)","v":0},null,{"$f":"IF(SUM(BZ$157:BZ$159)>0,$E167*$G167,0)","v":0},null,{"$f":"IF(SUM(CB$157:CB$159)>0,$E167*$G167,0)","v":0},null,{"$f":"IF(SUM(CD$157:CD$159)>0,$E167*$G167,0)","v":0},null,{"$f":"IF(SUM(CF$157:CF$159)>0,$E167*$G167,0)","v":0},null,{"$f":"IF(SUM(CH$157:CH$159)>0,$E167*$G167,0)","v":0},null,{"$f":"IF(SUM(CJ$157:CJ$159)>0,$E167*$G167,0)","v":0},null,{"$f":"IF(SUM(CL$157:CL$159)>0,$E167*$G167,0)","v":0},null,{"$f":"IF(SUM(CN$157:CN$159)>0,$E167*$G167,0)","v":0},null,{"$f":"IF(SUM(CP$157:CP$159)>0,$E167*$G167,0)","v":0},null,{"$f":"IF(SUM(CR$157:CR$159)>0,$E167*$G167,0)","v":0},null,{"$f":"IF(SUM(CT$157:CT$159)>0,$E167*$G167,0)","v":0},null,{"$f":"IF(SUM(CV$157:CV$159)>0,$E167*$G167,0)","v":0},null,{"$f":"IF(SUM(CX$157:CX$159)>0,$E167*$G167,0)","v":0},null,{"$f":"IF(SUM(CZ$157:CZ$159)>0,$E167*$G167,0)","v":0},null,{"$f":"IF(SUM(DB$157:DB$159)>0,$E167*$G167,0)","v":0},null,{"$f":"IF(SUM(DD$157:DD$159)>0,$E167*$G167,0)","v":0},null,{"$f":"IF(SUM(DF$157:DF$159)>0,$E167*$G167,0)","v":0},null,{"$f":"IF(SUM(DH$157:DH$159)>0,$E167*$G167,0)","v":0},null,{"$f":"IF(SUM(DJ$157:DJ$159)>0,$E167*$G167,0)","v":0},null,{"$f":"IF(SUM(DL$157:DL$159)>0,$E167*$G167,0)","v":0},null,{"$f":"IF(SUM(DN$157:DN$159)>0,$E167*$G167,0)","v":0},null,{"$f":"IF(SUM(DP$157:DP$159)>0,$E167*$G167,0)","v":0},null,{"$f":"IF(SUM(DR$157:DR$159)>0,$E167*$G167,0)","v":0},null,{"$f":"IF(SUM(DT$157:DT$159)>0,$E167*$G167,0)","v":0},null,{"$f":"IF(SUM(DV$157:DV$159)>0,$E167*$G167,0)","v":0},null,{"$f":"IF(SUM(DX$157:DX$159)>0,$E167*$G167,0)","v":0}]
[]
[]
[null,null,"CATEGORIAS",null,null,null,"QUANTIDADE"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF($C171=J$3,1,0)","v":0},null,{"$f":"IF($C171=L$3,1,0)","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,{"$f":"IF($C171=AR$3,1,0)","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,{"$f":"IF($C171=DD$3,1,0)","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,15,{"$f":"HLOOKUP($C172,'Dados Gerais'!$D$6:$V$11,6,0)","v":"CHEFE DE COZINHA (FEMININO)"},null,null,{"$f":"HLOOKUP($C172,'Dados Gerais'!$D$6:$V$15,10,0)","v":1},null,null,{"$f":"IF($C172=J$3,1,0)","v":0},null,0,null,{"$f":"IF($C172=N$3,1,0)","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,1,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
[]
[null,null,"ITEM","DESCRIÇÃO","QUANTIDADE POR TRABALHADOR/ANO","UNIDADE","VALOR"]
[]
[null,null,1,"Calçado ocupacional em EVA, fechado no calcanhar e parte superior, com solado de borracha antiderrapante (resistência ao escorregamento SRC), resistente ao óleo combustível, absorção de energia na região do salto, com palmilha interna removível, cabedal com substância antimicrobiana, junto à formulação do composto EVA, ativa durante toda a vida útil do produto. Cor preta. Ref.: Soft Works Ca 37212",3,"PAR",95.54,null,null,null,{"$f":"IF(SUM(J$171:J$173)>0,$E177*$G177,0)","v":0},null,{"$f":"IF(SUM(L$171:L$173)>0,$E177*$G177,0)","v":0},null,{"$f":"IF(SUM(N$171:N$173)>0,$E177*$G177,0)","v":0},null,{"$f":"IF(SUM(P$171:P$173)>0,$E177*$G177,0)","v":0},null,{"$f":"IF(SUM(R$171:R$173)>0,$E177*$G177,0)","v":0},null,{"$f":"IF(SUM(T$171:T$173)>0,$E177*$G177,0)","v":0},null,{"$f":"IF(SUM(V$171:V$173)>0,$E177*$G177,0)","v":0},null,{"$f":"IF(SUM(X$171:X$173)>0,$E177*$G177,0)","v":0},null,{"$f":"IF(SUM(Z$171:Z$173)>0,$E177*$G177,0)","v":0},null,{"$f":"IF(SUM(AB$171:AB$173)>0,$E177*$G177,0)","v":0},null,{"$f":"IF(SUM(AD$171:AD$173)>0,$E177*$G177,0)","v":0},null,{"$f":"IF(SUM(AF$171:AF$173)>0,$E177*$G177,0)","v":0},null,{"$f":"IF(SUM(AH$171:AH$173)>0,$E177*$G177,0)","v":0},null,{"$f":"IF(SUM(AJ$171:AJ$173)>0,$E177*$G177,0)","v":0},null,{"$f":"IF(SUM(AL$171:AL$173)>0,$E177*$G177,0)","v":286.62},null,{"$f":"IF(SUM(AN$171:AN$173)>0,$E177*$G177,0)","v":0},null,{"$f":"IF(SUM(AP$171:AP$173)>0,$E177*$G177,0)","v":0},null,{"$f":"IF(SUM(AR$171:AR$173)>0,$E177*$G177,0)","v":0},null,{"$f":"IF(SUM(AT$171:AT$173)>0,$E177*$G177,0)","v":0},null,{"$f":"IF(SUM(AV$171:AV$173)>0,$E177*$G177,0)","v":0},null,{"$f":"IF(SUM(AX$171:AX$173)>0,$E177*$G177,0)","v":0},null,{"$f":"IF(SUM(AZ$171:AZ$173)>0,$E177*$G177,0)","v":0},null,{"$f":"IF(SUM(BB$171:BB$173)>0,$E177*$G177,0)","v":0},null,{"$f":"IF(SUM(BD$171:BD$173)>0,$E177*$G177,0)","v":0},null,{"$f":"IF(SUM(BF$171:BF$173)>0,$E177*$G177,0)","v":0},null,{"$f":"IF(SUM(BH$171:BH$173)>0,$E177*$G177,0)","v":0},null,{"$f":"IF(SUM(BJ$171:BJ$173)>0,$E177*$G177,0)","v":0},null,{"$f":"IF(SUM(BL$171:BL$173)>0,$E177*$G177,0)","v":0},null,{"$f":"IF(SUM(BN$171:BN$173)>0,$E177*$G177,0)","v":0},null,{"$f":"IF(SUM(BP$171:BP$173)>0,$E177*$G177,0)","v":0},null,{"$f":"IF(SUM(BR$171:BR$173)>0,$E177*$G177,0)","v":0},null,{"$f":"IF(SUM(BT$171:BT$173)>0,$E177*$G177,0)","v":0},null,{"$f":"IF(SUM(BV$171:BV$173)>0,$E177*$G177,0)","v":0},null,{"$f":"IF(SUM(BX$171:BX$173)>0,$E177*$G177,0)","v":0},null,{"$f":"IF(SUM(BZ$171:BZ$173)>0,$E177*$G177,0)","v":0},null,{"$f":"IF(SUM(CB$171:CB$173)>0,$E177*$G177,0)","v":0},null,{"$f":"IF(SUM(CD$171:CD$173)>0,$E177*$G177,0)","v":0},null,{"$f":"IF(SUM(CF$171:CF$173)>0,$E177*$G177,0)","v":0},null,{"$f":"IF(SUM(CH$171:CH$173)>0,$E177*$G177,0)","v":0},null,{"$f":"IF(SUM(CJ$171:CJ$173)>0,$E177*$G177,0)","v":0},null,{"$f":"IF(SUM(CL$171:CL$173)>0,$E177*$G177,0)","v":0},null,{"$f":"IF(SUM(CN$171:CN$173)>0,$E177*$G177,0)","v":0},null,{"$f":"IF(SUM(CP$171:CP$173)>0,$E177*$G177,0)","v":0},null,{"$f":"IF(SUM(CR$171:CR$173)>0,$E177*$G177,0)","v":0},null,{"$f":"IF(SUM(CT$171:CT$173)>0,$E177*$G177,0)","v":0},null,{"$f":"IF(SUM(CV$171:CV$173)>0,$E177*$G177,0)","v":0},null,{"$f":"IF(SUM(CX$171:CX$173)>0,$E177*$G177,0)","v":0},null,{"$f":"IF(SUM(CZ$171:CZ$173)>0,$E177*$G177,0)","v":0},null,{"$f":"IF(SUM(DB$171:DB$173)>0,$E177*$G177,0)","v":0},null,{"$f":"IF(SUM(DD$171:DD$173)>0,$E177*$G177,0)","v":0},null,{"$f":"IF(SUM(DF$171:DF$173)>0,$E177*$G177,0)","v":0},null,{"$f":"IF(SUM(DH$171:DH$173)>0,$E177*$G177,0)","v":0},null,{"$f":"IF(SUM(DJ$171:DJ$173)>0,$E177*$G177,0)","v":0},null,{"$f":"IF(SUM(DL$171:DL$173)>0,$E177*$G177,0)","v":0},null,{"$f":"IF(SUM(DN$171:DN$173)>0,$E177*$G177,0)","v":0},null,{"$f":"IF(SUM(DP$171:DP$173)>0,$E177*$G177,0)","v":0},null,{"$f":"IF(SUM(DR$171:DR$173)>0,$E177*$G177,0)","v":0},null,{"$f":"IF(SUM(DT$171:DT$173)>0,$E177*$G177,0)","v":0},null,{"$f":"IF(SUM(DV$171:DV$173)>0,$E177*$G177,0)","v":0},null,{"$f":"IF(SUM(DX$171:DX$173)>0,$E177*$G177,0)","v":0}]
[null,null,2,"Avental de segurança confeccionado em vinil laminado e transparente, tiras soldadas eletronicamente, sendo uma no pescoço e duas na cintura com fivela plástica para fechamento, acabamento nas laterais por solda eletrônica. Dimensões: 1,20×0,70m. Ref. Maicol CA 38316",3,"UND",16.89,null,null,null,{"$f":"IF(SUM(J$171:J$173)>0,$E178*$G178,0)","v":0},null,{"$f":"IF(SUM(L$171:L$173)>0,$E178*$G178,0)","v":0},null,{"$f":"IF(SUM(N$171:N$173)>0,$E178*$G178,0)","v":0},null,{"$f":"IF(SUM(P$171:P$173)>0,$E178*$G178,0)","v":0},null,{"$f":"IF(SUM(R$171:R$173)>0,$E178*$G178,0)","v":0},null,{"$f":"IF(SUM(T$171:T$173)>0,$E178*$G178,0)","v":0},null,{"$f":"IF(SUM(V$171:V$173)>0,$E178*$G178,0)","v":0},null,{"$f":"IF(SUM(X$171:X$173)>0,$E178*$G178,0)","v":0},null,{"$f":"IF(SUM(Z$171:Z$173)>0,$E178*$G178,0)","v":0},null,{"$f":"IF(SUM(AB$171:AB$173)>0,$E178*$G178,0)","v":0},null,{"$f":"IF(SUM(AD$171:AD$173)>0,$E178*$G178,0)","v":0},null,{"$f":"IF(SUM(AF$171:AF$173)>0,$E178*$G178,0)","v":0},null,{"$f":"IF(SUM(AH$171:AH$173)>0,$E178*$G178,0)","v":0},null,{"$f":"IF(SUM(AJ$171:AJ$173)>0,$E178*$G178,0)","v":0},null,{"$f":"IF(SUM(AL$171:AL$173)>0,$E178*$G178,0)","v":50.67},null,{"$f":"IF(SUM(AN$171:AN$173)>0,$E178*$G178,0)","v":0},null,{"$f":"IF(SUM(AP$171:AP$173)>0,$E178*$G178,0)","v":0},null,{"$f":"IF(SUM(AR$171:AR$173)>0,$E178*$G178,0)","v":0},null,{"$f":"IF(SUM(AT$171:AT$173)>0,$E178*$G178,0)","v":0},null,{"$f":"IF(SUM(AV$171:AV$173)>0,$E178*$G178,0)","v":0},null,{"$f":"IF(SUM(AX$171:AX$173)>0,$E178*$G178,0)","v":0},null,{"$f":"IF(SUM(AZ$171:AZ$173)>0,$E178*$G178,0)","v":0},null,{"$f":"IF(SUM(BB$171:BB$173)>0,$E178*$G178,0)","v":0},null,{"$f":"IF(SUM(BD$171:BD$173)>0,$E178*$G178,0)","v":0},null,{"$f":"IF(SUM(BF$171:BF$173)>0,$E178*$G178,0)","v":0},null,{"$f":"IF(SUM(BH$171:BH$173)>0,$E178*$G178,0)","v":0},null,{"$f":"IF(SUM(BJ$171:BJ$173)>0,$E178*$G178,0)","v":0},null,{"$f":"IF(SUM(BL$171:BL$173)>0,$E178*$G178,0)","v":0},null,{"$f":"IF(SUM(BN$171:BN$173)>0,$E178*$G178,0)","v":0},null,{"$f":"IF(SUM(BP$171:BP$173)>0,$E178*$G178,0)","v":0},null,{"$f":"IF(SUM(BR$171:BR$173)>0,$E178*$G178,0)","v":0},null,{"$f":"IF(SUM(BT$171:BT$173)>0,$E178*$G178,0)","v":0},null,{"$f":"IF(SUM(BV$171:BV$173)>0,$E178*$G178,0)","v":0},null,{"$f":"IF(SUM(BX$171:BX$173)>0,$E178*$G178,0)","v":0},null,{"$f":"IF(SUM(BZ$171:BZ$173)>0,$E178*$G178,0)","v":0},null,{"$f":"IF(SUM(CB$171:CB$173)>0,$E178*$G178,0)","v":0},null,{"$f":"IF(SUM(CD$171:CD$173)>0,$E178*$G178,0)","v":0},null,{"$f":"IF(SUM(CF$171:CF$173)>0,$E178*$G178,0)","v":0},null,{"$f":"IF(SUM(CH$171:CH$173)>0,$E178*$G178,0)","v":0},null,{"$f":"IF(SUM(CJ$171:CJ$173)>0,$E178*$G178,0)","v":0},null,{"$f":"IF(SUM(CL$171:CL$173)>0,$E178*$G178,0)","v":0},null,{"$f":"IF(SUM(CN$171:CN$173)>0,$E178*$G178,0)","v":0},null,{"$f":"IF(SUM(CP$171:CP$173)>0,$E178*$G178,0)","v":0},null,{"$f":"IF(SUM(CR$171:CR$173)>0,$E178*$G178,0)","v":0},null,{"$f":"IF(SUM(CT$171:CT$173)>0,$E178*$G178,0)","v":0},null,{"$f":"IF(SUM(CV$171:CV$173)>0,$E178*$G178,0)","v":0},null,{"$f":"IF(SUM(CX$171:CX$173)>0,$E178*$G178,0)","v":0},null,{"$f":"IF(SUM(CZ$171:CZ$173)>0,$E178*$G178,0)","v":0},null,{"$f":"IF(SUM(DB$171:DB$173)>0,$E178*$G178,0)","v":0},null,{"$f":"IF(SUM(DD$171:DD$173)>0,$E178*$G178,0)","v":0},null,{"$f":"IF(SUM(DF$171:DF$173)>0,$E178*$G178,0)","v":0},null,{"$f":"IF(SUM(DH$171:DH$173)>0,$E178*$G178,0)","v":0},null,{"$f":"IF(SUM(DJ$171:DJ$173)>0,$E178*$G178,0)","v":0},null,{"$f":"IF(SUM(DL$171:DL$173)>0,$E178*$G178,0)","v":0},null,{"$f":"IF(SUM(DN$171:DN$173)>0,$E178*$G178,0)","v":0},null,{"$f":"IF(SUM(DP$171:DP$173)>0,$E178*$G178,0)","v":0},null,{"$f":"IF(SUM(DR$171:DR$173)>0,$E178*$G178,0)","v":0},null,{"$f":"IF(SUM(DT$171:DT$173)>0,$E178*$G178,0)","v":0},null,{"$f":"IF(SUM(DV$171:DV$173)>0,$E178*$G178,0)","v":0},null,{"$f":"IF(SUM(DX$171:DX$173)>0,$E178*$G178,0)","v":0}]
[null,null,3,"Touca sanfonada, em TNT (100% polipropileno), elástico; impermeabilidade mínima de 80%, descartável, cor branca. Ref. Sky. ",300,"UND",0.15,null,null,null,0,null,{"$f":"IF(SUM(L$171:L$173)>0,$E179*$G179,0)","v":0},null,{"$f":"IF(SUM(N$171:N$173)>0,$E179*$G179,0)","v":0},null,{"$f":"IF(SUM(P$171:P$173)>0,$E179*$G179,0)","v":0},null,{"$f":"IF(SUM(R$171:R$173)>0,$E179*$G179,0)","v":0},null,{"$f":"IF(SUM(T$171:T$173)>0,$E179*$G179,0)","v":0},null,{"$f":"IF(SUM(V$171:V$173)>0,$E179*$G179,0)","v":0},null,{"$f":"IF(SUM(X$171:X$173)>0,$E179*$G179,0)","v":0},null,{"$f":"IF(SUM(Z$171:Z$173)>0,$E179*$G179,0)","v":0},null,{"$f":"IF(SUM(AB$171:AB$173)>0,$E179*$G179,0)","v":0},null,{"$f":"IF(SUM(AD$171:AD$173)>0,$E179*$G179,0)","v":0},null,{"$f":"IF(SUM(AF$171:AF$173)>0,$E179*$G179,0)","v":0},null,{"$f":"IF(SUM(AH$171:AH$173)>0,$E179*$G179,0)","v":0},null,{"$f":"IF(SUM(AJ$171:AJ$173)>0,$E179*$G179,0)","v":0},null,{"$f":"IF(SUM(AL$171:AL$173)>0,$E179*$G179,0)","v":45},null,{"$f":"IF(SUM(AN$171:AN$173)>0,$E179*$G179,0)","v":0},null,{"$f":"IF(SUM(AP$171:AP$173)>0,$E179*$G179,0)","v":0},null,{"$f":"IF(SUM(AR$171:AR$173)>0,$E179*$G179,0)","v":0},null,{"$f":"IF(SUM(AT$171:AT$173)>0,$E179*$G179,0)","v":0},null,{"$f":"IF(SUM(AV$171:AV$173)>0,$E179*$G179,0)","v":0},null,{"$f":"IF(SUM(AX$171:AX$173)>0,$E179*$G179,0)","v":0},null,{"$f":"IF(SUM(AZ$171:AZ$173)>0,$E179*$G179,0)","v":0},null,{"$f":"IF(SUM(BB$171:BB$173)>0,$E179*$G179,0)","v":0},null,{"$f":"IF(SUM(BD$171:BD$173)>0,$E179*$G179,0)","v":0},null,{"$f":"IF(SUM(BF$171:BF$173)>0,$E179*$G179,0)","v":0},null,{"$f":"IF(SUM(BH$171:BH$173)>0,$E179*$G179,0)","v":0},null,{"$f":"IF(SUM(BJ$171:BJ$173)>0,$E179*$G179,0)","v":0},null,{"$f":"IF(SUM(BL$171:BL$173)>0,$E179*$G179,0)","v":0},null,{"$f":"IF(SUM(BN$171:BN$173)>0,$E179*$G179,0)","v":0},null,{"$f":"IF(SUM(BP$171:BP$173)>0,$E179*$G179,0)","v":0},null,{"$f":"IF(SUM(BR$171:BR$173)>0,$E179*$G179,0)","v":0},null,{"$f":"IF(SUM(BT$171:BT$173)>0,$E179*$G179,0)","v":0},null,{"$f":"IF(SUM(BV$171:BV$173)>0,$E179*$G179,0)","v":0},null,{"$f":"IF(SUM(BX$171:BX$173)>0,$E179*$G179,0)","v":0},null,{"$f":"IF(SUM(BZ$171:BZ$173)>0,$E179*$G179,0)","v":0},null,{"$f":"IF(SUM(CB$171:CB$173)>0,$E179*$G179,0)","v":0},null,{"$f":"IF(SUM(CD$171:CD$173)>0,$E179*$G179,0)","v":0},null,{"$f":"IF(SUM(CF$171:CF$173)>0,$E179*$G179,0)","v":0},null,{"$f":"IF(SUM(CH$171:CH$173)>0,$E179*$G179,0)","v":0},null,{"$f":"IF(SUM(CJ$171:CJ$173)>0,$E179*$G179,0)","v":0},null,{"$f":"IF(SUM(CL$171:CL$173)>0,$E179*$G179,0)","v":0},null,{"$f":"IF(SUM(CN$171:CN$173)>0,$E179*$G179,0)","v":0},null,{"$f":"IF(SUM(CP$171:CP$173)>0,$E179*$G179,0)","v":0},null,{"$f":"IF(SUM(CR$171:CR$173)>0,$E179*$G179,0)","v":0},null,{"$f":"IF(SUM(CT$171:CT$173)>0,$E179*$G179,0)","v":0},null,{"$f":"IF(SUM(CV$171:CV$173)>0,$E179*$G179,0)","v":0},null,{"$f":"IF(SUM(CX$171:CX$173)>0,$E179*$G179,0)","v":0},null,{"$f":"IF(SUM(CZ$171:CZ$173)>0,$E179*$G179,0)","v":0},null,{"$f":"IF(SUM(DB$171:DB$173)>0,$E179*$G179,0)","v":0},null,{"$f":"IF(SUM(DD$171:DD$173)>0,$E179*$G179,0)","v":0},null,{"$f":"IF(SUM(DF$171:DF$173)>0,$E179*$G179,0)","v":0},null,{"$f":"IF(SUM(DH$171:DH$173)>0,$E179*$G179,0)","v":0},null,{"$f":"IF(SUM(DJ$171:DJ$173)>0,$E179*$G179,0)","v":0},null,{"$f":"IF(SUM(DL$171:DL$173)>0,$E179*$G179,0)","v":0},null,{"$f":"IF(SUM(DN$171:DN$173)>0,$E179*$G179,0)","v":0},null,{"$f":"IF(SUM(DP$171:DP$173)>0,$E179*$G179,0)","v":0},null,{"$f":"IF(SUM(DR$171:DR$173)>0,$E179*$G179,0)","v":0},null,{"$f":"IF(SUM(DT$171:DT$173)>0,$E179*$G179,0)","v":0},null,{"$f":"IF(SUM(DV$171:DV$173)>0,$E179*$G179,0)","v":0},null,{"$f":"IF(SUM(DX$171:DX$173)>0,$E179*$G179,0)","v":0}]
[null,null,4,"Luva de segurança, para proteção térmica, 5 dedos, confeccionada em poliéster e algodão com TNT (tecido não tecido), totalmente revestida em nitrílico. Comprimento 35cm. Punho reto. Formato Anatômico. Reutilizável. Ref. Volk CA 38.123",1,"PAR",152.96,null,null,null,0,null,{"$f":"IF(SUM(L$171:L$173)>0,$E180*$G180,0)","v":0},null,{"$f":"IF(SUM(N$171:N$173)>0,$E180*$G180,0)","v":0},null,{"$f":"IF(SUM(P$171:P$173)>0,$E180*$G180,0)","v":0},null,{"$f":"IF(SUM(R$171:R$173)>0,$E180*$G180,0)","v":0},null,{"$f":"IF(SUM(T$171:T$173)>0,$E180*$G180,0)","v":0},null,{"$f":"IF(SUM(V$171:V$173)>0,$E180*$G180,0)","v":0},null,{"$f":"IF(SUM(X$171:X$173)>0,$E180*$G180,0)","v":0},null,{"$f":"IF(SUM(Z$171:Z$173)>0,$E180*$G180,0)","v":0},null,{"$f":"IF(SUM(AB$171:AB$173)>0,$E180*$G180,0)","v":0},null,{"$f":"IF(SUM(AD$171:AD$173)>0,$E180*$G180,0)","v":0},null,{"$f":"IF(SUM(AF$171:AF$173)>0,$E180*$G180,0)","v":0},null,{"$f":"IF(SUM(AH$171:AH$173)>0,$E180*$G180,0)","v":0},null,{"$f":"IF(SUM(AJ$171:AJ$173)>0,$E180*$G180,0)","v":0},null,{"$f":"IF(SUM(AL$171:AL$173)>0,$E180*$G180,0)","v":152.96},null,{"$f":"IF(SUM(AN$171:AN$173)>0,$E180*$G180,0)","v":0},null,{"$f":"IF(SUM(AP$171:AP$173)>0,$E180*$G180,0)","v":0},null,{"$f":"IF(SUM(AR$171:AR$173)>0,$E180*$G180,0)","v":0},null,{"$f":"IF(SUM(AT$171:AT$173)>0,$E180*$G180,0)","v":0},null,{"$f":"IF(SUM(AV$171:AV$173)>0,$E180*$G180,0)","v":0},null,{"$f":"IF(SUM(AX$171:AX$173)>0,$E180*$G180,0)","v":0},null,{"$f":"IF(SUM(AZ$171:AZ$173)>0,$E180*$G180,0)","v":0},null,{"$f":"IF(SUM(BB$171:BB$173)>0,$E180*$G180,0)","v":0},null,{"$f":"IF(SUM(BD$171:BD$173)>0,$E180*$G180,0)","v":0},null,{"$f":"IF(SUM(BF$171:BF$173)>0,$E180*$G180,0)","v":0},null,{"$f":"IF(SUM(BH$171:BH$173)>0,$E180*$G180,0)","v":0},null,{"$f":"IF(SUM(BJ$171:BJ$173)>0,$E180*$G180,0)","v":0},null,{"$f":"IF(SUM(BL$171:BL$173)>0,$E180*$G180,0)","v":0},null,{"$f":"IF(SUM(BN$171:BN$173)>0,$E180*$G180,0)","v":0},null,{"$f":"IF(SUM(BP$171:BP$173)>0,$E180*$G180,0)","v":0},null,{"$f":"IF(SUM(BR$171:BR$173)>0,$E180*$G180,0)","v":0},null,{"$f":"IF(SUM(BT$171:BT$173)>0,$E180*$G180,0)","v":0},null,{"$f":"IF(SUM(BV$171:BV$173)>0,$E180*$G180,0)","v":0},null,{"$f":"IF(SUM(BX$171:BX$173)>0,$E180*$G180,0)","v":0},null,{"$f":"IF(SUM(BZ$171:BZ$173)>0,$E180*$G180,0)","v":0},null,{"$f":"IF(SUM(CB$171:CB$173)>0,$E180*$G180,0)","v":0},null,{"$f":"IF(SUM(CD$171:CD$173)>0,$E180*$G180,0)","v":0},null,{"$f":"IF(SUM(CF$171:CF$173)>0,$E180*$G180,0)","v":0},null,{"$f":"IF(SUM(CH$171:CH$173)>0,$E180*$G180,0)","v":0},null,{"$f":"IF(SUM(CJ$171:CJ$173)>0,$E180*$G180,0)","v":0},null,{"$f":"IF(SUM(CL$171:CL$173)>0,$E180*$G180,0)","v":0},null,{"$f":"IF(SUM(CN$171:CN$173)>0,$E180*$G180,0)","v":0},null,{"$f":"IF(SUM(CP$171:CP$173)>0,$E180*$G180,0)","v":0},null,{"$f":"IF(SUM(CR$171:CR$173)>0,$E180*$G180,0)","v":0},null,{"$f":"IF(SUM(CT$171:CT$173)>0,$E180*$G180,0)","v":0},null,{"$f":"IF(SUM(CV$171:CV$173)>0,$E180*$G180,0)","v":0},null,{"$f":"IF(SUM(CX$171:CX$173)>0,$E180*$G180,0)","v":0},null,{"$f":"IF(SUM(CZ$171:CZ$173)>0,$E180*$G180,0)","v":0},null,{"$f":"IF(SUM(DB$171:DB$173)>0,$E180*$G180,0)","v":0},null,{"$f":"IF(SUM(DD$171:DD$173)>0,$E180*$G180,0)","v":0},null,{"$f":"IF(SUM(DF$171:DF$173)>0,$E180*$G180,0)","v":0},null,{"$f":"IF(SUM(DH$171:DH$173)>0,$E180*$G180,0)","v":0},null,{"$f":"IF(SUM(DJ$171:DJ$173)>0,$E180*$G180,0)","v":0},null,{"$f":"IF(SUM(DL$171:DL$173)>0,$E180*$G180,0)","v":0},null,{"$f":"IF(SUM(DN$171:DN$173)>0,$E180*$G180,0)","v":0},null,{"$f":"IF(SUM(DP$171:DP$173)>0,$E180*$G180,0)","v":0},null,{"$f":"IF(SUM(DR$171:DR$173)>0,$E180*$G180,0)","v":0},null,{"$f":"IF(SUM(DT$171:DT$173)>0,$E180*$G180,0)","v":0},null,{"$f":"IF(SUM(DV$171:DV$173)>0,$E180*$G180,0)","v":0},null,{"$f":"IF(SUM(DX$171:DX$173)>0,$E180*$G180,0)","v":0}]
[]
[]
[null,null,"CATEGORIAS",null,null,null,"QUANTIDADE"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF($C184=J$3,1,0)","v":0},null,{"$f":"IF($C184=L$3,1,0)","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,{"$f":"IF($C184=AR$3,1,0)","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,{"$f":"IF($C184=DD$3,1,0)","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,16,{"$f":"HLOOKUP($C185,'Dados Gerais'!$D$6:$V$11,6,0)","v":"CHEFE DE COZINHA (MASCULINO)"},null,null,{"$f":"HLOOKUP($C185,'Dados Gerais'!$D$6:$V$15,10,0)","v":2},null,null,{"$f":"IF($C185=J$3,1,0)","v":0},null,0,null,{"$f":"IF($C185=N$3,1,0)","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,1,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
[]
[null,null,"ITEM","DESCRIÇÃO","QUANTIDADE POR TRABALHADOR/ANO","UNIDADE","VALOR"]
[]
[null,null,1,"Calçado ocupacional em EVA, fechado no calcanhar e parte superior, com solado de borracha antiderrapante (resistência ao escorregamento SRC), resistente ao óleo combustível, absorção de energia na região do salto, com palmilha interna removível, cabedal com substância antimicrobiana, junto à formulação do composto EVA, ativa durante toda a vida útil do produto. Cor preta. Ref.: Soft Works Ca 37212",3,"PAR",95.54,null,null,null,{"$f":"IF(SUM(J$184:J$186)>0,$E190*$G190,0)","v":0},null,{"$f":"IF(SUM(L$184:L$186)>0,$E190*$G190,0)","v":0},null,{"$f":"IF(SUM(N$184:N$186)>0,$E190*$G190,0)","v":0},null,{"$f":"IF(SUM(P$184:P$186)>0,$E190*$G190,0)","v":0},null,{"$f":"IF(SUM(R$184:R$186)>0,$E190*$G190,0)","v":0},null,{"$f":"IF(SUM(T$184:T$186)>0,$E190*$G190,0)","v":0},null,{"$f":"IF(SUM(V$184:V$186)>0,$E190*$G190,0)","v":0},null,{"$f":"IF(SUM(X$184:X$186)>0,$E190*$G190,0)","v":0},null,{"$f":"IF(SUM(Z$184:Z$186)>0,$E190*$G190,0)","v":0},null,{"$f":"IF(SUM(AB$184:AB$186)>0,$E190*$G190,0)","v":0},null,{"$f":"IF(SUM(AD$184:AD$186)>0,$E190*$G190,0)","v":0},null,{"$f":"IF(SUM(AF$184:AF$186)>0,$E190*$G190,0)","v":0},null,{"$f":"IF(SUM(AH$184:AH$186)>0,$E190*$G190,0)","v":0},null,{"$f":"IF(SUM(AJ$184:AJ$186)>0,$E190*$G190,0)","v":0},null,{"$f":"IF(SUM(AL$184:AL$186)>0,$E190*$G190,0)","v":0},null,{"$f":"IF(SUM(AN$184:AN$186)>0,$E190*$G190,0)","v":286.62},null,{"$f":"IF(SUM(AP$184:AP$186)>0,$E190*$G190,0)","v":0},null,{"$f":"IF(SUM(AR$184:AR$186)>0,$E190*$G190,0)","v":0},null,{"$f":"IF(SUM(AT$184:AT$186)>0,$E190*$G190,0)","v":0},null,{"$f":"IF(SUM(AV$184:AV$186)>0,$E190*$G190,0)","v":0},null,{"$f":"IF(SUM(AX$184:AX$186)>0,$E190*$G190,0)","v":0},null,{"$f":"IF(SUM(AZ$184:AZ$186)>0,$E190*$G190,0)","v":0},null,{"$f":"IF(SUM(BB$184:BB$186)>0,$E190*$G190,0)","v":0},null,{"$f":"IF(SUM(BD$184:BD$186)>0,$E190*$G190,0)","v":0},null,{"$f":"IF(SUM(BF$184:BF$186)>0,$E190*$G190,0)","v":0},null,{"$f":"IF(SUM(BH$184:BH$186)>0,$E190*$G190,0)","v":0},null,{"$f":"IF(SUM(BJ$184:BJ$186)>0,$E190*$G190,0)","v":0},null,{"$f":"IF(SUM(BL$184:BL$186)>0,$E190*$G190,0)","v":0},null,{"$f":"IF(SUM(BN$184:BN$186)>0,$E190*$G190,0)","v":0},null,{"$f":"IF(SUM(BP$184:BP$186)>0,$E190*$G190,0)","v":0},null,{"$f":"IF(SUM(BR$184:BR$186)>0,$E190*$G190,0)","v":0},null,{"$f":"IF(SUM(BT$184:BT$186)>0,$E190*$G190,0)","v":0},null,{"$f":"IF(SUM(BV$184:BV$186)>0,$E190*$G190,0)","v":0},null,{"$f":"IF(SUM(BX$184:BX$186)>0,$E190*$G190,0)","v":0},null,{"$f":"IF(SUM(BZ$184:BZ$186)>0,$E190*$G190,0)","v":0},null,{"$f":"IF(SUM(CB$184:CB$186)>0,$E190*$G190,0)","v":0},null,{"$f":"IF(SUM(CD$184:CD$186)>0,$E190*$G190,0)","v":0},null,{"$f":"IF(SUM(CF$184:CF$186)>0,$E190*$G190,0)","v":0},null,{"$f":"IF(SUM(CH$184:CH$186)>0,$E190*$G190,0)","v":0},null,{"$f":"IF(SUM(CJ$184:CJ$186)>0,$E190*$G190,0)","v":0},null,{"$f":"IF(SUM(CL$184:CL$186)>0,$E190*$G190,0)","v":0},null,{"$f":"IF(SUM(CN$184:CN$186)>0,$E190*$G190,0)","v":0},null,{"$f":"IF(SUM(CP$184:CP$186)>0,$E190*$G190,0)","v":0},null,{"$f":"IF(SUM(CR$184:CR$186)>0,$E190*$G190,0)","v":0},null,{"$f":"IF(SUM(CT$184:CT$186)>0,$E190*$G190,0)","v":0},null,{"$f":"IF(SUM(CV$184:CV$186)>0,$E190*$G190,0)","v":0},null,{"$f":"IF(SUM(CX$184:CX$186)>0,$E190*$G190,0)","v":0},null,{"$f":"IF(SUM(CZ$184:CZ$186)>0,$E190*$G190,0)","v":0},null,{"$f":"IF(SUM(DB$184:DB$186)>0,$E190*$G190,0)","v":0},null,{"$f":"IF(SUM(DD$184:DD$186)>0,$E190*$G190,0)","v":0},null,{"$f":"IF(SUM(DF$184:DF$186)>0,$E190*$G190,0)","v":0},null,{"$f":"IF(SUM(DH$184:DH$186)>0,$E190*$G190,0)","v":0},null,{"$f":"IF(SUM(DJ$184:DJ$186)>0,$E190*$G190,0)","v":0},null,{"$f":"IF(SUM(DL$184:DL$186)>0,$E190*$G190,0)","v":0},null,{"$f":"IF(SUM(DN$184:DN$186)>0,$E190*$G190,0)","v":0},null,{"$f":"IF(SUM(DP$184:DP$186)>0,$E190*$G190,0)","v":0},null,{"$f":"IF(SUM(DR$184:DR$186)>0,$E190*$G190,0)","v":0},null,{"$f":"IF(SUM(DT$184:DT$186)>0,$E190*$G190,0)","v":0},null,{"$f":"IF(SUM(DV$184:DV$186)>0,$E190*$G190,0)","v":0},null,{"$f":"IF(SUM(DX$184:DX$186)>0,$E190*$G190,0)","v":0}]
[null,null,2,"Avental de segurança confeccionado em vinil laminado e transparente, tiras soldadas eletronicamente, sendo uma no pescoço e duas na cintura com fivela plástica para fechamento, acabamento nas laterais por solda eletrônica. Dimensões: 1,20×0,70m. Ref. Maicol CA 38316",3,"UND",16.89,null,null,null,{"$f":"IF(SUM(J$184:J$186)>0,$E191*$G191,0)","v":0},null,{"$f":"IF(SUM(L$184:L$186)>0,$E191*$G191,0)","v":0},null,{"$f":"IF(SUM(N$184:N$186)>0,$E191*$G191,0)","v":0},null,{"$f":"IF(SUM(P$184:P$186)>0,$E191*$G191,0)","v":0},null,{"$f":"IF(SUM(R$184:R$186)>0,$E191*$G191,0)","v":0},null,{"$f":"IF(SUM(T$184:T$186)>0,$E191*$G191,0)","v":0},null,{"$f":"IF(SUM(V$184:V$186)>0,$E191*$G191,0)","v":0},null,{"$f":"IF(SUM(X$184:X$186)>0,$E191*$G191,0)","v":0},null,{"$f":"IF(SUM(Z$184:Z$186)>0,$E191*$G191,0)","v":0},null,{"$f":"IF(SUM(AB$184:AB$186)>0,$E191*$G191,0)","v":0},null,{"$f":"IF(SUM(AD$184:AD$186)>0,$E191*$G191,0)","v":0},null,{"$f":"IF(SUM(AF$184:AF$186)>0,$E191*$G191,0)","v":0},null,{"$f":"IF(SUM(AH$184:AH$186)>0,$E191*$G191,0)","v":0},null,{"$f":"IF(SUM(AJ$184:AJ$186)>0,$E191*$G191,0)","v":0},null,{"$f":"IF(SUM(AL$184:AL$186)>0,$E191*$G191,0)","v":0},null,{"$f":"IF(SUM(AN$184:AN$186)>0,$E191*$G191,0)","v":50.67},null,{"$f":"IF(SUM(AP$184:AP$186)>0,$E191*$G191,0)","v":0},null,{"$f":"IF(SUM(AR$184:AR$186)>0,$E191*$G191,0)","v":0},null,{"$f":"IF(SUM(AT$184:AT$186)>0,$E191*$G191,0)","v":0},null,{"$f":"IF(SUM(AV$184:AV$186)>0,$E191*$G191,0)","v":0},null,{"$f":"IF(SUM(AX$184:AX$186)>0,$E191*$G191,0)","v":0},null,{"$f":"IF(SUM(AZ$184:AZ$186)>0,$E191*$G191,0)","v":0},null,{"$f":"IF(SUM(BB$184:BB$186)>0,$E191*$G191,0)","v":0},null,{"$f":"IF(SUM(BD$184:BD$186)>0,$E191*$G191,0)","v":0},null,{"$f":"IF(SUM(BF$184:BF$186)>0,$E191*$G191,0)","v":0},null,{"$f":"IF(SUM(BH$184:BH$186)>0,$E191*$G191,0)","v":0},null,{"$f":"IF(SUM(BJ$184:BJ$186)>0,$E191*$G191,0)","v":0},null,{"$f":"IF(SUM(BL$184:BL$186)>0,$E191*$G191,0)","v":0},null,{"$f":"IF(SUM(BN$184:BN$186)>0,$E191*$G191,0)","v":0},null,{"$f":"IF(SUM(BP$184:BP$186)>0,$E191*$G191,0)","v":0},null,{"$f":"IF(SUM(BR$184:BR$186)>0,$E191*$G191,0)","v":0},null,{"$f":"IF(SUM(BT$184:BT$186)>0,$E191*$G191,0)","v":0},null,{"$f":"IF(SUM(BV$184:BV$186)>0,$E191*$G191,0)","v":0},null,{"$f":"IF(SUM(BX$184:BX$186)>0,$E191*$G191,0)","v":0},null,{"$f":"IF(SUM(BZ$184:BZ$186)>0,$E191*$G191,0)","v":0},null,{"$f":"IF(SUM(CB$184:CB$186)>0,$E191*$G191,0)","v":0},null,{"$f":"IF(SUM(CD$184:CD$186)>0,$E191*$G191,0)","v":0},null,{"$f":"IF(SUM(CF$184:CF$186)>0,$E191*$G191,0)","v":0},null,{"$f":"IF(SUM(CH$184:CH$186)>0,$E191*$G191,0)","v":0},null,{"$f":"IF(SUM(CJ$184:CJ$186)>0,$E191*$G191,0)","v":0},null,{"$f":"IF(SUM(CL$184:CL$186)>0,$E191*$G191,0)","v":0},null,{"$f":"IF(SUM(CN$184:CN$186)>0,$E191*$G191,0)","v":0},null,{"$f":"IF(SUM(CP$184:CP$186)>0,$E191*$G191,0)","v":0},null,{"$f":"IF(SUM(CR$184:CR$186)>0,$E191*$G191,0)","v":0},null,{"$f":"IF(SUM(CT$184:CT$186)>0,$E191*$G191,0)","v":0},null,{"$f":"IF(SUM(CV$184:CV$186)>0,$E191*$G191,0)","v":0},null,{"$f":"IF(SUM(CX$184:CX$186)>0,$E191*$G191,0)","v":0},null,{"$f":"IF(SUM(CZ$184:CZ$186)>0,$E191*$G191,0)","v":0},null,{"$f":"IF(SUM(DB$184:DB$186)>0,$E191*$G191,0)","v":0},null,{"$f":"IF(SUM(DD$184:DD$186)>0,$E191*$G191,0)","v":0},null,{"$f":"IF(SUM(DF$184:DF$186)>0,$E191*$G191,0)","v":0},null,{"$f":"IF(SUM(DH$184:DH$186)>0,$E191*$G191,0)","v":0},null,{"$f":"IF(SUM(DJ$184:DJ$186)>0,$E191*$G191,0)","v":0},null,{"$f":"IF(SUM(DL$184:DL$186)>0,$E191*$G191,0)","v":0},null,{"$f":"IF(SUM(DN$184:DN$186)>0,$E191*$G191,0)","v":0},null,{"$f":"IF(SUM(DP$184:DP$186)>0,$E191*$G191,0)","v":0},null,{"$f":"IF(SUM(DR$184:DR$186)>0,$E191*$G191,0)","v":0},null,{"$f":"IF(SUM(DT$184:DT$186)>0,$E191*$G191,0)","v":0},null,{"$f":"IF(SUM(DV$184:DV$186)>0,$E191*$G191,0)","v":0},null,{"$f":"IF(SUM(DX$184:DX$186)>0,$E191*$G191,0)","v":0}]
[null,null,3,"Touca sanfonada, em TNT (100% polipropileno), elástico; impermeabilidade mínima de 80%, descartável, cor branca. Ref. Sky. ",300,"UND",0.15,null,null,null,0,null,{"$f":"IF(SUM(L$184:L$186)>0,$E192*$G192,0)","v":0},null,{"$f":"IF(SUM(N$184:N$186)>0,$E192*$G192,0)","v":0},null,{"$f":"IF(SUM(P$184:P$186)>0,$E192*$G192,0)","v":0},null,{"$f":"IF(SUM(R$184:R$186)>0,$E192*$G192,0)","v":0},null,{"$f":"IF(SUM(T$184:T$186)>0,$E192*$G192,0)","v":0},null,{"$f":"IF(SUM(V$184:V$186)>0,$E192*$G192,0)","v":0},null,{"$f":"IF(SUM(X$184:X$186)>0,$E192*$G192,0)","v":0},null,{"$f":"IF(SUM(Z$184:Z$186)>0,$E192*$G192,0)","v":0},null,{"$f":"IF(SUM(AB$184:AB$186)>0,$E192*$G192,0)","v":0},null,{"$f":"IF(SUM(AD$184:AD$186)>0,$E192*$G192,0)","v":0},null,{"$f":"IF(SUM(AF$184:AF$186)>0,$E192*$G192,0)","v":0},null,{"$f":"IF(SUM(AH$184:AH$186)>0,$E192*$G192,0)","v":0},null,{"$f":"IF(SUM(AJ$184:AJ$186)>0,$E192*$G192,0)","v":0},null,{"$f":"IF(SUM(AL$184:AL$186)>0,$E192*$G192,0)","v":0},null,{"$f":"IF(SUM(AN$184:AN$186)>0,$E192*$G192,0)","v":45},null,{"$f":"IF(SUM(AP$184:AP$186)>0,$E192*$G192,0)","v":0},null,{"$f":"IF(SUM(AR$184:AR$186)>0,$E192*$G192,0)","v":0},null,{"$f":"IF(SUM(AT$184:AT$186)>0,$E192*$G192,0)","v":0},null,{"$f":"IF(SUM(AV$184:AV$186)>0,$E192*$G192,0)","v":0},null,{"$f":"IF(SUM(AX$184:AX$186)>0,$E192*$G192,0)","v":0},null,{"$f":"IF(SUM(AZ$184:AZ$186)>0,$E192*$G192,0)","v":0},null,{"$f":"IF(SUM(BB$184:BB$186)>0,$E192*$G192,0)","v":0},null,{"$f":"IF(SUM(BD$184:BD$186)>0,$E192*$G192,0)","v":0},null,{"$f":"IF(SUM(BF$184:BF$186)>0,$E192*$G192,0)","v":0},null,{"$f":"IF(SUM(BH$184:BH$186)>0,$E192*$G192,0)","v":0},null,{"$f":"IF(SUM(BJ$184:BJ$186)>0,$E192*$G192,0)","v":0},null,{"$f":"IF(SUM(BL$184:BL$186)>0,$E192*$G192,0)","v":0},null,{"$f":"IF(SUM(BN$184:BN$186)>0,$E192*$G192,0)","v":0},null,{"$f":"IF(SUM(BP$184:BP$186)>0,$E192*$G192,0)","v":0},null,{"$f":"IF(SUM(BR$184:BR$186)>0,$E192*$G192,0)","v":0},null,{"$f":"IF(SUM(BT$184:BT$186)>0,$E192*$G192,0)","v":0},null,{"$f":"IF(SUM(BV$184:BV$186)>0,$E192*$G192,0)","v":0},null,{"$f":"IF(SUM(BX$184:BX$186)>0,$E192*$G192,0)","v":0},null,{"$f":"IF(SUM(BZ$184:BZ$186)>0,$E192*$G192,0)","v":0},null,{"$f":"IF(SUM(CB$184:CB$186)>0,$E192*$G192,0)","v":0},null,{"$f":"IF(SUM(CD$184:CD$186)>0,$E192*$G192,0)","v":0},null,{"$f":"IF(SUM(CF$184:CF$186)>0,$E192*$G192,0)","v":0},null,{"$f":"IF(SUM(CH$184:CH$186)>0,$E192*$G192,0)","v":0},null,{"$f":"IF(SUM(CJ$184:CJ$186)>0,$E192*$G192,0)","v":0},null,{"$f":"IF(SUM(CL$184:CL$186)>0,$E192*$G192,0)","v":0},null,{"$f":"IF(SUM(CN$184:CN$186)>0,$E192*$G192,0)","v":0},null,{"$f":"IF(SUM(CP$184:CP$186)>0,$E192*$G192,0)","v":0},null,{"$f":"IF(SUM(CR$184:CR$186)>0,$E192*$G192,0)","v":0},null,{"$f":"IF(SUM(CT$184:CT$186)>0,$E192*$G192,0)","v":0},null,{"$f":"IF(SUM(CV$184:CV$186)>0,$E192*$G192,0)","v":0},null,{"$f":"IF(SUM(CX$184:CX$186)>0,$E192*$G192,0)","v":0},null,{"$f":"IF(SUM(CZ$184:CZ$186)>0,$E192*$G192,0)","v":0},null,{"$f":"IF(SUM(DB$184:DB$186)>0,$E192*$G192,0)","v":0},null,{"$f":"IF(SUM(DD$184:DD$186)>0,$E192*$G192,0)","v":0},null,{"$f":"IF(SUM(DF$184:DF$186)>0,$E192*$G192,0)","v":0},null,{"$f":"IF(SUM(DH$184:DH$186)>0,$E192*$G192,0)","v":0},null,{"$f":"IF(SUM(DJ$184:DJ$186)>0,$E192*$G192,0)","v":0},null,{"$f":"IF(SUM(DL$184:DL$186)>0,$E192*$G192,0)","v":0},null,{"$f":"IF(SUM(DN$184:DN$186)>0,$E192*$G192,0)","v":0},null,{"$f":"IF(SUM(DP$184:DP$186)>0,$E192*$G192,0)","v":0},null,{"$f":"IF(SUM(DR$184:DR$186)>0,$E192*$G192,0)","v":0},null,{"$f":"IF(SUM(DT$184:DT$186)>0,$E192*$G192,0)","v":0},null,{"$f":"IF(SUM(DV$184:DV$186)>0,$E192*$G192,0)","v":0},null,{"$f":"IF(SUM(DX$184:DX$186)>0,$E192*$G192,0)","v":0}]
[null,null,4,"Luva de segurança, para proteção térmica, 5 dedos, confeccionada em poliéster e algodão com TNT (tecido não tecido), totalmente revestida em nitrílico. Comprimento 35cm. Punho reto. Formato Anatômico. Reutilizável. Ref. Volk CA 38.123",1,"PAR",152.96,null,null,null,0,null,{"$f":"IF(SUM(L$184:L$186)>0,$E193*$G193,0)","v":0},null,{"$f":"IF(SUM(N$184:N$186)>0,$E193*$G193,0)","v":0},null,{"$f":"IF(SUM(P$184:P$186)>0,$E193*$G193,0)","v":0},null,{"$f":"IF(SUM(R$184:R$186)>0,$E193*$G193,0)","v":0},null,{"$f":"IF(SUM(T$184:T$186)>0,$E193*$G193,0)","v":0},null,{"$f":"IF(SUM(V$184:V$186)>0,$E193*$G193,0)","v":0},null,{"$f":"IF(SUM(X$184:X$186)>0,$E193*$G193,0)","v":0},null,{"$f":"IF(SUM(Z$184:Z$186)>0,$E193*$G193,0)","v":0},null,{"$f":"IF(SUM(AB$184:AB$186)>0,$E193*$G193,0)","v":0},null,{"$f":"IF(SUM(AD$184:AD$186)>0,$E193*$G193,0)","v":0},null,{"$f":"IF(SUM(AF$184:AF$186)>0,$E193*$G193,0)","v":0},null,{"$f":"IF(SUM(AH$184:AH$186)>0,$E193*$G193,0)","v":0},null,{"$f":"IF(SUM(AJ$184:AJ$186)>0,$E193*$G193,0)","v":0},null,{"$f":"IF(SUM(AL$184:AL$186)>0,$E193*$G193,0)","v":0},null,{"$f":"IF(SUM(AN$184:AN$186)>0,$E193*$G193,0)","v":152.96},null,{"$f":"IF(SUM(AP$184:AP$186)>0,$E193*$G193,0)","v":0},null,{"$f":"IF(SUM(AR$184:AR$186)>0,$E193*$G193,0)","v":0},null,{"$f":"IF(SUM(AT$184:AT$186)>0,$E193*$G193,0)","v":0},null,{"$f":"IF(SUM(AV$184:AV$186)>0,$E193*$G193,0)","v":0},null,{"$f":"IF(SUM(AX$184:AX$186)>0,$E193*$G193,0)","v":0},null,{"$f":"IF(SUM(AZ$184:AZ$186)>0,$E193*$G193,0)","v":0},null,{"$f":"IF(SUM(BB$184:BB$186)>0,$E193*$G193,0)","v":0},null,{"$f":"IF(SUM(BD$184:BD$186)>0,$E193*$G193,0)","v":0},null,{"$f":"IF(SUM(BF$184:BF$186)>0,$E193*$G193,0)","v":0},null,{"$f":"IF(SUM(BH$184:BH$186)>0,$E193*$G193,0)","v":0},null,{"$f":"IF(SUM(BJ$184:BJ$186)>0,$E193*$G193,0)","v":0},null,{"$f":"IF(SUM(BL$184:BL$186)>0,$E193*$G193,0)","v":0},null,{"$f":"IF(SUM(BN$184:BN$186)>0,$E193*$G193,0)","v":0},null,{"$f":"IF(SUM(BP$184:BP$186)>0,$E193*$G193,0)","v":0},null,{"$f":"IF(SUM(BR$184:BR$186)>0,$E193*$G193,0)","v":0},null,{"$f":"IF(SUM(BT$184:BT$186)>0,$E193*$G193,0)","v":0},null,{"$f":"IF(SUM(BV$184:BV$186)>0,$E193*$G193,0)","v":0},null,{"$f":"IF(SUM(BX$184:BX$186)>0,$E193*$G193,0)","v":0},null,{"$f":"IF(SUM(BZ$184:BZ$186)>0,$E193*$G193,0)","v":0},null,{"$f":"IF(SUM(CB$184:CB$186)>0,$E193*$G193,0)","v":0},null,{"$f":"IF(SUM(CD$184:CD$186)>0,$E193*$G193,0)","v":0},null,{"$f":"IF(SUM(CF$184:CF$186)>0,$E193*$G193,0)","v":0},null,{"$f":"IF(SUM(CH$184:CH$186)>0,$E193*$G193,0)","v":0},null,{"$f":"IF(SUM(CJ$184:CJ$186)>0,$E193*$G193,0)","v":0},null,{"$f":"IF(SUM(CL$184:CL$186)>0,$E193*$G193,0)","v":0},null,{"$f":"IF(SUM(CN$184:CN$186)>0,$E193*$G193,0)","v":0},null,{"$f":"IF(SUM(CP$184:CP$186)>0,$E193*$G193,0)","v":0},null,{"$f":"IF(SUM(CR$184:CR$186)>0,$E193*$G193,0)","v":0},null,{"$f":"IF(SUM(CT$184:CT$186)>0,$E193*$G193,0)","v":0},null,{"$f":"IF(SUM(CV$184:CV$186)>0,$E193*$G193,0)","v":0},null,{"$f":"IF(SUM(CX$184:CX$186)>0,$E193*$G193,0)","v":0},null,{"$f":"IF(SUM(CZ$184:CZ$186)>0,$E193*$G193,0)","v":0},null,{"$f":"IF(SUM(DB$184:DB$186)>0,$E193*$G193,0)","v":0},null,{"$f":"IF(SUM(DD$184:DD$186)>0,$E193*$G193,0)","v":0},null,{"$f":"IF(SUM(DF$184:DF$186)>0,$E193*$G193,0)","v":0},null,{"$f":"IF(SUM(DH$184:DH$186)>0,$E193*$G193,0)","v":0},null,{"$f":"IF(SUM(DJ$184:DJ$186)>0,$E193*$G193,0)","v":0},null,{"$f":"IF(SUM(DL$184:DL$186)>0,$E193*$G193,0)","v":0},null,{"$f":"IF(SUM(DN$184:DN$186)>0,$E193*$G193,0)","v":0},null,{"$f":"IF(SUM(DP$184:DP$186)>0,$E193*$G193,0)","v":0},null,{"$f":"IF(SUM(DR$184:DR$186)>0,$E193*$G193,0)","v":0},null,{"$f":"IF(SUM(DT$184:DT$186)>0,$E193*$G193,0)","v":0},null,{"$f":"IF(SUM(DV$184:DV$186)>0,$E193*$G193,0)","v":0},null,{"$f":"IF(SUM(DX$184:DX$186)>0,$E193*$G193,0)","v":0}]
[]
[]
[null,null,"CATEGORIAS",null,null,null,"QUANTIDADE"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF($C197=J$3,1,0)","v":0},null,{"$f":"IF($C197=L$3,1,0)","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,{"$f":"IF($C197=AR$3,1,0)","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,{"$f":"IF($C197=DD$3,1,0)","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,17,{"$f":"HLOOKUP($C198,'Dados Gerais'!$D$6:$V$11,6,0)","v":"GARÇOM DA RESIDÊNCIA OFICIAL DO PRESIDENTE"},null,null,{"$f":"HLOOKUP($C198,'Dados Gerais'!$D$6:$V$15,10,0)","v":3},null,null,{"$f":"IF($C198=J$3,1,0)","v":0},null,0,null,{"$f":"IF($C198=N$3,1,0)","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,1,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
[]
[null,null,"ITEM","DESCRIÇÃO","QUANTIDADE POR TRABALHADOR/ANO","UNIDADE","VALOR"]
[]
[null,null,1,"Calçado ocupacional tipo sapato SOCIAL, fechamento em cadarço, confeccionado em vaqueta lisa na cor preta, colarinho acolchoado, forração interna em tecido não tecido, palmilha higiência antibacteriana, solado bidensidade, resistência ao escorregamento nível SCR, em conformidade com a NBR 20347. Ref.Marluvas CA: 33698.",2,"PAR",174.22,null,null,null,{"$f":"IF(SUM(J$197:J$199)>0,$E203*$G203,0)","v":0},null,{"$f":"IF(SUM(L$197:L$199)>0,$E203*$G203,0)","v":0},null,{"$f":"IF(SUM(N$197:N$199)>0,$E203*$G203,0)","v":0},null,{"$f":"IF(SUM(P$197:P$199)>0,$E203*$G203,0)","v":0},null,{"$f":"IF(SUM(R$197:R$199)>0,$E203*$G203,0)","v":0},null,{"$f":"IF(SUM(T$197:T$199)>0,$E203*$G203,0)","v":0},null,{"$f":"IF(SUM(V$197:V$199)>0,$E203*$G203,0)","v":0},null,{"$f":"IF(SUM(X$197:X$199)>0,$E203*$G203,0)","v":0},null,{"$f":"IF(SUM(Z$197:Z$199)>0,$E203*$G203,0)","v":0},null,{"$f":"IF(SUM(AB$197:AB$199)>0,$E203*$G203,0)","v":0},null,{"$f":"IF(SUM(AD$197:AD$199)>0,$E203*$G203,0)","v":0},null,{"$f":"IF(SUM(AF$197:AF$199)>0,$E203*$G203,0)","v":0},null,{"$f":"IF(SUM(AH$197:AH$199)>0,$E203*$G203,0)","v":0},null,{"$f":"IF(SUM(AJ$197:AJ$199)>0,$E203*$G203,0)","v":0},null,{"$f":"IF(SUM(AL$197:AL$199)>0,$E203*$G203,0)","v":0},null,{"$f":"IF(SUM(AN$197:AN$199)>0,$E203*$G203,0)","v":0},null,{"$f":"IF(SUM(AP$197:AP$199)>0,$E203*$G203,0)","v":348.44},null,{"$f":"IF(SUM(AR$197:AR$199)>0,$E203*$G203,0)","v":0},null,{"$f":"IF(SUM(AT$197:AT$199)>0,$E203*$G203,0)","v":0},null,{"$f":"IF(SUM(AV$197:AV$199)>0,$E203*$G203,0)","v":0},null,{"$f":"IF(SUM(AX$197:AX$199)>0,$E203*$G203,0)","v":0},null,{"$f":"IF(SUM(AZ$197:AZ$199)>0,$E203*$G203,0)","v":0},null,{"$f":"IF(SUM(BB$197:BB$199)>0,$E203*$G203,0)","v":0},null,{"$f":"IF(SUM(BD$197:BD$199)>0,$E203*$G203,0)","v":0},null,{"$f":"IF(SUM(BF$197:BF$199)>0,$E203*$G203,0)","v":0},null,{"$f":"IF(SUM(BH$197:BH$199)>0,$E203*$G203,0)","v":0},null,{"$f":"IF(SUM(BJ$197:BJ$199)>0,$E203*$G203,0)","v":0},null,{"$f":"IF(SUM(BL$197:BL$199)>0,$E203*$G203,0)","v":0},null,{"$f":"IF(SUM(BN$197:BN$199)>0,$E203*$G203,0)","v":0},null,{"$f":"IF(SUM(BP$197:BP$199)>0,$E203*$G203,0)","v":0},null,{"$f":"IF(SUM(BR$197:BR$199)>0,$E203*$G203,0)","v":0},null,{"$f":"IF(SUM(BT$197:BT$199)>0,$E203*$G203,0)","v":0},null,{"$f":"IF(SUM(BV$197:BV$199)>0,$E203*$G203,0)","v":0},null,{"$f":"IF(SUM(BX$197:BX$199)>0,$E203*$G203,0)","v":0},null,{"$f":"IF(SUM(BZ$197:BZ$199)>0,$E203*$G203,0)","v":0},null,{"$f":"IF(SUM(CB$197:CB$199)>0,$E203*$G203,0)","v":0},null,{"$f":"IF(SUM(CD$197:CD$199)>0,$E203*$G203,0)","v":0},null,{"$f":"IF(SUM(CF$197:CF$199)>0,$E203*$G203,0)","v":0},null,{"$f":"IF(SUM(CH$197:CH$199)>0,$E203*$G203,0)","v":0},null,{"$f":"IF(SUM(CJ$197:CJ$199)>0,$E203*$G203,0)","v":0},null,{"$f":"IF(SUM(CL$197:CL$199)>0,$E203*$G203,0)","v":0},null,{"$f":"IF(SUM(CN$197:CN$199)>0,$E203*$G203,0)","v":0},null,{"$f":"IF(SUM(CP$197:CP$199)>0,$E203*$G203,0)","v":0},null,{"$f":"IF(SUM(CR$197:CR$199)>0,$E203*$G203,0)","v":0},null,{"$f":"IF(SUM(CT$197:CT$199)>0,$E203*$G203,0)","v":0},null,{"$f":"IF(SUM(CV$197:CV$199)>0,$E203*$G203,0)","v":0},null,{"$f":"IF(SUM(CX$197:CX$199)>0,$E203*$G203,0)","v":0},null,{"$f":"IF(SUM(CZ$197:CZ$199)>0,$E203*$G203,0)","v":0},null,{"$f":"IF(SUM(DB$197:DB$199)>0,$E203*$G203,0)","v":0},null,{"$f":"IF(SUM(DD$197:DD$199)>0,$E203*$G203,0)","v":0},null,{"$f":"IF(SUM(DF$197:DF$199)>0,$E203*$G203,0)","v":0},null,{"$f":"IF(SUM(DH$197:DH$199)>0,$E203*$G203,0)","v":0},null,{"$f":"IF(SUM(DJ$197:DJ$199)>0,$E203*$G203,0)","v":0},null,{"$f":"IF(SUM(DL$197:DL$199)>0,$E203*$G203,0)","v":0},null,{"$f":"IF(SUM(DN$197:DN$199)>0,$E203*$G203,0)","v":0},null,{"$f":"IF(SUM(DP$197:DP$199)>0,$E203*$G203,0)","v":0},null,{"$f":"IF(SUM(DR$197:DR$199)>0,$E203*$G203,0)","v":0},null,{"$f":"IF(SUM(DT$197:DT$199)>0,$E203*$G203,0)","v":0},null,{"$f":"IF(SUM(DV$197:DV$199)>0,$E203*$G203,0)","v":0},null,{"$f":"IF(SUM(DX$197:DX$199)>0,$E203*$G203,0)","v":0}]
[]
[]
[null,null,"CATEGORIAS",null,null,null,"QUANTIDADE"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF($C207=J$3,1,0)","v":0},null,{"$f":"IF($C207=L$3,1,0)","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,{"$f":"IF($C207=AR$3,1,0)","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,{"$f":"IF($C207=DD$3,1,0)","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,18,{"$f":"HLOOKUP($C208,'Dados Gerais'!$D$6:$V$11,6,0)","v":"GARÇOM DA RESIDÊNCIA OFICIAL DO PRESIDENTE (COM ADICIONAL NOTURNO)"},null,null,{"$f":"HLOOKUP($C208,'Dados Gerais'!$D$6:$V$15,10,0)","v":2},null,null,{"$f":"IF($C208=J$3,1,0)","v":0},null,0,null,{"$f":"IF($C208=N$3,1,0)","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,1,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
[]
[null,null,"ITEM","DESCRIÇÃO","QUANTIDADE POR TRABALHADOR/ANO","UNIDADE","VALOR"]
[]
[null,null,1,"Calçado ocupacional tipo sapato SOCIAL, fechamento em cadarço, confeccionado em vaqueta lisa na cor preta, colarinho acolchoado, forração interna em tecido não tecido, palmilha higiência antibacteriana, solado bidensidade, resistência ao escorregamento nível SCR, em conformidade com a NBR 20347. Ref.Marluvas CA: 33698.",2,"PAR",174.22,null,null,null,{"$f":"IF(SUM(J$207:J$209)>0,$E213*$G213,0)","v":0},null,{"$f":"IF(SUM(L$207:L$209)>0,$E213*$G213,0)","v":0},null,{"$f":"IF(SUM(N$207:N$209)>0,$E213*$G213,0)","v":0},null,{"$f":"IF(SUM(P$207:P$209)>0,$E213*$G213,0)","v":0},null,{"$f":"IF(SUM(R$207:R$209)>0,$E213*$G213,0)","v":0},null,{"$f":"IF(SUM(T$207:T$209)>0,$E213*$G213,0)","v":0},null,{"$f":"IF(SUM(V$207:V$209)>0,$E213*$G213,0)","v":0},null,{"$f":"IF(SUM(X$207:X$209)>0,$E213*$G213,0)","v":0},null,{"$f":"IF(SUM(Z$207:Z$209)>0,$E213*$G213,0)","v":0},null,{"$f":"IF(SUM(AB$207:AB$209)>0,$E213*$G213,0)","v":0},null,{"$f":"IF(SUM(AD$207:AD$209)>0,$E213*$G213,0)","v":0},null,{"$f":"IF(SUM(AF$207:AF$209)>0,$E213*$G213,0)","v":0},null,{"$f":"IF(SUM(AH$207:AH$209)>0,$E213*$G213,0)","v":0},null,{"$f":"IF(SUM(AJ$207:AJ$209)>0,$E213*$G213,0)","v":0},null,{"$f":"IF(SUM(AL$207:AL$209)>0,$E213*$G213,0)","v":0},null,{"$f":"IF(SUM(AN$207:AN$209)>0,$E213*$G213,0)","v":0},null,{"$f":"IF(SUM(AP$207:AP$209)>0,$E213*$G213,0)","v":0},null,{"$f":"IF(SUM(AR$207:AR$209)>0,$E213*$G213,0)","v":348.44},null,{"$f":"IF(SUM(AT$207:AT$209)>0,$E213*$G213,0)","v":0},null,{"$f":"IF(SUM(AV$207:AV$209)>0,$E213*$G213,0)","v":0},null,{"$f":"IF(SUM(AX$207:AX$209)>0,$E213*$G213,0)","v":0},null,{"$f":"IF(SUM(AZ$207:AZ$209)>0,$E213*$G213,0)","v":0},null,{"$f":"IF(SUM(BB$207:BB$209)>0,$E213*$G213,0)","v":0},null,{"$f":"IF(SUM(BD$207:BD$209)>0,$E213*$G213,0)","v":0},null,{"$f":"IF(SUM(BF$207:BF$209)>0,$E213*$G213,0)","v":0},null,{"$f":"IF(SUM(BH$207:BH$209)>0,$E213*$G213,0)","v":0},null,{"$f":"IF(SUM(BJ$207:BJ$209)>0,$E213*$G213,0)","v":0},null,{"$f":"IF(SUM(BL$207:BL$209)>0,$E213*$G213,0)","v":0},null,{"$f":"IF(SUM(BN$207:BN$209)>0,$E213*$G213,0)","v":0},null,{"$f":"IF(SUM(BP$207:BP$209)>0,$E213*$G213,0)","v":0},null,{"$f":"IF(SUM(BR$207:BR$209)>0,$E213*$G213,0)","v":0},null,{"$f":"IF(SUM(BT$207:BT$209)>0,$E213*$G213,0)","v":0},null,{"$f":"IF(SUM(BV$207:BV$209)>0,$E213*$G213,0)","v":0},null,{"$f":"IF(SUM(BX$207:BX$209)>0,$E213*$G213,0)","v":0},null,{"$f":"IF(SUM(BZ$207:BZ$209)>0,$E213*$G213,0)","v":0},null,{"$f":"IF(SUM(CB$207:CB$209)>0,$E213*$G213,0)","v":0},null,{"$f":"IF(SUM(CD$207:CD$209)>0,$E213*$G213,0)","v":0},null,{"$f":"IF(SUM(CF$207:CF$209)>0,$E213*$G213,0)","v":0},null,{"$f":"IF(SUM(CH$207:CH$209)>0,$E213*$G213,0)","v":0},null,{"$f":"IF(SUM(CJ$207:CJ$209)>0,$E213*$G213,0)","v":0},null,{"$f":"IF(SUM(CL$207:CL$209)>0,$E213*$G213,0)","v":0},null,{"$f":"IF(SUM(CN$207:CN$209)>0,$E213*$G213,0)","v":0},null,{"$f":"IF(SUM(CP$207:CP$209)>0,$E213*$G213,0)","v":0},null,{"$f":"IF(SUM(CR$207:CR$209)>0,$E213*$G213,0)","v":0},null,{"$f":"IF(SUM(CT$207:CT$209)>0,$E213*$G213,0)","v":0},null,{"$f":"IF(SUM(CV$207:CV$209)>0,$E213*$G213,0)","v":0},null,{"$f":"IF(SUM(CX$207:CX$209)>0,$E213*$G213,0)","v":0},null,{"$f":"IF(SUM(CZ$207:CZ$209)>0,$E213*$G213,0)","v":0},null,{"$f":"IF(SUM(DB$207:DB$209)>0,$E213*$G213,0)","v":0},null,{"$f":"IF(SUM(DD$207:DD$209)>0,$E213*$G213,0)","v":0},null,{"$f":"IF(SUM(DF$207:DF$209)>0,$E213*$G213,0)","v":0},null,{"$f":"IF(SUM(DH$207:DH$209)>0,$E213*$G213,0)","v":0},null,{"$f":"IF(SUM(DJ$207:DJ$209)>0,$E213*$G213,0)","v":0},null,{"$f":"IF(SUM(DL$207:DL$209)>0,$E213*$G213,0)","v":0},null,{"$f":"IF(SUM(DN$207:DN$209)>0,$E213*$G213,0)","v":0},null,{"$f":"IF(SUM(DP$207:DP$209)>0,$E213*$G213,0)","v":0},null,{"$f":"IF(SUM(DR$207:DR$209)>0,$E213*$G213,0)","v":0},null,{"$f":"IF(SUM(DT$207:DT$209)>0,$E213*$G213,0)","v":0},null,{"$f":"IF(SUM(DV$207:DV$209)>0,$E213*$G213,0)","v":0},null,{"$f":"IF(SUM(DX$207:DX$209)>0,$E213*$G213,0)","v":0}]
[]
[]
[null,null,"CATEGORIAS",null,null,null,"QUANTIDADE"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF($C217=J$3,1,0)","v":0},null,{"$f":"IF($C217=L$3,1,0)","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,{"$f":"IF($C217=AR$3,1,0)","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,{"$f":"IF($C217=DD$3,1,0)","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,19,{"$f":"HLOOKUP($C218,'Dados Gerais'!$D$6:$V$11,6,0)","v":"AUXILIAR DE SERVIÇOS GERAIS"},null,null,{"$f":"HLOOKUP($C218,'Dados Gerais'!$D$6:$V$15,10,0)","v":2},null,null,{"$f":"IF($C218=J$3,1,0)","v":0},null,0,null,{"$f":"IF($C218=N$3,1,0)","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,1,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
[]
[null,null,"ITEM","DESCRIÇÃO","QUANTIDADE POR TRABALHADOR/ANO","UNIDADE","VALOR"]
[]
[null,null,1,"Calçado ocupacional em EVA, fechado no calcanhar e parte superior, com solado de borracha antiderrapante (resistência ao escorregamento SRC), resistente ao óleo combustível, absorção de energia na região do salto, com palmilha interna removível, cabedal com substância antimicrobiana, junto à formulação do composto EVA, ativa durante toda a vida útil do produto. Cor preta. Ref.: Soft Works Ca 37212",3,"PAR",95.54,null,null,null,{"$f":"IF(SUM(J$217:J$219)>0,$E223*$G223,0)","v":0},null,{"$f":"IF(SUM(L$217:L$219)>0,$E223*$G223,0)","v":0},null,{"$f":"IF(SUM(N$217:N$219)>0,$E223*$G223,0)","v":0},null,{"$f":"IF(SUM(P$217:P$219)>0,$E223*$G223,0)","v":0},null,{"$f":"IF(SUM(R$217:R$219)>0,$E223*$G223,0)","v":0},null,{"$f":"IF(SUM(T$217:T$219)>0,$E223*$G223,0)","v":0},null,{"$f":"IF(SUM(V$217:V$219)>0,$E223*$G223,0)","v":0},null,{"$f":"IF(SUM(X$217:X$219)>0,$E223*$G223,0)","v":0},null,{"$f":"IF(SUM(Z$217:Z$219)>0,$E223*$G223,0)","v":0},null,{"$f":"IF(SUM(AB$217:AB$219)>0,$E223*$G223,0)","v":0},null,{"$f":"IF(SUM(AD$217:AD$219)>0,$E223*$G223,0)","v":0},null,{"$f":"IF(SUM(AF$217:AF$219)>0,$E223*$G223,0)","v":0},null,{"$f":"IF(SUM(AH$217:AH$219)>0,$E223*$G223,0)","v":0},null,{"$f":"IF(SUM(AJ$217:AJ$219)>0,$E223*$G223,0)","v":0},null,{"$f":"IF(SUM(AL$217:AL$219)>0,$E223*$G223,0)","v":0},null,{"$f":"IF(SUM(AN$217:AN$219)>0,$E223*$G223,0)","v":0},null,{"$f":"IF(SUM(AP$217:AP$219)>0,$E223*$G223,0)","v":0},null,{"$f":"IF(SUM(AR$217:AR$219)>0,$E223*$G223,0)","v":0},null,{"$f":"IF(SUM(AT$217:AT$219)>0,$E223*$G223,0)","v":286.62},null,{"$f":"IF(SUM(AV$217:AV$219)>0,$E223*$G223,0)","v":0},null,{"$f":"IF(SUM(AX$217:AX$219)>0,$E223*$G223,0)","v":0},null,{"$f":"IF(SUM(AZ$217:AZ$219)>0,$E223*$G223,0)","v":0},null,{"$f":"IF(SUM(BB$217:BB$219)>0,$E223*$G223,0)","v":0},null,{"$f":"IF(SUM(BD$217:BD$219)>0,$E223*$G223,0)","v":0},null,{"$f":"IF(SUM(BF$217:BF$219)>0,$E223*$G223,0)","v":0},null,{"$f":"IF(SUM(BH$217:BH$219)>0,$E223*$G223,0)","v":0},null,{"$f":"IF(SUM(BJ$217:BJ$219)>0,$E223*$G223,0)","v":0},null,{"$f":"IF(SUM(BL$217:BL$219)>0,$E223*$G223,0)","v":0},null,{"$f":"IF(SUM(BN$217:BN$219)>0,$E223*$G223,0)","v":0},null,{"$f":"IF(SUM(BP$217:BP$219)>0,$E223*$G223,0)","v":0},null,{"$f":"IF(SUM(BR$217:BR$219)>0,$E223*$G223,0)","v":0},null,{"$f":"IF(SUM(BT$217:BT$219)>0,$E223*$G223,0)","v":0},null,{"$f":"IF(SUM(BV$217:BV$219)>0,$E223*$G223,0)","v":0},null,{"$f":"IF(SUM(BX$217:BX$219)>0,$E223*$G223,0)","v":0},null,{"$f":"IF(SUM(BZ$217:BZ$219)>0,$E223*$G223,0)","v":0},null,{"$f":"IF(SUM(CB$217:CB$219)>0,$E223*$G223,0)","v":0},null,{"$f":"IF(SUM(CD$217:CD$219)>0,$E223*$G223,0)","v":0},null,{"$f":"IF(SUM(CF$217:CF$219)>0,$E223*$G223,0)","v":0},null,{"$f":"IF(SUM(CH$217:CH$219)>0,$E223*$G223,0)","v":0},null,{"$f":"IF(SUM(CJ$217:CJ$219)>0,$E223*$G223,0)","v":0},null,{"$f":"IF(SUM(CL$217:CL$219)>0,$E223*$G223,0)","v":0},null,{"$f":"IF(SUM(CN$217:CN$219)>0,$E223*$G223,0)","v":0},null,{"$f":"IF(SUM(CP$217:CP$219)>0,$E223*$G223,0)","v":0},null,{"$f":"IF(SUM(CR$217:CR$219)>0,$E223*$G223,0)","v":0},null,{"$f":"IF(SUM(CT$217:CT$219)>0,$E223*$G223,0)","v":0},null,{"$f":"IF(SUM(CV$217:CV$219)>0,$E223*$G223,0)","v":0},null,{"$f":"IF(SUM(CX$217:CX$219)>0,$E223*$G223,0)","v":0},null,{"$f":"IF(SUM(CZ$217:CZ$219)>0,$E223*$G223,0)","v":0},null,{"$f":"IF(SUM(DB$217:DB$219)>0,$E223*$G223,0)","v":0},null,{"$f":"IF(SUM(DD$217:DD$219)>0,$E223*$G223,0)","v":0},null,{"$f":"IF(SUM(DF$217:DF$219)>0,$E223*$G223,0)","v":0},null,{"$f":"IF(SUM(DH$217:DH$219)>0,$E223*$G223,0)","v":0},null,{"$f":"IF(SUM(DJ$217:DJ$219)>0,$E223*$G223,0)","v":0},null,{"$f":"IF(SUM(DL$217:DL$219)>0,$E223*$G223,0)","v":0},null,{"$f":"IF(SUM(DN$217:DN$219)>0,$E223*$G223,0)","v":0},null,{"$f":"IF(SUM(DP$217:DP$219)>0,$E223*$G223,0)","v":0},null,{"$f":"IF(SUM(DR$217:DR$219)>0,$E223*$G223,0)","v":0},null,{"$f":"IF(SUM(DT$217:DT$219)>0,$E223*$G223,0)","v":0},null,{"$f":"IF(SUM(DV$217:DV$219)>0,$E223*$G223,0)","v":0},null,{"$f":"IF(SUM(DX$217:DX$219)>0,$E223*$G223,0)","v":0}]
[null,null,2,"Luva de Segurança confeccionada em LÁTEX natural anatômica (esp. mínima 0,60mm), acabamento forrado em algodão flocado, antiderrapante na palma e dedos. Cores: azul e amarela.Ref.: Mucambo.",50,"PAR",7.14,null,null,null,{"$f":"IF(SUM(J$217:J$219)>0,$E224*$G224,0)","v":0},null,{"$f":"IF(SUM(L$217:L$219)>0,$E224*$G224,0)","v":0},null,{"$f":"IF(SUM(N$217:N$219)>0,$E224*$G224,0)","v":0},null,{"$f":"IF(SUM(P$217:P$219)>0,$E224*$G224,0)","v":0},null,{"$f":"IF(SUM(R$217:R$219)>0,$E224*$G224,0)","v":0},null,{"$f":"IF(SUM(T$217:T$219)>0,$E224*$G224,0)","v":0},null,{"$f":"IF(SUM(V$217:V$219)>0,$E224*$G224,0)","v":0},null,{"$f":"IF(SUM(X$217:X$219)>0,$E224*$G224,0)","v":0},null,{"$f":"IF(SUM(Z$217:Z$219)>0,$E224*$G224,0)","v":0},null,{"$f":"IF(SUM(AB$217:AB$219)>0,$E224*$G224,0)","v":0},null,{"$f":"IF(SUM(AD$217:AD$219)>0,$E224*$G224,0)","v":0},null,{"$f":"IF(SUM(AF$217:AF$219)>0,$E224*$G224,0)","v":0},null,{"$f":"IF(SUM(AH$217:AH$219)>0,$E224*$G224,0)","v":0},null,{"$f":"IF(SUM(AJ$217:AJ$219)>0,$E224*$G224,0)","v":0},null,{"$f":"IF(SUM(AL$217:AL$219)>0,$E224*$G224,0)","v":0},null,{"$f":"IF(SUM(AN$217:AN$219)>0,$E224*$G224,0)","v":0},null,{"$f":"IF(SUM(AP$217:AP$219)>0,$E224*$G224,0)","v":0},null,{"$f":"IF(SUM(AR$217:AR$219)>0,$E224*$G224,0)","v":0},null,{"$f":"IF(SUM(AT$217:AT$219)>0,$E224*$G224,0)","v":357},null,{"$f":"IF(SUM(AV$217:AV$219)>0,$E224*$G224,0)","v":0},null,{"$f":"IF(SUM(AX$217:AX$219)>0,$E224*$G224,0)","v":0},null,{"$f":"IF(SUM(AZ$217:AZ$219)>0,$E224*$G224,0)","v":0},null,{"$f":"IF(SUM(BB$217:BB$219)>0,$E224*$G224,0)","v":0},null,{"$f":"IF(SUM(BD$217:BD$219)>0,$E224*$G224,0)","v":0},null,{"$f":"IF(SUM(BF$217:BF$219)>0,$E224*$G224,0)","v":0},null,{"$f":"IF(SUM(BH$217:BH$219)>0,$E224*$G224,0)","v":0},null,{"$f":"IF(SUM(BJ$217:BJ$219)>0,$E224*$G224,0)","v":0},null,{"$f":"IF(SUM(BL$217:BL$219)>0,$E224*$G224,0)","v":0},null,{"$f":"IF(SUM(BN$217:BN$219)>0,$E224*$G224,0)","v":0},null,{"$f":"IF(SUM(BP$217:BP$219)>0,$E224*$G224,0)","v":0},null,{"$f":"IF(SUM(BR$217:BR$219)>0,$E224*$G224,0)","v":0},null,{"$f":"IF(SUM(BT$217:BT$219)>0,$E224*$G224,0)","v":0},null,{"$f":"IF(SUM(BV$217:BV$219)>0,$E224*$G224,0)","v":0},null,{"$f":"IF(SUM(BX$217:BX$219)>0,$E224*$G224,0)","v":0},null,{"$f":"IF(SUM(BZ$217:BZ$219)>0,$E224*$G224,0)","v":0},null,{"$f":"IF(SUM(CB$217:CB$219)>0,$E224*$G224,0)","v":0},null,{"$f":"IF(SUM(CD$217:CD$219)>0,$E224*$G224,0)","v":0},null,{"$f":"IF(SUM(CF$217:CF$219)>0,$E224*$G224,0)","v":0},null,{"$f":"IF(SUM(CH$217:CH$219)>0,$E224*$G224,0)","v":0},null,{"$f":"IF(SUM(CJ$217:CJ$219)>0,$E224*$G224,0)","v":0},null,{"$f":"IF(SUM(CL$217:CL$219)>0,$E224*$G224,0)","v":0},null,{"$f":"IF(SUM(CN$217:CN$219)>0,$E224*$G224,0)","v":0},null,{"$f":"IF(SUM(CP$217:CP$219)>0,$E224*$G224,0)","v":0},null,{"$f":"IF(SUM(CR$217:CR$219)>0,$E224*$G224,0)","v":0},null,{"$f":"IF(SUM(CT$217:CT$219)>0,$E224*$G224,0)","v":0},null,{"$f":"IF(SUM(CV$217:CV$219)>0,$E224*$G224,0)","v":0},null,{"$f":"IF(SUM(CX$217:CX$219)>0,$E224*$G224,0)","v":0},null,{"$f":"IF(SUM(CZ$217:CZ$219)>0,$E224*$G224,0)","v":0},null,{"$f":"IF(SUM(DB$217:DB$219)>0,$E224*$G224,0)","v":0},null,{"$f":"IF(SUM(DD$217:DD$219)>0,$E224*$G224,0)","v":0},null,{"$f":"IF(SUM(DF$217:DF$219)>0,$E224*$G224,0)","v":0},null,{"$f":"IF(SUM(DH$217:DH$219)>0,$E224*$G224,0)","v":0},null,{"$f":"IF(SUM(DJ$217:DJ$219)>0,$E224*$G224,0)","v":0},null,{"$f":"IF(SUM(DL$217:DL$219)>0,$E224*$G224,0)","v":0},null,{"$f":"IF(SUM(DN$217:DN$219)>0,$E224*$G224,0)","v":0},null,{"$f":"IF(SUM(DP$217:DP$219)>0,$E224*$G224,0)","v":0},null,{"$f":"IF(SUM(DR$217:DR$219)>0,$E224*$G224,0)","v":0},null,{"$f":"IF(SUM(DT$217:DT$219)>0,$E224*$G224,0)","v":0},null,{"$f":"IF(SUM(DV$217:DV$219)>0,$E224*$G224,0)","v":0},null,{"$f":"IF(SUM(DX$217:DX$219)>0,$E224*$G224,0)","v":0}]
[null,null,3,"Luvas em látex nitrílica, cor verde, antiderrapante na palma e face palmar dos dedos, 45cm de comprimento. Ref.: Kalipso ou similar.",6,"PAR",28.02,null,null,null,0,null,{"$f":"IF(SUM(L$217:L$219)>0,$E225*$G225,0)","v":0},null,{"$f":"IF(SUM(N$217:N$219)>0,$E225*$G225,0)","v":0},null,{"$f":"IF(SUM(P$217:P$219)>0,$E225*$G225,0)","v":0},null,{"$f":"IF(SUM(R$217:R$219)>0,$E225*$G225,0)","v":0},null,{"$f":"IF(SUM(T$217:T$219)>0,$E225*$G225,0)","v":0},null,{"$f":"IF(SUM(V$217:V$219)>0,$E225*$G225,0)","v":0},null,{"$f":"IF(SUM(X$217:X$219)>0,$E225*$G225,0)","v":0},null,{"$f":"IF(SUM(Z$217:Z$219)>0,$E225*$G225,0)","v":0},null,{"$f":"IF(SUM(AB$217:AB$219)>0,$E225*$G225,0)","v":0},null,{"$f":"IF(SUM(AD$217:AD$219)>0,$E225*$G225,0)","v":0},null,{"$f":"IF(SUM(AF$217:AF$219)>0,$E225*$G225,0)","v":0},null,{"$f":"IF(SUM(AH$217:AH$219)>0,$E225*$G225,0)","v":0},null,{"$f":"IF(SUM(AJ$217:AJ$219)>0,$E225*$G225,0)","v":0},null,{"$f":"IF(SUM(AL$217:AL$219)>0,$E225*$G225,0)","v":0},null,{"$f":"IF(SUM(AN$217:AN$219)>0,$E225*$G225,0)","v":0},null,{"$f":"IF(SUM(AP$217:AP$219)>0,$E225*$G225,0)","v":0},null,{"$f":"IF(SUM(AR$217:AR$219)>0,$E225*$G225,0)","v":0},null,{"$f":"IF(SUM(AT$217:AT$219)>0,$E225*$G225,0)","v":168.12},null,{"$f":"IF(SUM(AV$217:AV$219)>0,$E225*$G225,0)","v":0},null,{"$f":"IF(SUM(AX$217:AX$219)>0,$E225*$G225,0)","v":0},null,{"$f":"IF(SUM(AZ$217:AZ$219)>0,$E225*$G225,0)","v":0},null,{"$f":"IF(SUM(BB$217:BB$219)>0,$E225*$G225,0)","v":0},null,{"$f":"IF(SUM(BD$217:BD$219)>0,$E225*$G225,0)","v":0},null,{"$f":"IF(SUM(BF$217:BF$219)>0,$E225*$G225,0)","v":0},null,{"$f":"IF(SUM(BH$217:BH$219)>0,$E225*$G225,0)","v":0},null,{"$f":"IF(SUM(BJ$217:BJ$219)>0,$E225*$G225,0)","v":0},null,{"$f":"IF(SUM(BL$217:BL$219)>0,$E225*$G225,0)","v":0},null,{"$f":"IF(SUM(BN$217:BN$219)>0,$E225*$G225,0)","v":0},null,{"$f":"IF(SUM(BP$217:BP$219)>0,$E225*$G225,0)","v":0},null,{"$f":"IF(SUM(BR$217:BR$219)>0,$E225*$G225,0)","v":0},null,{"$f":"IF(SUM(BT$217:BT$219)>0,$E225*$G225,0)","v":0},null,{"$f":"IF(SUM(BV$217:BV$219)>0,$E225*$G225,0)","v":0},null,{"$f":"IF(SUM(BX$217:BX$219)>0,$E225*$G225,0)","v":0},null,{"$f":"IF(SUM(BZ$217:BZ$219)>0,$E225*$G225,0)","v":0},null,{"$f":"IF(SUM(CB$217:CB$219)>0,$E225*$G225,0)","v":0},null,{"$f":"IF(SUM(CD$217:CD$219)>0,$E225*$G225,0)","v":0},null,{"$f":"IF(SUM(CF$217:CF$219)>0,$E225*$G225,0)","v":0},null,{"$f":"IF(SUM(CH$217:CH$219)>0,$E225*$G225,0)","v":0},null,{"$f":"IF(SUM(CJ$217:CJ$219)>0,$E225*$G225,0)","v":0},null,{"$f":"IF(SUM(CL$217:CL$219)>0,$E225*$G225,0)","v":0},null,{"$f":"IF(SUM(CN$217:CN$219)>0,$E225*$G225,0)","v":0},null,{"$f":"IF(SUM(CP$217:CP$219)>0,$E225*$G225,0)","v":0},null,{"$f":"IF(SUM(CR$217:CR$219)>0,$E225*$G225,0)","v":0},null,{"$f":"IF(SUM(CT$217:CT$219)>0,$E225*$G225,0)","v":0},null,{"$f":"IF(SUM(CV$217:CV$219)>0,$E225*$G225,0)","v":0},null,{"$f":"IF(SUM(CX$217:CX$219)>0,$E225*$G225,0)","v":0},null,{"$f":"IF(SUM(CZ$217:CZ$219)>0,$E225*$G225,0)","v":0},null,{"$f":"IF(SUM(DB$217:DB$219)>0,$E225*$G225,0)","v":0},null,{"$f":"IF(SUM(DD$217:DD$219)>0,$E225*$G225,0)","v":0},null,{"$f":"IF(SUM(DF$217:DF$219)>0,$E225*$G225,0)","v":0},null,{"$f":"IF(SUM(DH$217:DH$219)>0,$E225*$G225,0)","v":0},null,{"$f":"IF(SUM(DJ$217:DJ$219)>0,$E225*$G225,0)","v":0},null,{"$f":"IF(SUM(DL$217:DL$219)>0,$E225*$G225,0)","v":0},null,{"$f":"IF(SUM(DN$217:DN$219)>0,$E225*$G225,0)","v":0},null,{"$f":"IF(SUM(DP$217:DP$219)>0,$E225*$G225,0)","v":0},null,{"$f":"IF(SUM(DR$217:DR$219)>0,$E225*$G225,0)","v":0},null,{"$f":"IF(SUM(DT$217:DT$219)>0,$E225*$G225,0)","v":0},null,{"$f":"IF(SUM(DV$217:DV$219)>0,$E225*$G225,0)","v":0},null,{"$f":"IF(SUM(DX$217:DX$219)>0,$E225*$G225,0)","v":0}]
[null,null,4,"Respirador purificador de ar tipo, peça semifacial filtrante para partículas (PFF2), com formato dobrável, solda ultra-sônica em todo o seu perímetro. Fita elástica branca fixada nas laterais externas do respirador, perfazendo uma alça na para fixação na parte superior da cabeça e a outra na parte inferior, para fixação na altura da nuca do usuário. A parte superior externa da peça possui tira de material metálico moldável, utilizada para ajuste no septo nasal. Com válvula de exalação. DEVERÁ APRESENTAR O SELO DE APROVAÇÃO DO INMETRO. Ref. 3M.",12,"UND",5.63,null,null,null,0,null,{"$f":"IF(SUM(L$217:L$219)>0,$E226*$G226,0)","v":0},null,{"$f":"IF(SUM(N$217:N$219)>0,$E226*$G226,0)","v":0},null,{"$f":"IF(SUM(P$217:P$219)>0,$E226*$G226,0)","v":0},null,{"$f":"IF(SUM(R$217:R$219)>0,$E226*$G226,0)","v":0},null,{"$f":"IF(SUM(T$217:T$219)>0,$E226*$G226,0)","v":0},null,{"$f":"IF(SUM(V$217:V$219)>0,$E226*$G226,0)","v":0},null,{"$f":"IF(SUM(X$217:X$219)>0,$E226*$G226,0)","v":0},null,{"$f":"IF(SUM(Z$217:Z$219)>0,$E226*$G226,0)","v":0},null,{"$f":"IF(SUM(AB$217:AB$219)>0,$E226*$G226,0)","v":0},null,{"$f":"IF(SUM(AD$217:AD$219)>0,$E226*$G226,0)","v":0},null,{"$f":"IF(SUM(AF$217:AF$219)>0,$E226*$G226,0)","v":0},null,{"$f":"IF(SUM(AH$217:AH$219)>0,$E226*$G226,0)","v":0},null,{"$f":"IF(SUM(AJ$217:AJ$219)>0,$E226*$G226,0)","v":0},null,{"$f":"IF(SUM(AL$217:AL$219)>0,$E226*$G226,0)","v":0},null,{"$f":"IF(SUM(AN$217:AN$219)>0,$E226*$G226,0)","v":0},null,{"$f":"IF(SUM(AP$217:AP$219)>0,$E226*$G226,0)","v":0},null,{"$f":"IF(SUM(AR$217:AR$219)>0,$E226*$G226,0)","v":0},null,{"$f":"IF(SUM(AT$217:AT$219)>0,$E226*$G226,0)","v":67.56},null,{"$f":"IF(SUM(AV$217:AV$219)>0,$E226*$G226,0)","v":0},null,{"$f":"IF(SUM(AX$217:AX$219)>0,$E226*$G226,0)","v":0},null,{"$f":"IF(SUM(AZ$217:AZ$219)>0,$E226*$G226,0)","v":0},null,{"$f":"IF(SUM(BB$217:BB$219)>0,$E226*$G226,0)","v":0},null,{"$f":"IF(SUM(BD$217:BD$219)>0,$E226*$G226,0)","v":0},null,{"$f":"IF(SUM(BF$217:BF$219)>0,$E226*$G226,0)","v":0},null,{"$f":"IF(SUM(BH$217:BH$219)>0,$E226*$G226,0)","v":0},null,{"$f":"IF(SUM(BJ$217:BJ$219)>0,$E226*$G226,0)","v":0},null,{"$f":"IF(SUM(BL$217:BL$219)>0,$E226*$G226,0)","v":0},null,{"$f":"IF(SUM(BN$217:BN$219)>0,$E226*$G226,0)","v":0},null,{"$f":"IF(SUM(BP$217:BP$219)>0,$E226*$G226,0)","v":0},null,{"$f":"IF(SUM(BR$217:BR$219)>0,$E226*$G226,0)","v":0},null,{"$f":"IF(SUM(BT$217:BT$219)>0,$E226*$G226,0)","v":0},null,{"$f":"IF(SUM(BV$217:BV$219)>0,$E226*$G226,0)","v":0},null,{"$f":"IF(SUM(BX$217:BX$219)>0,$E226*$G226,0)","v":0},null,{"$f":"IF(SUM(BZ$217:BZ$219)>0,$E226*$G226,0)","v":0},null,{"$f":"IF(SUM(CB$217:CB$219)>0,$E226*$G226,0)","v":0},null,{"$f":"IF(SUM(CD$217:CD$219)>0,$E226*$G226,0)","v":0},null,{"$f":"IF(SUM(CF$217:CF$219)>0,$E226*$G226,0)","v":0},null,{"$f":"IF(SUM(CH$217:CH$219)>0,$E226*$G226,0)","v":0},null,{"$f":"IF(SUM(CJ$217:CJ$219)>0,$E226*$G226,0)","v":0},null,{"$f":"IF(SUM(CL$217:CL$219)>0,$E226*$G226,0)","v":0},null,{"$f":"IF(SUM(CN$217:CN$219)>0,$E226*$G226,0)","v":0},null,{"$f":"IF(SUM(CP$217:CP$219)>0,$E226*$G226,0)","v":0},null,{"$f":"IF(SUM(CR$217:CR$219)>0,$E226*$G226,0)","v":0},null,{"$f":"IF(SUM(CT$217:CT$219)>0,$E226*$G226,0)","v":0},null,{"$f":"IF(SUM(CV$217:CV$219)>0,$E226*$G226,0)","v":0},null,{"$f":"IF(SUM(CX$217:CX$219)>0,$E226*$G226,0)","v":0},null,{"$f":"IF(SUM(CZ$217:CZ$219)>0,$E226*$G226,0)","v":0},null,{"$f":"IF(SUM(DB$217:DB$219)>0,$E226*$G226,0)","v":0},null,{"$f":"IF(SUM(DD$217:DD$219)>0,$E226*$G226,0)","v":0},null,{"$f":"IF(SUM(DF$217:DF$219)>0,$E226*$G226,0)","v":0},null,{"$f":"IF(SUM(DH$217:DH$219)>0,$E226*$G226,0)","v":0},null,{"$f":"IF(SUM(DJ$217:DJ$219)>0,$E226*$G226,0)","v":0},null,{"$f":"IF(SUM(DL$217:DL$219)>0,$E226*$G226,0)","v":0},null,{"$f":"IF(SUM(DN$217:DN$219)>0,$E226*$G226,0)","v":0},null,{"$f":"IF(SUM(DP$217:DP$219)>0,$E226*$G226,0)","v":0},null,{"$f":"IF(SUM(DR$217:DR$219)>0,$E226*$G226,0)","v":0},null,{"$f":"IF(SUM(DT$217:DT$219)>0,$E226*$G226,0)","v":0},null,{"$f":"IF(SUM(DV$217:DV$219)>0,$E226*$G226,0)","v":0},null,{"$f":"IF(SUM(DX$217:DX$219)>0,$E226*$G226,0)","v":0}]
[null,null,5,"Bota em PVC, impermeável, forrada internamente, cano médio, resistência ao escorregamento do solado SRC. Cor preta. Ref. MARLUVAS. ",1,"PAR",39.21,null,null,null,0,null,{"$f":"IF(SUM(L$217:L$219)>0,$E227*$G227,0)","v":0},null,{"$f":"IF(SUM(N$217:N$219)>0,$E227*$G227,0)","v":0},null,{"$f":"IF(SUM(P$217:P$219)>0,$E227*$G227,0)","v":0},null,{"$f":"IF(SUM(R$217:R$219)>0,$E227*$G227,0)","v":0},null,{"$f":"IF(SUM(T$217:T$219)>0,$E227*$G227,0)","v":0},null,{"$f":"IF(SUM(V$217:V$219)>0,$E227*$G227,0)","v":0},null,{"$f":"IF(SUM(X$217:X$219)>0,$E227*$G227,0)","v":0},null,{"$f":"IF(SUM(Z$217:Z$219)>0,$E227*$G227,0)","v":0},null,{"$f":"IF(SUM(AB$217:AB$219)>0,$E227*$G227,0)","v":0},null,{"$f":"IF(SUM(AD$217:AD$219)>0,$E227*$G227,0)","v":0},null,{"$f":"IF(SUM(AF$217:AF$219)>0,$E227*$G227,0)","v":0},null,{"$f":"IF(SUM(AH$217:AH$219)>0,$E227*$G227,0)","v":0},null,{"$f":"IF(SUM(AJ$217:AJ$219)>0,$E227*$G227,0)","v":0},null,{"$f":"IF(SUM(AL$217:AL$219)>0,$E227*$G227,0)","v":0},null,{"$f":"IF(SUM(AN$217:AN$219)>0,$E227*$G227,0)","v":0},null,{"$f":"IF(SUM(AP$217:AP$219)>0,$E227*$G227,0)","v":0},null,{"$f":"IF(SUM(AR$217:AR$219)>0,$E227*$G227,0)","v":0},null,{"$f":"IF(SUM(AT$217:AT$219)>0,$E227*$G227,0)","v":39.21},null,{"$f":"IF(SUM(AV$217:AV$219)>0,$E227*$G227,0)","v":0},null,{"$f":"IF(SUM(AX$217:AX$219)>0,$E227*$G227,0)","v":0},null,{"$f":"IF(SUM(AZ$217:AZ$219)>0,$E227*$G227,0)","v":0},null,{"$f":"IF(SUM(BB$217:BB$219)>0,$E227*$G227,0)","v":0},null,{"$f":"IF(SUM(BD$217:BD$219)>0,$E227*$G227,0)","v":0},null,{"$f":"IF(SUM(BF$217:BF$219)>0,$E227*$G227,0)","v":0},null,{"$f":"IF(SUM(BH$217:BH$219)>0,$E227*$G227,0)","v":0},null,{"$f":"IF(SUM(BJ$217:BJ$219)>0,$E227*$G227,0)","v":0},null,{"$f":"IF(SUM(BL$217:BL$219)>0,$E227*$G227,0)","v":0},null,{"$f":"IF(SUM(BN$217:BN$219)>0,$E227*$G227,0)","v":0},null,{"$f":"IF(SUM(BP$217:BP$219)>0,$E227*$G227,0)","v":0},null,{"$f":"IF(SUM(BR$217:BR$219)>0,$E227*$G227,0)","v":0},null,{"$f":"IF(SUM(BT$217:BT$219)>0,$E227*$G227,0)","v":0},null,{"$f":"IF(SUM(BV$217:BV$219)>0,$E227*$G227,0)","v":0},null,{"$f":"IF(SUM(BX$217:BX$219)>0,$E227*$G227,0)","v":0},null,{"$f":"IF(SUM(BZ$217:BZ$219)>0,$E227*$G227,0)","v":0},null,{"$f":"IF(SUM(CB$217:CB$219)>0,$E227*$G227,0)","v":0},null,{"$f":"IF(SUM(CD$217:CD$219)>0,$E227*$G227,0)","v":0},null,{"$f":"IF(SUM(CF$217:CF$219)>0,$E227*$G227,0)","v":0},null,{"$f":"IF(SUM(CH$217:CH$219)>0,$E227*$G227,0)","v":0},null,{"$f":"IF(SUM(CJ$217:CJ$219)>0,$E227*$G227,0)","v":0},null,{"$f":"IF(SUM(CL$217:CL$219)>0,$E227*$G227,0)","v":0},null,{"$f":"IF(SUM(CN$217:CN$219)>0,$E227*$G227,0)","v":0},null,{"$f":"IF(SUM(CP$217:CP$219)>0,$E227*$G227,0)","v":0},null,{"$f":"IF(SUM(CR$217:CR$219)>0,$E227*$G227,0)","v":0},null,{"$f":"IF(SUM(CT$217:CT$219)>0,$E227*$G227,0)","v":0},null,{"$f":"IF(SUM(CV$217:CV$219)>0,$E227*$G227,0)","v":0},null,{"$f":"IF(SUM(CX$217:CX$219)>0,$E227*$G227,0)","v":0},null,{"$f":"IF(SUM(CZ$217:CZ$219)>0,$E227*$G227,0)","v":0},null,{"$f":"IF(SUM(DB$217:DB$219)>0,$E227*$G227,0)","v":0},null,{"$f":"IF(SUM(DD$217:DD$219)>0,$E227*$G227,0)","v":0},null,{"$f":"IF(SUM(DF$217:DF$219)>0,$E227*$G227,0)","v":0},null,{"$f":"IF(SUM(DH$217:DH$219)>0,$E227*$G227,0)","v":0},null,{"$f":"IF(SUM(DJ$217:DJ$219)>0,$E227*$G227,0)","v":0},null,{"$f":"IF(SUM(DL$217:DL$219)>0,$E227*$G227,0)","v":0},null,{"$f":"IF(SUM(DN$217:DN$219)>0,$E227*$G227,0)","v":0},null,{"$f":"IF(SUM(DP$217:DP$219)>0,$E227*$G227,0)","v":0},null,{"$f":"IF(SUM(DR$217:DR$219)>0,$E227*$G227,0)","v":0},null,{"$f":"IF(SUM(DT$217:DT$219)>0,$E227*$G227,0)","v":0},null,{"$f":"IF(SUM(DV$217:DV$219)>0,$E227*$G227,0)","v":0},null,{"$f":"IF(SUM(DX$217:DX$219)>0,$E227*$G227,0)","v":0}]
[null,null,6,"Óculos de segurança constituídos de armação e visor confeccionados em uma única peça de policarbonato CINZA, anti-risco, apoio nasal de plástico maleável ou elastômero. Hastes tipo espátula confeccionadas de material plástico, com acabamento emborrachado, articuladas através de parafusos metálicos. Resistente a alto impacto, devendo apresentar a marcação na lente em conformidade com a norma ANSI/ISEA Z87.1-2015. Ref.: 3M, modelo Securefit 400.",1,"UND",53.65,null,null,null,0,null,{"$f":"IF(SUM(L$217:L$219)>0,$E228*$G228,0)","v":0},null,{"$f":"IF(SUM(N$217:N$219)>0,$E228*$G228,0)","v":0},null,{"$f":"IF(SUM(P$217:P$219)>0,$E228*$G228,0)","v":0},null,{"$f":"IF(SUM(R$217:R$219)>0,$E228*$G228,0)","v":0},null,{"$f":"IF(SUM(T$217:T$219)>0,$E228*$G228,0)","v":0},null,{"$f":"IF(SUM(V$217:V$219)>0,$E228*$G228,0)","v":0},null,{"$f":"IF(SUM(X$217:X$219)>0,$E228*$G228,0)","v":0},null,{"$f":"IF(SUM(Z$217:Z$219)>0,$E228*$G228,0)","v":0},null,{"$f":"IF(SUM(AB$217:AB$219)>0,$E228*$G228,0)","v":0},null,{"$f":"IF(SUM(AD$217:AD$219)>0,$E228*$G228,0)","v":0},null,{"$f":"IF(SUM(AF$217:AF$219)>0,$E228*$G228,0)","v":0},null,{"$f":"IF(SUM(AH$217:AH$219)>0,$E228*$G228,0)","v":0},null,{"$f":"IF(SUM(AJ$217:AJ$219)>0,$E228*$G228,0)","v":0},null,{"$f":"IF(SUM(AL$217:AL$219)>0,$E228*$G228,0)","v":0},null,{"$f":"IF(SUM(AN$217:AN$219)>0,$E228*$G228,0)","v":0},null,{"$f":"IF(SUM(AP$217:AP$219)>0,$E228*$G228,0)","v":0},null,{"$f":"IF(SUM(AR$217:AR$219)>0,$E228*$G228,0)","v":0},null,{"$f":"IF(SUM(AT$217:AT$219)>0,$E228*$G228,0)","v":53.65},null,{"$f":"IF(SUM(AV$217:AV$219)>0,$E228*$G228,0)","v":0},null,{"$f":"IF(SUM(AX$217:AX$219)>0,$E228*$G228,0)","v":0},null,{"$f":"IF(SUM(AZ$217:AZ$219)>0,$E228*$G228,0)","v":0},null,{"$f":"IF(SUM(BB$217:BB$219)>0,$E228*$G228,0)","v":0},null,{"$f":"IF(SUM(BD$217:BD$219)>0,$E228*$G228,0)","v":0},null,{"$f":"IF(SUM(BF$217:BF$219)>0,$E228*$G228,0)","v":0},null,{"$f":"IF(SUM(BH$217:BH$219)>0,$E228*$G228,0)","v":0},null,{"$f":"IF(SUM(BJ$217:BJ$219)>0,$E228*$G228,0)","v":0},null,{"$f":"IF(SUM(BL$217:BL$219)>0,$E228*$G228,0)","v":0},null,{"$f":"IF(SUM(BN$217:BN$219)>0,$E228*$G228,0)","v":0},null,{"$f":"IF(SUM(BP$217:BP$219)>0,$E228*$G228,0)","v":0},null,{"$f":"IF(SUM(BR$217:BR$219)>0,$E228*$G228,0)","v":0},null,{"$f":"IF(SUM(BT$217:BT$219)>0,$E228*$G228,0)","v":0},null,{"$f":"IF(SUM(BV$217:BV$219)>0,$E228*$G228,0)","v":0},null,{"$f":"IF(SUM(BX$217:BX$219)>0,$E228*$G228,0)","v":0},null,{"$f":"IF(SUM(BZ$217:BZ$219)>0,$E228*$G228,0)","v":0},null,{"$f":"IF(SUM(CB$217:CB$219)>0,$E228*$G228,0)","v":0},null,{"$f":"IF(SUM(CD$217:CD$219)>0,$E228*$G228,0)","v":0},null,{"$f":"IF(SUM(CF$217:CF$219)>0,$E228*$G228,0)","v":0},null,{"$f":"IF(SUM(CH$217:CH$219)>0,$E228*$G228,0)","v":0},null,{"$f":"IF(SUM(CJ$217:CJ$219)>0,$E228*$G228,0)","v":0},null,{"$f":"IF(SUM(CL$217:CL$219)>0,$E228*$G228,0)","v":0},null,{"$f":"IF(SUM(CN$217:CN$219)>0,$E228*$G228,0)","v":0},null,{"$f":"IF(SUM(CP$217:CP$219)>0,$E228*$G228,0)","v":0},null,{"$f":"IF(SUM(CR$217:CR$219)>0,$E228*$G228,0)","v":0},null,{"$f":"IF(SUM(CT$217:CT$219)>0,$E228*$G228,0)","v":0},null,{"$f":"IF(SUM(CV$217:CV$219)>0,$E228*$G228,0)","v":0},null,{"$f":"IF(SUM(CX$217:CX$219)>0,$E228*$G228,0)","v":0},null,{"$f":"IF(SUM(CZ$217:CZ$219)>0,$E228*$G228,0)","v":0},null,{"$f":"IF(SUM(DB$217:DB$219)>0,$E228*$G228,0)","v":0},null,{"$f":"IF(SUM(DD$217:DD$219)>0,$E228*$G228,0)","v":0},null,{"$f":"IF(SUM(DF$217:DF$219)>0,$E228*$G228,0)","v":0},null,{"$f":"IF(SUM(DH$217:DH$219)>0,$E228*$G228,0)","v":0},null,{"$f":"IF(SUM(DJ$217:DJ$219)>0,$E228*$G228,0)","v":0},null,{"$f":"IF(SUM(DL$217:DL$219)>0,$E228*$G228,0)","v":0},null,{"$f":"IF(SUM(DN$217:DN$219)>0,$E228*$G228,0)","v":0},null,{"$f":"IF(SUM(DP$217:DP$219)>0,$E228*$G228,0)","v":0},null,{"$f":"IF(SUM(DR$217:DR$219)>0,$E228*$G228,0)","v":0},null,{"$f":"IF(SUM(DT$217:DT$219)>0,$E228*$G228,0)","v":0},null,{"$f":"IF(SUM(DV$217:DV$219)>0,$E228*$G228,0)","v":0},null,{"$f":"IF(SUM(DX$217:DX$219)>0,$E228*$G228,0)","v":0}]
[null,null,7,"Óculos de segurança constituídos de armação e visor confeccionados em uma única peça de policarbonato INCOLOR, anti-risco, apoio nasal de plástico maleável ou elastômero. Hastes tipo espátula confeccionadas de material plástico, com acabamento emborrachado, articuladas através de parafusos metálicos. Resistente a alto impacto, devendo apresentar a marcação na lente em conformidade com a norma ANSI/ISEA Z87.1-2015. Ref.: 3M, modelo Securefit 400.",4,"UND",53.55,null,null,null,0,null,{"$f":"IF(SUM(L$217:L$219)>0,$E229*$G229,0)","v":0},null,{"$f":"IF(SUM(N$217:N$219)>0,$E229*$G229,0)","v":0},null,{"$f":"IF(SUM(P$217:P$219)>0,$E229*$G229,0)","v":0},null,{"$f":"IF(SUM(R$217:R$219)>0,$E229*$G229,0)","v":0},null,{"$f":"IF(SUM(T$217:T$219)>0,$E229*$G229,0)","v":0},null,{"$f":"IF(SUM(V$217:V$219)>0,$E229*$G229,0)","v":0},null,{"$f":"IF(SUM(X$217:X$219)>0,$E229*$G229,0)","v":0},null,{"$f":"IF(SUM(Z$217:Z$219)>0,$E229*$G229,0)","v":0},null,{"$f":"IF(SUM(AB$217:AB$219)>0,$E229*$G229,0)","v":0},null,{"$f":"IF(SUM(AD$217:AD$219)>0,$E229*$G229,0)","v":0},null,{"$f":"IF(SUM(AF$217:AF$219)>0,$E229*$G229,0)","v":0},null,{"$f":"IF(SUM(AH$217:AH$219)>0,$E229*$G229,0)","v":0},null,{"$f":"IF(SUM(AJ$217:AJ$219)>0,$E229*$G229,0)","v":0},null,{"$f":"IF(SUM(AL$217:AL$219)>0,$E229*$G229,0)","v":0},null,{"$f":"IF(SUM(AN$217:AN$219)>0,$E229*$G229,0)","v":0},null,{"$f":"IF(SUM(AP$217:AP$219)>0,$E229*$G229,0)","v":0},null,{"$f":"IF(SUM(AR$217:AR$219)>0,$E229*$G229,0)","v":0},null,{"$f":"IF(SUM(AT$217:AT$219)>0,$E229*$G229,0)","v":214.2},null,{"$f":"IF(SUM(AV$217:AV$219)>0,$E229*$G229,0)","v":0},null,{"$f":"IF(SUM(AX$217:AX$219)>0,$E229*$G229,0)","v":0},null,{"$f":"IF(SUM(AZ$217:AZ$219)>0,$E229*$G229,0)","v":0},null,{"$f":"IF(SUM(BB$217:BB$219)>0,$E229*$G229,0)","v":0},null,{"$f":"IF(SUM(BD$217:BD$219)>0,$E229*$G229,0)","v":0},null,{"$f":"IF(SUM(BF$217:BF$219)>0,$E229*$G229,0)","v":0},null,{"$f":"IF(SUM(BH$217:BH$219)>0,$E229*$G229,0)","v":0},null,{"$f":"IF(SUM(BJ$217:BJ$219)>0,$E229*$G229,0)","v":0},null,{"$f":"IF(SUM(BL$217:BL$219)>0,$E229*$G229,0)","v":0},null,{"$f":"IF(SUM(BN$217:BN$219)>0,$E229*$G229,0)","v":0},null,{"$f":"IF(SUM(BP$217:BP$219)>0,$E229*$G229,0)","v":0},null,{"$f":"IF(SUM(BR$217:BR$219)>0,$E229*$G229,0)","v":0},null,{"$f":"IF(SUM(BT$217:BT$219)>0,$E229*$G229,0)","v":0},null,{"$f":"IF(SUM(BV$217:BV$219)>0,$E229*$G229,0)","v":0},null,{"$f":"IF(SUM(BX$217:BX$219)>0,$E229*$G229,0)","v":0},null,{"$f":"IF(SUM(BZ$217:BZ$219)>0,$E229*$G229,0)","v":0},null,{"$f":"IF(SUM(CB$217:CB$219)>0,$E229*$G229,0)","v":0},null,{"$f":"IF(SUM(CD$217:CD$219)>0,$E229*$G229,0)","v":0},null,{"$f":"IF(SUM(CF$217:CF$219)>0,$E229*$G229,0)","v":0},null,{"$f":"IF(SUM(CH$217:CH$219)>0,$E229*$G229,0)","v":0},null,{"$f":"IF(SUM(CJ$217:CJ$219)>0,$E229*$G229,0)","v":0},null,{"$f":"IF(SUM(CL$217:CL$219)>0,$E229*$G229,0)","v":0},null,{"$f":"IF(SUM(CN$217:CN$219)>0,$E229*$G229,0)","v":0},null,{"$f":"IF(SUM(CP$217:CP$219)>0,$E229*$G229,0)","v":0},null,{"$f":"IF(SUM(CR$217:CR$219)>0,$E229*$G229,0)","v":0},null,{"$f":"IF(SUM(CT$217:CT$219)>0,$E229*$G229,0)","v":0},null,{"$f":"IF(SUM(CV$217:CV$219)>0,$E229*$G229,0)","v":0},null,{"$f":"IF(SUM(CX$217:CX$219)>0,$E229*$G229,0)","v":0},null,{"$f":"IF(SUM(CZ$217:CZ$219)>0,$E229*$G229,0)","v":0},null,{"$f":"IF(SUM(DB$217:DB$219)>0,$E229*$G229,0)","v":0},null,{"$f":"IF(SUM(DD$217:DD$219)>0,$E229*$G229,0)","v":0},null,{"$f":"IF(SUM(DF$217:DF$219)>0,$E229*$G229,0)","v":0},null,{"$f":"IF(SUM(DH$217:DH$219)>0,$E229*$G229,0)","v":0},null,{"$f":"IF(SUM(DJ$217:DJ$219)>0,$E229*$G229,0)","v":0},null,{"$f":"IF(SUM(DL$217:DL$219)>0,$E229*$G229,0)","v":0},null,{"$f":"IF(SUM(DN$217:DN$219)>0,$E229*$G229,0)","v":0},null,{"$f":"IF(SUM(DP$217:DP$219)>0,$E229*$G229,0)","v":0},null,{"$f":"IF(SUM(DR$217:DR$219)>0,$E229*$G229,0)","v":0},null,{"$f":"IF(SUM(DT$217:DT$219)>0,$E229*$G229,0)","v":0},null,{"$f":"IF(SUM(DV$217:DV$219)>0,$E229*$G229,0)","v":0},null,{"$f":"IF(SUM(DX$217:DX$219)>0,$E229*$G229,0)","v":0}]
[null,null,8,"Protetor auditivo, do tipo inserção pré-moldado, de silicone, lavável, com cordão e tamanho único,  com proteção mínima de 18 dB(A) de atenuação pelo método NRRsf. Ref: 3M",2,"UND",4.1500000000000004,null,null,null,0,null,{"$f":"IF(SUM(L$217:L$219)>0,$E230*$G230,0)","v":0},null,{"$f":"IF(SUM(N$217:N$219)>0,$E230*$G230,0)","v":0},null,{"$f":"IF(SUM(P$217:P$219)>0,$E230*$G230,0)","v":0},null,{"$f":"IF(SUM(R$217:R$219)>0,$E230*$G230,0)","v":0},null,{"$f":"IF(SUM(T$217:T$219)>0,$E230*$G230,0)","v":0},null,{"$f":"IF(SUM(V$217:V$219)>0,$E230*$G230,0)","v":0},null,{"$f":"IF(SUM(X$217:X$219)>0,$E230*$G230,0)","v":0},null,{"$f":"IF(SUM(Z$217:Z$219)>0,$E230*$G230,0)","v":0},null,{"$f":"IF(SUM(AB$217:AB$219)>0,$E230*$G230,0)","v":0},null,{"$f":"IF(SUM(AD$217:AD$219)>0,$E230*$G230,0)","v":0},null,{"$f":"IF(SUM(AF$217:AF$219)>0,$E230*$G230,0)","v":0},null,{"$f":"IF(SUM(AH$217:AH$219)>0,$E230*$G230,0)","v":0},null,{"$f":"IF(SUM(AJ$217:AJ$219)>0,$E230*$G230,0)","v":0},null,{"$f":"IF(SUM(AL$217:AL$219)>0,$E230*$G230,0)","v":0},null,{"$f":"IF(SUM(AN$217:AN$219)>0,$E230*$G230,0)","v":0},null,{"$f":"IF(SUM(AP$217:AP$219)>0,$E230*$G230,0)","v":0},null,{"$f":"IF(SUM(AR$217:AR$219)>0,$E230*$G230,0)","v":0},null,{"$f":"IF(SUM(AT$217:AT$219)>0,$E230*$G230,0)","v":8.3000000000000007},null,{"$f":"IF(SUM(AV$217:AV$219)>0,$E230*$G230,0)","v":0},null,{"$f":"IF(SUM(AX$217:AX$219)>0,$E230*$G230,0)","v":0},null,{"$f":"IF(SUM(AZ$217:AZ$219)>0,$E230*$G230,0)","v":0},null,{"$f":"IF(SUM(BB$217:BB$219)>0,$E230*$G230,0)","v":0},null,{"$f":"IF(SUM(BD$217:BD$219)>0,$E230*$G230,0)","v":0},null,{"$f":"IF(SUM(BF$217:BF$219)>0,$E230*$G230,0)","v":0},null,{"$f":"IF(SUM(BH$217:BH$219)>0,$E230*$G230,0)","v":0},null,{"$f":"IF(SUM(BJ$217:BJ$219)>0,$E230*$G230,0)","v":0},null,{"$f":"IF(SUM(BL$217:BL$219)>0,$E230*$G230,0)","v":0},null,{"$f":"IF(SUM(BN$217:BN$219)>0,$E230*$G230,0)","v":0},null,{"$f":"IF(SUM(BP$217:BP$219)>0,$E230*$G230,0)","v":0},null,{"$f":"IF(SUM(BR$217:BR$219)>0,$E230*$G230,0)","v":0},null,{"$f":"IF(SUM(BT$217:BT$219)>0,$E230*$G230,0)","v":0},null,{"$f":"IF(SUM(BV$217:BV$219)>0,$E230*$G230,0)","v":0},null,{"$f":"IF(SUM(BX$217:BX$219)>0,$E230*$G230,0)","v":0},null,{"$f":"IF(SUM(BZ$217:BZ$219)>0,$E230*$G230,0)","v":0},null,{"$f":"IF(SUM(CB$217:CB$219)>0,$E230*$G230,0)","v":0},null,{"$f":"IF(SUM(CD$217:CD$219)>0,$E230*$G230,0)","v":0},null,{"$f":"IF(SUM(CF$217:CF$219)>0,$E230*$G230,0)","v":0},null,{"$f":"IF(SUM(CH$217:CH$219)>0,$E230*$G230,0)","v":0},null,{"$f":"IF(SUM(CJ$217:CJ$219)>0,$E230*$G230,0)","v":0},null,{"$f":"IF(SUM(CL$217:CL$219)>0,$E230*$G230,0)","v":0},null,{"$f":"IF(SUM(CN$217:CN$219)>0,$E230*$G230,0)","v":0},null,{"$f":"IF(SUM(CP$217:CP$219)>0,$E230*$G230,0)","v":0},null,{"$f":"IF(SUM(CR$217:CR$219)>0,$E230*$G230,0)","v":0},null,{"$f":"IF(SUM(CT$217:CT$219)>0,$E230*$G230,0)","v":0},null,{"$f":"IF(SUM(CV$217:CV$219)>0,$E230*$G230,0)","v":0},null,{"$f":"IF(SUM(CX$217:CX$219)>0,$E230*$G230,0)","v":0},null,{"$f":"IF(SUM(CZ$217:CZ$219)>0,$E230*$G230,0)","v":0},null,{"$f":"IF(SUM(DB$217:DB$219)>0,$E230*$G230,0)","v":0},null,{"$f":"IF(SUM(DD$217:DD$219)>0,$E230*$G230,0)","v":0},null,{"$f":"IF(SUM(DF$217:DF$219)>0,$E230*$G230,0)","v":0},null,{"$f":"IF(SUM(DH$217:DH$219)>0,$E230*$G230,0)","v":0},null,{"$f":"IF(SUM(DJ$217:DJ$219)>0,$E230*$G230,0)","v":0},null,{"$f":"IF(SUM(DL$217:DL$219)>0,$E230*$G230,0)","v":0},null,{"$f":"IF(SUM(DN$217:DN$219)>0,$E230*$G230,0)","v":0},null,{"$f":"IF(SUM(DP$217:DP$219)>0,$E230*$G230,0)","v":0},null,{"$f":"IF(SUM(DR$217:DR$219)>0,$E230*$G230,0)","v":0},null,{"$f":"IF(SUM(DT$217:DT$219)>0,$E230*$G230,0)","v":0},null,{"$f":"IF(SUM(DV$217:DV$219)>0,$E230*$G230,0)","v":0},null,{"$f":"IF(SUM(DX$217:DX$219)>0,$E230*$G230,0)","v":0}]
[null,null,9,"Camisa com proteção solar.  CARACTERÍSTICAS: Camisa manga longa. Gola redonda ou careca. Proteção permanente (não sai após as lavagens). Fator de proteção UV mínimo FPU 45+ (mínimo de 90% de bloqueio dos raios UVA e UVB). Tecido em Poliéster ou poliamida (sem elastano). Secagem Rápida. Tecnologia Dry (Fácil dispersão de suor). Cor: branco, bege, vermelho ou cinza claro. UNIDADE: UNID.  Tamanhos: serão aferidos quando da contratação. Ref.: NovaStreet, Shop-Vision",2,"UND",86.6,null,null,null,0,null,{"$f":"IF(SUM(L$217:L$219)>0,$E231*$G231,0)","v":0},null,{"$f":"IF(SUM(N$217:N$219)>0,$E231*$G231,0)","v":0},null,{"$f":"IF(SUM(P$217:P$219)>0,$E231*$G231,0)","v":0},null,{"$f":"IF(SUM(R$217:R$219)>0,$E231*$G231,0)","v":0},null,{"$f":"IF(SUM(T$217:T$219)>0,$E231*$G231,0)","v":0},null,{"$f":"IF(SUM(V$217:V$219)>0,$E231*$G231,0)","v":0},null,{"$f":"IF(SUM(X$217:X$219)>0,$E231*$G231,0)","v":0},null,{"$f":"IF(SUM(Z$217:Z$219)>0,$E231*$G231,0)","v":0},null,{"$f":"IF(SUM(AB$217:AB$219)>0,$E231*$G231,0)","v":0},null,{"$f":"IF(SUM(AD$217:AD$219)>0,$E231*$G231,0)","v":0},null,{"$f":"IF(SUM(AF$217:AF$219)>0,$E231*$G231,0)","v":0},null,{"$f":"IF(SUM(AH$217:AH$219)>0,$E231*$G231,0)","v":0},null,{"$f":"IF(SUM(AJ$217:AJ$219)>0,$E231*$G231,0)","v":0},null,{"$f":"IF(SUM(AL$217:AL$219)>0,$E231*$G231,0)","v":0},null,{"$f":"IF(SUM(AN$217:AN$219)>0,$E231*$G231,0)","v":0},null,{"$f":"IF(SUM(AP$217:AP$219)>0,$E231*$G231,0)","v":0},null,{"$f":"IF(SUM(AR$217:AR$219)>0,$E231*$G231,0)","v":0},null,{"$f":"IF(SUM(AT$217:AT$219)>0,$E231*$G231,0)","v":173.2},null,{"$f":"IF(SUM(AV$217:AV$219)>0,$E231*$G231,0)","v":0},null,{"$f":"IF(SUM(AX$217:AX$219)>0,$E231*$G231,0)","v":0},null,{"$f":"IF(SUM(AZ$217:AZ$219)>0,$E231*$G231,0)","v":0},null,{"$f":"IF(SUM(BB$217:BB$219)>0,$E231*$G231,0)","v":0},null,{"$f":"IF(SUM(BD$217:BD$219)>0,$E231*$G231,0)","v":0},null,{"$f":"IF(SUM(BF$217:BF$219)>0,$E231*$G231,0)","v":0},null,{"$f":"IF(SUM(BH$217:BH$219)>0,$E231*$G231,0)","v":0},null,{"$f":"IF(SUM(BJ$217:BJ$219)>0,$E231*$G231,0)","v":0},null,{"$f":"IF(SUM(BL$217:BL$219)>0,$E231*$G231,0)","v":0},null,{"$f":"IF(SUM(BN$217:BN$219)>0,$E231*$G231,0)","v":0},null,{"$f":"IF(SUM(BP$217:BP$219)>0,$E231*$G231,0)","v":0},null,{"$f":"IF(SUM(BR$217:BR$219)>0,$E231*$G231,0)","v":0},null,{"$f":"IF(SUM(BT$217:BT$219)>0,$E231*$G231,0)","v":0},null,{"$f":"IF(SUM(BV$217:BV$219)>0,$E231*$G231,0)","v":0},null,{"$f":"IF(SUM(BX$217:BX$219)>0,$E231*$G231,0)","v":0},null,{"$f":"IF(SUM(BZ$217:BZ$219)>0,$E231*$G231,0)","v":0},null,{"$f":"IF(SUM(CB$217:CB$219)>0,$E231*$G231,0)","v":0},null,{"$f":"IF(SUM(CD$217:CD$219)>0,$E231*$G231,0)","v":0},null,{"$f":"IF(SUM(CF$217:CF$219)>0,$E231*$G231,0)","v":0},null,{"$f":"IF(SUM(CH$217:CH$219)>0,$E231*$G231,0)","v":0},null,{"$f":"IF(SUM(CJ$217:CJ$219)>0,$E231*$G231,0)","v":0},null,{"$f":"IF(SUM(CL$217:CL$219)>0,$E231*$G231,0)","v":0},null,{"$f":"IF(SUM(CN$217:CN$219)>0,$E231*$G231,0)","v":0},null,{"$f":"IF(SUM(CP$217:CP$219)>0,$E231*$G231,0)","v":0},null,{"$f":"IF(SUM(CR$217:CR$219)>0,$E231*$G231,0)","v":0},null,{"$f":"IF(SUM(CT$217:CT$219)>0,$E231*$G231,0)","v":0},null,{"$f":"IF(SUM(CV$217:CV$219)>0,$E231*$G231,0)","v":0},null,{"$f":"IF(SUM(CX$217:CX$219)>0,$E231*$G231,0)","v":0},null,{"$f":"IF(SUM(CZ$217:CZ$219)>0,$E231*$G231,0)","v":0},null,{"$f":"IF(SUM(DB$217:DB$219)>0,$E231*$G231,0)","v":0},null,{"$f":"IF(SUM(DD$217:DD$219)>0,$E231*$G231,0)","v":0},null,{"$f":"IF(SUM(DF$217:DF$219)>0,$E231*$G231,0)","v":0},null,{"$f":"IF(SUM(DH$217:DH$219)>0,$E231*$G231,0)","v":0},null,{"$f":"IF(SUM(DJ$217:DJ$219)>0,$E231*$G231,0)","v":0},null,{"$f":"IF(SUM(DL$217:DL$219)>0,$E231*$G231,0)","v":0},null,{"$f":"IF(SUM(DN$217:DN$219)>0,$E231*$G231,0)","v":0},null,{"$f":"IF(SUM(DP$217:DP$219)>0,$E231*$G231,0)","v":0},null,{"$f":"IF(SUM(DR$217:DR$219)>0,$E231*$G231,0)","v":0},null,{"$f":"IF(SUM(DT$217:DT$219)>0,$E231*$G231,0)","v":0},null,{"$f":"IF(SUM(DV$217:DV$219)>0,$E231*$G231,0)","v":0},null,{"$f":"IF(SUM(DX$217:DX$219)>0,$E231*$G231,0)","v":0}]
[null,null,10,"Boné tipo Árabe confeccionado em helanca com viés na aba, elástico interno traseiro para ajuste de tamanho, fechamento da saia em velcro. MARCA(S) DE REFERÊNCIA: Nexus",1,"UND",12.63,null,null,null,0,null,{"$f":"IF(SUM(L$217:L$219)>0,$E232*$G232,0)","v":0},null,{"$f":"IF(SUM(N$217:N$219)>0,$E232*$G232,0)","v":0},null,{"$f":"IF(SUM(P$217:P$219)>0,$E232*$G232,0)","v":0},null,{"$f":"IF(SUM(R$217:R$219)>0,$E232*$G232,0)","v":0},null,{"$f":"IF(SUM(T$217:T$219)>0,$E232*$G232,0)","v":0},null,{"$f":"IF(SUM(V$217:V$219)>0,$E232*$G232,0)","v":0},null,{"$f":"IF(SUM(X$217:X$219)>0,$E232*$G232,0)","v":0},null,{"$f":"IF(SUM(Z$217:Z$219)>0,$E232*$G232,0)","v":0},null,{"$f":"IF(SUM(AB$217:AB$219)>0,$E232*$G232,0)","v":0},null,{"$f":"IF(SUM(AD$217:AD$219)>0,$E232*$G232,0)","v":0},null,{"$f":"IF(SUM(AF$217:AF$219)>0,$E232*$G232,0)","v":0},null,{"$f":"IF(SUM(AH$217:AH$219)>0,$E232*$G232,0)","v":0},null,{"$f":"IF(SUM(AJ$217:AJ$219)>0,$E232*$G232,0)","v":0},null,{"$f":"IF(SUM(AL$217:AL$219)>0,$E232*$G232,0)","v":0},null,{"$f":"IF(SUM(AN$217:AN$219)>0,$E232*$G232,0)","v":0},null,{"$f":"IF(SUM(AP$217:AP$219)>0,$E232*$G232,0)","v":0},null,{"$f":"IF(SUM(AR$217:AR$219)>0,$E232*$G232,0)","v":0},null,{"$f":"IF(SUM(AT$217:AT$219)>0,$E232*$G232,0)","v":12.63},null,{"$f":"IF(SUM(AV$217:AV$219)>0,$E232*$G232,0)","v":0},null,{"$f":"IF(SUM(AX$217:AX$219)>0,$E232*$G232,0)","v":0},null,{"$f":"IF(SUM(AZ$217:AZ$219)>0,$E232*$G232,0)","v":0},null,{"$f":"IF(SUM(BB$217:BB$219)>0,$E232*$G232,0)","v":0},null,{"$f":"IF(SUM(BD$217:BD$219)>0,$E232*$G232,0)","v":0},null,{"$f":"IF(SUM(BF$217:BF$219)>0,$E232*$G232,0)","v":0},null,{"$f":"IF(SUM(BH$217:BH$219)>0,$E232*$G232,0)","v":0},null,{"$f":"IF(SUM(BJ$217:BJ$219)>0,$E232*$G232,0)","v":0},null,{"$f":"IF(SUM(BL$217:BL$219)>0,$E232*$G232,0)","v":0},null,{"$f":"IF(SUM(BN$217:BN$219)>0,$E232*$G232,0)","v":0},null,{"$f":"IF(SUM(BP$217:BP$219)>0,$E232*$G232,0)","v":0},null,{"$f":"IF(SUM(BR$217:BR$219)>0,$E232*$G232,0)","v":0},null,{"$f":"IF(SUM(BT$217:BT$219)>0,$E232*$G232,0)","v":0},null,{"$f":"IF(SUM(BV$217:BV$219)>0,$E232*$G232,0)","v":0},null,{"$f":"IF(SUM(BX$217:BX$219)>0,$E232*$G232,0)","v":0},null,{"$f":"IF(SUM(BZ$217:BZ$219)>0,$E232*$G232,0)","v":0},null,{"$f":"IF(SUM(CB$217:CB$219)>0,$E232*$G232,0)","v":0},null,{"$f":"IF(SUM(CD$217:CD$219)>0,$E232*$G232,0)","v":0},null,{"$f":"IF(SUM(CF$217:CF$219)>0,$E232*$G232,0)","v":0},null,{"$f":"IF(SUM(CH$217:CH$219)>0,$E232*$G232,0)","v":0},null,{"$f":"IF(SUM(CJ$217:CJ$219)>0,$E232*$G232,0)","v":0},null,{"$f":"IF(SUM(CL$217:CL$219)>0,$E232*$G232,0)","v":0},null,{"$f":"IF(SUM(CN$217:CN$219)>0,$E232*$G232,0)","v":0},null,{"$f":"IF(SUM(CP$217:CP$219)>0,$E232*$G232,0)","v":0},null,{"$f":"IF(SUM(CR$217:CR$219)>0,$E232*$G232,0)","v":0},null,{"$f":"IF(SUM(CT$217:CT$219)>0,$E232*$G232,0)","v":0},null,{"$f":"IF(SUM(CV$217:CV$219)>0,$E232*$G232,0)","v":0},null,{"$f":"IF(SUM(CX$217:CX$219)>0,$E232*$G232,0)","v":0},null,{"$f":"IF(SUM(CZ$217:CZ$219)>0,$E232*$G232,0)","v":0},null,{"$f":"IF(SUM(DB$217:DB$219)>0,$E232*$G232,0)","v":0},null,{"$f":"IF(SUM(DD$217:DD$219)>0,$E232*$G232,0)","v":0},null,{"$f":"IF(SUM(DF$217:DF$219)>0,$E232*$G232,0)","v":0},null,{"$f":"IF(SUM(DH$217:DH$219)>0,$E232*$G232,0)","v":0},null,{"$f":"IF(SUM(DJ$217:DJ$219)>0,$E232*$G232,0)","v":0},null,{"$f":"IF(SUM(DL$217:DL$219)>0,$E232*$G232,0)","v":0},null,{"$f":"IF(SUM(DN$217:DN$219)>0,$E232*$G232,0)","v":0},null,{"$f":"IF(SUM(DP$217:DP$219)>0,$E232*$G232,0)","v":0},null,{"$f":"IF(SUM(DR$217:DR$219)>0,$E232*$G232,0)","v":0},null,{"$f":"IF(SUM(DT$217:DT$219)>0,$E232*$G232,0)","v":0},null,{"$f":"IF(SUM(DV$217:DV$219)>0,$E232*$G232,0)","v":0},null,{"$f":"IF(SUM(DX$217:DX$219)>0,$E232*$G232,0)","v":0}]
[null,null,11,"Vestimenta tipo capa (para chuva), confeccionada em PVC forrada em poliéster, fechamento frontal com botões plásticos de pressão, costuras através de solda eletrônica, com mangas e capuz, comprimento mínimo 1,15m. ref. CARBOGRAFITE",1,"UND",45.31,null,null,null,0,null,{"$f":"IF(SUM(L$217:L$219)>0,$E233*$G233,0)","v":0},null,{"$f":"IF(SUM(N$217:N$219)>0,$E233*$G233,0)","v":0},null,{"$f":"IF(SUM(P$217:P$219)>0,$E233*$G233,0)","v":0},null,{"$f":"IF(SUM(R$217:R$219)>0,$E233*$G233,0)","v":0},null,{"$f":"IF(SUM(T$217:T$219)>0,$E233*$G233,0)","v":0},null,{"$f":"IF(SUM(V$217:V$219)>0,$E233*$G233,0)","v":0},null,{"$f":"IF(SUM(X$217:X$219)>0,$E233*$G233,0)","v":0},null,{"$f":"IF(SUM(Z$217:Z$219)>0,$E233*$G233,0)","v":0},null,{"$f":"IF(SUM(AB$217:AB$219)>0,$E233*$G233,0)","v":0},null,{"$f":"IF(SUM(AD$217:AD$219)>0,$E233*$G233,0)","v":0},null,{"$f":"IF(SUM(AF$217:AF$219)>0,$E233*$G233,0)","v":0},null,{"$f":"IF(SUM(AH$217:AH$219)>0,$E233*$G233,0)","v":0},null,{"$f":"IF(SUM(AJ$217:AJ$219)>0,$E233*$G233,0)","v":0},null,{"$f":"IF(SUM(AL$217:AL$219)>0,$E233*$G233,0)","v":0},null,{"$f":"IF(SUM(AN$217:AN$219)>0,$E233*$G233,0)","v":0},null,{"$f":"IF(SUM(AP$217:AP$219)>0,$E233*$G233,0)","v":0},null,{"$f":"IF(SUM(AR$217:AR$219)>0,$E233*$G233,0)","v":0},null,{"$f":"IF(SUM(AT$217:AT$219)>0,$E233*$G233,0)","v":45.31},null,{"$f":"IF(SUM(AV$217:AV$219)>0,$E233*$G233,0)","v":0},null,{"$f":"IF(SUM(AX$217:AX$219)>0,$E233*$G233,0)","v":0},null,{"$f":"IF(SUM(AZ$217:AZ$219)>0,$E233*$G233,0)","v":0},null,{"$f":"IF(SUM(BB$217:BB$219)>0,$E233*$G233,0)","v":0},null,{"$f":"IF(SUM(BD$217:BD$219)>0,$E233*$G233,0)","v":0},null,{"$f":"IF(SUM(BF$217:BF$219)>0,$E233*$G233,0)","v":0},null,{"$f":"IF(SUM(BH$217:BH$219)>0,$E233*$G233,0)","v":0},null,{"$f":"IF(SUM(BJ$217:BJ$219)>0,$E233*$G233,0)","v":0},null,{"$f":"IF(SUM(BL$217:BL$219)>0,$E233*$G233,0)","v":0},null,{"$f":"IF(SUM(BN$217:BN$219)>0,$E233*$G233,0)","v":0},null,{"$f":"IF(SUM(BP$217:BP$219)>0,$E233*$G233,0)","v":0},null,{"$f":"IF(SUM(BR$217:BR$219)>0,$E233*$G233,0)","v":0},null,{"$f":"IF(SUM(BT$217:BT$219)>0,$E233*$G233,0)","v":0},null,{"$f":"IF(SUM(BV$217:BV$219)>0,$E233*$G233,0)","v":0},null,{"$f":"IF(SUM(BX$217:BX$219)>0,$E233*$G233,0)","v":0},null,{"$f":"IF(SUM(BZ$217:BZ$219)>0,$E233*$G233,0)","v":0},null,{"$f":"IF(SUM(CB$217:CB$219)>0,$E233*$G233,0)","v":0},null,{"$f":"IF(SUM(CD$217:CD$219)>0,$E233*$G233,0)","v":0},null,{"$f":"IF(SUM(CF$217:CF$219)>0,$E233*$G233,0)","v":0},null,{"$f":"IF(SUM(CH$217:CH$219)>0,$E233*$G233,0)","v":0},null,{"$f":"IF(SUM(CJ$217:CJ$219)>0,$E233*$G233,0)","v":0},null,{"$f":"IF(SUM(CL$217:CL$219)>0,$E233*$G233,0)","v":0},null,{"$f":"IF(SUM(CN$217:CN$219)>0,$E233*$G233,0)","v":0},null,{"$f":"IF(SUM(CP$217:CP$219)>0,$E233*$G233,0)","v":0},null,{"$f":"IF(SUM(CR$217:CR$219)>0,$E233*$G233,0)","v":0},null,{"$f":"IF(SUM(CT$217:CT$219)>0,$E233*$G233,0)","v":0},null,{"$f":"IF(SUM(CV$217:CV$219)>0,$E233*$G233,0)","v":0},null,{"$f":"IF(SUM(CX$217:CX$219)>0,$E233*$G233,0)","v":0},null,{"$f":"IF(SUM(CZ$217:CZ$219)>0,$E233*$G233,0)","v":0},null,{"$f":"IF(SUM(DB$217:DB$219)>0,$E233*$G233,0)","v":0},null,{"$f":"IF(SUM(DD$217:DD$219)>0,$E233*$G233,0)","v":0},null,{"$f":"IF(SUM(DF$217:DF$219)>0,$E233*$G233,0)","v":0},null,{"$f":"IF(SUM(DH$217:DH$219)>0,$E233*$G233,0)","v":0},null,{"$f":"IF(SUM(DJ$217:DJ$219)>0,$E233*$G233,0)","v":0},null,{"$f":"IF(SUM(DL$217:DL$219)>0,$E233*$G233,0)","v":0},null,{"$f":"IF(SUM(DN$217:DN$219)>0,$E233*$G233,0)","v":0},null,{"$f":"IF(SUM(DP$217:DP$219)>0,$E233*$G233,0)","v":0},null,{"$f":"IF(SUM(DR$217:DR$219)>0,$E233*$G233,0)","v":0},null,{"$f":"IF(SUM(DT$217:DT$219)>0,$E233*$G233,0)","v":0},null,{"$f":"IF(SUM(DV$217:DV$219)>0,$E233*$G233,0)","v":0},null,{"$f":"IF(SUM(DX$217:DX$219)>0,$E233*$G233,0)","v":0}]

{"sheet":"SREP","index":31,"n_rows":75,"n_cols":17,"rows_kept":75,"cut":false,"hidden":false,"merged":[[2,1,2,3],[3,1,3,14]]}
[]
[]
[]
[null,"SISTEMA DE REGISTRO ELETRÔNICO DE PRESENÇA - SREP"]
[]
[]
[null,null,"PAGAMENTO DA DEPRECIAÇÃO"]
[null,"Cód.","ITEM","DESCRIÇÃO","QUANT ANUAL","CONTA SIAFI","VALOR DE AQ.","% RESIDUAL","VIDA ÚTIL","DEP. MENSAL","CUSTO TOTAL","BDI (%)","PREÇO TOTAL","FONTE","REFERÊNCIA"]
[]
[null,"10.01.01","P.001","Equipamento de Registro Eletrônico de Ponto, de parede, com teclado externo e leitor biométrico, em conformidade com a Portaria 1.510/2009 do MT",4,"12311.01.24\n(máquinas e equip\neletrônicos)",1650.4,0.1,10,{"$f":"G10*(1-H10)/(I10*12)","v":12.378000000000002},{"$f":"J10*E10","v":49.512000000000008},{"$f":"'BDI - Geral'!E27","v":0.2059},{"$f":"K10*(1+L10)","v":59.706520800000007},"COTAÇÃO"]
[]
[]
[null,null,"PAGAMENTO DA MANUTENÇÃO"]
[null,null,"ITEM","DESCRIÇÃO",null,null,null,"K (calculado)","MENSAL DEPR.","% MAN X DEP","MENSAL MAN.","BDI (%)","PREÇO TOTAL"]
[]
[null,null,null,"Todos os itens",null,null,null,{"$f":"H23","v":1.9000396799999999},{"$f":"K10","v":49.512000000000008},{"$f":"H16","v":1.9000396799999999},{"$f":"I16*H16","v":94.074764636160012},{"$f":"L10","v":0.2059},{"$f":"K16*(1+L16)","v":113.44475867474536}]
[]
[null,null,null,null,"K1","K2","K3","K4"]
[null,null,null,null,0.85,1,0.8,1.4]
[null,null,null,null,"K5","K6","K7","K8"]
[null,null,null,null,1,0.6,1.6,1.1000000000000001]
[null,null,null,null,"K9","K10","K11","RESULTADO"]
[null,null,null,"* a descrição de cada coeficiente segue abaixo",1.5,0.9,1.4,{"$f":"E19*F19*G19*H19*E21*F21*G21*H21*E23*F23*G23","v":1.9000396799999999}]
[]
[]
[null,null,"PAGAMENTO DO SOFTWARE"]
[null,"Cód.","ITEM","DESCRIÇÃO",null,null,null,null,"QUANTIDADE","UNIDADE","UNIT. MENSAL","BDI (%)","PREÇO TOTAL"]
[]
[null,"10.03.01","P.002","Software Ponto Secullum 4 - até 200 usuário - manutenção e suporte técnico com backup - Web Nuvem - Mensalidade",null,null,null,null,1,"Licença/mês",304.58,{"$f":"L35","v":0.2059},{"$f":"I29*K29*(1+L29)","v":367.29302199999995},"COTAÇÃO"]
[]
[]
[null,null,"MATERIAL DE CONSUMO ASSOCIADO"]
[null,"Cód.","ITEM","DESCRIÇÃO",null,null,"QUANTID/ANO","UNIDADE","VALOR DE AQ.","ANUAL MAT","MENSAL MAT","BDI (%)","PREÇO TOTAL"]
[]
[null,"10.04.01","P.003","Bobina térmica específica para o registrador eletrônico de ponto, com papel termossensível, superfície de impressão externa ao rolo, durabilidade de impressão mínima de 5 anos e comprimento mínimo de 300m",null,null,{"$f":"ROUNDUP(SUM(Remunerações!E4:E22)*0.07*4*52*5/300,0)","v":71},"Bobina",25.62,{"$f":"I35*G35","v":1819.02},{"$f":"J35/12","v":151.58500000000001},{"$f":"L16","v":0.2059},{"$f":"K35*(1+L35)","v":182.79635150000001},"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,{"$f":"M10","v":59.706520800000007}]
[null,null,2,"Componente MANUTENÇÃO",null,null,null,null,null,null,null,null,{"$f":"M16","v":113.44475867474536}]
[null,null,3,"Componente SOFTWARE",null,null,null,null,null,null,null,null,{"$f":"M29","v":367.29302199999995}]
[null,null,4,"Componente MATERIAL DE CONSUMO ASSOCIADO",null,null,null,null,null,null,null,null,{"$f":"M35","v":182.79635150000001}]
[]
[null,null,null,null,null,null,null,null,null,null,null,"SOMATÓRIO TOTAL MENSAL",{"$f":"ROUND(SUM(M40:M45),2)","v":723.24}]
[null,null,null,null,null,null,null,null,null,null,null,"SOMATÓRIO TOTAL ANUAL",{"$f":"TRUNC(M46*12,2)","v":8678.8799999999992},null,null,null,"*valor truncado em duas casas decimais desprezando as frações de centavos"]
[]
[]
[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":"EPI - N.Rel","index":32,"n_rows":13,"n_cols":13,"rows_kept":13,"cut":false,"hidden":false,"merged":[[2,1,2,3],[3,1,3,10]]}
[]
[]
[]
[null,"EPI NÃO RELACIONADOS DIRETAMENTE A UM POSTO DE TRABALHO - AQUISIÇÃO"]
[]
[]
[null,null,"ITEM","DESCRIÇÃO","QUANT ANUAL","UNIDADE","CUSTO UNITÁRIO","CUSTO ANUAL","BDI (%)","PREÇO TOTAL","FONTE"]
[]
[null,null,1,"Avental de segurança confeccionado em vinil laminado e transparente, tiras soldadas eletronicamente, sendo uma no pescoço e duas na cintura com fivela plástica para fechamento, acabamento nas laterais por solda eletrônica. Dimensões: 1,20×0,70m. Ref. Maicol CA 38316",20,"UND",16.89,{"$f":"G9*E9","v":337.8},{"$f":"'BDI - Geral'!E27","v":0.2059},{"$f":"H9*(1+I9)","v":407.35302000000001}]
[null,null,2,"Touca sanfonada, em TNT (100% polipropileno), elástico; impermeabilidade mínima de 80%, descartável, cor branca. Ref. Sky.",50,"UND",0.15,{"$f":"G10*E10","v":7.5},{"$f":"I9","v":0.2059},{"$f":"H10*(1+I10)","v":9.0442499999999999}]
[]
[null,null,null,null,null,null,null,null,"SOMATÓRIO TOTAL MENSAL",{"$f":"TRUNC(SUM(J8:K11)/12,2)","v":34.69},null,null,"*valor truncado em duas casas decimais desprezando as frações de centavos"]
[null,null,null,null,null,null,null,null,"SOMATÓRIO TOTAL ANUAL",{"$f":"J12*12","v":416.28}]

{"sheet":"Ferramentas","index":33,"n_rows":269,"n_cols":15,"rows_kept":269,"cut":false,"hidden":true,"merged":[[2,1,2,3],[3,1,3,14]]}
[]
[]
[]
[null,"EQUIPAMENTOS - PAGAMENTO DA DEPRECIAÇÃO / MANUTENÇÃO"]
[]
[]
[null,null,"PAGAMENTO DA DEPRECIAÇÃO"]
[null,"CÓD.","ITEM","DESCRIÇÃO","QUANT ANUAL","UNIDADE","VALOR DE AQ.","% RESIDUAL","VIDA ÚTIL","DEP. MENSAL","CUSTO MENSAL","BDI (%)","PREÇO MENSAL","FONTE","REFERÊNCIA"]
[]
[null,null,"F.001","Alicate Amperímetro Digital Profissional Minipa Et-3200a  (marca de referência)",10,"un",null,0.1,10,{"$f":"G10*(1-H10)/(I10*12)","v":0},{"$f":"J10*E10","v":0},{"$f":"'BDI - Geral'!$E$27","v":0.2059},{"$f":"ROUND(K10*(1+L10),2)","v":0},"Cotação"]
[null,null,"F.002","Alicate bico de papagaio 12 polegadas",26,"un",null,0.1,10,{"$f":"G11*(1-H11)/(I11*12)","v":0},{"$f":"J11*E11","v":0},{"$f":"L10","v":0.2059},{"$f":"ROUND(K11*(1+L11),2)","v":0},"Cotação"]
[null,null,"F.003","Alicate de bico curvo, 8\"  marca ref. BELZER OU GEDORE",26,"un",null,0.1,10,0,0,{"$f":"L11","v":0.2059},{"$f":"ROUND(K12*(1+L12),2)","v":0},"Cotação"]
[null,null,"F.004","Alicate de bico reto de 6\" marca ref. BELZER OU GEDORE",26,"un",null,0.1,10,0,0,0.2059,{"$f":"ROUND(K13*(1+L13),2)","v":0},"Cotação"]
[null,null,"F.005","Alicate de corte diagonal 6 polegadas profissional",10,"un",null,0.1,10,0,0,0.2059,{"$f":"ROUND(K14*(1+L14),2)","v":0},"Cotação"]
[null,null,"F.006","Alicate de pressão 10 polegadas emborrachado",26,"un",null,0.1,10,0,0,0.2059,{"$f":"ROUND(K15*(1+L15),2)","v":0},"Cotação"]
[null,null,"F.007","Alicate decapador de cabos elétricos de 0,5 a 6 mm²",8,"un",null,0.1,10,0,0,0.2059,{"$f":"ROUND(K16*(1+L16),2)","v":0},"Cotação"]
[null,null,"F.008","Alicate lacrador de tubos, marca de referência ROTHENBERGER",14,"un",null,0.1,10,0,0,0.2059,{"$f":"ROUND(K17*(1+L17),2)","v":0},"Cotação"]
[null,null,"F.009","Alicate p/ rebite (marca de referência) POP",30,"un",null,0.1,10,0,0,0.2059,{"$f":"ROUND(K18*(1+L18),2)","v":0},"Cotação"]
[null,null,"F.010","Alicate para crimpar terminais pré isolados de 0,5 a 6,0 mm",8,"un",null,0.1,10,0,0,0.2059,{"$f":"ROUND(K19*(1+L19),2)","v":0},"Cotação"]
[null,null,"F.011","Alicate de corte DIAGONAL 7.1/2 FORÇA DUPLA, REF. VONDER",16,"un",null,0.1,10,0,0,0.2059,{"$f":"ROUND(K20*(1+L20),2)","v":0},"Cotação"]
[null,null,"F.012","Alicate universal 8\" ref. Belzer-219022BBR  (marca de referência)",30,"un",null,0.1,10,0,0,0.2059,{"$f":"ROUND(K21*(1+L21),2)","v":0},"Cotação"]
[null,null,"F.013","Alicate de impacto punch down REF. Wurth - 07158301",2,"un",null,0.1,10,0,0,0.2059,{"$f":"ROUND(K22*(1+L22),2)","v":0},"Cotação"]
[null,null,"F.014","Anemômetro digital com termohigrômetro, REF. MINIPA MDA-11A (SEM CERTIFICADO)",4,"un",null,0.1,10,0,0,0.2059,{"$f":"ROUND(K23*(1+L23),2)","v":0},"Cotação"]
[null,null,"F.015","Arco de serra regulável 12\" ref. Tramontina-43302012  (marca de referência)",30,"un",null,0.1,10,0,0,0.2059,{"$f":"ROUND(K24*(1+L24),2)","v":0},"Cotação"]
[null,null,"F.016","Aspirador de pó p/aspirar ar e água mínimo 20 litros 220V (Ref. WAP GTW INOX 20 1.600W 20L)",10,"un",null,0.1,10,0,0,0.2059,{"$f":"ROUND(K25*(1+L25),2)","v":0},"Cotação"]
[null,null,"F.017","Balança eletrônica para pesagem de fluido refrigerante – MASTERCOOL (Ref. 298210 100KG)",2,"un",null,0.1,10,0,0,0.2059,{"$f":"ROUND(K26*(1+L26),2)","v":0},"Cotação"]
[null,null,"F.018","Balança eletrônica de 0 a 25 Kg",1,"un",null,0.1,10,0,0,0.2059,{"$f":"ROUND(K27*(1+L27),2)","v":0},"Cotação"]
[null,null,"F.019","Bico de corte maçarico acetileno -  referência: WHITE MARTINS 1502 (bico nº 10)",6,"un",null,0.1,10,0,0,0.2059,{"$f":"ROUND(K28*(1+L28),2)","v":0},"Cotação"]
[null,null,"F.020","Bomba de alto vácuo 5 CFM (DUPLO ESTÁGIO)",2,"un",null,0.1,10,0,0,0.2059,{"$f":"ROUND(K29*(1+L29),2)","v":0},"Cotação"]
[null,null,"F.021","Bomba de alto vácuo 12 CFM (DUPLO ESTÁGIO)",2,"un",null,0.1,10,0,0,0.2059,{"$f":"ROUND(K30*(1+L30),2)","v":0},"Cotação"]
[null,null,"F.022","Bomba de alto vácuo 18 CFM (DUPLO ESTÁGIO)",1,"un",null,0.1,10,0,0,0.2059,{"$f":"ROUND(K31*(1+L31),2)","v":0},"Cotação"]
[null,null,"F.023","Bomba de alto vácuo 24 CFM (DUPLO ESTÁGIO)",1,"un",null,0.1,10,0,0,0.2059,{"$f":"ROUND(K32*(1+L32),2)","v":0},"Cotação"]
[null,null,"F.024","Bomba de alto vácuo 30 CFM (DUPLO ESTÁGIO)",0,"un",null,0.1,10,0,0,0.2059,{"$f":"ROUND(K33*(1+L33),2)","v":0},"Cotação"]
[null,null,"F.025","Bomba de engraxar (manual) pequena – referência: VONDER BMV-0500",12,"un",null,0.1,10,0,0,0.2059,{"$f":"ROUND(K34*(1+L34),2)","v":0},"Cotação"]
[null,null,"F.026","Bomba de óleo (manual) industrial – referência: BOZZA modelo 8631-G2, de 24 litros, com carrinho",2,"un",null,0.1,10,0,0,0.2059,{"$f":"ROUND(K35*(1+L35),2)","v":0},"Cotação"]
[null,null,"F.027","Bomba p/ lavagem de circuito frigorígeno (injetor de gás 141b)",1,"un",null,0.1,10,0,0,0.2059,{"$f":"ROUND(K36*(1+L36),2)","v":0},"Cotação"]
[null,null,"F.028","Bomba para amostra de ar para análise da qualidade do ar - referência: MERCK MAS-100 NT e certificado de calibração",1,"un",null,0.1,10,0,0,0.2059,{"$f":"ROUND(K37*(1+L37),2)","v":0},"Cotação"]
[null,null,"F.029","Cabo de extensão trifásica, 30 metros, bitola 35 mm², para 150 A – referência: MASTER-AC CE 5150",2,"un",null,0.1,10,0,0,0.2059,{"$f":"ROUND(K38*(1+L38),2)","v":0},"Cotação"]
[null,null,"F.030","Caixa de ferramentas com 7 gavetas e cadeado.",33,"un",null,0.1,10,0,0,0.2059,{"$f":"ROUND(K39*(1+L39),2)","v":0},"Cotação"]
[null,null,"F.031","Caixa de ferramentas modular, com 5 (CINCO) gavetas independentes, estrutura metálica, alças dobráveis, com cadeado, rodas de alta resistência, pintura eletrostática, base e puxador para transporte, marca de ref. TRAMONTINA PRO",12,"un",null,0.1,10,0,0,0.2059,{"$f":"ROUND(K40*(1+L40),2)","v":0},"Cotação"]
[null,null,"F.032","Caixa para ferramentas medindo 50 x 20 x 21 cm, 5 gavetas com cadeado, ref. BELZER OU GEDORE",2,"un",null,0.1,10,0,0,0.2059,{"$f":"ROUND(K41*(1+L41),2)","v":0},"Cotação"]
[null,null,"F.033","Capacimetro digital, REF. MINIPA MC-155",2,"un",null,0.1,10,0,0,0.2059,{"$f":"ROUND(K42*(1+L42),2)","v":0},"Cotação"]
[null,null,"F.034","Chave canhão 1/4\" x 6\" marca ref. BELZER OU GEDORE",26,"un",null,0.1,10,0,0,0.2059,{"$f":"ROUND(K43*(1+L43),2)","v":0},"Cotação"]
[null,null,"F.035","Chave canhão 3/16\" x 6\" marca ref. BELZER OU GEDORE",26,"un",null,0.1,10,0,0,0.2059,{"$f":"ROUND(K44*(1+L44),2)","v":0},"Cotação"]
[null,null,"F.036","Chave canhão 5/16\" x 6\" marca ref. BELZER OU GEDORE",26,"un",null,0.1,10,0,0,0.2059,{"$f":"ROUND(K45*(1+L45),2)","v":0},"Cotação"]
[null,null,"F.037","Chave canhão de 6 mm",26,"un",null,0.1,10,0,0,0.2059,{"$f":"ROUND(K46*(1+L46),2)","v":0},"Cotação"]
[null,null,"F.038","Chave combinada boca/estria especial com 18 peças de 1/4 a 1.1/4mm",15,"un",null,0.1,10,0,0,0.2059,{"$f":"ROUND(K47*(1+L47),2)","v":0},"Cotação"]
[null,null,"F.039","Chave combinada boca/estria especial com 18 peças de 6 a 32mm",10,"un",null,0.1,10,0,0,0.2059,{"$f":"ROUND(K48*(1+L48),2)","v":0},"Cotação"]
[null,null,"F.040","Chave corrente para tubulação de 2.1/2\"",3,"un",null,0.1,10,0,0,0.2059,{"$f":"ROUND(K49*(1+L49),2)","v":0},"Cotação"]
[null,null,"F.041","Chave de fenda de 1/4\" x 5\" marca ref. BELZER OU GEDORE",30,"un",null,0.1,10,0,0,0.2059,{"$f":"ROUND(K50*(1+L50),2)","v":0},"Cotação"]
[null,null,"F.042","Chave de fenda de 1/8\" x 5\" marca ref. BELZER OU GEDORE",30,"un",null,0.1,10,0,0,0.2059,{"$f":"ROUND(K51*(1+L51),2)","v":0},"Cotação"]
[null,null,"F.043","Chave de fenda de 3/16\" x 5\" marca ref. BELZER OU GEDORE",30,"un",null,0.1,10,0,0,0.2059,{"$f":"ROUND(K52*(1+L52),2)","v":0},"Cotação"]
[null,null,"F.044","Chave de fenda de 3/8\" x 5\" marca ref. BELZER OU GEDORE",30,"un",null,0.1,10,0,0,0.2059,{"$f":"ROUND(K53*(1+L53),2)","v":0},"Cotação"]
[null,null,"F.045","Chave de fenda de 5/16\" x 5\" marca ref. BELZER OU GEDORE",30,"un",null,0.1,10,0,0,0.2059,{"$f":"ROUND(K54*(1+L54),2)","v":0},"Cotação"]
[null,null,"F.046","Chave de grifo nº 14",20,"un",null,0.1,10,0,0,0.2059,{"$f":"ROUND(K55*(1+L55),2)","v":0},"Cotação"]
[null,null,"F.047","Chave de grifo nº 18",20,"un",null,0.1,10,0,0,0.2059,{"$f":"ROUND(K56*(1+L56),2)","v":0},"Cotação"]
[null,null,"F.048","Chave de grifo nº 24",10,"un",null,0.1,10,0,0,0.2059,{"$f":"ROUND(K57*(1+L57),2)","v":0},"Cotação"]
[null,null,"F.049","Chave de grifo nº 36",4,"un",null,0.1,10,0,0,0.2059,{"$f":"ROUND(K58*(1+L58),2)","v":0},"Cotação"]
[null,null,"F.050","Chave de teste néon com ponta fenda ref. Tramontina",20,"un",null,0.1,10,0,0,0.2059,{"$f":"ROUND(K59*(1+L59),2)","v":0},"Cotação"]
[null,null,"F.051","Chave estrela de 1/4 a 1.1/8\" ( JOGO COM 1/4 A 1.1/4\")",14,"jogo",null,0.1,10,0,0,0.2059,{"$f":"ROUND(K60*(1+L60),2)","v":0},"Cotação"]
[null,null,"F.052","Chave fenda toco de 1/4\"",30,"un",null,0.1,10,0,0,0.2059,{"$f":"ROUND(K61*(1+L61),2)","v":0},"Cotação"]
[null,null,"F.053","Chave fenda toco de 1/8”",30,"un",null,0.1,10,0,0,0.2059,{"$f":"ROUND(K62*(1+L62),2)","v":0},"Cotação"]
[null,null,"F.054","Chave inglesa nº 12 marca ref. BELZER OU GEDORE",30,"un",null,0.1,10,0,0,0.2059,{"$f":"ROUND(K63*(1+L63),2)","v":0},"Cotação"]
[null,null,"F.055","Chave inglesa nº 14 marca ref. BELZER OU GEDORE",2,"un",null,0.1,10,0,0,0.2059,{"$f":"ROUND(K64*(1+L64),2)","v":0},"Cotação"]
[null,null,"F.056","Chave inglesa nº 8 marca ref. BELZER OU GEDORE",30,"un",null,0.1,10,0,0,0.2059,{"$f":"ROUND(K65*(1+L65),2)","v":0},"Cotação"]
[null,null,"F.057","Chave phillips 1/4\" x 6\" marca ref. BELZER OU GEDORE",30,"un",null,0.1,10,0,0,0.2059,{"$f":"ROUND(K66*(1+L66),2)","v":0},"Cotação"]
[null,null,"F.058","Chave phillips 3/16\" x 6\" marca ref. BELZER OU GEDORE",30,"un",null,0.1,10,0,0,0.2059,{"$f":"ROUND(K67*(1+L67),2)","v":0},"Cotação"]
[null,null,"F.059","Chave phillips 3/8\" x 6\" marca ref. BELZER OU GEDORE",30,"un",null,0.1,10,0,0,0.2059,{"$f":"ROUND(K68*(1+L68),2)","v":0},"Cotação"]
[null,null,"F.060","Chave phillips 1/8\" x 6\" marca ref. BELZER OU GEDORE",30,"un",null,0.1,10,0,0,0.2059,{"$f":"ROUND(K69*(1+L69),2)","v":0},"Cotação"]
[null,null,"F.061","Chave phillips 5/16\" x 6\" marca ref. BELZER OU GEDORE",30,"un",null,0.1,10,0,0,0.2059,{"$f":"ROUND(K70*(1+L70),2)","v":0},"Cotação"]
[null,null,"F.062","Chave phillips toco de 1/4\" ",30,"un",null,0.1,10,0,0,0.2059,{"$f":"ROUND(K71*(1+L71),2)","v":0},"Cotação"]
[null,null,"F.063","Chave phillips toco de 1/8” ",30,"un",null,0.1,10,0,0,0.2059,{"$f":"ROUND(K72*(1+L72),2)","v":0},"Cotação"]
[null,null,"F.064","Chave tipo L nº 10 marca ref. BELZER OU GEDORE",10,"un",null,0.1,10,0,0,0.2059,{"$f":"ROUND(K73*(1+L73),2)","v":0},"Cotação"]
[null,null,"F.065","Chave tipo L nº 11 marca ref. BELZER OU GEDORE",10,"un",null,0.1,10,0,0,0.2059,{"$f":"ROUND(K74*(1+L74),2)","v":0},"Cotação"]
[null,null,"F.066","Chave tipo L nº 12 marca ref. BELZER OU GEDORE",10,"un",null,0.1,10,{"$f":"G75*(1-H75)/(I75*12)","v":0},{"$f":"J75*E75","v":0},0.2059,{"$f":"ROUND(K75*(1+L75),2)","v":0},"Cotação"]
[null,null,"F.067","Chave tipo L nº 13 marca ref. BELZER OU GEDORE",10,"un",null,0.1,10,0,0,{"$f":"L75","v":0.2059},{"$f":"ROUND(K76*(1+L76),2)","v":0},"Cotação"]
[null,null,"F.068","Chave tipo L nº 14 marca ref. BELZER OU GEDORE",10,"un",null,0.1,10,0,0,0.2059,{"$f":"ROUND(K77*(1+L77),2)","v":0},"Cotação"]
[null,null,"F.069","Chave TORK longa com 10 peças, T9 a T50 – referência: WORKER-140899",14,"un",null,0.1,10,0,0,0.2059,{"$f":"ROUND(K78*(1+L78),2)","v":0},"Cotação"]
[null,null,"F.070","Chaves fixas de 1/4 a 1.1/8\"",14,"un",null,0.1,10,0,0,0.2059,{"$f":"ROUND(K79*(1+L79),2)","v":0},"Cotação"]
[null,null,"F.071","Cilindro recarregável vazio para armazenamento de fluido refrigerante tipo R-134a – 40 kg – 49 bar, válvula dupla",2,"un",null,0.1,10,0,0,0.2059,{"$f":"ROUND(K80*(1+L80),2)","v":0},"Cotação"]
[null,null,"F.072","Compressor de ar 2 hp, 50 litros, 220v, com kit pintura – referência: SCHULZ",2,"un",null,0.1,10,0,0,0.2059,{"$f":"ROUND(K81*(1+L81),2)","v":0},"Cotação"]
[null,null,"F.073","Conjunto de mangueiras para manifold, 150 cm – referência: MASTERCOOL",6,"un",null,0.1,10,0,0,0.2059,{"$f":"ROUND(K82*(1+L82),2)","v":0},"Cotação"]
[null,null,"F.074","Conjunto de solda oxigênio e acetileno (PPU) industrial – REF. GÁS NORTE GN-10",1,"un",null,0.1,10,0,0,0.2059,{"$f":"ROUND(K83*(1+L83),2)","v":0},"Cotação"]
[null,null,"F.075","Conjunto de solda oxigênio e acetileno (PPU) pequeno – referência: FAMABRAS",2,"un",null,0.1,10,0,0,0.2059,{"$f":"ROUND(K84*(1+L84),2)","v":0},"Cotação"]
[null,null,"F.076","Conjunto Manifold Eos R-401 R-134a R-22 R-12  (REF. EOS KIT P/ R22/R134A/407 E 404A)",8,"un",null,0.1,10,0,0,0.2059,{"$f":"ROUND(K85*(1+L85),2)","v":0},"Cotação"]
[null,null,"F.077","Conjunto manifold para gases R404A, R507c e R134a, com jogo de mangueiras de 90 cm, marca de, REF. MASTERCOOL 93636-MR",4,"un",null,0.1,10,0,0,0.2059,{"$f":"ROUND(K86*(1+L86),2)","v":0},"Cotação"]
[null,null,"F.078","Conjunto manifold R22, R410A, R404A, R407C com mangueira de 1,60CM e adaptador para R410A mod.36661-E-V mastercool",10,"un",null,0.1,10,0,0,0.2059,{"$f":"ROUND(K87*(1+L87),2)","v":0},"Cotação"]
[null,null,"F.079","Cortador de Tubos de Aço, Alumínio, Cobre 1/8 A 1 1/8 (REF. RIGID-150 SERV. LEVE)",10,"un",null,0.1,10,0,0,0.2059,{"$f":"ROUND(K88*(1+L88),2)","v":0},"Cotação"]
[null,null,"F.080","Curvador 4 em 1, 180° graus, para medidas 3/16, ¼, 3/8, ½, para uso em cobre e alumínio leves para refrigeração (tubos flexíveis), REF. KLEIN TOOLS 89030",14,"un",null,0.1,10,0,0,0.2059,{"$f":"ROUND(K89*(1+L89),2)","v":0},"Cotação"]
[null,null,"F.081","Detector de vazamento de gás – TESTO 316-3",1,"un",null,0.1,10,0,0,0.2059,{"$f":"ROUND(K90*(1+L90),2)","v":0},"Cotação"]
[null,null,"F.082","Escada de alumínio extensiva com 9 degraus, altura min: 2,77m",5,"un",null,0.1,10,0,0,0.2059,{"$f":"ROUND(K91*(1+L91),2)","v":0},"Cotação"]
[null,null,"F.083","Escada de fibra RF-4",12,"un",null,0.1,10,0,0,0.2059,{"$f":"ROUND(K92*(1+L92),2)","v":0},"Cotação"]
[null,null,"F.084","Escada de fibra TF-6",12,"un",null,0.1,10,0,0,0.2059,{"$f":"ROUND(K93*(1+L93),2)","v":0},"Cotação"]
[null,null,"F.085","Escova de aço manual – referência: VONDER",12,"un",null,0.1,10,0,0,0.2059,{"$f":"ROUND(K94*(1+L94),2)","v":0},"Cotação"]
[null,null,"F.086","Esmerilhadeira 4.1/2\", REF. BOSH GWS850 850W 220V",1,"un",null,0.1,10,0,0,0.2059,{"$f":"ROUND(K95*(1+L95),2)","v":0},"Cotação"]
[null,null,"F.087","Espátula nº 08 em aço forjado",30,"un",null,0.1,10,{"$f":"G96*(1-H96)/(I96*12)","v":0},0,0.2059,{"$f":"ROUND(K96*(1+L96),2)","v":0},"Cotação"]
[null,null,"F.088","Espátula nº 10 em aço forjado",30,"un",null,0.1,10,0,0,0.2059,{"$f":"ROUND(K97*(1+L97),2)","v":0},"Cotação"]
[null,null,"F.089","Extensão com cabo de 20 metros, cabo PP 2,5 mm² - referência: TRAMONTINA FORJASUL ELETRIK",15,"un",null,0.1,10,0,0,0.2059,{"$f":"ROUND(K98*(1+L98),2)","v":0},"Cotação"]
[null,null,"F.090","Ferro de solda - 100 Watts",10,"un",null,0.1,10,0,0,0.2059,{"$f":"ROUND(K99*(1+L99),2)","v":0},"Cotação"]
[null,null,"F.091","Furadeira industrial plus, REF. GBM 16-2 RE reversível 1/2\" 800w BOSH, 220V",8,"un",null,0.1,10,0,0,0.2059,{"$f":"ROUND(K100*(1+L100),2)","v":0},"Cotação"]
[null,null,"F.092","Flangeador de Tubos 3/16 - 1/4 - 5/16 - 3/8 - 1/2 - 5/8",14,"un",null,0.1,10,0,0,0.2059,{"$f":"ROUND(K101*(1+L101),2)","v":0},"Cotação"]
[null,null,"F.093","Furadeira c/ impacto - 800w - Makita Mhp13 1/2 c/ impacto",10,"un",null,0.1,10,0,0,0.2059,{"$f":"ROUND(K102*(1+L102),2)","v":0},"Cotação"]
[null,null,"F.094","Garra de 200mm, ref. BELZER",1,"un",null,0.1,10,0,0,0.2059,{"$f":"ROUND(K103*(1+L103),2)","v":0},"Cotação"]
[null,null,"F.095","Garra de 250mm, ref. BELZER",1,"un",null,0.1,10,0,0,0.2059,{"$f":"ROUND(K104*(1+L104),2)","v":0},"Cotação"]
[null,null,"F.096","Garra de 300mm, ref. BELZER",1,"un",null,0.1,10,0,0,0.2059,{"$f":"ROUND(K105*(1+L105),2)","v":0},"Cotação"]
[null,null,"F.097","Jogo (talhadeira de 16mm; saca pino cônico de 6mm; saca pino paralelo de 4mm e punção de 4mm), REF. GEDORE VK246",8,"un",null,0.1,10,0,0,0.2059,{"$f":"ROUND(K106*(1+L106),2)","v":0},"Cotação"]
[null,null,"F.098","Jogo Chave Allen 1/16\" a 1/2\" Com 12 Peças - GEDORE-4212P  (marca de referência)",20,"un",null,0.1,10,0,0,0.2059,{"$f":"ROUND(K107*(1+L107),2)","v":0},"Cotação"]
[null,null,"F.099","Jogo de alicates para anéis internos e externos de 7 pol. com 4 peças – referência: UYUSTOOLS-als402",10,"un",null,0.1,10,0,0,0.2059,{"$f":"ROUND(K108*(1+L108),2)","v":0},"Cotação"]
[null,null,"F.100","Jogo de alicate saca trava bico reto e torto (com 4 peças)",10,"un",null,0.1,10,0,0,0.2059,{"$f":"ROUND(K109*(1+L109),2)","v":0},"Cotação"]
[null,null,"F.101","Jogo de Chave Allen 1,5 a 10mm 11 peças - BELZER-220404BR  (marca de referência)",20,"un",null,0.1,10,0,0,0.2059,{"$f":"ROUND(K110*(1+L110),2)","v":0},"Cotação"]
[null,null,"F.102","Jogo de chave allen longas 1,5 mm a 10 mm com 9 peças – referência: GEDORE 42L-9M",14,"un",null,0.1,10,0,0,0.2059,{"$f":"ROUND(K111*(1+L111),2)","v":0},"Cotação"]
[null,null,"F.103","Jogo de chave canhão com 10 peças, 6 mm a 13 mm, ¼’’ a 5/16’’ marca ref. BELZER OU GEDORE",2,"un",null,0.1,10,0,0,0.2059,{"$f":"ROUND(K112*(1+L112),2)","v":0},"Cotação"]
[null,null,"F.104","Jogo de chave estrela estriadas, 8 peças, 6 a 23 mm marca ref. BELZER OU GEDORE",2,"un",null,0.1,10,0,0,0.2059,{"$f":"ROUND(K113*(1+L113),2)","v":0},"Cotação"]
[null,null,"F.105","Jogo de chave fixa com 8 peças, de 6 a 22 mm marca ref. BELZER OU GEDORE",10,"un",null,0.1,10,0,0,0.2059,{"$f":"ROUND(K114*(1+L114),2)","v":0},"Cotação"]
[null,null,"F.106","Jogo de chave hexagonal abaulado com suportes de 1,5mm a 8 mm marca ref. BELZER",1,"un",null,0.1,10,0,0,0.2059,{"$f":"ROUND(K115*(1+L115),2)","v":0},"Cotação"]
[null,null,"F.107","Jogo de chave hexagonal longa (1,5mm; 2mm; 2,5mm; 3mm; 4mm; 5mm; 6mm; 7mm e 8 mm) marca ref. BELZER",1,"un",null,0.1,10,0,0,0.2059,{"$f":"ROUND(K116*(1+L116),2)","v":0},"Cotação"]
[null,null,"F.108","Jogo de chaves cabo reto tipo Torx com 7 peças, T10 a T50 marca ref. BELZER OU GEDORE REF. GEDORE 42TX-10",5,"un",null,0.1,10,0,0,0.2059,{"$f":"ROUND(K117*(1+L117),2)","v":0},"Cotação"]
[null,null,"F.109","Jogo de macho 1/2-13 unc aço rápido com 3 peças OSG",1,"un",null,0.1,10,0,0,0.2059,{"$f":"ROUND(K118*(1+L118),2)","v":0},"Cotação"]
[null,null,"F.110","Jogo de macho 1/4-20 unc aço rápido com com 3 peças",1,"un",null,0.1,10,0,0,0.2059,{"$f":"ROUND(K119*(1+L119),2)","v":0},"Cotação"]
[null,null,"F.111","Jogo de macho 3/8-16 unc aço rápido com com 3 peças",1,"un",null,0.1,10,0,0,0.2059,{"$f":"ROUND(K120*(1+L120),2)","v":0},"Cotação"]
[null,null,"F.112","Jogo de macho 5/8-11 unc aço rápido com com 3 peças",1,"un",null,0.1,10,0,0,0.2059,{"$f":"ROUND(K121*(1+L121),2)","v":0},"Cotação"]
[null,null,"F.113","Jogo de punções numéricos de 12,5 mm com 9 peças, referência: ROCAST",8,"un",null,0.1,10,0,0,0.2059,{"$f":"ROUND(K122*(1+L122),2)","v":0},"Cotação"]
[null,null,"F.114","Jogo de saca pino paralelo de 2mm, 3mm, 4mm, 5mm, 6mm e 8mm, ref. BELZER",12,"un",null,0.1,10,0,0,0.2059,{"$f":"ROUND(K123*(1+L123),2)","v":0},"Cotação"]
[null,null,"F.115","Jogo de saca polia 3 garras de 2”",2,"un",null,0.1,10,0,0,0.2059,{"$f":"ROUND(K124*(1+L124),2)","v":0},"Cotação"]
[null,null,"F.116","Jogo de saca polia 3 garras de 4”",4,"un",null,0.1,10,0,0,0.2059,{"$f":"ROUND(K125*(1+L125),2)","v":0},"Cotação"]
[null,null,"F.117","Jogo de saca polias 3 garras 6\"",2,"un",null,0.1,10,0,0,0.2059,{"$f":"ROUND(K126*(1+L126),2)","v":0},"Cotação"]
[null,null,"F.118","Jogo de serra copos, bimetal com 15 peças REF. TRAMONTINA ",2,"un",null,0.1,10,0,0,0.2059,{"$f":"ROUND(K127*(1+L127),2)","v":0},"Cotação"]
[null,null,"F.119","Jogo de soquetes 1/2 de 10mm a 32mm, REF. Belzer, 24 PEÇAS",20,"un",null,0.1,10,0,0,0.2059,{"$f":"ROUND(K128*(1+L128),2)","v":0},"Cotação"]
[null,null,"F.120","Jogo de vazadores 4 a 32mm com 12 peças",6,"un",null,0.1,10,0,0,0.2059,{"$f":"ROUND(K129*(1+L129),2)","v":0},"Cotação"]
[null,null,"F.121","Kit flangeador – 1 flangeador de 1/8’’- ¾’’, 02 morsas de 1/8’’ – ¾’’, 1 cortador de tubos de 1/8’’ – 1.1/8’’, 1 chave catraca de ¼’’ a 5/16’’, 5 alargadores de tubos de 1/8’’ a ¾’’, maleta própria, marca de ref. VULKAN LOKRING VLCH-278",12,"un",null,0.1,10,0,0,0.2059,{"$f":"ROUND(K130*(1+L130),2)","v":0},"Cotação"]
[null,null,"F.122","Lanterna de inspeção OSRAM LEDInspect 26 LEDs 6000K 220V recarregável",30,"un",null,0.1,10,0,0,0.2059,{"$f":"ROUND(K131*(1+L131),2)","v":0},"Cotação"]
[null,null,"F.123","Lavadora de alta pressão de 1600 libras, 220V, REF. VONDER LAV1600, KARCHER K2 POWER",12,"un",null,0.1,10,0,0,0.2059,{"$f":"ROUND(K132*(1+L132),2)","v":0},"Cotação"]
[null,null,"F.124/A","Lavadora de alta pressão de 2400 libras ÁGUA FRIA, REF. STIHL RE 232, 220V",2,"un",null,0.1,10,0,0,0.2059,{"$f":"ROUND(K133*(1+L133),2)","v":0},"Cotação"]
[null,null,"F.124/B","Lavadora de alta pressão de 2400 libras ÁGUA QUENTE, REF. IPC BRASIL PW-H28M, 220V MONO",1,"un",null,0.1,10,0,0,0.2059,{"$f":"ROUND(K134*(1+L134),2)","v":0},"Cotação"]
[null,null,"F.125","Lima de 1/2” cana de 10\" (SEM CABO)",12,"un",null,0.1,10,0,0,0.2059,{"$f":"ROUND(K135*(1+L135),2)","v":0},"Cotação"]
[null,null,"F.126","Lima Triangular (Bastarda) 10x250 MM",12,"un",null,0.1,10,0,0,0.2059,{"$f":"ROUND(K136*(1+L136),2)","v":0},"Cotação"]
[null,null,"F.127","Limatão redondo de 3/8” x 10\" (ALTERADA PARA 8\")",12,"un",null,0.1,10,0,0,0.2059,{"$f":"ROUND(K137*(1+L137),2)","v":0},"Cotação"]
[null,null,"F.128","Lixadeira angular 7\" de 2200w - 220v",1,"un",null,0.1,10,0,0,0.2059,{"$f":"ROUND(K138*(1+L138),2)","v":0},"Cotação"]
[null,null,"F.129","Lixadeira manual bosch 220v",5,"un",null,0.1,10,0,{"$f":"J139*E139","v":0},0.2059,{"$f":"ROUND(K139*(1+L139),2)","v":0},"Cotação"]
[null,null,"F.130","Macaco garrafa de 4 toneladas",1,"un",null,0.1,10,0,0,{"$f":"L139","v":0.2059},{"$f":"ROUND(K140*(1+L140),2)","v":0},"Cotação"]
[null,null,"F.131","Maçarico portátil – referência: HARRIS HSLT604HD",4,"un",null,0.1,10,0,0,0.2059,{"$f":"ROUND(K141*(1+L141),2)","v":0},"Cotação"]
[null,null,"F.132","Máquina de solda elétrica – 250 A, 220V/380V, REF. SMASHWELD 277X",1,"un",null,0.1,10,0,0,0.2059,{"$f":"ROUND(K142*(1+L142),2)","v":0},"Cotação"]
[null,null,"F.133","Máscara para solda elétrica, escurecimento automático, ton 9-13, REF. VONDER",3,"un",null,0.1,10,0,0,0.2059,{"$f":"ROUND(K143*(1+L143),2)","v":0},"Cotação"]
[null,null,"F.134","Martelete 24mm c/Encaixe SDS PLUS 800 Watts - HR2470 Makita",6,"un",null,0.1,10,0,0,0.2059,{"$f":"ROUND(K144*(1+L144),2)","v":0},"Cotação"]
[null,null,"F.135","Martelo anti-retrocesso de 300x40mm marca ref. TRAMONTINA",1,"un",null,0.1,10,0,0,0.2059,{"$f":"ROUND(K145*(1+L145),2)","v":0},"Cotação"]
[null,null,"F.136","Martelo tipo bola 300g",26,"un",null,0.1,10,0,0,0.2059,{"$f":"ROUND(K146*(1+L146),2)","v":0},"Cotação"]
[null,null,"F.137","Marreta de 1.1/2 (KG)",2,"un",null,0.1,10,0,0,0.2059,{"$f":"ROUND(K147*(1+L147),2)","v":0},"Cotação"]
[null,null,"F.138","Marreta de 2kg",8,"un",null,0.1,10,0,0,0.2059,{"$f":"ROUND(K148*(1+L148),2)","v":0},"Cotação"]
[null,null,"F.139","Martelo de borracha preta com cabo em madeira 800 gramas",7,"un",null,0.1,10,0,0,0.2059,{"$f":"ROUND(K149*(1+L149),2)","v":0},"Cotação"]
[null,null,"F.140","Martelo p/ montador de 280 mm - ref. TRAMONTINA",1,"un",null,0.1,10,0,0,0.2059,{"$f":"ROUND(K150*(1+L150),2)","v":0},"Cotação"]
[null,null,"F.141","Martelo Perfurador Potencia 800W impacto por minuto: 0-5.100 RPM Rotação: 0-1300 RPM Encaixe para acessórios SDS/PLUS",1,"un",null,0.1,10,0,0,0.2059,{"$f":"ROUND(K151*(1+L151),2)","v":0},"Cotação"]
[null,null,"F.142","Martelo unha cabo de fibra ref. 914-23 ROBUST",4,"un",null,0.1,10,0,0,0.2059,{"$f":"ROUND(K152*(1+L152),2)","v":0},"Cotação"]
[null,null,"F.143","Medidor de aerodispersóides – referência: HAZ-DUST IV HD1004, 220V ou VEC TEMTOP LKC-1000S VECTUS, com data logger e certificado de calibração",1,"un",null,0.1,10,0,0,0.2059,{"$f":"ROUND(K153*(1+L153),2)","v":0},"Cotação"]
[null,null,"F.144","Medidor de qualidade do ar interior, referência: TESTO 435-2, com sondas para medição de temperatura do ar, umidade, CO, CO2, pressão absoluta, velocidade do ar, fluxo, e com certificado de calibração",1,"un",null,0.1,10,0,0,0.2059,{"$f":"ROUND(K154*(1+L154),2)","v":0},"Cotação"]
[null,null,"F.145","Megômetro Digital Portátil ATÉ 2000 OHMS, REF. Minipa MI-1000A",2,"un",null,0.1,10,0,0,0.2059,{"$f":"ROUND(K155*(1+L155),2)","v":0},"Cotação"]
[null,null,"F.146","Morsa de bancada nº 4",14,"un",null,0.1,10,0,0,0.2059,{"$f":"ROUND(K156*(1+L156),2)","v":0},"Cotação"]
[null,null,"F.147","Moto Esmeril 1/2 Cv 110/220v",10,"un",null,0.1,10,0,0,0.2059,{"$f":"ROUND(K157*(1+L157),2)","v":0},"Cotação"]
[null,null,"F.148","Multímetro Digital Portátil Original Minipa Et-2082c Profiss  (marca de referência)",15,"un",null,0.1,10,0,0,0.2059,{"$f":"ROUND(K158*(1+L158),2)","v":0},"Cotação"]
[null,null,"F.149","Nível de mão com 3 bolhas profissional (TAM. 18POL)",20,"un",null,0.1,10,0,0,0.2059,{"$f":"ROUND(K159*(1+L159),2)","v":0},"Cotação"]
[null,null,"F.150","Nível de mão em alumínio magnético 12” , ref. STANLEY",7,"un",null,0.1,10,0,0,0.2059,{"$f":"ROUND(K160*(1+L160),2)","v":0},"Cotação"]
[null,null,"F.151","Parafusadeira portátil de impacto - ref: BOSCH GSB 120-LI, 3-8\", 12V, COM 2 BATERIAS",20,"un",null,0.1,10,0,0,0.2059,{"$f":"ROUND(K161*(1+L161),2)","v":0},"Cotação"]
[null,null,"F.152","Paquímetro digital 0-150 mm – referência: VONDER PD 150",8,"un",null,0.1,10,0,0,0.2059,{"$f":"ROUND(K162*(1+L162),2)","v":0},"Cotação"]
[null,null,"F.153","Pendente de luz tipo gaiola com 10 metros para lâmpada de 100 watts",13,"un",null,0.1,10,0,0,0.2059,{"$f":"ROUND(K163*(1+L163),2)","v":0},"Cotação"]
[null,null,"F.154","Pente para aletas de serpentina de metal",20,"un",null,0.1,10,0,0,0.2059,{"$f":"ROUND(K164*(1+L164),2)","v":0},"Cotação"]
[null,null,"F.155","Pistola de solda blindada – 550 W – 220V, marca de referência PHILADELFIA",5,"un",null,0.1,10,0,0,0.2059,{"$f":"ROUND(K165*(1+L165),2)","v":0},"Cotação"]
[null,null,"F.156","Pistola para aplicação de silicone",18,"un",null,0.1,10,0,0,0.2059,{"$f":"ROUND(K166*(1+L166),2)","v":0},"Cotação"]
[null,null,"F.157","Ponteiro sextavado de aço forjado 250x18mm – referência: F286 Black Jack",8,"un",null,0.1,10,0,0,0.2059,{"$f":"ROUND(K167*(1+L167),2)","v":0},"Cotação"]
[null,null,"F.158","Recolhedora de gás refrigerante (recolhedora de fluidos com taxa de transferência de gás (fase de vapor) de no mínimo 60 kg/hora; compatível no mínimo com os refrigerantes R-12, R-22, R-134a, R-401a e outros refrigerantes de alta pressão; Com compressor alternativo; resfriamento à ar; e acessórios: i) mínimo de 03 mangueiras de recolhimento de 3/4’’ com válvulas esfera e no mínimo 10 metros de comprimento; ii) mínimo de 03 filtros secadores com núcleo de 48 pés cúbicos; iii) cabos de 15 metros para controle e alimentação elétrica do equipamento; iv) conectores de 3/4’’-5/8’’ e 5/8’’-1/2’’. Fabricante/marca de referência: REFTEC/ EVAC COMMERCIAL CRH-A-230-3-E",0,"un",null,0.1,10,{"$f":"G168*(1-H168)/(I168*12)","v":0},0,0.2059,{"$f":"ROUND(K168*(1+L168),2)","v":0},"Cotação"]
[null,null,"F.159","Regulador de nitrogênio, REF. SURYHA 80150152",4,"un",null,0.1,10,0,0,0.2059,{"$f":"ROUND(K169*(1+L169),2)","v":0},"Cotação"]
[null,null,"F.160","Relógio comparador 10mm (REF. MITUTOYO 2046A)",2,"un",null,0.1,10,0,0,0.2059,{"$f":"ROUND(K170*(1+L170),2)","v":0},"Cotação"]
[null,null,"F.161","Saca fusível NH com proteção",3,"un",null,0.1,10,0,0,0.2059,{"$f":"ROUND(K171*(1+L171),2)","v":0},"Cotação"]
[null,null,"F.162","Saca polia de 3 garras de 2\"",2,"un",null,0.1,10,0,0,0.2059,{"$f":"ROUND(K172*(1+L172),2)","v":0},"Cotação"]
[null,null,"F.163","Saca polia de 3 garras de 4\"",4,"un",null,0.1,10,0,0,0.2059,{"$f":"ROUND(K173*(1+L173),2)","v":0},"Cotação"]
[null,null,"F.164","Saca polia de 3 garras de 6\"",2,"un",null,0.1,10,0,0,0.2059,{"$f":"ROUND(K174*(1+L174),2)","v":0},"Cotação"]
[null,null,"F.165","Soprador térmico para manutenção de detectores termovelocimétricos, 2000W, 220V, REF. MAKITA HG6531CK",1,"un",null,0.1,10,0,0,0.2059,{"$f":"ROUND(K175*(1+L175),2)","v":0},"Cotação"]
[null,null,"F.166","Soquete sextavado 3/4\" 32mm",2,"un",null,0.1,10,0,0,0.2059,{"$f":"ROUND(K176*(1+L176),2)","v":0},"Cotação"]
[null,null,"F.167","Soquete sextavado 3/4\" 41mm",2,"un",null,0.1,10,0,0,0.2059,{"$f":"ROUND(K177*(1+L177),2)","v":0},"Cotação"]
[null,null,"F.168","TA SCOPE – IMI HYDRONIC",1,"un",null,0.1,10,0,0,0.2059,{"$f":"ROUND(K178*(1+L178),2)","v":0},"Cotação"]
[null,null,"F.169","Talha manual p/ 2000kg x 10m",1,"un",null,0.1,10,0,0,0.2059,{"$f":"ROUND(K179*(1+L179),2)","v":0},"Cotação"]
[null,null,"F.170","Talhadeira sextavada de aço forjado 200x18mm – referência: F295 Black Jack",10,"un",null,0.1,10,0,0,0.2059,{"$f":"ROUND(K180*(1+L180),2)","v":0},"Cotação"]
[null,null,"F.171","Termo-higrômetro digital – referência: INSTRUTHERM HT-260",10,"un",null,0.1,10,0,0,0.2059,{"$f":"ROUND(K181*(1+L181),2)","v":0},"Cotação"]
[null,null,"F.172","Termômetro digital penta III FULL GAUGE",10,"un",null,0.1,10,0,0,0.2059,{"$f":"ROUND(K182*(1+L182),2)","v":0},"Cotação"]
[null,null,"F.173","Termômetro Digital Portátil, REF. MINIPA MT-450A",5,"un",null,0.1,10,0,0,0.2059,{"$f":"ROUND(K183*(1+L183),2)","v":0},"Cotação"]
[null,null,"F.174","Termômetro infravermelho, faixa de medição -20°C a 500°C, marca de ref. VONDER",10,"un",null,0.1,10,0,0,0.2059,{"$f":"ROUND(K184*(1+L184),2)","v":0},"Cotação"]
[null,null,"F.175","Termômetro tipo espeto digital escala -50 a 300 °C",10,"un",null,0.1,10,0,0,0.2059,{"$f":"ROUND(K185*(1+L185),2)","v":0},"Cotação"]
[null,null,"F.176","Tesoura chapa corte direito 10x1/2\" ref. Mundial ",10,"un",null,0.1,10,0,0,0.2059,{"$f":"ROUND(K186*(1+L186),2)","v":0},"Cotação"]
[null,null,"F.177","Tesoura chapa corte esquerdo 10x1/2\" ref. IRWIN",10,"un",null,0.1,10,0,0,0.2059,{"$f":"ROUND(K187*(1+L187),2)","v":0},"Cotação"]
[null,null,"F.178","Tesoura corneta com 12\"  corte de chapa ref. IRWIN",6,"un",null,0.1,10,0,0,0.2059,{"$f":"ROUND(K188*(1+L188),2)","v":0},"Cotação"]
[null,null,"F.179","Tesoura manual (chapa)",14,"un",null,0.1,10,0,0,0.2059,{"$f":"ROUND(K189*(1+L189),2)","v":0},"Cotação"]
[null,null,"F.180","Tesoura p/ borracha e couro",10,"un",null,0.1,10,0,0,0.2059,{"$f":"ROUND(K190*(1+L190),2)","v":0},"Cotação"]
[null,null,"F.181","Torquímetro em aço forjado com encaixe de 1/2” ",4,"un",null,0.1,10,0,0,0.2059,{"$f":"ROUND(K191*(1+L191),2)","v":0},"Cotação"]
[null,null,"F.182","Trena de 5 m",30,"un",null,0.1,10,0,0,0.2059,{"$f":"ROUND(K192*(1+L192),2)","v":0},"Cotação"]
[null,null,"F.183","Trena de 60 metros laser",1,"un",null,0.1,10,0,0,0.2059,{"$f":"ROUND(K193*(1+L193),2)","v":0},"Cotação"]
[null,null,"F.184","Vacuômetro DIGITAL COM BLUETOOTH PARA SIST. REFRIGERAÇÃO, REF. TESTO 552",2,"un",null,0.1,10,0,0,0.2059,{"$f":"ROUND(K194*(1+L194),2)","v":0},"Cotação"]
[null,null,"F.185","Carrinho de transporte para cilindro de gases, REF. FORTG-FG-075 OU MARCON TM75",4,"un",null,0.1,10,0,0,0.2059,{"$f":"ROUND(K195*(1+L195),2)","v":0},"Cotação"]
[null,null,"F.186","Carrinho de ferramentas e suporte para morsa, com 3 gavetas, referência: MERKAVA",7,"un",null,0.1,10,0,0,0.2059,{"$f":"ROUND(K196*(1+L196),2)","v":0},"Cotação"]
[null,null,"F.187","Coletor Para Limpeza De Ar Condicionado Split 7k À 24k Btu",10,"un",null,0.1,10,0,0,0.2059,{"$f":"ROUND(K197*(1+L197),2)","v":0},"Cotação"]
[null,null,"F.188","Fasímetro DIGITAL, REF. HFA-690 HIKARI-21N065",1,"un",null,0.1,10,0,0,0.2059,{"$f":"ROUND(K198*(1+L198),2)","v":0},"Cotação"]
[null,null,"F.189","Jogo de chave catraca para refrigeração com CHAVE CATRACA + FLANGEADOR + CORTADOR",12,"un",null,0.1,10,{"$f":"G199*(1-H199)/(I199*12)","v":0},0,0.2059,{"$f":"ROUND(K199*(1+L199),2)","v":0},"Cotação"]
[null,null,"F.190","Lamparina Detectora de vazamento de gás",1,"un",null,0.1,10,0,0,0.2059,{"$f":"ROUND(K200*(1+L200),2)","v":0},"Cotação"]
[null,null,"F.191","Ferro solda tipo machadinha de 180W de 220V",3,"un",null,0.1,10,0,0,0.2059,{"$f":"ROUND(K201*(1+L201),2)","v":0},"Cotação"]
[null,null,"F.192","Máquina de Escova Rotativa Limpeza De Tubos WAW-500",1,"un",null,0.1,10,0,0,0.2059,{"$f":"ROUND(K202*(1+L202),2)","v":0},"Cotação"]
[null,null,"F.193","Prensa cambio para Brastemp",1,"un",null,0.1,10,0,{"$f":"J203*E203","v":0},0.2059,{"$f":"ROUND(K203*(1+L203),2)","v":0},"Cotação"]
[null,null,"F.194","Prumo de centro envernizado e cromado de 200G",6,"un",null,0.1,10,0,0,{"$f":"L203","v":0.2059},{"$f":"ROUND(K204*(1+L204),2)","v":0},"Cotação"]
[null,null,"F.195","Punção de centro 5mm",12,"un",null,0.1,10,0,0,0.2059,{"$f":"ROUND(K205*(1+L205),2)","v":0},"Cotação"]
[null,null,"F.196","Saca agitador Brastemp, REF. CWH12, BWG12 CWE11",1,"un",null,0.1,10,0,0,0.2059,{"$f":"ROUND(K206*(1+L206),2)","v":0},"Cotação"]
[null,null,"F.197","Saca agitador Consul, REF. CWH12, BWG12 CWE11",1,"un",null,0.1,10,{"$f":"G207*(1-H207)/(I207*12)","v":0},0,0.2059,{"$f":"ROUND(K207*(1+L207),2)","v":0},"Cotação"]
[null,null,"F.198","Saca Cambio universal",1,"un",null,0.1,10,0,0,0.2059,{"$f":"ROUND(K208*(1+L208),2)","v":0},"Cotação"]
[null,null,"F.199","Saca cesto Brastemp",1,"un",null,0.1,10,0,0,0.2059,{"$f":"ROUND(K209*(1+L209),2)","v":0},"Cotação"]
[null,null,"F.200","Saca rolamento Brastemp",1,"un",null,0.1,10,0,0,0.2059,{"$f":"ROUND(K210*(1+L210),2)","v":0},"Cotação"]
[null,null,"F.201","Soprador Térmico STV200 2000W com 3 Estágios",5,"un",null,0.1,10,0,0,0.2059,{"$f":"ROUND(K211*(1+L211),2)","v":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,{"$f":"H224","v":0.38170440000000005},{"$f":"SUM(K10:K212)","v":0},{"$f":"H217","v":0.38170440000000005},{"$f":"I217*H217","v":0},{"$f":"'BDI - Geral'!E27","v":0.2059},{"$f":"ROUND(K217*(1+L217),2)","v":0}]
[]
[null,null,null,null,"K1","K2","K3","K4"]
[null,null,null,null,0.85,0.9,0.8,1]
[null,null,null,null,"K5","K6","K7","K8"]
[null,null,null,null,1,0.6,0.5,1.1000000000000001]
[null,null,null,null,"K9","K10","K11","RESULTADO"]
[null,null,null,"* a descrição de cada coeficiente segue abaixo",1.5,0.9,1.4,{"$f":"E220*F220*G220*H220*E222*F222*G222*H222*E224*F224*G224","v":0.38170440000000005}]
[]
[]
[null,null,"MATERIAL DE CONSUMO ASSOCIADO"]
[null,"CÓD.","ITEM","DESCRIÇÃO",null,null,null,"QUANTID/MÊS","UNIDADE","VALOR DE AQ.","MENSAL MAT","BDI (%)","PREÇO TOTAL"]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"J230*H230","v":0},{"$f":"'BDI - Geral'!E27","v":0.2059},{"$f":"ROUND(K230*(1+L230),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,{"$f":"ROUND(SUM(M10:M211),2)","v":0}]
[null,null,2,"Componente MANUTENÇÃO",null,null,null,null,null,null,null,null,{"$f":"M217","v":0}]
[null,null,3,"Componente MATERIAL DE CONSUMO ASSOCIADO",null,null,null,null,null,null,null,null,{"$f":"ROUND(M230,2)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,"SOMATÓRIO TOTAL MENSAL",{"$f":"ROUND(SUM(M235:M239),2)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"SOMATÓRIO TOTAL ANUAL",{"$f":"ROUND(M240*12,2)","v":0}]
[]
[]
[null,null,"MATERIAL DE CONSUMO ASSOCIADO"]
[null,null,"MEMÓRIA DE CÁLCULO DO COEFICIENTE DE CORRELAÇÃO MANUTENÇÃO X DEPRECIAÇÃO (K)"]
[]
[null,null,"JUSTIFICATIVAS",null,"TIPO","K1","Condições de Trab","K4",null,"Tempo Vida (anos)","K6","Temperatura","K8"]
[null,null,null,null,"Guindaste",0.5,"Em espera",0.4,null,1,0.6,"Muito quente (> 40º C)",1.3]
[null,null,"K1","Considerado o valor médio de 0,85","Caminhão-comum",0.8,"Leves",0.8,null,2,0.7,"Quente (30º a 40º C)",1.1000000000000001]
[null,null,"K2","Considerado o operador bom","Fora-de-estrada",1,"Médias",1,null,3,0.8,"Médio (10º a 30º C)",1]
[null,null,"K3","Consideradas ferramentas de primeira qualidade","Carregadeira",1,"Pesadas",1.4,null,4,0.9,"Frio (< 10º C)",1.2]
[null,null,"K4","Há todo o tipo de trabalho, foi considerado o valor médio","Escavadeira",1.4,"Severas",2,null,5,1]
[null,null,"K5","Considerando manutenção normal","Motoescrêiper",1.1000000000000001,null,null,null,6,1,"Ritmo de Trabalho","K9"]
[null,null,"K6","Equipamentos novos","Trator de esteira",1.2,"Manutenção","K5",null,7,1,"Folgado",0.9]
[null,null,"K7","220h por mês, 252 dias por ano",null,null,"Excelente",0.6,null,8,1.2,"Médio ",1]
[null,null,"K8","Clima quente, acima de 30º C","Qualid do Operador","K2","Boa",0.8,null,9,1.3,"Com pressa",1.5]
[null,null,"K9","Ritmo de trabalho usualmente com pressa","Excelente",0.8,"Média",1,null,10,1.4]
[null,null,"K10","Considerado o operador médio","Boa",0.9,"Ruim ",1.5,null,11,2,"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,"Inexistente",3,null,15,2,"Grande ",0.8]
[null,null,null,null,"Ruim",1.2,null,null,null,null,null,"Médio     ",0.9]
[null,null,null,null,"Péssima",2,"Horas de Uso ","K7",6000,1,null,"Pouco ",1]
[null,null,null,null,null,null,1000,0.5,8000,1.3]
[null,null,null,null,"Qualidade do Equip","K3",2000,0.5,10000,1.6,null,"Tipo do Serviço","K11"]
[null,null,null,null,"De primeira",0.8,3000,0.6,12000,1.9,null,"Mina ou Pedreira",0.8]
[null,null,null,null,"Média",1,4000,0.7,15000,2.2999999999999998,null,"Construção Geral",1]
[null,null,null,null,"Ruim",1.5,5000,0.9,20000,3,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":"Equipamentos","index":34,"n_rows":72,"n_cols":15,"rows_kept":72,"cut":false,"hidden":true,"merged":[[2,1,2,3],[3,1,3,14]]}
[]
[]
[]
[null,"EQUIPAMENTOS - PAGAMENTO DA DEPRECIAÇÃO / MANUTENÇÃO"]
[]
[]
[null,null,"PAGAMENTO DA DEPRECIAÇÃO"]
[null,"CÓD.","ITEM","DESCRIÇÃO",null,"QUANT ANUAL","VALOR DE AQ.","% RESIDUAL","VIDA ÚTIL","DEP. MENSAL","CUSTO MENSAL","BDI (%)","PREÇO MENSAL","FONTE","REFERÊNCIA"]
[]
[null,null,"F.042","Aparelho celular smartphone",null,40,null,0.1,5,{"$f":"G10*(1-H10)/(I10*12)","v":0},{"$f":"J10*F10","v":0},{"$f":"'BDI - Geral'!$E$27","v":0.2059},{"$f":"ROUND(K10*(1+L10),2)","v":0},"Cotação"]
[null,null,"F.043","Impressora multifuncional HP laserjet pro 135w ou similar",null,6,null,0.1,5,0,{"$f":"J11*F11","v":0},{"$f":"L10","v":0.2059},{"$f":"ROUND(K11*(1+L11),2)","v":0},"Cotação"]
[null,null,"F.044","Armário tipo roupeiro de aço com 12 vãos, carenagem protetiva e pintura eletrostácia",null,8,null,0,10,0,0,{"$f":"L11","v":0.2059},0,"Cotação"]
[null,null,"F.045","Estufa elétrica em aço inox para 30 marmitas",null,6,null,0.1,{"$f":"I12","v":10},0,0,0.2059,0,"Cotação"]
[]
[]
[null,null,"PAGAMENTO DA MANUTENÇÃO"]
[null,null,"ITEM","DESCRIÇÃO",null,null,null,"K (calculado)","MENSAL DEPR.","% MAN X DEP","MENSAL MAN.","BDI (%)","PREÇO TOTAL"]
[]
[null,null,null,null,null,null,null,{"$f":"H26","v":0.38170440000000005},{"$f":"SUM(K10:K14)","v":0},{"$f":"H19","v":0.38170440000000005},{"$f":"I19*H19","v":0},{"$f":"'BDI - Geral'!E27","v":0.2059},{"$f":"ROUND(K19*(1+L19),2)","v":0}]
[]
[null,null,null,null,"K1","K2","K3","K4"]
[null,null,null,null,0.85,0.9,0.8,1]
[null,null,null,null,"K5","K6","K7","K8"]
[null,null,null,null,1,0.6,0.5,1.1000000000000001]
[null,null,null,null,"K9","K10","K11","RESULTADO"]
[null,null,null,"* a descrição de cada coeficiente segue abaixo",1.5,0.9,1.4,{"$f":"E22*F22*G22*H22*E24*F24*G24*H24*E26*F26*G26","v":0.38170440000000005}]
[]
[]
[null,null,"MATERIAL DE CONSUMO ASSOCIADO"]
[null,"CÓD.","ITEM","DESCRIÇÃO",null,null,null,"QUANTID/MÊS","UNIDADE","VALOR DE AQ.","MENSAL MAT","BDI (%)","PREÇO TOTAL"]
[]
[null,"07.01.01","MC.001","Plano de Telefonia com, no mínimo, 200 minutos de ligações locais ilimitadas e 5,0Gb de internet no plano, por mês (referência: Vivo Controle 6Gb, Claro Controle 15Gb, Tim Controle 5Gb, Oi Controle 6Gb)",null,null,null,40,"MENSALIDADE",null,{"$f":"J32*H32","v":0},{"$f":"'BDI - Geral'!E27","v":0.2059},{"$f":"ROUND(K32*(1+L32),2)","v":0}]
[null,"07.01.02","MC.002","Toner Original Hp 105a W1105a 135a 135w",null,null,null,0.5,"Unid",null,{"$f":"J33*H33","v":0},{"$f":"L32","v":0.2059},{"$f":"ROUND(K33*(1+L33),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,{"$f":"ROUND(SUM(M10:M13),2)","v":0}]
[null,null,2,"Componente MANUTENÇÃO",null,null,null,null,null,null,null,null,{"$f":"M19","v":0}]
[null,null,3,"Componente MATERIAL DE CONSUMO ASSOCIADO",null,null,null,null,null,null,null,null,{"$f":"ROUND(M32+M33,2)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,"SOMATÓRIO TOTAL MENSAL",{"$f":"ROUND(SUM(M38:M42),2)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"SOMATÓRIO TOTAL ANUAL",{"$f":"ROUND(M43*12,2)","v":0}]
[]
[]
[null,null,"MATERIAL DE CONSUMO ASSOCIADO"]
[null,null,"MEMÓRIA DE CÁLCULO DO COEFICIENTE DE CORRELAÇÃO MANUTENÇÃO X DEPRECIAÇÃO (K)"]
[]
[null,null,"JUSTIFICATIVAS",null,"TIPO","K1","Condições de Trab","K4",null,"Tempo Vida (anos)","K6","Temperatura","K8"]
[null,null,null,null,"Guindaste",0.5,"Em espera",0.4,null,1,0.6,"Muito quente (> 40º C)",1.3]
[null,null,"K1","Considerado o valor médio de 0,85","Caminhão-comum",0.8,"Leves",0.8,null,2,0.7,"Quente (30º a 40º C)",1.1000000000000001]
[null,null,"K2","Considerado o operador bom","Fora-de-estrada",1,"Médias",1,null,3,0.8,"Médio (10º a 30º C)",1]
[null,null,"K3","Consideradas ferramentas de primeira qualidade","Carregadeira",1,"Pesadas",1.4,null,4,0.9,"Frio (< 10º C)",1.2]
[null,null,"K4","Há todo o tipo de trabalho, foi considerado o valor médio","Escavadeira",1.4,"Severas",2,null,5,1]
[null,null,"K5","Considerando manutenção normal","Motoescrêiper",1.1000000000000001,null,null,null,6,1,"Ritmo de Trabalho","K9"]
[null,null,"K6","Equipamentos novos","Trator de esteira",1.2,"Manutenção","K5",null,7,1,"Folgado",0.9]
[null,null,"K7","220h por mês, 252 dias por ano",null,null,"Excelente",0.6,null,8,1.2,"Médio ",1]
[null,null,"K8","Clima quente, acima de 30º C","Qualid do Operador","K2","Boa",0.8,null,9,1.3,"Com pressa",1.5]
[null,null,"K9","Ritmo de trabalho usualmente com pressa","Excelente",0.8,"Média",1,null,10,1.4]
[null,null,"K10","Considerado o operador médio","Boa",0.9,"Ruim ",1.5,null,11,2,"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,"Inexistente",3,null,15,2,"Grande ",0.8]
[null,null,null,null,"Ruim",1.2,null,null,null,null,null,"Médio     ",0.9]
[null,null,null,null,"Péssima",2,"Horas de Uso ","K7",6000,1,null,"Pouco ",1]
[null,null,null,null,null,null,1000,0.5,8000,1.3]
[null,null,null,null,"Qualidade do Equip","K3",2000,0.5,10000,1.6,null,"Tipo do Serviço","K11"]
[null,null,null,null,"De primeira",0.8,3000,0.6,12000,1.9,null,"Mina ou Pedreira",0.8]
[null,null,null,null,"Média",1,4000,0.7,15000,2.2999999999999998,null,"Construção Geral",1]
[null,null,null,null,"Ruim",1.5,5000,0.9,20000,3,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":"Mat Consumo","index":35,"n_rows":77,"n_cols":13,"rows_kept":77,"cut":false,"hidden":true,"merged":[[2,1,2,3],[3,1,3,10]]}
[]
[]
[]
[null,"MATERIAIS DE CONSUMO - AQUISIÇÃO"]
[]
[]
[null,null,"ITEM","DESCRIÇÃO","QUANT ANUAL","UNIDADE","CUSTO UNITÁRIO","CUSTO ANUAL","BDI (%)","PREÇO TOTAL","FONTE"]
[]
[null,null,"M.001","Abraçadeira de 5/8\" X 3/4\" (em aço, rosca sem fim)",120,"un",null,{"$f":"G9*E9","v":0},{"$f":"'BDI - Geral'!E27","v":0.2059},{"$f":"H9*(1+I9)","v":0}]
[null,null,"M.002","Abraçadeira nylon 100x2,5mm (pacote com 100 unidades)",5,"pct",null,{"$f":"G10*E10","v":0},{"$f":"I9","v":0.2059},{"$f":"H10*(1+I10)","v":0}]
[null,null,"M.003","Abraçadeira nylon 200x2,5mm (pacote com 100 unidades)",5,"pct",null,0,{"$f":"I10","v":0.2059},0]
[null,null,"M.004","Abraçadeira nylon 140x3,5mm (pacote com 100 unidades)",5,"pct",null,0,0.2059,0]
[null,null,"M.005","Abraçadeira nylon 200x3,5mm (pacote com 100 unidades)",5,"pct",null,0,0.2059,0]
[null,null,"M.006","Água sanitária (Ref. kiboa) 1L",144,"un",null,0,0.2059,0]
[null,null,"M.007","Álcool isopropílico – litro",100,"un",null,0,0.2059,0]
[null,null,"M.008","Lâmina para Arco de serra 12\" - marca de referência 149 Starret",60,"un",null,0,0.2059,0]
[null,null,"M.009","Bateria de 1,5V LR44",48,"un",null,0,0.2059,0]
[null,null,"M.010","Bateria de 6V",48,"un",null,0,0.2059,0]
[null,null,"M.011","Bateria de 9V",24,"un",null,0,0.2059,0]
[null,null,"M.012","Bico de ferro/mangueira 3/4'' para torneira 3/4''",5,"un",null,0,0.2059,0]
[null,null,"M.013","Palha de aço - marca de referência Bombril",360,"un",null,0,0.2059,0]
[null,null,"M.014","Caneta - marca de referência Bic",24,"un",null,0,0.2059,0]
[null,null,"M.015","Caneta corretivo",3,"un",null,0,0.2059,0]
[null,null,"M.016","Caneta marcador permanente",3,"un",null,0,0.2059,0]
[null,null,"M.017","Clip para cabo de aço de 1/2",12,"un",null,0,0.2059,0]
[null,null,"M.018","Cola química - (Ref. Durepox) massa 250g",24,"un",null,0,0.2059,0]
[null,null,"M.019","Cola - Ref. Superbond 20G",48,"un",null,0,0.2059,0]
[null,null,"M.020","Detergente ácido FX 1100 ativado (galão 5 litros)",180,"un",null,0,0.2059,0]
[null,null,"M.021","Desengraxante Thilex 1.4 (galão 5 litros)",180,"un",null,0,0.2059,0]
[null,null,"M.022","Escova de aço manual com cabo madeira 3 linhas - marca de referência 1777/3 Osborn",24,"un",null,0,0.2059,0]
[null,null,"M.023","Espanador de pena nº 45",12,"un",null,0,0.2059,0]
[null,null,"M.024","Estopa",62,"kg",null,0,0.2059,0]
[null,null,"M.025","Filtro de sucção para lava-jato (Saco coletor filtro descartável aspirador WAP ST 20L - com 3 un)",24,"sc",null,0,0.2059,0]
[null,null,"M.026","Fita alta fusão 19mm x 10m",60,"un",null,0,0.2059,0]
[null,null,"M.027","Fita Isolante 20m - marca de referência 3M",65,"un",null,0,0.2059,0]
[null,null,"M.028","Fita veda rosca 18 x 50m",65,"un",null,0,0.2059,0]
[null,null,"M.029","Grampeador - marca de referência Mercur",2,"un",null,0,0.2059,0]
[null,null,"M.030","Graxa azul",30,"kg",null,0,0.2059,0]
[null,null,"M.031","Lâmpada incandescente de 100w de 220 V",40,"un",null,0,0.2059,0]
[null,null,"M.032","Lápis carpinteiro",10,"un",null,0,0.2059,0]
[null,null,"M.033","Livro ata páginas numeradas (ocorrência) 100 fls",10,"un",null,0,0.2059,0]
[null,null,"M.034","Livro de inspeção do trabalho 50 FOLHAS",2,"un",null,0,0.2059,0]
[null,null,"M.035","Metasil Desix bactericida (galão 5 litros)",120,"un",null,0,0.2059,0]
[null,null,"M.036","Metasil Jato Plus detergente (galão 5 litros)",120,"un",null,0,0.2059,0]
[null,null,"M.037","Metasil R-280 desincrustante (galão 5 litros)",120,"un",null,0,0.2059,0]
[null,null,"M.038","Metasil Metacoil detergente (galão 5 litros)",60,"un",null,0,0.2059,0]
[null,null,"M.039","Pano para chão alvejado",180,"un",null,0,0.2059,0]
[null,null,"M.040","Papel A4 (Resma com 500 folhas)",30,"un",null,0,0.2059,0]
[null,null,"M.041","Parafina sólida",3,"kg",null,0,0.2059,0]
[null,null,"M.046","Pasta Joia (Multiuso desengraxante 500g)",40,"un",null,0,{"$f":"I49","v":0.2059},0]
[null,null,"M.047","Pasta para solda de 110 gramas",3,"un",null,0,0.2059,0]
[null,null,"M.048","Pincel para quadro branco",6,"un",null,0,0.2059,0]
[null,null,"M.049","Pincel 1” metal/madeira",20,"un",null,0,0.2059,0]
[null,null,"M.050","Pino adaptador universal cinza",5,"un",null,0,0.2059,0]
[null,null,"M.051","Querosene – litro",12,"un",null,0,0.2059,0]
[null,null,"M.052","Régua de 30cm em acrílico",2,"un",null,0,0.2059,0]
[null,null,"M.053","Rodo médio 60cm em madeira",10,"un",null,0,0.2059,0]
[null,null,"M.054","Rodo médio de 40cm em madeira",15,"un",null,0,0.2059,0]
[null,null,"M.055","Sabão Líquido (marca de referência Argus)",200,"lt",null,0,0.2059,0]
[null,null,"M.056","Saco para aspirador de pó GT 3000 Electrolux  (marca de referência)",120,"un",null,0,0.2059,0]
[null,null,"M.057","Saco para lixo com 100 unidades 100L",12,"un",null,0,0.2059,0]
[null,null,"M.058","Soda cáustica 1L",200,"un",null,0,0.2059,0]
[null,null,"M.059","Solda azul 500 gramas 60/40 msx -10",3,"un",null,0,0.2059,0]
[null,null,"M.060","Solução para bateria (água destilada) – 1 litro",12,"un",null,0,0.2059,0]
[null,null,"M.061","Spray de fumaça para teste de detectores - lata 400ml",12,"un",null,0,0.2059,0]
[null,null,"M.062","Suma Grill (D94) - detergente desincrustante alcalino para remoção de gordura carbonizada  (galão de 5 litros)",40,"un",null,0,0.2059,0]
[null,null,"M.063","Terminal tipo garfo de 1,5mm a 2,5mm",50,"un",null,0,0.2059,0]
[null,null,"M.064","Terminal tipo olhal de 16mm",20,"un",null,0,0.2059,0]
[null,null,"M.065","Terminal tipo pino de 1,5mm a 2,5mm",50,"un",null,0,0.2059,0]
[null,null,"M.066","Toner para impressora laserjet HP (Ref. W1030X preto)",6,"un",null,0,0.2059,{"$f":"H70*(1+I70)","v":0}]
[null,null,"M.067","Trapo 25 kg",20,"un",null,0,{"$f":"I70","v":0.2059},0]
[null,null,"M.068","Vassoura piaçava ",10,"un",null,0,0.2059,0]
[null,null,"M.069","Veja multiuso (marca de referência) - 500ml",240,"un",null,0,0.2059,0]
[null,null,"M.070","WD 40  (marca de referência) - 300ml",52,"un",null,{"$f":"G74*E74","v":0},0.2059,0]
[]
[null,null,null,null,null,null,null,null,"SOMATÓRIO TOTAL MENSAL",{"$f":"ROUND(SUM(J8:J75)/12,2)","v":0}]
[null,null,null,null,null,null,null,null,"SOMATÓRIO TOTAL ANUAL",{"$f":"J76*12","v":0},null,null,{"$f":"SUM($H$9:$H$74)","v":0}]

{"sheet":"Prof.N.Resid","index":36,"n_rows":12,"n_cols":14,"rows_kept":12,"cut":false,"hidden":true,"merged":[[2,1,2,3],[3,1,3,10]]}
[]
[]
[]
[null,"SERVIÇO DE PROFISSIONAL NÃO RESIDENTE"]
[]
[]
[null,null,"ITEM","DESCRIÇÃO","QUANT ANUAL","UNIDADE","CUSTO UNITÁRIO","CUSTO ANUAL","BDI (%)","PREÇO TOTAL","FONTE"]
[]
[null,null,"PRO.1","ENGENHEIRO MECÂNICO (MEIO PERÍODO) - DISPONIBILIDADE - COM ENCARGOS COMPLEMENTARES",12,"mês",null,{"$f":"G9*E9","v":0},{"$f":"'BDI - Geral'!E27","v":0.2059},{"$f":"ROUND(H9*(1+I9),2)","v":0},"SINAPI"]
[]
[null,null,null,null,null,null,null,null,"SOMATÓRIO TOTAL MENSAL",{"$f":"ROUND(SUM(J8:J10)/12,2)","v":0}]
[null,null,null,null,null,null,null,null,"SOMATÓRIO TOTAL ANUAL",{"$f":"J11*12","v":0},null,null,{"$f":"SUM($H$9:$H$9)","v":0},"por ano sem bdi"]

{"sheet":"Veículos","index":37,"n_rows":26,"n_cols":11,"rows_kept":26,"cut":false,"hidden":true,"merged":[[2,1,2,3],[3,1,3,10],[7,3,7,4],[9,3,9,4]]}
[]
[]
[]
[null,"VEÍCULOS PARA TRANSPORTE DE COLABORADORES E DE MATERIAIS"]
[]
[]
[null,"DISPONIBILIDADE DO BEM"]
[null,"ITEM","DESCRIÇÃO (MODELO DE REFERÊNCIA)","MÉTODO DE CÁLCULO",null,"CUSTO","QUANTIDADE","CUSTO TOTAL","BDI (%)","PREÇO TOTAL","FONTE"]
[]
[null,"V.01","STRADA FREEDOM CD 1.3 +8V FLEX 4P C/AR","Aluguel mensal (inclui depreciação, manutenção (preventiva, preditiva e corretiva), assistência 24h e seguro)",null,2463.4699999999998,1,null,{"$f":"'BDI - Geral'!E27","v":0.2059},{"$f":"ROUND(H10*(1+I10),2)","v":0},"COTAÇÃO"]
[]
[]
[null,"CONSUMOS DA OPERAÇÃO"]
[null,"ITEM","DESCRIÇÃO","RODAGEM MÉDIA MENSAL (km/mês)","CONSUMO MÉDIO (km/l)","CONSUMO MENSAL (l/mês)","CUSTO COMBUSTIVEL","CUSTO TOTAL","BDI (%)","PREÇO TOTAL","FONTE"]
[]
[null,"C.01","Gasolina Comum",1000,10.1,null,5.8029999999999999,{"$f":"G16*F16","v":0},{"$f":"I10","v":0.2059},{"$f":"ROUND(H16*(1+I16),2)","v":0},"SITE"]
[]
[]
[]
[null,null,"DESCRIÇÃO",null,null,null,null,null,null,"PREÇO TOTAL"]
[]
[null,null,"DISPONIBILIDADE DO BEM",null,null,null,null,null,null,{"$f":"J10","v":0}]
[null,null,"CONSUMOS DA OPERAÇÃO",null,null,null,null,null,null,{"$f":"J16","v":0}]
[]
[null,null,null,null,null,null,null,null,"SOMATÓRIO TOTAL MENSAL",{"$f":"ROUND(SUM(J21:J24),2)","v":0}]
[null,null,null,null,null,null,null,null,"SOMATÓRIO TOTAL ANUAL",{"$f":"J25*12","v":0}]

{"sheet":"Serv.Adicionais","index":38,"n_rows":15,"n_cols":14,"rows_kept":15,"cut":false,"hidden":true,"merged":[[2,1,2,3],[3,1,3,10]]}
[]
[]
[]
[null,"SERVIÇOS ADICIONAIS"]
[]
[]
[null,null,"ITEM","DESCRIÇÃO","QUANT ANUAL","UNIDADE","CUSTO UNITÁRIO","CUSTO ANUAL","BDI (%)","PREÇO TOTAL","FONTE"]
[]
[null,null,"ADI.1","Manutenção preventiva e corretiva nas unidades resfriadoras de líquido dos sistemas de ar condicionado",12,"serv",null,{"$f":"G9*E9","v":0},{"$f":"'BDI - Geral'!E27","v":0.2059},{"$f":"ROUND(H9*(1+I9),2)","v":0},"SINAPI",null,null,"*valores mensais - contratos Proclima e Dclima"]
[null,null,"ADI.2","Tratamento químico das águas de condensação e gelada do sistema de ar condicionado",12,"serv",null,{"$f":"G10*E10","v":0},{"$f":"I9","v":0.2059},{"$f":"ROUND(H10*(1+I10),2)","v":0},null,null,null,"*valor mensal - contrato DUTOS QUÍMICA"]
[null,null,"ADI.3","Software para gerenciamento da manutenção – referência: FIIX CMMS, 8 licenças profissionais",12,"serv",null,0,{"$f":"I10","v":0.2059},0,null,null,null,"*9,25% de tributos sobre importação de software"]
[null,null,"ADI.4","Serviço de locação de Munck com lança telescópica - custo horário completo, incluíndo combustível, operador e demais custos da máquina - diária",120,"serv",null,0,{"$f":"I11","v":0.2059},0,null,null,null,"* U$ 1 = R$ 5,50"]
[]
[null,null,null,null,null,null,null,null,"SOMATÓRIO TOTAL MENSAL",{"$f":"ROUND(SUM(J8:J13)/12,2)","v":0}]
[null,null,null,null,null,null,null,null,"SOMATÓRIO TOTAL ANUAL",{"$f":"J14*12","v":0},null,null,{"$f":"SUM($H$9:$H$9)","v":0},"por ano sem bdi"]

{"sheet":"Demanda - H.Extras","index":39,"n_rows":55,"n_cols":15,"rows_kept":55,"cut":false,"hidden":true,"merged":[[0,1,0,14],[3,1,3,14],[30,3,30,13],[48,3,48,9],[52,3,52,9],[17,1,17,14],[31,12,31,13],[32,12,32,13],[34,12,34,13],[38,12,38,13],[39,12,39,13],[41,3,41,9]]}
[null,"HORAS EXTRAS SOB DEMANDA"]
[]
[]
[null,"SERVIÇO EXTRAORDINÁRIO REALIZADO NOS SÁBADOS - ADICIONAL 50% - ESTIMATIVA"]
[]
[]
[null,null,"ITEM","POSTO DE TRABALHO","REMUNERAÇÃO","ADICIONAIS PERIC/INSAL","CUSTO DA HORA+50%","HORAS/ DIA","REMUNERAÇÃO /DIA","VA + VT (DIA)","ENCARGOS SOCIAIS HE","CUSTO/ SÁBADO","POSTOS/ SÁBADO","SÁBADOS/ ANO","TOTAL MENSAL"]
[null,null,1,{"$f":"Remunerações!D4","v":"ENCARREGADO GERAL"},{"$f":"Remunerações!F4","v":9452.69},{"$f":"Remunerações!G4+Remunerações!H4","v":0},{"$f":"1.5*(E8+F8)/220","v":64.450159090909096},0,{"$f":"G8*H8","v":0},{"$f":"('Dados Gerais'!D97+'Dados Gerais'!D90)/'Dados Gerais'!D18","v":47.65},{"$f":"'Encargos Sociais - HE'!$E$46","v":0.96079999999999999},{"$f":"(I8+J8)*(1+K8)","v":93.432119999999998},null,12,{"$f":"L8*M8*N8/12","v":0}]
[null,null,2,{"$f":"Remunerações!D5","v":"ENCARREGADA DE SETOR"},{"$f":"Remunerações!F5","v":4764.7700000000004},{"$f":"Remunerações!G5+Remunerações!H5","v":0},32.487068181818188,0,{"$f":"G9*H9","v":0},{"$f":"J8","v":47.65},{"$f":"K8","v":0.96079999999999999},{"$f":"(I9+J9)*(1+K9)","v":93.432119999999998},null,0,{"$f":"L9*M9*N9/12","v":0}]
[null,null,3,{"$f":"Remunerações!D6","v":"COPEIRA"},{"$f":"Remunerações!F6","v":2176.92},{"$f":"Remunerações!G6+Remunerações!H6","v":0},14.842636363636364,0,0,{"$f":"J9","v":47.65},{"$f":"K9","v":0.96079999999999999},93.432119999999998,null,12,0]
[null,null,4,{"$f":"Remunerações!D15","v":"AUXILIAR DE COZINHA (MASCULINO)"},{"$f":"Remunerações!F15","v":2878.22},{"$f":"Remunerações!G15+Remunerações!H15","v":0},19.624227272727271,0,0,47.65,0.96079999999999999,93.432119999999998,null,24,0]
[null,null,5,{"$f":"Remunerações!D16","v":"COZINHEIRA"},{"$f":"Remunerações!F16","v":3713.5},{"$f":"Remunerações!G16+Remunerações!H16","v":291.77999999999997},{"$f":"1.5*(E12+F12)/220","v":27.308727272727275},0,{"$f":"G12*H12","v":0},47.65,0.96079999999999999,{"$f":"(I12+J12)*(1+K12)","v":93.432119999999998},null,24,{"$f":"L12*M12*N12/12","v":0}]
[null,null,6,{"$f":"Remunerações!D17","v":"COZINHEIRO"},{"$f":"Remunerações!F17","v":3713.5},{"$f":"Remunerações!G17+Remunerações!H17","v":291.77999999999997},27.308727272727275,0,0,47.65,0.96079999999999999,93.432119999999998,null,24,0]
[]
[null,null,null,"TOTAL MENSAL",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O8:O14)","v":0}]
[]
[]
[null,"SERVIÇO EXTRAORDINÁRIO REALIZADO NOS DOMINGOS - ADICIONAL 100% - ESTIMATIVA"]
[]
[]
[null,null,"ITEM","POSTO DE TRABALHO","REMUNERAÇÃO","ADICIONAIS PERIC/INSAL","CUSTO DA HORA+100%","HORAS/ DIA","REMUNERAÇÃO /DIA","VA + VT (DIA)","ENCARGOS SOCIAIS HE","CUSTO/ DOMINGO","POSTOS/ DOMINGO","DOMINGOS/ ANO","TOTAL MENSAL"]
[null,null,1,{"$f":"D8","v":"ENCARREGADO GERAL"},9452.69,0,{"$f":"2*(E22+F22)/220","v":85.933545454545452},{"$f":"9*0","v":0},{"$f":"G22*H22","v":0},{"$f":"J8","v":47.65},{"$f":"'Encargos Sociais - HE'!$E$46","v":0.96079999999999999},{"$f":"(I22+J22)*(1+K22)","v":93.432119999999998},null,0,{"$f":"L22*M22*N22/12","v":0}]
[null,null,2,"ENCARREGADA DE SETOR",4764.7700000000004,0,{"$f":"2*(E23+F23)/220","v":43.31609090909091},{"$f":"9*0","v":0},0,{"$f":"J22","v":47.65},{"$f":"K22","v":0.96079999999999999},{"$f":"(I23+J23)*(1+K23)","v":93.432119999999998},null,0,{"$f":"L23*M23*N23/12","v":0}]
[null,null,3,"COPEIRA",2176.92,0,19.790181818181818,0,0,{"$f":"J23","v":47.65},{"$f":"K23","v":0.96079999999999999},93.432119999999998,null,0,0]
[null,null,4,"AUXILIAR DE COZINHA (MASCULINO)",2878.22,0,26.165636363636363,0,0,47.65,0.96079999999999999,93.432119999999998,null,0,0]
[null,null,5,"COZINHEIRA",3713.5,291.77999999999997,36.411636363636362,0,0,47.65,0.96079999999999999,93.432119999999998,null,12,0]
[null,null,6,"COZINHEIRO",3713.5,291.77999999999997,{"$f":"2*(E27+F27)/220","v":36.411636363636362},0,{"$f":"G27*H27","v":0},47.65,0.96079999999999999,{"$f":"(I27+J27)*(1+K27)","v":93.432119999999998},null,12,{"$f":"L27*M27*N27/12","v":0}]
[]
[null,null,null,"TOTAL MENSAL",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O22:O28)","v":0}]
[]
[null,null,null,"TOTAIS ANUAIS PARA SERVIÇO EXTRA"]
[null,null,null,"DESCRIÇÃO",null,null,null,null,"CUSTO MENSAL","BDI","VALOR MENSAL","MESES","VALOR ANUAL"]
[null,null,null,"Serviços Extraordinários executados aos SÁBADOS",null,null,null,null,{"$f":"O15","v":0},{"$f":"'BDI - Geral'!E27","v":0.2059},{"$f":"ROUND(I33*(1+J33),2)","v":0},12,{"$f":"K33*L33","v":0}]
[null,null,null,"Adicional de Horas Noturnas (sob demanda)",null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,null,"Serviços Extraordinários executados aos DOMINGOS",null,null,null,null,{"$f":"O29","v":0},{"$f":"J33","v":0.2059},{"$f":"ROUND(I35*(1+J35),2)","v":0},12,{"$f":"K35*L35","v":0}]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"TOTAL ANUAL PARA SERVIÇOS EXTRAORDINÁRIOS - SOB DEMANDA",null,{"$f":"SUM(M33:N36)","v":0}]
[null,null,null,null,null,null,null,null,null,null,"MÉDIA MENSAL PARA SERVIÇOS EXTRAORDINÁRIOS - SOB DEMANDA",null,{"$f":"M39/12","v":0}]
[]
[null,null,null,"TOTAL MENSAL - ITENS SOB DEMANDA"]
[null,null,null,"DESCRIÇÃO",null,null,null,null,null,"VALOR"]
[null,null,null,"Materiais não relacionados diretamente a um posto de trabalho - AQUISIÇÃO SOB DEMANDA",null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,null,"Equipamentos não relacionados diretamente a um posto de trabalho - AQUISIÇÃO SOB DEMANDA",null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}}]
[]
[null,null,null,null,null,null,"TOTAL MENSAL DA CONTRATAÇÃO",null,null,{"$f":"SUM(J44:J46)","v":{"$error":"#REF!"}}]
[]
[null,null,null,"TOTAL ANUAL - ITENS SOB DEMANDA"]
[]
[null,null,null,null,null,null,"12 x TOTAL MENSAL",null,null,{"$f":"J47*12","v":{"$error":"#REF!"}}]
[]
[null,null,null,"TOTAL ANUAL GLOBAL DA CONTRATAÇÃO"]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"J51+J40","v":{"$error":"#REF!"}}]

{"sheet":"Demanda - Transp. p. chamado","index":40,"n_rows":17,"n_cols":14,"rows_kept":17,"cut":false,"hidden":true,"merged":[[2,1,2,3],[3,1,3,10]]}
[]
[]
[]
[null,"PREVISÃO DE MOVIMENTAÇÕES EM TRANSPORTE POR CHAMADO - SOB DEMANDA"]
[]
[]
[null,null,"ITEM","DESCRIÇÃO","QUANT ANUAL","UNIDADE","CUSTO UNITÁRIO","CUSTO ANUAL","BDI (%)","PREÇO TOTAL","FONTE"]
[]
[null,null,"MOV.1","PERCURSO CÂMARA - RESIDÊNCIA OFICIAL",48,"Chamado",null,{"$f":"G9*E9","v":0},{"$f":"'BDI - Demanda'!E27","v":0.17760000000000001},{"$f":"ROUND(H9*(1+I9),2)","v":0},"UberX"]
[null,null,"MOV.2","PERCURSO CÂMARA - COMPLEXO AVANÇADO DA CÂMARA",{"$f":"52*4","v":208},"Chamado",null,0,{"$f":"I9","v":0.17760000000000001},0,"UberX"]
[null,null,"MOV.3","PERCURSO CÂMARA - CEAM/SIA",{"$f":"3*12","v":36},"Chamado",null,0,{"$f":"I10","v":0.17760000000000001},0,"UberX"]
[null,null,"MOV.4","PERCURSO CÂMARA - SQN 302 ou 202 (APARTAMENTOS)",{"$f":"12*6","v":72},"Chamado",null,0,{"$f":"I11","v":0.17760000000000001},0,"UberX"]
[null,null,"MOV.5","PERCURSO CÂMARA - SQS 111 ou 311 (APARTAMENTOS)",{"$f":"E12","v":72},"Chamado",null,0,{"$f":"I12","v":0.17760000000000001},0,"UberX"]
[null,null,"MOV.6","PERCURSO CÂMARA - Centro de Transmissão - TV Câmara",12,"Chamado",null,0,{"$f":"I13","v":0.17760000000000001},0,"UberX"]
[]
[null,null,null,null,null,null,null,null,"SOMATÓRIO TOTAL MENSAL",{"$f":"ROUND(SUM(J8:J15)/12,2)","v":0}]
[null,null,null,null,null,null,null,null,"SOMATÓRIO TOTAL ANUAL",{"$f":"J16*12","v":0},null,null,{"$f":"SUM($H$9:$H$14)","v":0},"por ano sem bdi"]

{"sheet":"Materiais - Consumo","index":41,"n_rows":45,"n_cols":12,"rows_kept":45,"cut":false,"hidden":false,"merged":[[2,1,2,2],[3,1,3,9]]}
[]
[]
[]
[null,"MATERIAIS SOB DEMANDA"]
[]
[]
[null,"CÓDIGO","DESCRIÇÃO","ESPECIFICAÇÃO","QUANT ANUAL","UNIDADE","CUSTO UNITÁRIO","CUSTO ANUAL","BDI (%)","PREÇO TOTAL ANUAL"]
[null,"MAT.001","Açucareiro de Vidro","CARACTERÍSTICA(S):\n- corpo de vidro;\n- com tampa dosadora em aço inoxidável;\n- capacidade mínima de 240g. ACONDICIONAMENTO: embalagem original de fábrica, com identificação e quantidade do material.",45,"Unidade",29.6,{"$f":"E8*G8","v":1332},{"$f":"'BDI - Geral'!$E$27","v":0.2059},{"$f":"H8*(1+I8)","v":1606.2588000000001}]
[null,"MAT.002","Adoçante","DESCRIÇÃO: adoçante líquido à base de glicosídeos de steviol, sem mistura com outros edulcorantes.\nFORMA DE APRESENTAÇÃO: frasco de, no mínimo, 60 ml.\nPRAZO MÍNIMO DE VALIDADE: 18\n(dezoito) meses contados da data do recebimento definitivo.\nACONDICIONAMENTO: embalagem original de fábrica, com identificação, data de validade e quantidade do material.",1368,"Unidade",5.76,{"$f":"E9*G9","v":7879.6799999999994},{"$f":"I8","v":0.2059},{"$f":"H9*(1+I9)","v":9502.1061119999995}]
[null,"MAT.003","Bandeja circular em aço inoxidável","CARACTERÍSTICA(S): bandeja em aço inoxidável com acabamento brilhante, formato circular, sem alças, sem detalhes nas bordas. MEDIDA(S): 400 mm de diâmetro, admitida variação de até 5%.\nACONDICIONAMENTO: embalagem original de fábrica, com identificação e quantidade do material.",34,"Unidade",59.22,2013.48,{"$f":"I9","v":0.2059},2428.0555319999999]
[null,"MAT.004","Bule para café em aço inoxidável","CARACTERÍSTICA(S): corpo roliço, com bico grande na lateral, tampa parcialmente presa à borda, com alça e tampa em aço inoxidável.\nMATERIAL(IS): aço inoxidável. CAPACIDADE: 1 litro.\nACONDICIONAMENTO: embalagem original de fábrica, com identificação e quantidade do material.",4,"Unidade",87.93,351.72,0.2059,424.13914800000003]
[null,"MAT.005","Caneca de alumínio","CARACTERÍSTICA(S):\n- corpo cilíndrico;\n- alça lateral de baquelite. CAPACIDADE: 1,9 litros, no mínimo.\nACONDICIONAMENTO: embalagem original de fábrica, com identificação e quantidade do material.",46,"Unidade",33.54,1542.84,0.2059,1860.5107559999999]
[null,"MAT.006","Coador de flanela para café tam. grande","CARACTERÍSTICA(S): composto de duas partes iguais, com extremidades superiores retas e inferiores em forma circular, unidas por costura à máquina e chuleadas em overloque; boca com bainha costurada à máquina, dobrada para a face interna do coador, chuleada em overloque e dispondo de abertura (interrupção da costura da bainha), mosqueada, situada na altura de uma das costuras laterais, destinada à introdução de cordão para ajustamento; cordão inserido na bainha, com \"sobras\" de tamanhos equivalentes; conforme arquivo anexo.\nMATERIAL(IS): flanela lisa e cordão 8 fios, 100% algodão.\nMEDIDA(S): coador: 600 mm x 300 mm x 450 mm, de circunferência do bocal x largura x altura, admitida variação de até 5%; cordão para ajustamento: 1 m, admitida variação de até 5%. COR(ES): branca.\nACONDICIONAMENTO: embalagem original de fábrica, com identificação e quantidade do material.",350,"Unidade",5.2,1820,0.2059,2194.7379999999998]
[null,"MAT.007","Coador de flanela para café tam. Pequeno","CARACTERÍSTICA(S): composto de duas partes iguais, com extremidades superiores retas e inferiores em forma circular, unidas por costura à máquina e chuleadas em overloque; boca com bainha costurada à máquina, dobrada para a face interna do coador, chuleada em overloque e dispondo de abertura (interrupção da costura da bainha), mosqueada, situada na altura de uma das costuras laterais, destinada à introdução de cordão para ajustamento; cordão inserido na bainha, com \"sobras\" de tamanhos equivalentes; conforme arquivo anexo.\nMATERIAL(IS): flanela lisa e cordão 8 fios, 100% algodão.\nMEDIDA(S): coador: 560 mm x 280 mm x 300 mm, de circunferência do bocal x largura x altura, admitida variação de até 5%; cordão para ajustamento: 1m, admitida variação de até 5%. COR(ES): branca.\nACONDICIONAMENTO: embalagem original de fábrica, com identificação e quantidade do material.",540,"Unidade",4.1399999999999997,2235.6,0.2059,2695.9100399999998]
[null,"MAT.008","Colher de plástico para cozinha","CARACTERÍSTICA(S):\n- resistente a altas temperaturas;\n- concha rasa de forma côncava e oval. MATERIAL(IS): plástico.\nMEDIDA(S):\n- cabo: 30 cm, admitida variação de 5%;\n- total do produto: 40 cm, admitida variação de 5%.\nACONDICIONAMENTO: embalagem original de fábrica, com identificação e quantidade do material.",94,"Unidade",10.98,1032.1200000000001,0.2059,1244.6335080000001]
[null,"MAT.009","Colher de café em aço inoxidável","CARACTERÍSTICA(S): peça inteiriça. MATERIAL(IS): 100% em aço inoxidável.\nACONDICIONAMENTO: embalagem original de fábrica, com identificação e quantidade do material.",895,"Unidade",2.84,2541.7999999999997,0.2059,3065.1566199999997]
[null,"MAT.010","Colher de chá em aço inoxidável","CARACTERÍSTICA(S): peça inteiriça. MATERIAL(IS): 100% em aço inoxidável. ACONDICIONAMENTO: embalagem original de fábrica, com identificação e quantidade do material.",624,"Unidade",2.39,1491.3600000000001,0.2059,1798.4310240000002]
[null,"MAT.011","Copo de vidro liso para água","CARACTERÍSTICA(S): superfície lisa e corpo cilíndrico.\nMATERIAL(IS): vidro transparente. CAPACIDADE: volume de 300 ml, no mínimo. ACONDICIONAMENTO: embalagem original de fábrica, com identificação e quantidade do material.",4880,"Unidade",5.94,28987.200000000001,0.2059,34955.664479999999]
[null,"MAT.012","Dispensador de copos descartáveis de água","CARACTERÍSTICA(S):\n- para copos descartáveis de 200 ml;\n- capacidade de 100 a 120 copos;\n- equipado com dispositivo manual (alavanca ou botão);\n- sistema poupa copo, que possibilite a extração de apenas um copo por acionamento.\nMATERIAL(IS): plástico.\nCOR(ES): tubo transparente e base branca. ACONDICIONAMENTO: embalagem original de fábrica, com identificação e quantidade do material.",16,"Unidade",45.43,726.88,0.2059,876.54459199999997]
[null,"MAT.013","Depósito para mantimentos em alumínio","CARACTERÍSTICA(S): corpo cilíndrico; tampa no mesmo material do corpo, com pegador centralizado.\nMATERIAL(IS): alumínio lixado e resistente. MEDIDA(S): 216 mm x 193 mm, de diâmetro x altura, no mínimo.\nCAPACIDADE: 6,5 litros, no mínimo. ACONDICIONAMENTO: embalagem original de fábrica, com identificação e quantidade do material.",22,"Unidade",19.399999999999999,426.79999999999995,0.2059,514.67811999999992]
[null,"MAT.014","Esponja de espuma para limpeza","CARACTERÍSTICA(S): dupla face; de um lado, espuma macia para limpeza de superfícies delicadas, e, do outro, áspera para limpeza mais difícil.\nMATERIAL(IS):\n- produto não tecido;\n- à base de fibras sintéticas;\n- minerais abrasivos unidos por resina à prova d'água;\n- agente antimicrobiano.\nMEDIDA(S): 110 mm x 75 mm x 20 mm, de comprimento x largura x espessura, no mínimo. ACONDICIONAMENTO: embalagem individual e original de fábrica, com identificação e quantidade do material.",5179,"Unidade",1.04,5386.16,0.2059,6495.1703440000001]
[null,"MAT.015","Flanela branca","APLICAÇÃO: para limpeza de móveis, vidros e objetos.\nCARACTERÍSTICA(S): macia, com bainha em todas as bordas.\nMATERIAL(IS): 100 % algodão.\nMEDIDA(S): 38 cm X 58 cm, de largura x comprimento, no mínimo.\nGRAMATURA: 120 g/m², no mínimo. ACONDICIONAMENTO: embalagem original de fábrica, com identificação e quantidade do material.\nOBSERVAÇÃO(ÕES): o produto deve conter etiqueta ou vir acompanhado de declaração do fabricante que informe o material em que é fabricado.",5335,"Unidade",2.5499999999999998,13604.249999999998,0.2059,16405.365074999998]
[null,"MAT.016","Garrafa térmica","CARACTERÍSTICA(S):\n- alça lateral;\n- copo (tampa externa);\n- fecho giratório (serve sem tirar a tampa) em polipropileno, resistente;\n- sem risco de vazamento;\n- ampola de vidro formada por duas paredes de cristal duro, espelhadas com prata e isoladas termicamente por alto vácuo;\n- capacidade de 1 L;\n- deve atender ao disposto na norma ABNT NBR 13282:2017;\n- formato cilíndrico. COR(ES): preta.\nACONDICIONAMENTO: embalagem original de fábrica, com identificação e quantidade do material.",612,"Unidade",37.71,23078.52,0.2059,27830.387267999999]
[null,"MAT.017","Jarra para água em aço inoxidável","CARACTERÍSTICA(S): corpo roliço; bico na borda; alça lateral; tampa (em inox) parcialmente presa; com alça e aparador para gelo.\nMATERIAL(IS): aço inoxidável. CAPACIDADE: 1,5 L a 1,8 L (capacidade mínima e máxima).\nACONDICIONAMENTO: embalagem original de fábrica, com identificação e quantidade do material.",28,"Unidade",55.38,1550.64,0.2059,1869.916776]
[null,"MAT.018","Lã de aço","CARACTERÍSTICA(S): textura macia, fios homogêneos, isenta de sinais de oxidação. MATERIAL(IS): aço carbono.\nFORMA DE APRESENTAÇÃO: pacote com, no mínimo, 45 g, contendo 8 (oito) unidades. PRAZO MÍNIMO DE VALIDADE: 12 (doze)\nmeses, contados da data do recebimento definitivo.\nACONDICIONAMENTO: embalagem original de fábrica, com identificação e quantidade do material.",2292,"Unidade",3.21,7357.32,0.2059,8872.1921879999991]
[null,"MAT.019","Pano de prato (copa) atolahado / felpudo","CARACTERÍSTICA(S): tecido\natoalhado/felpudo com boa absorção; bainha dobrada e pespontada em toda a extensão.\nMATERIAL(IS): 85% algodão, no mínimo. MEDIDA(S): 390 mm x 590 mm, de largura x comprimento, no mínimo.\nGRAMATURA: 280 g/m², no mínimo. ACONDICIONAMENTO: embalagem original de fábrica, com identificação e quantidade do material.\nOBSERVAÇÃO(ÕES): o produto deve conter etiqueta que informe material e medidas ou vir acompanhado de declaração do fabricante com essas informações.",2708,"Unidade",3.45,9342.6,0.2059,11266.24134]
[null,"MAT.020","Porta copo em aço inoxidável","CARACTERÍSTICA(S):\n- acabamento brilhante;\n- formato circular;\n- capacidade para um copo (uso individual);\n- com elevação de bordas o suficiente para evitar escoamento de líquido.\nMEDIDA(S): 85 mm de diâmetro externo superior (bordas), admitida variação de até 10%. ACONDICIONAMENTO: embalagem original de fábrica, com identificação e quantidade do material.",320,"Unidade",65.63,21001.599999999999,0.2059,25325.829439999998]
[null,"MAT.021","Xícara com pires em porcelana para café","CARACTERÍSTICA(S):\n- com asa;\n- pode ser levada ao micro-ondas e à lava- louças.\nMATERIAL(IS): porcelana. COR(ES): branca.\nCAPACIDADE: volume de 60 ml, no mínimo. ACONDICIONAMENTO: embalagem original de fábrica, com identificação e quantidade do material.",1541,"Unidade",14.85,22883.85,0.2059,27595.634714999997]
[null,"MAT.022","Xícara com pires em porcelana para chá","CARACTERÍSTICA(S):\n- com asa;\n- pode ser levada ao micro-ondas e à lava- louças.\nMATERIAL(IS): porcelana. COR(ES): branca.\nCAPACIDADE: volume de 200 ml, no mínimo. ACONDICIONAMENTO: embalagem original de fábrica, com identificação e quantidade do material.",661,"Unidade",20.16,13325.76,0.2059,16069.533984]
[null,"MAT.023","Água sanitária","APLICAÇÃO: alvejante e desinfetante. CARACTERÍSTICA(S):\n- tampa rosqueável;\n- bico direcionador;\n- hipoclorito de sódio entre 2,0% e 2,5% p/p de cloro ativo.\nFORMA DE APRESENTAÇÃO: embalagem plástica contendo 1.000 ml.\nPRAZO MÍNIMO DE VALIDADE: a partir da\ndata de recebimento definitivo, o produto deve se manter válido por, no mínimo, 6 (seis) meses. Portanto, o prazo de validade registrado na embalagem deverá ser, obrigatoriamente, superior a 6 (seis) meses.\nACONDICIONAMENTO: embalagem original de fábrica, com identificação e quantidade do material.\nOBSERVAÇÃO(ÕES): o produto deve estar em conformidade com as normas técnicas e legislação vigentes (RDC nº 59/2010 e RDC nº 813/2023, da Agência Nacional de Vigilância Sanitária - ANVISA ou outras que vierem a substituí-las).\n",2021,"Unidade",2.93,5921.5300000000007,0.2059,7140.7730270000002]
[null,"MAT.024","Detergente líquido 500 ml","APLICAÇÃO: para uso geral. CARACTERÍSTICA(S): biodegradável, neutro, atóxico, testado dermatologicamente.\nPRAZO MÍNIMO DE VALIDADE: 12 (doze)\nmeses, contados da data do recebimento definitivo.\nACONDICIONAMENTO: embalagem original de fábrica, com identificação e quantidade do material.\nOBSERVAÇÃO(ÕES): o produto deve estar em conformidade com as normas técnicas e legislação vigentes (RDC nº 59/2010 e RDC nº 694/2022, da Agência Nacional de Vigilância Sanitária - ANVISA ou outras que vierem a substituí-las).",8359,"Unidade",1.92,16049.279999999999,0.2059,19353.826751999997]
[null,"MAT.025","Sabão de coco em tablete de 200 g","CARACTERÍSTICA(S): sabão de coco em barra, atóxico e biodegradável.\nPRAZO MÍNIMO DE VALIDADE: 12 (doze)\nmeses, contados da data do recebimento definitivo.\nACONDICIONAMENTO: embalagem individual original de fábrica, com identificação e quantidade do material.\nOBSERVAÇÃO(ÕES): o produto deve estar em conformidade com as normas técnicas e legislação vigentes (RDC nº 59/2010 e RDC nº 694/2022, da Agência Nacional de Vigilância Sanitária - ANVISA ou outras que vierem a substituí-las).",6807,"Unidade",2.52,17153.64,0.2059,20685.574475999998]
[null,"MAT.028","Chá de capim cidreira","CARACTERÍSTICA(S): folhas de capim cidreira (Cymbopogon citratus Stapf).\nFORMA DE APRESENTAÇÃO: caixa com 10\n(dez) sachês embalados individualmente, contendo, no mínimo, 10 g cada.\nPRAZO MÍNIMO DE VALIDADE: 12 (doze)\nmeses, contados da data do recebimento definitivo.\nACONDICIONAMENTO: sachês embalados individualmente, acondicionados em caixas originais de fábrica, com identificação e quantidade do material.\n",3261,"Unidade",4.55,14837.55,0.2059,17892.601544999998]
[null,"MAT.029","Chá de frutas vermelhas","CARACTERÍSTICA(S): composto de frutas vermelhas.\nFORMA DE APRESENTAÇÃO: caixa com 10\n(dez) sachês embalados individualmente, contendo, no mínimo, 10 g cada.\nPRAZO MÍNIMO DE VALIDADE: 12 (doze)\nmeses, contados da data do recebimento definitivo.\nACONDICIONAMENTO: sachês embalados individualmente, acondicionados em caixas originais de fábrica, com identificação e quantidade do material.",4128,"Unidade",5.67,23405.759999999998,0.2059,28225.005983999996]
[null,"MAT.030","Chá de boldo","CARACTERÍSTICA(S): folhas de boldo (Peumus boldus Molina).\nFORMA DE APRESENTAÇÃO: caixa com 10\n(dez) sachês embalados individualmente, contendo, no mínimo, 10 g cada.\nPRAZO MÍNIMO DE VALIDADE: 12 (doze)\nmeses, contados da data do recebimento definitivo.\nACONDICIONAMENTO: sachês embalados individualmente, acondicionados em caixas originais de fábrica, com identificação e quantidade do material.",1855,"Unidade",4.5999999999999996,8533,0.2059,10289.9447]
[null,"MAT.031","Chá de hortelã","CARACTERÍSTICA(S): folhas de hortelã (Mentha piperita L.).\nFORMA DE APRESENTAÇÃO: caixa com 10\n(dez) sachês embalados individualmente, contendo, no mínimo, 10 g cada.\nPRAZO MÍNIMO DE VALIDADE: 12 (doze)\nmeses, contados da data do recebimento definitivo.\nACONDICIONAMENTO: sachês embalados individualmente, acondicionados em caixas originais de fábrica, com identificação e quantidade do material.",4859,"Unidade",4.51,21914.09,0.2059,26426.201130999998]
[null,"MAT.032","Chá de erva doce","CARACTERÍSTICA(S): frutos de erva doce nacional (Foeniculum vulgare).\nFORMA DE APRESENTAÇÃO: caixa com 10\n(dez) sachês embalados individualmente, contendo, no mínimo, 10 g cada.\nPRAZO MÍNIMO DE VALIDADE: 12 (doze)\nmeses, contados da data do recebimento definitivo.\nACONDICIONAMENTO: sachês embalados individualmente, acondicionados em caixas originais de fábrica, com identificação e quantidade do material.",4099,"Unidade",4.72,19347.28,0.2059,23330.884951999997]
[null,"MAT.033","Chá de camomila","CARACTERÍSTICA(S): capítulos florais de camomila (Matricaria recutita L.).\nFORMA DE APRESENTAÇÃO: caixa com 10\n(dez) sachês embalados individualmente, contendo, no mínimo, 10 g cada.\nPRAZO MÍNIMO DE VALIDADE: 12 (doze)\nmeses, contados da data do recebimento definitivo.\nACONDICIONAMENTO: sachês embalados individualmente, acondicionados em caixas originais de fábrica, com identificação e quantidade do material.",4217,"Unidade",4.75,20030.75,0.2059,24155.081425]
[null,"MAT.034","Copo descartável de plástico para água","CARACTERÍSTICA(S): rebordamento anticortante; cada copo deverá pesar, no mínimo, 1,80 g, conforme norma ABNT NBR 14865:2012 Versão Corrigida:2021.\nMATERIAL(IS): resina branca de poliestireno ou polipropileno resistente à manipulação.\nCAPACIDADE: 200 ml.\nACONDICIONAMENTO: embalagem original de fábrica, com identificação e quantidade do material.",41811,"Centos",6.07,253792.77000000002,0.2059,306048.70134299999]
[null,"MAT.035","Copo descartável de plástico para café","CARACTERÍSTICA(S): rebordamento anticortante; cada copo deverá pesar, no mínimo, 0,75 g, conforme norma ABNT NBR 14865:2012 Versão Corrigida:2021.\nMATERIAL(IS): resina branca de poliestireno ou polipropileno resistente à manipulação.\nCAPACIDADE: 50 ml.\nACONDICIONAMENTO: embalagem original de fábrica, com identificação e quantidade do material.",14009,"Centos",3.32,46509.88,0.2059,56086.264291999993]
[]
[null,null,null,null,null,null,null,null,"SOMATÓRIO TOTAL MENSAL",{"$f":"TRUNC(SUM(J8:J40)/12,2)","v":62044.32},null,"*valor truncado em duas casas decimais desprezando as frações de centavos"]
[null,null,null,null,null,null,null,null,"SOMATÓRIO TOTAL ANUAL",{"$f":"J42*12","v":744531.84}]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"J42*12","v":744531.84}]

{"sheet":"Demanda - Serviços","index":42,"n_rows":32,"n_cols":13,"rows_kept":32,"cut":false,"hidden":true,"merged":[[2,1,2,2],[3,1,3,9]]}
[]
[]
[]
[null,"SERVIÇOS SOB DEMANDA"]
[]
[]
[null,"CÓDIGO","DESCRIÇÃO","ESPECIFICAÇÕES","QUANT ANUAL","UNIDADE","CUSTO UNITÁRIO","CUSTO ANUAL","BDI (%)","PREÇO TOTAL ANUAL"]
[null,"S.001","SOFTWARE PARA ELABORAÇÃO DE ORÇAMENTO","Software para elaboração de orçamento, ilimitado para criação, com consultas ilimitadas aos dados SINAPI e a bases adicionais de SICRO, SBC, EMBASA, SETOP, SEINFRA, ORSE, entre outras (cada licença corresponde a 5 usuários) - assinatura anual - referência OrçaFascio ou similar",2,"Serviço",null,{"$f":"E8*G8","v":0},{"$f":"'BDI - Demanda'!$E$27","v":0.17760000000000001},{"$f":"ROUND(H8*(1+I8),2)","v":0}]
[null,"S.002","ASSINATURA DE FERRAMENTA PARA PESQUISAS E COMPARAÇÕES DE PREÇOS PRATICADOS PELA ADMINISTRAÇÃO PÚBLICA","Ferramenta de consulta de preços, acessível pela internet, por login e senha, permitindo pesquisas e comparações de preços praticados pela Administração Públicas - assinatura anual -referência Banco de Preços ou similar",1,"Serviço",null,{"$f":"E9*G9","v":0},{"$f":"'BDI - Demanda'!$E$27","v":0.17760000000000001},{"$f":"ROUND(H9*(1+I9),2)","v":0}]
[null,"S.003","PESQUISA SALARIAL DE MERCADO REFERÊNCIA FIPE","Pesquisa salarial de mercado, com filtro por CBO, regionalizada e com informações por porte da empresa contratante, indicando o número de observações (frequência) - assinatura anual - referência Fipe ou similar, para os municípios de Brasília-DF e São Paulo-SP",1,"Serviço",null,0,{"$f":"'BDI - Demanda'!$E$27","v":0.17760000000000001},0]
[null,"S.004","PESQUISA SALARIAL E DE BENEFÍCIOS REFERÊNCIA CATHO","Pesquisa salarial e de benefícios, com atualização semestral, regionalizada e com informações por porte da empresa contratante, indicando salários nominais e remuneração variável - assinatura anual - referência Catho ou similar, para os estados DF e SP",1,"Serviço",null,0,{"$f":"'BDI - Demanda'!$E$27","v":0.17760000000000001},0]
[null,"S.005","PESQUISA SALARIAL DE MERCADO REFERÊNCIA SALÁRIOBR","Pesquisa salarial de mercado, com uso ilimitado, regionalizada e com informações por porte da empresa contratante, indicando o número de observações (frequência) - assinatura anual -referência SalárioBR ou similar, para os estados DF e SP",1,"Serviço",null,0,{"$f":"'BDI - Demanda'!$E$27","v":0.17760000000000001},0]
[null,"S.006","ASSINATURA DE INDICADOR, REFERÊNCIA FGV DADOS, DA FUNDAÇÃO GETULIO VARGAS","Indicador de variação de preços, referência FGV DADOS, da FUNDAÇÃO GETULIO VARGAS, organizado pelo seu Instituto Brasileiro de Economia – IBRE, com acesso a todos os módulos da modalidade Standard, no mesmo dia de divulgação oficial, para todos os componentes do IGP (IPA | IPC | INCC). Acesso a toda base histórica e indicadores futuros, para até três (3) usuários - assinatura anual. Acesso via portal IBRE com flexibilidade de consultas",1,"Serviço",null,0,{"$f":"'BDI - Demanda'!$E$27","v":0.17760000000000001},0]
[null,"S.007","SOFTWARE DE GESTÃO DE CONTRATOS E FISCALIZAÇÃO DE OBRAS PÚBLICAS","Software de gestão de contratos e fiscalização de obras públicas, abrangendo desde o planejamento até a conclusão. Deve possuir ferramentas para composição de custos, orçamentos com tabelas referenciais (SINAPI, SICRO, ORSE), controle de contratos e medições, diários de obras digital acessível por aplicativo, centralização de documentos em nuvem, relatórios gerenciais, gráficos sobre o andamento das obras e sincronização em nuvem, para até 10 usuários – assinatura anual - referência Obras.gov com módulos de Gestão de Contratos de Obras Públicas, Medições de Obras, Composição de Custos e Orçamentos, Mapa Interativo de Obras e Diário de Obras ou similar",1,"Serviço",null,0,{"$f":"'BDI - Demanda'!$E$27","v":0.17760000000000001},0]
[null,"S.008","ASSINATURA DE FERRAMENTA DE BUSCA E ORGANIZAÇÃO DE DADOS DO CAGED","Ferramenta de pesquisa acessível pela internet, por login e senha, que busque e organize os dados do CAGED referentes a salários, com classificação por nível profissional, de porte da contratante e por região, de forma ilimitada, com apresentação em relatório - assinatura anual",1,"Serviço",null,0,{"$f":"'BDI - Demanda'!$E$27","v":0.17760000000000001},0]
[null,"S.010","LOCAÇÃO DE EQUIPAMENTO PORTÁTIL DETECTOR DE 4 GASES (O2, CO, LEL, H2S)","Locação de equipamento portátil detector de 4 gases (O2, CO, LEL, H2S) ou superior, novo, com bomba integrada e mangueira de comprimento mínimo de 3 metros",2.4,"Mês",null,0,{"$f":"'BDI - Demanda'!$E$27","v":0.17760000000000001},0,null,6,{"$f":"ROUND(L16/30*12,2)","v":2.4}]
[null,"S.011","CALIBRAÇÃO DE MEDIDOR DE NÍVEL DE PRESSÃO SONORA COM ANÁLISE DE BANDA ESPECTRAL","Calibração de medidor de nível de pressão sonora com análise de banda espectral, marca 01 dB, modelo SOLO",1.2,"Serviço",null,0,{"$f":"'BDI - Demanda'!$E$27","v":0.17760000000000001},0,null,3,{"$f":"ROUND(L17/30*12,2)","v":1.2}]
[null,"S.012","CALIBRAÇÃO DE CALIBRADOR ACÚSTICO MARCA 01 DB","Calibração de calibrador acústico marca 01 dB",1.2,"Serviço",null,0,{"$f":"'BDI - Demanda'!$E$27","v":0.17760000000000001},0,null,3,1.2]
[null,"S.013","CALIBRAÇÃO DE MEDIDOR DE STRESS TÉRMICO MARCA INSTRUTHERM, MODELO TGD-400","Calibração de medidor de stress térmico marca INSTRUTHERM, modelo TGD-400.",1.2,"Serviço",null,0,{"$f":"'BDI - Demanda'!$E$27","v":0.17760000000000001},0,null,3,1.2]
[null,"S.014","CALIBRAÇÃO DO DETECTOR DE 4 GASES (O2, CO, LEL, H2S), BW TECHNOLOGIES, MODELO MAX XTII","Calibração do detector de 4 gases (O2, CO, LEL, H2S), BW TECHNOLOGIES, modelo MAX XTII",1.2,"Serviço",null,0,{"$f":"'BDI - Demanda'!$E$27","v":0.17760000000000001},0,null,3,1.2]
[null,"S.015","CALIBRAÇÃO DO LUXÍMETRO DIGITAL TENMARS, MODELO TM-209M.","Calibração do Luxímetro Digital TENMARS, modelo TM-209M",1.2,"Serviço",null,0,{"$f":"'BDI - Demanda'!$E$27","v":0.17760000000000001},0,null,3,1.2]
[null,"S.016","TERMÔMETRO INFRAVERMELHO DIGITAL, MARCA INSTRUTHERM, MODELO TI-400","Termômetro Infravermelho Digital, marca Instrutherm, modelo TI-400",1.2,"Serviço",null,{"$f":"E22*G22","v":0},{"$f":"'BDI - Demanda'!$E$27","v":0.17760000000000001},{"$f":"ROUND(H22*(1+I22),2)","v":0},null,3,1.2]
[null,"S.017","TERMO ANEMÔMETRO, MARCA INSTRUTHERM, MODELO TAFR-200","Termo Anemômetro, marca Instrutherm, Modelo TAFR-200",1.2,"Serviço",null,{"$f":"E23*G23","v":0},{"$f":"'BDI - Demanda'!$E$27","v":0.17760000000000001},{"$f":"ROUND(H23*(1+I23),2)","v":0},null,3,1.2]
[null,"S.018","CALIBRAÇÃO DO DECIBELÍMETRO DIGITAL, MARCA CENTRALBRASIL, MODELO CB-851","Calibração do Decibelímetro Digital, marca CENTRALBRASIL, modelo CB-851",1.2,"Serviço",null,0,{"$f":"'BDI - Demanda'!$E$27","v":0.17760000000000001},0,null,3,1.2]
[null,"S.019","SUBSTITUIÇÃO DO SENSOR DE DETECÇÃO DE GÁS TIPO O2","Após avaliação da necessidade de substituição, pela empresa responsável pela calibração do equipamento, deverá ser feita a devida substituição do sensor de detecção de gás tipo O2 por outro de igual característica, marca e qualidade no seguinte equipamento:\n- Detector de 4 gases (O2, CO, LEL, H2S), marca BW TECHNOLOGIES, modelo MAX XTII",1.2,"Serviço",null,0,{"$f":"'BDI - Demanda'!$E$27","v":0.17760000000000001},0,null,3,1.2]
[null,"S.020","SUBSTITUIÇÃO DO SENSOR DE DETECÇÃO DE GÁS TIPO CO","Após avaliação da necessidade de substituição, pela empresa responsável pela calibração do equipamento, deverá ser feita a devida substituição do sensor de detecção de gás tipo CO por outro de igual característica, marca e qualidade no seguinte equipamento:\n- Detector de 4 gases (O2, CO, LEL, H2S), marca BW TECHNOLOGIES, modelo MAX XTII",1.2,"Serviço",null,0,{"$f":"'BDI - Demanda'!$E$27","v":0.17760000000000001},0,null,3,1.2]
[null,"S.021","SUBSTITUIÇÃO DO SENSOR DE DETECÇÃO DE GÁS TIPO LEL","Após avaliação da necessidade de substituição, pela empresa responsável pela calibração do equipamento, deverá ser feita a devida substituição do sensor de detecção de gás tipo LEL por outro de igual característica, marca e qualidade no seguinte equipamento:\n- Detector de 4 gases (O2, CO, LEL, H2S), marca BW TECHNOLOGIES, modelo MAX XTII",1.2,"Serviço",null,0,{"$f":"'BDI - Demanda'!$E$27","v":0.17760000000000001},0,null,3,1.2]
[null,"S.022","SUBSTITUIÇÃO DO SENSOR DE DETECÇÃO DE GÁS TIPO H2S","Após avaliação da necessidade de substituição, pela empresa responsável pela calibração do equipamento, deverá ser feita a devida substituição do sensor de detecção de gás tipo H2S por outro de igual característica, marca e qualidade no seguinte equipamento:\n- Detector de 4 gases (O2, CO, LEL, H2S), marca BW TECHNOLOGIES, modelo MAX XTII",1.2,"Serviço",null,0,{"$f":"'BDI - Demanda'!$E$27","v":0.17760000000000001},0,null,3,1.2]
[null,"S.023","LOCAÇÃO DE EQUIPAMENTO EXAUSTOR/INSUFLADOR DE AR PARA ESPAÇO CONFINADO","EXAUSTOR/INSUFLADOR DE AR PARA ESPAÇOS CONFINADOS. MARCA(S)/MODELO(S) DE REFERÊNCIA:LEDGER/V300; KEBOS/KBS 400 MM; IBR/V202P",2.4,"Mês",null,0,{"$f":"'BDI - Demanda'!$E$27","v":0.17760000000000001},0,null,6,2.4]
[]
[null,null,null,null,null,null,null,null,"SOMATÓRIO TOTAL MENSAL",{"$f":"ROUND(SUM(J8:J29)/12,2)","v":0}]
[null,null,null,null,null,null,null,null,"SOMATÓRIO TOTAL ANUAL",{"$f":"J31*12","v":0}]