{"text_format":"1","workbook":"xlsx","n_sheets":11,"sheets":["RESUMO","TAB.REF","CRONOGRAMA","PLAN. BDI.IMP","CVCTEC-77","CVCTEC-79","CVCTEC-80","CVCTEC-83","CVCTEC-84","PMPATOS_004DR","PMPATOS_005DR"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":0,"defined_names":36,"comments":0,"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":"RESUMO","index":0,"n_rows":23,"n_cols":8,"rows_kept":23,"cut":false,"hidden":false,"merged":[[0,0,0,6],[1,0,1,6],[2,1,2,4],[2,5,2,6],[3,1,3,2],[3,5,3,6],[4,1,4,2],[4,5,4,6],[5,0,5,6],[6,0,7,0],[6,1,7,1],[6,2,7,2],[6,3,7,3],[6,4,6,6],[7,5,7,6],[8,5,8,6],[9,5,9,6],[10,5,10,6],[11,5,11,6],[12,5,12,6],[13,5,13,6],[14,5,14,6],[15,0,15,3],[15,5,15,6],[16,0,16,7],[18,0,18,4],[19,1,19,4],[20,1,20,4],[21,1,21,4],[22,1,22,4]]}
[]
["PLANILHA ORÇAMENTÁRIA  RESUMO"]
["OBRA:","PROJETOS DE MODIFICAÇÃO, EXTENSÃO DE REDE  E ILUMINAÇÃO PÚBLICA",null,null,null,"BDI:",null,"(com desoneração)"]
["LOCAL:","DIVERSOS - MUNICIPIO DE PATOS DE MINAS",null,"ART:",null,"(com desoneração)",null,"(sem desoneração)"]
["REFERÊNCIA:","PREÇOS DE MERCADO",null,"DATA:","2020-02-04",{"$f":"IF(H5=1,'PLAN. BDI.IMP'!D45,'PLAN. BDI.IMP'!D40)","v":0.0598834128245893},null,1]
[]
["ITEM","Descrição","BAIRRO","REFERÊNCIA","VALOR TOTAL"]
[null,null,null,null,"SEM BDI","COM BDI"]
[1,"Rua Laumar da Rocha Filgueira (extensão)","JARDIM RECANTO","CVCTEC_PMINAS_77",{"$f":"'CVCTEC-77'!F52","v":0},{"$f":"'CVCTEC-77'!H52","v":0}]
[2,"Avenida A (extensão)","JARDIM PANORÂMICO","CVCTEC_PMINAS_79",{"$f":"'CVCTEC-79'!F61","v":0},{"$f":"'CVCTEC-79'!H61","v":0}]
[3,"Av Arthur Magalhães (modificação de rede para duplicação)","NOVA FLORESTA","CVCTEC_PMINAS_80",{"$f":"'CVCTEC-80'!F128","v":0},{"$f":"'CVCTEC-80'!H128","v":0}]
[4,"Av dos Buritis (modificação de rede para duplicação)","ALTO DA COLINA","CVCTEC_PMINAS_83",{"$f":"'CVCTEC-83'!F123","v":0},{"$f":"'CVCTEC-83'!H123","v":0}]
[5,"Rua Sagitário (melhoria de rede)","JARDIM PELUZZO","CVCTEC_PMINAS_84",{"$f":"'CVCTEC-84'!F90","v":0},{"$f":"'CVCTEC-84'!H90","v":0}]
[6,"Praça Frei Ildeu (iluminação)","SEBASTIÃO AMORIM","PMPATOS_004DR",{"$f":"PMPATOS_004DR!F39","v":0},{"$f":"PMPATOS_004DR!H39","v":0}]
[7,"Praça José de Brito (iluminação)","JARDIM PELUZZO","PMPATOS_005DR",{"$f":"PMPATOS_005DR!F40","v":0},{"$f":"PMPATOS_005DR!H40","v":0}]
["TOTAL",null,null,null,{"$f":"SUM(E9:E15)","v":0},{"$f":"SUM(F9:G15)","v":0}]
[]
[null,"Patos de Minas,",{"$f":"CONCATENATE(DAY(E5),\" de \",TEXT(MONTH(E5)*29,\"mmmm\"),\" de \",YEAR(E5))","v":"4 de fevereiro de 2020"}]
[]
[null,"_______________________________________________________"]
[null,"Diogo Soares Resende"]
[null,"Eng. Eletricista"]
[null,"CREA: 194.419D/MG"]

{"sheet":"TAB.REF","index":1,"n_rows":140,"n_cols":4,"rows_kept":140,"cut":false,"hidden":false,"merged":[]}
["VALORES DE REFERÊNCIA"]
["CÓDIGO","DESCRIÇÃO","UNIDADE","PREÇO"]
[114,"LUMINARIA LED POTÊNCIA ATÉ 114W FLUXO LUMINOSO APROXIMADO 13.100lm EFICIENCIA LUMINOSA ≥ 115lm/w","PC"]
[120,"LUMINARIA LED POTÊNCIA ATÉ 120W FLUXO LUMINOSO APROXIMADO 13.800lm EFICIENCIA LUMINOSA ≥ 115lm/w","PC"]
[150,"LUMINARIA LED POTÊNCIA ATÉ 150W FLUXO LUMINOSO APROXIMADO 17.250lm EFICIENCIA LUMINOSA ≥ 115lm/w","PC"]
[2931,"CABO DE AÇO MR 1/4P (6,4MM) 7 FIOS","KG"]
[2964,"CABO DE AÇO HS 3/8P (9,5MM²) 7FIOS","KG"]
[3954,"FITA ADESIVA ISOLANTE PVC 19MMX20M","RL"]
[39586,"COBERTURA PROTETORA PARA BUCHA DE EQUIPAMENTO","PC"]
[66688,"PARAFUSO CABEÇA ABAULADA M12X 40MM","PC"]
[66878,"PARAFUSO CABEÇA ABAULADA M16X 45MM","PC"]
[66886,"PARAFUSO CABEÇA ABAULADA M16X 70MM","PC"]
[66894,"PARAFUSO CABEÇA ABAULADA M16X150MM","PC"]
[74799,"PARAFUSO CABEÇA QUADRADA M16X125MM","PC"]
[74807,"PARAFUSO CABEÇA QUADRADA M16X150MM","PC"]
[74831,"PARAFUSO CABEÇA QUADRADA M16X300MM","PC"]
[74864,"PARAFUSO CABEÇA QUADRADA M16X450MM","PC"]
[74872,"PARAFUSO CABEÇA QUADRADA M16X500MM","PC"]
[75036,"PARAFUSO CABEÇA SEXTAVADA M12X 40MM","PC"]
[75630,"PORCA QUADRADA M16 24X24X13MM","PC"]
[75721,"ARRUELA QUADRADA 38X18X3MM","PC"]
[82586,"MASSA CALAFETAR 1KG","KG"]
[207415,"POSTE CONCRETO CIRCULAR 11M 300DAN","PC"]
[207449,"POSTE CONCRETO CIRCULAR 11M 600DAN","PC"]
[207506,"POSTE CONCRETO CIRCULAR 12M 600DAN","PC"]
[207514,"POSTE CONCRETO CIRCULAR 12M1000DAN","PC"]
[207522,"POSTE CONCRETO CIRCULAR 12M 300DAN","PC"]
[211771,"BRAÇO SUPORTE L","PC"]
[211789,"BRAÇO SUPORTE C","PC"]
[214668,"POSTE CONCRETO RC IP 11,5M 150DAN","PC"]
[219634,"ISOLADOR ROLDANA PORCELANA OU VIDRO","PC"]
[219642,"ISOLADOR PINO POLIMÉRICO 15 KV P/BRAÇO SUPORTE C","PC"]
[219659,"ISOLADOR DE ANCORAGEM POLIMÉRICO 15KV ITEM 1","PC"]
[219709,"ALÇA PREFORMADA OLHAL CA/CAA 34MM² (2AWG)","PC"]
[220434,"CABO CA 53MM² (1/0AWG)","KG"]
[222539,"HASTE ATERRAMENTO 2400MM","PC"]
[223818,"CANTONEIRA PARA BRAÇO C","PC"]
[225615,"CABO CU 1X 1,5MM² 1KV XLPE","M"]
[225623,"CABO AL 1X 16MM² 1KV","M"]
[225656,"CABO AL 1X 70MM² 1KV","M"]
[225896,"CABO CU 1X 2,5MM² 750V","M"]
[226373,"CABO QUADRUPLEX CA 3X1X 70+70 1KV","M"]
[227066,"CONETOR TERMINAL COMP CA/CAA 54MM² / 70MM² COMPACT","PC"]
[227389,"CONETOR TERMINAL COMPRESSÃO 1F AÇO 6,4MM / 21MM²","PC"]
[227769,"CONETOR FORMATO H ITEM 1 CAA 13-34MM² / 13-34MM²","PC"]
[227777,"CONETOR FORMATO H ITEM 2 CAA 27-54MM² / 13-34MM²","PC"]
[227785,"CONETOR FORMATO H ITEM 3 CAA 42-67MM² / 42-67MM²","PC"]
[227850,"CONETOR CUNHA CU ITEM 1","PC"]
[227868,"CONETOR CUNHA CU ITEM 2","PC"]
[228874,"ALÇA PREFORMADA NEUTRO CA/CAL 35MM²","PC"]
[228890,"ALÇA PREFORMADA CA/CAA 54MM² (1/0AWG)","PC"]
[228981,"ALÇA PREFORMADA NEUTRO CA/CAL 16MM²","PC"]
[229005,"ALÇA PREFORMADA NEUTRO CA/CAL 70MM²","PC"]
[230367,"LAÇO PREFORMADO DE TOPO CA/CAA 34MM² (2AWG)","PC"]
[231175,"CONETOR PARA ATERRAMENTO DE FERRAGENS DE IP","PC"]
[231522,"ALÇA PARA ESTRIBO FECHADA 2AWG","PC"]
[231548,"CABO AL 1X 50MM² 15KV PROTEGIDO","M"]
[231555,"SUPORTE Z PARA CHAVE FUSÍVEL","PC"]
[231589,"CABO TRIPLEX CA 2X1X70+70 1KV","M"]
[231662,"ESPAÇADOR LOSANGULAR 50-150MM² 15KV","CJ"]
[231688,"CONETOR CUNHA CU ITEM 7","PC"]
[231696,"CONETOR CUNHA CU ITEM 6","PC"]
[231712,"BRAÇO SUPORTE COM GRAMPO DE SUSPENSÃO ITEM 2","CJ"]
[231753,"CONETOR CUNHA AL 150-50MM²","PC"]
[231795,"CONETOR CUNHA AL 50MM² COM ESTRIBO","PC"]
[231811,"CONETOR CUNHA AL 150MM² COM ESTRIBO","PC"]
[231860,"CARTUCHO DE APLICAÇÃO AZUL","PC"]
[231878,"CARTUCHO DE APLICAÇÃO VERMELHO","PC"]
[231886,"CONETOR TERMINAL COMPRESSÃO 1F 50MM²","PC"]
[234567,"GRAMPO ANCORAGEM PARA CABO 50MM² 15KV","PC"]
[234575,"GRAMPO ANCORAGEM PARA CABO 150MM² 15KV","PC"]
[236265,"PINO P/ ISOLADOR POLIMÉRICO ATÉ 36,2 KV - BRAÇO C","PC"]
[236836,"CINTA DE AÇO D 170MM","PC"]
[236844,"CINTA DE AÇO D 180MM","PC"]
[236851,"CINTA DE AÇO D 190MM","PC"]
[236869,"CINTA DE AÇO D 200MM","PC"]
[236877,"CINTA DE AÇO D 210MM","PC"]
[236885,"CINTA DE AÇO D 220MM","PC"]
[236893,"CINTA DE AÇO D 230MM","PC"]
[236901,"CINTA DE AÇO D 240MM","PC"]
[236919,"CINTA DE AÇO D 250MM","PC"]
[236927,"CINTA DE AÇO D 260MM","PC"]
[236935,"CINTA DE AÇO D 270MM","PC"]
[236943,"CINTA DE AÇO D 280MM","PC"]
[236950,"CINTA DE AÇO D 290MM","PC"]
[237081,"SUPORTE 240MM TRANSFORMADOR POSTE CC","PC"]
[237156,"SELA PARA CRUZETA","PC"]
[237172,"SUPORTE L PARA CRUZETA","PC"]
[237222,"AFASTADOR ARMAÇÃO SECUNDÁRIA 500MM","PC"]
[237230,"ARMAÇÃO SECUNDÁRIO 1 ESTRIBO","PC"]
[237248,"ARMAÇÃO SECUNDÁRIO 2 ESTRIBOS","PC"]
[237271,"MANILHA SAPATILHA CLASSE 50KN","PC"]
[237289,"OLHAL PARA PARAFUSO 50KN","PC"]
[237677,"ALÇA PREFORMADA ESTAI CABO AÇO 9,5MM","PC"]
[237685,"ALÇA PREFORMADA ESTAI CABO AÇO 6,4MM","PC"]
[237701,"FIXADOR PREFORMADO ESTAI 6,4MM","PC"]
[237768,"SAPATILHA","PC"]
[237776,"SUPORTE L DE TOPO DE POSTE ITEM 1","PC"]
[237784,"MÃO-FRANCESA PERFILADA NORMAL 38X5X726MM","PC"]
[245837,"TRANSFORMADOR TRIFÁSICO 15KV 45KVA","PC"]
[258905,"BRAÇO PARA IP TIPO CURTO","PC"]
[258921,"BRAÇO PARA IP TIPO MÉDIO","PC"]
[270439,"CHAVE FUSÍVEL 15KV COM PORTA FUSÍVEL 100A 7,1KA","PC"]
[271353,"ELO FUSÍVEL BOTÃO 500MM 3H","PC"]
[289058,"PÁRA-RAIOS 12KV 10KA ZNO","PC"]
[293357,"PÁRA-RAIOS REDE SECUNDÁRIA ISOLADA 280V 10KA","PC"]
[299560,"ARO COM TAMPA ARTICULADA CAIXA ZA","CJ"]
[306555,"ANEL CAIXA ZA CONCRETO PREMOLDADO","PC"]
[327361,"RELÉ FOTOELÉTRICO ELETRÔNICO 105-305V","PC"]
[327692,"BRAÇADEIRA PLÁSTICA CABO MULTIPLEXADO","PC"]
[327700,"ANEL ELASTOMÉRICO P/ ISOLADOR PINO POLIMÉRICO 15KV","PC"]
[327726,"CONETOR DE PERFURAÇÃO 10-70MM²/6-35MM²","PC"]
[327767,"CONETOR DE PERFURAÇÃO 70-240MM²/70-120MM²","PC"]
[328120,"ESTRIBO PARA BRAÇO TIPO L PARA RDAP","PC"]
[328138,"BRAÇO ANTIBALANÇO 15KV","PC"]
[331728,"CONETOR CUNHA ITEM 2 + COBERTURA ISOLANTE ITEM 2","PC"]
[338731,"CONETOR TERMINAL COMPRESSÃO 16MM²","PC"]
[354899,"LÂMPADA VAPOR DE SÓDIO 150W AP E-40 TUBULAR","PC"]
[354900,"LUMINÁRIA COM EQUIPAMENTO VS 150W TUBULAR","PC"]
[354903,"SUPORTE IP 2 LUMINÁRIAS POSTE RC OU AÇO 10/12/14M","PC"]
[355028,"REATOR LÂMPADA VS 150W INTEGRADO","PC"]
[357342,"FIO PARA AMARRAÇÃO ALUMÍNIO RECOZIDO 5,2MM (4AWG)","KG"]
[374393,"MANTA AUTO-ADESIVA PARA EMENDA CABO 15KV RDP","PC"]
[375058,"COBERTURA PROTETORA P/ BCH BT TRANSFORMADOR ITEM 1","PC"]
[375718,"ISOLADOR PILAR PORCELANA 15KV","PC"]
[375720,"PINO PARA ISOLADOR PILAR","PC"]
[376109,"LUMINÁRIA COM EQUIPAMENTO VS 100W VIDRO PLANO","PC"]
[376112,"REATOR LÂMPADA VS 100W INTEGRADO CONECTOR RÁPIDO","PC"]
[376238,"LÂMPADA VAPOR DE SÓDIO 100W AP E-40 TUBULAR","PC"]
[377357,"CONETOR TERMINAL ATERRAMENTO TEMPORÁRIO DE CHAVE","PC"]
[377568,"DUTO PEAD CORRUGADO DEN 63MM","M"]
[377705,"CRUZETA DE FIBRA DE VIDRO 2400X112,5X90MM","PC"]
[378809,"CONECTOR TERMINAL P/ BUCHA,50 MM²,RETO,COMPRESSÃO","PC"]
[378842,"GRAMPO DE LINHA VIVA","PC"]
[378849,"CONECTOR,PERFURAÇÃO,AL/CU,16-70/1,5-6MM²,RDS.","PC"]
[379679,"CONETOR DE PERFURAÇÃO 35-120MM²/1,5MM²","PC"]
["SINAPI34623","DISJUNTOR TIPO DIN/IEC, BIPOLAR 40A","PC"]
["SUP3","SUPORTE IP 3 LUMINÁRIAS POSTE RC OU AÇO 10/12/14M","PC"]
["US. CONST. RDA","MÃO DE OBRA DE CONSTRUÇÃO DE REDE ELÉTRICA","US"]
["US. CONST. RDS","MÃO DE OBRA DE CONSTRUÇÃO DE REDE SUBTERRÂNEA","US"]

{"sheet":"CRONOGRAMA","index":2,"n_rows":40,"n_cols":18,"rows_kept":40,"cut":false,"hidden":false,"merged":[[1,0,1,17],[2,1,2,17],[3,1,3,17],[4,1,4,6],[4,7,4,11],[4,12,4,14],[4,15,4,17],[5,0,5,17],[6,0,8,0],[6,1,8,6],[6,7,8,7],[6,8,8,8],[6,9,6,17],[7,9,7,11],[7,12,7,14],[7,15,7,17],[9,1,9,6],[10,1,10,6],[11,1,11,6],[12,1,12,6],[13,1,13,6],[14,1,14,6],[15,1,15,6],[16,1,16,6],[17,1,17,6],[18,1,18,6],[19,1,19,6],[20,1,20,6],[21,1,21,6],[22,1,22,6],[23,1,23,6],[24,1,24,6],[25,1,25,6],[26,1,26,6],[27,1,27,6],[28,1,28,6],[29,1,29,6],[30,0,30,17],[31,1,31,6],[33,4,33,13],[35,0,35,6],[36,0,36,17],[37,4,37,13],[38,4,38,13],[39,4,39,13]]}
[]
["CRONOGRAMA FISICO-FINANCEIRO"]
["OBRA:","PROJETOS DE MODIFICAÇÃO, EXTENSÃO DE REDE  E ILUMINAÇÃO PÚBLICA"]
["LOCAL:","DIVERSOS - MUNICIPIO DE PATOS DE MINAS"]
["REFERÊNCIA:","PREÇOS DE MERCADO_COTAÇÃO Janeiro/2020",null,null,null,null,null,"BDI (PUBLICAÇÃO TCU - ACÓRDÃO Nº 2622/2013):",null,null,null,null,{"$f":"RESUMO!F5","v":0.0598834128245893},null,null,{"$f":"RESUMO!E5","v":"2020-02-04"}]
[]
["ITEM","DISCRIMINAÇÃO DE SERVIÇOS",null,null,null,null,null,"VALOR SERVIÇOS (R$)","PESO (%)","SERVIÇOS A EXECUTAR"]
[null,null,null,null,null,null,null,null,null,"MESES 1-2",null,null,"MESES 3-4",null,null,"MESES 5-6"]
[null,null,null,null,null,null,null,null,null,"SIMPL.%","R$","ACUM.%","SIMPL.%","R$","ACUM.%","SIMPL.%","R$","ACUM.%"]
[1,{"$f":"'CVCTEC-77'!$A$4","v":"LOCAL: CVCTEC_PMINAS_77 - RUA LAUMAR ROCHA FILGUEIRA E OUTRAS - B. JARDIM RECANTO"},null,null,null,null,null,{"$f":"SUM(H11:H12)","v":0}]
["1.1","MATERIAL",null,null,null,null,null,{"$f":"'CVCTEC-77'!H50:I50","v":0},{"$f":"H11/$H$32","v":{"$error":"#DIV/0!"}},0.15,{"$f":"J11*H11","v":0},{"$f":"J11","v":0.15},0.35,{"$f":"M11*H11","v":0},{"$f":"L11+M11","v":0.5},0.5,{"$f":"P11*H11","v":0},{"$f":"O11+P11","v":1}]
["1.2","MÃO DE OBRA",null,null,null,null,null,{"$f":"'CVCTEC-77'!H51:I51","v":0},{"$f":"H12/$H$32","v":{"$error":"#DIV/0!"}},0.15,{"$f":"J12*H12","v":0},{"$f":"J12","v":0.15},0.35,{"$f":"M12*H12","v":0},{"$f":"L12+M12","v":0.5},0.5,{"$f":"P12*H12","v":0},{"$f":"O12+P12","v":1}]
[2,{"$f":"'CVCTEC-79'!$A$4","v":"LOCAL: CVCTEC_PMINAS_79 - AV. A - B. JARDIM PANORAMICO"},null,null,null,null,null,{"$f":"SUM(H14:H15)","v":0}]
["2.1","MATERIAL",null,null,null,null,null,{"$f":"'CVCTEC-79'!H59:I59","v":0},{"$f":"H14/$H$32","v":{"$error":"#DIV/0!"}},0.15,{"$f":"J14*H14","v":0},{"$f":"J14","v":0.15},0.35,{"$f":"M14*H14","v":0},{"$f":"L14+M14","v":0.5},0.5,{"$f":"P14*H14","v":0},{"$f":"O14+P14","v":1}]
["2.2","MÃO DE OBRA",null,null,null,null,null,{"$f":"'CVCTEC-79'!H60:I60","v":0},{"$f":"H15/$H$32","v":{"$error":"#DIV/0!"}},0.15,{"$f":"J15*H15","v":0},{"$f":"J15","v":0.15},0.35,{"$f":"M15*H15","v":0},{"$f":"L15+M15","v":0.5},0.5,{"$f":"P15*H15","v":0},{"$f":"O15+P15","v":1}]
[3,{"$f":"'CVCTEC-80'!$A$4","v":"LOCAL: CVCTEC_PMINAS_80 - RUA ARTHUR MAGALHAES - B. NOVA FLORESTA"},null,null,null,null,null,{"$f":"SUM(H17:H18)","v":0}]
["3.1","MATERIAL",null,null,null,null,null,{"$f":"'CVCTEC-80'!H126:I126","v":0},{"$f":"H17/$H$32","v":{"$error":"#DIV/0!"}},0.15,{"$f":"J17*H17","v":0},{"$f":"J17","v":0.15},0.35,{"$f":"M17*H17","v":0},{"$f":"L17+M17","v":0.5},0.5,{"$f":"P17*H17","v":0},{"$f":"O17+P17","v":1}]
["3.2","MÃO DE OBRA",null,null,null,null,null,{"$f":"'CVCTEC-80'!H127:I127","v":0},{"$f":"H18/$H$32","v":{"$error":"#DIV/0!"}},0.15,{"$f":"J18*H18","v":0},{"$f":"J18","v":0.15},0.35,{"$f":"M18*H18","v":0},{"$f":"L18+M18","v":0.5},0.5,{"$f":"P18*H18","v":0},{"$f":"O18+P18","v":1}]
[4,{"$f":"'CVCTEC-83'!$A$4","v":"LOCAL: CVCTEC_PMINAS_83 - AVENIDA DOS BURITIS - B. ALTO DA COLINA"},null,null,null,null,null,{"$f":"SUM(H20:H21)","v":0}]
["4.1","MATERIAL",null,null,null,null,null,{"$f":"'CVCTEC-83'!H121:I121","v":0},{"$f":"H20/$H$32","v":{"$error":"#DIV/0!"}},0.15,{"$f":"J20*H20","v":0},{"$f":"J20","v":0.15},0.35,{"$f":"M20*H20","v":0},{"$f":"L20+M20","v":0.5},0.5,{"$f":"P20*H20","v":0},{"$f":"O20+P20","v":1}]
["4.2","MÃO DE OBRA",null,null,null,null,null,{"$f":"'CVCTEC-83'!H122:I122","v":0},{"$f":"H21/$H$32","v":{"$error":"#DIV/0!"}},0.15,{"$f":"J21*H21","v":0},{"$f":"J21","v":0.15},0.35,{"$f":"M21*H21","v":0},{"$f":"L21+M21","v":0.5},0.5,{"$f":"P21*H21","v":0},{"$f":"O21+P21","v":1}]
[5,{"$f":"'CVCTEC-84'!$A$4","v":"LOCAL: CVCTEC_PMINAS_84 - RUA SAGITÁRIO - JARDIM PELUZZO"},null,null,null,null,null,{"$f":"SUM(H23:H24)","v":0}]
["5.1","MATERIAL",null,null,null,null,null,{"$f":"'CVCTEC-84'!H88:I88","v":0},{"$f":"H23/$H$32","v":{"$error":"#DIV/0!"}},0.15,{"$f":"J23*H23","v":0},{"$f":"J23","v":0.15},0.35,{"$f":"M23*H23","v":0},{"$f":"L23+M23","v":0.5},0.5,{"$f":"P23*H23","v":0},{"$f":"O23+P23","v":1}]
["5.2","MÃO DE OBRA",null,null,null,null,null,{"$f":"'CVCTEC-84'!H89:I89","v":0},{"$f":"H24/$H$32","v":{"$error":"#DIV/0!"}},0.15,{"$f":"J24*H24","v":0},{"$f":"J24","v":0.15},0.35,{"$f":"M24*H24","v":0},{"$f":"L24+M24","v":0.5},0.5,{"$f":"P24*H24","v":0},{"$f":"O24+P24","v":1}]
[6,{"$f":"CONCATENATE(PMPATOS_004DR!A5,\" \",PMPATOS_004DR!B5)","v":"LOCAL: PMPATOS_004DR - PRAÇA FREI ILDEU - SEBASTIÃO AMORIM"},null,null,null,null,null,{"$f":"SUM(H26:H27)","v":0}]
["6.1","MATERIAL",null,null,null,null,null,{"$f":"PMPATOS_004DR!H37","v":0},{"$f":"H26/$H$32","v":{"$error":"#DIV/0!"}},0.5,{"$f":"J26*H26","v":0},{"$f":"J26","v":0.5},0.5,{"$f":"M26*H26","v":0},{"$f":"L26+M26","v":1},0,{"$f":"P26*H26","v":0},{"$f":"O26+P26","v":1}]
["6.2","MÃO DE OBRA",null,null,null,null,null,{"$f":"PMPATOS_004DR!H38","v":0},{"$f":"H27/$H$32","v":{"$error":"#DIV/0!"}},0.5,{"$f":"J27*H27","v":0},{"$f":"J27","v":0.5},0.5,{"$f":"M27*H27","v":0},{"$f":"L27+M27","v":1},0,{"$f":"P27*H27","v":0},{"$f":"O27+P27","v":1}]
[7,{"$f":"CONCATENATE(PMPATOS_004DR!A5,\" \",PMPATOS_005DR!B5)","v":"LOCAL: PMPATOS_005DR - PRAÇA JOSÉ DE BRITO - JARDIM PELUZZO"},null,null,null,null,null,{"$f":"SUM(H29:H30)","v":0}]
["7.1","MATERIAL",null,null,null,null,null,{"$f":"PMPATOS_005DR!H38","v":0},{"$f":"H29/$H$32","v":{"$error":"#DIV/0!"}},0.5,{"$f":"J29*H29","v":0},{"$f":"J29","v":0.5},0.5,{"$f":"M29*H29","v":0},{"$f":"L29+M29","v":1},0,{"$f":"P29*H29","v":0},{"$f":"O29+P29","v":1}]
["7.2","MÃO DE OBRA",null,null,null,null,null,{"$f":"PMPATOS_005DR!H39","v":0},{"$f":"H30/$H$32","v":{"$error":"#DIV/0!"}},0.5,{"$f":"J30*H30","v":0},{"$f":"J30","v":0.5},0.5,{"$f":"M30*H30","v":0},{"$f":"L30+M30","v":1},0,{"$f":"P30*H30","v":0},{"$f":"O30+P30","v":1}]
[]
[null,"TOTAIS",null,null,null,null,null,{"$f":"SUM(H10:H30)/2","v":0},{"$f":"H32/$H$32","v":{"$error":"#DIV/0!"}},{"$f":"K32/$H32","v":{"$error":"#DIV/0!"}},{"$f":"SUM(K11:K30)","v":0},{"$f":"J32","v":{"$error":"#DIV/0!"}},{"$f":"N32/$H32","v":{"$error":"#DIV/0!"}},{"$f":"SUM(N11:N30)","v":0},{"$f":"L32+M32","v":{"$error":"#DIV/0!"}},{"$f":"Q32/$H32","v":{"$error":"#DIV/0!"}},{"$f":"SUM(Q11:Q30)","v":0},{"$f":"O32+P32","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,null,{"$f":"CONCATENATE(RESUMO!B18,\" \",RESUMO!C18)","v":"Patos de Minas, 4 de fevereiro de 2020"}]
[]
[]
["_______________________________________________________"]
[null,null,null,null,{"$f":"RESUMO!B21","v":"Diogo Soares Resende"}]
[null,null,null,null,{"$f":"RESUMO!B22","v":"Eng. Eletricista"}]
[null,null,null,null,{"$f":"RESUMO!B23","v":"CREA: 194.419D/MG"}]

{"sheet":"PLAN. BDI.IMP","index":3,"n_rows":61,"n_cols":10,"rows_kept":61,"cut":false,"hidden":false,"merged":[[0,0,0,9],[1,0,1,9],[2,0,2,9],[4,0,4,9],[5,0,5,9],[6,8,6,9],[30,0,30,9],[35,0,35,1],[39,1,40,2],[39,3,40,4],[39,5,40,6],[44,1,45,2],[44,3,45,4],[49,0,51,9],[56,0,56,4],[57,0,57,9],[58,0,58,9],[59,0,59,9],[60,0,60,9]]}
[]
["COMPOSIÇÃO DO BDI (Bonificações e Despesas Indiretas)"]
["\"Estações e Redes de Distribuição de Energia Elétrica\""]
[]
["OBJETO: PROJETOS DE MODIFICAÇÃO, EXTENSÃO DE REDE  E ILUMINAÇÃO PÚBLICA"]
["LOCAL:  DIVERSOS - MUNICIPIO DE PATOS DE MINAS"]
[{"$f":"CONCATENATE(\"PROF. RESP.: \",RESUMO!B21)","v":"PROF. RESP.: Diogo Soares Resende"},null,null,null,null,{"$f":"CONCATENATE(\"CREA-\",RIGHT(RESUMO!B23,2))","v":"CREA-MG"},{"$f":"LEFT(RIGHT(RESUMO!B23,11),8)","v":"194.419D"},"DATA:",{"$f":"RESUMO!E5","v":"2020-02-04"}]
[]
["1) ADMINISTRAÇÃO CENTRAL - ( 5,29% a 7,93%)"]
[]
[]
[null,null,null,null,null,"Adm. Central, Seguros e Garantias, Riscos",null,null,null,{"$f":"1+B11+B15+B20","v":1}]
["2) SEGUROS E GARANTIAS - ( 0,25% a 0,56%)",null,null,null,null,"Despesas Financeiras",null,null,null,{"$f":"1+B24","v":1}]
[null,null,null,null,null,"Lucro/Remuneração",null,null,null,{"$f":"1+B28","v":1}]
[null,null,null,null,null,"Impostos (com desoneração)",null,null,null,{"$f":"1-C34-E34-G34-C36","v":0.9435}]
[null,null,null,null,null,"Impostos (sem desoneração)",null,null,null,{"$f":"1-C34-E34-G34","v":0.9435}]
[]
["3) RISCOS  -  ( 1,00% a 1,97%)"]
[]
[]
[]
["4) DESPESAS FINANCEIRAS - ( 1,01% a 1,11%)"]
[]
[]
[]
["5) LUCRO/REMUNERAÇÃO  - (8,00% a 9,51%)"]
[]
[]
[]
["6) IMPOSTOS"]
[" - ISS - Variação de 2% a 5% - Justificado pela Legislação Tributária Municipal com apresentação da base de cálculo da alíquota."]
[]
[]
[null,"COFINS=",0.03,"PIS=",0.0065,"ISS=",0.02]
[]
["CPRB="]
[]
["A) Sem desoneração:"]
[]
[null,"BDI=",null,{"$f":"(J12*J13*J14)/J16-1","v":0.0598834128245893},null,"Faixa referencial",null,"1º Quartil","Médio","3º Quartil"]
[null,null,null,null,null,null,null,0.24,0.2584,0.2786]
[]
["B) Com desoneração:"]
[]
[null,"BDI=",null,{"$f":"(J12*J13*J14/J15)-1","v":0.0598834128245893}]
[]
[]
[]
["Observação:"]
["Composição para \"Estações e Redes de Distribuição de Energia Elétrica\", conforme classificação 4221-9/03 do CNAE 2.0."]
[]
[]
[]
[]
[]
[null,null,null,null,"Patos de Minas,",{"$f":"RESUMO!C18","v":"4 de fevereiro de 2020"}]
[]
["_______________________________________________________"]
[{"$f":"RESUMO!B21","v":"Diogo Soares Resende"}]
[{"$f":"RESUMO!B22","v":"Eng. Eletricista"}]
[{"$f":"RESUMO!B23","v":"CREA: 194.419D/MG"}]

{"sheet":"CVCTEC-77","index":4,"n_rows":61,"n_cols":9,"rows_kept":61,"cut":false,"hidden":false,"merged":[[0,0,0,8],[1,0,1,8],[2,0,2,8],[3,0,3,8],[4,0,4,4],[5,0,5,4],[6,0,6,8],[7,0,8,0],[7,1,8,1],[7,2,8,2],[7,3,8,3],[7,4,8,4],[7,5,7,6],[7,7,7,8],[42,0,42,4],[42,5,42,6],[42,7,42,8],[43,0,43,4],[43,5,43,6],[43,7,43,8],[47,0,47,4],[47,5,47,6],[47,7,47,8],[48,0,48,4],[48,5,48,6],[48,7,48,8],[49,0,49,4],[49,5,49,6],[49,7,49,8],[50,0,50,4],[50,5,50,6],[50,7,50,8],[51,0,51,4],[51,5,51,6],[51,7,51,8],[54,0,54,8],[56,0,56,6],[57,0,57,8],[58,0,58,9],[59,0,59,8],[60,0,60,8]]}
[]
["PLANILHA ORÇAMENTÁRIA "]
["OBJETO: PROJETOS DE MODIFICAÇÃO, EXTENSÃO DE REDE  E ILUMINAÇÃO PÚBLICA"]
["LOCAL: CVCTEC_PMINAS_77 - RUA LAUMAR ROCHA FILGUEIRA E OUTRAS - B. JARDIM RECANTO"]
["RESPONSÁVEL TÉCNICO: DIOGO SOARES RESENDE",null,null,null,null,"CREA:",{"$f":"LEFT(RIGHT(RESUMO!B23,11),8)","v":"194.419D"},"ART:"]
["REFERENCIA DE PREÇOS: PREÇOS DE MERCADO",null,null,null,null,"DATA: ",{"$f":"RESUMO!E5","v":"2020-02-04"},"BDI :",{"$f":"RESUMO!F5","v":0.0598834128245893}]
[]
["ITEM","CÓDIGO ","DESCRIÇÃO","UNID.","QUANT.","PREÇO SEM BDI",null,"PREÇO COM BDI"]
[null,null,null,null,null,"UNITÁRIO ","TOTAL","UNITÁRIO ","TOTAL"]
[1,228981,{"$f":"VLOOKUP(B10,'TAB.REF'!$A$3:$D$140,2)","v":"ALÇA PREFORMADA NEUTRO CA/CAL 16MM²"},{"$f":"VLOOKUP(B10,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},10,{"$f":"VLOOKUP(B10,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F10*E10,2)","v":0},{"$f":"ROUND(F10*(1+$I$6),2)","v":0},{"$f":"ROUND(H10*E10,2)","v":0}]
[2,229005,{"$f":"VLOOKUP(B11,'TAB.REF'!$A$3:$D$140,2)","v":"ALÇA PREFORMADA NEUTRO CA/CAL 70MM²"},{"$f":"VLOOKUP(B11,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},6,{"$f":"VLOOKUP(B11,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F11*E11,2)","v":0},{"$f":"ROUND(F11*(1+$I$6),2)","v":0},{"$f":"ROUND(H11*E11,2)","v":0}]
[3,327692,{"$f":"VLOOKUP(B12,'TAB.REF'!$A$3:$D$140,2)","v":"BRAÇADEIRA PLÁSTICA CABO MULTIPLEXADO"},{"$f":"VLOOKUP(B12,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},15,{"$f":"VLOOKUP(B12,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F12*E12,2)","v":0},{"$f":"ROUND(F12*(1+$I$6),2)","v":0},{"$f":"ROUND(H12*E12,2)","v":0}]
[4,258905,{"$f":"VLOOKUP(B13,'TAB.REF'!$A$3:$D$140,2)","v":"BRAÇO PARA IP TIPO CURTO"},{"$f":"VLOOKUP(B13,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},2,{"$f":"VLOOKUP(B13,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F13*E13,2)","v":0},{"$f":"ROUND(F13*(1+$I$6),2)","v":0},{"$f":"ROUND(H13*E13,2)","v":0}]
[5,231712,{"$f":"VLOOKUP(B14,'TAB.REF'!$A$3:$D$140,2)","v":"BRAÇO SUPORTE COM GRAMPO DE SUSPENSÃO ITEM 2"},{"$f":"VLOOKUP(B14,'TAB.REF'!$A$3:$D$140,3)","v":"CJ"},2,{"$f":"VLOOKUP(B14,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F14*E14,2)","v":0},{"$f":"ROUND(F14*(1+$I$6),2)","v":0},{"$f":"ROUND(H14*E14,2)","v":0}]
[6,225615,{"$f":"VLOOKUP(B15,'TAB.REF'!$A$3:$D$140,2)","v":"CABO CU 1X 1,5MM² 1KV XLPE"},{"$f":"VLOOKUP(B15,'TAB.REF'!$A$3:$D$140,3)","v":"M"},18,{"$f":"VLOOKUP(B15,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F15*E15,2)","v":0},{"$f":"ROUND(F15*(1+$I$6),2)","v":0},{"$f":"ROUND(H15*E15,2)","v":0}]
[7,2931,{"$f":"VLOOKUP(B16,'TAB.REF'!$A$3:$D$140,2)","v":"CABO DE AÇO MR 1/4P (6,4MM) 7 FIOS"},{"$f":"VLOOKUP(B16,'TAB.REF'!$A$3:$D$140,3)","v":"KG"},3.6,{"$f":"VLOOKUP(B16,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F16*E16,2)","v":0},{"$f":"ROUND(F16*(1+$I$6),2)","v":0},{"$f":"ROUND(H16*E16,2)","v":0}]
[8,226373,{"$f":"VLOOKUP(B17,'TAB.REF'!$A$3:$D$140,2)","v":"CABO QUADRUPLEX CA 3X1X 70+70 1KV"},{"$f":"VLOOKUP(B17,'TAB.REF'!$A$3:$D$140,3)","v":"M"},91,{"$f":"VLOOKUP(B17,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F17*E17,2)","v":0},{"$f":"ROUND(F17*(1+$I$6),2)","v":0},{"$f":"ROUND(H17*E17,2)","v":0}]
[9,231589,{"$f":"VLOOKUP(B18,'TAB.REF'!$A$3:$D$140,2)","v":"CABO TRIPLEX CA 2X1X70+70 1KV"},{"$f":"VLOOKUP(B18,'TAB.REF'!$A$3:$D$140,3)","v":"M"},38,{"$f":"VLOOKUP(B18,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F18*E18,2)","v":0},{"$f":"ROUND(F18*(1+$I$6),2)","v":0},{"$f":"ROUND(H18*E18,2)","v":0}]
[10,236836,{"$f":"VLOOKUP(B19,'TAB.REF'!$A$3:$D$140,2)","v":"CINTA DE AÇO D 170MM"},{"$f":"VLOOKUP(B19,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},2,{"$f":"VLOOKUP(B19,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F19*E19,2)","v":0},{"$f":"ROUND(F19*(1+$I$6),2)","v":0},{"$f":"ROUND(H19*E19,2)","v":0}]
[11,236877,{"$f":"VLOOKUP(B20,'TAB.REF'!$A$3:$D$140,2)","v":"CINTA DE AÇO D 210MM"},{"$f":"VLOOKUP(B20,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},10,{"$f":"VLOOKUP(B20,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F20*E20,2)","v":0},{"$f":"ROUND(F20*(1+$I$6),2)","v":0},{"$f":"ROUND(H20*E20,2)","v":0}]
[12,236893,{"$f":"VLOOKUP(B21,'TAB.REF'!$A$3:$D$140,2)","v":"CINTA DE AÇO D 230MM"},{"$f":"VLOOKUP(B21,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},4,{"$f":"VLOOKUP(B21,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F21*E21,2)","v":0},{"$f":"ROUND(F21*(1+$I$6),2)","v":0},{"$f":"ROUND(H21*E21,2)","v":0}]
[13,227850,{"$f":"VLOOKUP(B22,'TAB.REF'!$A$3:$D$140,2)","v":"CONETOR CUNHA CU ITEM 1"},{"$f":"VLOOKUP(B22,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},9,{"$f":"VLOOKUP(B22,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F22*E22,2)","v":0},{"$f":"ROUND(F22*(1+$I$6),2)","v":0},{"$f":"ROUND(H22*E22,2)","v":0}]
[14,227868,{"$f":"VLOOKUP(B23,'TAB.REF'!$A$3:$D$140,2)","v":"CONETOR CUNHA CU ITEM 2"},{"$f":"VLOOKUP(B23,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},5,{"$f":"VLOOKUP(B23,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F23*E23,2)","v":0},{"$f":"ROUND(F23*(1+$I$6),2)","v":0},{"$f":"ROUND(H23*E23,2)","v":0}]
[15,231696,{"$f":"VLOOKUP(B24,'TAB.REF'!$A$3:$D$140,2)","v":"CONETOR CUNHA CU ITEM 6"},{"$f":"VLOOKUP(B24,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},1,{"$f":"VLOOKUP(B24,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F24*E24,2)","v":0},{"$f":"ROUND(F24*(1+$I$6),2)","v":0},{"$f":"ROUND(H24*E24,2)","v":0}]
[16,331728,{"$f":"VLOOKUP(B25,'TAB.REF'!$A$3:$D$140,2)","v":"CONETOR CUNHA ITEM 2 + COBERTURA ISOLANTE ITEM 2"},{"$f":"VLOOKUP(B25,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},5,{"$f":"VLOOKUP(B25,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F25*E25,2)","v":0},{"$f":"ROUND(F25*(1+$I$6),2)","v":0},{"$f":"ROUND(H25*E25,2)","v":0}]
[17,327726,{"$f":"VLOOKUP(B26,'TAB.REF'!$A$3:$D$140,2)","v":"CONETOR DE PERFURAÇÃO 10-70MM²/6-35MM²"},{"$f":"VLOOKUP(B26,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},5,{"$f":"VLOOKUP(B26,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F26*E26,2)","v":0},{"$f":"ROUND(F26*(1+$I$6),2)","v":0},{"$f":"ROUND(H26*E26,2)","v":0}]
[18,379679,{"$f":"VLOOKUP(B27,'TAB.REF'!$A$3:$D$140,2)","v":"CONETOR DE PERFURAÇÃO 35-120MM²/1,5MM²"},{"$f":"VLOOKUP(B27,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},8,{"$f":"VLOOKUP(B27,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F27*E27,2)","v":0},{"$f":"ROUND(F27*(1+$I$6),2)","v":0},{"$f":"ROUND(H27*E27,2)","v":0}]
[19,327767,{"$f":"VLOOKUP(B28,'TAB.REF'!$A$3:$D$140,2)","v":"CONETOR DE PERFURAÇÃO 70-240MM²/70-120MM²"},{"$f":"VLOOKUP(B28,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},6,{"$f":"VLOOKUP(B28,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F28*E28,2)","v":0},{"$f":"ROUND(F28*(1+$I$6),2)","v":0},{"$f":"ROUND(H28*E28,2)","v":0}]
[20,227777,{"$f":"VLOOKUP(B29,'TAB.REF'!$A$3:$D$140,2)","v":"CONETOR FORMATO H ITEM 2 CAA 27-54MM² / 13-34MM²"},{"$f":"VLOOKUP(B29,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},10,{"$f":"VLOOKUP(B29,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F29*E29,2)","v":0},{"$f":"ROUND(F29*(1+$I$6),2)","v":0},{"$f":"ROUND(H29*E29,2)","v":0}]
[21,227785,{"$f":"VLOOKUP(B30,'TAB.REF'!$A$3:$D$140,2)","v":"CONETOR FORMATO H ITEM 3 CAA 42-67MM² / 42-67MM²"},{"$f":"VLOOKUP(B30,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},16,{"$f":"VLOOKUP(B30,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F30*E30,2)","v":0},{"$f":"ROUND(F30*(1+$I$6),2)","v":0},{"$f":"ROUND(H30*E30,2)","v":0}]
[22,231175,{"$f":"VLOOKUP(B31,'TAB.REF'!$A$3:$D$140,2)","v":"CONETOR PARA ATERRAMENTO DE FERRAGENS DE IP"},{"$f":"VLOOKUP(B31,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},8,{"$f":"VLOOKUP(B31,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F31*E31,2)","v":0},{"$f":"ROUND(F31*(1+$I$6),2)","v":0},{"$f":"ROUND(H31*E31,2)","v":0}]
[23,227389,{"$f":"VLOOKUP(B32,'TAB.REF'!$A$3:$D$140,2)","v":"CONETOR TERMINAL COMPRESSÃO 1F AÇO 6,4MM / 21MM²"},{"$f":"VLOOKUP(B32,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},1,{"$f":"VLOOKUP(B32,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F32*E32,2)","v":0},{"$f":"ROUND(F32*(1+$I$6),2)","v":0},{"$f":"ROUND(H32*E32,2)","v":0}]
[24,222539,{"$f":"VLOOKUP(B33,'TAB.REF'!$A$3:$D$140,2)","v":"HASTE ATERRAMENTO 2400MM"},{"$f":"VLOOKUP(B33,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},1,{"$f":"VLOOKUP(B33,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F33*E33,2)","v":0},{"$f":"ROUND(F33*(1+$I$6),2)","v":0},{"$f":"ROUND(H33*E33,2)","v":0}]
[25,376238,{"$f":"VLOOKUP(B34,'TAB.REF'!$A$3:$D$140,2)","v":"LÂMPADA VAPOR DE SÓDIO 100W AP E-40 TUBULAR"},{"$f":"VLOOKUP(B34,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},2,{"$f":"VLOOKUP(B34,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F34*E34,2)","v":0},{"$f":"ROUND(F34*(1+$I$6),2)","v":0},{"$f":"ROUND(H34*E34,2)","v":0}]
[26,376109,{"$f":"VLOOKUP(B35,'TAB.REF'!$A$3:$D$140,2)","v":"LUMINÁRIA COM EQUIPAMENTO VS 100W VIDRO PLANO"},{"$f":"VLOOKUP(B35,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},2,{"$f":"VLOOKUP(B35,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F35*E35,2)","v":0},{"$f":"ROUND(F35*(1+$I$6),2)","v":0},{"$f":"ROUND(H35*E35,2)","v":0}]
[27,237289,{"$f":"VLOOKUP(B36,'TAB.REF'!$A$3:$D$140,2)","v":"OLHAL PARA PARAFUSO 50KN"},{"$f":"VLOOKUP(B36,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},11,{"$f":"VLOOKUP(B36,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F36*E36,2)","v":0},{"$f":"ROUND(F36*(1+$I$6),2)","v":0},{"$f":"ROUND(H36*E36,2)","v":0}]
[28,66878,{"$f":"VLOOKUP(B37,'TAB.REF'!$A$3:$D$140,2)","v":"PARAFUSO CABEÇA ABAULADA M16X 45MM"},{"$f":"VLOOKUP(B37,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},13,{"$f":"VLOOKUP(B37,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F37*E37,2)","v":0},{"$f":"ROUND(F37*(1+$I$6),2)","v":0},{"$f":"ROUND(H37*E37,2)","v":0}]
[29,66886,{"$f":"VLOOKUP(B38,'TAB.REF'!$A$3:$D$140,2)","v":"PARAFUSO CABEÇA ABAULADA M16X 70MM"},{"$f":"VLOOKUP(B38,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},34,{"$f":"VLOOKUP(B38,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F38*E38,2)","v":0},{"$f":"ROUND(F38*(1+$I$6),2)","v":0},{"$f":"ROUND(H38*E38,2)","v":0}]
[30,207415,{"$f":"VLOOKUP(B39,'TAB.REF'!$A$3:$D$140,2)","v":"POSTE CONCRETO CIRCULAR 11M 300DAN"},{"$f":"VLOOKUP(B39,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},4,{"$f":"VLOOKUP(B39,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F39*E39,2)","v":0},{"$f":"ROUND(F39*(1+$I$6),2)","v":0},{"$f":"ROUND(H39*E39,2)","v":0}]
[31,376112,{"$f":"VLOOKUP(B40,'TAB.REF'!$A$3:$D$140,2)","v":"REATOR LÂMPADA VS 100W INTEGRADO CONECTOR RÁPIDO"},{"$f":"VLOOKUP(B40,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},2,{"$f":"VLOOKUP(B40,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F40*E40,2)","v":0},{"$f":"ROUND(F40*(1+$I$6),2)","v":0},{"$f":"ROUND(H40*E40,2)","v":0}]
[32,327361,{"$f":"VLOOKUP(B41,'TAB.REF'!$A$3:$D$140,2)","v":"RELÉ FOTOELÉTRICO ELETRÔNICO 105-305V"},{"$f":"VLOOKUP(B41,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},2,{"$f":"VLOOKUP(B41,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F41*E41,2)","v":0},{"$f":"ROUND(F41*(1+$I$6),2)","v":0},{"$f":"ROUND(H41*E41,2)","v":0}]
[33,237768,{"$f":"VLOOKUP(B42,'TAB.REF'!$A$3:$D$140,2)","v":"SAPATILHA"},{"$f":"VLOOKUP(B42,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},5,{"$f":"VLOOKUP(B42,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F42*E42,2)","v":0},{"$f":"ROUND(F42*(1+$I$6),2)","v":0},{"$f":"ROUND(H42*E42,2)","v":0}]
[" VALOR TOTAL MATERIAIS",null,null,null,null,{"$f":"ROUND(SUM(G10:G42),2)","v":0},null,{"$f":"ROUND(SUM(I10:I42),2)","v":0}]
["MÃO DE OBRA DE CONSTRUÇÃO",null,null,null,null,"PREÇO SEM BDI",null,"PREÇO COM BDI"]
["ITEM","CÓDIGO","DESCRIÇÃO","UN","QUANT.","R$.UNIT.","R$. TOTAL","R$.UNIT.","R$. TOTAL"]
[1,"US. CONST. RDA",{"$f":"VLOOKUP(B46,'TAB.REF'!$A$3:$D$140,2)","v":"MÃO DE OBRA DE CONSTRUÇÃO DE REDE ELÉTRICA"},"US",5.55,{"$f":"VLOOKUP(B46,'TAB.REF'!$A$2:$D$140,4)","v":0},{"$f":"ROUND(E46*F46,2)","v":0},{"$f":"F46*(1+$I$6)","v":0},{"$f":"ROUND(H46*E46,2)","v":0}]
[2,"US. CONST. RDS",{"$f":"VLOOKUP(B47,'TAB.REF'!$A$3:$D$140,2)","v":"MÃO DE OBRA DE CONSTRUÇÃO DE REDE SUBTERRÂNEA"},"US",null,{"$f":"VLOOKUP(B47,'TAB.REF'!$A$2:$D$140,4)","v":0},{"$f":"ROUND(E47*F47,2)","v":0},{"$f":"F47*(1+$I$6)","v":0},{"$f":"ROUND(H47*E47,2)","v":0}]
[" VALOR TOTAL MÃO DE OBRA",null,null,null,null,{"$f":"SUM(G46:G47)","v":0},null,{"$f":"SUM(I46:I47)","v":0}]
["RESUMO",null,null,null,null,"PREÇO SEM BDI",null,"PREÇO COM BDI"]
[" VALOR TOTAL MATERIAIS",null,null,null,null,{"$f":"ROUND(F43,2)","v":0},null,{"$f":"ROUND(H43,2)","v":0}]
[" VALOR TOTAL MÃO DE OBRA",null,null,null,null,{"$f":"ROUND(F48,2)","v":0},null,{"$f":"H48","v":0}]
[" VALOR TOTAL",null,null,null,null,{"$f":"ROUND(SUM(F50:G51),2)","v":0},null,{"$f":"SUM(H50:I51)","v":0}]
[]
[]
[{"$f":"CONCATENATE(RESUMO!B18,\" \",RESUMO!C18)","v":"Patos de Minas, 4 de fevereiro de 2020"}]
[]
[]
["_______________________________________________________"]
[{"$f":"RESUMO!B21","v":"Diogo Soares Resende"}]
[{"$f":"RESUMO!B22","v":"Eng. Eletricista"}]
[{"$f":"RESUMO!B23","v":"CREA: 194.419D/MG"}]

{"sheet":"CVCTEC-79","index":5,"n_rows":70,"n_cols":9,"rows_kept":70,"cut":false,"hidden":false,"merged":[[0,0,0,8],[1,0,1,8],[2,0,2,8],[3,0,3,8],[4,0,4,4],[5,0,5,4],[6,0,6,8],[7,0,8,0],[7,1,8,1],[7,2,8,2],[7,3,8,3],[7,4,8,4],[7,5,7,6],[7,7,7,8],[51,0,51,4],[51,5,51,6],[51,7,51,8],[52,0,52,4],[52,5,52,6],[52,7,52,8],[56,0,56,4],[56,5,56,6],[56,7,56,8],[57,0,57,4],[57,5,57,6],[57,7,57,8],[58,0,58,4],[58,5,58,6],[58,7,58,8],[59,0,59,4],[59,5,59,6],[59,7,59,8],[60,0,60,4],[60,5,60,6],[60,7,60,8],[63,0,63,8],[65,0,65,6],[66,0,66,8],[67,0,67,8],[68,0,68,8],[69,0,69,8]]}
[]
["PLANILHA ORÇAMENTÁRIA "]
["OBJETO: PROJETOS DE MODIFICAÇÃO, EXTENSÃO DE REDE  E ILUMINAÇÃO PÚBLICA"]
["LOCAL: CVCTEC_PMINAS_79 - AV. A - B. JARDIM PANORAMICO"]
["RESPONSÁVEL TÉCNICO: DIOGO SOARES RESENDE",null,null,null,null,"CREA:",{"$f":"LEFT(RIGHT(RESUMO!B23,11),8)","v":"194.419D"},"ART:"]
["REFERENCIA DE PREÇOS: PREÇOS DE MERCADO",null,null,null,null,"DATA: ",{"$f":"RESUMO!E5","v":"2020-02-04"},"BDI :",{"$f":"RESUMO!F5","v":0.0598834128245893}]
[]
["ITEM","CÓDIGO ","DESCRIÇÃO","UNID.","QUANT.","PREÇO SEM BDI",null,"PREÇO COM BDI"]
[null,null,null,null,null,"UNITÁRIO ","TOTAL","UNITÁRIO ","TOTAL"]
[1,228981,{"$f":"VLOOKUP(B10,'TAB.REF'!$A$3:$D$140,2)","v":"ALÇA PREFORMADA NEUTRO CA/CAL 16MM²"},{"$f":"VLOOKUP(B10,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},16,{"$f":"VLOOKUP(B10,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F10*E10,2)","v":0},{"$f":"ROUND(F10*(1+$I$6),2)","v":0},{"$f":"ROUND(H10*E10,2)","v":0}]
[2,229005,{"$f":"VLOOKUP(B11,'TAB.REF'!$A$3:$D$140,2)","v":"ALÇA PREFORMADA NEUTRO CA/CAL 70MM²"},{"$f":"VLOOKUP(B11,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},4,{"$f":"VLOOKUP(B11,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F11*E11,2)","v":0},{"$f":"ROUND(F11*(1+$I$6),2)","v":0},{"$f":"ROUND(H11*E11,2)","v":0}]
[3,327692,{"$f":"VLOOKUP(B12,'TAB.REF'!$A$3:$D$140,2)","v":"BRAÇADEIRA PLÁSTICA CABO MULTIPLEXADO"},{"$f":"VLOOKUP(B12,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},20,{"$f":"VLOOKUP(B12,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F12*E12,2)","v":0},{"$f":"ROUND(F12*(1+$I$6),2)","v":0},{"$f":"ROUND(H12*E12,2)","v":0}]
[4,258921,{"$f":"VLOOKUP(B13,'TAB.REF'!$A$3:$D$140,2)","v":"BRAÇO PARA IP TIPO MÉDIO"},{"$f":"VLOOKUP(B13,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},6,{"$f":"VLOOKUP(B13,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F13*E13,2)","v":0},{"$f":"ROUND(F13*(1+$I$6),2)","v":0},{"$f":"ROUND(H13*E13,2)","v":0}]
[5,231712,{"$f":"VLOOKUP(B14,'TAB.REF'!$A$3:$D$140,2)","v":"BRAÇO SUPORTE COM GRAMPO DE SUSPENSÃO ITEM 2"},{"$f":"VLOOKUP(B14,'TAB.REF'!$A$3:$D$140,3)","v":"CJ"},4,{"$f":"VLOOKUP(B14,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F14*E14,2)","v":0},{"$f":"ROUND(F14*(1+$I$6),2)","v":0},{"$f":"ROUND(H14*E14,2)","v":0}]
[6,225615,{"$f":"VLOOKUP(B15,'TAB.REF'!$A$3:$D$140,2)","v":"CABO CU 1X 1,5MM² 1KV XLPE"},{"$f":"VLOOKUP(B15,'TAB.REF'!$A$3:$D$140,3)","v":"M"},52.5,{"$f":"VLOOKUP(B15,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F15*E15,2)","v":0},{"$f":"ROUND(F15*(1+$I$6),2)","v":0},{"$f":"ROUND(H15*E15,2)","v":0}]
[7,2931,{"$f":"VLOOKUP(B16,'TAB.REF'!$A$3:$D$140,2)","v":"CABO DE AÇO MR 1/4P (6,4MM) 7 FIOS"},{"$f":"VLOOKUP(B16,'TAB.REF'!$A$3:$D$140,3)","v":"KG"},11.3,{"$f":"VLOOKUP(B16,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F16*E16,2)","v":0},{"$f":"ROUND(F16*(1+$I$6),2)","v":0},{"$f":"ROUND(H16*E16,2)","v":0}]
[8,226373,{"$f":"VLOOKUP(B17,'TAB.REF'!$A$3:$D$140,2)","v":"CABO QUADRUPLEX CA 3X1X 70+70 1KV"},{"$f":"VLOOKUP(B17,'TAB.REF'!$A$3:$D$140,3)","v":"M"},210,{"$f":"VLOOKUP(B17,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F17*E17,2)","v":0},{"$f":"ROUND(F17*(1+$I$6),2)","v":0},{"$f":"ROUND(H17*E17,2)","v":0}]
[9,231860,{"$f":"VLOOKUP(B18,'TAB.REF'!$A$3:$D$140,2)","v":"CARTUCHO DE APLICAÇÃO AZUL"},{"$f":"VLOOKUP(B18,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},6,{"$f":"VLOOKUP(B18,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F18*E18,2)","v":0},{"$f":"ROUND(F18*(1+$I$6),2)","v":0},{"$f":"ROUND(H18*E18,2)","v":0}]
[10,231878,{"$f":"VLOOKUP(B19,'TAB.REF'!$A$3:$D$140,2)","v":"CARTUCHO DE APLICAÇÃO VERMELHO"},{"$f":"VLOOKUP(B19,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},3,{"$f":"VLOOKUP(B19,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F19*E19,2)","v":0},{"$f":"ROUND(F19*(1+$I$6),2)","v":0},{"$f":"ROUND(H19*E19,2)","v":0}]
[11,236851,{"$f":"VLOOKUP(B20,'TAB.REF'!$A$3:$D$140,2)","v":"CINTA DE AÇO D 190MM"},{"$f":"VLOOKUP(B20,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},2,{"$f":"VLOOKUP(B20,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F20*E20,2)","v":0},{"$f":"ROUND(F20*(1+$I$6),2)","v":0},{"$f":"ROUND(H20*E20,2)","v":0}]
[12,236877,{"$f":"VLOOKUP(B21,'TAB.REF'!$A$3:$D$140,2)","v":"CINTA DE AÇO D 210MM"},{"$f":"VLOOKUP(B21,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},14,{"$f":"VLOOKUP(B21,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F21*E21,2)","v":0},{"$f":"ROUND(F21*(1+$I$6),2)","v":0},{"$f":"ROUND(H21*E21,2)","v":0}]
[13,236893,{"$f":"VLOOKUP(B22,'TAB.REF'!$A$3:$D$140,2)","v":"CINTA DE AÇO D 230MM"},{"$f":"VLOOKUP(B22,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},16,{"$f":"VLOOKUP(B22,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F22*E22,2)","v":0},{"$f":"ROUND(F22*(1+$I$6),2)","v":0},{"$f":"ROUND(H22*E22,2)","v":0}]
[14,236919,{"$f":"VLOOKUP(B23,'TAB.REF'!$A$3:$D$140,2)","v":"CINTA DE AÇO D 250MM"},{"$f":"VLOOKUP(B23,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},1,{"$f":"VLOOKUP(B23,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F23*E23,2)","v":0},{"$f":"ROUND(F23*(1+$I$6),2)","v":0},{"$f":"ROUND(H23*E23,2)","v":0}]
[15,231753,{"$f":"VLOOKUP(B24,'TAB.REF'!$A$3:$D$140,2)","v":"CONETOR CUNHA AL 150-50MM²"},{"$f":"VLOOKUP(B24,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},3,{"$f":"VLOOKUP(B24,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F24*E24,2)","v":0},{"$f":"ROUND(F24*(1+$I$6),2)","v":0},{"$f":"ROUND(H24*E24,2)","v":0}]
[16,231811,{"$f":"VLOOKUP(B25,'TAB.REF'!$A$3:$D$140,2)","v":"CONETOR CUNHA AL 150MM² COM ESTRIBO"},{"$f":"VLOOKUP(B25,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},3,{"$f":"VLOOKUP(B25,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F25*E25,2)","v":0},{"$f":"ROUND(F25*(1+$I$6),2)","v":0},{"$f":"ROUND(H25*E25,2)","v":0}]
[17,231795,{"$f":"VLOOKUP(B26,'TAB.REF'!$A$3:$D$140,2)","v":"CONETOR CUNHA AL 50MM² COM ESTRIBO"},{"$f":"VLOOKUP(B26,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},3,{"$f":"VLOOKUP(B26,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F26*E26,2)","v":0},{"$f":"ROUND(F26*(1+$I$6),2)","v":0},{"$f":"ROUND(H26*E26,2)","v":0}]
[18,227850,{"$f":"VLOOKUP(B27,'TAB.REF'!$A$3:$D$140,2)","v":"CONETOR CUNHA CU ITEM 1"},{"$f":"VLOOKUP(B27,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},16,{"$f":"VLOOKUP(B27,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F27*E27,2)","v":0},{"$f":"ROUND(F27*(1+$I$6),2)","v":0},{"$f":"ROUND(H27*E27,2)","v":0}]
[19,227868,{"$f":"VLOOKUP(B28,'TAB.REF'!$A$3:$D$140,2)","v":"CONETOR CUNHA CU ITEM 2"},{"$f":"VLOOKUP(B28,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},8,{"$f":"VLOOKUP(B28,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F28*E28,2)","v":0},{"$f":"ROUND(F28*(1+$I$6),2)","v":0},{"$f":"ROUND(H28*E28,2)","v":0}]
[20,231696,{"$f":"VLOOKUP(B29,'TAB.REF'!$A$3:$D$140,2)","v":"CONETOR CUNHA CU ITEM 6"},{"$f":"VLOOKUP(B29,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},3,{"$f":"VLOOKUP(B29,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F29*E29,2)","v":0},{"$f":"ROUND(F29*(1+$I$6),2)","v":0},{"$f":"ROUND(H29*E29,2)","v":0}]
[21,231688,{"$f":"VLOOKUP(B30,'TAB.REF'!$A$3:$D$140,2)","v":"CONETOR CUNHA CU ITEM 7"},{"$f":"VLOOKUP(B30,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},6,{"$f":"VLOOKUP(B30,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F30*E30,2)","v":0},{"$f":"ROUND(F30*(1+$I$6),2)","v":0},{"$f":"ROUND(H30*E30,2)","v":0}]
[22,331728,{"$f":"VLOOKUP(B31,'TAB.REF'!$A$3:$D$140,2)","v":"CONETOR CUNHA ITEM 2 + COBERTURA ISOLANTE ITEM 2"},{"$f":"VLOOKUP(B31,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},13,{"$f":"VLOOKUP(B31,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F31*E31,2)","v":0},{"$f":"ROUND(F31*(1+$I$6),2)","v":0},{"$f":"ROUND(H31*E31,2)","v":0}]
[23,327726,{"$f":"VLOOKUP(B32,'TAB.REF'!$A$3:$D$140,2)","v":"CONETOR DE PERFURAÇÃO 10-70MM²/6-35MM²"},{"$f":"VLOOKUP(B32,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},20,{"$f":"VLOOKUP(B32,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F32*E32,2)","v":0},{"$f":"ROUND(F32*(1+$I$6),2)","v":0},{"$f":"ROUND(H32*E32,2)","v":0}]
[24,379679,{"$f":"VLOOKUP(B33,'TAB.REF'!$A$3:$D$140,2)","v":"CONETOR DE PERFURAÇÃO 35-120MM²/1,5MM²"},{"$f":"VLOOKUP(B33,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},14,{"$f":"VLOOKUP(B33,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F33*E33,2)","v":0},{"$f":"ROUND(F33*(1+$I$6),2)","v":0},{"$f":"ROUND(H33*E33,2)","v":0}]
[25,327767,{"$f":"VLOOKUP(B34,'TAB.REF'!$A$3:$D$140,2)","v":"CONETOR DE PERFURAÇÃO 70-240MM²/70-120MM²"},{"$f":"VLOOKUP(B34,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},6,{"$f":"VLOOKUP(B34,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F34*E34,2)","v":0},{"$f":"ROUND(F34*(1+$I$6),2)","v":0},{"$f":"ROUND(H34*E34,2)","v":0}]
[26,227769,{"$f":"VLOOKUP(B35,'TAB.REF'!$A$3:$D$140,2)","v":"CONETOR FORMATO H ITEM 1 CAA 13-34MM² / 13-34MM²"},{"$f":"VLOOKUP(B35,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},1,{"$f":"VLOOKUP(B35,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F35*E35,2)","v":0},{"$f":"ROUND(F35*(1+$I$6),2)","v":0},{"$f":"ROUND(H35*E35,2)","v":0}]
[27,227785,{"$f":"VLOOKUP(B36,'TAB.REF'!$A$3:$D$140,2)","v":"CONETOR FORMATO H ITEM 3 CAA 42-67MM² / 42-67MM²"},{"$f":"VLOOKUP(B36,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},3,{"$f":"VLOOKUP(B36,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F36*E36,2)","v":0},{"$f":"ROUND(F36*(1+$I$6),2)","v":0},{"$f":"ROUND(H36*E36,2)","v":0}]
[28,231175,{"$f":"VLOOKUP(B37,'TAB.REF'!$A$3:$D$140,2)","v":"CONETOR PARA ATERRAMENTO DE FERRAGENS DE IP"},{"$f":"VLOOKUP(B37,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},14,{"$f":"VLOOKUP(B37,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F37*E37,2)","v":0},{"$f":"ROUND(F37*(1+$I$6),2)","v":0},{"$f":"ROUND(H37*E37,2)","v":0}]
[29,227389,{"$f":"VLOOKUP(B38,'TAB.REF'!$A$3:$D$140,2)","v":"CONETOR TERMINAL COMPRESSÃO 1F AÇO 6,4MM / 21MM²"},{"$f":"VLOOKUP(B38,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},5,{"$f":"VLOOKUP(B38,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F38*E38,2)","v":0},{"$f":"ROUND(F38*(1+$I$6),2)","v":0},{"$f":"ROUND(H38*E38,2)","v":0}]
[30,222539,{"$f":"VLOOKUP(B39,'TAB.REF'!$A$3:$D$140,2)","v":"HASTE ATERRAMENTO 2400MM"},{"$f":"VLOOKUP(B39,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},5,{"$f":"VLOOKUP(B39,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F39*E39,2)","v":0},{"$f":"ROUND(F39*(1+$I$6),2)","v":0},{"$f":"ROUND(H39*E39,2)","v":0}]
[31,354899,{"$f":"VLOOKUP(B40,'TAB.REF'!$A$3:$D$140,2)","v":"LÂMPADA VAPOR DE SÓDIO 150W AP E-40 TUBULAR"},{"$f":"VLOOKUP(B40,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},6,{"$f":"VLOOKUP(B40,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F40*E40,2)","v":0},{"$f":"ROUND(F40*(1+$I$6),2)","v":0},{"$f":"ROUND(H40*E40,2)","v":0}]
[32,354900,{"$f":"VLOOKUP(B41,'TAB.REF'!$A$3:$D$140,2)","v":"LUMINÁRIA COM EQUIPAMENTO VS 150W TUBULAR"},{"$f":"VLOOKUP(B41,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},6,{"$f":"VLOOKUP(B41,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F41*E41,2)","v":0},{"$f":"ROUND(F41*(1+$I$6),2)","v":0},{"$f":"ROUND(H41*E41,2)","v":0}]
[33,374393,{"$f":"VLOOKUP(B42,'TAB.REF'!$A$3:$D$140,2)","v":"MANTA AUTO-ADESIVA PARA EMENDA CABO 15KV RDP"},{"$f":"VLOOKUP(B42,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},5,{"$f":"VLOOKUP(B42,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F42*E42,2)","v":0},{"$f":"ROUND(F42*(1+$I$6),2)","v":0},{"$f":"ROUND(H42*E42,2)","v":0}]
[34,237289,{"$f":"VLOOKUP(B43,'TAB.REF'!$A$3:$D$140,2)","v":"OLHAL PARA PARAFUSO 50KN"},{"$f":"VLOOKUP(B43,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},12,{"$f":"VLOOKUP(B43,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F43*E43,2)","v":0},{"$f":"ROUND(F43*(1+$I$6),2)","v":0},{"$f":"ROUND(H43*E43,2)","v":0}]
[35,66878,{"$f":"VLOOKUP(B44,'TAB.REF'!$A$3:$D$140,2)","v":"PARAFUSO CABEÇA ABAULADA M16X 45MM"},{"$f":"VLOOKUP(B44,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},30,{"$f":"VLOOKUP(B44,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F44*E44,2)","v":0},{"$f":"ROUND(F44*(1+$I$6),2)","v":0},{"$f":"ROUND(H44*E44,2)","v":0}]
[36,66886,{"$f":"VLOOKUP(B45,'TAB.REF'!$A$3:$D$140,2)","v":"PARAFUSO CABEÇA ABAULADA M16X 70MM"},{"$f":"VLOOKUP(B45,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},76,{"$f":"VLOOKUP(B45,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F45*E45,2)","v":0},{"$f":"ROUND(F45*(1+$I$6),2)","v":0},{"$f":"ROUND(H45*E45,2)","v":0}]
[37,207415,{"$f":"VLOOKUP(B46,'TAB.REF'!$A$3:$D$140,2)","v":"POSTE CONCRETO CIRCULAR 11M 300DAN"},{"$f":"VLOOKUP(B46,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},6,{"$f":"VLOOKUP(B46,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F46*E46,2)","v":0},{"$f":"ROUND(F46*(1+$I$6),2)","v":0},{"$f":"ROUND(H46*E46,2)","v":0}]
[38,207449,{"$f":"VLOOKUP(B47,'TAB.REF'!$A$3:$D$140,2)","v":"POSTE CONCRETO CIRCULAR 11M 600DAN"},{"$f":"VLOOKUP(B47,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},1,{"$f":"VLOOKUP(B47,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F47*E47,2)","v":0},{"$f":"ROUND(F47*(1+$I$6),2)","v":0},{"$f":"ROUND(H47*E47,2)","v":0}]
[39,355028,{"$f":"VLOOKUP(B48,'TAB.REF'!$A$3:$D$140,2)","v":"REATOR LÂMPADA VS 150W INTEGRADO"},{"$f":"VLOOKUP(B48,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},6,{"$f":"VLOOKUP(B48,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F48*E48,2)","v":0},{"$f":"ROUND(F48*(1+$I$6),2)","v":0},{"$f":"ROUND(H48*E48,2)","v":0}]
[40,327361,{"$f":"VLOOKUP(B49,'TAB.REF'!$A$3:$D$140,2)","v":"RELÉ FOTOELÉTRICO ELETRÔNICO 105-305V"},{"$f":"VLOOKUP(B49,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},6,{"$f":"VLOOKUP(B49,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F49*E49,2)","v":0},{"$f":"ROUND(F49*(1+$I$6),2)","v":0},{"$f":"ROUND(H49*E49,2)","v":0}]
[41,237768,{"$f":"VLOOKUP(B50,'TAB.REF'!$A$3:$D$140,2)","v":"SAPATILHA"},{"$f":"VLOOKUP(B50,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},4,{"$f":"VLOOKUP(B50,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F50*E50,2)","v":0},{"$f":"ROUND(F50*(1+$I$6),2)","v":0},{"$f":"ROUND(H50*E50,2)","v":0}]
[42,237081,{"$f":"VLOOKUP(B51,'TAB.REF'!$A$3:$D$140,2)","v":"SUPORTE 240MM TRANSFORMADOR POSTE CC"},{"$f":"VLOOKUP(B51,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},2,{"$f":"VLOOKUP(B51,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F51*E51,2)","v":0},{"$f":"ROUND(F51*(1+$I$6),2)","v":0},{"$f":"ROUND(H51*E51,2)","v":0}]
[" VALOR TOTAL MATERIAIS",null,null,null,null,{"$f":"ROUND(SUM(G10:G51),2)","v":0},null,{"$f":"ROUND(SUM(I10:I51),2)","v":0}]
["MÃO DE OBRA DE CONSTRUÇÃO",null,null,null,null,"PREÇO SEM BDI",null,"PREÇO COM BDI"]
["ITEM","CÓDIGO","DESCRIÇÃO","UN","QUANT.","R$.UNIT.","R$. TOTAL","R$.UNIT.","R$. TOTAL"]
[1,"US. CONST. RDA",{"$f":"VLOOKUP(B55,'TAB.REF'!$A$2:$D$140,2)","v":"MÃO DE OBRA DE CONSTRUÇÃO DE REDE ELÉTRICA"},"US",8.25,{"$f":"VLOOKUP(B55,'TAB.REF'!$A$2:$D$140,4)","v":0},{"$f":"ROUND(E55*F55,2)","v":0},{"$f":"F55*(1+$I$6)","v":0},{"$f":"ROUND(H55*E55,2)","v":0}]
[2,"US. CONST. RDS",{"$f":"VLOOKUP(B56,'TAB.REF'!$A$2:$D$140,2)","v":"MÃO DE OBRA DE CONSTRUÇÃO DE REDE SUBTERRÂNEA"},"US",null,{"$f":"VLOOKUP(B56,'TAB.REF'!$A$2:$D$140,4)","v":0},{"$f":"ROUND(E56*F56,2)","v":0},{"$f":"F56*(1+$I$6)","v":0},{"$f":"ROUND(H56*E56,2)","v":0}]
[" VALOR TOTAL MÃO DE OBRA",null,null,null,null,{"$f":"SUM(G55:G56)","v":0},null,{"$f":"SUM(I55:I56)","v":0}]
["RESUMO",null,null,null,null,"PREÇO SEM BDI",null,"PREÇO COM BDI"]
[" VALOR TOTAL MATERIAIS",null,null,null,null,{"$f":"ROUND(F52,2)","v":0},null,{"$f":"ROUND(H52,2)","v":0}]
[" VALOR TOTAL MÃO DE OBRA",null,null,null,null,{"$f":"ROUND(F57,2)","v":0},null,{"$f":"H57","v":0}]
[" VALOR TOTAL",null,null,null,null,{"$f":"ROUND(SUM(F59:G60),2)","v":0},null,{"$f":"SUM(H59:I60)","v":0}]
[]
[]
[{"$f":"CONCATENATE(RESUMO!B18,\" \",RESUMO!C18)","v":"Patos de Minas, 4 de fevereiro de 2020"}]
[]
[]
["_______________________________________________________"]
[{"$f":"RESUMO!B21","v":"Diogo Soares Resende"}]
[{"$f":"RESUMO!B22","v":"Eng. Eletricista"}]
[{"$f":"RESUMO!B23","v":"CREA: 194.419D/MG"}]

{"sheet":"CVCTEC-80","index":6,"n_rows":137,"n_cols":9,"rows_kept":137,"cut":false,"hidden":false,"merged":[[0,0,0,8],[1,0,1,8],[2,0,2,8],[3,0,3,8],[4,0,4,4],[5,0,5,4],[6,0,6,8],[7,0,8,0],[7,1,8,1],[7,2,8,2],[7,3,8,3],[7,4,8,4],[7,5,7,6],[7,7,7,8],[118,0,118,4],[118,5,118,6],[118,7,118,8],[119,0,119,4],[119,5,119,6],[119,7,119,8],[123,0,123,4],[123,5,123,6],[123,7,123,8],[124,0,124,4],[124,5,124,6],[124,7,124,8],[125,0,125,4],[125,5,125,6],[125,7,125,8],[126,0,126,4],[126,5,126,6],[126,7,126,8],[127,0,127,4],[127,5,127,6],[127,7,127,8],[130,0,130,8],[132,0,132,6],[133,0,133,8],[134,0,134,8],[135,0,135,8],[136,0,136,8]]}
[]
["PLANILHA ORÇAMENTÁRIA "]
["OBJETO: PROJETOS DE MODIFICAÇÃO, EXTENSÃO DE REDE  E ILUMINAÇÃO PÚBLICA"]
["LOCAL: CVCTEC_PMINAS_80 - RUA ARTHUR MAGALHAES - B. NOVA FLORESTA"]
["RESPONSÁVEL TÉCNICO: DIOGO SOARES RESENDE",null,null,null,null,"CREA:",{"$f":"LEFT(RIGHT(RESUMO!B23,11),8)","v":"194.419D"},"ART:"]
["REFERENCIA DE PREÇOS: PREÇOS DE MERCADO",null,null,null,null,"DATA: ",{"$f":"RESUMO!E5","v":"2020-02-04"},"BDI :",{"$f":"RESUMO!F5","v":0.0598834128245893}]
[]
["ITEM","CÓDIGO ","DESCRIÇÃO","UNID.","QUANT.","PREÇO SEM BDI",null,"PREÇO COM BDI"]
[null,null,null,null,null,"UNITÁRIO ","TOTAL","UNITÁRIO ","TOTAL"]
[1,237222,{"$f":"VLOOKUP(B10,'TAB.REF'!$A$3:$D$140,2)","v":"AFASTADOR ARMAÇÃO SECUNDÁRIA 500MM"},{"$f":"VLOOKUP(B10,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},1,{"$f":"VLOOKUP(B10,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F10*E10,2)","v":0},{"$f":"ROUND(F10*(1+$I$6),2)","v":0},{"$f":"ROUND(H10*E10,2)","v":0}]
[2,228890,{"$f":"VLOOKUP(B11,'TAB.REF'!$A$3:$D$140,2)","v":"ALÇA PREFORMADA CA/CAA 54MM² (1/0AWG)"},{"$f":"VLOOKUP(B11,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},1,{"$f":"VLOOKUP(B11,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F11*E11,2)","v":0},{"$f":"ROUND(F11*(1+$I$6),2)","v":0},{"$f":"ROUND(H11*E11,2)","v":0}]
[3,237685,{"$f":"VLOOKUP(B12,'TAB.REF'!$A$3:$D$140,2)","v":"ALÇA PREFORMADA ESTAI CABO AÇO 6,4MM"},{"$f":"VLOOKUP(B12,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},3,{"$f":"VLOOKUP(B12,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F12*E12,2)","v":0},{"$f":"ROUND(F12*(1+$I$6),2)","v":0},{"$f":"ROUND(H12*E12,2)","v":0}]
[4,237677,{"$f":"VLOOKUP(B13,'TAB.REF'!$A$3:$D$140,2)","v":"ALÇA PREFORMADA ESTAI CABO AÇO 9,5MM"},{"$f":"VLOOKUP(B13,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},20,{"$f":"VLOOKUP(B13,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F13*E13,2)","v":0},{"$f":"ROUND(F13*(1+$I$6),2)","v":0},{"$f":"ROUND(H13*E13,2)","v":0}]
[5,228981,{"$f":"VLOOKUP(B14,'TAB.REF'!$A$3:$D$140,2)","v":"ALÇA PREFORMADA NEUTRO CA/CAL 16MM²"},{"$f":"VLOOKUP(B14,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},34,{"$f":"VLOOKUP(B14,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F14*E14,2)","v":0},{"$f":"ROUND(F14*(1+$I$6),2)","v":0},{"$f":"ROUND(H14*E14,2)","v":0}]
[6,229005,{"$f":"VLOOKUP(B15,'TAB.REF'!$A$3:$D$140,2)","v":"ALÇA PREFORMADA NEUTRO CA/CAL 70MM²"},{"$f":"VLOOKUP(B15,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},22,{"$f":"VLOOKUP(B15,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F15*E15,2)","v":0},{"$f":"ROUND(F15*(1+$I$6),2)","v":0},{"$f":"ROUND(H15*E15,2)","v":0}]
[7,219709,{"$f":"VLOOKUP(B16,'TAB.REF'!$A$3:$D$140,2)","v":"ALÇA PREFORMADA OLHAL CA/CAA 34MM² (2AWG)"},{"$f":"VLOOKUP(B16,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},3,{"$f":"VLOOKUP(B16,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F16*E16,2)","v":0},{"$f":"ROUND(F16*(1+$I$6),2)","v":0},{"$f":"ROUND(H16*E16,2)","v":0}]
[8,327700,{"$f":"VLOOKUP(B17,'TAB.REF'!$A$3:$D$140,2)","v":"ANEL ELASTOMÉRICO P/ ISOLADOR PINO POLIMÉRICO 15KV"},{"$f":"VLOOKUP(B17,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},13,{"$f":"VLOOKUP(B17,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F17*E17,2)","v":0},{"$f":"ROUND(F17*(1+$I$6),2)","v":0},{"$f":"ROUND(H17*E17,2)","v":0}]
[9,237230,{"$f":"VLOOKUP(B18,'TAB.REF'!$A$3:$D$140,2)","v":"ARMAÇÃO SECUNDÁRIO 1 ESTRIBO"},{"$f":"VLOOKUP(B18,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},1,{"$f":"VLOOKUP(B18,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F18*E18,2)","v":0},{"$f":"ROUND(F18*(1+$I$6),2)","v":0},{"$f":"ROUND(H18*E18,2)","v":0}]
[10,75721,{"$f":"VLOOKUP(B19,'TAB.REF'!$A$3:$D$140,2)","v":"ARRUELA QUADRADA 38X18X3MM"},{"$f":"VLOOKUP(B19,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},53,{"$f":"VLOOKUP(B19,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F19*E19,2)","v":0},{"$f":"ROUND(F19*(1+$I$6),2)","v":0},{"$f":"ROUND(H19*E19,2)","v":0}]
[11,327692,{"$f":"VLOOKUP(B20,'TAB.REF'!$A$3:$D$140,2)","v":"BRAÇADEIRA PLÁSTICA CABO MULTIPLEXADO"},{"$f":"VLOOKUP(B20,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},47,{"$f":"VLOOKUP(B20,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F20*E20,2)","v":0},{"$f":"ROUND(F20*(1+$I$6),2)","v":0},{"$f":"ROUND(H20*E20,2)","v":0}]
[12,328138,{"$f":"VLOOKUP(B21,'TAB.REF'!$A$3:$D$140,2)","v":"BRAÇO ANTIBALANÇO 15KV"},{"$f":"VLOOKUP(B21,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},1,{"$f":"VLOOKUP(B21,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F21*E21,2)","v":0},{"$f":"ROUND(F21*(1+$I$6),2)","v":0},{"$f":"ROUND(H21*E21,2)","v":0}]
[13,258905,{"$f":"VLOOKUP(B22,'TAB.REF'!$A$3:$D$140,2)","v":"BRAÇO PARA IP TIPO CURTO"},{"$f":"VLOOKUP(B22,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},9,{"$f":"VLOOKUP(B22,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F22*E22,2)","v":0},{"$f":"ROUND(F22*(1+$I$6),2)","v":0},{"$f":"ROUND(H22*E22,2)","v":0}]
[14,258921,{"$f":"VLOOKUP(B23,'TAB.REF'!$A$3:$D$140,2)","v":"BRAÇO PARA IP TIPO MÉDIO"},{"$f":"VLOOKUP(B23,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},4,{"$f":"VLOOKUP(B23,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F23*E23,2)","v":0},{"$f":"ROUND(F23*(1+$I$6),2)","v":0},{"$f":"ROUND(H23*E23,2)","v":0}]
[15,211789,{"$f":"VLOOKUP(B24,'TAB.REF'!$A$3:$D$140,2)","v":"BRAÇO SUPORTE C"},{"$f":"VLOOKUP(B24,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},7,{"$f":"VLOOKUP(B24,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F24*E24,2)","v":0},{"$f":"ROUND(F24*(1+$I$6),2)","v":0},{"$f":"ROUND(H24*E24,2)","v":0}]
[16,231712,{"$f":"VLOOKUP(B25,'TAB.REF'!$A$3:$D$140,2)","v":"BRAÇO SUPORTE COM GRAMPO DE SUSPENSÃO ITEM 2"},{"$f":"VLOOKUP(B25,'TAB.REF'!$A$3:$D$140,3)","v":"CJ"},5,{"$f":"VLOOKUP(B25,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F25*E25,2)","v":0},{"$f":"ROUND(F25*(1+$I$6),2)","v":0},{"$f":"ROUND(H25*E25,2)","v":0}]
[17,211771,{"$f":"VLOOKUP(B26,'TAB.REF'!$A$3:$D$140,2)","v":"BRAÇO SUPORTE L"},{"$f":"VLOOKUP(B26,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},2,{"$f":"VLOOKUP(B26,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F26*E26,2)","v":0},{"$f":"ROUND(F26*(1+$I$6),2)","v":0},{"$f":"ROUND(H26*E26,2)","v":0}]
[18,225623,{"$f":"VLOOKUP(B27,'TAB.REF'!$A$3:$D$140,2)","v":"CABO AL 1X 16MM² 1KV"},{"$f":"VLOOKUP(B27,'TAB.REF'!$A$3:$D$140,3)","v":"M"},3,{"$f":"VLOOKUP(B27,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F27*E27,2)","v":0},{"$f":"ROUND(F27*(1+$I$6),2)","v":0},{"$f":"ROUND(H27*E27,2)","v":0}]
[19,231548,{"$f":"VLOOKUP(B28,'TAB.REF'!$A$3:$D$140,2)","v":"CABO AL 1X 50MM² 15KV PROTEGIDO"},{"$f":"VLOOKUP(B28,'TAB.REF'!$A$3:$D$140,3)","v":"M"},450.5,{"$f":"VLOOKUP(B28,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F28*E28,2)","v":0},{"$f":"ROUND(F28*(1+$I$6),2)","v":0},{"$f":"ROUND(H28*E28,2)","v":0}]
[20,225656,{"$f":"VLOOKUP(B29,'TAB.REF'!$A$3:$D$140,2)","v":"CABO AL 1X 70MM² 1KV"},{"$f":"VLOOKUP(B29,'TAB.REF'!$A$3:$D$140,3)","v":"M"},6,{"$f":"VLOOKUP(B29,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F29*E29,2)","v":0},{"$f":"ROUND(F29*(1+$I$6),2)","v":0},{"$f":"ROUND(H29*E29,2)","v":0}]
[21,220434,{"$f":"VLOOKUP(B30,'TAB.REF'!$A$3:$D$140,2)","v":"CABO CA 53MM² (1/0AWG)"},{"$f":"VLOOKUP(B30,'TAB.REF'!$A$3:$D$140,3)","v":"KG"},4.93,{"$f":"VLOOKUP(B30,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F30*E30,2)","v":0},{"$f":"ROUND(F30*(1+$I$6),2)","v":0},{"$f":"ROUND(H30*E30,2)","v":0}]
[22,225615,{"$f":"VLOOKUP(B31,'TAB.REF'!$A$3:$D$140,2)","v":"CABO CU 1X 1,5MM² 1KV XLPE"},{"$f":"VLOOKUP(B31,'TAB.REF'!$A$3:$D$140,3)","v":"M"},112,{"$f":"VLOOKUP(B31,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F31*E31,2)","v":0},{"$f":"ROUND(F31*(1+$I$6),2)","v":0},{"$f":"ROUND(H31*E31,2)","v":0}]
[23,2964,{"$f":"VLOOKUP(B32,'TAB.REF'!$A$3:$D$140,2)","v":"CABO DE AÇO HS 3/8P (9,5MM²) 7FIOS"},{"$f":"VLOOKUP(B32,'TAB.REF'!$A$3:$D$140,3)","v":"KG"},63.74,{"$f":"VLOOKUP(B32,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F32*E32,2)","v":0},{"$f":"ROUND(F32*(1+$I$6),2)","v":0},{"$f":"ROUND(H32*E32,2)","v":0}]
[24,2931,{"$f":"VLOOKUP(B33,'TAB.REF'!$A$3:$D$140,2)","v":"CABO DE AÇO MR 1/4P (6,4MM) 7 FIOS"},{"$f":"VLOOKUP(B33,'TAB.REF'!$A$3:$D$140,3)","v":"KG"},32.6,{"$f":"VLOOKUP(B33,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F33*E33,2)","v":0},{"$f":"ROUND(F33*(1+$I$6),2)","v":0},{"$f":"ROUND(H33*E33,2)","v":0}]
[25,226373,{"$f":"VLOOKUP(B34,'TAB.REF'!$A$3:$D$140,2)","v":"CABO QUADRUPLEX CA 3X1X 70+70 1KV"},{"$f":"VLOOKUP(B34,'TAB.REF'!$A$3:$D$140,3)","v":"M"},277,{"$f":"VLOOKUP(B34,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F34*E34,2)","v":0},{"$f":"ROUND(F34*(1+$I$6),2)","v":0},{"$f":"ROUND(H34*E34,2)","v":0}]
[26,231589,{"$f":"VLOOKUP(B35,'TAB.REF'!$A$3:$D$140,2)","v":"CABO TRIPLEX CA 2X1X70+70 1KV"},{"$f":"VLOOKUP(B35,'TAB.REF'!$A$3:$D$140,3)","v":"M"},83,{"$f":"VLOOKUP(B35,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F35*E35,2)","v":0},{"$f":"ROUND(F35*(1+$I$6),2)","v":0},{"$f":"ROUND(H35*E35,2)","v":0}]
[27,223818,{"$f":"VLOOKUP(B36,'TAB.REF'!$A$3:$D$140,2)","v":"CANTONEIRA PARA BRAÇO C"},{"$f":"VLOOKUP(B36,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},3,{"$f":"VLOOKUP(B36,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F36*E36,2)","v":0},{"$f":"ROUND(F36*(1+$I$6),2)","v":0},{"$f":"ROUND(H36*E36,2)","v":0}]
[28,231860,{"$f":"VLOOKUP(B37,'TAB.REF'!$A$3:$D$140,2)","v":"CARTUCHO DE APLICAÇÃO AZUL"},{"$f":"VLOOKUP(B37,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},12,{"$f":"VLOOKUP(B37,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F37*E37,2)","v":0},{"$f":"ROUND(F37*(1+$I$6),2)","v":0},{"$f":"ROUND(H37*E37,2)","v":0}]
[29,231878,{"$f":"VLOOKUP(B38,'TAB.REF'!$A$3:$D$140,2)","v":"CARTUCHO DE APLICAÇÃO VERMELHO"},{"$f":"VLOOKUP(B38,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},12,{"$f":"VLOOKUP(B38,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F38*E38,2)","v":0},{"$f":"ROUND(F38*(1+$I$6),2)","v":0},{"$f":"ROUND(H38*E38,2)","v":0}]
[30,270439,{"$f":"VLOOKUP(B39,'TAB.REF'!$A$3:$D$140,2)","v":"CHAVE FUSÍVEL 15KV COM PORTA FUSÍVEL 100A 7,1KA"},{"$f":"VLOOKUP(B39,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},9,{"$f":"VLOOKUP(B39,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F39*E39,2)","v":0},{"$f":"ROUND(F39*(1+$I$6),2)","v":0},{"$f":"ROUND(H39*E39,2)","v":0}]
[31,236836,{"$f":"VLOOKUP(B40,'TAB.REF'!$A$3:$D$140,2)","v":"CINTA DE AÇO D 170MM"},{"$f":"VLOOKUP(B40,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},7,{"$f":"VLOOKUP(B40,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F40*E40,2)","v":0},{"$f":"ROUND(F40*(1+$I$6),2)","v":0},{"$f":"ROUND(H40*E40,2)","v":0}]
[32,236844,{"$f":"VLOOKUP(B41,'TAB.REF'!$A$3:$D$140,2)","v":"CINTA DE AÇO D 180MM"},{"$f":"VLOOKUP(B41,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},5,{"$f":"VLOOKUP(B41,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F41*E41,2)","v":0},{"$f":"ROUND(F41*(1+$I$6),2)","v":0},{"$f":"ROUND(H41*E41,2)","v":0}]
[33,236851,{"$f":"VLOOKUP(B42,'TAB.REF'!$A$3:$D$140,2)","v":"CINTA DE AÇO D 190MM"},{"$f":"VLOOKUP(B42,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},5,{"$f":"VLOOKUP(B42,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F42*E42,2)","v":0},{"$f":"ROUND(F42*(1+$I$6),2)","v":0},{"$f":"ROUND(H42*E42,2)","v":0}]
[34,236869,{"$f":"VLOOKUP(B43,'TAB.REF'!$A$3:$D$140,2)","v":"CINTA DE AÇO D 200MM"},{"$f":"VLOOKUP(B43,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},5,{"$f":"VLOOKUP(B43,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F43*E43,2)","v":0},{"$f":"ROUND(F43*(1+$I$6),2)","v":0},{"$f":"ROUND(H43*E43,2)","v":0}]
[35,236877,{"$f":"VLOOKUP(B44,'TAB.REF'!$A$3:$D$140,2)","v":"CINTA DE AÇO D 210MM"},{"$f":"VLOOKUP(B44,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},24,{"$f":"VLOOKUP(B44,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F44*E44,2)","v":0},{"$f":"ROUND(F44*(1+$I$6),2)","v":0},{"$f":"ROUND(H44*E44,2)","v":0}]
[36,236885,{"$f":"VLOOKUP(B45,'TAB.REF'!$A$3:$D$140,2)","v":"CINTA DE AÇO D 220MM"},{"$f":"VLOOKUP(B45,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},5,{"$f":"VLOOKUP(B45,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F45*E45,2)","v":0},{"$f":"ROUND(F45*(1+$I$6),2)","v":0},{"$f":"ROUND(H45*E45,2)","v":0}]
[37,236893,{"$f":"VLOOKUP(B46,'TAB.REF'!$A$3:$D$140,2)","v":"CINTA DE AÇO D 230MM"},{"$f":"VLOOKUP(B46,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},20,{"$f":"VLOOKUP(B46,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F46*E46,2)","v":0},{"$f":"ROUND(F46*(1+$I$6),2)","v":0},{"$f":"ROUND(H46*E46,2)","v":0}]
[38,236901,{"$f":"VLOOKUP(B47,'TAB.REF'!$A$3:$D$140,2)","v":"CINTA DE AÇO D 240MM"},{"$f":"VLOOKUP(B47,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},3,{"$f":"VLOOKUP(B47,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F47*E47,2)","v":0},{"$f":"ROUND(F47*(1+$I$6),2)","v":0},{"$f":"ROUND(H47*E47,2)","v":0}]
[39,236919,{"$f":"VLOOKUP(B48,'TAB.REF'!$A$3:$D$140,2)","v":"CINTA DE AÇO D 250MM"},{"$f":"VLOOKUP(B48,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},10,{"$f":"VLOOKUP(B48,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F48*E48,2)","v":0},{"$f":"ROUND(F48*(1+$I$6),2)","v":0},{"$f":"ROUND(H48*E48,2)","v":0}]
[40,236927,{"$f":"VLOOKUP(B49,'TAB.REF'!$A$3:$D$140,2)","v":"CINTA DE AÇO D 260MM"},{"$f":"VLOOKUP(B49,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},2,{"$f":"VLOOKUP(B49,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F49*E49,2)","v":0},{"$f":"ROUND(F49*(1+$I$6),2)","v":0},{"$f":"ROUND(H49*E49,2)","v":0}]
[41,236935,{"$f":"VLOOKUP(B50,'TAB.REF'!$A$3:$D$140,2)","v":"CINTA DE AÇO D 270MM"},{"$f":"VLOOKUP(B50,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},4,{"$f":"VLOOKUP(B50,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F50*E50,2)","v":0},{"$f":"ROUND(F50*(1+$I$6),2)","v":0},{"$f":"ROUND(H50*E50,2)","v":0}]
[42,236943,{"$f":"VLOOKUP(B51,'TAB.REF'!$A$3:$D$140,2)","v":"CINTA DE AÇO D 280MM"},{"$f":"VLOOKUP(B51,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},1,{"$f":"VLOOKUP(B51,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F51*E51,2)","v":0},{"$f":"ROUND(F51*(1+$I$6),2)","v":0},{"$f":"ROUND(H51*E51,2)","v":0}]
[43,236950,{"$f":"VLOOKUP(B52,'TAB.REF'!$A$3:$D$140,2)","v":"CINTA DE AÇO D 290MM"},{"$f":"VLOOKUP(B52,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},1,{"$f":"VLOOKUP(B52,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F52*E52,2)","v":0},{"$f":"ROUND(F52*(1+$I$6),2)","v":0},{"$f":"ROUND(H52*E52,2)","v":0}]
[44,375058,{"$f":"VLOOKUP(B53,'TAB.REF'!$A$3:$D$140,2)","v":"COBERTURA PROTETORA P/ BCH BT TRANSFORMADOR ITEM 1"},{"$f":"VLOOKUP(B53,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},7,{"$f":"VLOOKUP(B53,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F53*E53,2)","v":0},{"$f":"ROUND(F53*(1+$I$6),2)","v":0},{"$f":"ROUND(H53*E53,2)","v":0}]
[45,39586,{"$f":"VLOOKUP(B54,'TAB.REF'!$A$3:$D$140,2)","v":"COBERTURA PROTETORA PARA BUCHA DE EQUIPAMENTO"},{"$f":"VLOOKUP(B54,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},3,{"$f":"VLOOKUP(B54,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F54*E54,2)","v":0},{"$f":"ROUND(F54*(1+$I$6),2)","v":0},{"$f":"ROUND(H54*E54,2)","v":0}]
[46,378809,{"$f":"VLOOKUP(B55,'TAB.REF'!$A$3:$D$140,2)","v":"CONECTOR TERMINAL P/ BUCHA,50 MM²,RETO,COMPRESSÃO"},{"$f":"VLOOKUP(B55,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},3,{"$f":"VLOOKUP(B55,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F55*E55,2)","v":0},{"$f":"ROUND(F55*(1+$I$6),2)","v":0},{"$f":"ROUND(H55*E55,2)","v":0}]
[47,231811,{"$f":"VLOOKUP(B56,'TAB.REF'!$A$3:$D$140,2)","v":"CONETOR CUNHA AL 150MM² COM ESTRIBO"},{"$f":"VLOOKUP(B56,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},3,{"$f":"VLOOKUP(B56,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F56*E56,2)","v":0},{"$f":"ROUND(F56*(1+$I$6),2)","v":0},{"$f":"ROUND(H56*E56,2)","v":0}]
[48,231795,{"$f":"VLOOKUP(B57,'TAB.REF'!$A$3:$D$140,2)","v":"CONETOR CUNHA AL 50MM² COM ESTRIBO"},{"$f":"VLOOKUP(B57,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},12,{"$f":"VLOOKUP(B57,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F57*E57,2)","v":0},{"$f":"ROUND(F57*(1+$I$6),2)","v":0},{"$f":"ROUND(H57*E57,2)","v":0}]
[49,227850,{"$f":"VLOOKUP(B58,'TAB.REF'!$A$3:$D$140,2)","v":"CONETOR CUNHA CU ITEM 1"},{"$f":"VLOOKUP(B58,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},40,{"$f":"VLOOKUP(B58,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F58*E58,2)","v":0},{"$f":"ROUND(F58*(1+$I$6),2)","v":0},{"$f":"ROUND(H58*E58,2)","v":0}]
[50,227868,{"$f":"VLOOKUP(B59,'TAB.REF'!$A$3:$D$140,2)","v":"CONETOR CUNHA CU ITEM 2"},{"$f":"VLOOKUP(B59,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},20,{"$f":"VLOOKUP(B59,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F59*E59,2)","v":0},{"$f":"ROUND(F59*(1+$I$6),2)","v":0},{"$f":"ROUND(H59*E59,2)","v":0}]
[51,231696,{"$f":"VLOOKUP(B60,'TAB.REF'!$A$3:$D$140,2)","v":"CONETOR CUNHA CU ITEM 6"},{"$f":"VLOOKUP(B60,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},7,{"$f":"VLOOKUP(B60,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F60*E60,2)","v":0},{"$f":"ROUND(F60*(1+$I$6),2)","v":0},{"$f":"ROUND(H60*E60,2)","v":0}]
[52,231688,{"$f":"VLOOKUP(B61,'TAB.REF'!$A$3:$D$140,2)","v":"CONETOR CUNHA CU ITEM 7"},{"$f":"VLOOKUP(B61,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},18,{"$f":"VLOOKUP(B61,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F61*E61,2)","v":0},{"$f":"ROUND(F61*(1+$I$6),2)","v":0},{"$f":"ROUND(H61*E61,2)","v":0}]
[53,331728,{"$f":"VLOOKUP(B62,'TAB.REF'!$A$3:$D$140,2)","v":"CONETOR CUNHA ITEM 2 + COBERTURA ISOLANTE ITEM 2"},{"$f":"VLOOKUP(B62,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},31,{"$f":"VLOOKUP(B62,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F62*E62,2)","v":0},{"$f":"ROUND(F62*(1+$I$6),2)","v":0},{"$f":"ROUND(H62*E62,2)","v":0}]
[54,327726,{"$f":"VLOOKUP(B63,'TAB.REF'!$A$3:$D$140,2)","v":"CONETOR DE PERFURAÇÃO 10-70MM²/6-35MM²"},{"$f":"VLOOKUP(B63,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},42,{"$f":"VLOOKUP(B63,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F63*E63,2)","v":0},{"$f":"ROUND(F63*(1+$I$6),2)","v":0},{"$f":"ROUND(H63*E63,2)","v":0}]
[55,379679,{"$f":"VLOOKUP(B64,'TAB.REF'!$A$3:$D$140,2)","v":"CONETOR DE PERFURAÇÃO 35-120MM²/1,5MM²"},{"$f":"VLOOKUP(B64,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},28,{"$f":"VLOOKUP(B64,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F64*E64,2)","v":0},{"$f":"ROUND(F64*(1+$I$6),2)","v":0},{"$f":"ROUND(H64*E64,2)","v":0}]
[56,327767,{"$f":"VLOOKUP(B65,'TAB.REF'!$A$3:$D$140,2)","v":"CONETOR DE PERFURAÇÃO 70-240MM²/70-120MM²"},{"$f":"VLOOKUP(B65,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},18,{"$f":"VLOOKUP(B65,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F65*E65,2)","v":0},{"$f":"ROUND(F65*(1+$I$6),2)","v":0},{"$f":"ROUND(H65*E65,2)","v":0}]
[57,227769,{"$f":"VLOOKUP(B66,'TAB.REF'!$A$3:$D$140,2)","v":"CONETOR FORMATO H ITEM 1 CAA 13-34MM² / 13-34MM²"},{"$f":"VLOOKUP(B66,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},5,{"$f":"VLOOKUP(B66,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F66*E66,2)","v":0},{"$f":"ROUND(F66*(1+$I$6),2)","v":0},{"$f":"ROUND(H66*E66,2)","v":0}]
[58,227777,{"$f":"VLOOKUP(B67,'TAB.REF'!$A$3:$D$140,2)","v":"CONETOR FORMATO H ITEM 2 CAA 27-54MM² / 13-34MM²"},{"$f":"VLOOKUP(B67,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},25,{"$f":"VLOOKUP(B67,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F67*E67,2)","v":0},{"$f":"ROUND(F67*(1+$I$6),2)","v":0},{"$f":"ROUND(H67*E67,2)","v":0}]
[59,227785,{"$f":"VLOOKUP(B68,'TAB.REF'!$A$3:$D$140,2)","v":"CONETOR FORMATO H ITEM 3 CAA 42-67MM² / 42-67MM²"},{"$f":"VLOOKUP(B68,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},70,{"$f":"VLOOKUP(B68,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F68*E68,2)","v":0},{"$f":"ROUND(F68*(1+$I$6),2)","v":0},{"$f":"ROUND(H68*E68,2)","v":0}]
[60,231175,{"$f":"VLOOKUP(B69,'TAB.REF'!$A$3:$D$140,2)","v":"CONETOR PARA ATERRAMENTO DE FERRAGENS DE IP"},{"$f":"VLOOKUP(B69,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},28,{"$f":"VLOOKUP(B69,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F69*E69,2)","v":0},{"$f":"ROUND(F69*(1+$I$6),2)","v":0},{"$f":"ROUND(H69*E69,2)","v":0}]
[61,377357,{"$f":"VLOOKUP(B70,'TAB.REF'!$A$3:$D$140,2)","v":"CONETOR TERMINAL ATERRAMENTO TEMPORÁRIO DE CHAVE"},{"$f":"VLOOKUP(B70,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},9,{"$f":"VLOOKUP(B70,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F70*E70,2)","v":0},{"$f":"ROUND(F70*(1+$I$6),2)","v":0},{"$f":"ROUND(H70*E70,2)","v":0}]
[62,227066,{"$f":"VLOOKUP(B71,'TAB.REF'!$A$3:$D$140,2)","v":"CONETOR TERMINAL COMP CA/CAA 54MM² / 70MM² COMPACT"},{"$f":"VLOOKUP(B71,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},4,{"$f":"VLOOKUP(B71,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F71*E71,2)","v":0},{"$f":"ROUND(F71*(1+$I$6),2)","v":0},{"$f":"ROUND(H71*E71,2)","v":0}]
[63,338731,{"$f":"VLOOKUP(B72,'TAB.REF'!$A$3:$D$140,2)","v":"CONETOR TERMINAL COMPRESSÃO 16MM²"},{"$f":"VLOOKUP(B72,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},3,{"$f":"VLOOKUP(B72,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F72*E72,2)","v":0},{"$f":"ROUND(F72*(1+$I$6),2)","v":0},{"$f":"ROUND(H72*E72,2)","v":0}]
[64,231886,{"$f":"VLOOKUP(B73,'TAB.REF'!$A$3:$D$140,2)","v":"CONETOR TERMINAL COMPRESSÃO 1F 50MM²"},{"$f":"VLOOKUP(B73,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},6,{"$f":"VLOOKUP(B73,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F73*E73,2)","v":0},{"$f":"ROUND(F73*(1+$I$6),2)","v":0},{"$f":"ROUND(H73*E73,2)","v":0}]
[65,227389,{"$f":"VLOOKUP(B74,'TAB.REF'!$A$3:$D$140,2)","v":"CONETOR TERMINAL COMPRESSÃO 1F AÇO 6,4MM / 21MM²"},{"$f":"VLOOKUP(B74,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},16,{"$f":"VLOOKUP(B74,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F74*E74,2)","v":0},{"$f":"ROUND(F74*(1+$I$6),2)","v":0},{"$f":"ROUND(H74*E74,2)","v":0}]
[66,377705,{"$f":"VLOOKUP(B75,'TAB.REF'!$A$3:$D$140,2)","v":"CRUZETA DE FIBRA DE VIDRO 2400X112,5X90MM"},{"$f":"VLOOKUP(B75,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},8,{"$f":"VLOOKUP(B75,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F75*E75,2)","v":0},{"$f":"ROUND(F75*(1+$I$6),2)","v":0},{"$f":"ROUND(H75*E75,2)","v":0}]
[67,271353,{"$f":"VLOOKUP(B76,'TAB.REF'!$A$3:$D$140,2)","v":"ELO FUSÍVEL BOTÃO 500MM 3H"},{"$f":"VLOOKUP(B76,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},3,{"$f":"VLOOKUP(B76,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F76*E76,2)","v":0},{"$f":"ROUND(F76*(1+$I$6),2)","v":0},{"$f":"ROUND(H76*E76,2)","v":0}]
[68,231662,{"$f":"VLOOKUP(B77,'TAB.REF'!$A$3:$D$140,2)","v":"ESPAÇADOR LOSANGULAR 50-150MM² 15KV"},{"$f":"VLOOKUP(B77,'TAB.REF'!$A$3:$D$140,3)","v":"CJ"},16,{"$f":"VLOOKUP(B77,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F77*E77,2)","v":0},{"$f":"ROUND(F77*(1+$I$6),2)","v":0},{"$f":"ROUND(H77*E77,2)","v":0}]
[69,328120,{"$f":"VLOOKUP(B78,'TAB.REF'!$A$3:$D$140,2)","v":"ESTRIBO PARA BRAÇO TIPO L PARA RDAP"},{"$f":"VLOOKUP(B78,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},1,{"$f":"VLOOKUP(B78,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F78*E78,2)","v":0},{"$f":"ROUND(F78*(1+$I$6),2)","v":0},{"$f":"ROUND(H78*E78,2)","v":0}]
[70,357342,{"$f":"VLOOKUP(B79,'TAB.REF'!$A$3:$D$140,2)","v":"FIO PARA AMARRAÇÃO ALUMÍNIO RECOZIDO 5,2MM (4AWG)"},{"$f":"VLOOKUP(B79,'TAB.REF'!$A$3:$D$140,3)","v":"KG"},0.02,{"$f":"VLOOKUP(B79,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F79*E79,2)","v":0},{"$f":"ROUND(F79*(1+$I$6),2)","v":0},{"$f":"ROUND(H79*E79,2)","v":0}]
[71,237701,{"$f":"VLOOKUP(B80,'TAB.REF'!$A$3:$D$140,2)","v":"FIXADOR PREFORMADO ESTAI 6,4MM"},{"$f":"VLOOKUP(B80,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},1,{"$f":"VLOOKUP(B80,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F80*E80,2)","v":0},{"$f":"ROUND(F80*(1+$I$6),2)","v":0},{"$f":"ROUND(H80*E80,2)","v":0}]
[72,234575,{"$f":"VLOOKUP(B81,'TAB.REF'!$A$3:$D$140,2)","v":"GRAMPO ANCORAGEM PARA CABO 150MM² 15KV"},{"$f":"VLOOKUP(B81,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},6,{"$f":"VLOOKUP(B81,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F81*E81,2)","v":0},{"$f":"ROUND(F81*(1+$I$6),2)","v":0},{"$f":"ROUND(H81*E81,2)","v":0}]
[73,234567,{"$f":"VLOOKUP(B82,'TAB.REF'!$A$3:$D$140,2)","v":"GRAMPO ANCORAGEM PARA CABO 50MM² 15KV"},{"$f":"VLOOKUP(B82,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},29,{"$f":"VLOOKUP(B82,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F82*E82,2)","v":0},{"$f":"ROUND(F82*(1+$I$6),2)","v":0},{"$f":"ROUND(H82*E82,2)","v":0}]
[74,222539,{"$f":"VLOOKUP(B83,'TAB.REF'!$A$3:$D$140,2)","v":"HASTE ATERRAMENTO 2400MM"},{"$f":"VLOOKUP(B83,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},13,{"$f":"VLOOKUP(B83,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F83*E83,2)","v":0},{"$f":"ROUND(F83*(1+$I$6),2)","v":0},{"$f":"ROUND(H83*E83,2)","v":0}]
[75,219659,{"$f":"VLOOKUP(B84,'TAB.REF'!$A$3:$D$140,2)","v":"ISOLADOR DE ANCORAGEM POLIMÉRICO 15KV ITEM 1"},{"$f":"VLOOKUP(B84,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},39,{"$f":"VLOOKUP(B84,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F84*E84,2)","v":0},{"$f":"ROUND(F84*(1+$I$6),2)","v":0},{"$f":"ROUND(H84*E84,2)","v":0}]
[76,219642,{"$f":"VLOOKUP(B85,'TAB.REF'!$A$3:$D$140,2)","v":"ISOLADOR PINO POLIMÉRICO 15 KV P/BRAÇO SUPORTE C"},{"$f":"VLOOKUP(B85,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},16,{"$f":"VLOOKUP(B85,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F85*E85,2)","v":0},{"$f":"ROUND(F85*(1+$I$6),2)","v":0},{"$f":"ROUND(H85*E85,2)","v":0}]
[77,219634,{"$f":"VLOOKUP(B86,'TAB.REF'!$A$3:$D$140,2)","v":"ISOLADOR ROLDANA PORCELANA OU VIDRO"},{"$f":"VLOOKUP(B86,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},1,{"$f":"VLOOKUP(B86,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F86*E86,2)","v":0},{"$f":"ROUND(F86*(1+$I$6),2)","v":0},{"$f":"ROUND(H86*E86,2)","v":0}]
[78,376238,{"$f":"VLOOKUP(B87,'TAB.REF'!$A$3:$D$140,2)","v":"LÂMPADA VAPOR DE SÓDIO 100W AP E-40 TUBULAR"},{"$f":"VLOOKUP(B87,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},4,{"$f":"VLOOKUP(B87,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F87*E87,2)","v":0},{"$f":"ROUND(F87*(1+$I$6),2)","v":0},{"$f":"ROUND(H87*E87,2)","v":0}]
[79,376109,{"$f":"VLOOKUP(B88,'TAB.REF'!$A$3:$D$140,2)","v":"LUMINÁRIA COM EQUIPAMENTO VS 100W VIDRO PLANO"},{"$f":"VLOOKUP(B88,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},4,{"$f":"VLOOKUP(B88,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F88*E88,2)","v":0},{"$f":"ROUND(F88*(1+$I$6),2)","v":0},{"$f":"ROUND(H88*E88,2)","v":0}]
[80,120,{"$f":"VLOOKUP(B89,'TAB.REF'!$A$3:$D$140,2)","v":"LUMINARIA LED POTÊNCIA ATÉ 120W FLUXO LUMINOSO APROXIMADO 13.800lm EFICIENCIA LUMINOSA ≥ 115lm/w"},{"$f":"VLOOKUP(B89,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},9,{"$f":"VLOOKUP(B89,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F89*E89,2)","v":0},{"$f":"ROUND(F89*(1+$I$6),2)","v":0},{"$f":"ROUND(H89*E89,2)","v":0}]
[81,237271,{"$f":"VLOOKUP(B90,'TAB.REF'!$A$3:$D$140,2)","v":"MANILHA SAPATILHA CLASSE 50KN"},{"$f":"VLOOKUP(B90,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},39,{"$f":"VLOOKUP(B90,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F90*E90,2)","v":0},{"$f":"ROUND(F90*(1+$I$6),2)","v":0},{"$f":"ROUND(H90*E90,2)","v":0}]
[82,374393,{"$f":"VLOOKUP(B91,'TAB.REF'!$A$3:$D$140,2)","v":"MANTA AUTO-ADESIVA PARA EMENDA CABO 15KV RDP"},{"$f":"VLOOKUP(B91,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},14,{"$f":"VLOOKUP(B91,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F91*E91,2)","v":0},{"$f":"ROUND(F91*(1+$I$6),2)","v":0},{"$f":"ROUND(H91*E91,2)","v":0}]
[83,237784,{"$f":"VLOOKUP(B92,'TAB.REF'!$A$3:$D$140,2)","v":"MÃO-FRANCESA PERFILADA NORMAL 38X5X726MM"},{"$f":"VLOOKUP(B92,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},8,{"$f":"VLOOKUP(B92,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F92*E92,2)","v":0},{"$f":"ROUND(F92*(1+$I$6),2)","v":0},{"$f":"ROUND(H92*E92,2)","v":0}]
[84,82586,{"$f":"VLOOKUP(B93,'TAB.REF'!$A$3:$D$140,2)","v":"MASSA CALAFETAR 1KG"},{"$f":"VLOOKUP(B93,'TAB.REF'!$A$3:$D$140,3)","v":"KG"},0.1,{"$f":"VLOOKUP(B93,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F93*E93,2)","v":0},{"$f":"ROUND(F93*(1+$I$6),2)","v":0},{"$f":"ROUND(H93*E93,2)","v":0}]
[85,237289,{"$f":"VLOOKUP(B94,'TAB.REF'!$A$3:$D$140,2)","v":"OLHAL PARA PARAFUSO 50KN"},{"$f":"VLOOKUP(B94,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},97,{"$f":"VLOOKUP(B94,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F94*E94,2)","v":0},{"$f":"ROUND(F94*(1+$I$6),2)","v":0},{"$f":"ROUND(H94*E94,2)","v":0}]
[86,66878,{"$f":"VLOOKUP(B95,'TAB.REF'!$A$3:$D$140,2)","v":"PARAFUSO CABEÇA ABAULADA M16X 45MM"},{"$f":"VLOOKUP(B95,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},95,{"$f":"VLOOKUP(B95,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F95*E95,2)","v":0},{"$f":"ROUND(F95*(1+$I$6),2)","v":0},{"$f":"ROUND(H95*E95,2)","v":0}]
[87,66886,{"$f":"VLOOKUP(B96,'TAB.REF'!$A$3:$D$140,2)","v":"PARAFUSO CABEÇA ABAULADA M16X 70MM"},{"$f":"VLOOKUP(B96,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},211,{"$f":"VLOOKUP(B96,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F96*E96,2)","v":0},{"$f":"ROUND(F96*(1+$I$6),2)","v":0},{"$f":"ROUND(H96*E96,2)","v":0}]
[88,66894,{"$f":"VLOOKUP(B97,'TAB.REF'!$A$3:$D$140,2)","v":"PARAFUSO CABEÇA ABAULADA M16X150MM"},{"$f":"VLOOKUP(B97,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},8,{"$f":"VLOOKUP(B97,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F97*E97,2)","v":0},{"$f":"ROUND(F97*(1+$I$6),2)","v":0},{"$f":"ROUND(H97*E97,2)","v":0}]
[89,74799,{"$f":"VLOOKUP(B98,'TAB.REF'!$A$3:$D$140,2)","v":"PARAFUSO CABEÇA QUADRADA M16X125MM"},{"$f":"VLOOKUP(B98,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},3,{"$f":"VLOOKUP(B98,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F98*E98,2)","v":0},{"$f":"ROUND(F98*(1+$I$6),2)","v":0},{"$f":"ROUND(H98*E98,2)","v":0}]
[90,74807,{"$f":"VLOOKUP(B99,'TAB.REF'!$A$3:$D$140,2)","v":"PARAFUSO CABEÇA QUADRADA M16X150MM"},{"$f":"VLOOKUP(B99,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},8,{"$f":"VLOOKUP(B99,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F99*E99,2)","v":0},{"$f":"ROUND(F99*(1+$I$6),2)","v":0},{"$f":"ROUND(H99*E99,2)","v":0}]
[91,74831,{"$f":"VLOOKUP(B100,'TAB.REF'!$A$3:$D$140,2)","v":"PARAFUSO CABEÇA QUADRADA M16X300MM"},{"$f":"VLOOKUP(B100,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},2,{"$f":"VLOOKUP(B100,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F100*E100,2)","v":0},{"$f":"ROUND(F100*(1+$I$6),2)","v":0},{"$f":"ROUND(H100*E100,2)","v":0}]
[92,74864,{"$f":"VLOOKUP(B101,'TAB.REF'!$A$3:$D$140,2)","v":"PARAFUSO CABEÇA QUADRADA M16X450MM"},{"$f":"VLOOKUP(B101,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},10,{"$f":"VLOOKUP(B101,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F101*E101,2)","v":0},{"$f":"ROUND(F101*(1+$I$6),2)","v":0},{"$f":"ROUND(H101*E101,2)","v":0}]
[93,74872,{"$f":"VLOOKUP(B102,'TAB.REF'!$A$3:$D$140,2)","v":"PARAFUSO CABEÇA QUADRADA M16X500MM"},{"$f":"VLOOKUP(B102,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},4,{"$f":"VLOOKUP(B102,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F102*E102,2)","v":0},{"$f":"ROUND(F102*(1+$I$6),2)","v":0},{"$f":"ROUND(H102*E102,2)","v":0}]
[94,75036,{"$f":"VLOOKUP(B103,'TAB.REF'!$A$3:$D$140,2)","v":"PARAFUSO CABEÇA SEXTAVADA M12X 40MM"},{"$f":"VLOOKUP(B103,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},8,{"$f":"VLOOKUP(B103,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F103*E103,2)","v":0},{"$f":"ROUND(F103*(1+$I$6),2)","v":0},{"$f":"ROUND(H103*E103,2)","v":0}]
[95,289058,{"$f":"VLOOKUP(B104,'TAB.REF'!$A$3:$D$140,2)","v":"PÁRA-RAIOS 12KV 10KA ZNO"},{"$f":"VLOOKUP(B104,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},3,{"$f":"VLOOKUP(B104,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F104*E104,2)","v":0},{"$f":"ROUND(F104*(1+$I$6),2)","v":0},{"$f":"ROUND(H104*E104,2)","v":0}]
[96,293357,{"$f":"VLOOKUP(B105,'TAB.REF'!$A$3:$D$140,2)","v":"PÁRA-RAIOS REDE SECUNDÁRIA ISOLADA 280V 10KA"},{"$f":"VLOOKUP(B105,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},3,{"$f":"VLOOKUP(B105,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F105*E105,2)","v":0},{"$f":"ROUND(F105*(1+$I$6),2)","v":0},{"$f":"ROUND(H105*E105,2)","v":0}]
[97,236265,{"$f":"VLOOKUP(B106,'TAB.REF'!$A$3:$D$140,2)","v":"PINO P/ ISOLADOR POLIMÉRICO ATÉ 36,2 KV - BRAÇO C"},{"$f":"VLOOKUP(B106,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},13,{"$f":"VLOOKUP(B106,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F106*E106,2)","v":0},{"$f":"ROUND(F106*(1+$I$6),2)","v":0},{"$f":"ROUND(H106*E106,2)","v":0}]
[98,75630,{"$f":"VLOOKUP(B107,'TAB.REF'!$A$3:$D$140,2)","v":"PORCA QUADRADA M16 24X24X13MM"},{"$f":"VLOOKUP(B107,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},34,{"$f":"VLOOKUP(B107,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F107*E107,2)","v":0},{"$f":"ROUND(F107*(1+$I$6),2)","v":0},{"$f":"ROUND(H107*E107,2)","v":0}]
[99,207415,{"$f":"VLOOKUP(B108,'TAB.REF'!$A$3:$D$140,2)","v":"POSTE CONCRETO CIRCULAR 11M 300DAN"},{"$f":"VLOOKUP(B108,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},9,{"$f":"VLOOKUP(B108,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F108*E108,2)","v":0},{"$f":"ROUND(F108*(1+$I$6),2)","v":0},{"$f":"ROUND(H108*E108,2)","v":0}]
[100,207449,{"$f":"VLOOKUP(B109,'TAB.REF'!$A$3:$D$140,2)","v":"POSTE CONCRETO CIRCULAR 11M 600DAN"},{"$f":"VLOOKUP(B109,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},2,{"$f":"VLOOKUP(B109,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F109*E109,2)","v":0},{"$f":"ROUND(F109*(1+$I$6),2)","v":0},{"$f":"ROUND(H109*E109,2)","v":0}]
[101,207522,{"$f":"VLOOKUP(B110,'TAB.REF'!$A$3:$D$140,2)","v":"POSTE CONCRETO CIRCULAR 12M 300DAN"},{"$f":"VLOOKUP(B110,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},1,{"$f":"VLOOKUP(B110,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F110*E110,2)","v":0},{"$f":"ROUND(F110*(1+$I$6),2)","v":0},{"$f":"ROUND(H110*E110,2)","v":0}]
[102,207506,{"$f":"VLOOKUP(B111,'TAB.REF'!$A$3:$D$140,2)","v":"POSTE CONCRETO CIRCULAR 12M 600DAN"},{"$f":"VLOOKUP(B111,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},1,{"$f":"VLOOKUP(B111,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F111*E111,2)","v":0},{"$f":"ROUND(F111*(1+$I$6),2)","v":0},{"$f":"ROUND(H111*E111,2)","v":0}]
[103,376112,{"$f":"VLOOKUP(B112,'TAB.REF'!$A$3:$D$140,2)","v":"REATOR LÂMPADA VS 100W INTEGRADO CONECTOR RÁPIDO"},{"$f":"VLOOKUP(B112,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},4,{"$f":"VLOOKUP(B112,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F112*E112,2)","v":0},{"$f":"ROUND(F112*(1+$I$6),2)","v":0},{"$f":"ROUND(H112*E112,2)","v":0}]
[104,327361,{"$f":"VLOOKUP(B113,'TAB.REF'!$A$3:$D$140,2)","v":"RELÉ FOTOELÉTRICO ELETRÔNICO 105-305V"},{"$f":"VLOOKUP(B113,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},13,{"$f":"VLOOKUP(B113,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F113*E113,2)","v":0},{"$f":"ROUND(F113*(1+$I$6),2)","v":0},{"$f":"ROUND(H113*E113,2)","v":0}]
[105,237768,{"$f":"VLOOKUP(B114,'TAB.REF'!$A$3:$D$140,2)","v":"SAPATILHA"},{"$f":"VLOOKUP(B114,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},45,{"$f":"VLOOKUP(B114,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F114*E114,2)","v":0},{"$f":"ROUND(F114*(1+$I$6),2)","v":0},{"$f":"ROUND(H114*E114,2)","v":0}]
[106,237156,{"$f":"VLOOKUP(B115,'TAB.REF'!$A$3:$D$140,2)","v":"SELA PARA CRUZETA"},{"$f":"VLOOKUP(B115,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},8,{"$f":"VLOOKUP(B115,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F115*E115,2)","v":0},{"$f":"ROUND(F115*(1+$I$6),2)","v":0},{"$f":"ROUND(H115*E115,2)","v":0}]
[107,237081,{"$f":"VLOOKUP(B116,'TAB.REF'!$A$3:$D$140,2)","v":"SUPORTE 240MM TRANSFORMADOR POSTE CC"},{"$f":"VLOOKUP(B116,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},2,{"$f":"VLOOKUP(B116,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F116*E116,2)","v":0},{"$f":"ROUND(F116*(1+$I$6),2)","v":0},{"$f":"ROUND(H116*E116,2)","v":0}]
[108,237172,{"$f":"VLOOKUP(B117,'TAB.REF'!$A$3:$D$140,2)","v":"SUPORTE L PARA CRUZETA"},{"$f":"VLOOKUP(B117,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},9,{"$f":"VLOOKUP(B117,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F117*E117,2)","v":0},{"$f":"ROUND(F117*(1+$I$6),2)","v":0},{"$f":"ROUND(H117*E117,2)","v":0}]
[109,245837,{"$f":"VLOOKUP(B118,'TAB.REF'!$A$3:$D$140,2)","v":"TRANSFORMADOR TRIFÁSICO 15KV 45KVA"},{"$f":"VLOOKUP(B118,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},1,{"$f":"VLOOKUP(B118,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F118*E118,2)","v":0},{"$f":"ROUND(F118*(1+$I$6),2)","v":0},{"$f":"ROUND(H118*E118,2)","v":0}]
[" VALOR TOTAL MATERIAIS",null,null,null,null,{"$f":"ROUND(SUM(G10:G118),2)","v":0},null,{"$f":"ROUND(SUM(I10:I118),2)","v":0}]
["MÃO DE OBRA DE CONSTRUÇÃO",null,null,null,null,"PREÇO SEM BDI",null,"PREÇO COM BDI"]
["ITEM","CÓDIGO","DESCRIÇÃO","UN","QUANT.","R$.UNIT.","R$. TOTAL","R$.UNIT.","R$. TOTAL"]
[1,"US. CONST. RDA",{"$f":"VLOOKUP(B122,'TAB.REF'!$A$2:$D$140,2)","v":"MÃO DE OBRA DE CONSTRUÇÃO DE REDE ELÉTRICA"},"US",18.75,{"$f":"VLOOKUP(B122,'TAB.REF'!$A$2:$D$140,4)","v":0},{"$f":"ROUND(E122*F122,2)","v":0},{"$f":"F122*(1+$I$6)","v":0},{"$f":"ROUND(H122*E122,2)","v":0}]
[2,"US. CONST. RDS",{"$f":"VLOOKUP(B123,'TAB.REF'!$A$2:$D$140,2)","v":"MÃO DE OBRA DE CONSTRUÇÃO DE REDE SUBTERRÂNEA"},"US",null,{"$f":"VLOOKUP(B123,'TAB.REF'!$A$2:$D$140,4)","v":0},{"$f":"ROUND(E123*F123,2)","v":0},{"$f":"F123*(1+$I$6)","v":0},{"$f":"ROUND(H123*E123,2)","v":0}]
[" VALOR TOTAL MÃO DE OBRA",null,null,null,null,{"$f":"SUM(G122:G123)","v":0},null,{"$f":"SUM(I122:I123)","v":0}]
["RESUMO",null,null,null,null,"PREÇO SEM BDI",null,"PREÇO COM BDI"]
[" VALOR TOTAL MATERIAIS",null,null,null,null,{"$f":"ROUND(F119,2)","v":0},null,{"$f":"ROUND(H119,2)","v":0}]
[" VALOR TOTAL MÃO DE OBRA",null,null,null,null,{"$f":"ROUND(F124,2)","v":0},null,{"$f":"H124","v":0}]
[" VALOR TOTAL",null,null,null,null,{"$f":"ROUND(SUM(F126:G127),2)","v":0},null,{"$f":"SUM(H126:I127)","v":0}]
[]
[]
[{"$f":"CONCATENATE(RESUMO!B18,\" \",RESUMO!C18)","v":"Patos de Minas, 4 de fevereiro de 2020"}]
[]
[]
["_______________________________________________________"]
[{"$f":"RESUMO!B21","v":"Diogo Soares Resende"}]
[{"$f":"RESUMO!B22","v":"Eng. Eletricista"}]
[{"$f":"RESUMO!B23","v":"CREA: 194.419D/MG"}]

{"sheet":"CVCTEC-83","index":7,"n_rows":132,"n_cols":9,"rows_kept":132,"cut":false,"hidden":false,"merged":[[0,0,0,8],[1,0,1,8],[2,0,2,8],[3,0,3,8],[4,0,4,4],[5,0,5,4],[6,0,6,8],[7,0,8,0],[7,1,8,1],[7,2,8,2],[7,3,8,3],[7,4,8,4],[7,5,7,6],[7,7,7,8],[113,0,113,4],[113,5,113,6],[113,7,113,8],[114,0,114,4],[114,5,114,6],[114,7,114,8],[118,0,118,4],[118,5,118,6],[118,7,118,8],[119,0,119,4],[119,5,119,6],[119,7,119,8],[120,0,120,4],[120,5,120,6],[120,7,120,8],[121,0,121,4],[121,5,121,6],[121,7,121,8],[122,0,122,4],[122,5,122,6],[122,7,122,8],[125,0,125,8],[127,0,127,6],[128,0,128,8],[129,0,129,8],[130,0,130,8],[131,0,131,8]]}
[]
["PLANILHA ORÇAMENTÁRIA "]
["OBJETO: PROJETOS DE MODIFICAÇÃO, EXTENSÃO DE REDE  E ILUMINAÇÃO PÚBLICA"]
["LOCAL: CVCTEC_PMINAS_83 - AVENIDA DOS BURITIS - B. ALTO DA COLINA"]
["RESPONSÁVEL TÉCNICO: DIOGO SOARES RESENDE",null,null,null,null,"CREA:",{"$f":"LEFT(RIGHT(RESUMO!B23,11),8)","v":"194.419D"},"ART:"]
["REFERENCIA DE PREÇOS: PREÇOS DE MERCADO",null,null,null,null,"DATA: ",{"$f":"RESUMO!E5","v":"2020-02-04"},"BDI :",{"$f":"RESUMO!F5","v":0.0598834128245893}]
[]
["ITEM","CÓDIGO ","DESCRIÇÃO","UNID.","QUANT.","PREÇO SEM BDI",null,"PREÇO COM BDI"]
[null,null,null,null,null,"UNITÁRIO ","TOTAL","UNITÁRIO ","TOTAL"]
[1,237222,{"$f":"VLOOKUP(B10,'TAB.REF'!$A$3:$D$140,2)","v":"AFASTADOR ARMAÇÃO SECUNDÁRIA 500MM"},{"$f":"VLOOKUP(B10,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},1,{"$f":"VLOOKUP(B10,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F10*E10,2)","v":0},{"$f":"ROUND(F10*(1+$I$6),2)","v":0},{"$f":"ROUND(H10*E10,2)","v":0}]
[2,231522,{"$f":"VLOOKUP(B11,'TAB.REF'!$A$3:$D$140,2)","v":"ALÇA PARA ESTRIBO FECHADA 2AWG"},{"$f":"VLOOKUP(B11,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},12,{"$f":"VLOOKUP(B11,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F11*E11,2)","v":0},{"$f":"ROUND(F11*(1+$I$6),2)","v":0},{"$f":"ROUND(H11*E11,2)","v":0}]
[3,237677,{"$f":"VLOOKUP(B12,'TAB.REF'!$A$3:$D$140,2)","v":"ALÇA PREFORMADA ESTAI CABO AÇO 9,5MM"},{"$f":"VLOOKUP(B12,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},14,{"$f":"VLOOKUP(B12,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F12*E12,2)","v":0},{"$f":"ROUND(F12*(1+$I$6),2)","v":0},{"$f":"ROUND(H12*E12,2)","v":0}]
[4,228981,{"$f":"VLOOKUP(B13,'TAB.REF'!$A$3:$D$140,2)","v":"ALÇA PREFORMADA NEUTRO CA/CAL 16MM²"},{"$f":"VLOOKUP(B13,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},40,{"$f":"VLOOKUP(B13,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F13*E13,2)","v":0},{"$f":"ROUND(F13*(1+$I$6),2)","v":0},{"$f":"ROUND(H13*E13,2)","v":0}]
[5,228874,{"$f":"VLOOKUP(B14,'TAB.REF'!$A$3:$D$140,2)","v":"ALÇA PREFORMADA NEUTRO CA/CAL 35MM²"},{"$f":"VLOOKUP(B14,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},1,{"$f":"VLOOKUP(B14,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F14*E14,2)","v":0},{"$f":"ROUND(F14*(1+$I$6),2)","v":0},{"$f":"ROUND(H14*E14,2)","v":0}]
[6,229005,{"$f":"VLOOKUP(B15,'TAB.REF'!$A$3:$D$140,2)","v":"ALÇA PREFORMADA NEUTRO CA/CAL 70MM²"},{"$f":"VLOOKUP(B15,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},11,{"$f":"VLOOKUP(B15,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F15*E15,2)","v":0},{"$f":"ROUND(F15*(1+$I$6),2)","v":0},{"$f":"ROUND(H15*E15,2)","v":0}]
[7,219709,{"$f":"VLOOKUP(B16,'TAB.REF'!$A$3:$D$140,2)","v":"ALÇA PREFORMADA OLHAL CA/CAA 34MM² (2AWG)"},{"$f":"VLOOKUP(B16,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},16,{"$f":"VLOOKUP(B16,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F16*E16,2)","v":0},{"$f":"ROUND(F16*(1+$I$6),2)","v":0},{"$f":"ROUND(H16*E16,2)","v":0}]
[8,327700,{"$f":"VLOOKUP(B17,'TAB.REF'!$A$3:$D$140,2)","v":"ANEL ELASTOMÉRICO P/ ISOLADOR PINO POLIMÉRICO 15KV"},{"$f":"VLOOKUP(B17,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},10,{"$f":"VLOOKUP(B17,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F17*E17,2)","v":0},{"$f":"ROUND(F17*(1+$I$6),2)","v":0},{"$f":"ROUND(H17*E17,2)","v":0}]
[9,237230,{"$f":"VLOOKUP(B18,'TAB.REF'!$A$3:$D$140,2)","v":"ARMAÇÃO SECUNDÁRIO 1 ESTRIBO"},{"$f":"VLOOKUP(B18,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},1,{"$f":"VLOOKUP(B18,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F18*E18,2)","v":0},{"$f":"ROUND(F18*(1+$I$6),2)","v":0},{"$f":"ROUND(H18*E18,2)","v":0}]
[10,237248,{"$f":"VLOOKUP(B19,'TAB.REF'!$A$3:$D$140,2)","v":"ARMAÇÃO SECUNDÁRIO 2 ESTRIBOS"},{"$f":"VLOOKUP(B19,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},1,{"$f":"VLOOKUP(B19,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F19*E19,2)","v":0},{"$f":"ROUND(F19*(1+$I$6),2)","v":0},{"$f":"ROUND(H19*E19,2)","v":0}]
[11,75721,{"$f":"VLOOKUP(B20,'TAB.REF'!$A$3:$D$140,2)","v":"ARRUELA QUADRADA 38X18X3MM"},{"$f":"VLOOKUP(B20,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},53,{"$f":"VLOOKUP(B20,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F20*E20,2)","v":0},{"$f":"ROUND(F20*(1+$I$6),2)","v":0},{"$f":"ROUND(H20*E20,2)","v":0}]
[12,327692,{"$f":"VLOOKUP(B21,'TAB.REF'!$A$3:$D$140,2)","v":"BRAÇADEIRA PLÁSTICA CABO MULTIPLEXADO"},{"$f":"VLOOKUP(B21,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},43,{"$f":"VLOOKUP(B21,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F21*E21,2)","v":0},{"$f":"ROUND(F21*(1+$I$6),2)","v":0},{"$f":"ROUND(H21*E21,2)","v":0}]
[13,328138,{"$f":"VLOOKUP(B22,'TAB.REF'!$A$3:$D$140,2)","v":"BRAÇO ANTIBALANÇO 15KV"},{"$f":"VLOOKUP(B22,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},7,{"$f":"VLOOKUP(B22,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F22*E22,2)","v":0},{"$f":"ROUND(F22*(1+$I$6),2)","v":0},{"$f":"ROUND(H22*E22,2)","v":0}]
[14,258921,{"$f":"VLOOKUP(B23,'TAB.REF'!$A$3:$D$140,2)","v":"BRAÇO PARA IP TIPO MÉDIO"},{"$f":"VLOOKUP(B23,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},9,{"$f":"VLOOKUP(B23,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F23*E23,2)","v":0},{"$f":"ROUND(F23*(1+$I$6),2)","v":0},{"$f":"ROUND(H23*E23,2)","v":0}]
[15,211789,{"$f":"VLOOKUP(B24,'TAB.REF'!$A$3:$D$140,2)","v":"BRAÇO SUPORTE C"},{"$f":"VLOOKUP(B24,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},6,{"$f":"VLOOKUP(B24,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F24*E24,2)","v":0},{"$f":"ROUND(F24*(1+$I$6),2)","v":0},{"$f":"ROUND(H24*E24,2)","v":0}]
[16,231712,{"$f":"VLOOKUP(B25,'TAB.REF'!$A$3:$D$140,2)","v":"BRAÇO SUPORTE COM GRAMPO DE SUSPENSÃO ITEM 2"},{"$f":"VLOOKUP(B25,'TAB.REF'!$A$3:$D$140,3)","v":"CJ"},8,{"$f":"VLOOKUP(B25,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F25*E25,2)","v":0},{"$f":"ROUND(F25*(1+$I$6),2)","v":0},{"$f":"ROUND(H25*E25,2)","v":0}]
[17,211771,{"$f":"VLOOKUP(B26,'TAB.REF'!$A$3:$D$140,2)","v":"BRAÇO SUPORTE L"},{"$f":"VLOOKUP(B26,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},7,{"$f":"VLOOKUP(B26,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F26*E26,2)","v":0},{"$f":"ROUND(F26*(1+$I$6),2)","v":0},{"$f":"ROUND(H26*E26,2)","v":0}]
[18,225623,{"$f":"VLOOKUP(B27,'TAB.REF'!$A$3:$D$140,2)","v":"CABO AL 1X 16MM² 1KV"},{"$f":"VLOOKUP(B27,'TAB.REF'!$A$3:$D$140,3)","v":"M"},3,{"$f":"VLOOKUP(B27,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F27*E27,2)","v":0},{"$f":"ROUND(F27*(1+$I$6),2)","v":0},{"$f":"ROUND(H27*E27,2)","v":0}]
[19,231548,{"$f":"VLOOKUP(B28,'TAB.REF'!$A$3:$D$140,2)","v":"CABO AL 1X 50MM² 15KV PROTEGIDO"},{"$f":"VLOOKUP(B28,'TAB.REF'!$A$3:$D$140,3)","v":"M"},829,{"$f":"VLOOKUP(B28,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F28*E28,2)","v":0},{"$f":"ROUND(F28*(1+$I$6),2)","v":0},{"$f":"ROUND(H28*E28,2)","v":0}]
[20,225656,{"$f":"VLOOKUP(B29,'TAB.REF'!$A$3:$D$140,2)","v":"CABO AL 1X 70MM² 1KV"},{"$f":"VLOOKUP(B29,'TAB.REF'!$A$3:$D$140,3)","v":"M"},6,{"$f":"VLOOKUP(B29,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F29*E29,2)","v":0},{"$f":"ROUND(F29*(1+$I$6),2)","v":0},{"$f":"ROUND(H29*E29,2)","v":0}]
[21,225615,{"$f":"VLOOKUP(B30,'TAB.REF'!$A$3:$D$140,2)","v":"CABO CU 1X 1,5MM² 1KV XLPE"},{"$f":"VLOOKUP(B30,'TAB.REF'!$A$3:$D$140,3)","v":"M"},104,{"$f":"VLOOKUP(B30,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F30*E30,2)","v":0},{"$f":"ROUND(F30*(1+$I$6),2)","v":0},{"$f":"ROUND(H30*E30,2)","v":0}]
[22,2964,{"$f":"VLOOKUP(B31,'TAB.REF'!$A$3:$D$140,2)","v":"CABO DE AÇO HS 3/8P (9,5MM²) 7FIOS"},{"$f":"VLOOKUP(B31,'TAB.REF'!$A$3:$D$140,3)","v":"KG"},110.03,{"$f":"VLOOKUP(B31,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F31*E31,2)","v":0},{"$f":"ROUND(F31*(1+$I$6),2)","v":0},{"$f":"ROUND(H31*E31,2)","v":0}]
[23,2931,{"$f":"VLOOKUP(B32,'TAB.REF'!$A$3:$D$140,2)","v":"CABO DE AÇO MR 1/4P (6,4MM) 7 FIOS"},{"$f":"VLOOKUP(B32,'TAB.REF'!$A$3:$D$140,3)","v":"KG"},31.7,{"$f":"VLOOKUP(B32,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F32*E32,2)","v":0},{"$f":"ROUND(F32*(1+$I$6),2)","v":0},{"$f":"ROUND(H32*E32,2)","v":0}]
[24,226373,{"$f":"VLOOKUP(B33,'TAB.REF'!$A$3:$D$140,2)","v":"CABO QUADRUPLEX CA 3X1X 70+70 1KV"},{"$f":"VLOOKUP(B33,'TAB.REF'!$A$3:$D$140,3)","v":"M"},343,{"$f":"VLOOKUP(B33,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F33*E33,2)","v":0},{"$f":"ROUND(F33*(1+$I$6),2)","v":0},{"$f":"ROUND(H33*E33,2)","v":0}]
[25,231589,{"$f":"VLOOKUP(B34,'TAB.REF'!$A$3:$D$140,2)","v":"CABO TRIPLEX CA 2X1X70+70 1KV"},{"$f":"VLOOKUP(B34,'TAB.REF'!$A$3:$D$140,3)","v":"M"},69,{"$f":"VLOOKUP(B34,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F34*E34,2)","v":0},{"$f":"ROUND(F34*(1+$I$6),2)","v":0},{"$f":"ROUND(H34*E34,2)","v":0}]
[26,223818,{"$f":"VLOOKUP(B35,'TAB.REF'!$A$3:$D$140,2)","v":"CANTONEIRA PARA BRAÇO C"},{"$f":"VLOOKUP(B35,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},5,{"$f":"VLOOKUP(B35,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F35*E35,2)","v":0},{"$f":"ROUND(F35*(1+$I$6),2)","v":0},{"$f":"ROUND(H35*E35,2)","v":0}]
[27,231878,{"$f":"VLOOKUP(B36,'TAB.REF'!$A$3:$D$140,2)","v":"CARTUCHO DE APLICAÇÃO VERMELHO"},{"$f":"VLOOKUP(B36,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},21,{"$f":"VLOOKUP(B36,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F36*E36,2)","v":0},{"$f":"ROUND(F36*(1+$I$6),2)","v":0},{"$f":"ROUND(H36*E36,2)","v":0}]
[28,270439,{"$f":"VLOOKUP(B37,'TAB.REF'!$A$3:$D$140,2)","v":"CHAVE FUSÍVEL 15KV COM PORTA FUSÍVEL 100A 7,1KA"},{"$f":"VLOOKUP(B37,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},4,{"$f":"VLOOKUP(B37,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F37*E37,2)","v":0},{"$f":"ROUND(F37*(1+$I$6),2)","v":0},{"$f":"ROUND(H37*E37,2)","v":0}]
[29,236836,{"$f":"VLOOKUP(B38,'TAB.REF'!$A$3:$D$140,2)","v":"CINTA DE AÇO D 170MM"},{"$f":"VLOOKUP(B38,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},15,{"$f":"VLOOKUP(B38,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F38*E38,2)","v":0},{"$f":"ROUND(F38*(1+$I$6),2)","v":0},{"$f":"ROUND(H38*E38,2)","v":0}]
[30,236844,{"$f":"VLOOKUP(B39,'TAB.REF'!$A$3:$D$140,2)","v":"CINTA DE AÇO D 180MM"},{"$f":"VLOOKUP(B39,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},7,{"$f":"VLOOKUP(B39,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F39*E39,2)","v":0},{"$f":"ROUND(F39*(1+$I$6),2)","v":0},{"$f":"ROUND(H39*E39,2)","v":0}]
[31,236851,{"$f":"VLOOKUP(B40,'TAB.REF'!$A$3:$D$140,2)","v":"CINTA DE AÇO D 190MM"},{"$f":"VLOOKUP(B40,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},7,{"$f":"VLOOKUP(B40,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F40*E40,2)","v":0},{"$f":"ROUND(F40*(1+$I$6),2)","v":0},{"$f":"ROUND(H40*E40,2)","v":0}]
[32,236869,{"$f":"VLOOKUP(B41,'TAB.REF'!$A$3:$D$140,2)","v":"CINTA DE AÇO D 200MM"},{"$f":"VLOOKUP(B41,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},6,{"$f":"VLOOKUP(B41,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F41*E41,2)","v":0},{"$f":"ROUND(F41*(1+$I$6),2)","v":0},{"$f":"ROUND(H41*E41,2)","v":0}]
[33,236877,{"$f":"VLOOKUP(B42,'TAB.REF'!$A$3:$D$140,2)","v":"CINTA DE AÇO D 210MM"},{"$f":"VLOOKUP(B42,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},15,{"$f":"VLOOKUP(B42,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F42*E42,2)","v":0},{"$f":"ROUND(F42*(1+$I$6),2)","v":0},{"$f":"ROUND(H42*E42,2)","v":0}]
[34,236885,{"$f":"VLOOKUP(B43,'TAB.REF'!$A$3:$D$140,2)","v":"CINTA DE AÇO D 220MM"},{"$f":"VLOOKUP(B43,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},6,{"$f":"VLOOKUP(B43,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F43*E43,2)","v":0},{"$f":"ROUND(F43*(1+$I$6),2)","v":0},{"$f":"ROUND(H43*E43,2)","v":0}]
[35,236893,{"$f":"VLOOKUP(B44,'TAB.REF'!$A$3:$D$140,2)","v":"CINTA DE AÇO D 230MM"},{"$f":"VLOOKUP(B44,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},28,{"$f":"VLOOKUP(B44,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F44*E44,2)","v":0},{"$f":"ROUND(F44*(1+$I$6),2)","v":0},{"$f":"ROUND(H44*E44,2)","v":0}]
[36,236901,{"$f":"VLOOKUP(B45,'TAB.REF'!$A$3:$D$140,2)","v":"CINTA DE AÇO D 240MM"},{"$f":"VLOOKUP(B45,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},7,{"$f":"VLOOKUP(B45,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F45*E45,2)","v":0},{"$f":"ROUND(F45*(1+$I$6),2)","v":0},{"$f":"ROUND(H45*E45,2)","v":0}]
[37,236919,{"$f":"VLOOKUP(B46,'TAB.REF'!$A$3:$D$140,2)","v":"CINTA DE AÇO D 250MM"},{"$f":"VLOOKUP(B46,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},17,{"$f":"VLOOKUP(B46,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F46*E46,2)","v":0},{"$f":"ROUND(F46*(1+$I$6),2)","v":0},{"$f":"ROUND(H46*E46,2)","v":0}]
[38,236927,{"$f":"VLOOKUP(B47,'TAB.REF'!$A$3:$D$140,2)","v":"CINTA DE AÇO D 260MM"},{"$f":"VLOOKUP(B47,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},1,{"$f":"VLOOKUP(B47,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F47*E47,2)","v":0},{"$f":"ROUND(F47*(1+$I$6),2)","v":0},{"$f":"ROUND(H47*E47,2)","v":0}]
[39,236935,{"$f":"VLOOKUP(B48,'TAB.REF'!$A$3:$D$140,2)","v":"CINTA DE AÇO D 270MM"},{"$f":"VLOOKUP(B48,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},4,{"$f":"VLOOKUP(B48,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F48*E48,2)","v":0},{"$f":"ROUND(F48*(1+$I$6),2)","v":0},{"$f":"ROUND(H48*E48,2)","v":0}]
[40,236943,{"$f":"VLOOKUP(B49,'TAB.REF'!$A$3:$D$140,2)","v":"CINTA DE AÇO D 280MM"},{"$f":"VLOOKUP(B49,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},1,{"$f":"VLOOKUP(B49,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F49*E49,2)","v":0},{"$f":"ROUND(F49*(1+$I$6),2)","v":0},{"$f":"ROUND(H49*E49,2)","v":0}]
[41,236950,{"$f":"VLOOKUP(B50,'TAB.REF'!$A$3:$D$140,2)","v":"CINTA DE AÇO D 290MM"},{"$f":"VLOOKUP(B50,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},1,{"$f":"VLOOKUP(B50,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F50*E50,2)","v":0},{"$f":"ROUND(F50*(1+$I$6),2)","v":0},{"$f":"ROUND(H50*E50,2)","v":0}]
[42,375058,{"$f":"VLOOKUP(B51,'TAB.REF'!$A$3:$D$140,2)","v":"COBERTURA PROTETORA P/ BCH BT TRANSFORMADOR ITEM 1"},{"$f":"VLOOKUP(B51,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},10,{"$f":"VLOOKUP(B51,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F51*E51,2)","v":0},{"$f":"ROUND(F51*(1+$I$6),2)","v":0},{"$f":"ROUND(H51*E51,2)","v":0}]
[43,39586,{"$f":"VLOOKUP(B52,'TAB.REF'!$A$3:$D$140,2)","v":"COBERTURA PROTETORA PARA BUCHA DE EQUIPAMENTO"},{"$f":"VLOOKUP(B52,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},3,{"$f":"VLOOKUP(B52,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F52*E52,2)","v":0},{"$f":"ROUND(F52*(1+$I$6),2)","v":0},{"$f":"ROUND(H52*E52,2)","v":0}]
[44,378809,{"$f":"VLOOKUP(B53,'TAB.REF'!$A$3:$D$140,2)","v":"CONECTOR TERMINAL P/ BUCHA,50 MM²,RETO,COMPRESSÃO"},{"$f":"VLOOKUP(B53,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},3,{"$f":"VLOOKUP(B53,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F53*E53,2)","v":0},{"$f":"ROUND(F53*(1+$I$6),2)","v":0},{"$f":"ROUND(H53*E53,2)","v":0}]
[45,231795,{"$f":"VLOOKUP(B54,'TAB.REF'!$A$3:$D$140,2)","v":"CONETOR CUNHA AL 50MM² COM ESTRIBO"},{"$f":"VLOOKUP(B54,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},21,{"$f":"VLOOKUP(B54,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F54*E54,2)","v":0},{"$f":"ROUND(F54*(1+$I$6),2)","v":0},{"$f":"ROUND(H54*E54,2)","v":0}]
[46,227850,{"$f":"VLOOKUP(B55,'TAB.REF'!$A$3:$D$140,2)","v":"CONETOR CUNHA CU ITEM 1"},{"$f":"VLOOKUP(B55,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},44,{"$f":"VLOOKUP(B55,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F55*E55,2)","v":0},{"$f":"ROUND(F55*(1+$I$6),2)","v":0},{"$f":"ROUND(H55*E55,2)","v":0}]
[47,227868,{"$f":"VLOOKUP(B56,'TAB.REF'!$A$3:$D$140,2)","v":"CONETOR CUNHA CU ITEM 2"},{"$f":"VLOOKUP(B56,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},20,{"$f":"VLOOKUP(B56,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F56*E56,2)","v":0},{"$f":"ROUND(F56*(1+$I$6),2)","v":0},{"$f":"ROUND(H56*E56,2)","v":0}]
[48,231696,{"$f":"VLOOKUP(B57,'TAB.REF'!$A$3:$D$140,2)","v":"CONETOR CUNHA CU ITEM 6"},{"$f":"VLOOKUP(B57,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},7,{"$f":"VLOOKUP(B57,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F57*E57,2)","v":0},{"$f":"ROUND(F57*(1+$I$6),2)","v":0},{"$f":"ROUND(H57*E57,2)","v":0}]
[49,231688,{"$f":"VLOOKUP(B58,'TAB.REF'!$A$3:$D$140,2)","v":"CONETOR CUNHA CU ITEM 7"},{"$f":"VLOOKUP(B58,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},15,{"$f":"VLOOKUP(B58,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F58*E58,2)","v":0},{"$f":"ROUND(F58*(1+$I$6),2)","v":0},{"$f":"ROUND(H58*E58,2)","v":0}]
[50,331728,{"$f":"VLOOKUP(B59,'TAB.REF'!$A$3:$D$140,2)","v":"CONETOR CUNHA ITEM 2 + COBERTURA ISOLANTE ITEM 2"},{"$f":"VLOOKUP(B59,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},36,{"$f":"VLOOKUP(B59,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F59*E59,2)","v":0},{"$f":"ROUND(F59*(1+$I$6),2)","v":0},{"$f":"ROUND(H59*E59,2)","v":0}]
[51,327726,{"$f":"VLOOKUP(B60,'TAB.REF'!$A$3:$D$140,2)","v":"CONETOR DE PERFURAÇÃO 10-70MM²/6-35MM²"},{"$f":"VLOOKUP(B60,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},46,{"$f":"VLOOKUP(B60,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F60*E60,2)","v":0},{"$f":"ROUND(F60*(1+$I$6),2)","v":0},{"$f":"ROUND(H60*E60,2)","v":0}]
[52,379679,{"$f":"VLOOKUP(B61,'TAB.REF'!$A$3:$D$140,2)","v":"CONETOR DE PERFURAÇÃO 35-120MM²/1,5MM²"},{"$f":"VLOOKUP(B61,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},26,{"$f":"VLOOKUP(B61,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F61*E61,2)","v":0},{"$f":"ROUND(F61*(1+$I$6),2)","v":0},{"$f":"ROUND(H61*E61,2)","v":0}]
[53,327767,{"$f":"VLOOKUP(B62,'TAB.REF'!$A$3:$D$140,2)","v":"CONETOR DE PERFURAÇÃO 70-240MM²/70-120MM²"},{"$f":"VLOOKUP(B62,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},10,{"$f":"VLOOKUP(B62,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F62*E62,2)","v":0},{"$f":"ROUND(F62*(1+$I$6),2)","v":0},{"$f":"ROUND(H62*E62,2)","v":0}]
[54,227769,{"$f":"VLOOKUP(B63,'TAB.REF'!$A$3:$D$140,2)","v":"CONETOR FORMATO H ITEM 1 CAA 13-34MM² / 13-34MM²"},{"$f":"VLOOKUP(B63,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},5,{"$f":"VLOOKUP(B63,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F63*E63,2)","v":0},{"$f":"ROUND(F63*(1+$I$6),2)","v":0},{"$f":"ROUND(H63*E63,2)","v":0}]
[55,227777,{"$f":"VLOOKUP(B64,'TAB.REF'!$A$3:$D$140,2)","v":"CONETOR FORMATO H ITEM 2 CAA 27-54MM² / 13-34MM²"},{"$f":"VLOOKUP(B64,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},45,{"$f":"VLOOKUP(B64,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F64*E64,2)","v":0},{"$f":"ROUND(F64*(1+$I$6),2)","v":0},{"$f":"ROUND(H64*E64,2)","v":0}]
[56,227785,{"$f":"VLOOKUP(B65,'TAB.REF'!$A$3:$D$140,2)","v":"CONETOR FORMATO H ITEM 3 CAA 42-67MM² / 42-67MM²"},{"$f":"VLOOKUP(B65,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},43,{"$f":"VLOOKUP(B65,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F65*E65,2)","v":0},{"$f":"ROUND(F65*(1+$I$6),2)","v":0},{"$f":"ROUND(H65*E65,2)","v":0}]
[57,231175,{"$f":"VLOOKUP(B66,'TAB.REF'!$A$3:$D$140,2)","v":"CONETOR PARA ATERRAMENTO DE FERRAGENS DE IP"},{"$f":"VLOOKUP(B66,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},26,{"$f":"VLOOKUP(B66,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F66*E66,2)","v":0},{"$f":"ROUND(F66*(1+$I$6),2)","v":0},{"$f":"ROUND(H66*E66,2)","v":0}]
[58,377357,{"$f":"VLOOKUP(B67,'TAB.REF'!$A$3:$D$140,2)","v":"CONETOR TERMINAL ATERRAMENTO TEMPORÁRIO DE CHAVE"},{"$f":"VLOOKUP(B67,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},4,{"$f":"VLOOKUP(B67,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F67*E67,2)","v":0},{"$f":"ROUND(F67*(1+$I$6),2)","v":0},{"$f":"ROUND(H67*E67,2)","v":0}]
[59,227066,{"$f":"VLOOKUP(B68,'TAB.REF'!$A$3:$D$140,2)","v":"CONETOR TERMINAL COMP CA/CAA 54MM² / 70MM² COMPACT"},{"$f":"VLOOKUP(B68,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},4,{"$f":"VLOOKUP(B68,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F68*E68,2)","v":0},{"$f":"ROUND(F68*(1+$I$6),2)","v":0},{"$f":"ROUND(H68*E68,2)","v":0}]
[60,338731,{"$f":"VLOOKUP(B69,'TAB.REF'!$A$3:$D$140,2)","v":"CONETOR TERMINAL COMPRESSÃO 16MM²"},{"$f":"VLOOKUP(B69,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},3,{"$f":"VLOOKUP(B69,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F69*E69,2)","v":0},{"$f":"ROUND(F69*(1+$I$6),2)","v":0},{"$f":"ROUND(H69*E69,2)","v":0}]
[61,231886,{"$f":"VLOOKUP(B70,'TAB.REF'!$A$3:$D$140,2)","v":"CONETOR TERMINAL COMPRESSÃO 1F 50MM²"},{"$f":"VLOOKUP(B70,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},18,{"$f":"VLOOKUP(B70,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F70*E70,2)","v":0},{"$f":"ROUND(F70*(1+$I$6),2)","v":0},{"$f":"ROUND(H70*E70,2)","v":0}]
[62,227389,{"$f":"VLOOKUP(B71,'TAB.REF'!$A$3:$D$140,2)","v":"CONETOR TERMINAL COMPRESSÃO 1F AÇO 6,4MM / 21MM²"},{"$f":"VLOOKUP(B71,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},32,{"$f":"VLOOKUP(B71,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F71*E71,2)","v":0},{"$f":"ROUND(F71*(1+$I$6),2)","v":0},{"$f":"ROUND(H71*E71,2)","v":0}]
[63,377705,{"$f":"VLOOKUP(B72,'TAB.REF'!$A$3:$D$140,2)","v":"CRUZETA DE FIBRA DE VIDRO 2400X112,5X90MM"},{"$f":"VLOOKUP(B72,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},9,{"$f":"VLOOKUP(B72,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F72*E72,2)","v":0},{"$f":"ROUND(F72*(1+$I$6),2)","v":0},{"$f":"ROUND(H72*E72,2)","v":0}]
[64,271353,{"$f":"VLOOKUP(B73,'TAB.REF'!$A$3:$D$140,2)","v":"ELO FUSÍVEL BOTÃO 500MM 3H"},{"$f":"VLOOKUP(B73,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},3,{"$f":"VLOOKUP(B73,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F73*E73,2)","v":0},{"$f":"ROUND(F73*(1+$I$6),2)","v":0},{"$f":"ROUND(H73*E73,2)","v":0}]
[65,231662,{"$f":"VLOOKUP(B74,'TAB.REF'!$A$3:$D$140,2)","v":"ESPAÇADOR LOSANGULAR 50-150MM² 15KV"},{"$f":"VLOOKUP(B74,'TAB.REF'!$A$3:$D$140,3)","v":"CJ"},31,{"$f":"VLOOKUP(B74,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F74*E74,2)","v":0},{"$f":"ROUND(F74*(1+$I$6),2)","v":0},{"$f":"ROUND(H74*E74,2)","v":0}]
[66,328120,{"$f":"VLOOKUP(B75,'TAB.REF'!$A$3:$D$140,2)","v":"ESTRIBO PARA BRAÇO TIPO L PARA RDAP"},{"$f":"VLOOKUP(B75,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},7,{"$f":"VLOOKUP(B75,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F75*E75,2)","v":0},{"$f":"ROUND(F75*(1+$I$6),2)","v":0},{"$f":"ROUND(H75*E75,2)","v":0}]
[67,357342,{"$f":"VLOOKUP(B76,'TAB.REF'!$A$3:$D$140,2)","v":"FIO PARA AMARRAÇÃO ALUMÍNIO RECOZIDO 5,2MM (4AWG)"},{"$f":"VLOOKUP(B76,'TAB.REF'!$A$3:$D$140,3)","v":"KG"},0.16,{"$f":"VLOOKUP(B76,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F76*E76,2)","v":0},{"$f":"ROUND(F76*(1+$I$6),2)","v":0},{"$f":"ROUND(H76*E76,2)","v":0}]
[68,234567,{"$f":"VLOOKUP(B77,'TAB.REF'!$A$3:$D$140,2)","v":"GRAMPO ANCORAGEM PARA CABO 50MM² 15KV"},{"$f":"VLOOKUP(B77,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},21,{"$f":"VLOOKUP(B77,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F77*E77,2)","v":0},{"$f":"ROUND(F77*(1+$I$6),2)","v":0},{"$f":"ROUND(H77*E77,2)","v":0}]
[69,378842,{"$f":"VLOOKUP(B78,'TAB.REF'!$A$3:$D$140,2)","v":"GRAMPO DE LINHA VIVA"},{"$f":"VLOOKUP(B78,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},12,{"$f":"VLOOKUP(B78,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F78*E78,2)","v":0},{"$f":"ROUND(F78*(1+$I$6),2)","v":0},{"$f":"ROUND(H78*E78,2)","v":0}]
[70,222539,{"$f":"VLOOKUP(B79,'TAB.REF'!$A$3:$D$140,2)","v":"HASTE ATERRAMENTO 2400MM"},{"$f":"VLOOKUP(B79,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},17,{"$f":"VLOOKUP(B79,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F79*E79,2)","v":0},{"$f":"ROUND(F79*(1+$I$6),2)","v":0},{"$f":"ROUND(H79*E79,2)","v":0}]
[71,219659,{"$f":"VLOOKUP(B80,'TAB.REF'!$A$3:$D$140,2)","v":"ISOLADOR DE ANCORAGEM POLIMÉRICO 15KV ITEM 1"},{"$f":"VLOOKUP(B80,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},37,{"$f":"VLOOKUP(B80,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F80*E80,2)","v":0},{"$f":"ROUND(F80*(1+$I$6),2)","v":0},{"$f":"ROUND(H80*E80,2)","v":0}]
[72,375718,{"$f":"VLOOKUP(B81,'TAB.REF'!$A$3:$D$140,2)","v":"ISOLADOR PILAR PORCELANA 15KV"},{"$f":"VLOOKUP(B81,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},3,{"$f":"VLOOKUP(B81,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F81*E81,2)","v":0},{"$f":"ROUND(F81*(1+$I$6),2)","v":0},{"$f":"ROUND(H81*E81,2)","v":0}]
[73,219642,{"$f":"VLOOKUP(B82,'TAB.REF'!$A$3:$D$140,2)","v":"ISOLADOR PINO POLIMÉRICO 15 KV P/BRAÇO SUPORTE C"},{"$f":"VLOOKUP(B82,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},10,{"$f":"VLOOKUP(B82,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F82*E82,2)","v":0},{"$f":"ROUND(F82*(1+$I$6),2)","v":0},{"$f":"ROUND(H82*E82,2)","v":0}]
[74,219634,{"$f":"VLOOKUP(B83,'TAB.REF'!$A$3:$D$140,2)","v":"ISOLADOR ROLDANA PORCELANA OU VIDRO"},{"$f":"VLOOKUP(B83,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},3,{"$f":"VLOOKUP(B83,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F83*E83,2)","v":0},{"$f":"ROUND(F83*(1+$I$6),2)","v":0},{"$f":"ROUND(H83*E83,2)","v":0}]
[75,230367,{"$f":"VLOOKUP(B84,'TAB.REF'!$A$3:$D$140,2)","v":"LAÇO PREFORMADO DE TOPO CA/CAA 34MM² (2AWG)"},{"$f":"VLOOKUP(B84,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},3,{"$f":"VLOOKUP(B84,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F84*E84,2)","v":0},{"$f":"ROUND(F84*(1+$I$6),2)","v":0},{"$f":"ROUND(H84*E84,2)","v":0}]
[76,120,{"$f":"VLOOKUP(B85,'TAB.REF'!$A$3:$D$140,2)","v":"LUMINARIA LED POTÊNCIA ATÉ 120W FLUXO LUMINOSO APROXIMADO 13.800lm EFICIENCIA LUMINOSA ≥ 115lm/w"},{"$f":"VLOOKUP(B85,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},9,{"$f":"VLOOKUP(B85,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F85*E85,2)","v":0},{"$f":"ROUND(F85*(1+$I$6),2)","v":0},{"$f":"ROUND(H85*E85,2)","v":0}]
[77,237271,{"$f":"VLOOKUP(B86,'TAB.REF'!$A$3:$D$140,2)","v":"MANILHA SAPATILHA CLASSE 50KN"},{"$f":"VLOOKUP(B86,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},39,{"$f":"VLOOKUP(B86,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F86*E86,2)","v":0},{"$f":"ROUND(F86*(1+$I$6),2)","v":0},{"$f":"ROUND(H86*E86,2)","v":0}]
[78,374393,{"$f":"VLOOKUP(B87,'TAB.REF'!$A$3:$D$140,2)","v":"MANTA AUTO-ADESIVA PARA EMENDA CABO 15KV RDP"},{"$f":"VLOOKUP(B87,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},12,{"$f":"VLOOKUP(B87,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F87*E87,2)","v":0},{"$f":"ROUND(F87*(1+$I$6),2)","v":0},{"$f":"ROUND(H87*E87,2)","v":0}]
[79,237784,{"$f":"VLOOKUP(B88,'TAB.REF'!$A$3:$D$140,2)","v":"MÃO-FRANCESA PERFILADA NORMAL 38X5X726MM"},{"$f":"VLOOKUP(B88,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},9,{"$f":"VLOOKUP(B88,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F88*E88,2)","v":0},{"$f":"ROUND(F88*(1+$I$6),2)","v":0},{"$f":"ROUND(H88*E88,2)","v":0}]
[80,82586,{"$f":"VLOOKUP(B89,'TAB.REF'!$A$3:$D$140,2)","v":"MASSA CALAFETAR 1KG"},{"$f":"VLOOKUP(B89,'TAB.REF'!$A$3:$D$140,3)","v":"KG"},0.2,{"$f":"VLOOKUP(B89,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F89*E89,2)","v":0},{"$f":"ROUND(F89*(1+$I$6),2)","v":0},{"$f":"ROUND(H89*E89,2)","v":0}]
[81,237289,{"$f":"VLOOKUP(B90,'TAB.REF'!$A$3:$D$140,2)","v":"OLHAL PARA PARAFUSO 50KN"},{"$f":"VLOOKUP(B90,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},79,{"$f":"VLOOKUP(B90,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F90*E90,2)","v":0},{"$f":"ROUND(F90*(1+$I$6),2)","v":0},{"$f":"ROUND(H90*E90,2)","v":0}]
[82,66878,{"$f":"VLOOKUP(B91,'TAB.REF'!$A$3:$D$140,2)","v":"PARAFUSO CABEÇA ABAULADA M16X 45MM"},{"$f":"VLOOKUP(B91,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},105,{"$f":"VLOOKUP(B91,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F91*E91,2)","v":0},{"$f":"ROUND(F91*(1+$I$6),2)","v":0},{"$f":"ROUND(H91*E91,2)","v":0}]
[83,66886,{"$f":"VLOOKUP(B92,'TAB.REF'!$A$3:$D$140,2)","v":"PARAFUSO CABEÇA ABAULADA M16X 70MM"},{"$f":"VLOOKUP(B92,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},266,{"$f":"VLOOKUP(B92,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F92*E92,2)","v":0},{"$f":"ROUND(F92*(1+$I$6),2)","v":0},{"$f":"ROUND(H92*E92,2)","v":0}]
[84,66894,{"$f":"VLOOKUP(B93,'TAB.REF'!$A$3:$D$140,2)","v":"PARAFUSO CABEÇA ABAULADA M16X150MM"},{"$f":"VLOOKUP(B93,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},9,{"$f":"VLOOKUP(B93,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F93*E93,2)","v":0},{"$f":"ROUND(F93*(1+$I$6),2)","v":0},{"$f":"ROUND(H93*E93,2)","v":0}]
[85,74807,{"$f":"VLOOKUP(B94,'TAB.REF'!$A$3:$D$140,2)","v":"PARAFUSO CABEÇA QUADRADA M16X150MM"},{"$f":"VLOOKUP(B94,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},9,{"$f":"VLOOKUP(B94,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F94*E94,2)","v":0},{"$f":"ROUND(F94*(1+$I$6),2)","v":0},{"$f":"ROUND(H94*E94,2)","v":0}]
[86,74872,{"$f":"VLOOKUP(B95,'TAB.REF'!$A$3:$D$140,2)","v":"PARAFUSO CABEÇA QUADRADA M16X500MM"},{"$f":"VLOOKUP(B95,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},14,{"$f":"VLOOKUP(B95,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F95*E95,2)","v":0},{"$f":"ROUND(F95*(1+$I$6),2)","v":0},{"$f":"ROUND(H95*E95,2)","v":0}]
[87,75036,{"$f":"VLOOKUP(B96,'TAB.REF'!$A$3:$D$140,2)","v":"PARAFUSO CABEÇA SEXTAVADA M12X 40MM"},{"$f":"VLOOKUP(B96,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},8,{"$f":"VLOOKUP(B96,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F96*E96,2)","v":0},{"$f":"ROUND(F96*(1+$I$6),2)","v":0},{"$f":"ROUND(H96*E96,2)","v":0}]
[88,289058,{"$f":"VLOOKUP(B97,'TAB.REF'!$A$3:$D$140,2)","v":"PÁRA-RAIOS 12KV 10KA ZNO"},{"$f":"VLOOKUP(B97,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},15,{"$f":"VLOOKUP(B97,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F97*E97,2)","v":0},{"$f":"ROUND(F97*(1+$I$6),2)","v":0},{"$f":"ROUND(H97*E97,2)","v":0}]
[89,293357,{"$f":"VLOOKUP(B98,'TAB.REF'!$A$3:$D$140,2)","v":"PÁRA-RAIOS REDE SECUNDÁRIA ISOLADA 280V 10KA"},{"$f":"VLOOKUP(B98,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},3,{"$f":"VLOOKUP(B98,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F98*E98,2)","v":0},{"$f":"ROUND(F98*(1+$I$6),2)","v":0},{"$f":"ROUND(H98*E98,2)","v":0}]
[90,236265,{"$f":"VLOOKUP(B99,'TAB.REF'!$A$3:$D$140,2)","v":"PINO P/ ISOLADOR POLIMÉRICO ATÉ 36,2 KV - BRAÇO C"},{"$f":"VLOOKUP(B99,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},4,{"$f":"VLOOKUP(B99,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F99*E99,2)","v":0},{"$f":"ROUND(F99*(1+$I$6),2)","v":0},{"$f":"ROUND(H99*E99,2)","v":0}]
[91,375720,{"$f":"VLOOKUP(B100,'TAB.REF'!$A$3:$D$140,2)","v":"PINO PARA ISOLADOR PILAR"},{"$f":"VLOOKUP(B100,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},3,{"$f":"VLOOKUP(B100,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F100*E100,2)","v":0},{"$f":"ROUND(F100*(1+$I$6),2)","v":0},{"$f":"ROUND(H100*E100,2)","v":0}]
[92,75630,{"$f":"VLOOKUP(B101,'TAB.REF'!$A$3:$D$140,2)","v":"PORCA QUADRADA M16 24X24X13MM"},{"$f":"VLOOKUP(B101,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},34,{"$f":"VLOOKUP(B101,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F101*E101,2)","v":0},{"$f":"ROUND(F101*(1+$I$6),2)","v":0},{"$f":"ROUND(H101*E101,2)","v":0}]
[93,207415,{"$f":"VLOOKUP(B102,'TAB.REF'!$A$3:$D$140,2)","v":"POSTE CONCRETO CIRCULAR 11M 300DAN"},{"$f":"VLOOKUP(B102,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},7,{"$f":"VLOOKUP(B102,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F102*E102,2)","v":0},{"$f":"ROUND(F102*(1+$I$6),2)","v":0},{"$f":"ROUND(H102*E102,2)","v":0}]
[94,207449,{"$f":"VLOOKUP(B103,'TAB.REF'!$A$3:$D$140,2)","v":"POSTE CONCRETO CIRCULAR 11M 600DAN"},{"$f":"VLOOKUP(B103,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},2,{"$f":"VLOOKUP(B103,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F103*E103,2)","v":0},{"$f":"ROUND(F103*(1+$I$6),2)","v":0},{"$f":"ROUND(H103*E103,2)","v":0}]
[95,207522,{"$f":"VLOOKUP(B104,'TAB.REF'!$A$3:$D$140,2)","v":"POSTE CONCRETO CIRCULAR 12M 300DAN"},{"$f":"VLOOKUP(B104,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},1,{"$f":"VLOOKUP(B104,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F104*E104,2)","v":0},{"$f":"ROUND(F104*(1+$I$6),2)","v":0},{"$f":"ROUND(H104*E104,2)","v":0}]
[96,207506,{"$f":"VLOOKUP(B105,'TAB.REF'!$A$3:$D$140,2)","v":"POSTE CONCRETO CIRCULAR 12M 600DAN"},{"$f":"VLOOKUP(B105,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},2,{"$f":"VLOOKUP(B105,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F105*E105,2)","v":0},{"$f":"ROUND(F105*(1+$I$6),2)","v":0},{"$f":"ROUND(H105*E105,2)","v":0}]
[97,207514,{"$f":"VLOOKUP(B106,'TAB.REF'!$A$3:$D$140,2)","v":"POSTE CONCRETO CIRCULAR 12M1000DAN"},{"$f":"VLOOKUP(B106,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},1,{"$f":"VLOOKUP(B106,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F106*E106,2)","v":0},{"$f":"ROUND(F106*(1+$I$6),2)","v":0},{"$f":"ROUND(H106*E106,2)","v":0}]
[98,327361,{"$f":"VLOOKUP(B107,'TAB.REF'!$A$3:$D$140,2)","v":"RELÉ FOTOELÉTRICO ELETRÔNICO 105-305V"},{"$f":"VLOOKUP(B107,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},9,{"$f":"VLOOKUP(B107,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F107*E107,2)","v":0},{"$f":"ROUND(F107*(1+$I$6),2)","v":0},{"$f":"ROUND(H107*E107,2)","v":0}]
[99,237768,{"$f":"VLOOKUP(B108,'TAB.REF'!$A$3:$D$140,2)","v":"SAPATILHA"},{"$f":"VLOOKUP(B108,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},25,{"$f":"VLOOKUP(B108,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F108*E108,2)","v":0},{"$f":"ROUND(F108*(1+$I$6),2)","v":0},{"$f":"ROUND(H108*E108,2)","v":0}]
[100,237156,{"$f":"VLOOKUP(B109,'TAB.REF'!$A$3:$D$140,2)","v":"SELA PARA CRUZETA"},{"$f":"VLOOKUP(B109,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},9,{"$f":"VLOOKUP(B109,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F109*E109,2)","v":0},{"$f":"ROUND(F109*(1+$I$6),2)","v":0},{"$f":"ROUND(H109*E109,2)","v":0}]
[101,237081,{"$f":"VLOOKUP(B110,'TAB.REF'!$A$3:$D$140,2)","v":"SUPORTE 240MM TRANSFORMADOR POSTE CC"},{"$f":"VLOOKUP(B110,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},2,{"$f":"VLOOKUP(B110,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F110*E110,2)","v":0},{"$f":"ROUND(F110*(1+$I$6),2)","v":0},{"$f":"ROUND(H110*E110,2)","v":0}]
[102,237776,{"$f":"VLOOKUP(B111,'TAB.REF'!$A$3:$D$140,2)","v":"SUPORTE L DE TOPO DE POSTE ITEM 1"},{"$f":"VLOOKUP(B111,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},1,{"$f":"VLOOKUP(B111,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F111*E111,2)","v":0},{"$f":"ROUND(F111*(1+$I$6),2)","v":0},{"$f":"ROUND(H111*E111,2)","v":0}]
[103,237172,{"$f":"VLOOKUP(B112,'TAB.REF'!$A$3:$D$140,2)","v":"SUPORTE L PARA CRUZETA"},{"$f":"VLOOKUP(B112,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},15,{"$f":"VLOOKUP(B112,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F112*E112,2)","v":0},{"$f":"ROUND(F112*(1+$I$6),2)","v":0},{"$f":"ROUND(H112*E112,2)","v":0}]
[104,245837,{"$f":"VLOOKUP(B113,'TAB.REF'!$A$3:$D$140,2)","v":"TRANSFORMADOR TRIFÁSICO 15KV 45KVA"},{"$f":"VLOOKUP(B113,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},1,{"$f":"VLOOKUP(B113,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F113*E113,2)","v":0},{"$f":"ROUND(F113*(1+$I$6),2)","v":0},{"$f":"ROUND(H113*E113,2)","v":0}]
[" VALOR TOTAL MATERIAIS",null,null,null,null,{"$f":"ROUND(SUM(G10:G113),2)","v":0},null,{"$f":"ROUND(SUM(I10:I113),2)","v":0}]
["MÃO DE OBRA DE CONSTRUÇÃO",null,null,null,null,"PREÇO SEM BDI",null,"PREÇO COM BDI"]
["ITEM","CÓDIGO","DESCRIÇÃO","UN","QUANT.","R$.UNIT.","R$. TOTAL","R$.UNIT.","R$. TOTAL"]
[1,"US. CONST. RDA",{"$f":"VLOOKUP(B117,'TAB.REF'!$A$2:$D$140,2)","v":"MÃO DE OBRA DE CONSTRUÇÃO DE REDE ELÉTRICA"},"US",18.85,{"$f":"VLOOKUP(B117,'TAB.REF'!$A$2:$D$140,4)","v":0},{"$f":"ROUND(E117*F117,2)","v":0},{"$f":"F117*(1+$I$6)","v":0},{"$f":"ROUND(H117*E117,2)","v":0}]
[2,"US. CONST. RDS",{"$f":"VLOOKUP(B118,'TAB.REF'!$A$2:$D$140,2)","v":"MÃO DE OBRA DE CONSTRUÇÃO DE REDE SUBTERRÂNEA"},"US",null,{"$f":"VLOOKUP(B118,'TAB.REF'!$A$2:$D$140,4)","v":0},{"$f":"ROUND(E118*F118,2)","v":0},{"$f":"F118*(1+$I$6)","v":0},{"$f":"ROUND(H118*E118,2)","v":0}]
[" VALOR TOTAL MÃO DE OBRA",null,null,null,null,{"$f":"SUM(G117:G118)","v":0},null,{"$f":"SUM(I117:I118)","v":0}]
["RESUMO",null,null,null,null,"PREÇO SEM BDI",null,"PREÇO COM BDI"]
[" VALOR TOTAL MATERIAIS",null,null,null,null,{"$f":"ROUND(F114,2)","v":0},null,{"$f":"ROUND(H114,2)","v":0}]
[" VALOR TOTAL MÃO DE OBRA",null,null,null,null,{"$f":"ROUND(F119,2)","v":0},null,{"$f":"H119","v":0}]
[" VALOR TOTAL",null,null,null,null,{"$f":"ROUND(SUM(F121:G122),2)","v":0},null,{"$f":"SUM(H121:I122)","v":0}]
[]
[]
[{"$f":"CONCATENATE(RESUMO!B18,\" \",RESUMO!C18)","v":"Patos de Minas, 4 de fevereiro de 2020"}]
[]
[]
["_______________________________________________________"]
[{"$f":"RESUMO!B21","v":"Diogo Soares Resende"}]
[{"$f":"RESUMO!B22","v":"Eng. Eletricista"}]
[{"$f":"RESUMO!B23","v":"CREA: 194.419D/MG"}]

{"sheet":"CVCTEC-84","index":8,"n_rows":99,"n_cols":9,"rows_kept":99,"cut":false,"hidden":false,"merged":[[0,0,0,8],[1,0,1,8],[2,0,2,8],[3,0,3,8],[4,0,4,4],[5,0,5,4],[6,0,6,8],[7,0,8,0],[7,1,8,1],[7,2,8,2],[7,3,8,3],[7,4,8,4],[7,5,7,6],[7,7,7,8],[80,0,80,4],[80,5,80,6],[80,7,80,8],[81,0,81,4],[81,5,81,6],[81,7,81,8],[85,0,85,4],[85,5,85,6],[85,7,85,8],[86,0,86,4],[86,5,86,6],[86,7,86,8],[87,0,87,4],[87,5,87,6],[87,7,87,8],[88,0,88,4],[88,5,88,6],[88,7,88,8],[89,0,89,4],[89,5,89,6],[89,7,89,8],[92,0,92,8],[94,0,94,6],[95,0,95,8],[96,0,96,8],[97,0,97,8],[98,0,98,8]]}
[]
["PLANILHA ORÇAMENTÁRIA "]
["OBJETO: PROJETOS DE MODIFICAÇÃO, EXTENSÃO DE REDE  E ILUMINAÇÃO PÚBLICA"]
["LOCAL: CVCTEC_PMINAS_84 - RUA SAGITÁRIO - JARDIM PELUZZO"]
["RESPONSÁVEL TÉCNICO: DIOGO SOARES RESENDE",null,null,null,null,"CREA:",{"$f":"LEFT(RIGHT(RESUMO!B23,11),8)","v":"194.419D"},"ART:"]
["REFERENCIA DE PREÇOS: PREÇOS DE MERCADO",null,null,null,null,"DATA: ",{"$f":"RESUMO!E5","v":"2020-02-04"},"BDI :",{"$f":"RESUMO!F5","v":0.0598834128245893}]
[]
["ITEM","CÓDIGO ","DESCRIÇÃO","UNID.","QUANT.","PREÇO SEM BDI",null,"PREÇO COM BDI"]
[null,null,null,null,null,"UNITÁRIO ","TOTAL","UNITÁRIO ","TOTAL"]
[1,237222,{"$f":"VLOOKUP(B10,'TAB.REF'!$A$3:$D$140,2)","v":"AFASTADOR ARMAÇÃO SECUNDÁRIA 500MM"},{"$f":"VLOOKUP(B10,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},1,{"$f":"VLOOKUP(B10,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F10*E10,2)","v":0},{"$f":"ROUND(F10*(1+$I$6),2)","v":0},{"$f":"ROUND(H10*E10,2)","v":0}]
[2,229005,{"$f":"VLOOKUP(B11,'TAB.REF'!$A$3:$D$140,2)","v":"ALÇA PREFORMADA NEUTRO CA/CAL 70MM²"},{"$f":"VLOOKUP(B11,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},4,{"$f":"VLOOKUP(B11,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F11*E11,2)","v":0},{"$f":"ROUND(F11*(1+$I$6),2)","v":0},{"$f":"ROUND(H11*E11,2)","v":0}]
[3,237677,{"$f":"VLOOKUP(B12,'TAB.REF'!$A$3:$D$140,2)","v":"ALÇA PREFORMADA ESTAI CABO AÇO 9,5MM"},{"$f":"VLOOKUP(B12,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},6,{"$f":"VLOOKUP(B12,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F12*E12,2)","v":0},{"$f":"ROUND(F12*(1+$I$6),2)","v":0},{"$f":"ROUND(H12*E12,2)","v":0}]
[4,327700,{"$f":"VLOOKUP(B13,'TAB.REF'!$A$3:$D$140,2)","v":"ANEL ELASTOMÉRICO P/ ISOLADOR PINO POLIMÉRICO 15KV"},{"$f":"VLOOKUP(B13,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},6,{"$f":"VLOOKUP(B13,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F13*E13,2)","v":0},{"$f":"ROUND(F13*(1+$I$6),2)","v":0},{"$f":"ROUND(H13*E13,2)","v":0}]
[5,327692,{"$f":"VLOOKUP(B14,'TAB.REF'!$A$3:$D$140,2)","v":"BRAÇADEIRA PLÁSTICA CABO MULTIPLEXADO"},{"$f":"VLOOKUP(B14,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},9,{"$f":"VLOOKUP(B14,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F14*E14,2)","v":0},{"$f":"ROUND(F14*(1+$I$6),2)","v":0},{"$f":"ROUND(H14*E14,2)","v":0}]
[6,231712,{"$f":"VLOOKUP(B15,'TAB.REF'!$A$3:$D$140,2)","v":"BRAÇO SUPORTE COM GRAMPO DE SUSPENSÃO ITEM 2"},{"$f":"VLOOKUP(B15,'TAB.REF'!$A$3:$D$140,3)","v":"CJ"},2,{"$f":"VLOOKUP(B15,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F15*E15,2)","v":0},{"$f":"ROUND(F15*(1+$I$6),2)","v":0},{"$f":"ROUND(H15*E15,2)","v":0}]
[7,211789,{"$f":"VLOOKUP(B16,'TAB.REF'!$A$3:$D$140,2)","v":"BRAÇO SUPORTE C"},{"$f":"VLOOKUP(B16,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},4,{"$f":"VLOOKUP(B16,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F16*E16,2)","v":0},{"$f":"ROUND(F16*(1+$I$6),2)","v":0},{"$f":"ROUND(H16*E16,2)","v":0}]
[8,223818,{"$f":"VLOOKUP(B17,'TAB.REF'!$A$3:$D$140,2)","v":"CANTONEIRA PARA BRAÇO C"},{"$f":"VLOOKUP(B17,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},2,{"$f":"VLOOKUP(B17,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F17*E17,2)","v":0},{"$f":"ROUND(F17*(1+$I$6),2)","v":0},{"$f":"ROUND(H17*E17,2)","v":0}]
[9,231878,{"$f":"VLOOKUP(B18,'TAB.REF'!$A$3:$D$140,2)","v":"CARTUCHO DE APLICAÇÃO VERMELHO"},{"$f":"VLOOKUP(B18,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},6,{"$f":"VLOOKUP(B18,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F18*E18,2)","v":0},{"$f":"ROUND(F18*(1+$I$6),2)","v":0},{"$f":"ROUND(H18*E18,2)","v":0}]
[10,2964,{"$f":"VLOOKUP(B19,'TAB.REF'!$A$3:$D$140,2)","v":"CABO DE AÇO HS 3/8P (9,5MM²) 7FIOS"},{"$f":"VLOOKUP(B19,'TAB.REF'!$A$3:$D$140,3)","v":"KG"},26.8,{"$f":"VLOOKUP(B19,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F19*E19,2)","v":0},{"$f":"ROUND(F19*(1+$I$6),2)","v":0},{"$f":"ROUND(H19*E19,2)","v":0}]
[11,2931,{"$f":"VLOOKUP(B20,'TAB.REF'!$A$3:$D$140,2)","v":"CABO DE AÇO MR 1/4P (6,4MM) 7 FIOS"},{"$f":"VLOOKUP(B20,'TAB.REF'!$A$3:$D$140,3)","v":"KG"},4.5,{"$f":"VLOOKUP(B20,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F20*E20,2)","v":0},{"$f":"ROUND(F20*(1+$I$6),2)","v":0},{"$f":"ROUND(H20*E20,2)","v":0}]
[12,225623,{"$f":"VLOOKUP(B21,'TAB.REF'!$A$3:$D$140,2)","v":"CABO AL 1X 16MM² 1KV"},{"$f":"VLOOKUP(B21,'TAB.REF'!$A$3:$D$140,3)","v":"M"},3,{"$f":"VLOOKUP(B21,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F21*E21,2)","v":0},{"$f":"ROUND(F21*(1+$I$6),2)","v":0},{"$f":"ROUND(H21*E21,2)","v":0}]
[13,231548,{"$f":"VLOOKUP(B22,'TAB.REF'!$A$3:$D$140,2)","v":"CABO AL 1X 50MM² 15KV PROTEGIDO"},{"$f":"VLOOKUP(B22,'TAB.REF'!$A$3:$D$140,3)","v":"M"},206.5,{"$f":"VLOOKUP(B22,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F22*E22,2)","v":0},{"$f":"ROUND(F22*(1+$I$6),2)","v":0},{"$f":"ROUND(H22*E22,2)","v":0}]
[14,225656,{"$f":"VLOOKUP(B23,'TAB.REF'!$A$3:$D$140,2)","v":"CABO AL 1X 70MM² 1KV"},{"$f":"VLOOKUP(B23,'TAB.REF'!$A$3:$D$140,3)","v":"M"},6,{"$f":"VLOOKUP(B23,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F23*E23,2)","v":0},{"$f":"ROUND(F23*(1+$I$6),2)","v":0},{"$f":"ROUND(H23*E23,2)","v":0}]
[15,270439,{"$f":"VLOOKUP(B24,'TAB.REF'!$A$3:$D$140,2)","v":"CHAVE FUSÍVEL 15KV COM PORTA FUSÍVEL 100A 7,1KA"},{"$f":"VLOOKUP(B24,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},3,{"$f":"VLOOKUP(B24,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F24*E24,2)","v":0},{"$f":"ROUND(F24*(1+$I$6),2)","v":0},{"$f":"ROUND(H24*E24,2)","v":0}]
[16,236802,{"$f":"VLOOKUP(B25,'TAB.REF'!$A$3:$D$140,2)","v":"PINO P/ ISOLADOR POLIMÉRICO ATÉ 36,2 KV - BRAÇO C"},{"$f":"VLOOKUP(B25,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},1,{"$f":"VLOOKUP(B25,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F25*E25,2)","v":0},{"$f":"ROUND(F25*(1+$I$6),2)","v":0},{"$f":"ROUND(H25*E25,2)","v":0}]
[17,236810,{"$f":"VLOOKUP(B26,'TAB.REF'!$A$3:$D$140,2)","v":"PINO P/ ISOLADOR POLIMÉRICO ATÉ 36,2 KV - BRAÇO C"},{"$f":"VLOOKUP(B26,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},1,{"$f":"VLOOKUP(B26,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F26*E26,2)","v":0},{"$f":"ROUND(F26*(1+$I$6),2)","v":0},{"$f":"ROUND(H26*E26,2)","v":0}]
[18,236851,{"$f":"VLOOKUP(B27,'TAB.REF'!$A$3:$D$140,2)","v":"CINTA DE AÇO D 190MM"},{"$f":"VLOOKUP(B27,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},3,{"$f":"VLOOKUP(B27,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F27*E27,2)","v":0},{"$f":"ROUND(F27*(1+$I$6),2)","v":0},{"$f":"ROUND(H27*E27,2)","v":0}]
[19,236869,{"$f":"VLOOKUP(B28,'TAB.REF'!$A$3:$D$140,2)","v":"CINTA DE AÇO D 200MM"},{"$f":"VLOOKUP(B28,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},2,{"$f":"VLOOKUP(B28,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F28*E28,2)","v":0},{"$f":"ROUND(F28*(1+$I$6),2)","v":0},{"$f":"ROUND(H28*E28,2)","v":0}]
[20,236877,{"$f":"VLOOKUP(B29,'TAB.REF'!$A$3:$D$140,2)","v":"CINTA DE AÇO D 210MM"},{"$f":"VLOOKUP(B29,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},3,{"$f":"VLOOKUP(B29,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F29*E29,2)","v":0},{"$f":"ROUND(F29*(1+$I$6),2)","v":0},{"$f":"ROUND(H29*E29,2)","v":0}]
[21,236885,{"$f":"VLOOKUP(B30,'TAB.REF'!$A$3:$D$140,2)","v":"CINTA DE AÇO D 220MM"},{"$f":"VLOOKUP(B30,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},3,{"$f":"VLOOKUP(B30,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F30*E30,2)","v":0},{"$f":"ROUND(F30*(1+$I$6),2)","v":0},{"$f":"ROUND(H30*E30,2)","v":0}]
[22,236893,{"$f":"VLOOKUP(B31,'TAB.REF'!$A$3:$D$140,2)","v":"CINTA DE AÇO D 230MM"},{"$f":"VLOOKUP(B31,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},6,{"$f":"VLOOKUP(B31,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F31*E31,2)","v":0},{"$f":"ROUND(F31*(1+$I$6),2)","v":0},{"$f":"ROUND(H31*E31,2)","v":0}]
[23,375058,{"$f":"VLOOKUP(B32,'TAB.REF'!$A$3:$D$140,2)","v":"COBERTURA PROTETORA P/ BCH BT TRANSFORMADOR ITEM 1"},{"$f":"VLOOKUP(B32,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},4,{"$f":"VLOOKUP(B32,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F32*E32,2)","v":0},{"$f":"ROUND(F32*(1+$I$6),2)","v":0},{"$f":"ROUND(H32*E32,2)","v":0}]
[24,39586,{"$f":"VLOOKUP(B33,'TAB.REF'!$A$3:$D$140,2)","v":"COBERTURA PROTETORA PARA BUCHA DE EQUIPAMENTO"},{"$f":"VLOOKUP(B33,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},3,{"$f":"VLOOKUP(B33,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F33*E33,2)","v":0},{"$f":"ROUND(F33*(1+$I$6),2)","v":0},{"$f":"ROUND(H33*E33,2)","v":0}]
[25,377357,{"$f":"VLOOKUP(B34,'TAB.REF'!$A$3:$D$140,2)","v":"CONETOR TERMINAL ATERRAMENTO TEMPORÁRIO DE CHAVE"},{"$f":"VLOOKUP(B34,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},3,{"$f":"VLOOKUP(B34,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F34*E34,2)","v":0},{"$f":"ROUND(F34*(1+$I$6),2)","v":0},{"$f":"ROUND(H34*E34,2)","v":0}]
[26,378809,{"$f":"VLOOKUP(B35,'TAB.REF'!$A$3:$D$140,2)","v":"CONECTOR TERMINAL P/ BUCHA,50 MM²,RETO,COMPRESSÃO"},{"$f":"VLOOKUP(B35,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},3,{"$f":"VLOOKUP(B35,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F35*E35,2)","v":0},{"$f":"ROUND(F35*(1+$I$6),2)","v":0},{"$f":"ROUND(H35*E35,2)","v":0}]
[27,231795,{"$f":"VLOOKUP(B36,'TAB.REF'!$A$3:$D$140,2)","v":"CONETOR CUNHA AL 50MM² COM ESTRIBO"},{"$f":"VLOOKUP(B36,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},6,{"$f":"VLOOKUP(B36,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F36*E36,2)","v":0},{"$f":"ROUND(F36*(1+$I$6),2)","v":0},{"$f":"ROUND(H36*E36,2)","v":0}]
[28,227850,{"$f":"VLOOKUP(B37,'TAB.REF'!$A$3:$D$140,2)","v":"CONETOR CUNHA CU ITEM 1"},{"$f":"VLOOKUP(B37,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},3,{"$f":"VLOOKUP(B37,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F37*E37,2)","v":0},{"$f":"ROUND(F37*(1+$I$6),2)","v":0},{"$f":"ROUND(H37*E37,2)","v":0}]
[29,231696,{"$f":"VLOOKUP(B38,'TAB.REF'!$A$3:$D$140,2)","v":"CONETOR CUNHA CU ITEM 6"},{"$f":"VLOOKUP(B38,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},1,{"$f":"VLOOKUP(B38,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F38*E38,2)","v":0},{"$f":"ROUND(F38*(1+$I$6),2)","v":0},{"$f":"ROUND(H38*E38,2)","v":0}]
[30,231688,{"$f":"VLOOKUP(B39,'TAB.REF'!$A$3:$D$140,2)","v":"CONETOR CUNHA CU ITEM 7"},{"$f":"VLOOKUP(B39,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},12,{"$f":"VLOOKUP(B39,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F39*E39,2)","v":0},{"$f":"ROUND(F39*(1+$I$6),2)","v":0},{"$f":"ROUND(H39*E39,2)","v":0}]
[31,327767,{"$f":"VLOOKUP(B40,'TAB.REF'!$A$3:$D$140,2)","v":"CONETOR DE PERFURAÇÃO 70-240MM²/70-120MM²"},{"$f":"VLOOKUP(B40,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},6,{"$f":"VLOOKUP(B40,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F40*E40,2)","v":0},{"$f":"ROUND(F40*(1+$I$6),2)","v":0},{"$f":"ROUND(H40*E40,2)","v":0}]
[32,227769,{"$f":"VLOOKUP(B41,'TAB.REF'!$A$3:$D$140,2)","v":"CONETOR FORMATO H ITEM 1 CAA 13-34MM² / 13-34MM²"},{"$f":"VLOOKUP(B41,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},1,{"$f":"VLOOKUP(B41,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F41*E41,2)","v":0},{"$f":"ROUND(F41*(1+$I$6),2)","v":0},{"$f":"ROUND(H41*E41,2)","v":0}]
[33,227777,{"$f":"VLOOKUP(B42,'TAB.REF'!$A$3:$D$140,2)","v":"CONETOR FORMATO H ITEM 2 CAA 27-54MM² / 13-34MM²"},{"$f":"VLOOKUP(B42,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},4,{"$f":"VLOOKUP(B42,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F42*E42,2)","v":0},{"$f":"ROUND(F42*(1+$I$6),2)","v":0},{"$f":"ROUND(H42*E42,2)","v":0}]
[34,227785,{"$f":"VLOOKUP(B43,'TAB.REF'!$A$3:$D$140,2)","v":"CONETOR FORMATO H ITEM 3 CAA 42-67MM² / 42-67MM²"},{"$f":"VLOOKUP(B43,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},19,{"$f":"VLOOKUP(B43,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F43*E43,2)","v":0},{"$f":"ROUND(F43*(1+$I$6),2)","v":0},{"$f":"ROUND(H43*E43,2)","v":0}]
[35,327726,{"$f":"VLOOKUP(B44,'TAB.REF'!$A$3:$D$140,2)","v":"CONETOR DE PERFURAÇÃO 10-70MM²/6-35MM²"},{"$f":"VLOOKUP(B44,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},7,{"$f":"VLOOKUP(B44,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F44*E44,2)","v":0},{"$f":"ROUND(F44*(1+$I$6),2)","v":0},{"$f":"ROUND(H44*E44,2)","v":0}]
[36,231886,{"$f":"VLOOKUP(B45,'TAB.REF'!$A$3:$D$140,2)","v":"CONETOR TERMINAL COMPRESSÃO 1F 50MM²"},{"$f":"VLOOKUP(B45,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},6,{"$f":"VLOOKUP(B45,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F45*E45,2)","v":0},{"$f":"ROUND(F45*(1+$I$6),2)","v":0},{"$f":"ROUND(H45*E45,2)","v":0}]
[37,227066,{"$f":"VLOOKUP(B46,'TAB.REF'!$A$3:$D$140,2)","v":"CONETOR TERMINAL COMP CA/CAA 54MM² / 70MM² COMPACT"},{"$f":"VLOOKUP(B46,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},4,{"$f":"VLOOKUP(B46,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F46*E46,2)","v":0},{"$f":"ROUND(F46*(1+$I$6),2)","v":0},{"$f":"ROUND(H46*E46,2)","v":0}]
[38,227389,{"$f":"VLOOKUP(B47,'TAB.REF'!$A$3:$D$140,2)","v":"CONETOR TERMINAL COMPRESSÃO 1F AÇO 6,4MM / 21MM²"},{"$f":"VLOOKUP(B47,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},6,{"$f":"VLOOKUP(B47,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F47*E47,2)","v":0},{"$f":"ROUND(F47*(1+$I$6),2)","v":0},{"$f":"ROUND(H47*E47,2)","v":0}]
[39,338731,{"$f":"VLOOKUP(B48,'TAB.REF'!$A$3:$D$140,2)","v":"CONETOR TERMINAL COMPRESSÃO 16MM²"},{"$f":"VLOOKUP(B48,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},3,{"$f":"VLOOKUP(B48,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F48*E48,2)","v":0},{"$f":"ROUND(F48*(1+$I$6),2)","v":0},{"$f":"ROUND(H48*E48,2)","v":0}]
[40,271353,{"$f":"VLOOKUP(B49,'TAB.REF'!$A$3:$D$140,2)","v":"ELO FUSÍVEL BOTÃO 500MM 3H"},{"$f":"VLOOKUP(B49,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},3,{"$f":"VLOOKUP(B49,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F49*E49,2)","v":0},{"$f":"ROUND(F49*(1+$I$6),2)","v":0},{"$f":"ROUND(H49*E49,2)","v":0}]
[41,234567,{"$f":"VLOOKUP(B50,'TAB.REF'!$A$3:$D$140,2)","v":"GRAMPO ANCORAGEM PARA CABO 50MM² 15KV"},{"$f":"VLOOKUP(B50,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},6,{"$f":"VLOOKUP(B50,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F50*E50,2)","v":0},{"$f":"ROUND(F50*(1+$I$6),2)","v":0},{"$f":"ROUND(H50*E50,2)","v":0}]
[42,222539,{"$f":"VLOOKUP(B51,'TAB.REF'!$A$3:$D$140,2)","v":"HASTE ATERRAMENTO 2400MM"},{"$f":"VLOOKUP(B51,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},3,{"$f":"VLOOKUP(B51,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F51*E51,2)","v":0},{"$f":"ROUND(F51*(1+$I$6),2)","v":0},{"$f":"ROUND(H51*E51,2)","v":0}]
[43,219659,{"$f":"VLOOKUP(B52,'TAB.REF'!$A$3:$D$140,2)","v":"ISOLADOR DE ANCORAGEM POLIMÉRICO 15KV ITEM 1"},{"$f":"VLOOKUP(B52,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},6,{"$f":"VLOOKUP(B52,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F52*E52,2)","v":0},{"$f":"ROUND(F52*(1+$I$6),2)","v":0},{"$f":"ROUND(H52*E52,2)","v":0}]
[44,219642,{"$f":"VLOOKUP(B53,'TAB.REF'!$A$3:$D$140,2)","v":"ISOLADOR PINO POLIMÉRICO 15 KV P/BRAÇO SUPORTE C"},{"$f":"VLOOKUP(B53,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},6,{"$f":"VLOOKUP(B53,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F53*E53,2)","v":0},{"$f":"ROUND(F53*(1+$I$6),2)","v":0},{"$f":"ROUND(H53*E53,2)","v":0}]
[45,237271,{"$f":"VLOOKUP(B54,'TAB.REF'!$A$3:$D$140,2)","v":"MANILHA SAPATILHA CLASSE 50KN"},{"$f":"VLOOKUP(B54,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},6,{"$f":"VLOOKUP(B54,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F54*E54,2)","v":0},{"$f":"ROUND(F54*(1+$I$6),2)","v":0},{"$f":"ROUND(H54*E54,2)","v":0}]
[46,374393,{"$f":"VLOOKUP(B55,'TAB.REF'!$A$3:$D$140,2)","v":"MANTA AUTO-ADESIVA PARA EMENDA CABO 15KV RDP"},{"$f":"VLOOKUP(B55,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},6,{"$f":"VLOOKUP(B55,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F55*E55,2)","v":0},{"$f":"ROUND(F55*(1+$I$6),2)","v":0},{"$f":"ROUND(H55*E55,2)","v":0}]
[47,237289,{"$f":"VLOOKUP(B56,'TAB.REF'!$A$3:$D$140,2)","v":"OLHAL PARA PARAFUSO 50KN"},{"$f":"VLOOKUP(B56,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},17,{"$f":"VLOOKUP(B56,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F56*E56,2)","v":0},{"$f":"ROUND(F56*(1+$I$6),2)","v":0},{"$f":"ROUND(H56*E56,2)","v":0}]
[48,66688,{"$f":"VLOOKUP(B57,'TAB.REF'!$A$3:$D$140,2)","v":"PARAFUSO CABEÇA ABAULADA M12X 40MM"},{"$f":"VLOOKUP(B57,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},2,{"$f":"VLOOKUP(B57,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F57*E57,2)","v":0},{"$f":"ROUND(F57*(1+$I$6),2)","v":0},{"$f":"ROUND(H57*E57,2)","v":0}]
[49,66878,{"$f":"VLOOKUP(B58,'TAB.REF'!$A$3:$D$140,2)","v":"PARAFUSO CABEÇA ABAULADA M16X 45MM"},{"$f":"VLOOKUP(B58,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},23,{"$f":"VLOOKUP(B58,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F58*E58,2)","v":0},{"$f":"ROUND(F58*(1+$I$6),2)","v":0},{"$f":"ROUND(H58*E58,2)","v":0}]
[50,66886,{"$f":"VLOOKUP(B59,'TAB.REF'!$A$3:$D$140,2)","v":"PARAFUSO CABEÇA ABAULADA M16X 70MM"},{"$f":"VLOOKUP(B59,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},54,{"$f":"VLOOKUP(B59,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F59*E59,2)","v":0},{"$f":"ROUND(F59*(1+$I$6),2)","v":0},{"$f":"ROUND(H59*E59,2)","v":0}]
[51,75036,{"$f":"VLOOKUP(B60,'TAB.REF'!$A$3:$D$140,2)","v":"PARAFUSO CABEÇA SEXTAVADA M12X 40MM"},{"$f":"VLOOKUP(B60,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},8,{"$f":"VLOOKUP(B60,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F60*E60,2)","v":0},{"$f":"ROUND(F60*(1+$I$6),2)","v":0},{"$f":"ROUND(H60*E60,2)","v":0}]
[52,289058,{"$f":"VLOOKUP(B61,'TAB.REF'!$A$3:$D$140,2)","v":"PÁRA-RAIOS 12KV 10KA ZNO"},{"$f":"VLOOKUP(B61,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},3,{"$f":"VLOOKUP(B61,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F61*E61,2)","v":0},{"$f":"ROUND(F61*(1+$I$6),2)","v":0},{"$f":"ROUND(H61*E61,2)","v":0}]
[53,293357,{"$f":"VLOOKUP(B62,'TAB.REF'!$A$3:$D$140,2)","v":"PÁRA-RAIOS REDE SECUNDÁRIA ISOLADA 280V 10KA"},{"$f":"VLOOKUP(B62,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},3,{"$f":"VLOOKUP(B62,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F62*E62,2)","v":0},{"$f":"ROUND(F62*(1+$I$6),2)","v":0},{"$f":"ROUND(H62*E62,2)","v":0}]
[54,236265,{"$f":"VLOOKUP(B63,'TAB.REF'!$A$3:$D$140,2)","v":"PINO P/ ISOLADOR POLIMÉRICO ATÉ 36,2 KV - BRAÇO C"},{"$f":"VLOOKUP(B63,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},6,{"$f":"VLOOKUP(B63,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F63*E63,2)","v":0},{"$f":"ROUND(F63*(1+$I$6),2)","v":0},{"$f":"ROUND(H63*E63,2)","v":0}]
[55,207449,{"$f":"VLOOKUP(B64,'TAB.REF'!$A$3:$D$140,2)","v":"POSTE CONCRETO CIRCULAR 11M 600DAN"},{"$f":"VLOOKUP(B64,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},2,{"$f":"VLOOKUP(B64,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F64*E64,2)","v":0},{"$f":"ROUND(F64*(1+$I$6),2)","v":0},{"$f":"ROUND(H64*E64,2)","v":0}]
[56,237768,{"$f":"VLOOKUP(B65,'TAB.REF'!$A$3:$D$140,2)","v":"SAPATILHA"},{"$f":"VLOOKUP(B65,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},9,{"$f":"VLOOKUP(B65,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F65*E65,2)","v":0},{"$f":"ROUND(F65*(1+$I$6),2)","v":0},{"$f":"ROUND(H65*E65,2)","v":0}]
[57,237081,{"$f":"VLOOKUP(B66,'TAB.REF'!$A$3:$D$140,2)","v":"SUPORTE 240MM TRANSFORMADOR POSTE CC"},{"$f":"VLOOKUP(B66,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},2,{"$f":"VLOOKUP(B66,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F66*E66,2)","v":0},{"$f":"ROUND(F66*(1+$I$6),2)","v":0},{"$f":"ROUND(H66*E66,2)","v":0}]
[58,231555,{"$f":"VLOOKUP(B67,'TAB.REF'!$A$3:$D$140,2)","v":"SUPORTE Z PARA CHAVE FUSÍVEL"},{"$f":"VLOOKUP(B67,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},1,{"$f":"VLOOKUP(B67,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F67*E67,2)","v":0},{"$f":"ROUND(F67*(1+$I$6),2)","v":0},{"$f":"ROUND(H67*E67,2)","v":0}]
[59,245837,{"$f":"VLOOKUP(B68,'TAB.REF'!$A$3:$D$140,2)","v":"TRANSFORMADOR TRIFÁSICO 15KV 45KVA"},{"$f":"VLOOKUP(B68,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},1,{"$f":"VLOOKUP(B68,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F68*E68,2)","v":0},{"$f":"ROUND(F68*(1+$I$6),2)","v":0},{"$f":"ROUND(H68*E68,2)","v":0}]
[60,2931,{"$f":"VLOOKUP(B69,'TAB.REF'!$A$3:$D$140,2)","v":"CABO DE AÇO MR 1/4P (6,4MM) 7 FIOS"},{"$f":"VLOOKUP(B69,'TAB.REF'!$A$3:$D$140,3)","v":"KG"},1.6,{"$f":"VLOOKUP(B69,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F69*E69,2)","v":0},{"$f":"ROUND(F69*(1+$I$6),2)","v":0},{"$f":"ROUND(H69*E69,2)","v":0}]
[61,225615,{"$f":"VLOOKUP(B70,'TAB.REF'!$A$3:$D$140,2)","v":"CABO CU 1X 1,5MM² 1KV XLPE"},{"$f":"VLOOKUP(B70,'TAB.REF'!$A$3:$D$140,3)","v":"M"},32,{"$f":"VLOOKUP(B70,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F70*E70,2)","v":0},{"$f":"ROUND(F70*(1+$I$6),2)","v":0},{"$f":"ROUND(H70*E70,2)","v":0}]
[62,236919,{"$f":"VLOOKUP(B71,'TAB.REF'!$A$3:$D$140,2)","v":"CINTA DE AÇO D 250MM"},{"$f":"VLOOKUP(B71,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},6,{"$f":"VLOOKUP(B71,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F71*E71,2)","v":0},{"$f":"ROUND(F71*(1+$I$6),2)","v":0},{"$f":"ROUND(H71*E71,2)","v":0}]
[63,231175,{"$f":"VLOOKUP(B72,'TAB.REF'!$A$3:$D$140,2)","v":"CONETOR PARA ATERRAMENTO DE FERRAGENS DE IP"},{"$f":"VLOOKUP(B72,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},8,{"$f":"VLOOKUP(B72,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F72*E72,2)","v":0},{"$f":"ROUND(F72*(1+$I$6),2)","v":0},{"$f":"ROUND(H72*E72,2)","v":0}]
[64,227850,{"$f":"VLOOKUP(B73,'TAB.REF'!$A$3:$D$140,2)","v":"CONETOR CUNHA CU ITEM 1"},{"$f":"VLOOKUP(B73,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},4,{"$f":"VLOOKUP(B73,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F73*E73,2)","v":0},{"$f":"ROUND(F73*(1+$I$6),2)","v":0},{"$f":"ROUND(H73*E73,2)","v":0}]
[65,379679,{"$f":"VLOOKUP(B74,'TAB.REF'!$A$3:$D$140,2)","v":"CONETOR DE PERFURAÇÃO 35-120MM²/1,5MM²"},{"$f":"VLOOKUP(B74,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},8,{"$f":"VLOOKUP(B74,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F74*E74,2)","v":0},{"$f":"ROUND(F74*(1+$I$6),2)","v":0},{"$f":"ROUND(H74*E74,2)","v":0}]
[66,66886,{"$f":"VLOOKUP(B75,'TAB.REF'!$A$3:$D$140,2)","v":"PARAFUSO CABEÇA ABAULADA M16X 70MM"},{"$f":"VLOOKUP(B75,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},12,{"$f":"VLOOKUP(B75,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F75*E75,2)","v":0},{"$f":"ROUND(F75*(1+$I$6),2)","v":0},{"$f":"ROUND(H75*E75,2)","v":0}]
[67,228981,{"$f":"VLOOKUP(B76,'TAB.REF'!$A$3:$D$140,2)","v":"ALÇA PREFORMADA NEUTRO CA/CAL 16MM²"},{"$f":"VLOOKUP(B76,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},48,{"$f":"VLOOKUP(B76,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F76*E76,2)","v":0},{"$f":"ROUND(F76*(1+$I$6),2)","v":0},{"$f":"ROUND(H76*E76,2)","v":0}]
[68,331728,{"$f":"VLOOKUP(B77,'TAB.REF'!$A$3:$D$140,2)","v":"CONETOR CUNHA ITEM 2 + COBERTURA ISOLANTE ITEM 2"},{"$f":"VLOOKUP(B77,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},46,{"$f":"VLOOKUP(B77,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F77*E77,2)","v":0},{"$f":"ROUND(F77*(1+$I$6),2)","v":0},{"$f":"ROUND(H77*E77,2)","v":0}]
[69,227850,{"$f":"VLOOKUP(B78,'TAB.REF'!$A$3:$D$140,2)","v":"CONETOR CUNHA CU ITEM 1"},{"$f":"VLOOKUP(B78,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},24,{"$f":"VLOOKUP(B78,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F78*E78,2)","v":0},{"$f":"ROUND(F78*(1+$I$6),2)","v":0},{"$f":"ROUND(H78*E78,2)","v":0}]
[70,227868,{"$f":"VLOOKUP(B79,'TAB.REF'!$A$3:$D$140,2)","v":"CONETOR CUNHA CU ITEM 2"},{"$f":"VLOOKUP(B79,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},24,{"$f":"VLOOKUP(B79,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F79*E79,2)","v":0},{"$f":"ROUND(F79*(1+$I$6),2)","v":0},{"$f":"ROUND(H79*E79,2)","v":0}]
[71,327726,{"$f":"VLOOKUP(B80,'TAB.REF'!$A$3:$D$140,2)","v":"CONETOR DE PERFURAÇÃO 10-70MM²/6-35MM²"},{"$f":"VLOOKUP(B80,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},46,{"$f":"VLOOKUP(B80,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F80*E80,2)","v":0},{"$f":"ROUND(F80*(1+$I$6),2)","v":0},{"$f":"ROUND(H80*E80,2)","v":0}]
[" VALOR TOTAL MATERIAIS",null,null,null,null,{"$f":"ROUND(SUM(G10:G80),2)","v":0},null,{"$f":"ROUND(SUM(I10:I80),2)","v":0}]
["MÃO DE OBRA DE CONSTRUÇÃO",null,null,null,null,"PREÇO SEM BDI",null,"PREÇO COM BDI"]
["ITEM","CÓDIGO","DESCRIÇÃO","UN","QUANT.","R$.UNIT.","R$. TOTAL","R$.UNIT.","R$. TOTAL"]
[1,"US. CONST. RDA",{"$f":"VLOOKUP(B84,'TAB.REF'!$A$2:$D$140,2)","v":"MÃO DE OBRA DE CONSTRUÇÃO DE REDE ELÉTRICA"},"US",4.5,{"$f":"VLOOKUP(B84,'TAB.REF'!$A$2:$D$140,4)","v":0},{"$f":"ROUND(E84*F84,2)","v":0},{"$f":"F84*(1+$I$6)","v":0},{"$f":"ROUND(H84*E84,2)","v":0}]
[2,"US. CONST. RDS",{"$f":"VLOOKUP(B85,'TAB.REF'!$A$2:$D$140,2)","v":"MÃO DE OBRA DE CONSTRUÇÃO DE REDE SUBTERRÂNEA"},"US",null,{"$f":"VLOOKUP(B85,'TAB.REF'!$A$2:$D$140,4)","v":0},{"$f":"ROUND(E85*F85,2)","v":0},{"$f":"F85*(1+$I$6)","v":0},{"$f":"ROUND(H85*E85,2)","v":0}]
[" VALOR TOTAL MÃO DE OBRA",null,null,null,null,{"$f":"SUM(G84:G85)","v":0},null,{"$f":"SUM(I84:I85)","v":0}]
["RESUMO",null,null,null,null,"PREÇO SEM BDI",null,"PREÇO COM BDI"]
[" VALOR TOTAL MATERIAIS",null,null,null,null,{"$f":"ROUND(F81,2)","v":0},null,{"$f":"ROUND(H81,2)","v":0}]
[" VALOR TOTAL MÃO DE OBRA",null,null,null,null,{"$f":"ROUND(F86,2)","v":0},null,{"$f":"H86","v":0}]
[" VALOR TOTAL",null,null,null,null,{"$f":"ROUND(SUM(F88:G89),2)","v":0},null,{"$f":"SUM(H88:I89)","v":0}]
[]
[]
[{"$f":"CONCATENATE(RESUMO!B18,\" \",RESUMO!C18)","v":"Patos de Minas, 4 de fevereiro de 2020"}]
[]
[]
["_______________________________________________________"]
[{"$f":"RESUMO!B21","v":"Diogo Soares Resende"}]
[{"$f":"RESUMO!B22","v":"Eng. Eletricista"}]
[{"$f":"RESUMO!B23","v":"CREA: 194.419D/MG"}]

{"sheet":"PMPATOS_004DR","index":9,"n_rows":48,"n_cols":9,"rows_kept":48,"cut":false,"hidden":false,"merged":[[0,0,0,8],[1,0,1,8],[2,0,2,8],[3,0,3,8],[4,1,4,2],[5,0,5,4],[6,0,6,4],[7,0,7,8],[8,0,9,0],[8,1,9,1],[8,2,9,2],[8,3,9,3],[8,4,9,4],[8,5,8,6],[8,7,8,8],[27,0,27,4],[27,5,27,6],[27,7,27,8],[30,0,30,4],[30,5,30,6],[30,7,30,8],[34,0,34,4],[34,5,34,6],[34,7,34,8],[35,0,35,4],[35,5,35,6],[35,7,35,8],[36,0,36,4],[36,5,36,6],[36,7,36,8],[37,0,37,4],[37,5,37,6],[37,7,37,8],[38,0,38,4],[38,5,38,6],[38,7,38,8],[41,0,41,8],[43,0,43,6],[44,0,44,8],[45,0,45,8],[46,0,46,8],[47,0,47,8]]}
[]
["PLANILHA ORÇAMENTÁRIA "]
["OBJETO: PROJETOS DE MODIFICAÇÃO, EXTENSÃO DE REDE  E ILUMINAÇÃO PÚBLICA"]
["OBRA: OBRAS DE EXTENSÃO E MODIFICAÇÃO DE REDE DE DISTRIBUIÇÃO DE ENERGIA ELÉTRICA COM INSTALAÇÃO E SUBSTITUIÇÃO DE LUMINÁRIAS PARA EFICIENTIZAÇÃO DA ILUMINAÇÃO PÚBLICA NO MUNICÍPIO DE PATOS DE MINAS-MG."]
["LOCAL:","PMPATOS_004DR - PRAÇA FREI ILDEU - SEBASTIÃO AMORIM"]
["RESPONSÁVEL TÉCNICO: DIOGO SOARES RESENDE",null,null,null,null,"CREA:",{"$f":"LEFT(RIGHT(RESUMO!B23,11),8)","v":"194.419D"},"ART:"]
["REFERENCIA DE PREÇOS: PREÇOS DE MERCADO",null,null,null,null,"DATA: ",{"$f":"RESUMO!E5","v":"2020-02-04"},"BDI :",{"$f":"RESUMO!F5","v":0.0598834128245893}]
[]
["ITEM","CÓDIGO ","DESCRIÇÃO","UNID.","QUANT.","PREÇO SEM BDI",null,"PREÇO COM BDI"]
[null,null,null,null,null,"UNITÁRIO ","TOTAL","UNITÁRIO ","TOTAL"]
[1,306555,{"$f":"VLOOKUP(B11,'TAB.REF'!$A$3:$D$140,2)","v":"ANEL CAIXA ZA CONCRETO PREMOLDADO"},{"$f":"VLOOKUP(B11,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},6,{"$f":"VLOOKUP(B11,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F11*E11,2)","v":0},{"$f":"ROUND(F11*(1+$I$7),2)","v":0},{"$f":"ROUND(H11*E11,2)","v":0}]
[{"$f":"A11+1","v":2},299560,{"$f":"VLOOKUP(B12,'TAB.REF'!$A$3:$D$140,2)","v":"ARO COM TAMPA ARTICULADA CAIXA ZA"},{"$f":"VLOOKUP(B12,'TAB.REF'!$A$3:$D$140,3)","v":"CJ"},6,{"$f":"VLOOKUP(B12,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F12*E12,2)","v":0},{"$f":"ROUND(F12*(1+$I$7),2)","v":0},{"$f":"ROUND(H12*E12,2)","v":0}]
[{"$f":"A12+1","v":3},2931,{"$f":"VLOOKUP(B13,'TAB.REF'!$A$3:$D$140,2)","v":"CABO DE AÇO MR 1/4P (6,4MM) 7 FIOS"},{"$f":"VLOOKUP(B13,'TAB.REF'!$A$3:$D$140,3)","v":"KG"},6,{"$f":"VLOOKUP(B13,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F13*E13,2)","v":0},{"$f":"ROUND(F13*(1+$I$7),2)","v":0},{"$f":"ROUND(H13*E13,2)","v":0}]
[{"$f":"A13+1","v":4},225623,{"$f":"VLOOKUP(B14,'TAB.REF'!$A$3:$D$140,2)","v":"CABO AL 1X 16MM² 1KV"},{"$f":"VLOOKUP(B14,'TAB.REF'!$A$3:$D$140,3)","v":"M"},486,{"$f":"VLOOKUP(B14,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F14*E14,2)","v":0},{"$f":"ROUND(F14*(1+$I$7),2)","v":0},{"$f":"ROUND(H14*E14,2)","v":0}]
[{"$f":"A14+1","v":5},225896,{"$f":"VLOOKUP(B15,'TAB.REF'!$A$3:$D$140,2)","v":"CABO CU 1X 2,5MM² 750V"},{"$f":"VLOOKUP(B15,'TAB.REF'!$A$3:$D$140,3)","v":"M"},396,{"$f":"VLOOKUP(B15,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F15*E15,2)","v":0},{"$f":"ROUND(F15*(1+$I$7),2)","v":0},{"$f":"ROUND(H15*E15,2)","v":0}]
[{"$f":"A15+1","v":6},378849,{"$f":"VLOOKUP(B16,'TAB.REF'!$A$3:$D$140,2)","v":"CONECTOR,PERFURAÇÃO,AL/CU,16-70/1,5-6MM²,RDS."},{"$f":"VLOOKUP(B16,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},33,{"$f":"VLOOKUP(B16,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F16*E16,2)","v":0},{"$f":"ROUND(F16*(1+$I$7),2)","v":0},{"$f":"ROUND(H16*E16,2)","v":0}]
[{"$f":"A16+1","v":7},227769,{"$f":"VLOOKUP(B17,'TAB.REF'!$A$3:$D$140,2)","v":"CONETOR FORMATO H ITEM 1 CAA 13-34MM² / 13-34MM²"},{"$f":"VLOOKUP(B17,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},3,{"$f":"VLOOKUP(B17,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F17*E17,2)","v":0},{"$f":"ROUND(F17*(1+$I$7),2)","v":0},{"$f":"ROUND(H17*E17,2)","v":0}]
[{"$f":"A17+1","v":8},227389,{"$f":"VLOOKUP(B18,'TAB.REF'!$A$3:$D$140,2)","v":"CONETOR TERMINAL COMPRESSÃO 1F AÇO 6,4MM / 21MM²"},{"$f":"VLOOKUP(B18,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},3,{"$f":"VLOOKUP(B18,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F18*E18,2)","v":0},{"$f":"ROUND(F18*(1+$I$7),2)","v":0},{"$f":"ROUND(H18*E18,2)","v":0}]
[{"$f":"A18+1","v":9},377568,{"$f":"VLOOKUP(B19,'TAB.REF'!$A$3:$D$140,2)","v":"DUTO PEAD CORRUGADO DEN 63MM"},{"$f":"VLOOKUP(B19,'TAB.REF'!$A$3:$D$140,3)","v":"M"},157,{"$f":"VLOOKUP(B19,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F19*E19,2)","v":0},{"$f":"ROUND(F19*(1+$I$7),2)","v":0},{"$f":"ROUND(H19*E19,2)","v":0}]
[{"$f":"A19+1","v":10},3954,{"$f":"VLOOKUP(B20,'TAB.REF'!$A$3:$D$140,2)","v":"FITA ADESIVA ISOLANTE PVC 19MMX20M"},{"$f":"VLOOKUP(B20,'TAB.REF'!$A$3:$D$140,3)","v":"RL"},4,{"$f":"VLOOKUP(B20,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F20*E20,2)","v":0},{"$f":"ROUND(F20*(1+$I$7),2)","v":0},{"$f":"ROUND(H20*E20,2)","v":0}]
[{"$f":"A20+1","v":11},222539,{"$f":"VLOOKUP(B21,'TAB.REF'!$A$3:$D$140,2)","v":"HASTE ATERRAMENTO 2400MM"},{"$f":"VLOOKUP(B21,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},3,{"$f":"VLOOKUP(B21,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F21*E21,2)","v":0},{"$f":"ROUND(F21*(1+$I$7),2)","v":0},{"$f":"ROUND(H21*E21,2)","v":0}]
[{"$f":"A21+1","v":12},150,{"$f":"VLOOKUP(B22,'TAB.REF'!$A$3:$D$140,2)","v":"LUMINARIA LED POTÊNCIA ATÉ 150W FLUXO LUMINOSO APROXIMADO 17.250lm EFICIENCIA LUMINOSA ≥ 115lm/w"},{"$f":"VLOOKUP(B22,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},10,{"$f":"VLOOKUP(B22,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F22*E22,2)","v":0},{"$f":"ROUND(F22*(1+$I$7),2)","v":0},{"$f":"ROUND(H22*E22,2)","v":0}]
[{"$f":"A22+1","v":13},82586,{"$f":"VLOOKUP(B23,'TAB.REF'!$A$3:$D$140,2)","v":"MASSA CALAFETAR 1KG"},{"$f":"VLOOKUP(B23,'TAB.REF'!$A$3:$D$140,3)","v":"KG"},2,{"$f":"VLOOKUP(B23,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F23*E23,2)","v":0},{"$f":"ROUND(F23*(1+$I$7),2)","v":0},{"$f":"ROUND(H23*E23,2)","v":0}]
[{"$f":"A23+1","v":14},214668,{"$f":"VLOOKUP(B24,'TAB.REF'!$A$3:$D$140,2)","v":"POSTE CONCRETO RC IP 11,5M 150DAN"},{"$f":"VLOOKUP(B24,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},5,{"$f":"VLOOKUP(B24,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F24*E24,2)","v":0},{"$f":"ROUND(F24*(1+$I$7),2)","v":0},{"$f":"ROUND(H24*E24,2)","v":0}]
[{"$f":"A24+1","v":15},327361,{"$f":"VLOOKUP(B25,'TAB.REF'!$A$3:$D$140,2)","v":"RELÉ FOTOELÉTRICO ELETRÔNICO 105-305V"},{"$f":"VLOOKUP(B25,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},11,{"$f":"VLOOKUP(B25,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F25*E25,2)","v":0},{"$f":"ROUND(F25*(1+$I$7),2)","v":0},{"$f":"ROUND(H25*E25,2)","v":0}]
[{"$f":"A25+1","v":16},"SUP3",{"$f":"VLOOKUP(B26,'TAB.REF'!$A$3:$D$140,2)","v":"SUPORTE IP 3 LUMINÁRIAS POSTE RC OU AÇO 10/12/14M"},{"$f":"VLOOKUP(B26,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},1,{"$f":"VLOOKUP(B26,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F26*E26,2)","v":0},{"$f":"ROUND(F26*(1+$I$7),2)","v":0},{"$f":"ROUND(H26*E26,2)","v":0}]
[{"$f":"A26+1","v":17},354903,{"$f":"VLOOKUP(B27,'TAB.REF'!$A$3:$D$140,2)","v":"SUPORTE IP 2 LUMINÁRIAS POSTE RC OU AÇO 10/12/14M"},{"$f":"VLOOKUP(B27,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},4,{"$f":"VLOOKUP(B27,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F27*E27,2)","v":0},{"$f":"ROUND(F27*(1+$I$7),2)","v":0},{"$f":"ROUND(H27*E27,2)","v":0}]
[" VALOR TOTAL MATERIAIS",null,null,null,null,{"$f":"SUM(G11:G27)","v":0},null,{"$f":"SUM(I11:I27)","v":0}]
[]
[]
["MÃO DE OBRA DE CONSTRUÇÃO",null,null,null,null,"PREÇO SEM BDI",null,"PREÇO COM BDI"]
["ITEM","CÓDIGO","DESCRIÇÃO","UN","QUANT.","R$.UNIT.","R$. TOTAL","R$.UNIT.","R$. TOTAL"]
[1,"US. CONST. RDA",{"$f":"VLOOKUP(B33,'TAB.REF'!$A$2:$D$140,2)","v":"MÃO DE OBRA DE CONSTRUÇÃO DE REDE ELÉTRICA"},"US",null,{"$f":"VLOOKUP(B33,'TAB.REF'!$A$2:$D$140,4)","v":0},{"$f":"ROUND(F33*E33,2)","v":0},{"$f":"ROUND(F33*(1+$I$7),2)","v":0},{"$f":"ROUND(H33*E33,2)","v":0}]
[2,"US. CONST. RDS",{"$f":"VLOOKUP(B34,'TAB.REF'!$A$2:$D$140,2)","v":"MÃO DE OBRA DE CONSTRUÇÃO DE REDE SUBTERRÂNEA"},"US",6.34,{"$f":"VLOOKUP(B34,'TAB.REF'!$A$2:$D$140,4)","v":0},{"$f":"ROUND(F34*E34,2)","v":0},{"$f":"ROUND(F34*(1+$I$7),2)","v":0},{"$f":"ROUND(H34*E34,2)","v":0}]
[" VALOR TOTAL MÃO DE OBRA",null,null,null,null,{"$f":"SUM(G33:G34)","v":0},null,{"$f":"SUM(I33:I34)","v":0}]
["RESUMO",null,null,null,null,"PREÇO SEM BDI",null,"PREÇO COM BDI"]
[" VALOR TOTAL MATERIAIS",null,null,null,null,{"$f":"F28","v":0},null,{"$f":"H28","v":0}]
[" VALOR TOTAL MÃO DE OBRA",null,null,null,null,{"$f":"F35","v":0},null,{"$f":"H35","v":0}]
[" VALOR TOTAL",null,null,null,null,{"$f":"SUM(F37:G38)","v":0},null,{"$f":"SUM(H37:I38)","v":0}]
[]
[]
[{"$f":"CONCATENATE(RESUMO!B18,\" \",RESUMO!C18)","v":"Patos de Minas, 4 de fevereiro de 2020"}]
[]
[]
["_______________________________________________________"]
[{"$f":"RESUMO!B21","v":"Diogo Soares Resende"}]
[{"$f":"RESUMO!B22","v":"Eng. Eletricista"}]
[{"$f":"RESUMO!B23","v":"CREA: 194.419D/MG"}]

{"sheet":"PMPATOS_005DR","index":10,"n_rows":49,"n_cols":9,"rows_kept":49,"cut":false,"hidden":false,"merged":[[0,0,0,8],[1,0,1,8],[2,0,2,8],[3,0,3,8],[4,1,4,2],[5,0,5,4],[6,0,6,4],[7,0,7,8],[8,0,9,0],[8,1,9,1],[8,2,9,2],[8,3,9,3],[8,4,9,4],[8,5,8,6],[8,7,8,8],[28,0,28,4],[28,5,28,6],[28,7,28,8],[31,0,31,4],[31,5,31,6],[31,7,31,8],[35,0,35,4],[35,5,35,6],[35,7,35,8],[36,0,36,4],[36,5,36,6],[36,7,36,8],[37,0,37,4],[37,5,37,6],[37,7,37,8],[38,0,38,4],[38,5,38,6],[38,7,38,8],[39,0,39,4],[39,5,39,6],[39,7,39,8],[42,0,42,8],[44,0,44,6],[45,0,45,8],[46,0,46,8],[47,0,47,8],[48,0,48,8]]}
[]
["PLANILHA ORÇAMENTÁRIA "]
["OBJETO: PROJETOS DE MODIFICAÇÃO, EXTENSÃO DE REDE  E ILUMINAÇÃO PÚBLICA"]
["OBRA: OBRAS DE EXTENSÃO E MODIFICAÇÃO DE REDE DE DISTRIBUIÇÃO DE ENERGIA ELÉTRICA COM INSTALAÇÃO E SUBSTITUIÇÃO DE LUMINÁRIAS PARA EFICIENTIZAÇÃO DA ILUMINAÇÃO PÚBLICA NO MUNICÍPIO DE PATOS DE MINAS-MG."]
["LOCAL:","PMPATOS_005DR - PRAÇA JOSÉ DE BRITO - JARDIM PELUZZO"]
["RESPONSÁVEL TÉCNICO: DIOGO SOARES RESENDE",null,null,null,null,"CREA:",{"$f":"LEFT(RIGHT(RESUMO!B23,11),8)","v":"194.419D"},"ART:"]
["REFERENCIA DE PREÇOS: PREÇOS DE MERCADO",null,null,null,null,"DATA: ",{"$f":"RESUMO!E5","v":"2020-02-04"},"BDI :",{"$f":"RESUMO!F5","v":0.0598834128245893}]
[]
["ITEM","CÓDIGO ","DESCRIÇÃO","UNID.","QUANT.","PREÇO SEM BDI",null,"PREÇO COM BDI"]
[null,null,null,null,null,"UNITÁRIO ","TOTAL","UNITÁRIO ","TOTAL"]
[1,306555,{"$f":"VLOOKUP(B11,'TAB.REF'!$A$3:$D$140,2)","v":"ANEL CAIXA ZA CONCRETO PREMOLDADO"},{"$f":"VLOOKUP(B11,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},3,{"$f":"VLOOKUP(B11,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F11*E11,2)","v":0},{"$f":"ROUND(F11*(1+$I$7),2)","v":0},{"$f":"ROUND(H11*E11,2)","v":0}]
[{"$f":"A11+1","v":2},299560,{"$f":"VLOOKUP(B12,'TAB.REF'!$A$3:$D$140,2)","v":"ARO COM TAMPA ARTICULADA CAIXA ZA"},{"$f":"VLOOKUP(B12,'TAB.REF'!$A$3:$D$140,3)","v":"CJ"},3,{"$f":"VLOOKUP(B12,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F12*E12,2)","v":0},{"$f":"ROUND(F12*(1+$I$7),2)","v":0},{"$f":"ROUND(H12*E12,2)","v":0}]
[{"$f":"A12+1","v":3},2931,{"$f":"VLOOKUP(B13,'TAB.REF'!$A$3:$D$140,2)","v":"CABO DE AÇO MR 1/4P (6,4MM) 7 FIOS"},{"$f":"VLOOKUP(B13,'TAB.REF'!$A$3:$D$140,3)","v":"KG"},3,{"$f":"VLOOKUP(B13,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F13*E13,2)","v":0},{"$f":"ROUND(F13*(1+$I$7),2)","v":0},{"$f":"ROUND(H13*E13,2)","v":0}]
[{"$f":"A13+1","v":4},225623,{"$f":"VLOOKUP(B14,'TAB.REF'!$A$3:$D$140,2)","v":"CABO AL 1X 16MM² 1KV"},{"$f":"VLOOKUP(B14,'TAB.REF'!$A$3:$D$140,3)","v":"M"},351,{"$f":"VLOOKUP(B14,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F14*E14,2)","v":0},{"$f":"ROUND(F14*(1+$I$7),2)","v":0},{"$f":"ROUND(H14*E14,2)","v":0}]
[{"$f":"A14+1","v":5},225896,{"$f":"VLOOKUP(B15,'TAB.REF'!$A$3:$D$140,2)","v":"CABO CU 1X 2,5MM² 750V"},{"$f":"VLOOKUP(B15,'TAB.REF'!$A$3:$D$140,3)","v":"M"},324,{"$f":"VLOOKUP(B15,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F15*E15,2)","v":0},{"$f":"ROUND(F15*(1+$I$7),2)","v":0},{"$f":"ROUND(H15*E15,2)","v":0}]
[{"$f":"A15+1","v":6},378849,{"$f":"VLOOKUP(B16,'TAB.REF'!$A$3:$D$140,2)","v":"CONECTOR,PERFURAÇÃO,AL/CU,16-70/1,5-6MM²,RDS."},{"$f":"VLOOKUP(B16,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},27,{"$f":"VLOOKUP(B16,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F16*E16,2)","v":0},{"$f":"ROUND(F16*(1+$I$7),2)","v":0},{"$f":"ROUND(H16*E16,2)","v":0}]
[{"$f":"A16+1","v":7},227769,{"$f":"VLOOKUP(B17,'TAB.REF'!$A$3:$D$140,2)","v":"CONETOR FORMATO H ITEM 1 CAA 13-34MM² / 13-34MM²"},{"$f":"VLOOKUP(B17,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},1,{"$f":"VLOOKUP(B17,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F17*E17,2)","v":0},{"$f":"ROUND(F17*(1+$I$7),2)","v":0},{"$f":"ROUND(H17*E17,2)","v":0}]
[{"$f":"A17+1","v":8},227389,{"$f":"VLOOKUP(B18,'TAB.REF'!$A$3:$D$140,2)","v":"CONETOR TERMINAL COMPRESSÃO 1F AÇO 6,4MM / 21MM²"},{"$f":"VLOOKUP(B18,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},2,{"$f":"VLOOKUP(B18,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F18*E18,2)","v":0},{"$f":"ROUND(F18*(1+$I$7),2)","v":0},{"$f":"ROUND(H18*E18,2)","v":0}]
[{"$f":"A18+1","v":9},377568,{"$f":"VLOOKUP(B19,'TAB.REF'!$A$3:$D$140,2)","v":"DUTO PEAD CORRUGADO DEN 63MM"},{"$f":"VLOOKUP(B19,'TAB.REF'!$A$3:$D$140,3)","v":"M"},73,{"$f":"VLOOKUP(B19,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F19*E19,2)","v":0},{"$f":"ROUND(F19*(1+$I$7),2)","v":0},{"$f":"ROUND(H19*E19,2)","v":0}]
[{"$f":"A19+1","v":10},3954,{"$f":"VLOOKUP(B20,'TAB.REF'!$A$3:$D$140,2)","v":"FITA ADESIVA ISOLANTE PVC 19MMX20M"},{"$f":"VLOOKUP(B20,'TAB.REF'!$A$3:$D$140,3)","v":"RL"},3,{"$f":"VLOOKUP(B20,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F20*E20,2)","v":0},{"$f":"ROUND(F20*(1+$I$7),2)","v":0},{"$f":"ROUND(H20*E20,2)","v":0}]
[{"$f":"A20+1","v":11},222539,{"$f":"VLOOKUP(B21,'TAB.REF'!$A$3:$D$140,2)","v":"HASTE ATERRAMENTO 2400MM"},{"$f":"VLOOKUP(B21,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},2,{"$f":"VLOOKUP(B21,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F21*E21,2)","v":0},{"$f":"ROUND(F21*(1+$I$7),2)","v":0},{"$f":"ROUND(H21*E21,2)","v":0}]
[{"$f":"A21+1","v":12},114,{"$f":"VLOOKUP(B22,'TAB.REF'!$A$3:$D$140,2)","v":"LUMINARIA LED POTÊNCIA ATÉ 114W FLUXO LUMINOSO APROXIMADO 13.100lm EFICIENCIA LUMINOSA ≥ 115lm/w"},{"$f":"VLOOKUP(B22,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},9,{"$f":"VLOOKUP(B22,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F22*E22,2)","v":0},{"$f":"ROUND(F22*(1+$I$7),2)","v":0},{"$f":"ROUND(H22*E22,2)","v":0}]
[{"$f":"A22+1","v":13},82586,{"$f":"VLOOKUP(B23,'TAB.REF'!$A$3:$D$140,2)","v":"MASSA CALAFETAR 1KG"},{"$f":"VLOOKUP(B23,'TAB.REF'!$A$3:$D$140,3)","v":"KG"},1,{"$f":"VLOOKUP(B23,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F23*E23,2)","v":0},{"$f":"ROUND(F23*(1+$I$7),2)","v":0},{"$f":"ROUND(H23*E23,2)","v":0}]
[{"$f":"A23+1","v":14},214668,{"$f":"VLOOKUP(B24,'TAB.REF'!$A$3:$D$140,2)","v":"POSTE CONCRETO RC IP 11,5M 150DAN"},{"$f":"VLOOKUP(B24,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},3,{"$f":"VLOOKUP(B24,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F24*E24,2)","v":0},{"$f":"ROUND(F24*(1+$I$7),2)","v":0},{"$f":"ROUND(H24*E24,2)","v":0}]
[{"$f":"A24+1","v":15},327361,{"$f":"VLOOKUP(B25,'TAB.REF'!$A$3:$D$140,2)","v":"RELÉ FOTOELÉTRICO ELETRÔNICO 105-305V"},{"$f":"VLOOKUP(B25,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},9,{"$f":"VLOOKUP(B25,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F25*E25,2)","v":0},{"$f":"ROUND(F25*(1+$I$7),2)","v":0},{"$f":"ROUND(H25*E25,2)","v":0}]
[{"$f":"A25+1","v":16},"SINAPI34623",{"$f":"VLOOKUP(B26,'TAB.REF'!$A$3:$D$140,2)","v":"DISJUNTOR TIPO DIN/IEC, BIPOLAR 40A"},{"$f":"VLOOKUP(B26,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},1,{"$f":"VLOOKUP(B26,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F26*E26,2)","v":0},{"$f":"ROUND(F26*(1+$I$7),2)","v":0},{"$f":"ROUND(H26*E26,2)","v":0}]
[17,214668,{"$f":"VLOOKUP(B27,'TAB.REF'!$A$3:$D$140,2)","v":"POSTE CONCRETO RC IP 11,5M 150DAN"},{"$f":"VLOOKUP(B27,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},3,{"$f":"VLOOKUP(B27,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F27*E27,2)","v":0},{"$f":"ROUND(F27*(1+$I$7),2)","v":0},{"$f":"ROUND(H27*E27,2)","v":0}]
[18,"SUP3",{"$f":"VLOOKUP(B28,'TAB.REF'!$A$3:$D$140,2)","v":"SUPORTE IP 3 LUMINÁRIAS POSTE RC OU AÇO 10/12/14M"},{"$f":"VLOOKUP(B28,'TAB.REF'!$A$3:$D$140,3)","v":"PC"},3,{"$f":"VLOOKUP(B28,'TAB.REF'!$A$3:$D$140,4)","v":0},{"$f":"ROUND(F28*E28,2)","v":0},{"$f":"ROUND(F28*(1+$I$7),2)","v":0},{"$f":"ROUND(H28*E28,2)","v":0}]
[" VALOR TOTAL MATERIAIS",null,null,null,null,{"$f":"SUM(G11:G28)","v":0},null,{"$f":"SUM(I11:I28)","v":0}]
[]
[]
["MÃO DE OBRA DE CONSTRUÇÃO",null,null,null,null,"PREÇO SEM BDI",null,"PREÇO COM BDI"]
["ITEM","CÓDIGO","DESCRIÇÃO","UN","QUANT.","R$.UNIT.","R$. TOTAL","R$.UNIT.","R$. TOTAL"]
[1,"US. CONST. RDA",{"$f":"VLOOKUP(B34,'TAB.REF'!$A$2:$D$140,2)","v":"MÃO DE OBRA DE CONSTRUÇÃO DE REDE ELÉTRICA"},"US",null,{"$f":"VLOOKUP(B34,'TAB.REF'!$A$2:$D$140,4)","v":0},{"$f":"ROUND(F34*E34,2)","v":0},{"$f":"ROUND(F34*(1+$I$7),2)","v":0},{"$f":"ROUND(H34*E34,2)","v":0}]
[2,"US. CONST. RDS",{"$f":"VLOOKUP(B35,'TAB.REF'!$A$2:$D$140,2)","v":"MÃO DE OBRA DE CONSTRUÇÃO DE REDE SUBTERRÂNEA"},"US",10.85,{"$f":"VLOOKUP(B35,'TAB.REF'!$A$2:$D$140,4)","v":0},{"$f":"ROUND(F35*E35,2)","v":0},{"$f":"ROUND(F35*(1+$I$7),2)","v":0},{"$f":"ROUND(H35*E35,2)","v":0}]
[" VALOR TOTAL MÃO DE OBRA",null,null,null,null,{"$f":"SUM(G34:G35)","v":0},null,{"$f":"SUM(I34:I35)","v":0}]
["RESUMO",null,null,null,null,"PREÇO SEM BDI",null,"PREÇO COM BDI"]
[" VALOR TOTAL MATERIAIS",null,null,null,null,{"$f":"F29","v":0},null,{"$f":"H29","v":0}]
[" VALOR TOTAL MÃO DE OBRA",null,null,null,null,{"$f":"F36","v":0},null,{"$f":"H36","v":0}]
[" VALOR TOTAL",null,null,null,null,{"$f":"SUM(F38:G39)","v":0},null,{"$f":"SUM(H38:I39)","v":0}]
[]
[]
[{"$f":"CONCATENATE(RESUMO!B18,\" \",RESUMO!C18)","v":"Patos de Minas, 4 de fevereiro de 2020"}]
[]
[]
["_______________________________________________________"]
[{"$f":"RESUMO!B21","v":"Diogo Soares Resende"}]
[{"$f":"RESUMO!B22","v":"Eng. Eletricista"}]
[{"$f":"RESUMO!B23","v":"CREA: 194.419D/MG"}]