{"text_format":"3","workbook":"xlsx","n_sheets":10,"sheets":["MEDIÇÃO 04","MEDIÇÃO 05 (2)","Bm 01","Bm 02","Bm 03","Bm 04","MEMÓRIA DE CÁLCULO 5 (2)","RESUMO","MEDIÇÃO 03 copia","MEDIÇÃO 02 (2)"],"not_rendered":{"images":2,"external_links":1,"defined_names":42},"read":"whole","date_system":"1900"}

{"sheet":"MEDIÇÃO 04","index":0,"n_rows":121,"n_cols":17,"rows_kept":121,"hidden":true,"merged":[[7,0,8,0],[7,1,8,1],[7,2,8,2],[7,3,8,3],[7,4,8,4],[113,0,113,2],[114,0,114,2]]}
["EMBASA - EMPRESA BAIANA DE ÁGUAS E SANEAMENTO S. A .",{"$nulls":8},"MODALIDADE: CONCORRÊNCIA NACIONAL"]
["PROGRAMA: ",{"$nulls":8},"DATA DA PROPOSTA: 08/11/2010"]
["TIPO DE EMPREENDIMENTO: RECUPERAÇÃO DA ÁREA DE JAZIDA CONSTRUÇÃO DA BARRAGEM DE SANTA HELENA",{"$nulls":5},"MEDIÇÃO Nº 04",null,null,"INÍCIO DA OBRA: 03/01/2011"]
["AGENTE FINANCEIRO:  RECURSOS PRÓPRIOS",{"$nulls":8},"FIM DA OBRA: 03/05/2011 "]
["CONTRATADA: TECTRAN BAHIA LTDA",{"$nulls":8},"VALOR DO CONTRATO INICIAL: R$ 1.180.944,81"]
["LOCALIZAÇÃO: DIAS D'ÁVILA - MATA DE SÃO JOÃO - BA",null,null,"PERÍODO DA MEDIÇÃO: ",null,"01/04/2011 a","2011-04-30",null,null,"VALOR DO CONTRATO ATUALIZADO: R$1.180.944,81"]
["DATA DE ASSINATURA DO CONTRATO: 18/02/2010",{"$nulls":8},"CONTRATO Nº: 1.205/10"]
["ÍTEM","CÓDIGO","DESCRIÇÃO DOS SERVIÇOS","UN","P. UNIT.","QUANTIDADE",{"$nulls":4},"VALOR EM R$"]
[{"$nulls":5},"MEDIDO","MEDIDO\nANTERIOR","MEDIDO\nACUMULADO","CONTRATADO","SALDO","MEDIDO","MEDIDO\nANTERIOR","MEDIDO\nACUMULADO","CONTRATADO","SALDO"]
["01",null,"MOBILIZAÇÃO E DESMOBILIZAÇÃO DO CANTEIRO DE OBRA"]
["01.01",null,"MOBILIZAÇÃO E DESMOBILIZAÇÃO DO CANTEIRO DE OBRA"]
["01.01.01",null,"MOBILIZAÇÃO E DESMOBILIZAÇÃO DO CANTEIRO DE OBRA"]
["01.01.01.01",{"v":19201,"d":"019201"},"MOBILIZACÃO E INSTALACÃO DE CANTEIRO DE OBRAS ","vb",{"v":41990,"d":"41,990.00"},null,{"v":1,"d":"1.00"},{"$f":"F13+G13","v":{"v":1,"d":"1.00"}},{"v":1,"d":"1.00"},{"$f":"I13-H13","v":0},{"$f":"ROUND($E13*F13,2)","v":0},{"v":41990,"d":"41,990.00"},{"v":41990,"d":"41,990.00"},{"v":41990,"d":"41,990.00"},{"$f":"ROUND(N13-M13,2)","v":0}]
["01.01.01.02",{"v":19204,"d":"019204"},"DESMOBILIZACÃO DE CANTEIRO DE OBRAS ","vb",{"v":4680,"d":"4,680.00"},null,0,{"$f":"F14+G14","v":0},{"v":1,"d":"1.00"},{"$f":"I14-H14","v":{"v":1,"d":"1.00"}},0,0,0,{"v":4680,"d":"4,680.00"},{"$f":"ROUND(N14-M14,2)","v":{"v":4680,"d":"4,680.00"}}]
["01.01.01.03","030110","PLACA DE IDENTIFICACAO DA OBRA PADRAO EMBASA, INCLUSIVE FORNECIMENTO, TRANSPORTE E INSTALAÇÃO (DP0301-04)","m²",89.47,null,{"v":8,"d":"8.00"},{"$f":"F15+G15","v":{"v":8,"d":"8.00"}},{"v":12,"d":"12.00"},{"$f":"I15-H15","v":{"v":4,"d":"4.00"}},0,715.76,715.76,{"v":1073.64,"d":"1,073.64"},{"$f":"ROUND(N15-M15,2)","v":357.88}]
[{"$nulls":12},{"$f":"ROUND($E16*H16,2)","v":0}]
[null,null,"TOTAL DO SUBITEM 01.01",{"$nulls":7},{"$f":"SUM(K10:K16)","v":0},{"$f":"SUM(L10:L16)","v":{"v":42705.76,"d":"42,705.76"}},{"$f":"SUM(M13:M15)","v":{"v":42705.76,"d":"42,705.76"}},{"$f":"SUM(N10:N16)","v":{"v":47743.64,"d":"47,743.64"}},{"$f":"SUM(O10:O16)","v":{"v":5037.88,"d":"5,037.88"}}]
[null,null,"TOTAL DO SUBITEM 01",{"$nulls":7},{"$f":"K17","v":0},{"$f":"L17","v":{"v":42705.76,"d":"42,705.76"}},{"$f":"M17","v":{"v":42705.76,"d":"42,705.76"}},{"$f":"N17","v":{"v":47743.64,"d":"47,743.64"}},{"$f":"O17","v":{"v":5037.88,"d":"5,037.88"}}]
[null,null,"TOTAL DO SUBITEM 01 COM K= 1,05",{"$nulls":7},{"$f":"ROUND(K18*1.05,2)","v":0},{"$f":"ROUND(L18*1.05,2)","v":{"v":44841.05,"d":"44,841.05"}},{"$f":"M18*1.05","v":{"v":44841.048,"d":"44,841.05"}},{"$f":"ROUND(N18*1.05,2)","v":{"v":50130.82,"d":"50,130.82"}},{"$f":"ROUND(O18*1.05,2)","v":{"v":5289.77,"d":"5,289.77"}},{"$f":"K19/N19","v":0}]
[{"$nulls":12},{"$f":"ROUND($E20*H20,2)","v":0}]
["02",null,"SERVIÇOS PRELIMINARES",{"$nulls":9},0]
["02.01",null,"SERVIÇOS PRELIMINARES",{"$nulls":9},0]
["02.01.01",null,"MOVIMENTO DE TERRA",{"$nulls":9},0]
["02.01.01.01",{"v":20301,"d":"020301"},"LIMPEZA MANUAL DO TERRENO, INCLUSIVE RASPAGEM, JUNTAMENTO E QUEIMA DO MATERIAL","m²",1.72,{"v":2000,"d":"2,000.00"},{"v":3000,"d":"3,000.00"},{"$f":"F24+G24","v":{"v":5000,"d":"5,000.00"}},{"v":5000,"d":"5,000.00"},{"$f":"I24-H24","v":0},{"$f":"ROUND($E24*F24,2)","v":{"v":3440,"d":"3,440.00"}},{"v":5160,"d":"5,160.00"},{"v":8600,"d":"8,600.00"},{"v":8600,"d":"8,600.00"},{"$f":"ROUND(N24-M24,2)","v":0}]
["02.01.01.02",{"v":50661,"d":"050661"},"REGULARIZAÇÃO DE TALUDES POR PROCESSO MANUAL","m²",1.46,{"v":3500,"d":"3,500.00"},{"v":1500,"d":"1,500.00"},{"v":5000,"d":"5,000.00"},{"v":5000,"d":"5,000.00"},{"$f":"I25-H25","v":0},{"v":5110,"d":"5,110.00"},{"v":2190,"d":"2,190.00"},{"v":7300,"d":"7,300.00"},{"v":7300,"d":"7,300.00"},0]
["02.01.01.03",{"v":50613,"d":"050613"},"ESCAVAÇÃO E TRANSPORTE ATÉ 30m C/ TRATOR DE ESTEIRAS C/ LAMINA, P/ EMPILHAMENTO EM MATERIAL DE 1ª CAT.","m³",1.55,null,{"v":17100,"d":"17,100.00"},{"v":17100,"d":"17,100.00"},{"v":5000,"d":"5,000.00"},{"$f":"I26-H26","v":{"v":-12100,"d":"(12,100.00)"}},0,{"v":26505,"d":"26,505.00"},{"v":26505,"d":"26,505.00"},{"v":7750,"d":"7,750.00"},{"v":-18755,"d":"-18,755.00"}]
["02.01.01.04",{"v":60104,"d":"060104"},"CARGA E DESCARGA DE SOLO","m³",1.76,null,{"v":17100,"d":"17,100.00"},{"v":17100,"d":"17,100.00"},{"v":5000,"d":"5,000.00"},{"v":-12100,"d":"(12,100.00)"},0,{"v":30096,"d":"30,096.00"},{"v":30096,"d":"30,096.00"},{"v":8800,"d":"8,800.00"},{"v":-21296,"d":"-21,296.00"}]
["02.01.01.05",{"v":60204,"d":"060204"},"MOMENTO DE TRANSPORTE DE SOLO, EM CAMINHAO BASCULANTE","m³xkm",0.52,null,{"v":17100,"d":"17,100.00"},{"v":17100,"d":"17,100.00"},{"v":5000,"d":"5,000.00"},{"v":-12100,"d":"(12,100.00)"},0,{"v":8892,"d":"8,892.00"},{"v":8892,"d":"8,892.00"},{"v":2600,"d":"2,600.00"},{"v":-6292,"d":"-6,292.00"}]
["02.01.01.06",{"v":60125,"d":"060125"},"ESPALHAMENTO MECANICO DE SOLO EM BOTA-FORA","m³",1.04,null,{"v":17100,"d":"17,100.00"},{"v":17100,"d":"17,100.00"},{"v":5000,"d":"5,000.00"},{"v":-12100,"d":"(12,100.00)"},0,{"v":17784,"d":"17,784.00"},{"v":17784,"d":"17,784.00"},{"v":5200,"d":"5,200.00"},{"v":-12584,"d":"-12,584.00"}]
["02.01.01.08",{"v":20407,"d":"020407"},"ROÇAGEM EM CAPOEIRA DENSA A MACHADO, INCLUSIVE RASPAGEM MANUAL, JUNTAMENTO, QUEIMA DO MATERIAL E REMOÇÃO MANUAL DOS RESÍODOS PARA FORA DA ÁREA ROÇADA","m²",3.45,null,{"v":1000,"d":"1,000.00"},{"v":1000,"d":"1,000.00"},{"v":1000,"d":"1,000.00"},0,0,{"v":3450,"d":"3,450.00"},{"v":3450,"d":"3,450.00"},{"v":3450,"d":"3,450.00"},0]
["02.01.01.09",{"v":50310,"d":"050310"},"ESCAVAÇÃO MANUAL DE POÇOS E CAVAS DE FUNDAÇÃO EM SOLO DE 1ª CATEGORIA EXECUTADA C/ PROFUNDIDADE ACIMA DE 4,50m","m³",21.74,123.36,0,123.36,{"v":1000,"d":"1,000.00"},876.64,{"v":2681.85,"d":"2,681.85"},0,{"v":2681.85,"d":"2,681.85"},{"v":21740,"d":"21,740.00"},{"v":19058.15,"d":"19,058.15"}]
["02.01.01.10",{"v":50404,"d":"050404"},"EXECUÇÃO DE ATERRO EM VALAS POÇOS/CAVAS DE FUNDAÇÃO COM FORNECIMENTO DE AREIA, INCLUSIVE LANÇAMENTO, ESPALHAMENTO, COMPACTAÇÃO C/ PLACA VIBRATORIA, SOQUETE PNEUMATICO OU SOQUETE MANUAL","m³",25.03,null,0,0,{"v":1000,"d":"1,000.00"},{"v":1000,"d":"1,000.00"},0,0,0,{"v":25030,"d":"25,030.00"},{"v":25030,"d":"25,030.00"}]
["02.01.01.11",{"v":50807,"d":"050807"},"COMPACTACÃO DE ATERRO P/ ENSECADEIRAS C/ SOLO, INCLUSIVE DESTORROAMENTO, UMIDECIMENTO, HOMOGENEIZAÇÃO E COMPACTAÇÃO C/ ROLO","m³",1.46,null,{"v":8100,"d":"8,100.00"},{"v":8100,"d":"8,100.00"},{"v":1000,"d":"1,000.00"},{"v":-7100,"d":"(7,100.00)"},0,{"v":11826,"d":"11,826.00"},{"v":11826,"d":"11,826.00"},{"v":1460,"d":"1,460.00"},{"v":-10366,"d":"-10,366.00"}]
["02.01.01.12",{"v":50658,"d":"050658"},"REGULARIZAÇÃO DE TALUDES POR PROCESSO MECÂNICO","m²",0.12,null,{"v":10000,"d":"10,000.00"},{"v":10000,"d":"10,000.00"},{"v":10000,"d":"10,000.00"},0,0,{"v":1200,"d":"1,200.00"},{"v":1200,"d":"1,200.00"},{"v":1200,"d":"1,200.00"},0]
[{"$nulls":12},0]
[null,null,"TOTAL DO SUBITEM 02.01",{"$nulls":7},{"$f":"SUM(K24:K35)","v":{"v":11231.85,"d":"11,231.85"}},{"$f":"SUM(L24:L35)","v":{"v":107103,"d":"107,103.00"}},{"$f":"SUM(M24:M35)","v":{"v":118334.85,"d":"118,334.85"}},{"$f":"SUM(N24:N35)","v":{"v":93130,"d":"93,130.00"}},{"$f":"SUM(O24:O35)","v":{"v":-25204.85,"d":"(25,204.85)"}}]
[null,null,"TOTAL DO SUBITEM 02",{"$nulls":7},{"$f":"K36","v":{"v":11231.85,"d":"11,231.85"}},{"$f":"L36","v":{"v":107103,"d":"107,103.00"}},{"$f":"M36","v":{"v":118334.85,"d":"118,334.85"}},{"$f":"N36","v":{"v":93130,"d":"93,130.00"}},{"$f":"O36","v":{"v":-25204.85,"d":"(25,204.85)"}}]
[null,null,"TOTAL DO SUBITEM 02 COM K= 1,05",{"$nulls":7},{"$f":"ROUND(K37*1.05,2)","v":{"v":11793.44,"d":"11,793.44"}},{"$f":"ROUND(L37*1.05,2)","v":{"v":112458.15,"d":"112,458.15"}},{"$f":"ROUND(M37*1.05,2)","v":{"v":124251.59,"d":"124,251.59"}},{"$f":"ROUND(N37*1.05,2)","v":{"v":97786.5,"d":"97,786.50"}},{"$f":"ROUND(O37*1.05,2)","v":{"v":-26465.09,"d":"(26,465.09)"}},{"$f":"K38/N38","v":0.12060396885050595}]
[{"$nulls":12},0]
["03",null,"DRENAGEM",{"$nulls":9},{"$f":"ROUND($E40*H40,2)","v":0}]
["03.01",null,"DRENAGEM",{"$nulls":9},0]
["03.01.01",null,"SERVIÇOS DIVERSOS",{"$nulls":9},0]
["03.01.01.01",100307,"CAIXA DE PASSAGEM/RECEPCAO EM ALVEN. DE TIJOLO MACICO, TAMPA EM CONCRETO ARMADO, SECAO INTERNA 1,00 X 1,00m, h<=1,30 m (CP TIPO III / CR TIPO III) DP1003-01/02","un",770.52,null,{"v":5,"d":"5.00"},{"$f":"F43+G43","v":{"v":5,"d":"5.00"}},{"v":10,"d":"10.00"},{"$f":"I43-H43","v":{"v":5,"d":"5.00"}},{"$f":"ROUND($E43*F43,2)","v":0},{"v":3852.6,"d":"3,852.60"},{"v":3852.6,"d":"3,852.60"},{"v":7705.2,"d":"7,705.20"},{"$f":"ROUND(N43-M43,2)","v":{"v":3852.6,"d":"3,852.60"}}]
["03.01.01.02",119121,"FORNECIMENTO E EXECUCAO DE CANALETA REVESTIDA COM SINTEMAX (0,80x0,30)m CONFORME PROJETO.","m",{"v":35,"d":"35.00"},null,0,0,{"v":1500,"d":"1,500.00"},{"v":1500,"d":"1,500.00"},0,0,0,{"v":52500,"d":"52,500.00"},{"v":52500,"d":"52,500.00"}]
["03.01.01.03",119122,"FORNECIMENTO E EXECUCAO DE LEIRAS DE PROTECAO, INCLUSIVE CAMADA DE TERRA VEGETAL, TRANSPORTE E IRRIGACAO ATE A PEGA TOTAL, CONFORME PROJETO.","m",{"v":15,"d":"15.00"},null,0,0,{"v":500,"d":"500.00"},{"v":500,"d":"500.00"},0,0,0,{"v":7500,"d":"7,500.00"},{"v":7500,"d":"7,500.00"}]
["03.01.01.04",119123,"FORNECIMENTO E EXECUCAO DE REGULARIZACAO COM FEIXES DE FIBRAS VEGETAIS INCLUSIVE TRANSPORTE, CONFORME PROJETO.","m",18.01,null,0,0,{"v":1200,"d":"1,200.00"},{"v":1200,"d":"1,200.00"},0,0,0,{"v":21612,"d":"21,612.00"},{"v":21612,"d":"21,612.00"}]
["03.01.01.05",119120,"FORNECIMENTO E INSTALAÇAO DE ESTRUTURAS DISSIPADORAS DE ENERGIA (DESCIDAS D'AGUA) COM BERMALONGA D20 / D40 CONFORME PROJETO (50% DE CADA)","m",{"v":15,"d":"15.00"},null,0,0,{"v":2500,"d":"2,500.00"},{"v":2500,"d":"2,500.00"},0,0,0,{"v":37500,"d":"37,500.00"},{"v":37500,"d":"37,500.00"}]
["03.01.01.06",110619,"EXECUÇÃO DE DESCIDA D'AGUA EM ALVENARIA DE PEDRA ARGAMASSADA  S/ REVESTIMENTO (DP1106-01)","m³",274.43,null,0,0,{"v":200,"d":"200.00"},{"v":200,"d":"200.00"},0,0,0,{"v":54886,"d":"54,886.00"},{"v":54886,"d":"54,886.00"}]
["03.01.01.07",119124,"FORNECIMENTO E CONSTRUCAO DE CALHAS VERDES DE DRENAGEM COM (0,40x0,40)m REVESTIDA COM BIOMANTAS INCLUSIVE TRANSPORTE, CONFORME PROJETO.","m",{"v":35,"d":"35.00"},null,0,0,{"v":500,"d":"500.00"},{"v":500,"d":"500.00"},0,0,0,{"v":17500,"d":"17,500.00"},{"v":17500,"d":"17,500.00"}]
["03.01.01.08",119125,"CONSTRUCAO DE BACIAS DE RETENÇAO UTILIZANDO MAQUINAS DE TERRAPLENAGEM INCLUSIVE DESLOCAMENTO DOS EQUIPAMENTOS, CONFORME PROJETO.","m³",{"v":28,"d":"28.00"},null,{"v":11120,"d":"11,120.00"},{"v":11120,"d":"11,120.00"},{"v":4000,"d":"4,000.00"},{"v":-7120,"d":"(7,120.00)"},0,{"v":311360,"d":"311,360.00"},{"v":311360,"d":"311,360.00"},{"v":112000,"d":"112,000.00"},{"v":-199360,"d":"(199,360.00)"}]
[{"$nulls":12},0]
[null,null,"TOTAL DO SUBITEM 03.01",{"$nulls":7},{"$f":"SUM(K43:K51)","v":0},{"$f":"SUM(L43:L51)","v":{"v":315212.6,"d":"315,212.60"}},{"$f":"SUM(M43:M51)","v":{"v":315212.6,"d":"315,212.60"}},{"$f":"SUM(N43:N51)","v":{"v":311203.2,"d":"311,203.20"}},{"$f":"SUM(O43:O51)","v":{"v":-4009.399999999994,"d":"(4,009.40)"}}]
[null,null,"TOTAL DO SUBITEM 03",{"$nulls":7},{"$f":"K52","v":0},{"$f":"L52","v":{"v":315212.6,"d":"315,212.60"}},{"$f":"M52","v":{"v":315212.6,"d":"315,212.60"}},{"$f":"N52","v":{"v":311203.2,"d":"311,203.20"}},{"$f":"O52","v":{"v":-4009.399999999994,"d":"(4,009.40)"}}]
[null,null,"TOTAL DO SUBITEM 03 COM K= 1,05",{"$nulls":7},{"$f":"ROUND(K53*1.05,2)","v":0},{"$f":"ROUND(L53*1.05,2)","v":{"v":330973.23,"d":"330,973.23"}},{"$f":"ROUND(M53*1.05,2)","v":{"v":330973.23,"d":"330,973.23"}},{"$f":"ROUND(N53*1.05,2)","v":{"v":326763.36,"d":"326,763.36"}},{"$f":"ROUND(O53*1.05,2)","v":{"v":-4209.87,"d":"(4,209.87)"}},{"$f":"K54/N54","v":0}]
[{"$nulls":12},0]
[{"$nulls":12},0]
[{"$nulls":12},0]
["04",null,"CERCAMENTO",{"$nulls":9},0]
["04.01",null,"CERCAMENTO",{"$nulls":9},0]
["04.01.01",null,"SERVIÇOS DIVERSOS",{"$nulls":9},0]
["04.01.01.01","029207","REMOCAO DE CERCA C/TELA E/OU ARAME.","m",9.18,null,0,{"$f":"F61+G61","v":0},{"v":500,"d":"500.00"},{"$f":"I61-H61","v":{"v":500,"d":"500.00"}},{"$f":"ROUND($E61*F61,2)","v":0},0,0,{"$f":"ROUND($E61*I61,2)","v":{"v":4590,"d":"4,590.00"}},{"$f":"ROUND(N61-M61,2)","v":{"v":4590,"d":"4,590.00"}}]
["04.01.01.02",180401,"CERCA C/ TELA DE ARAME GALVANIZADO REVESTIDA EM PVC C/MALHA DE 2\", 12BWG C/ ESTACAS DE CONCRETO PRE-MOLDADAS,C/ PONTA INCLINADA E DIMENSOES DE 0,10x0,10x3,00m, (DP1804-01)","m",87.83,null,0,{"$f":"F62+G62","v":0},{"v":500,"d":"500.00"},{"$f":"I62-H62","v":{"v":500,"d":"500.00"}},0,0,0,{"$f":"ROUND($E62*I62,2)","v":{"v":43915,"d":"43,915.00"}},{"$f":"ROUND(N62-M62,2)","v":{"v":43915,"d":"43,915.00"}}]
["04.01.01.03",189401,"REPARO DE CERCA C/ ARAME FARPADO.","m",15.46,null,0,{"$f":"F63+G63","v":0},{"v":300,"d":"300.00"},{"$f":"I63-H63","v":{"v":300,"d":"300.00"}},0,0,0,{"$f":"ROUND($E63*I63,2)","v":{"v":4638,"d":"4,638.00"}},{"$f":"ROUND(N63-M63,2)","v":{"v":4638,"d":"4,638.00"}}]
[{"$nulls":11},{"$f":"ROUND($E64*G64,2)","v":0},0]
[null,null,"TOTAL DO SUBITEM 04.01",{"$nulls":7},{"$f":"SUM(K61:K64)","v":0},{"$f":"SUM(L61:L64)","v":0},{"$f":"SUM(M61:M64)","v":0},{"$f":"SUM(N61:N64)","v":{"v":53143,"d":"53,143.00"}},{"$f":"SUM(O61:O64)","v":{"v":53143,"d":"53,143.00"}}]
[null,null,"TOTAL DO SUBITEM 04",{"$nulls":7},{"$f":"K65","v":0},{"$f":"L65","v":0},{"$f":"M65","v":0},{"$f":"N65","v":{"v":53143,"d":"53,143.00"}},{"$f":"O65","v":{"v":53143,"d":"53,143.00"}}]
[null,null,"TOTAL DO SUBITEM 04 COM K= 1,05",{"$nulls":7},{"$f":"ROUND(K66*1.05,2)","v":0},{"$f":"ROUND(L66*1.05,2)","v":0},{"$f":"ROUND(M66*1.05,2)","v":0},{"$f":"ROUND(N66*1.05,2)","v":{"v":55800.15,"d":"55,800.15"}},{"$f":"ROUND(O66*1.05,2)","v":{"v":55800.15,"d":"55,800.15"}},{"$f":"K67/N67","v":0}]
[{"$nulls":12},0]
[]
[{"$nulls":6},0,{"$f":"F70+G70","v":0},null,{"$f":"I70-H70","v":0},{"$f":"ROUND($E70*F70,2)","v":0}]
[{"$nulls":12},0]
["05",null,"REVESTIMENTO VEGETAL DE TALUDES, BERMAS E AREAS SEMI-PLANAS CONFORME ESPECIFICAÇÃO",{"$nulls":9},0]
["05.01",null,"REVESTIMENTO VEGETAL DE TALUDES, BERMAS E AREAS SEMI-PLANAS CONFORME ESPECIFICAÇÃO",{"$nulls":9},0]
["05.01.01",null,"SERVICOS DIVERSOS",{"$nulls":9},0]
["05.01.01.01",119126,"EXECUÇÃO DE REVEGETAÇÃO HIDRO-SEMEADURA EM AREAS PLANAS OU SEMI PLANAS, INCLUSIVE ACOMPANHAMENTO, TRANSPORTE E IRRIGACAO ATE A PEGA TOTAL, CONFORME PROJETO.","m²",{"v":1.5,"d":"1.50"},{"$f":"22205+7011.665","v":{"v":29216.665,"d":"29,216.67"}},0,{"$f":"F75+G75","v":{"v":29216.665,"d":"29,216.67"}},{"v":50000,"d":"50,000.00"},{"$f":"I75-H75","v":{"v":20783.335,"d":"20,783.34"}},{"$f":"ROUND($E75*F75,2)","v":{"v":43825,"d":"43,825.00"}},0,{"v":43825,"d":"43,825.00"},{"v":75000,"d":"75,000.00"},{"$f":"ROUND(N75-M75,2)","v":{"v":31175,"d":"31,175.00"}}]
["05.01.01.02",180607,"PLANTIO DE ARVORES, C/ h >= 2,00 m,  INCLUSIVE PREPARO E ADUBAÇÃO DO SOLO E IRRIGAÇÃO ATE A PEGA TOTAL","un",38.13,null,0,0,{"v":2000,"d":"2,000.00"},{"v":2000,"d":"2,000.00"},0,0,0,{"v":76260,"d":"76,260.00"},{"v":76260,"d":"76,260.00"}]
["05.01.01.03",180601,"PLANTIO DE GRAMA EM PLACA,INCLUSIVE CAMADA DE TERRA VEGETAL, e=0,05m, TRANSPORTE E IRRIGAÇÕO ATÉ A PEGA TOTAL","m²",10.92,null,0,0,{"v":2000,"d":"2,000.00"},{"v":2000,"d":"2,000.00"},0,0,0,{"v":21840,"d":"21,840.00"},{"v":21840,"d":"21,840.00"}]
["05.01.01.04",119127,"FORNECIMENTO E EXECUÇÃO DE CORDÃO VEGETADO COM CAPIM VETIVER, INCLUSIVE CAMADA DE TERRA VEGETAL, TRANSPORTE E IRRIGAÇÃO ATÉ A PEGA TOTAL, CONFORME PROJETO.","m",18.01,null,0,0,{"v":1500,"d":"1,500.00"},{"v":1500,"d":"1,500.00"},0,0,0,{"v":27015,"d":"27,015.00"},{"v":27015,"d":"27,015.00"}]
["05.01.01.05",119128,"FORNECIMENTO E INSTALAÇÃO DE BIOMANTAS DE PALHA UNIDIMENSIONAL TIPO TELA BIOTEXTIL 400 UP,INCLUSIVE TRANSPORTE, CONFORME PROJETO.","m²",{"v":4.9,"d":"4.90"},{"v":2500,"d":"2,500.00"},0,{"v":2500,"d":"2,500.00"},{"v":5000,"d":"5,000.00"},{"v":2500,"d":"2,500.00"},{"v":12250,"d":"12,250.00"},0,{"v":12250,"d":"12,250.00"},{"v":24500,"d":"24,500.00"},{"v":12250,"d":"12,250.00"}]
["05.01.01.06",119129,"FORNECIMENTO E INSTALAÇÃO DE BIOMANTAS ANTI EROSIVAS DE FIBRA DE COCO TRIDIMENSIONAL, TIPO TELA BIOTEXTIL 400 TF, INCLUSIVE TRANSPORTE,CONFORME PROJETO.","m²",{"v":14,"d":"14.00"},{"v":3500,"d":"3,500.00"},0,{"v":3500,"d":"3,500.00"},{"v":7000,"d":"7,000.00"},{"v":3500,"d":"3,500.00"},{"v":49000,"d":"49,000.00"},0,{"v":49000,"d":"49,000.00"},{"v":98000,"d":"98,000.00"},{"v":49000,"d":"49,000.00"}]
["05.01.01.07",119130,"FORNECIMENTO E INSTALAÇÃO DE BIOMANTAS ANTI EROSIVAS DE FIBRA DE COCO BIDIMENSIONAL, TIPO TELA FIBRAX 300 BF, INCLUSIVE TRANSPORTE, COMFORME PROJETO.","m²",{"v":6.9,"d":"6.90"},{"v":3500,"d":"3,500.00"},0,{"v":3500,"d":"3,500.00"},{"v":7000,"d":"7,000.00"},{"v":3500,"d":"3,500.00"},{"v":24150,"d":"24,150.00"},0,{"v":24150,"d":"24,150.00"},{"v":48300,"d":"48,300.00"},{"v":24150,"d":"24,150.00"}]
["05.01.01.08",119131,"FORNECIMENTO E FIXAÇÃO DE GRAMPOS DE AÇO CA-50, CONFORME PROJETO.","un",{"v":2,"d":"2.00"},{"v":2000,"d":"2,000.00"},0,{"v":2000,"d":"2,000.00"},{"v":4000,"d":"4,000.00"},{"v":2000,"d":"2,000.00"},{"v":4000,"d":"4,000.00"},0,{"v":4000,"d":"4,000.00"},{"v":8000,"d":"8,000.00"},{"v":4000,"d":"4,000.00"}]
["05.01.01.09",110704,"ENROCAMENTO C/ PEDRA DE MÃO, C/ ARRUMAÇÃO MANUAL, INCLUSIVE FORNECIMENTO DO MATERIAL","m³",126.49,null,{"v":30,"d":"30.00"},{"v":30,"d":"30.00"},{"v":100,"d":"100.00"},{"v":70,"d":"70.00"},0,{"v":3794.7,"d":"3,794.70"},{"v":3794.7,"d":"3,794.70"},{"v":12649,"d":"12,649.00"},{"v":8854.3,"d":"8,854.30"}]
[{"$nulls":12},0]
[null,null,"TOTAL DO SUBITEM 05.01",{"$nulls":7},{"$f":"SUM(K75:K83)","v":{"v":133225,"d":"133,225.00"}},{"$f":"SUM(L75:L83)","v":{"v":3794.7,"d":"3,794.70"}},{"$f":"SUM(M75:M83)","v":{"v":137019.7,"d":"137,019.70"}},{"$f":"SUM(N75:N83)","v":{"v":391564,"d":"391,564.00"}},{"$f":"SUM(O75:O83)","v":{"v":254544.3,"d":"254,544.30"}}]
[null,null,"TOTAL DO SUBITEM 05",{"$nulls":7},{"$f":"K85","v":{"v":133225,"d":"133,225.00"}},{"$f":"L85","v":{"v":3794.7,"d":"3,794.70"}},{"$f":"M85","v":{"v":137019.7,"d":"137,019.70"}},{"$f":"N85","v":{"v":391564,"d":"391,564.00"}},{"$f":"O85","v":{"v":254544.3,"d":"254,544.30"}}]
[null,null,"TOTAL DO SUBITEM 05 COM K= 1,05",{"$nulls":7},{"$f":"ROUND(K86*1.05,2)","v":{"v":139886.25,"d":"139,886.25"}},{"$f":"ROUND(L86*1.05,2)","v":{"v":3984.44,"d":"3,984.44"}},{"$f":"ROUND(M86*1.05,2)","v":{"v":143870.69,"d":"143,870.69"}},{"$f":"ROUND(N86*1.05,2)","v":{"v":411142.2,"d":"411,142.20"}},{"$f":"ROUND(O86*1.05,2)","v":{"v":267271.52,"d":"267,271.52"}},{"$f":"K87/N87","v":0.34023812199282877}]
[{"$nulls":12},0]
["06",null,"SERVIÇOS COMPLEMENTARES",{"$nulls":9},0]
["06.01",null,"SERVIÇOS COMPLEMENTARES",{"$nulls":9},0]
["06.01.01",null,"SERVIÇOS COMPLEMENTARES",{"$nulls":9},0]
["06.01.01.01","020407","ROÇAGEM EM CAPOEIRA DENSA A MACHADO,INCLUSIVE RASPAGEM,MANUAL,JUNTAMENTO,QUEIMA DO MATERIAL E REMOÇÃO MANUAL DOS RESIDUOS P/FORA DA AREA ROÇADA.","m²",3.45,{"v":3000,"d":"3000.00"},{"v":2000,"d":"2,000.00"},{"$f":"F92+G92","v":{"v":5000,"d":"5,000.00"}},{"v":5000,"d":"5,000.00"},0,{"$f":"ROUND($E92*F92,2)","v":{"v":10350,"d":"10,350.00"}},{"$f":"ROUND($E92*G92,2)","v":{"v":6900,"d":"6,900.00"}},{"v":17250,"d":"17,250.00"},{"$f":"E92*I92","v":{"v":17250,"d":"17,250.00"}},{"$f":"ROUND(N92-M92,2)","v":0}]
["06.01.01.02",119132,"LIMPEZA DE CANALETAS","m",6.49,null,0,{"$f":"F93+G93","v":0},{"v":1000,"d":"1,000.00"},{"v":1000,"d":"1,000.00"},{"$f":"ROUND($E93*F93,2)","v":0},{"$f":"ROUND($E93*G93,2)","v":0},0,{"$f":"E93*I93","v":{"v":6490,"d":"6,490.00"}},{"$f":"ROUND(N93-M93,2)","v":{"v":6490,"d":"6,490.00"}}]
[{"$nulls":12},0]
[null,null,"TOTAL DO SUBITEM 06.01",{"$nulls":7},{"$f":"SUM(K92:K94)","v":{"v":10350,"d":"10,350.00"}},{"$f":"SUM(L92:L94)","v":{"v":6900,"d":"6,900.00"}},{"$f":"SUM(M92:M94)","v":{"v":17250,"d":"17,250.00"}},{"$f":"SUM(N92:N93)","v":{"v":23740,"d":"23,740.00"}},{"$f":"N95-M95","v":{"v":6490,"d":"6,490.00"}}]
[null,null,"TOTAL DO SUBITEM 06",{"$nulls":7},{"$f":"K95","v":{"v":10350,"d":"10,350.00"}},{"$f":"L95","v":{"v":6900,"d":"6,900.00"}},{"$f":"M95","v":{"v":17250,"d":"17,250.00"}},{"$f":"N95","v":{"v":23740,"d":"23,740.00"}},{"$f":"N96-M96","v":{"v":6490,"d":"6,490.00"}}]
[null,null,"TOTAL DO SUBITEM 06 COM K= 1,05",{"$nulls":7},{"$f":"K96*1.05","v":{"v":10867.5,"d":"10,867.50"}},{"$f":"L96*1.05","v":{"v":7245,"d":"7,245.00"}},{"$f":"M96*1.05","v":{"v":18112.5,"d":"18,112.50"}},{"$f":"1.05*N96","v":{"v":24927,"d":"24,927.00"}},{"$f":"N97-M97","v":{"v":6814.5,"d":"6,814.50"}},{"$f":"K97/N97","v":0.43597304128053915}]
[{"$nulls":12},0]
["07",null,"CONTENÇÕES",{"$nulls":9},0]
["07.01",null,"CONTENÇÕES",{"$nulls":9},0]
["07.01.01",null,"SERVICOS DIVERSOS",{"$nulls":9},0]
["07.01.01.01",119136,"FORNECIMENTO E COLOCAÇÃO DE PIQUETES DE MADEIRA PARA CONTENÇÃO DOS ROLOS DAS MANTAS,INCLUSIVE TRANSPORTE, CONFORME PROJETO.","m",0.39,null,0,{"$f":"F102+G102","v":0},{"v":5000,"d":"5,000.00"},{"v":5000,"d":"5,000.00"},{"$f":"ROUND($E102*F102,2)","v":0},0,0,{"v":1950,"d":"1,950.00"},{"$f":"ROUND(N102-M102,2)","v":{"v":1950,"d":"1,950.00"}}]
["07.01.01.02",119133,"EXECUÇÃO DE CONTENÇÃO C/ SOLO-PNEUS, INCLUSIVE, FORNECIMENTO, TRANSPORTE E ENCHIMENTO DOS PNEUS, CONFORME PROJETO","m³",{"v":50,"d":"50.00"},null,0,0,{"v":500,"d":"500.00"},{"v":500,"d":"500.00"},0,0,0,{"v":25000,"d":"25,000.00"},{"v":25000,"d":"25,000.00"}]
["07.01.01.03",119134,"FORNECIMENTO E EXECUÇÃO DAS PALICADAS DE MADEIRA IMUNIZADAS,INCLUSIVE TRANSPORTE, CONFORME PROJETO.","m",149.99,{"v":100,"d":"100.00"},{"v":60,"d":"60.00"},{"v":160,"d":"160.00"},{"v":250,"d":"250.00"},{"v":90,"d":"90.00"},{"v":14999,"d":"14,999.00"},{"v":8999.4,"d":"8,999.40"},{"v":23998.4,"d":"23,998.40"},{"v":37497.5,"d":"37,497.50"},{"v":13499.1,"d":"13,499.10"}]
["07.01.01.04",119135,"FORNECIMENTO E COLOCAÇÃO DOS SACOS DE JUTA, INCLUSIVE TRANSPORTE, CONFORME PROJETO.","m",{"v":2,"d":"2.00"},{"v":800,"d":"800.00"},0,{"v":800,"d":"800.00"},{"v":2500,"d":"2,500.00"},{"v":1700,"d":"1,700.00"},{"v":1600,"d":"1,600.00"},0,{"v":1600,"d":"1,600.00"},{"v":5000,"d":"5,000.00"},{"v":3400,"d":"3,400.00"}]
["07.01.01.05",110704,"ENROCAMENTO C/ PEDRA DE MAO, C/ ARRUMAÇÃO MANUAL, INCLUSIVE FORNECIMENTO DO MATERIAL","m³",126.49,{"v":112,"d":"112.00"},0,{"v":112,"d":"112.00"},{"v":200,"d":"200.00"},{"v":88,"d":"88.00"},{"v":14166.88,"d":"14,166.88"},0,{"v":14166.88,"d":"14,166.88"},{"v":25298,"d":"25,298.00"},{"v":11131.12,"d":"11,131.12"}]
["07.01.01.06",180607,"PLANTIO DE ARVORES, C/ h >= 2,00 m,  INCLUSIVE PREPARO E ADUBAÇÃO DO SOLO E IRRIGAÇÃO ATÉ A PEGA TOTAL","un",38.13,null,0,0,{"v":2000,"d":"2,000.00"},{"v":2000,"d":"2,000.00"},0,0,0,{"v":76260,"d":"76,260.00"},{"v":76260,"d":"76,260.00"}]
["07.01.01.07",111016,"FORNECIMENTO E COLOCAÇÃO DE MANTA GEOTEXTIL TECIDA C/ GRAMATURA DE 445 g/mý","m²",11.06,null,0,0,{"v":3000,"d":"3,000.00"},{"v":3000,"d":"3,000.00"},0,0,0,{"v":33180,"d":"33,180.00"},{"v":33180,"d":"33,180.00"}]
[]
[null,null,"TOTAL DO SUBITEM 07.01",{"$nulls":7},{"$f":"SUM(K102:K109)","v":{"v":30765.879999999997,"d":"30,765.88"}},{"$f":"SUM(L102:L109)","v":{"v":8999.4,"d":"8,999.40"}},{"$f":"SUM(M102:M109)","v":{"v":39765.28,"d":"39,765.28"}},{"$f":"SUM(N102:N109)","v":{"v":204185.5,"d":"204,185.50"}},{"$f":"SUM(O102:O109)","v":{"v":164420.22,"d":"164,420.22"}}]
[null,null,"TOTAL DO SUBITEM 07",{"$nulls":7},{"$f":"K110","v":{"v":30765.879999999997,"d":"30,765.88"}},{"$f":"L110","v":{"v":8999.4,"d":"8,999.40"}},{"$f":"M110","v":{"v":39765.28,"d":"39,765.28"}},{"$f":"N110","v":{"v":204185.5,"d":"204,185.50"}},{"$f":"O110","v":{"v":164420.22,"d":"164,420.22"}}]
[null,null,"TOTAL DO SUBITEM 07 COM K= 1,05",{"$nulls":7},{"$f":"ROUND(K111*1.05,2)","v":{"v":32304.17,"d":"32,304.17"}},{"$f":"ROUND(L111*1.05,2)","v":{"v":9449.37,"d":"9,449.37"}},{"$f":"ROUND(M111*1.05,2)","v":{"v":41753.54,"d":"41,753.54"}},{"$f":"ROUND(N111*1.05,2)","v":{"v":214394.78,"d":"214,394.78"}},{"$f":"ROUND(O111*1.05,2)","v":{"v":172641.23,"d":"172,641.23"}},{"$f":"K112/N112","v":0.15067610321482638}]
[]
["TOTAL GERAL SERVIÇOS",{"$nulls":9},{"$f":"K18+K37+K53+K66+K86+K96+K111","v":{"v":185572.73,"d":"185,572.73"}},{"$f":"L18+L37+L53+L66+L86+L96+L111","v":{"v":484715.46,"d":"484,715.46"}},{"$f":"M18+M37+M53+M66+M86+M96+M111","v":{"v":670288.19,"d":"670,288.19"}},{"$f":"N18+N37+N53+N66+N86+N96+N111","v":{"v":1124709.34,"d":"1,124,709.34"}},{"$f":"O18+O37+O53+O66+O86+O96+O111","v":{"v":454421.15,"d":"454,421.15"}}]
["TOTAL GERAL SERVIÇOS COM K= 1,05",{"$nulls":9},{"$f":"ROUND(K114*1.05,2)","v":{"v":194851.37,"d":"194,851.37"}},{"$f":"ROUND(L114*1.05,2)","v":{"v":508951.23,"d":"508,951.23"}},{"$f":"K115+L115","v":{"v":703802.6,"d":"703,802.60"}},{"$f":"ROUND(N114*1.05,2)","v":{"v":1180944.81,"d":"1,180,944.81"}},{"$f":"ROUND(O114*1.05,2)","v":{"v":477142.21,"d":"477,142.21"}},{"$f":"M115+O115","v":{"v":1180944.81,"d":"1,180,944.81"}}]
[]
[]
[]
[{"$nulls":15},{"$f":"(M115/N115)*100","v":{"v":59.59656997010724,"d":"59.60"}},"%"]
[null,null,"CONSTRUTORA: TECTRAN BAHIA LTDA",{"$nulls":4},"FISCALIZAÇÃO:  EMBASA - EMPRESA BAIANA DE ÁGUAS E SANEAMENTO S/A"]
[null,null,"Engº Fernando Gomes de Oliveira",{"$nulls":3},"Engª Sandra Maria Araújo Ideião"]

{"sheet":"MEDIÇÃO 05 (2)","index":1,"n_rows":121,"n_cols":17,"rows_kept":121,"hidden":true,"merged":[[7,0,8,0],[7,1,8,1],[7,2,8,2],[7,3,8,3],[7,4,8,4],[113,0,113,2],[114,0,114,2]]}
["EMBASA - EMPRESA BAIANA DE ÁGUAS E SANEAMENTO S. A .",{"$nulls":8},"MODALIDADE: CONCORRÊNCIA NACIONAL"]
["PROGRAMA: ",{"$nulls":8},"DATA DA PROPOSTA: 08/11/2010"]
["TIPO DE EMPREENDIMENTO: RECUPERAÇÃO DA ÁREA DE JAZIDA CONSTRUÇÃO DA BARRAGEM DE SANTA HELENA",{"$nulls":5},"MEDIÇÃO Nº 04",null,null,"INÍCIO DA OBRA: 03/01/2011"]
["AGENTE FINANCEIRO:  RECURSOS PRÓPRIOS",{"$nulls":8},"FIM DA OBRA: 03/05/2011 "]
["CONTRATADA: TECTRAN BAHIA LTDA",{"$nulls":8},"VALOR DO CONTRATO INICIAL: R$ 1.180.944,81"]
["LOCALIZAÇÃO: DIAS D'ÁVILA - MATA DE SÃO JOÃO - BA",null,null,"PERÍODO DA MEDIÇÃO: ",null,"01/04/2011 a","2011-04-30",null,null,"VALOR DO CONTRATO ATUALIZADO: R$1.180.944,81"]
["DATA DE ASSINATURA DO CONTRATO: 18/02/2010",{"$nulls":8},"CONTRATO Nº: 1.205/10"]
["ÍTEM","CÓDIGO","DESCRIÇÃO DOS SERVIÇOS","UN","P. UNIT.","QUANTIDADE",{"$nulls":4},"VALOR EM R$"]
[{"$nulls":5},"MEDIDO","MEDIDO\nANTERIOR","MEDIDO\nACUMULADO","CONTRATADO","SALDO","MEDIDO","MEDIDO\nANTERIOR","MEDIDO\nACUMULADO","CONTRATADO","SALDO"]
["01",null,"MOBILIZAÇÃO E DESMOBILIZAÇÃO DO CANTEIRO DE OBRA"]
["01.01",null,"MOBILIZAÇÃO E DESMOBILIZAÇÃO DO CANTEIRO DE OBRA"]
["01.01.01",null,"MOBILIZAÇÃO E DESMOBILIZAÇÃO DO CANTEIRO DE OBRA"]
["01.01.01.01",{"v":19201,"d":"019201"},"MOBILIZACÃO E INSTALACÃO DE CANTEIRO DE OBRAS ","vb",{"v":41990,"d":"41,990.00"},null,{"v":1,"d":"1.00"},{"$f":"F13+G13","v":{"v":1,"d":"1.00"}},{"v":1,"d":"1.00"},{"$f":"I13-H13","v":0},{"$f":"ROUND($E13*F13,2)","v":0},{"v":41990,"d":"41,990.00"},{"v":41990,"d":"41,990.00"},{"v":41990,"d":"41,990.00"},{"$f":"ROUND(N13-M13,2)","v":0}]
["01.01.01.02",{"v":19204,"d":"019204"},"DESMOBILIZACÃO DE CANTEIRO DE OBRAS ","vb",{"v":4680,"d":"4,680.00"},null,0,{"$f":"F14+G14","v":0},{"v":1,"d":"1.00"},{"$f":"I14-H14","v":{"v":1,"d":"1.00"}},0,0,0,{"v":4680,"d":"4,680.00"},{"$f":"ROUND(N14-M14,2)","v":{"v":4680,"d":"4,680.00"}}]
["01.01.01.03","030110","PLACA DE IDENTIFICACAO DA OBRA PADRAO EMBASA, INCLUSIVE FORNECIMENTO, TRANSPORTE E INSTALAÇÃO (DP0301-04)","m²",89.47,null,{"v":8,"d":"8.00"},{"$f":"F15+G15","v":{"v":8,"d":"8.00"}},{"v":12,"d":"12.00"},{"$f":"I15-H15","v":{"v":4,"d":"4.00"}},0,715.76,715.76,{"v":1073.64,"d":"1,073.64"},{"$f":"ROUND(N15-M15,2)","v":357.88}]
[{"$nulls":12},{"$f":"ROUND($E16*H16,2)","v":0}]
[null,null,"TOTAL DO SUBITEM 01.01",{"$nulls":7},{"$f":"SUM(K10:K16)","v":0},{"$f":"SUM(L10:L16)","v":{"v":42705.76,"d":"42,705.76"}},{"$f":"SUM(M13:M15)","v":{"v":42705.76,"d":"42,705.76"}},{"$f":"SUM(N10:N16)","v":{"v":47743.64,"d":"47,743.64"}},{"$f":"SUM(O10:O16)","v":{"v":5037.88,"d":"5,037.88"}}]
[null,null,"TOTAL DO SUBITEM 01",{"$nulls":7},{"$f":"K17","v":0},{"$f":"L17","v":{"v":42705.76,"d":"42,705.76"}},{"$f":"M17","v":{"v":42705.76,"d":"42,705.76"}},{"$f":"N17","v":{"v":47743.64,"d":"47,743.64"}},{"$f":"O17","v":{"v":5037.88,"d":"5,037.88"}}]
[null,null,"TOTAL DO SUBITEM 01 COM K= 1,05",{"$nulls":7},{"$f":"ROUND(K18*1.05,2)","v":0},{"$f":"ROUND(L18*1.05,2)","v":{"v":44841.05,"d":"44,841.05"}},{"$f":"M18*1.05","v":{"v":44841.048,"d":"44,841.05"}},{"$f":"ROUND(N18*1.05,2)","v":{"v":50130.82,"d":"50,130.82"}},{"$f":"ROUND(O18*1.05,2)","v":{"v":5289.77,"d":"5,289.77"}},{"$f":"K19/N19","v":0}]
[{"$nulls":12},{"$f":"ROUND($E20*H20,2)","v":0}]
["02",null,"SERVIÇOS PRELIMINARES",{"$nulls":9},0]
["02.01",null,"SERVIÇOS PRELIMINARES",{"$nulls":9},0]
["02.01.01",null,"MOVIMENTO DE TERRA",{"$nulls":9},0]
["02.01.01.01",{"v":20301,"d":"020301"},"LIMPEZA MANUAL DO TERRENO, INCLUSIVE RASPAGEM, JUNTAMENTO E QUEIMA DO MATERIAL","m²",1.72,{"v":2000,"d":"2,000.00"},{"v":3000,"d":"3,000.00"},{"$f":"F24+G24","v":{"v":5000,"d":"5,000.00"}},{"v":5000,"d":"5,000.00"},{"$f":"I24-H24","v":0},{"$f":"ROUND($E24*F24,2)","v":{"v":3440,"d":"3,440.00"}},{"v":5160,"d":"5,160.00"},{"v":8600,"d":"8,600.00"},{"v":8600,"d":"8,600.00"},{"$f":"ROUND(N24-M24,2)","v":0}]
["02.01.01.02",{"v":50661,"d":"050661"},"REGULARIZAÇÃO DE TALUDES POR PROCESSO MANUAL","m²",1.46,{"v":3500,"d":"3,500.00"},{"v":1500,"d":"1,500.00"},{"v":5000,"d":"5,000.00"},{"v":5000,"d":"5,000.00"},{"$f":"I25-H25","v":0},{"v":5110,"d":"5,110.00"},{"v":2190,"d":"2,190.00"},{"v":7300,"d":"7,300.00"},{"v":7300,"d":"7,300.00"},0]
["02.01.01.03",{"v":50613,"d":"050613"},"ESCAVAÇÃO E TRANSPORTE ATÉ 30m C/ TRATOR DE ESTEIRAS C/ LAMINA, P/ EMPILHAMENTO EM MATERIAL DE 1ª CAT.","m³",1.55,null,{"v":17100,"d":"17,100.00"},{"v":17100,"d":"17,100.00"},{"v":5000,"d":"5,000.00"},{"$f":"I26-H26","v":{"v":-12100,"d":"(12,100.00)"}},0,{"v":26505,"d":"26,505.00"},{"v":26505,"d":"26,505.00"},{"v":7750,"d":"7,750.00"},{"v":-18755,"d":"(18,755.00)"}]
["02.01.01.04",{"v":60104,"d":"060104"},"CARGA E DESCARGA DE SOLO","m³",1.76,null,{"v":17100,"d":"17,100.00"},{"v":17100,"d":"17,100.00"},{"v":5000,"d":"5,000.00"},{"v":-12100,"d":"(12,100.00)"},0,{"v":30096,"d":"30,096.00"},{"v":30096,"d":"30,096.00"},{"v":8800,"d":"8,800.00"},{"v":-21296,"d":"(21,296.00)"}]
["02.01.01.05",{"v":60204,"d":"060204"},"MOMENTO DE TRANSPORTE DE SOLO, EM CAMINHAO BASCULANTE","m³xkm",0.52,null,{"v":17100,"d":"17,100.00"},{"v":17100,"d":"17,100.00"},{"v":5000,"d":"5,000.00"},{"v":-12100,"d":"(12,100.00)"},0,{"v":8892,"d":"8,892.00"},{"v":8892,"d":"8,892.00"},{"v":2600,"d":"2,600.00"},{"v":-6292,"d":"(6,292.00)"}]
["02.01.01.06",{"v":60125,"d":"060125"},"ESPALHAMENTO MECANICO DE SOLO EM BOTA-FORA","m³",1.04,null,{"v":17100,"d":"17,100.00"},{"v":17100,"d":"17,100.00"},{"v":5000,"d":"5,000.00"},{"v":-12100,"d":"(12,100.00)"},0,{"v":17784,"d":"17,784.00"},{"v":17784,"d":"17,784.00"},{"v":5200,"d":"5,200.00"},{"v":-12584,"d":"(12,584.00)"}]
["02.01.01.08",{"v":20407,"d":"020407"},"ROÇAGEM EM CAPOEIRA DENSA A MACHADO, INCLUSIVE RASPAGEM MANUAL, JUNTAMENTO, QUEIMA DO MATERIAL E REMOÇÃO MANUAL DOS RESÍODOS PARA FORA DA ÁREA ROÇADA","m²",3.45,null,{"v":1000,"d":"1,000.00"},{"v":1000,"d":"1,000.00"},{"v":1000,"d":"1,000.00"},0,0,{"v":3450,"d":"3,450.00"},{"v":3450,"d":"3,450.00"},{"v":3450,"d":"3,450.00"},0]
["02.01.01.09",{"v":50310,"d":"050310"},"ESCAVAÇÃO MANUAL DE POÇOS E CAVAS DE FUNDAÇÃO EM SOLO DE 1ª CATEGORIA EXECUTADA C/ PROFUNDIDADE ACIMA DE 4,50m","m³",21.74,123.36,0,123.36,{"v":1000,"d":"1,000.00"},876.64,{"v":2681.85,"d":"2,681.85"},0,{"v":2681.85,"d":"2,681.85"},{"v":21740,"d":"21,740.00"},{"v":19058.15,"d":"19,058.15"}]
["02.01.01.10",{"v":50404,"d":"050404"},"EXECUÇÃO DE ATERRO EM VALAS POÇOS/CAVAS DE FUNDAÇÃO COM FORNECIMENTO DE AREIA, INCLUSIVE LANÇAMENTO, ESPALHAMENTO, COMPACTAÇÃO C/ PLACA VIBRATORIA, SOQUETE PNEUMATICO OU SOQUETE MANUAL","m³",25.03,null,0,0,{"v":1000,"d":"1,000.00"},{"v":1000,"d":"1,000.00"},0,0,0,{"v":25030,"d":"25,030.00"},{"v":25030,"d":"25,030.00"}]
["02.01.01.11",{"v":50807,"d":"050807"},"COMPACTACÃO DE ATERRO P/ ENSECADEIRAS C/ SOLO, INCLUSIVE DESTORROAMENTO, UMIDECIMENTO, HOMOGENEIZAÇÃO E COMPACTAÇÃO C/ ROLO","m³",1.46,null,{"v":8100,"d":"8,100.00"},{"v":8100,"d":"8,100.00"},{"v":1000,"d":"1,000.00"},{"v":-7100,"d":"(7,100.00)"},0,{"v":11826,"d":"11,826.00"},{"v":11826,"d":"11,826.00"},{"v":1460,"d":"1,460.00"},{"v":-10366,"d":"(10,366.00)"}]
["02.01.01.12",{"v":50658,"d":"050658"},"REGULARIZAÇÃO DE TALUDES POR PROCESSO MECÂNICO","m²",0.12,null,{"v":10000,"d":"10,000.00"},{"v":10000,"d":"10,000.00"},{"v":10000,"d":"10,000.00"},0,0,{"v":1200,"d":"1,200.00"},{"v":1200,"d":"1,200.00"},{"v":1200,"d":"1,200.00"},0]
[{"$nulls":12},0]
[null,null,"TOTAL DO SUBITEM 02.01",{"$nulls":7},{"$f":"SUM(K24:K35)","v":{"v":11231.85,"d":"11,231.85"}},{"$f":"SUM(L24:L35)","v":{"v":107103,"d":"107,103.00"}},{"$f":"SUM(M24:M35)","v":{"v":118334.85,"d":"118,334.85"}},{"$f":"SUM(N24:N35)","v":{"v":93130,"d":"93,130.00"}},{"$f":"SUM(O24:O35)","v":{"v":-25204.85,"d":"(25,204.85)"}}]
[null,null,"TOTAL DO SUBITEM 02",{"$nulls":7},{"$f":"K36","v":{"v":11231.85,"d":"11,231.85"}},{"$f":"L36","v":{"v":107103,"d":"107,103.00"}},{"$f":"M36","v":{"v":118334.85,"d":"118,334.85"}},{"$f":"N36","v":{"v":93130,"d":"93,130.00"}},{"$f":"O36","v":{"v":-25204.85,"d":"(25,204.85)"}}]
[null,null,"TOTAL DO SUBITEM 02 COM K= 1,05",{"$nulls":7},{"$f":"ROUND(K37*1.05,2)","v":{"v":11793.44,"d":"11,793.44"}},{"$f":"ROUND(L37*1.05,2)","v":{"v":112458.15,"d":"112,458.15"}},{"$f":"ROUND(M37*1.05,2)","v":{"v":124251.59,"d":"124,251.59"}},{"$f":"ROUND(N37*1.05,2)","v":{"v":97786.5,"d":"97,786.50"}},{"$f":"ROUND(O37*1.05,2)","v":{"v":-26465.09,"d":"(26,465.09)"}},{"$f":"K38/N38","v":0.12060396885050595}]
[{"$nulls":12},0]
["03",null,"DRENAGEM",{"$nulls":9},{"$f":"ROUND($E40*H40,2)","v":0}]
["03.01",null,"DRENAGEM",{"$nulls":9},0]
["03.01.01",null,"SERVIÇOS DIVERSOS",{"$nulls":9},0]
["03.01.01.01",100307,"CAIXA DE PASSAGEM/RECEPCAO EM ALVEN. DE TIJOLO MACICO, TAMPA EM CONCRETO ARMADO, SECAO INTERNA 1,00 X 1,00m, h<=1,30 m (CP TIPO III / CR TIPO III) DP1003-01/02","un",770.52,null,{"v":5,"d":"5.00"},{"$f":"F43+G43","v":{"v":5,"d":"5.00"}},{"v":10,"d":"10.00"},{"$f":"I43-H43","v":{"v":5,"d":"5.00"}},{"$f":"ROUND($E43*F43,2)","v":0},{"v":3852.6,"d":"3,852.60"},{"v":3852.6,"d":"3,852.60"},{"v":7705.2,"d":"7,705.20"},{"$f":"ROUND(N43-M43,2)","v":{"v":3852.6,"d":"3,852.60"}}]
["03.01.01.02",119121,"FORNECIMENTO E EXECUCAO DE CANALETA REVESTIDA COM SINTEMAX (0,80x0,30)m CONFORME PROJETO.","m",{"v":35,"d":"35.00"},null,0,0,{"v":1500,"d":"1,500.00"},{"v":1500,"d":"1,500.00"},0,0,0,{"v":52500,"d":"52,500.00"},{"v":52500,"d":"52,500.00"}]
["03.01.01.03",119122,"FORNECIMENTO E EXECUCAO DE LEIRAS DE PROTECAO, INCLUSIVE CAMADA DE TERRA VEGETAL, TRANSPORTE E IRRIGACAO ATE A PEGA TOTAL, CONFORME PROJETO.","m",{"v":15,"d":"15.00"},null,0,0,{"v":500,"d":"500.00"},{"v":500,"d":"500.00"},0,0,0,{"v":7500,"d":"7,500.00"},{"v":7500,"d":"7,500.00"}]
["03.01.01.04",119123,"FORNECIMENTO E EXECUCAO DE REGULARIZACAO COM FEIXES DE FIBRAS VEGETAIS INCLUSIVE TRANSPORTE, CONFORME PROJETO.","m",18.01,null,0,0,{"v":1200,"d":"1,200.00"},{"v":1200,"d":"1,200.00"},0,0,0,{"v":21612,"d":"21,612.00"},{"v":21612,"d":"21,612.00"}]
["03.01.01.05",119120,"FORNECIMENTO E INSTALAÇAO DE ESTRUTURAS DISSIPADORAS DE ENERGIA (DESCIDAS D'AGUA) COM BERMALONGA D20 / D40 CONFORME PROJETO (50% DE CADA)","m",{"v":15,"d":"15.00"},null,0,0,{"v":2500,"d":"2,500.00"},{"v":2500,"d":"2,500.00"},0,0,0,{"v":37500,"d":"37,500.00"},{"v":37500,"d":"37,500.00"}]
["03.01.01.06",110619,"EXECUÇÃO DE DESCIDA D'AGUA EM ALVENARIA DE PEDRA ARGAMASSADA  S/ REVESTIMENTO (DP1106-01)","m³",274.43,null,0,0,{"v":200,"d":"200.00"},{"v":200,"d":"200.00"},0,0,0,{"v":54886,"d":"54,886.00"},{"v":54886,"d":"54,886.00"}]
["03.01.01.07",119124,"FORNECIMENTO E CONSTRUCAO DE CALHAS VERDES DE DRENAGEM COM (0,40x0,40)m REVESTIDA COM BIOMANTAS INCLUSIVE TRANSPORTE, CONFORME PROJETO.","m",{"v":35,"d":"35.00"},null,0,0,{"v":500,"d":"500.00"},{"v":500,"d":"500.00"},0,0,0,{"v":17500,"d":"17,500.00"},{"v":17500,"d":"17,500.00"}]
["03.01.01.08",119125,"CONSTRUCAO DE BACIAS DE RETENÇAO UTILIZANDO MAQUINAS DE TERRAPLENAGEM INCLUSIVE DESLOCAMENTO DOS EQUIPAMENTOS, CONFORME PROJETO.","m³",{"v":28,"d":"28.00"},null,{"v":11120,"d":"11,120.00"},{"v":11120,"d":"11,120.00"},{"v":4000,"d":"4,000.00"},{"v":-7120,"d":"(7,120.00)"},0,{"v":311360,"d":"311,360.00"},{"v":311360,"d":"311,360.00"},{"v":112000,"d":"112,000.00"},{"v":-199360,"d":"(199,360.00)"}]
[{"$nulls":12},0]
[null,null,"TOTAL DO SUBITEM 03.01",{"$nulls":7},{"$f":"SUM(K43:K51)","v":0},{"$f":"SUM(L43:L51)","v":{"v":315212.6,"d":"315,212.60"}},{"$f":"SUM(M43:M51)","v":{"v":315212.6,"d":"315,212.60"}},{"$f":"SUM(N43:N51)","v":{"v":311203.2,"d":"311,203.20"}},{"$f":"SUM(O43:O51)","v":{"v":-4009.399999999994,"d":"(4,009.40)"}}]
[null,null,"TOTAL DO SUBITEM 03",{"$nulls":7},{"$f":"K52","v":0},{"$f":"L52","v":{"v":315212.6,"d":"315,212.60"}},{"$f":"M52","v":{"v":315212.6,"d":"315,212.60"}},{"$f":"N52","v":{"v":311203.2,"d":"311,203.20"}},{"$f":"O52","v":{"v":-4009.399999999994,"d":"(4,009.40)"}}]
[null,null,"TOTAL DO SUBITEM 03 COM K= 1,05",{"$nulls":7},{"$f":"ROUND(K53*1.05,2)","v":0},{"$f":"ROUND(L53*1.05,2)","v":{"v":330973.23,"d":"330,973.23"}},{"$f":"ROUND(M53*1.05,2)","v":{"v":330973.23,"d":"330,973.23"}},{"$f":"ROUND(N53*1.05,2)","v":{"v":326763.36,"d":"326,763.36"}},{"$f":"ROUND(O53*1.05,2)","v":{"v":-4209.87,"d":"(4,209.87)"}},{"$f":"K54/N54","v":0}]
[{"$nulls":12},0]
[{"$nulls":12},0]
[{"$nulls":12},0]
["04",null,"CERCAMENTO",{"$nulls":9},0]
["04.01",null,"CERCAMENTO",{"$nulls":9},0]
["04.01.01",null,"SERVIÇOS DIVERSOS",{"$nulls":9},0]
["04.01.01.01","029207","REMOCAO DE CERCA C/TELA E/OU ARAME.","m",9.18,null,0,{"$f":"F61+G61","v":0},{"v":500,"d":"500.00"},{"$f":"I61-H61","v":{"v":500,"d":"500.00"}},{"$f":"ROUND($E61*F61,2)","v":0},0,0,{"$f":"ROUND($E61*I61,2)","v":{"v":4590,"d":"4,590.00"}},{"$f":"ROUND(N61-M61,2)","v":{"v":4590,"d":"4,590.00"}}]
["04.01.01.02",180401,"CERCA C/ TELA DE ARAME GALVANIZADO REVESTIDA EM PVC C/MALHA DE 2\", 12BWG C/ ESTACAS DE CONCRETO PRE-MOLDADAS,C/ PONTA INCLINADA E DIMENSOES DE 0,10x0,10x3,00m, (DP1804-01)","m",87.83,null,0,{"$f":"F62+G62","v":0},{"v":500,"d":"500.00"},{"$f":"I62-H62","v":{"v":500,"d":"500.00"}},0,0,0,{"$f":"ROUND($E62*I62,2)","v":{"v":43915,"d":"43,915.00"}},{"$f":"ROUND(N62-M62,2)","v":{"v":43915,"d":"43,915.00"}}]
["04.01.01.03",189401,"REPARO DE CERCA C/ ARAME FARPADO.","m",15.46,null,0,{"$f":"F63+G63","v":0},{"v":300,"d":"300.00"},{"$f":"I63-H63","v":{"v":300,"d":"300.00"}},0,0,0,{"$f":"ROUND($E63*I63,2)","v":{"v":4638,"d":"4,638.00"}},{"$f":"ROUND(N63-M63,2)","v":{"v":4638,"d":"4,638.00"}}]
[{"$nulls":11},{"$f":"ROUND($E64*G64,2)","v":0},0]
[null,null,"TOTAL DO SUBITEM 04.01",{"$nulls":7},{"$f":"SUM(K61:K64)","v":0},{"$f":"SUM(L61:L64)","v":0},{"$f":"SUM(M61:M64)","v":0},{"$f":"SUM(N61:N64)","v":{"v":53143,"d":"53,143.00"}},{"$f":"SUM(O61:O64)","v":{"v":53143,"d":"53,143.00"}}]
[null,null,"TOTAL DO SUBITEM 04",{"$nulls":7},{"$f":"K65","v":0},{"$f":"L65","v":0},{"$f":"M65","v":0},{"$f":"N65","v":{"v":53143,"d":"53,143.00"}},{"$f":"O65","v":{"v":53143,"d":"53,143.00"}}]
[null,null,"TOTAL DO SUBITEM 04 COM K= 1,05",{"$nulls":7},{"$f":"ROUND(K66*1.05,2)","v":0},{"$f":"ROUND(L66*1.05,2)","v":0},{"$f":"ROUND(M66*1.05,2)","v":0},{"$f":"ROUND(N66*1.05,2)","v":{"v":55800.15,"d":"55,800.15"}},{"$f":"ROUND(O66*1.05,2)","v":{"v":55800.15,"d":"55,800.15"}},{"$f":"K67/N67","v":0}]
[{"$nulls":12},0]
[]
[{"$nulls":6},0,{"$f":"F70+G70","v":0},null,{"$f":"I70-H70","v":0},{"$f":"ROUND($E70*F70,2)","v":0}]
[{"$nulls":12},0]
["05",null,"REVESTIMENTO VEGETAL DE TALUDES, BERMAS E AREAS SEMI-PLANAS CONFORME ESPECIFICAÇÃO",{"$nulls":9},0]
["05.01",null,"REVESTIMENTO VEGETAL DE TALUDES, BERMAS E AREAS SEMI-PLANAS CONFORME ESPECIFICAÇÃO",{"$nulls":9},0]
["05.01.01",null,"SERVICOS DIVERSOS",{"$nulls":9},0]
["05.01.01.01",119126,"EXECUÇÃO DE REVEGETAÇÃO HIDRO-SEMEADURA EM AREAS PLANAS OU SEMI PLANAS, INCLUSIVE ACOMPANHAMENTO, TRANSPORTE E IRRIGACAO ATE A PEGA TOTAL, CONFORME PROJETO.","m²",{"v":1.5,"d":"1.50"},{"v":22205,"d":"22,205.00"},0,{"$f":"F75+G75","v":{"v":22205,"d":"22,205.00"}},{"v":50000,"d":"50,000.00"},{"$f":"I75-H75","v":{"v":27795,"d":"27,795.00"}},{"$f":"ROUND($E75*F75,2)","v":{"v":33307.5,"d":"33,307.50"}},0,{"v":33307.5,"d":"33,307.50"},{"v":75000,"d":"75,000.00"},{"$f":"ROUND(N75-M75,2)","v":{"v":41692.5,"d":"41,692.50"}}]
["05.01.01.02",180607,"PLANTIO DE ARVORES, C/ h >= 2,00 m,  INCLUSIVE PREPARO E ADUBAÇÃO DO SOLO E IRRIGAÇÃO ATE A PEGA TOTAL","un",38.13,{"$f":"I76*0.15","v":{"v":300,"d":"300.00"}},0,{"v":300,"d":"300.00"},{"v":2000,"d":"2,000.00"},{"v":1700,"d":"1,700.00"},{"v":11439,"d":"11,439.00"},0,{"v":11439,"d":"11,439.00"},{"v":76260,"d":"76,260.00"},{"v":64821,"d":"64,821.00"}]
["05.01.01.03",180601,"PLANTIO DE GRAMA EM PLACA,INCLUSIVE CAMADA DE TERRA VEGETAL, e=0,05m, TRANSPORTE E IRRIGAÇÕO ATÉ A PEGA TOTAL","m²",10.92,{"v":1000,"d":"1,000.00"},0,{"v":1000,"d":"1,000.00"},{"v":2000,"d":"2,000.00"},{"v":1000,"d":"1,000.00"},{"v":10920,"d":"10,920.00"},0,{"v":10920,"d":"10,920.00"},{"v":21840,"d":"21,840.00"},{"v":10920,"d":"10,920.00"}]
["05.01.01.04",119127,"FORNECIMENTO E EXECUÇÃO DE CORDÃO VEGETADO COM CAPIM VETIVER, INCLUSIVE CAMADA DE TERRA VEGETAL, TRANSPORTE E IRRIGAÇÃO ATÉ A PEGA TOTAL, CONFORME PROJETO.","m",18.01,{"v":750,"d":"750.00"},0,{"v":750,"d":"750.00"},{"v":1500,"d":"1,500.00"},{"v":750,"d":"750.00"},{"v":13507.5,"d":"13,507.50"},0,{"v":13507.5,"d":"13,507.50"},{"v":27015,"d":"27,015.00"},{"v":13507.5,"d":"13,507.50"}]
["05.01.01.05",119128,"FORNECIMENTO E INSTALAÇÃO DE BIOMANTAS DE PALHA UNIDIMENCIONAL TIPO TELA BIOTEXTIL 400 UP,INCLUSIVE TRANSPORTE, CONFORME PROJETO.","m²",{"v":4.9,"d":"4.90"},{"v":2500,"d":"2,500.00"},0,{"v":2500,"d":"2,500.00"},{"v":5000,"d":"5,000.00"},{"v":2500,"d":"2,500.00"},{"v":12250,"d":"12,250.00"},0,{"v":12250,"d":"12,250.00"},{"v":24500,"d":"24,500.00"},{"v":12250,"d":"12,250.00"}]
["05.01.01.06",119129,"FORNECIMENTO E INSTALAÇÃO DE BIOMANTAS ANTI EROSIVAS DE FIBRA DE COCO TRIDIMENSIONAL, TIPO TELA BIOTEXTIL 400 TF, INCLUSIVE TRANSPORTE,CONFORME PROJETO.","m²",{"v":14,"d":"14.00"},{"v":3500,"d":"3,500.00"},0,{"v":3500,"d":"3,500.00"},{"v":7000,"d":"7,000.00"},{"v":3500,"d":"3,500.00"},{"v":49000,"d":"49,000.00"},0,{"v":49000,"d":"49,000.00"},{"v":98000,"d":"98,000.00"},{"v":49000,"d":"49,000.00"}]
["05.01.01.07",119130,"FORNECIMENTO E INSTALAÇÃO DE BIOMANTAS ANTI EROSIVAS DE FIBRA DE COCO BIDIMENSIONAL, TIPO TELA FIBRAX 300 BF, INCLUSIVE TRANSPORTE, COMFORME PROJETO.","m²",{"v":6.9,"d":"6.90"},{"v":3500,"d":"3,500.00"},0,{"v":3500,"d":"3,500.00"},{"v":7000,"d":"7,000.00"},{"v":3500,"d":"3,500.00"},{"v":24150,"d":"24,150.00"},0,{"v":24150,"d":"24,150.00"},{"v":48300,"d":"48,300.00"},{"v":24150,"d":"24,150.00"}]
["05.01.01.08",119131,"FORNECIMENTO E FIXAÇÃO DE GRAMPOS DE AÇO CA-50, CONFORME PROJETO.","un",{"v":2,"d":"2.00"},{"v":2000,"d":"2,000.00"},0,{"v":2000,"d":"2,000.00"},{"v":4000,"d":"4,000.00"},{"v":2000,"d":"2,000.00"},{"v":4000,"d":"4,000.00"},0,{"v":4000,"d":"4,000.00"},{"v":8000,"d":"8,000.00"},{"v":4000,"d":"4,000.00"}]
["05.01.01.09",110704,"ENROCAMENTO C/ PEDRA DE MÃO, C/ ARRUMAÇÃO MANUAL, INCLUSIVE FORNECIMENTO DO MATERIAL","m³",126.49,null,{"v":30,"d":"30.00"},{"v":30,"d":"30.00"},{"v":100,"d":"100.00"},{"v":70,"d":"70.00"},0,{"v":3794.7,"d":"3,794.70"},{"v":3794.7,"d":"3,794.70"},{"v":12649,"d":"12,649.00"},{"v":8854.3,"d":"8,854.30"}]
[{"$nulls":12},0]
[null,null,"TOTAL DO SUBITEM 05.01",{"$nulls":7},{"$f":"SUM(K75:K83)","v":{"v":158574,"d":"158,574.00"}},{"$f":"SUM(L75:L83)","v":{"v":3794.7,"d":"3,794.70"}},{"$f":"SUM(M75:M83)","v":{"v":162368.7,"d":"162,368.70"}},{"$f":"SUM(N75:N83)","v":{"v":391564,"d":"391,564.00"}},{"$f":"SUM(O75:O83)","v":{"v":229195.3,"d":"229,195.30"}}]
[null,null,"TOTAL DO SUBITEM 05",{"$nulls":7},{"$f":"K85","v":{"v":158574,"d":"158,574.00"}},{"$f":"L85","v":{"v":3794.7,"d":"3,794.70"}},{"$f":"M85","v":{"v":162368.7,"d":"162,368.70"}},{"$f":"N85","v":{"v":391564,"d":"391,564.00"}},{"$f":"O85","v":{"v":229195.3,"d":"229,195.30"}}]
[null,null,"TOTAL DO SUBITEM 05 COM K= 1,05",{"$nulls":7},{"$f":"ROUND(K86*1.05,2)","v":{"v":166502.7,"d":"166,502.70"}},{"$f":"ROUND(L86*1.05,2)","v":{"v":3984.44,"d":"3,984.44"}},{"$f":"ROUND(M86*1.05,2)","v":{"v":170487.14,"d":"170,487.14"}},{"$f":"ROUND(N86*1.05,2)","v":{"v":411142.2,"d":"411,142.20"}},{"$f":"ROUND(O86*1.05,2)","v":{"v":240655.07,"d":"240,655.07"}},{"$f":"K87/N87","v":0.40497594263006814}]
[{"$nulls":12},0]
["06",null,"SERVIÇOS COMPLEMENTARES",{"$nulls":9},0]
["06.01",null,"SERVIÇOS COMPLEMENTARES",{"$nulls":9},0]
["06.01.01",null,"SERVIÇOS COMPLEMENTARES",{"$nulls":9},0]
["06.01.01.01","020407","ROÇAGEM EM CAPOEIRA DENSA A MACHADO,INCLUSIVE RASPAGEM,MANUAL,JUNTAMENTO,QUEIMA DO MATERIAL E REMOÇÃO MANUAL DOS RESIDUOS P/FORA DA AREA ROÇADA.","m²",3.45,null,{"v":2000,"d":"2,000.00"},{"$f":"F92+G92","v":{"v":2000,"d":"2,000.00"}},{"v":5000,"d":"5,000.00"},{"v":3000,"d":"3,000.00"},{"$f":"ROUND($E92*F92,2)","v":0},{"$f":"ROUND($E92*G92,2)","v":{"v":6900,"d":"6,900.00"}},{"v":6900,"d":"6,900.00"},{"$f":"E92*I92","v":{"v":17250,"d":"17,250.00"}},{"$f":"ROUND(N92-M92,2)","v":{"v":10350,"d":"10,350.00"}}]
["06.01.01.02",119132,"LIMPEZA DE CANALETAS","m",6.49,null,0,{"$f":"F93+G93","v":0},{"v":1000,"d":"1,000.00"},{"v":1000,"d":"1,000.00"},{"$f":"ROUND($E93*F93,2)","v":0},{"$f":"ROUND($E93*G93,2)","v":0},0,{"$f":"E93*I93","v":{"v":6490,"d":"6,490.00"}},{"$f":"ROUND(N93-M93,2)","v":{"v":6490,"d":"6,490.00"}}]
[{"$nulls":12},0]
[null,null,"TOTAL DO SUBITEM 06.01",{"$nulls":7},{"$f":"SUM(K92:K94)","v":0},{"$f":"SUM(L92:L94)","v":{"v":6900,"d":"6,900.00"}},{"$f":"SUM(M92:M94)","v":{"v":6900,"d":"6,900.00"}},{"$f":"SUM(N92:N93)","v":{"v":23740,"d":"23,740.00"}},{"$f":"N95-M95","v":{"v":16840,"d":"16,840.00"}}]
[null,null,"TOTAL DO SUBITEM 06",{"$nulls":7},{"$f":"K95","v":0},{"$f":"L95","v":{"v":6900,"d":"6,900.00"}},{"$f":"M95","v":{"v":6900,"d":"6,900.00"}},{"$f":"N95","v":{"v":23740,"d":"23,740.00"}},{"$f":"N96-M96","v":{"v":16840,"d":"16,840.00"}}]
[null,null,"TOTAL DO SUBITEM 06 COM K= 1,05",{"$nulls":7},{"$f":"K96*1.05","v":0},{"$f":"L96*1.05","v":{"v":7245,"d":"7,245.00"}},{"$f":"M96*1.05","v":{"v":7245,"d":"7,245.00"}},{"$f":"1.05*N96","v":{"v":24927,"d":"24,927.00"}},{"$f":"N97-M97","v":{"v":17682,"d":"17,682.00"}},{"$f":"K97/N97","v":0}]
[{"$nulls":12},0]
["07",null,"CONTENÇÕES",{"$nulls":9},0]
["07.01",null,"CONTENÇÕES",{"$nulls":9},0]
["07.01.01",null,"SERVICOS DIVERSOS",{"$nulls":9},0]
["07.01.01.01",119136,"FORNECIMENTO E COLOCAÇÃO DE PIQUETES DE MADEIRA PARA CONTENÇÃO DOS ROLOS DAS MANTAS,INCLUSIVE TRANSPORTE, CONFORME PROJETO.","m",0.39,null,0,{"$f":"F102+G102","v":0},{"v":5000,"d":"5,000.00"},{"v":5000,"d":"5,000.00"},{"$f":"ROUND($E102*F102,2)","v":0},0,0,{"v":1950,"d":"1,950.00"},{"$f":"ROUND(N102-M102,2)","v":{"v":1950,"d":"1,950.00"}}]
["07.01.01.02",119133,"EXECUÇÃO DE CONTENÇÃO C/ SOLO-PNEUS, INCLUSIVE, FORNECIMENTO, TRANSPORTE E ENCHIMENTO DOS PNEUS, CONFORME PROJETO","m³",{"v":50,"d":"50.00"},null,0,0,{"v":500,"d":"500.00"},{"v":500,"d":"500.00"},0,0,0,{"v":25000,"d":"25,000.00"},{"v":25000,"d":"25,000.00"}]
["07.01.01.03",119134,"FORNECIMENTO E EXECUÇÃO DAS PALICADAS DE MADEIRA IMUNIZADAS,INCLUSIVE TRANSPORTE, CONFORME PROJETO.","m",149.99,null,{"v":60,"d":"60.00"},{"v":60,"d":"60.00"},{"v":250,"d":"250.00"},{"v":190,"d":"190.00"},0,{"v":8999.4,"d":"8,999.40"},{"v":8999.4,"d":"8,999.40"},{"v":37497.5,"d":"37,497.50"},{"v":28498.1,"d":"28,498.10"}]
["07.01.01.04",119135,"FORNECIMENTO E COLOCAÇÃO DOS SACOS DE JUTA, INCLUSIVE TRANSPORTE, CONFORME PROJETO.","m",{"v":2,"d":"2.00"},{"v":800,"d":"800.00"},0,{"v":800,"d":"800.00"},{"v":2500,"d":"2,500.00"},{"v":1700,"d":"1,700.00"},{"v":1600,"d":"1,600.00"},0,{"v":1600,"d":"1,600.00"},{"v":5000,"d":"5,000.00"},{"v":3400,"d":"3,400.00"}]
["07.01.01.05",110704,"ENROCAMENTO C/ PEDRA DE MAO, C/ ARRUMAÇÃO MANUAL, INCLUSIVE FORNECIMENTO DO MATERIAL","m³",126.49,{"v":112,"d":"112.00"},0,{"v":112,"d":"112.00"},{"v":200,"d":"200.00"},{"v":88,"d":"88.00"},{"v":14166.88,"d":"14,166.88"},0,{"v":14166.88,"d":"14,166.88"},{"v":25298,"d":"25,298.00"},{"v":11131.12,"d":"11,131.12"}]
["07.01.01.06",180607,"PLANTIO DE ARVORES, C/ h >= 2,00 m,  INCLUSIVE PREPARO E ADUBAÇÃO DO SOLO E IRRIGAÇÃO ATÉ A PEGA TOTAL","un",38.13,null,0,0,{"v":2000,"d":"2,000.00"},{"v":2000,"d":"2,000.00"},0,0,0,{"v":76260,"d":"76,260.00"},{"v":76260,"d":"76,260.00"}]
["07.01.01.07",111016,"FORNECIMENTO E COLOCAÇÃO DE MANTA GEOTEXTIL TECIDA C/ GRAMATURA DE 445 g/mý","m²",11.06,null,0,0,{"v":3000,"d":"3,000.00"},{"v":3000,"d":"3,000.00"},0,0,0,{"v":33180,"d":"33,180.00"},{"v":33180,"d":"33,180.00"}]
[]
[null,null,"TOTAL DO SUBITEM 07.01",{"$nulls":7},{"$f":"SUM(K102:K109)","v":{"v":15766.88,"d":"15,766.88"}},{"$f":"SUM(L102:L109)","v":{"v":8999.4,"d":"8,999.40"}},{"$f":"SUM(M102:M109)","v":{"v":24766.28,"d":"24,766.28"}},{"$f":"SUM(N102:N109)","v":{"v":204185.5,"d":"204,185.50"}},{"$f":"SUM(O102:O109)","v":{"v":179419.22,"d":"179,419.22"}}]
[null,null,"TOTAL DO SUBITEM 07",{"$nulls":7},{"$f":"K110","v":{"v":15766.88,"d":"15,766.88"}},{"$f":"L110","v":{"v":8999.4,"d":"8,999.40"}},{"$f":"M110","v":{"v":24766.28,"d":"24,766.28"}},{"$f":"N110","v":{"v":204185.5,"d":"204,185.50"}},{"$f":"O110","v":{"v":179419.22,"d":"179,419.22"}}]
[null,null,"TOTAL DO SUBITEM 07 COM K= 1,05",{"$nulls":7},{"$f":"ROUND(K111*1.05,2)","v":{"v":16555.22,"d":"16,555.22"}},{"$f":"ROUND(L111*1.05,2)","v":{"v":9449.37,"d":"9,449.37"}},{"$f":"ROUND(M111*1.05,2)","v":{"v":26004.59,"d":"26,004.59"}},{"$f":"ROUND(N111*1.05,2)","v":{"v":214394.78,"d":"214,394.78"}},{"$f":"ROUND(O111*1.05,2)","v":{"v":188390.18,"d":"188,390.18"}},{"$f":"K112/N112","v":0.07721839123135368}]
[]
["TOTAL GERAL SERVIÇOS",{"$nulls":9},{"$f":"K18+K37+K53+K66+K86+K96+K111","v":{"v":185572.73,"d":"185,572.73"}},{"$f":"L18+L37+L53+L66+L86+L96+L111","v":{"v":484715.46,"d":"484,715.46"}},{"$f":"M18+M37+M53+M66+M86+M96+M111","v":{"v":670288.19,"d":"670,288.19"}},{"$f":"N18+N37+N53+N66+N86+N96+N111","v":{"v":1124709.34,"d":"1,124,709.34"}},{"$f":"O18+O37+O53+O66+O86+O96+O111","v":{"v":454421.15,"d":"454,421.15"}}]
["TOTAL GERAL SERVIÇOS COM K= 1,05",{"$nulls":9},{"$f":"ROUND(K114*1.05,2)","v":{"v":194851.37,"d":"194,851.37"}},{"$f":"ROUND(L114*1.05,2)","v":{"v":508951.23,"d":"508,951.23"}},{"$f":"K115+L115","v":{"v":703802.6,"d":"703,802.60"}},{"$f":"ROUND(N114*1.05,2)","v":{"v":1180944.81,"d":"1,180,944.81"}},{"$f":"ROUND(O114*1.05,2)","v":{"v":477142.21,"d":"477,142.21"}},{"$f":"M115+O115","v":{"v":1180944.81,"d":"1,180,944.81"}}]
[]
[]
[]
[{"$nulls":15},{"$f":"(M115/N115)*100","v":{"v":59.59656997010724,"d":"59.60"}},"%"]
[null,null,"CONSTRUTORA: TECTRAN BAHIA LTDA",{"$nulls":4},"FISCALIZAÇÃO:  EMBASA - EMPRESA BAIANA DE ÁGUAS E SANEAMENTO S/A"]
[null,null,"Engº Fernando Gomes de Oliveira",{"$nulls":3},"Engª Sandra Maria Araújo Ideião"]

{"sheet":"Bm 01","index":2,"n_rows":188,"n_cols":17,"rows_kept":188,"merged":[[0,3,0,5],[1,10,2,13],[2,0,2,1],[3,0,3,4],[3,10,3,13],[4,0,4,1],[4,10,4,13],[5,10,5,13],[6,2,6,5],[6,6,6,8],[6,9,6,11],[6,12,6,13],[175,0,175,2],[179,1,179,3],[180,1,180,3],[180,6,180,8],[180,11,180,13],[181,1,181,3],[181,6,181,8],[181,11,181,13]]}
[{"$nulls":3},"MEDIÇÃO SERVIÇOS Nº: 01",null,null,"PERÍODO MEDIÇÃO:  15/06/2019 a 30/03/2020"]
[{"$nulls":5},"MODALIDADE: TOMADA DE PREÇOS Nº. 001/2019",{"$nulls":4},"FONTE DE RECURSOS: RECURSOS PRÓPRIOS E Convênio PAC 2 – 5506/2013 "]
["CONTRATANTE: PREFEITURA MUNICIPAL DE PALMAS DE MONTE ALTO - BA",{"$nulls":4},"DATA DA PROPOSTA: 24/04/2019"]
["TIPO DE EMPREENDIMENTO: CONCLUSÃO DE QUADRA POLIESPORTIVA COBERTA",{"$nulls":4},"INÍCIO DA OBRA: 15/06/2019",{"$nulls":4},"FIM DA OBRA: 31/12/2020",{"$nulls":3},{"v":0.3,"d":"30.00%"}]
["CONTRATADA: LUMA PROJETOS E CONSTRUÇÕES LTDA",{"$nulls":4},"CONTRATO INICIAL: R$ 524.984,02",{"$nulls":4},"CONTRATO Nº: 001/2019TP",{"$nulls":3},{"$f":"F9*O4","v":{"v":3514.857,"d":"3,514.86"}},"                  "]
["LOCALIZAÇÃO: Escola Municipal Wilson Lins, Distrito de Espraiados - Palmas de Monte Alto - BA",{"$nulls":4},"CONTRATO ATUALIZADO: R$ 524.984,02",{"$nulls":4},"DATA DE ASSINATURA DO CONTRATO: ",{"$nulls":3},"medição","mat","mo"]
["ITEM","DESCRIÇÃO DOS SERVIÇOS","DADOS DO CONTRATO",{"$nulls":3},"REALIZAÇÃO FÍSICA",null,null,"REALIZAÇÃO FINANCEIRA",null,null,"% EXECUTADA",null,{"$f":"J176","v":{"v":114571.20000000001,"d":"114,571.20"}},{"$f":"O7*0.6","v":{"v":68742.72,"d":"68,742.72"}},{"$f":"O7*0.4","v":{"v":45828.48000000001,"d":"45,828.48"}}]
[null,null,"UN","QUANTIDADE","PREÇO UNITÁRIO","VR TOTAL","ATUAL","ANTERIOR","TOTAL","ATUAL","ANTERIOR","TOTAL","ATUAL","TOTAL"]
[1,"PAREDES E PAINÉIS",{"$nulls":3},{"$f":"SUM(F10)","v":{"v":11716.19,"d":"11,716.19"}},{"$nulls":3},{"$f":"SUM(J10)","v":{"v":10544.57,"d":"10,544.57"}},{"$f":"SUM(K10)","v":0},{"$f":"SUM(L10)","v":{"v":10544.57,"d":"10,544.57"}},{"$f":"J9/F9","v":{"v":0.8999999146480212,"d":"90.00%"}},{"$f":"L9/F9","v":{"v":0.8999999146480212,"d":"90.00%"}}]
["1.1","Elemento vazado de concreto (50x50x10cm) anti-chuva assentados com argamassa (cimento e areia traço 1:3)","m2",{"v":148.1,"d":"148.10"},79.11,{"$f":"ROUND(D10*E10,2)","v":{"v":11716.19,"d":"11,716.19"}},133.29,null,{"$f":"G10+H10","v":133.29},{"$f":"ROUND(G10*E10,2)","v":{"v":10544.57,"d":"10,544.57"}},null,{"$f":"J10+K10","v":{"v":10544.57,"d":"10,544.57"}},{"v":0.8999999146480212,"d":"90.00%"},{"v":0.8999999146480212,"d":"90.00%"}]
[2,"COBERTURA",{"$nulls":3},{"$f":"SUM(F12)","v":{"v":59131.12,"d":"59,131.12"}},{"$nulls":3},{"$f":"SUM(J12)","v":{"v":47304.9,"d":"47,304.90"}},{"$f":"SUM(K12)","v":0},{"$f":"SUM(L12)","v":{"v":47304.9,"d":"47,304.90"}},{"v":0.800000067646275,"d":"80.00%"},{"v":0.800000067646275,"d":"80.00%"}]
["2.1","Telha metálica em chapa galvanizada e=0.5mm","m2",{"v":1114,"d":"1,114.00"},53.08,{"$f":"ROUND(D12*E12,2)","v":{"v":59131.12,"d":"59,131.12"}},{"v":891.2,"d":"891.20"},null,{"$f":"G12+H12","v":{"v":891.2,"d":"891.20"}},{"$f":"ROUND(G12*E12,2)","v":{"v":47304.9,"d":"47,304.90"}},null,{"$f":"J12+K12","v":{"v":47304.9,"d":"47,304.90"}},{"v":0.800000067646275,"d":"80.00%"},{"v":0.800000067646275,"d":"80.00%"}]
[3,"ESQUADRIAS",{"$nulls":3},{"$f":"SUM(F14:F17)","v":{"v":5931.43,"d":"5,931.43"}},{"$nulls":3},{"$f":"SUM(J14:J17)","v":0},{"$f":"SUM(K14:K17)","v":0},{"$f":"SUM(L14:L17)","v":0},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["3.1","Porta de madeira (1,00x2,10 m) com bandeira (1,00x0,80 m) - inclusive ferragens, conforme projeto de esquadrias","Unidade",{"v":2,"d":"2.00"},940.08,{"$f":"ROUND(D14*E14,2)","v":{"v":1880.16,"d":"1,880.16"}},null,null,{"$f":"G14+H14","v":0},{"$f":"ROUND(G14*E14,2)","v":0},null,{"$f":"J14+K14","v":0},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["3.2","Porta de madeira (0,90x2,10 m) - inclusive ferragens, conforme projeto de esquadrias","Unidade",{"v":1,"d":"1.00"},828.69,{"$f":"ROUND(D15*E15,2)","v":828.69},null,null,{"$f":"G15+H15","v":0},{"$f":"ROUND(G15*E15,2)","v":0},null,{"$f":"J15+K15","v":0},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["3.3","Porta de madeira - Banheiros e Sanitários (0,60 m) completa inclusive targeta metálica","Unidade",{"v":4,"d":"4.00"},565.77,{"$f":"ROUND(D16*E16,2)","v":{"v":2263.08,"d":"2,263.08"}},null,null,{"$f":"G16+H16","v":0},{"$f":"ROUND(G16*E16,2)","v":0},null,{"$f":"J16+K16","v":0},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["3.4","Porta de madeira - Banheiros e Sanitários (0,80 m) completa inclusive targeta metálica - WC PNE","Unidade",{"v":2,"d":"2.00"},479.75,{"$f":"ROUND(D17*E17,2)","v":{"v":959.5,"d":"959.50"}},null,null,{"$f":"G17+H17","v":0},{"$f":"ROUND(G17*E17,2)","v":0},null,{"$f":"J17+K17","v":0},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
[4,"REVESTIMENTOS",{"$nulls":3},{"$f":"SUM(F19:F20)","v":{"v":20020.64,"d":"20,020.64"}},{"$nulls":3},{"$f":"SUM(J19:J20)","v":0},{"$f":"SUM(K19:K20)","v":0},{"$f":"SUM(L19:L20)","v":0},{"$f":"J18/F18","v":{"v":0,"d":"0.00%"}},{"$f":"L18/F18","v":{"v":0,"d":"0.00%"}}]
["4.1","Revestimento cerâmico de paredes PEI IV - cerâmica 20 x 20 cm - incl. rejunte - conforme projeto","m2",{"v":328,"d":"328.00"},48.29,{"$f":"ROUND(D19*E19,2)","v":{"v":15839.12,"d":"15,839.12"}},null,null,{"$f":"G19+H19","v":0},{"$f":"ROUND(G19*E19,2)","v":0},null,{"$f":"J19+K19","v":0},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["4.2","Revestimento cerâmico de paredes PEI IV - cerâmica 10 x 10 cm - incl. rejunte - conforme projeto","m2",{"v":81.1,"d":"81.10"},51.56,{"$f":"ROUND(D20*E20,2)","v":{"v":4181.52,"d":"4,181.52"}},null,null,{"$f":"G20+H20","v":0},{"$f":"ROUND(G20*E20,2)","v":0},null,{"$f":"J20+K20","v":0},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
[5,"PISOS",{"$nulls":3},{"$f":"SUM(F22:F26)","v":{"v":62634.19,"d":"62,634.19"}},{"$nulls":3},{"$f":"SUM(J22:J26)","v":0},{"$f":"SUM(K22:K26)","v":0},{"$f":"SUM(L22:L26)","v":0},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["5.1","Lastro de brita graduada apiloada (esp.=6 cm)","m2",{"v":633.2,"d":"633.20"},13.43,{"$f":"ROUND(D22*E22,2)","v":{"v":8503.88,"d":"8,503.88"}},null,null,{"$f":"G22+H22","v":0},{"$f":"ROUND(G22*E22,2)","v":0},null,{"$f":"J22+K22","v":0},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["5.2","Piso em concreto armado com tela e juntas de dilatação (esp.=10cm)","m2",{"v":633.2,"d":"633.20"},55.99,{"$f":"ROUND(D23*E23,2)","v":{"v":35452.87,"d":"35,452.87"}},null,null,{"$f":"G23+H23","v":0},{"$f":"ROUND(G23*E23,2)","v":0},null,{"$f":"J23+K23","v":0},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["5.3","Piso em concreto simples desempolado (esp.=5cm), inclusive contrapiso","m2",107.47,25.78,{"$f":"ROUND(D24*E24,2)","v":{"v":2770.58,"d":"2,770.58"}},null,null,{"$f":"G24+H24","v":0},{"$f":"ROUND(G24*E24,2)","v":0},null,{"$f":"J24+K24","v":0},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["5.4","Junta de retração, serrada com disco diamantado, parapavimentos em placa de concreto, profund.= 5cm, inclusive preenchimento com mastique","m",627.05,21.64,{"$f":"ROUND(D25*E25,2)","v":{"v":13569.36,"d":"13,569.36"}},null,null,{"$f":"G25+H25","v":0},{"$f":"ROUND(G25*E25,2)","v":0},null,{"$f":"J25+K25","v":0},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["5.5","Piso cerâmico esmaltado PEI V - 33 x 33 cm - incl. rejunte - conforme projeto","m2",{"v":62.5,"d":"62.50"},{"v":37.4,"d":"37.40"},{"$f":"ROUND(D26*E26,2)","v":{"v":2337.5,"d":"2,337.50"}},null,null,{"$f":"G26+H26","v":0},{"$f":"ROUND(G26*E26,2)","v":0},null,{"$f":"J26+K26","v":0},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
[6,"PINTURA",{"$nulls":3},{"$f":"SUM(F28:F35)","v":{"v":80615.19,"d":"80,615.19"}},{"$nulls":3},{"$f":"SUM(J28:J35)","v":{"v":15841.08,"d":"15,841.08"}},{"$f":"SUM(K28:K35)","v":0},{"$f":"SUM(L28:L35)","v":{"v":15841.08,"d":"15,841.08"}},{"$f":"J27/F27","v":{"v":0.19650242094572995,"d":"19.65%"}},{"$f":"L27/F27","v":{"v":0.19650242094572995,"d":"19.65%"}}]
["6.1","Aplicação de selador acrílico","m2",{"v":847.2,"d":"847.20"},2.72,{"$f":"ROUND(D28*E28,2)","v":{"v":2304.38,"d":"2,304.38"}},null,null,{"$f":"G28+H28","v":0},{"$f":"ROUND(G28*E28,2)","v":0},null,{"$f":"J28+K28","v":0},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["6.2","Demarcação de quadra com tinta acrílica","m",{"v":360,"d":"360.00"},11.18,{"v":4024.8,"d":"4,024.80"},null,null,0,0,null,0,{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["6.3","Emassamento de superfície, comaplicação de 02 demãosde massa acrílica","m2",{"v":88.6,"d":"88.60"},22.59,{"v":2001.47,"d":"2,001.47"},null,null,0,0,null,0,{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["6.4","Esmalte sintético em estrutura de aço carbono 50 micracom revólver","m2",{"v":1114,"d":"1,114.00"},15.76,{"v":17556.64,"d":"17,556.64"},{"v":557,"d":"557.00"},null,{"v":557,"d":"557.00"},{"v":8778.32,"d":"8,778.32"},null,{"v":8778.32,"d":"8,778.32"},{"v":0.5,"d":"50.00%"},{"v":0.5,"d":"50.00%"}]
["6.5","Pintura c/ primer epoxi em estrutura de aço carbono 25 micra com revólver","m2",{"v":1114,"d":"1,114.00"},6.34,{"v":7062.76,"d":"7,062.76"},{"v":1114,"d":"1,114.00"},null,{"v":1114,"d":"1,114.00"},{"v":7062.76,"d":"7,062.76"},null,{"v":7062.76,"d":"7,062.76"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"}]
["6.6","Pintura de acabamento com aplicação de 02 demaõs de tinta acrílica","m2",{"v":847.2,"d":"847.20"},11.23,{"v":9514.06,"d":"9,514.06"},null,null,0,0,null,0,{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["6.7","Pintura de piso com tinta à base de resina epóxi","m2",{"v":480,"d":"480.00"},58.23,{"v":27950.4,"d":"27,950.40"},null,null,0,0,null,0,{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["6.8","Pintura em tinta PVA latex (02 demãos), inclusive emassamento","m2",{"v":476,"d":"476.00"},21.43,{"v":10200.68,"d":"10,200.68"},null,null,0,0,null,0,{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
[7,"INSTALAÇÕES HIDRÁULICAS",{"$nulls":3},{"$f":"SUM(F37:F46)","v":{"v":3977.15,"d":"3,977.15"}},{"$nulls":3},{"$f":"SUM(J37:J46)","v":0},{"$f":"SUM(K37:K46)","v":0},{"$f":"SUM(L37:L46)","v":0},{"$f":"J36/F36","v":{"v":0,"d":"0.00%"}},{"$f":"L36/F36","v":{"v":0,"d":"0.00%"}}]
["7.1","Caixa d´água em fibra de vidro - cap. 3.000 litros","Unidade",{"v":1,"d":"1.00"},681.62,{"$f":"ROUND(D37*E37,2)","v":681.62},null,null,{"$f":"G37+H37","v":0},{"$f":"ROUND(G37*E37,2)","v":0},null,{"$f":"J37+K37","v":0},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["7.2","Engate flexível plástico","Unidade",{"v":10,"d":"10.00"},7.65,{"v":76.5,"d":"76.50"},null,null,0,0,null,0,{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["7.3","\\\"Torneira cromada para lavatório1/2\\\"\\\"\\\"","Unidade",{"v":8,"d":"8.00"},49.65,{"v":397.2,"d":"397.20"},null,null,0,0,null,0,{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["7.4","\\\"Torneira de bóia p/caixa d'agua em pvc d = 3/4\\\"\\\"\\\"","Unidade",{"v":1,"d":"1.00"},35.72,35.72,null,null,0,0,null,0,{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["7.5","Tubo PVCrígido soldável - 20 mm","M",{"v":5,"d":"5.00"},16.33,81.65,null,null,0,0,null,0,{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["7.6","Tubo PVCrígido soldável - 25 mm","M",{"v":5,"d":"5.00"},19.36,{"v":96.8,"d":"96.80"},null,null,0,0,null,0,{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["7.7","Tubo PVC rígido soldável - 32 mm","M",{"v":5,"d":"5.00"},26.42,{"v":132.1,"d":"132.10"},null,null,0,0,null,0,{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["7.8","Tubo PVC rígido soldável - 50 mm","M",{"v":5,"d":"5.00"},14.76,{"v":73.8,"d":"73.80"},null,null,0,0,null,0,{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["7.9","Vaso sanitario para deficientes físicos para válvula de descarga, em louca branca, com acessórios,inclusive assento,conjunto de fixação, anelde vedação, tubo PVC de ligação","Unidade",{"v":2,"d":"2.00"},779.18,{"v":1558.36,"d":"1,558.36"},null,null,0,0,null,0,{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["7.10","Vaso sanitario sifonado, para louca branca, com acessórios, inclusive assento plástico, anel de vedação, tubo PVC de ligação","Unidade",{"v":4,"d":"4.00"},210.85,{"v":843.4,"d":"843.40"},null,null,0,0,null,0,{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
[8,"INSTALAÇÕES SANITÁRIAS",{"$nulls":3},{"$f":"SUM(F48:F53)","v":{"v":4149.25,"d":"4,149.25"}},{"$nulls":3},{"$f":"SUM(J48:J53)","v":0},{"$f":"SUM(K48:K53)","v":0},{"$f":"SUM(L48:L53)","v":0},{"$f":"J47/F47","v":{"v":0,"d":"0.00%"}},{"$f":"L47/F47","v":{"v":0,"d":"0.00%"}}]
["8.1","Fossa séptica, em concreto armado, (d2,50 x h 12,00)","Unidade",{"v":1,"d":"1.00"},{"v":1308.04,"d":"1,308.04"},{"$f":"ROUND(D48*E48,2)","v":{"v":1308.04,"d":"1,308.04"}},null,null,{"$f":"G48+H48","v":0},{"$f":"ROUND(G48*E48,2)","v":0},null,{"$f":"J48+K48","v":0},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["8.2","\\\"Sifão de copo para pia e lavatório 1\\\"\\\" - 1.1/2\\\"\\\"\\\"","Unidade",{"v":9,"d":"9.00"},152.77,{"v":1374.93,"d":"1,374.93"},null,null,0,0,null,0,{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["8.3","Sumidouro em alvenaria (d 2,30 x h 6,00)","Unidade",{"v":1,"d":"1.00"},{"v":1308.04,"d":"1,308.04"},{"v":1308.04,"d":"1,308.04"},null,null,0,0,null,0,{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["8.4","Tubo rígido c/ ponta lisa 100 mm","M",{"v":2,"d":"2.00"},37.75,{"v":75.5,"d":"75.50"},null,null,0,0,null,0,{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["8.5","Tubo rígido c/ ponta lisa 40 mm","M",{"v":2,"d":"2.00"},13.47,26.94,null,null,0,0,null,0,{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["8.6","\\\"Válvula para lavatório e tanque 1\\\"\\\"\\\"","Unidade",{"v":9,"d":"9.00"},{"v":6.2,"d":"6.20"},{"v":55.8,"d":"55.80"},null,null,0,0,null,0,{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
[9,"DRENAGEM PLUVIAL",{"$nulls":3},{"$f":"SUM(F55:F59)","v":{"v":19871.36,"d":"19,871.36"}},{"$nulls":3},{"$f":"SUM(J55:J59)","v":{"v":2647.73,"d":"2,647.73"}},{"$f":"SUM(K55:K59)","v":0},{"$f":"SUM(L55:L59)","v":{"v":2647.73,"d":"2,647.73"}},{"$f":"J54/F54","v":{"v":0.13324352233566297,"d":"13.32%"}},{"$f":"L54/F54","v":{"v":0.13324352233566297,"d":"13.32%"}}]
["9.1","Calha em chapa de aço galvanizado n° 24","M",{"v":72,"d":"72.00"},40.86,{"$f":"ROUND(D55*E55,2)","v":{"v":2941.92,"d":"2,941.92"}},{"v":64.8,"d":"64.80"},null,{"$f":"G55+H55","v":{"v":64.8,"d":"64.80"}},{"$f":"ROUND(G55*E55,2)","v":{"v":2647.73,"d":"2,647.73"}},null,{"$f":"J55+K55","v":{"v":2647.73,"d":"2,647.73"}},{"v":0.9000006798281395,"d":"90.00%"},{"v":0.9000006798281395,"d":"90.00%"}]
["9.2","Tubo de queda - água pluvial DN=150 mm","M",{"v":20,"d":"20.00"},45.96,{"$f":"ROUND(D56*E56,2)","v":{"v":919.2,"d":"919.20"}},null,null,{"$f":"G56+H56","v":0},{"$f":"ROUND(G56*E56,2)","v":0},null,{"$f":"J56+K56","v":0},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["9.3","Joelho PVC 90° d=150 mm - tubulação pluvial","M",{"v":4,"d":"4.00"},91.39,{"$f":"ROUND(D57*E57,2)","v":365.56},null,null,{"$f":"G57+H57","v":0},{"$f":"ROUND(G57*E57,2)","v":0},null,{"$f":"J57+K57","v":0},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["9.4","\\\"Ralohemisférico tipo \\\"\\\"abacaxi\\\"\\\" com tela de aço com funil de saída cônico\\\"","Unidade",{"v":4,"d":"4.00"},58.09,{"$f":"ROUND(D58*E58,2)","v":232.36},null,null,{"$f":"G58+H58","v":0},{"$f":"ROUND(G58*E58,2)","v":0},null,{"$f":"J58+K58","v":0},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["9.5","Canaleta de concreto c/ tampa removível em chapa de aço (0,25 x 0,25 x 0,25m)","M",{"v":72,"d":"72.00"},214.06,{"$f":"ROUND(D59*E59,2)","v":{"v":15412.32,"d":"15,412.32"}},null,null,{"$f":"G59+H59","v":0},{"$f":"ROUND(G59*E59,2)","v":0},null,{"$f":"J59+K59","v":0},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
[10,"INSTALAÇÕES ELÉTRICAS",{"$nulls":3},{"$f":"SUM(F61:F89)","v":{"v":16337.59,"d":"16,337.59"}},{"$nulls":3},{"$f":"SUM(J61:J89)","v":0},{"$f":"SUM(K61:K89)","v":0},{"$f":"SUM(L61:L89)","v":0},{"$f":"J60/F60","v":{"v":0,"d":"0.00%"}},{"$f":"L60/F60","v":{"v":0,"d":"0.00%"}}]
["10.1","\\\"Condulete em alumínio tipo T de 3/4\\\"\\\", inclusive acessórios\\\"","Unidade",{"v":5,"d":"5.00"},18.54,{"$f":"ROUND(D61*E61,2)","v":{"v":92.7,"d":"92.70"}},null,null,{"$f":"G61+H61","v":0},{"$f":"ROUND(G61*E61,2)","v":0},null,{"$f":"J61+K61","v":0},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["10.2","\\\"Condulete em alumínio tipo L de 3/4\\\"\\\", inclusive acessórios\\\"","Unidade",{"v":5,"d":"5.00"},12.18,{"v":60.9,"d":"60.90"},null,null,0,0,null,0,{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["10.3","\\\"Condulete em alumínio tipo TA de 3/4\\\"\\\", inclusive acessórios\\\"","Unidade",{"v":4,"d":"4.00"},16.38,65.52,null,null,0,0,null,0,{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["10.4","\\\"Condulete em alumínio tipo XA de 3/4\\\"\\\", inclusive acessórios\\\"","Unidade",{"v":1,"d":"1.00"},18.91,18.91,null,null,0,0,null,0,{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["10.5","\\\"Caixa de PVC 4x2\\\"\\\", inclusive espelho\\\"","Unidade",{"v":16,"d":"16.00"},8.47,135.52,null,null,0,0,null,0,{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["10.6","Condutor de cobre unipolar, isolaçãoem PVC/70ºC, camada de proteção em PVC, não propagador de chamas, classe de tensão 750V,encordoamento classe 5, flexível, com seção 2,5 mm²","M",{"v":190,"d":"190.00"},2.77,{"v":526.3,"d":"526.30"},null,null,0,0,null,0,{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["10.7","Condutor de cobre unipolar, isolação em PVC/70ºC, camada de proteção em PVC, não propagador de chamas, classe detensão 750V,encordoamento classe 5, flexível, com seção 4 mm²","M",{"v":820,"d":"820.00"},4.36,{"v":3575.2,"d":"3,575.20"},null,null,0,0,null,0,{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["10.8","Condutor de cobre unipolar, isolação em PVC/70ºC, camada de proteção em PVC, não propagador de chamas, classe de tensão 750V, encordoamento classe 5, flexível, com seção 16mm²","M",{"v":14,"d":"14.00"},14.68,205.52,null,null,0,0,null,0,{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["10.9","Condutor de cobre unipolar, isolação em PVC/90ºC, camada de proteção em PVC, não propagador de chamas, classe de tensão 1000V, encordoamento classe 5, flexível, com seção 35 mm²","M",{"v":41,"d":"41.00"},22.02,902.82,null,null,0,0,null,0,{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["10.10","Tomada 2p + t de embutir, 10 A, completa","Unidade",{"v":2,"d":"2.00"},24.88,49.76,null,null,0,0,null,0,{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["10.11","Tomada 2p + t para piso, 10 A, completa","Unidade",{"v":1,"d":"1.00"},12.36,12.36,null,null,0,0,null,0,{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["10.12","Interruptor 1 tecla simples","Unidade",{"v":7,"d":"7.00"},23.53,164.71,null,null,0,0,null,0,{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["10.13","Disjuntor termomagnetico monopolar 10 A, padrão DIN (linha branca)","Unidade",{"v":5,"d":"5.00"},15.87,79.35,null,null,0,0,null,0,{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["10.14","Disjuntor termomagnetico binopolar 20 A, padrão DIN (linha branca)","Unidade",{"v":5,"d":"5.00"},15.87,79.35,null,null,0,0,null,0,{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["10.15","Disjuntortermomagneticobinopolar 25 A, padrão DIN (linha branca)","Unidade",{"v":8,"d":"8.00"},15.87,126.96,null,null,0,0,null,0,{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["10.16","Disjuntor termomagnetico triopolar 150 A, padrão DIN (linha branca)","Unidade",{"v":2,"d":"2.00"},397.51,795.02,null,null,0,0,null,0,{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["10.17","Disjuntor termomagnetico triopolar 175 A, padrão DIN (linha branca)","Unidade",{"v":1,"d":"1.00"},{"v":1018.63,"d":"1,018.63"},{"v":1018.63,"d":"1,018.63"},null,null,0,0,null,0,{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["10.18","Dispositivo residual diferencial - DR 125A In 30 mA","Unidade",{"v":1,"d":"1.00"},{"v":211,"d":"211.00"},{"v":211,"d":"211.00"},null,null,0,0,null,0,{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["10.19","Quadro de distribuição de embutir,com barramento, em chapa de aço, para 4 disjuntores unipolares + 8 bipolares + 1 tripolar +1 DR, padrão europeu(linha branca), exclusive disjuntores","Unidade",{"v":1,"d":"1.00"},254.55,254.55,null,null,0,0,null,0,{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["10.20","Quadro de distribuição de embutir, com barramento, em chapa de aço, para 1 disjuntor unipolar + 5bipolares + 2 tripolares,padrão europeu (linha branca), exclusive disjuntores","Unidade",{"v":1,"d":"1.00"},399.47,399.47,null,null,0,0,null,0,{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["10.21","\\\"Eletrodutode pvc rígido roscável, 1\\\"\\\", inclusive curvas\\\"","M",{"v":5,"d":"5.00"},{"v":12.1,"d":"12.10"},{"v":60.5,"d":"60.50"},null,null,0,0,null,0,{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["10.22","\\\"Eletroduto de pvc rígido roscável, 3/4\\\"\\\", inclusive curvas\\\"","M",{"v":5,"d":"5.00"},9.29,46.45,null,null,0,0,null,0,{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["10.23","\\\"Eletroduto de pvc rígido roscável, 1.1/2\\\"\\\", inclusive curvas\\\"","M",{"v":5,"d":"5.00"},12.69,63.45,null,null,0,0,null,0,{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["10.24","Eletrodutode ferro galvanizado d= 3/4\\\"\\\" - inclusive braçadeiras\\\"","M",{"v":86,"d":"86.00"},14.99,{"v":1289.14,"d":"1,289.14"},null,null,0,0,null,0,{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["10.25","\\\"Eletroduto de ferro galvanizado d= 1\\\"\\\" - inclusive braçadeiras\\\"","M",{"v":17,"d":"17.00"},18.46,313.82,null,null,0,0,null,0,{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["10.26","\\\"Eletrodutode ferro galvanizado d= 1.1/2\\\"\\\" - inclusive braçadeiras\\\"","M",{"v":34,"d":"34.00"},31.87,{"v":1083.58,"d":"1,083.58"},null,null,0,0,null,0,{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["10.27","Luminária calha sobrepor p/lamp.fluorescente 2x40w, completa, incl.reator eletronico e lampadas","Unidade",{"v":6,"d":"6.00"},95.01,570.06,null,null,0,0,null,0,{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["10.28","Luminária calha sobrepor p/lamp.fluorescente 1x40w, completa, incl.reator eletronico e lampadas","Unidade",{"v":1,"d":"1.00"},77.49,77.49,null,null,0,0,null,0,{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["10.29","Lumináriablindada p/ alta pressão, linha industrial projetor hermético para lâmpada de luz mista de 500 W, com proteção da lâmpada","Unidade",{"v":15,"d":"15.00"},270.57,{"v":4058.55,"d":"4,058.55"},null,null,0,0,null,0,{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
[11,"SISTEMA DE PROTEÇÃO CONTRA DESCARGAS ATMOSFÉRICAS (SPDA)",{"$nulls":3},{"$f":"SUM(F91:F96)","v":{"v":2031.8,"d":"2,031.80"}},{"$nulls":3},{"$f":"SUM(J91:J96)","v":0},{"$f":"SUM(K91:K96)","v":0},{"$f":"SUM(L91:L96)","v":0},{"$f":"J90/F90","v":{"v":0,"d":"0.00%"}},{"$f":"L90/F90","v":{"v":0,"d":"0.00%"}}]
["11.1","Caixa de inspeção 30x30x40 cm com tampa de ferro fundido","Unidade",{"v":5,"d":"5.00"},60.19,{"$f":"ROUND(D91*E91,2)","v":300.95},null,null,{"$f":"G91+H91","v":0},{"$f":"ROUND(G91*E91,2)","v":0},null,{"$f":"J91+K91","v":0},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["11.2","\\\"Conector de bronze para haste 5/8\\\"\\\"\\\"","Unidade",{"v":12,"d":"12.00"},13.54,162.48,null,null,0,0,null,0,{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["11.3","Cordoalha de cobre nu 35 mm²","Unidade",{"v":24,"d":"24.00"},39.16,939.84,null,null,0,0,null,0,{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["11.4","\\\"Haste tipo Coopperweld 5/8\\\"\\\" - 3m\\\"","Unidade",{"v":5,"d":"5.00"},{"v":51.1,"d":"51.10"},{"v":255.5,"d":"255.50"},null,null,0,0,null,0,{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["11.5","Tubo PVC 40 mm","Unidade",{"v":18,"d":"18.00"},16.11,289.98,null,null,0,0,null,0,{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["11.6","Terminal de pressão tipo prensa com 4 parafusos","Unidade",{"v":5,"d":"5.00"},16.61,83.05,null,null,0,0,null,0,{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
[12,"SERVIÇOS DIVERSOS",{"$nulls":3},{"$f":"SUM(F98:F109)","v":{"v":38229.8,"d":"38,229.80"}},{"$nulls":3},{"$f":"SUM(J98:J109)","v":0},{"$f":"SUM(K98:K109)","v":0},{"$f":"SUM(L98:L109)","v":0},{"$f":"J97/F97","v":{"v":0,"d":"0.00%"}},{"$f":"L97/F97","v":{"v":0,"d":"0.00%"}}]
["12.1","\\\"Alambrado com tela de arame galvanizado fio 12 bwg, malha 2\\\"\\\", revestido em pvc, fixada com tubos de ferro galvanizado 2\\\"\\\"\\\"","m2",{"v":147,"d":"147.00"},141.99,{"$f":"ROUND(D98*E98,2)","v":{"v":20872.53,"d":"20,872.53"}},null,null,{"$f":"G98+H98","v":0},{"$f":"ROUND(G98*E98,2)","v":0},null,{"$f":"J98+K98","v":0},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["12.2","\\\"Portão em tubo de ferro galvanizado 2\\\"\\\" e tela dearame galvanizado fio 12 bwg, malha 2\\\"\\\", revestido em pvc, inclusive dobradiças e fechadura\\\"","Unidade",{"v":4,"d":"4.00"},660.58,{"v":2642.32,"d":"2,642.32"},null,null,0,0,null,0,{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["12.3","Bancada em granito cinza andorinha para lavatório com testeiras - espessura 2cm, largura 50 cm, conforme projeto","M",{"v":4.8,"d":"4.80"},136.61,655.73,null,null,0,0,null,0,{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["12.4","Banco deconcreto armado polido (l=0,45m) sem arestas,conforme projeto","M",{"v":4.8,"d":"4.80"},133.19,639.31,null,null,0,0,null,0,{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["12.5","\\\"Barra de apoio para deficiente em ferro galvanizado de 11/2\\\"\\\", l = 140cm (lavatório), inclusive parafusos de fixação e pintura\\\"","Unidade",{"v":2,"d":"2.00"},116.59,233.18,null,null,0,0,null,0,{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["12.6","\\\"Barra de apoio para deficiente em ferro galvanizado de 11/2\\\"\\\", l = 80cm (bacia sanitária e mictório), inclusive parafusos de fixação e pintura\\\"","Unidade",{"v":8,"d":"8.00"},470.82,{"v":3766.56,"d":"3,766.56"},null,null,0,0,null,0,{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["12.7","Espelho plano 4mm","m2",{"v":4.5,"d":"4.50"},367.49,{"v":1653.71,"d":"1,653.71"},null,null,0,0,null,0,{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["12.8","Estrutura metálica c/ tabelas de basquete","CJ",{"v":1,"d":"1.00"},{"v":2357.1,"d":"2,357.10"},{"v":2357.1,"d":"2,357.10"},null,null,0,0,null,0,{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["12.9","Estrutura metálica de traves de futsal","CJ",{"v":1,"d":"1.00"},{"v":2135.69,"d":"2,135.69"},{"v":2135.69,"d":"2,135.69"},null,null,0,0,null,0,{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["12.10","Estrutura metálica p/ rede de voley","CJ",{"v":1,"d":"1.00"},{"v":867.4,"d":"867.40"},{"v":867.4,"d":"867.40"},null,null,0,0,null,0,{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["12.11","Soleira em granito cinza andorinha, l = 15 cm, e = 2 cm","M",{"v":2.9,"d":"2.90"},78.11,226.52,null,null,0,0,null,0,{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["12.12","Limpeza geral","m2",861.56,2.53,{"v":2179.75,"d":"2,179.75"},null,null,0,0,null,0,{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
[13,"SERVIÇOS PRELIMINARES",{"$nulls":3},{"$f":"SUM(F111:F114)","v":{"v":11075.859999999999,"d":"11,075.86"}},{"$nulls":3},{"$f":"SUM(J111:J114)","v":842.16},{"$f":"SUM(K111:K114)","v":0},{"$f":"SUM(L111:L114)","v":842.16},{"$f":"J110/F110","v":{"v":0.0760356306417741,"d":"7.60%"}},{"$f":"L110/F110","v":{"v":0.0760356306417741,"d":"7.60%"}}]
["13.1","Execução de almoxarifado emcanteiro de obra emchapa de madeira compensada, incluso as prateleiras.","m2",{"v":12,"d":"12.00"},632.92,{"$f":"ROUND(D111*E111,2)","v":{"v":7595.04,"d":"7,595.04"}},null,null,{"$f":"G111+H111","v":0},{"$f":"ROUND(G111*E111,2)","v":0},null,{"$f":"J111+K111","v":0},{"$f":"J111/F111","v":{"v":0,"d":"0.00%"}},{"$f":"L111/F111","v":{"v":0,"d":"0.00%"}}]
["13.2","Placa da obra emaço galvanizado, inclusive assentamento.","m2",{"v":3,"d":"3.00"},340.39,{"$f":"ROUND(D112*E112,2)","v":{"v":1021.17,"d":"1,021.17"}},null,null,{"$f":"G112+H112","v":0},{"$f":"ROUND(G112*E112,2)","v":0},null,{"$f":"J112+K112","v":0},{"$f":"J112/F112","v":{"v":0,"d":"0.00%"}},{"$f":"L112/F112","v":{"v":0,"d":"0.00%"}}]
["13.3","Instalação provisória de energia elétrica, áerea, trifasica, em poste galvanizado, exclusive fornecimento de medidor.","Unidade",{"v":1,"d":"1.00"},{"v":1617.49,"d":"1,617.49"},{"$f":"ROUND(D113*E113,2)","v":{"v":1617.49,"d":"1,617.49"}},null,null,{"$f":"G113+H113","v":0},{"$f":"ROUND(G113*E113,2)","v":0},null,{"$f":"J113+K113","v":0},{"$f":"J113/F113","v":{"v":0,"d":"0.00%"}},{"$f":"L113/F113","v":{"v":0,"d":"0.00%"}}]
["13.4","Capina e limpeza manual de terreno.","m2",{"v":633.2,"d":"633.20"},1.33,{"$f":"ROUND(D114*E114,2)","v":842.16},{"v":633.2,"d":"633.20"},null,{"$f":"G114+H114","v":{"v":633.2,"d":"633.20"}},{"$f":"ROUND(G114*E114,2)","v":842.16},null,{"$f":"J114+K114","v":842.16},{"$f":"J114/F114","v":{"v":1,"d":"100.00%"}},{"$f":"L114/F114","v":{"v":1,"d":"100.00%"}}]
[14,"SUPERESTRUTURA",{"$nulls":3},{"$f":"SUM(F116,F123)","v":{"v":7996.34,"d":"7,996.34"}},{"$nulls":3},{"$f":"SUM(J116,J123)","v":{"v":3908.0099999999998,"d":"3,908.01"}},{"$f":"SUM(K116,K123)","v":0},{"$f":"SUM(L116,L123)","v":{"v":3908.0099999999998,"d":"3,908.01"}},{"$f":"J115/F115","v":{"v":0.4887248416150388,"d":"48.87%"}},{"$f":"L115/F115","v":{"v":0.4887248416150388,"d":"48.87%"}}]
["14.1","PILARES",{"$nulls":3},{"$f":"SUM(F117:F122)","v":{"v":7702.34,"d":"7,702.34"}},{"$nulls":3},{"$f":"SUM(J117:J122)","v":{"v":3614.0099999999998,"d":"3,614.01"}},{"$f":"SUM(K117:K122)","v":0},{"$f":"SUM(L117:L122)","v":{"v":3614.0099999999998,"d":"3,614.01"}},{"v":0.4692093571563966,"d":"46.92%"},{"v":0.4692093571563966,"d":"46.92%"}]
["14.1.1","Tratamento em concreto com estuque e lixamento.","m2",{"v":50,"d":"50.00"},{"v":35.9,"d":"35.90"},{"$f":"ROUND(D117*E117,2)","v":{"v":1795,"d":"1,795.00"}},{"v":25,"d":"25.00"},null,{"$f":"G117+H117","v":{"v":25,"d":"25.00"}},{"$f":"ROUND(G117*E117,2)","v":{"v":897.5,"d":"897.50"}},null,{"$f":"J117+K117","v":{"v":897.5,"d":"897.50"}},{"v":0.5,"d":"50.00%"},{"v":0.5,"d":"50.00%"}]
["14.1.2","Preparo de substrato por escarificação mecaânica (CORTE DE CONCRETO) para espessuras até 3 cm.","m2",{"v":4.8,"d":"4.80"},154.75,{"v":742.8,"d":"742.80"},{"v":2.4,"d":"2.40"},null,{"v":2.4,"d":"2.40"},{"v":371.4,"d":"371.40"},null,{"v":371.4,"d":"371.40"},{"v":0.5,"d":"50.00%"},{"v":0.5,"d":"50.00%"}]
["14.1.3","Preparação do substrato (SUPERFICIE DE CONCRETO) E armadura por escovamento manual.","m2",{"v":4.8,"d":"4.80"},6.71,32.21,{"v":2.4,"d":"2.40"},null,{"v":2.4,"d":"2.40"},{"v":16.1,"d":"16.10"},null,{"v":16.1,"d":"16.10"},{"v":0.49984476870537103,"d":"49.98%"},{"v":0.49984476870537103,"d":"49.98%"}]
["14.1.4","Passivação de armadura com primer a base de zinco.","m2",{"v":4.8,"d":"4.80"},105.58,506.78,{"v":2.4,"d":"2.40"},null,{"v":2.4,"d":"2.40"},253.39,null,253.39,{"v":0.5,"d":"50.00%"},{"v":0.5,"d":"50.00%"}]
["14.1.5","Microconcreto fluido (AUTOADENSÁVEL) Com grout até 40% de pó de pedra, lançamento e cura.","M3",0.14,{"v":3387.99,"d":"3,387.99"},474.32,null,null,0,0,null,0,{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["14.1.6","Ancoragem de alvenarias de bloco cerâmicos com concreto armado.","Serviço",{"v":1,"d":"1.00"},{"v":4151.23,"d":"4,151.23"},{"v":4151.23,"d":"4,151.23"},{"v":0.5,"d":"0.50"},null,{"v":0.5,"d":"0.50"},{"v":2075.62,"d":"2,075.62"},null,{"v":2075.62,"d":"2,075.62"},{"v":0.5000012044622919,"d":"50.00%"},{"v":0.5000012044622919,"d":"50.00%"}]
["14.2","LAJE PREMOLDADA",{"$nulls":3},{"$f":"SUM(F124)","v":{"v":294,"d":"294.00"}},{"$nulls":3},{"$f":"SUM(J124)","v":{"v":294,"d":"294.00"}},{"$f":"SUM(K124)","v":0},{"$f":"SUM(L124)","v":{"v":294,"d":"294.00"}},{"$f":"J123/F123","v":{"v":1,"d":"100.00%"}},{"$f":"L123/F123","v":{"v":1,"d":"100.00%"}}]
["14.2.1","Laje pre-moldada p/forro, sobrecarga 100kg/m2, vãos até 3,50m/e=8 cm, com lajotas e capa c/ concreto FCK=20MPA, 3cm, inter-eixo 38 cm, com escoramento (reaproveitamento de 3X) E ferragem negativa.","m2",3.87,75.97,{"$f":"ROUND(D124*E124,2)","v":{"v":294,"d":"294.00"}},3.87,null,{"$f":"G124+H124","v":3.87},{"$f":"ROUND(G124*E124,2)","v":{"v":294,"d":"294.00"}},null,{"$f":"J124+K124","v":{"v":294,"d":"294.00"}},{"$f":"J124/F124","v":{"v":1,"d":"100.00%"}},{"$f":"L124/F124","v":{"v":1,"d":"100.00%"}}]
[15,"PAREDES E PAINÉIS",{"$nulls":3},{"$f":"SUM(F126:F128)","v":{"v":1945.7100000000003,"d":"1,945.71"}},{"$nulls":3},{"$f":"SUM(J126:J128)","v":{"v":1784.8500000000004,"d":"1,784.85"}},{"$f":"SUM(K126:K128)","v":0},{"$f":"SUM(L126:L128)","v":{"v":1784.8500000000004,"d":"1,784.85"}},{"$f":"J125/F125","v":{"v":0.9173258090876852,"d":"91.73%"}},{"$f":"L125/F125","v":{"v":0.9173258090876852,"d":"91.73%"}}]
["15.1","Alvenaria de bloco cerâmico de vedação, 9x19x24 cm, e=19 cm, com argamassa traço - 1:2:8 (CIMENTO/CAL/AREIA), Junta = 2 cm.","m2",13.78,39.63,{"$f":"ROUND(D126*E126,2)","v":{"v":546.1,"d":"546.10"}},13.78,null,{"$f":"G126+H126","v":13.78},{"$f":"ROUND(G126*E126,2)","v":{"v":546.1,"d":"546.10"}},null,{"$f":"J126+K126","v":{"v":546.1,"d":"546.10"}},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"}]
["15.2","Alvenaria de tijolo cerâmico maciço (4x9x17), espessura de 0,04 m (FACÃO), com argamssa traço - 1:2:8 (CIMENTO/CAL/AREIA) com junta de 2,0 cm.","m2",24.66,43.71,{"$f":"ROUND(D127*E127,2)","v":{"v":1077.89,"d":"1,077.89"}},24.66,null,{"$f":"G127+H127","v":24.66},{"$f":"ROUND(G127*E127,2)","v":{"v":1077.89,"d":"1,077.89"}},null,{"$f":"J127+K127","v":{"v":1077.89,"d":"1,077.89"}},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"}]
["15.3","Cobogó de cimento tipo \"VENEZIANA\", dimensões de 40 x 40 x 9 cm.","m2",{"v":6,"d":"6.00"},53.62,{"$f":"ROUND(D128*E128,2)","v":321.72},{"v":3,"d":"3.00"},null,{"$f":"G128+H128","v":{"v":3,"d":"3.00"}},{"$f":"ROUND(G128*E128,2)","v":160.86},null,{"$f":"J128+K128","v":160.86},{"v":0.5,"d":"50.00%"},{"v":0.5,"d":"50.00%"}]
[16,"REVESTIMENTOS",{"$nulls":3},{"$f":"SUM(F130:F132)","v":{"v":2674.72,"d":"2,674.72"}},{"$nulls":3},{"$f":"SUM(J130:J132)","v":{"v":1992.38,"d":"1,992.38"}},{"$f":"SUM(K130:K132)","v":0},{"$f":"SUM(L130:L132)","v":{"v":1992.38,"d":"1,992.38"}},{"v":0.7448929233714184,"d":"74.49%"},{"v":0.7448929233714184,"d":"74.49%"}]
["16.1","Chapisco aplicado em alvenaria (SEM PRESENÇA DE VÃOS) e estruturas de concreto de fachadas, com colher de pedriro, argamassa traço 1:3 com preparo manual.","m2",64.66,6.19,{"$f":"ROUND(D130*E130,2)","v":400.25},64.66,null,{"$f":"G130+H130","v":64.66},{"$f":"ROUND(G130*E130,2)","v":400.25},null,{"$f":"J130+K130","v":400.25},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"}]
["16.2","Emboço, para recebimento de cerâmica, em argamassa de traço 1:2:8, preparo mecânico com betoneira 400 litros, aplicado manualmente em faces internas da paredes, para ambientes com área entre 5 m2 e 10 m2, com espessura de 20 mm.","m2",49.32,32.59,{"$f":"ROUND(D131*E131,2)","v":{"v":1607.34,"d":"1,607.34"}},{"v":34.524,"d":"34.52"},null,{"$f":"G131+H131","v":{"v":34.524,"d":"34.52"}},{"$f":"ROUND(G131*E131,2)","v":{"v":1125.14,"d":"1,125.14"}},null,{"$f":"J131+K131","v":{"v":1125.14,"d":"1,125.14"}},{"v":0.7000012442918114,"d":"70.00%"},{"v":0.7000012442918114,"d":"70.00%"}]
["16.3","Massa única, Para recebimento de pintura, em argamassa de traço 1:2:8, preparo mecânico com betoneira 400 litros, aplicada manualmenteem faces internas de paredes, espessura de 20 mm.","m2",33.44,19.95,{"$f":"ROUND(D132*E132,2)","v":667.13},{"v":23.407999999999998,"d":"23.41"},null,{"$f":"G132+H132","v":{"v":23.407999999999998,"d":"23.41"}},{"$f":"ROUND(G132*E132,2)","v":466.99},null,{"$f":"J132+K132","v":466.99},{"v":0.699998501041776,"d":"70.00%"},{"v":0.699998501041776,"d":"70.00%"}]
[17,"PISOS",{"$nulls":3},{"$f":"SUM(F134)","v":{"v":2564.59,"d":"2,564.59"}},{"$nulls":3},{"$f":"SUM(J134)","v":0},{"$f":"SUM(K134)","v":0},{"$f":"SUM(L134)","v":0},{"$f":"J133/F133","v":{"v":0,"d":"0.00%"}},{"$f":"L133/F133","v":{"v":0,"d":"0.00%"}}]
["17.1","Piso em concreto 20 MPA preparo mecanico, espessura de 7 cm, incluso selante elastico a base de poliuretano e contrapiso.","m2",99.48,25.78,{"$f":"ROUND(D134*E134,2)","v":{"v":2564.59,"d":"2,564.59"}},null,null,{"$f":"G134+H134","v":0},{"$f":"ROUND(G134*E134,2)","v":0},null,{"$f":"J134+K134","v":0},{"$f":"J134/F134","v":{"v":0,"d":"0.00%"}},{"$f":"L134/F134","v":{"v":0,"d":"0.00%"}}]
[18,"PINTURA",{"$nulls":3},{"$f":"SUM(F136)","v":{"v":1246.46,"d":"1,246.46"}},{"$nulls":3},{"$f":"SUM(J136)","v":0},{"$f":"SUM(K136)","v":0},{"$f":"SUM(L136)","v":0},{"$f":"J135/F135","v":{"v":0,"d":"0.00%"}},{"$f":"L135/F135","v":{"v":0,"d":"0.00%"}}]
["18.1","Junta de dilatação para impermeabilização, com selante elastico monocomponente a base de poliuretano, dimensões de 1 x 1 cm.","M",{"v":57.6,"d":"57.60"},21.64,{"$f":"ROUND(D136*E136,2)","v":{"v":1246.46,"d":"1,246.46"}},null,null,{"$f":"G136+H136","v":0},{"$f":"ROUND(G136*E136,2)","v":0},null,{"$f":"J136+K136","v":0},{"$f":"J136/F136","v":{"v":0,"d":"0.00%"}},{"$f":"L136/F136","v":{"v":0,"d":"0.00%"}}]
[19,"INSTALAÇÕES HIDRÁULICAS",{"$nulls":3},{"$f":"SUM(F138:F143)","v":710.99},{"$nulls":3},{"$f":"SUM(J138:J143)","v":97.24},{"$f":"SUM(K138:K143)","v":0},{"$f":"SUM(L138:L143)","v":97.24},{"$f":"J137/F137","v":{"v":0.13676704313703428,"d":"13.68%"}},{"$f":"L137/F137","v":{"v":0.13676704313703428,"d":"13.68%"}}]
["19.1","Adaptador com flnge e anel de vedação, PVC, soldavel, DN 25 mm X 3/4\", instalado em reservação de água de edificação que possua reservatório de fibra/fibrocimento, fornecimento e instalação.","Unidade",{"v":3,"d":"3.00"},21.95,{"$f":"ROUND(D138*E138,2)","v":65.85},null,null,{"$f":"G138+H138","v":0},{"$f":"ROUND(G138*E138,2)","v":0},null,{"$f":"J138+K138","v":0},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["19.2","Adaptador com flnge e anel de vedação, PVC, soldavel, DN 50 mm X 1 1/24\", instalado em reservação de água de edificação que possua reservatório de fibra/fibrocimento, fornecimento e instalação.","Unidade",{"v":2,"d":"2.00"},48.96,97.92,null,null,0,0,null,0,{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["19.3","Joelho de 90 graus, CPVC, soldavel, DN 25 mm, instalado em reservação de água de edificação.","Unidade",{"v":4,"d":"4.00"},13.63,54.52,null,null,0,0,null,0,{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["19.4","Joelho de 90 graus, CPVC, soldavel, DN 50 mm, instalado em reservação de água de edificação.","Unidade",{"v":6,"d":"6.00"},65.91,395.46,null,null,0,0,null,0,{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["19.5","Joelho 90 graus com bucha de latão, PVC, soldável, DN 25 mm X 1/2\" instalado em ramal ou sub-ramal de água - Fornecimento e instalação.","Unidade",{"v":2,"d":"2.00"},12.83,25.66,{"v":2,"d":"2.00"},null,{"v":2,"d":"2.00"},25.66,null,25.66,{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"}]
["19.6","Tubo PVC, soldável, DN 40 mm, instalado em prumada de água - Fornecimento e instalação.","M",{"v":6,"d":"6.00"},11.93,71.58,{"v":6,"d":"6.00"},null,{"v":6,"d":"6.00"},71.58,null,71.58,{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"}]
[20,"INSTALAÇÕES SANITÁRIAS",{"$nulls":3},{"$f":"SUM(F145:F149)","v":{"v":1420.8500000000001,"d":"1,420.85"}},{"$nulls":3},{"$f":"SUM(J145:J149)","v":{"v":780.5500000000001,"d":"780.55"}},{"$f":"SUM(K145:K149)","v":0},{"$f":"SUM(L145:L149)","v":{"v":780.5500000000001,"d":"780.55"}},{"$f":"J144/F144","v":{"v":0.5493542597740789,"d":"54.94%"}},{"$f":"L144/F144","v":{"v":0.5493542597740789,"d":"54.94%"}}]
["20.1","Junção simples , PVC, serie normal, esgoto predial, DN 100 X 100 mm, junta elástica, fornecido e instalado em ramal de descarga ou ramal de esgotosanitário.","Unidade",{"v":5,"d":"5.00"},39.53,{"$f":"ROUND(D145*E145,2)","v":197.65},null,null,{"$f":"G145+H145","v":0},{"$f":"ROUND(G145*E145,2)","v":0},null,{"$f":"J145+K145","v":0},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["20.2","Junção simples, PVC, serie R, água pluvial, DN 100 X 75 mm, junta elástica, fornecido e instalado em ramal de encaminhamento.","Unidade",{"v":5,"d":"5.00"},{"v":53.8,"d":"53.80"},{"$f":"ROUND(D146*E146,2)","v":{"v":269,"d":"269.00"}},null,null,{"$f":"G146+H146","v":0},{"$f":"ROUND(G146*E146,2)","v":0},null,{"$f":"J146+K146","v":0},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["20.3","Tubo PVC, serie normal, esgoto predial, DN 100 mm, fornecido e instalado em ramal de descarga ou ramal de esgoto sanitário.","m",{"v":23,"d":"23.00"},37.75,{"$f":"ROUND(D147*E147,2)","v":868.25},{"v":18.400000000000002,"d":"18.40"},null,{"$f":"G147+H147","v":{"v":18.400000000000002,"d":"18.40"}},{"$f":"ROUND(G147*E147,2)","v":{"v":694.6,"d":"694.60"}},null,{"$f":"J147+K147","v":{"v":694.6,"d":"694.60"}},{"v":0.8,"d":"80.00%"},{"v":0.8,"d":"80.00%"}]
["20.4","Tubo PVC, serie normal, esgoto predial, DN 40 mm, fornecido e instalado em ramal de descarga ou ramal de esgoto sanitário.","m",{"v":2,"d":"2.00"},13.47,{"$f":"ROUND(D148*E148,2)","v":26.94},{"v":2,"d":"2.00"},null,{"$f":"G148+H148","v":{"v":2,"d":"2.00"}},{"$f":"ROUND(G148*E148,2)","v":26.94},null,{"$f":"J148+K148","v":26.94},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"}]
["20.5","Tubo PVC, serie normal, esgoto predial, DN 50 mm, fornecido e instalado em ramal de descarga ou ramal de esgoto sanitário.","m",{"v":3,"d":"3.00"},19.67,{"$f":"ROUND(D149*E149,2)","v":59.01},{"v":3,"d":"3.00"},null,{"$f":"G149+H149","v":{"v":3,"d":"3.00"}},{"$f":"ROUND(G149*E149,2)","v":59.01},null,{"$f":"J149+K149","v":59.01},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"}]
[21,"NSTALAÇÕES ELÉTRICAS",{"$nulls":3},{"$f":"SUM(F151:F152)","v":143.22},{"$nulls":3},{"$f":"SUM(J151:J152)","v":0},{"$f":"SUM(K151:K152)","v":0},{"$f":"SUM(L151:L152)","v":0},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["21.1","Caixa retangular 4\" X 2\" em PVC, intalada em parede - Fornecimento e instalação.","Unidade",{"v":8,"d":"8.00"},8.47,{"$f":"ROUND(D151*E151,2)","v":67.76},null,null,{"$f":"G151+H151","v":0},{"$f":"ROUND(G151*E151,2)","v":0},null,{"$f":"J151+K151","v":0},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["21.2","Caixa octogonal 4\" X 4\", PVC, instalada em laje - Fornecimento e instalação.","Unidade",{"v":7,"d":"7.00"},10.78,{"$f":"ROUND(D152*E152,2)","v":75.46},null,null,{"$f":"G152+H152","v":0},{"$f":"ROUND(G152*E152,2)","v":0},null,{"$f":"J152+K152","v":0},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
[22,"SERVIÇOS DIVERSOS",{"$nulls":3},{"$f":"SUM(F154)","v":599.52},{"$nulls":3},{"$f":"SUM(J154)","v":0},{"$f":"SUM(K154)","v":0},{"$f":"SUM(L154)","v":0},{"$f":"J153/F153","v":{"v":0,"d":"0.00%"}},{"$f":"L153/F153","v":{"v":0,"d":"0.00%"}}]
["22.1","Chuveiro elétrico comum corpo plastico tipo ducha, fornecimento e instalação","Unidade",{"v":8,"d":"8.00"},74.94,{"$f":"ROUND(D154*E154,2)","v":599.52},null,null,{"$f":"G154+H154","v":0},{"$f":"ROUND(G154*E154,2)","v":0},null,{"$f":"J154+K154","v":0},{"$f":"J154/F154","v":{"v":0,"d":"0.00%"}},{"$f":"L154/F154","v":{"v":0,"d":"0.00%"}}]
[23,"URBANIZAÇÃO DA ÁREA EXTERNA DA QUADRA",{"$nulls":3},{"$f":"SUM(F156:F174)","v":{"v":169960.05,"d":"169,960.05"}},{"$nulls":3},{"$f":"SUM(J156:J174)","v":{"v":28827.73,"d":"28,827.73"}},{"$f":"SUM(K156:K174)","v":0},{"$f":"SUM(L156:L174)","v":{"v":28827.73,"d":"28,827.73"}},{"$f":"J155/F155","v":{"v":0.16961474181726824,"d":"16.96%"}},{"$f":"L155/F155","v":{"v":0.16961474181726824,"d":"16.96%"}}]
["23.1","Escavação manual solo de 1a.cat. prof. até 1.50m","m3",1.66,42.51,{"$f":"ROUND(D156*E156,2)","v":70.57},null,null,{"$f":"G156+H156","v":0},{"$f":"ROUND(G156*E156,2)","v":0},null,{"$f":"J156+K156","v":0},{"$f":"J156/F156","v":{"v":0,"d":"0.00%"}},{"$f":"L156/F156","v":{"v":0,"d":"0.00%"}}]
["23.2","Corte e dobra de aço AÇO CA-50, diametro de 8.0 MM, utilizado em estruturas diversas.","kg",260.96,{"v":7.3,"d":"7.30"},{"v":1905.01,"d":"1,905.01"},260.96,null,260.96,{"v":1905.01,"d":"1,905.01"},null,{"v":1905.01,"d":"1,905.01"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"}]
["23.3","Corte e dobra de aço AÇO CA-60, diametro de 5.0 MM, utilizado em estruturas diversas.","kg",97.15,7.47,725.71,97.15,null,97.15,725.71,null,725.71,{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"}]
["23.4","Forma plana chapa compensada plastificada, esp.= 12mm util. 5x","m2",82.94,26.35,{"v":2185.47,"d":"2,185.47"},82.94,null,82.94,{"v":2185.47,"d":"2,185.47"},null,{"v":2185.47,"d":"2,185.47"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"}]
["23.5","Concretagem de peças, FCK = 25 MPA, Com uso de baldes com seção media menor ou igual a 0,25 m2 - Lançamento, adensamento e acabamento.","m3",3.53,531.32,{"v":1875.56,"d":"1,875.56"},3.53,null,3.53,{"v":1875.56,"d":"1,875.56"},null,{"v":1875.56,"d":"1,875.56"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"}]
["23.6","Alvenaria de tijolo cerâmico (9x19x24)cm, e= 0,09m, com argamassa (traço 1:2:8 - cimento/cal/areia), junta de 2,0cm","m2",119.58,39.63,{"v":4738.96,"d":"4,738.96"},119.58,null,119.58,{"v":4738.96,"d":"4,738.96"},null,{"v":4738.96,"d":"4,738.96"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"}]
["23.7","Alvenaria de tijolo cerâmico (9x19x24)cm, e= 0,19m, com argamassa (traço 1:2:8 - cimento/cal/areia), junta de 2,0cm","m2",32.45,67.91,{"v":2203.68,"d":"2,203.68"},32.45,null,32.45,{"v":2203.68,"d":"2,203.68"},null,{"v":2203.68,"d":"2,203.68"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"}]
["23.8","Elemento vazado de concreto (40x40x7cm) assentados com argamassa (imento e areia traço 1:3)","m2",53.68,53.62,{"v":2878.32,"d":"2,878.32"},{"v":10.736,"d":"10.74"},null,{"v":10.736,"d":"10.74"},575.66,null,575.66,{"v":0.19999861030045302,"d":"20.00%"},{"v":0.19999861030045302,"d":"20.00%"}]
["23.9","Piso em concreto simples desempolado (esp.=5cm), inclusive contrapiso","m2",94.28,25.78,{"v":2430.54,"d":"2,430.54"},null,null,0,0,null,0,{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["23.10","Assentamento de guia (meio fio) em trecho reto,confeccionada em concreto pré-fabricada, dimensões 100X15X13X30 CM (COMPRIMENTO X BASE INFERIOR X BASE SUPERIOR X ALTURA), para vias urbanas.","M",{"v":100,"d":"100.00"},41.95,{"v":4195,"d":"4,195.00"},null,null,0,0,null,0,{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["23.11","Chapisco c/ argamassa de cimento e areia s/ peneirar traço 1:3 esp.= 5mm p/ parede","m2",527.98,6.19,{"v":3268.2,"d":"3,268.20"},527.98,null,527.98,{"v":3268.2,"d":"3,268.20"},null,{"v":3268.2,"d":"3,268.20"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"}]
["23.12","Reboco c/argamassa pré-fabricada, adesivo de alta resistência p/tinta epóxi esp= 5mmp/parede","m2",711.12,19.95,{"v":14186.84,"d":"14,186.84"},{"v":568.8960000000001,"d":"568.90"},null,{"v":568.8960000000001,"d":"568.90"},{"v":11349.48,"d":"11,349.48"},null,{"v":11349.48,"d":"11,349.48"},{"v":0.8000005639028847,"d":"80.00%"},{"v":0.8000005639028847,"d":"80.00%"}]
["23.13","Aterro c/ controle, mat. c/ aquisição compactação manual","m3",{"v":35.1,"d":"35.10"},143.78,{"v":5046.68,"d":"5,046.68"},null,null,0,0,null,0,{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["23.14","Execução de passeio (calçada) ou piso de concreto moldado in loco, usinado, acabamento convencional, Espessura de 6 CM, ARMADO.","m2",36.75,55.99,{"v":2057.63,"d":"2,057.63"},null,null,0,0,null,0,{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["23.15","Lastro de concreto magro, aplicado em pisos ou radiers, Espessura de 5 cm.","m2",{"v":30.5,"d":"30.50"},25.25,770.13,null,null,0,0,null,0,{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["23.16","Guarda corpo em tubo de aço galvanizado de 1 1/2\"","M",{"v":24.5,"d":"24.50"},253.83,{"v":6218.84,"d":"6,218.84"},null,null,0,0,null,0,{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["23.17","Execução de pátio/estacionamento em piso intertravado, com bloco retangular cor natural de 20 X 10 cm, espessura de 8 CM.","m2",{"v":1764.31,"d":"1,764.31"},{"v":60.1,"d":"60.10"},{"v":106035.03,"d":"106,035.03"},null,null,0,0,null,0,{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["23.18","Pintura de acabamento com aplicação de 02 demaõs de tinta acrílica","m2",{"v":764.8,"d":"764.80"},11.23,{"v":8588.7,"d":"8,588.70"},null,null,0,0,null,0,{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["23.19","Esmalte sintético em estrutura de aço carbono 50 micracom revólver, inclusive base.","m2",36.75,15.76,579.18,null,null,0,0,null,0,{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
[]
["TOTAL",{"$nulls":4},{"$f":"F9+F11+F13+F18+F21+F27+F36+F47+F54+F60+F90+F97+F110+F115+F125+F129+F133+F135+F137+F144+F150+F153+F155","v":{"v":524984.02,"d":"524,984.02"}},{"$nulls":3},{"$f":"J9+J11+J13+J18+J21+J27+J36+J47+J54+J60+J90+J97+J110+J115+J125+J129+J133+J135+J137+J144+J150+J153+J155","v":{"v":114571.20000000001,"d":"114,571.20"}},{"$f":"K9+K11+K13+K18+K21+K27+K36+K47+K54+K60+K90+K97+K110+K115+K125+K129+K133+K135+K137+K144+K150+K153+K155","v":{"v":0,"d":"0.00"}},{"$f":"L9+L11+L13+L18+L21+L27+L36+L47+L54+L60+L90+L97+L110+L115+L125+L129+L133+L135+L137+L144+L150+L153+L155","v":{"v":114571.20000000001,"d":"114,571.20"}},{"$f":"J176/F176","v":{"v":0.21823749987666294,"d":"21.82%"}},{"$f":"L176/F176","v":{"v":0.21823749987666294,"d":"21.82%"}}]
[]
[]
[]
[]
[null,"LUMA PROJETOS E CONSTRUÇÕES LTDA",{"$nulls":4},"Resp.: Técnico Fiscalização da Obra",{"$nulls":4},"Prefeitura Municipal"]
[null,"CNPJ: 08.869.425/0001-43",{"$nulls":4},"Carimbo e Assinatura",{"$nulls":4},"Carimbo e Assinatura"]
[]
[]
[]
[{"$nulls":4},"Valor total medido para ser pago pelo saldo do FNDE",{"$f":"J97+J90+J60+J54+J47+J36+J27+J21+J18+J13+J11+J9","v":{"v":76338.28,"d":"R$ 76,338.28"}}]
[{"$nulls":4},"Valor total medido para ser pago com recursos proprios",{"$f":"J110+J115+J125+J129+J133+J135+J137+J144+J150+J153+J155","v":{"v":38232.92,"d":"R$ 38,232.92"}}]
[{"$nulls":4},"VALOR TOTAL DA MEDIÇÃO 01: Cento e quatorze mil, quinhentos e setenta e um reais, vinte centavos.",{"$f":"F186+F187","v":{"v":114571.2,"d":"R$ 114,571.20"}}]

{"sheet":"Bm 02","index":3,"n_rows":188,"n_cols":17,"rows_kept":188,"merged":[[0,3,0,5],[1,10,2,13],[2,0,2,1],[3,0,3,4],[3,10,3,13],[4,0,4,1],[4,10,4,13],[5,10,5,13],[6,2,6,5],[6,6,6,8],[6,9,6,11],[6,12,6,13],[175,0,175,2],[179,1,179,3],[180,1,180,3],[180,6,180,8],[180,11,180,13],[181,1,181,3],[181,6,181,8],[181,11,181,13]]}
[{"$nulls":3},"MEDIÇÃO SERVIÇOS Nº: 02",null,null,"PERÍODO MEDIÇÃO:  31/03/2020 a 22/04/2020"]
[{"$nulls":5},"MODALIDADE: TOMADA DE PREÇOS Nº. 001/2019",{"$nulls":4},"FONTE DE RECURSOS: RECURSOS PRÓPRIOS E Convênio PAC 2 – 5506/2013 "]
["CONTRATANTE: PREFEITURA MUNICIPAL DE PALMAS DE MONTE ALTO - BA",{"$nulls":4},"DATA DA PROPOSTA: 24/04/2019"]
["TIPO DE EMPREENDIMENTO: CONCLUSÃO DE QUADRA POLIESPORTIVA COBERTA",{"$nulls":4},"INÍCIO DA OBRA: 15/06/2019",{"$nulls":4},"FIM DA OBRA: 31/12/2020",{"$nulls":3},{"v":0.3,"d":"30.00%"}]
["CONTRATADA: LUMA PROJETOS E CONSTRUÇÕES LTDA",{"$nulls":4},"CONTRATO INICIAL: R$ 524.984,02",{"$nulls":4},"CONTRATO Nº: 001/2019TP",{"$nulls":3},{"$f":"F9*O4","v":{"v":3514.857,"d":"3,514.86"}},"                  "]
["LOCALIZAÇÃO: Escola Municipal Wilson Lins, Distrito de Espraiados - Palmas de Monte Alto - BA",{"$nulls":4},"CONTRATO ATUALIZADO: R$ 524.984,02",{"$nulls":4},"DATA DE ASSINATURA DO CONTRATO: ",{"$nulls":3},"medição","mat","mo"]
["ITEM","DESCRIÇÃO DOS SERVIÇOS","DADOS DO CONTRATO",{"$nulls":3},"REALIZAÇÃO FÍSICA",null,null,"REALIZAÇÃO FINANCEIRA",null,null,"% EXECUTADA",null,{"$f":"J176","v":{"v":91527.94999999998,"d":"91,527.95"}},{"$f":"O7*0.6","v":{"v":54916.76999999999,"d":"54,916.77"}},{"$f":"O7*0.4","v":{"v":36611.17999999999,"d":"36,611.18"}}]
[null,null,"UN","QUANTIDADE","PREÇO UNITÁRIO","VR TOTAL","ATUAL","ANTERIOR","TOTAL","ATUAL","ANTERIOR","TOTAL","ATUAL","TOTAL"]
[1,"PAREDES E PAINÉIS",{"$nulls":3},{"$f":"SUM(F10)","v":{"v":11716.19,"d":"11,716.19"}},{"$nulls":3},{"$f":"SUM(J10)","v":{"v":1171.62,"d":"1,171.62"}},{"$f":"SUM(K10)","v":{"v":10544.57,"d":"10,544.57"}},{"$f":"SUM(L10)","v":{"v":11716.189999999999,"d":"11,716.19"}},{"$f":"J9/F9","v":{"v":0.10000008535197874,"d":"10.00%"}},{"$f":"L9/F9","v":{"v":0.9999999999999999,"d":"100.00%"}}]
["1.1","Elemento vazado de concreto (50x50x10cm) anti-chuva assentados com argamassa (cimento e areia traço 1:3)","m2",{"v":148.1,"d":"148.10"},79.11,{"$f":"ROUND(D10*E10,2)","v":{"v":11716.19,"d":"11,716.19"}},{"v":14.810000000000002,"d":"14.81"},{"$f":"'Bm 01'!I10","v":133.29},{"$f":"G10+H10","v":{"v":148.1,"d":"148.10"}},{"$f":"ROUND(G10*E10,2)","v":{"v":1171.62,"d":"1,171.62"}},{"$f":"'Bm 01'!L10","v":{"v":10544.57,"d":"10,544.57"}},{"$f":"J10+K10","v":{"v":11716.189999999999,"d":"11,716.19"}},{"v":0.10000008535197874,"d":"10.00%"},{"v":0.9999999999999999,"d":"100.00%"}]
[2,"COBERTURA",{"$nulls":3},{"$f":"SUM(F12)","v":{"v":59131.12,"d":"59,131.12"}},{"$nulls":3},{"$f":"SUM(J12)","v":{"v":5913.11,"d":"5,913.11"}},{"$f":"SUM(K12)","v":{"v":47304.9,"d":"47,304.90"}},{"$f":"SUM(L12)","v":{"v":53218.01,"d":"53,218.01"}},{"v":0.09999996617686253,"d":"10.00%"},{"v":0.9000000338231374,"d":"90.00%"}]
["2.1","Telha metálica em chapa galvanizada e=0.5mm","m2",{"v":1114,"d":"1,114.00"},53.08,{"$f":"ROUND(D12*E12,2)","v":{"v":59131.12,"d":"59,131.12"}},{"v":111.4,"d":"111.40"},{"$f":"'Bm 01'!I12","v":{"v":891.2,"d":"891.20"}},{"$f":"G12+H12","v":{"v":1002.6,"d":"1,002.60"}},{"$f":"ROUND(G12*E12,2)","v":{"v":5913.11,"d":"5,913.11"}},{"$f":"'Bm 01'!L12","v":{"v":47304.9,"d":"47,304.90"}},{"$f":"J12+K12","v":{"v":53218.01,"d":"53,218.01"}},{"v":0.09999996617686253,"d":"10.00%"},{"v":0.9000000338231374,"d":"90.00%"}]
[3,"ESQUADRIAS",{"$nulls":3},{"$f":"SUM(F14:F17)","v":{"v":5931.43,"d":"5,931.43"}},{"$nulls":3},{"$f":"SUM(J14:J17)","v":0},{"$f":"SUM(K14:K17)","v":0},{"$f":"SUM(L14:L17)","v":0},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["3.1","Porta de madeira (1,00x2,10 m) com bandeira (1,00x0,80 m) - inclusive ferragens, conforme projeto de esquadrias","Unidade",{"v":2,"d":"2.00"},940.08,{"$f":"ROUND(D14*E14,2)","v":{"v":1880.16,"d":"1,880.16"}},null,{"$f":"'Bm 01'!I14","v":0},{"$f":"G14+H14","v":0},{"$f":"ROUND(G14*E14,2)","v":0},{"$f":"'Bm 01'!L14","v":0},{"$f":"J14+K14","v":0},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["3.2","Porta de madeira (0,90x2,10 m) - inclusive ferragens, conforme projeto de esquadrias","Unidade",{"v":1,"d":"1.00"},828.69,{"$f":"ROUND(D15*E15,2)","v":828.69},null,{"$f":"'Bm 01'!I15","v":0},{"$f":"G15+H15","v":0},{"$f":"ROUND(G15*E15,2)","v":0},{"$f":"'Bm 01'!L15","v":0},{"$f":"J15+K15","v":0},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["3.3","Porta de madeira - Banheiros e Sanitários (0,60 m) completa inclusive targeta metálica","Unidade",{"v":4,"d":"4.00"},565.77,{"$f":"ROUND(D16*E16,2)","v":{"v":2263.08,"d":"2,263.08"}},null,{"$f":"'Bm 01'!I16","v":0},{"$f":"G16+H16","v":0},{"$f":"ROUND(G16*E16,2)","v":0},{"$f":"'Bm 01'!L16","v":0},{"$f":"J16+K16","v":0},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["3.4","Porta de madeira - Banheiros e Sanitários (0,80 m) completa inclusive targeta metálica - WC PNE","Unidade",{"v":2,"d":"2.00"},479.75,{"$f":"ROUND(D17*E17,2)","v":{"v":959.5,"d":"959.50"}},null,{"$f":"'Bm 01'!I17","v":0},{"$f":"G17+H17","v":0},{"$f":"ROUND(G17*E17,2)","v":0},{"$f":"'Bm 01'!L17","v":0},{"$f":"J17+K17","v":0},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
[4,"REVESTIMENTOS",{"$nulls":3},{"$f":"SUM(F19:F20)","v":{"v":20020.64,"d":"20,020.64"}},{"$nulls":3},{"$f":"SUM(J19:J20)","v":0},{"$f":"SUM(K19:K20)","v":0},{"$f":"SUM(L19:L20)","v":0},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["4.1","Revestimento cerâmico de paredes PEI IV - cerâmica 20 x 20 cm - incl. rejunte - conforme projeto","m2",{"v":328,"d":"328.00"},48.29,{"$f":"ROUND(D19*E19,2)","v":{"v":15839.12,"d":"15,839.12"}},null,{"$f":"'Bm 01'!I19","v":0},{"$f":"G19+H19","v":0},{"$f":"ROUND(G19*E19,2)","v":0},{"$f":"'Bm 01'!L19","v":0},{"$f":"J19+K19","v":0},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["4.2","Revestimento cerâmico de paredes PEI IV - cerâmica 10 x 10 cm - incl. rejunte - conforme projeto","m2",{"v":81.1,"d":"81.10"},51.56,{"$f":"ROUND(D20*E20,2)","v":{"v":4181.52,"d":"4,181.52"}},null,{"$f":"'Bm 01'!I20","v":0},{"$f":"G20+H20","v":0},{"$f":"ROUND(G20*E20,2)","v":0},{"$f":"'Bm 01'!L20","v":0},{"$f":"J20+K20","v":0},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
[5,"PISOS",{"$nulls":3},{"$f":"SUM(F22:F26)","v":{"v":62634.19,"d":"62,634.19"}},{"$nulls":3},{"$f":"SUM(J22:J26)","v":{"v":46727.33,"d":"46,727.33"}},{"$f":"SUM(K22:K26)","v":0},{"$f":"SUM(L22:L26)","v":{"v":46727.33,"d":"46,727.33"}},{"v":0.7460355119144991,"d":"74.60%"},{"v":0.7460355119144991,"d":"74.60%"}]
["5.1","Lastro de brita graduada apiloada (esp.=6 cm)","m2",{"v":633.2,"d":"633.20"},13.43,{"$f":"ROUND(D22*E22,2)","v":{"v":8503.88,"d":"8,503.88"}},{"v":633.2,"d":"633.20"},{"$f":"'Bm 01'!I22","v":0},{"$f":"G22+H22","v":{"v":633.2,"d":"633.20"}},{"$f":"ROUND(G22*E22,2)","v":{"v":8503.88,"d":"8,503.88"}},{"$f":"'Bm 01'!L22","v":0},{"$f":"J22+K22","v":{"v":8503.88,"d":"8,503.88"}},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"}]
["5.2","Piso em concreto armado com tela e juntas de dilatação (esp.=10cm)","m2",{"v":633.2,"d":"633.20"},55.99,{"$f":"ROUND(D23*E23,2)","v":{"v":35452.87,"d":"35,452.87"}},{"v":633.2,"d":"633.20"},{"$f":"'Bm 01'!I23","v":0},{"$f":"G23+H23","v":{"v":633.2,"d":"633.20"}},{"$f":"ROUND(G23*E23,2)","v":{"v":35452.87,"d":"35,452.87"}},{"$f":"'Bm 01'!L23","v":0},{"$f":"J23+K23","v":{"v":35452.87,"d":"35,452.87"}},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"}]
["5.3","Piso em concreto simples desempolado (esp.=5cm), inclusive contrapiso","m2",107.47,25.78,{"$f":"ROUND(D24*E24,2)","v":{"v":2770.58,"d":"2,770.58"}},107.47,{"$f":"'Bm 01'!I24","v":0},{"$f":"G24+H24","v":107.47},{"$f":"ROUND(G24*E24,2)","v":{"v":2770.58,"d":"2,770.58"}},{"$f":"'Bm 01'!L24","v":0},{"$f":"J24+K24","v":{"v":2770.58,"d":"2,770.58"}},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"}]
["5.4","Junta de retração, serrada com disco diamantado, parapavimentos em placa de concreto, profund.= 5cm, inclusive preenchimento com mastique","m",627.05,21.64,{"$f":"ROUND(D25*E25,2)","v":{"v":13569.36,"d":"13,569.36"}},null,{"$f":"'Bm 01'!I25","v":0},{"$f":"G25+H25","v":0},{"$f":"ROUND(G25*E25,2)","v":0},{"$f":"'Bm 01'!L25","v":0},{"$f":"J25+K25","v":0},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["5.5","Piso cerâmico esmaltado PEI V - 33 x 33 cm - incl. rejunte - conforme projeto","m2",{"v":62.5,"d":"62.50"},{"v":37.4,"d":"37.40"},{"$f":"ROUND(D26*E26,2)","v":{"v":2337.5,"d":"2,337.50"}},null,{"$f":"'Bm 01'!I26","v":0},{"$f":"G26+H26","v":0},{"$f":"ROUND(G26*E26,2)","v":0},{"$f":"'Bm 01'!L26","v":0},{"$f":"J26+K26","v":0},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
[6,"PINTURA",{"$nulls":3},{"$f":"SUM(F28:F35)","v":{"v":80615.19,"d":"80,615.19"}},{"$nulls":3},{"$f":"SUM(J28:J35)","v":{"v":5266.99,"d":"5,266.99"}},{"$f":"SUM(K28:K35)","v":{"v":15841.08,"d":"15,841.08"}},{"$f":"SUM(L28:L35)","v":{"v":21108.07,"d":"21,108.07"}},{"v":0.06533495734488748,"d":"6.53%"},{"v":0.26183737829061743,"d":"26.18%"}]
["6.1","Aplicação de selador acrílico","m2",{"v":847.2,"d":"847.20"},2.72,{"$f":"ROUND(D28*E28,2)","v":{"v":2304.38,"d":"2,304.38"}},null,{"$f":"'Bm 01'!I28","v":0},{"$f":"G28+H28","v":0},{"$f":"ROUND(G28*E28,2)","v":0},{"$f":"'Bm 01'!L28","v":0},{"$f":"J28+K28","v":0},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["6.2","Demarcação de quadra com tinta acrílica","m",{"v":360,"d":"360.00"},11.18,{"v":4024.8,"d":"4,024.80"},null,{"$f":"'Bm 01'!I29","v":0},0,0,{"$f":"'Bm 01'!L29","v":0},0,{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["6.3","Emassamento de superfície, comaplicação de 02 demãosde massa acrílica","m2",{"v":88.6,"d":"88.60"},22.59,{"v":2001.47,"d":"2,001.47"},null,{"$f":"'Bm 01'!I30","v":0},0,0,{"$f":"'Bm 01'!L30","v":0},0,{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["6.4","Esmalte sintético em estrutura de aço carbono 50 micracom revólver","m2",{"v":1114,"d":"1,114.00"},15.76,{"v":17556.64,"d":"17,556.64"},{"v":334.2,"d":"334.20"},{"$f":"'Bm 01'!I31","v":{"v":557,"d":"557.00"}},{"v":891.2,"d":"891.20"},{"v":5266.99,"d":"5,266.99"},{"$f":"'Bm 01'!L31","v":{"v":8778.32,"d":"8,778.32"}},{"v":14045.31,"d":"14,045.31"},{"v":0.2999998860829863,"d":"30.00%"},{"v":0.7999998860829862,"d":"80.00%"}]
["6.5","Pintura c/ primer epoxi em estrutura de aço carbono 25 micra com revólver","m2",{"v":1114,"d":"1,114.00"},6.34,{"v":7062.76,"d":"7,062.76"},null,{"$f":"'Bm 01'!I32","v":{"v":1114,"d":"1,114.00"}},{"v":1114,"d":"1,114.00"},0,{"$f":"'Bm 01'!L32","v":{"v":7062.76,"d":"7,062.76"}},{"v":7062.76,"d":"7,062.76"},{"v":0,"d":"0.00%"},{"v":1,"d":"100.00%"}]
["6.6","Pintura de acabamento com aplicação de 02 demaõs de tinta acrílica","m2",{"v":847.2,"d":"847.20"},11.23,{"v":9514.06,"d":"9,514.06"},null,{"$f":"'Bm 01'!I33","v":0},0,0,{"$f":"'Bm 01'!L33","v":0},0,{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["6.7","Pintura de piso com tinta à base de resina epóxi","m2",{"v":480,"d":"480.00"},58.23,{"v":27950.4,"d":"27,950.40"},null,{"$f":"'Bm 01'!I34","v":0},0,0,{"$f":"'Bm 01'!L34","v":0},0,{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["6.8","Pintura em tinta PVA latex (02 demãos), inclusive emassamento","m2",{"v":476,"d":"476.00"},21.43,{"v":10200.68,"d":"10,200.68"},null,{"$f":"'Bm 01'!I35","v":0},0,0,{"$f":"'Bm 01'!L35","v":0},0,{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
[7,"INSTALAÇÕES HIDRÁULICAS",{"$nulls":3},{"$f":"SUM(F37:F46)","v":{"v":3977.15,"d":"3,977.15"}},{"$nulls":3},{"$f":"SUM(J37:J46)","v":{"v":1575.3899999999999,"d":"1,575.39"}},{"$f":"SUM(K37:K46)","v":0},{"$f":"SUM(L37:L46)","v":{"v":1575.3899999999999,"d":"1,575.39"}},{"v":0.39611027997435344,"d":"39.61%"},{"v":0.39611027997435344,"d":"39.61%"}]
["7.1","Caixa d´água em fibra de vidro - cap. 3.000 litros","Unidade",{"v":1,"d":"1.00"},681.62,{"$f":"ROUND(D37*E37,2)","v":681.62},{"v":1,"d":"1.00"},{"$f":"'Bm 01'!I37","v":0},{"$f":"G37+H37","v":{"v":1,"d":"1.00"}},{"$f":"ROUND(G37*E37,2)","v":681.62},{"$f":"'Bm 01'!L37","v":0},{"$f":"J37+K37","v":681.62},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"}]
["7.2","Engate flexível plástico","Unidade",{"v":10,"d":"10.00"},7.65,{"v":76.5,"d":"76.50"},{"v":10,"d":"10.00"},{"$f":"'Bm 01'!I38","v":0},{"v":10,"d":"10.00"},{"v":76.5,"d":"76.50"},{"$f":"'Bm 01'!L38","v":0},{"v":76.5,"d":"76.50"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"}]
["7.3","\\\"Torneira cromada para lavatório1/2\\\"\\\"\\\"","Unidade",{"v":8,"d":"8.00"},49.65,{"v":397.2,"d":"397.20"},{"v":8,"d":"8.00"},{"$f":"'Bm 01'!I39","v":0},{"v":8,"d":"8.00"},{"v":397.2,"d":"397.20"},{"$f":"'Bm 01'!L39","v":0},{"v":397.2,"d":"397.20"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"}]
["7.4","\\\"Torneira de bóia p/caixa d'agua em pvc d = 3/4\\\"\\\"\\\"","Unidade",{"v":1,"d":"1.00"},35.72,35.72,{"v":1,"d":"1.00"},{"$f":"'Bm 01'!I40","v":0},{"v":1,"d":"1.00"},35.72,{"$f":"'Bm 01'!L40","v":0},35.72,{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"}]
["7.5","Tubo PVCrígido soldável - 20 mm","M",{"v":5,"d":"5.00"},16.33,81.65,{"v":5,"d":"5.00"},{"$f":"'Bm 01'!I41","v":0},{"v":5,"d":"5.00"},81.65,{"$f":"'Bm 01'!L41","v":0},81.65,{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"}]
["7.6","Tubo PVCrígido soldável - 25 mm","M",{"v":5,"d":"5.00"},19.36,{"v":96.8,"d":"96.80"},{"v":5,"d":"5.00"},{"$f":"'Bm 01'!I42","v":0},{"v":5,"d":"5.00"},{"v":96.8,"d":"96.80"},{"$f":"'Bm 01'!L42","v":0},{"v":96.8,"d":"96.80"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"}]
["7.7","Tubo PVC rígido soldável - 32 mm","M",{"v":5,"d":"5.00"},26.42,{"v":132.1,"d":"132.10"},{"v":5,"d":"5.00"},{"$f":"'Bm 01'!I43","v":0},{"v":5,"d":"5.00"},{"v":132.1,"d":"132.10"},{"$f":"'Bm 01'!L43","v":0},{"v":132.1,"d":"132.10"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"}]
["7.8","Tubo PVC rígido soldável - 50 mm","M",{"v":5,"d":"5.00"},14.76,{"v":73.8,"d":"73.80"},{"v":5,"d":"5.00"},{"$f":"'Bm 01'!I44","v":0},{"v":5,"d":"5.00"},{"v":73.8,"d":"73.80"},{"$f":"'Bm 01'!L44","v":0},{"v":73.8,"d":"73.80"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"}]
["7.9","Vaso sanitario para deficientes físicos para válvula de descarga, em louca branca, com acessórios,inclusive assento,conjunto de fixação, anelde vedação, tubo PVC de ligação","Unidade",{"v":2,"d":"2.00"},779.18,{"v":1558.36,"d":"1,558.36"},null,{"$f":"'Bm 01'!I45","v":0},0,0,{"$f":"'Bm 01'!L45","v":0},0,{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["7.10","Vaso sanitario sifonado, para louca branca, com acessórios, inclusive assento plástico, anel de vedação, tubo PVC de ligação","Unidade",{"v":4,"d":"4.00"},210.85,{"v":843.4,"d":"843.40"},null,{"$f":"'Bm 01'!I46","v":0},0,0,{"$f":"'Bm 01'!L46","v":0},0,{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
[8,"INSTALAÇÕES SANITÁRIAS",{"$nulls":3},{"$f":"SUM(F48:F53)","v":{"v":4149.25,"d":"4,149.25"}},{"$nulls":3},{"$f":"SUM(J48:J53)","v":{"v":2718.52,"d":"2,718.52"}},{"$f":"SUM(K48:K53)","v":0},{"$f":"SUM(L48:L53)","v":{"v":2718.52,"d":"2,718.52"}},{"v":0.6551834668916069,"d":"65.52%"},{"v":0.6551834668916069,"d":"65.52%"}]
["8.1","Fossa séptica, em concreto armado, (d2,50 x h 12,00)","Unidade",{"v":1,"d":"1.00"},{"v":1308.04,"d":"1,308.04"},{"$f":"ROUND(D48*E48,2)","v":{"v":1308.04,"d":"1,308.04"}},{"v":1,"d":"1.00"},{"$f":"'Bm 01'!I48","v":0},{"$f":"G48+H48","v":{"v":1,"d":"1.00"}},{"$f":"ROUND(G48*E48,2)","v":{"v":1308.04,"d":"1,308.04"}},{"$f":"'Bm 01'!L48","v":0},{"$f":"J48+K48","v":{"v":1308.04,"d":"1,308.04"}},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"}]
["8.2","\\\"Sifão de copo para pia e lavatório 1\\\"\\\" - 1.1/2\\\"\\\"\\\"","Unidade",{"v":9,"d":"9.00"},152.77,{"v":1374.93,"d":"1,374.93"},null,{"$f":"'Bm 01'!I49","v":0},0,0,{"$f":"'Bm 01'!L49","v":0},0,{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["8.3","Sumidouro em alvenaria (d 2,30 x h 6,00)","Unidade",{"v":1,"d":"1.00"},{"v":1308.04,"d":"1,308.04"},{"v":1308.04,"d":"1,308.04"},{"v":1,"d":"1.00"},{"$f":"'Bm 01'!I50","v":0},{"v":1,"d":"1.00"},{"v":1308.04,"d":"1,308.04"},{"$f":"'Bm 01'!L50","v":0},{"v":1308.04,"d":"1,308.04"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"}]
["8.4","Tubo rígido c/ ponta lisa 100 mm","M",{"v":2,"d":"2.00"},37.75,{"v":75.5,"d":"75.50"},{"v":2,"d":"2.00"},{"$f":"'Bm 01'!I51","v":0},{"v":2,"d":"2.00"},{"v":75.5,"d":"75.50"},{"$f":"'Bm 01'!L51","v":0},{"v":75.5,"d":"75.50"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"}]
["8.5","Tubo rígido c/ ponta lisa 40 mm","M",{"v":2,"d":"2.00"},13.47,26.94,{"v":2,"d":"2.00"},{"$f":"'Bm 01'!I52","v":0},{"v":2,"d":"2.00"},26.94,{"$f":"'Bm 01'!L52","v":0},26.94,{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"}]
["8.6","\\\"Válvula para lavatório e tanque 1\\\"\\\"\\\"","Unidade",{"v":9,"d":"9.00"},{"v":6.2,"d":"6.20"},{"v":55.8,"d":"55.80"},null,{"$f":"'Bm 01'!I53","v":0},0,0,{"$f":"'Bm 01'!L53","v":0},0,{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
[9,"DRENAGEM PLUVIAL",{"$nulls":3},{"$f":"SUM(F55:F59)","v":{"v":19871.36,"d":"19,871.36"}},{"$nulls":3},{"$f":"SUM(J55:J59)","v":{"v":14165.28,"d":"14,165.28"}},{"$f":"SUM(K55:K59)","v":{"v":2647.73,"d":"2,647.73"}},{"$f":"SUM(L55:L59)","v":{"v":16813.010000000002,"d":"16,813.01"}},{"v":0.7128490450578119,"d":"71.28%"},{"v":0.8460925673934749,"d":"84.61%"}]
["9.1","Calha em chapa de aço galvanizado n° 24","M",{"v":72,"d":"72.00"},40.86,{"$f":"ROUND(D55*E55,2)","v":{"v":2941.92,"d":"2,941.92"}},{"v":7.200000000000003,"d":"7.20"},{"$f":"'Bm 01'!I55","v":{"v":64.8,"d":"64.80"}},{"$f":"G55+H55","v":{"v":72,"d":"72.00"}},{"$f":"ROUND(G55*E55,2)","v":294.19},{"$f":"'Bm 01'!L55","v":{"v":2647.73,"d":"2,647.73"}},{"$f":"J55+K55","v":{"v":2941.92,"d":"2,941.92"}},{"v":0.09999932017186056,"d":"10.00%"},{"v":1,"d":"100.00%"}]
["9.2","Tubo de queda - água pluvial DN=150 mm","M",{"v":20,"d":"20.00"},45.96,{"$f":"ROUND(D56*E56,2)","v":{"v":919.2,"d":"919.20"}},null,{"$f":"'Bm 01'!I56","v":0},{"$f":"G56+H56","v":0},{"$f":"ROUND(G56*E56,2)","v":0},{"$f":"'Bm 01'!L56","v":0},{"$f":"J56+K56","v":0},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["9.3","Joelho PVC 90° d=150 mm - tubulação pluvial","M",{"v":4,"d":"4.00"},91.39,{"$f":"ROUND(D57*E57,2)","v":365.56},null,{"$f":"'Bm 01'!I57","v":0},{"$f":"G57+H57","v":0},{"$f":"ROUND(G57*E57,2)","v":0},{"$f":"'Bm 01'!L57","v":0},{"$f":"J57+K57","v":0},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["9.4","\\\"Ralohemisférico tipo \\\"\\\"abacaxi\\\"\\\" com tela de aço com funil de saída cônico\\\"","Unidade",{"v":4,"d":"4.00"},58.09,{"$f":"ROUND(D58*E58,2)","v":232.36},null,{"$f":"'Bm 01'!I58","v":0},{"$f":"G58+H58","v":0},{"$f":"ROUND(G58*E58,2)","v":0},{"$f":"'Bm 01'!L58","v":0},{"$f":"J58+K58","v":0},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["9.5","Canaleta de concreto c/ tampa removível em chapa de aço (0,25 x 0,25 x 0,25m)","M",{"v":72,"d":"72.00"},214.06,{"$f":"ROUND(D59*E59,2)","v":{"v":15412.32,"d":"15,412.32"}},{"v":64.8,"d":"64.80"},{"$f":"'Bm 01'!I59","v":0},{"$f":"G59+H59","v":{"v":64.8,"d":"64.80"}},{"$f":"ROUND(G59*E59,2)","v":{"v":13871.09,"d":"13,871.09"}},{"$f":"'Bm 01'!L59","v":0},{"$f":"J59+K59","v":{"v":13871.09,"d":"13,871.09"}},{"v":0.9000001297663168,"d":"90.00%"},{"v":0.9000001297663168,"d":"90.00%"}]
[10,"INSTALAÇÕES ELÉTRICAS",{"$nulls":3},{"$f":"SUM(F61:F89)","v":{"v":16337.59,"d":"16,337.59"}},{"$nulls":3},{"$f":"SUM(J61:J89)","v":0},{"$f":"SUM(K61:K89)","v":0},{"$f":"SUM(L61:L89)","v":0},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["10.1","\\\"Condulete em alumínio tipo T de 3/4\\\"\\\", inclusive acessórios\\\"","Unidade",{"v":5,"d":"5.00"},18.54,{"$f":"ROUND(D61*E61,2)","v":{"v":92.7,"d":"92.70"}},null,{"$f":"'Bm 01'!I61","v":0},{"$f":"G61+H61","v":0},{"$f":"ROUND(G61*E61,2)","v":0},{"$f":"'Bm 01'!L61","v":0},{"$f":"J61+K61","v":0},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["10.2","\\\"Condulete em alumínio tipo L de 3/4\\\"\\\", inclusive acessórios\\\"","Unidade",{"v":5,"d":"5.00"},12.18,{"v":60.9,"d":"60.90"},null,{"$f":"'Bm 01'!I62","v":0},0,0,{"$f":"'Bm 01'!L62","v":0},0,{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["10.3","\\\"Condulete em alumínio tipo TA de 3/4\\\"\\\", inclusive acessórios\\\"","Unidade",{"v":4,"d":"4.00"},16.38,65.52,null,{"$f":"'Bm 01'!I63","v":0},0,0,{"$f":"'Bm 01'!L63","v":0},0,{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["10.4","\\\"Condulete em alumínio tipo XA de 3/4\\\"\\\", inclusive acessórios\\\"","Unidade",{"v":1,"d":"1.00"},18.91,18.91,null,{"$f":"'Bm 01'!I64","v":0},0,0,{"$f":"'Bm 01'!L64","v":0},0,{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["10.5","\\\"Caixa de PVC 4x2\\\"\\\", inclusive espelho\\\"","Unidade",{"v":16,"d":"16.00"},8.47,135.52,null,{"$f":"'Bm 01'!I65","v":0},0,0,{"$f":"'Bm 01'!L65","v":0},0,{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["10.6","Condutor de cobre unipolar, isolaçãoem PVC/70ºC, camada de proteção em PVC, não propagador de chamas, classe de tensão 750V,encordoamento classe 5, flexível, com seção 2,5 mm²","M",{"v":190,"d":"190.00"},2.77,{"v":526.3,"d":"526.30"},null,{"$f":"'Bm 01'!I66","v":0},0,0,{"$f":"'Bm 01'!L66","v":0},0,{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["10.7","Condutor de cobre unipolar, isolação em PVC/70ºC, camada de proteção em PVC, não propagador de chamas, classe detensão 750V,encordoamento classe 5, flexível, com seção 4 mm²","M",{"v":820,"d":"820.00"},4.36,{"v":3575.2,"d":"3,575.20"},null,{"$f":"'Bm 01'!I67","v":0},0,0,{"$f":"'Bm 01'!L67","v":0},0,{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["10.8","Condutor de cobre unipolar, isolação em PVC/70ºC, camada de proteção em PVC, não propagador de chamas, classe de tensão 750V, encordoamento classe 5, flexível, com seção 16mm²","M",{"v":14,"d":"14.00"},14.68,205.52,null,{"$f":"'Bm 01'!I68","v":0},0,0,{"$f":"'Bm 01'!L68","v":0},0,{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["10.9","Condutor de cobre unipolar, isolação em PVC/90ºC, camada de proteção em PVC, não propagador de chamas, classe de tensão 1000V, encordoamento classe 5, flexível, com seção 35 mm²","M",{"v":41,"d":"41.00"},22.02,902.82,null,{"$f":"'Bm 01'!I69","v":0},0,0,{"$f":"'Bm 01'!L69","v":0},0,{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["10.10","Tomada 2p + t de embutir, 10 A, completa","Unidade",{"v":2,"d":"2.00"},24.88,49.76,null,{"$f":"'Bm 01'!I70","v":0},0,0,{"$f":"'Bm 01'!L70","v":0},0,{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["10.11","Tomada 2p + t para piso, 10 A, completa","Unidade",{"v":1,"d":"1.00"},12.36,12.36,null,{"$f":"'Bm 01'!I71","v":0},0,0,{"$f":"'Bm 01'!L71","v":0},0,{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["10.12","Interruptor 1 tecla simples","Unidade",{"v":7,"d":"7.00"},23.53,164.71,null,{"$f":"'Bm 01'!I72","v":0},0,0,{"$f":"'Bm 01'!L72","v":0},0,{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["10.13","Disjuntor termomagnetico monopolar 10 A, padrão DIN (linha branca)","Unidade",{"v":5,"d":"5.00"},15.87,79.35,null,{"$f":"'Bm 01'!I73","v":0},0,0,{"$f":"'Bm 01'!L73","v":0},0,{"$f":"J73/F73","v":{"v":0,"d":"0.00%"}},{"$f":"L73/F73","v":{"v":0,"d":"0.00%"}}]
["10.14","Disjuntor termomagnetico binopolar 20 A, padrão DIN (linha branca)","Unidade",{"v":5,"d":"5.00"},15.87,79.35,null,{"$f":"'Bm 01'!I74","v":0},0,0,{"$f":"'Bm 01'!L74","v":0},0,{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["10.15","Disjuntortermomagneticobinopolar 25 A, padrão DIN (linha branca)","Unidade",{"v":8,"d":"8.00"},15.87,126.96,null,{"$f":"'Bm 01'!I75","v":0},0,0,{"$f":"'Bm 01'!L75","v":0},0,{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["10.16","Disjuntor termomagnetico triopolar 150 A, padrão DIN (linha branca)","Unidade",{"v":2,"d":"2.00"},397.51,795.02,null,{"$f":"'Bm 01'!I76","v":0},0,0,{"$f":"'Bm 01'!L76","v":0},0,{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["10.17","Disjuntor termomagnetico triopolar 175 A, padrão DIN (linha branca)","Unidade",{"v":1,"d":"1.00"},{"v":1018.63,"d":"1,018.63"},{"v":1018.63,"d":"1,018.63"},null,{"$f":"'Bm 01'!I77","v":0},0,0,{"$f":"'Bm 01'!L77","v":0},0,{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["10.18","Dispositivo residual diferencial - DR 125A In 30 mA","Unidade",{"v":1,"d":"1.00"},{"v":211,"d":"211.00"},{"v":211,"d":"211.00"},null,{"$f":"'Bm 01'!I78","v":0},0,0,{"$f":"'Bm 01'!L78","v":0},0,{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["10.19","Quadro de distribuição de embutir,com barramento, em chapa de aço, para 4 disjuntores unipolares + 8 bipolares + 1 tripolar +1 DR, padrão europeu(linha branca), exclusive disjuntores","Unidade",{"v":1,"d":"1.00"},254.55,254.55,null,{"$f":"'Bm 01'!I79","v":0},0,0,{"$f":"'Bm 01'!L79","v":0},0,{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["10.20","Quadro de distribuição de embutir, com barramento, em chapa de aço, para 1 disjuntor unipolar + 5bipolares + 2 tripolares,padrão europeu (linha branca), exclusive disjuntores","Unidade",{"v":1,"d":"1.00"},399.47,399.47,null,{"$f":"'Bm 01'!I80","v":0},0,0,{"$f":"'Bm 01'!L80","v":0},0,{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["10.21","\\\"Eletrodutode pvc rígido roscável, 1\\\"\\\", inclusive curvas\\\"","M",{"v":5,"d":"5.00"},{"v":12.1,"d":"12.10"},{"v":60.5,"d":"60.50"},null,{"$f":"'Bm 01'!I81","v":0},0,0,{"$f":"'Bm 01'!L81","v":0},0,{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["10.22","\\\"Eletroduto de pvc rígido roscável, 3/4\\\"\\\", inclusive curvas\\\"","M",{"v":5,"d":"5.00"},9.29,46.45,null,{"$f":"'Bm 01'!I82","v":0},0,0,{"$f":"'Bm 01'!L82","v":0},0,{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["10.23","\\\"Eletroduto de pvc rígido roscável, 1.1/2\\\"\\\", inclusive curvas\\\"","M",{"v":5,"d":"5.00"},12.69,63.45,null,{"$f":"'Bm 01'!I83","v":0},0,0,{"$f":"'Bm 01'!L83","v":0},0,{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["10.24","Eletrodutode ferro galvanizado d= 3/4\\\"\\\" - inclusive braçadeiras\\\"","M",{"v":86,"d":"86.00"},14.99,{"v":1289.14,"d":"1,289.14"},null,{"$f":"'Bm 01'!I84","v":0},0,0,{"$f":"'Bm 01'!L84","v":0},0,{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["10.25","\\\"Eletroduto de ferro galvanizado d= 1\\\"\\\" - inclusive braçadeiras\\\"","M",{"v":17,"d":"17.00"},18.46,313.82,null,{"$f":"'Bm 01'!I85","v":0},0,0,{"$f":"'Bm 01'!L85","v":0},0,{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["10.26","\\\"Eletrodutode ferro galvanizado d= 1.1/2\\\"\\\" - inclusive braçadeiras\\\"","M",{"v":34,"d":"34.00"},31.87,{"v":1083.58,"d":"1,083.58"},null,{"$f":"'Bm 01'!I86","v":0},0,0,{"$f":"'Bm 01'!L86","v":0},0,{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["10.27","Luminária calha sobrepor p/lamp.fluorescente 2x40w, completa, incl.reator eletronico e lampadas","Unidade",{"v":6,"d":"6.00"},95.01,570.06,null,{"$f":"'Bm 01'!I87","v":0},0,0,{"$f":"'Bm 01'!L87","v":0},0,{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["10.28","Luminária calha sobrepor p/lamp.fluorescente 1x40w, completa, incl.reator eletronico e lampadas","Unidade",{"v":1,"d":"1.00"},77.49,77.49,null,{"$f":"'Bm 01'!I88","v":0},0,0,{"$f":"'Bm 01'!L88","v":0},0,{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["10.29","Lumináriablindada p/ alta pressão, linha industrial projetor hermético para lâmpada de luz mista de 500 W, com proteção da lâmpada","Unidade",{"v":15,"d":"15.00"},270.57,{"v":4058.55,"d":"4,058.55"},null,{"$f":"'Bm 01'!I89","v":0},0,0,{"$f":"'Bm 01'!L89","v":0},0,{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
[11,"SISTEMA DE PROTEÇÃO CONTRA DESCARGAS ATMOSFÉRICAS (SPDA)",{"$nulls":3},{"$f":"SUM(F91:F96)","v":{"v":2031.8,"d":"2,031.80"}},{"$nulls":3},{"$f":"SUM(J91:J96)","v":0},{"$f":"SUM(K91:K96)","v":0},{"$f":"SUM(L91:L96)","v":0},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["11.1","Caixa de inspeção 30x30x40 cm com tampa de ferro fundido","Unidade",{"v":5,"d":"5.00"},60.19,{"$f":"ROUND(D91*E91,2)","v":300.95},null,{"$f":"'Bm 01'!I91","v":0},{"$f":"G91+H91","v":0},{"$f":"ROUND(G91*E91,2)","v":0},{"$f":"'Bm 01'!L91","v":0},{"$f":"J91+K91","v":0},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["11.2","\\\"Conector de bronze para haste 5/8\\\"\\\"\\\"","Unidade",{"v":12,"d":"12.00"},13.54,162.48,null,{"$f":"'Bm 01'!I92","v":0},0,0,{"$f":"'Bm 01'!L92","v":0},0,{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["11.3","Cordoalha de cobre nu 35 mm²","Unidade",{"v":24,"d":"24.00"},39.16,939.84,null,{"$f":"'Bm 01'!I93","v":0},0,0,{"$f":"'Bm 01'!L93","v":0},0,{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["11.4","\\\"Haste tipo Coopperweld 5/8\\\"\\\" - 3m\\\"","Unidade",{"v":5,"d":"5.00"},{"v":51.1,"d":"51.10"},{"v":255.5,"d":"255.50"},null,{"$f":"'Bm 01'!I94","v":0},0,0,{"$f":"'Bm 01'!L94","v":0},0,{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["11.5","Tubo PVC 40 mm","Unidade",{"v":18,"d":"18.00"},16.11,289.98,null,{"$f":"'Bm 01'!I95","v":0},0,0,{"$f":"'Bm 01'!L95","v":0},0,{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["11.6","Terminal de pressão tipo prensa com 4 parafusos","Unidade",{"v":5,"d":"5.00"},16.61,83.05,null,{"$f":"'Bm 01'!I96","v":0},0,0,{"$f":"'Bm 01'!L96","v":0},0,{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
[12,"SERVIÇOS DIVERSOS",{"$nulls":3},{"$f":"SUM(F98:F109)","v":{"v":38229.8,"d":"38,229.80"}},{"$nulls":3},{"$f":"SUM(J98:J109)","v":0},{"$f":"SUM(K98:K109)","v":0},{"$f":"SUM(L98:L109)","v":0},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["12.1","\\\"Alambrado com tela de arame galvanizado fio 12 bwg, malha 2\\\"\\\", revestido em pvc, fixada com tubos de ferro galvanizado 2\\\"\\\"\\\"","m2",{"v":147,"d":"147.00"},141.99,{"$f":"ROUND(D98*E98,2)","v":{"v":20872.53,"d":"20,872.53"}},null,{"$f":"'Bm 01'!I98","v":0},{"$f":"G98+H98","v":0},{"$f":"ROUND(G98*E98,2)","v":0},{"$f":"'Bm 01'!L98","v":0},{"$f":"J98+K98","v":0},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["12.2","\\\"Portão em tubo de ferro galvanizado 2\\\"\\\" e tela dearame galvanizado fio 12 bwg, malha 2\\\"\\\", revestido em pvc, inclusive dobradiças e fechadura\\\"","Unidade",{"v":4,"d":"4.00"},660.58,{"v":2642.32,"d":"2,642.32"},null,{"$f":"'Bm 01'!I99","v":0},0,0,{"$f":"'Bm 01'!L99","v":0},0,{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["12.3","Bancada em granito cinza andorinha para lavatório com testeiras - espessura 2cm, largura 50 cm, conforme projeto","M",{"v":4.8,"d":"4.80"},136.61,655.73,null,{"$f":"'Bm 01'!I100","v":0},0,0,{"$f":"'Bm 01'!L100","v":0},0,{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["12.4","Banco deconcreto armado polido (l=0,45m) sem arestas,conforme projeto","M",{"v":4.8,"d":"4.80"},133.19,639.31,null,{"$f":"'Bm 01'!I101","v":0},0,0,{"$f":"'Bm 01'!L101","v":0},0,{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["12.5","\\\"Barra de apoio para deficiente em ferro galvanizado de 11/2\\\"\\\", l = 140cm (lavatório), inclusive parafusos de fixação e pintura\\\"","Unidade",{"v":2,"d":"2.00"},116.59,233.18,null,{"$f":"'Bm 01'!I102","v":0},0,0,{"$f":"'Bm 01'!L102","v":0},0,{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["12.6","\\\"Barra de apoio para deficiente em ferro galvanizado de 11/2\\\"\\\", l = 80cm (bacia sanitária e mictório), inclusive parafusos de fixação e pintura\\\"","Unidade",{"v":8,"d":"8.00"},470.82,{"v":3766.56,"d":"3,766.56"},null,{"$f":"'Bm 01'!I103","v":0},0,0,{"$f":"'Bm 01'!L103","v":0},0,{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["12.7","Espelho plano 4mm","m2",{"v":4.5,"d":"4.50"},367.49,{"v":1653.71,"d":"1,653.71"},null,{"$f":"'Bm 01'!I104","v":0},0,0,{"$f":"'Bm 01'!L104","v":0},0,{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["12.8","Estrutura metálica c/ tabelas de basquete","CJ",{"v":1,"d":"1.00"},{"v":2357.1,"d":"2,357.10"},{"v":2357.1,"d":"2,357.10"},null,{"$f":"'Bm 01'!I105","v":0},0,0,{"$f":"'Bm 01'!L105","v":0},0,{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["12.9","Estrutura metálica de traves de futsal","CJ",{"v":1,"d":"1.00"},{"v":2135.69,"d":"2,135.69"},{"v":2135.69,"d":"2,135.69"},null,{"$f":"'Bm 01'!I106","v":0},0,0,{"$f":"'Bm 01'!L106","v":0},0,{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["12.10","Estrutura metálica p/ rede de voley","CJ",{"v":1,"d":"1.00"},{"v":867.4,"d":"867.40"},{"v":867.4,"d":"867.40"},null,{"$f":"'Bm 01'!I107","v":0},0,0,{"$f":"'Bm 01'!L107","v":0},0,{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["12.11","Soleira em granito cinza andorinha, l = 15 cm, e = 2 cm","M",{"v":2.9,"d":"2.90"},78.11,226.52,null,{"$f":"'Bm 01'!I108","v":0},0,0,{"$f":"'Bm 01'!L108","v":0},0,{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["12.12","Limpeza geral","m2",861.56,2.53,{"v":2179.75,"d":"2,179.75"},null,{"$f":"'Bm 01'!I109","v":0},0,0,{"$f":"'Bm 01'!L109","v":0},0,{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
[13,"SERVIÇOS PRELIMINARES",{"$nulls":3},{"$f":"SUM(F111:F114)","v":{"v":11075.859999999999,"d":"11,075.86"}},{"$nulls":3},{"$f":"SUM(J111:J114)","v":0},{"$f":"SUM(K111:K114)","v":842.16},{"$f":"SUM(L111:L114)","v":842.16},{"$f":"J110/F110","v":{"v":0,"d":"0.00%"}},{"$f":"L110/F110","v":{"v":0.0760356306417741,"d":"7.60%"}}]
["13.1","Execução de almoxarifado emcanteiro de obra emchapa de madeira compensada, incluso as prateleiras.","m2",{"v":12,"d":"12.00"},632.92,{"$f":"ROUND(D111*E111,2)","v":{"v":7595.04,"d":"7,595.04"}},null,{"$f":"'Bm 01'!I111","v":0},{"$f":"G111+H111","v":0},{"$f":"ROUND(G111*E111,2)","v":0},{"$f":"'Bm 01'!L111","v":0},{"$f":"J111+K111","v":0},{"$f":"J111/F111","v":{"v":0,"d":"0.00%"}},{"$f":"L111/F111","v":{"v":0,"d":"0.00%"}}]
["13.2","Placa da obra emaço galvanizado, inclusive assentamento.","m2",{"v":3,"d":"3.00"},340.39,{"$f":"ROUND(D112*E112,2)","v":{"v":1021.17,"d":"1,021.17"}},null,{"$f":"'Bm 01'!I112","v":0},{"$f":"G112+H112","v":0},{"$f":"ROUND(G112*E112,2)","v":0},{"$f":"'Bm 01'!L112","v":0},{"$f":"J112+K112","v":0},{"$f":"J112/F112","v":{"v":0,"d":"0.00%"}},{"$f":"L112/F112","v":{"v":0,"d":"0.00%"}}]
["13.3","Instalação provisória de energia elétrica, áerea, trifasica, em poste galvanizado, exclusive fornecimento de medidor.","Unidade",{"v":1,"d":"1.00"},{"v":1617.49,"d":"1,617.49"},{"$f":"ROUND(D113*E113,2)","v":{"v":1617.49,"d":"1,617.49"}},null,{"$f":"'Bm 01'!I113","v":0},{"$f":"G113+H113","v":0},{"$f":"ROUND(G113*E113,2)","v":0},{"$f":"'Bm 01'!L113","v":0},{"$f":"J113+K113","v":0},{"$f":"J113/F113","v":{"v":0,"d":"0.00%"}},{"$f":"L113/F113","v":{"v":0,"d":"0.00%"}}]
["13.4","Capina e limpeza manual de terreno.","m2",{"v":633.2,"d":"633.20"},1.33,{"$f":"ROUND(D114*E114,2)","v":842.16},null,{"$f":"'Bm 01'!I114","v":{"v":633.2,"d":"633.20"}},{"$f":"G114+H114","v":{"v":633.2,"d":"633.20"}},{"$f":"ROUND(G114*E114,2)","v":0},{"$f":"'Bm 01'!L114","v":842.16},{"$f":"J114+K114","v":842.16},{"$f":"J114/F114","v":{"v":0,"d":"0.00%"}},{"$f":"L114/F114","v":{"v":1,"d":"100.00%"}}]
[14,"SUPERESTRUTURA",{"$nulls":3},{"$f":"SUM(F116,F123)","v":{"v":7996.34,"d":"7,996.34"}},{"$nulls":3},{"$f":"SUM(J116,J123)","v":0},{"$f":"SUM(K116,K123)","v":{"v":3908.0099999999998,"d":"3,908.01"}},{"$f":"SUM(L116,L123)","v":{"v":3908.0099999999998,"d":"3,908.01"}},{"$f":"J115/F115","v":{"v":0,"d":"0.00%"}},{"$f":"L115/F115","v":{"v":0.4887248416150388,"d":"48.87%"}}]
["14.1","PILARES",{"$nulls":3},{"$f":"SUM(F117:F122)","v":{"v":7702.34,"d":"7,702.34"}},{"$nulls":3},{"$f":"SUM(J117:J122)","v":0},{"$f":"SUM(K117:K122)","v":{"v":3614.0099999999998,"d":"3,614.01"}},{"$f":"SUM(L117:L122)","v":{"v":3614.0099999999998,"d":"3,614.01"}},{"v":0,"d":"0.00%"},{"v":0.4692093571563966,"d":"46.92%"}]
["14.1.1","Tratamento em concreto com estuque e lixamento.","m2",{"v":50,"d":"50.00"},{"v":35.9,"d":"35.90"},{"$f":"ROUND(D117*E117,2)","v":{"v":1795,"d":"1,795.00"}},null,{"$f":"'Bm 01'!I117","v":{"v":25,"d":"25.00"}},{"$f":"G117+H117","v":{"v":25,"d":"25.00"}},{"$f":"ROUND(G117*E117,2)","v":0},{"$f":"'Bm 01'!L117","v":{"v":897.5,"d":"897.50"}},{"$f":"J117+K117","v":{"v":897.5,"d":"897.50"}},{"v":0,"d":"0.00%"},{"v":0.5,"d":"50.00%"}]
["14.1.2","Preparo de substrato por escarificação mecaânica (CORTE DE CONCRETO) para espessuras até 3 cm.","m2",{"v":4.8,"d":"4.80"},154.75,{"v":742.8,"d":"742.80"},null,{"$f":"'Bm 01'!I118","v":{"v":2.4,"d":"2.40"}},{"v":2.4,"d":"2.40"},0,{"$f":"'Bm 01'!L118","v":{"v":371.4,"d":"371.40"}},{"v":371.4,"d":"371.40"},{"v":0,"d":"0.00%"},{"v":0.5,"d":"50.00%"}]
["14.1.3","Preparação do substrato (SUPERFICIE DE CONCRETO) E armadura por escovamento manual.","m2",{"v":4.8,"d":"4.80"},6.71,32.21,null,{"$f":"'Bm 01'!I119","v":{"v":2.4,"d":"2.40"}},{"v":2.4,"d":"2.40"},0,{"$f":"'Bm 01'!L119","v":{"v":16.1,"d":"16.10"}},{"v":16.1,"d":"16.10"},{"v":0,"d":"0.00%"},{"v":0.49984476870537103,"d":"49.98%"}]
["14.1.4","Passivação de armadura com primer a base de zinco.","m2",{"v":4.8,"d":"4.80"},105.58,506.78,null,{"$f":"'Bm 01'!I120","v":{"v":2.4,"d":"2.40"}},{"v":2.4,"d":"2.40"},0,{"$f":"'Bm 01'!L120","v":253.39},253.39,{"v":0,"d":"0.00%"},{"v":0.5,"d":"50.00%"}]
["14.1.5","Microconcreto fluido (AUTOADENSÁVEL) Com grout até 40% de pó de pedra, lançamento e cura.","M3",0.14,{"v":3387.99,"d":"3,387.99"},474.32,null,{"$f":"'Bm 01'!I121","v":0},0,0,{"$f":"'Bm 01'!L121","v":0},0,{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["14.1.6","Ancoragem de alvenarias de bloco cerâmicos com concreto armado.","Serviço",{"v":1,"d":"1.00"},{"v":4151.23,"d":"4,151.23"},{"v":4151.23,"d":"4,151.23"},null,{"$f":"'Bm 01'!I122","v":{"v":0.5,"d":"0.50"}},{"v":0.5,"d":"0.50"},0,{"$f":"'Bm 01'!L122","v":{"v":2075.62,"d":"2,075.62"}},{"v":2075.62,"d":"2,075.62"},{"v":0,"d":"0.00%"},{"v":0.5000012044622919,"d":"50.00%"}]
["14.2","LAJE PREMOLDADA",{"$nulls":3},{"$f":"SUM(F124)","v":{"v":294,"d":"294.00"}},{"$nulls":3},{"$f":"SUM(J124)","v":0},{"$f":"SUM(K124)","v":{"v":294,"d":"294.00"}},{"$f":"SUM(L124)","v":{"v":294,"d":"294.00"}},{"$f":"J123/F123","v":{"v":0,"d":"0.00%"}},{"$f":"L123/F123","v":{"v":1,"d":"100.00%"}}]
["14.2.1","Laje pre-moldada p/forro, sobrecarga 100kg/m2, vãos até 3,50m/e=8 cm, com lajotas e capa c/ concreto FCK=20MPA, 3cm, inter-eixo 38 cm, com escoramento (reaproveitamento de 3X) E ferragem negativa.","m2",3.87,75.97,{"$f":"ROUND(D124*E124,2)","v":{"v":294,"d":"294.00"}},null,{"$f":"'Bm 01'!I124","v":3.87},{"$f":"G124+H124","v":3.87},{"$f":"ROUND(G124*E124,2)","v":0},{"$f":"'Bm 01'!L124","v":{"v":294,"d":"294.00"}},{"$f":"J124+K124","v":{"v":294,"d":"294.00"}},{"$f":"J124/F124","v":{"v":0,"d":"0.00%"}},{"$f":"L124/F124","v":{"v":1,"d":"100.00%"}}]
[15,"PAREDES E PAINÉIS",{"$nulls":3},{"$f":"SUM(F126:F128)","v":{"v":1945.7100000000003,"d":"1,945.71"}},{"$nulls":3},{"$f":"SUM(J126:J128)","v":160.86},{"$f":"SUM(K126:K128)","v":{"v":1784.8500000000004,"d":"1,784.85"}},{"$f":"SUM(L126:L128)","v":{"v":1945.7100000000003,"d":"1,945.71"}},{"$f":"J125/F125","v":{"v":0.08267419091231477,"d":"8.27%"}},{"$f":"L125/F125","v":{"v":1,"d":"100.00%"}}]
["15.1","Alvenaria de bloco cerâmico de vedação, 9x19x24 cm, e=19 cm, com argamassa traço - 1:2:8 (CIMENTO/CAL/AREIA), Junta = 2 cm.","m2",13.78,39.63,{"$f":"ROUND(D126*E126,2)","v":{"v":546.1,"d":"546.10"}},null,{"$f":"'Bm 01'!I126","v":13.78},{"$f":"G126+H126","v":13.78},{"$f":"ROUND(G126*E126,2)","v":0},{"$f":"'Bm 01'!L126","v":{"v":546.1,"d":"546.10"}},{"$f":"J126+K126","v":{"v":546.1,"d":"546.10"}},{"v":0,"d":"0.00%"},{"v":1,"d":"100.00%"}]
["15.2","Alvenaria de tijolo cerâmico maciço (4x9x17), espessura de 0,04 m (FACÃO), com argamssa traço - 1:2:8 (CIMENTO/CAL/AREIA) com junta de 2,0 cm.","m2",24.66,43.71,{"$f":"ROUND(D127*E127,2)","v":{"v":1077.89,"d":"1,077.89"}},null,{"$f":"'Bm 01'!I127","v":24.66},{"$f":"G127+H127","v":24.66},{"$f":"ROUND(G127*E127,2)","v":0},{"$f":"'Bm 01'!L127","v":{"v":1077.89,"d":"1,077.89"}},{"$f":"J127+K127","v":{"v":1077.89,"d":"1,077.89"}},{"v":0,"d":"0.00%"},{"v":1,"d":"100.00%"}]
["15.3","Cobogó de cimento tipo \"VENEZIANA\", dimensões de 40 x 40 x 9 cm.","m2",{"v":6,"d":"6.00"},53.62,{"$f":"ROUND(D128*E128,2)","v":321.72},{"v":3,"d":"3.00"},{"$f":"'Bm 01'!I128","v":{"v":3,"d":"3.00"}},{"$f":"G128+H128","v":{"v":6,"d":"6.00"}},{"$f":"ROUND(G128*E128,2)","v":160.86},{"$f":"'Bm 01'!L128","v":160.86},{"$f":"J128+K128","v":321.72},{"v":0.5,"d":"50.00%"},{"v":1,"d":"100.00%"}]
[16,"REVESTIMENTOS",{"$nulls":3},{"$f":"SUM(F130:F132)","v":{"v":2674.72,"d":"2,674.72"}},{"$nulls":3},{"$f":"SUM(J130:J132)","v":{"v":682.3399999999999,"d":"682.34"}},{"$f":"SUM(K130:K132)","v":{"v":1992.38,"d":"1,992.38"}},{"$f":"SUM(L130:L132)","v":{"v":2674.7200000000003,"d":"2,674.72"}},{"v":0.2551070766285817,"d":"25.51%"},{"v":1.0000000000000002,"d":"100.00%"}]
["16.1","Chapisco aplicado em alvenaria (SEM PRESENÇA DE VÃOS) e estruturas de concreto de fachadas, com colher de pedriro, argamassa traço 1:3 com preparo manual.","m2",64.66,6.19,{"$f":"ROUND(D130*E130,2)","v":400.25},null,{"$f":"'Bm 01'!I130","v":64.66},{"$f":"G130+H130","v":64.66},{"$f":"ROUND(G130*E130,2)","v":0},{"$f":"'Bm 01'!L130","v":400.25},{"$f":"J130+K130","v":400.25},{"v":0,"d":"0.00%"},{"v":1,"d":"100.00%"}]
["16.2","Emboço, para recebimento de cerâmica, em argamassa de traço 1:2:8, preparo mecânico com betoneira 400 litros, aplicado manualmente em faces internas da paredes, para ambientes com área entre 5 m2 e 10 m2, com espessura de 20 mm.","m2",49.32,32.59,{"$f":"ROUND(D131*E131,2)","v":{"v":1607.34,"d":"1,607.34"}},{"v":14.796,"d":"14.80"},{"$f":"'Bm 01'!I131","v":{"v":34.524,"d":"34.52"}},{"$f":"G131+H131","v":49.32},{"$f":"ROUND(G131*E131,2)","v":{"v":482.2,"d":"482.20"}},{"$f":"'Bm 01'!L131","v":{"v":1125.14,"d":"1,125.14"}},{"$f":"J131+K131","v":{"v":1607.3400000000001,"d":"1,607.34"}},{"v":0.2999987557081887,"d":"30.00%"},{"v":1.0000000000000002,"d":"100.00%"}]
["16.3","Massa única, Para recebimento de pintura, em argamassa de traço 1:2:8, preparo mecânico com betoneira 400 litros, aplicada manualmenteem faces internas de paredes, espessura de 20 mm.","m2",33.44,19.95,{"$f":"ROUND(D132*E132,2)","v":667.13},{"v":10.032,"d":"10.03"},{"$f":"'Bm 01'!I132","v":{"v":23.407999999999998,"d":"23.41"}},{"$f":"G132+H132","v":33.44},{"$f":"ROUND(G132*E132,2)","v":200.14},{"$f":"'Bm 01'!L132","v":466.99},{"$f":"J132+K132","v":667.13},{"v":0.30000149895822403,"d":"30.00%"},{"v":1,"d":"100.00%"}]
[17,"PISOS",{"$nulls":3},{"$f":"SUM(F134)","v":{"v":2564.59,"d":"2,564.59"}},{"$nulls":3},{"$f":"SUM(J134)","v":0},{"$f":"SUM(K134)","v":0},{"$f":"SUM(L134)","v":0},{"$f":"J133/F133","v":{"v":0,"d":"0.00%"}},{"$f":"L133/F133","v":{"v":0,"d":"0.00%"}}]
["17.1","Piso em concreto 20 MPA preparo mecanico, espessura de 7 cm, incluso selante elastico a base de poliuretano e contrapiso.","m2",99.48,25.78,{"$f":"ROUND(D134*E134,2)","v":{"v":2564.59,"d":"2,564.59"}},null,{"$f":"'Bm 01'!I134","v":0},{"$f":"G134+H134","v":0},{"$f":"ROUND(G134*E134,2)","v":0},{"$f":"'Bm 01'!L134","v":0},{"$f":"J134+K134","v":0},{"$f":"J134/F134","v":{"v":0,"d":"0.00%"}},{"$f":"L134/F134","v":{"v":0,"d":"0.00%"}}]
[18,"PINTURA",{"$nulls":3},{"$f":"SUM(F136)","v":{"v":1246.46,"d":"1,246.46"}},{"$nulls":3},{"$f":"SUM(J136)","v":0},{"$f":"SUM(K136)","v":0},{"$f":"SUM(L136)","v":0},{"$f":"J135/F135","v":{"v":0,"d":"0.00%"}},{"$f":"L135/F135","v":{"v":0,"d":"0.00%"}}]
["18.1","Junta de dilatação para impermeabilização, com selante elastico monocomponente a base de poliuretano, dimensões de 1 x 1 cm.","M",{"v":57.6,"d":"57.60"},21.64,{"$f":"ROUND(D136*E136,2)","v":{"v":1246.46,"d":"1,246.46"}},null,{"$f":"'Bm 01'!I136","v":0},{"$f":"G136+H136","v":0},{"$f":"ROUND(G136*E136,2)","v":0},{"$f":"'Bm 01'!L136","v":0},{"$f":"J136+K136","v":0},{"$f":"J136/F136","v":{"v":0,"d":"0.00%"}},{"$f":"L136/F136","v":{"v":0,"d":"0.00%"}}]
[19,"INSTALAÇÕES HIDRÁULICAS",{"$nulls":3},{"$f":"SUM(F138:F143)","v":710.99},{"$nulls":3},{"$f":"SUM(J138:J143)","v":{"v":449.97999999999996,"d":"449.98"}},{"$f":"SUM(K138:K143)","v":97.24},{"$f":"SUM(L138:L143)","v":547.22},{"$f":"J137/F137","v":{"v":0.6328921644467572,"d":"63.29%"}},{"$f":"L137/F137","v":{"v":0.7696592075837917,"d":"76.97%"}}]
["19.1","Adaptador com flnge e anel de vedação, PVC, soldavel, DN 25 mm X 3/4\", instalado em reservação de água de edificação que possua reservatório de fibra/fibrocimento, fornecimento e instalação.","Unidade",{"v":3,"d":"3.00"},21.95,{"$f":"ROUND(D138*E138,2)","v":65.85},null,{"$f":"'Bm 01'!I138","v":0},{"$f":"G138+H138","v":0},{"$f":"ROUND(G138*E138,2)","v":0},{"$f":"'Bm 01'!L138","v":0},{"$f":"J138+K138","v":0},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["19.2","Adaptador com flnge e anel de vedação, PVC, soldavel, DN 50 mm X 1 1/24\", instalado em reservação de água de edificação que possua reservatório de fibra/fibrocimento, fornecimento e instalação.","Unidade",{"v":2,"d":"2.00"},48.96,97.92,null,{"$f":"'Bm 01'!I139","v":0},0,0,{"$f":"'Bm 01'!L139","v":0},0,{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["19.3","Joelho de 90 graus, CPVC, soldavel, DN 25 mm, instalado em reservação de água de edificação.","Unidade",{"v":4,"d":"4.00"},13.63,54.52,{"v":4,"d":"4.00"},{"$f":"'Bm 01'!I140","v":0},{"v":4,"d":"4.00"},54.52,{"$f":"'Bm 01'!L140","v":0},54.52,{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"}]
["19.4","Joelho de 90 graus, CPVC, soldavel, DN 50 mm, instalado em reservação de água de edificação.","Unidade",{"v":6,"d":"6.00"},65.91,395.46,{"v":6,"d":"6.00"},{"$f":"'Bm 01'!I141","v":0},{"v":6,"d":"6.00"},395.46,{"$f":"'Bm 01'!L141","v":0},395.46,{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"}]
["19.5","Joelho 90 graus com bucha de latão, PVC, soldável, DN 25 mm X 1/2\" instalado em ramal ou sub-ramal de água - Fornecimento e instalação.","Unidade",{"v":2,"d":"2.00"},12.83,25.66,null,{"$f":"'Bm 01'!I142","v":{"v":2,"d":"2.00"}},{"v":2,"d":"2.00"},0,{"$f":"'Bm 01'!L142","v":25.66},25.66,{"v":0,"d":"0.00%"},{"v":1,"d":"100.00%"}]
["19.6","Tubo PVC, soldável, DN 40 mm, instalado em prumada de água - Fornecimento e instalação.","M",{"v":6,"d":"6.00"},11.93,71.58,null,{"$f":"'Bm 01'!I143","v":{"v":6,"d":"6.00"}},{"v":6,"d":"6.00"},0,{"$f":"'Bm 01'!L143","v":71.58},71.58,{"v":0,"d":"0.00%"},{"v":1,"d":"100.00%"}]
[20,"INSTALAÇÕES SANITÁRIAS",{"$nulls":3},{"$f":"SUM(F145:F149)","v":{"v":1420.8500000000001,"d":"1,420.85"}},{"$nulls":3},{"$f":"SUM(J145:J149)","v":{"v":640.3,"d":"640.30"}},{"$f":"SUM(K145:K149)","v":{"v":780.5500000000001,"d":"780.55"}},{"$f":"SUM(L145:L149)","v":{"v":1420.8500000000001,"d":"1,420.85"}},{"v":0.450645740225921,"d":"45.06%"},{"v":1,"d":"100.00%"}]
["20.1","Junção simples , PVC, serie normal, esgoto predial, DN 100 X 100 mm, junta elástica, fornecido e instalado em ramal de descarga ou ramal de esgotosanitário.","Unidade",{"v":5,"d":"5.00"},39.53,{"$f":"ROUND(D145*E145,2)","v":197.65},{"v":5,"d":"5.00"},{"$f":"'Bm 01'!I145","v":0},{"$f":"G145+H145","v":{"v":5,"d":"5.00"}},{"$f":"ROUND(G145*E145,2)","v":197.65},{"$f":"'Bm 01'!L145","v":0},{"$f":"J145+K145","v":197.65},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"}]
["20.2","Junção simples, PVC, serie R, água pluvial, DN 100 X 75 mm, junta elástica, fornecido e instalado em ramal de encaminhamento.","Unidade",{"v":5,"d":"5.00"},{"v":53.8,"d":"53.80"},{"$f":"ROUND(D146*E146,2)","v":{"v":269,"d":"269.00"}},{"v":5,"d":"5.00"},{"$f":"'Bm 01'!I146","v":0},{"$f":"G146+H146","v":{"v":5,"d":"5.00"}},{"$f":"ROUND(G146*E146,2)","v":{"v":269,"d":"269.00"}},{"$f":"'Bm 01'!L146","v":0},{"$f":"J146+K146","v":{"v":269,"d":"269.00"}},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"}]
["20.3","Tubo PVC, serie normal, esgoto predial, DN 100 mm, fornecido e instalado em ramal de descarga ou ramal de esgoto sanitário.","m",{"v":23,"d":"23.00"},37.75,{"$f":"ROUND(D147*E147,2)","v":868.25},{"v":4.599999999999998,"d":"4.60"},{"$f":"'Bm 01'!I147","v":{"v":18.400000000000002,"d":"18.40"}},{"$f":"G147+H147","v":{"v":23,"d":"23.00"}},{"$f":"ROUND(G147*E147,2)","v":173.65},{"$f":"'Bm 01'!L147","v":{"v":694.6,"d":"694.60"}},{"$f":"J147+K147","v":868.25},{"v":0.2,"d":"20.00%"},{"v":1,"d":"100.00%"}]
["20.4","Tubo PVC, serie normal, esgoto predial, DN 40 mm, fornecido e instalado em ramal de descarga ou ramal de esgoto sanitário.","m",{"v":2,"d":"2.00"},13.47,{"$f":"ROUND(D148*E148,2)","v":26.94},null,{"$f":"'Bm 01'!I148","v":{"v":2,"d":"2.00"}},{"$f":"G148+H148","v":{"v":2,"d":"2.00"}},{"$f":"ROUND(G148*E148,2)","v":0},{"$f":"'Bm 01'!L148","v":26.94},{"$f":"J148+K148","v":26.94},{"v":0,"d":"0.00%"},{"v":1,"d":"100.00%"}]
["20.5","Tubo PVC, serie normal, esgoto predial, DN 50 mm, fornecido e instalado em ramal de descarga ou ramal de esgoto sanitário.","m",{"v":3,"d":"3.00"},19.67,{"$f":"ROUND(D149*E149,2)","v":59.01},null,{"$f":"'Bm 01'!I149","v":{"v":3,"d":"3.00"}},{"$f":"G149+H149","v":{"v":3,"d":"3.00"}},{"$f":"ROUND(G149*E149,2)","v":0},{"$f":"'Bm 01'!L149","v":59.01},{"$f":"J149+K149","v":59.01},{"v":0,"d":"0.00%"},{"v":1,"d":"100.00%"}]
[21,"NSTALAÇÕES ELÉTRICAS",{"$nulls":3},{"$f":"SUM(F151:F152)","v":143.22},{"$nulls":3},{"$f":"SUM(J151:J152)","v":0},{"$f":"SUM(K151:K152)","v":0},{"$f":"SUM(L151:L152)","v":0},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["21.1","Caixa retangular 4\" X 2\" em PVC, intalada em parede - Fornecimento e instalação.","Unidade",{"v":8,"d":"8.00"},8.47,{"$f":"ROUND(D151*E151,2)","v":67.76},null,{"$f":"'Bm 01'!I151","v":0},{"$f":"G151+H151","v":0},{"$f":"ROUND(G151*E151,2)","v":0},{"$f":"'Bm 01'!L151","v":0},{"$f":"J151+K151","v":0},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["21.2","Caixa octogonal 4\" X 4\", PVC, instalada em laje - Fornecimento e instalação.","Unidade",{"v":7,"d":"7.00"},10.78,{"$f":"ROUND(D152*E152,2)","v":75.46},null,{"$f":"'Bm 01'!I152","v":0},{"$f":"G152+H152","v":0},{"$f":"ROUND(G152*E152,2)","v":0},{"$f":"'Bm 01'!L152","v":0},{"$f":"J152+K152","v":0},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
[22,"SERVIÇOS DIVERSOS",{"$nulls":3},{"$f":"SUM(F154)","v":599.52},{"$nulls":3},{"$f":"SUM(J154)","v":0},{"$f":"SUM(K154)","v":0},{"$f":"SUM(L154)","v":0},{"$f":"J153/F153","v":{"v":0,"d":"0.00%"}},{"$f":"L153/F153","v":{"v":0,"d":"0.00%"}}]
["22.1","Chuveiro elétrico comum corpo plastico tipo ducha, fornecimento e instalação","Unidade",{"v":8,"d":"8.00"},74.94,{"$f":"ROUND(D154*E154,2)","v":599.52},null,{"$f":"'Bm 01'!I154","v":0},{"$f":"G154+H154","v":0},{"$f":"ROUND(G154*E154,2)","v":0},{"$f":"'Bm 01'!L154","v":0},{"$f":"J154+K154","v":0},{"$f":"J154/F154","v":{"v":0,"d":"0.00%"}},{"$f":"L154/F154","v":{"v":0,"d":"0.00%"}}]
[23,"URBANIZAÇÃO DA ÁREA EXTERNA DA QUADRA",{"$nulls":3},{"$f":"SUM(F156:F174)","v":{"v":169960.05,"d":"169,960.05"}},{"$nulls":3},{"$f":"SUM(J156:J174)","v":{"v":12056.23,"d":"12,056.23"}},{"$f":"SUM(K156:K174)","v":{"v":28827.73,"d":"28,827.73"}},{"$f":"SUM(L156:L174)","v":{"v":40883.96,"d":"40,883.96"}},{"$f":"J155/F155","v":{"v":0.07093566988242238,"d":"7.09%"}},{"$f":"L155/F155","v":{"v":0.2405504116996906,"d":"24.06%"}}]
["23.1","Escavação manual solo de 1a.cat. prof. até 1.50m","m3",1.66,42.51,{"$f":"ROUND(D156*E156,2)","v":70.57},1.66,{"$f":"'Bm 01'!I156","v":0},{"$f":"G156+H156","v":1.66},{"$f":"ROUND(G156*E156,2)","v":70.57},{"$f":"'Bm 01'!L156","v":0},{"$f":"J156+K156","v":70.57},{"$f":"J156/F156","v":{"v":1,"d":"100.00%"}},{"$f":"L156/F156","v":{"v":1,"d":"100.00%"}}]
["23.2","Corte e dobra de aço AÇO CA-50, diametro de 8.0 MM, utilizado em estruturas diversas.","kg",260.96,{"v":7.3,"d":"7.30"},{"v":1905.01,"d":"1,905.01"},null,{"$f":"'Bm 01'!I157","v":260.96},260.96,0,{"$f":"'Bm 01'!L157","v":{"v":1905.01,"d":"1,905.01"}},{"v":1905.01,"d":"1,905.01"},{"v":0,"d":"0.00%"},{"v":1,"d":"100.00%"}]
["23.3","Corte e dobra de aço AÇO CA-60, diametro de 5.0 MM, utilizado em estruturas diversas.","kg",97.15,7.47,725.71,null,{"$f":"'Bm 01'!I158","v":97.15},97.15,0,{"$f":"'Bm 01'!L158","v":725.71},725.71,{"v":0,"d":"0.00%"},{"v":1,"d":"100.00%"}]
["23.4","Forma plana chapa compensada plastificada, esp.= 12mm util. 5x","m2",82.94,26.35,{"v":2185.47,"d":"2,185.47"},null,{"$f":"'Bm 01'!I159","v":82.94},82.94,0,{"$f":"'Bm 01'!L159","v":{"v":2185.47,"d":"2,185.47"}},{"v":2185.47,"d":"2,185.47"},{"v":0,"d":"0.00%"},{"v":1,"d":"100.00%"}]
["23.5","Concretagem de peças, FCK = 25 MPA, Com uso de baldes com seção media menor ou igual a 0,25 m2 - Lançamento, adensamento e acabamento.","m3",3.53,531.32,{"v":1875.56,"d":"1,875.56"},null,{"$f":"'Bm 01'!I160","v":3.53},3.53,0,{"$f":"'Bm 01'!L160","v":{"v":1875.56,"d":"1,875.56"}},{"v":1875.56,"d":"1,875.56"},{"v":0,"d":"0.00%"},{"v":1,"d":"100.00%"}]
["23.6","Alvenaria de tijolo cerâmico (9x19x24)cm, e= 0,09m, com argamassa (traço 1:2:8 - cimento/cal/areia), junta de 2,0cm","m2",119.58,39.63,{"v":4738.96,"d":"4,738.96"},null,{"$f":"'Bm 01'!I161","v":119.58},119.58,0,{"$f":"'Bm 01'!L161","v":{"v":4738.96,"d":"4,738.96"}},{"v":4738.96,"d":"4,738.96"},{"v":0,"d":"0.00%"},{"v":1,"d":"100.00%"}]
["23.7","Alvenaria de tijolo cerâmico (9x19x24)cm, e= 0,19m, com argamassa (traço 1:2:8 - cimento/cal/areia), junta de 2,0cm","m2",32.45,67.91,{"v":2203.68,"d":"2,203.68"},null,{"$f":"'Bm 01'!I162","v":32.45},32.45,0,{"$f":"'Bm 01'!L162","v":{"v":2203.68,"d":"2,203.68"}},{"v":2203.68,"d":"2,203.68"},{"v":0,"d":"0.00%"},{"v":1,"d":"100.00%"}]
["23.8","Elemento vazado de concreto (40x40x7cm) assentados com argamassa (imento e areia traço 1:3)","m2",53.68,53.62,{"v":2878.32,"d":"2,878.32"},{"v":42.944,"d":"42.94"},{"$f":"'Bm 01'!I163","v":{"v":10.736,"d":"10.74"}},{"v":53.68000000000001,"d":"53.68"},{"v":2302.66,"d":"2,302.66"},{"$f":"'Bm 01'!L163","v":575.66},{"v":2878.3199999999997,"d":"2,878.32"},{"v":0.8000013896995468,"d":"80.00%"},{"v":0.9999999999999999,"d":"100.00%"}]
["23.9","Piso em concreto simples desempolado (esp.=5cm), inclusive contrapiso","m2",94.28,25.78,{"v":2430.54,"d":"2,430.54"},null,{"$f":"'Bm 01'!I164","v":0},0,0,{"$f":"'Bm 01'!L164","v":0},0,{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["23.10","Assentamento de guia (meio fio) em trecho reto,confeccionada em concreto pré-fabricada, dimensões 100X15X13X30 CM (COMPRIMENTO X BASE INFERIOR X BASE SUPERIOR X ALTURA), para vias urbanas.","M",{"v":100,"d":"100.00"},41.95,{"v":4195,"d":"4,195.00"},null,{"$f":"'Bm 01'!I165","v":0},0,0,{"$f":"'Bm 01'!L165","v":0},0,{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["23.11","Chapisco c/ argamassa de cimento e areia s/ peneirar traço 1:3 esp.= 5mm p/ parede","m2",527.98,6.19,{"v":3268.2,"d":"3,268.20"},null,{"$f":"'Bm 01'!I166","v":527.98},527.98,0,{"$f":"'Bm 01'!L166","v":{"v":3268.2,"d":"3,268.20"}},{"v":3268.2,"d":"3,268.20"},{"v":0,"d":"0.00%"},{"v":1,"d":"100.00%"}]
["23.12","Reboco c/argamassa pré-fabricada, adesivo de alta resistência p/tinta epóxi esp= 5mmp/parede","m2",711.12,19.95,{"v":14186.84,"d":"14,186.84"},{"v":142.22399999999993,"d":"142.22"},{"$f":"'Bm 01'!I167","v":{"v":568.8960000000001,"d":"568.90"}},711.12,{"v":2837.37,"d":"2,837.37"},{"$f":"'Bm 01'!L167","v":{"v":11349.48,"d":"11,349.48"}},{"v":14186.849999999999,"d":"14,186.85"},{"v":0.20000014097572116,"d":"20.00%"},{"v":1.0000007048786057,"d":"100.00%"}]
["23.13","Aterro c/ controle, mat. c/ aquisição compactação manual","m3",{"v":35.1,"d":"35.10"},143.78,{"v":5046.68,"d":"5,046.68"},{"v":35.1,"d":"35.10"},{"$f":"'Bm 01'!I168","v":0},{"v":35.1,"d":"35.10"},{"v":5046.68,"d":"5,046.68"},{"$f":"'Bm 01'!L168","v":0},{"v":5046.68,"d":"5,046.68"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"}]
["23.14","Execução de passeio (calçada) ou piso de concreto moldado in loco, usinado, acabamento convencional, Espessura de 6 CM, ARMADO.","m2",36.75,55.99,{"v":2057.63,"d":"2,057.63"},{"v":18.375,"d":"18.38"},{"$f":"'Bm 01'!I169","v":0},{"v":18.375,"d":"18.38"},{"v":1028.82,"d":"1,028.82"},{"$f":"'Bm 01'!L169","v":0},{"v":1028.82,"d":"1,028.82"},{"v":0.5000024299801227,"d":"50.00%"},{"v":0.5000024299801227,"d":"50.00%"}]
["23.15","Lastro de concreto magro, aplicado em pisos ou radiers, Espessura de 5 cm.","m2",{"v":30.5,"d":"30.50"},25.25,770.13,{"v":30.5,"d":"30.50"},{"$f":"'Bm 01'!I170","v":0},{"v":30.5,"d":"30.50"},770.13,{"$f":"'Bm 01'!L170","v":0},770.13,{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"}]
["23.16","Guarda corpo em tubo de aço galvanizado de 1 1/2\"","M",{"v":24.5,"d":"24.50"},253.83,{"v":6218.84,"d":"6,218.84"},null,{"$f":"'Bm 01'!I171","v":0},0,0,{"$f":"'Bm 01'!L171","v":0},0,{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["23.17","Execução de pátio/estacionamento em piso intertravado, com bloco retangular cor natural de 20 X 10 cm, espessura de 8 CM.","m2",{"v":1764.31,"d":"1,764.31"},{"v":60.1,"d":"60.10"},{"v":106035.03,"d":"106,035.03"},null,{"$f":"'Bm 01'!I172","v":0},0,0,{"$f":"'Bm 01'!L172","v":0},0,{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["23.18","Pintura de acabamento com aplicação de 02 demaõs de tinta acrílica","m2",{"v":764.8,"d":"764.80"},11.23,{"v":8588.7,"d":"8,588.70"},null,{"$f":"'Bm 01'!I173","v":0},0,0,{"$f":"'Bm 01'!L173","v":0},0,{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["23.19","Esmalte sintético em estrutura de aço carbono 50 micracom revólver, inclusive base.","m2",36.75,15.76,579.18,null,{"$f":"'Bm 01'!I174","v":0},0,0,{"$f":"'Bm 01'!L174","v":0},0,{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
[]
["TOTAL",{"$nulls":4},{"$f":"F9+F11+F13+F18+F21+F27+F36+F47+F54+F60+F90+F97+F110+F115+F125+F129+F133+F135+F137+F144+F150+F153+F155","v":{"v":524984.02,"d":"524,984.02"}},{"$nulls":3},{"$f":"J9+J11+J13+J18+J21+J27+J36+J47+J54+J60+J90+J97+J110+J115+J125+J129+J133+J135+J137+J144+J150+J153+J155","v":{"v":91527.94999999998,"d":"91,527.95"}},{"$f":"K9+K11+K13+K18+K21+K27+K36+K47+K54+K60+K90+K97+K110+K115+K125+K129+K133+K135+K137+K144+K150+K153+K155","v":{"v":114571.20000000001,"d":"114,571.20"}},{"$f":"L9+L11+L13+L18+L21+L27+L36+L47+L54+L60+L90+L97+L110+L115+L125+L129+L133+L135+L137+L144+L150+L153+L155","v":{"v":206099.15000000002,"d":"206,099.15"}},{"$f":"J176/F176","v":{"v":0.17434425908811468,"d":"17.43%"}},{"$f":"L176/F176","v":{"v":0.39258175896477765,"d":"39.26%"}}]
[]
[]
[]
[]
[null,"LUMA PROJETOS E CONSTRUÇÕES LTDA",{"$nulls":4},"Resp.: Técnico Fiscalização da Obra",{"$nulls":4},"Prefeitura Municipal"]
[null,"CNPJ: 08.869.425/0001-43",{"$nulls":4},"Carimbo e Assinatura",{"$nulls":4},"Carimbo e Assinatura"]
[]
[]
[]
[{"$nulls":4},"Valor total medido para ser pago pelo saldo do FNDE",{"$f":"J97+J90+J60+J54+J47+J36+J27+J21+J18+J13+J11+J9","v":{"v":77538.24,"d":"R$ 77,538.24"}}]
[{"$nulls":4},"Valor total medido para ser pago com recursos proprios",{"$f":"J110+J115+J125+J129+J133+J135+J137+J144+J150+J153+J155","v":{"v":13989.71,"d":"R$ 13,989.71"}}]
[{"$nulls":4},"VALOR TOTAL DA MEDIÇÃO 01: Cento e quatorze mil, quinhentos e setenta e um reais, vinte centavos.",{"$f":"F186+F187","v":{"v":91527.95000000001,"d":"R$ 91,527.95"}}]

{"sheet":"Bm 03","index":4,"n_rows":188,"n_cols":19,"rows_kept":188,"merged":[[0,3,0,5],[1,10,2,13],[2,0,2,1],[3,0,3,4],[3,10,3,13],[4,0,4,1],[4,10,4,13],[5,10,5,13],[6,2,6,5],[6,6,6,8],[6,9,6,11],[6,12,6,13],[175,0,175,2],[179,1,179,3],[180,1,180,3],[180,6,180,8],[180,11,180,13],[181,1,181,3],[181,6,181,8],[181,11,181,13]]}
[{"$nulls":3},"MEDIÇÃO SERVIÇOS Nº: 03",null,null,"PERÍODO MEDIÇÃO:  23/04/2020 a 03/06/2020",{"$nulls":8},"BM 01","BM 02","BM 03","BM 04"]
[{"$nulls":5},"MODALIDADE: TOMADA DE PREÇOS Nº. 001/2019",{"$nulls":4},"FONTE DE RECURSOS: RECURSOS PRÓPRIOS E Convênio PAC 2 – 5506/2013 ",{"$nulls":3},"TOTAL",{"$f":"'Bm 01'!F188","v":{"v":114571.2,"d":"114,571.20"}},{"$f":"'Bm 02'!F188","v":{"v":91527.95000000001,"d":"91,527.95"}},{"$f":"F188","v":{"v":84350.45,"d":"84,350.45"}}]
["CONTRATANTE: PREFEITURA MUNICIPAL DE PALMAS DE MONTE ALTO - BA",{"$nulls":4},"DATA DA PROPOSTA: 24/04/2019",{"$nulls":8},"FNDE",{"$f":"'Bm 01'!F186","v":{"v":76338.28,"d":"76,338.28"}},{"$f":"'Bm 02'!F186","v":{"v":77538.24,"d":"77,538.24"}},{"$f":"F186","v":{"v":23739.730000000003,"d":"23,739.73"}}]
["TIPO DE EMPREENDIMENTO: CONCLUSÃO DE QUADRA POLIESPORTIVA COBERTA",{"$nulls":4},"INÍCIO DA OBRA: 15/06/2019",{"$nulls":4},"FIM DA OBRA: 31/12/2020",{"$nulls":3},"PREF.",{"$f":"'Bm 01'!F187","v":{"v":38232.92,"d":"38,232.92"}},{"$f":"'Bm 02'!F187","v":{"v":13989.71,"d":"13,989.71"}},{"$f":"F187","v":{"v":60610.719999999994,"d":"60,610.72"}}]
["CONTRATADA: LUMA PROJETOS E CONSTRUÇÕES LTDA",{"$nulls":4},"CONTRATO INICIAL: R$ 524.984,02",{"$nulls":4},"CONTRATO Nº: 001/2019TP",{"$nulls":4},"                  "]
["LOCALIZAÇÃO: Escola Municipal Wilson Lins, Distrito de Espraiados - Palmas de Monte Alto - BA",{"$nulls":4},"CONTRATO ATUALIZADO: R$ 524.984,02",{"$nulls":4},"DATA DE ASSINATURA DO CONTRATO: ",{"$nulls":3},"medição","mat","mo","inss","ir"]
["ITEM","DESCRIÇÃO DOS SERVIÇOS","DADOS DO CONTRATO",{"$nulls":3},"REALIZAÇÃO FÍSICA",null,null,"REALIZAÇÃO FINANCEIRA",null,null,"% EXECUTADA",null,{"$f":"R4","v":{"v":60610.719999999994,"d":"60,610.72"}},{"$f":"O7*0.6","v":{"v":36366.43199999999,"d":"36,366.43"}},{"$f":"O7*0.4","v":{"v":24244.288,"d":"24,244.29"}},{"$f":"O7*0.035","v":{"v":2121.3752,"d":"2,121.38"}},{"$f":"O7*0.015","v":{"v":909.1607999999999,"d":"909.16"}}]
[null,null,"UN","QUANTIDADE","PREÇO UNITÁRIO","VR TOTAL","ATUAL","ANTERIOR","TOTAL","ATUAL","ANTERIOR","TOTAL","ATUAL","TOTAL"]
[1,"PAREDES E PAINÉIS",{"$nulls":3},{"$f":"SUM(F10)","v":{"v":11716.19,"d":"11,716.19"}},{"$nulls":3},{"$f":"SUM(J10)","v":0},{"$f":"SUM(K10)","v":{"v":11716.189999999999,"d":"11,716.19"}},{"$f":"SUM(L10)","v":{"v":11716.189999999999,"d":"11,716.19"}},{"$f":"J9/F9","v":{"v":0,"d":"0.00%"}},{"$f":"L9/F9","v":{"v":0.9999999999999999,"d":"100.00%"}}]
["1.1","Elemento vazado de concreto (50x50x10cm) anti-chuva assentados com argamassa (cimento e areia traço 1:3)","m2",{"v":148.1,"d":"148.10"},79.11,{"$f":"ROUND(D10*E10,2)","v":{"v":11716.19,"d":"11,716.19"}},null,{"$f":"'Bm 02'!I10","v":{"v":148.1,"d":"148.10"}},{"$f":"G10+H10","v":{"v":148.1,"d":"148.10"}},{"$f":"ROUND(G10*E10,2)","v":0},{"$f":"'Bm 02'!L10","v":{"v":11716.189999999999,"d":"11,716.19"}},{"$f":"J10+K10","v":{"v":11716.189999999999,"d":"11,716.19"}},{"v":0,"d":"0.00%"},{"v":0.9999999999999999,"d":"100.00%"}]
[2,"COBERTURA",{"$nulls":3},{"$f":"SUM(F12)","v":{"v":59131.12,"d":"59,131.12"}},{"$nulls":3},{"$f":"SUM(J12)","v":0},{"$f":"SUM(K12)","v":{"v":53218.01,"d":"53,218.01"}},{"$f":"SUM(L12)","v":{"v":53218.01,"d":"53,218.01"}},{"v":0,"d":"0.00%"},{"v":0.9000000338231374,"d":"90.00%"}]
["2.1","Telha metálica em chapa galvanizada e=0.5mm","m2",{"v":1114,"d":"1,114.00"},53.08,{"$f":"ROUND(D12*E12,2)","v":{"v":59131.12,"d":"59,131.12"}},null,{"$f":"'Bm 02'!I12","v":{"v":1002.6,"d":"1,002.60"}},{"$f":"G12+H12","v":{"v":1002.6,"d":"1,002.60"}},{"$f":"ROUND(G12*E12,2)","v":0},{"$f":"'Bm 02'!L12","v":{"v":53218.01,"d":"53,218.01"}},{"$f":"J12+K12","v":{"v":53218.01,"d":"53,218.01"}},{"v":0,"d":"0.00%"},{"v":0.9000000338231374,"d":"90.00%"}]
[3,"ESQUADRIAS",{"$nulls":3},{"$f":"SUM(F14:F17)","v":{"v":5931.43,"d":"5,931.43"}},{"$nulls":3},{"$f":"SUM(J14:J17)","v":0},{"$f":"SUM(K14:K17)","v":0},{"$f":"SUM(L14:L17)","v":0},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["3.1","Porta de madeira (1,00x2,10 m) com bandeira (1,00x0,80 m) - inclusive ferragens, conforme projeto de esquadrias","Unidade",{"v":2,"d":"2.00"},940.08,{"$f":"ROUND(D14*E14,2)","v":{"v":1880.16,"d":"1,880.16"}},null,{"$f":"'Bm 02'!I14","v":0},{"$f":"G14+H14","v":0},{"$f":"ROUND(G14*E14,2)","v":0},{"$f":"'Bm 02'!L14","v":0},{"$f":"J14+K14","v":0},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["3.2","Porta de madeira (0,90x2,10 m) - inclusive ferragens, conforme projeto de esquadrias","Unidade",{"v":1,"d":"1.00"},828.69,{"$f":"ROUND(D15*E15,2)","v":828.69},null,{"$f":"'Bm 02'!I15","v":0},{"$f":"G15+H15","v":0},{"$f":"ROUND(G15*E15,2)","v":0},{"$f":"'Bm 02'!L15","v":0},{"$f":"J15+K15","v":0},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["3.3","Porta de madeira - Banheiros e Sanitários (0,60 m) completa inclusive targeta metálica","Unidade",{"v":4,"d":"4.00"},565.77,{"$f":"ROUND(D16*E16,2)","v":{"v":2263.08,"d":"2,263.08"}},null,{"$f":"'Bm 02'!I16","v":0},{"$f":"G16+H16","v":0},{"$f":"ROUND(G16*E16,2)","v":0},{"$f":"'Bm 02'!L16","v":0},{"$f":"J16+K16","v":0},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["3.4","Porta de madeira - Banheiros e Sanitários (0,80 m) completa inclusive targeta metálica - WC PNE","Unidade",{"v":2,"d":"2.00"},479.75,{"$f":"ROUND(D17*E17,2)","v":{"v":959.5,"d":"959.50"}},null,{"$f":"'Bm 02'!I17","v":0},{"$f":"G17+H17","v":0},{"$f":"ROUND(G17*E17,2)","v":0},{"$f":"'Bm 02'!L17","v":0},{"$f":"J17+K17","v":0},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
[4,"REVESTIMENTOS",{"$nulls":3},{"$f":"SUM(F19:F20)","v":{"v":20020.64,"d":"20,020.64"}},{"$nulls":3},{"$f":"SUM(J19:J20)","v":{"v":17548.04,"d":"17,548.04"}},{"$f":"SUM(K19:K20)","v":0},{"$f":"SUM(L19:L20)","v":{"v":17548.04,"d":"17,548.04"}},{"v":0.8764974546268252,"d":"87.65%"},{"v":0.8764974546268252,"d":"87.65%"}]
["4.1","Revestimento cerâmico de paredes PEI IV - cerâmica 20 x 20 cm - incl. rejunte - conforme projeto","m2",{"v":328,"d":"328.00"},48.29,{"$f":"ROUND(D19*E19,2)","v":{"v":15839.12,"d":"15,839.12"}},{"v":280,"d":"280.00"},{"$f":"'Bm 02'!I19","v":0},{"$f":"G19+H19","v":{"v":280,"d":"280.00"}},{"$f":"ROUND(G19*E19,2)","v":{"v":13521.2,"d":"13,521.20"}},{"$f":"'Bm 02'!L19","v":0},{"$f":"J19+K19","v":{"v":13521.2,"d":"13,521.20"}},{"v":0.8536585365853658,"d":"85.37%"},{"v":0.8536585365853658,"d":"85.37%"}]
["4.2","Revestimento cerâmico de paredes PEI IV - cerâmica 10 x 10 cm - incl. rejunte - conforme projeto","m2",{"v":81.1,"d":"81.10"},51.56,{"$f":"ROUND(D20*E20,2)","v":{"v":4181.52,"d":"4,181.52"}},{"v":78.1,"d":"78.10"},{"$f":"'Bm 02'!I20","v":0},{"$f":"G20+H20","v":{"v":78.1,"d":"78.10"}},{"$f":"ROUND(G20*E20,2)","v":{"v":4026.84,"d":"4,026.84"}},{"$f":"'Bm 02'!L20","v":0},{"$f":"J20+K20","v":{"v":4026.84,"d":"4,026.84"}},{"v":0.9630086667049302,"d":"96.30%"},{"v":0.9630086667049302,"d":"96.30%"}]
[5,"PISOS",{"$nulls":3},{"$f":"SUM(F22:F26)","v":{"v":62634.19,"d":"62,634.19"}},{"$nulls":3},{"$f":"SUM(J22:J26)","v":{"v":4116.37,"d":"4,116.37"}},{"$f":"SUM(K22:K26)","v":{"v":46727.33,"d":"46,727.33"}},{"$f":"SUM(L22:L26)","v":{"v":50843.700000000004,"d":"50,843.70"}},{"v":0.06572081478183081,"d":"6.57%"},{"v":0.8117563266963299,"d":"81.18%"}]
["5.1","Lastro de brita graduada apiloada (esp.=6 cm)","m2",{"v":633.2,"d":"633.20"},13.43,{"$f":"ROUND(D22*E22,2)","v":{"v":8503.88,"d":"8,503.88"}},null,{"$f":"'Bm 02'!I22","v":{"v":633.2,"d":"633.20"}},{"$f":"G22+H22","v":{"v":633.2,"d":"633.20"}},{"$f":"ROUND(G22*E22,2)","v":0},{"$f":"'Bm 02'!L22","v":{"v":8503.88,"d":"8,503.88"}},{"$f":"J22+K22","v":{"v":8503.88,"d":"8,503.88"}},{"v":0,"d":"0.00%"},{"v":1,"d":"100.00%"}]
["5.2","Piso em concreto armado com tela e juntas de dilatação (esp.=10cm)","m2",{"v":633.2,"d":"633.20"},55.99,{"$f":"ROUND(D23*E23,2)","v":{"v":35452.87,"d":"35,452.87"}},null,{"$f":"'Bm 02'!I23","v":{"v":633.2,"d":"633.20"}},{"$f":"G23+H23","v":{"v":633.2,"d":"633.20"}},{"$f":"ROUND(G23*E23,2)","v":0},{"$f":"'Bm 02'!L23","v":{"v":35452.87,"d":"35,452.87"}},{"$f":"J23+K23","v":{"v":35452.87,"d":"35,452.87"}},{"v":0,"d":"0.00%"},{"v":1,"d":"100.00%"}]
["5.3","Piso em concreto simples desempolado (esp.=5cm), inclusive contrapiso","m2",107.47,25.78,{"$f":"ROUND(D24*E24,2)","v":{"v":2770.58,"d":"2,770.58"}},null,{"$f":"'Bm 02'!I24","v":107.47},{"$f":"G24+H24","v":107.47},{"$f":"ROUND(G24*E24,2)","v":0},{"$f":"'Bm 02'!L24","v":{"v":2770.58,"d":"2,770.58"}},{"$f":"J24+K24","v":{"v":2770.58,"d":"2,770.58"}},{"v":0,"d":"0.00%"},{"v":1,"d":"100.00%"}]
["5.4","Junta de retração, serrada com disco diamantado, parapavimentos em placa de concreto, profund.= 5cm, inclusive preenchimento com mastique","m",627.05,21.64,{"$f":"ROUND(D25*E25,2)","v":{"v":13569.36,"d":"13,569.36"}},125.41,{"$f":"'Bm 02'!I25","v":0},{"$f":"G25+H25","v":125.41},{"$f":"ROUND(G25*E25,2)","v":{"v":2713.87,"d":"2,713.87"}},{"$f":"'Bm 02'!L25","v":0},{"$f":"J25+K25","v":{"v":2713.87,"d":"2,713.87"}},{"v":0.19999985260911346,"d":"20.00%"},{"v":0.19999985260911346,"d":"20.00%"}]
["5.5","Piso cerâmico esmaltado PEI V - 33 x 33 cm - incl. rejunte - conforme projeto","m2",{"v":62.5,"d":"62.50"},{"v":37.4,"d":"37.40"},{"$f":"ROUND(D26*E26,2)","v":{"v":2337.5,"d":"2,337.50"}},{"v":37.5,"d":"37.50"},{"$f":"'Bm 02'!I26","v":0},{"$f":"G26+H26","v":{"v":37.5,"d":"37.50"}},{"$f":"ROUND(G26*E26,2)","v":{"v":1402.5,"d":"1,402.50"}},{"$f":"'Bm 02'!L26","v":0},{"$f":"J26+K26","v":{"v":1402.5,"d":"1,402.50"}},{"v":0.6,"d":"60.00%"},{"v":0.6,"d":"60.00%"}]
[6,"PINTURA",{"$nulls":3},{"$f":"SUM(F28:F35)","v":{"v":80615.19,"d":"80,615.19"}},{"$nulls":3},{"$f":"SUM(J28:J35)","v":{"v":1755.66,"d":"1,755.66"}},{"$f":"SUM(K28:K35)","v":{"v":21108.07,"d":"21,108.07"}},{"$f":"SUM(L28:L35)","v":{"v":22863.73,"d":"22,863.73"}},{"v":0.021778277766262163,"d":"2.18%"},{"v":0.2836156560568796,"d":"28.36%"}]
["6.1","Aplicação de selador acrílico","m2",{"v":847.2,"d":"847.20"},2.72,{"$f":"ROUND(D28*E28,2)","v":{"v":2304.38,"d":"2,304.38"}},null,{"$f":"'Bm 02'!I28","v":0},{"$f":"G28+H28","v":0},{"$f":"ROUND(G28*E28,2)","v":0},{"$f":"'Bm 02'!L28","v":0},{"$f":"J28+K28","v":0},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["6.2","Demarcação de quadra com tinta acrílica","m",{"v":360,"d":"360.00"},11.18,{"v":4024.8,"d":"4,024.80"},null,{"$f":"'Bm 02'!I29","v":0},0,0,{"$f":"'Bm 02'!L29","v":0},0,{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["6.3","Emassamento de superfície, comaplicação de 02 demãosde massa acrílica","m2",{"v":88.6,"d":"88.60"},22.59,{"v":2001.47,"d":"2,001.47"},null,{"$f":"'Bm 02'!I30","v":0},0,0,{"$f":"'Bm 02'!L30","v":0},0,{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["6.4","Esmalte sintético em estrutura de aço carbono 50 micracom revólver","m2",{"v":1114,"d":"1,114.00"},15.76,{"v":17556.64,"d":"17,556.64"},{"v":111.4,"d":"111.40"},{"$f":"'Bm 02'!I31","v":{"v":891.2,"d":"891.20"}},{"v":1002.6,"d":"1,002.60"},{"v":1755.66,"d":"1,755.66"},{"$f":"'Bm 02'!L31","v":{"v":14045.31,"d":"14,045.31"}},{"v":15800.97,"d":"15,800.97"},{"v":0.09999977216597254,"d":"10.00%"},{"v":0.8999996582489588,"d":"90.00%"}]
["6.5","Pintura c/ primer epoxi em estrutura de aço carbono 25 micra com revólver","m2",{"v":1114,"d":"1,114.00"},6.34,{"v":7062.76,"d":"7,062.76"},null,{"$f":"'Bm 02'!I32","v":{"v":1114,"d":"1,114.00"}},{"v":1114,"d":"1,114.00"},0,{"$f":"'Bm 02'!L32","v":{"v":7062.76,"d":"7,062.76"}},{"v":7062.76,"d":"7,062.76"},{"v":0,"d":"0.00%"},{"v":1,"d":"100.00%"}]
["6.6","Pintura de acabamento com aplicação de 02 demaõs de tinta acrílica","m2",{"v":847.2,"d":"847.20"},11.23,{"v":9514.06,"d":"9,514.06"},null,{"$f":"'Bm 02'!I33","v":0},0,0,{"$f":"'Bm 02'!L33","v":0},0,{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["6.7","Pintura de piso com tinta à base de resina epóxi","m2",{"v":480,"d":"480.00"},58.23,{"v":27950.4,"d":"27,950.40"},null,{"$f":"'Bm 02'!I34","v":0},0,0,{"$f":"'Bm 02'!L34","v":0},0,{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["6.8","Pintura em tinta PVA latex (02 demãos), inclusive emassamento","m2",{"v":476,"d":"476.00"},21.43,{"v":10200.68,"d":"10,200.68"},null,{"$f":"'Bm 02'!I35","v":0},0,0,{"$f":"'Bm 02'!L35","v":0},0,{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
[7,"INSTALAÇÕES HIDRÁULICAS",{"$nulls":3},{"$f":"SUM(F37:F46)","v":{"v":3977.15,"d":"3,977.15"}},{"$nulls":3},{"$f":"SUM(J37:J46)","v":0},{"$f":"SUM(K37:K46)","v":{"v":1575.3899999999999,"d":"1,575.39"}},{"$f":"SUM(L37:L46)","v":{"v":1575.3899999999999,"d":"1,575.39"}},{"v":0,"d":"0.00%"},{"v":0.39611027997435344,"d":"39.61%"}]
["7.1","Caixa d´água em fibra de vidro - cap. 3.000 litros","Unidade",{"v":1,"d":"1.00"},681.62,{"$f":"ROUND(D37*E37,2)","v":681.62},null,{"$f":"'Bm 02'!I37","v":{"v":1,"d":"1.00"}},{"$f":"G37+H37","v":{"v":1,"d":"1.00"}},{"$f":"ROUND(G37*E37,2)","v":0},{"$f":"'Bm 02'!L37","v":681.62},{"$f":"J37+K37","v":681.62},{"v":0,"d":"0.00%"},{"v":1,"d":"100.00%"}]
["7.2","Engate flexível plástico","Unidade",{"v":10,"d":"10.00"},7.65,{"v":76.5,"d":"76.50"},null,{"$f":"'Bm 02'!I38","v":{"v":10,"d":"10.00"}},{"v":10,"d":"10.00"},0,{"$f":"'Bm 02'!L38","v":{"v":76.5,"d":"76.50"}},{"v":76.5,"d":"76.50"},{"v":0,"d":"0.00%"},{"v":1,"d":"100.00%"}]
["7.3","\\\"Torneira cromada para lavatório1/2\\\"\\\"\\\"","Unidade",{"v":8,"d":"8.00"},49.65,{"v":397.2,"d":"397.20"},null,{"$f":"'Bm 02'!I39","v":{"v":8,"d":"8.00"}},{"v":8,"d":"8.00"},0,{"$f":"'Bm 02'!L39","v":{"v":397.2,"d":"397.20"}},{"v":397.2,"d":"397.20"},{"v":0,"d":"0.00%"},{"v":1,"d":"100.00%"}]
["7.4","\\\"Torneira de bóia p/caixa d'agua em pvc d = 3/4\\\"\\\"\\\"","Unidade",{"v":1,"d":"1.00"},35.72,35.72,null,{"$f":"'Bm 02'!I40","v":{"v":1,"d":"1.00"}},{"v":1,"d":"1.00"},0,{"$f":"'Bm 02'!L40","v":35.72},35.72,{"v":0,"d":"0.00%"},{"v":1,"d":"100.00%"}]
["7.5","Tubo PVCrígido soldável - 20 mm","M",{"v":5,"d":"5.00"},16.33,81.65,null,{"$f":"'Bm 02'!I41","v":{"v":5,"d":"5.00"}},{"v":5,"d":"5.00"},0,{"$f":"'Bm 02'!L41","v":81.65},81.65,{"v":0,"d":"0.00%"},{"v":1,"d":"100.00%"}]
["7.6","Tubo PVCrígido soldável - 25 mm","M",{"v":5,"d":"5.00"},19.36,{"v":96.8,"d":"96.80"},null,{"$f":"'Bm 02'!I42","v":{"v":5,"d":"5.00"}},{"v":5,"d":"5.00"},0,{"$f":"'Bm 02'!L42","v":{"v":96.8,"d":"96.80"}},{"v":96.8,"d":"96.80"},{"v":0,"d":"0.00%"},{"v":1,"d":"100.00%"}]
["7.7","Tubo PVC rígido soldável - 32 mm","M",{"v":5,"d":"5.00"},26.42,{"v":132.1,"d":"132.10"},null,{"$f":"'Bm 02'!I43","v":{"v":5,"d":"5.00"}},{"v":5,"d":"5.00"},0,{"$f":"'Bm 02'!L43","v":{"v":132.1,"d":"132.10"}},{"v":132.1,"d":"132.10"},{"v":0,"d":"0.00%"},{"v":1,"d":"100.00%"}]
["7.8","Tubo PVC rígido soldável - 50 mm","M",{"v":5,"d":"5.00"},14.76,{"v":73.8,"d":"73.80"},null,{"$f":"'Bm 02'!I44","v":{"v":5,"d":"5.00"}},{"v":5,"d":"5.00"},0,{"$f":"'Bm 02'!L44","v":{"v":73.8,"d":"73.80"}},{"v":73.8,"d":"73.80"},{"v":0,"d":"0.00%"},{"v":1,"d":"100.00%"}]
["7.9","Vaso sanitario para deficientes físicos para válvula de descarga, em louca branca, com acessórios,inclusive assento,conjunto de fixação, anelde vedação, tubo PVC de ligação","Unidade",{"v":2,"d":"2.00"},779.18,{"v":1558.36,"d":"1,558.36"},null,{"$f":"'Bm 02'!I45","v":0},0,0,{"$f":"'Bm 02'!L45","v":0},0,{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["7.10","Vaso sanitario sifonado, para louca branca, com acessórios, inclusive assento plástico, anel de vedação, tubo PVC de ligação","Unidade",{"v":4,"d":"4.00"},210.85,{"v":843.4,"d":"843.40"},null,{"$f":"'Bm 02'!I46","v":0},0,0,{"$f":"'Bm 02'!L46","v":0},0,{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
[8,"INSTALAÇÕES SANITÁRIAS",{"$nulls":3},{"$f":"SUM(F48:F53)","v":{"v":4149.25,"d":"4,149.25"}},{"$nulls":3},{"$f":"SUM(J48:J53)","v":0},{"$f":"SUM(K48:K53)","v":{"v":2718.52,"d":"2,718.52"}},{"$f":"SUM(L48:L53)","v":{"v":2718.52,"d":"2,718.52"}},{"v":0,"d":"0.00%"},{"v":0.6551834668916069,"d":"65.52%"}]
["8.1","Fossa séptica, em concreto armado, (d2,50 x h 12,00)","Unidade",{"v":1,"d":"1.00"},{"v":1308.04,"d":"1,308.04"},{"$f":"ROUND(D48*E48,2)","v":{"v":1308.04,"d":"1,308.04"}},null,{"$f":"'Bm 02'!I48","v":{"v":1,"d":"1.00"}},{"$f":"G48+H48","v":{"v":1,"d":"1.00"}},{"$f":"ROUND(G48*E48,2)","v":0},{"$f":"'Bm 02'!L48","v":{"v":1308.04,"d":"1,308.04"}},{"$f":"J48+K48","v":{"v":1308.04,"d":"1,308.04"}},{"v":0,"d":"0.00%"},{"v":1,"d":"100.00%"}]
["8.2","\\\"Sifão de copo para pia e lavatório 1\\\"\\\" - 1.1/2\\\"\\\"\\\"","Unidade",{"v":9,"d":"9.00"},152.77,{"v":1374.93,"d":"1,374.93"},null,{"$f":"'Bm 02'!I49","v":0},0,0,{"$f":"'Bm 02'!L49","v":0},0,{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["8.3","Sumidouro em alvenaria (d 2,30 x h 6,00)","Unidade",{"v":1,"d":"1.00"},{"v":1308.04,"d":"1,308.04"},{"v":1308.04,"d":"1,308.04"},null,{"$f":"'Bm 02'!I50","v":{"v":1,"d":"1.00"}},{"v":1,"d":"1.00"},0,{"$f":"'Bm 02'!L50","v":{"v":1308.04,"d":"1,308.04"}},{"v":1308.04,"d":"1,308.04"},{"v":0,"d":"0.00%"},{"v":1,"d":"100.00%"}]
["8.4","Tubo rígido c/ ponta lisa 100 mm","M",{"v":2,"d":"2.00"},37.75,{"v":75.5,"d":"75.50"},null,{"$f":"'Bm 02'!I51","v":{"v":2,"d":"2.00"}},{"v":2,"d":"2.00"},0,{"$f":"'Bm 02'!L51","v":{"v":75.5,"d":"75.50"}},{"v":75.5,"d":"75.50"},{"v":0,"d":"0.00%"},{"v":1,"d":"100.00%"}]
["8.5","Tubo rígido c/ ponta lisa 40 mm","M",{"v":2,"d":"2.00"},13.47,26.94,null,{"$f":"'Bm 02'!I52","v":{"v":2,"d":"2.00"}},{"v":2,"d":"2.00"},0,{"$f":"'Bm 02'!L52","v":26.94},26.94,{"v":0,"d":"0.00%"},{"v":1,"d":"100.00%"}]
["8.6","\\\"Válvula para lavatório e tanque 1\\\"\\\"\\\"","Unidade",{"v":9,"d":"9.00"},{"v":6.2,"d":"6.20"},{"v":55.8,"d":"55.80"},null,{"$f":"'Bm 02'!I53","v":0},0,0,{"$f":"'Bm 02'!L53","v":0},0,{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
[9,"DRENAGEM PLUVIAL",{"$nulls":3},{"$f":"SUM(F55:F59)","v":{"v":19871.36,"d":"19,871.36"}},{"$nulls":3},{"$f":"SUM(J55:J59)","v":0},{"$f":"SUM(K55:K59)","v":{"v":16813.010000000002,"d":"16,813.01"}},{"$f":"SUM(L55:L59)","v":{"v":16813.010000000002,"d":"16,813.01"}},{"v":0,"d":"0.00%"},{"v":0.8460925673934749,"d":"84.61%"}]
["9.1","Calha em chapa de aço galvanizado n° 24","M",{"v":72,"d":"72.00"},40.86,{"$f":"ROUND(D55*E55,2)","v":{"v":2941.92,"d":"2,941.92"}},null,{"$f":"'Bm 02'!I55","v":{"v":72,"d":"72.00"}},{"$f":"G55+H55","v":{"v":72,"d":"72.00"}},{"$f":"ROUND(G55*E55,2)","v":0},{"$f":"'Bm 02'!L55","v":{"v":2941.92,"d":"2,941.92"}},{"$f":"J55+K55","v":{"v":2941.92,"d":"2,941.92"}},{"v":0,"d":"0.00%"},{"v":1,"d":"100.00%"}]
["9.2","Tubo de queda - água pluvial DN=150 mm","M",{"v":20,"d":"20.00"},45.96,{"$f":"ROUND(D56*E56,2)","v":{"v":919.2,"d":"919.20"}},null,{"$f":"'Bm 02'!I56","v":0},{"$f":"G56+H56","v":0},{"$f":"ROUND(G56*E56,2)","v":0},{"$f":"'Bm 02'!L56","v":0},{"$f":"J56+K56","v":0},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["9.3","Joelho PVC 90° d=150 mm - tubulação pluvial","M",{"v":4,"d":"4.00"},91.39,{"$f":"ROUND(D57*E57,2)","v":365.56},null,{"$f":"'Bm 02'!I57","v":0},{"$f":"G57+H57","v":0},{"$f":"ROUND(G57*E57,2)","v":0},{"$f":"'Bm 02'!L57","v":0},{"$f":"J57+K57","v":0},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["9.4","\\\"Ralohemisférico tipo \\\"\\\"abacaxi\\\"\\\" com tela de aço com funil de saída cônico\\\"","Unidade",{"v":4,"d":"4.00"},58.09,{"$f":"ROUND(D58*E58,2)","v":232.36},null,{"$f":"'Bm 02'!I58","v":0},{"$f":"G58+H58","v":0},{"$f":"ROUND(G58*E58,2)","v":0},{"$f":"'Bm 02'!L58","v":0},{"$f":"J58+K58","v":0},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["9.5","Canaleta de concreto c/ tampa removível em chapa de aço (0,25 x 0,25 x 0,25m)","M",{"v":72,"d":"72.00"},214.06,{"$f":"ROUND(D59*E59,2)","v":{"v":15412.32,"d":"15,412.32"}},null,{"$f":"'Bm 02'!I59","v":{"v":64.8,"d":"64.80"}},{"$f":"G59+H59","v":{"v":64.8,"d":"64.80"}},{"$f":"ROUND(G59*E59,2)","v":0},{"$f":"'Bm 02'!L59","v":{"v":13871.09,"d":"13,871.09"}},{"$f":"J59+K59","v":{"v":13871.09,"d":"13,871.09"}},{"v":0,"d":"0.00%"},{"v":0.9000001297663168,"d":"90.00%"}]
[10,"INSTALAÇÕES ELÉTRICAS",{"$nulls":3},{"$f":"SUM(F61:F89)","v":{"v":16337.59,"d":"16,337.59"}},{"$nulls":3},{"$f":"SUM(J61:J89)","v":0},{"$f":"SUM(K61:K89)","v":0},{"$f":"SUM(L61:L89)","v":0},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["10.1","\\\"Condulete em alumínio tipo T de 3/4\\\"\\\", inclusive acessórios\\\"","Unidade",{"v":5,"d":"5.00"},18.54,{"$f":"ROUND(D61*E61,2)","v":{"v":92.7,"d":"92.70"}},null,{"$f":"'Bm 02'!I61","v":0},{"$f":"G61+H61","v":0},{"$f":"ROUND(G61*E61,2)","v":0},{"$f":"'Bm 02'!L61","v":0},{"$f":"J61+K61","v":0},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["10.2","\\\"Condulete em alumínio tipo L de 3/4\\\"\\\", inclusive acessórios\\\"","Unidade",{"v":5,"d":"5.00"},12.18,{"v":60.9,"d":"60.90"},null,{"$f":"'Bm 02'!I62","v":0},0,0,{"$f":"'Bm 02'!L62","v":0},0,{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["10.3","\\\"Condulete em alumínio tipo TA de 3/4\\\"\\\", inclusive acessórios\\\"","Unidade",{"v":4,"d":"4.00"},16.38,65.52,null,{"$f":"'Bm 02'!I63","v":0},0,0,{"$f":"'Bm 02'!L63","v":0},0,{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["10.4","\\\"Condulete em alumínio tipo XA de 3/4\\\"\\\", inclusive acessórios\\\"","Unidade",{"v":1,"d":"1.00"},18.91,18.91,null,{"$f":"'Bm 02'!I64","v":0},0,0,{"$f":"'Bm 02'!L64","v":0},0,{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["10.5","\\\"Caixa de PVC 4x2\\\"\\\", inclusive espelho\\\"","Unidade",{"v":16,"d":"16.00"},8.47,135.52,null,{"$f":"'Bm 02'!I65","v":0},0,0,{"$f":"'Bm 02'!L65","v":0},0,{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["10.6","Condutor de cobre unipolar, isolaçãoem PVC/70ºC, camada de proteção em PVC, não propagador de chamas, classe de tensão 750V,encordoamento classe 5, flexível, com seção 2,5 mm²","M",{"v":190,"d":"190.00"},2.77,{"v":526.3,"d":"526.30"},null,{"$f":"'Bm 02'!I66","v":0},0,0,{"$f":"'Bm 02'!L66","v":0},0,{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["10.7","Condutor de cobre unipolar, isolação em PVC/70ºC, camada de proteção em PVC, não propagador de chamas, classe detensão 750V,encordoamento classe 5, flexível, com seção 4 mm²","M",{"v":820,"d":"820.00"},4.36,{"v":3575.2,"d":"3,575.20"},null,{"$f":"'Bm 02'!I67","v":0},0,0,{"$f":"'Bm 02'!L67","v":0},0,{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["10.8","Condutor de cobre unipolar, isolação em PVC/70ºC, camada de proteção em PVC, não propagador de chamas, classe de tensão 750V, encordoamento classe 5, flexível, com seção 16mm²","M",{"v":14,"d":"14.00"},14.68,205.52,null,{"$f":"'Bm 02'!I68","v":0},0,0,{"$f":"'Bm 02'!L68","v":0},0,{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["10.9","Condutor de cobre unipolar, isolação em PVC/90ºC, camada de proteção em PVC, não propagador de chamas, classe de tensão 1000V, encordoamento classe 5, flexível, com seção 35 mm²","M",{"v":41,"d":"41.00"},22.02,902.82,null,{"$f":"'Bm 02'!I69","v":0},0,0,{"$f":"'Bm 02'!L69","v":0},0,{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["10.10","Tomada 2p + t de embutir, 10 A, completa","Unidade",{"v":2,"d":"2.00"},24.88,49.76,null,{"$f":"'Bm 02'!I70","v":0},0,0,{"$f":"'Bm 02'!L70","v":0},0,{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["10.11","Tomada 2p + t para piso, 10 A, completa","Unidade",{"v":1,"d":"1.00"},12.36,12.36,null,{"$f":"'Bm 02'!I71","v":0},0,0,{"$f":"'Bm 02'!L71","v":0},0,{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["10.12","Interruptor 1 tecla simples","Unidade",{"v":7,"d":"7.00"},23.53,164.71,null,{"$f":"'Bm 02'!I72","v":0},0,0,{"$f":"'Bm 02'!L72","v":0},0,{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["10.13","Disjuntor termomagnetico monopolar 10 A, padrão DIN (linha branca)","Unidade",{"v":5,"d":"5.00"},15.87,79.35,null,{"$f":"'Bm 02'!I73","v":0},0,0,{"$f":"'Bm 02'!L73","v":0},0,{"$f":"J73/F73","v":{"v":0,"d":"0.00%"}},{"$f":"L73/F73","v":{"v":0,"d":"0.00%"}}]
["10.14","Disjuntor termomagnetico binopolar 20 A, padrão DIN (linha branca)","Unidade",{"v":5,"d":"5.00"},15.87,79.35,null,{"$f":"'Bm 02'!I74","v":0},0,0,{"$f":"'Bm 02'!L74","v":0},0,{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["10.15","Disjuntortermomagneticobinopolar 25 A, padrão DIN (linha branca)","Unidade",{"v":8,"d":"8.00"},15.87,126.96,null,{"$f":"'Bm 02'!I75","v":0},0,0,{"$f":"'Bm 02'!L75","v":0},0,{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["10.16","Disjuntor termomagnetico triopolar 150 A, padrão DIN (linha branca)","Unidade",{"v":2,"d":"2.00"},397.51,795.02,null,{"$f":"'Bm 02'!I76","v":0},0,0,{"$f":"'Bm 02'!L76","v":0},0,{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["10.17","Disjuntor termomagnetico triopolar 175 A, padrão DIN (linha branca)","Unidade",{"v":1,"d":"1.00"},{"v":1018.63,"d":"1,018.63"},{"v":1018.63,"d":"1,018.63"},null,{"$f":"'Bm 02'!I77","v":0},0,0,{"$f":"'Bm 02'!L77","v":0},0,{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["10.18","Dispositivo residual diferencial - DR 125A In 30 mA","Unidade",{"v":1,"d":"1.00"},{"v":211,"d":"211.00"},{"v":211,"d":"211.00"},null,{"$f":"'Bm 02'!I78","v":0},0,0,{"$f":"'Bm 02'!L78","v":0},0,{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["10.19","Quadro de distribuição de embutir,com barramento, em chapa de aço, para 4 disjuntores unipolares + 8 bipolares + 1 tripolar +1 DR, padrão europeu(linha branca), exclusive disjuntores","Unidade",{"v":1,"d":"1.00"},254.55,254.55,null,{"$f":"'Bm 02'!I79","v":0},0,0,{"$f":"'Bm 02'!L79","v":0},0,{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["10.20","Quadro de distribuição de embutir, com barramento, em chapa de aço, para 1 disjuntor unipolar + 5bipolares + 2 tripolares,padrão europeu (linha branca), exclusive disjuntores","Unidade",{"v":1,"d":"1.00"},399.47,399.47,null,{"$f":"'Bm 02'!I80","v":0},0,0,{"$f":"'Bm 02'!L80","v":0},0,{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["10.21","\\\"Eletrodutode pvc rígido roscável, 1\\\"\\\", inclusive curvas\\\"","M",{"v":5,"d":"5.00"},{"v":12.1,"d":"12.10"},{"v":60.5,"d":"60.50"},null,{"$f":"'Bm 02'!I81","v":0},0,0,{"$f":"'Bm 02'!L81","v":0},0,{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["10.22","\\\"Eletroduto de pvc rígido roscável, 3/4\\\"\\\", inclusive curvas\\\"","M",{"v":5,"d":"5.00"},9.29,46.45,null,{"$f":"'Bm 02'!I82","v":0},0,0,{"$f":"'Bm 02'!L82","v":0},0,{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["10.23","\\\"Eletroduto de pvc rígido roscável, 1.1/2\\\"\\\", inclusive curvas\\\"","M",{"v":5,"d":"5.00"},12.69,63.45,null,{"$f":"'Bm 02'!I83","v":0},0,0,{"$f":"'Bm 02'!L83","v":0},0,{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["10.24","Eletrodutode ferro galvanizado d= 3/4\\\"\\\" - inclusive braçadeiras\\\"","M",{"v":86,"d":"86.00"},14.99,{"v":1289.14,"d":"1,289.14"},null,{"$f":"'Bm 02'!I84","v":0},0,0,{"$f":"'Bm 02'!L84","v":0},0,{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["10.25","\\\"Eletroduto de ferro galvanizado d= 1\\\"\\\" - inclusive braçadeiras\\\"","M",{"v":17,"d":"17.00"},18.46,313.82,null,{"$f":"'Bm 02'!I85","v":0},0,0,{"$f":"'Bm 02'!L85","v":0},0,{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["10.26","\\\"Eletrodutode ferro galvanizado d= 1.1/2\\\"\\\" - inclusive braçadeiras\\\"","M",{"v":34,"d":"34.00"},31.87,{"v":1083.58,"d":"1,083.58"},null,{"$f":"'Bm 02'!I86","v":0},0,0,{"$f":"'Bm 02'!L86","v":0},0,{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["10.27","Luminária calha sobrepor p/lamp.fluorescente 2x40w, completa, incl.reator eletronico e lampadas","Unidade",{"v":6,"d":"6.00"},95.01,570.06,null,{"$f":"'Bm 02'!I87","v":0},0,0,{"$f":"'Bm 02'!L87","v":0},0,{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["10.28","Luminária calha sobrepor p/lamp.fluorescente 1x40w, completa, incl.reator eletronico e lampadas","Unidade",{"v":1,"d":"1.00"},77.49,77.49,null,{"$f":"'Bm 02'!I88","v":0},0,0,{"$f":"'Bm 02'!L88","v":0},0,{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["10.29","Lumináriablindada p/ alta pressão, linha industrial projetor hermético para lâmpada de luz mista de 500 W, com proteção da lâmpada","Unidade",{"v":15,"d":"15.00"},270.57,{"v":4058.55,"d":"4,058.55"},null,{"$f":"'Bm 02'!I89","v":0},0,0,{"$f":"'Bm 02'!L89","v":0},0,{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
[11,"SISTEMA DE PROTEÇÃO CONTRA DESCARGAS ATMOSFÉRICAS (SPDA)",{"$nulls":3},{"$f":"SUM(F91:F96)","v":{"v":2031.8,"d":"2,031.80"}},{"$nulls":3},{"$f":"SUM(J91:J96)","v":0},{"$f":"SUM(K91:K96)","v":0},{"$f":"SUM(L91:L96)","v":0},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["11.1","Caixa de inspeção 30x30x40 cm com tampa de ferro fundido","Unidade",{"v":5,"d":"5.00"},60.19,{"$f":"ROUND(D91*E91,2)","v":300.95},null,{"$f":"'Bm 02'!I91","v":0},{"$f":"G91+H91","v":0},{"$f":"ROUND(G91*E91,2)","v":0},{"$f":"'Bm 02'!L91","v":0},{"$f":"J91+K91","v":0},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["11.2","\\\"Conector de bronze para haste 5/8\\\"\\\"\\\"","Unidade",{"v":12,"d":"12.00"},13.54,162.48,null,{"$f":"'Bm 02'!I92","v":0},0,0,{"$f":"'Bm 02'!L92","v":0},0,{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["11.3","Cordoalha de cobre nu 35 mm²","Unidade",{"v":24,"d":"24.00"},39.16,939.84,null,{"$f":"'Bm 02'!I93","v":0},0,0,{"$f":"'Bm 02'!L93","v":0},0,{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["11.4","\\\"Haste tipo Coopperweld 5/8\\\"\\\" - 3m\\\"","Unidade",{"v":5,"d":"5.00"},{"v":51.1,"d":"51.10"},{"v":255.5,"d":"255.50"},null,{"$f":"'Bm 02'!I94","v":0},0,0,{"$f":"'Bm 02'!L94","v":0},0,{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["11.5","Tubo PVC 40 mm","Unidade",{"v":18,"d":"18.00"},16.11,289.98,null,{"$f":"'Bm 02'!I95","v":0},0,0,{"$f":"'Bm 02'!L95","v":0},0,{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["11.6","Terminal de pressão tipo prensa com 4 parafusos","Unidade",{"v":5,"d":"5.00"},16.61,83.05,null,{"$f":"'Bm 02'!I96","v":0},0,0,{"$f":"'Bm 02'!L96","v":0},0,{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
[12,"SERVIÇOS DIVERSOS",{"$nulls":3},{"$f":"SUM(F98:F109)","v":{"v":38229.8,"d":"38,229.80"}},{"$nulls":3},{"$f":"SUM(J98:J109)","v":319.66},{"$f":"SUM(K98:K109)","v":0},{"$f":"SUM(L98:L109)","v":319.66},{"v":0.008361539950509811,"d":"0.84%"},{"v":0.008361539950509811,"d":"0.84%"}]
["12.1","\\\"Alambrado com tela de arame galvanizado fio 12 bwg, malha 2\\\"\\\", revestido em pvc, fixada com tubos de ferro galvanizado 2\\\"\\\"\\\"","m2",{"v":147,"d":"147.00"},141.99,{"$f":"ROUND(D98*E98,2)","v":{"v":20872.53,"d":"20,872.53"}},null,{"$f":"'Bm 02'!I98","v":0},{"$f":"G98+H98","v":0},{"$f":"ROUND(G98*E98,2)","v":0},{"$f":"'Bm 02'!L98","v":0},{"$f":"J98+K98","v":0},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["12.2","\\\"Portão em tubo de ferro galvanizado 2\\\"\\\" e tela dearame galvanizado fio 12 bwg, malha 2\\\"\\\", revestido em pvc, inclusive dobradiças e fechadura\\\"","Unidade",{"v":4,"d":"4.00"},660.58,{"v":2642.32,"d":"2,642.32"},null,{"$f":"'Bm 02'!I99","v":0},0,0,{"$f":"'Bm 02'!L99","v":0},0,{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["12.3","Bancada em granito cinza andorinha para lavatório com testeiras - espessura 2cm, largura 50 cm, conforme projeto","M",{"v":4.8,"d":"4.80"},136.61,655.73,null,{"$f":"'Bm 02'!I100","v":0},0,0,{"$f":"'Bm 02'!L100","v":0},0,{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["12.4","Banco deconcreto armado polido (l=0,45m) sem arestas,conforme projeto","M",{"v":4.8,"d":"4.80"},133.19,639.31,{"v":2.4,"d":"2.40"},{"$f":"'Bm 02'!I101","v":0},{"v":2.4,"d":"2.40"},319.66,{"$f":"'Bm 02'!L101","v":0},319.66,{"v":0.5000078209319423,"d":"50.00%"},{"v":0.5000078209319423,"d":"50.00%"}]
["12.5","\\\"Barra de apoio para deficiente em ferro galvanizado de 11/2\\\"\\\", l = 140cm (lavatório), inclusive parafusos de fixação e pintura\\\"","Unidade",{"v":2,"d":"2.00"},116.59,233.18,null,{"$f":"'Bm 02'!I102","v":0},0,0,{"$f":"'Bm 02'!L102","v":0},0,{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["12.6","\\\"Barra de apoio para deficiente em ferro galvanizado de 11/2\\\"\\\", l = 80cm (bacia sanitária e mictório), inclusive parafusos de fixação e pintura\\\"","Unidade",{"v":8,"d":"8.00"},470.82,{"v":3766.56,"d":"3,766.56"},null,{"$f":"'Bm 02'!I103","v":0},0,0,{"$f":"'Bm 02'!L103","v":0},0,{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["12.7","Espelho plano 4mm","m2",{"v":4.5,"d":"4.50"},367.49,{"v":1653.71,"d":"1,653.71"},null,{"$f":"'Bm 02'!I104","v":0},0,0,{"$f":"'Bm 02'!L104","v":0},0,{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["12.8","Estrutura metálica c/ tabelas de basquete","CJ",{"v":1,"d":"1.00"},{"v":2357.1,"d":"2,357.10"},{"v":2357.1,"d":"2,357.10"},null,{"$f":"'Bm 02'!I105","v":0},0,0,{"$f":"'Bm 02'!L105","v":0},0,{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["12.9","Estrutura metálica de traves de futsal","CJ",{"v":1,"d":"1.00"},{"v":2135.69,"d":"2,135.69"},{"v":2135.69,"d":"2,135.69"},null,{"$f":"'Bm 02'!I106","v":0},0,0,{"$f":"'Bm 02'!L106","v":0},0,{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["12.10","Estrutura metálica p/ rede de voley","CJ",{"v":1,"d":"1.00"},{"v":867.4,"d":"867.40"},{"v":867.4,"d":"867.40"},null,{"$f":"'Bm 02'!I107","v":0},0,0,{"$f":"'Bm 02'!L107","v":0},0,{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["12.11","Soleira em granito cinza andorinha, l = 15 cm, e = 2 cm","M",{"v":2.9,"d":"2.90"},78.11,226.52,null,{"$f":"'Bm 02'!I108","v":0},0,0,{"$f":"'Bm 02'!L108","v":0},0,{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["12.12","Limpeza geral","m2",861.56,2.53,{"v":2179.75,"d":"2,179.75"},null,{"$f":"'Bm 02'!I109","v":0},0,0,{"$f":"'Bm 02'!L109","v":0},0,{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
[13,"SERVIÇOS PRELIMINARES",{"$nulls":3},{"$f":"SUM(F111:F114)","v":{"v":11075.859999999999,"d":"11,075.86"}},{"$nulls":3},{"$f":"SUM(J111:J114)","v":0},{"$f":"SUM(K111:K114)","v":842.16},{"$f":"SUM(L111:L114)","v":842.16},{"$f":"J110/F110","v":{"v":0,"d":"0.00%"}},{"$f":"L110/F110","v":{"v":0.0760356306417741,"d":"7.60%"}}]
["13.1","Execução de almoxarifado emcanteiro de obra emchapa de madeira compensada, incluso as prateleiras.","m2",{"v":12,"d":"12.00"},632.92,{"$f":"ROUND(D111*E111,2)","v":{"v":7595.04,"d":"7,595.04"}},null,{"$f":"'Bm 02'!I111","v":0},{"$f":"G111+H111","v":0},{"$f":"ROUND(G111*E111,2)","v":0},{"$f":"'Bm 02'!L111","v":0},{"$f":"J111+K111","v":0},{"$f":"J111/F111","v":{"v":0,"d":"0.00%"}},{"$f":"L111/F111","v":{"v":0,"d":"0.00%"}}]
["13.2","Placa da obra emaço galvanizado, inclusive assentamento.","m2",{"v":3,"d":"3.00"},340.39,{"$f":"ROUND(D112*E112,2)","v":{"v":1021.17,"d":"1,021.17"}},null,{"$f":"'Bm 02'!I112","v":0},{"$f":"G112+H112","v":0},{"$f":"ROUND(G112*E112,2)","v":0},{"$f":"'Bm 02'!L112","v":0},{"$f":"J112+K112","v":0},{"$f":"J112/F112","v":{"v":0,"d":"0.00%"}},{"$f":"L112/F112","v":{"v":0,"d":"0.00%"}}]
["13.3","Instalação provisória de energia elétrica, áerea, trifasica, em poste galvanizado, exclusive fornecimento de medidor.","Unidade",{"v":1,"d":"1.00"},{"v":1617.49,"d":"1,617.49"},{"$f":"ROUND(D113*E113,2)","v":{"v":1617.49,"d":"1,617.49"}},null,{"$f":"'Bm 02'!I113","v":0},{"$f":"G113+H113","v":0},{"$f":"ROUND(G113*E113,2)","v":0},{"$f":"'Bm 02'!L113","v":0},{"$f":"J113+K113","v":0},{"$f":"J113/F113","v":{"v":0,"d":"0.00%"}},{"$f":"L113/F113","v":{"v":0,"d":"0.00%"}}]
["13.4","Capina e limpeza manual de terreno.","m2",{"v":633.2,"d":"633.20"},1.33,{"$f":"ROUND(D114*E114,2)","v":842.16},null,{"$f":"'Bm 02'!I114","v":{"v":633.2,"d":"633.20"}},{"$f":"G114+H114","v":{"v":633.2,"d":"633.20"}},{"$f":"ROUND(G114*E114,2)","v":0},{"$f":"'Bm 02'!L114","v":842.16},{"$f":"J114+K114","v":842.16},{"$f":"J114/F114","v":{"v":0,"d":"0.00%"}},{"$f":"L114/F114","v":{"v":1,"d":"100.00%"}}]
[14,"SUPERESTRUTURA",{"$nulls":3},{"$f":"SUM(F116,F123)","v":{"v":7996.34,"d":"7,996.34"}},{"$nulls":3},{"$f":"SUM(J116,J123)","v":0},{"$f":"SUM(K116,K123)","v":{"v":3908.0099999999998,"d":"3,908.01"}},{"$f":"SUM(L116,L123)","v":{"v":3908.0099999999998,"d":"3,908.01"}},{"$f":"J115/F115","v":{"v":0,"d":"0.00%"}},{"$f":"L115/F115","v":{"v":0.4887248416150388,"d":"48.87%"}}]
["14.1","PILARES",{"$nulls":3},{"$f":"SUM(F117:F122)","v":{"v":7702.34,"d":"7,702.34"}},{"$nulls":3},{"$f":"SUM(J117:J122)","v":0},{"$f":"SUM(K117:K122)","v":{"v":3614.0099999999998,"d":"3,614.01"}},{"$f":"SUM(L117:L122)","v":{"v":3614.0099999999998,"d":"3,614.01"}},{"v":0,"d":"0.00%"},{"v":0.4692093571563966,"d":"46.92%"}]
["14.1.1","Tratamento em concreto com estuque e lixamento.","m2",{"v":50,"d":"50.00"},{"v":35.9,"d":"35.90"},{"$f":"ROUND(D117*E117,2)","v":{"v":1795,"d":"1,795.00"}},null,{"$f":"'Bm 02'!I117","v":{"v":25,"d":"25.00"}},{"$f":"G117+H117","v":{"v":25,"d":"25.00"}},{"$f":"ROUND(G117*E117,2)","v":0},{"$f":"'Bm 02'!L117","v":{"v":897.5,"d":"897.50"}},{"$f":"J117+K117","v":{"v":897.5,"d":"897.50"}},{"v":0,"d":"0.00%"},{"v":0.5,"d":"50.00%"}]
["14.1.2","Preparo de substrato por escarificação mecaânica (CORTE DE CONCRETO) para espessuras até 3 cm.","m2",{"v":4.8,"d":"4.80"},154.75,{"v":742.8,"d":"742.80"},null,{"$f":"'Bm 02'!I118","v":{"v":2.4,"d":"2.40"}},{"v":2.4,"d":"2.40"},0,{"$f":"'Bm 02'!L118","v":{"v":371.4,"d":"371.40"}},{"v":371.4,"d":"371.40"},{"v":0,"d":"0.00%"},{"v":0.5,"d":"50.00%"}]
["14.1.3","Preparação do substrato (SUPERFICIE DE CONCRETO) E armadura por escovamento manual.","m2",{"v":4.8,"d":"4.80"},6.71,32.21,null,{"$f":"'Bm 02'!I119","v":{"v":2.4,"d":"2.40"}},{"v":2.4,"d":"2.40"},0,{"$f":"'Bm 02'!L119","v":{"v":16.1,"d":"16.10"}},{"v":16.1,"d":"16.10"},{"v":0,"d":"0.00%"},{"v":0.49984476870537103,"d":"49.98%"}]
["14.1.4","Passivação de armadura com primer a base de zinco.","m2",{"v":4.8,"d":"4.80"},105.58,506.78,null,{"$f":"'Bm 02'!I120","v":{"v":2.4,"d":"2.40"}},{"v":2.4,"d":"2.40"},0,{"$f":"'Bm 02'!L120","v":253.39},253.39,{"v":0,"d":"0.00%"},{"v":0.5,"d":"50.00%"}]
["14.1.5","Microconcreto fluido (AUTOADENSÁVEL) Com grout até 40% de pó de pedra, lançamento e cura.","M3",0.14,{"v":3387.99,"d":"3,387.99"},474.32,null,{"$f":"'Bm 02'!I121","v":0},0,0,{"$f":"'Bm 02'!L121","v":0},0,{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["14.1.6","Ancoragem de alvenarias de bloco cerâmicos com concreto armado.","Serviço",{"v":1,"d":"1.00"},{"v":4151.23,"d":"4,151.23"},{"v":4151.23,"d":"4,151.23"},null,{"$f":"'Bm 02'!I122","v":{"v":0.5,"d":"0.50"}},{"v":0.5,"d":"0.50"},0,{"$f":"'Bm 02'!L122","v":{"v":2075.62,"d":"2,075.62"}},{"v":2075.62,"d":"2,075.62"},{"v":0,"d":"0.00%"},{"v":0.5000012044622919,"d":"50.00%"}]
["14.2","LAJE PREMOLDADA",{"$nulls":3},{"$f":"SUM(F124)","v":{"v":294,"d":"294.00"}},{"$nulls":3},{"$f":"SUM(J124)","v":0},{"$f":"SUM(K124)","v":{"v":294,"d":"294.00"}},{"$f":"SUM(L124)","v":{"v":294,"d":"294.00"}},{"$f":"J123/F123","v":{"v":0,"d":"0.00%"}},{"$f":"L123/F123","v":{"v":1,"d":"100.00%"}}]
["14.2.1","Laje pre-moldada p/forro, sobrecarga 100kg/m2, vãos até 3,50m/e=8 cm, com lajotas e capa c/ concreto FCK=20MPA, 3cm, inter-eixo 38 cm, com escoramento (reaproveitamento de 3X) E ferragem negativa.","m2",3.87,75.97,{"$f":"ROUND(D124*E124,2)","v":{"v":294,"d":"294.00"}},null,{"$f":"'Bm 02'!I124","v":3.87},{"$f":"G124+H124","v":3.87},{"$f":"ROUND(G124*E124,2)","v":0},{"$f":"'Bm 02'!L124","v":{"v":294,"d":"294.00"}},{"$f":"J124+K124","v":{"v":294,"d":"294.00"}},{"$f":"J124/F124","v":{"v":0,"d":"0.00%"}},{"$f":"L124/F124","v":{"v":1,"d":"100.00%"}}]
[15,"PAREDES E PAINÉIS",{"$nulls":3},{"$f":"SUM(F126:F128)","v":{"v":1945.7100000000003,"d":"1,945.71"}},{"$nulls":3},{"$f":"SUM(J126:J128)","v":0},{"$f":"SUM(K126:K128)","v":{"v":1945.7100000000003,"d":"1,945.71"}},{"$f":"SUM(L126:L128)","v":{"v":1945.7100000000003,"d":"1,945.71"}},{"$f":"J125/F125","v":{"v":0,"d":"0.00%"}},{"$f":"L125/F125","v":{"v":1,"d":"100.00%"}}]
["15.1","Alvenaria de bloco cerâmico de vedação, 9x19x24 cm, e=19 cm, com argamassa traço - 1:2:8 (CIMENTO/CAL/AREIA), Junta = 2 cm.","m2",13.78,39.63,{"$f":"ROUND(D126*E126,2)","v":{"v":546.1,"d":"546.10"}},null,{"$f":"'Bm 02'!I126","v":13.78},{"$f":"G126+H126","v":13.78},{"$f":"ROUND(G126*E126,2)","v":0},{"$f":"'Bm 02'!L126","v":{"v":546.1,"d":"546.10"}},{"$f":"J126+K126","v":{"v":546.1,"d":"546.10"}},{"v":0,"d":"0.00%"},{"v":1,"d":"100.00%"}]
["15.2","Alvenaria de tijolo cerâmico maciço (4x9x17), espessura de 0,04 m (FACÃO), com argamssa traço - 1:2:8 (CIMENTO/CAL/AREIA) com junta de 2,0 cm.","m2",24.66,43.71,{"$f":"ROUND(D127*E127,2)","v":{"v":1077.89,"d":"1,077.89"}},null,{"$f":"'Bm 02'!I127","v":24.66},{"$f":"G127+H127","v":24.66},{"$f":"ROUND(G127*E127,2)","v":0},{"$f":"'Bm 02'!L127","v":{"v":1077.89,"d":"1,077.89"}},{"$f":"J127+K127","v":{"v":1077.89,"d":"1,077.89"}},{"v":0,"d":"0.00%"},{"v":1,"d":"100.00%"}]
["15.3","Cobogó de cimento tipo \"VENEZIANA\", dimensões de 40 x 40 x 9 cm.","m2",{"v":6,"d":"6.00"},53.62,{"$f":"ROUND(D128*E128,2)","v":321.72},null,{"$f":"'Bm 02'!I128","v":{"v":6,"d":"6.00"}},{"$f":"G128+H128","v":{"v":6,"d":"6.00"}},{"$f":"ROUND(G128*E128,2)","v":0},{"$f":"'Bm 02'!L128","v":321.72},{"$f":"J128+K128","v":321.72},{"v":0,"d":"0.00%"},{"v":1,"d":"100.00%"}]
[16,"REVESTIMENTOS",{"$nulls":3},{"$f":"SUM(F130:F132)","v":{"v":2674.72,"d":"2,674.72"}},{"$nulls":3},{"$f":"SUM(J130:J132)","v":0},{"$f":"SUM(K130:K132)","v":{"v":2674.7200000000003,"d":"2,674.72"}},{"$f":"SUM(L130:L132)","v":{"v":2674.7200000000003,"d":"2,674.72"}},{"v":0,"d":"0.00%"},{"v":1.0000000000000002,"d":"100.00%"}]
["16.1","Chapisco aplicado em alvenaria (SEM PRESENÇA DE VÃOS) e estruturas de concreto de fachadas, com colher de pedriro, argamassa traço 1:3 com preparo manual.","m2",64.66,6.19,{"$f":"ROUND(D130*E130,2)","v":400.25},null,{"$f":"'Bm 02'!I130","v":64.66},{"$f":"G130+H130","v":64.66},{"$f":"ROUND(G130*E130,2)","v":0},{"$f":"'Bm 02'!L130","v":400.25},{"$f":"J130+K130","v":400.25},{"v":0,"d":"0.00%"},{"v":1,"d":"100.00%"}]
["16.2","Emboço, para recebimento de cerâmica, em argamassa de traço 1:2:8, preparo mecânico com betoneira 400 litros, aplicado manualmente em faces internas da paredes, para ambientes com área entre 5 m2 e 10 m2, com espessura de 20 mm.","m2",49.32,32.59,{"$f":"ROUND(D131*E131,2)","v":{"v":1607.34,"d":"1,607.34"}},null,{"$f":"'Bm 02'!I131","v":49.32},{"$f":"G131+H131","v":49.32},{"$f":"ROUND(G131*E131,2)","v":0},{"$f":"'Bm 02'!L131","v":{"v":1607.3400000000001,"d":"1,607.34"}},{"$f":"J131+K131","v":{"v":1607.3400000000001,"d":"1,607.34"}},{"v":0,"d":"0.00%"},{"v":1.0000000000000002,"d":"100.00%"}]
["16.3","Massa única, Para recebimento de pintura, em argamassa de traço 1:2:8, preparo mecânico com betoneira 400 litros, aplicada manualmenteem faces internas de paredes, espessura de 20 mm.","m2",33.44,19.95,{"$f":"ROUND(D132*E132,2)","v":667.13},null,{"$f":"'Bm 02'!I132","v":33.44},{"$f":"G132+H132","v":33.44},{"$f":"ROUND(G132*E132,2)","v":0},{"$f":"'Bm 02'!L132","v":667.13},{"$f":"J132+K132","v":667.13},{"v":0,"d":"0.00%"},{"v":1,"d":"100.00%"}]
[17,"PISOS",{"$nulls":3},{"$f":"SUM(F134)","v":{"v":2564.59,"d":"2,564.59"}},{"$nulls":3},{"$f":"SUM(J134)","v":0},{"$f":"SUM(K134)","v":0},{"$f":"SUM(L134)","v":0},{"$f":"J133/F133","v":{"v":0,"d":"0.00%"}},{"$f":"L133/F133","v":{"v":0,"d":"0.00%"}}]
["17.1","Piso em concreto 20 MPA preparo mecanico, espessura de 7 cm, incluso selante elastico a base de poliuretano e contrapiso.","m2",99.48,25.78,{"$f":"ROUND(D134*E134,2)","v":{"v":2564.59,"d":"2,564.59"}},null,{"$f":"'Bm 02'!I134","v":0},{"$f":"G134+H134","v":0},{"$f":"ROUND(G134*E134,2)","v":0},{"$f":"'Bm 02'!L134","v":0},{"$f":"J134+K134","v":0},{"$f":"J134/F134","v":{"v":0,"d":"0.00%"}},{"$f":"L134/F134","v":{"v":0,"d":"0.00%"}}]
[18,"PINTURA",{"$nulls":3},{"$f":"SUM(F136)","v":{"v":1246.46,"d":"1,246.46"}},{"$nulls":3},{"$f":"SUM(J136)","v":0},{"$f":"SUM(K136)","v":0},{"$f":"SUM(L136)","v":0},{"$f":"J135/F135","v":{"v":0,"d":"0.00%"}},{"$f":"L135/F135","v":{"v":0,"d":"0.00%"}}]
["18.1","Junta de dilatação para impermeabilização, com selante elastico monocomponente a base de poliuretano, dimensões de 1 x 1 cm.","M",{"v":57.6,"d":"57.60"},21.64,{"$f":"ROUND(D136*E136,2)","v":{"v":1246.46,"d":"1,246.46"}},null,{"$f":"'Bm 02'!I136","v":0},{"$f":"G136+H136","v":0},{"$f":"ROUND(G136*E136,2)","v":0},{"$f":"'Bm 02'!L136","v":0},{"$f":"J136+K136","v":0},{"$f":"J136/F136","v":{"v":0,"d":"0.00%"}},{"$f":"L136/F136","v":{"v":0,"d":"0.00%"}}]
[19,"INSTALAÇÕES HIDRÁULICAS",{"$nulls":3},{"$f":"SUM(F138:F143)","v":710.99},{"$nulls":3},{"$f":"SUM(J138:J143)","v":{"v":163.76999999999998,"d":"163.77"}},{"$f":"SUM(K138:K143)","v":547.22},{"$f":"SUM(L138:L143)","v":710.99},{"$f":"J137/F137","v":{"v":0.23034079241620836,"d":"23.03%"}},{"$f":"L137/F137","v":{"v":1,"d":"100.00%"}}]
["19.1","Adaptador com flnge e anel de vedação, PVC, soldavel, DN 25 mm X 3/4\", instalado em reservação de água de edificação que possua reservatório de fibra/fibrocimento, fornecimento e instalação.","Unidade",{"v":3,"d":"3.00"},21.95,{"$f":"ROUND(D138*E138,2)","v":65.85},{"v":3,"d":"3.00"},{"$f":"'Bm 02'!I138","v":0},{"$f":"G138+H138","v":{"v":3,"d":"3.00"}},{"$f":"ROUND(G138*E138,2)","v":65.85},{"$f":"'Bm 02'!L138","v":0},{"$f":"J138+K138","v":65.85},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"}]
["19.2","Adaptador com flnge e anel de vedação, PVC, soldavel, DN 50 mm X 1 1/24\", instalado em reservação de água de edificação que possua reservatório de fibra/fibrocimento, fornecimento e instalação.","Unidade",{"v":2,"d":"2.00"},48.96,97.92,{"v":2,"d":"2.00"},{"$f":"'Bm 02'!I139","v":0},{"v":2,"d":"2.00"},97.92,{"$f":"'Bm 02'!L139","v":0},97.92,{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"}]
["19.3","Joelho de 90 graus, CPVC, soldavel, DN 25 mm, instalado em reservação de água de edificação.","Unidade",{"v":4,"d":"4.00"},13.63,54.52,null,{"$f":"'Bm 02'!I140","v":{"v":4,"d":"4.00"}},{"v":4,"d":"4.00"},0,{"$f":"'Bm 02'!L140","v":54.52},54.52,{"v":0,"d":"0.00%"},{"v":1,"d":"100.00%"}]
["19.4","Joelho de 90 graus, CPVC, soldavel, DN 50 mm, instalado em reservação de água de edificação.","Unidade",{"v":6,"d":"6.00"},65.91,395.46,null,{"$f":"'Bm 02'!I141","v":{"v":6,"d":"6.00"}},{"v":6,"d":"6.00"},0,{"$f":"'Bm 02'!L141","v":395.46},395.46,{"v":0,"d":"0.00%"},{"v":1,"d":"100.00%"}]
["19.5","Joelho 90 graus com bucha de latão, PVC, soldável, DN 25 mm X 1/2\" instalado em ramal ou sub-ramal de água - Fornecimento e instalação.","Unidade",{"v":2,"d":"2.00"},12.83,25.66,null,{"$f":"'Bm 02'!I142","v":{"v":2,"d":"2.00"}},{"v":2,"d":"2.00"},0,{"$f":"'Bm 02'!L142","v":25.66},25.66,{"v":0,"d":"0.00%"},{"v":1,"d":"100.00%"}]
["19.6","Tubo PVC, soldável, DN 40 mm, instalado em prumada de água - Fornecimento e instalação.","M",{"v":6,"d":"6.00"},11.93,71.58,null,{"$f":"'Bm 02'!I143","v":{"v":6,"d":"6.00"}},{"v":6,"d":"6.00"},0,{"$f":"'Bm 02'!L143","v":71.58},71.58,{"v":0,"d":"0.00%"},{"v":1,"d":"100.00%"}]
[20,"INSTALAÇÕES SANITÁRIAS",{"$nulls":3},{"$f":"SUM(F145:F149)","v":{"v":1420.8500000000001,"d":"1,420.85"}},{"$nulls":3},{"$f":"SUM(J145:J149)","v":0},{"$f":"SUM(K145:K149)","v":{"v":1420.8500000000001,"d":"1,420.85"}},{"$f":"SUM(L145:L149)","v":{"v":1420.8500000000001,"d":"1,420.85"}},{"v":0,"d":"0.00%"},{"v":1,"d":"100.00%"}]
["20.1","Junção simples , PVC, serie normal, esgoto predial, DN 100 X 100 mm, junta elástica, fornecido e instalado em ramal de descarga ou ramal de esgotosanitário.","Unidade",{"v":5,"d":"5.00"},39.53,{"$f":"ROUND(D145*E145,2)","v":197.65},null,{"$f":"'Bm 02'!I145","v":{"v":5,"d":"5.00"}},{"$f":"G145+H145","v":{"v":5,"d":"5.00"}},{"$f":"ROUND(G145*E145,2)","v":0},{"$f":"'Bm 02'!L145","v":197.65},{"$f":"J145+K145","v":197.65},{"v":0,"d":"0.00%"},{"v":1,"d":"100.00%"}]
["20.2","Junção simples, PVC, serie R, água pluvial, DN 100 X 75 mm, junta elástica, fornecido e instalado em ramal de encaminhamento.","Unidade",{"v":5,"d":"5.00"},{"v":53.8,"d":"53.80"},{"$f":"ROUND(D146*E146,2)","v":{"v":269,"d":"269.00"}},null,{"$f":"'Bm 02'!I146","v":{"v":5,"d":"5.00"}},{"$f":"G146+H146","v":{"v":5,"d":"5.00"}},{"$f":"ROUND(G146*E146,2)","v":0},{"$f":"'Bm 02'!L146","v":{"v":269,"d":"269.00"}},{"$f":"J146+K146","v":{"v":269,"d":"269.00"}},{"v":0,"d":"0.00%"},{"v":1,"d":"100.00%"}]
["20.3","Tubo PVC, serie normal, esgoto predial, DN 100 mm, fornecido e instalado em ramal de descarga ou ramal de esgoto sanitário.","m",{"v":23,"d":"23.00"},37.75,{"$f":"ROUND(D147*E147,2)","v":868.25},null,{"$f":"'Bm 02'!I147","v":{"v":23,"d":"23.00"}},{"$f":"G147+H147","v":{"v":23,"d":"23.00"}},{"$f":"ROUND(G147*E147,2)","v":0},{"$f":"'Bm 02'!L147","v":868.25},{"$f":"J147+K147","v":868.25},{"v":0,"d":"0.00%"},{"v":1,"d":"100.00%"}]
["20.4","Tubo PVC, serie normal, esgoto predial, DN 40 mm, fornecido e instalado em ramal de descarga ou ramal de esgoto sanitário.","m",{"v":2,"d":"2.00"},13.47,{"$f":"ROUND(D148*E148,2)","v":26.94},null,{"$f":"'Bm 02'!I148","v":{"v":2,"d":"2.00"}},{"$f":"G148+H148","v":{"v":2,"d":"2.00"}},{"$f":"ROUND(G148*E148,2)","v":0},{"$f":"'Bm 02'!L148","v":26.94},{"$f":"J148+K148","v":26.94},{"v":0,"d":"0.00%"},{"v":1,"d":"100.00%"}]
["20.5","Tubo PVC, serie normal, esgoto predial, DN 50 mm, fornecido e instalado em ramal de descarga ou ramal de esgoto sanitário.","m",{"v":3,"d":"3.00"},19.67,{"$f":"ROUND(D149*E149,2)","v":59.01},null,{"$f":"'Bm 02'!I149","v":{"v":3,"d":"3.00"}},{"$f":"G149+H149","v":{"v":3,"d":"3.00"}},{"$f":"ROUND(G149*E149,2)","v":0},{"$f":"'Bm 02'!L149","v":59.01},{"$f":"J149+K149","v":59.01},{"v":0,"d":"0.00%"},{"v":1,"d":"100.00%"}]
[21,"NSTALAÇÕES ELÉTRICAS",{"$nulls":3},{"$f":"SUM(F151:F152)","v":143.22},{"$nulls":3},{"$f":"SUM(J151:J152)","v":143.22},{"$f":"SUM(K151:K152)","v":0},{"$f":"SUM(L151:L152)","v":143.22},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"}]
["21.1","Caixa retangular 4\" X 2\" em PVC, intalada em parede - Fornecimento e instalação.","Unidade",{"v":8,"d":"8.00"},8.47,{"$f":"ROUND(D151*E151,2)","v":67.76},{"v":8,"d":"8.00"},{"$f":"'Bm 02'!I151","v":0},{"$f":"G151+H151","v":{"v":8,"d":"8.00"}},{"$f":"ROUND(G151*E151,2)","v":67.76},{"$f":"'Bm 02'!L151","v":0},{"$f":"J151+K151","v":67.76},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"}]
["21.2","Caixa octogonal 4\" X 4\", PVC, instalada em laje - Fornecimento e instalação.","Unidade",{"v":7,"d":"7.00"},10.78,{"$f":"ROUND(D152*E152,2)","v":75.46},{"v":7,"d":"7.00"},{"$f":"'Bm 02'!I152","v":0},{"$f":"G152+H152","v":{"v":7,"d":"7.00"}},{"$f":"ROUND(G152*E152,2)","v":75.46},{"$f":"'Bm 02'!L152","v":0},{"$f":"J152+K152","v":75.46},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"}]
[22,"SERVIÇOS DIVERSOS",{"$nulls":3},{"$f":"SUM(F154)","v":599.52},{"$nulls":3},{"$f":"SUM(J154)","v":0},{"$f":"SUM(K154)","v":0},{"$f":"SUM(L154)","v":0},{"$f":"J153/F153","v":{"v":0,"d":"0.00%"}},{"$f":"L153/F153","v":{"v":0,"d":"0.00%"}}]
["22.1","Chuveiro elétrico comum corpo plastico tipo ducha, fornecimento e instalação","Unidade",{"v":8,"d":"8.00"},74.94,{"$f":"ROUND(D154*E154,2)","v":599.52},null,{"$f":"'Bm 02'!I154","v":0},{"$f":"G154+H154","v":0},{"$f":"ROUND(G154*E154,2)","v":0},{"$f":"'Bm 02'!L154","v":0},{"$f":"J154+K154","v":0},{"$f":"J154/F154","v":{"v":0,"d":"0.00%"}},{"$f":"L154/F154","v":{"v":0,"d":"0.00%"}}]
[23,"URBANIZAÇÃO DA ÁREA EXTERNA DA QUADRA",{"$nulls":3},{"$f":"SUM(F156:F174)","v":{"v":169960.05,"d":"169,960.05"}},{"$nulls":3},{"$f":"SUM(J156:J174)","v":{"v":60303.729999999996,"d":"60,303.73"}},{"$f":"SUM(K156:K174)","v":{"v":40883.96,"d":"40,883.96"}},{"$f":"SUM(L156:L174)","v":{"v":101187.68999999999,"d":"101,187.69"}},{"$f":"J155/F155","v":{"v":0.3548112041623899,"d":"35.48%"}},{"$f":"L155/F155","v":{"v":0.5953616158620805,"d":"59.54%"}}]
["23.1","Escavação manual solo de 1a.cat. prof. até 1.50m","m3",1.66,42.51,{"$f":"ROUND(D156*E156,2)","v":70.57},null,{"$f":"'Bm 02'!I156","v":1.66},{"$f":"G156+H156","v":1.66},{"$f":"ROUND(G156*E156,2)","v":0},{"$f":"'Bm 02'!L156","v":70.57},{"$f":"J156+K156","v":70.57},{"$f":"J156/F156","v":{"v":0,"d":"0.00%"}},{"$f":"L156/F156","v":{"v":1,"d":"100.00%"}}]
["23.2","Corte e dobra de aço AÇO CA-50, diametro de 8.0 MM, utilizado em estruturas diversas.","kg",260.96,{"v":7.3,"d":"7.30"},{"v":1905.01,"d":"1,905.01"},null,{"$f":"'Bm 02'!I157","v":260.96},260.96,0,{"$f":"'Bm 02'!L157","v":{"v":1905.01,"d":"1,905.01"}},{"v":1905.01,"d":"1,905.01"},{"v":0,"d":"0.00%"},{"v":1,"d":"100.00%"}]
["23.3","Corte e dobra de aço AÇO CA-60, diametro de 5.0 MM, utilizado em estruturas diversas.","kg",97.15,7.47,725.71,null,{"$f":"'Bm 02'!I158","v":97.15},97.15,0,{"$f":"'Bm 02'!L158","v":725.71},725.71,{"v":0,"d":"0.00%"},{"v":1,"d":"100.00%"}]
["23.4","Forma plana chapa compensada plastificada, esp.= 12mm util. 5x","m2",82.94,26.35,{"v":2185.47,"d":"2,185.47"},null,{"$f":"'Bm 02'!I159","v":82.94},82.94,0,{"$f":"'Bm 02'!L159","v":{"v":2185.47,"d":"2,185.47"}},{"v":2185.47,"d":"2,185.47"},{"v":0,"d":"0.00%"},{"v":1,"d":"100.00%"}]
["23.5","Concretagem de peças, FCK = 25 MPA, Com uso de baldes com seção media menor ou igual a 0,25 m2 - Lançamento, adensamento e acabamento.","m3",3.53,531.32,{"v":1875.56,"d":"1,875.56"},null,{"$f":"'Bm 02'!I160","v":3.53},3.53,0,{"$f":"'Bm 02'!L160","v":{"v":1875.56,"d":"1,875.56"}},{"v":1875.56,"d":"1,875.56"},{"v":0,"d":"0.00%"},{"v":1,"d":"100.00%"}]
["23.6","Alvenaria de tijolo cerâmico (9x19x24)cm, e= 0,09m, com argamassa (traço 1:2:8 - cimento/cal/areia), junta de 2,0cm","m2",119.58,39.63,{"v":4738.96,"d":"4,738.96"},null,{"$f":"'Bm 02'!I161","v":119.58},119.58,0,{"$f":"'Bm 02'!L161","v":{"v":4738.96,"d":"4,738.96"}},{"v":4738.96,"d":"4,738.96"},{"v":0,"d":"0.00%"},{"v":1,"d":"100.00%"}]
["23.7","Alvenaria de tijolo cerâmico (9x19x24)cm, e= 0,19m, com argamassa (traço 1:2:8 - cimento/cal/areia), junta de 2,0cm","m2",32.45,67.91,{"v":2203.68,"d":"2,203.68"},null,{"$f":"'Bm 02'!I162","v":32.45},32.45,0,{"$f":"'Bm 02'!L162","v":{"v":2203.68,"d":"2,203.68"}},{"v":2203.68,"d":"2,203.68"},{"v":0,"d":"0.00%"},{"v":1,"d":"100.00%"}]
["23.8","Elemento vazado de concreto (40x40x7cm) assentados com argamassa (imento e areia traço 1:3)","m2",53.68,53.62,{"v":2878.32,"d":"2,878.32"},null,{"$f":"'Bm 02'!I163","v":{"v":53.68000000000001,"d":"53.68"}},{"v":53.68000000000001,"d":"53.68"},0,{"$f":"'Bm 02'!L163","v":{"v":2878.3199999999997,"d":"2,878.32"}},{"v":2878.3199999999997,"d":"2,878.32"},{"v":0,"d":"0.00%"},{"v":0.9999999999999999,"d":"100.00%"}]
["23.9","Piso em concreto simples desempolado (esp.=5cm), inclusive contrapiso","m2",94.28,25.78,{"v":2430.54,"d":"2,430.54"},{"v":80,"d":"80.00"},{"$f":"'Bm 02'!I164","v":0},{"v":80,"d":"80.00"},{"v":2062.4,"d":"2,062.40"},{"$f":"'Bm 02'!L164","v":0},{"v":2062.4,"d":"2,062.40"},{"v":0.8485357163428704,"d":"84.85%"},{"v":0.8485357163428704,"d":"84.85%"}]
["23.10","Assentamento de guia (meio fio) em trecho reto,confeccionada em concreto pré-fabricada, dimensões 100X15X13X30 CM (COMPRIMENTO X BASE INFERIOR X BASE SUPERIOR X ALTURA), para vias urbanas.","M",{"v":100,"d":"100.00"},41.95,{"v":4195,"d":"4,195.00"},{"v":100,"d":"100.00"},{"$f":"'Bm 02'!I165","v":0},{"v":100,"d":"100.00"},{"v":4195,"d":"4,195.00"},{"$f":"'Bm 02'!L165","v":0},{"v":4195,"d":"4,195.00"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"}]
["23.11","Chapisco c/ argamassa de cimento e areia s/ peneirar traço 1:3 esp.= 5mm p/ parede","m2",527.98,6.19,{"v":3268.2,"d":"3,268.20"},null,{"$f":"'Bm 02'!I166","v":527.98},527.98,0,{"$f":"'Bm 02'!L166","v":{"v":3268.2,"d":"3,268.20"}},{"v":3268.2,"d":"3,268.20"},{"v":0,"d":"0.00%"},{"v":1,"d":"100.00%"}]
["23.12","Reboco c/argamassa pré-fabricada, adesivo de alta resistência p/tinta epóxi esp= 5mmp/parede","m2",711.12,19.95,{"v":14186.84,"d":"14,186.84"},null,{"$f":"'Bm 02'!I167","v":711.12},711.12,0,{"$f":"'Bm 02'!L167","v":{"v":14186.849999999999,"d":"14,186.85"}},{"v":14186.849999999999,"d":"14,186.85"},{"v":0,"d":"0.00%"},{"v":1.0000007048786057,"d":"100.00%"}]
["23.13","Aterro c/ controle, mat. c/ aquisição compactação manual","m3",{"v":35.1,"d":"35.10"},143.78,{"v":5046.68,"d":"5,046.68"},null,{"$f":"'Bm 02'!I168","v":{"v":35.1,"d":"35.10"}},{"v":35.1,"d":"35.10"},0,{"$f":"'Bm 02'!L168","v":{"v":5046.68,"d":"5,046.68"}},{"v":5046.68,"d":"5,046.68"},{"v":0,"d":"0.00%"},{"v":1,"d":"100.00%"}]
["23.14","Execução de passeio (calçada) ou piso de concreto moldado in loco, usinado, acabamento convencional, Espessura de 6 CM, ARMADO.","m2",36.75,55.99,{"v":2057.63,"d":"2,057.63"},{"v":18.37491069823049,"d":"18.37"},{"$f":"'Bm 02'!I169","v":{"v":18.375,"d":"18.38"}},{"v":36.749910698230494,"d":"36.75"},{"$f":"F169-K169","v":{"v":1028.8100000000002,"d":"1,028.81"}},{"$f":"'Bm 02'!L169","v":{"v":1028.82,"d":"1,028.82"}},{"v":2057.63,"d":"2,057.63"},{"v":0.49999757001987727,"d":"50.00%"},{"v":1,"d":"100.00%"}]
["23.15","Lastro de concreto magro, aplicado em pisos ou radiers, Espessura de 5 cm.","m2",{"v":30.5,"d":"30.50"},25.25,770.13,null,{"$f":"'Bm 02'!I170","v":{"v":30.5,"d":"30.50"}},{"v":30.5,"d":"30.50"},0,{"$f":"'Bm 02'!L170","v":770.13},770.13,{"v":0,"d":"0.00%"},{"v":1,"d":"100.00%"}]
["23.16","Guarda corpo em tubo de aço galvanizado de 1 1/2\"","M",{"v":24.5,"d":"24.50"},253.83,{"v":6218.84,"d":"6,218.84"},null,{"$f":"'Bm 02'!I171","v":0},0,0,{"$f":"'Bm 02'!L171","v":0},0,{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["23.17","Execução de pátio/estacionamento em piso intertravado, com bloco retangular cor natural de 20 X 10 cm, espessura de 8 CM.","m2",{"v":1764.31,"d":"1,764.31"},{"v":60.1,"d":"60.10"},{"v":106035.03,"d":"106,035.03"},{"v":882.155,"d":"882.16"},{"$f":"'Bm 02'!I172","v":0},{"v":882.155,"d":"882.16"},{"v":53017.52,"d":"53,017.52"},{"$f":"'Bm 02'!L172","v":0},{"v":53017.52,"d":"53,017.52"},{"v":0.5000000471542282,"d":"50.00%"},{"v":0.5000000471542282,"d":"50.00%"}]
["23.18","Pintura de acabamento com aplicação de 02 demaõs de tinta acrílica","m2",{"v":764.8,"d":"764.80"},11.23,{"v":8588.7,"d":"8,588.70"},null,{"$f":"'Bm 02'!I173","v":0},0,0,{"$f":"'Bm 02'!L173","v":0},0,{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["23.19","Esmalte sintético em estrutura de aço carbono 50 micracom revólver, inclusive base.","m2",36.75,15.76,579.18,null,{"$f":"'Bm 02'!I174","v":0},0,0,{"$f":"'Bm 02'!L174","v":0},0,{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
[]
["TOTAL",{"$nulls":4},{"$f":"F9+F11+F13+F18+F21+F27+F36+F47+F54+F60+F90+F97+F110+F115+F125+F129+F133+F135+F137+F144+F150+F153+F155","v":{"v":524984.02,"d":"524,984.02"}},{"$nulls":3},{"$f":"J9+J11+J13+J18+J21+J27+J36+J47+J54+J60+J90+J97+J110+J115+J125+J129+J133+J135+J137+J144+J150+J153+J155","v":{"v":84350.45,"d":"84,350.45"}},{"$f":"K9+K11+K13+K18+K21+K27+K36+K47+K54+K60+K90+K97+K110+K115+K125+K129+K133+K135+K137+K144+K150+K153+K155","v":{"v":206099.15000000002,"d":"206,099.15"}},{"$f":"L9+L11+L13+L18+L21+L27+L36+L47+L54+L60+L90+L97+L110+L115+L125+L129+L133+L135+L137+L144+L150+L153+L155","v":{"v":290449.60000000003,"d":"290,449.60"}},{"$f":"J176/F176","v":{"v":0.16067241437177457,"d":"16.07%"}},{"$f":"L176/F176","v":{"v":0.5532541733365522,"d":"55.33%"}}]
[]
[]
[]
[]
[null,"LUMA PROJETOS E CONSTRUÇÕES LTDA",{"$nulls":4},"Resp.: Técnico Fiscalização da Obra",{"$nulls":4},"Prefeitura Municipal"]
[null,"CNPJ: 08.869.425/0001-43",{"$nulls":4},"Carimbo e Assinatura",{"$nulls":4},"Carimbo e Assinatura"]
[]
[]
[]
[{"$nulls":4},"Valor total medido para ser pago pelo saldo do FNDE",{"$f":"J97+J90+J60+J54+J47+J36+J27+J21+J18+J13+J11+J9","v":{"v":23739.730000000003,"d":"R$ 23,739.73"}}]
[{"$nulls":4},"Valor total medido para ser pago com recursos proprios",{"$f":"J110+J115+J125+J129+J133+J135+J137+J144+J150+J153+J155","v":{"v":60610.719999999994,"d":"R$ 60,610.72"}}]
[{"$nulls":4},"VALOR TOTAL DA MEDIÇÃO 01: Cento e quatorze mil, quinhentos e setenta e um reais, vinte centavos.",{"$f":"F186+F187","v":{"v":84350.45,"d":"R$ 84,350.45"}}]

{"sheet":"Bm 04","index":5,"n_rows":188,"n_cols":19,"rows_kept":188,"merged":[[0,3,0,5],[1,10,2,13],[2,0,2,1],[3,0,3,4],[3,10,3,13],[4,0,4,1],[4,10,4,13],[5,10,5,13],[6,2,6,5],[6,6,6,8],[6,9,6,11],[6,12,6,13],[175,0,175,2],[179,1,179,3],[180,1,180,3],[180,6,180,8],[180,11,180,13],[181,1,181,3],[181,6,181,8],[181,11,181,13]]}
[{"$nulls":3},"MEDIÇÃO SERVIÇOS Nº: 04",null,null,"PERÍODO MEDIÇÃO:  04/06/2020 a 03/07/2020",{"$nulls":8},"BM 01","BM 02","BM 03","BM 04"]
[{"$nulls":5},"MODALIDADE: TOMADA DE PREÇOS Nº. 001/2019",{"$nulls":4},"FONTE DE RECURSOS: RECURSOS PRÓPRIOS E Convênio PAC 2 – 5506/2013 ",{"$nulls":3},"TOTAL",{"$f":"'Bm 01'!F188","v":{"v":114571.2,"d":"114,571.20"}},{"$f":"'Bm 02'!F188","v":{"v":91527.95000000001,"d":"91,527.95"}},{"$f":"'Bm 03'!F188","v":{"v":84350.45,"d":"84,350.45"}},{"$f":"F188","v":{"v":96798.73,"d":"96,798.73"}}]
["CONTRATANTE: PREFEITURA MUNICIPAL DE PALMAS DE MONTE ALTO - BA",{"$nulls":4},"DATA DA PROPOSTA: 24/04/2019",{"$nulls":8},"FNDE",{"$f":"'Bm 01'!F186","v":{"v":76338.28,"d":"76,338.28"}},{"$f":"'Bm 02'!F186","v":{"v":77538.24,"d":"77,538.24"}},{"$f":"'Bm 03'!F186","v":{"v":23739.730000000003,"d":"23,739.73"}},{"$f":"F186","v":{"v":38356.35,"d":"38,356.35"}}]
["TIPO DE EMPREENDIMENTO: CONCLUSÃO DE QUADRA POLIESPORTIVA COBERTA",{"$nulls":4},"INÍCIO DA OBRA: 15/06/2019",{"$nulls":4},"FIM DA OBRA: 31/12/2020",{"$nulls":3},"PREF.",{"$f":"'Bm 01'!F187","v":{"v":38232.92,"d":"38,232.92"}},{"$f":"'Bm 02'!F187","v":{"v":13989.71,"d":"13,989.71"}},{"$f":"'Bm 03'!F187","v":{"v":60610.719999999994,"d":"60,610.72"}},{"$f":"F187","v":{"v":58442.38,"d":"58,442.38"}}]
["CONTRATADA: LUMA PROJETOS E CONSTRUÇÕES LTDA",{"$nulls":4},"CONTRATO INICIAL: R$ 524.984,02",{"$nulls":4},"CONTRATO Nº: 001/2019TP",{"$nulls":4},"                  "]
["LOCALIZAÇÃO: Escola Municipal Wilson Lins, Distrito de Espraiados - Palmas de Monte Alto - BA",{"$nulls":4},"CONTRATO ATUALIZADO: R$ 524.984,02",{"$nulls":4},"DATA DE ASSINATURA DO CONTRATO: ",{"$nulls":3},"medição","mat","mo","inss","ir"]
["ITEM","DESCRIÇÃO DOS SERVIÇOS","DADOS DO CONTRATO",{"$nulls":3},"REALIZAÇÃO FÍSICA",null,null,"REALIZAÇÃO FINANCEIRA",null,null,"% EXECUTADA",null,{"$f":"J176","v":{"v":96798.73000000001,"d":"96,798.73"}},{"$f":"O7*0.6","v":{"v":58079.238000000005,"d":"58,079.24"}},{"$f":"O7*0.4","v":{"v":38719.492000000006,"d":"38,719.49"}},{"$f":"O7*0.035","v":{"v":3387.9555500000006,"d":"3,387.96"}},{"$f":"O7*0.015","v":{"v":1451.9809500000001,"d":"1,451.98"}}]
[null,null,"UN","QUANTIDADE","PREÇO UNITÁRIO","VR TOTAL","ATUAL","ANTERIOR","TOTAL","ATUAL","ANTERIOR","TOTAL","ATUAL","TOTAL"]
[1,"PAREDES E PAINÉIS",{"$nulls":3},{"$f":"SUM(F10)","v":{"v":11716.19,"d":"11,716.19"}},{"$nulls":3},{"$f":"SUM(J10)","v":0},{"$f":"SUM(K10)","v":{"v":11716.189999999999,"d":"11,716.19"}},{"$f":"SUM(L10)","v":{"v":11716.189999999999,"d":"11,716.19"}},{"$f":"J9/F9","v":{"v":0,"d":"0.00%"}},{"$f":"L9/F9","v":{"v":0.9999999999999999,"d":"100.00%"}}]
["1.1","Elemento vazado de concreto (50x50x10cm) anti-chuva assentados com argamassa (cimento e areia traço 1:3)","m2",{"v":148.1,"d":"148.10"},79.11,{"$f":"ROUND(D10*E10,2)","v":{"v":11716.19,"d":"11,716.19"}},null,{"$f":"'Bm 03'!I10","v":{"v":148.1,"d":"148.10"}},{"$f":"G10+H10","v":{"v":148.1,"d":"148.10"}},{"$f":"ROUND(G10*E10,2)","v":0},{"$f":"'Bm 03'!L10","v":{"v":11716.189999999999,"d":"11,716.19"}},{"$f":"J10+K10","v":{"v":11716.189999999999,"d":"11,716.19"}},{"v":0,"d":"0.00%"},{"v":0.9999999999999999,"d":"100.00%"}]
[2,"COBERTURA",{"$nulls":3},{"$f":"SUM(F12)","v":{"v":59131.12,"d":"59,131.12"}},{"$nulls":3},{"$f":"SUM(J12)","v":{"v":5913.11,"d":"5,913.11"}},{"$f":"SUM(K12)","v":{"v":53218.01,"d":"53,218.01"}},{"$f":"SUM(L12)","v":{"v":59131.12,"d":"59,131.12"}},{"v":0.09999996617686253,"d":"10.00%"},{"v":1,"d":"100.00%"}]
["2.1","Telha metálica em chapa galvanizada e=0.5mm","m2",{"v":1114,"d":"1,114.00"},53.08,{"$f":"ROUND(D12*E12,2)","v":{"v":59131.12,"d":"59,131.12"}},{"$f":"D12-H12","v":{"v":111.39999999999998,"d":"111.40"}},{"$f":"'Bm 03'!I12","v":{"v":1002.6,"d":"1,002.60"}},{"$f":"G12+H12","v":{"v":1114,"d":"1,114.00"}},{"$f":"ROUND(G12*E12,2)","v":{"v":5913.11,"d":"5,913.11"}},{"$f":"'Bm 03'!L12","v":{"v":53218.01,"d":"53,218.01"}},{"$f":"J12+K12","v":{"v":59131.12,"d":"59,131.12"}},{"v":0.09999996617686253,"d":"10.00%"},{"v":1,"d":"100.00%"}]
[3,"ESQUADRIAS",{"$nulls":3},{"$f":"SUM(F14:F17)","v":{"v":5931.43,"d":"5,931.43"}},{"$nulls":3},{"$f":"SUM(J14:J17)","v":{"v":5931.43,"d":"5,931.43"}},{"$f":"SUM(K14:K17)","v":0},{"$f":"SUM(L14:L17)","v":{"v":5931.43,"d":"5,931.43"}},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"}]
["3.1","Porta de madeira (1,00x2,10 m) com bandeira (1,00x0,80 m) - inclusive ferragens, conforme projeto de esquadrias","Unidade",{"v":2,"d":"2.00"},940.08,{"$f":"ROUND(D14*E14,2)","v":{"v":1880.16,"d":"1,880.16"}},{"v":2,"d":"2.00"},{"$f":"'Bm 03'!I14","v":0},{"$f":"G14+H14","v":{"v":2,"d":"2.00"}},{"$f":"ROUND(G14*E14,2)","v":{"v":1880.16,"d":"1,880.16"}},{"$f":"'Bm 03'!L14","v":0},{"$f":"J14+K14","v":{"v":1880.16,"d":"1,880.16"}},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"}]
["3.2","Porta de madeira (0,90x2,10 m) - inclusive ferragens, conforme projeto de esquadrias","Unidade",{"v":1,"d":"1.00"},828.69,{"$f":"ROUND(D15*E15,2)","v":828.69},{"v":1,"d":"1.00"},{"$f":"'Bm 03'!I15","v":0},{"$f":"G15+H15","v":{"v":1,"d":"1.00"}},{"$f":"ROUND(G15*E15,2)","v":828.69},{"$f":"'Bm 03'!L15","v":0},{"$f":"J15+K15","v":828.69},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"}]
["3.3","Porta de madeira - Banheiros e Sanitários (0,60 m) completa inclusive targeta metálica","Unidade",{"v":4,"d":"4.00"},565.77,{"$f":"ROUND(D16*E16,2)","v":{"v":2263.08,"d":"2,263.08"}},{"v":4,"d":"4.00"},{"$f":"'Bm 03'!I16","v":0},{"$f":"G16+H16","v":{"v":4,"d":"4.00"}},{"$f":"ROUND(G16*E16,2)","v":{"v":2263.08,"d":"2,263.08"}},{"$f":"'Bm 03'!L16","v":0},{"$f":"J16+K16","v":{"v":2263.08,"d":"2,263.08"}},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"}]
["3.4","Porta de madeira - Banheiros e Sanitários (0,80 m) completa inclusive targeta metálica - WC PNE","Unidade",{"v":2,"d":"2.00"},479.75,{"$f":"ROUND(D17*E17,2)","v":{"v":959.5,"d":"959.50"}},{"v":2,"d":"2.00"},{"$f":"'Bm 03'!I17","v":0},{"$f":"G17+H17","v":{"v":2,"d":"2.00"}},{"$f":"ROUND(G17*E17,2)","v":{"v":959.5,"d":"959.50"}},{"$f":"'Bm 03'!L17","v":0},{"$f":"J17+K17","v":{"v":959.5,"d":"959.50"}},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"}]
[4,"REVESTIMENTOS",{"$nulls":3},{"$f":"SUM(F19:F20)","v":{"v":20020.64,"d":"20,020.64"}},{"$nulls":3},{"$f":"SUM(J19:J20)","v":{"v":2472.6,"d":"2,472.60"}},{"$f":"SUM(K19:K20)","v":{"v":17548.04,"d":"17,548.04"}},{"$f":"SUM(L19:L20)","v":{"v":20020.64,"d":"20,020.64"}},{"v":0.12350254537317489,"d":"12.35%"},{"v":1,"d":"100.00%"}]
["4.1","Revestimento cerâmico de paredes PEI IV - cerâmica 20 x 20 cm - incl. rejunte - conforme projeto","m2",{"v":328,"d":"328.00"},48.29,{"$f":"ROUND(D19*E19,2)","v":{"v":15839.12,"d":"15,839.12"}},{"$f":"D19-H19","v":{"v":48,"d":"48.00"}},{"$f":"'Bm 03'!I19","v":{"v":280,"d":"280.00"}},{"$f":"G19+H19","v":{"v":328,"d":"328.00"}},{"$f":"ROUND(G19*E19,2)","v":{"v":2317.92,"d":"2,317.92"}},{"$f":"'Bm 03'!L19","v":{"v":13521.2,"d":"13,521.20"}},{"$f":"J19+K19","v":{"v":15839.12,"d":"15,839.12"}},{"v":0.14634146341463414,"d":"14.63%"},{"v":1,"d":"100.00%"}]
["4.2","Revestimento cerâmico de paredes PEI IV - cerâmica 10 x 10 cm - incl. rejunte - conforme projeto","m2",{"v":81.1,"d":"81.10"},51.56,{"$f":"ROUND(D20*E20,2)","v":{"v":4181.52,"d":"4,181.52"}},{"$f":"D20-H20","v":{"v":3,"d":"3.00"}},{"$f":"'Bm 03'!I20","v":{"v":78.1,"d":"78.10"}},{"$f":"G20+H20","v":{"v":81.1,"d":"81.10"}},{"$f":"ROUND(G20*E20,2)","v":154.68},{"$f":"'Bm 03'!L20","v":{"v":4026.84,"d":"4,026.84"}},{"$f":"J20+K20","v":{"v":4181.52,"d":"4,181.52"}},{"v":0.036991333295069734,"d":"3.70%"},{"v":1,"d":"100.00%"}]
[5,"PISOS",{"$nulls":3},{"$f":"SUM(F22:F26)","v":{"v":62634.19,"d":"62,634.19"}},{"$nulls":3},{"$f":"SUM(J22:J26)","v":{"v":11790.49,"d":"11,790.49"}},{"$f":"SUM(K22:K26)","v":{"v":50843.700000000004,"d":"50,843.70"}},{"$f":"SUM(L22:L26)","v":{"v":62634.19,"d":"62,634.19"}},{"v":0.1882436733036701,"d":"18.82%"},{"v":1,"d":"100.00%"}]
["5.1","Lastro de brita graduada apiloada (esp.=6 cm)","m2",{"v":633.2,"d":"633.20"},13.43,{"$f":"ROUND(D22*E22,2)","v":{"v":8503.88,"d":"8,503.88"}},null,{"$f":"'Bm 03'!I22","v":{"v":633.2,"d":"633.20"}},{"$f":"G22+H22","v":{"v":633.2,"d":"633.20"}},{"$f":"ROUND(G22*E22,2)","v":0},{"$f":"'Bm 03'!L22","v":{"v":8503.88,"d":"8,503.88"}},{"$f":"J22+K22","v":{"v":8503.88,"d":"8,503.88"}},{"v":0,"d":"0.00%"},{"v":1,"d":"100.00%"}]
["5.2","Piso em concreto armado com tela e juntas de dilatação (esp.=10cm)","m2",{"v":633.2,"d":"633.20"},55.99,{"$f":"ROUND(D23*E23,2)","v":{"v":35452.87,"d":"35,452.87"}},null,{"$f":"'Bm 03'!I23","v":{"v":633.2,"d":"633.20"}},{"$f":"G23+H23","v":{"v":633.2,"d":"633.20"}},{"$f":"ROUND(G23*E23,2)","v":0},{"$f":"'Bm 03'!L23","v":{"v":35452.87,"d":"35,452.87"}},{"$f":"J23+K23","v":{"v":35452.87,"d":"35,452.87"}},{"v":0,"d":"0.00%"},{"v":1,"d":"100.00%"}]
["5.3","Piso em concreto simples desempolado (esp.=5cm), inclusive contrapiso","m2",107.47,25.78,{"$f":"ROUND(D24*E24,2)","v":{"v":2770.58,"d":"2,770.58"}},null,{"$f":"'Bm 03'!I24","v":107.47},{"$f":"G24+H24","v":107.47},{"$f":"ROUND(G24*E24,2)","v":0},{"$f":"'Bm 03'!L24","v":{"v":2770.58,"d":"2,770.58"}},{"$f":"J24+K24","v":{"v":2770.58,"d":"2,770.58"}},{"v":0,"d":"0.00%"},{"v":1,"d":"100.00%"}]
["5.4","Junta de retração, serrada com disco diamantado, parapavimentos em placa de concreto, profund.= 5cm, inclusive preenchimento com mastique","m",627.05,21.64,{"$f":"ROUND(D25*E25,2)","v":{"v":13569.36,"d":"13,569.36"}},{"$f":"D25-H25","v":501.64},{"$f":"'Bm 03'!I25","v":125.41},{"$f":"G25+H25","v":627.05},{"$f":"ROUND(G25*E25,2)","v":{"v":10855.49,"d":"10,855.49"}},{"$f":"'Bm 03'!L25","v":{"v":2713.87,"d":"2,713.87"}},{"$f":"J25+K25","v":{"v":13569.36,"d":"13,569.36"}},{"v":0.8000001473908864,"d":"80.00%"},{"v":1,"d":"100.00%"}]
["5.5","Piso cerâmico esmaltado PEI V - 33 x 33 cm - incl. rejunte - conforme projeto","m2",{"v":62.5,"d":"62.50"},{"v":37.4,"d":"37.40"},{"$f":"ROUND(D26*E26,2)","v":{"v":2337.5,"d":"2,337.50"}},{"$f":"D26-H26","v":{"v":25,"d":"25.00"}},{"$f":"'Bm 03'!I26","v":{"v":37.5,"d":"37.50"}},{"$f":"G26+H26","v":{"v":62.5,"d":"62.50"}},{"$f":"ROUND(G26*E26,2)","v":{"v":935,"d":"935.00"}},{"$f":"'Bm 03'!L26","v":{"v":1402.5,"d":"1,402.50"}},{"$f":"J26+K26","v":{"v":2337.5,"d":"2,337.50"}},{"v":0.4,"d":"40.00%"},{"v":1,"d":"100.00%"}]
[6,"PINTURA",{"$nulls":3},{"$f":"SUM(F28:F35)","v":{"v":80615.19,"d":"80,615.19"}},{"$nulls":3},{"$f":"SUM(J28:J35)","v":0},{"$f":"SUM(K28:K35)","v":{"v":22863.73,"d":"22,863.73"}},{"$f":"SUM(L28:L35)","v":{"v":22863.73,"d":"22,863.73"}},{"v":0,"d":"0.00%"},{"v":0.2836156560568796,"d":"28.36%"}]
["6.1","Aplicação de selador acrílico","m2",{"v":847.2,"d":"847.20"},2.72,{"$f":"ROUND(D28*E28,2)","v":{"v":2304.38,"d":"2,304.38"}},null,{"$f":"'Bm 03'!I28","v":0},{"$f":"G28+H28","v":0},{"$f":"ROUND(G28*E28,2)","v":0},{"$f":"'Bm 03'!L28","v":0},{"$f":"J28+K28","v":0},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["6.2","Demarcação de quadra com tinta acrílica","m",{"v":360,"d":"360.00"},11.18,{"v":4024.8,"d":"4,024.80"},null,{"$f":"'Bm 03'!I29","v":0},0,0,{"$f":"'Bm 03'!L29","v":0},0,{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["6.3","Emassamento de superfície, comaplicação de 02 demãosde massa acrílica","m2",{"v":88.6,"d":"88.60"},22.59,{"v":2001.47,"d":"2,001.47"},null,{"$f":"'Bm 03'!I30","v":0},0,0,{"$f":"'Bm 03'!L30","v":0},0,{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["6.4","Esmalte sintético em estrutura de aço carbono 50 micracom revólver","m2",{"v":1114,"d":"1,114.00"},15.76,{"v":17556.64,"d":"17,556.64"},null,{"$f":"'Bm 03'!I31","v":{"v":1002.6,"d":"1,002.60"}},{"v":1002.6,"d":"1,002.60"},0,{"$f":"'Bm 03'!L31","v":{"v":15800.97,"d":"15,800.97"}},{"v":15800.97,"d":"15,800.97"},{"v":0,"d":"0.00%"},{"v":0.8999996582489588,"d":"90.00%"}]
["6.5","Pintura c/ primer epoxi em estrutura de aço carbono 25 micra com revólver","m2",{"v":1114,"d":"1,114.00"},6.34,{"v":7062.76,"d":"7,062.76"},null,{"$f":"'Bm 03'!I32","v":{"v":1114,"d":"1,114.00"}},{"v":1114,"d":"1,114.00"},0,{"$f":"'Bm 03'!L32","v":{"v":7062.76,"d":"7,062.76"}},{"v":7062.76,"d":"7,062.76"},{"v":0,"d":"0.00%"},{"v":1,"d":"100.00%"}]
["6.6","Pintura de acabamento com aplicação de 02 demaõs de tinta acrílica","m2",{"v":847.2,"d":"847.20"},11.23,{"v":9514.06,"d":"9,514.06"},null,{"$f":"'Bm 03'!I33","v":0},0,0,{"$f":"'Bm 03'!L33","v":0},0,{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["6.7","Pintura de piso com tinta à base de resina epóxi","m2",{"v":480,"d":"480.00"},58.23,{"v":27950.4,"d":"27,950.40"},null,{"$f":"'Bm 03'!I34","v":0},0,0,{"$f":"'Bm 03'!L34","v":0},0,{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["6.8","Pintura em tinta PVA latex (02 demãos), inclusive emassamento","m2",{"v":476,"d":"476.00"},21.43,{"v":10200.68,"d":"10,200.68"},null,{"$f":"'Bm 03'!I35","v":0},0,0,{"$f":"'Bm 03'!L35","v":0},0,{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
[7,"INSTALAÇÕES HIDRÁULICAS",{"$nulls":3},{"$f":"SUM(F37:F46)","v":{"v":3977.15,"d":"3,977.15"}},{"$nulls":3},{"$f":"SUM(J37:J46)","v":{"v":1200.8799999999999,"d":"1,200.88"}},{"$f":"SUM(K37:K46)","v":{"v":1575.3899999999999,"d":"1,575.39"}},{"$f":"SUM(L37:L46)","v":{"v":2776.2699999999995,"d":"2,776.27"}},{"v":0.3019448600128232,"d":"30.19%"},{"v":0.6980551399871766,"d":"69.81%"}]
["7.1","Caixa d´água em fibra de vidro - cap. 3.000 litros","Unidade",{"v":1,"d":"1.00"},681.62,{"$f":"ROUND(D37*E37,2)","v":681.62},null,{"$f":"'Bm 03'!I37","v":{"v":1,"d":"1.00"}},{"$f":"G37+H37","v":{"v":1,"d":"1.00"}},{"$f":"ROUND(G37*E37,2)","v":0},{"$f":"'Bm 03'!L37","v":681.62},{"$f":"J37+K37","v":681.62},{"v":0,"d":"0.00%"},{"v":1,"d":"100.00%"}]
["7.2","Engate flexível plástico","Unidade",{"v":10,"d":"10.00"},7.65,{"v":76.5,"d":"76.50"},null,{"$f":"'Bm 03'!I38","v":{"v":10,"d":"10.00"}},{"v":10,"d":"10.00"},0,{"$f":"'Bm 03'!L38","v":{"v":76.5,"d":"76.50"}},{"v":76.5,"d":"76.50"},{"v":0,"d":"0.00%"},{"v":1,"d":"100.00%"}]
["7.3","\\\"Torneira cromada para lavatório1/2\\\"\\\"\\\"","Unidade",{"v":8,"d":"8.00"},49.65,{"v":397.2,"d":"397.20"},null,{"$f":"'Bm 03'!I39","v":{"v":8,"d":"8.00"}},{"v":8,"d":"8.00"},0,{"$f":"'Bm 03'!L39","v":{"v":397.2,"d":"397.20"}},{"v":397.2,"d":"397.20"},{"v":0,"d":"0.00%"},{"v":1,"d":"100.00%"}]
["7.4","\\\"Torneira de bóia p/caixa d'agua em pvc d = 3/4\\\"\\\"\\\"","Unidade",{"v":1,"d":"1.00"},35.72,35.72,null,{"$f":"'Bm 03'!I40","v":{"v":1,"d":"1.00"}},{"v":1,"d":"1.00"},0,{"$f":"'Bm 03'!L40","v":35.72},35.72,{"v":0,"d":"0.00%"},{"v":1,"d":"100.00%"}]
["7.5","Tubo PVCrígido soldável - 20 mm","M",{"v":5,"d":"5.00"},16.33,81.65,null,{"$f":"'Bm 03'!I41","v":{"v":5,"d":"5.00"}},{"v":5,"d":"5.00"},0,{"$f":"'Bm 03'!L41","v":81.65},81.65,{"v":0,"d":"0.00%"},{"v":1,"d":"100.00%"}]
["7.6","Tubo PVCrígido soldável - 25 mm","M",{"v":5,"d":"5.00"},19.36,{"v":96.8,"d":"96.80"},null,{"$f":"'Bm 03'!I42","v":{"v":5,"d":"5.00"}},{"v":5,"d":"5.00"},0,{"$f":"'Bm 03'!L42","v":{"v":96.8,"d":"96.80"}},{"v":96.8,"d":"96.80"},{"v":0,"d":"0.00%"},{"v":1,"d":"100.00%"}]
["7.7","Tubo PVC rígido soldável - 32 mm","M",{"v":5,"d":"5.00"},26.42,{"v":132.1,"d":"132.10"},null,{"$f":"'Bm 03'!I43","v":{"v":5,"d":"5.00"}},{"v":5,"d":"5.00"},0,{"$f":"'Bm 03'!L43","v":{"v":132.1,"d":"132.10"}},{"v":132.1,"d":"132.10"},{"v":0,"d":"0.00%"},{"v":1,"d":"100.00%"}]
["7.8","Tubo PVC rígido soldável - 50 mm","M",{"v":5,"d":"5.00"},14.76,{"v":73.8,"d":"73.80"},null,{"$f":"'Bm 03'!I44","v":{"v":5,"d":"5.00"}},{"v":5,"d":"5.00"},0,{"$f":"'Bm 03'!L44","v":{"v":73.8,"d":"73.80"}},{"v":73.8,"d":"73.80"},{"v":0,"d":"0.00%"},{"v":1,"d":"100.00%"}]
["7.9","Vaso sanitario para deficientes físicos para válvula de descarga, em louca branca, com acessórios,inclusive assento,conjunto de fixação, anelde vedação, tubo PVC de ligação","Unidade",{"v":2,"d":"2.00"},779.18,{"v":1558.36,"d":"1,558.36"},{"v":1,"d":"1.00"},{"$f":"'Bm 03'!I45","v":0},{"v":1,"d":"1.00"},779.18,{"$f":"'Bm 03'!L45","v":0},779.18,{"v":0.5,"d":"50.00%"},{"v":0.5,"d":"50.00%"}]
["7.10","Vaso sanitario sifonado, para louca branca, com acessórios, inclusive assento plástico, anel de vedação, tubo PVC de ligação","Unidade",{"v":4,"d":"4.00"},210.85,{"v":843.4,"d":"843.40"},{"v":2,"d":"2.00"},{"$f":"'Bm 03'!I46","v":0},{"v":2,"d":"2.00"},{"v":421.7,"d":"421.70"},{"$f":"'Bm 03'!L46","v":0},{"v":421.7,"d":"421.70"},{"v":0.5,"d":"50.00%"},{"v":0.5,"d":"50.00%"}]
[8,"INSTALAÇÕES SANITÁRIAS",{"$nulls":3},{"$f":"SUM(F48:F53)","v":{"v":4149.25,"d":"4,149.25"}},{"$nulls":3},{"$f":"SUM(J48:J53)","v":953.82},{"$f":"SUM(K48:K53)","v":{"v":2718.52,"d":"2,718.52"}},{"$f":"SUM(L48:L53)","v":{"v":3672.3399999999997,"d":"3,672.34"}},{"v":0.22987768873892872,"d":"22.99%"},{"v":0.8850611556305356,"d":"88.51%"}]
["8.1","Fossa séptica, em concreto armado, (d2,50 x h 12,00)","Unidade",{"v":1,"d":"1.00"},{"v":1308.04,"d":"1,308.04"},{"$f":"ROUND(D48*E48,2)","v":{"v":1308.04,"d":"1,308.04"}},null,{"$f":"'Bm 03'!I48","v":{"v":1,"d":"1.00"}},{"$f":"G48+H48","v":{"v":1,"d":"1.00"}},{"$f":"ROUND(G48*E48,2)","v":0},{"$f":"'Bm 03'!L48","v":{"v":1308.04,"d":"1,308.04"}},{"$f":"J48+K48","v":{"v":1308.04,"d":"1,308.04"}},{"v":0,"d":"0.00%"},{"v":1,"d":"100.00%"}]
["8.2","\\\"Sifão de copo para pia e lavatório 1\\\"\\\" - 1.1/2\\\"\\\"\\\"","Unidade",{"v":9,"d":"9.00"},152.77,{"v":1374.93,"d":"1,374.93"},{"v":6,"d":"6.00"},{"$f":"'Bm 03'!I49","v":0},{"v":6,"d":"6.00"},916.62,{"$f":"'Bm 03'!L49","v":0},916.62,{"v":0.6666666666666666,"d":"66.67%"},{"v":0.6666666666666666,"d":"66.67%"}]
["8.3","Sumidouro em alvenaria (d 2,30 x h 6,00)","Unidade",{"v":1,"d":"1.00"},{"v":1308.04,"d":"1,308.04"},{"v":1308.04,"d":"1,308.04"},null,{"$f":"'Bm 03'!I50","v":{"v":1,"d":"1.00"}},{"v":1,"d":"1.00"},0,{"$f":"'Bm 03'!L50","v":{"v":1308.04,"d":"1,308.04"}},{"v":1308.04,"d":"1,308.04"},{"v":0,"d":"0.00%"},{"v":1,"d":"100.00%"}]
["8.4","Tubo rígido c/ ponta lisa 100 mm","M",{"v":2,"d":"2.00"},37.75,{"v":75.5,"d":"75.50"},null,{"$f":"'Bm 03'!I51","v":{"v":2,"d":"2.00"}},{"v":2,"d":"2.00"},0,{"$f":"'Bm 03'!L51","v":{"v":75.5,"d":"75.50"}},{"v":75.5,"d":"75.50"},{"v":0,"d":"0.00%"},{"v":1,"d":"100.00%"}]
["8.5","Tubo rígido c/ ponta lisa 40 mm","M",{"v":2,"d":"2.00"},13.47,26.94,null,{"$f":"'Bm 03'!I52","v":{"v":2,"d":"2.00"}},{"v":2,"d":"2.00"},0,{"$f":"'Bm 03'!L52","v":26.94},26.94,{"v":0,"d":"0.00%"},{"v":1,"d":"100.00%"}]
["8.6","\\\"Válvula para lavatório e tanque 1\\\"\\\"\\\"","Unidade",{"v":9,"d":"9.00"},{"v":6.2,"d":"6.20"},{"v":55.8,"d":"55.80"},{"v":6,"d":"6.00"},{"$f":"'Bm 03'!I53","v":0},{"v":6,"d":"6.00"},{"v":37.2,"d":"37.20"},{"$f":"'Bm 03'!L53","v":0},{"v":37.2,"d":"37.20"},{"v":0.6666666666666667,"d":"66.67%"},{"v":0.6666666666666667,"d":"66.67%"}]
[9,"DRENAGEM PLUVIAL",{"$nulls":3},{"$f":"SUM(F55:F59)","v":{"v":19871.36,"d":"19,871.36"}},{"$nulls":3},{"$f":"SUM(J55:J59)","v":{"v":3058.35,"d":"3,058.35"}},{"$f":"SUM(K55:K59)","v":{"v":16813.010000000002,"d":"16,813.01"}},{"$f":"SUM(L55:L59)","v":{"v":19871.36,"d":"19,871.36"}},{"v":0.15390743260652517,"d":"15.39%"},{"v":1,"d":"100.00%"}]
["9.1","Calha em chapa de aço galvanizado n° 24","M",{"v":72,"d":"72.00"},40.86,{"$f":"ROUND(D55*E55,2)","v":{"v":2941.92,"d":"2,941.92"}},null,{"$f":"'Bm 03'!I55","v":{"v":72,"d":"72.00"}},{"$f":"G55+H55","v":{"v":72,"d":"72.00"}},{"$f":"ROUND(G55*E55,2)","v":0},{"$f":"'Bm 03'!L55","v":{"v":2941.92,"d":"2,941.92"}},{"$f":"J55+K55","v":{"v":2941.92,"d":"2,941.92"}},{"v":0,"d":"0.00%"},{"v":1,"d":"100.00%"}]
["9.2","Tubo de queda - água pluvial DN=150 mm","M",{"v":20,"d":"20.00"},45.96,{"$f":"ROUND(D56*E56,2)","v":{"v":919.2,"d":"919.20"}},{"v":20,"d":"20.00"},{"$f":"'Bm 03'!I56","v":0},{"$f":"G56+H56","v":{"v":20,"d":"20.00"}},{"$f":"ROUND(G56*E56,2)","v":{"v":919.2,"d":"919.20"}},{"$f":"'Bm 03'!L56","v":0},{"$f":"J56+K56","v":{"v":919.2,"d":"919.20"}},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"}]
["9.3","Joelho PVC 90° d=150 mm - tubulação pluvial","M",{"v":4,"d":"4.00"},91.39,{"$f":"ROUND(D57*E57,2)","v":365.56},{"v":4,"d":"4.00"},{"$f":"'Bm 03'!I57","v":0},{"$f":"G57+H57","v":{"v":4,"d":"4.00"}},{"$f":"ROUND(G57*E57,2)","v":365.56},{"$f":"'Bm 03'!L57","v":0},{"$f":"J57+K57","v":365.56},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"}]
["9.4","\\\"Ralohemisférico tipo \\\"\\\"abacaxi\\\"\\\" com tela de aço com funil de saída cônico\\\"","Unidade",{"v":4,"d":"4.00"},58.09,{"$f":"ROUND(D58*E58,2)","v":232.36},{"v":4,"d":"4.00"},{"$f":"'Bm 03'!I58","v":0},{"$f":"G58+H58","v":{"v":4,"d":"4.00"}},{"$f":"ROUND(G58*E58,2)","v":232.36},{"$f":"'Bm 03'!L58","v":0},{"$f":"J58+K58","v":232.36},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"}]
["9.5","Canaleta de concreto c/ tampa removível em chapa de aço (0,25 x 0,25 x 0,25m)","M",{"v":72,"d":"72.00"},214.06,{"$f":"ROUND(D59*E59,2)","v":{"v":15412.32,"d":"15,412.32"}},{"$f":"D59-H59","v":{"v":7.200000000000003,"d":"7.20"}},{"$f":"'Bm 03'!I59","v":{"v":64.8,"d":"64.80"}},{"$f":"G59+H59","v":{"v":72,"d":"72.00"}},{"$f":"ROUND(G59*E59,2)","v":{"v":1541.23,"d":"1,541.23"}},{"$f":"'Bm 03'!L59","v":{"v":13871.09,"d":"13,871.09"}},{"$f":"J59+K59","v":{"v":15412.32,"d":"15,412.32"}},{"v":0.09999987023368319,"d":"10.00%"},{"v":1,"d":"100.00%"}]
[10,"INSTALAÇÕES ELÉTRICAS",{"$nulls":3},{"$f":"SUM(F61:F89)","v":{"v":16337.59,"d":"16,337.59"}},{"$nulls":3},{"$f":"SUM(J61:J89)","v":{"v":2800.9300000000007,"d":"2,800.93"}},{"$f":"SUM(K61:K89)","v":0},{"$f":"SUM(L61:L89)","v":{"v":2800.9300000000007,"d":"2,800.93"}},{"v":0.1714408306243455,"d":"17.14%"},{"v":0.1714408306243455,"d":"17.14%"}]
["10.1","\\\"Condulete em alumínio tipo T de 3/4\\\"\\\", inclusive acessórios\\\"","Unidade",{"v":5,"d":"5.00"},18.54,{"$f":"ROUND(D61*E61,2)","v":{"v":92.7,"d":"92.70"}},{"v":5,"d":"5.00"},{"$f":"'Bm 03'!I61","v":0},{"$f":"G61+H61","v":{"v":5,"d":"5.00"}},{"$f":"ROUND(G61*E61,2)","v":{"v":92.7,"d":"92.70"}},{"$f":"'Bm 03'!L61","v":0},{"$f":"J61+K61","v":{"v":92.7,"d":"92.70"}},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"}]
["10.2","\\\"Condulete em alumínio tipo L de 3/4\\\"\\\", inclusive acessórios\\\"","Unidade",{"v":5,"d":"5.00"},12.18,{"v":60.9,"d":"60.90"},{"v":5,"d":"5.00"},{"$f":"'Bm 03'!I62","v":0},{"v":5,"d":"5.00"},{"v":60.9,"d":"60.90"},{"$f":"'Bm 03'!L62","v":0},{"v":60.9,"d":"60.90"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"}]
["10.3","\\\"Condulete em alumínio tipo TA de 3/4\\\"\\\", inclusive acessórios\\\"","Unidade",{"v":4,"d":"4.00"},16.38,65.52,{"v":4,"d":"4.00"},{"$f":"'Bm 03'!I63","v":0},{"v":4,"d":"4.00"},65.52,{"$f":"'Bm 03'!L63","v":0},65.52,{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"}]
["10.4","\\\"Condulete em alumínio tipo XA de 3/4\\\"\\\", inclusive acessórios\\\"","Unidade",{"v":1,"d":"1.00"},18.91,18.91,{"v":1,"d":"1.00"},{"$f":"'Bm 03'!I64","v":0},{"v":1,"d":"1.00"},18.91,{"$f":"'Bm 03'!L64","v":0},18.91,{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"}]
["10.5","\\\"Caixa de PVC 4x2\\\"\\\", inclusive espelho\\\"","Unidade",{"v":16,"d":"16.00"},8.47,135.52,{"v":16,"d":"16.00"},{"$f":"'Bm 03'!I65","v":0},{"v":16,"d":"16.00"},135.52,{"$f":"'Bm 03'!L65","v":0},135.52,{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"}]
["10.6","Condutor de cobre unipolar, isolaçãoem PVC/70ºC, camada de proteção em PVC, não propagador de chamas, classe de tensão 750V,encordoamento classe 5, flexível, com seção 2,5 mm²","M",{"v":190,"d":"190.00"},2.77,{"v":526.3,"d":"526.30"},null,{"$f":"'Bm 03'!I66","v":0},0,0,{"$f":"'Bm 03'!L66","v":0},0,{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["10.7","Condutor de cobre unipolar, isolação em PVC/70ºC, camada de proteção em PVC, não propagador de chamas, classe detensão 750V,encordoamento classe 5, flexível, com seção 4 mm²","M",{"v":820,"d":"820.00"},4.36,{"v":3575.2,"d":"3,575.20"},null,{"$f":"'Bm 03'!I67","v":0},0,0,{"$f":"'Bm 03'!L67","v":0},0,{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["10.8","Condutor de cobre unipolar, isolação em PVC/70ºC, camada de proteção em PVC, não propagador de chamas, classe de tensão 750V, encordoamento classe 5, flexível, com seção 16mm²","M",{"v":14,"d":"14.00"},14.68,205.52,null,{"$f":"'Bm 03'!I68","v":0},0,0,{"$f":"'Bm 03'!L68","v":0},0,{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["10.9","Condutor de cobre unipolar, isolação em PVC/90ºC, camada de proteção em PVC, não propagador de chamas, classe de tensão 1000V, encordoamento classe 5, flexível, com seção 35 mm²","M",{"v":41,"d":"41.00"},22.02,902.82,null,{"$f":"'Bm 03'!I69","v":0},0,0,{"$f":"'Bm 03'!L69","v":0},0,{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["10.10","Tomada 2p + t de embutir, 10 A, completa","Unidade",{"v":2,"d":"2.00"},24.88,49.76,null,{"$f":"'Bm 03'!I70","v":0},0,0,{"$f":"'Bm 03'!L70","v":0},0,{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["10.11","Tomada 2p + t para piso, 10 A, completa","Unidade",{"v":1,"d":"1.00"},12.36,12.36,null,{"$f":"'Bm 03'!I71","v":0},0,0,{"$f":"'Bm 03'!L71","v":0},0,{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["10.12","Interruptor 1 tecla simples","Unidade",{"v":7,"d":"7.00"},23.53,164.71,null,{"$f":"'Bm 03'!I72","v":0},0,0,{"$f":"'Bm 03'!L72","v":0},0,{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["10.13","Disjuntor termomagnetico monopolar 10 A, padrão DIN (linha branca)","Unidade",{"v":5,"d":"5.00"},15.87,79.35,null,{"$f":"'Bm 03'!I73","v":0},0,0,{"$f":"'Bm 03'!L73","v":0},0,{"$f":"J73/F73","v":{"v":0,"d":"0.00%"}},{"$f":"L73/F73","v":{"v":0,"d":"0.00%"}}]
["10.14","Disjuntor termomagnetico binopolar 20 A, padrão DIN (linha branca)","Unidade",{"v":5,"d":"5.00"},15.87,79.35,null,{"$f":"'Bm 03'!I74","v":0},0,0,{"$f":"'Bm 03'!L74","v":0},0,{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["10.15","Disjuntortermomagneticobinopolar 25 A, padrão DIN (linha branca)","Unidade",{"v":8,"d":"8.00"},15.87,126.96,null,{"$f":"'Bm 03'!I75","v":0},0,0,{"$f":"'Bm 03'!L75","v":0},0,{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["10.16","Disjuntor termomagnetico triopolar 150 A, padrão DIN (linha branca)","Unidade",{"v":2,"d":"2.00"},397.51,795.02,null,{"$f":"'Bm 03'!I76","v":0},0,0,{"$f":"'Bm 03'!L76","v":0},0,{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["10.17","Disjuntor termomagnetico triopolar 175 A, padrão DIN (linha branca)","Unidade",{"v":1,"d":"1.00"},{"v":1018.63,"d":"1,018.63"},{"v":1018.63,"d":"1,018.63"},null,{"$f":"'Bm 03'!I77","v":0},0,0,{"$f":"'Bm 03'!L77","v":0},0,{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["10.18","Dispositivo residual diferencial - DR 125A In 30 mA","Unidade",{"v":1,"d":"1.00"},{"v":211,"d":"211.00"},{"v":211,"d":"211.00"},null,{"$f":"'Bm 03'!I78","v":0},0,0,{"$f":"'Bm 03'!L78","v":0},0,{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["10.19","Quadro de distribuição de embutir,com barramento, em chapa de aço, para 4 disjuntores unipolares + 8 bipolares + 1 tripolar +1 DR, padrão europeu(linha branca), exclusive disjuntores","Unidade",{"v":1,"d":"1.00"},254.55,254.55,{"v":1,"d":"1.00"},{"$f":"'Bm 03'!I79","v":0},{"v":1,"d":"1.00"},254.55,{"$f":"'Bm 03'!L79","v":0},254.55,{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"}]
["10.20","Quadro de distribuição de embutir, com barramento, em chapa de aço, para 1 disjuntor unipolar + 5bipolares + 2 tripolares,padrão europeu (linha branca), exclusive disjuntores","Unidade",{"v":1,"d":"1.00"},399.47,399.47,{"v":1,"d":"1.00"},{"$f":"'Bm 03'!I80","v":0},{"v":1,"d":"1.00"},399.47,{"$f":"'Bm 03'!L80","v":0},399.47,{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"}]
["10.21","\\\"Eletrodutode pvc rígido roscável, 1\\\"\\\", inclusive curvas\\\"","M",{"v":5,"d":"5.00"},{"v":12.1,"d":"12.10"},{"v":60.5,"d":"60.50"},{"v":5,"d":"5.00"},{"$f":"'Bm 03'!I81","v":0},{"v":5,"d":"5.00"},{"v":60.5,"d":"60.50"},{"$f":"'Bm 03'!L81","v":0},{"v":60.5,"d":"60.50"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"}]
["10.22","\\\"Eletroduto de pvc rígido roscável, 3/4\\\"\\\", inclusive curvas\\\"","M",{"v":5,"d":"5.00"},9.29,46.45,{"v":5,"d":"5.00"},{"$f":"'Bm 03'!I82","v":0},{"v":5,"d":"5.00"},46.45,{"$f":"'Bm 03'!L82","v":0},46.45,{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"}]
["10.23","\\\"Eletroduto de pvc rígido roscável, 1.1/2\\\"\\\", inclusive curvas\\\"","M",{"v":5,"d":"5.00"},12.69,63.45,{"v":5,"d":"5.00"},{"$f":"'Bm 03'!I83","v":0},{"v":5,"d":"5.00"},63.45,{"$f":"'Bm 03'!L83","v":0},63.45,{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"}]
["10.24","Eletrodutode ferro galvanizado d= 3/4\\\"\\\" - inclusive braçadeiras\\\"","M",{"v":86,"d":"86.00"},14.99,{"v":1289.14,"d":"1,289.14"},{"v":86,"d":"86.00"},{"$f":"'Bm 03'!I84","v":0},{"v":86,"d":"86.00"},{"v":1289.14,"d":"1,289.14"},{"$f":"'Bm 03'!L84","v":0},{"v":1289.14,"d":"1,289.14"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"}]
["10.25","\\\"Eletroduto de ferro galvanizado d= 1\\\"\\\" - inclusive braçadeiras\\\"","M",{"v":17,"d":"17.00"},18.46,313.82,{"v":17,"d":"17.00"},{"$f":"'Bm 03'!I85","v":0},{"v":17,"d":"17.00"},313.82,{"$f":"'Bm 03'!L85","v":0},313.82,{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"}]
["10.26","\\\"Eletrodutode ferro galvanizado d= 1.1/2\\\"\\\" - inclusive braçadeiras\\\"","M",{"v":34,"d":"34.00"},31.87,{"v":1083.58,"d":"1,083.58"},null,{"$f":"'Bm 03'!I86","v":0},0,0,{"$f":"'Bm 03'!L86","v":0},0,{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["10.27","Luminária calha sobrepor p/lamp.fluorescente 2x40w, completa, incl.reator eletronico e lampadas","Unidade",{"v":6,"d":"6.00"},95.01,570.06,null,{"$f":"'Bm 03'!I87","v":0},0,0,{"$f":"'Bm 03'!L87","v":0},0,{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["10.28","Luminária calha sobrepor p/lamp.fluorescente 1x40w, completa, incl.reator eletronico e lampadas","Unidade",{"v":1,"d":"1.00"},77.49,77.49,null,{"$f":"'Bm 03'!I88","v":0},0,0,{"$f":"'Bm 03'!L88","v":0},0,{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["10.29","Lumináriablindada p/ alta pressão, linha industrial projetor hermético para lâmpada de luz mista de 500 W, com proteção da lâmpada","Unidade",{"v":15,"d":"15.00"},270.57,{"v":4058.55,"d":"4,058.55"},null,{"$f":"'Bm 03'!I89","v":0},0,0,{"$f":"'Bm 03'!L89","v":0},0,{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
[11,"SISTEMA DE PROTEÇÃO CONTRA DESCARGAS ATMOSFÉRICAS (SPDA)",{"$nulls":3},{"$f":"SUM(F91:F96)","v":{"v":2031.8,"d":"2,031.80"}},{"$nulls":3},{"$f":"SUM(J91:J96)","v":{"v":2031.8,"d":"2,031.80"}},{"$f":"SUM(K91:K96)","v":0},{"$f":"SUM(L91:L96)","v":{"v":2031.8,"d":"2,031.80"}},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"}]
["11.1","Caixa de inspeção 30x30x40 cm com tampa de ferro fundido","Unidade",{"v":5,"d":"5.00"},60.19,{"$f":"ROUND(D91*E91,2)","v":300.95},{"v":5,"d":"5.00"},{"$f":"'Bm 03'!I91","v":0},{"$f":"G91+H91","v":{"v":5,"d":"5.00"}},{"$f":"ROUND(G91*E91,2)","v":300.95},{"$f":"'Bm 03'!L91","v":0},{"$f":"J91+K91","v":300.95},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"}]
["11.2","\\\"Conector de bronze para haste 5/8\\\"\\\"\\\"","Unidade",{"v":12,"d":"12.00"},13.54,162.48,{"v":12,"d":"12.00"},{"$f":"'Bm 03'!I92","v":0},{"v":12,"d":"12.00"},162.48,{"$f":"'Bm 03'!L92","v":0},162.48,{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"}]
["11.3","Cordoalha de cobre nu 35 mm²","Unidade",{"v":24,"d":"24.00"},39.16,939.84,{"v":24,"d":"24.00"},{"$f":"'Bm 03'!I93","v":0},{"v":24,"d":"24.00"},939.84,{"$f":"'Bm 03'!L93","v":0},939.84,{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"}]
["11.4","\\\"Haste tipo Coopperweld 5/8\\\"\\\" - 3m\\\"","Unidade",{"v":5,"d":"5.00"},{"v":51.1,"d":"51.10"},{"v":255.5,"d":"255.50"},{"v":5,"d":"5.00"},{"$f":"'Bm 03'!I94","v":0},{"v":5,"d":"5.00"},{"v":255.5,"d":"255.50"},{"$f":"'Bm 03'!L94","v":0},{"v":255.5,"d":"255.50"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"}]
["11.5","Tubo PVC 40 mm","Unidade",{"v":18,"d":"18.00"},16.11,289.98,{"v":18,"d":"18.00"},{"$f":"'Bm 03'!I95","v":0},{"v":18,"d":"18.00"},289.98,{"$f":"'Bm 03'!L95","v":0},289.98,{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"}]
["11.6","Terminal de pressão tipo prensa com 4 parafusos","Unidade",{"v":5,"d":"5.00"},16.61,83.05,{"v":5,"d":"5.00"},{"$f":"'Bm 03'!I96","v":0},{"v":5,"d":"5.00"},83.05,{"$f":"'Bm 03'!L96","v":0},83.05,{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"}]
[12,"SERVIÇOS DIVERSOS",{"$nulls":3},{"$f":"SUM(F98:F109)","v":{"v":38229.8,"d":"38,229.80"}},{"$nulls":3},{"$f":"SUM(J98:J109)","v":{"v":2202.94,"d":"2,202.94"}},{"$f":"SUM(K98:K109)","v":319.66},{"$f":"SUM(L98:L109)","v":{"v":2522.6,"d":"2,522.60"}},{"v":0.05762363391908929,"d":"5.76%"},{"v":0.0659851738695991,"d":"6.60%"}]
["12.1","\\\"Alambrado com tela de arame galvanizado fio 12 bwg, malha 2\\\"\\\", revestido em pvc, fixada com tubos de ferro galvanizado 2\\\"\\\"\\\"","m2",{"v":147,"d":"147.00"},141.99,{"$f":"ROUND(D98*E98,2)","v":{"v":20872.53,"d":"20,872.53"}},null,{"$f":"'Bm 03'!I98","v":0},{"$f":"G98+H98","v":0},{"$f":"ROUND(G98*E98,2)","v":0},{"$f":"'Bm 03'!L98","v":0},{"$f":"J98+K98","v":0},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["12.2","\\\"Portão em tubo de ferro galvanizado 2\\\"\\\" e tela dearame galvanizado fio 12 bwg, malha 2\\\"\\\", revestido em pvc, inclusive dobradiças e fechadura\\\"","Unidade",{"v":4,"d":"4.00"},660.58,{"v":2642.32,"d":"2,642.32"},null,{"$f":"'Bm 03'!I99","v":0},0,0,{"$f":"'Bm 03'!L99","v":0},0,{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["12.3","Bancada em granito cinza andorinha para lavatório com testeiras - espessura 2cm, largura 50 cm, conforme projeto","M",{"v":4.8,"d":"4.80"},136.61,655.73,null,{"$f":"'Bm 03'!I100","v":0},0,0,{"$f":"'Bm 03'!L100","v":0},0,{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["12.4","Banco deconcreto armado polido (l=0,45m) sem arestas,conforme projeto","M",{"v":4.8,"d":"4.80"},133.19,639.31,{"v":2.4,"d":"2.40"},{"$f":"'Bm 03'!I101","v":{"v":2.4,"d":"2.40"}},{"v":4.8,"d":"4.80"},319.66,{"$f":"'Bm 03'!L101","v":319.66},639.32,{"v":0.5000078209319423,"d":"50.00%"},{"v":1.0000156418638846,"d":"100.00%"}]
["12.5","\\\"Barra de apoio para deficiente em ferro galvanizado de 11/2\\\"\\\", l = 140cm (lavatório), inclusive parafusos de fixação e pintura\\\"","Unidade",{"v":2,"d":"2.00"},116.59,233.18,null,{"$f":"'Bm 03'!I102","v":0},0,0,{"$f":"'Bm 03'!L102","v":0},0,{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["12.6","\\\"Barra de apoio para deficiente em ferro galvanizado de 11/2\\\"\\\", l = 80cm (bacia sanitária e mictório), inclusive parafusos de fixação e pintura\\\"","Unidade",{"v":8,"d":"8.00"},470.82,{"v":3766.56,"d":"3,766.56"},{"v":4,"d":"4.00"},{"$f":"'Bm 03'!I103","v":0},{"v":4,"d":"4.00"},{"v":1883.28,"d":"1,883.28"},{"$f":"'Bm 03'!L103","v":0},{"v":1883.28,"d":"1,883.28"},{"v":0.5,"d":"50.00%"},{"v":0.5,"d":"50.00%"}]
["12.7","Espelho plano 4mm","m2",{"v":4.5,"d":"4.50"},367.49,{"v":1653.71,"d":"1,653.71"},null,{"$f":"'Bm 03'!I104","v":0},0,0,{"$f":"'Bm 03'!L104","v":0},0,{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["12.8","Estrutura metálica c/ tabelas de basquete","CJ",{"v":1,"d":"1.00"},{"v":2357.1,"d":"2,357.10"},{"v":2357.1,"d":"2,357.10"},null,{"$f":"'Bm 03'!I105","v":0},0,0,{"$f":"'Bm 03'!L105","v":0},0,{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["12.9","Estrutura metálica de traves de futsal","CJ",{"v":1,"d":"1.00"},{"v":2135.69,"d":"2,135.69"},{"v":2135.69,"d":"2,135.69"},null,{"$f":"'Bm 03'!I106","v":0},0,0,{"$f":"'Bm 03'!L106","v":0},0,{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["12.10","Estrutura metálica p/ rede de voley","CJ",{"v":1,"d":"1.00"},{"v":867.4,"d":"867.40"},{"v":867.4,"d":"867.40"},null,{"$f":"'Bm 03'!I107","v":0},0,0,{"$f":"'Bm 03'!L107","v":0},0,{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["12.11","Soleira em granito cinza andorinha, l = 15 cm, e = 2 cm","M",{"v":2.9,"d":"2.90"},78.11,226.52,null,{"$f":"'Bm 03'!I108","v":0},0,0,{"$f":"'Bm 03'!L108","v":0},0,{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["12.12","Limpeza geral","m2",861.56,2.53,{"v":2179.75,"d":"2,179.75"},null,{"$f":"'Bm 03'!I109","v":0},0,0,{"$f":"'Bm 03'!L109","v":0},0,{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
[13,"SERVIÇOS PRELIMINARES",{"$nulls":3},{"$f":"SUM(F111:F114)","v":{"v":11075.859999999999,"d":"11,075.86"}},{"$nulls":3},{"$f":"SUM(J111:J114)","v":0},{"$f":"SUM(K111:K114)","v":842.16},{"$f":"SUM(L111:L114)","v":842.16},{"$f":"J110/F110","v":{"v":0,"d":"0.00%"}},{"$f":"L110/F110","v":{"v":0.0760356306417741,"d":"7.60%"}}]
["13.1","Execução de almoxarifado emcanteiro de obra emchapa de madeira compensada, incluso as prateleiras.","m2",{"v":12,"d":"12.00"},632.92,{"$f":"ROUND(D111*E111,2)","v":{"v":7595.04,"d":"7,595.04"}},null,{"$f":"'Bm 03'!I111","v":0},{"$f":"G111+H111","v":0},{"$f":"ROUND(G111*E111,2)","v":0},{"$f":"'Bm 03'!L111","v":0},{"$f":"J111+K111","v":0},{"$f":"J111/F111","v":{"v":0,"d":"0.00%"}},{"$f":"L111/F111","v":{"v":0,"d":"0.00%"}}]
["13.2","Placa da obra emaço galvanizado, inclusive assentamento.","m2",{"v":3,"d":"3.00"},340.39,{"$f":"ROUND(D112*E112,2)","v":{"v":1021.17,"d":"1,021.17"}},null,{"$f":"'Bm 03'!I112","v":0},{"$f":"G112+H112","v":0},{"$f":"ROUND(G112*E112,2)","v":0},{"$f":"'Bm 03'!L112","v":0},{"$f":"J112+K112","v":0},{"$f":"J112/F112","v":{"v":0,"d":"0.00%"}},{"$f":"L112/F112","v":{"v":0,"d":"0.00%"}}]
["13.3","Instalação provisória de energia elétrica, áerea, trifasica, em poste galvanizado, exclusive fornecimento de medidor.","Unidade",{"v":1,"d":"1.00"},{"v":1617.49,"d":"1,617.49"},{"$f":"ROUND(D113*E113,2)","v":{"v":1617.49,"d":"1,617.49"}},null,{"$f":"'Bm 03'!I113","v":0},{"$f":"G113+H113","v":0},{"$f":"ROUND(G113*E113,2)","v":0},{"$f":"'Bm 03'!L113","v":0},{"$f":"J113+K113","v":0},{"$f":"J113/F113","v":{"v":0,"d":"0.00%"}},{"$f":"L113/F113","v":{"v":0,"d":"0.00%"}}]
["13.4","Capina e limpeza manual de terreno.","m2",{"v":633.2,"d":"633.20"},1.33,{"$f":"ROUND(D114*E114,2)","v":842.16},null,{"$f":"'Bm 03'!I114","v":{"v":633.2,"d":"633.20"}},{"$f":"G114+H114","v":{"v":633.2,"d":"633.20"}},{"$f":"ROUND(G114*E114,2)","v":0},{"$f":"'Bm 03'!L114","v":842.16},{"$f":"J114+K114","v":842.16},{"$f":"J114/F114","v":{"v":0,"d":"0.00%"}},{"$f":"L114/F114","v":{"v":1,"d":"100.00%"}}]
[14,"SUPERESTRUTURA",{"$nulls":3},{"$f":"SUM(F116,F123)","v":{"v":7996.34,"d":"7,996.34"}},{"$nulls":3},{"$f":"SUM(J116,J123)","v":{"v":1245.37,"d":"1,245.37"}},{"$f":"SUM(K116,K123)","v":{"v":3908.0099999999998,"d":"3,908.01"}},{"$f":"SUM(L116,L123)","v":{"v":5153.379999999999,"d":"5,153.38"}},{"$f":"J115/F115","v":{"v":0.15574250219475408,"d":"15.57%"}},{"$f":"L115/F115","v":{"v":0.6444673438097929,"d":"64.45%"}}]
["14.1","PILARES",{"$nulls":3},{"$f":"SUM(F117:F122)","v":{"v":7702.34,"d":"7,702.34"}},{"$nulls":3},{"$f":"SUM(J117:J122)","v":{"v":1245.37,"d":"1,245.37"}},{"$f":"SUM(K117:K122)","v":{"v":3614.0099999999998,"d":"3,614.01"}},{"$f":"SUM(L117:L122)","v":{"v":4859.379999999999,"d":"4,859.38"}},{"v":0.16168722751787118,"d":"16.17%"},{"v":0.6308965846742677,"d":"63.09%"}]
["14.1.1","Tratamento em concreto com estuque e lixamento.","m2",{"v":50,"d":"50.00"},{"v":35.9,"d":"35.90"},{"$f":"ROUND(D117*E117,2)","v":{"v":1795,"d":"1,795.00"}},null,{"$f":"'Bm 03'!I117","v":{"v":25,"d":"25.00"}},{"$f":"G117+H117","v":{"v":25,"d":"25.00"}},{"$f":"ROUND(G117*E117,2)","v":0},{"$f":"'Bm 03'!L117","v":{"v":897.5,"d":"897.50"}},{"$f":"J117+K117","v":{"v":897.5,"d":"897.50"}},{"v":0,"d":"0.00%"},{"v":0.5,"d":"50.00%"}]
["14.1.2","Preparo de substrato por escarificação mecaânica (CORTE DE CONCRETO) para espessuras até 3 cm.","m2",{"v":4.8,"d":"4.80"},154.75,{"v":742.8,"d":"742.80"},null,{"$f":"'Bm 03'!I118","v":{"v":2.4,"d":"2.40"}},{"v":2.4,"d":"2.40"},0,{"$f":"'Bm 03'!L118","v":{"v":371.4,"d":"371.40"}},{"v":371.4,"d":"371.40"},{"v":0,"d":"0.00%"},{"v":0.5,"d":"50.00%"}]
["14.1.3","Preparação do substrato (SUPERFICIE DE CONCRETO) E armadura por escovamento manual.","m2",{"v":4.8,"d":"4.80"},6.71,32.21,null,{"$f":"'Bm 03'!I119","v":{"v":2.4,"d":"2.40"}},{"v":2.4,"d":"2.40"},0,{"$f":"'Bm 03'!L119","v":{"v":16.1,"d":"16.10"}},{"v":16.1,"d":"16.10"},{"v":0,"d":"0.00%"},{"v":0.49984476870537103,"d":"49.98%"}]
["14.1.4","Passivação de armadura com primer a base de zinco.","m2",{"v":4.8,"d":"4.80"},105.58,506.78,null,{"$f":"'Bm 03'!I120","v":{"v":2.4,"d":"2.40"}},{"v":2.4,"d":"2.40"},0,{"$f":"'Bm 03'!L120","v":253.39},253.39,{"v":0,"d":"0.00%"},{"v":0.5,"d":"50.00%"}]
["14.1.5","Microconcreto fluido (AUTOADENSÁVEL) Com grout até 40% de pó de pedra, lançamento e cura.","M3",0.14,{"v":3387.99,"d":"3,387.99"},474.32,null,{"$f":"'Bm 03'!I121","v":0},0,0,{"$f":"'Bm 03'!L121","v":0},0,{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["14.1.6","Ancoragem de alvenarias de bloco cerâmicos com concreto armado.","Serviço",{"v":1,"d":"1.00"},{"v":4151.23,"d":"4,151.23"},{"v":4151.23,"d":"4,151.23"},{"v":0.3,"d":"0.30"},{"$f":"'Bm 03'!I122","v":{"v":0.5,"d":"0.50"}},{"v":0.8,"d":"0.80"},{"v":1245.37,"d":"1,245.37"},{"$f":"'Bm 03'!L122","v":{"v":2075.62,"d":"2,075.62"}},{"v":3320.99,"d":"3,320.99"},{"v":0.30000024089245836,"d":"30.00%"},{"v":0.8000014453547503,"d":"80.00%"}]
["14.2","LAJE PREMOLDADA",{"$nulls":3},{"$f":"SUM(F124)","v":{"v":294,"d":"294.00"}},{"$nulls":3},{"$f":"SUM(J124)","v":0},{"$f":"SUM(K124)","v":{"v":294,"d":"294.00"}},{"$f":"SUM(L124)","v":{"v":294,"d":"294.00"}},{"$f":"J123/F123","v":{"v":0,"d":"0.00%"}},{"$f":"L123/F123","v":{"v":1,"d":"100.00%"}}]
["14.2.1","Laje pre-moldada p/forro, sobrecarga 100kg/m2, vãos até 3,50m/e=8 cm, com lajotas e capa c/ concreto FCK=20MPA, 3cm, inter-eixo 38 cm, com escoramento (reaproveitamento de 3X) E ferragem negativa.","m2",3.87,75.97,{"$f":"ROUND(D124*E124,2)","v":{"v":294,"d":"294.00"}},null,{"$f":"'Bm 03'!I124","v":3.87},{"$f":"G124+H124","v":3.87},{"$f":"ROUND(G124*E124,2)","v":0},{"$f":"'Bm 03'!L124","v":{"v":294,"d":"294.00"}},{"$f":"J124+K124","v":{"v":294,"d":"294.00"}},{"$f":"J124/F124","v":{"v":0,"d":"0.00%"}},{"$f":"L124/F124","v":{"v":1,"d":"100.00%"}}]
[15,"PAREDES E PAINÉIS",{"$nulls":3},{"$f":"SUM(F126:F128)","v":{"v":1945.7100000000003,"d":"1,945.71"}},{"$nulls":3},{"$f":"SUM(J126:J128)","v":0},{"$f":"SUM(K126:K128)","v":{"v":1945.7100000000003,"d":"1,945.71"}},{"$f":"SUM(L126:L128)","v":{"v":1945.7100000000003,"d":"1,945.71"}},{"$f":"J125/F125","v":{"v":0,"d":"0.00%"}},{"$f":"L125/F125","v":{"v":1,"d":"100.00%"}}]
["15.1","Alvenaria de bloco cerâmico de vedação, 9x19x24 cm, e=19 cm, com argamassa traço - 1:2:8 (CIMENTO/CAL/AREIA), Junta = 2 cm.","m2",13.78,39.63,{"$f":"ROUND(D126*E126,2)","v":{"v":546.1,"d":"546.10"}},null,{"$f":"'Bm 03'!I126","v":13.78},{"$f":"G126+H126","v":13.78},{"$f":"ROUND(G126*E126,2)","v":0},{"$f":"'Bm 03'!L126","v":{"v":546.1,"d":"546.10"}},{"$f":"J126+K126","v":{"v":546.1,"d":"546.10"}},{"v":0,"d":"0.00%"},{"v":1,"d":"100.00%"}]
["15.2","Alvenaria de tijolo cerâmico maciço (4x9x17), espessura de 0,04 m (FACÃO), com argamssa traço - 1:2:8 (CIMENTO/CAL/AREIA) com junta de 2,0 cm.","m2",24.66,43.71,{"$f":"ROUND(D127*E127,2)","v":{"v":1077.89,"d":"1,077.89"}},null,{"$f":"'Bm 03'!I127","v":24.66},{"$f":"G127+H127","v":24.66},{"$f":"ROUND(G127*E127,2)","v":0},{"$f":"'Bm 03'!L127","v":{"v":1077.89,"d":"1,077.89"}},{"$f":"J127+K127","v":{"v":1077.89,"d":"1,077.89"}},{"v":0,"d":"0.00%"},{"v":1,"d":"100.00%"}]
["15.3","Cobogó de cimento tipo \"VENEZIANA\", dimensões de 40 x 40 x 9 cm.","m2",{"v":6,"d":"6.00"},53.62,{"$f":"ROUND(D128*E128,2)","v":321.72},null,{"$f":"'Bm 03'!I128","v":{"v":6,"d":"6.00"}},{"$f":"G128+H128","v":{"v":6,"d":"6.00"}},{"$f":"ROUND(G128*E128,2)","v":0},{"$f":"'Bm 03'!L128","v":321.72},{"$f":"J128+K128","v":321.72},{"v":0,"d":"0.00%"},{"v":1,"d":"100.00%"}]
[16,"REVESTIMENTOS",{"$nulls":3},{"$f":"SUM(F130:F132)","v":{"v":2674.72,"d":"2,674.72"}},{"$nulls":3},{"$f":"SUM(J130:J132)","v":0},{"$f":"SUM(K130:K132)","v":{"v":2674.7200000000003,"d":"2,674.72"}},{"$f":"SUM(L130:L132)","v":{"v":2674.7200000000003,"d":"2,674.72"}},{"v":0,"d":"0.00%"},{"v":1.0000000000000002,"d":"100.00%"}]
["16.1","Chapisco aplicado em alvenaria (SEM PRESENÇA DE VÃOS) e estruturas de concreto de fachadas, com colher de pedriro, argamassa traço 1:3 com preparo manual.","m2",64.66,6.19,{"$f":"ROUND(D130*E130,2)","v":400.25},null,{"$f":"'Bm 03'!I130","v":64.66},{"$f":"G130+H130","v":64.66},{"$f":"ROUND(G130*E130,2)","v":0},{"$f":"'Bm 03'!L130","v":400.25},{"$f":"J130+K130","v":400.25},{"v":0,"d":"0.00%"},{"v":1,"d":"100.00%"}]
["16.2","Emboço, para recebimento de cerâmica, em argamassa de traço 1:2:8, preparo mecânico com betoneira 400 litros, aplicado manualmente em faces internas da paredes, para ambientes com área entre 5 m2 e 10 m2, com espessura de 20 mm.","m2",49.32,32.59,{"$f":"ROUND(D131*E131,2)","v":{"v":1607.34,"d":"1,607.34"}},null,{"$f":"'Bm 03'!I131","v":49.32},{"$f":"G131+H131","v":49.32},{"$f":"ROUND(G131*E131,2)","v":0},{"$f":"'Bm 03'!L131","v":{"v":1607.3400000000001,"d":"1,607.34"}},{"$f":"J131+K131","v":{"v":1607.3400000000001,"d":"1,607.34"}},{"v":0,"d":"0.00%"},{"v":1.0000000000000002,"d":"100.00%"}]
["16.3","Massa única, Para recebimento de pintura, em argamassa de traço 1:2:8, preparo mecânico com betoneira 400 litros, aplicada manualmenteem faces internas de paredes, espessura de 20 mm.","m2",33.44,19.95,{"$f":"ROUND(D132*E132,2)","v":667.13},null,{"$f":"'Bm 03'!I132","v":33.44},{"$f":"G132+H132","v":33.44},{"$f":"ROUND(G132*E132,2)","v":0},{"$f":"'Bm 03'!L132","v":667.13},{"$f":"J132+K132","v":667.13},{"v":0,"d":"0.00%"},{"v":1,"d":"100.00%"}]
[17,"PISOS",{"$nulls":3},{"$f":"SUM(F134)","v":{"v":2564.59,"d":"2,564.59"}},{"$nulls":3},{"$f":"SUM(J134)","v":{"v":2564.59,"d":"2,564.59"}},{"$f":"SUM(K134)","v":0},{"$f":"SUM(L134)","v":{"v":2564.59,"d":"2,564.59"}},{"$f":"J133/F133","v":{"v":1,"d":"100.00%"}},{"$f":"L133/F133","v":{"v":1,"d":"100.00%"}}]
["17.1","Piso em concreto 20 MPA preparo mecanico, espessura de 7 cm, incluso selante elastico a base de poliuretano e contrapiso.","m2",99.48,25.78,{"$f":"ROUND(D134*E134,2)","v":{"v":2564.59,"d":"2,564.59"}},99.48,{"$f":"'Bm 03'!I134","v":0},{"$f":"G134+H134","v":99.48},{"$f":"ROUND(G134*E134,2)","v":{"v":2564.59,"d":"2,564.59"}},{"$f":"'Bm 03'!L134","v":0},{"$f":"J134+K134","v":{"v":2564.59,"d":"2,564.59"}},{"$f":"J134/F134","v":{"v":1,"d":"100.00%"}},{"$f":"L134/F134","v":{"v":1,"d":"100.00%"}}]
[18,"PINTURA",{"$nulls":3},{"$f":"SUM(F136)","v":{"v":1246.46,"d":"1,246.46"}},{"$nulls":3},{"$f":"SUM(J136)","v":{"v":1246.46,"d":"1,246.46"}},{"$f":"SUM(K136)","v":0},{"$f":"SUM(L136)","v":{"v":1246.46,"d":"1,246.46"}},{"$f":"J135/F135","v":{"v":1,"d":"100.00%"}},{"$f":"L135/F135","v":{"v":1,"d":"100.00%"}}]
["18.1","Junta de dilatação para impermeabilização, com selante elastico monocomponente a base de poliuretano, dimensões de 1 x 1 cm.","M",{"v":57.6,"d":"57.60"},21.64,{"$f":"ROUND(D136*E136,2)","v":{"v":1246.46,"d":"1,246.46"}},{"v":57.6,"d":"57.60"},{"$f":"'Bm 03'!I136","v":0},{"$f":"G136+H136","v":{"v":57.6,"d":"57.60"}},{"$f":"ROUND(G136*E136,2)","v":{"v":1246.46,"d":"1,246.46"}},{"$f":"'Bm 03'!L136","v":0},{"$f":"J136+K136","v":{"v":1246.46,"d":"1,246.46"}},{"$f":"J136/F136","v":{"v":1,"d":"100.00%"}},{"$f":"L136/F136","v":{"v":1,"d":"100.00%"}}]
[19,"INSTALAÇÕES HIDRÁULICAS",{"$nulls":3},{"$f":"SUM(F138:F143)","v":710.99},{"$nulls":3},{"$f":"SUM(J138:J143)","v":0},{"$f":"SUM(K138:K143)","v":710.99},{"$f":"SUM(L138:L143)","v":710.99},{"$f":"J137/F137","v":{"v":0,"d":"0.00%"}},{"$f":"L137/F137","v":{"v":1,"d":"100.00%"}}]
["19.1","Adaptador com flnge e anel de vedação, PVC, soldavel, DN 25 mm X 3/4\", instalado em reservação de água de edificação que possua reservatório de fibra/fibrocimento, fornecimento e instalação.","Unidade",{"v":3,"d":"3.00"},21.95,{"$f":"ROUND(D138*E138,2)","v":65.85},null,{"$f":"'Bm 03'!I138","v":{"v":3,"d":"3.00"}},{"$f":"G138+H138","v":{"v":3,"d":"3.00"}},{"$f":"ROUND(G138*E138,2)","v":0},{"$f":"'Bm 03'!L138","v":65.85},{"$f":"J138+K138","v":65.85},{"v":0,"d":"0.00%"},{"v":1,"d":"100.00%"}]
["19.2","Adaptador com flnge e anel de vedação, PVC, soldavel, DN 50 mm X 1 1/24\", instalado em reservação de água de edificação que possua reservatório de fibra/fibrocimento, fornecimento e instalação.","Unidade",{"v":2,"d":"2.00"},48.96,97.92,null,{"$f":"'Bm 03'!I139","v":{"v":2,"d":"2.00"}},{"v":2,"d":"2.00"},0,{"$f":"'Bm 03'!L139","v":97.92},97.92,{"v":0,"d":"0.00%"},{"v":1,"d":"100.00%"}]
["19.3","Joelho de 90 graus, CPVC, soldavel, DN 25 mm, instalado em reservação de água de edificação.","Unidade",{"v":4,"d":"4.00"},13.63,54.52,null,{"$f":"'Bm 03'!I140","v":{"v":4,"d":"4.00"}},{"v":4,"d":"4.00"},0,{"$f":"'Bm 03'!L140","v":54.52},54.52,{"v":0,"d":"0.00%"},{"v":1,"d":"100.00%"}]
["19.4","Joelho de 90 graus, CPVC, soldavel, DN 50 mm, instalado em reservação de água de edificação.","Unidade",{"v":6,"d":"6.00"},65.91,395.46,null,{"$f":"'Bm 03'!I141","v":{"v":6,"d":"6.00"}},{"v":6,"d":"6.00"},0,{"$f":"'Bm 03'!L141","v":395.46},395.46,{"v":0,"d":"0.00%"},{"v":1,"d":"100.00%"}]
["19.5","Joelho 90 graus com bucha de latão, PVC, soldável, DN 25 mm X 1/2\" instalado em ramal ou sub-ramal de água - Fornecimento e instalação.","Unidade",{"v":2,"d":"2.00"},12.83,25.66,null,{"$f":"'Bm 03'!I142","v":{"v":2,"d":"2.00"}},{"v":2,"d":"2.00"},0,{"$f":"'Bm 03'!L142","v":25.66},25.66,{"v":0,"d":"0.00%"},{"v":1,"d":"100.00%"}]
["19.6","Tubo PVC, soldável, DN 40 mm, instalado em prumada de água - Fornecimento e instalação.","M",{"v":6,"d":"6.00"},11.93,71.58,null,{"$f":"'Bm 03'!I143","v":{"v":6,"d":"6.00"}},{"v":6,"d":"6.00"},0,{"$f":"'Bm 03'!L143","v":71.58},71.58,{"v":0,"d":"0.00%"},{"v":1,"d":"100.00%"}]
[20,"INSTALAÇÕES SANITÁRIAS",{"$nulls":3},{"$f":"SUM(F145:F149)","v":{"v":1420.8500000000001,"d":"1,420.85"}},{"$nulls":3},{"$f":"SUM(J145:J149)","v":0},{"$f":"SUM(K145:K149)","v":{"v":1420.8500000000001,"d":"1,420.85"}},{"$f":"SUM(L145:L149)","v":{"v":1420.8500000000001,"d":"1,420.85"}},{"v":0,"d":"0.00%"},{"v":1,"d":"100.00%"}]
["20.1","Junção simples , PVC, serie normal, esgoto predial, DN 100 X 100 mm, junta elástica, fornecido e instalado em ramal de descarga ou ramal de esgotosanitário.","Unidade",{"v":5,"d":"5.00"},39.53,{"$f":"ROUND(D145*E145,2)","v":197.65},null,{"$f":"'Bm 03'!I145","v":{"v":5,"d":"5.00"}},{"$f":"G145+H145","v":{"v":5,"d":"5.00"}},{"$f":"ROUND(G145*E145,2)","v":0},{"$f":"'Bm 03'!L145","v":197.65},{"$f":"J145+K145","v":197.65},{"v":0,"d":"0.00%"},{"v":1,"d":"100.00%"}]
["20.2","Junção simples, PVC, serie R, água pluvial, DN 100 X 75 mm, junta elástica, fornecido e instalado em ramal de encaminhamento.","Unidade",{"v":5,"d":"5.00"},{"v":53.8,"d":"53.80"},{"$f":"ROUND(D146*E146,2)","v":{"v":269,"d":"269.00"}},null,{"$f":"'Bm 03'!I146","v":{"v":5,"d":"5.00"}},{"$f":"G146+H146","v":{"v":5,"d":"5.00"}},{"$f":"ROUND(G146*E146,2)","v":0},{"$f":"'Bm 03'!L146","v":{"v":269,"d":"269.00"}},{"$f":"J146+K146","v":{"v":269,"d":"269.00"}},{"v":0,"d":"0.00%"},{"v":1,"d":"100.00%"}]
["20.3","Tubo PVC, serie normal, esgoto predial, DN 100 mm, fornecido e instalado em ramal de descarga ou ramal de esgoto sanitário.","m",{"v":23,"d":"23.00"},37.75,{"$f":"ROUND(D147*E147,2)","v":868.25},null,{"$f":"'Bm 03'!I147","v":{"v":23,"d":"23.00"}},{"$f":"G147+H147","v":{"v":23,"d":"23.00"}},{"$f":"ROUND(G147*E147,2)","v":0},{"$f":"'Bm 03'!L147","v":868.25},{"$f":"J147+K147","v":868.25},{"v":0,"d":"0.00%"},{"v":1,"d":"100.00%"}]
["20.4","Tubo PVC, serie normal, esgoto predial, DN 40 mm, fornecido e instalado em ramal de descarga ou ramal de esgoto sanitário.","m",{"v":2,"d":"2.00"},13.47,{"$f":"ROUND(D148*E148,2)","v":26.94},null,{"$f":"'Bm 03'!I148","v":{"v":2,"d":"2.00"}},{"$f":"G148+H148","v":{"v":2,"d":"2.00"}},{"$f":"ROUND(G148*E148,2)","v":0},{"$f":"'Bm 03'!L148","v":26.94},{"$f":"J148+K148","v":26.94},{"v":0,"d":"0.00%"},{"v":1,"d":"100.00%"}]
["20.5","Tubo PVC, serie normal, esgoto predial, DN 50 mm, fornecido e instalado em ramal de descarga ou ramal de esgoto sanitário.","m",{"v":3,"d":"3.00"},19.67,{"$f":"ROUND(D149*E149,2)","v":59.01},null,{"$f":"'Bm 03'!I149","v":{"v":3,"d":"3.00"}},{"$f":"G149+H149","v":{"v":3,"d":"3.00"}},{"$f":"ROUND(G149*E149,2)","v":0},{"$f":"'Bm 03'!L149","v":59.01},{"$f":"J149+K149","v":59.01},{"v":0,"d":"0.00%"},{"v":1,"d":"100.00%"}]
[21,"NSTALAÇÕES ELÉTRICAS",{"$nulls":3},{"$f":"SUM(F151:F152)","v":143.22},{"$nulls":3},{"$f":"SUM(J151:J152)","v":0},{"$f":"SUM(K151:K152)","v":143.22},{"$f":"SUM(L151:L152)","v":143.22},{"v":0,"d":"0.00%"},{"v":1,"d":"100.00%"}]
["21.1","Caixa retangular 4\" X 2\" em PVC, intalada em parede - Fornecimento e instalação.","Unidade",{"v":8,"d":"8.00"},8.47,{"$f":"ROUND(D151*E151,2)","v":67.76},null,{"$f":"'Bm 03'!I151","v":{"v":8,"d":"8.00"}},{"$f":"G151+H151","v":{"v":8,"d":"8.00"}},{"$f":"ROUND(G151*E151,2)","v":0},{"$f":"'Bm 03'!L151","v":67.76},{"$f":"J151+K151","v":67.76},{"v":0,"d":"0.00%"},{"v":1,"d":"100.00%"}]
["21.2","Caixa octogonal 4\" X 4\", PVC, instalada em laje - Fornecimento e instalação.","Unidade",{"v":7,"d":"7.00"},10.78,{"$f":"ROUND(D152*E152,2)","v":75.46},null,{"$f":"'Bm 03'!I152","v":{"v":7,"d":"7.00"}},{"$f":"G152+H152","v":{"v":7,"d":"7.00"}},{"$f":"ROUND(G152*E152,2)","v":0},{"$f":"'Bm 03'!L152","v":75.46},{"$f":"J152+K152","v":75.46},{"v":0,"d":"0.00%"},{"v":1,"d":"100.00%"}]
[22,"SERVIÇOS DIVERSOS",{"$nulls":3},{"$f":"SUM(F154)","v":599.52},{"$nulls":3},{"$f":"SUM(J154)","v":0},{"$f":"SUM(K154)","v":0},{"$f":"SUM(L154)","v":0},{"$f":"J153/F153","v":{"v":0,"d":"0.00%"}},{"$f":"L153/F153","v":{"v":0,"d":"0.00%"}}]
["22.1","Chuveiro elétrico comum corpo plastico tipo ducha, fornecimento e instalação","Unidade",{"v":8,"d":"8.00"},74.94,{"$f":"ROUND(D154*E154,2)","v":599.52},null,{"$f":"'Bm 03'!I154","v":0},{"$f":"G154+H154","v":0},{"$f":"ROUND(G154*E154,2)","v":0},{"$f":"'Bm 03'!L154","v":0},{"$f":"J154+K154","v":0},{"$f":"J154/F154","v":{"v":0,"d":"0.00%"}},{"$f":"L154/F154","v":{"v":0,"d":"0.00%"}}]
[23,"URBANIZAÇÃO DA ÁREA EXTERNA DA QUADRA",{"$nulls":3},{"$f":"SUM(F156:F174)","v":{"v":169960.05,"d":"169,960.05"}},{"$nulls":3},{"$f":"SUM(J156:J174)","v":{"v":53385.96,"d":"53,385.96"}},{"$f":"SUM(K156:K174)","v":{"v":101187.68999999999,"d":"101,187.69"}},{"$f":"SUM(L156:L174)","v":{"v":154573.65,"d":"154,573.65"}},{"$f":"J155/F155","v":{"v":0.3141088744090155,"d":"31.41%"}},{"$f":"L155/F155","v":{"v":0.909470490271096,"d":"90.95%"}}]
["23.1","Escavação manual solo de 1a.cat. prof. até 1.50m","m3",1.66,42.51,{"$f":"ROUND(D156*E156,2)","v":70.57},null,{"$f":"'Bm 03'!I156","v":1.66},{"$f":"G156+H156","v":1.66},{"$f":"ROUND(G156*E156,2)","v":0},{"$f":"'Bm 03'!L156","v":70.57},{"$f":"J156+K156","v":70.57},{"$f":"J156/F156","v":{"v":0,"d":"0.00%"}},{"$f":"L156/F156","v":{"v":1,"d":"100.00%"}}]
["23.2","Corte e dobra de aço AÇO CA-50, diametro de 8.0 MM, utilizado em estruturas diversas.","kg",260.96,{"v":7.3,"d":"7.30"},{"v":1905.01,"d":"1,905.01"},null,{"$f":"'Bm 03'!I157","v":260.96},260.96,0,{"$f":"'Bm 03'!L157","v":{"v":1905.01,"d":"1,905.01"}},{"v":1905.01,"d":"1,905.01"},{"v":0,"d":"0.00%"},{"v":1,"d":"100.00%"}]
["23.3","Corte e dobra de aço AÇO CA-60, diametro de 5.0 MM, utilizado em estruturas diversas.","kg",97.15,7.47,725.71,null,{"$f":"'Bm 03'!I158","v":97.15},97.15,0,{"$f":"'Bm 03'!L158","v":725.71},725.71,{"v":0,"d":"0.00%"},{"v":1,"d":"100.00%"}]
["23.4","Forma plana chapa compensada plastificada, esp.= 12mm util. 5x","m2",82.94,26.35,{"v":2185.47,"d":"2,185.47"},null,{"$f":"'Bm 03'!I159","v":82.94},82.94,0,{"$f":"'Bm 03'!L159","v":{"v":2185.47,"d":"2,185.47"}},{"v":2185.47,"d":"2,185.47"},{"v":0,"d":"0.00%"},{"v":1,"d":"100.00%"}]
["23.5","Concretagem de peças, FCK = 25 MPA, Com uso de baldes com seção media menor ou igual a 0,25 m2 - Lançamento, adensamento e acabamento.","m3",3.53,531.32,{"v":1875.56,"d":"1,875.56"},null,{"$f":"'Bm 03'!I160","v":3.53},3.53,0,{"$f":"'Bm 03'!L160","v":{"v":1875.56,"d":"1,875.56"}},{"v":1875.56,"d":"1,875.56"},{"v":0,"d":"0.00%"},{"v":1,"d":"100.00%"}]
["23.6","Alvenaria de tijolo cerâmico (9x19x24)cm, e= 0,09m, com argamassa (traço 1:2:8 - cimento/cal/areia), junta de 2,0cm","m2",119.58,39.63,{"v":4738.96,"d":"4,738.96"},null,{"$f":"'Bm 03'!I161","v":119.58},119.58,0,{"$f":"'Bm 03'!L161","v":{"v":4738.96,"d":"4,738.96"}},{"v":4738.96,"d":"4,738.96"},{"v":0,"d":"0.00%"},{"v":1,"d":"100.00%"}]
["23.7","Alvenaria de tijolo cerâmico (9x19x24)cm, e= 0,19m, com argamassa (traço 1:2:8 - cimento/cal/areia), junta de 2,0cm","m2",32.45,67.91,{"v":2203.68,"d":"2,203.68"},null,{"$f":"'Bm 03'!I162","v":32.45},32.45,0,{"$f":"'Bm 03'!L162","v":{"v":2203.68,"d":"2,203.68"}},{"v":2203.68,"d":"2,203.68"},{"v":0,"d":"0.00%"},{"v":1,"d":"100.00%"}]
["23.8","Elemento vazado de concreto (40x40x7cm) assentados com argamassa (imento e areia traço 1:3)","m2",53.68,53.62,{"v":2878.32,"d":"2,878.32"},null,{"$f":"'Bm 03'!I163","v":{"v":53.68000000000001,"d":"53.68"}},{"v":53.68000000000001,"d":"53.68"},0,{"$f":"'Bm 03'!L163","v":{"v":2878.3199999999997,"d":"2,878.32"}},{"v":2878.3199999999997,"d":"2,878.32"},{"v":0,"d":"0.00%"},{"v":0.9999999999999999,"d":"100.00%"}]
["23.9","Piso em concreto simples desempolado (esp.=5cm), inclusive contrapiso","m2",94.28,25.78,{"v":2430.54,"d":"2,430.54"},14.28,{"$f":"'Bm 03'!I164","v":{"v":80,"d":"80.00"}},94.28,368.14,{"$f":"'Bm 03'!L164","v":{"v":2062.4,"d":"2,062.40"}},{"v":2430.54,"d":"2,430.54"},{"v":0.1514642836571297,"d":"15.15%"},{"v":1,"d":"100.00%"}]
["23.10","Assentamento de guia (meio fio) em trecho reto,confeccionada em concreto pré-fabricada, dimensões 100X15X13X30 CM (COMPRIMENTO X BASE INFERIOR X BASE SUPERIOR X ALTURA), para vias urbanas.","M",{"v":100,"d":"100.00"},41.95,{"v":4195,"d":"4,195.00"},null,{"$f":"'Bm 03'!I165","v":{"v":100,"d":"100.00"}},{"v":100,"d":"100.00"},0,{"$f":"'Bm 03'!L165","v":{"v":4195,"d":"4,195.00"}},{"v":4195,"d":"4,195.00"},{"v":0,"d":"0.00%"},{"v":1,"d":"100.00%"}]
["23.11","Chapisco c/ argamassa de cimento e areia s/ peneirar traço 1:3 esp.= 5mm p/ parede","m2",527.98,6.19,{"v":3268.2,"d":"3,268.20"},null,{"$f":"'Bm 03'!I166","v":527.98},527.98,0,{"$f":"'Bm 03'!L166","v":{"v":3268.2,"d":"3,268.20"}},{"v":3268.2,"d":"3,268.20"},{"v":0,"d":"0.00%"},{"v":1,"d":"100.00%"}]
["23.12","Reboco c/argamassa pré-fabricada, adesivo de alta resistência p/tinta epóxi esp= 5mmp/parede","m2",711.12,19.95,{"v":14186.84,"d":"14,186.84"},null,{"$f":"'Bm 03'!I167","v":711.12},711.12,0,{"$f":"'Bm 03'!L167","v":{"v":14186.849999999999,"d":"14,186.85"}},{"v":14186.849999999999,"d":"14,186.85"},{"v":0,"d":"0.00%"},{"v":1.0000007048786057,"d":"100.00%"}]
["23.13","Aterro c/ controle, mat. c/ aquisição compactação manual","m3",{"v":35.1,"d":"35.10"},143.78,{"v":5046.68,"d":"5,046.68"},null,{"$f":"'Bm 03'!I168","v":{"v":35.1,"d":"35.10"}},{"v":35.1,"d":"35.10"},0,{"$f":"'Bm 03'!L168","v":{"v":5046.68,"d":"5,046.68"}},{"v":5046.68,"d":"5,046.68"},{"v":0,"d":"0.00%"},{"v":1,"d":"100.00%"}]
["23.14","Execução de passeio (calçada) ou piso de concreto moldado in loco, usinado, acabamento convencional, Espessura de 6 CM, ARMADO.","m2",36.75,55.99,{"v":2057.63,"d":"2,057.63"},null,{"$f":"'Bm 03'!I169","v":{"v":36.749910698230494,"d":"36.75"}},{"v":36.749910698230494,"d":"36.75"},0,{"$f":"'Bm 03'!L169","v":{"v":2057.63,"d":"2,057.63"}},{"v":2057.63,"d":"2,057.63"},{"v":0,"d":"0.00%"},{"v":1,"d":"100.00%"}]
["23.15","Lastro de concreto magro, aplicado em pisos ou radiers, Espessura de 5 cm.","m2",{"v":30.5,"d":"30.50"},25.25,770.13,null,{"$f":"'Bm 03'!I170","v":{"v":30.5,"d":"30.50"}},{"v":30.5,"d":"30.50"},0,{"$f":"'Bm 03'!L170","v":770.13},770.13,{"v":0,"d":"0.00%"},{"v":1,"d":"100.00%"}]
["23.16","Guarda corpo em tubo de aço galvanizado de 1 1/2\"","M",{"v":24.5,"d":"24.50"},253.83,{"v":6218.84,"d":"6,218.84"},null,{"$f":"'Bm 03'!I171","v":0},0,0,{"$f":"'Bm 03'!L171","v":0},0,{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["23.17","Execução de pátio/estacionamento em piso intertravado, com bloco retangular cor natural de 20 X 10 cm, espessura de 8 CM.","m2",{"v":1764.31,"d":"1,764.31"},{"v":60.1,"d":"60.10"},{"v":106035.03,"d":"106,035.03"},882.16,{"$f":"'Bm 03'!I172","v":{"v":882.155,"d":"882.16"}},{"v":1764.315,"d":"1,764.32"},{"v":53017.82,"d":"53,017.82"},{"$f":"'Bm 03'!L172","v":{"v":53017.52,"d":"53,017.52"}},{"v":106035.34,"d":"106,035.34"},{"v":0.5000028764079192,"d":"50.00%"},{"v":1.0000029235621473,"d":"100.00%"}]
["23.18","Pintura de acabamento com aplicação de 02 demaõs de tinta acrílica","m2",{"v":764.8,"d":"764.80"},11.23,{"v":8588.7,"d":"8,588.70"},null,{"$f":"'Bm 03'!I173","v":0},0,0,{"$f":"'Bm 03'!L173","v":0},0,{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["23.19","Esmalte sintético em estrutura de aço carbono 50 micracom revólver, inclusive base.","m2",36.75,15.76,579.18,null,{"$f":"'Bm 03'!I174","v":0},0,0,{"$f":"'Bm 03'!L174","v":0},0,{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
[]
["TOTAL",{"$nulls":4},{"$f":"F9+F11+F13+F18+F21+F27+F36+F47+F54+F60+F90+F97+F110+F115+F125+F129+F133+F135+F137+F144+F150+F153+F155","v":{"v":524984.02,"d":"524,984.02"}},{"$nulls":3},{"$f":"J9+J11+J13+J18+J21+J27+J36+J47+J54+J60+J90+J97+J110+J115+J125+J129+J133+J135+J137+J144+J150+J153+J155","v":{"v":96798.73000000001,"d":"96,798.73"}},{"$f":"K9+K11+K13+K18+K21+K27+K36+K47+K54+K60+K90+K97+K110+K115+K125+K129+K133+K135+K137+K144+K150+K153+K155","v":{"v":290449.60000000003,"d":"290,449.60"}},{"$f":"L9+L11+L13+L18+L21+L27+L36+L47+L54+L60+L90+L97+L110+L115+L125+L129+L133+L135+L137+L144+L150+L153+L155","v":{"v":387248.32999999996,"d":"387,248.33"}},{"$f":"J176/F176","v":{"v":0.1843841456355186,"d":"18.44%"}},{"$f":"L176/F176","v":{"v":0.7376383189720707,"d":"73.76%"}}]
[]
[]
[]
[]
[null,"LUMA PROJETOS E CONSTRUÇÕES LTDA",{"$nulls":4},"Resp.: Técnico Fiscalização da Obra",{"$nulls":4},"Prefeitura Municipal"]
[null,"CNPJ: 08.869.425/0001-43",{"$nulls":4},"Carimbo e Assinatura",{"$nulls":4},"Carimbo e Assinatura"]
[]
[]
[]
[{"$nulls":4},"Valor total medido para ser pago pelo saldo do FNDE",{"$f":"J97+J90+J60+J54+J47+J36+J27+J21+J18+J13+J11+J9","v":{"v":38356.35,"d":"R$ 38,356.35"}}]
[{"$nulls":4},"Valor total medido para ser pago com recursos proprios",{"$f":"J110+J115+J125+J129+J133+J135+J137+J144+J150+J153+J155","v":{"v":58442.38,"d":"R$ 58,442.38"}}]
[{"$nulls":4},"VALOR TOTAL DA MEDIÇÃO 04:",{"$f":"F186+F187","v":{"v":96798.73,"d":"R$ 96,798.73"}},"(noventa e seis mil setecentos e noventa e oito reais e setenta e três centavos)"]

{"sheet":"MEMÓRIA DE CÁLCULO 5 (2)","index":6,"n_rows":149,"n_cols":18,"rows_kept":149,"hidden":true,"merged":[[1,2,1,4],[2,2,3,4],[4,2,4,4],[4,8,4,9],[5,2,5,4],[6,2,6,4],[6,5,7,11],[7,2,7,4],[8,2,8,17],[9,2,9,17],[10,2,10,17],[11,2,13,2],[11,3,13,3],[11,4,13,4],[11,5,13,5],[11,6,13,6],[11,8,11,12],[11,13,11,17],[12,7,13,7],[12,8,13,8],[12,9,13,9],[12,10,13,10],[12,11,13,11],[12,12,13,12],[12,13,13,13],[12,14,13,14],[12,15,13,15],[12,16,13,16],[12,17,13,17],[150,4,150,5],[151,4,151,5],[152,4,152,5],[153,4,153,5]]}
[]
[null,null,"EMBASA - EMPRESA BAIANA DE ÁGUAS E SANEAMENTO S. A .",{"$nulls":9},"MODALIDADE : CONCORRÊNCIA NACIONAL"]
[null,null,"TIPO DE EMPREENDIMENTO: RECUPERAÇÃO DA ÁREA DE JAZIDA DEGRADADA REMANESCENTE DA CONSTRUÇÃO DA BARRAGEM DE SANTA HELENA",{"$nulls":9},"DATA DA PROPOSTA: 08/11/2010"]
[{"$nulls":8},"MEMÓRIA DE CÁLCULO",{"$nulls":3},"INÍCIO DA OBRA: 03/01/2011"]
[null,null,"AGENTE FINANCEIRO:  RECURSOS PRÓPRIOS",{"$nulls":5},"MEDIÇÃO Nº 05",{"$nulls":3},"FIM DA OBRA: 03/05/2011"]
[null,null,"CONTRATADA: TECTRAN BAHIA LTDA",{"$nulls":9},"VALOR DO CONTRATO INICIAL: R$ = 1.180.944,81"]
[null,null,"LOCALIZAÇÃO: BARRAGEM DE SANTA HELENA",null,null,"PERÍODO DA MEDIÇÃO: 01/05/2011 a 31/05/2011",{"$nulls":6},"VALOR DO CONTRATO ATUALIZADO: R$ = 1.180.944,81"]
[null,null,"DATA DE ASSINATURA DO CONTRATO: 01/12/2010",{"$nulls":9},"CONTRATO Nº 1205/10"]
[null,null,"PROJETO: "]
[null,null,"RECUPERAÇÃO DA ÁREA DE JAZIDA DEGRADADA REMANESCENTE DA CONSTRUÇÃO DA BARRAGEM DE SANTA HELENA"]
[]
[null,null,"ITEM","CODIGO","DESCRIÇÃO DOS SERVIÇOS","U N","P.UNIT","QUANTIDADE","DIMENSÕES",{"$nulls":4},"QUANTIDADES ACUMULADAS"]
[{"$nulls":7},"CONTRATADA","COMPRIMENTO","LARGURA","ALTURA","Nº DE VEZES","MEDIDO","TOTAL ANTERIOR ","TOTAL NO PERIODO","TOTAL GERAL","SALDO","SALDO"]
[]
[]
[null,null,"01",null,"MOBILIZAÇÃO E DESMOBILIZAÇÃO DO CANTEIRO DE OBRA"]
[null,null,"01.01",null,"MOBILIZAÇÃO E DESMOBILIZAÇÃO DO CANTEIRO DE OBRA"]
[null,null,"01.01.01",null,"MOBILIZAÇÃO E DESMOBILIZAÇÃO DO CANTEIRO DE OBRA"]
[null,null,"01.01.01.01","019201","MOBILIZAÇÃO E INSTALAÇÃO DE CANTEIRO DE OBRAS","vb",{"v":41990,"d":"41,990.00"},{"v":1,"d":"1.00"},{"$nulls":4},"VERBA",{"v":1,"d":"1.00"},null,{"$f":"N19+O19","v":{"v":1,"d":"1.00"}},{"$f":"H19-P19","v":0}]
[null,null,"01.01.01.02","019204","DESMOBILIZAÇÃO DE CANTEIRO DE OBRAS","vb",{"v":4680,"d":"4,680.00"},{"v":1,"d":"1.00"},{"$nulls":5},{"v":0,"d":"0.00"},null,{"$f":"N20+O20","v":{"v":0,"d":"0.00"}},{"$f":"H20-P20","v":{"v":1,"d":"1.00"}}]
[null,null,"01.01.01.03","030110","PLACA DE IDENTIFICAÇÃO DA OBRA PADRÃO EMBASA, INCLUSIVE FORNECIMENTO, TRANSPORTE E INSTALAÇÃO (DP0301-04)","m2",89.47,{"v":12,"d":"12.00"},{"$nulls":5},{"v":8,"d":"8.00"},null,{"$f":"N21+O21","v":{"v":8,"d":"8.00"}},{"$f":"H21-P21","v":{"v":4,"d":"4.00"}}]
[{"$nulls":4},"TOTAL DO SUBITEM 01.01.01"]
[{"$nulls":4},"TOTAL DO SUBITEM 01.01"]
[{"$nulls":4},"TOTAL DO SUBITEM 01"]
[]
[null,null,"02",null,"SERVIÇOS PRELIMINARES"]
[null,null,"02.01",null,"SERVIÇOS PRELIMINARES"]
[null,null,"02.01.01",null,"MOVIMENTO DE TERRA"]
[null,null,"02.01.01.01","020301","LIMPEZA MANUAL DO TERRENO, INCLUSIVE RASPAGEM, JUNTAMENTO E QUEIMA DO MATERIAL","m2",1.72,{"v":5000,"d":"5,000.00"},{"v":120,"d":"120.00"},{"$f":"2000/120","v":{"v":16.666666666666668,"d":"16.67"}},null,{"v":1,"d":"1.00"},{"$f":"I29*J29*L29","v":{"v":2000.0000000000002,"d":"2,000.00"}},{"v":3000,"d":"3,000.00"},{"v":2000,"d":"2,000.00"},{"$f":"N29+O29","v":{"v":5000,"d":"5,000.00"}},{"$f":"H29-P29","v":0}]
[null,null,"02.01.01.02","050661","REGULARIZACAO DE TALUDES POR PROCESSO MANUAL","m2",1.46,{"v":5000,"d":"5,000.00"},{"$nulls":5},{"v":1500,"d":"1,500.00"},{"v":3500,"d":"3,500.00"},{"$f":"N30+O30","v":{"v":5000,"d":"5,000.00"}},{"$f":"H30-P30","v":0}]
[{"$nulls":4},"LADO DIREITO SETOR E e F ","m2",{"$nulls":5},{"v":1,"d":"1.00"},{"$f":"I31*K3:K31*L31","v":0}]
[{"$nulls":4},"LADO ESQUERDO SETOR E e F","m2",null,null,{"$f":"210*10","v":{"v":2100,"d":"2,100.00"}},null,{"v":1400,"d":"1,400.00"},{"v":1,"d":"1.00"},{"$f":"I32+K32","v":{"v":3500,"d":"3,500.00"}}]
[]
[{"$nulls":11},"TOTAL",{"$f":"SUM(M31:M32)","v":{"v":3500,"d":"3,500.00"}}]
[null,null,"02.01.01.03","050613","ESCAVAÇÃO E TRANSPORTE ATÉ 30m C/ TRATOR DE ESTEIRAS C/ LAMINA, P/ EMPILHAMENTO EM MATERIAL DE 1a CAT","m3",1.55,{"v":5000,"d":"5,000.00"},{"$nulls":5},{"v":17100,"d":"17,100.00"},null,{"$f":"N35+O35","v":{"v":17100,"d":"17,100.00"}},{"$f":"H35-P35","v":{"v":-12100,"d":"-12100.00"}}]
[{"$nulls":4},"LADO DIREITO SETOR A, B e C ","m3",{"$nulls":6},{"$f":"I36*J36*K36*L36","v":0}]
[{"$nulls":4},"LADO DIREITO SETOR A, B e C","m3",{"$nulls":6},{"$f":"I37*J37*K37*L37","v":0}]
[{"$nulls":4},"LADO ESQUERDO SETOR A, B e C","m3",{"$nulls":6},{"$f":"I38*J38*K38*L38","v":0}]
[]
[{"$nulls":11},"TOTAL",{"$f":"SUM(M36:M38)","v":0}]
[null,null,"02.01.01.04","060104","CARGA E DESCARGA DE SOLO","m3",1.76,{"v":5000,"d":"5,000.00"},{"$nulls":5},{"v":17100,"d":"17,100.00"},null,{"$f":"N41+O41","v":{"v":17100,"d":"17,100.00"}},{"$f":"H41-P41","v":{"v":-12100,"d":"-12100.00"}}]
[{"$nulls":4},"LADO DIREITO SETOR A, B e C ",{"$nulls":7},{"$f":"I42*J42*K42*L42","v":0}]
[{"$nulls":4},"LADO DIREITO SETOR A, B e C",{"$nulls":7},{"$f":"I43*J43*K43*L43","v":0}]
[{"$nulls":4},"LADO ESQUERDO SETOR A, B e C",{"$nulls":7},{"$f":"I44*J44*K44*L44","v":0}]
[]
[{"$nulls":11},"TOTAL",{"$f":"SUM(M42:M44)","v":0}]
[null,null,"02.01.01.05","060204","MOMENTO DE TRANSPORTE DE SOLO, EM CAMINHÃO BASCULANTE","m3xkm",0.52,{"v":5000,"d":"5,000.00"},{"$nulls":5},{"v":17100,"d":"17,100.00"},null,{"$f":"N47+O47","v":{"v":17100,"d":"17,100.00"}},{"$f":"H47-P47","v":{"v":-12100,"d":"-12100.00"}}]
[{"$nulls":4},"LADO DIREITO SETOR A, B e C ",{"$nulls":7},{"$f":"I48*J48*K48*L48","v":0}]
[{"$nulls":4},"LADO DIREITO SETOR A, B e C",{"$nulls":7},{"$f":"I49*J49*K49*L49","v":0}]
[{"$nulls":4},"LADO ESQUERDO SETOR A, B e C",{"$nulls":7},{"$f":"I50*J50*K50*L50","v":0}]
[]
[{"$nulls":11},"TOTAL",{"$f":"SUM(M48:M50)","v":0}]
[]
[null,null,"02.01.01.06","060125","ESPALHAMENTO MECANICO DE SOLO EM BOTA-FORA","m3",1.04,{"v":5000,"d":"5,000.00"},{"$nulls":5},{"v":17100,"d":"17,100.00"},null,{"$f":"N54+O54","v":{"v":17100,"d":"17,100.00"}},{"$f":"H54-P54","v":{"v":-12100,"d":"-12100.00"}}]
[{"$nulls":4},"LADO DIREITO SETOR A, B e C ",{"$nulls":7},{"$f":"I55*J55*K55*L55","v":0}]
[{"$nulls":4},"LADO DIREITO SETOR A, B e C",{"$nulls":7},{"$f":"I56*J56*K56*L56","v":0}]
[{"$nulls":4},"LADO ESQUERDO SETOR A, B e C",{"$nulls":7},{"$f":"I57*J57*K57*L57","v":0}]
[]
[{"$nulls":11},"TOTAL",{"$f":"SUM(M55:M57)","v":0}]
[]
[null,null,"02.01.01.08","020407","ROÇAGEM EM CAPOEIRA DENSA A MACHADO, INCLUSIVE RASPAGEM MANUAL, JUNTAMENTO, QUEIMA DO MATERIAL E REMOÇÃO MANUAL DOS RESIDUOS PARA FORA DA ÁREA ROÇADA","m2",3.45,"1.000,00",{"$nulls":5},{"v":1000,"d":"1,000.00"},null,{"$f":"N61+O61","v":{"v":1000,"d":"1,000.00"}},{"$f":"H61-P61","v":0}]
[null,null,"02.01.01.09","050310","ESCAVAÇÃO MANUAL DE POÇOS E CAVAS DE FUNDAÇÃO EM SOLO DE 1a CATEGORIA EXECUTADA C/ PROFUNDIDADE ACIMA DE 4,50m","m3",21.74,"1.000,00",{"v":514,"d":"514.00"},{"v":0.8,"d":"0.80"},{"v":0.3,"d":"0.30"},{"v":1,"d":"1.00"},{"$f":"I62*J62*K62*L62","v":{"v":123.36000000000001,"d":"123.36"}},null,123.36,{"$f":"N62+O62","v":123.36},{"$f":"H62-P62","v":876.64}]
[null,null,"02.01.01.10","050404","EXECUÇÃO DE ATERRO EM VALAS POCOS/CAVAS DE FUNDAÇÃO COM FORNECIMENTO DE AREIA, INCLUSIVE  LANÇAMENTO, ESPALHAMENTO, COMPACTAÇÃO C/ PLACA VIBRATORIA, SOQUETE PNEUMATICO OU SOQUETE MANUAL","m3",25.03,"1.000,00",{"$nulls":8},{"$f":"H63-P63","v":{"v":1000,"d":"1,000.00"}}]
[null,null,"02.01.01.11","050807","COMPACTAÇÃO DE ATERRO P/ ENSECADEIRAS C/ SOLO, INCLUSIVE DESTORROAMENTO, UMIDECIMENTO, HOMOGENEIZAÇÃO E COMPACTAÇÃO C/ ROLO","m3",1.46,"1.000,00",{"$nulls":4},{"$f":"I64*J64*K64*L64","v":{"v":0,"d":"0.00"}},{"v":8100,"d":"8,100.00"},null,{"$f":"N64+O64","v":{"v":8100,"d":"8,100.00"}},{"$f":"H64-P64","v":{"v":-7100,"d":"-7100.00"}}]
[{"$nulls":4},"LADO DIREITO SETOR A e B"]
[{"$nulls":4},"LADO DIREITO SETOR A e B"]
[null,null,"02.01.01.12","050658","REGULARIZACAO DE TALUDES POR PROCESSO MECANICO","m2",0.12,{"v":10000,"d":"10,000.00"},{"$nulls":5},{"v":10000,"d":"10,000.00"},null,{"$f":"N67+O67","v":{"v":10000,"d":"10,000.00"}},{"$f":"H67-P67","v":0}]
[{"$nulls":4},"TOTAL DO SUBITEM 02.01.01"]
[{"$nulls":4},"TOTAL DO SUBITEM 02.01"]
[{"$nulls":4},"TOTAL DO SUBITEM 02"]
[null,null,"03",null,"DRENAGEM"]
[null,null,"03.01",null,"DRENAGEM"]
[null,null,"03.01.01",null,"SERVICOS DIVERSOS"]
[null,null,"03.01.01.01",100307,"CAIXA DE PASSAGEM RECEPÇÃO EM ALVENARIA DE TIJOLO MACIÇO, TAMPA EM CONCRETO ARMADO, SEÇÃO INTERNA 1,00X1,00m, h<=1,30 m (CP TIPO III / CR TIPO III) DP1003-01/02","un",770.52,{"v":10,"d":"10.00"},{"$nulls":4},{"v":5,"d":"5.00"},{"v":5,"d":"5.00"},null,{"$f":"O74+N74","v":{"v":5,"d":"5.00"}},{"$f":"H74-P74","v":{"v":5,"d":"5.00"}}]
[null,null,"03.01.01.02",119121,"FORNECIMENTO E EXECUÇÃO DE CANALETA REVESTIDA COM SINTEMAX (0,80x0,30)m CONFORME PROJETO","m",{"v":35,"d":"35.00"},{"v":1500,"d":"1,500.00"},{"$nulls":8},{"v":1500,"d":"1,500.00"}]
[null,null,"03.01.01.03",119122,"FORNECIMENTO E EXECUÇÃO DE LEIRAS DE PROTEÇÃO, INCLUSIVE CAMADA DE TERRA VEGETAL, TRANSPORTE E IRRIGAÇÃO ATÉ A PEGA TOTAL, CONFORME PROJETO","m",{"v":15,"d":"15.00"},{"v":500,"d":"500.00"},{"$nulls":8},{"v":500,"d":"500.00"}]
[null,null,"03.01.01.04",119123,"FORNECIMENTO E EXECUÇÃO DE REGULARIZAÇÃO COM FEIXES DE FIBRAS VEGETAIS INCLUSIVE TRANSPORTE, CONFORME PROJETO","m",18.01,{"v":1200,"d":"1,200.00"},{"$nulls":8},{"v":1200,"d":"1,200.00"}]
[null,null,"03.01.01.05",119120,"FORNECIMENTO E INSTALAÇÃO DE ESTRUTURAS DISSIPADORAS DE ENERGIA (DESCIDAS D'AGUA) COM BERMALONGA D20 / D40 CONFORME PROJETO (50% DE CADA)","m",{"v":15,"d":"15.00"},{"v":2500,"d":"2,500.00"},{"$nulls":8},{"v":2500,"d":"2,500.00"}]
[null,null,"03.01.01.06",110619,"EXECUÇÃO DE DESCIDA D'AGUA EM ALVENARIA DE PEDRA ARGAMASSADA  S/ REVESTIMENTO (DP1106-01)","m3",274.43,{"v":200,"d":"200.00"},{"$nulls":8},{"v":200,"d":"200.00"}]
[null,null,"03.01.01.07",119124,"FORNECIMENTO E CONSTRUÇÃO DE CALHAS VERDES DEDRENAGEM COM (0,40x0,40)m REVESTIDA COM BIOMANTAS INCLUSIVE TRANSPORTE, CONFORME PROJETO","m",{"v":35,"d":"35.00"},{"v":500,"d":"500.00"},{"$nulls":8},{"v":500,"d":"500.00"}]
[null,null,"03.01.01.08",119125,"CONSTRUÇÃO DE BACIAS DE RETENÇÃO UTILIZANDO MAQUINAS DE TERRAPLENAGEM INCLUSIVE DESLOCAMENTO DOS EQUIPAMENTOS, CONFORME PROJETO","m3",{"v":28,"d":"28.00"},{"v":4000,"d":"4,000.00"},{"$nulls":4},{"$f":"I81*J81*K81*L81","v":0},{"v":11120,"d":"11,120.00"},null,{"$f":"N81+O81","v":{"v":11120,"d":"11,120.00"}},{"v":0,"d":"0.00"}]
[{"$nulls":4},"BACIA 02",{"$nulls":7},{"$f":"I82*J82*K82*L82","v":0}]
[{"$nulls":4},"LIGAÇÃO BACIA 02 ATÉ BACIA 03",{"$nulls":7},{"$f":"I83*J83*K83*L83","v":0}]
[{"$nulls":4},"BACIA 03",{"$nulls":7},0]
[{"$nulls":4},"LIGAÇÃO BACIA 03 ATÉ BACIA 04",{"$nulls":7},0]
[{"$nulls":4},"BACIA 04",{"$nulls":7},0]
[{"$nulls":4},"LIGAÇÃO BACIA 04 ATÉ SETORES A, B e C",{"$nulls":7},0]
[{"$nulls":4},"CONFORMAÇÕES LATERAIS DAS BACIAS",{"$nulls":7},0]
[]
[{"$nulls":11},"TOTAL",{"$f":"SUM(M82:M88)","v":0}]
[{"$nulls":4},"TOTAL DO SUBITEM 03.01.01"]
[{"$nulls":4},"TOTAL DO SUBITEM 03.01"]
[{"$nulls":4},"TOTAL DO SUBITEM 03.01"]
[]
[null,null,"04",null,"CERCAMENTO"]
[null,null,"04.01",null,"CERCAMENTO"]
[null,null,"04.01.01",null,"SERVIÇOS DIVERSOS"]
[null,null,"04.01.01.01","029207","REMOÇÃO DE CERCA C/TELA E/OU ARAME","m",9.18,{"v":500,"d":"500.00"},{"$nulls":8},{"$f":"H98-P98","v":{"v":500,"d":"500.00"}}]
[null,null,"04.01.01.02",180401,"CERCA C/ TELA DE ARAME GALVANIZADO REVESTIDA EM PVC C/MALHA DE 2\", 12BWG C/ ESTACAS DE CONCRETO PRE-MOLDADAS,C/ PONTA INCLINADA E DIMENSÕES DE 0,10x0,10x3,00m, (DP1804-01)","m",87.83,{"v":500,"d":"500.00"},{"$nulls":8},{"$f":"H99-P99","v":{"v":500,"d":"500.00"}}]
[null,null,"04.01.01.03",189401,"REPARO DE CERCA C/ ARAME FARPADO","m",15.46,{"v":300,"d":"300.00"},{"$nulls":8},{"$f":"H100-P100","v":{"v":300,"d":"300.00"}}]
[{"$nulls":4},"TOTAL DO SUBITEM 04.01.01"]
[{"$nulls":4},"TOTAL DO SUBITEM 04.01"]
[{"$nulls":4},"TOTAL DO SUBITEM 04"]
[]
[null,null,"05",null,"REVESTIMENTO VEGETAL DE TALUDES, BERMAS E AREAS SEMI-PLANAS CONFORME ESPECIFICAÇÃO"]
[null,null,"05.01",null,"REVESTIMENTO VEGETAL DE TALUDES, BERMAS E AREAS SEMI-PLANAS CONFORME ESPECIFICAÇÃO"]
[null,null,"05.01.01",null,"SERVIÇOS DIVERSOS"]
[null,null,"05.01.01.01",119126,"EXECUÇÃO DE REVEGETAÇÃO HIDRO-SEMEADURA EM AREAS PLANAS OU SEMI PLANAS, INCLUSIVE ACOMPANHAMENTO, TRANSPORTE E IRRIGAÇÃO ATÉ A PEGA TOTAL, CONFORME PROJETO","m2",{"v":1.5,"d":"1.50"},{"v":50000,"d":"50,000.00"},{"$nulls":3},"TOTAL",{"$f":"M109+M110+M111","v":{"v":22205,"d":"22,205.00"}},null,{"v":22205,"d":"22,205.00"},{"$f":"O108+N108","v":{"v":22205,"d":"22,205.00"}},{"$f":"H108-P108","v":{"v":27795,"d":"27,795.00"}}]
[{"$nulls":8},{"v":690,"d":"690.00"},null,{"v":16,"d":"16.00"},null,{"$f":"I109*K109","v":{"v":11040,"d":"11,040.00"}}]
[{"$nulls":8},{"$f":"M110/K110","v":{"v":601.3422818791946,"d":"601.34"}},null,{"v":14.9,"d":"14.90"},null,{"v":8960,"d":"8,960.00"}]
[{"$nulls":8},{"v":441,"d":"441.00"},null,{"v":5,"d":"5.00"},null,{"$f":"K111*I111","v":{"v":2205,"d":"2,205.00"}}]
[null,null,"05.01.01.02",180607,"PLANTIO DE ARVORES, C/ h >= 2,00 m,  INCLUSIVE  PREPARO E ADUBAÇÃO DO SOLO E IRRIGAÇÃO ATÉ A PEGA TOTAL","un",38.13,{"v":2000,"d":"2,000.00"},{"$nulls":4},{"v":300,"d":"300.00"},null,{"v":300,"d":"300.00"},{"$f":"O112+N112","v":{"v":300,"d":"300.00"}},{"v":1700,"d":"1,700.00"}]
[null,null,"05.01.01.03",180601,"PLANTIO DE GRAMA EM PLACA, INCLUSIVE CAMADA DE TERRA VEGETAL, e=0,05m, TRANSPORTE E IRRIGAÇÃO ATÉ A PEGA TOTAL","m2",10.92,{"v":2000,"d":"2,000.00"},{"$nulls":4},{"v":1000,"d":"1,000.00"},null,{"v":1000,"d":"1,000.00"},{"v":1000,"d":"1,000.00"},{"v":1000,"d":"1,000.00"}]
[null,null,"05.01.01.04",119127,"FORNECIMENTO E EXECUÇÃO DE CORDÃO VEGETADO COM CAPIM VETIVER, INCLUSIVE CAMADA DE TERRA VEGETAL, TRANSPORTE E IRRIGAÇÃO ATÉ A PEGA TOTAL, CONFORME PROJETO","m",18.01,{"v":1500,"d":"1,500.00"},{"$nulls":4},{"v":750,"d":"750.00"},null,{"v":750,"d":"750.00"},{"v":750,"d":"750.00"},{"v":750,"d":"750.00"}]
[null,null,"05.01.01.05",119128,"FORNECIMENTO E INSTALAÇÃO DE BIOMANTAS DE PALHA UNIDIMENCIONAL TIPO TELA BIOTEXTIL 400 UP, INCLUSIVE TRANSPORTE, CONFORME PROJETO","m2",{"v":4.9,"d":"4.90"},{"v":5000,"d":"5,000.00"},{"$nulls":4},{"v":2500,"d":"2,500.00"},null,{"v":2500,"d":"2,500.00"},{"v":2500,"d":"2,500.00"},{"v":2500,"d":"2,500.00"}]
[null,null,"05.01.01.06",119129,"FORNECIMENTO E INSTALAÇÃO DE BIOMANTAS ANTI EROSIVAS DE FIBRA DE COCO TRIDIMENSIONAL, TIPO TELA BIOTEXTIL 400 TF, INCLUSIVE TRANSPORTE, CONFORME PROJETO","m2",{"v":14,"d":"14.00"},{"v":7000,"d":"7,000.00"},{"$nulls":4},{"v":3500,"d":"3,500.00"},null,{"v":3500,"d":"3,500.00"},{"v":3500,"d":"3,500.00"},{"v":3500,"d":"3,500.00"}]
[null,null,"05.01.01.07",119130,"FORNECIMENTO E INSTALAÇÃO DE BIOMANTAS ANTI EROSIVAS DE FIBRA DE COCO BIDIMENSIONAL, TIPO TELA FIBRAX 300 BF, INCLUSIVE TRANSPORTE, COMFORME PROJETO","m2",{"v":6.9,"d":"6.90"},{"v":7000,"d":"7,000.00"},{"$nulls":4},{"v":3500,"d":"3,500.00"},null,{"v":3500,"d":"3,500.00"},{"v":3500,"d":"3,500.00"},{"v":3500,"d":"3,500.00"}]
[null,null,"05.01.01.08",119131,"FORNECIMENTO E FIXAÇÃO DE GRAMPOS DE AÇO CA-50, CONFORME PROJETO","un",{"v":2,"d":"2.00"},{"v":4000,"d":"4,000.00"},{"$nulls":4},{"v":2000,"d":"2,000.00"},null,{"v":2000,"d":"2,000.00"},{"v":2000,"d":"2,000.00"},{"v":2000,"d":"2,000.00"}]
[null,null,"05.01.01.09",110704,"ENROCAMENTO C/ PEDRA DE MÃO, C/ ARRUMAÇÃO  MANUAL, INCLUSIVE FORNECIMENTO DO MATERIAL","m3",126.49,{"v":100,"d":"100.00"},{"$nulls":4},{"$f":"L119*K119*J119*I119","v":0},{"v":30,"d":"30.00"},null,{"$f":"N119+O119","v":{"v":30,"d":"30.00"}},{"v":70,"d":"70.00"}]
[{"$nulls":4},"TOTAL DO SUBITEM 05.01.01"]
[{"$nulls":4},"TOTAL DO SUBITEM 05.01"]
[{"$nulls":4},"TOTAL DO SUBITEM 05"]
[]
[null,null,"06",null,"SERVIÇOS COMPLEMENTARES"]
[null,null,"06.01",null,"SERVIÇOS COMPLEMENTARES"]
[null,null,"06.01.01",null,"SERVIÇOS COMPLEMENTARES"]
[null,null,"06.01.01.01","020407","ROÇAGEM EM CAPOEIRA DENSA A  MACHADO, INCLUSIVE RASPAGEM MANUAL, JUNTAMENTO, QUEIMA DO MATERIAL E REMOÇÃO MANUAL DOS RESIDUOS P/FORA DA ÁREA ROÇADA","m2",3.45,{"v":5000,"d":"5,000.00"},{"$nulls":5},{"v":2000,"d":"2,000.00"},null,{"$f":"N127+O127","v":{"v":2000,"d":"2,000.00"}},{"$f":"H127-P127","v":{"v":3000,"d":"3000.00"}}]
[{"$nulls":4},"LADO DIREITO SETOR A e B",{"$nulls":7},{"$f":"I128*J128*L128","v":0}]
[{"$nulls":4},"LADO ESQUERDO SETOR A e B",{"$nulls":7},{"$f":"I129*J129*L129","v":0}]
[]
[{"$nulls":11},"TOTAL",{"$f":"SUM(M128:M129)","v":0}]
[null,null,"06.01.01.02",119132,"LIMPEZA DE CANALETAS","m",6.49,{"v":1000,"d":"1,000.00"},{"$nulls":8},{"$f":"H132-P132","v":{"v":1000,"d":"1,000.00"}}]
[{"$nulls":4},"TOTAL DO SUBITEM 06.01.01"]
[{"$nulls":4},"TOTAL DO SUBITEM 06.01"]
[{"$nulls":4},"TOTAL DO SUBITEM 06"]
[]
[null,null,"07",null,"CONTENÇÕES"]
[null,null,"07.01",null,"CONTENÇÕES"]
[null,null,"07.01.01",null,"SERVIÇOS DIVERSOS"]
[null,null,"07.01.01.01",119136,"FORNECIMENTO E COLOCAÇÃO DE PIQUETES DE MADEIRA PARA CONTENÇÃO DOS ROLOS DAS MANTAS, INCLUSIVE TRANSPORTE, CONFORME PROJETO","m",0.39,{"v":5000,"d":"5,000.00"},{"$nulls":8},{"$f":"H140-P140","v":{"v":5000,"d":"5,000.00"}}]
[null,null,"07.01.01.02",119133,"EXECUÇÃO DE CONTENÇÃO C/ SOLO-PNEUS, INCLUSIVE FORNECIMENTO, TRANSPORTE E ENCHIMENTO DOS PNEUS, CONFORME PROJETO","m3",{"v":50,"d":"50.00"},{"v":500,"d":"500.00"},{"$nulls":8},{"v":500,"d":"500.00"}]
[null,null,"07.01.01.03",119134,"FORNECIMENTO E EXECUÇÃO DAS PALICADAS DE MADEIRA IMUNIZADAS, INCLUSIVE TRANSPORTE, CONFORME PROJETO","m",149.99,{"v":250,"d":"250.00"},{"$nulls":5},{"v":60,"d":"60.00"},null,{"$f":"N142+O142","v":{"v":60,"d":"60.00"}},{"$f":"H142-P142","v":{"v":190,"d":"190.00"}}]
[null,null,"07.01.01.04",119135,"FORNECIMENTO E COLOCAÇÃO DOS SACOS DE JUTA, INCLUSIVE TRANSPORTE, CONFORME PROJETO","m",{"v":2,"d":"2.00"},{"v":2500,"d":"2,500.00"},{"$f":"800/1.4","v":{"v":571.4285714285714,"d":"571.43"}},{"v":1.4,"d":"1.40"},null,null,{"$f":"I143*J143","v":{"v":800,"d":"800.00"}},null,{"v":600,"d":"600.00"},{"$f":"N143+O143","v":{"v":600,"d":"600.00"}},{"v":1900,"d":"1,900.00"}]
[null,null,"07.01.01.05",110704,"ENROCAMENTO C/ PEDRA DE MÃO, C/ ARRUMAÇÃO  MANUAL, INCLUSIVE FORNECIMENTO DE MATERIAL","m3",126.49,{"v":200,"d":"200.00"},{"v":800,"d":"800.00"},{"v":1.4,"d":"1.40"},{"v":0.1,"d":"0.10"},null,{"$f":"I144*J144*K144","v":{"v":112,"d":"112.00"}},null,{"v":112,"d":"112.00"},{"$f":"N144+O144","v":{"v":112,"d":"112.00"}},{"v":88,"d":"88.00"}]
[null,null,"07.01.01.06",180607,"PLANTIO DE ARVORES, C/ h >= 2,00 m,  INCLUSIVE PREPARO E ADUBAÇÃO DO SOLO E IRRIGAÇÃO ATÉ A PEGA TOTAL","un",38.13,{"v":2000,"d":"2,000.00"},{"$nulls":8},{"v":2000,"d":"2,000.00"}]
[null,null,"07.01.01.07",111016,"FORNECIMENTO E COLOCAÇÃO DE MANTA GEOTEXTIL TECIDA C/ GRAMATURA DE 445 g/mý","m2",11.06,{"v":3000,"d":"3,000.00"},{"$nulls":8},{"v":3000,"d":"3,000.00"}]
[{"$nulls":4},"TOTAL DO SUBITEM 07.01.01"]
[{"$nulls":4},"TOTAL DO SUBITEM 07.01"]
[{"$nulls":4},"TOTAL DO SUBITEM 07"]

{"sheet":"RESUMO","index":7,"n_rows":38,"n_cols":11,"rows_kept":38,"hidden":true,"merged":[[4,1,4,5],[7,0,9,0],[7,1,9,1],[7,2,9,2],[8,4,9,4],[8,5,8,6],[8,7,9,7],[8,8,9,8],[8,9,9,9],[8,10,9,10],[10,0,12,0],[10,1,12,1],[10,2,12,2],[10,3,12,3],[10,4,12,4],[10,5,12,5],[10,6,12,6],[10,7,12,7],[10,8,12,8],[10,9,12,9],[10,10,12,10],[13,0,15,0],[13,1,15,1],[13,2,15,2],[13,3,15,3],[13,4,15,4],[13,5,15,5],[13,6,15,6],[13,7,15,7],[13,8,15,8],[13,9,15,9],[13,10,15,10],[16,0,18,0],[16,1,18,1],[16,2,18,2],[16,3,18,3],[16,4,18,4],[16,5,18,5],[16,6,18,6],[16,7,18,7],[16,8,18,8],[16,9,18,9],[16,10,18,10],[19,0,21,0],[19,1,21,1],[19,2,21,2],[19,3,21,3],[19,4,21,4],[19,5,21,5],[19,6,21,6],[19,7,21,7],[19,8,21,8],[19,9,21,9],[19,10,21,10],[22,0,24,0],[22,1,24,1],[22,2,24,2],[22,3,24,3],[22,4,24,4],[22,5,24,5],[22,6,24,6],[22,7,24,7],[22,8,24,8],[22,9,24,9],[22,10,24,10],[25,0,27,0],[25,1,27,1],[25,2,27,2],[25,3,27,3],[25,4,27,4],[25,5,27,5],[25,6,27,6],[25,7,27,7],[25,8,27,8],[25,9,27,9],[25,10,27,10],[28,0,30,0],[28,1,30,1],[28,2,30,2],[28,3,30,3],[28,4,30,4],[28,5,30,5],[28,6,30,6],[28,7,30,7],[28,8,30,8],[28,9,30,9],[28,10,30,10],[31,1,32,1],[31,2,32,2],[31,4,32,4],[31,5,32,5],[31,6,32,6],[31,7,32,7],[31,8,32,8],[31,9,32,9],[31,10,32,10],[36,2,36,4],[36,7,36,10],[37,2,37,4],[37,7,37,10]]}
[]
[]
["RESUMO DA MEDIÇÃO"]
["ANEXO-FATURA Nº  "]
["OBRA:  BARRAGEM LAGOA DA TORTA - OBRAS COMPLEMENTARES","RECUPERAÇÃO DA ÁREA DE JAZIDA DEGRADADA REMANECENTE DA CONSTRUÇÃO DA BARRAGEM DE SANTA HELENA",{"$nulls":5},"MEDIÇÃO Nº 01"]
["CONTRATADA: TECTRAN BAHIA LTDA   ",null,null,"CONTRATO Nº 1205/10",{"$nulls":3},"PERÍODO DA MEDIÇÃO:",null,"03/01 a 31/01/2011"]
[]
["ITEM","UNIDADES","QUANTIDADE EXECUTADA","CENTRO","VALORES EM R$"]
[{"$nulls":3},"DE","SERVIÇOS","MATERIAIS",null,"EQUIPAMENTO","TOTAL","REAJUSTE","TOTAL GERAL"]
[{"$nulls":3},"CUSTO",null,"FºFº","PVC"]
["1.0","    CANTEIRO DE OBRA                                  ",{"v":0.4,"d":"40%"},null,{"$f":"'[1]MEDIÇÃO 01'!K19","v":{"v":17635.8,"d":"17,635.80"}},{"$nulls":3},{"$f":"E11+F11+G11+H11","v":{"v":17635.8,"d":"17,635.80"}},null,{"$f":"I11+J11","v":{"v":17635.8,"d":"17,635.80"}}]
[]
[]
["2.0","    SERVIÇOS PRELIMINARES",null,null,{"$f":"'[1]MEDIÇÃO 01'!K38","v":{"v":3981.6,"d":"3,981.60"}},{"$nulls":3},{"$f":"E14+F14+G14+H14","v":{"v":3981.6,"d":"3,981.60"}},null,{"$f":"I14+J14","v":{"v":3981.6,"d":"3,981.60"}}]
[]
[]
["3.0","DRENAGEM",null,null,{"$f":"'[1]MEDIÇÃO 01'!K54","v":{"v":116169.98,"d":"116,169.98"}},{"$nulls":3},{"$f":"E17+F17+G17+H17","v":{"v":116169.98,"d":"116,169.98"}},null,{"$f":"I17+J17","v":{"v":116169.98,"d":"116,169.98"}}]
[]
[]
["4.0","CERCAMENTO",null,null,{"$f":"'[1]MEDIÇÃO 01'!K65","v":0},{"$nulls":3},{"$f":"E20+F20+G20+H20","v":0},null,{"$f":"I20+J20","v":0}]
[]
[]
["5.0","REVESTIMENTO VEGETAL",null,null,{"$f":"'[1]MEDIÇÃO 01'!K87","v":0},{"$nulls":3},{"$f":"E23+F23+G23+H23","v":0},null,{"$f":"I23+J23","v":0}]
[]
[]
["6.0","SERVIÇOS COMPLEMETARES",null,null,{"$f":"'[1]MEDIÇÃO 01'!K97","v":0},{"$nulls":3},{"$f":"E26+F26+G26+H26","v":0},null,{"$f":"I26+J26","v":0}]
[]
[]
["7.0","CONTENÇÕES",null,null,{"$f":"'[1]MEDIÇÃO 01'!J112","v":0},{"$nulls":3},{"$f":"E29+F29+G29+H29","v":0},null,{"$f":"I29+J29","v":0}]
[]
[]
[null,"TOTAL GERAL",null,null,{"$f":"SUM(E11:E31)","v":{"v":137787.38,"d":"137,787.38"}},{"$nulls":3},{"$f":"SUM(I11:I31)","v":{"v":137787.38,"d":"137,787.38"}},{"$f":"SUM(J11:J31)","v":0},{"$f":"SUM(K11:K31)","v":{"v":137787.38,"d":"137,787.38"}}]
[]
[null,"ÍNDICES DE REAJUSTAMENTO"]
[]
[]
[null,null,"TECTRAN BAHIA LTDA",{"$nulls":4},"EMBASA - Empresa Baiana de Águas e Saneamento S/A"]
[null,null,"Engº Fernando Gomes de Oliveira",{"$nulls":4},"Engª Sandra Maria Araújo Ideião"]

{"sheet":"MEDIÇÃO 03 copia","index":8,"n_rows":126,"n_cols":16,"rows_kept":126,"hidden":true,"merged":[[7,0,8,0],[7,1,8,1],[7,2,8,2],[7,3,8,3],[7,4,8,4],[113,0,113,2],[114,0,114,2]]}
["EMBASA - EMPRESA BAIANA DE ÁGUAS E SANEAMENTO S. A .",{"$nulls":8},"MODALIDADE: CONCORRÊNCIA NACIONAL"]
["PROGRAMA: ",{"$nulls":8},"DATA DA PROPOSTA: 08/11/2010"]
["TIPO DE EMPREENDIMENTO: RECUPERAÇÃO DA ÁREA DE JAZIDA CONSTRUÇÃO DA BARRAGEM DE SANTA HELENA",{"$nulls":5},"MEDIÇÃO Nº 03",null,null,"INÍCIO DA OBRA: 03/01/2011"]
["AGENTE FINANCEIRO:  RECURSOS PRÓPRIOS",{"$nulls":8},"FIM DA OBRA: 03/05/2011 "]
["CONTRATADA: TECTRAN BAHIA LTDA",{"$nulls":8},"VALOR DO CONTRATO INICIAL: R$ 1.180.944,81"]
["LOCALIZAÇÃO: DIAS D'ÁVILA - MATA DE SÃO JOÃO - BA",null,null,"PERÍODO DA MEDIÇÃO: ",null,"01/03/2011 a","2011-03-31",null,null,"VALOR DO CONTRATO ATUALIZADO: R$1.180.944,81"]
["DATA DE ASSINATURA DO CONTRATO: 18/02/2010",{"$nulls":8},"CONTRATO Nº: 1.205/10"]
["ÍTEM","CÓDIGO","DESCRIÇÃO DOS SERVIÇOS","UN","P. UNIT.","QUANTIDADE",{"$nulls":4},"VALOR EM R$"]
[{"$nulls":5},"MEDIDO","MEDIDO\nANTERIOR","MEDIDO\nACUMULADO","CONTRATADO","SALDO","MEDIDO","MEDIDO\nANTERIOR","MEDIDO\nACUMULADO","CONTRATADO","SALDO"]
["01",null,"MOBILIZAÇÃO E DESMOBILIZAÇÃO DO CANTEIRO DE OBRA"]
["01.01",null,"MOBILIZAÇÃO E DESMOBILIZAÇÃO DO CANTEIRO DE OBRA"]
["01.01.01",null,"MOBILIZAÇÃO E DESMOBILIZAÇÃO DO CANTEIRO DE OBRA"]
["01.01.01.01",{"v":19201,"d":"019201"},"MOBILIZACÃO E INSTALACÃO DE CANTEIRO DE OBRAS ","vb",{"v":41990,"d":"41,990.00"},{"v":0.2,"d":"0.20"},{"v":0.4,"d":"0.40"},{"$f":"F13+G13","v":{"v":0.6000000000000001,"d":"0.60"}},{"v":1,"d":"1.00"},{"$f":"I13-H13","v":{"v":0.3999999999999999,"d":"0.40"}},{"$f":"ROUND($E13*F13,2)","v":{"v":8398,"d":"8,398.00"}},{"v":25194,"d":"25,194.00"},{"$f":"ROUND($E13*H13,2)","v":{"v":25194,"d":"25,194.00"}},{"v":41990,"d":"41,990.00"},{"v":16796,"d":"16,796.00"}]
["01.01.01.02",{"v":19204,"d":"019204"},"DESMOBILIZACÃO DE CANTEIRO DE OBRAS ","vb",{"v":4680,"d":"4,680.00"},{"$nulls":3},{"v":1,"d":"1.00"},{"$f":"I14-H14","v":{"v":1,"d":"1.00"}},{"$nulls":3},{"v":4680,"d":"4,680.00"},{"v":4680,"d":"4,680.00"}]
["01.01.01.03","030110","PLACA DE IDENTIFICACAO DA OBRA PADRAO EMBASA, INCLUSIVE FORNECIMENTO, TRANSPORTE E INSTALAÇÃO (DP0301-04)","m²",89.47,{"v":8,"d":"8.00"},null,{"$f":"F15+G15","v":{"v":8,"d":"8.00"}},{"v":12,"d":"12.00"},{"$f":"I15-H15","v":{"v":4,"d":"4.00"}},{"$f":"ROUND($E15*F15,2)","v":715.76},715.76,715.76,{"v":1073.64,"d":"1,073.64"},357.88]
[]
[null,null,"TOTAL DO SUBITEM 01.01",{"$nulls":7},{"$f":"SUM(K10:K16)","v":{"v":9113.76,"d":"9,113.76"}},{"$f":"SUM(L10:L16)","v":{"v":25909.76,"d":"25,909.76"}},{"$f":"SUM(M10:M16)","v":{"v":25909.76,"d":"25,909.76"}},{"$f":"SUM(N10:N16)","v":{"v":47743.64,"d":"47,743.64"}},{"$f":"SUM(O10:O16)","v":{"v":21833.88,"d":"21,833.88"}}]
[null,null,"TOTAL DO SUBITEM 01",{"$nulls":7},{"$f":"K17","v":{"v":9113.76,"d":"9,113.76"}},{"$f":"L17","v":{"v":25909.76,"d":"25,909.76"}},{"$f":"M17","v":{"v":25909.76,"d":"25,909.76"}},{"$f":"N17","v":{"v":47743.64,"d":"47,743.64"}},{"$f":"O17","v":{"v":21833.88,"d":"21,833.88"}}]
[null,null,"TOTAL DO SUBITEM 01 COM K= 1,05",{"$nulls":7},{"$f":"ROUND(K18*1.05,2)","v":{"v":9569.45,"d":"9,569.45"}},{"$f":"ROUND(L18*1.05,2)","v":{"v":27205.25,"d":"27,205.25"}},{"$f":"ROUND(M18*1.05,2)","v":{"v":27205.25,"d":"27,205.25"}},{"$f":"ROUND(N18*1.05,2)","v":{"v":50130.82,"d":"50,130.82"}},{"$f":"ROUND(O18*1.05,2)","v":{"v":22925.57,"d":"22,925.57"}}]
[]
["02",null,"SERVIÇOS PRELIMINARES"]
["02.01",null,"SERVIÇOS PRELIMINARES"]
["02.01.01",null,"MOVIMENTO DE TERRA"]
["02.01.01.01",{"v":20301,"d":"020301"},"LIMPEZA MANUAL DO TERRENO, INCLUSIVE RASPAGEM, JUNTAMENTO E QUEIMA DO MATERIAL","m²",1.72,null,{"v":1600,"d":"1,600.00"},{"$f":"F24+G24","v":{"v":1600,"d":"1,600.00"}},{"v":5000,"d":"5,000.00"},{"$f":"I24-H24","v":{"v":3400,"d":"3,400.00"}},null,{"$f":"ROUND($E24*G24,2)","v":{"v":2752,"d":"2,752.00"}},{"$f":"ROUND($E24*H24,2)","v":{"v":2752,"d":"2,752.00"}},{"v":8600,"d":"8,600.00"},{"v":5848,"d":"5,848.00"}]
["02.01.01.02",{"v":50661,"d":"050661"},"REGULARIZAÇÃO DE TALUDES POR PROCESSO MANUAL","m²",1.46,{"$nulls":3},{"v":5000,"d":"5,000.00"},{"$f":"I25-H25","v":{"v":5000,"d":"5,000.00"}},{"$nulls":3},{"v":7300,"d":"7,300.00"},{"v":7300,"d":"7,300.00"}]
["02.01.01.03",{"v":50613,"d":"050613"},"ESCAVAÇÃO E TRANSPORTE ATÉ 30m C/ TRATOR DE ESTEIRAS C/ LAMINA, P/ EMPILHAMENTO EM MATERIAL DE 1ª CAT.","m³",1.55,{"v":5000,"d":"5,000.00"},null,{"$f":"F26+G26","v":{"v":5000,"d":"5,000.00"}},{"v":5000,"d":"5,000.00"},null,{"$f":"ROUND($E26*F26,2)","v":{"v":7750,"d":"7,750.00"}},null,{"v":7750,"d":"7,750.00"},{"v":7750,"d":"7,750.00"}]
["02.01.01.04",{"v":60104,"d":"060104"},"CARGA E DESCARGA DE SOLO","m³",1.76,{"v":5000,"d":"5,000.00"},null,{"$f":"F27+G27","v":{"v":5000,"d":"5,000.00"}},{"v":5000,"d":"5,000.00"},null,{"$f":"ROUND($E27*F27,2)","v":{"v":8800,"d":"8,800.00"}},null,{"v":8800,"d":"8,800.00"},{"v":8800,"d":"8,800.00"}]
["02.01.01.05",{"v":60204,"d":"060204"},"MOMENTO DE TRANSPORTE DE SOLO, EM CAMINHAO BASCULANTE","m³xkm",0.52,{"v":5000,"d":"5,000.00"},null,{"$f":"F28+G28","v":{"v":5000,"d":"5,000.00"}},{"v":5000,"d":"5,000.00"},null,{"$f":"ROUND($E28*F28,2)","v":{"v":2600,"d":"2,600.00"}},null,{"v":2600,"d":"2,600.00"},{"v":2600,"d":"2,600.00"}]
["02.01.01.06",{"v":60125,"d":"060125"},"ESPALHAMENTO MECANICO DE SOLO EM BOTA-FORA","m³",1.04,{"v":4000,"d":"4,000.00"},{"v":1000,"d":"1,000.00"},{"$f":"F29+G29","v":{"v":5000,"d":"5,000.00"}},{"v":5000,"d":"5,000.00"},null,{"$f":"ROUND($E29*F29,2)","v":{"v":4160,"d":"4,160.00"}},{"$f":"ROUND($E29*G29,2)","v":{"v":1040,"d":"1,040.00"}},{"v":5200,"d":"5,200.00"},{"v":5200,"d":"5,200.00"}]
["02.01.01.08",{"v":20407,"d":"020407"},"ROÇAGEM EM CAPOEIRA DENSA A MACHADO, INCLUSIVE RASPAGEM MANUAL, JUNTAMENTO, QUEIMA DO MATERIAL E REMOÇÃO MANUAL DOS RESÍODOS PARA FORA DA ÁREA ROÇADA","m²",3.45,{"$nulls":3},{"v":1000,"d":"1,000.00"},{"$f":"I30-H30","v":{"v":1000,"d":"1,000.00"}},{"$nulls":3},{"v":3450,"d":"3,450.00"},{"v":3450,"d":"3,450.00"}]
["02.01.01.09",{"v":50310,"d":"050310"},"ESCAVAÇÃO MANUAL DE POÇOS E CAVAS DE FUNDAÇÃO EM SOLO DE 1ª CATEGORIA EXECUTADA C/ PROFUNDIDADE ACIMA DE 4,50m","m³",21.74,{"$nulls":3},{"v":1000,"d":"1,000.00"},{"$f":"I31-H31","v":{"v":1000,"d":"1,000.00"}},{"$nulls":3},{"v":21740,"d":"21,740.00"},{"v":21740,"d":"21,740.00"}]
["02.01.01.10",{"v":50404,"d":"050404"},"EXECUÇÃO DE ATERRO EM VALAS POÇOS/CAVAS DE FUNDAÇÃO COM FORNECIMENTO DE AREIA, INCLUSIVE LANÇAMENTO, ESPALHAMENTO, COMPACTAÇÃO C/ PLACA VIBRATORIA, SOQUETE PNEUMATICO OU SOQUETE MANUAL","m³",25.03,{"$nulls":3},{"v":1000,"d":"1,000.00"},{"$f":"I32-H32","v":{"v":1000,"d":"1,000.00"}},{"$nulls":3},{"v":25030,"d":"25,030.00"},{"v":25030,"d":"25,030.00"}]
["02.01.01.11",{"v":50807,"d":"050807"},"COMPACTACÃO DE ATERRO P/ ENSECADEIRAS C/ SOLO, INCLUSIVE DESTORROAMENTO, UMIDECIMENTO, HOMOGENEIZAÇÃO E COMPACTAÇÃO C/ ROLO","m³",1.46,{"v":1000,"d":"1,000.00"},null,{"$f":"F33+G33","v":{"v":1000,"d":"1,000.00"}},{"v":1000,"d":"1,000.00"},null,{"$f":"ROUND($E33*F33,2)","v":{"v":1460,"d":"1,460.00"}},null,{"v":1460,"d":"1,460.00"},{"v":1460,"d":"1,460.00"}]
["02.01.01.12",{"v":50658,"d":"050658"},"REGULARIZAÇÃO DE TALUDES POR PROCESSO MECÂNICO","m²",0.12,{"$nulls":3},{"v":10000,"d":"10,000.00"},{"$f":"I34-H34","v":{"v":10000,"d":"10,000.00"}},{"$nulls":3},{"v":1200,"d":"1,200.00"},{"v":1200,"d":"1,200.00"}]
[]
[null,null,"TOTAL DO SUBITEM 02.01",{"$nulls":7},{"$f":"SUM(K24:K35)","v":{"v":24770,"d":"24,770.00"}},{"$f":"SUM(L24:L35)","v":{"v":3792,"d":"3,792.00"}},{"$f":"SUM(M24:M35)","v":{"v":28562,"d":"28,562.00"}},{"$f":"SUM(N24:N35)","v":{"v":93130,"d":"93,130.00"}},{"$f":"SUM(O24:O35)","v":{"v":64568,"d":"64,568.00"}}]
[null,null,"TOTAL DO SUBITEM 02",{"$nulls":7},{"$f":"K36","v":{"v":24770,"d":"24,770.00"}},{"$f":"L36","v":{"v":3792,"d":"3,792.00"}},{"$f":"M36","v":{"v":28562,"d":"28,562.00"}},{"$f":"N36","v":{"v":93130,"d":"93,130.00"}},{"$f":"O36","v":{"v":64568,"d":"64,568.00"}}]
[null,null,"TOTAL DO SUBITEM 02 COM K= 1,05",{"$nulls":7},{"$f":"ROUND(K37*1.05,2)","v":{"v":26008.5,"d":"26,008.50"}},{"$f":"ROUND(L37*1.05,2)","v":{"v":3981.6,"d":"3,981.60"}},{"$f":"ROUND(M37*1.05,2)","v":{"v":29990.1,"d":"29,990.10"}},{"$f":"ROUND(N37*1.05,2)","v":{"v":97786.5,"d":"97,786.50"}},{"$f":"ROUND(O37*1.05,2)","v":{"v":67796.4,"d":"67,796.40"}}]
[]
["03",null,"DRENAGEM"]
["03.01",null,"DRENAGEM"]
["03.01.01",null,"SERVIÇOS DIVERSOS"]
["03.01.01.01",100307,"CAIXA DE PASSAGEM/RECEPCAO EM ALVEN. DE TIJOLO MACICO, TAMPA EM CONCRETO ARMADO, SECAO INTERNA 1,00 X 1,00m, h<=1,30 m (CP TIPO III / CR TIPO III) DP1003-01/02","un",770.52,{"$nulls":3},{"v":10,"d":"10.00"},{"$f":"I43-H43","v":{"v":10,"d":"10.00"}},{"$nulls":3},{"$f":"ROUND($E43*I43,2)","v":{"v":7705.2,"d":"7,705.20"}},{"v":7705.2,"d":"7,705.20"}]
["03.01.01.02",119121,"FORNECIMENTO E EXECUCAO DE CANALETA REVESTIDA COM SINTEMAX (0,80x0,30)m CONFORME PROJETO.","m",{"v":35,"d":"35.00"},{"$nulls":3},{"v":1500,"d":"1,500.00"},{"v":1500,"d":"1,500.00"},{"$nulls":3},{"v":52500,"d":"52,500.00"},{"v":52500,"d":"52,500.00"}]
["03.01.01.03",119122,"FORNECIMENTO E EXECUCAO DE LEIRAS DE PROTECAO, INCLUSIVE CAMADA DE TERRA VEGETAL, TRANSPORTE E IRRIGACAO ATE A PEGA TOTAL, CONFORME PROJETO.","m",{"v":15,"d":"15.00"},{"$nulls":3},{"v":500,"d":"500.00"},{"v":500,"d":"500.00"},{"$nulls":3},{"v":7500,"d":"7,500.00"},{"v":7500,"d":"7,500.00"}]
["03.01.01.04",119123,"FORNECIMENTO E EXECUCAO DE REGULARIZACAO COM FEIXES DE FIBRAS VEGETAIS INCLUSIVE TRANSPORTE, CONFORME PROJETO.","m",18.01,{"$nulls":3},{"v":1200,"d":"1,200.00"},{"v":1200,"d":"1,200.00"},{"$nulls":3},{"v":21612,"d":"21,612.00"},{"v":21612,"d":"21,612.00"}]
["03.01.01.05",119120,"FORNECIMENTO E INSTALAÇAO DE ESTRUTURAS DISSIPADORAS DE ENERGIA (DESCIDAS D'AGUA) COM BERMALONGA D20 / D40 CONFORME PROJETO (50% DE CADA)","m",{"v":15,"d":"15.00"},{"$nulls":3},{"v":2500,"d":"2,500.00"},{"v":2500,"d":"2,500.00"},{"$nulls":3},{"v":37500,"d":"37,500.00"},{"v":37500,"d":"37,500.00"}]
["03.01.01.06",110619,"EXECUÇÃO DE DESCIDA D'AGUA EM ALVENARIA DE PEDRA ARGAMASSADA  S/ REVESTIMENTO (DP1106-01)","m³",274.43,{"$nulls":3},{"v":200,"d":"200.00"},{"v":200,"d":"200.00"},{"$nulls":3},{"v":54886,"d":"54,886.00"},{"v":54886,"d":"54,886.00"}]
["03.01.01.07",119124,"FORNECIMENTO E CONSTRUCAO DE CALHAS VERDES DE DRENAGEM COM (0,40x0,40)m REVESTIDA COM BIOMANTAS INCLUSIVE TRANSPORTE, CONFORME PROJETO.","m",{"v":35,"d":"35.00"},{"$nulls":3},{"v":500,"d":"500.00"},{"v":500,"d":"500.00"},{"$nulls":3},{"v":17500,"d":"17,500.00"},{"v":17500,"d":"17,500.00"}]
["03.01.01.08",119125,"CONSTRUCAO DE BACIAS DE RETENÇAO UTILIZANDO MAQUINAS DE TERRAPLENAGEM INCLUSIVE DESLOCAMENTO DOS EQUIPAMENTOS, CONFORME PROJETO.","m³",{"v":28,"d":"28.00"},48.64,{"v":3951.36,"d":"3,951.36"},{"$f":"F50+G50","v":{"v":4000,"d":"4,000.00"}},{"v":4000,"d":"4,000.00"},null,{"$f":"ROUND($E50*F50,2)","v":{"v":1361.92,"d":"1,361.92"}},{"v":110638.08,"d":"110,638.08"},{"v":112000,"d":"112,000.00"},{"v":112000,"d":"112,000.00"}]
[]
[null,null,"TOTAL DO SUBITEM 03.01",{"$nulls":7},{"$f":"SUM(K43:K51)","v":{"v":1361.92,"d":"1,361.92"}},{"$f":"SUM(L43:L51)","v":{"v":110638.08,"d":"110,638.08"}},{"$f":"SUM(M43:M51)","v":{"v":112000,"d":"112,000.00"}},{"$f":"SUM(N43:N51)","v":{"v":311203.2,"d":"311,203.20"}},{"$f":"SUM(O43:O51)","v":{"v":199203.2,"d":"199,203.20"}}]
[null,null,"TOTAL DO SUBITEM 03",{"$nulls":7},{"$f":"K52","v":{"v":1361.92,"d":"1,361.92"}},{"$f":"L52","v":{"v":110638.08,"d":"110,638.08"}},{"$f":"M52","v":{"v":112000,"d":"112,000.00"}},{"$f":"N52","v":{"v":311203.2,"d":"311,203.20"}},{"$f":"O52","v":{"v":199203.2,"d":"199,203.20"}}]
[null,null,"TOTAL DO SUBITEM 03 COM K= 1,05",{"$nulls":7},{"$f":"ROUND(K53*1.05,2)","v":{"v":1430.02,"d":"1,430.02"}},{"$f":"ROUND(L53*1.05,2)","v":{"v":116169.98,"d":"116,169.98"}},{"$f":"ROUND(M53*1.05,2)","v":{"v":117600,"d":"117,600.00"}},{"$f":"ROUND(N53*1.05,2)","v":{"v":326763.36,"d":"326,763.36"}},{"$f":"ROUND(O53*1.05,2)","v":{"v":209163.36,"d":"209,163.36"}}]
[]
[]
[]
["04",null,"CERCAMENTO"]
["04.01",null,"CERCAMENTO"]
["04.01.01",null,"SERVIÇOS DIVERSOS"]
["04.01.01.01","029207","REMOCAO DE CERCA C/TELA E/OU ARAME.","m",9.18,{"$nulls":3},{"v":500,"d":"500.00"},{"$f":"I61-H61","v":{"v":500,"d":"500.00"}},{"$nulls":3},{"$f":"ROUND($E61*I61,2)","v":{"v":4590,"d":"4,590.00"}},{"v":4590,"d":"4,590.00"}]
["04.01.01.02",180401,"CERCA C/ TELA DE ARAME GALVANIZADO REVESTIDA EM PVC C/MALHA DE 2\", 12BWG C/ ESTACAS DE CONCRETO PRE-MOLDADAS,C/ PONTA INCLINADA E DIMENSOES DE 0,10x0,10x3,00m, (DP1804-01)","m",87.83,{"$nulls":3},{"v":500,"d":"500.00"},{"$f":"I62-H62","v":{"v":500,"d":"500.00"}},{"$nulls":3},{"v":43915,"d":"43,915.00"},{"v":43915,"d":"43,915.00"}]
["04.01.01.03",189401,"REPARO DE CERCA C/ ARAME FARPADO.","m",15.46,{"$nulls":3},{"v":300,"d":"300.00"},{"$f":"I63-H63","v":{"v":300,"d":"300.00"}},{"$nulls":3},{"v":4638,"d":"4,638.00"},{"v":4638,"d":"4,638.00"}]
[]
[null,null,"TOTAL DO SUBITEM 04.01",{"$nulls":10},{"$f":"SUM(N61:N64)","v":{"v":53143,"d":"53,143.00"}},{"$f":"SUM(O61:O64)","v":{"v":53143,"d":"53,143.00"}}]
[null,null,"TOTAL DO SUBITEM 04",{"$nulls":10},{"$f":"N65","v":{"v":53143,"d":"53,143.00"}},{"$f":"O65","v":{"v":53143,"d":"53,143.00"}}]
[null,null,"TOTAL DO SUBITEM 04 COM K= 1,05",{"$nulls":10},{"$f":"ROUND(N66*1.05,2)","v":{"v":55800.15,"d":"55,800.15"}},{"$f":"ROUND(O66*1.05,2)","v":{"v":55800.15,"d":"55,800.15"}}]
[]
[]
[{"$nulls":7},{"$f":"F70+G70","v":0},null,{"$f":"I70-H70","v":0},{"$f":"ROUND($E70*F70,2)","v":0}]
[]
["05",null,"REVESTIMENTO VEGETAL DE TALUDES, BERMAS E AREAS SEMI-PLANAS CONFORME ESPECIFICAÇÃO"]
["05.01",null,"REVESTIMENTO VEGETAL DE TALUDES, BERMAS E AREAS SEMI-PLANAS CONFORME ESPECIFICAÇÃO"]
["05.01.01",null,"SERVICOS DIVERSOS"]
["05.01.01.01",119126,"EXECUÇÃO DE REVEGETAÇÃO HIDRO-SEMEADURA EM AREAS PLANAS OU SEMI PLANAS, INCLUSIVE ACOMPANHAMENTO, TRANSPORTE E IRRIGACAO ATE A PEGA TOTAL, CONFORME PROJETO.","m²",{"v":1.5,"d":"1.50"},{"$nulls":3},{"v":50000,"d":"50,000.00"},{"$f":"I75-H75","v":{"v":50000,"d":"50,000.00"}},{"$nulls":3},{"$f":"ROUND($E75*I75,2)","v":{"v":75000,"d":"75,000.00"}},{"v":75000,"d":"75,000.00"}]
["05.01.01.02",180607,"PLANTIO DE ARVORES, C/ h >= 2,00 m,  INCLUSIVE PREPARO E ADUBAÇÃO DO SOLO E IRRIGAÇÃO ATE A PEGA TOTAL","un",38.13,{"$nulls":3},{"v":2000,"d":"2,000.00"},{"v":2000,"d":"2,000.00"},{"$nulls":3},{"v":76260,"d":"76,260.00"},{"v":76260,"d":"76,260.00"}]
["05.01.01.03",180601,"PLANTIO DE GRAMA EM PLACA,INCLUSIVE CAMADA DE TERRA VEGETAL, e=0,05m, TRANSPORTE E IRRIGAÇÕO ATÉ A PEGA TOTAL","m²",10.92,{"$nulls":3},{"v":2000,"d":"2,000.00"},{"v":2000,"d":"2,000.00"},{"$nulls":3},{"v":21840,"d":"21,840.00"},{"v":21840,"d":"21,840.00"}]
["05.01.01.04",119127,"FORNECIMENTO E EXECUÇÃO DE CORDÃO VEGETADO COM CAPIM VETIVER, INCLUSIVE CAMADA DE TERRA VEGETAL, TRANSPORTE E IRRIGAÇÃO ATÉ A PEGA TOTAL, CONFORME PROJETO.","m",18.01,{"$nulls":3},{"v":1500,"d":"1,500.00"},{"v":1500,"d":"1,500.00"},{"$nulls":3},{"v":27015,"d":"27,015.00"},{"v":27015,"d":"27,015.00"}]
["05.01.01.05",119128,"FORNECIMENTO E INSTALAÇÃO DE BIOMANTAS DE PALHA UNIDIMENCIONAL TIPO TELA BIOTEXTIL 400 UP,INCLUSIVE TRANSPORTE, CONFORME PROJETO.","m²",{"v":4.9,"d":"4.90"},{"$nulls":3},{"v":5000,"d":"5,000.00"},{"v":5000,"d":"5,000.00"},{"$nulls":3},{"v":24500,"d":"24,500.00"},{"v":24500,"d":"24,500.00"}]
["05.01.01.06",119129,"FORNECIMENTO E INSTALAÇÃO DE BIOMANTAS ANTI EROSIVAS DE FIBRA DE COCO TRIDIMENSIONAL, TIPO TELA BIOTEXTIL 400 TF, INCLUSIVE TRANSPORTE,CONFORME PROJETO.","m²",{"v":14,"d":"14.00"},{"$nulls":3},{"v":7000,"d":"7,000.00"},{"v":7000,"d":"7,000.00"},{"$nulls":3},{"v":98000,"d":"98,000.00"},{"v":98000,"d":"98,000.00"}]
["05.01.01.07",119130,"FORNECIMENTO E INSTALAÇÃO DE BIOMANTAS ANTI EROSIVAS DE FIBRA DE COCO BIDIMENSIONAL, TIPO TELA FIBRAX 300 BF, INCLUSIVE TRANSPORTE, COMFORME PROJETO.","m²",{"v":6.9,"d":"6.90"},{"$nulls":3},{"v":7000,"d":"7,000.00"},{"v":7000,"d":"7,000.00"},{"$nulls":3},{"v":48300,"d":"48,300.00"},{"v":48300,"d":"48,300.00"}]
["05.01.01.08",119131,"FORNECIMENTO E FIXAÇÃO DE GRAMPOS DE AÇO CA-50, CONFORME PROJETO.","un",{"v":2,"d":"2.00"},{"$nulls":3},{"v":4000,"d":"4,000.00"},{"v":4000,"d":"4,000.00"},{"$nulls":3},{"v":8000,"d":"8,000.00"},{"v":8000,"d":"8,000.00"}]
["05.01.01.09",110704,"ENROCAMENTO C/ PEDRA DE MÃO, C/ ARRUMAÇÃO MANUAL, INCLUSIVE FORNECIMENTO DO MATERIAL","m³",126.49,{"$nulls":3},{"v":100,"d":"100.00"},{"v":100,"d":"100.00"},{"$nulls":3},{"v":12649,"d":"12,649.00"},{"v":12649,"d":"12,649.00"}]
[]
[null,null,"TOTAL DO SUBITEM 05.01",{"$nulls":10},{"$f":"SUM(N75:N83)","v":{"v":391564,"d":"391,564.00"}},{"$f":"SUM(O75:O83)","v":{"v":391564,"d":"391,564.00"}}]
[null,null,"TOTAL DO SUBITEM 05",{"$nulls":10},{"$f":"N85","v":{"v":391564,"d":"391,564.00"}},{"$f":"O85","v":{"v":391564,"d":"391,564.00"}}]
[null,null,"TOTAL DO SUBITEM 05 COM K= 1,05",{"$nulls":10},{"$f":"ROUND(N86*1.05,2)","v":{"v":411142.2,"d":"411,142.20"}},{"$f":"ROUND(O86*1.05,2)","v":{"v":411142.2,"d":"411,142.20"}}]
[]
["06",null,"SERVIÇOS COMPLEMENTARES"]
["06.01",null,"SERVIÇOS COMPLEMENTARES"]
["06.01.01",null,"SERVIÇOS COMPLEMENTARES"]
["06.01.01.01","020407","ROÇAGEM EM CAPOEIRA DENSA A MACHADO,INCLUSIVE RASPAGEM,MANUAL,JUNTAMENTO,QUEIMA DO MATERIAL E REMOÇÃO MANUAL DOS RESIDUOS P/FORA DA AREA ROÇADA.","m²",3.45,{"v":1000,"d":"1000.00"},null,{"v":1000,"d":"1,000.00"},{"v":5000,"d":"5,000.00"},{"v":4000,"d":"4,000.00"},{"$f":"ROUND($E92*F92,2)","v":{"v":3450,"d":"3,450.00"}},null,{"$f":"K92+L92","v":{"v":3450,"d":"3,450.00"}},{"$f":"E92*I92","v":{"v":17250,"d":"17,250.00"}},{"$f":"N92-M92","v":{"v":13800,"d":"13,800.00"}}]
["06.01.01.02",119132,"LIMPEZA DE CANALETAS","m",6.49,{"$nulls":3},{"v":1000,"d":"1,000.00"},{"v":1000,"d":"1,000.00"},{"$nulls":3},{"$f":"E93*I93","v":{"v":6490,"d":"6,490.00"}},{"$f":"N93-M93","v":{"v":6490,"d":"6,490.00"}}]
[]
[null,null,"TOTAL DO SUBITEM 06.01",{"$nulls":7},{"$f":"SUM(K92:K94)","v":{"v":3450,"d":"3,450.00"}},null,{"$f":"SUM(M92:M94)","v":{"v":3450,"d":"3,450.00"}},{"$f":"SUM(N92:N93)","v":{"v":23740,"d":"23,740.00"}},{"$f":"N95-M95","v":{"v":20290,"d":"20,290.00"}}]
[null,null,"TOTAL DO SUBITEM 06",{"$nulls":7},{"$f":"K95","v":{"v":3450,"d":"3,450.00"}},null,{"$f":"M95","v":{"v":3450,"d":"3,450.00"}},{"$f":"N95","v":{"v":23740,"d":"23,740.00"}},{"$f":"N96-M96","v":{"v":20290,"d":"20,290.00"}}]
[null,null,"TOTAL DO SUBITEM 06 COM K= 1,05",{"$nulls":7},{"$f":"ROUND(K96*1.05,2)","v":{"v":3622.5,"d":"3,622.50"}},null,{"$f":"ROUND(M96*1.05,2)","v":{"v":3622.5,"d":"3,622.50"}},{"$f":"1.05*N96","v":{"v":24927,"d":"24,927.00"}},{"$f":"N97-M97","v":{"v":21304.5,"d":"21,304.50"}}]
[]
["07",null,"CONTENÇÕES"]
["07.01",null,"CONTENÇÕES"]
["07.01.01",null,"SERVICOS DIVERSOS"]
["07.01.01.01",119136,"FORNECIMENTO E COLOCAÇÃO DE PIQUETES DE MADEIRA PARA CONTENÇÃO DOS ROLOS DAS MANTAS,INCLUSIVE TRANSPORTE, CONFORME PROJETO.","m",0.39,{"$nulls":3},{"v":5000,"d":"5,000.00"},{"v":5000,"d":"5,000.00"},{"$nulls":3},{"$f":"ROUND($E102*I102,2)","v":{"v":1950,"d":"1,950.00"}},{"v":1950,"d":"1,950.00"}]
["07.01.01.02",119133,"EXECUÇÃO DE CONTENÇÃO C/ SOLO-PNEUS, INCLUSIVE, FORNECIMENTO, TRANSPORTE E ENCHIMENTO DOS PNEUS, CONFORME PROJETO","m³",{"v":50,"d":"50.00"},{"$nulls":3},{"v":500,"d":"500.00"},{"v":500,"d":"500.00"},{"$nulls":3},{"v":25000,"d":"25,000.00"},{"v":25000,"d":"25,000.00"}]
["07.01.01.03",119134,"FORNECIMENTO E EXECUÇÃO DAS PALICADAS DE MADEIRA IMUNIZADAS,INCLUSIVE TRANSPORTE, CONFORME PROJETO.","m",149.99,{"$nulls":3},{"v":250,"d":"250.00"},{"v":250,"d":"250.00"},{"$nulls":3},{"v":37497.5,"d":"37,497.50"},{"v":37497.5,"d":"37,497.50"}]
["07.01.01.04",119135,"FORNECIMENTO E COLOCAÇÃO DOS SACOS DE JUTA, INCLUSIVE TRANSPORTE, CONFORME PROJETO.","m",{"v":2,"d":"2.00"},{"$nulls":3},{"v":2500,"d":"2,500.00"},{"v":2500,"d":"2,500.00"},{"$nulls":3},{"v":5000,"d":"5,000.00"},{"v":5000,"d":"5,000.00"}]
["07.01.01.05",110704,"ENROCAMENTO C/ PEDRA DE MAO, C/ ARRUMAÇÃO MANUAL, INCLUSIVE FORNECIMENTO DO MATERIAL","m³",126.49,{"$nulls":3},{"v":200,"d":"200.00"},{"v":200,"d":"200.00"},{"$nulls":3},{"v":25298,"d":"25,298.00"},{"v":25298,"d":"25,298.00"}]
["07.01.01.06",180607,"PLANTIO DE ARVORES, C/ h >= 2,00 m,  INCLUSIVE PREPARO E ADUBAÇÃO DO SOLO E IRRIGAÇÃO ATÉ A PEGA TOTAL","un",38.13,{"$nulls":3},{"v":2000,"d":"2,000.00"},{"v":2000,"d":"2,000.00"},{"$nulls":3},{"v":76260,"d":"76,260.00"},{"v":76260,"d":"76,260.00"}]
["07.01.01.07",111016,"FORNECIMENTO E COLOCAÇÃO DE MANTA GEOTEXTIL TECIDA C/ GRAMATURA DE 445 g/mý","m²",11.06,{"$nulls":3},{"v":3000,"d":"3,000.00"},{"v":3000,"d":"3,000.00"},{"$nulls":3},{"v":33180,"d":"33,180.00"},{"v":33180,"d":"33,180.00"}]
[]
[null,null,"TOTAL DO SUBITEM 07.01",{"$nulls":10},{"$f":"SUM(N102:N109)","v":{"v":204185.5,"d":"204,185.50"}},{"$f":"SUM(O102:O109)","v":{"v":204185.5,"d":"204,185.50"}}]
[null,null,"TOTAL DO SUBITEM 07",{"$nulls":10},{"$f":"N110","v":{"v":204185.5,"d":"204,185.50"}},{"$f":"O110","v":{"v":204185.5,"d":"204,185.50"}}]
[null,null,"TOTAL DO SUBITEM 07 COM K= 1,05",{"$nulls":10},{"$f":"ROUND(N111*1.05,2)","v":{"v":214394.78,"d":"214,394.78"}},{"$f":"ROUND(O111*1.05,2)","v":{"v":214394.78,"d":"214,394.78"}}]
[]
["TOTAL GERAL SERVIÇOS",{"$nulls":9},{"$f":"K18+K37+K53+K66+K86+K96+K111","v":{"v":38695.68,"d":"38,695.68"}},{"$f":"L18+L37+L53+L66+L86+L96+L111","v":{"v":140339.84,"d":"140,339.84"}},{"$f":"M18+M37+M53+M66+M86+M96+M111","v":{"v":169921.76,"d":"169,921.76"}},{"$f":"N18+N37+N53+N66+N86+N96+N111","v":{"v":1124709.34,"d":"1,124,709.34"}},{"$f":"O18+O37+O53+O66+O86+O96+O111","v":{"v":954787.5800000001,"d":"954,787.58"}}]
["TOTAL GERAL SERVIÇOS COM K= 1,05",{"$nulls":9},{"$f":"ROUND(K114*1.05,2)","v":{"v":40630.46,"d":"40,630.46"}},{"$f":"ROUND(L114*1.05,2)","v":{"v":147356.83,"d":"147,356.83"}},{"$f":"ROUND(M114*1.05,2)","v":{"v":178417.85,"d":"178,417.85"}},{"$f":"ROUND(N114*1.05,2)","v":{"v":1180944.81,"d":"1,180,944.81"}},{"$f":"ROUND(O114*1.05,2)","v":{"v":1002526.96,"d":"1,002,526.96"}},{"$f":"M115+O115","v":{"v":1180944.81,"d":"1,180,944.81"}}]
[]
[]
[]
[]
[null,null,"CONSTRUTORA: TECTRAN BAHIA LTDA",{"$nulls":4},"FISCALIZAÇÃO:  EMBASA - EMPRESA BAIANA DE ÁGUAS E SANEAMENTO S/A"]
[null,null,"Engº Fernando Gomes de Oliveira",{"$nulls":3},"Engª Sandra Maria Araújo Ideião"]
[]
[]
[]
[{"$nulls":11},{"$f":"K115+L115","v":{"v":187987.28999999998,"d":"187,987.29"}},{"$f":"K114+L114","v":{"v":179035.52,"d":"179,035.52"}}]
[{"$nulls":12},{"$f":"M125*1.05","v":{"v":187987.296,"d":"187,987.30"}},{"$f":"P115-M126","v":{"v":992957.5140000001,"d":"992,957.51"}}]

{"sheet":"MEDIÇÃO 02 (2)","index":9,"n_rows":121,"n_cols":16,"rows_kept":121,"hidden":true,"merged":[[7,0,8,0],[7,1,8,1],[7,2,8,2],[7,3,8,3],[7,4,8,4],[115,0,115,2],[116,0,116,2]]}
["EMBASA - EMPRESA BAIANA DE ÁGUAS E SANEAMENTO S. A .",{"$nulls":8},"MODALIDADE: CONCORRÊNCIA NACIONAL"]
["PROGRAMA: ",{"$nulls":8},"DATA DA PROPOSTA: 08/11/2010"]
["TIPO DE EMPREENDIMENTO: RECUPERAÇÃO DA ÁREA DE JAZIDA CONSTRUÇÃO DA BARRAGEM DE SANTA HELENA",{"$nulls":5},"MEDIÇÃO Nº 02",null,null,"INÍCIO DA OBRA: 03/01/2011"]
["AGENTE FINANCEIRO:  RECURSOS PRÓPRIOS",{"$nulls":8},"FIM DA OBRA: 03/05/2011 "]
["CONTRATADA: TECTRAN BAHIA LTDA",{"$nulls":8},"VALOR DO CONTRATO INICIAL: R$ 1.180.944,81"]
["LOCALIZAÇÃO: DIAS D'ÁVILA - MATA DE SÃO JOÃO - BA",null,null,"PERÍODO DA MEDIÇÃO: ",null,"01/02/2011 a","2011-02-28",null,null,"VALOR DO CONTRATO ATUALIZADO: R$1.180.944,81"]
["DATA DE ASSINATURA DO CONTRATO: 18/02/2010",{"$nulls":8},"CONTRATO Nº: 1.205/10"]
["ÍTEM","CÓDIGO","DESCRIÇÃO DOS SERVIÇOS","UN","P. UNIT.","QUANTIDADE",{"$nulls":4},"VALOR EM R$"]
[{"$nulls":5},"MEDIDO","MEDIDO\nANTERIOR","MEDIDO\nACUMULADO","CONTRATADO","SALDO","MEDIDO","MEDIDO\nANTERIOR","MEDIDO\nACUMULADO","CONTRATADO","SALDO"]
["01",null,"MOBILIZAÇÃO E DESMOBILIZAÇÃO DO CANTEIRO DE OBRA",{"$nulls":4},{"$f":"F10+G10","v":0},null,{"$f":"I10-H10","v":0},{"$f":"ROUND($E10*F10,2)","v":0}]
["01.01",null,"MOBILIZAÇÃO E DESMOBILIZAÇÃO DO CANTEIRO DE OBRA",{"$nulls":4},0,null,{"$f":"I11-H11","v":0},0]
["01.01.01",null,"MOBILIZAÇÃO E DESMOBILIZAÇÃO DO CANTEIRO DE OBRA",{"$nulls":4},0,null,{"$f":"I12-H12","v":0},0]
["01.01.01.01",{"v":19201,"d":"019201"},"MOBILIZACÃO E INSTALACÃO DE CANTEIRO DE OBRAS ","vb",{"v":41990,"d":"41,990.00"},{"v":0.2,"d":"0.20"},{"v":0.4,"d":"0.40"},{"v":0.6000000000000001,"d":"0.60"},{"v":1,"d":"1.00"},{"$f":"I13-H13","v":{"v":0.3999999999999999,"d":"0.40"}},{"v":8398,"d":"8,398.00"},{"v":16796,"d":"16,796.00"},{"v":25194,"d":"25,194.00"},{"v":41990,"d":"41,990.00"},{"v":16796,"d":"16,796.00"}]
["01.01.01.02",{"v":19204,"d":"019204"},"DESMOBILIZACÃO DE CANTEIRO DE OBRAS ","vb",{"v":4680,"d":"4,680.00"},null,null,0,{"v":1,"d":"1.00"},{"$f":"I14-H14","v":{"v":1,"d":"1.00"}},0,0,0,{"v":4680,"d":"4,680.00"},{"v":4680,"d":"4,680.00"}]
["01.01.01.03","030110","PLACA DE IDENTIFICACAO DA OBRA PADRAO EMBASA, INCLUSIVE FORNECIMENTO, TRANSPORTE E INSTALAÇÃO (DP0301-04)","m²",89.47,{"v":8,"d":"8.00"},null,{"v":8,"d":"8.00"},{"v":12,"d":"12.00"},{"v":4,"d":"4.00"},715.76,0,715.76,{"v":1073.64,"d":"1,073.64"},357.88]
[{"$nulls":7},0,null,0,0]
[null,null,"TOTAL DO SUBITEM 01.01",{"$nulls":4},0,null,0,{"$f":"SUM(K10:K16)","v":{"v":9113.76,"d":"9,113.76"}},{"$f":"SUM(L10:L16)","v":{"v":16796,"d":"16,796.00"}},{"$f":"SUM(M10:M16)","v":{"v":25909.76,"d":"25,909.76"}},{"$f":"SUM(N10:N16)","v":{"v":47743.64,"d":"47,743.64"}},{"$f":"SUM(O10:O16)","v":{"v":21833.88,"d":"21,833.88"}}]
[null,null,"TOTAL DO SUBITEM 01",{"$nulls":4},0,null,0,{"$f":"K17","v":{"v":9113.76,"d":"9,113.76"}},{"$f":"L17","v":{"v":16796,"d":"16,796.00"}},{"$f":"M17","v":{"v":25909.76,"d":"25,909.76"}},{"$f":"N17","v":{"v":47743.64,"d":"47,743.64"}},{"$f":"O17","v":{"v":21833.88,"d":"21,833.88"}}]
[null,null,"TOTAL DO SUBITEM 01 COM K= 1,05",{"$nulls":4},0,null,0,{"$f":"ROUND(K18*1.05,2)","v":{"v":9569.45,"d":"9,569.45"}},{"$f":"ROUND(L18*1.05,2)","v":{"v":17635.8,"d":"17,635.80"}},{"$f":"ROUND(M18*1.05,2)","v":{"v":27205.25,"d":"27,205.25"}},{"$f":"ROUND(N18*1.05,2)","v":{"v":50130.82,"d":"50,130.82"}},{"$f":"ROUND(O18*1.05,2)","v":{"v":22925.57,"d":"22,925.57"}}]
[{"$nulls":7},0,null,0,0]
["02",null,"SERVIÇOS PRELIMINARES",{"$nulls":4},0,null,0,0]
["02.01",null,"SERVIÇOS PRELIMINARES",{"$nulls":4},0,null,0,0]
["02.01.01",null,"MOVIMENTO DE TERRA",{"$nulls":4},0,null,0,0]
["02.01.01.01",{"v":20301,"d":"020301"},"LIMPEZA MANUAL DO TERRENO, INCLUSIVE RASPAGEM, JUNTAMENTO E QUEIMA DO MATERIAL","m²",1.72,null,{"v":1600,"d":"1,600.00"},{"v":1600,"d":"1,600.00"},{"v":5000,"d":"5,000.00"},{"v":3400,"d":"3,400.00"},0,{"v":2752,"d":"2,752.00"},{"v":2752,"d":"2,752.00"},{"v":8600,"d":"8,600.00"},{"v":5848,"d":"5,848.00"}]
["02.01.01.02",{"v":50661,"d":"050661"},"REGULARIZAÇÃO DE TALUDES POR PROCESSO MANUAL","m²",1.46,null,null,0,{"v":5000,"d":"5,000.00"},{"v":5000,"d":"5,000.00"},0,0,0,{"v":7300,"d":"7,300.00"},{"v":7300,"d":"7,300.00"}]
["02.01.01.03",{"v":50613,"d":"050613"},"ESCAVAÇÃO E TRANSPORTE ATÉ 30m C/ TRATOR DE ESTEIRAS C/ LAMINA, P/ EMPILHAMENTO EM MATERIAL DE 1ª CAT.","m³",1.55,{"v":5000,"d":"5,000.00"},null,{"v":5000,"d":"5,000.00"},{"v":5000,"d":"5,000.00"},0,{"v":7750,"d":"7,750.00"},0,{"v":7750,"d":"7,750.00"},{"v":7750,"d":"7,750.00"},0]
["02.01.01.04",{"v":60104,"d":"060104"},"CARGA E DESCARGA DE SOLO","m³",1.76,{"v":5000,"d":"5,000.00"},null,{"v":5000,"d":"5,000.00"},{"v":5000,"d":"5,000.00"},0,{"v":8800,"d":"8,800.00"},0,{"v":8800,"d":"8,800.00"},{"v":8800,"d":"8,800.00"},0]
["02.01.01.05",{"v":60204,"d":"060204"},"MOMENTO DE TRANSPORTE DE SOLO, EM CAMINHAO BASCULANTE","m³xkm",0.52,{"v":5000,"d":"5,000.00"},null,{"v":5000,"d":"5,000.00"},{"v":5000,"d":"5,000.00"},0,{"v":2600,"d":"2,600.00"},0,{"v":2600,"d":"2,600.00"},{"v":2600,"d":"2,600.00"},0]
["02.01.01.06",{"v":60125,"d":"060125"},"ESPALHAMENTO MECANICO DE SOLO EM BOTA-FORA","m³",1.04,{"v":4000,"d":"4,000.00"},{"v":1000,"d":"1,000.00"},{"v":5000,"d":"5,000.00"},{"v":5000,"d":"5,000.00"},0,{"v":4160,"d":"4,160.00"},{"v":1040,"d":"1,040.00"},{"v":5200,"d":"5,200.00"},{"v":5200,"d":"5,200.00"},0]
["02.01.01.08",{"v":20407,"d":"020407"},"ROÇAGEM EM CAPOEIRA DENSA A MACHADO, INCLUSIVE RASPAGEM MANUAL, JUNTAMENTO, QUEIMA DO MATERIAL E REMOÇÃO MANUAL DOS RESÍODOS PARA FORA DA ÁREA ROÇADA","m²",3.45,null,null,0,{"v":1000,"d":"1,000.00"},{"v":1000,"d":"1,000.00"},0,0,0,{"v":3450,"d":"3,450.00"},{"v":3450,"d":"3,450.00"}]
["02.01.01.09",{"v":50310,"d":"050310"},"ESCAVAÇÃO MANUAL DE POÇOS E CAVAS DE FUNDAÇÃO EM SOLO DE 1ª CATEGORIA EXECUTADA C/ PROFUNDIDADE ACIMA DE 4,50m","m³",21.74,null,null,0,{"v":1000,"d":"1,000.00"},{"v":1000,"d":"1,000.00"},0,0,0,{"v":21740,"d":"21,740.00"},{"v":21740,"d":"21,740.00"}]
["02.01.01.10",{"v":50404,"d":"050404"},"EXECUÇÃO DE ATERRO EM VALAS POÇOS/CAVAS DE FUNDAÇÃO COM FORNECIMENTO DE AREIA, INCLUSIVE LANÇAMENTO, ESPALHAMENTO, COMPACTAÇÃO C/ PLACA VIBRATORIA, SOQUETE PNEUMATICO OU SOQUETE MANUAL","m³",25.03,null,null,0,{"v":1000,"d":"1,000.00"},{"v":1000,"d":"1,000.00"},0,0,0,{"v":25030,"d":"25,030.00"},{"v":25030,"d":"25,030.00"}]
["02.01.01.11",{"v":50807,"d":"050807"},"COMPACTACÃO DE ATERRO P/ ENSECADEIRAS C/ SOLO, INCLUSIVE DESTORROAMENTO, UMIDECIMENTO, HOMOGENEIZAÇÃO E COMPACTAÇÃO C/ ROLO","m³",1.46,{"v":1000,"d":"1,000.00"},null,{"v":1000,"d":"1,000.00"},{"v":1000,"d":"1,000.00"},0,{"v":1460,"d":"1,460.00"},0,{"v":1460,"d":"1,460.00"},{"v":1460,"d":"1,460.00"},0]
["02.01.01.12",{"v":50658,"d":"050658"},"REGULARIZAÇÃO DE TALUDES POR PROCESSO MECÂNICO","m²",0.12,null,null,0,{"v":10000,"d":"10,000.00"},{"v":10000,"d":"10,000.00"},0,0,0,{"v":1200,"d":"1,200.00"},{"v":1200,"d":"1,200.00"}]
[{"$nulls":7},0,null,0,0]
[null,null,"TOTAL DO SUBITEM 02.01",{"$nulls":4},0,null,0,{"$f":"SUM(K24:K35)","v":{"v":24770,"d":"24,770.00"}},{"$f":"SUM(L24:L35)","v":{"v":3792,"d":"3,792.00"}},{"$f":"SUM(M24:M35)","v":{"v":28562,"d":"28,562.00"}},{"$f":"SUM(N24:N35)","v":{"v":93130,"d":"93,130.00"}},{"$f":"SUM(O24:O35)","v":{"v":64568,"d":"64,568.00"}}]
[null,null,"TOTAL DO SUBITEM 02",{"$nulls":4},0,null,0,{"$f":"K36","v":{"v":24770,"d":"24,770.00"}},{"$f":"L36","v":{"v":3792,"d":"3,792.00"}},{"$f":"M36","v":{"v":28562,"d":"28,562.00"}},{"$f":"N36","v":{"v":93130,"d":"93,130.00"}},{"$f":"O36","v":{"v":64568,"d":"64,568.00"}}]
[null,null,"TOTAL DO SUBITEM 02 COM K= 1,05",{"$nulls":4},0,null,0,{"$f":"ROUND(K37*1.05,2)","v":{"v":26008.5,"d":"26,008.50"}},{"$f":"ROUND(L37*1.05,2)","v":{"v":3981.6,"d":"3,981.60"}},{"$f":"ROUND(M37*1.05,2)","v":{"v":29990.1,"d":"29,990.10"}},{"$f":"ROUND(N37*1.05,2)","v":{"v":97786.5,"d":"97,786.50"}},{"$f":"ROUND(O37*1.05,2)","v":{"v":67796.4,"d":"67,796.40"}}]
[{"$nulls":7},0,null,0,0]
["03",null,"DRENAGEM",{"$nulls":4},0,null,0,0]
["03.01",null,"DRENAGEM",{"$nulls":4},0,null,0,0]
["03.01.01",null,"SERVIÇOS DIVERSOS",{"$nulls":4},0,null,0,{"$f":"ROUND($E42*F42,2)","v":0}]
["03.01.01.01",100307,"CAIXA DE PASSAGEM/RECEPCAO EM ALVEN. DE TIJOLO MACICO, TAMPA EM CONCRETO ARMADO, SECAO INTERNA 1,00 X 1,00m, h<=1,30 m (CP TIPO III / CR TIPO III) DP1003-01/02","un",770.52,null,null,0,{"v":10,"d":"10.00"},{"v":10,"d":"10.00"},0,{"$f":"ROUND($E43*G43,2)","v":0},0,{"v":7705.2,"d":"7,705.20"},{"v":7705.2,"d":"7,705.20"}]
["03.01.01.02",119121,"FORNECIMENTO E EXECUCAO DE CANALETA REVESTIDA COM SINTEMAX (0,80x0,30)m CONFORME PROJETO.","m",{"v":35,"d":"35.00"},null,null,0,{"v":1500,"d":"1,500.00"},{"v":1500,"d":"1,500.00"},0,0,0,{"v":52500,"d":"52,500.00"},{"v":52500,"d":"52,500.00"}]
["03.01.01.03",119122,"FORNECIMENTO E EXECUCAO DE LEIRAS DE PROTECAO, INCLUSIVE CAMADA DE TERRA VEGETAL, TRANSPORTE E IRRIGACAO ATE A PEGA TOTAL, CONFORME PROJETO.","m",{"v":15,"d":"15.00"},null,null,0,{"v":500,"d":"500.00"},{"v":500,"d":"500.00"},0,0,0,{"v":7500,"d":"7,500.00"},{"v":7500,"d":"7,500.00"}]
["03.01.01.04",119123,"FORNECIMENTO E EXECUCAO DE REGULARIZACAO COM FEIXES DE FIBRAS VEGETAIS INCLUSIVE TRANSPORTE, CONFORME PROJETO.","m",18.01,null,null,0,{"v":1200,"d":"1,200.00"},{"v":1200,"d":"1,200.00"},0,0,0,{"v":21612,"d":"21,612.00"},{"v":21612,"d":"21,612.00"}]
["03.01.01.05",119120,"FORNECIMENTO E INSTALAÇAO DE ESTRUTURAS DISSIPADORAS DE ENERGIA (DESCIDAS D'AGUA) COM BERMALONGA D20 / D40 CONFORME PROJETO (50% DE CADA)","m",{"v":15,"d":"15.00"},null,null,0,{"v":2500,"d":"2,500.00"},{"v":2500,"d":"2,500.00"},0,0,0,{"v":37500,"d":"37,500.00"},{"v":37500,"d":"37,500.00"}]
["03.01.01.06",110619,"EXECUÇÃO DE DESCIDA D'AGUA EM ALVENARIA DE PEDRA ARGAMASSADA  S/ REVESTIMENTO (DP1106-01)","m³",274.43,null,null,0,{"v":200,"d":"200.00"},{"v":200,"d":"200.00"},0,0,0,{"v":54886,"d":"54,886.00"},{"v":54886,"d":"54,886.00"}]
["03.01.01.07",119124,"FORNECIMENTO E CONSTRUCAO DE CALHAS VERDES DE DRENAGEM COM (0,40x0,40)m REVESTIDA COM BIOMANTAS INCLUSIVE TRANSPORTE, CONFORME PROJETO.","m",{"v":35,"d":"35.00"},null,null,0,{"v":500,"d":"500.00"},{"v":500,"d":"500.00"},0,0,0,{"v":17500,"d":"17,500.00"},{"v":17500,"d":"17,500.00"}]
["03.01.01.08",119125,"CONSTRUCAO DE BACIAS DE RETENÇAO UTILIZANDO MAQUINAS DE TERRAPLENAGEM INCLUSIVE DESLOCAMENTO DOS EQUIPAMENTOS, CONFORME PROJETO.","m³",{"v":28,"d":"28.00"},48.64,{"v":3951.36,"d":"3,951.36"},{"v":4000,"d":"4,000.00"},{"v":4000,"d":"4,000.00"},0,{"v":1361.92,"d":"1,361.92"},{"v":110638.08,"d":"110,638.08"},{"v":112000,"d":"112,000.00"},{"v":112000,"d":"112,000.00"},0]
[{"$nulls":7},0,null,0,0]
[null,null,"TOTAL DO SUBITEM 03.01",{"$nulls":4},0,null,0,{"$f":"SUM(K43:K51)","v":{"v":1361.92,"d":"1,361.92"}},{"$f":"SUM(L43:L51)","v":{"v":110638.08,"d":"110,638.08"}},{"$f":"SUM(M43:M51)","v":{"v":112000,"d":"112,000.00"}},{"$f":"SUM(N43:N51)","v":{"v":311203.2,"d":"311,203.20"}},{"$f":"SUM(O43:O51)","v":{"v":199203.2,"d":"199,203.20"}}]
[null,null,"TOTAL DO SUBITEM 03",{"$nulls":4},0,null,0,{"$f":"K52","v":{"v":1361.92,"d":"1,361.92"}},{"$f":"L52","v":{"v":110638.08,"d":"110,638.08"}},{"$f":"M52","v":{"v":112000,"d":"112,000.00"}},{"$f":"N52","v":{"v":311203.2,"d":"311,203.20"}},{"$f":"O52","v":{"v":199203.2,"d":"199,203.20"}}]
[null,null,"TOTAL DO SUBITEM 03 COM K= 1,05",{"$nulls":4},0,null,0,{"$f":"ROUND(K53*1.05,2)","v":{"v":1430.02,"d":"1,430.02"}},{"$f":"ROUND(L53*1.05,2)","v":{"v":116169.98,"d":"116,169.98"}},{"$f":"ROUND(M53*1.05,2)","v":{"v":117600,"d":"117,600.00"}},{"$f":"ROUND(N53*1.05,2)","v":{"v":326763.36,"d":"326,763.36"}},{"$f":"ROUND(O53*1.05,2)","v":{"v":209163.36,"d":"209,163.36"}}]
[]
[]
[{"$nulls":7},0,null,0,{"$f":"ROUND($E57*F57,2)","v":0}]
["04",null,"CERCAMENTO",{"$nulls":4},0,null,0,0]
["04.01",null,"CERCAMENTO",{"$nulls":4},0,null,0,0]
["04.01.01",null,"SERVIÇOS DIVERSOS",{"$nulls":4},0,null,0,0]
["04.01.01.01","029207","REMOCAO DE CERCA C/TELA E/OU ARAME.","m",9.18,null,null,0,{"v":500,"d":"500.00"},{"v":500,"d":"500.00"},0,{"$f":"ROUND($E61*G61,2)","v":0},0,{"v":4590,"d":"4,590.00"},{"v":4590,"d":"4,590.00"}]
["04.01.01.02",180401,"CERCA C/ TELA DE ARAME GALVANIZADO REVESTIDA EM PVC C/MALHA DE 2\", 12BWG C/ ESTACAS DE CONCRETO PRE-MOLDADAS,C/ PONTA INCLINADA E DIMENSOES DE 0,10x0,10x3,00m, (DP1804-01)","m",87.83,null,null,0,{"v":500,"d":"500.00"},{"v":500,"d":"500.00"},0,0,0,{"v":43915,"d":"43,915.00"},{"v":43915,"d":"43,915.00"}]
["04.01.01.03",189401,"REPARO DE CERCA C/ ARAME FARPADO.","m",15.46,null,null,0,{"v":300,"d":"300.00"},{"v":300,"d":"300.00"},0,0,0,{"v":4638,"d":"4,638.00"},{"v":4638,"d":"4,638.00"}]
[{"$nulls":7},0,null,0,0]
[null,null,"TOTAL DO SUBITEM 04.01",{"$nulls":4},0,null,0,null,{"$f":"SUM(L61:L64)","v":0},{"$f":"SUM(M61:M64)","v":0},{"$f":"SUM(N61:N64)","v":{"v":53143,"d":"53,143.00"}},{"$f":"SUM(O61:O64)","v":{"v":53143,"d":"53,143.00"}}]
[null,null,"TOTAL DO SUBITEM 04",{"$nulls":4},0,null,0,null,{"$f":"L65","v":0},{"$f":"M65","v":0},{"$f":"N65","v":{"v":53143,"d":"53,143.00"}},{"$f":"O65","v":{"v":53143,"d":"53,143.00"}}]
[null,null,"TOTAL DO SUBITEM 04 COM K= 1,05",{"$nulls":4},0,null,0,null,{"$f":"ROUND(L66*1.05,2)","v":0},{"$f":"ROUND(M66*1.05,2)","v":0},{"$f":"ROUND(N66*1.05,2)","v":{"v":55800.15,"d":"55,800.15"}},{"$f":"ROUND(O66*1.05,2)","v":{"v":55800.15,"d":"55,800.15"}}]
[{"$nulls":7},0,null,0,{"$f":"ROUND($E68*F68,2)","v":0}]
[]
[]
[null,null,"CONSTRUTORA: TECTRAN BAHIA LTDA",{"$nulls":4},"FISCALIZAÇÃO:  EMBASA - EMPRESA BAIANA DE ÁGUAS E SANEAMENTO S/A"]
[null,null,"Engº Fernando Gomes de Oliveira",{"$nulls":3},"Engª Sandra Maria Araújo Ideião"]
[]
["05",null,"REVESTIMENTO VEGETAL DE TALUDES, BERMAS E AREAS SEMI-PLANAS CONFORME ESPECIFICAÇÃO",{"$nulls":4},{"$f":"F74+G74","v":0},null,{"$f":"I74-H74","v":0},{"$f":"ROUND($E74*F74,2)","v":0}]
["05.01",null,"REVESTIMENTO VEGETAL DE TALUDES, BERMAS E AREAS SEMI-PLANAS CONFORME ESPECIFICAÇÃO",{"$nulls":4},0,null,0,0]
["05.01.01",null,"SERVICOS DIVERSOS",{"$nulls":4},0,null,0,0]
["05.01.01.01",119126,"EXECUÇÃO DE REVEGETAÇÃO HIDRO-SEMEADURARA EM AREAS PLANAS OU SEMI PLANAS, INCLUSIVE ACOMPANHAMENTO, TRANSPORTE E IRRIGACAO ATE A PEGA TOTAL, CONFORME PROJETO.","m²",{"v":1.5,"d":"1.50"},null,null,0,{"v":50000,"d":"50,000.00"},{"v":50000,"d":"50,000.00"},0,{"$f":"ROUND($E77*G77,2)","v":0},0,{"v":75000,"d":"75,000.00"},{"v":75000,"d":"75,000.00"}]
["05.01.01.02",180607,"PLANTIO DE ARVORES, C/ h >= 2,00 m,  INCLUSIVE PREPARO E ADUBAÇÃO DO SOLO E IRRIGAÇÃO ATE A PEGA TOTAL","un",38.13,null,null,0,{"v":2000,"d":"2,000.00"},{"v":2000,"d":"2,000.00"},0,0,0,{"v":76260,"d":"76,260.00"},{"v":76260,"d":"76,260.00"}]
["05.01.01.03",180601,"PLANTIO DE GRAMA EM PLACA,INCLUSIVE CAMADA DE TERRA VEGETAL, e=0,05m, TRANSPORTE E IRRIGAÇÕO ATÉ A PEGA TOTAL","m²",10.92,null,null,0,{"v":2000,"d":"2,000.00"},{"v":2000,"d":"2,000.00"},0,0,0,{"v":21840,"d":"21,840.00"},{"v":21840,"d":"21,840.00"}]
["05.01.01.04",119127,"FORNECIMENTO E EXECUÇÃO DE CORDÃO VEGETADO COM CAPIM VETIVER, INCLUSIVE CAMADA DE TERRA VEGETAL, TRANSPORTE E IRRIGAÇÃO ATÉ A PEGA TOTAL, CONFORME PROJETO.","m",18.01,null,null,0,{"v":1500,"d":"1,500.00"},{"v":1500,"d":"1,500.00"},0,0,0,{"v":27015,"d":"27,015.00"},{"v":27015,"d":"27,015.00"}]
["05.01.01.05",119128,"FORNECIMENTO E INSTALAÇÃO DE BIOMANTAS DE PALHA UNIDIMENCIONAL TIPO TELA BIOTEXTIL 400 UP,INCLUSIVE TRANSPORTE, CONFORME PROJETO.","m²",{"v":4.9,"d":"4.90"},null,null,0,{"v":5000,"d":"5,000.00"},{"v":5000,"d":"5,000.00"},0,{"$f":"SUM(L77:L80)","v":0},0,{"$f":"ROUND($E81*I81,2)","v":{"v":24500,"d":"24,500.00"}},{"v":24500,"d":"24,500.00"}]
["05.01.01.06",119129,"FORNECIMENTO E INSTALAÇÃO DE BIOMANTAS ANTI EROSIVAS DE FIBRA DE COCO TRIDIMENSIONAL, TIPO TELA BIOTEXTIL 400 TF, INCLUSIVE TRANSPORTE,CONFORME PROJETO.","m²",{"v":14,"d":"14.00"},null,null,0,{"v":7000,"d":"7,000.00"},{"v":7000,"d":"7,000.00"},0,0,0,{"v":98000,"d":"98,000.00"},{"v":98000,"d":"98,000.00"}]
["05.01.01.07",119130,"FORNECIMENTO E INSTALAÇÃO DE BIOMANTAS ANTI EROSIVAS DE FIBRA DE COCO BIDIMENSIONAL, TIPO TELA FIBRAX 300 BF, INCLUSIVE TRANSPORTE, COMFORME PROJETO.","m²",{"v":6.9,"d":"6.90"},null,null,0,{"v":7000,"d":"7,000.00"},{"v":7000,"d":"7,000.00"},0,0,0,{"v":48300,"d":"48,300.00"},{"v":48300,"d":"48,300.00"}]
["05.01.01.08",119131,"FORNECIMENTO E FIXAÇÃO DE GRAMPOS DE AÇO CA-50, CONFORME PROJETO.","un",{"v":2,"d":"2.00"},null,null,0,{"v":4000,"d":"4,000.00"},{"v":4000,"d":"4,000.00"},0,{"$f":"ROUND($E84*G84,2)","v":0},{"$f":"ROUND($E84*H84,2)","v":0},{"v":8000,"d":"8,000.00"},{"v":8000,"d":"8,000.00"}]
["05.01.01.09",110704,"ENROCAMENTO C/ PEDRA DE MÃO, C/ ARRUMAÇÃO MANUAL, INCLUSIVE FORNECIMENTO DO MATERIAL","m³",126.49,null,null,0,{"v":100,"d":"100.00"},{"v":100,"d":"100.00"},0,{"$f":"ROUND($E85*G85,2)","v":0},{"$f":"ROUND($E85*H85,2)","v":0},{"v":12649,"d":"12,649.00"},{"v":12649,"d":"12,649.00"}]
[{"$nulls":7},0,null,0,0]
[null,null,"TOTAL DO SUBITEM 05.01",{"$nulls":4},0,null,0,0,{"$f":"SUM(L77:L85)","v":0},{"$f":"SUM(M77:M85)","v":0},{"$f":"SUM(N77:N85)","v":{"v":391564,"d":"391,564.00"}},{"$f":"SUM(O77:O85)","v":{"v":391564,"d":"391,564.00"}}]
[null,null,"TOTAL DO SUBITEM 05",{"$nulls":4},0,null,0,0,{"$f":"L87","v":0},{"$f":"M87","v":0},{"$f":"N87","v":{"v":391564,"d":"391,564.00"}},{"$f":"O87","v":{"v":391564,"d":"391,564.00"}}]
[null,null,"TOTAL DO SUBITEM 05 COM K= 1,05",{"$nulls":4},0,null,0,0,{"$f":"ROUND(L88*1.05,2)","v":0},{"$f":"ROUND(M88*1.05,2)","v":0},{"$f":"ROUND(N88*1.05,2)","v":{"v":411142.2,"d":"411,142.20"}},{"$f":"ROUND(O88*1.05,2)","v":{"v":411142.2,"d":"411,142.20"}}]
[{"$nulls":7},0,null,0,0]
["06",null,"SERVIÇOS COMPLEMENTARES",{"$nulls":4},0,null,0,0]
["06.01",null,"SERVIÇOS COMPLEMENTARES",{"$nulls":4},0,null,0,0]
["06.01.01",null,"SERVIÇOS COMPLEMENTARES",{"$nulls":4},0,null,0,0]
["06.01.01.01","020407","ROÇAGEM EM CAPOEIRA DENSA A MACHADO,INCLUSIVE RASPAGEM,MANUAL,JUNTAMENTO,QUEIMA DO MATERIAL E REMOÇÃO MANUAL DOS RESIDUOS P/FORA DA AREA ROÇADA.","m²",3.45,{"v":1000,"d":"1000.00"},null,{"v":1000,"d":"1,000.00"},{"v":5000,"d":"5,000.00"},{"v":4000,"d":"4,000.00"},{"v":3450,"d":"3,450.00"},{"$f":"SUM(L92:L93)","v":0},{"$f":"K94+L94","v":{"v":3450,"d":"3,450.00"}},{"$f":"E94*I94","v":{"v":17250,"d":"17,250.00"}},{"$f":"N94-M94","v":{"v":13800,"d":"13,800.00"}}]
["06.01.01.02",119132,"LIMPEZA DE CANALETAS","m",6.49,null,null,0,{"v":1000,"d":"1,000.00"},{"v":1000,"d":"1,000.00"},0,{"$f":"SUM(L93:L94)","v":0},null,{"$f":"E95*I95","v":{"v":6490,"d":"6,490.00"}},{"$f":"N95-M95","v":{"v":6490,"d":"6,490.00"}}]
[{"$nulls":7},0,null,0,0,{"$f":"SUM(L94:L95)","v":0}]
[null,null,"TOTAL DO SUBITEM 06.01",{"$nulls":4},0,null,0,{"$f":"SUM(K94:K96)","v":{"v":3450,"d":"3,450.00"}},{"$f":"SUM(L94:L96)","v":0},{"$f":"SUM(M94:M96)","v":{"v":3450,"d":"3,450.00"}},{"$f":"SUM(N94:N95)","v":{"v":23740,"d":"23,740.00"}},{"$f":"N97-M97","v":{"v":20290,"d":"20,290.00"}}]
[null,null,"TOTAL DO SUBITEM 06",{"$nulls":4},0,null,0,{"$f":"K97","v":{"v":3450,"d":"3,450.00"}},{"$f":"L97","v":0},{"$f":"M97","v":{"v":3450,"d":"3,450.00"}},{"$f":"N97","v":{"v":23740,"d":"23,740.00"}},{"$f":"N98-M98","v":{"v":20290,"d":"20,290.00"}}]
[null,null,"TOTAL DO SUBITEM 06 COM K= 1,05",{"$nulls":4},0,null,0,{"$f":"ROUND(K98*1.05,2)","v":{"v":3622.5,"d":"3,622.50"}},{"$f":"ROUND(L98*1.05,2)","v":0},{"$f":"ROUND(M98*1.05,2)","v":{"v":3622.5,"d":"3,622.50"}},{"$f":"1.05*N98","v":{"v":24927,"d":"24,927.00"}},{"$f":"N99-M99","v":{"v":21304.5,"d":"21,304.50"}}]
[{"$nulls":7},0,null,0,{"$f":"ROUND($E100*F100,2)","v":0}]
["07",null,"CONTENÇÕES",{"$nulls":4},0,null,0,0]
["07.01",null,"CONTENÇÕES",{"$nulls":4},0,null,0,0]
["07.01.01",null,"SERVICOS DIVERSOS",{"$nulls":4},0,null,0,0]
["07.01.01.01",119136,"FORNECIMENTO E COLOCAÇÃO DE PIQUETES DE MADEIRA PARA CONTENÇÃO DOS ROLOS DAS MANTAS,INCLUSIVE TRANSPORTE, CONFORME PROJETO.","m",0.39,null,null,0,{"v":5000,"d":"5,000.00"},{"v":5000,"d":"5,000.00"},0,{"$f":"ROUND($E104*G104,2)","v":0},0,{"v":1950,"d":"1,950.00"},{"v":1950,"d":"1,950.00"}]
["07.01.01.02",119133,"EXECUÇÃO DE CONTENÇÃO C/ SOLO-PNEUS, INCLUSIVE, FORNECIMENTO, TRANSPORTE E ENCHIMENTO DOS PNEUS, CONFORME PROJETO","m³",{"v":50,"d":"50.00"},null,null,0,{"v":500,"d":"500.00"},{"v":500,"d":"500.00"},0,0,0,{"v":25000,"d":"25,000.00"},{"v":25000,"d":"25,000.00"}]
["07.01.01.03",119134,"FORNECIMENTO E EXECUÇÃO DAS PALICADAS DE MADEIRA IMUNIZADAS,INCLUSIVE TRANSPORTE, CONFORME PROJETO.","m",149.99,null,null,0,{"v":250,"d":"250.00"},{"v":250,"d":"250.00"},0,0,0,{"v":37497.5,"d":"37,497.50"},{"v":37497.5,"d":"37,497.50"}]
["07.01.01.04",119135,"FORNECIMENTO E COLOCAÇÃO DOS SACOS DE JUTA, INCLUSIVE TRANSPORTE, CONFORME PROJETO.","m",{"v":2,"d":"2.00"},null,null,0,{"v":2500,"d":"2,500.00"},{"v":2500,"d":"2,500.00"},0,0,0,{"v":5000,"d":"5,000.00"},{"v":5000,"d":"5,000.00"}]
["07.01.01.05",110704,"ENROCAMENTO C/ PEDRA DE MAO, C/ ARRUMAÇÃO MANUAL, INCLUSIVE FORNECIMENTO DO MATERIAL","m³",126.49,null,null,0,{"v":200,"d":"200.00"},{"v":200,"d":"200.00"},0,{"$f":"SUM(L104:L107)","v":0},{"$f":"SUM(M104:M107)","v":0},{"$f":"ROUND($E108*I108,2)","v":{"v":25298,"d":"25,298.00"}},{"v":25298,"d":"25,298.00"}]
["07.01.01.06",180607,"PLANTIO DE ARVORES, C/ h >= 2,00 m,  INCLUSIVE PREPARO E ADUBAÇÃO DO SOLO E IRRIGAÇÃO ATÉ A PEGA TOTAL","un",38.13,null,null,0,{"v":2000,"d":"2,000.00"},{"v":2000,"d":"2,000.00"},0,null,null,{"v":76260,"d":"76,260.00"},{"v":76260,"d":"76,260.00"}]
["07.01.01.07",111016,"FORNECIMENTO E COLOCAÇÃO DE MANTA GEOTEXTIL TECIDA C/ GRAMATURA DE 445 g/mý","m²",11.06,null,null,0,{"v":3000,"d":"3,000.00"},{"v":3000,"d":"3,000.00"},0,null,null,{"v":33180,"d":"33,180.00"},{"v":33180,"d":"33,180.00"}]
[{"$nulls":7},0,null,0,0]
[null,null,"TOTAL DO SUBITEM 07.01",{"$nulls":4},0,null,0,0,{"$f":"SUM(L104:L111)","v":0},{"$f":"SUM(M104:M111)","v":0},{"$f":"SUM(N104:N111)","v":{"v":204185.5,"d":"204,185.50"}},{"$f":"SUM(O104:O111)","v":{"v":204185.5,"d":"204,185.50"}}]
[null,null,"TOTAL DO SUBITEM 07",{"$nulls":4},0,null,0,0,{"$f":"L112","v":0},{"$f":"M112","v":0},{"$f":"N112","v":{"v":204185.5,"d":"204,185.50"}},{"$f":"O112","v":{"v":204185.5,"d":"204,185.50"}}]
[null,null,"TOTAL DO SUBITEM 07 COM K= 1,05",{"$nulls":4},0,null,0,0,{"$f":"ROUND(L113*1.05,2)","v":0},{"$f":"ROUND(M113*1.05,2)","v":0},{"$f":"ROUND(N113*1.05,2)","v":{"v":214394.78,"d":"214,394.78"}},{"$f":"ROUND(O113*1.05,2)","v":{"v":214394.78,"d":"214,394.78"}}]
[]
["TOTAL GERAL SERVIÇOS",{"$nulls":9},{"$f":"K18+K37+K53+K66+K88+K98+K113","v":{"v":38695.68,"d":"38,695.68"}},{"$f":"L18+L37+L53+L66+L88+L98+L113","v":{"v":131226.08000000002,"d":"131,226.08"}},{"$f":"M18+M37+M53+M66+M88+M98+M113","v":{"v":169921.76,"d":"169,921.76"}},{"$f":"N18+N37+N53+N66+N88+N98+N113","v":{"v":1124709.34,"d":"1,124,709.34"}},{"$f":"O18+O37+O53+O66+O88+O98+O113","v":{"v":954787.5800000001,"d":"954,787.58"}}]
["TOTAL GERAL SERVIÇOS COM K= 1,05",{"$nulls":9},{"$f":"ROUND(K116*1.05,2)","v":{"v":40630.46,"d":"40,630.46"}},{"$f":"ROUND(L116*1.05,2)","v":{"v":137787.38,"d":"137,787.38"}},{"$f":"ROUND(M116*1.05,2)","v":{"v":178417.85,"d":"178,417.85"}},{"$f":"ROUND(N116*1.05,2)","v":{"v":1180944.81,"d":"1,180,944.81"}},{"$f":"ROUND(O116*1.05,2)","v":{"v":1002526.96,"d":"1,002,526.96"}},{"$f":"M117+O117","v":{"v":1180944.81,"d":"1,180,944.81"}}]
[]
[]
[null,null,"CONSTRUTORA: TECTRAN BAHIA LTDA",{"$nulls":4},"FISCALIZAÇÃO:  EMBASA - EMPRESA BAIANA DE ÁGUAS E SANEAMENTO S/A"]
[null,null,"Engº Fernando Gomes de Oliveira",{"$nulls":3},"Engª Sandra Maria Araújo Ideião"]