{"text_format":"1","workbook":"xlsx","n_sheets":2,"sheets":["ORÇAMENTO","CRONOGRAMA"],"not_rendered":{"charts":0,"images":4,"macros":1,"external_links":0,"defined_names":5,"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":"ORÇAMENTO","index":0,"n_rows":125,"n_cols":28,"rows_kept":125,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,null,null,null,null,null,null,null,"TODOS OS VALORES ESTÃO NA UNIDADE MONETÁRIA REAL"]
[null,"Nível","PUXAR AQUI",null,null,null,null,null,null,"ITEM ","SERVIÇO ","UN","QUANT.","VALOR \n(S/ BDI)","BDI","VALOR \n(C/ BDI)","VALOR TOTAL","CÓDIGO ","FONTE",null,null,null,"CLASSIFICAÇÃO","% \nSIMPLES","% \nACUMULADA","ORDEM CLASSIFICAÇÃO","ORDEM PORCENTAGEM","ORDEM ACUMULADO"]
[null,1,null,1,0,0,242.61,null,null,"1","CANTEIRO DE OBRA",null,null,null,null,"∑ ",242.61,null,null,null,null,null,"","",0,"","",0]
[null,2,null,1,1,0,"",null,null,"1.1","Placa de Obra em Lona com quadro de madeira","M2",2.88,70,0.2034,84.24,242.61,"MED250","MERCADO",null,null,null,51,1.3129335180816939E-3,0.97220949269171042,1,0.28277934079816575,0.28277934079816575]
[null,1,null,2,0,0,226.03,null,null,"2","DEMOLIÇÕES",null,"",null,null,"∑ ",226.03,null,null,null,null,null,"","",0,"","",0.28277934079816575]
[null,2,null,2,1,0,"",null,null,"2.1","Demolição de Mureta de Concreto","M3",0.46,272.43,0.2034,327.84,150.81,97627,"SINAPI-C",null,null,null,60,8.1613908685503587E-4,0.98190510165669609,2,0.12653722159217962,0.40931656239034536]
[null,2,null,2,2,0,"",null,null,"2.2","Remoção de Cerca sobre Viga de Concreto","M",15.32,4.08,0.2034,4.91,75.22,"CRD004","COMPOSIÇÃO",null,null,null,66,4.0706837817940317E-4,0.98542519866906741,3,0.11633864885335732,0.52565521124370274]
[null,1,null,3,0,0,5926.65,null,null,"3","INFRAESTRUTURA AMPLIAÇÃO QUADRA",null,null,null,null,"∑ ",5926.65,null,null,null,null,null,"","",0,"","",0.52565521124370274]
[null,2,null,3,1,0,"",null,null,"3.1","Escavação",null,null,null,null,null,null,null,null,null,null,null,"","",0,"","",0.52565521124370274]
[null,3,null,3,1,1,"",null,null,"3.1.1","Escavação Manual para Bloco/Sapata, com previsão de fôrma","M3",5.9177999999999988,94.88,0.2034,114.18,675.95,96523,"SINAPI-C",null,null,null,33,3.6580413484494497E-3,0.92810020830731221,4,7.4855177388082172E-2,0.60051038863178485]
[null,2,null,3,2,0,"",null,null,"3.2","Fôrma",null,"",null,null,null,null,null,null,null,null,null,"","",0,"","",0.60051038863178485]
[null,3,null,3,2,1,"",null,null,"3.2.1","Fôrma de Madeira para Concreto, (material e mão-de-obra para fabricação, montagem e desforma)","M2",2.84,59.589999999999996,0.2034,71.709999999999994,203.66,"CED007","COMPOSIÇÃO",null,null,null,55,1.1021476455732153E-3,0.9771068142662046,5,3.7058483419729386E-2,0.63756887205151425]
[null,2,null,3,3,0,"",null,null,"3.3","Armadura",null,"",null,null,null,null,null,null,null,null,null,"","",0,"","",0.63756887205151425]
[null,3,null,3,3,1,"",null,null,"3.3.1","Armadura CA-50 - 8.0mm (fornecimento, corte, dobra e colocação)","KG",94.6,17.7,0.2034,21.3,2014.98,96545,"SINAPI-C",null,null,null,13,1.0904475414303828E-2,0.78670174388915792,6,3.2456803237151478E-2,0.67002567528866575]
[null,3,null,3,3,2,"",null,null,"3.3.2","Armadura CA-50 - 10.0mm (fornecimento, corte, dobra e colocação)","KG",13.4,15.77,0.2034,18.98,254.33,96546,"SINAPI-C",null,null,null,50,1.3763586894757728E-3,0.9708331340022347,7,2.9555588699236322E-2,0.6995812639879021]
[null,2,null,3,4,0,"",null,null,"3.4","Concreto",null,"",null,null,null,null,null,null,null,null,null,"","",0,"","",0.6995812639879021]
[null,3,null,3,4,1,"",null,null,"3.4.1","Concreto Feito no Local, Fck= 25MPa (fornecimento, lançamento e adensamento)","M3",2.9,587.77,0.2034,707.32,2051.23,"CED002","COMPOSIÇÃO",null,null,null,12,1.1100649685893874E-2,0.77560109420326406,8,2.6778735120249149E-2,0.7263599991081513]
[null,2,null,3,5,0,"",null,null,"3.5","Bloco de Concreto",null,"",null,null,null,null,null,null,null,null,null,"","",0,"","",0.7263599991081513]
[null,3,null,3,5,1,"",null,null,"3.5.1","Blocos de Concreto 14x19x39cm, 4MPa ","M2",2.64,84.14,0.2034,101.25,267.3,87455,"SINAPI-C",null,null,null,48,1.4465484909246807E-3,0.96797651190564105,10,1.6428309965956053E-2,0.75921661904006332]
[null,2,null,3,6,0,"",null,null,"3.6","Impermeabilização",null,"",null,null,null,null,null,null,null,null,null,"","",0,"","",0.74278830907410731]
[null,3,null,3,6,1,"",null,null,"3.6.1","Impermeabilização das Vigas Baldrames com Manta Asfáltica e=3mm, incluindo Emulsão Asfáltica","M2",3.9599999999999995,96.36,0.2034,115.96,459.2,98546,"SINAPI-C",null,null,null,42,2.4850544969420626E-3,0.95538109544579175,10,1.6428309965956053E-2,0.75921661904006332]
[null,1,null,4,0,0,4347.4399999999996,null,null,"4","SUPRAESTRUTURA AMPLIAÇÃO QUADRA",null,"",null,null,"∑ ",4347.4399999999996,null,null,null,null,null,"","",0,"","",0.75921661904006332]
[null,2,null,4,1,0,"",null,null,"4.1","Fôrma",null,"",null,null,null,null,null,null,null,null,null,"","",0,"","",0.75921661904006332]
[null,3,null,4,1,1,"",null,null,"4.1.1","Fôrma de Madeira Serrada para Concreto, (material e mão-de-obra para fabricação, montagem e desforma)","M2",16.559999999999999,94.53,0.2034,113.76,1883.87,"CED008","COMPOSIÇÃO",null,null,null,14,1.0194946897112899E-2,0.79760621930346176,11,1.6384475163200758E-2,0.77560109420326406]
[null,2,null,4,2,0,"",null,null,"4.2","Armadura",null,"",null,null,null,null,null,null,null,null,null,"","",0,"","",0.77560109420326406]
[null,3,null,4,2,1,"",null,null,"4.2.1","Armadura CA-50 - 6.3mm (fornecimento, corte, dobra e colocação)","KG",1.2,19.13,0.2034,23.02,27.62,92776,"SINAPI-C",null,null,null,73,1.4947126569150648E-4,0.98754366433407836,12,1.1100649685893874E-2,0.78670174388915792]
[null,3,null,4,2,2,"",null,null,"4.2.2","Armadura CA-50 - 8.0mm (fornecimento, corte, dobra e colocação)","KG",26.6,17.7,0.2034,21.3,566.58000000000004,92777,"SINAPI-C",null,null,null,{"$error":"#N/A"},3.0661632771721123E-3,{"$error":"#N/A"},13,1.0904475414303828E-2,0.79760621930346176]
[null,3,null,4,2,3,"",null,null,"4.2.3","Armadura CA-50 - 10.0mm (fornecimento, corte, dobra e colocação)","KG",30.6,15.69,0.2034,18.88,577.73,92778,"SINAPI-C",null,null,null,35,3.1265037772611887E-3,0.93473219749602643,14,1.0194946897112899E-2,0.80780116620057463]
[null,3,null,4,2,4,"",null,null,"4.2.4","Armadura CA-60 - 5.0mm (fornecimento, corte, dobra e colocação)","KG",23,20.6,0.2034,24.79,570.16999999999996,92775,"SINAPI-C",null,null,null,{"$error":"#N/A"},3.0855912946895813E-3,{"$error":"#N/A"},15,9.8792280831939104E-3,0.81768039428376849]
[null,2,null,4,3,0,"",null,null,"4.3","Concreto",null,"",null,null,null,null,null,null,null,null,null,"","",0,"","",0.81768039428376849]
[null,3,null,4,3,1,"",null,null,"4.3.1","Concreto Feito no Local, Fck= 25MPa (fornecimento, lançamento e adensamento)","M3",1.02,587.77,0.2034,707.32,721.47,"CED002","COMPOSIÇÃO",null,null,null,32,3.9043821165261105E-3,0.92419582619078611,16,9.5699491970871187E-3,0.82725034348085558]
[null,1,null,5,0,0,910.91,null,null,"5","PISO AMPLIAÇÃO QUADRA",null,"",null,null,"∑ ",910.91,null,null,null,null,null,"","",0,"","",0.82725034348085558]
[null,2,null,5,1,0,"",null,null,"5.1","Lastro de Brita Graduada, e=10cm","M3",0.78802500000000009,125.71,0.2034,151.28,119.51,100324,"SINAPI-C",null,null,null,61,6.4675275028211216E-4,0.98272124074355116,17,9.5429989109486798E-3,0.83679334239180425]
[null,2,null,5,2,0,"",null,null,"5.2","Tela Soldada Q-92 (fornecimento, corte e colocação com espaçador)","M2",7.8802500000000002,24.53,0.2034,29.52,232.62,"CED061","COMPOSIÇÃO",null,null,null,52,1.2588705946834987E-3,0.97352242620979212,18,9.5355307593681469E-3,0.84632887315117244]
[null,2,null,5,3,0,"",null,null,"5.3","Piso de Concreto Feito no Local, e= 10cm, Fck= 25MPa (fornecimento, lançamento, adensamento, bombeamento e sarrafeamento)","M3",0.78802500000000009,587.77,0.2034,707.32,558.78,"CED002","COMPOSIÇÃO",null,null,null,39,3.0239519856299774E-3,0.9467805447940818,40,2.9739478402646797E-3,0.95277844461997652]
[null,1,null,6,0,0,2836.42,null,null,"6","ESTRUTURA ESCADA E RAMPA",null,null,null,null,"∑ ",2836.42,null,null,null,null,null,"","",0,"","",0.84930282099143717]
[null,2,null,6,1,0,"",null,null,"6.1","Escavação",null,null,null,null,null,null,null,null,null,null,null,"","",0,"","",0.84930282099143717]
[null,3,null,6,1,1,"",null,null,"6.1.1","Perfuração Manual de Estaca Broca Ø20cm","M",6,26.880000000000003,0.2034,32.35,194.1,"CED100","COMPOSIÇÃO",null,null,null,56,1.0504117549138814E-3,0.97820896191177786,20,8.3434405925859219E-3,0.85764626158402313]
[null,2,null,6,2,0,"",null,null,"6.2","Fôrma",null,"",null,null,null,null,null,null,null,null,null,"","",0,"","",0.85764626158402313]
[null,3,null,6,2,1,"",null,null,"6.2.1","Fôrma de Madeira para Concreto, (material e mão-de-obra para fabricação, montagem e desforma)","M2",13.6,59.589999999999996,0.2034,71.709999999999994,975.26,"CED007","COMPOSIÇÃO",null,null,null,27,5.2778184858181965E-3,0.89939604300529685,21,7.7346238876512922E-3,0.86538088547167447]
[null,2,null,6,3,0,"",null,null,"6.3","Armadura",null,"",null,null,null,null,null,null,null,null,null,"","",0,"","",0.86538088547167447]
[null,3,null,6,3,1,"",null,null,"6.3.1","Armadura CA-50 - 8.0mm (fornecimento, corte, dobra e colocação)","KG",25.8,17.7,0.2034,21.3,549.54,96545,"SINAPI-C",null,null,null,40,2.9739478402646797E-3,0.94980449677971179,22,7.5396401909508951E-3,0.87292052566262535]
[null,3,null,6,3,2,"",null,null,"6.3.2","Armadura CA-60 - 5.0mm (fornecimento, corte, dobra e colocação)","KG",19.400000000000002,20.6,0.2034,24.79,480.93,92775,"SINAPI-C",null,null,null,41,2.6026508258152137E-3,0.95277844461997652,23,7.0947440015048865E-3,0.88001526966413024]
[null,2,null,6,4,0,"",null,null,"6.4","Concreto",null,"",null,null,null,null,null,null,null,null,null,"","",0,"","",0.88001526966413024]
[null,3,null,6,4,1,"",null,null,"6.4.1","Concreto Feito no Local, Fck= 25MPa (fornecimento, lançamento e adensamento)","M3",0.89999999999999991,587.77,0.2034,707.32,636.59,"CED002","COMPOSIÇÃO",null,null,null,{"$error":"#N/A"},3.4450366772829874E-3,{"$error":"#N/A"},24,6.7552678068333368E-3,0.88677053747096357]
[null,1,null,7,0,0,1841.6599999999999,null,null,"7","PISO ESCADA E RAMPA",null,"",null,null,"∑ ",1841.6599999999999,null,null,null,null,null,"","",0,"","",0.88677053747096357]
[null,2,null,7,1,0,"",null,null,"7.1","Regularização e Apiloamento Manual","M2",14.23,3.4,0.2034,4.09,58.2,"CED060","COMPOSIÇÃO",null,null,null,68,3.1496117535284856E-4,0.98620112879487654,25,6.692383805843645E-3,0.89346292127680726]
[null,2,null,7,2,0,"",null,null,"7.2","Lastro de Brita Graduada, e=10cm","M3",1.423,125.71,0.2034,151.28,214.82,100324,"SINAPI-C",null,null,null,54,1.1625422627027306E-3,0.97594427200350187,26,5.9331217284896128E-3,0.89939604300529685]
[null,2,null,7,3,0,"",null,null,"7.3","Lona 200 Micras (fornecimento e instalação)","M2",14.23,3.05,0.2034,3.67,52.22,97087,"SINAPI-C",null,null,null,70,2.8259918517054553E-4,0.98683040174109704,27,5.2778184858181965E-3,0.90467386149111506]
[null,2,null,7,4,0,"",null,null,"7.4","Tela Soldada Q-92 (fornecimento, corte e colocação com espaçador)","M2",14.23,24.53,0.2034,29.52,420.07,"CED061","COMPOSIÇÃO",null,null,null,44,2.2732945177056886E-3,0.96025855606644495,28,5.2432918140183481E-3,0.90991715330513345]
[null,2,null,7,5,0,"",null,null,"7.5","Piso de Concreto Feito no Local, e= 10cm, Fck= 25MPa (fornecimento, lançamento, adensamento, bombeamento e sarrafeamento)","M3",1.5542500000000001,587.77,0.2034,707.32,1096.3499999999999,"CED002","COMPOSIÇÃO",null,null,null,26,5.9331217284896128E-3,0.89346292127680726,29,4.8475880143310579E-3,0.9147647413194645]
[null,1,null,8,0,0,13832.09,null,null,"8","FECHAMENTOS",null,"",null,null,"∑ ",13832.09,null,null,null,null,null,"","",0,"","",0.9147647413194645]
[null,2,null,8,1,0,"",null,null,"8.1","Alvenaria de Vedação de Tijolos Cerâmicos Furados\nTijolo 11,5x19x24cm, 09 Furos, Assentamento Cutelo \n(fornecimento e assentamento, incluso argamassa)","M2",142.13,80.87,0.2034,97.32,13832.09,"CED033","COMPOSIÇÃO",null,null,null,4,7.4855177388082172E-2,0.52565521124370274,30,4.7197094477745664E-3,0.91948445076723906]
[null,1,null,9,0,0,9591.1200000000008,null,null,"9","REVESTIMENTO ARGAMASSADO",null,null,null,null,"∑ ",9591.1200000000008,null,null,null,null,null,"","",0,"","",0.91948445076723906]
[null,2,null,9,1,0,"",null,null,"9.1","Paredes",null,"",null,null,null,null,null,null,null,null,null,"","",0,"","",0.91948445076723906]
[null,3,null,9,1,1,"",null,null,"9.1.1","Impermeabliização com Argamassa Polimérica Semi-Flexível Bicomponente, 3 Demãos Cruzadas","M2",57.04,25.29,0.2034,30.43,1735.73,98555,"SINAPI-C",null,null,null,{"$error":"#N/A"},9.3932570600549787E-3,{"$error":"#N/A"},31,4.7113754235470172E-3,0.92419582619078611]
[null,3,null,9,1,2,"",null,null,"9.1.2","Chapisco aplicado com Colher de Pedreiro, Argamassa Traço 1:3","M2",326.64,3.92,0.2034,4.72,1541.74,87879,"SINAPI-C",null,null,null,20,8.3434405925859219E-3,0.84930282099143717,32,3.9043821165261105E-3,0.92810020830731221]
[null,3,null,9,1,3,"",null,null,"9.1.3","Massa Única, Argamassa Traço 1:2:8","M2",152.26,32.729999999999997,0.2034,39.39,5997.52,87529,"SINAPI-C",null,null,null,6,3.2456803237151478E-2,0.63756887205151425,33,3.6580413484494497E-3,0.93175824965576171]
[null,2,null,9,2,0,"",null,null,"9.2","Podotátil",null,"",null,null,null,null,null,null,null,null,null,"","",0,"","",0.93175824965576171]
[null,3,null,9,2,1,"",null,null,"9.2.1","Podotátil Direcional ou Alerta de Concreto, 20x20cm, Argamassado, e=6cm (fornecimento e assentamento)","M2",3.25,80.830000000000013,0.2034,97.27,316.13,"CED203","COMPOSIÇÃO",null,null,null,{"$error":"#N/A"},1.7108019993865293E-3,{"$error":"#N/A"},40,2.9739478402646797E-3,0.95277844461997652]
[null,1,null,10,0,0,6333.55,null,null,"10","PINTURA",null,"",null,null,"∑ ",6333.55,null,null,null,null,null,"","",0,"","",0.93473219749602643]
[null,2,null,10,1,0,"",null,null,"10.1","Fundo Preparador para Pintura Acrílica, 01 demão","M2",326.64,2.2200000000000002,0.2034,2.67,872.13,88485,"SINAPI-C",null,null,null,30,4.7197094477745664E-3,0.9147647413194645,35,3.1265037772611887E-3,0.93785870127328763]
[null,2,null,10,2,0,"",null,null,"10.2","Pintura Acrílica, 02 demãos","M2",326.64,13.89,0.2034,16.72,5461.42,88489,"SINAPI-C",null,null,null,7,2.9555588699236322E-2,0.67002567528866575,40,2.9739478402646797E-3,0.95277844461997652]
[null,1,null,11,0,0,75635.429999999993,null,null,"11","ESTRUTURA METÁLICA E TELHAMENTO",null,"",null,null,"∑ ",75635.429999999993,null,null,null,null,null,"","",0,"","",0.94083264911355236]
[null,2,null,11,1,0,"",null,null,"11.1","Estrutura Metálica para suporte do Fechamento Metálico e Telha em Galvalume, e=0,43mm, Trapezoidal 25cm (TP25), com pintura eletrostatica a pó na cor verde, em ambas as faces (projeto, fornecimento e instalação)","m2",228.28,200,0.14449999999999999,228.9,52253.29,"MET009","MERCADO",null,null,null,1,0.28277934079816575,0,40,2.9739478402646797E-3,0.95277844461997652]
[null,2,null,11,2,0,"",null,null,"11.2","Passarela Metálica, composta por Perfis de Ø3\" de Aço  Galvanizado, com pintura Eletrostática a Pó e Telha em Galvalume, e=0,43mm, Trapezoidal 40cm (TP40), com pintura eletrostática a pó na cor branca, em ambas as faces  (projeto, fornecimento e instalação)","m2",20.43,1000,0.14449999999999999,1144.5,23382.14,"MET001","MERCADO",null,null,null,2,0.12653722159217962,0.28277934079816575,40,2.9739478402646797E-3,0.95277844461997652]
[null,1,null,12,0,0,1595.6399999999999,null,null,"12","CALHAS E RUFOS",null,"",null,null,"∑ ",1595.6399999999999,null,null,null,null,null,"","",0,"","",0.9467805447940818]
[null,2,null,12,1,0,"",null,null,"12.1","Calha Moldura em Chapa em Aço Galvanizado, em Chapa 24 (e=0,65mm)","M",13.62,76.16,0.2034,91.65,1248.27,94227,"SINAPI-C",null,null,null,24,6.7552678068333368E-3,0.88001526966413024,39,3.0239519856299774E-3,0.94980449677971179]
[null,2,null,12,2,0,"",null,null,"12.2","Rufo Interno em Chapa em Aço Galvanizado, em Chapa 24 (e=0,65mm)","M",4.79,60.26,0.2034,72.52,347.37,94231,"SINAPI-C",null,null,null,46,1.8798636337168213E-3,0.96468657466625518,40,2.9739478402646797E-3,0.95277844461997652]
[null,1,null,13,0,0,5288.19,null,null,"13","PORTAS",null,"",null,null,"∑ ",5288.19,null,null,null,null,null,"","",0,"","",0.95277844461997652]
[null,2,null,13,1,0,"",null,null,"13.1","P1 - 2,70x2,10 (01 unidades)\n1 Fl. de Correr  - Aço Galvanizado com Chapa Raiada","M2",5.67,565.55999999999995,0.2034,680.59,3858.95,100701,"SINAPI-C",null,null,null,{"$error":"#N/A"},2.0883495320066576E-2,{"$error":"#N/A"},41,2.6026508258152137E-3,0.95538109544579175]
[null,2,null,13,2,0,"",null,null,"13.2","P2 - 1,00x2,10 (01 unidades)\n1 Fl. de Correr  - Aço Galvanizado com Chapa Raiada","M2",2.1,565.55999999999995,0.2034,680.59,1429.24,100701,"SINAPI-C",null,null,null,21,7.7346238876512922E-3,0.85764626158402313,42,2.4850544969420626E-3,0.95786614994273378]
[null,1,null,14,0,0,7743.6,null,null,"14","CERCAMENTO",null,"",null,null,"∑ ",7743.6,null,null,null,null,null,"","",0,"","",0.95786614994273378]
[null,2,null,14,1,0,"",null,null,"14.1","Alambrado com Tela em Aço com Proteção em Zincagem e Cobertura em Poliester Malha 5x10cm e Ø4.3mm, Postes em Aço com Proteção em Zincagem e Cobertura em Poliester, Ø38mm. H=2,03m","M2",4.49,174.31,0.14449999999999999,199.5,895.76,"MET010","MERCADO",null,null,null,29,4.8475880143310579E-3,0.90991715330513345,43,2.3924061237111213E-3,0.96025855606644495]
[null,2,null,14,2,0,"",null,null,"14.2","Tela em Aço com Proteção em Zincagem e Cobertura em Poliester Malha 5x10cm e Ø2.5mm. H=1,00m","M2",35.32,161.11000000000001,0.2034,193.88,6847.84,"CED501","COMPOSIÇÃO",null,null,null,5,3.7058483419729386E-2,0.60051038863178485,44,2.2732945177056886E-3,0.96253185058415058]
[null,1,null,15,0,0,16381.92,null,null,"15","INSTALAÇÕES ELÉTRICAS",null,null,null,null,"∑ ",16381.92,null,null,null,null,null,"","",0,"","",0.96253185058415058]
[null,2,null,15,1,0,"",null,null,"15.1","Infraestrutura do Ramal de Carga e Aterramento",null,null,null,null,null,null,null,null,null,null,null,"","",0,"","",0.96253185058415058]
[null,3,null,15,1,1,"",null,null,"15.1.1","Eletroduto PEAD 1.1/4\" (fornecimento, escavação, assentamento e reaterro)","M",16,22.96,0.2034,27.63,442.08,91873,"SINAPI-C",null,null,null,43,2.3924061237111213E-3,0.95786614994273378,45,2.1547240821046423E-3,0.96468657466625518]
[null,2,null,15,2,0,"",null,null,"15.2","Fiação do Ramal de Carga e Aterramento",null,null,null,null,null,null,null,null,null,null,null,"","",0,"","",0.96468657466625518]
[null,3,null,15,2,1,"",null,null,"15.2.1","Cabo de Cobre Isolado 10mm2 - 1KV","M",100,10.89,0.2034,13.11,1311,92980,"SINAPI-C",null,null,null,23,7.0947440015048865E-3,0.87292052566262535,46,1.8798636337168213E-3,0.96656643829997202]
[null,3,null,15,2,2,"",null,null,"15.2.2","Haste de Aterramento em Aço de 2,4m e Ø5/8\"","UN",1,83.66,0.2034,100.68,100.68,96985,"SINAPI-C",null,null,null,{"$error":"#N/A"},5.4485036313616484E-4,{"$error":"#N/A"},49,1.4100736056690414E-3,0.9708331340022347]
[null,3,null,15,2,3,"",null,null,"15.2.3","Caixa de Passagem Pré-Moldada, 30x30x40cm, Fundo de Brita e Tampa de Concreto (fornecimento e instalação)","UN",1,98.19,0.2034,118.16,118.16,97881,"SINAPI-C",null,null,null,62,6.3944694982289655E-4,0.9833679934938333,48,1.4465484909246807E-3,0.96942306039656567]
[null,3,null,15,2,4,"",null,null,"15.2.4","Eletroduto PVC Rigido 1\" (fornecimento, escavação, assentamento e reaterro)","M",3,18.88,0.2034,22.72,68.16,91872,"SINAPI-C",null,null,null,67,3.6886174762972772E-4,0.9858322670472468,49,1.4100736056690414E-3,0.9708331340022347]
[null,2,null,15,3,0,"",null,null,"15.3","Quadro de Distribuição",null,null,null,null,null,null,null,null,null,null,null,"","",0,"","",0.9708331340022347]
[null,3,null,15,3,1,"",null,null,"15.3.1","Quadro de Distribuição de Energia para 18 Disjuntores, em Chapa de Aço Galvanizado, com Barramento Trifasico e Neutro (fornecimento e instalação)","UN",1,723.44,0.2034,870.59,870.59,101883,"SINAPI-C",null,null,null,31,4.7113754235470172E-3,0.91948445076723906,50,1.3763586894757728E-3,0.97220949269171042]
[null,2,null,15,4,0,"",null,null,"15.4","Disjuntores",null,null,null,null,null,null,null,null,null,null,null,"","",0,"","",0.97220949269171042]
[null,3,null,15,4,1,"",null,null,"15.4.1","Disjuntor Monopolar 10A (fornecimento e instalação)","UN",6,11.96,0.2034,14.39,86.34,93653,"SINAPI-C",null,null,null,65,4.6724652714716397E-4,0.98495795214192028,51,1.3129335180816939E-3,0.97352242620979212]
[null,3,null,15,4,2,"",null,null,"15.4.2","Disjuntor Monopolar 16A (fornecimento e instalação)","UN",2,12.69,0.2034,15.27,30.54,93654,"SINAPI-C",null,null,null,{"$error":"#N/A"},1.6527344149958753E-4,{"$error":"#N/A"},52,1.2588705946834987E-3,0.97478129680447567]
[null,3,null,15,4,3,"",null,null,"15.4.3","Disjuntor Tripolar 32A (fornecimento e instalação)","UN",1,83.45,0.2034,100.42,100.42,93671,"SINAPI-C",null,null,null,64,5.4344332008476035E-4,0.98441450882183557,53,1.1629751990262396E-3,0.97594427200350187]
[null,3,null,15,4,4,"",null,null,"15.4.4","Disjuntor DR 25A (fornecimento e instalação)","UN",1,147.99,0.2034,178.09,178.09,"CEL013","COMPOSIÇÃO",null,null,null,58,9.6377037317162877E-4,0.98010035247510807,54,1.1625422627027306E-3,0.9771068142662046]
[null,2,null,15,5,0,"",null,null,"15.5","Infraestrutura dos Pontos",null,null,null,null,null,null,null,null,null,null,null,"","",0,"","",0.9771068142662046]
[null,3,null,15,5,1,"",null,null,"15.5.1","Infraestrutura dos Pontos (Eletrodutos Corrigados 3/4\", Caixas Octogonais e Caixas 4\"x2\")","UN",13,112.63000000000001,0.2034,135.54,1762.02,"CEL200","COMPOSIÇÃO",null,null,null,18,9.5355307593681469E-3,0.83679334239180425,55,1.1021476455732153E-3,0.97820896191177786]
[null,2,null,15,6,0,"",null,null,"15.6","Fiação dos Pontos, Interruptores e Tomadas",null,null,null,null,null,null,null,null,null,null,null,"","",0,"","",0.97820896191177786]
[null,3,null,15,6,1,"",null,null,"15.6.1","Ponto de Tomada de Uso Geral (Fiação 2,5mm² e Tomada 10A 2P+T com Placa)","UN",13,89.06,0.2034,107.17,1393.21,"CEL202","COMPOSIÇÃO",null,null,null,22,7.5396401909508951E-3,0.86538088547167447,56,1.0504117549138814E-3,0.97925937366669169]
[null,3,null,15,6,2,"",null,null,"15.6.2","Cabo de cobre flexivel #1,5mm2 (Ligação entre as luminárias )","M",264,3.05,0.2034,3.67,968.88,91924,"SINAPI-C",null,null,null,28,5.2432918140183481E-3,0.90467386149111506,59,8.4097880841636882E-4,0.98190510165669609]
[null,3,null,15,6,3,"",null,null,"15.6.3","Eletroduto PVC Rigido 1 1/2\"","M",5,32.230000000000004,0.2034,38.79,193.95,"CEL006","COMPOSIÇÃO",null,null,null,{"$error":"#N/A"},1.0495999993073019E-3,{"$error":"#N/A"},58,9.6377037317162877E-4,0.98106412284827971]
[null,2,null,15,7,0,"",null,null,"15.7","Luminárias",null,null,null,null,null,null,null,null,null,null,null,"","",0,"","",0.98106412284827971]
[null,3,null,15,7,1,"",null,null,"15.7.1","Refletor LED 150W (fornecimento e instalação)","UN",18,139.76999999999998,0.2034,168.2,3027.6,"CEL302","COMPOSIÇÃO",null,null,null,11,1.6384475163200758E-2,0.75921661904006332,59,8.4097880841636882E-4,0.98190510165669609]
[null,2,null,15,8,0,"",null,null,"15.8","Infraestrutura",null,null,null,null,null,null,null,null,null,null,null,"","",0,"","",0.98190510165669609]
[null,3,null,15,8,1,"",null,null,"15.8.1","Eletrocalha Perfurada tipo U 50mm Chapa 20, incluso Tampa de Pressão Superior e Tala de Emenda (fornecimento e instalação)","M",70,58.74,0.2034,70.69,4948.3,"CEL103","COMPOSIÇÃO",null,null,null,8,2.6778735120249149E-2,0.6995812639879021,60,8.1613908685503587E-4,0.98272124074355116]
[null,3,null,15,8,2,"",null,null,"15.8.2","Fixação de Eletrocalha com Ganchos, superior e inferior (fornecimento e instalação)","M",70,2.5499999999999998,0.2034,3.07,214.9,91170,"SINAPI-C",null,null,null,53,1.1629751990262396E-3,0.97478129680447567,61,6.4675275028211216E-4,0.9833679934938333]
[null,3,null,15,8,3,"",null,null,"15.8.3","Barra Roscada (tirante) para Eletrocalha","UN",70,6.73,0.2034,8.1,567,"CEL104","COMPOSIÇÃO",null,null,null,{"$error":"#N/A"},3.0684361928705346E-3,{"$error":"#N/A"},62,6.3944694982289655E-4,0.98400744044365618]
[null,1,null,16,0,0,21497.599999999999,null,null,"16","EXAUSTOR",null,"",null,null,"∑ ",21497.599999999999,null,null,null,null,null,"","",0,"","",0.98400744044365618]
[null,2,null,16,1,0,"",null,null,"16.1","Exaustor axial, vazão de 44.500 m³/h, potência: 1,5 cv","UN",4,4466.01,0.2034,5374.4,21497.599999999999,"CED500","COMPOSIÇÃO",null,null,null,3,0.11633864885335732,0.40931656239034542,66,4.0706837817940317E-4,0.9858322670472468]
[null,1,null,17,0,0,6097.88,null,null,"17","SERRALHERIA",null,"",null,null,"∑ ",6097.88,null,null,null,null,null,"","",0,"","",0.98441450882183557]
[null,2,null,17,1,0,"",null,null,"17.1","Corrimão Duplo em Tubo de Aço Galvanizado 1.1/2\" fixado em Postes Verticais de h=0,80m","M",12.4,122.34,0.2034,147.22,1825.53,99855,"SINAPI-C",null,null,null,15,9.8792280831939104E-3,0.80780116620057463,64,5.4344332008476035E-4,0.98495795214192028]
[null,2,null,17,2,0,"",null,null,"17.2","Corrimão Duplo em Tubo de Aço Galvanizado 1.1/2\" fixado no guarda-corpo","M",8.4,122.34,0.2034,147.22,1236.6500000000001,99855,"SINAPI-C",null,null,null,25,6.692383805843645E-3,0.88677053747096357,65,4.6724652714716397E-4,0.98542519866906741]
[null,2,null,17,3,0,"",null,null,"17.3","Guarda-Corpo de Aço Galvanizado de 1,30m\n- Postes Verticais Tubulares de 1.1/2\" à Cada 2,00m;\n- Travessas Tubulares de 1/2\" à Cada 10cm;\n- Pintado no Local com 01 Demão de Fundo Preparador e 02 Demãos de Pintura Acrilica","M",3,840.86999999999989,0.2034,1011.9,3035.7,"CED120","COMPOSIÇÃO",null,null,null,10,1.6428309965956053E-2,0.74278830907410731,66,4.0706837817940317E-4,0.9858322670472468]
[null,1,null,18,0,0,2236.3000000000002,null,null,"18","ACESSÓRIOS DE ACESSIBILIDADE",null,"",null,null,"∑ ",2236.3000000000002,null,null,null,null,null,"","",0,"","",0.9858322670472468]
[null,2,null,18,1,0,"",null,null,"18.1","Placas de Sinalização para Vagas Preferênciais em Chapas de Aço Adesivadas, Fixadas em Tubos de Aço Galvanizado (fornecimento e instalação)","UN",2,734.74,0.2034,884.19,1768.38,"COM003","COMPOSIÇÃO",null,null,null,16,9.5699491970871187E-3,0.81768039428376849,67,3.6886174762972772E-4,0.98620112879487654]
[null,2,null,18,2,0,"",null,null,"18.2","Pintura da Sinalização Horizontal das Vagas Preferênciais","M2",7.5,17.22,0.2034,20.72,155.4,102491,"SINAPI-C",null,null,null,59,8.4097880841636882E-4,0.98106412284827971,68,3.1496117535284856E-4,0.98651608997022944]
[null,2,null,18,3,0,"",null,null,"18.3","Sinalização Visual para Degraus 20x3cm em PVC, Antiderrapante, Cor Amarela (fornecimento e instalação)","UN",12,3.6,0.2034,4.33,51.96,"COM004","COMPOSIÇÃO",null,null,null,71,2.8119214211914104E-4,0.98711300092626764,69,3.1431177086758489E-4,0.98683040174109704]
[null,2,null,18,4,0,"",null,null,"18.4","Módulo de Referência em Vinil Autoadesivo, 80x120cm, Fixado no Piso (fornecimento e instalação)","UN",2,108.26,0.2034,130.28,260.56,"CAC014","COMPOSIÇÃO",null,null,null,49,1.4100736056690414E-3,0.96942306039656567,70,2.8259918517054553E-4,0.98711300092626764]
[null,1,null,19,0,0,2219.64,null,null,"19","ACESSÓRIOS DO PREVENTIVO CONTRA INCÊNDIO",null,null,null,null,"∑ ",2219.64,null,null,null,null,null,"","",0,"","",0.98711300092626764]
[null,2,null,19,1,0,"",null,null,"19.1","Iluminação e Sinalização de Emergência",null,null,null,null,null,null,null,null,null,null,null,"","",0,"","",0.98711300092626764]
[null,3,null,19,1,1,"",null,null,"19.1.1","Bloco Autônomo com Indicação de Saída","UN",1,48.26,0.2034,58.08,58.08,"CPR001","COMPOSIÇÃO",null,null,null,69,3.1431177086758489E-4,0.98651608997022944,71,2.8119214211914104E-4,0.98739419306838683]
[null,3,null,19,1,2,"",null,null,"19.1.2","Bloco Autônomo de Iluminação de 2 Faróis de 55W","UN",4,366.34,0.2034,440.85,1763.4,"CPR005","COMPOSIÇÃO",null,null,null,17,9.5429989109486798E-3,0.82725034348085558,73,1.4947126569150648E-4,0.9876931355997699]
[null,2,null,19,2,0,"",null,null,"19.2","Extintores",null,null,null,null,null,null,null,null,null,null,null,"","",0,"","",0.98754366433407836]
[null,3,null,19,2,1,"",null,null,"19.2.1","Extintor de Incêndio Portátil PQS 4kg","UN",2,165.43,0.2034,199.08,398.16,101908,"SINAPI-C",null,null,null,45,2.1547240821046423E-3,0.96253185058415058,73,1.4947126569150648E-4,0.9876931355997699]
[null,null,null,19,0,0,2219.64]
[null,null,null,19,0,0,2219.64,null,null,null,null,null,null,null,null,"TOTAL:",184784.68]
[null,null,null,19,0,0,2219.64]
[]
[null,null,null,null,null,null,null,null,null,"Rio do Sul,","2021-12-02"]

{"sheet":"CRONOGRAMA","index":1,"n_rows":36,"n_cols":13,"rows_kept":36,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[null,"TODOS OS VALORES ESTÃO NA UNIDADE MONETÁRIA REAL"]
[null,"ITEM ","DESCRIÇÃO ","TOTAL","%",1,"%",2,"%",3,"%",4,"%"]
[null,null,null,null,null,{"$f":"F5*30","v":30},null,{"$f":"H5*30","v":60},null,{"$f":"J5*30","v":90},null,{"$f":"L5*30","v":120}]
[]
[null,1,{"$f":"VLOOKUP(B8&\"\"&\"\",ORÇAMENTO!J:Q,2,FALSE)","v":"CANTEIRO DE OBRA"},{"$f":"SUMIFS(ORÇAMENTO!Q:Q,ORÇAMENTO!D:D,B8,ORÇAMENTO!E:E,\">0\")","v":242.61},{"$f":"D8/$D$28","v":1.3129335180816937E-3},{"$f":"$D8*G8","v":242.61},1,{"$f":"$D8*I8","v":0},0,{"$f":"$D8*K8","v":0},0,{"$f":"$D8*M8","v":0},0]
[null,2,{"$f":"VLOOKUP(B9&\"\"&\"\",ORÇAMENTO!J:Q,2,FALSE)","v":"DEMOLIÇÕES"},{"$f":"SUMIFS(ORÇAMENTO!Q:Q,ORÇAMENTO!D:D,B9,ORÇAMENTO!E:E,\">0\")","v":226.03},1.2232074650344389E-3,{"$f":"$D9*G9","v":226.03},1,0,0,{"$f":"$D9*K9","v":0},0,{"$f":"$D9*M9","v":0},0]
[null,3,{"$f":"VLOOKUP(B10&\"\"&\"\",ORÇAMENTO!J:Q,2,FALSE)","v":"INFRAESTRUTURA AMPLIAÇÃO QUADRA"},{"$f":"SUMIFS(ORÇAMENTO!Q:Q,ORÇAMENTO!D:D,B10,ORÇAMENTO!E:E,\">0\")","v":5926.65},3.2073275771562874E-2,5926.65,1,0,0,{"$f":"$D10*K10","v":0},0,{"$f":"$D10*M10","v":0},0]
[null,4,{"$f":"VLOOKUP(B11&\"\"&\"\",ORÇAMENTO!J:Q,2,FALSE)","v":"SUPRAESTRUTURA AMPLIAÇÃO QUADRA"},{"$f":"SUMIFS(ORÇAMENTO!Q:Q,ORÇAMENTO!D:D,B11,ORÇAMENTO!E:E,\">0\")","v":4347.4399999999996},2.3527058628453393E-2,4347.4399999999996,1,0,0,{"$f":"$D11*K11","v":0},0,{"$f":"$D11*M11","v":0},0]
[null,5,{"$f":"VLOOKUP(B12&\"\"&\"\",ORÇAMENTO!J:Q,2,FALSE)","v":"PISO AMPLIAÇÃO QUADRA"},{"$f":"SUMIFS(ORÇAMENTO!Q:Q,ORÇAMENTO!D:D,B12,ORÇAMENTO!E:E,\">0\")","v":910.91},4.9295753305955876E-3,910.91,1,0,0,{"$f":"$D12*K12","v":0},0,{"$f":"$D12*M12","v":0},0]
[null,6,{"$f":"VLOOKUP(B13&\"\"&\"\",ORÇAMENTO!J:Q,2,FALSE)","v":"ESTRUTURA ESCADA E RAMPA"},{"$f":"SUMIFS(ORÇAMENTO!Q:Q,ORÇAMENTO!D:D,B13,ORÇAMENTO!E:E,\">0\")","v":2836.42},1.5349865584094957E-2,2836.42,1,0,0,{"$f":"$D13*K13","v":0},0,{"$f":"$D13*M13","v":0},0]
[null,7,{"$f":"VLOOKUP(B14&\"\"&\"\",ORÇAMENTO!J:Q,2,FALSE)","v":"PISO ESCADA E RAMPA"},{"$f":"SUMIFS(ORÇAMENTO!Q:Q,ORÇAMENTO!D:D,B14,ORÇAMENTO!E:E,\">0\")","v":1841.6599999999999},9.9665188694214243E-3,1841.6599999999999,1,0,0,{"$f":"$D14*K14","v":0},0,{"$f":"$D14*M14","v":0},0]
[null,8,{"$f":"VLOOKUP(B15&\"\"&\"\",ORÇAMENTO!J:Q,2,FALSE)","v":"FECHAMENTOS"},{"$f":"SUMIFS(ORÇAMENTO!Q:Q,ORÇAMENTO!D:D,B15,ORÇAMENTO!E:E,\">0\")","v":13832.09},7.4855177388082159E-2,6916.0450000000001,0.5,6916.0450000000001,0.5,{"$f":"$D15*K15","v":0},0,{"$f":"$D15*M15","v":0},0]
[null,9,{"$f":"VLOOKUP(B16&\"\"&\"\",ORÇAMENTO!J:Q,2,FALSE)","v":"REVESTIMENTO ARGAMASSADO"},{"$f":"SUMIFS(ORÇAMENTO!Q:Q,ORÇAMENTO!D:D,B16,ORÇAMENTO!E:E,\">0\")","v":9591.1200000000008},5.1904302889178904E-2,0,0,9591.1200000000008,1,{"$f":"$D16*K16","v":0},0,{"$f":"$D16*M16","v":0},0]
[null,10,{"$f":"VLOOKUP(B17&\"\"&\"\",ORÇAMENTO!J:Q,2,FALSE)","v":"PINTURA"},{"$f":"SUMIFS(ORÇAMENTO!Q:Q,ORÇAMENTO!D:D,B17,ORÇAMENTO!E:E,\">0\")","v":6333.55},3.4275298147010885E-2,0,0,0,0,{"$f":"$D17*K17","v":6333.55},1,{"$f":"$D17*M17","v":0},0]
[null,11,{"$f":"VLOOKUP(B18&\"\"&\"\",ORÇAMENTO!J:Q,2,FALSE)","v":"ESTRUTURA METÁLICA E TELHAMENTO"},{"$f":"SUMIFS(ORÇAMENTO!Q:Q,ORÇAMENTO!D:D,B18,ORÇAMENTO!E:E,\">0\")","v":75635.429999999993},0.40931656239034525,0,0,0,0,{"$f":"$D18*K18","v":37817.714999999997},0.5,{"$f":"$D18*M18","v":37817.714999999997},0.5]
[null,12,{"$f":"VLOOKUP(B19&\"\"&\"\",ORÇAMENTO!J:Q,2,FALSE)","v":"CALHAS E RUFOS"},{"$f":"SUMIFS(ORÇAMENTO!Q:Q,ORÇAMENTO!D:D,B19,ORÇAMENTO!E:E,\">0\")","v":1595.6399999999999},8.6351314405501561E-3,0,0,0,0,{"$f":"$D19*K19","v":1595.6399999999999},1,{"$f":"$D19*M19","v":0},0]
[null,13,{"$f":"VLOOKUP(B20&\"\"&\"\",ORÇAMENTO!J:Q,2,FALSE)","v":"PORTAS"},{"$f":"SUMIFS(ORÇAMENTO!Q:Q,ORÇAMENTO!D:D,B20,ORÇAMENTO!E:E,\">0\")","v":5288.19},2.8618119207717865E-2,0,0,0,0,{"$f":"$D20*K20","v":5288.19},1,{"$f":"$D20*M20","v":0},0]
[null,14,{"$f":"VLOOKUP(B21&\"\"&\"\",ORÇAMENTO!J:Q,2,FALSE)","v":"CERCAMENTO"},{"$f":"SUMIFS(ORÇAMENTO!Q:Q,ORÇAMENTO!D:D,B21,ORÇAMENTO!E:E,\">0\")","v":7743.6},4.1906071434060436E-2,0,0,7743.6,1,{"$f":"$D21*K21","v":0},0,{"$f":"$D21*M21","v":0},0]
[null,15,{"$f":"VLOOKUP(B22&\"\"&\"\",ORÇAMENTO!J:Q,2,FALSE)","v":"INSTALAÇÕES ELÉTRICAS"},{"$f":"SUMIFS(ORÇAMENTO!Q:Q,ORÇAMENTO!D:D,B22,ORÇAMENTO!E:E,\">0\")","v":16381.92},8.8654102710246319E-2,8190.96,0.5,8190.96,0.5,{"$f":"$D22*K22","v":0},0,{"$f":"$D22*M22","v":0},0]
[null,16,{"$f":"VLOOKUP(B23&\"\"&\"\",ORÇAMENTO!J:Q,2,FALSE)","v":"EXAUSTOR"},{"$f":"SUMIFS(ORÇAMENTO!Q:Q,ORÇAMENTO!D:D,B23,ORÇAMENTO!E:E,\">0\")","v":21497.599999999999},0.1163386488533573,0,0,21497.599999999999,1,{"$f":"$D23*K23","v":0},0,{"$f":"$D23*M23","v":0},0]
[null,17,{"$f":"VLOOKUP(B24&\"\"&\"\",ORÇAMENTO!J:Q,2,FALSE)","v":"SERRALHERIA"},{"$f":"SUMIFS(ORÇAMENTO!Q:Q,ORÇAMENTO!D:D,B24,ORÇAMENTO!E:E,\">0\")","v":6097.88},3.2999921854993605E-2,0,0,6097.88,1,{"$f":"$D24*K24","v":0},0,{"$f":"$D24*M24","v":0},0]
[null,18,{"$f":"VLOOKUP(B25&\"\"&\"\",ORÇAMENTO!J:Q,2,FALSE)","v":"ACESSÓRIOS DE ACESSIBILIDADE"},{"$f":"SUMIFS(ORÇAMENTO!Q:Q,ORÇAMENTO!D:D,B25,ORÇAMENTO!E:E,\">0\")","v":2236.3000000000002},1.2102193753291669E-2,0,0,2236.3000000000002,1,{"$f":"$D25*K25","v":0},0,{"$f":"$D25*M25","v":0},0]
[null,19,{"$f":"VLOOKUP(B26&\"\"&\"\",ORÇAMENTO!J:Q,2,FALSE)","v":"ACESSÓRIOS DO PREVENTIVO CONTRA INCÊNDIO"},{"$f":"SUMIFS(ORÇAMENTO!Q:Q,ORÇAMENTO!D:D,B26,ORÇAMENTO!E:E,\">0\")","v":2219.64},1.2012034763920904E-2,0,0,2219.64,1,{"$f":"$D26*K26","v":0},0,{"$f":"$D26*M26","v":0},0]
[]
[null,null,"SUBTOTAL",{"$f":"SUM(D7:D27)","v":184784.68000000002},{"$f":"SUM(E8:E27)","v":0.99999999999999978},{"$f":"SUM(F8:F27)","v":31438.724999999999},{"$f":"F28/$D$28","v":0.17013707521640861},{"$f":"SUM(H8:H27)","v":64493.144999999997},{"$f":"H28/$D$28","v":0.34901781359796702},{"$f":"SUM(J8:J27)","v":51035.095000000001},{"$f":"J28/$D$28","v":0.27618682999045158},{"$f":"SUM(L8:L27)","v":37817.714999999997},{"$f":"L28/$D$28","v":0.20465828119517263}]
[null,null,"TOTAL ACUMULADO",null,null,{"$f":"D29+F28","v":31438.724999999999},0.17013707521640861,95931.87,0.51915488881437566,146966.965,0.79534171880482729,{"$f":"J29+L28","v":184784.68},0.99999999999999989]
[]
[]
[]
[null,null,"VALOR DO Planilha1",{"$f":"ORÇAMENTO!Q122","v":184784.68},{"$f":"D33/D28","v":0.99999999999999989},"ESPERADO",null,"ESPERADO",null,"ESPERADO",null,"ESPERADO"]
[null,null,null,null,null,{"$f":"G34*$D$33","v":46196.17},{"$f":"1/MAX($F$5:$AR$5)","v":0.25},{"$f":"I34*$D$33","v":46196.17},{"$f":"1/MAX($F$5:$AR$5)","v":0.25},{"$f":"K34*$D$33","v":46196.17},{"$f":"1/MAX($F$5:$AR$5)","v":0.25},{"$f":"M34*$D$33","v":46196.17},{"$f":"1/MAX($F$5:$AR$5)","v":0.25}]
[]
[null,null,"ADMINISTRAÇÃO LOCAL",{"$f":"SUM(D9:D26)","v":184542.07},null,{"$f":"SUM(F9:F26)","v":31196.114999999998},{"$f":"F36/$D$36","v":0.16904608797332768},{"$f":"SUM(H9:H26)","v":64493.144999999997},{"$f":"H36/$D$36","v":0.34947665320975319},{"$f":"SUM(J9:J26)","v":51035.095000000001},{"$f":"J36/$D$36","v":0.27654992165201137},{"$f":"SUM(L9:L26)","v":37817.714999999997},{"$f":"L36/$D$36","v":0.20492733716490769}]