{"text_format":"2","workbook":"xlsx","n_sheets":1,"sheets":["CRONOGRAMA"],"not_rendered":{"charts":0,"images":1,"macros":0,"external_links":0,"defined_names":1,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"run_cost":"one","rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"CRONOGRAMA","index":0,"n_rows":13,"n_cols":19,"rows_kept":13,"cut":false,"hidden":false,"merged":[[0,2,0,10],[0,17,0,18],[1,2,1,10],[1,17,1,18],[2,2,2,10],[2,17,2,18],[3,15,3,16],[4,15,4,16],[5,0,5,12],[5,15,5,16],[7,17,7,18],[7,7,7,8],[7,9,7,10],[7,11,7,12],[7,13,7,14],[7,15,7,16]]}
[]
[]
[]
["obra ","COMPLEXO (REFORMA DA PRAÇA TENISSON FONTES - PRAÇA DE ALIMENTAÇÃO  E CONSTRUÇÃO DE TERMINAL RODOVIÁRIO) - ETAPA 1",{"$nulls":15},"DATA BASE: ","JUNHO "]
["local"," município de Itabaianinha, no estado de Sergipe",{"$nulls":15},"PREÇO GLOBAL:",{"$f":"$F$13","v":1099532.5900000001}]
["DOCUMENTO: CRONOGRAMA",{"$nulls":12},"BDI:",0.21390000000000001,"DOCUMENTO: CRONOGRAMA",null,"BDI:",0.21390000000000001]
[]
["ITEM","DESCRIÇÃO","UNIDADE",null,null,"PREÇO TOTAL",null," 1.º MÊS",null," 2.º MÊS",null," 3.º MÊS",null," 4.º MÊS",null," 5.º MÊS",null,"TOTAL"]
[{"$nulls":7},"PERCENTUAL","PREÇO","PERCENTUAL","PREÇO","PERCENTUAL","PREÇO","PERCENTUAL","PREÇO","PERCENTUAL","PREÇO"]
[1,"ADMINISTRAÇÃO LOCAL E SERVIÇOS PRELIMINARES","m2",101036.4,{"$f":"D10*12.3%","v":12427.477200000001},{"$f":"F13*G10","v":88622.326754000009},8.0600000000000005E-2,0.51629999999999998,{"$f":"H10*$F10","v":45755.707303090203},0.12089999999999999,{"$f":"J10*$F10","v":10714.4393045586},0.12089999999999999,{"$f":"L10*$F10","v":10714.4393045586},0.12089999999999999,{"$f":"N10*$F10","v":10714.4393045586},0.121,{"$f":"P10*$F10","v":10723.301537234001},{"$f":"S10/F10","v":1},{"$f":"I10+K10+M10+O10+Q10","v":88622.326754000009}]
[2,"TERMINAL RODOVIÁRIO","m2",426851.99,{"$f":"D11*12.3%","v":52502.79477},{"$f":"F13*G11","v":374280.89363599999},0.34039999999999998,0.23100000000000001,{"$f":"H11*$F11","v":86458.886429916005},0.23230000000000001,{"$f":"J11*$F11","v":86945.451591642806},0.24610000000000001,{"$f":"L11*$F11","v":92110.527923819609},0.22489999999999999,{"$f":"N11*$F11","v":84175.772978736393},6.5699999999999995E-2,{"$f":"P11*$F11","v":24590.254711885198},{"$f":"S11/F11","v":1},{"$f":"I11+K11+M11+O11+Q11","v":374280.89363599999}]
[3,"REFORMA DA PRAÇA TENISSON FONTES - ETAPA 1 - PRAÇA DE ALIMENTAÇÃO","m2",726140.04,{"$f":"D12*12.3%","v":89315.224920000008},{"$f":"F13*G12","v":636629.36961000005},0.57899999999999996,0.2278,{"$f":"H12*$F12","v":145024.17039715801},0.19819999999999999,{"$f":"J12*$F12","v":126179.94105670201},0.20080000000000001,{"$f":"L12*$F12","v":127835.17741768801},0.20799999999999999,{"$f":"N12*$F12","v":132418.90887888},0.16520000000000001,{"$f":"P12*$F12","v":105171.17185957202},{"$f":"S12/F12","v":1},{"$f":"I12+K12+M12+O12+Q12","v":636629.36961000005}]
[{"$nulls":5},1099532.5900000001,null,{"$f":"I13/($F$13)","v":0.25214238},{"$f":"SUM(I9:I12)","v":277238.76413016423},{"$f":"K13/($F$13)","v":0.20357726000000001},{"$f":"SUM(K9:K12)","v":223839.83195290342},{"$f":"M13/($F$13)","v":0.20978018000000001},{"$f":"SUM(M9:M12)","v":230660.14464606624},{"$f":"O13/($F$13)","v":0.20673249999999999},{"$f":"SUM(O9:O12)","v":227309.121162175},{"$f":"Q13/($F$13)","v":0.12776768000000002},{"$f":"SUM(Q9:Q12)","v":140484.72810869123},null,{"$f":"SUM(S9:S12)","v":1099532.5900000001}]