{"text_format":"2","workbook":"xlsx","n_sheets":1,"sheets":["Planilha1"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":0,"defined_names":0,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"run_cost":"one","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":"Planilha1","index":0,"n_rows":52,"n_cols":15,"rows_kept":52,"cut":false,"hidden":false,"merged":[[19,3,19,4],[19,6,19,7],[6,1,6,2],[7,1,7,2],[8,1,8,2],[9,1,9,2],[10,1,10,2],[11,1,11,2],[12,1,12,2],[13,1,13,2],[14,1,14,2],[15,1,15,2],[16,1,16,2],[17,1,17,2],[18,1,18,2],[39,1,39,2],[40,1,40,2],[41,1,41,2],[0,0,0,8],[1,0,1,2],[1,3,1,5],[1,6,1,8],[2,0,3,2],[2,3,3,3],[2,4,3,4],[2,5,3,5],[2,6,3,6],[2,7,3,7],[2,8,3,8],[4,1,4,2],[5,1,5,2],[37,0,38,2],[37,3,38,3],[37,4,38,4],[37,5,38,5],[37,6,38,6],[30,6,31,6],[30,7,31,7],[30,8,31,8],[42,3,42,4],[42,6,42,7],[36,3,36,5],[36,6,36,8],[37,7,38,7],[37,8,38,8],[34,3,34,4],[34,6,34,7],[32,1,32,2],[33,1,33,2],[36,0,36,2],[27,10,27,13],[47,7,48,7],[47,8,48,8],[47,6,48,6],[26,1,26,2],[24,12,24,13],[29,0,29,2],[29,3,29,5],[29,6,29,8],[30,0,31,2],[30,3,31,3],[30,4,31,4],[30,5,31,5],[27,4,27,7],[47,3,48,3],[47,4,48,4],[22,0,22,14],[23,0,23,2],[23,3,23,8],[23,9,23,14],[24,0,25,2],[24,4,24,5],[24,6,24,7],[24,8,25,8],[24,10,24,11],[24,14,25,14],[47,0,48,2],[47,5,48,5],[46,0,46,2],[45,0,45,8],[49,1,49,2],[50,1,50,2],[46,3,46,5],[46,6,46,8],[51,6,51,7],[51,3,51,4]]}
["1.4 Barracão de Obras"]
[null,null,null,"CODEVASF",null,null,"JOTA SERVICE"]
["INSUMOS",null,null,"QUANT","PREÇO UNIT","CUSTO HORÁRIO","QUANT","PREÇO UNIT","CUSTO HORÁRIO"]
[]
[1213,"CARPINTEIRO DE FORMAS",null,2,14.68,{"$f":"D5*E5","v":29.36},2,14.68,{"$f":"G5*H5","v":29.36}]
[4750,"PEDREIRO",null,1.5,14.68,{"$f":"D6*E6","v":22.02},1.5,14.68,{"$f":"G6*H6","v":22.02}]
[6111,"SERVENTE",null,1.1200000000000001,10.34,11.580800000000002,1.1200000000000001,10.34,11.580800000000002]
[6189,"TABUA DE MADEIRA NAO APARELHADA *2,5 X 30* CM, CEDRINHO OU EQUIVALENTE DA REGIAO",null,2,12.18,24.36,2,12.18,24.36]
[35274,"PILAR DE MADEIRA NAO APARELHADA *10 X 10* CM, MACARANDUBA, ANGELIM OU EQUIVALENTE DA REGIAO",null,2,29.77,59.54,0,0,0]
[20213,"VIGA DE MADEIRA APARELHADA *6 X 12* CM, MACARANDUBA, ANGELIM OU EQUIVALENTE DA REGIAO",null,2,16.329999999999998,32.659999999999997,2,16.329999999999998,32.659999999999997]
[7213,"TELHA DE FIBROCIMENTO ONDULADA E = 4 MM, DE 2,44 X 0,50 M (SEM AMIANTO)",null,2,12.94,25.88,2,12.94,25.88]
[6212,"TABUA DE MADEIRA NAO APARELHADA *2,5 X 30 CM (1 X 12 \") PINUS, MISTA OU EQUIVALENTE DA REGIAO",null,2,10.5,21,2,10.5,21]
[4721,"PEDRA BRITADA N. 1 (9,5 a 19 MM) POSTO PEDREIRA/FORNECEDOR, SEM FRETE",null,1,62.24,62.24,1,62.24,62.24]
[1379,"CIMENTO PORTLAND COMPOSTO CP II-32",null,30,0.54,16.200000000000003,30,0.54,16.200000000000003]
[5061,"PREGO DE ACO POLIDO COM CABECA 18 X 27 (2 1/2 X 10)",null,1,12.25,12.25,1,12.25,12.25]
[4460,"SARRAFO DE MADEIRA NAO APARELHADA *2,5 X 10 CM, MACARANDUBA, ANGELIM OU EQUIVALENTE DA REGIAO",null,5,7.32,36.6,5,7.32,36.6]
[367,"AREIA GROSSA - POSTO JAZIDA/FORNECEDOR (RETIRADO NA JAZIDA, SEM TRANSPORTE)",null,1,52.5,52.5,1,52.5,52.5]
[1357,"CHAPA DE MADEIRA COMPENSADA RESINADA PARA FORMA DE CONCRETO, DE *2,2 X 1,1* M, E = 12 MM",null,1,57.96,57.96,1,57.96,57.96]
[20247,"PREGO DE ACO POLIDO COM CABECA 15 X 15 (1 1/4 X 13)",null,2,13.8,27.6,2,13.8,27.6]
[null,null,null,"TOTAL ATIVIDADES:",null,{"$f":"SUM(F5:F19)","v":491.75079999999997},"TOTAL ATIVIDADES:",null,{"$f":"SUM(I5:I19)","v":432.21080000000001}]
[]
[]
["4.1 804036 - Corpo BSTC D=1,00 m"]
[null,null,null,"CODEVASF",{"$nulls":5},"JOTA SERVICE"]
["A - EQUIPAMENTOS",null,null,"QUANT","UTILIZAÇÃO",null,"CUSTO OPERACIONAL",null,"CUSTO HORÁRIO","QUANT","UTILIZAÇÃO",null,"CUSTO OPERACIONAL",null,"CUSTO HORÁRIO"]
[{"$nulls":4},"PROD","IMPR","PROD","IMPR",null,null,"PROD","IMPR","PROD","IMPR"]
["E9686","Caminhão carroceria com guindauto com capacidade de 20 t.m - 136 Kw",null,1,1,0,131.3116,51.4148,{"$f":"((E27*G27)+(H27*F27))*D27","v":131.3116},0.47096349999999998,1,0,131.3116,51.4148,{"$f":"((K27*M27)+(N27*L27))*J27","v":61.842970726599994}]
[{"$nulls":4},"TOTAL EQUIPAMENTOS:",null,null,null,{"$f":"SUM(I27:I27)","v":131.3116},null,"TOTAL EQUIPAMENTOS:",null,null,null,{"$f":"SUM(O27:O27)","v":61.842970726599994}]
[]
[null,null,null,"CODEVASF",null,null,"JOTA SERVICE"]
["B - MÃO DE OBRA",null,null,"QUANT","PREÇO UNIT","CUSTO HORÁRIO","QUANT","PREÇO UNIT","CUSTO HORÁRIO"]
[]
["P9821","Pedreiro",null,1,21.597000000000001,{"$f":"D33*E33","v":21.597000000000001},0.47096349999999998,21.597000000000001,{"$f":"H33*G33","v":10.1713987095}]
["P9824","Servente",null,3,16.154,{"$f":"E34*D34","v":48.462000000000003},1.4128902000000001,16.154,{"$f":"H34*G34","v":22.823828290800002}]
[null,null,null,"TOTAL MÃO DE OBRA",null,{"$f":"SUM(F33:F34)","v":70.058999999999997},"TOTAL MÃO DE OBRA",null,{"$f":"SUM(I33:I34)","v":32.995227000300005}]
[]
[null,null,null,"CODEVASF",null,null,"JOTA SERVICE"]
["D - ATIVIDADES AUXILIARES",null,null,"QUANT","PREÇO UNIT","CUSTO HORÁRIO","QUANT","PREÇO UNIT","CUSTO HORÁRIO"]
[]
[1109670,"Argamassa de cimento e areia 1:4 - areia extraída",null,5.9300000000000004E-3,238.26,{"$f":"D40*E40","v":1.4128818000000001},2.7929000000000001E-3,238.26,{"$f":"H40*G40","v":0.66543635400000001}]
[1106164,"Concreto ciclópico fck = 20 MPa - confecção em betoneira e lançamento manual - areia extraída, brita e pedra de mão",null,0.40200000000000002,216.26,{"$f":"E41*D41","v":86.936520000000002},0.1893273,216.26,{"$f":"H41*G41","v":40.943921897999999}]
[3103302,"Formas de tábuas de pinho para dispositivos de drenagem - utilização de 3 vezes - confecção, instalação e retirada",null,0.8,56.03,{"$f":"E42*D42","v":44.824000000000005},0.37677070000000001,56.03,{"$f":"H42*G42","v":21.110462321}]
[null,null,null,"TOTAL ATIVIDADES",null,{"$f":"SUM(F40:F42)","v":133.17340179999999},"TOTAL ATIVIDADES",null,{"$f":"SUM(I40:I42)","v":62.719820573}]
[]
[]
["4.2 804393 - Boca BSTC D=1,00 m"]
[null,null,null,"CODEVASF",null,null,"JOTA SERVICE"]
["INSUMOS",null,null,"QUANT","PREÇO UNIT","CUSTO HORÁRIO","QUANT","PREÇO UNIT","CUSTO HORÁRIO"]
[]
[1107892,"Concreto fck = 20 MPa - confecção em betoneira e lançamento manual - areia e\nbrita comerciais",null,3.5670000000000002,311.18,{"$f":"D50*E50","v":1109.9790600000001},2.8373327000000002,311.18,{"$f":"H50*G50","v":882.92118958600008}]
[3103302,"Formas de tábuas de pinho para dispositivos de drenagem - utilização de 3 vezes - confecção, instalação e retirada",null,15.68,56.03,{"$f":"E51*D51","v":878.55039999999997},12.472492000000001,56.03,{"$f":"H51*G51","v":698.8337267600001}]
[null,null,null,"TOTAL ATIVIDADES:",null,{"$f":"SUM(F50:F51)","v":1988.5294600000002},"TOTAL ATIVIDADES:",null,{"$f":"SUM(I50:I51)","v":1581.7549163460003}]