{"text_format":"1","workbook":"xlsx","n_sheets":1,"sheets":["CRONOGRAMA"],"not_rendered":{"charts":0,"images":1,"macros":1,"external_links":1,"defined_names":5,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"CRONOGRAMA","index":0,"n_rows":332,"n_cols":30,"rows_kept":332,"cut":false,"hidden":false,"merged":[[10,8,10,9],[5,0,5,2],[5,3,5,6],[5,7,5,13],[6,0,6,2],[7,0,7,29],[8,0,8,29],[0,0,2,1],[0,2,2,27],[0,28,1,29],[3,0,3,29],[4,0,4,2],[4,3,4,13],[51,0,51,29],[52,0,52,2],[52,3,52,13],[53,0,53,2],[53,3,53,6],[53,7,53,13],[10,22,10,23],[10,24,10,25],[10,26,10,27],[10,28,10,29],[48,0,50,1],[48,2,50,27],[48,28,49,29],[10,10,10,11],[10,12,10,13],[10,14,10,15],[10,16,10,17],[10,18,10,19],[10,20,10,21],[10,0,11,0],[10,1,11,1],[10,2,10,3],[10,4,10,5],[10,6,10,7],[54,0,54,2],[55,0,55,29],[56,0,56,29],[58,0,59,0],[58,1,59,1],[58,2,58,3],[58,4,58,5],[58,6,58,7],[58,8,58,9],[58,10,58,11],[99,0,99,29],[100,0,100,2],[100,3,100,13],[101,0,101,2],[101,3,101,6],[101,7,101,13],[58,24,58,25],[58,26,58,27],[58,28,58,29],[96,0,98,1],[96,2,98,27],[96,28,97,29],[58,12,58,13],[58,14,58,15],[58,16,58,17],[58,18,58,19],[58,20,58,21],[58,22,58,23],[102,0,102,2],[103,0,103,29],[104,0,104,29],[106,0,107,0],[106,1,107,1],[106,2,106,3],[106,4,106,5],[106,6,106,7],[106,8,106,9],[106,10,106,11],[147,0,147,29],[148,0,148,2],[148,3,148,13],[149,0,149,2],[149,3,149,6],[149,7,149,13],[106,24,106,25],[106,26,106,27],[106,28,106,29],[144,0,146,1],[144,2,146,27],[144,28,145,29],[106,12,106,13],[106,14,106,15],[106,16,106,17],[106,18,106,19],[106,20,106,21],[106,22,106,23],[150,0,150,2],[151,0,151,29],[152,0,152,29],[154,0,155,0],[154,1,155,1],[154,2,154,3],[154,4,154,5],[154,6,154,7],[154,8,154,9],[154,10,154,11],[239,2,241,27],[195,0,195,29],[196,0,196,2],[196,3,196,13],[197,0,197,2],[197,3,197,6],[197,7,197,13],[154,24,154,25],[154,26,154,27],[154,28,154,29],[192,0,194,1],[192,2,194,27],[192,28,193,29],[154,12,154,13],[154,14,154,15],[154,16,154,17],[154,18,154,19],[154,20,154,21],[154,22,154,23],[198,0,198,2],[199,0,199,29],[200,0,200,29],[202,0,203,0],[202,1,203,1],[202,2,202,3],[202,4,202,5],[202,6,202,7],[202,8,202,9],[202,10,202,11],[202,24,202,25],[202,26,202,27],[202,28,202,29],[202,12,202,13],[202,14,202,15],[202,16,202,17],[202,18,202,19],[202,20,202,21],[202,22,202,23],[296,0,297,0],[296,1,297,1],[296,2,296,3],[296,4,296,5],[296,6,296,7],[296,8,296,9],[296,10,296,11],[296,24,296,25],[296,26,296,27],[249,1,250,1],[249,2,249,3],[249,4,249,5],[249,6,249,7],[249,8,249,9],[249,10,249,11],[249,12,249,13],[249,14,249,15],[249,16,249,17],[296,28,296,29],[296,12,296,13],[296,14,296,15],[296,16,296,17],[296,18,296,19],[296,20,296,21],[296,22,296,23],[249,22,249,23],[249,24,249,25],[249,26,249,27],[249,28,249,29],[249,18,249,19],[249,20,249,21],[292,0,292,2],[293,0,293,29],[294,0,294,29],[239,28,240,29],[242,0,242,29],[243,0,243,2],[243,3,243,13],[244,0,244,2],[244,3,244,6],[244,7,244,13],[289,0,289,29],[290,0,290,2],[290,3,290,13],[291,0,291,2],[291,3,291,6],[291,7,291,13],[286,0,288,1],[286,2,288,27],[286,28,287,29],[239,0,241,1],[245,0,245,2],[246,0,246,29],[247,0,247,29],[249,0,250,0]]}
[null,null,"CRONOGRAMA FÍSICO FINANCEIRO",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UNAEN-FF-003"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Revisão:\n00","Data:\n11/05/2017"]
["SESI - SERVIÇO SOCIAL DA INDUSTRIA - DR/MT"]
["UNIDADE OPERACIONAL: SESI ESCOLA CUIABA",null,null,"ENDEREÇO:  AV. OÁTOMO CANAVARROS, 1079, BAIRRO BELA VISTA CIDADE: CUIABÁ-MT            "]
[{"$f":"'[1]PLAN RESUMO'!$A$9:$E$9","v":"CONSTRUTORA:                                                                           "},null,null,{"$f":"CONCATENATE(\" VALOR: \",\"R$ \",TEXT(SUM(C45),\"#.##0,00\"))","v":" VALOR: R$ 4.760.891,11"},null,null,null,"PRAZO: 12 MESES"]
[{"$f":"'[1]PLAN RESUMO'!$A$10:$E$10","v":"RESPONSÁVEL TÉCNICO:"}]
[]
["IMPLANTAÇÃO"]
[]
["ITEM","DESCRIÇÃO","ETAPA TOTAL",null,"1 MÊS",null,"2 MESES",null,"3 MESES",null,"4 MESES",null,"5 MESES",null,"6 MESES",null,"7 MESES",null,"8 MESES",null,"9 MESES",null,"10 MESES",null,"11 MESES",null,"12 MESES",null,"TOTAL "]
[null,null,"(R$)","(%)","(R$)","(%)","(R$)","(%)","(R$)","(%)","(R$)","(%)","(R$)","(%)","(R$)","(%)","(R$)","(%)","(R$)","(%)","(R$)","(%)","(R$)","(%)","(R$)","(%)","(R$)","(%)","(R$)","(%)"]
["1.1","DEMOLIÇÕES E RETIRADAS ",178445.87000000005,{"$f":"C13/$C$45*100","v":3.7481611294403243},{"$f":"F13*$C13/100","v":0},null,{"$f":"H13*$C13/100","v":0},null,{"$f":"J13*$C13/100","v":0},null,{"$f":"L13*$C13/100","v":0},null,{"$f":"N13*$C13/100","v":89222.935000000012},50,{"$f":"P13*$C13/100","v":89222.935000000012},50,{"$f":"R13*$C13/100","v":0},null,{"$f":"T13*$C13/100","v":0},null,{"$f":"V13*$C13/100","v":0},null,{"$f":"X13*$C13/100","v":0},null,{"$f":"Z13*$C13/100","v":0},null,{"$f":"AB13*$C13/100","v":0},null,{"$f":"AD13*$C13/100","v":178445.87000000002},{"$f":"N13+L13+J13+H13+F13+P13+R13+T13+V13+X13+Z13+AB13","v":100}]
["1.2","CANTEIRO DE OBRAS",295848.84999999998,6.2141486365564003,{"$f":"F14*$C14/100","v":236679.08},80,{"$f":"H14*$C14/100","v":591.69769999999994},0.2,{"$f":"J14*$C14/100","v":1479.24425},0.5,{"$f":"L14*$C14/100","v":3846.03505},1.3,7396.2212499999996,2.5,7396.2212499999996,2.5,{"$f":"R14*$C14/100","v":7396.2212499999996},2.5,7396.2212499999996,2.5,7396.2212499999996,2.5,7396.2212499999996,2.5,7396.2212499999996,2.5,1479.24425,0.5,{"$f":"AD14*$C14/100","v":295848.84999999998},{"$f":"N14+L14+J14+H14+F14+P14+R14+T14+V14+X14+Z14+AB14","v":100}]
["1.3","ADMINISTRAÇÃO",770009.35,16.173639182434478,{"$f":"F15*$C15/100","v":14784.179519999998},1.92,{"$f":"H15*$C15/100","v":9317.1131349999996},1.21,{"$f":"J15*$C15/100","v":30646.37213},3.98,{"$f":"L15*$C15/100","v":59675.724624999995},7.75,75460.916299999997,9.8000000000000007,72534.880769999989,9.42,{"$f":"R15*$C15/100","v":138601.68299999999},18,115501.4025,15,112036.36042500001,14.55,77000.934999999998,10,43428.527339999993,5.64,21021.255255,2.73,770009.35000000009,100.00000000000001]
["1.4","TERRAPLENAGEM",30190.809999999998,0.63414199784124003,0,null,0,null,0,null,0,null,0,null,15095.405000000001,50,15095.405000000001,50,0,null,0,null,0,null,0,null,0,null,30190.81,100]
["1.5","FUNDAÇÃO",178308.16999999993,3.7452688137620496,0,null,0,null,0,null,0,null,0,null,0,null,71323.267999999967,40,53492.450999999979,30,53492.450999999979,30,0,null,0,null,0,null,178308.16999999993,100]
["1.6","IMPERMEABILIZAÇÃO",0,0,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
["1.7","ESTRUTURA DE CONCRETO ARMADO ",20433.839999999997,0.42920200289983085,0,null,0,null,0,null,0,null,0,null,0,null,0,null,20433.839999999997,100,0,null,0,null,0,null,0,null,20433.839999999997,{"$f":"N19+L19+J19+H19+F19+P19+R19+T19+V19+X19+Z19+AB19","v":100}]
["1.8","ALVENARIA E PAINÉIS",40076.51,0.84178589835464634,0,null,0,null,0,null,0,null,0,null,0,null,0,null,20038.255000000001,50,20038.255000000001,50,0,null,0,null,0,null,40076.51,100]
["1.9","ESTRUTURA METÁLICA",22741.86,0.4776807424188283,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,22741.86,100,0,null,0,null,0,null,22741.86,100]
["1.10","COBERTURA",29613.21,0.62200981530115251,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,29613.21,100,0,null,0,null,29613.21,100]
["1.11","ESQUADRIAS",121975.21999999999,2.5620249903174104,0,null,0,null,0,null,0,null,0,null,0,null,0,null,60987.609999999993,50,60987.609999999993,50,0,null,0,null,0,null,121975.21999999999,100]
["1.12","PISOS",406949.71000000008,8.5477634459066625,0,null,0,null,0,null,0,null,0,null,0,null,0,null,203474.85500000004,50,203474.85500000004,50,0,null,0,null,0,null,406949.71000000008,100]
["1.13","REVESTIMENTO ",0,0,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,50,0,50,0,null,0,null,0,100]
["1.14","GRANITO",0,0,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,100,0,null,0,null,0,100]
["1.15","FORROS",0,0,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
["1.16","PINTURA",90305.95,1.8968287220498932,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,45152.974999999999,50,45152.974999999999,50,0,null,90305.95,100]
["1.17","CALÇAMENTO, PÁTIO E PASSARELAS ",422670.81000000006,8.8779768374076493,0,null,0,null,0,null,0,null,0,null,0,null,105667.70250000001,25,105667.70250000001,25,105667.70250000001,25,105667.70250000001,25,0,null,0,null,422670.81000000006,100]
["1.18","SERVIÇOS COMPLEMENTARES",57610.420000000006,1.2100764052131407,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,28805.210000000006,50,28805.210000000006,50,0,null,57610.420000000013,100]
["1.19","INSTALAÇÕES SPDA (CAIXA DÁGUA)",3605.66,7.57349814707272E-2,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,3605.66,100,0,null,3605.66,100]
["1.20","INSTALAÇÕES DE COMBATE A INCÊNDIO",42987.930000000008,0.90293873576957306,0,null,0,null,4298.7930000000006,10,4298.7930000000006,10,4298.7930000000006,10,4298.7930000000006,10,4298.7930000000006,10,4298.7930000000006,10,4298.7930000000006,10,4298.7930000000006,10,4298.7930000000006,10,4298.7930000000006,10,42987.930000000008,100]
["1.21","INSTALAÇÕES ELÉTRICAS",615858,12.935771597599086,0,null,0,null,61585.8,10,61585.8,10,61585.8,10,61585.8,10,61585.8,10,61585.8,10,61585.8,10,61585.8,10,61585.8,10,61585.8,10,615858,100]
["1.22","INSTALAÇÕES DE LÓGICA E TELEFONICA",152384.79,3.2007619262688825,0,null,0,null,0,null,0,null,0,null,0,null,0,null,30476.958000000002,20,30476.958000000002,20,30476.958000000002,20,30476.958000000002,20,30476.958000000002,20,152384.79,100]
["1.23","CLIMATIZAÇÃO",249762.82000000007,5.2461359486963772,0,null,0,null,0,null,0,null,0,null,0,null,0,null,49952.564000000013,20,49952.564000000013,20,49952.564000000013,20,49952.564000000013,20,49952.564000000013,20,249762.82000000007,100]
["1.24","INFRAESTRUTURA PARA INSTALAÇÃO DE ÁUDIO E VÍDEO",0,0,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
["1.25","INSTALAÇÕES HIDROSANITÁRIAS",248471.04000000007,5.2190027929456253,0,null,0,null,24847.104000000007,10,24847.104000000007,10,24847.104000000007,10,24847.104000000007,10,24847.104000000007,10,24847.104000000007,10,24847.104000000007,10,24847.104000000007,10,24847.104000000007,10,24847.104000000007,10,248471.04000000007,100]
["1.26","DRENAGEM",473394.94000000024,9.9434103629393888,0,null,0,null,47339.494000000021,10,47339.494000000021,10,47339.494000000021,10,47339.494000000021,10,47339.494000000021,10,47339.494000000021,10,47339.494000000021,10,47339.494000000021,10,47339.494000000021,10,47339.494000000021,10,473394.94000000024,100]
["1.27","GLP (BLOCO  B)",0,0,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
["1.28","LOUÇAS E METAIS",2580.75,{"$f":"C40/$C$45*100","v":5.4207288937553527E-2},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,2580.75,100,0,null,0,null,2580.75,100]
["1.29","ACESSIBILIDADE",116259.43,2.4419678441248776,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,29064.857499999998,25,29064.857499999998,25,29064.857499999998,25,29064.857499999998,25,116259.43,100]
["1.30","SEGURANÇA PATRIMONIAL ",100611.75,2.1132966008962129,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,25152.9375,25,25152.9375,25,25152.9375,25,25152.9375,25,100611.75,100]
["1.31","LIMPEZA CONTÍNUA DA OBRA ",68088.240000000005,1.430157473187829,5671.7503919999999,8.33,5671.7503919999999,8.33,5671.7503919999999,8.33,{"$f":"L43*C43/100","v":5671.7503919999999},8.33,5671.7503919999999,8.33,5671.7503919999999,8.33,5671.7503919999999,8.33,5671.7503919999999,8.33,5671.7503919999999,8.33,5671.7503919999999,8.33,5671.7503919999999,8.33,5698.9856879999998,8.3699999999999992,68088.240000000005,100]
["1.32","LIMPEZA FINAL DA OBRA",21705.18,0.45590582726014073,0,0,0,null,0,null,{"$f":"L44*C44/100","v":0},null,0,null,0,null,0,null,0,null,15193.626,70,0,null,0,null,6511.5540000000001,30,21705.18,100]
[null,"TOTAL",{"$f":"SUM(C13:C44)","v":4760891.1100000013},{"$f":"SUM(D13:D44)","v":99.999999999999972},{"$f":"SUM(E13:E44)","v":257135.00991199998},{"$f":"E45/$C45*100","v":5.4009848990644089},{"$f":"SUM(G13:G44)","v":15580.561227},{"$f":"G45/$C45*100","v":0.32726144889711611},{"$f":"SUM(I13:I44)","v":175868.557772},{"$f":"I45/$C45*100","v":3.6940260490855872},{"$f":"SUM(K13:K44)","v":207264.70106700002},{"$f":"K45/$C45*100","v":4.353485435355819},{"$f":"SUM(M13:M44)","v":315823.01394200005},{"$f":"M45/$C45*100","v":6.6336953869545647},{"$f":"SUM(O13:O44)","v":327992.38341200002},{"$f":"O45/$C45*100","v":6.8893065569819338},{"$f":"SUM(Q13:Q44)","v":481827.22114199999},{"$f":"Q45/$C45*100","v":10.120525968971382},{"$f":"SUM(S13:S44)","v":811164.80064200016},{"$f":"S45/$C45*100","v":17.038087658383766},{"$f":"SUM(U13:U44)","v":879419.19956700027},{"$f":"U45/$C45*100","v":18.471735211919182},{"$f":"SUM(W13:W44)","v":574607.26214200002},{"$f":"W45/$C45*100","v":12.069321664069731},{"$f":"SUM(Y13:Y44)","v":406778.85198200005},{"$f":"Y45/$C45*100","v":8.5441746635956974},{"$f":"SUM(AA13:AA44)","v":307429.54719299998},{"$f":"AA45/$C45*100","v":6.4573950567207969},{"$f":"SUM(AC13:AC44)","v":4760891.1100000013},{"$f":"AC45/$C45*100","v":100}]
[null,"TOTAL ACUMULADO",null,null,{"$f":"E45","v":257135.00991199998},{"$f":"E46/$C45*100","v":5.4009848990644089},{"$f":"G45+E46","v":272715.57113900001},{"$f":"G46/$C45*100","v":5.7282463479615258},{"$f":"I45+G46","v":448584.12891099998},{"$f":"I46/$C45*100","v":9.4222723970471112},{"$f":"K45+I46","v":655848.82997800002},{"$f":"K46/$C45*100","v":13.775757832402933},{"$f":"M45+K46","v":971671.84392000013},{"$f":"M46/$C45*100","v":20.409453219357495},{"$f":"O45+M46","v":1299664.2273320002},{"$f":"O46/$C45*100","v":27.298759776339431},{"$f":"Q45+O46","v":1781491.4484740002},{"$f":"Q46/$C45*100","v":37.419285745310816},{"$f":"S45+Q46","v":2592656.2491160003},{"$f":"S46/$C45*100","v":54.457373403694575},{"$f":"U45+S46","v":3472075.4486830006},{"$f":"U46/$C45*100","v":72.929108615613757},{"$f":"W45+U46","v":4046682.7108250009},{"$f":"W46/$C45*100","v":84.998430279683504},{"$f":"Y45+W46","v":4453461.5628070012},{"$f":"Y46/$C45*100","v":93.542604943279201},{"$f":"AA45+Y46","v":4760891.1100000013},{"$f":"AA46/$C45*100","v":100}]
[]
[]
[null,null,"CRONOGRAMA FÍSICO FINANCEIRO",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UNAEN-FF-003"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Revisão:\n00","Data:\n11/05/2017"]
["SESI - SERVIÇO SOCIAL DA INDUSTRIA - DR/MT"]
[{"$f":"A5","v":"UNIDADE OPERACIONAL: SESI ESCOLA CUIABA"},null,null,{"$f":"D5","v":"ENDEREÇO:  AV. OÁTOMO CANAVARROS, 1079, BAIRRO BELA VISTA CIDADE: CUIABÁ-MT            "}]
[{"$f":"'[1]PLAN RESUMO'!$A$9:$E$9","v":"CONSTRUTORA:                                                                           "},null,null,{"$f":"CONCATENATE(\" VALOR: \",\"R$ \",TEXT(SUM(C93),\"#.##0,00\"))","v":" VALOR: R$ 2.520.715,58"},null,null,null,{"$f":"H6","v":"PRAZO: 12 MESES"}]
[{"$f":"'[1]PLAN RESUMO'!$A$10:$E$10","v":"RESPONSÁVEL TÉCNICO:"}]
[]
["BLOCO A"]
[]
["ITEM","DESCRIÇÃO","ETAPA TOTAL",null,"1 MÊS",null,"2 MESES",null,"3 MESES",null,"4 MESES",null,"5 MESES",null,"6 MESES",null,"7 MESES",null,"8 MESES",null,"9 MESES",null,"10 MESES",null,"11 MESES",null,"12 MESES",null,"TOTAL "]
[null,null,"(R$)","(%)","(R$)","(%)","(R$)","(%)","(R$)","(%)","(R$)","(%)","(R$)","(%)","(R$)","(%)","(R$)","(%)","(R$)","(%)","(R$)","(%)","(R$)","(%)","(R$)","(%)","(R$)","(%)","(R$)","(%)"]
["2.1","DEMOLIÇÕES E RETIRADAS ",49460.85,{"$f":"C61/$C$93*100","v":1.9621749630317271},{"$f":"F61*$C61/100","v":0},null,{"$f":"H61*$C61/100","v":24730.424999999999},50,{"$f":"J61*$C61/100","v":24730.424999999999},50,{"$f":"L61*$C61/100","v":0},null,{"$f":"N61*$C61/100","v":0},null,{"$f":"P61*$C61/100","v":0},null,{"$f":"R61*$C61/100","v":0},null,{"$f":"T61*$C61/100","v":0},null,{"$f":"V61*$C61/100","v":0},null,{"$f":"X61*$C61/100","v":0},null,{"$f":"Z61*$C61/100","v":0},null,{"$f":"AB61*$C61/100","v":0},null,{"$f":"AD61*$C61/100","v":49460.85},{"$f":"N61+L61+J61+H61+F61+P61+R61+T61+V61+X61+Z61+AB61","v":100}]
["2.2","CANTEIRO DE OBRAS",0,{"$f":"C62/$C$93*100","v":0},{"$f":"F62*$C62/100","v":0},0,{"$f":"H62*$C62/100","v":0},null,{"$f":"J62*$C62/100","v":0},null,{"$f":"L62*$C62/100","v":0},null,{"$f":"N62*$C62/100","v":0},null,{"$f":"P62*$C62/100","v":0},null,{"$f":"R62*$C62/100","v":0},null,{"$f":"T62*$C62/100","v":0},null,0,null,0,null,0,null,0,null,{"$f":"AD62*$C62/100","v":0},{"$f":"N62+L62+J62+H62+F62+P62+R62+T62+V62+X62+Z62+AB62","v":0}]
["2.3","ADMINISTRAÇÃO",0,0,0,0,{"$f":"H63*$C63/100","v":0},null,{"$f":"J63*$C63/100","v":0},null,{"$f":"L63*$C63/100","v":0},null,{"$f":"N63*$C63/100","v":0},null,{"$f":"P63*$C63/100","v":0},null,{"$f":"R63*$C63/100","v":0},null,{"$f":"T63*$C63/100","v":0},null,0,null,0,null,0,null,0,null,{"$f":"AD63*$C63/100","v":0},0]
["2.4","TERRAPLENAGEM",0,0,0,0,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
["2.5","FUNDAÇÃO",157727.85,6.2572648517529288,0,null,0,null,0,null,157727.85,100,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,157727.85,100]
["2.6","IMPERMEABILIZAÇÃO",5129,0.20347396749933996,0,0,0,null,0,null,5129,100,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,5129,100]
["2.7","ESTRUTURA DE CONCRETO ARMADO ",180336.85000000003,7.1541926995190783,0,null,0,null,0,null,180336.85000000003,100,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,180336.85000000003,100]
["2.8","ALVENARIA E PAINÉIS",69272.010000000009,2.7481089318295875,0,0,0,null,0,null,0,null,0,null,69272.010000000009,100,0,null,0,null,0,null,0,null,0,null,0,null,69272.010000000009,100]
["2.9","ESTRUTURA METÁLICA",520689.75000000006,20.656426061364684,0,null,104137.95000000001,20,104137.95000000001,20,104137.95000000001,20,208275.90000000002,40,0,null,0,null,0,null,0,null,0,null,0,null,0,null,520689.75000000006,100]
["2.10","COBERTURA",239649.82,9.5072138206088272,0,0,0,null,0,null,0,null,0,null,239649.82,100,0,null,0,null,0,null,0,null,0,null,0,null,239649.82,100]
["2.11","ESQUADRIAS",255137.08000000002,10.121613165099728,0,0,0,null,0,null,0,null,0,null,127568.54,50,127568.54,50,0,null,0,null,0,null,0,null,0,null,255137.08,100]
["2.12","PISOS",208753.6,8.2815213924293651,0,0,0,null,0,null,0,null,0,null,0,null,208753.6,100,0,null,0,null,0,null,0,null,0,null,208753.6,100]
["2.13","REVESTIMENTO ",318561.15000000002,12.637726863258406,0,0,0,null,0,null,0,null,0,null,0,null,318561.15000000002,100,0,null,0,null,0,null,0,null,0,null,318561.15000000002,100]
["2.14","GRANITO",65886.899999999994,2.6138173034182612,0,0,0,null,0,null,0,null,0,null,0,null,65886.899999999994,100,0,null,0,null,0,null,0,null,0,null,65886.899999999994,100]
["2.15","FORROS",128122.23,5.0827721705913351,0,0,0,null,0,null,0,null,0,null,0,null,0,null,128122.23,100,0,null,0,null,0,null,0,null,128122.23,100]
["2.16","PINTURA",73659.75,2.9221761703079561,0,0,0,null,0,null,0,null,0,null,0,null,0,null,73659.75,100,0,null,0,null,0,null,0,null,73659.75,100]
["2.17","CALÇAMENTO, PÁTIO E PASSARELAS ",2612.4899999999998,0.10364080821843452,0,0,0,null,0,null,0,null,0,null,0,null,0,null,2612.4899999999998,100,0,null,0,null,0,null,0,null,2612.4899999999998,100]
["2.18","SERVIÇOS COMPLEMENTARES",8904.99,0.35327230373210122,0,0,0,null,0,null,0,null,0,null,0,null,8904.99,100,0,null,0,null,0,null,0,null,0,null,8904.99,100]
["2.19","INSTALAÇÕES SPDA",39234.26,1.5564731027686984,0,0,0,null,0,null,0,null,0,null,0,null,39234.26,100,0,null,0,null,0,null,0,null,0,null,39234.26,100]
["2.20","INSTALAÇÕES DE COMBATE A INCÊNDIO ",0,0,0,0,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
["2.21","INSTALAÇÕES ELÉTRICAS",138737.34999999998,5.5038875111804542,0,0,0,null,0,null,27747.469999999994,20,27747.469999999994,20,27747.469999999994,20,27747.469999999994,20,27747.469999999994,20,0,null,0,null,0,null,0,null,138737.34999999998,100]
["2.22","INSTALAÇÕES DE LÓGICA E TELEFONICA",0,0,0,0,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
["2.23","CLIMATIZAÇÃO ",0,0,0,0,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
["2.24","INFRAESTRUTURA PARA INSTALAÇÃO DE ÁUDIO E VÍDEO",16689.120000000003,0.66207866259945114,0,0,0,null,0,null,0,null,0,null,0,null,8344.5600000000013,50,8344.5600000000013,50,0,null,0,null,0,null,0,null,16689.120000000003,100]
["2.25","INSTALAÇÕES HIDROSANITÁRIAS",0,0,0,0,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
["2.26","DRENAGEM",0,0,0,0,0,null,0,null,0,null,0,100,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,100]
["2.27","GLP (BLOCOB)",0,0,0,0,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
["2.28","LOUÇAS E METAIS",42150.530000000006,1.672165250789619,0,0,0,null,0,null,0,null,0,null,0,null,21075.265000000003,50,21075.265000000003,50,0,null,0,null,0,null,0,null,42150.530000000006,100]
["2.29","ACESSIBILIDADE",0,0,0,0,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
["2.30","SEGURANÇA PATRIMONIAL ",0,0,0,0,0,null,0,null,0,null,0,null,{"$f":"P90*$C90/100","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,{"$f":"N90+L90+J90+H90+F90+P90+R90+T90+V90+X90+Z90+AB90","v":0}]
["2.31","LIMPEZA CONTÍNUA DA OBRA ",0,0,0,0,0,null,0,null,{"$f":"L91*C91/100","v":0},null,0,null,0,null,0,100,0,null,0,null,0,null,0,null,0,null,{"$f":"AD91*$C91/100","v":0},100]
["2.32","LIMPEZA FINAL DA OBRA",0,0,null,0]
[null,"TOTAL",{"$f":"SUM(C61:C92)","v":2520715.5800000005},{"$f":"SUM(D61:D92)","v":99.999999999999972},{"$f":"SUM(E61:E92)","v":0},{"$f":"E93/$C93*100","v":0},{"$f":"SUM(G61:G92)","v":128868.37500000001},{"$f":"G93/$C93*100","v":5.1123726937888003},{"$f":"SUM(I61:I92)","v":128868.37500000001},{"$f":"I93/$C93*100","v":5.1123726937888003},{"$f":"SUM(K61:K92)","v":475079.12000000005},{"$f":"K93/$C93*100","v":18.846994233280377},{"$f":"SUM(M62:M92)","v":236023.37000000002},{"$f":"M93/$C93*100","v":9.3633479267819641},{"$f":"SUM(O62:O92)","v":464237.83999999997},{"$f":"O93/$C93*100","v":18.416906837224367},{"$f":"SUM(Q62:Q92)","v":826076.7350000001},{"$f":"Q93/$C93*100","v":32.771517007087326},{"$f":"SUM(S62:S92)","v":261561.76499999998},{"$f":"S93/$C93*100","v":10.376488608048351},{"$f":"SUM(U61:U92)","v":0},{"$f":"U93/$C93*100","v":0},{"$f":"SUM(W61:W92)","v":0},{"$f":"W93/$C93*100","v":0},{"$f":"SUM(Y61:Y92)","v":0},{"$f":"Y93/$C93*100","v":0},{"$f":"SUM(AA61:AA92)","v":0},{"$f":"AA93/$C93*100","v":0},{"$f":"SUM(AC61:AC92)","v":2520715.5800000005},{"$f":"AC93/$C93*100","v":100}]
[null,"TOTAL ACUMULADO",null,null,{"$f":"E93","v":0},{"$f":"E94/$C93*100","v":0},{"$f":"G93+E94","v":128868.37500000001},{"$f":"G94/$C93*100","v":5.1123726937888003},{"$f":"I93+G94","v":257736.75000000003},{"$f":"I94/$C93*100","v":10.224745387577601},{"$f":"K93+I94","v":732815.87000000011},{"$f":"K94/$C93*100","v":29.071739620857979},{"$f":"M93+K94","v":968839.24000000011},{"$f":"M94/$C93*100","v":38.435087547639938},{"$f":"O93+M94","v":1433077.08},{"$f":"O94/$C93*100","v":56.851994384864312},{"$f":"Q93+O94","v":2259153.8150000004},{"$f":"Q94/$C93*100","v":89.623511391951638},{"$f":"S93+Q94","v":2520715.5800000005},{"$f":"S94/$C93*100","v":100},{"$f":"U93+S94","v":2520715.5800000005},{"$f":"U94/$C93*100","v":100},{"$f":"W93+U94","v":2520715.5800000005},{"$f":"W94/$C93*100","v":100},{"$f":"Y93+W94","v":2520715.5800000005},{"$f":"Y94/$C93*100","v":100},{"$f":"AA93+Y94","v":2520715.5800000005},{"$f":"AA94/$C93*100","v":100}]
[]
[]
[null,null,"CRONOGRAMA FÍSICO FINANCEIRO",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UNAEN-FF-003"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Revisão:\n00","Data:\n11/05/2017"]
["SESI - SERVIÇO SOCIAL DA INDUSTRIA - DR/MT"]
[{"$f":"A53","v":"UNIDADE OPERACIONAL: SESI ESCOLA CUIABA"},null,null,{"$f":"D53","v":"ENDEREÇO:  AV. OÁTOMO CANAVARROS, 1079, BAIRRO BELA VISTA CIDADE: CUIABÁ-MT            "}]
[{"$f":"'[1]PLAN RESUMO'!$A$9:$E$9","v":"CONSTRUTORA:                                                                           "},null,null,{"$f":"CONCATENATE(\" VALOR: \",\"R$ \",TEXT(SUM(C141),\"#.##0,00\"))","v":" VALOR: R$ 5.363.242,02"},null,null,null,{"$f":"H54","v":"PRAZO: 12 MESES"}]
[{"$f":"'[1]PLAN RESUMO'!$A$10:$E$10","v":"RESPONSÁVEL TÉCNICO:"}]
[]
["BLOCO B"]
[]
["ITEM","DESCRIÇÃO","ETAPA TOTAL",null,"1 MÊS",null,"2 MESES",null,"3 MESES",null,"4 MESES",null,"5 MESES",null,"6 MESES",null,"7 MESES",null,"8 MESES",null,"9 MESES",null,"10 MESES",null,"11 MESES",null,"12 MESES",null,"TOTAL "]
[null,null,"(R$)","(%)","(R$)","(%)","(R$)","(%)","(R$)","(%)","(R$)","(%)","(R$)","(%)","(R$)","(%)","(R$)","(%)","(R$)","(%)","(R$)","(%)","(R$)","(%)","(R$)","(%)","(R$)","(%)","(R$)","(%)"]
["3.1","DEMOLIÇÕES E RETIRADAS ",89219.919999999984,{"$f":"C109/$C$141*100","v":1.66354454390257},{"$f":"F109*$C109/100","v":0},null,{"$f":"H109*$C109/100","v":44609.959999999992},50,{"$f":"J109*$C109/100","v":44609.959999999992},50,{"$f":"L109*$C109/100","v":0},null,{"$f":"N109*$C109/100","v":0},null,{"$f":"P109*$C109/100","v":0},null,{"$f":"R109*$C109/100","v":0},null,{"$f":"T109*$C109/100","v":0},null,{"$f":"V109*$C109/100","v":0},null,{"$f":"X109*$C109/100","v":0},null,{"$f":"Z109*$C109/100","v":0},null,{"$f":"AB109*$C109/100","v":0},null,{"$f":"AD109*$C109/100","v":89219.919999999984},{"$f":"N109+L109+J109+H109+F109+P109+R109+T109+V109+X109+Z109+AB109","v":100}]
["3.2","CANTEIRO DE OBRAS",0,{"$f":"C110/$C$141*100","v":0},{"$f":"F110*$C110/100","v":0},null,{"$f":"H110*$C110/100","v":0},null,{"$f":"J110*$C110/100","v":0},null,{"$f":"L110*$C110/100","v":0},null,{"$f":"N110*$C110/100","v":0},null,{"$f":"P110*$C110/100","v":0},null,{"$f":"R110*$C110/100","v":0},null,{"$f":"T110*$C110/100","v":0},null,0,null,0,null,0,null,0,null,{"$f":"AD110*$C110/100","v":0},{"$f":"N110+L110+J110+H110+F110+P110+R110+T110+V110+X110+Z110+AB110","v":0}]
["3.3","ADMINISTRAÇÃO",0,0,0,null,{"$f":"H111*$C111/100","v":0},null,{"$f":"J111*$C111/100","v":0},null,{"$f":"L111*$C111/100","v":0},null,{"$f":"N111*$C111/100","v":0},null,{"$f":"P111*$C111/100","v":0},null,{"$f":"R111*$C111/100","v":0},null,{"$f":"T111*$C111/100","v":0},null,0,null,0,null,0,null,0,null,{"$f":"AD111*$C111/100","v":0},0]
["3.4","TERRAPLENAGEM",0,0,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
["3.5","FUNDAÇÃO",195519.38999999998,3.6455447893436661,0,null,0,null,0,0,195519.39,100,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,195519.39,100]
["3.6","IMPERMEABILIZAÇÃO",16084.54,0.29990330363648215,0,null,0,null,0,null,16084.54,100,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,16084.54,100]
["3.7","ESTRUTURA DE CONCRETO ARMADO ",550010.91,10.255194674209388,0,null,0,null,0,0,0,null,550010.91,100,0,null,0,null,0,null,0,null,0,null,0,null,0,null,550010.91,100]
["3.8","ALVENARIA E PAINÉIS",196101.99,3.6564076218958319,0,null,0,null,0,null,0,null,0,null,98050.994999999995,50,98050.994999999995,50,0,null,0,null,0,null,0,null,0,null,196101.99,100]
["3.9","ESTRUTURA METÁLICA",1215010.75,22.654408387112092,0,null,0,null,243002.15,20,243002.15,20,243002.15,20,486004.3,40,0,null,0,null,0,null,0,null,0,null,0,null,1215010.75,100]
["3.10","COBERTURA",894313.66999999993,16.674870659668642,0,null,0,null,0,null,0,null,0,null,0,null,894313.67,100,0,null,0,null,0,null,0,null,0,null,894313.67,100]
["3.11","ESQUADRIAS",288815.75,5.3850963451393898,0,null,0,null,0,null,0,null,0,null,144407.875,50,144407.875,50,0,null,0,null,0,null,0,null,0,null,288815.75,100]
["3.12","PISOS",554321.48,10.335567142651525,0,null,0,null,0,null,0,null,0,null,0,null,277160.74,50,277160.74,50,0,null,0,null,0,null,0,null,554321.48,100]
["3.13","REVESTIMENTO ",362894.94000000006,6.766335336849111,0,null,0,null,0,null,0,null,0,null,0,null,0,null,362894.94000000006,100,0,null,0,null,0,null,0,null,362894.94000000006,100]
["3.14","GRANITO",99071.85,1.8472381002116327,0,null,0,null,0,null,0,null,0,null,0,null,0,null,99071.85,100,0,null,0,null,0,null,0,null,99071.85,100]
["3.15","FORROS",292732.09999999998,5.4581184087605266,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,292732.09999999998,100,0,null,0,null,0,null,292732.09999999998,100]
["3.16","PINTURA",152544.71,2.8442630302930088,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,152544.71,100,0,null,0,null,0,null,152544.71,100]
["3.17","CALÇAMENTO, PÁTIO E PASSARELAS ",0,0,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
["3.18","SERVIÇOS COMPLEMENTARES",862.44,1.6080572101424578E-2,0,null,0,null,0,null,0,null,862.44,100,0,null,0,null,0,null,0,null,0,null,0,null,0,null,862.44,100]
["3.19","INSTALAÇÕES SPDA",64137.110000000008,1.1958645491071835,0,null,0,null,0,null,0,null,0,null,0,null,0,null,64137.110000000008,100,0,null,0,null,0,null,0,null,64137.110000000008,100]
["3.20","INSTALAÇÕES DE COMBATE A INCÊNDIO",0,0,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
["3.21","INSTALAÇÕES ELÉTRICAS",190942.91,3.5602143123125365,0,null,0,null,0,null,0,null,38188.582000000002,20,38188.582000000002,20,38188.582000000002,20,38188.582000000002,20,38188.582000000002,20,0,null,0,null,0,null,190942.91,100]
["3.22","INSTALAÇÕES DE LÓGICA E TELEFONICA",0,0,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
["3.23","CLIMATIZAÇÃO ",0,0,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
["3.24","INFRAESTRUTURA PARA INSTALAÇÃO DE ÁUDIO E VÍDEO",130425.36999999997,2.4318382335466553,0,null,0,null,0,null,0,null,0,null,0,null,0,null,65212.684999999983,50,65212.684999999983,50,0,null,0,null,0,null,130425.36999999997,100]
["3.25","INSTALAÇÕES HIDROSANITÁRIAS",0,0,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
["3.26","DRENAGEM",0,0,0,null,0,null,0,null,0,100,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,100]
["3.27","GLP (BLOCOB)",4663.21,8.6947595924451671E-2,0,null,0,null,0,null,1398.963,30,1398.963,30,1865.2839999999999,40,0,null,0,null,0,null,0,null,0,null,0,null,4663.21,100]
["3.28","LOUÇAS E METAIS",65568.98,1.2225623933338736,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,65568.98,100,0,null,0,null,0,null,65568.98,100]
["3.29","ACESSIBILIDADE",0,0,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
["3.30","SEGURANÇA PATRIMONIAL ",0,0,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
["3.31","LIMPEZA CONTÍNUA DA OBRA ",0,0,0,null,0,null,0,null,{"$f":"L139*C139/100","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,{"$f":"AD139*$C139/100","v":0},0]
["3.32","LIMPEZA FINAL DA OBRA",0,0,0,null,0,null,0,null,{"$f":"L140*C140/100","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,{"$f":"AD140*$C140/100","v":0}]
[null,"TOTAL",{"$f":"SUM(C109:C140)","v":5363242.0200000005},{"$f":"SUM(D109:D139)","v":100},{"$f":"SUM(E109:E140)","v":0},{"$f":"E141/$C141*100","v":0},{"$f":"SUM(G109:G140)","v":44609.959999999992},{"$f":"G141/$C141*100","v":0.831772271951285},{"$f":"SUM(I109:I140)","v":287612.11},{"$f":"I141/$C141*100","v":5.3626539493737031},{"$f":"SUM(K109:K140)","v":456005.04300000001},{"$f":"K141/$C141*100","v":8.502414049179901},{"$f":"SUM(M110:M140)","v":833463.04500000004},{"$f":"M141/$C141*100","v":15.540284064973072},{"$f":"SUM(O110:O140)","v":768517.03599999996},{"$f":"O141/$C141*100","v":14.329337239194734},{"$f":"SUM(Q110:Q140)","v":1452121.862},{"$f":"Q141/$C141*100","v":27.075449076974522},{"$f":"SUM(S110:S140)","v":906665.90700000001},{"$f":"S141/$C141*100","v":16.905183536729524},{"$f":"SUM(U109:U140)","v":614247.05699999991},{"$f":"U141/$C141*100","v":11.452905811623245},{"$f":"SUM(W109:W140)","v":0},{"$f":"W141/$C141*100","v":0},{"$f":"SUM(Y109:Y140)","v":0},{"$f":"Y141/$C141*100","v":0},{"$f":"SUM(AA109:AA140)","v":0},{"$f":"AA141/$C141*100","v":0},{"$f":"SUM(AC109:AC140)","v":5363242.0200000005},{"$f":"AC141/$C141*100","v":100}]
[null,"TOTAL ACUMULADO",null,null,{"$f":"E141","v":0},{"$f":"E142/$C141*100","v":0},{"$f":"G141+E142","v":44609.959999999992},{"$f":"G142/$C141*100","v":0.831772271951285},{"$f":"I141+G142","v":332222.06999999995},{"$f":"I142/$C141*100","v":6.1944262213249877},{"$f":"K141+I142","v":788227.1129999999},{"$f":"K142/$C141*100","v":14.696840270504888},{"$f":"M141+K142","v":1621690.1579999998},{"$f":"M142/$C141*100","v":30.237124335477962},{"$f":"O141+M142","v":2390207.1939999997},{"$f":"O142/$C141*100","v":44.566461574672687},{"$f":"Q141+O142","v":3842329.0559999999},{"$f":"Q142/$C141*100","v":71.641910651647223},{"$f":"S141+Q142","v":4748994.9629999995},{"$f":"S142/$C141*100","v":88.547094188376747},{"$f":"U141+S142","v":5363242.0199999996},{"$f":"U142/$C141*100","v":99.999999999999972},{"$f":"W141+U142","v":5363242.0199999996},{"$f":"W142/$C141*100","v":99.999999999999972},{"$f":"Y141+W142","v":5363242.0199999996},{"$f":"Y142/$C141*100","v":99.999999999999972},{"$f":"AA141+Y142","v":5363242.0199999996},{"$f":"AA142/$C141*100","v":99.999999999999972}]
[]
[]
[null,null,"CRONOGRAMA FÍSICO FINANCEIRO",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UNAEN-FF-003"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Revisão:\n00","Data:\n11/05/2017"]
["SESI - SERVIÇO SOCIAL DA INDUSTRIA - DR/MT"]
[{"$f":"A101","v":"UNIDADE OPERACIONAL: SESI ESCOLA CUIABA"},null,null,{"$f":"D101","v":"ENDEREÇO:  AV. OÁTOMO CANAVARROS, 1079, BAIRRO BELA VISTA CIDADE: CUIABÁ-MT            "}]
[{"$f":"'[1]PLAN RESUMO'!$A$9:$E$9","v":"CONSTRUTORA:                                                                           "},null,null,{"$f":"CONCATENATE(\" VALOR: \",\"R$ \",TEXT(SUM(C189),\"#.##0,00\"))","v":" VALOR: R$ 2.417.693,88"},null,null,null,{"$f":"H102","v":"PRAZO: 12 MESES"}]
[{"$f":"'[1]PLAN RESUMO'!$A$10:$E$10","v":"RESPONSÁVEL TÉCNICO:"}]
[]
["BLOCO C"]
[]
["ITEM","DESCRIÇÃO","ETAPA TOTAL",null,"1 MÊS",null,"2 MESES",null,"3 MESES",null,"4 MESES",null,"5 MESES",null,"6 MESES",null,"7 MESES",null,"8 MESES",null,"9 MESES",null,"10 MESES",null,"11 MESES",null,"12 MESES",null,"TOTAL "]
[null,null,"(R$)","(%)","(R$)","(%)","(R$)","(%)","(R$)","(%)","(R$)","(%)","(R$)","(%)","(R$)","(%)","(R$)","(%)","(R$)","(%)","(R$)","(%)","(R$)","(%)","(R$)","(%)","(R$)","(%)","(R$)","(%)"]
["4.1","DEMOLIÇÕES E RETIRADAS ",91414.739999999991,{"$f":"C157/$C$189*100","v":3.781071737667633},{"$f":"F157*$C157/100","v":0},0,{"$f":"H157*$C157/100","v":0},null,{"$f":"J157*$C157/100","v":0},null,{"$f":"L157*$C157/100","v":0},null,{"$f":"N157*$C157/100","v":0},null,{"$f":"P157*$C157/100","v":0},null,{"$f":"R157*$C157/100","v":0},null,{"$f":"T157*$C157/100","v":0},null,{"$f":"V157*$C157/100","v":91414.74},100,{"$f":"X157*$C157/100","v":0},null,{"$f":"Z157*$C157/100","v":0},null,{"$f":"AB157*$C157/100","v":0},null,{"$f":"AD157*$C157/100","v":91414.74},{"$f":"N157+L157+J157+H157+F157+P157+R157+T157+V157+X157+Z157+AB157","v":100}]
["4.2","CANTEIRO DE OBRAS",0,{"$f":"C158/$C$189*100","v":0},{"$f":"F158*$C158/100","v":0},0,{"$f":"H158*$C158/100","v":0},null,{"$f":"J158*$C158/100","v":0},null,{"$f":"L158*$C158/100","v":0},null,{"$f":"N158*$C158/100","v":0},null,{"$f":"P158*$C158/100","v":0},null,{"$f":"R158*$C158/100","v":0},null,{"$f":"T158*$C158/100","v":0},null,0,null,0,null,0,null,0,null,{"$f":"AD158*$C158/100","v":0},{"$f":"N158+L158+J158+H158+F158+P158+R158+T158+V158+X158+Z158+AB158","v":0}]
["4.3","ADMINISTRAÇÃO",0,0,0,0,{"$f":"H159*$C159/100","v":0},null,{"$f":"J159*$C159/100","v":0},null,{"$f":"L159*$C159/100","v":0},null,{"$f":"N159*$C159/100","v":0},null,{"$f":"P159*$C159/100","v":0},null,{"$f":"R159*$C159/100","v":0},null,{"$f":"T159*$C159/100","v":0},null,0,null,0,null,0,null,0,null,{"$f":"AD159*$C159/100","v":0},0]
["4.4","TERRAPLENAGEM",1842.6,7.6213122564548999E-2,0,0,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,1842.6,100,0,null,0,null,1842.6,100]
["4.5","FUNDAÇÃO",13600.04,0.56252117410331559,0,0,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,13600.04,100,0,null,0,null,13600.04,100]
["4.6","IMPERMEABILIZAÇÃO",0,0,0,0,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
["4.7","ESTRUTURA DE CONCRETO ARMADO ",0,0,0,0,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
["4.8","ALVENARIA E PAINÉIS",121965.22000000002,5.0446924240053104,0,0,0,null,0,null,0,null,0,null,0,null,0,null,0,null,60982.610000000008,50,60982.610000000008,50,0,null,0,null,121965.22000000002,100]
["4.9","ESTRUTURA METÁLICA",332997.21000000002,13.773340485934476,0,0,0,null,0,null,0,null,0,null,0,null,66599.441999999995,20,66599.441999999995,20,66599.441999999995,20,133198.88399999999,40,0,null,0,null,332997.21000000002,100]
["4.10","COBERTURA",486888.88,20.138566095059151,0,0,0,null,0,null,0,null,0,null,0,null,0,null,0,null,243444.44,50,243444.44,50,0,null,0,null,486888.88,100]
["4.11","ESQUADRIAS",186933.48999999996,7.7318924263480371,0,0,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,93466.744999999981,50,93466.744999999981,50,0,null,186933.48999999996,100]
["4.12","PISOS",325370.06,13.457868371656717,0,0,0,null,0,null,0,null,0,null,0,null,0,null,0,null,162685.03,50,162685.03,50,0,null,0,null,325370.06,100]
["4.13","REVESTIMENTO ",179274.18,7.4150901188532607,0,0,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,53782.253999999994,30,107564.50799999999,60,17927.417999999998,10,179274.18,100]
["4.14","GRANITO",42819.179999999993,1.7710753356417481,0,0,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,21409.589999999997,50,21409.589999999997,50,42819.179999999993,100]
["4.15","FORROS",190854.94000000003,7.8940903800443118,0,0,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,95427.470000000016,50,95427.470000000016,50,190854.94000000003,{"$f":"N171+L171+J171+H171+F171+P171+R171+T171+V171+X171+Z171+AB171","v":100}]
["4.16","PINTURA",76689.829999999987,3.1720239950311662,0,0,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,23006.948999999993,30,53682.880999999987,70,76689.829999999987,100]
["4.17","CALÇAMENTO, PÁTIO E PASSARELAS ",0,0,0,0,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
["4.18","SERVIÇOS COMPLEMENTARES",24220.93,1.0018195521097157,0,0,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,24220.93,100,24220.93,100]
["4.19","INSTALAÇÕES SPDA",52223.100000000006,2.1600377298386517,0,0,0,null,0,null,0,null,0,null,0,null,0,null,0,null,26111.550000000003,50,26111.550000000003,50,0,null,0,null,52223.100000000006,100]
["4.20","INSTALAÇÕES DE COMBATE A INCÊNDIO",0,0,0,0,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
["4.21","INSTALAÇÕES ELÉTRICAS",144500.67000000001,5.9767976084714274,0,0,0,null,0,null,0,null,0,null,0,null,0,null,0,null,43350.201000000008,30,43350.201000000008,30,28900.134000000005,20,28900.134000000005,20,144500.67000000001,100]
["4.22","INSTALAÇÕES DE LÓGICA E TELEFONICA",0,0,0,0,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
["4.23","CLIMATIZAÇÃO ",0,0,0,0,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
["4.24","INFRAESTRUTURA PARA INSTALAÇÃO DE ÁUDIO E VÍDEO",120357.52999999998,4.9781955852905586,0,0,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,60178.764999999992,50,60178.764999999992,50,120357.52999999998,100]
["4.25","INSTALAÇÕES HIDROSANITÁRIAS",0,0,0,0,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
["4.26","DRENAGEM",0,0,0,0,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
["4.27","GLP (BLOCOB)",0,0,0,0,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
["4.28","LOUÇAS E METAIS",25741.280000000002,1.0647038573799925,0,0,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,12870.640000000003,50,12870.640000000003,50,25741.280000000006,100]
["4.29","ACESSIBILIDADE",0,0,0,0,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
["4.30","SEGURANÇA PATRIMONIAL ",0,0,0,0,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
["4.31","LIMPEZA CONTÍNUA DA OBRA ",0,0,0,0,0,null,0,null,{"$f":"L187*C187/100","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,{"$f":"AD187*$C187/100","v":0},0]
["4.32","LIMPEZA FINAL DA OBRA",0,0,0,0,0,null,0,null,{"$f":"L188*C188/100","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,{"$f":"AD188*$C188/100","v":0},0]
[null,"TOTAL",{"$f":"SUM(C157:C188)","v":2417693.8799999994},{"$f":"SUM(D157:D188)","v":100.00000000000004},{"$f":"SUM(E157:E188)","v":0},{"$f":"E189/$C189*100","v":0},{"$f":"SUM(G157:G188)","v":0},{"$f":"G189/$C189*100","v":0},{"$f":"SUM(I157:I187)","v":0},{"$f":"I189/$C189*100","v":0},{"$f":"SUM(K157:K187)","v":0},{"$f":"K189/$C189*100","v":0},{"$f":"SUM(M158:M187)","v":0},{"$f":"M189/$C189*100","v":0},{"$f":"SUM(O158:O187)","v":0},{"$f":"O189/$C189*100","v":0},{"$f":"SUM(Q158:Q187)","v":66599.441999999995},{"$f":"Q189/$C189*100","v":2.7546680971868951},{"$f":"SUM(S158:S187)","v":66599.441999999995},{"$f":"S189/$C189*100","v":2.7546680971868951},{"$f":"SUM(U157:U187)","v":694588.01300000004},{"$f":"U189/$C189*100","v":28.729361427675869},{"$f":"SUM(W157:W187)","v":832464.35400000005},{"$f":"W189/$C189*100","v":34.432165332692996},{"$f":"SUM(Y157:Y187)","v":442824.80100000004},{"$f":"Y189/$C189*100","v":18.315999583867921},{"$f":"SUM(AA157:AA187)","v":314617.82800000004},{"$f":"AA189/$C189*100","v":13.013137461389451},{"$f":"SUM(AC157:AC187)","v":2417693.8799999994},{"$f":"AC189/$C189*100","v":100}]
[null,"TOTAL ACUMULADO",null,null,{"$f":"E189","v":0},{"$f":"E190/$C189*100","v":0},{"$f":"G189+E190","v":0},{"$f":"G190/$C189*100","v":0},{"$f":"I189+G190","v":0},{"$f":"I190/$C189*100","v":0},{"$f":"K189+I190","v":0},{"$f":"K190/$C189*100","v":0},{"$f":"M189+K190","v":0},{"$f":"M190/$C189*100","v":0},{"$f":"O189+M190","v":0},{"$f":"O190/$C189*100","v":0},{"$f":"Q189+O190","v":66599.441999999995},{"$f":"Q190/$C189*100","v":2.7546680971868951},{"$f":"S189+Q190","v":133198.88399999999},{"$f":"S190/$C189*100","v":5.5093361943737902},{"$f":"U189+S190","v":827786.897},{"$f":"U190/$C189*100","v":34.238697622049663},{"$f":"W189+U190","v":1660251.2510000002},{"$f":"W190/$C189*100","v":68.67086295474266},{"$f":"Y189+W190","v":2103076.0520000001},{"$f":"Y190/$C189*100","v":86.98686253861058},{"$f":"AA189+Y190","v":2417693.8800000004},{"$f":"AA190/$C189*100","v":100.00000000000004}]
[]
[]
[null,null,"CRONOGRAMA FÍSICO FINANCEIRO",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UNAEN-FF-003"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Revisão:\n00","Data:\n11/05/2017"]
["SESI - SERVIÇO SOCIAL DA INDUSTRIA - DR/MT"]
[{"$f":"A149","v":"UNIDADE OPERACIONAL: SESI ESCOLA CUIABA"},null,null,{"$f":"D149","v":"ENDEREÇO:  AV. OÁTOMO CANAVARROS, 1079, BAIRRO BELA VISTA CIDADE: CUIABÁ-MT            "}]
[{"$f":"'[1]PLAN RESUMO'!$A$9:$E$9","v":"CONSTRUTORA:                                                                           "},null,null,{"$f":"CONCATENATE(\" VALOR: \",\"R$ \",TEXT(SUM(C237),\"#.##0,00\"))","v":" VALOR: R$ 180.251,24"},null,null,null,"PRAZO: 12 MESES"]
[{"$f":"'[1]PLAN RESUMO'!$A$10:$E$10","v":"RESPONSÁVEL TÉCNICO:"}]
[]
["QUADRA POLIESPORTIVA"]
[]
["ITEM","DESCRIÇÃO","ETAPA TOTAL",null,"1 MÊS",null,"2 MESES",null,"3 MESES",null,"4 MESES",null,"5 MESES",null,"6 MESES",null,"7 MESES",null,"8 MESES",null,"9 MESES",null,"10 MESES",null,"11 MESES",null,"12 MESES",null,"TOTAL "]
[null,null,"(R$)","(%)","(R$)","(%)","(R$)","(%)","(R$)","(%)","(R$)","(%)","(R$)","(%)","(R$)","(%)","(R$)","(%)","(R$)","(%)","(R$)","(%)","(R$)","(%)","(R$)","(%)","(R$)","(%)","(R$)","(%)"]
["5.1","DEMOLIÇÕES E RETIRADAS ",0,{"$f":"C205/$C$45*100","v":0},{"$f":"F205*$C205/100","v":0},0,{"$f":"H205*$C205/100","v":0},null,{"$f":"J205*$C205/100","v":0},null,{"$f":"L205*$C205/100","v":0},0,{"$f":"N205*$C205/100","v":0},null,{"$f":"P205*$C205/100","v":0},null,{"$f":"R205*$C205/100","v":0},null,{"$f":"T205*$C205/100","v":0},null,{"$f":"V205*$C205/100","v":0},null,{"$f":"X205*$C205/100","v":0},null,{"$f":"Z205*$C205/100","v":0},null,{"$f":"AB205*$C205/100","v":0},null,{"$f":"AD205*$C205/100","v":0},{"$f":"N205+L205+J205+H205+F205+P205+R205+T205+V205+X205+Z205+AB205","v":0}]
["5.2","CANTEIRO DE OBRAS",0,{"$f":"C206/$C$45*100","v":0},{"$f":"F206*$C206/100","v":0},0,{"$f":"H206*$C206/100","v":0},null,{"$f":"J206*$C206/100","v":0},null,{"$f":"L206*$C206/100","v":0},null,{"$f":"N206*$C206/100","v":0},null,{"$f":"P206*$C206/100","v":0},null,{"$f":"R206*$C206/100","v":0},null,{"$f":"T206*$C206/100","v":0},null,0,null,0,null,0,null,0,null,{"$f":"AD206*$C206/100","v":0},{"$f":"N206+L206+J206+H206+F206+P206+R206+T206+V206+X206+Z206+AB206","v":0}]
["5.3","ADMINISTRAÇÃO",0,0,0,0,{"$f":"H207*$C207/100","v":0},null,{"$f":"J207*$C207/100","v":0},null,{"$f":"L207*$C207/100","v":0},null,{"$f":"N207*$C207/100","v":0},null,{"$f":"P207*$C207/100","v":0},null,{"$f":"R207*$C207/100","v":0},null,{"$f":"T207*$C207/100","v":0},null,0,null,0,null,0,null,0,null,{"$f":"AD207*$C207/100","v":0},0]
["5.4","TERRAPLENAGEM",0,0,0,0,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
["5.5","FUNDAÇÃO",0,0,0,0,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
["5.6","IMPERMEABILIZAÇÃO",0,0,0,0,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
["5.7","ESTRUTURA DE CONCRETO ARMADO ",0,0,0,0,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
["5.8","ALVENARIA E PAINÉIS",0,0,0,0,0,null,0,null,0,null,0,30,0,70,0,null,0,null,0,null,0,null,0,null,0,null,0,100]
["5.9","ESTRUTURA METÁLICA",120244.44,2.5256708717288845,0,0,0,null,0,null,0,null,0,null,0,null,36073.332000000002,30,36073.332000000002,30,48097.775999999998,40,0,null,0,null,0,null,120244.44,100]
["5.10","COBERTURA",0,0,0,0,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
["5.11","ESQUADRIAS",56002.32,1.1762991151461135,0,0,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,56002.32,100,0,null,0,null,56002.32,100]
["5.12","PISOS",0,0,0,0,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
["5.13","REVESTIMENTO ",0,0,0,0,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
["5.14","GRANITO",0,0,0,0,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
["5.15","FORROS",0,0,0,0,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
["5.16","PINTURA",0,0,0,0,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
["5.17","CALÇAMENTO, PÁTIO E PASSARELAS ",0,0,0,0,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
["5.18","SERVIÇOS COMPLEMENTARES",1435.03,3.0142046243943597E-2,0,0,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,1435.03,100,0,null,0,null,1435.03,100]
["5.19","INSTALAÇÕES SPDA",2569.4499999999998,5.396993841348325E-2,0,0,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,2569.4499999999998,100,0,null,0,null,2569.4499999999998,100]
["5.20","INSTALAÇÕES DE COMBATE A INCÊNDIO",0,0,0,0,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
["5.21","INSTALAÇÕES ELÉTRICAS",0,0,0,0,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
["5.22","INSTALAÇÕES DE LÓGICA E TELEFONICA",0,0,0,0,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
["5.23","CLIMATIZAÇÃO ",0,0,0,0,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
["5.24","INFRAESTRUTURA PARA INSTALAÇÃO DE ÁUDIO E VÍDEO",0,0,0,0,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
["5.25","INSTALAÇÕES HIDROSANITÁRIAS",0,0,0,0,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
["5.26","DRENAGEM",0,0,0,0,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
["5.27","GLP (BLOCOB)",0,0,0,0,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
["5.28","LOUÇAS E METAIS",0,0,0,0,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
["5.29","ACESSIBILIDADE",0,0,0,0,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
["5.30","SEGURANÇA PATRIMONIAL ",0,0,0,0,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
["5.31","LIMPEZA CONTÍNUA DA OBRA ",0,0,0,0,0,null,0,null,{"$f":"L235*C235/100","v":0},null,0,null,0,null,0,null,0,null,0,100,0,null,0,null,0,null,{"$f":"AD235*$C235/100","v":0},100]
["5.32","LIMPEZA FINAL DA OBRA",0,null,null,0]
[null,"TOTAL",{"$f":"SUM(C205:C236)","v":180251.24000000002},{"$f":"SUM(D205:D235)","v":3.7860819715324245},{"$f":"SUM(E205:E235)","v":0},{"$f":"E237/$C237*100","v":0},{"$f":"SUM(G205:G235)","v":0},{"$f":"G237/$C237*100","v":0},{"$f":"SUM(I205:I235)","v":0},{"$f":"I237/$C237*100","v":0},{"$f":"SUM(K205:K235)","v":0},{"$f":"K237/$C237*100","v":0},{"$f":"SUM(M206:M235)","v":0},{"$f":"M237/$C237*100","v":0},{"$f":"SUM(O206:O235)","v":0},{"$f":"O237/$C237*100","v":0},{"$f":"SUM(Q206:Q235)","v":36073.332000000002},{"$f":"Q237/$C237*100","v":20.012806569319576},{"$f":"SUM(S206:S235)","v":36073.332000000002},{"$f":"S237/$C237*100","v":20.012806569319576},{"$f":"SUM(U205:U235)","v":48097.775999999998},{"$f":"U237/$C237*100","v":26.683742092426101},{"$f":"SUM(W205:W235)","v":60006.799999999996},{"$f":"W237/$C237*100","v":33.290644768934726},{"$f":"SUM(Y205:Y235)","v":0},{"$f":"Y237/$C237*100","v":0},{"$f":"SUM(AA205:AA235)","v":0},{"$f":"AA237/$C237*100","v":0},{"$f":"SUM(AC205:AC235)","v":180251.24000000002},{"$f":"AC237/$C237*100","v":100}]
[null,"TOTAL ACUMULADO",null,null,{"$f":"E237","v":0},{"$f":"E238/$C237*100","v":0},{"$f":"G237+E238","v":0},{"$f":"G238/$C237*100","v":0},{"$f":"I237+G238","v":0},{"$f":"I238/$C237*100","v":0},{"$f":"K237+I238","v":0},{"$f":"K238/$C237*100","v":0},{"$f":"M237+K238","v":0},{"$f":"M238/$C237*100","v":0},{"$f":"O237+M238","v":0},{"$f":"O238/$C237*100","v":0},{"$f":"Q237+O238","v":36073.332000000002},{"$f":"Q238/$C237*100","v":20.012806569319576},{"$f":"S237+Q238","v":72146.664000000004},{"$f":"S238/$C237*100","v":40.025613138639152},{"$f":"U237+S238","v":120244.44},{"$f":"U238/$C237*100","v":66.70935523106526},{"$f":"W237+U238","v":180251.24},{"$f":"W238/$C237*100","v":99.999999999999986},{"$f":"Y237+U238","v":120244.44},{"$f":"Y238/$C237*100","v":66.70935523106526},{"$f":"AA237+W238","v":180251.24},{"$f":"AA238/$C237*100","v":99.999999999999986}]
[]
[null,null,"CRONOGRAMA FÍSICO FINANCEIRO",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UNAEN-FF-003"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Revisão:\n00","Data:\n11/05/2017"]
["SESI - SERVIÇO SOCIAL DA INDUSTRIA - DR/MT"]
[{"$f":"A197","v":"UNIDADE OPERACIONAL: SESI ESCOLA CUIABA"},null,null,{"$f":"D197","v":"ENDEREÇO:  AV. OÁTOMO CANAVARROS, 1079, BAIRRO BELA VISTA CIDADE: CUIABÁ-MT            "}]
[{"$f":"'[1]PLAN RESUMO'!$A$9:$E$9","v":"CONSTRUTORA:                                                                           "},null,null,{"$f":"CONCATENATE(\" VALOR: \",\"R$ \",TEXT(SUM(C284),\"#.##0,00\"))","v":" VALOR: R$ 464.198,88"},null,null,null,"PRAZO: 12 MESES"]
[{"$f":"'[1]PLAN RESUMO'!$A$10:$E$10","v":"RESPONSÁVEL TÉCNICO:"}]
[]
["ANEXOS (SUBESTAÇÃO, CASA DE BOMBA, BASE CX DAGUA)"]
[]
["ITEM","DESCRIÇÃO","ETAPA TOTAL",null,"1 MÊS",null,"2 MESES",null,"3 MESES",null,"4 MESES",null,"5 MESES",null,"6 MESES",null,"7 MESES",null,"8 MESES",null,"9 MESES",null,"10 MESES",null,"11 MESES",null,"12 MESES",null,"TOTAL "]
[null,null,"(R$)","(%)","(R$)","(%)","(R$)","(%)","(R$)","(%)","(R$)","(%)","(R$)","(%)","(R$)","(%)","(R$)","(%)","(R$)","(%)","(R$)","(%)","(R$)","(%)","(R$)","(%)","(R$)","(%)","(R$)","(%)"]
["6.1","DEMOLIÇÕES E RETIRADAS ",0,{"$f":"C252/$C$45*100","v":0},{"$f":"F252*$C252/100","v":0},0,{"$f":"H252*$C252/100","v":0},null,{"$f":"J252*$C252/100","v":0},null,{"$f":"L252*$C252/100","v":0},null,{"$f":"N252*$C252/100","v":0},null,{"$f":"P252*$C252/100","v":0},null,{"$f":"R252*$C252/100","v":0},null,{"$f":"T252*$C252/100","v":0},null,{"$f":"V252*$C252/100","v":0},null,{"$f":"X252*$C252/100","v":0},null,{"$f":"Z252*$C252/100","v":0},null,{"$f":"AB252*$C252/100","v":0},null,{"$f":"AD252*$C252/100","v":0},{"$f":"N252+L252+J252+H252+F252+P252+R252+T252+V252+X252+Z252+AB252","v":0}]
["6.2","CANTEIRO DE OBRAS",0,{"$f":"C253/$C$45*100","v":0},{"$f":"F253*$C253/100","v":0},0,{"$f":"H253*$C253/100","v":0},null,{"$f":"J253*$C253/100","v":0},null,{"$f":"L253*$C253/100","v":0},null,{"$f":"N253*$C253/100","v":0},null,{"$f":"P253*$C253/100","v":0},null,{"$f":"R253*$C253/100","v":0},null,{"$f":"T253*$C253/100","v":0},null,0,null,0,null,0,null,0,null,{"$f":"AD253*$C253/100","v":0},{"$f":"N253+L253+J253+H253+F253+P253+R253+T253+V253+X253+Z253+AB253","v":0}]
["6.3","ADMINISTRAÇÃO",0,0,0,0,{"$f":"H254*$C254/100","v":0},null,{"$f":"J254*$C254/100","v":0},null,{"$f":"L254*$C254/100","v":0},null,{"$f":"N254*$C254/100","v":0},null,{"$f":"P254*$C254/100","v":0},null,{"$f":"R254*$C254/100","v":0},null,{"$f":"T254*$C254/100","v":0},null,0,null,0,null,0,null,0,null,{"$f":"AD254*$C254/100","v":0},0]
["6.4","TERRAPLENAGEM",0,0,0,0,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
["6.5","FUNDAÇÃO",149581.38,3.1418777817835863,0,0,0,null,0,null,0,null,0,null,0,null,0,null,149581.38,100,0,null,0,null,0,null,0,null,149581.38,100]
["6.6","IMPERMEABILIZAÇÃO",6651.46,0.13971039971968605,0,0,0,null,0,null,0,null,0,null,0,null,0,null,6651.46,100,0,null,0,null,0,null,0,null,6651.46,100]
["6.7","ESTRUTURA DE CONCRETO ARMADO ",36588.029999999992,0.76851222081405646,0,0,0,null,0,null,0,null,0,null,0,null,0,null,0,null,36588.029999999992,100,0,null,0,null,0,null,36588.029999999992,100]
["6.8","ALVENARIA E PAINÉIS",29091.780000000002,0.61105745390593469,0,0,0,null,0,null,0,null,0,null,0,null,0,null,0,null,29091.780000000006,100,0,null,0,null,0,null,29091.780000000006,100]
["6.9","ESTRUTURA METÁLICA",0,0,0,0,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
["6.10","COBERTURA",3568.36,7.4951514696583746E-2,0,0,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,3568.36,100,0,null,0,null,3568.36,100]
["6.11","ESQUADRIAS",16141.6,0.33904577162236327,0,0,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,16141.6,100,0,null,0,null,16141.6,100]
["6.12","PISOS",15948.579999999998,0.33499148859970446,0,0,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,15948.579999999998,100,0,null,0,null,15948.579999999998,100]
["6.13","REVESTIMENTO ",21105.559999999998,0.44331112626518343,0,0,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,21105.56,100,0,null,0,null,21105.56,100]
["6.14","GRANITO",0,0,0,0,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,100,0,null,0,null,0,100]
["6.15","FORROS",0,0,0,0,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
["6.16","PINTURA",15126.779999999999,0.31773001420316027,0,0,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,15126.78,100,0,null,0,null,15126.78,100]
["6.17","CALÇAMENTO, PÁTIO E PASSARELAS ",1343.42,2.8217826641281862E-2,0,0,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,1343.42,100,0,null,0,null,1343.42,100]
["6.18","SERVIÇOS COMPLEMENTARES",0,0,0,0,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
["6.19","INSTALAÇÕES SPDA",0,0,0,0,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
["6.20","INSTALAÇÕES DE COMBATE A INCÊNDIO",0,0,0,0,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
["6.21","INSTALAÇÕES ELÉTRICAS",169051.93000000002,3.5508463876629177,0,0,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,84525.965000000026,50,84525.965000000026,50,0,null,169051.93000000005,100]
["6.22","INSTALAÇÕES DE LÓGICA E TELEFONICA",0,0,0,0,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
["6.23","CLIMATIZAÇÃO ",0,0,0,0,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
["6.24","INFRAESTRUTURA PARA INSTALAÇÃO DE ÁUDIO E VÍDEO",0,0,0,0,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
["6.25","INSTALAÇÕES HIDROSANITÁRIAS",0,0,0,0,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
["6.26","DRENAGEM",0,0,0,0,0,null,0,null,0,null,0,null,0,100,0,null,0,null,0,null,0,null,0,null,0,null,0,100]
["6.27","GLP (BLOCOB)",0,0,0,0,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
["6.28","LOUÇAS E METAIS",0,0,0,0,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
["6.29","ACESSIBILIDADE",0,0,0,0,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
["6.30","SEGURANÇA PATRIMONIAL ",0,0,0,0,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
["6.31","LIMPEZA CONTÍNUA DA OBRA ",0,0,0,0,0,null,0,null,{"$f":"L282*C282/100","v":0},null,0,null,0,null,0,null,0,null,0,100,0,null,0,null,0,null,{"$f":"AD282*$C282/100","v":0},100]
["6.32","LIMPEZA FINAL DA OBRA",0,null,0,0]
[null,"TOTAL",{"$f":"SUM(C252:C283)","v":464198.88},{"$f":"SUM(D252:D282)","v":9.7502519859144599},{"$f":"SUM(E252:E282)","v":0},{"$f":"E284/$C284*100","v":0},{"$f":"SUM(G252:G282)","v":0},{"$f":"G284/$C284*100","v":0},{"$f":"SUM(I252:I282)","v":0},{"$f":"I284/$C284*100","v":0},{"$f":"SUM(K252:K282)","v":0},{"$f":"K284/$C284*100","v":0},{"$f":"SUM(M253:M282)","v":0},{"$f":"M284/$C284*100","v":0},{"$f":"SUM(O253:O282)","v":0},{"$f":"O284/$C284*100","v":0},{"$f":"SUM(Q253:Q282)","v":0},{"$f":"Q284/$C284*100","v":0},{"$f":"SUM(S253:S282)","v":156232.84},{"$f":"S284/$C284*100","v":33.656444841056057},{"$f":"SUM(U252:U282)","v":65679.81},{"$f":"U284/$C284*100","v":14.149066882711994},{"$f":"SUM(W252:W282)","v":157760.26500000001},{"$f":"W284/$C284*100","v":33.985490227809258},{"$f":"SUM(Y252:Y282)","v":84525.965000000026},{"$f":"Y284/$C284*100","v":18.208998048422696},{"$f":"SUM(AA252:AA282)","v":0},{"$f":"AA284/$C284*100","v":0},{"$f":"SUM(AC252:AC282)","v":464198.88000000006},{"$f":"AC284/$C284*100","v":100.00000000000003}]
[null,"TOTAL ACUMULADO",null,null,{"$f":"E284","v":0},{"$f":"E285/$C284*100","v":0},{"$f":"G284+E285","v":0},{"$f":"G285/$C284*100","v":0},{"$f":"I284+G285","v":0},{"$f":"I285/$C284*100","v":0},{"$f":"K284+I285","v":0},{"$f":"K285/$C284*100","v":0},{"$f":"M284+K285","v":0},{"$f":"M285/$C284*100","v":0},{"$f":"O284+M285","v":0},{"$f":"O285/$C284*100","v":0},{"$f":"Q284+O285","v":0},{"$f":"Q285/$C284*100","v":0},{"$f":"S284+Q285","v":156232.84},{"$f":"S285/$C284*100","v":33.656444841056057},{"$f":"U284+S285","v":221912.65},{"$f":"U285/$C284*100","v":47.805511723768049},{"$f":"W284+U285","v":379672.91500000004},{"$f":"W285/$C284*100","v":81.791001951577314},{"$f":"Y284+U285","v":306438.61499999999},{"$f":"Y285/$C284*100","v":66.014509772190749},{"$f":"AA284+W285","v":379672.91500000004},{"$f":"AA285/$C284*100","v":81.791001951577314}]
[]
[null,null,"CRONOGRAMA FÍSICO FINANCEIRO",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UNAEN-FF-003"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Revisão:\n00","Data:\n11/05/2017"]
["SESI - SERVIÇO SOCIAL DA INDUSTRIA - DR/MT"]
[{"$f":"A244","v":"UNIDADE OPERACIONAL: SESI ESCOLA CUIABA"},null,null,{"$f":"D244","v":"ENDEREÇO:  AV. OÁTOMO CANAVARROS, 1079, BAIRRO BELA VISTA CIDADE: CUIABÁ-MT            "}]
[{"$f":"'[1]PLAN RESUMO'!$A$9:$E$9","v":"CONSTRUTORA:                                                                           "},null,null,{"$f":"CONCATENATE(\" VALOR: \",\"R$ \",TEXT(SUM(C331),\"#.##0,00\"))","v":" VALOR: R$ 15.706.992,71"},null,null,null,"PRAZO: 12 MESES"]
[{"$f":"'[1]PLAN RESUMO'!$A$10:$E$10","v":"RESPONSÁVEL TÉCNICO:"}]
[]
["GERAL (TODOS OS BLOCOS)"]
[]
["ITEM","DESCRIÇÃO","ETAPA TOTAL",null,"1 MÊS",null,"2 MESES",null,"3 MESES",null,"4 MESES",null,"5 MESES",null,"6 MESES",null,"7 MESES",null,"8 MESES",null,"9 MESES",null,"10 MESES",null,"11 MESES",null,"12 MESES",null,"TOTAL "]
[null,null,"(R$)","(%)","(R$)","(%)","(R$)","(%)","(R$)","(%)","(R$)","(%)","(R$)","(%)","(R$)","(%)","(R$)","(%)","(R$)","(%)","(R$)","(%)","(R$)","(%)","(R$)","(%)","(R$)","(%)","(R$)","(%)"]
[1,"DEMOLIÇÕES E RETIRADAS ",{"$f":"C13+C61+C109+C157+C205+C252","v":408541.38},{"$f":"C299/$C$331*100","v":2.6010159140132436},{"$f":"E13+E61+E109+E157+E205+E252","v":0},null,{"$f":"G13+G61+G109+G157+G205+G252","v":69340.384999999995},{"$f":"IF((G299/($C$299)*100)>0,G299/($C$299)*100,\"\")","v":16.972671164913574},{"$f":"I13+I61+I109+I157+I205+I252","v":69340.384999999995},{"$f":"IF((I299/($C$299)*100)>0,I299/($C$299)*100,\"\")","v":16.972671164913574},{"$f":"K13+K61+K109+K157+K205+K252","v":0},{"$f":"IF((K299/($C$299)*100)>0,K299/($C$299)*100,\"\")","v":""},{"$f":"M13+M61+M109+M157+M205+M252","v":89222.935000000012},{"$f":"IF((M299/($C$299)*100)>0,M299/($C$299)*100,\"\")","v":21.839387481385607},{"$f":"O13+O61+O109+O157+O205+O252","v":89222.935000000012},{"$f":"IF((O299/($C$299)*100)>0,O299/($C$299)*100,\"\")","v":21.839387481385607},{"$f":"Q13+Q61+Q109+Q157+Q205+Q252","v":0},{"$f":"IF((Q299/($C$299)*100)>0,Q299/($C$299)*100,\"\")","v":""},{"$f":"S13+S61+S109+S157+S205+S252","v":0},{"$f":"IF((S299/($C$299)*100)>0,S299/($C$299)*100,\"\")","v":""},{"$f":"U13+U61+U109+U157+U205+U252","v":91414.74},{"$f":"IF((U299/($C$299)*100)>0,U299/($C$299)*100,\"\")","v":22.375882707401633},{"$f":"W13+W61+W109+W157+W205+W252","v":0},{"$f":"IF((W299/($C$299)*100)>0,W299/($C$299)*100,\"\")","v":""},{"$f":"Y13+Y61+Y109+Y157+Y205+Y252","v":0},{"$f":"IF((Y299/($C$299)*100)>0,Y299/($C$299)*100,\"\")","v":""},{"$f":"AA13+AA61+AA109+AA157+AA205+AA252","v":0},{"$f":"IF((AA299/($C$299)*100)>0,AA299/($C$299)*100,\"\")","v":""},{"$f":"AC13+AC61+AC109+AC157+AC205+AC252","v":408541.38},{"$f":"(AC299/C299)*100","v":100}]
[2,"CANTEIRO DE OBRAS",295848.84999999998,{"$f":"C300/$C$331*100","v":1.883548655444687},236679.08,{"$f":"IF((E300/($C$300)*100)>0,E300/($C$300)*100,\"\")","v":80},591.69769999999994,{"$f":"IF((G300/($C$300)*100)>0,G300/($C$300)*100,\"\")","v":0.2},1479.24425,{"$f":"IF((I300/($C$300)*100)>0,I300/($C$300)*100,\"\")","v":0.5},3846.03505,{"$f":"IF((K300/($C$300)*100)>0,K300/($C$300)*100,\"\")","v":1.3},7396.2212499999996,{"$f":"IF((M300/($C$300)*100)>0,M300/($C$300)*100,\"\")","v":2.5},7396.2212499999996,{"$f":"IF((O300/($C$300)*100)>0,O300/($C$300)*100,\"\")","v":2.5},7396.2212499999996,{"$f":"IF((Q300/($C$300)*100)>0,Q300/($C$300)*100,\"\")","v":2.5},7396.2212499999996,{"$f":"IF((S300/($C$300)*100)>0,S300/($C$300)*100,\"\")","v":2.5},7396.2212499999996,{"$f":"IF((U300/($C$300)*100)>0,U300/($C$300)*100,\"\")","v":2.5},7396.2212499999996,{"$f":"IF((W300/($C$300)*100)>0,W300/($C$300)*100,\"\")","v":2.5},7396.2212499999996,{"$f":"IF((Y300/($C$300)*100)>0,Y300/($C$300)*100,\"\")","v":2.5},1479.24425,{"$f":"IF((AA300/($C$300)*100)>0,AA300/($C$300)*100,\"\")","v":0.5},295848.84999999998,{"$f":"(AC300/C300)*100","v":100}]
[3,"ADMINISTRAÇÃO",770009.35,4.9023346748596026,14784.179519999998,{"$f":"IF((E301/($C$301)*100)>0,E301/($C$301)*100,\"\")","v":1.92},9317.1131349999996,{"$f":"IF((G301/($C$301)*100)>0,G301/($C$301)*100,\"\")","v":1.21},30646.37213,{"$f":"IF((I301/($C$301)*100)>0,I301/($C$301)*100,\"\")","v":3.9800000000000004},59675.724624999995,{"$f":"IF((K301/($C$301)*100)>0,K301/($C$301)*100,\"\")","v":7.75},75460.916299999997,{"$f":"IF((M301/($C$301)*100)>0,M301/($C$301)*100,\"\")","v":9.8000000000000007},72534.880769999989,{"$f":"IF((O301/($C$301)*100)>0,O301/($C$301)*100,\"\")","v":9.42},138601.68299999999,{"$f":"IF((Q301/($C$301)*100)>0,Q301/($C$301)*100,\"\")","v":18},115501.4025,{"$f":"IF((S301/($C$301)*100)>0,S301/($C$301)*100,\"\")","v":15},112036.36042500001,{"$f":"IF((U301/($C$301)*100)>0,U301/($C$301)*100,\"\")","v":14.550000000000002},77000.934999999998,{"$f":"IF((W301/($C$301)*100)>0,W301/($C$301)*100,\"\")","v":10},43428.527339999993,{"$f":"IF((Y301/($C$301)*100)>0,Y301/($C$301)*100,\"\")","v":5.6399999999999988},21021.255255,{"$f":"IF((AA301/($C$301)*100)>0,AA301/($C$301)*100,\"\")","v":2.73},770009.35000000009,100.00000000000003]
[4,"TERRAPLENAGEM",32033.409999999996,0.20394362301833649,0,{"$f":"IF((E302/($C$302)*100)>0,E302/($C$302)*100,\"\")","v":""},0,{"$f":"IF((G302/($C$302)*100)>0,G302/($C$302)*100,\"\")","v":""},0,{"$f":"IF((I302/($C$302)*100)>0,I302/($C$302)*100,\"\")","v":""},0,{"$f":"IF((K302/($C$302)*100)>0,K302/($C$302)*100,\"\")","v":""},0,{"$f":"IF((M302/($C$302)*100)>0,M302/($C$302)*100,\"\")","v":""},15095.405000000001,{"$f":"IF((O302/($C$302)*100)>0,O302/($C$302)*100,\"\")","v":47.123940286095056},15095.405000000001,{"$f":"IF((Q302/($C$302)*100)>0,Q302/($C$302)*100,\"\")","v":47.123940286095056},0,{"$f":"IF((S302/($C$302)*100)>0,S302/($C$302)*100,\"\")","v":""},0,{"$f":"IF((U302/($C$302)*100)>0,U302/($C$302)*100,\"\")","v":""},1842.6,{"$f":"IF((W302/($C$302)*100)>0,W302/($C$302)*100,\"\")","v":5.7521194278099026},0,{"$f":"IF((Y302/($C$302)*100)>0,Y302/($C$302)*100,\"\")","v":""},0,{"$f":"IF((AA302/($C$302)*100)>0,AA302/($C$302)*100,\"\")","v":""},32033.41,100.00000000000003]
[5,"FUNDAÇÃO",694736.83,4.423105318930272,0,{"$f":"IF((E303/($C$303)*100)>0,E303/($C$303)*100,\"\")","v":""},0,{"$f":"IF((G303/($C$303)*100)>0,G303/($C$303)*100,\"\")","v":""},0,{"$f":"IF((I303/($C$303)*100)>0,I303/($C$303)*100,\"\")","v":""},353247.24,{"$f":"IF((K303/($C$303)*100)>0,K303/($C$303)*100,\"\")","v":50.846194522320054},0,{"$f":"IF((M303/($C$303)*100)>0,M303/($C$303)*100,\"\")","v":""},0,{"$f":"IF((O303/($C$303)*100)>0,O303/($C$303)*100,\"\")","v":""},71323.267999999967,{"$f":"IF((Q303/($C$303)*100)>0,Q303/($C$303)*100,\"\")","v":10.266228148578213},203073.83099999998,{"$f":"IF((S303/($C$303)*100)>0,S303/($C$303)*100,\"\")","v":29.230324668407171},53492.450999999979,{"$f":"IF((U303/($C$303)*100)>0,U303/($C$303)*100,\"\")","v":7.6996711114336609},13600.04,{"$f":"IF((W303/($C$303)*100)>0,W303/($C$303)*100,\"\")","v":1.9575815492608908},0,{"$f":"IF((Y303/($C$303)*100)>0,Y303/($C$303)*100,\"\")","v":""},0,{"$f":"IF((AA303/($C$303)*100)>0,AA303/($C$303)*100,\"\")","v":""},694736.83,100]
[6,"IMPERMEABILIZAÇÃO",27865,0.17740506100992517,0,{"$f":"IF((E304/($C$304)*100)>0,E304/($C$304)*100,\"\")","v":""},0,{"$f":"IF((G304/($C$304)*100)>0,G304/($C$304)*100,\"\")","v":""},0,{"$f":"IF((I304/($C$304)*100)>0,I304/($C$304)*100,\"\")","v":""},21213.54,{"$f":"IF((K304/($C$304)*100)>0,K304/($C$304)*100,\"\")","v":76.1296967521981},0,{"$f":"IF((M304/($C$304)*100)>0,M304/($C$304)*100,\"\")","v":""},0,{"$f":"IF((O304/($C$304)*100)>0,O304/($C$304)*100,\"\")","v":""},0,{"$f":"IF((Q304/($C$304)*100)>0,Q304/($C$304)*100,\"\")","v":""},6651.46,{"$f":"IF((S304/($C$304)*100)>0,S304/($C$304)*100,\"\")","v":23.870303247801903},0,{"$f":"IF((U304/($C$304)*100)>0,U304/($C$304)*100,\"\")","v":""},0,{"$f":"IF((W304/($C$304)*100)>0,W304/($C$304)*100,\"\")","v":""},0,{"$f":"IF((Y304/($C$304)*100)>0,Y304/($C$304)*100,\"\")","v":""},0,{"$f":"IF((AA304/($C$304)*100)>0,AA304/($C$304)*100,\"\")","v":""},27865,100]
[7,"ESTRUTURA DE CONCRETO ARMADO ",787369.63000000012,5.0128604790063607,0,{"$f":"IF((E305/($C$305)*100)>0,E305/($C$305)*100,\"\")","v":""},0,{"$f":"IF((G305/($C$305)*100)>0,G305/($C$305)*100,\"\")","v":""},0,{"$f":"IF((I305/($C$305)*100)>0,I305/($C$305)*100,\"\")","v":""},180336.85000000003,{"$f":"IF((K305/($C$305)*100)>0,K305/($C$305)*100,\"\")","v":22.903709151189894},550010.91,{"$f":"IF((M305/($C$305)*100)>0,M305/($C$305)*100,\"\")","v":69.85421954870165},0,{"$f":"IF((O305/($C$305)*100)>0,O305/($C$305)*100,\"\")","v":""},0,{"$f":"IF((Q305/($C$305)*100)>0,Q305/($C$305)*100,\"\")","v":""},20433.839999999997,{"$f":"IF((S305/($C$305)*100)>0,S305/($C$305)*100,\"\")","v":2.5952029671248553},36588.029999999992,{"$f":"IF((U305/($C$305)*100)>0,U305/($C$305)*100,\"\")","v":4.6468683329835807},0,{"$f":"IF((W305/($C$305)*100)>0,W305/($C$305)*100,\"\")","v":""},0,{"$f":"IF((Y305/($C$305)*100)>0,Y305/($C$305)*100,\"\")","v":""},0,{"$f":"IF((AA305/($C$305)*100)>0,AA305/($C$305)*100,\"\")","v":""},787369.63000000012,100]
[8,"ALVENARIA E PAINÉIS",456507.51000000007,2.9063966503871899,0,{"$f":"IF((E306/($C$306)*100)>0,E306/($C$306)*100,\"\")","v":""},0,{"$f":"IF((G306/($C$306)*100)>0,G306/($C$306)*100,\"\")","v":""},0,{"$f":"IF((I306/($C$306)*100)>0,I306/($C$306)*100,\"\")","v":""},0,{"$f":"IF((K306/($C$306)*100)>0,K306/($C$306)*100,\"\")","v":""},0,{"$f":"IF((M306/($C$306)*100)>0,M306/($C$306)*100,\"\")","v":""},167323.005,{"$f":"IF((O306/($C$306)*100)>0,O306/($C$306)*100,\"\")","v":36.652848274062343},98050.994999999995,{"$f":"IF((Q306/($C$306)*100)>0,Q306/($C$306)*100,\"\")","v":21.478506454362599},20038.255000000001,{"$f":"IF((S306/($C$306)*100)>0,S306/($C$306)*100,\"\")","v":4.3894688610927775},110112.64500000002,{"$f":"IF((U306/($C$306)*100)>0,U306/($C$306)*100,\"\")","v":24.120664520940739},60982.610000000008,{"$f":"IF((W306/($C$306)*100)>0,W306/($C$306)*100,\"\")","v":13.358511889541532},0,{"$f":"IF((Y306/($C$306)*100)>0,Y306/($C$306)*100,\"\")","v":""},0,{"$f":"IF((AA306/($C$306)*100)>0,AA306/($C$306)*100,\"\")","v":""},456507.51000000007,100]
[9,"ESTRUTURA METÁLICA",2211684.0100000002,14.08088773474703,0,{"$f":"IF((E307/($C$307)*100)>0,E307/($C$307)*100,\"\")","v":""},104137.95000000001,{"$f":"IF((G307/($C$307)*100)>0,G307/($C$307)*100,\"\")","v":4.7085365508429931},347140.1,{"$f":"IF((I307/($C$307)*100)>0,I307/($C$307)*100,\"\")","v":15.695736752195444},347140.1,{"$f":"IF((K307/($C$307)*100)>0,K307/($C$307)*100,\"\")","v":15.695736752195444},451278.05000000005,{"$f":"IF((M307/($C$307)*100)>0,M307/($C$307)*100,\"\")","v":20.40427330303844},486004.3,{"$f":"IF((O307/($C$307)*100)>0,O307/($C$307)*100,\"\")","v":21.974400402704902},102672.774,{"$f":"IF((Q307/($C$307)*100)>0,Q307/($C$307)*100,\"\")","v":4.6422894742545067},102672.774,{"$f":"IF((S307/($C$307)*100)>0,S307/($C$307)*100,\"\")","v":4.6422894742545067},137439.07799999998,{"$f":"IF((U307/($C$307)*100)>0,U307/($C$307)*100,\"\")","v":6.2142275921233416},133198.88399999999,{"$f":"IF((W307/($C$307)*100)>0,W307/($C$307)*100,\"\")","v":6.0225096983904125},0,{"$f":"IF((Y307/($C$307)*100)>0,Y307/($C$307)*100,\"\")","v":""},0,{"$f":"IF((AA307/($C$307)*100)>0,AA307/($C$307)*100,\"\")","v":""},2211684.0100000002,100]
[10,"COBERTURA",1654033.9400000002,10.530557762002045,0,{"$f":"IF((E308/($C$308)*100)>0,E308/($C$308)*100,\"\")","v":""},0,{"$f":"IF((G308/($C$308)*100)>0,G308/($C$308)*100,\"\")","v":""},0,{"$f":"IF((I308/($C$308)*100)>0,I308/($C$308)*100,\"\")","v":""},0,{"$f":"IF((K308/($C$308)*100)>0,K308/($C$308)*100,\"\")","v":""},0,{"$f":"IF((M308/($C$308)*100)>0,M308/($C$308)*100,\"\")","v":""},239649.82,{"$f":"IF((O308/($C$308)*100)>0,O308/($C$308)*100,\"\")","v":14.488809099044243},894313.67,{"$f":"IF((Q308/($C$308)*100)>0,Q308/($C$308)*100,\"\")","v":54.068640816403082},0,{"$f":"IF((S308/($C$308)*100)>0,S308/($C$308)*100,\"\")","v":""},243444.44,{"$f":"IF((U308/($C$308)*100)>0,U308/($C$308)*100,\"\")","v":14.71822518950246},276626.01,{"$f":"IF((W308/($C$308)*100)>0,W308/($C$308)*100,\"\")","v":16.72432489505022},0,{"$f":"IF((Y308/($C$308)*100)>0,Y308/($C$308)*100,\"\")","v":""},0,{"$f":"IF((AA308/($C$308)*100)>0,AA308/($C$308)*100,\"\")","v":""},1654033.9400000002,100]
[11,"ESQUADRIAS",925005.46,5.8891315293670878,0,{"$f":"IF((E309/($C$309)*100)>0,E309/($C$309)*100,\"\")","v":""},0,{"$f":"IF((G309/($C$309)*100)>0,G309/($C$309)*100,\"\")","v":""},0,{"$f":"IF((I309/($C$309)*100)>0,I309/($C$309)*100,\"\")","v":""},0,{"$f":"IF((K309/($C$309)*100)>0,K309/($C$309)*100,\"\")","v":""},0,{"$f":"IF((M309/($C$309)*100)>0,M309/($C$309)*100,\"\")","v":""},271976.41499999998,{"$f":"IF((O309/($C$309)*100)>0,O309/($C$309)*100,\"\")","v":29.402682120384455},271976.41499999998,{"$f":"IF((Q309/($C$309)*100)>0,Q309/($C$309)*100,\"\")","v":29.402682120384455},60987.609999999993,{"$f":"IF((S309/($C$309)*100)>0,S309/($C$309)*100,\"\")","v":6.5932162173399496},60987.609999999993,{"$f":"IF((U309/($C$309)*100)>0,U309/($C$309)*100,\"\")","v":6.5932162173399496},165610.66499999998,{"$f":"IF((W309/($C$309)*100)>0,W309/($C$309)*100,\"\")","v":17.903749995162187},93466.744999999981,{"$f":"IF((Y309/($C$309)*100)>0,Y309/($C$309)*100,\"\")","v":10.104453329388994},0,{"$f":"IF((AA309/($C$309)*100)>0,AA309/($C$309)*100,\"\")","v":""},925005.46,100]
[12,"PISOS",1511343.4300000002,9.6221056309384387,0,{"$f":"IF((E310/($C$310)*100)>0,E310/($C$310)*100,\"\")","v":""},0,{"$f":"IF((G310/($C$310)*100)>0,G310/($C$310)*100,\"\")","v":""},0,{"$f":"IF((I310/($C$310)*100)>0,I310/($C$310)*100,\"\")","v":""},0,{"$f":"IF((K310/($C$310)*100)>0,K310/($C$310)*100,\"\")","v":""},0,{"$f":"IF((M310/($C$310)*100)>0,M310/($C$310)*100,\"\")","v":""},0,{"$f":"IF((O310/($C$310)*100)>0,O310/($C$310)*100,\"\")","v":""},485914.33999999997,{"$f":"IF((Q310/($C$310)*100)>0,Q310/($C$310)*100,\"\")","v":32.151153096950303},480635.59500000003,{"$f":"IF((S310/($C$310)*100)>0,S310/($C$310)*100,\"\")","v":31.801878081409996},366159.88500000001,{"$f":"IF((U310/($C$310)*100)>0,U310/($C$310)*100,\"\")","v":24.227444122346167},178633.61,{"$f":"IF((W310/($C$310)*100)>0,W310/($C$310)*100,\"\")","v":11.819524699293527},0,{"$f":"IF((Y310/($C$310)*100)>0,Y310/($C$310)*100,\"\")","v":""},0,{"$f":"IF((AA310/($C$310)*100)>0,AA310/($C$310)*100,\"\")","v":""},1511343.4300000002,100]
[13,"REVESTIMENTO ",881835.83000000007,5.6142881472057438,0,{"$f":"IF((E311/($C$311)*100)>0,E311/($C$311)*100,\"\")","v":""},0,{"$f":"IF((G311/($C$311)*100)>0,G311/($C$311)*100,\"\")","v":""},0,{"$f":"IF((I311/($C$311)*100)>0,I311/($C$311)*100,\"\")","v":""},0,{"$f":"IF((K311/($C$311)*100)>0,K311/($C$311)*100,\"\")","v":""},0,{"$f":"IF((M311/($C$311)*100)>0,M311/($C$311)*100,\"\")","v":""},0,{"$f":"IF((O311/($C$311)*100)>0,O311/($C$311)*100,\"\")","v":""},318561.15000000002,{"$f":"IF((Q311/($C$311)*100)>0,Q311/($C$311)*100,\"\")","v":36.124768257601872},362894.94000000006,{"$f":"IF((S311/($C$311)*100)>0,S311/($C$311)*100,\"\")","v":41.152210837248475},0,{"$f":"IF((U311/($C$311)*100)>0,U311/($C$311)*100,\"\")","v":""},74887.813999999998,{"$f":"IF((W311/($C$311)*100)>0,W311/($C$311)*100,\"\")","v":8.4922625563989609},107564.50799999999,{"$f":"IF((Y311/($C$311)*100)>0,Y311/($C$311)*100,\"\")","v":12.197792870357738},17927.417999999998,{"$f":"IF((AA311/($C$311)*100)>0,AA311/($C$311)*100,\"\")","v":2.0329654783929563},881835.83000000007,100]
[14,"GRANITO",207777.93,1.3228371199772462,0,{"$f":"IF((E312/($C$312)*100)>0,E312/($C$312)*100,\"\")","v":""},0,{"$f":"IF((G312/($C$312)*100)>0,G312/($C$312)*100,\"\")","v":""},0,{"$f":"IF((I312/($C$312)*100)>0,I312/($C$312)*100,\"\")","v":""},0,{"$f":"IF((K312/($C$312)*100)>0,K312/($C$312)*100,\"\")","v":""},0,{"$f":"IF((M312/($C$312)*100)>0,M312/($C$312)*100,\"\")","v":""},0,{"$f":"IF((O312/($C$312)*100)>0,O312/($C$312)*100,\"\")","v":""},65886.899999999994,{"$f":"IF((Q312/($C$312)*100)>0,Q312/($C$312)*100,\"\")","v":31.710249495699568},99071.85,{"$f":"IF((S312/($C$312)*100)>0,S312/($C$312)*100,\"\")","v":47.681604104921064},0,{"$f":"IF((U312/($C$312)*100)>0,U312/($C$312)*100,\"\")","v":""},0,{"$f":"IF((W312/($C$312)*100)>0,W312/($C$312)*100,\"\")","v":""},21409.589999999997,{"$f":"IF((Y312/($C$312)*100)>0,Y312/($C$312)*100,\"\")","v":10.304073199689686},21409.589999999997,{"$f":"IF((AA312/($C$312)*100)>0,AA312/($C$312)*100,\"\")","v":10.304073199689686},207777.93,100]
[15,"FORROS",611709.27,3.8945027943544521,0,{"$f":"IF((E313/($C$313)*100)>0,E313/($C$313)*100,\"\")","v":""},0,{"$f":"IF((G313/($C$313)*100)>0,G313/($C$313)*100,\"\")","v":""},0,{"$f":"IF((I313/($C$313)*100)>0,I313/($C$313)*100,\"\")","v":""},0,{"$f":"IF((K313/($C$313)*100)>0,K313/($C$313)*100,\"\")","v":""},0,{"$f":"IF((M313/($C$313)*100)>0,M313/($C$313)*100,\"\")","v":""},0,{"$f":"IF((O313/($C$313)*100)>0,O313/($C$313)*100,\"\")","v":""},0,{"$f":"IF((Q313/($C$313)*100)>0,Q313/($C$313)*100,\"\")","v":""},128122.23,{"$f":"IF((S313/($C$313)*100)>0,S313/($C$313)*100,\"\")","v":20.944954782195797},292732.09999999998,{"$f":"IF((U313/($C$313)*100)>0,U313/($C$313)*100,\"\")","v":47.854775848010277},0,{"$f":"IF((W313/($C$313)*100)>0,W313/($C$313)*100,\"\")","v":""},95427.470000000016,{"$f":"IF((Y313/($C$313)*100)>0,Y313/($C$313)*100,\"\")","v":15.600134684896963},95427.470000000016,{"$f":"IF((AA313/($C$313)*100)>0,AA313/($C$313)*100,\"\")","v":15.600134684896963},611709.27,100]
[16,"PINTURA",408327.02,2.5996511715449828,0,{"$f":"IF((E314/($C$314)*100)>0,E314/($C$314)*100,\"\")","v":""},0,{"$f":"IF((G314/($C$314)*100)>0,G314/($C$314)*100,\"\")","v":""},0,{"$f":"IF((I314/($C$314)*100)>0,I314/($C$314)*100,\"\")","v":""},0,{"$f":"IF((K314/($C$314)*100)>0,K314/($C$314)*100,\"\")","v":""},0,{"$f":"IF((M314/($C$314)*100)>0,M314/($C$314)*100,\"\")","v":""},0,{"$f":"IF((O314/($C$314)*100)>0,O314/($C$314)*100,\"\")","v":""},0,{"$f":"IF((Q314/($C$314)*100)>0,Q314/($C$314)*100,\"\")","v":""},73659.75,{"$f":"IF((S314/($C$314)*100)>0,S314/($C$314)*100,\"\")","v":18.039401360213684},152544.71,{"$f":"IF((U314/($C$314)*100)>0,U314/($C$314)*100,\"\")","v":37.358465770891179},60279.754999999997,{"$f":"IF((W314/($C$314)*100)>0,W314/($C$314)*100,\"\")","v":14.762617227730852},68159.923999999999,{"$f":"IF((Y314/($C$314)*100)>0,Y314/($C$314)*100,\"\")","v":16.69248437196245},53682.880999999987,{"$f":"IF((AA314/($C$314)*100)>0,AA314/($C$314)*100,\"\")","v":13.147031269201822},408327.02,100]
[17,"CALÇAMENTO, PÁTIO E PASSARELAS ",426626.72000000003,2.7161578787031857,0,{"$f":"IF((E315/($C$315)*100)>0,E315/($C$315)*100,\"\")","v":""},0,{"$f":"IF((G315/($C$315)*100)>0,G315/($C$315)*100,\"\")","v":""},0,{"$f":"IF((I315/($C$315)*100)>0,I315/($C$315)*100,\"\")","v":""},0,{"$f":"IF((K315/($C$315)*100)>0,K315/($C$315)*100,\"\")","v":""},0,{"$f":"IF((M315/($C$315)*100)>0,M315/($C$315)*100,\"\")","v":""},0,{"$f":"IF((O315/($C$315)*100)>0,O315/($C$315)*100,\"\")","v":""},105667.70250000001,{"$f":"IF((Q315/($C$315)*100)>0,Q315/($C$315)*100,\"\")","v":24.768186694916814},108280.19250000002,{"$f":"IF((S315/($C$315)*100)>0,S315/($C$315)*100,\"\")","v":25.380546370841472},105667.70250000001,{"$f":"IF((U315/($C$315)*100)>0,U315/($C$315)*100,\"\")","v":24.768186694916814},107011.12250000001,{"$f":"IF((W315/($C$315)*100)>0,W315/($C$315)*100,\"\")","v":25.083080239324907},0,{"$f":"IF((Y315/($C$315)*100)>0,Y315/($C$315)*100,\"\")","v":""},0,{"$f":"IF((AA315/($C$315)*100)>0,AA315/($C$315)*100,\"\")","v":""},426626.72000000003,100]
[18,"SERVIÇOS COMPLEMENTARES",93033.81,0.59230822677322037,0,{"$f":"IF((E316/($C$316)*100)>0,E316/($C$316)*100,\"\")","v":""},0,{"$f":"IF((G316/($C$316)*100)>0,G316/($C$316)*100,\"\")","v":""},0,{"$f":"IF((I316/($C$316)*100)>0,I316/($C$316)*100,\"\")","v":""},0,{"$f":"IF((K316/($C$316)*100)>0,K316/($C$316)*100,\"\")","v":""},862.44,{"$f":"IF((M316/($C$316)*100)>0,M316/($C$316)*100,\"\")","v":0.92701782287536116},0,{"$f":"IF((O316/($C$316)*100)>0,O316/($C$316)*100,\"\")","v":""},8904.99,{"$f":"IF((Q316/($C$316)*100)>0,Q316/($C$316)*100,\"\")","v":9.5717782599680703},0,{"$f":"IF((S316/($C$316)*100)>0,S316/($C$316)*100,\"\")","v":""},0,{"$f":"IF((U316/($C$316)*100)>0,U316/($C$316)*100,\"\")","v":""},30240.240000000005,{"$f":"IF((W316/($C$316)*100)>0,W316/($C$316)*100,\"\")","v":32.504570112736445},28805.210000000006,{"$f":"IF((Y316/($C$316)*100)>0,Y316/($C$316)*100,\"\")","v":30.962087868915621},24220.93,{"$f":"IF((AA316/($C$316)*100)>0,AA316/($C$316)*100,\"\")","v":26.034545935504521},93033.810000000027,100.00000000000003]
[19,"INSTALAÇÕES SPDA",161769.58000000002,1.0299207683276503,0,{"$f":"IF((E317/($C$317)*100)>0,E317/($C$317)*100,\"\")","v":""},0,{"$f":"IF((G317/($C$317)*100)>0,G317/($C$317)*100,\"\")","v":""},0,{"$f":"IF((I317/($C$317)*100)>0,I317/($C$317)*100,\"\")","v":""},0,{"$f":"IF((K317/($C$317)*100)>0,K317/($C$317)*100,\"\")","v":""},0,{"$f":"IF((M317/($C$317)*100)>0,M317/($C$317)*100,\"\")","v":""},0,{"$f":"IF((O317/($C$317)*100)>0,O317/($C$317)*100,\"\")","v":""},39234.26,{"$f":"IF((Q317/($C$317)*100)>0,Q317/($C$317)*100,\"\")","v":24.25317541159469},64137.110000000008,{"$f":"IF((S317/($C$317)*100)>0,S317/($C$317)*100,\"\")","v":39.647200666528285},26111.550000000003,{"$f":"IF((U317/($C$317)*100)>0,U317/($C$317)*100,\"\")","v":16.141199105542587},28681.000000000004,{"$f":"IF((W317/($C$317)*100)>0,W317/($C$317)*100,\"\")","v":17.729538520159352},3605.66,{"$f":"IF((Y317/($C$317)*100)>0,Y317/($C$317)*100,\"\")","v":2.2288862961750899},0,{"$f":"IF((AA317/($C$317)*100)>0,AA317/($C$317)*100,\"\")","v":""},161769.58000000002,100]
[20,"INSTALAÇÕES DE COMBATE A INCÊNDIO",42987.930000000008,0.27368657255842077,0,{"$f":"IF((E318/($C$318)*100)>0,E318/($C$318)*100,\"\")","v":""},0,{"$f":"IF((G318/($C$318)*100)>0,G318/($C$318)*100,\"\")","v":""},4298.7930000000006,{"$f":"IF((I318/($C$318)*100)>0,I318/($C$318)*100,\"\")","v":10},4298.7930000000006,{"$f":"IF((K318/($C$318)*100)>0,K318/($C$318)*100,\"\")","v":10},4298.7930000000006,{"$f":"IF((M318/($C$318)*100)>0,M318/($C$318)*100,\"\")","v":10},4298.7930000000006,{"$f":"IF((O318/($C$318)*100)>0,O318/($C$318)*100,\"\")","v":10},4298.7930000000006,{"$f":"IF((Q318/($C$318)*100)>0,Q318/($C$318)*100,\"\")","v":10},4298.7930000000006,{"$f":"IF((S318/($C$318)*100)>0,S318/($C$318)*100,\"\")","v":10},4298.7930000000006,{"$f":"IF((U318/($C$318)*100)>0,U318/($C$318)*100,\"\")","v":10},4298.7930000000006,{"$f":"IF((W318/($C$318)*100)>0,W318/($C$318)*100,\"\")","v":10},4298.7930000000006,{"$f":"IF((Y318/($C$318)*100)>0,Y318/($C$318)*100,\"\")","v":10},4298.7930000000006,{"$f":"IF((AA318/($C$318)*100)>0,AA318/($C$318)*100,\"\")","v":10},42987.930000000008,100]
[21,"INSTALAÇÕES ELÉTRICAS",1259090.8599999999,8.0161166637480399,0,{"$f":"IF((E319/($C$319)*100)>0,E319/($C$319)*100,\"\")","v":""},0,{"$f":"IF((G319/($C$319)*100)>0,G319/($C$319)*100,\"\")","v":""},61585.8,{"$f":"IF((I319/($C$319)*100)>0,I319/($C$319)*100,\"\")","v":4.8912911654366242},89333.26999999999,{"$f":"IF((K319/($C$319)*100)>0,K319/($C$319)*100,\"\")","v":7.0950614318652114},127521.85199999998,{"$f":"IF((M319/($C$319)*100)>0,M319/($C$319)*100,\"\")","v":10.128089723405665},127521.85199999998,{"$f":"IF((O319/($C$319)*100)>0,O319/($C$319)*100,\"\")","v":10.128089723405665},127521.85199999998,{"$f":"IF((Q319/($C$319)*100)>0,Q319/($C$319)*100,\"\")","v":10.128089723405665},127521.85199999998,{"$f":"IF((S319/($C$319)*100)>0,S319/($C$319)*100,\"\")","v":10.128089723405665},143124.58300000001,{"$f":"IF((U319/($C$319)*100)>0,U319/($C$319)*100,\"\")","v":11.367295843923451},189461.96600000004,{"$f":"IF((W319/($C$319)*100)>0,W319/($C$319)*100,\"\")","v":15.047521352033327},175011.89900000003,{"$f":"IF((Y319/($C$319)*100)>0,Y319/($C$319)*100,\"\")","v":13.899862556384537},90485.934000000008,{"$f":"IF((AA319/($C$319)*100)>0,AA319/($C$319)*100,\"\")","v":7.1866087567342056},1259090.8599999999,100]
[22,"INSTALAÇÕES DE LÓGICA E TELEFONICA",152384.79,0.97017164783544363,0,{"$f":"IF((E320/($C$320)*100)>0,E320/($C$320)*100,\"\")","v":""},0,{"$f":"IF((G320/($C$320)*100)>0,G320/($C$320)*100,\"\")","v":""},0,{"$f":"IF((I320/($C$320)*100)>0,I320/($C$320)*100,\"\")","v":""},0,{"$f":"IF((K320/($C$320)*100)>0,K320/($C$320)*100,\"\")","v":""},0,{"$f":"IF((M320/($C$320)*100)>0,M320/($C$320)*100,\"\")","v":""},0,{"$f":"IF((O320/($C$320)*100)>0,O320/($C$320)*100,\"\")","v":""},0,{"$f":"IF((Q320/($C$320)*100)>0,Q320/($C$320)*100,\"\")","v":""},30476.958000000002,{"$f":"IF((S320/($C$320)*100)>0,S320/($C$320)*100,\"\")","v":20},30476.958000000002,{"$f":"IF((U320/($C$320)*100)>0,U320/($C$320)*100,\"\")","v":20},30476.958000000002,{"$f":"IF((W320/($C$320)*100)>0,W320/($C$320)*100,\"\")","v":20},30476.958000000002,{"$f":"IF((Y320/($C$320)*100)>0,Y320/($C$320)*100,\"\")","v":20},30476.958000000002,{"$f":"IF((AA320/($C$320)*100)>0,AA320/($C$320)*100,\"\")","v":20},152384.79,100]
[23,"CLIMATIZAÇÃO ",249762.82000000007,1.5901377469984201,0,{"$f":"IF((E321/($C$321)*100)>0,E321/($C$321)*100,\"\")","v":""},0,{"$f":"IF((G321/($C$321)*100)>0,G321/($C$321)*100,\"\")","v":""},0,{"$f":"IF((I321/($C$321)*100)>0,I321/($C$321)*100,\"\")","v":""},0,{"$f":"IF((K321/($C$321)*100)>0,K321/($C$321)*100,\"\")","v":""},0,{"$f":"IF((M321/($C$321)*100)>0,M321/($C$321)*100,\"\")","v":""},0,{"$f":"IF((O321/($C$321)*100)>0,O321/($C$321)*100,\"\")","v":""},0,{"$f":"IF((Q321/($C$321)*100)>0,Q321/($C$321)*100,\"\")","v":""},49952.564000000013,{"$f":"IF((S321/($C$321)*100)>0,S321/($C$321)*100,\"\")","v":20},49952.564000000013,{"$f":"IF((U321/($C$321)*100)>0,U321/($C$321)*100,\"\")","v":20},49952.564000000013,{"$f":"IF((W321/($C$321)*100)>0,W321/($C$321)*100,\"\")","v":20},49952.564000000013,{"$f":"IF((Y321/($C$321)*100)>0,Y321/($C$321)*100,\"\")","v":20},49952.564000000013,{"$f":"IF((AA321/($C$321)*100)>0,AA321/($C$321)*100,\"\")","v":20},249762.82000000007,100]
[24,"INFRAESTRUTURA PARA INSTALAÇÃO DE ÁUDIO E VÍDEO",267472.01999999996,1.7028849821118939,0,{"$f":"IF((E322/($C$322)*100)>0,E322/($C$322)*100,\"\")","v":""},0,{"$f":"IF((G322/($C$322)*100)>0,G322/($C$322)*100,\"\")","v":""},0,{"$f":"IF((I322/($C$322)*100)>0,I322/($C$322)*100,\"\")","v":""},0,{"$f":"IF((K322/($C$322)*100)>0,K322/($C$322)*100,\"\")","v":""},0,{"$f":"IF((M322/($C$322)*100)>0,M322/($C$322)*100,\"\")","v":""},0,{"$f":"IF((O322/($C$322)*100)>0,O322/($C$322)*100,\"\")","v":""},8344.5600000000013,{"$f":"IF((Q322/($C$322)*100)>0,Q322/($C$322)*100,\"\")","v":3.1197880062370644},73557.244999999981,{"$f":"IF((S322/($C$322)*100)>0,S322/($C$322)*100,\"\")","v":27.500912058016386},65212.684999999983,{"$f":"IF((U322/($C$322)*100)>0,U322/($C$322)*100,\"\")","v":24.38112405177932},0,{"$f":"IF((W322/($C$322)*100)>0,W322/($C$322)*100,\"\")","v":""},60178.764999999992,{"$f":"IF((Y322/($C$322)*100)>0,Y322/($C$322)*100,\"\")","v":22.499087941983614},60178.764999999992,{"$f":"IF((AA322/($C$322)*100)>0,AA322/($C$322)*100,\"\")","v":22.499087941983614},267472.01999999996,100]
[25,"INSTALAÇÕES HIDROSANITÁRIAS",248471.04000000007,1.5819135119468715,0,{"$f":"IF((E323/($C$323)*100)>0,E323/($C$323)*100,\"\")","v":""},0,{"$f":"IF((G323/($C$323)*100)>0,G323/($C$323)*100,\"\")","v":""},24847.104000000007,{"$f":"IF((I323/($C$323)*100)>0,I323/($C$323)*100,\"\")","v":10},24847.104000000007,{"$f":"IF((K323/($C$323)*100)>0,K323/($C$323)*100,\"\")","v":10},24847.104000000007,{"$f":"IF((M323/($C$323)*100)>0,M323/($C$323)*100,\"\")","v":10},24847.104000000007,{"$f":"IF((O323/($C$323)*100)>0,O323/($C$323)*100,\"\")","v":10},24847.104000000007,{"$f":"IF((Q323/($C$323)*100)>0,Q323/($C$323)*100,\"\")","v":10},24847.104000000007,{"$f":"IF((S323/($C$323)*100)>0,S323/($C$323)*100,\"\")","v":10},24847.104000000007,{"$f":"IF((U323/($C$323)*100)>0,U323/($C$323)*100,\"\")","v":10},24847.104000000007,{"$f":"IF((W323/($C$323)*100)>0,W323/($C$323)*100,\"\")","v":10},24847.104000000007,{"$f":"IF((Y323/($C$323)*100)>0,Y323/($C$323)*100,\"\")","v":10},24847.104000000007,{"$f":"IF((AA323/($C$323)*100)>0,AA323/($C$323)*100,\"\")","v":10},248471.04000000007,100]
[26,"DRENAGEM",473394.94000000024,3.0139120119321698,0,{"$f":"IF((E324/($C$324)*100)>0,E324/($C$324)*100,\"\")","v":""},0,{"$f":"IF((G324/($C$324)*100)>0,G324/($C$324)*100,\"\")","v":""},47339.494000000021,{"$f":"IF((I324/($C$324)*100)>0,I324/($C$324)*100,\"\")","v":10},47339.494000000021,{"$f":"IF((K324/($C$324)*100)>0,K324/($C$324)*100,\"\")","v":10},47339.494000000021,{"$f":"IF((M324/($C$324)*100)>0,M324/($C$324)*100,\"\")","v":10},47339.494000000021,{"$f":"IF((O324/($C$324)*100)>0,O324/($C$324)*100,\"\")","v":10},47339.494000000021,{"$f":"IF((Q324/($C$324)*100)>0,Q324/($C$324)*100,\"\")","v":10},47339.494000000021,{"$f":"IF((S324/($C$324)*100)>0,S324/($C$324)*100,\"\")","v":10},47339.494000000021,{"$f":"IF((U324/($C$324)*100)>0,U324/($C$324)*100,\"\")","v":10},47339.494000000021,{"$f":"IF((W324/($C$324)*100)>0,W324/($C$324)*100,\"\")","v":10},47339.494000000021,{"$f":"IF((Y324/($C$324)*100)>0,Y324/($C$324)*100,\"\")","v":10},47339.494000000021,{"$f":"IF((AA324/($C$324)*100)>0,AA324/($C$324)*100,\"\")","v":10},473394.94000000024,100]
[27,"GLP (BLOCOB)",4663.21,2.9688751284840952E-2,0,{"$f":"IF((E325/($C$325)*100)>0,E325/($C$325)*100,\"\")","v":""},0,{"$f":"IF((G325/($C$325)*100)>0,G325/($C$325)*100,\"\")","v":""},0,{"$f":"IF((I325/($C$325)*100)>0,I325/($C$325)*100,\"\")","v":""},1398.963,{"$f":"IF((K325/($C$325)*100)>0,K325/($C$325)*100,\"\")","v":30},1398.963,{"$f":"IF((M325/($C$325)*100)>0,M325/($C$325)*100,\"\")","v":30},1865.2839999999999,{"$f":"IF((O325/($C$325)*100)>0,O325/($C$325)*100,\"\")","v":40},0,{"$f":"IF((Q325/($C$325)*100)>0,Q325/($C$325)*100,\"\")","v":""},0,{"$f":"IF((S325/($C$325)*100)>0,S325/($C$325)*100,\"\")","v":""},0,{"$f":"IF((U325/($C$325)*100)>0,U325/($C$325)*100,\"\")","v":""},0,{"$f":"IF((W325/($C$325)*100)>0,W325/($C$325)*100,\"\")","v":""},0,{"$f":"IF((Y325/($C$325)*100)>0,Y325/($C$325)*100,\"\")","v":""},0,{"$f":"IF((AA325/($C$325)*100)>0,AA325/($C$325)*100,\"\")","v":""},4663.21,100]
[28,"LOUÇAS E METAIS",136041.54,0.86612085783542725,0,{"$f":"IF((E326/($C$326)*100)>0,E326/($C$326)*100,\"\")","v":""},0,{"$f":"IF((G326/($C$326)*100)>0,G326/($C$326)*100,\"\")","v":""},0,{"$f":"IF((I326/($C$326)*100)>0,I326/($C$326)*100,\"\")","v":""},0,{"$f":"IF((K326/($C$326)*100)>0,K326/($C$326)*100,\"\")","v":""},0,{"$f":"IF((M326/($C$326)*100)>0,M326/($C$326)*100,\"\")","v":""},0,{"$f":"IF((O326/($C$326)*100)>0,O326/($C$326)*100,\"\")","v":""},21075.265000000003,{"$f":"IF((Q326/($C$326)*100)>0,Q326/($C$326)*100,\"\")","v":15.49178655284261},21075.265000000003,{"$f":"IF((S326/($C$326)*100)>0,S326/($C$326)*100,\"\")","v":15.49178655284261},65568.98,{"$f":"IF((U326/($C$326)*100)>0,U326/($C$326)*100,\"\")","v":48.197763712466049},2580.75,{"$f":"IF((W326/($C$326)*100)>0,W326/($C$326)*100,\"\")","v":1.8970308627791186},12870.640000000003,{"$f":"IF((Y326/($C$326)*100)>0,Y326/($C$326)*100,\"\")","v":9.4608161595348026},12870.640000000003,{"$f":"IF((AA326/($C$326)*100)>0,AA326/($C$326)*100,\"\")","v":9.4608161595348026},136041.54,100]
[29,"ACESSIBILIDADE",116259.43,0.74017625236422491,0,{"$f":"IF((E327/($C$327)*100)>0,E327/($C$327)*100,\"\")","v":""},0,{"$f":"IF((G327/($C$327)*100)>0,G327/($C$327)*100,\"\")","v":""},0,{"$f":"IF((I327/($C$327)*100)>0,I327/($C$327)*100,\"\")","v":""},0,{"$f":"IF((K327/($C$327)*100)>0,K327/($C$327)*100,\"\")","v":""},0,{"$f":"IF((M327/($C$327)*100)>0,M327/($C$327)*100,\"\")","v":""},0,{"$f":"IF((O327/($C$327)*100)>0,O327/($C$327)*100,\"\")","v":""},0,{"$f":"IF((Q327/($C$327)*100)>0,Q327/($C$327)*100,\"\")","v":""},0,{"$f":"IF((S327/($C$327)*100)>0,S327/($C$327)*100,\"\")","v":""},29064.857499999998,{"$f":"IF((U327/($C$327)*100)>0,U327/($C$327)*100,\"\")","v":25},29064.857499999998,{"$f":"IF((W327/($C$327)*100)>0,W327/($C$327)*100,\"\")","v":25},29064.857499999998,{"$f":"IF((Y327/($C$327)*100)>0,Y327/($C$327)*100,\"\")","v":25},29064.857499999998,{"$f":"IF((AA327/($C$327)*100)>0,AA327/($C$327)*100,\"\")","v":25},116259.43,100]
[30,"CFTV",100611.75,0.64055387213584569,0,{"$f":"IF((E328/($C$328)*100)>0,E328/($C$328)*100,\"\")","v":""},0,{"$f":"IF((G328/($C$328)*100)>0,G328/($C$328)*100,\"\")","v":""},0,{"$f":"IF((I328/($C$328)*100)>0,I328/($C$328)*100,\"\")","v":""},0,{"$f":"IF((K328/($C$328)*100)>0,K328/($C$328)*100,\"\")","v":""},0,{"$f":"IF((M328/($C$328)*100)>0,M328/($C$328)*100,\"\")","v":""},0,{"$f":"IF((O328/($C$328)*100)>0,O328/($C$328)*100,\"\")","v":""},0,{"$f":"IF((Q328/($C$328)*100)>0,Q328/($C$328)*100,\"\")","v":""},0,{"$f":"IF((S328/($C$328)*100)>0,S328/($C$328)*100,\"\")","v":""},25152.9375,{"$f":"IF((U328/($C$328)*100)>0,U328/($C$328)*100,\"\")","v":25},25152.9375,{"$f":"IF((W328/($C$328)*100)>0,W328/($C$328)*100,\"\")","v":25},25152.9375,{"$f":"IF((Y328/($C$328)*100)>0,Y328/($C$328)*100,\"\")","v":25},25152.9375,{"$f":"IF((AA328/($C$328)*100)>0,AA328/($C$328)*100,\"\")","v":25},100611.75,100]
[31,"LIMPEZA CONTÍNUA DA OBRA ",68088.240000000005,0.433489982819251,5671.7503919999999,{"$f":"IF((E329/($C$329)*100)>0,E329/($C$329)*100,\"\")","v":8.33},5671.7503919999999,{"$f":"IF((G329/($C$329)*100)>0,G329/($C$329)*100,\"\")","v":8.33},5671.7503919999999,{"$f":"IF((I329/($C$329)*100)>0,I329/($C$329)*100,\"\")","v":8.33},5671.7503919999999,{"$f":"IF((K329/($C$329)*100)>0,K329/($C$329)*100,\"\")","v":8.33},5671.7503919999999,{"$f":"IF((M329/($C$329)*100)>0,M329/($C$329)*100,\"\")","v":8.33},5671.7503919999999,{"$f":"IF((O329/($C$329)*100)>0,O329/($C$329)*100,\"\")","v":8.33},5671.7503919999999,{"$f":"IF((Q329/($C$329)*100)>0,Q329/($C$329)*100,\"\")","v":8.33},5671.7503919999999,{"$f":"IF((S329/($C$329)*100)>0,S329/($C$329)*100,\"\")","v":8.33},5671.7503919999999,{"$f":"IF((U329/($C$329)*100)>0,U329/($C$329)*100,\"\")","v":8.33},5671.7503919999999,{"$f":"IF((W329/($C$329)*100)>0,W329/($C$329)*100,\"\")","v":8.33},5671.7503919999999,{"$f":"IF((Y329/($C$329)*100)>0,Y329/($C$329)*100,\"\")","v":8.33},5698.9856879999998,{"$f":"IF((AA329/($C$329)*100)>0,AA329/($C$329)*100,\"\")","v":8.3699999999999992},68088.240000000005,100]
[32,"LIMPEZA FINAL DA OBRA",21705.18,0.13818800581846072,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,15193.626,null,0,null,0,null,6511.5540000000001,null,21705.18,100]
[null,"TOTAL",{"$f":"SUM(C299:C330)","v":15706992.709999999},{"$f":"SUM(D299:D330)","v":100},{"$f":"SUM(E299:E330)","v":257135.00991199998},{"$f":"E331/$C331*100","v":1.6370734656818975},{"$f":"SUM(G299:G330)","v":189058.89622699999},{"$f":"G331/$C331*100","v":1.2036606861518051},{"$f":"SUM(I299:I330)","v":592349.04277200007},{"$f":"I331/$C331*100","v":3.7712441439848359},{"$f":"SUM(K299:K330)","v":1138348.8640669999},{"$f":"K331/$C331*100","v":7.2474017470082597},{"$f":"SUM(M299:M330)","v":1385309.428942},{"$f":"M331/$C331*100","v":8.8196986814670773},{"$f":"SUM(O300:O330)","v":1471524.3244120001},{"$f":"O331/$C331*100","v":9.36859366767988},{"$f":"SUM(Q299:Q330)","v":2862698.5921419999},{"$f":"Q331/$C331*100","v":18.225631379579344},{"$f":"SUM(S299:S330)","v":2238298.0866420004},{"$f":"S331/$C331*100","v":14.250328678238755},{"$f":"SUM(U299:U330)","v":2302031.8555670003},{"$f":"U331/$C331*100","v":14.656095524265385},{"$f":"SUM(W299:W330)","v":1624838.6811420002},{"$f":"W331/$C331*100","v":10.344683486785678},{"$f":"SUM(Y299:Y330)","v":934129.61798200023},{"$f":"Y331/$C331*100","v":5.9472213123730437},{"$f":"SUM(AA299:AA330)","v":622047.37519300007},{"$f":"AA331/$C331*100","v":3.9603212828701961},{"$f":"SUM(AC299:AC330)","v":15706992.709999999},{"$f":"AC331/$C331*100","v":100}]
[null,"TOTAL ACUMULADO",null,null,{"$f":"E331","v":257135.00991199998},{"$f":"E332/$C331*100","v":1.6370734656818975},{"$f":"G331+E332","v":446193.90613899997},{"$f":"G332/$C331*100","v":2.8407341518337024},{"$f":"I331+G332","v":1038542.948911},{"$f":"I332/$C331*100","v":6.6119782958185382},{"$f":"K331+I332","v":2176891.8129779999},{"$f":"K332/$C331*100","v":13.8593800428268},{"$f":"M331+K332","v":3562201.2419199999},{"$f":"M332/$C331*100","v":22.679078724293877},{"$f":"O331+M332","v":5033725.5663320003},{"$f":"O332/$C331*100","v":32.047672391973755},{"$f":"Q331+O332","v":7896424.1584740002},{"$f":"Q332/$C331*100","v":50.273303771553103},{"$f":"S331+Q332","v":10134722.245116001},{"$f":"S332/$C331*100","v":64.523632449791862},{"$f":"U331+S332","v":12436754.100683002},{"$f":"U332/$C331*100","v":79.179727974057244},{"$f":"W331+U332","v":14061592.781825002},{"$f":"W332/$C331*100","v":89.524411460842927},{"$f":"Y331+W332","v":14995722.399807002},{"$f":"Y332/$C331*100","v":95.471632773215973},{"$f":"AA331+Y332","v":15617769.775000002},{"$f":"AA332/$C331*100","v":99.43195405608617}]