{"text_format":"2","workbook":"xlsx","n_sheets":14,"sheets":["CAPA","CRONOGRAMA","ETAPAS","FCON","FCON1_Qde","FCON2_FatorK1","FCON3_FatorK2345","ENCARGOS COMPLEM.","SALÁRIOS HORAMÊS","Comp. Escritório","Comp. Energia","SALÁRIOS CONSULTORIA","ENCARGOS SOCIAIS","FCON4_OS"],"not_rendered":{"charts":0,"images":4,"macros":0,"external_links":49,"defined_names":6908,"comments":2,"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":"CAPA","index":0,"n_rows":33,"n_cols":20,"rows_kept":33,"cut":false,"hidden":false,"merged":[[13,0,13,9],[16,0,17,9],[18,0,18,9]]}
{"$rows_empty":13}
["ANEXO III"]
[]
[]
["Orçamento de Referência e Cronograma Físico-Financeiro"]
{"$rows_empty":15}
[{"$nulls":19},"'"]

{"sheet":"CRONOGRAMA","index":1,"n_rows":83,"n_cols":49,"rows_kept":83,"cut":false,"hidden":false,"merged":[[86,19,86,35],[73,13,73,18],[75,13,75,18],[73,19,73,24],[74,19,74,24],[75,19,75,24],[23,31,27,36],[28,31,32,36],[33,31,37,36],[38,31,42,36],[43,31,47,36],[48,31,52,36],[53,31,57,36],[68,13,72,18],[58,31,62,36],[67,31,67,36],[68,19,72,24],[71,25,71,30],[72,31,72,36],[66,31,66,36],[71,31,71,36],[66,25,66,30],[67,25,67,30],[72,25,72,30],[56,25,56,30],[57,25,57,30],[63,13,67,18],[63,19,67,24],[53,13,57,18],[23,13,26,18],[23,19,27,24],[28,19,32,24],[33,19,37,24],[23,25,27,30],[28,25,32,30],[33,25,37,30],[38,25,42,30],[43,25,47,30],[48,25,52,30],[61,19,61,24],[62,19,62,24],[61,25,61,30],[62,25,62,30],[73,2,75,2],[73,3,75,6],[73,7,73,12],[74,7,74,12],[75,7,75,12],[63,7,67,12],[68,0,72,0],[68,1,72,1],[68,2,72,2],[68,3,72,6],[68,7,72,12],[58,0,62,0],[58,1,62,1],[58,2,62,2],[58,3,62,6],[58,7,62,12],[58,13,62,18],[74,13,74,18],[9,7,9,12],[9,13,9,18],[32,7,32,12],[31,7,31,12],[31,13,31,18],[32,13,32,18],[43,1,47,1],[43,2,47,2],[43,3,47,6],[43,7,47,12],[33,1,37,1],[33,2,37,2],[33,3,37,6],[36,13,36,18],[37,13,37,18],[73,0,75,0],[73,1,75,1],[9,19,9,24],[56,19,56,24],[57,19,57,24],[48,0,52,0],[48,1,52,1],[48,2,52,2],[48,3,52,6],[48,7,52,12],[51,13,51,18],[52,13,52,18],[51,19,51,24],[52,19,52,24],[23,0,27,0],[23,1,27,1],[23,2,27,2],[27,7,27,12],[26,3,26,6],[46,13,46,18],[46,19,46,24],[47,13,47,18],[47,19,47,24],[43,0,47,0],[28,2,32,2],[28,3,32,6],[12,25,12,30],[18,0,22,0],[18,1,22,1],[18,2,22,2],[22,13,22,18],[22,7,22,12],[13,0,17,0],[13,1,17,1],[13,2,17,2],[22,3,22,6],[18,19,22,24],[0,0,4,37],[5,0,5,37],[6,3,7,36],[17,3,17,6],[11,3,11,6],[9,3,9,6],[11,0,12,0],[11,1,12,1],[13,19,17,24],[13,25,17,30],[13,31,17,36],[11,7,11,12],[17,13,17,18],[12,7,12,12],[12,13,12,18],[17,7,17,12],[16,3,16,6],[16,7,16,12],[11,19,11,24],[11,31,11,36],[12,19,12,24],[12,31,12,36],[11,13,11,18],[11,25,11,30],[80,0,81,0],[77,1,78,2],[80,1,81,2],[6,40,8,42],[6,39,9,39],[63,0,67,0],[63,1,67,1],[63,2,67,2],[73,25,75,30],[73,31,75,36],[6,0,9,0],[26,7,26,12],[53,3,57,6],[53,7,57,12],[63,3,67,6],[18,25,22,30],[18,31,22,36],[21,3,21,6],[21,7,21,12],[21,13,21,18],[38,2,42,2],[36,7,36,12],[37,7,37,12],[77,0,78,0],[6,43,9,43],[6,1,9,2],[6,37,9,37],[11,2,12,2],[27,3,27,6],[12,3,12,6],[53,0,57,0],[53,1,57,1],[53,2,57,2],[41,3,41,6],[42,3,42,6],[38,13,42,18],[41,7,41,12],[42,7,42,12],[38,19,42,24],[9,25,9,30],[9,31,9,36],[13,13,16,18],[28,1,32,1],[38,0,42,0],[38,1,42,1],[27,13,27,18],[28,0,32,0],[33,0,37,0]]}
["'"]
[]
[]
[]
[]
["CRONOGRAMA FÍSICO-FINANCEIRO"]
["ITEM","DISCRIMINAÇÃO",null,"SEMESTRE",{"$nulls":33},"TOTAL",null,null,"Duração",null,null,"PORTE"]
[]
[null,null,null,"1º MÊS",null,null,null,"2º MÊS",{"$nulls":5},"3º MÊS",{"$nulls":5},"4º MÊS",{"$nulls":5},"5º MÊS",{"$nulls":5},"6º MÊS"]
[{"$nulls":40},"dias","semana","quinzena"]
[]
[1,"PRODUTO / BARRAGEM","PORTE",{"$f":"D18+D23+D28+D34+D43+D49+D54+D59+D64+D69+D74","v":397598.8222972973},null,null,null,{"$f":"H18+H23+H28+H33+H38+H43+H49+H54+H59+H64+H69+H74","v":1090556.7697297297},{"$nulls":5},{"$f":"N18+N23+N28+N33+N38+N43+N48+N53+N59+N64+N69+N74","v":1130316.6519594593},{"$nulls":5},{"$f":"T18+T23+T28+T33+T38+T43:Y43+T48+T53+T58+T63+T68+T74","v":675917.99790540547},{"$nulls":5},{"$f":"Z18+Z23+Z28+Z33+Z38+Z43+Z48+Z53+Z58+Z63+Z68+Z73","v":516878.46898648649},{"$nulls":5},{"$f":"AF68+AF73","v":391918.83912162163},{"$nulls":5},{"$f":"SUM(D12:AK12)","v":4203187.55}]
[null,null,null,{"$f":"D12/$AN78","v":9.45945945945946E-2},null,null,null,{"$f":"H12/$AN78","v":0.25945945945945947},{"$nulls":5},{"$f":"N12/$AN78","v":0.26891891891891889},{"$nulls":5},{"$f":"T12/$AN78","v":0.16081081081081083},{"$nulls":5},{"$f":"Z12/$AN78","v":0.12297297297297298},{"$nulls":5},{"$f":"AF12/$AN78","v":9.3243243243243248E-2},{"$nulls":5},{"$f":"SUM(D13:AK13)","v":1}]
["1.1","RPSB / WBS 2104 - RESERVATÓRIO AREIAS","Médio","Etapa1","Etapa 2 ","Etapa 3","Etapa 4","Etapa5"," Etapa6"," Etapa7"," Etapa8"," Etapa9"," Etapa10"]
[null,null,null,{"$f":"D16*ETAPAS!$V$33","v":10223.969716216216},{"$f":"E16*ETAPAS!$V$33","v":23855.929337837839},{"$f":"F16*ETAPAS!$V$33","v":34079.899054054054},{"$f":"G16*ETAPAS!$V$33","v":17039.949527027027},{"$f":"H16*ETAPAS!$V$33","v":34079.899054054054},{"$f":"I16*ETAPAS!$V$33","v":17039.949527027027},{"$f":"J16*ETAPAS!$V$33","v":34079.899054054054},{"$f":"K16*ETAPAS!$V$33","v":51119.848581081082},{"$f":"L16*ETAPAS!$V$33","v":68159.798108108109},{"$f":"M16*ETAPAS!$V$33","v":51119.848581081082},{"$nulls":24},{"$f":"SUM(D15:AK15)","v":340798.99054054054},null,null,30,{"$f":"AO15/5","v":6},{"$f":"AP15/2","v":3},"Médio",null,null,20,5,{"$f":"AU15/AV15","v":4}]
[null,null,null,{"$f":"ETAPAS!$F$18","v":0.03},{"$f":"ETAPAS!$F$19","v":7.0000000000000007E-2},{"$f":"ETAPAS!$F$20","v":0.1},{"$f":"ETAPAS!$F$21","v":0.05},{"$f":"ETAPAS!$F$22","v":0.1},{"$f":"ETAPAS!$F$23","v":0.05},{"$f":"ETAPAS!$F$24","v":0.1},{"$f":"ETAPAS!$F$25","v":0.15},{"$f":"ETAPAS!$F$26","v":0.2},{"$f":"ETAPAS!$F$27","v":0.15},{"$nulls":24},{"$f":"SUM(D16:AK16)","v":1},{"$nulls":8},30,5,{"$f":"AU16/AV16","v":6}]
[null,null,null,{"$f":"D16+E16+F16+G16","v":0.25},null,null,null,{"$f":"H16+I16+J16+K16+L16+M16","v":0.75000000000000011}]
[null,null,null,{"$f":"D15+E15+F15+G15","v":85199.747635135136},null,null,null,{"$f":"H15+I15+J15+K15+L15+M15","v":255599.24290540541},{"$nulls":5},{"$f":"N15","v":0}]
["1.2","RPSB / WBS 2105 - RESERVATÓRIO BRAÚNAS","Grande","Etapa1","Etapa 2 ","Etapa 3","Etapa 4","Etapa5"," Etapa6"," Etapa7",null,null,null," Etapa8"," Etapa9"," Etapa10"]
[null,null,null,{"$f":"D21*ETAPAS!$V$36","v":20447.939432432431},{"$f":"E21*ETAPAS!$V$36","v":47711.858675675678},{"$f":"F21*ETAPAS!$V$36","v":68159.798108108109},{"$f":"G21*ETAPAS!$V$36","v":34079.899054054054},{"$f":"H21*ETAPAS!$V$36","v":68159.798108108109},{"$f":"I21*ETAPAS!$V$36","v":34079.899054054054},{"$f":"J21*ETAPAS!$V$36","v":68159.798108108109},null,null,null,{"$f":"N21*ETAPAS!$V$36","v":102239.69716216216},{"$f":"O21*ETAPAS!$V$36","v":136319.59621621622},{"$f":"P21*ETAPAS!$V$36","v":102239.69716216216},{"$nulls":21},{"$f":"SUM(D20:AK20)","v":681597.98108108109},null,null,60,{"$f":"AO20/5","v":12},{"$f":"AP20/2","v":6},"Grande"]
[null,null,null,{"$f":"ETAPAS!$F$18","v":0.03},{"$f":"ETAPAS!$F$19","v":7.0000000000000007E-2},{"$f":"ETAPAS!$F$20","v":0.1},{"$f":"ETAPAS!$F$21","v":0.05},{"$f":"ETAPAS!$F$22","v":0.1},{"$f":"ETAPAS!$F$23","v":0.05},{"$f":"ETAPAS!$F$24","v":0.1},null,null,null,{"$f":"ETAPAS!$F$25","v":0.15},{"$f":"ETAPAS!$F$26","v":0.2},{"$f":"ETAPAS!$F$27","v":0.15},{"$nulls":21},{"$f":"SUM(D21:AK21)","v":1}]
[null,null,null,{"$f":"D21+E21+F21+G21","v":0.25},null,null,null,{"$f":"H21+I21+J21+K21+L21+M21","v":0.25},{"$nulls":5},{"$f":"N21+O21+P21","v":0.5}]
[null,null,null,{"$f":"D20+E20+F20+G20","v":170399.49527027027},null,null,null,{"$f":"H20+I20+J20+K20+L20+M20","v":170399.49527027027},{"$nulls":5},{"$f":"N20+O20+P20+Q20+R20+S20","v":340798.99054054054}]
["1.3","RPSB / WBS 2106 - RESERVATÓRIO MANDANTES","Médio","Etapa1","Etapa 2 ","Etapa 3","Etapa 4","Etapa5"," Etapa6"," Etapa7"," Etapa8"," Etapa9"," Etapa10"]
[null,null,null,{"$f":"D26*ETAPAS!$V$39","v":10223.969716216216},{"$f":"E26*ETAPAS!$V$39","v":23855.929337837839},{"$f":"F26*ETAPAS!$V$39","v":34079.899054054054},{"$f":"G26*ETAPAS!$V$39","v":17039.949527027027},{"$f":"H26*ETAPAS!$V$39","v":34079.899054054054},{"$f":"I26*ETAPAS!$V$39","v":17039.949527027027},{"$f":"J26*ETAPAS!$V$39","v":34079.899054054054},{"$f":"K26*ETAPAS!$V$39","v":51119.848581081082},{"$f":"L26*ETAPAS!$V$39","v":68159.798108108109},{"$f":"M26*ETAPAS!$V$39","v":51119.848581081082},{"$nulls":24},{"$f":"SUM(D25:AK25)","v":340798.99054054054},null,null,30,{"$f":"AO25/5","v":6},{"$f":"AP25/2","v":3},"Médio"]
[null,null,null,{"$f":"ETAPAS!$F$18","v":0.03},{"$f":"ETAPAS!$F$19","v":7.0000000000000007E-2},{"$f":"ETAPAS!$F$20","v":0.1},{"$f":"ETAPAS!$F$21","v":0.05},{"$f":"ETAPAS!$F$22","v":0.1},{"$f":"ETAPAS!$F$23","v":0.05},{"$f":"ETAPAS!$F$24","v":0.1},{"$f":"ETAPAS!$F$25","v":0.15},{"$f":"ETAPAS!$F$26","v":0.2},{"$f":"ETAPAS!$F$27","v":0.15},{"$nulls":24},{"$f":"SUM(D26:AK26)","v":1}]
[null,null,null,{"$f":"D26+E26+F26+G26","v":0.25},null,null,null,{"$f":"H26+I26+J26+K26+L26+M26","v":0.75000000000000011}]
[null,null,null,{"$f":"D25+E25+F25+G25","v":85199.747635135136},null,null,null,{"$f":"H25+I25+J25+K25+L25+M25","v":255599.24290540541},{"$nulls":5},{"$f":"N25","v":0}]
["1.4","RPSB / WBS 2107 - RESERVATÓRIO SALGUEIRO","Médio",{"$nulls":4},"Etapa1","Etapa 2 ","Etapa 3","Etapa 4",null,null,"Etapa5"," Etapa6"," Etapa7"," Etapa8"," Etapa9"," Etapa10",{"$nulls":21},30,{"$f":"AO29/5","v":6},{"$f":"AP29/2","v":3},"Médio"]
[{"$nulls":7},{"$f":"H31*ETAPAS!$V$42","v":10223.969716216216},{"$f":"I31*ETAPAS!$V$42","v":23855.929337837839},{"$f":"J31*ETAPAS!$V$42","v":34079.899054054054},{"$f":"K31*ETAPAS!$V$42","v":17039.949527027027},null,null,{"$f":"N31*ETAPAS!$V$42","v":34079.899054054054},{"$f":"O31*ETAPAS!$V$42","v":17039.949527027027},{"$f":"P31*ETAPAS!$V$42","v":34079.899054054054},{"$f":"Q31*ETAPAS!$V$42","v":51119.848581081082},{"$f":"R31*ETAPAS!$V$42","v":68159.798108108109},{"$f":"S31*ETAPAS!$V$42","v":51119.848581081082},{"$nulls":18},{"$f":"SUM(D30:AK30)","v":340798.99054054054}]
[{"$nulls":7},{"$f":"ETAPAS!$F$18","v":0.03},{"$f":"ETAPAS!$F$19","v":7.0000000000000007E-2},{"$f":"ETAPAS!$F$20","v":0.1},{"$f":"ETAPAS!$F$21","v":0.05},null,null,{"$f":"ETAPAS!$F$22","v":0.1},{"$f":"ETAPAS!$F$23","v":0.05},{"$f":"ETAPAS!$F$24","v":0.1},{"$f":"ETAPAS!$F$25","v":0.15},{"$f":"ETAPAS!$F$26","v":0.2},{"$f":"ETAPAS!$F$27","v":0.15},{"$nulls":18},{"$f":"SUM(D31:AK31)","v":1}]
[{"$nulls":7},{"$f":"H31+I31+J31+K31","v":0.25},{"$nulls":5},{"$f":"N31+O31+P31+Q31+R31+S31","v":0.75000000000000011}]
[{"$nulls":7},{"$f":"H30+I30+J30+K30+L30+M30","v":85199.747635135136},{"$nulls":5},{"$f":"N30+O30+P30+Q30+R30+S30","v":255599.24290540541}]
["1.5","RPSB / WBS 2108 - RESERVATÓRIO MÚQUEM","Médio",{"$nulls":4},"Etapa1","Etapa 2 ","Etapa 3","Etapa 4",null,null,"Etapa5"," Etapa6"," Etapa7"," Etapa8"," Etapa9"," Etapa10",{"$nulls":21},30,{"$f":"AO34/5","v":6},{"$f":"AP34/2","v":3},"Médio"]
[{"$nulls":7},{"$f":"H36*ETAPAS!$V$45","v":10223.969716216216},{"$f":"I36*ETAPAS!$V$45","v":23855.929337837839},{"$f":"J36*ETAPAS!$V$45","v":34079.899054054054},{"$f":"K36*ETAPAS!$V$45","v":17039.949527027027},null,null,{"$f":"N36*ETAPAS!$V$45","v":34079.899054054054},{"$f":"O36*ETAPAS!$V$45","v":17039.949527027027},{"$f":"P36*ETAPAS!$V$45","v":34079.899054054054},{"$f":"Q36*ETAPAS!$V$45","v":51119.848581081082},{"$f":"R36*ETAPAS!$V$45","v":68159.798108108109},{"$f":"S36*ETAPAS!$V$45","v":51119.848581081082},{"$nulls":18},{"$f":"SUM(D35:AK35)","v":340798.99054054054}]
[{"$nulls":7},{"$f":"ETAPAS!$F$18","v":0.03},{"$f":"ETAPAS!$F$19","v":7.0000000000000007E-2},{"$f":"ETAPAS!$F$20","v":0.1},{"$f":"ETAPAS!$F$21","v":0.05},null,null,{"$f":"ETAPAS!$F$22","v":0.1},{"$f":"ETAPAS!$F$23","v":0.05},{"$f":"ETAPAS!$F$24","v":0.1},{"$f":"ETAPAS!$F$25","v":0.15},{"$f":"ETAPAS!$F$26","v":0.2},{"$f":"ETAPAS!$F$27","v":0.15},{"$nulls":18},{"$f":"SUM(D36:AK36)","v":1}]
[{"$nulls":7},{"$f":"H36+I36+J36+K36","v":0.25},{"$nulls":5},{"$f":"N36+O36+P36+Q36+R36+S36","v":0.75000000000000011}]
[{"$nulls":7},{"$f":"H35+I35+J35+K35+L35+M35","v":85199.747635135136},{"$nulls":5},{"$f":"N35+O35+P35+Q35+R35+S35","v":255599.24290540541}]
["1.6","RPSB / WBS 2109 - RESERVATÓRIO CACIMBA NOVA","Pequeno","Etapa1","Etapa 2 ","Etapa 3","Etapa 4","Etapa5"," Etapa6"," Etapa7"," Etapa8"," Etapa9"," Etapa10",{"$nulls":27},20,{"$f":"AO39/5","v":4},{"$f":"AP39/2","v":2},"Pequeno"]
[null,null,null,{"$f":"D41*ETAPAS!$V$48","v":6815.9798108108107},{"$f":"E41*ETAPAS!$V$48","v":15903.952891891893},{"$f":"F41*ETAPAS!$V$48","v":22719.932702702703},{"$f":"G41*ETAPAS!$V$48","v":11359.966351351351},{"$f":"H41*ETAPAS!$V$48","v":22719.932702702703},{"$f":"I41*ETAPAS!$V$48","v":11359.966351351351},{"$f":"J41*ETAPAS!$V$48","v":22719.932702702703},{"$f":"K41*ETAPAS!$V$48","v":34079.899054054054},{"$f":"L41*ETAPAS!$V$48","v":45439.865405405406},{"$f":"M41*ETAPAS!$V$48","v":34079.899054054054},{"$nulls":24},{"$f":"SUM(D40:AK40)","v":227199.32702702703}]
[null,null,null,{"$f":"ETAPAS!$F$18","v":0.03},{"$f":"ETAPAS!$F$19","v":7.0000000000000007E-2},{"$f":"ETAPAS!$F$20","v":0.1},{"$f":"ETAPAS!$F$21","v":0.05},{"$f":"ETAPAS!$F$22","v":0.1},{"$f":"ETAPAS!$F$23","v":0.05},{"$f":"ETAPAS!$F$24","v":0.1},{"$f":"ETAPAS!$F$25","v":0.15},{"$f":"ETAPAS!$F$26","v":0.2},{"$f":"ETAPAS!$F$27","v":0.15},{"$nulls":24},{"$f":"SUM(D41:AK41)","v":1}]
[null,null,null,{"$f":"D41+E41+F41+G41","v":0.25},null,null,null,{"$f":"H41+I41+J41+K41+L41+M41","v":0.75000000000000011}]
[null,null,null,{"$f":"D40+E40+F40+G40","v":56799.831756756757},null,null,null,{"$f":"H40+I40+J40+K40+L40+M40","v":170399.49527027027}]
["1.7","RPSB / WBS 2110 - RESERVATÓRIO BAGRES E DIQUE BAGRES","Pequeno",{"$nulls":10},"Etapa1","Etapa 2 ","Etapa 3","Etapa 4",null,null,"Etapa5"," Etapa6"," Etapa7"," Etapa8"," Etapa9"," Etapa10",{"$nulls":15},20,{"$f":"AO44/5","v":4},{"$f":"AP44/2","v":2},"Pequeno"]
[{"$nulls":13},{"$f":"N46*ETAPAS!$V$51","v":6815.9798108108107},{"$f":"O46*ETAPAS!$V$51","v":15903.952891891893},{"$f":"P46*ETAPAS!$V$51","v":22719.932702702703},{"$f":"Q46*ETAPAS!$V$51","v":11359.966351351351},null,null,{"$f":"T46*ETAPAS!$V$51","v":22719.932702702703},{"$f":"U46*ETAPAS!$V$51","v":11359.966351351351},{"$f":"V46*ETAPAS!$V$51","v":22719.932702702703},{"$f":"W46*ETAPAS!$V$51","v":34079.899054054054},{"$f":"X46*ETAPAS!$V$51","v":45439.865405405406},{"$f":"Y46*ETAPAS!$V$51","v":34079.899054054054},{"$nulls":12},{"$f":"SUM(D45:AK45)","v":227199.32702702703}]
[{"$nulls":13},{"$f":"ETAPAS!$F$18","v":0.03},{"$f":"ETAPAS!$F$19","v":7.0000000000000007E-2},{"$f":"ETAPAS!$F$20","v":0.1},{"$f":"ETAPAS!$F$21","v":0.05},null,null,{"$f":"ETAPAS!$F$22","v":0.1},{"$f":"ETAPAS!$F$23","v":0.05},{"$f":"ETAPAS!$F$24","v":0.1},{"$f":"ETAPAS!$F$25","v":0.15},{"$f":"ETAPAS!$F$26","v":0.2},{"$f":"ETAPAS!$F$27","v":0.15},{"$nulls":12},{"$f":"SUM(D46:AK46)","v":1}]
[{"$nulls":13},{"$f":"N46+O46+P46+Q46","v":0.25},{"$nulls":5},{"$f":"T46+U46+V46+W46+X46+Y46","v":0.75000000000000011}]
[{"$nulls":13},{"$f":"N45+O45+P45+Q45+R45+S45","v":56799.831756756757},{"$nulls":5},{"$f":"T45+U45+V45+W45+X45+Y45","v":170399.49527027027}]
["1.8","RPSB / WBS 2111 - RESERVATÓRIO COPITÍ","Médio",{"$nulls":10},"Etapa1","Etapa 2 ","Etapa 3","Etapa 4",null,null,"Etapa5"," Etapa6"," Etapa7"," Etapa8"," Etapa9"," Etapa10",{"$nulls":15},30,{"$f":"AO49/5","v":6},{"$f":"AP49/2","v":3},"Médio"]
[{"$nulls":13},{"$f":"N51*ETAPAS!$V$54","v":10223.969716216216},{"$f":"O51*ETAPAS!$V$54","v":23855.929337837839},{"$f":"P51*ETAPAS!$V$54","v":34079.899054054054},{"$f":"Q51*ETAPAS!$V$54","v":17039.949527027027},null,null,{"$f":"T51*ETAPAS!$V$54","v":34079.899054054054},{"$f":"U51*ETAPAS!$V$54","v":17039.949527027027},{"$f":"V51*ETAPAS!$V$54","v":34079.899054054054},{"$f":"W51*ETAPAS!$V$54","v":51119.848581081082},{"$f":"X51*ETAPAS!$V$54","v":68159.798108108109},{"$f":"Y51*ETAPAS!$V$54","v":51119.848581081082},{"$nulls":12},{"$f":"SUM(D50:AK50)","v":340798.99054054054}]
[{"$nulls":13},{"$f":"ETAPAS!$F$18","v":0.03},{"$f":"ETAPAS!$F$19","v":7.0000000000000007E-2},{"$f":"ETAPAS!$F$20","v":0.1},{"$f":"ETAPAS!$F$21","v":0.05},null,null,{"$f":"ETAPAS!$F$22","v":0.1},{"$f":"ETAPAS!$F$23","v":0.05},{"$f":"ETAPAS!$F$24","v":0.1},{"$f":"ETAPAS!$F$25","v":0.15},{"$f":"ETAPAS!$F$26","v":0.2},{"$f":"ETAPAS!$F$27","v":0.15},{"$nulls":12},{"$f":"SUM(D51:AK51)","v":1}]
[{"$nulls":13},{"$f":"N51+O51+P51+Q51","v":0.25},{"$nulls":5},{"$f":"T51+U51+V51+W51+X51+Y51","v":0.75000000000000011}]
[{"$nulls":13},{"$f":"N50+O50+P50+Q50+R50+S50","v":85199.747635135136},{"$nulls":5},{"$f":"T50+U50+V50+W50+X50+Y50","v":255599.24290540541}]
["1.9","RPSB / WBS 2112 - RESERVATÓRIO MOXOTÓ","Pequeno",{"$nulls":16},"Etapa1","Etapa 2 ","Etapa 3","Etapa 4",null,null,"Etapa5"," Etapa6"," Etapa7"," Etapa8"," Etapa9"," Etapa10",{"$nulls":9},20,{"$f":"AO54/5","v":4},{"$f":"AP54/2","v":2},"Pequeno"]
[{"$nulls":19},{"$f":"T56*ETAPAS!$V$57","v":6815.9798108108107},{"$f":"U56*ETAPAS!$V$57","v":15903.952891891893},{"$f":"V56*ETAPAS!$V$57","v":22719.932702702703},{"$f":"W56*ETAPAS!$V$57","v":11359.966351351351},null,null,{"$f":"Z56*ETAPAS!$V$57","v":22719.932702702703},{"$f":"AA56*ETAPAS!$V$57","v":11359.966351351351},{"$f":"AB56*ETAPAS!$V$57","v":22719.932702702703},{"$f":"AC56*ETAPAS!$V$57","v":34079.899054054054},{"$f":"AD56*ETAPAS!$V$57","v":45439.865405405406},{"$f":"AE56*ETAPAS!$V$57","v":34079.899054054054},{"$nulls":6},{"$f":"SUM(D55:AK55)","v":227199.32702702703}]
[{"$nulls":19},{"$f":"ETAPAS!$F$18","v":0.03},{"$f":"ETAPAS!$F$19","v":7.0000000000000007E-2},{"$f":"ETAPAS!$F$20","v":0.1},{"$f":"ETAPAS!$F$21","v":0.05},null,null,{"$f":"ETAPAS!$F$22","v":0.1},{"$f":"ETAPAS!$F$23","v":0.05},{"$f":"ETAPAS!$F$24","v":0.1},{"$f":"ETAPAS!$F$25","v":0.15},{"$f":"ETAPAS!$F$26","v":0.2},{"$f":"ETAPAS!$F$27","v":0.15},{"$nulls":6},{"$f":"SUM(D56:AK56)","v":1}]
[{"$nulls":19},{"$f":"T56+U56+V56+W56","v":0.25},{"$nulls":5},{"$f":"Z56+AA56+AB56+AC56+AD56+AE56","v":0.75000000000000011}]
[{"$nulls":19},{"$f":"T55+U55+V55+W55+X55+Y55","v":56799.831756756757},{"$nulls":5},{"$f":"Z55+AA55+AB55+AC55+AD55+AE55","v":170399.49527027027}]
["1.10","RPSB / WBS 2113 - RESERVATÓRIO BARREIRO","Pequeno",{"$nulls":16},"Etapa1","Etapa 2 ","Etapa 3","Etapa 4",null,null,"Etapa5"," Etapa6"," Etapa7"," Etapa8"," Etapa9"," Etapa10",{"$nulls":9},20,{"$f":"AO59/5","v":4},{"$f":"AP59/2","v":2},"Pequeno"]
[{"$nulls":19},{"$f":"T61*ETAPAS!$V$60","v":6815.9798108108107},{"$f":"U61*ETAPAS!$V$60","v":15903.952891891893},{"$f":"V61*ETAPAS!$V$60","v":22719.932702702703},{"$f":"W61*ETAPAS!$V$60","v":11359.966351351351},null,null,{"$f":"Z61*ETAPAS!$V$60","v":22719.932702702703},{"$f":"AA61*ETAPAS!$V$60","v":11359.966351351351},{"$f":"AB61*ETAPAS!$V$60","v":22719.932702702703},{"$f":"AC61*ETAPAS!$V$60","v":34079.899054054054},{"$f":"AD61*ETAPAS!$V$60","v":45439.865405405406},{"$f":"AE61*ETAPAS!$V$60","v":34079.899054054054},{"$nulls":6},{"$f":"SUM(D60:AK60)","v":227199.32702702703}]
[{"$nulls":19},{"$f":"ETAPAS!$F$18","v":0.03},{"$f":"ETAPAS!$F$19","v":7.0000000000000007E-2},{"$f":"ETAPAS!$F$20","v":0.1},{"$f":"ETAPAS!$F$21","v":0.05},null,null,{"$f":"ETAPAS!$F$22","v":0.1},{"$f":"ETAPAS!$F$23","v":0.05},{"$f":"ETAPAS!$F$24","v":0.1},{"$f":"ETAPAS!$F$25","v":0.15},{"$f":"ETAPAS!$F$26","v":0.2},{"$f":"ETAPAS!$F$27","v":0.15},{"$nulls":6},{"$f":"SUM(D61:AK61)","v":1}]
[{"$nulls":19},{"$f":"T61+U61+V61+W61","v":0.25},{"$nulls":5},{"$f":"Z61+AA61+AB61+AC61+AD61+AE61","v":0.75000000000000011}]
[{"$nulls":19},{"$f":"T60+U60+V60+W60+X60+Y60","v":56799.831756756757},{"$nulls":5},{"$f":"Z60+AA60+AB60+AC60+AD60+AE60","v":170399.49527027027}]
["1.11","RPSB / WBS 2114 - RESERVATÓRIO CAMPOS","Médio",{"$nulls":22},"Etapa1","Etapa 2 ","Etapa 3","Etapa 4",null,null,"Etapa5"," Etapa6"," Etapa7"," Etapa8"," Etapa9"," Etapa10",null,null,null,30,{"$f":"AO64/5","v":6},{"$f":"AP64/2","v":3},"Médio"]
[{"$nulls":25},{"$f":"Z66*ETAPAS!$V$63","v":10223.969716216216},{"$f":"AA66*ETAPAS!$V$63","v":23855.929337837839},{"$f":"AB66*ETAPAS!$V$63","v":34079.899054054054},{"$f":"AC66*ETAPAS!$V$63","v":17039.949527027027},null,null,{"$f":"AF66*ETAPAS!$V$63","v":34079.899054054054},{"$f":"AG66*ETAPAS!$V$63","v":17039.949527027027},{"$f":"AH66*ETAPAS!$V$63","v":34079.899054054054},{"$f":"AI66*ETAPAS!$V$63","v":51119.848581081082},{"$f":"AJ66*ETAPAS!$V$63","v":68159.798108108109},{"$f":"AK66*ETAPAS!$V$63","v":51119.848581081082},{"$f":"SUM(D65:AK65)","v":340798.99054054054}]
[{"$nulls":25},{"$f":"ETAPAS!$F$18","v":0.03},{"$f":"ETAPAS!$F$19","v":7.0000000000000007E-2},{"$f":"ETAPAS!$F$20","v":0.1},{"$f":"ETAPAS!$F$21","v":0.05},null,null,{"$f":"ETAPAS!$F$22","v":0.1},{"$f":"ETAPAS!$F$23","v":0.05},{"$f":"ETAPAS!$F$24","v":0.1},{"$f":"ETAPAS!$F$25","v":0.15},{"$f":"ETAPAS!$F$26","v":0.2},{"$f":"ETAPAS!$F$27","v":0.15},{"$f":"SUM(D66:AK66)","v":1}]
[{"$nulls":25},{"$f":"Z66+AA66+AB66+AC66+AD66+AE66","v":0.25},{"$nulls":5},{"$f":"AF66+AG66+AH66+AI66+AJ66+AK66","v":0.75000000000000011}]
[{"$nulls":25},{"$f":"Z65+AA65+AB65+AC65+AD65+AE65","v":85199.747635135136},{"$nulls":5},{"$f":"AF65+AG65+AH65+AI65+AJ65+AK65","v":255599.24290540541}]
["1.12","RPSB / WBS 2115 - RESERVATÓRIO BARRO BRANCO","Pequeno",{"$nulls":22},"Etapa1","Etapa 2 ","Etapa 3","Etapa 4",null,null,"Etapa5"," Etapa6"," Etapa7"," Etapa8"," Etapa9"," Etapa10",null,null,null,20,{"$f":"AO69/5","v":4},{"$f":"AP69/2","v":2},"Pequeno"]
[{"$nulls":25},{"$f":"Z71*ETAPAS!$V$66","v":6815.9798108108107},{"$f":"AA71*ETAPAS!$V$66","v":15903.952891891893},{"$f":"AB71*ETAPAS!$V$66","v":22719.932702702703},{"$f":"AC71*ETAPAS!$V$66","v":11359.966351351351},null,null,{"$f":"AF71*ETAPAS!$V$66","v":22719.932702702703},{"$f":"AG71*ETAPAS!$V$66","v":11359.966351351351},{"$f":"AH71*ETAPAS!$V$66","v":22719.932702702703},{"$f":"AI71*ETAPAS!$V$66","v":34079.899054054054},{"$f":"AJ71*ETAPAS!$V$66","v":45439.865405405406},{"$f":"AK71*ETAPAS!$V$66","v":34079.899054054054},{"$f":"SUM(D70:AK70)","v":227199.32702702703}]
[{"$nulls":25},{"$f":"ETAPAS!$F$18","v":0.03},{"$f":"ETAPAS!$F$19","v":7.0000000000000007E-2},{"$f":"ETAPAS!$F$20","v":0.1},{"$f":"ETAPAS!$F$21","v":0.05},null,null,{"$f":"ETAPAS!$F$22","v":0.1},{"$f":"ETAPAS!$F$23","v":0.05},{"$f":"ETAPAS!$F$24","v":0.1},{"$f":"ETAPAS!$F$25","v":0.15},{"$f":"ETAPAS!$F$26","v":0.2},{"$f":"ETAPAS!$F$27","v":0.15},{"$f":"SUM(D71:AK71)","v":1}]
[{"$nulls":25},{"$f":"Z71+AA71+AB71+AC71+AF71+AG71","v":0.39999999999999997},{"$nulls":5},{"$f":"AH71+AI71+AJ71+AK71","v":0.6}]
[{"$nulls":25},{"$f":"Z70+AA70+AB70+AC70+AF70+AG70","v":90879.730810810812},{"$nulls":5},{"$f":"AH70+AI70+AJ70+AK70","v":136319.59621621622}]
["1.13","MONITORAMENTO E CONTROLE DE ESTABILIDADE DE BARRAGEM INTEGRADO AOS PROCEDIMENTOS EMERGENCIAIS  -  ( PAE )","P/M/G",{"$nulls":4},{"$f":"H75*ETAPAS!$V$69","v":68159.798108108109},{"$nulls":5},{"$f":"N75*ETAPAS!$V$69","v":136319.59621621622},{"$nulls":5},{"$f":"T75*ETAPAS!$V$69","v":136319.59621621622},{"$nulls":17},{"$f":"SUM(D74:AK74)","v":340798.99054054054},null,null,30,{"$f":"AO74/5","v":6},{"$f":"AP74/2","v":3}]
[{"$nulls":7},0.2,{"$nulls":5},0.4,{"$nulls":5},0.4,{"$nulls":17},{"$f":"SUM(D75:AK75)","v":1}]
[{"$nulls":7},{"$f":"H74","v":68159.798108108109},{"$nulls":5},{"$f":"N74","v":136319.59621621622},{"$nulls":5},{"$f":"T74","v":136319.59621621622}]
[{"$nulls":40},{"$f":"SUM(AO15:AO74)","v":370},{"$f":"SUM(AP15:AP74)","v":74},{"$f":"SUM(AQ15:AQ74)","v":37}]
[2,"TOTAL GERAL",null,{"$f":"D12","v":397598.8222972973},null,null,null,{"$f":"H12","v":1090556.7697297297},{"$nulls":5},{"$f":"N12","v":1130316.6519594593},{"$nulls":5},{"$f":"T12","v":675917.99790540547},{"$nulls":5},{"$f":"Z12","v":516878.46898648649},{"$nulls":5},{"$f":"AF12","v":391918.83912162163},{"$nulls":5},{"$f":"SUM(D78:AK78)","v":4203187.55},null,{"$f":"FCON!H42","v":4203187.55},{"$f":"$AN$78/AO77","v":11359.966351351351},{"$f":"$AN$78/AP77","v":56799.831756756757},{"$f":"$AN$78/AQ77","v":113599.66351351351}]
[null,null,null,{"$f":"D78/$AL78","v":9.45945945945946E-2},null,null,null,{"$f":"H78/$AL78","v":0.25945945945945947},{"$nulls":5},{"$f":"N78/$AL78","v":0.26891891891891889},{"$nulls":5},{"$f":"T78/$AL78","v":0.16081081081081083},{"$nulls":5},{"$f":"Z78/$AL78","v":0.12297297297297298},{"$nulls":5},{"$f":"AF78/$AL78","v":9.3243243243243248E-2},{"$nulls":5},{"$f":"SUM(D79:AK79)","v":1}]
[]
[3,"TOTAL ACUMULADO",null,{"$f":"SUM($D$78:D78)","v":397598.8222972973},null,null,null,{"$f":"SUM($D$78:H78)","v":1488155.5920270272},{"$nulls":5},{"$f":"SUM($D$78:N78)","v":2618472.2439864865},{"$nulls":5},{"$f":"SUM($D$78:T78)","v":3294390.2418918917},{"$nulls":5},{"$f":"SUM($D$78:Z78)","v":3811268.7108783782},{"$nulls":5},{"$f":"SUM($D$78:AF78)","v":4203187.55},{"$nulls":5},{"$f":"AF81","v":4203187.55},null,null,{"$f":"AO77*AO78","v":4203187.55},{"$f":"AP77*AP78","v":4203187.55},4203187.55]
[null,null,null,{"$f":"SUM($D$79:D79)","v":9.45945945945946E-2},null,null,null,{"$f":"SUM($D$79:H79)","v":0.3540540540540541},{"$nulls":5},{"$f":"SUM($D$79:N79)","v":0.62297297297297294},{"$nulls":5},{"$f":"SUM($D$79:T79)","v":0.78378378378378377},{"$nulls":5},{"$f":"SUM($D$79:Z79)","v":0.90675675675675671},{"$nulls":5},{"$f":"SUM($D$79:AF79)","v":1},{"$nulls":5},{"$f":"AF82","v":1}]
[{"$nulls":37},{"$f":"FCON!H42","v":4203187.55}]

{"sheet":"ETAPAS","index":2,"n_rows":74,"n_cols":22,"rows_kept":74,"cut":false,"hidden":false,"merged":[[17,1,17,4],[17,6,17,21],[18,1,18,4],[18,6,18,21],[19,1,19,4],[19,6,19,21],[20,1,20,4],[20,6,20,21],[21,1,21,4],[21,6,21,21],[22,1,22,4],[22,6,22,21],[23,1,23,4],[23,6,23,21],[24,1,24,4],[24,6,24,21],[25,1,25,4],[25,6,25,21],[32,1,33,1],[32,19,33,19],[35,1,36,1],[35,19,36,19],[26,1,26,4],[26,6,26,21],[28,19,28,35],[29,1,30,1],[29,19,30,19],[29,21,30,21],[44,1,45,1],[44,19,45,19],[47,1,48,1],[47,19,48,19],[38,1,39,1],[38,19,39,19],[41,1,42,1],[41,19,42,19],[50,1,51,1],[50,19,51,19],[53,1,54,1],[53,19,54,19],[50,2,51,18],[53,2,54,18],[65,2,66,18],[56,1,57,1],[56,19,57,19],[59,1,60,1],[59,19,60,19],[56,2,57,18],[59,2,60,18],[68,2,69,18],[11,1,13,21],[68,1,69,1],[68,19,69,19],[29,2,30,18],[32,2,33,18],[35,2,36,18],[38,2,39,18],[41,2,42,18],[44,2,45,18],[47,2,48,18],[62,1,63,1],[62,19,63,19],[65,1,66,1],[65,19,66,19],[62,2,63,18]]}
{"$rows_empty":11}
[null,"ETAPAS: "]
[]
[]
[]
[]
[{"$nulls":5},"%"]
[null,"Etapa 1",null,null,null,0.03,"Etapa 1 – Diagnóstico e Análise da Documentação e dos Dados Existentes; "]
[null,"Etapa 2",null,null,null,7.0000000000000007E-2,"Etapa 2 – Elaboração de Inspeção Especial com apresentação do devido Relatório; "]
[null,"Etapa 3",null,null,null,0.1,"Etapa 3 – Elaboração dos estudos hidráulicos e hidrológicos; "]
[null,"Etapa 4",null,null,null,0.05,"Etapa 4 – Reanálise do PAE; "]
[null,"Etapa 5",null,null,null,0.1,"Etapa 5 – Elaboração dos estudos geológicos-geotécnicos; "]
[null,"Etapa 6",null,null,null,0.05,"Etapa 6 – Elaboração dos estudos das estruturas de concreto e estruturas hidromecânicas; "]
[null,"Etapa 7",null,null,null,0.1,"Etapa 7 – Revisão do Plano de Operação e Manutenção; "]
[null,"Etapa8",null,null,null,0.15,"Etapa 8 – Relatório dos dados de instrumentação com treinamento para a equipe da Codevasf para interpretação das leituras, assim como identificação de eventual falha na instrumentação existente; "]
[null,"Etapa9",null,null,null,0.2,"Etapa 9 – Relatório Final do RPSB; "]
[null,"Etapa10",null,null,null,0.15,"Etapa 10 – Resumo Executivo do RPSB "]
[]
[]
[null,1,"PRODUTO / BARRAGEM",{"$nulls":16},"PORTE","Duração mínima necessária ","R$/BARRAGEM"]
[{"$nulls":20},"quinzena"]
[]
[null,"1.1","RPSB / WBS 2104 - RESERVATÓRIO AREIAS",{"$nulls":16},"Médio",3,{"$f":"U33*$U$72","v":340798.99054054054}]
[]
[]
[null,"1.2","RPSB / WBS 2105 - RESERVATÓRIO BRAÚNAS",{"$nulls":16},"Grande",6,{"$f":"U36*$U$72","v":681597.98108108109}]
[]
[]
[null,"1.3","RPSB / WBS 2106 - RESERVATÓRIO MANDANTES",{"$nulls":16},"Médio",3,{"$f":"U39*$U$72","v":340798.99054054054}]
[]
[]
[null,"1.4","RPSB / WBS 2107 - RESERVATÓRIO SALGUEIRO",{"$nulls":16},"Médio",3,{"$f":"U42*$U$72","v":340798.99054054054}]
[]
[]
[null,"1.5","RPSB / WBS 2108 - RESERVATÓRIO MÚQUEM",{"$nulls":16},"Médio",3,{"$f":"U45*$U$72","v":340798.99054054054}]
[]
[]
[null,"1.6","RPSB / WBS 2109 - RESERVATÓRIO CACIMBA NOVA",{"$nulls":16},"Pequeno",2,{"$f":"U48*$U$72","v":227199.32702702703}]
[]
[]
[null,"1.7","RPSB / WBS 2110 - RESERVATÓRIO BAGRES E DIQUE BAGRES",{"$nulls":16},"Pequeno",2,{"$f":"U51*$U$72","v":227199.32702702703}]
[]
[]
[null,"1.8","RPSB / WBS 2111 - RESERVATÓRIO COPITÍ",{"$nulls":16},"Médio",3,{"$f":"U54*$U$72","v":340798.99054054054}]
[]
[]
[null,"1.9","RPSB / WBS 2112 - RESERVATÓRIO MOXOTÓ",{"$nulls":16},"Pequeno",2,{"$f":"U57*$U$72","v":227199.32702702703}]
[]
[]
[null,"1.10","RPSB / WBS 2113 - RESERVATÓRIO BARREIRO",{"$nulls":16},"Pequeno",2,{"$f":"U60*$U$72","v":227199.32702702703}]
[]
[]
[null,"1.11","RPSB / WBS 2114 - RESERVATÓRIO CAMPOS",{"$nulls":16},"Médio",3,{"$f":"U63*$U$72","v":340798.99054054054}]
[]
[]
[null,"1.12","RPSB / WBS 2115 - RESERVATÓRIO BARRO BRANCO",{"$nulls":16},"Pequeno",2,{"$f":"U66*$U$72","v":227199.32702702703}]
[]
[]
[null,"1.13","MONITORAMENTO E CONTROLE DE ESTABILIDADE DE BARRAGEM INTEGRADO AOS PROCEDIMENTOS EMERGENCIAIS  -  ( PAE )",{"$nulls":16},"P/M/G",3,{"$f":"U69*$U$72","v":340798.99054054054}]
[]
[{"$nulls":20},{"$f":"SUM(U33:U70)","v":37},{"$f":"SUM(V33:V69)","v":4203187.55}]
[{"$nulls":20},{"$f":"U74/ETAPAS!U71","v":113599.66351351351}]
[]
[{"$nulls":20},{"$f":"FCON!H42","v":4203187.55}]

{"sheet":"FCON","index":3,"n_rows":54,"n_cols":20,"rows_kept":54,"cut":false,"hidden":false,"merged":[[54,0,54,8],[42,0,42,4],[43,0,43,4],[44,0,44,4],[45,0,45,4],[46,0,46,8],[42,7,42,8],[43,7,43,8],[51,0,51,8],[47,0,47,8],[48,0,48,8],[49,0,49,8],[53,0,53,8],[50,0,50,8],[52,0,52,8],[0,0,1,6],[4,3,4,6],[0,7,0,8],[1,7,1,8],[4,7,4,8],[2,0,2,8],[3,0,3,8],[4,0,4,2],[5,0,5,2],[5,7,5,8],[5,3,5,6],[36,7,36,8],[36,0,36,6],[37,7,37,8],[38,7,38,8],[39,7,39,8],[40,7,40,8],[41,7,41,8],[37,0,37,6],[38,0,38,6],[39,0,39,6],[40,0,40,6],[41,0,41,6]]}
["'",{"$nulls":6},"CODIGO:"]
[{"$nulls":7},"FCON"]
["NOME DA CONSULTORA:"]
[]
["PROJETO:",null,null,"PRODUTO:",null,null,null,"EDITAL:"]
["SERVIÇOS ESPECIALIZADOS PARA ELABORAÇÃO DOS RELATÓRIOS DE REVISÃO PERIÓDICA DE SEGURANÇA DE BARRAGEM (RPSB) DO EIXO LESTE - PISF"]
["Cod.","Categoria / Insumo","Uni","Qde","CUD","PU","FatorK","CT","PT",null,null,"CODEVASF"]
["MO","Mão de Obra",{"$nulls":5},{"$f":"SUBTOTAL(9,H9:H22)","v":1585733.1000000003},{"$f":"SUBTOTAL(9,I9:I22)","v":3569525.52},null,null,"CATEGORIA","SAL. MENSAL"]
["P0","Coordenador Geral","mês",{"$f":"SUMIF(FCON1_Qde!$B$12:$B$33,\"=\"&FCON!$B9,FCON1_Qde!$D$12:$D$33)","v":5.9999999999999991},{"$f":"INDEX('SALÁRIOS CONSULTORIA'!D:D,MATCH(A9,'SALÁRIOS CONSULTORIA'!A:A,0))","v":16922.669999999998},{"$f":"ROUND(E9*G9,2)","v":37416.019999999997},{"$f":"FCON2_FatorK1!$E$37","v":2.2109999999999999},{"$f":"ROUND(D9*E9,2)","v":101536.02},{"$f":"ROUND(F9*D9,2)","v":224496.12},null,null,{"$f":"A9","v":"P0"},16889.91,null,{"$f":"E9=M9","v":false}]
["P1","Engenheiro Hidráulico","mês",{"$f":"SUMIF(FCON1_Qde!$B$12:$B$33,\"=\"&FCON!$B10,FCON1_Qde!$D$12:$D$33)","v":18},{"$f":"INDEX('SALÁRIOS CONSULTORIA'!D:D,MATCH(A10,'SALÁRIOS CONSULTORIA'!A:A,0))","v":11127.03},{"$f":"ROUND(E10*G10,2)","v":24870.02},{"$f":"FCON2_FatorK1!$E$38","v":2.2351000000000001},{"$f":"ROUND(D10*E10,2)","v":200286.54},{"$f":"ROUND(F10*D10,2)","v":447660.36},null,null,{"$f":"A10","v":"P1"},10987.76,null,{"$f":"E10=M10","v":false}]
["P1","Engenheiro Hidrólogo","mês",{"$f":"SUMIF(FCON1_Qde!$B$12:$B$33,\"=\"&FCON!$B11,FCON1_Qde!$D$12:$D$33)","v":18},{"$f":"INDEX('SALÁRIOS CONSULTORIA'!D:D,MATCH(A11,'SALÁRIOS CONSULTORIA'!A:A,0))","v":11127.03},24870.02,{"$f":"FCON2_FatorK1!$E$38","v":2.2351000000000001},200286.54,447660.36,null,null,"P1",10987.76,null,false]
["P1","Engenheiro Geotécnico","mês",{"$f":"SUMIF(FCON1_Qde!$B$12:$B$33,\"=\"&FCON!$B12,FCON1_Qde!$D$12:$D$33)","v":18},{"$f":"INDEX('SALÁRIOS CONSULTORIA'!D:D,MATCH(A12,'SALÁRIOS CONSULTORIA'!A:A,0))","v":11127.03},24870.02,{"$f":"FCON2_FatorK1!$E$38","v":2.2351000000000001},200286.54,447660.36,null,null,"P1",10987.76,null,false]
["P1","Engenheiro Estrutural","mês",{"$f":"SUMIF(FCON1_Qde!$B$12:$B$33,\"=\"&FCON!$B13,FCON1_Qde!$D$12:$D$33)","v":18},{"$f":"INDEX('SALÁRIOS CONSULTORIA'!D:D,MATCH(A13,'SALÁRIOS CONSULTORIA'!A:A,0))","v":11127.03},24870.02,{"$f":"FCON2_FatorK1!$E$38","v":2.2351000000000001},200286.54,447660.36,null,null,"P1",10987.76,null,false]
["P1","Engenheiro Mecânico","mês",{"$f":"SUMIF(FCON1_Qde!$B$12:$B$33,\"=\"&FCON!$B14,FCON1_Qde!$D$12:$D$33)","v":18},{"$f":"INDEX('SALÁRIOS CONSULTORIA'!D:D,MATCH(A14,'SALÁRIOS CONSULTORIA'!A:A,0))","v":11127.03},24870.02,{"$f":"FCON2_FatorK1!$E$38","v":2.2351000000000001},200286.54,447660.36,null,null,"P1",10987.76,null,false]
["P1","Engenheiro Eletricista","mês",{"$f":"SUMIF(FCON1_Qde!$B$12:$B$33,\"=\"&FCON!$B15,FCON1_Qde!$D$12:$D$33)","v":18},{"$f":"INDEX('SALÁRIOS CONSULTORIA'!D:D,MATCH(A15,'SALÁRIOS CONSULTORIA'!A:A,0))","v":11127.03},{"$f":"ROUND(E15*G15,2)","v":24870.02},{"$f":"FCON2_FatorK1!$E$38","v":2.2351000000000001},{"$f":"ROUND(D15*E15,2)","v":200286.54},{"$f":"ROUND(F15*D15,2)","v":447660.36},null,null,"P1",10987.76,null,false]
["P1","Geólogo","mês",{"$f":"SUMIF(FCON1_Qde!$B$12:$B$33,\"=\"&FCON!$B16,FCON1_Qde!$D$12:$D$33)","v":18},{"$f":"INDEX('SALÁRIOS CONSULTORIA'!D:D,MATCH(A16,'SALÁRIOS CONSULTORIA'!A:A,0))","v":11127.03},24870.02,{"$f":"FCON2_FatorK1!$E$38","v":2.2351000000000001},200286.54,447660.36,null,null,"P1",10987.76,null,false]
["T1","Técnico Cadista/Estruturas","mês",{"$f":"SUMIF(FCON1_Qde!$B$12:$B$33,\"=\"&FCON!$B17,FCON1_Qde!$D$12:$D$33)","v":5.9999999999999991},{"$f":"INDEX('SALÁRIOS CONSULTORIA'!D:D,MATCH(A17,'SALÁRIOS CONSULTORIA'!A:A,0))","v":2558.31},6333.86,{"$f":"FCON2_FatorK1!$E$39","v":2.4758},15349.86,38003.160000000003,null,null,"T1",2474.6,null,false]
["T1","Técnico Geopro/Hidrologia","mês",{"$f":"SUMIF(FCON1_Qde!$B$12:$B$33,\"=\"&FCON!$B18,FCON1_Qde!$D$12:$D$33)","v":5.9999999999999991},{"$f":"INDEX('SALÁRIOS CONSULTORIA'!D:D,MATCH(A18,'SALÁRIOS CONSULTORIA'!A:A,0))","v":2558.31},{"$f":"ROUND(E18*G18,2)","v":6333.86},{"$f":"FCON2_FatorK1!$E$39","v":2.4758},{"$f":"ROUND(D18*E18,2)","v":15349.86},{"$f":"ROUND(F18*D18,2)","v":38003.160000000003},null,null,"T1",2474.6,null,false]
["T1","Topógrafo","mês",{"$f":"SUMIF(FCON1_Qde!$B$12:$B$33,\"=\"&FCON!$B19,FCON1_Qde!$D$12:$D$33)","v":5.9999999999999991},{"$f":"INDEX('SALÁRIOS CONSULTORIA'!D:D,MATCH(A19,'SALÁRIOS CONSULTORIA'!A:A,0))","v":2558.31},{"$f":"ROUND(E19*G19,2)","v":6333.86},{"$f":"FCON2_FatorK1!$E$39","v":2.4758},{"$f":"ROUND(D19*E19,2)","v":15349.86},{"$f":"ROUND(F19*D19,2)","v":38003.160000000003},null,null,"T1",2474.6,null,false]
["T3","Auxiliar de topografia","mês",{"$f":"SUMIF(FCON1_Qde!$B$12:$B$33,\"=\"&FCON!$B20,FCON1_Qde!$D$12:$D$33)","v":11.999999999999998},{"$f":"INDEX('SALÁRIOS CONSULTORIA'!D:D,MATCH('SALÁRIOS CONSULTORIA'!A18,'SALÁRIOS CONSULTORIA'!A:A,0))","v":1369.28},{"$f":"ROUND(E20*G20,2)","v":3762.92},{"$f":"FCON2_FatorK1!$E$40","v":2.7481},{"$f":"ROUND(D20*E20,2)","v":16431.36},{"$f":"ROUND(F20*D20,2)","v":45155.040000000001},null,null,"T3",1726.56,null,false]
["A1","Secretário","mês",{"$f":"SUMIF(FCON1_Qde!$B$12:$B$33,\"=\"&FCON!$B21,FCON1_Qde!$D$12:$D$33)","v":5.9999999999999991},{"$f":"INDEX('SALÁRIOS CONSULTORIA'!D:D,MATCH('SALÁRIOS CONSULTORIA'!A22,'SALÁRIOS CONSULTORIA'!A:A,0))","v":1642.53},4353.53,{"$f":"FCON2_FatorK1!$E$41","v":2.6505000000000001},9855.18,26121.18,null,null,"A1",1611.52,null,false]
["A1","Redator/Revisor/Editor","mês",{"$f":"SUMIF(FCON1_Qde!$B$12:$B$33,\"=\"&FCON!$B22,FCON1_Qde!$D$12:$D$33)","v":5.9999999999999991},{"$f":"INDEX('SALÁRIOS CONSULTORIA'!D:D,MATCH('SALÁRIOS CONSULTORIA'!A22,'SALÁRIOS CONSULTORIA'!A:A,0))","v":1642.53},4353.53,{"$f":"FCON2_FatorK1!$E$41","v":2.6505000000000001},9855.18,26121.18,null,null,"A1",1611.52,null,false]
["DP","Diárias e Passagens",{"$nulls":5},{"$f":"SUBTOTAL(9,H24:H26)","v":123893.1},{"$f":"SUBTOTAL(9,I24:I26)","v":152872.5}]
["V0","Diárias","dia",{"$f":"SUMIF(FCON1_Qde!$A$12:$A$33,\"=\"&FCON!$A24,FCON1_Qde!$D$12:$D$33)","v":210},385.45,475.61,{"$f":"FCON3_FatorK2345!$E$23","v":1.2339},80944.5,99878.1,null,null,null,385.45,null,true]
["V1","Aluguel veículo leve 1.6 c/ Motorista","dia",{"$f":"SUMIF(FCON1_Qde!$A$12:$A$33,\"=\"&FCON!$A25,FCON1_Qde!$D$12:$D$33)","v":60},115.81,142.9,{"$f":"FCON3_FatorK2345!$E$23","v":1.2339},6948.6,8574,null,null,null,{"$f":"ROUND(#REF!/30,2)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
["V2","Passagens Aéreas (ida e volta)","un",{"$f":"SUMIF(FCON1_Qde!$A$12:$A$33,\"=\"&FCON!$A26,FCON1_Qde!$D$12:$D$33)","v":60},600,740.34,{"$f":"FCON3_FatorK2345!$E$23","v":1.2339},36000,44420.4,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
["MC","Materiais de Consumo",{"$nulls":5},{"$f":"SUBTOTAL(9,H28:H31)","v":28863.99},{"$f":"SUBTOTAL(9,I28:I31)","v":35614.850000000006}]
["M1","Notebook","un x mês",{"$f":"SUMIF(FCON1_Qde!$A$12:$A$33,\"=\"&FCON!$A28,FCON1_Qde!$D$12:$D$33)","v":156},170,209.76,{"$f":"FCON3_FatorK2345!$E$23","v":1.2339},26520,32722.560000000001,null,null,null,{"$f":"(#REF!*12)/156","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
["M2","Pendrive 64GB","un",{"$f":"SUMIF(FCON1_Qde!$A$12:$A$33,\"=\"&FCON!$A29,FCON1_Qde!$D$12:$D$33)","v":13},46.42,57.28,{"$f":"FCON3_FatorK2345!$E$23","v":1.2339},603.46,744.64,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
["M3","HD Externo 2TB","un",{"$f":"SUMIF(FCON1_Qde!$A$12:$A$33,\"=\"&FCON!$A30,FCON1_Qde!$D$12:$D$33)","v":1},389.99,481.21,{"$f":"FCON3_FatorK2345!$E$23","v":1.2339},389.99,481.21,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
["M4","Impressoras","un x mês",{"$f":"SUMIF(FCON1_Qde!$A$12:$A$37,\"=\"&FCON!$A31,FCON1_Qde!$D$12:$D$37)","v":6.0000000000000009},225.09,{"$f":"ROUND(E31*G31,2)","v":277.74},{"$f":"FCON3_FatorK2345!$E$23","v":1.2339},{"$f":"ROUND(D31*E31,2)","v":1350.54},{"$f":"ROUND(F31*D31,2)","v":1666.44},null,null,null,{"$f":"#REF!/6","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
["EQ","Equipamento",{"$nulls":5},{"$f":"SUBTOTAL(9,H33:H34)","v":318922.08},{"$f":"SUBTOTAL(9,I33:I34)","v":393518.16000000003}]
["E1","Veículo pick-up 4x4 cabine dupla diesel","mês",{"$f":"SUMIF(FCON1_Qde!$A$12:$A$37,\"=\"&FCON!$A33,FCON1_Qde!$D$12:$D$37)","v":48},6494.21,{"$f":"ROUND(E33*G33,2)","v":8013.21},{"$f":"FCON3_FatorK2345!$E$23","v":1.2339},{"$f":"ROUND(D33*E33,2)","v":311722.08},{"$f":"ROUND(F33*D33,2)","v":384634.08},null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$nulls":4},"'"]
["E2","Estação total completa","mês",{"$f":"SUMIF(FCON1_Qde!$A$12:$A$37,\"=\"&FCON!$A34,FCON1_Qde!$D$12:$D$37)","v":5.9999999999999991},1200,{"$f":"ROUND(E34*G34,2)","v":1480.68},{"$f":"FCON3_FatorK2345!$E$23","v":1.2339},7200,8884.08,null,null,null,1200,null,{"$f":"E34=M34","v":true}]
["EC","Escritório Central",{"$nulls":5},{"$f":"SUBTOTAL(9,H36)","v":41864.410000000003},{"$f":"SUBTOTAL(9,I36)","v":51656.52}]
["E1","Escritório - Administração e Logística","mês",{"$f":"FCON1_Qde!D39","v":5.9999999999999991},{"$f":"'Comp. Escritório'!G10","v":6977.4013333333332},{"$f":"ROUND(E36*G36,2)","v":8609.42},{"$f":"FCON3_FatorK2345!$E$23","v":1.2339},{"$f":"ROUND(D36*E36,2)","v":41864.410000000003},51656.52]
["TOTAL DOS CUSTOS DIRETOS",{"$nulls":6},{"$f":"SUBTOTAL(9,H8:H36)","v":2099276.6800000006},{"$f":"SUBTOTAL(9,I38:I51)","v":0}]
[{"$f":"CONCATENATE(\"A1 - ENCARGOS SOCIAIS = \",FCON2_FatorK1!E36*100,\"% x CT(MO)\")","v":"A1 - ENCARGOS SOCIAIS = 70,11% x CT(MO)"},{"$nulls":6},{"$f":"SUBTOTAL(9,H9:H37)","v":2099276.6800000006},{"$f":"SUBTOTAL(9,I39:I52)","v":0}]
[{"$f":"CONCATENATE(\"A2 - CUSTOS DA ADMINISTRAÇÃO CENTRAL = \",FCON3_FatorK2345!E15*100,\"% x CT(MO)\")","v":"A2 - CUSTOS DA ADMINISTRAÇÃO CENTRAL = 9,5% x CT(MO)"},{"$nulls":6},1997740.6600000004,0]
[{"$f":"CONCATENATE(\"A3 - LUCRO = \",FCON3_FatorK2345!E14*100,\"% x [A1 + A2 + CT(MO) + CT(DP) + CT(MC) + CT(EQ)]\")","v":"A3 - LUCRO = 10% x [A1 + A2 + CT(MO) + CT(DP) + CT(MC) + CT(EQ)]"},{"$nulls":6},1797454.1200000003,0]
[{"$f":"CONCATENATE(\"A4 - DESPESAS FISCAIS = \",FCON3_FatorK2345!E10*100,\"% x [A1 + A2 + A3 + CT(MO) + CT(DP) + CT(MC) + CT(EQ)]\")","v":"A4 - DESPESAS FISCAIS = 9,46% x [A1 + A2 + A3 + CT(MO) + CT(DP) + CT(MC) + CT(EQ)]"},{"$nulls":6},1597167.58,0]
["TOTAL DA PROPOSTA",{"$nulls":6},{"$f":"SUBTOTAL(9,I9:I36)","v":4203187.55},0]
["NOME DO INFORMANTE:",{"$nulls":6},"QUALIFICAÇÃO"]
[]
["ASSINATURA:",{"$nulls":6},"DATA:"]
[]
["OBSERVAÇÃO:"]
["Uni - unidade de medição do insumo;"]
["Qde - Quantidade do Insumo (detalhar quantitativos na Planilha \"FPRO1\")"]
["CUD - Custo Unitário Direto do Insumo (sem encargos, taxas e impostos)"]
["CT - Custo Total (sem encargos, taxas e impostos) - CT = Qde x CUD"]
["FatorK - Taxa de Ressarcimento de Despesas e Encargos (detalhar composição nas Planilhas \"FPRO2\" e \"FPRO3\")"]
["PU - Preço Unitário (incluído encargos, taxas e impostos) - PU = CUD x FatorK"]
["PT - Preço Total (incluído encargos, taxas e impostos) - PT = Qde x PU"]

{"sheet":"FCON1_Qde","index":4,"n_rows":47,"n_cols":21,"rows_kept":47,"cut":false,"hidden":false,"merged":[[8,16,9,16],[6,3,9,3],[6,2,9,2],[6,0,9,0],[6,1,9,1],[40,0,40,10],[39,0,39,10],[43,0,43,16],[39,11,39,16],[40,11,40,16],[41,11,41,16],[42,11,42,16],[46,0,46,16],[45,0,45,16],[41,0,41,10],[42,0,42,10],[0,0,1,11],[2,0,2,16],[3,0,3,16],[0,12,0,16],[1,12,1,16],[6,4,6,16],[44,0,44,16],[4,12,4,16],[5,12,5,16],[4,2,4,11],[5,2,5,11],[5,0,5,1]]}
["'",{"$nulls":11},"CODIGO:"]
[{"$nulls":12},"FCON-1"]
["NOME DA CONSULTORA:"]
[]
["PROJETO:",null,"PRODUTO:",{"$nulls":9},"EDITAL:"]
["SERVIÇOS ESPECIALIZADOS PARA ELABORAÇÃO DOS RELATÓRIOS DE REVISÃO PERIÓDICA DE SEGURANÇA DE BARRAGEM (RPSB) DO EIXO LESTE - PISF"]
["Cod.","Insumo - Produto RPS","Uni","Qde              Total","PRODUTOS"]
[{"$nulls":4},"P1","P2","P3","P4","P5","P6","P7","P8","P9","P10","P11","P12","P13"]
[{"$nulls":4},2104,2105,2106,2107,2108,2109,2110,2111,2112,2113,2114,2115,"PE"]
[{"$nulls":4},"M","G","M","M","M","P","P","M","P","P","M","P"]
["MO","Mão-de-Obra"]
["P0","Coordenador Geral","mês",{"$f":"SUM(E12:Q12)","v":5.9999999999999991},0.5,1,0.5,0.5,0.5,0.3,0.3,0.5,0.3,0.3,0.5,0.3,0.5,null,{"$f":"6*1","v":6},null,{"$f":"D12=S12","v":true}]
["P1","Engenheiro Hidráulico","mês",{"$f":"SUM(E13:Q13)","v":18},{"$f":"3*E$12","v":1.5},3,1.5,1.5,1.5,0.89999999999999991,0.89999999999999991,1.5,0.89999999999999991,0.89999999999999991,1.5,0.89999999999999991,1.5,null,{"$f":"6*3","v":18},null,{"$f":"D13=S13","v":true}]
["P1","Engenheiro Hidrólogo","mês",18,{"$f":"3*E$12","v":1.5},{"$f":"3*F$12","v":3},1.5,1.5,1.5,0.89999999999999991,0.89999999999999991,1.5,0.89999999999999991,0.89999999999999991,1.5,0.89999999999999991,1.5,null,{"$f":"6*3","v":18},null,true]
["P1","Engenheiro Geotécnico","mês",18,1.5,3,1.5,1.5,1.5,0.89999999999999991,0.89999999999999991,1.5,0.89999999999999991,0.89999999999999991,1.5,0.89999999999999991,1.5,null,18,null,true]
["P1","Engenheiro Estrutural","mês",18,1.5,3,1.5,1.5,1.5,0.89999999999999991,0.89999999999999991,1.5,0.89999999999999991,0.89999999999999991,1.5,0.89999999999999991,1.5,null,18,null,true]
["P1","Engenheiro Mecânico","mês",18,1.5,3,1.5,1.5,1.5,0.89999999999999991,0.89999999999999991,1.5,0.89999999999999991,0.89999999999999991,1.5,0.89999999999999991,1.5,null,18,null,true]
["P1","Engenheiro Eletricista","mês",18,1.5,3,1.5,1.5,1.5,0.89999999999999991,0.89999999999999991,1.5,0.89999999999999991,0.89999999999999991,1.5,0.89999999999999991,1.5,null,18,null,true]
["P1","Geólogo","mês",18,1.5,3,1.5,1.5,1.5,0.89999999999999991,0.89999999999999991,1.5,0.89999999999999991,0.89999999999999991,1.5,0.89999999999999991,1.5,null,18,null,true]
["T1","Técnico Cadista/Estruturas","mês",5.9999999999999991,0.5,1,0.5,0.5,0.5,0.3,0.3,0.5,0.3,0.3,0.5,0.3,0.5,null,{"$f":"6*1","v":6},null,true]
["T1","Técnico Geopro/Hidrologia","mês",5.9999999999999991,0.5,1,0.5,0.5,0.5,0.3,0.3,0.5,0.3,0.3,0.5,0.3,0.5,null,{"$f":"6*1","v":6},null,true]
["T1","Topógrafo","mês",{"$f":"SUM(E22:Q22)","v":5.9999999999999991},0.5,1,0.5,0.5,0.5,0.3,0.3,0.5,0.3,0.3,0.5,0.3,0.5,null,6,null,true]
["T3","Auxiliar de topografia","mês",{"$f":"SUM(E23:Q23)","v":11.999999999999998},{"$f":"2*E$12","v":1},{"$f":"2*F$12","v":2},1,1,1,0.6,0.6,1,0.6,0.6,1,{"$f":"2*P$12","v":0.6},{"$f":"2*Q$12","v":1},null,{"$f":"6*2","v":12},null,true]
["A1","Secretário","mês",{"$f":"SUM(E24:Q24)","v":5.9999999999999991},{"$f":"1*E$12","v":0.5},{"$f":"1*F$12","v":1},0.5,0.5,0.5,0.3,0.3,0.5,0.3,0.3,0.5,0.3,0.5,null,6,null,true]
["A1","Redator/Revisor/Editor","mês",{"$f":"SUM(E25:Q25)","v":5.9999999999999991},0.5,1,0.5,0.5,0.5,0.3,0.3,0.5,0.3,0.3,0.5,0.3,0.5,null,6,null,true]
["DP","Diárias e Passagens"]
["V0","Diárias","dias",{"$f":"SUM(E27:Q27)","v":210},{"$f":"6*3","v":18},{"$f":"6*4","v":24},{"$f":"6*3","v":18},{"$f":"6*3","v":18},{"$f":"6*3","v":18},{"$f":"6*2","v":12},{"$f":"6*2","v":12},{"$f":"6*3","v":18},{"$f":"6*2","v":12},{"$f":"6*2","v":12},{"$f":"6*3","v":18},{"$f":"6*2","v":12},{"$f":"6*3","v":18},null,210,null,true]
["V1","Aluguel veículo leve 1.6 c/ Motorista","dias",{"$f":"SUM(E28:Q28)","v":60},{"$f":"E27/3","v":6},{"$f":"F27/3","v":8},6,6,6,{"$f":"J27/6","v":2},{"$f":"K27/6","v":2},6,{"$f":"M27/6","v":2},{"$f":"N27/6","v":2},6,{"$f":"P27/6","v":2},6,null,60,null,true]
["V2","Passagens Aéreas (ida e volta)","uni",{"$f":"SUM(E29:Q29)","v":60},{"$f":"E27/3","v":6},{"$f":"F27/3","v":8},{"$f":"G27/3","v":6},{"$f":"H27/3","v":6},{"$f":"I27/3","v":6},{"$f":"J27/6","v":2},{"$f":"K27/6","v":2},{"$f":"L27/3","v":6},{"$f":"M27/6","v":2},{"$f":"N27/6","v":2},{"$f":"O27/3","v":6},{"$f":"P27/6","v":2},{"$f":"Q27/3","v":6},null,60,null,true]
["MC","Materiais de Consumo"]
["M1","Notebook","un x mês",{"$f":"SUM(D12:D25)-D22-D23","v":156},{"$f":"$D$31/13","v":12},{"$f":"$D$31/13","v":12},12,12,12,12,12,12,12,12,12,12,12,null,{"$f":"SUM(D12:D25)-D22-D23","v":156},null,true]
["M2","Pendrive 64GB","uni",{"$f":"SUM(E32:Q32)","v":13},1,1,1,1,1,1,1,1,1,1,1,1,1,null,13,null,true]
["M3","HD Externo 1TB","uni",{"$f":"SUM(E33:Q33)","v":1},1,0,0,0,0,0,0,0,0,0,0,0,0,null,1,"'",true]
["M4","Impressoras","un x mês",{"$f":"SUM(E34:Q34)","v":6.0000000000000009},{"$f":"6/13","v":0.46153846153846156},{"$f":"6/13","v":0.46153846153846156},0.46153846153846156,0.46153846153846156,0.46153846153846156,0.46153846153846156,0.46153846153846156,0.46153846153846156,0.46153846153846156,0.46153846153846156,0.46153846153846156,0.46153846153846156,0.46153846153846156,null,{"$f":"6*1","v":6},null,true]
["EQ","Equipamento"]
["E1","Veículo pick-up 4x4 cabine dupla diesel","mês",{"$f":"(1+3+3+1)*6","v":48},{"$f":"8*E$12","v":4},8,4,4,4,2.4,2.4,4,2.4,2.4,4,2.4,4,null,{"$f":"(1+3+3+1)*6","v":48},null,true]
["E2","Estação total completa","mês",{"$f":"SUM(E37:Q37)","v":5.9999999999999991},{"$f":"1*E$12","v":0.5},1,0.5,0.5,0.5,0.3,0.3,0.5,0.3,0.3,0.5,0.3,0.5,null,{"$f":"6*1","v":6},null,true]
["EC","Escritório Central"]
["E1","Escritório - Administração e Logística","mês",{"$f":"SUM(E39:Q39)","v":5.9999999999999991},0.5,1,0.5,0.5,0.5,0.3,0.3,0.5,0.3,0.3,0.5,0.3,0.5]
["NOME DO INFORMANTE:",{"$nulls":10},"QUALIFICAÇÃO:"]
[]
["ASSINATURA:",{"$nulls":10},"DATA:"]
[]
["OBSERVAÇÃO:"]
[]
["LEGENDA: P = BARRAGEM PEQUENO PORTE; M = BARRAGEM MÉDIO PORTE; G = BARRAGEM GRANDE PORTE"]
["                   PE = PROCEDIMENTO EMERGENCIAL - MONITORAMENTO E CONTROLE DE ESTABILIDADE DE BARRAGEM  -  ( PAE )"]

{"sheet":"FCON2_FatorK1","index":5,"n_rows":50,"n_cols":20,"rows_kept":50,"cut":false,"hidden":false,"merged":[[42,4,42,5],[44,0,44,3],[29,1,29,3],[26,1,26,3],[27,1,27,3],[28,1,28,3],[32,1,32,3],[33,1,33,3],[35,1,35,3],[36,1,36,3],[34,1,34,3],[41,4,41,5],[37,1,37,3],[38,1,38,3],[39,1,39,3],[40,1,40,3],[8,1,8,3],[18,1,18,3],[19,1,19,3],[0,0,1,4],[2,0,2,5],[5,0,5,1],[5,2,5,4],[6,0,7,3],[6,4,6,5],[4,2,4,4],[3,0,3,5],[49,0,49,5],[48,0,48,5],[47,0,47,5],[46,0,46,5],[50,0,50,5],[25,1,25,3],[30,1,30,3],[31,1,31,3],[20,1,20,3],[21,1,21,3],[22,1,22,3],[23,1,23,3],[24,1,24,3]]}
["'",{"$nulls":4},"CODIGO:"]
[{"$nulls":5},"FCON-2"]
["NOME DA CONSULTORA:"]
[]
["PROJETO:",null,"PRODUTO:",null,null,"EDITAL:"]
["SERVIÇOS ESPECIALIZADOS PARA ELABORAÇÃO DOS RELATÓRIOS DE REVISÃO PERIÓDICA DE SEGURANÇA DE BARRAGEM (RPSB) DO EIXO LESTE - PISF"]
["DISCRIMINAÇÃO",null,null,null,"VALORES"]
[{"$nulls":4},"%","R$"]
["A","ENCARGOS SOCIAIS BÁSICOS",null,null,{"$f":"ROUND(SUM(E10:E18),4)","v":0.36799999999999999},{"$f":"E9*FCON!$H$8","v":583549.78080000007}]
["A1","SECONCI",null,null,0,{"$f":"E10*FCON!$H$8","v":0}]
["A2","INSS",null,null,0.2,{"$f":"E11*FCON!$H$8","v":317146.62000000011}]
["A3","FGTS",null,null,0.08,{"$f":"E12*FCON!$H$8","v":126858.64800000003}]
["A4","Incra",null,null,2E-3,{"$f":"E13*FCON!$H$8","v":3171.4662000000008}]
["A5","Salário Educação ",null,null,2.5000000000000001E-2,{"$f":"E14*FCON!$H$8","v":39643.327500000014}]
["A6","Sebrae",null,null,6.0000000000000001E-3,{"$f":"E15*FCON!$H$8","v":9514.3986000000023}]
["A7","Seguro contra acidente de trabalho",null,null,0.03,{"$f":"E16*FCON!$H$8","v":47571.993000000009}]
["A8","Senai",null,null,0.01,{"$f":"E17*FCON!$H$8","v":15857.331000000004}]
["A9","Sesi",null,null,1.4999999999999999E-2,{"$f":"E18*FCON!$H$8","v":23785.996500000005}]
["B"," ENCARGOS SOCIAIS QUE RECEBEM INCIDÊNCIA DE \"A\"",null,null,{"$f":"ROUND(SUM(E20:E26),4)","v":0.17610000000000001},{"$f":"E19*FCON!$H$8","v":279247.59891000006}]
["B1","13º Salário  ",null,null,8.3299999999999999E-2,{"$f":"E20*FCON!$H$8","v":132091.56723000002}]
["B2","Auxilio Enfermidade",null,null,6.6E-3,{"$f":"E21*FCON!$H$8","v":10465.838460000003}]
["B3","Licença Paternidade",null,null,5.0000000000000001E-4,{"$f":"E22*FCON!$H$8","v":792.86655000000019}]
["B4","Faltas Justificadas",null,null,5.5999999999999999E-3,{"$f":"E23*FCON!$H$8","v":8880.1053600000014}]
["B5","Auxílio Acidente de Trabalho",null,null,8.0000000000000004E-4,{"$f":"E24*FCON!$H$8","v":1268.5864800000004}]
["B6","Férias Gozadas",null,null,7.9000000000000001E-2,{"$f":"E25*FCON!$H$8","v":125272.91490000003}]
["B7","Salário Maternidade",null,null,2.9999999999999997E-4,{"$f":"E26*FCON!$H$8","v":475.71993000000003}]
["C"," ENCARGOS SOCIAIS QUE NÃO RECEBEM INCIDÊNCIA DE \"A\"",null,null,{"$f":"ROUND(SUM(E28:E32),4)","v":8.8999999999999996E-2},{"$f":"E27*FCON!$H$8","v":141130.24590000001}]
["C1","Aviso Prévio Indenizado",null,null,3.6299999999999999E-2,{"$f":"E28*FCON!$H$8","v":57562.111530000009}]
["C2","Aviso Prévio Trabalhado",null,null,8.9999999999999998E-4,{"$f":"E29*FCON!$H$8","v":1427.1597900000002}]
["C3","Férias Indenizadas",null,null,2.64E-2,{"$f":"E30*FCON!$H$8","v":41863.353840000011}]
["C4","Depósito Recisão Sem Justa Causa",null,null,2.23E-2,{"$f":"E31*FCON!$H$8","v":35361.848130000006}]
["C5","Indenização Adicional",null,null,3.0999999999999999E-3,{"$f":"E32*FCON!$H$8","v":4915.7726100000009}]
["D"," REINCIDÊNCIAS",null,null,{"$f":"ROUND(SUM(E34:E35),4)","v":6.8000000000000005E-2},{"$f":"E33*FCON!$H$8","v":107829.85080000003},{"$nulls":13},"'"]
["D1","Reincidência de \"A\" sobre \"B\"",null,null,{"$f":"ROUND(E9*E19,4)","v":6.4799999999999996E-2},{"$f":"E34*FCON!$H$8","v":102755.50488000002}]
["D2","Reincidência de \"A\" sobre Aviso Prévio Trabalhado e reincidência do FGTS sobre aviso prévio indenizado",null,null,{"$f":"ROUND(E9*E29,4)+ROUND(E28*E12,4)","v":3.1999999999999997E-3},{"$f":"E35*FCON!$H$8","v":5074.3459200000007}]
["K1","ENCARGOS SOCIAIS",null,null,{"$f":"ROUND(E9+E19+E27+E33,4)","v":0.70109999999999995},{"$f":"E36*FCON!$H$8","v":1111757.4764100001}]
["KP0","TAXA DE RESSARCIMENTO DE DESPESAS E ENCARGOS SOBRE M.O.",null,null,{"$f":"ROUND((1+E36+FCON3_FatorK2345!E15+'ENCARGOS COMPLEM.'!E9)*(1+FCON3_FatorK2345!E14)*(1+FCON3_FatorK2345!E10),4)","v":2.2109999999999999}]
["KP1","TAXA DE RESSARCIMENTO DE DESPESAS E ENCARGOS SOBRE M.O.",null,null,{"$f":"ROUND((1+E36+FCON3_FatorK2345!E15+'ENCARGOS COMPLEM.'!E12)*(1+FCON3_FatorK2345!E14)*(1+FCON3_FatorK2345!E10),4)","v":2.2351000000000001}]
["KT1","TAXA DE RESSARCIMENTO DE DESPESAS E ENCARGOS SOBRE M.O.",null,null,{"$f":"ROUND((1+E36+FCON3_FatorK2345!E15+'ENCARGOS COMPLEM.'!E15)*(1+FCON3_FatorK2345!E14)*(1+FCON3_FatorK2345!E10),4)","v":2.4758}]
["KT3","TAXA DE RESSARCIMENTO DE DESPESAS E ENCARGOS SOBRE M.O.",null,null,{"$f":"ROUND((1+E36+FCON3_FatorK2345!E15+'ENCARGOS COMPLEM.'!E18)*(1+FCON3_FatorK2345!E14)*(1+FCON3_FatorK2345!E10),4)","v":2.7481}]
["KA1","TAXA DE RESSARCIMENTO DE DESPESAS E ENCARGOS SOBRE M.O.",null,null,{"$f":"ROUND((1+E36+FCON3_FatorK2345!E15+'ENCARGOS COMPLEM.'!E21)*(1+FCON3_FatorK2345!E14)*(1+FCON3_FatorK2345!E10),4)","v":2.6505000000000001}]
["NOME DO INFORMANTE:",null,null,null,"QUALIFICAÇÃO"]
[]
["ASSINATURA:",null,null,null,"DATA:"]
[]
["OBSERVAÇÃO:"]
["1 - DISCRIMINAR OS ENCARGOS SOCIAIS COM SEUS RESPECTIVOS PERCENTUAS TOTALIZANDO OS MESMOS. "]
["2 - APLICAR O  % TOTAL P/ CALCULAR OS E. SOCIAIS INCIDENTES NA MÃO-DE-OBRA COM VÍNCULO, LINHA \"B1\" DO FPRO"]
["K - Taxa de Ressarcimento de Despesas e Encargos sobre a Mão de Obra (incide apenas no Insumo Codigo M.O.)"]
["K = (1 + K1 + K2 + Encargos Complementares) x (1 + K3) x (1 + K4)"]

{"sheet":"FCON3_FatorK2345","index":6,"n_rows":42,"n_cols":20,"rows_kept":42,"cut":false,"hidden":false,"merged":[[38,0,38,5],[39,0,39,5],[22,1,22,3],[15,1,15,3],[16,1,16,3],[17,1,17,3],[27,0,27,5],[31,0,31,5],[32,0,32,5],[28,0,28,5],[29,0,29,5],[30,0,30,5],[33,0,33,5],[34,0,34,5],[35,0,35,5],[36,0,36,5],[0,0,1,4],[2,0,2,5],[5,0,5,1],[5,2,5,4],[6,4,6,5],[4,2,4,4],[3,0,3,5],[37,0,37,5],[14,1,14,3],[6,0,7,3],[13,1,13,3],[10,1,10,2],[11,1,11,2],[12,1,12,2],[8,0,9,0],[8,1,9,2],[18,1,18,3],[19,1,19,2],[20,1,20,2]]}
["'",{"$nulls":4},"CODIGO:"]
[{"$nulls":5},"FCON-3"]
["NOME DA CONSULTORA:"]
[]
["PROJETO:",null,"PRODUTO:",null,null,"EDITAL:"]
["SERVIÇOS ESPECIALIZADOS PARA ELABORAÇÃO DOS RELATÓRIOS DE REVISÃO PERIÓDICA DE SEGURANÇA DE BARRAGEM (RPSB) DO EIXO LESTE - PISF"]
["DISCRIMINAÇÃO 1",null,null,null,"VALORES"]
[{"$nulls":4},"%","R$"]
["K4","DESPESAS FISCAIS",null,"K4 (%)2","K4' (%)3"]
[null,null,null,{"$f":"ROUND(D11+D12+D13,4)","v":8.6499999999999994E-2},{"$f":"ROUND(E11+E12+E13,4)","v":9.4600000000000004E-2},{"$f":"E10*SUM(FCON!$H$8*(1+FCON2_FatorK1!$E$36)+FCON!$H$23+FCON!$H$27+FCON3_FatorK2345!$F$15+FCON3_FatorK2345!$F$14)","v":312272.85387329466}]
[1,"ISS",null,0.05,{"$f":"ROUND((1/(1-$D$10))*D11,4)","v":5.4699999999999999E-2},{"$f":"E11*SUM(FCON!$H$8*(1+FCON2_FatorK1!$E$36)+FCON!$H$23+FCON!$H$27+FCON3_FatorK2345!$F$15+FCON3_FatorK2345!$F$14)","v":180563.69034745471}]
[2,"PIS",null,6.4999999999999997E-3,{"$f":"ROUND((1/(1-$D$10))*D12,4)","v":7.1000000000000004E-3},{"$f":"E12*SUM(FCON!$H$8*(1+FCON2_FatorK1!$E$36)+FCON!$H$23+FCON!$H$27+FCON3_FatorK2345!$F$15+FCON3_FatorK2345!$F$14)","v":23436.968948207104}]
[3,"COFINS",null,0.03,{"$f":"ROUND((1/(1-$D$10))*D13,4)","v":3.2800000000000003E-2},{"$f":"E13*SUM(FCON!$H$8*(1+FCON2_FatorK1!$E$36)+FCON!$H$23+FCON!$H$27+FCON3_FatorK2345!$F$15+FCON3_FatorK2345!$F$14)","v":108272.19457763284}]
["K3","REMUNERAÇÃO DA EMPRESA (LUCRO)",null,null,0.1,{"$f":"E14*SUM(FCON!H8*(1+FCON2_FatorK1!E36)+FCON!H23+FCON!H27+FCON3_FatorK2345!F15)","v":300089.23109100008}]
["K2","CUSTOS DA ADMINISTRAÇÃO CENTRAL",null,null,{"$f":"ROUND(SUM(E16:E18),4)","v":9.5000000000000001E-2},{"$f":"E15*FCON!$H$8","v":150644.64450000002}]
[4,"Custos da equipe da administração central da empresa consultora (diretoria, pessoal técnico de apoio e pessoal administrativo não diretamente vinculado à prestação dos serviços)",null,null,4.4999999999999998E-2,{"$f":"E16*FCON!$H$8","v":71357.989500000011}]
[5,"Outras despesas que afetam o custo de produção como treinamento, biblioteca, programa de qualidade, auditoria interna e externa",null,null,2.5000000000000001E-2,{"$f":"E17*FCON!$H$8","v":39643.327500000014}]
[6,"Despesas com aluguéis, comunicação, manutenção e transporte não diretamente relacionados com o custo direto dos serviços",null,null,2.5000000000000001E-2,{"$f":"E18*FCON!$H$8","v":39643.327500000014}]
["k5","Riscos, Seguros, Garantias e Despesas Financeiras *",null,null,{"$f":"ROUND(SUM(E20:E22),4)","v":2.4799999999999999E-2},{"$f":"E19*FCON!$H$8","v":39326.180880000007}]
[7,"Seguros + garantias",null,null,5.7000000000000002E-3,{"$f":"E20*FCON!$H$8","v":9038.678670000003}]
[8,"Riscos",null,null,0.01,{"$f":"E21*FCON!$H$8","v":15857.331000000004}]
[9,"Despesas Financeiras",null,null,9.1000000000000004E-3,{"$f":"E22*FCON!$H$8","v":14430.171210000004}]
["K'","TAXA DE RESSARCIMENTO DE DESPESAS SOBRE CUSTOS DIVERSOS",null,null,{"$f":"ROUND((1+E14)*(1+E10)*(1+E19),4)","v":1.2339}]
["NOME DO INFORMANTE:",null,null,null,"QUALIFICAÇÃO:"]
[]
["ASSINATURA:",null,null,null,"DATA:"]
[]
["Observação:"]
["1 - RELACIONAR OS CUSTOS DE ADMINISTRAÇÃO COM RESPECTIVOS PERCENTUAIS INCIDENTES NA MÃO -DE-OBRA"]
["1 - DISCRIMINAR OS TRIBUTOS QUE INCIDEM SOBRE OS CUSTOS DA PRESTAÇÃO DOS SERVIÇOS"]
["2 - K4 = INDICAR % DE CADA TRIBUTO E A SOMA DOS MESMOS (ex: ISS 5% + PIS 0,65% + COFINS 3,00% = 8,65%)"]
["3 - AS DESPESAS FISCAIS (K4) INCIDEM SOBRE O TOTAL DA FATURA E NÃO SOBRE OS CUSTOS INCORRIDOS, "]
["     DEVENDO SER CALCULADO O K4' APLICANDO-SE A SEGUINTE FÓRMULA:",{"$nulls":18},"'"]
["     K4' = { [ 1 / ( 1 - K4) ] - 1 } x 100"]
[{"$f":"CONCATENATE(\"     K4' = { [ 1 / ( 1 - \",D10,\" ) ] - 1 } x 100\")","v":"     K4' = { [ 1 / ( 1 - 0,0865 ) ] - 1 } x 100"}]
["K' - Taxa de Ressarcimento de Despesas sobre Custos Diversos (incide sobre os Insumos Codigo DP, MC e TP)"]
["K' = (1 + K3) x (1 + K4) x (1+K5)"]
["K2 - Incide sobre o Custo Total (CT) da Mão de Obra (MO)"]
["K3 - Incide sobre o Custo Total (CT) Mão de Obra com encargos (MO x K1), demais Custos (DP e MC), e Custos da Administração Central (K2)"]
["K4 -  Incide sobre o Custo Total (CT) Mão de Obra com encargos (MO x K1), demais Custos (DP e MC), Custos da Administração Central (K2) e Lucro (K3)"]
["k5 - Riscos, Seguros e Garantias "]
["* ","Utilou-se a apropriação do TR de O&M Vigente"]

{"sheet":"ENCARGOS COMPLEM.","index":7,"n_rows":33,"n_cols":20,"rows_kept":33,"cut":false,"hidden":false,"merged":[[26,0,26,3],[0,0,1,4],[2,0,2,5],[3,0,3,5],[4,2,4,4],[5,0,5,1],[5,2,5,4],[6,0,7,3],[6,4,6,5],[8,1,8,3],[23,4,23,5],[24,4,24,5],[28,0,28,5],[29,0,29,5],[30,0,30,5],[31,0,31,5],[32,0,32,5]]}
["'",{"$nulls":4},"CODIGO:"]
[{"$nulls":5},"FCON-4"]
["NOME DA CONSULTORA:"]
[]
["PROJETO:",null,"PRODUTO:",null,null,"EDITAL:"]
["SERVIÇOS ESPECIALIZADOS PARA ELABORAÇÃO DOS RELATÓRIOS DE REVISÃO PERIÓDICA DE SEGURANÇA DE BARRAGEM (RPSB) DO EIXO LESTE - PISF"]
["DISCRIMINAÇÃO",null,null,null,"VALORES"]
[{"$nulls":4},"%","R$"]
["P0","Coordenador - Senior",null,null,{"$f":"ROUND(SUM(E10:E11),4)","v":4.02E-2},{"$f":"SUM(F10:F11)","v":680.29133400000001},"P8061"]
[null,"ALIMENTAÇÃO",null,null,0.04,{"$f":"E10*FCON!$E$9","v":676.90679999999998}]
[null,"EXAME OCUPACIONAL",null,null,2.0000000000000001E-4,{"$f":"E11*FCON!$E$9","v":3.3845339999999999}]
["P1","Engenheiro Civil - Pleno",null,null,{"$f":"SUM(E13:E14)","v":6.0200000000000004E-2},{"$f":"SUM(F13:F14)","v":669.84720600000014},"P8066"]
[null,"ALIMENTAÇÃO",null,null,5.9900000000000002E-2,{"$f":"E13*FCON!$E$10","v":666.50909700000011}]
[null,"EXAME OCUPACIONAL",null,null,2.9999999999999997E-4,{"$f":"E14*FCON!$E$10","v":3.3381089999999998}]
["T1","TÉCNICO PLENO",null,null,{"$f":"SUM(E16:E17)","v":0.2601},{"$f":"SUM(F16:F17)","v":665.41643099999987},"P8143"]
[null,"ALIMENTAÇÃO",null,null,0.2586,{"$f":"E16*FCON!$E$17","v":661.57896599999992}]
[null,"EXAME OCUPACIONAL",null,null,1.5E-3,{"$f":"E17*FCON!$E$17","v":3.8374649999999999}]
["T3","AUXILIAR DE TOPOGRAFIA",null,null,{"$f":"SUM(E19:E20)","v":0.48630000000000001},{"$f":"SUM(F19:F20)","v":665.88086400000009},"P8028"]
[null,"ALIMENTAÇÃO",null,null,0.48320000000000002,{"$f":"E19*FCON!$E$20","v":661.63609600000007}]
[null,"EXAME OCUPACIONAL",null,null,3.0999999999999999E-3,{"$f":"E20*FCON!$E$20","v":4.2447679999999997}]
["A1","SECRETÁRIO/REDATOR - PLENO",null,null,{"$f":"SUM(E22:E23)","v":0.4052},{"$f":"SUM(F22:F23)","v":665.55315600000006},"P8026"]
[null,"ALIMENTAÇÃO",null,null,0.40260000000000001,{"$f":"E22*FCON!$E$21","v":661.28257800000006}]
[null,"EXAME OCUPACIONAL",null,null,2.5999999999999999E-3,{"$f":"E23*FCON!$E$21","v":4.2705779999999995}]
["NOME DO INFORMANTE:",null,null,null,"QUALIFICAÇÃO"]
[]
["ASSINATURA:",null,null,null,"DATA:"]
[]
["OBSERVAÇÃO:"]
["1. Os encargos Complementares foram retirados da tabela SICRO para serviços de consultoria, vigência outubro de 2022"]
[]
[]
[]
[{"$nulls":19},"'"]

{"sheet":"SALÁRIOS HORAMÊS","index":8,"n_rows":33,"n_cols":20,"rows_kept":33,"cut":false,"hidden":false,"merged":[[1,0,1,5],[3,7,3,8]]}
["'"]
["TABELA SALÁRIOS DE PROFISSIONAIS DE ENGENHARIA CONSULTIVA"]
[]
["PROFISSIONAL","CATEGORIA","NÍVEL","TEMPO FORMAÇÃO (ANOS)","EXPERIÊNCIA (PROJETOS)","SALÁRIO-HORA ADOTADO (R$) \n(176 H/MÊS)",null,"Ref",{"$nulls":5},"PROFISSIONAL(Descrição na tabela enviada à AD/GCT)","REFERÊNCIA ","FONTE","VALOR ","DESCRIÇÃO"]
["CONSULTOR","C","PÓS-GRADUAÇÃO","-","+ 20",{"$f":"20307.2/176","v":115.38181818181819},null,"P8060","SICRO",20302.32,"Engenheiro consultor especial",null,null,"CONSULTOR","P8060","SICRO",20302.32,"Engenheiro consultor especial"]
["ENGENHERIO SÊNIOR","P0","SUPERIOR","T > 15","+ 15",{"$f":"16922.67/176","v":96.151534090909081},null,"P8061","SICRO",16918.599999999999,"Engenheiro coordenador",null,null,"ENGENHERIO SÊNIOR","P8061","SICRO",16918.599999999999,"Engenheiro coordenador"]
["ENGENHEIRO PLENO","P1","SUPERIOR","10 < T < 15","+ 10",{"$f":"11127.03/176","v":63.221761363636368},null,"P8066","SICRO",11294.64,"Engenheiro de projetos pleno",null,null,"ENGENHEIRO PLENO","P8066","SICRO",11294.64,"Engenheiro de projetos pleno"]
["ENGENHEIRO MÉDIO","P2","SUPERIOR","8 < T < 10","+ 5",{"$f":"10302/176","v":58.534090909090907},null,"P8066","SICRO",11294.64,"Engenheiro de projetos pleno",null,null,"ENGENHEIRO MÉDIO","P8066","SICRO",11294.64,"Engenheiro de projetos pleno"]
["ENGENHEIRO JÚNIOR","P3","SUPERIOR","4 < T < 8","+ 2",{"$f":"10302/176","v":58.534090909090907},null,"P8065","SICRO",11067,"Engenheiro de projetos júnior",null,null,"ENGENHEIRO JÚNIOR","P8065","SICRO",11067,"Engenheiro de projetos júnior"]
["ENGENHEIRO TRAINEE","P4","SUPERIOR","T < 4","-",{"$f":"J10","v":79.67},null,"56.11.07","SUDECAP",79.67," ENGENHEIRO TRAINEE PROJETO",null,null,"ENGENHEIRO TRAINEE","56.11.07","SUDECAP",79.67," ENGENHEIRO TRAINEE PROJETO"]
["TÉCNICO - PROFISSIONAL ESPECIAL","TS","MÉDIO/ESPECIALIZADO","T > 10","+ 15",{"$f":"4012.52/176","v":22.79840909090909},null,"P8151","SICRO",4293.3999999999996,"Técnico de segurança do trabalho",null,null,"TÉCNICO - PROFISSIONAL ESPECIAL","P8151","SICRO",4293.3999999999996,"Técnico de segurança do trabalho"]
["TÉCNICO - PROFISSIONAL SÊNIOR","T0","MÉDIO/ESPECIALIZADO","5 < T < 10","+ 10",{"$f":"3038.5/176","v":17.264204545454547},null,"P8147","SICRO",3069.63,"Técnico de obras",null,null,"TÉCNICO - PROFISSIONAL SÊNIOR","P8147","SICRO",3069.63,"Técnico de obras"]
["TÉCNICO - PROFISSIONAL PLENO","T1","MÉDIO/ESPECIALIZADO","5 < T < 10","+ 5",{"$f":"2558.31/176","v":14.535852272727272},null,"P8143","SICRO",2618.06,"Técnico ambiental",null,null,"TÉCNICO - PROFISSIONAL PLENO","P8143","SICRO",2618.06,"Técnico ambiental"]
["TÉCNICO - PROFISSIONAL JÚNIOR","T2","MÉDIO/ESPECIALIZADO","T < 5","-",{"$f":"2370.29/176","v":13.467556818181817},null,"P8155","SICRO",2433.29,"Técnico em geoprocessamento",null,null,"TÉCNICO - PROFISSIONAL JÚNIOR","P8155","SICRO",2433.29,"Técnico em geoprocessamento"]
["TÉCNICO - AUXILIAR","T3","ELEMENTAR","-","-",{"$f":"1369.28/176","v":7.78},null,"P8028","SICRO",1401.01,"Auxiliar de laboratório",null,null,"TÉCNICO - AUXILIAR","P8028","SICRO",1401.01,"Auxiliar de laboratório"]
["SERVENTE/CONTÍNUOS","T4","-","-","-",{"$f":"1369.28/176","v":7.78},null,"P8025","SICRO",1404.01,"Auxiliar",null,null,"SERVENTE/CONTÍNUOS","P8025","SICRO",1404.01,"Auxiliar"]
["CHEFE DE ESCRITÓRIO","AS","SUPERIOR","T > 15","-",{"$f":"3553.55/176","v":20.190625000000001},null,"P8038","SICRO",3329.2,"Chefe de Escritório",null,null,"CHEFE DE ESCRITÓRIO","P8038","SICRO",3329.2,"Chefe de Escritório"]
["SECRETÁRIA","A0","MÉDIO","8 < T < 15","-",{"$f":"2282.97/176","v":12.971420454545454},null,"P8135","SICRO",2364.31,"Secretária",null,null,"SECRETÁRIA","P8135","SICRO",2364.31,"Secretária"]
["ASSISTENTE ADMINISTRATIVO","A1","MÉDIO","T > 8","-",{"$f":"1642.53/176","v":9.3325568181818177},null,"P8026","SICRO",1681.56,"Auxiliar Administrativo ",null,null,"ASSISTENTE ADMINISTRATIVO","P8026","SICRO",1681.56,"Auxiliar Administrativo "]
["AJUDANTE ADMINISTRATIVO","A2","MÉDIO","T < 8","-",{"$f":"1369.28/176","v":7.78},null,"P8025","SICRO",1404.01,"Auxiliar",null,null,"AJUDANTE ADMINISTRATIVO","P8025","SICRO",1404.01,"Auxiliar"]
["AUXILIAR ADMINISTRATIVO/MOTORISTA","A3","ELEMENTAR","-","-",{"$f":"1840.67/176","v":10.458352272727273},null,"P8113","SICRO",1905.56,"Motorista de veículo leve",null,null,"AUXILIAR ADMINISTRATIVO/MOTORISTA","P8113","SICRO",1905.56,"Motorista de veículo leve"]
["SERVIÇOS GERAIS/VIGIA","A4","ELEMENTAR","-","-",9.51]
[]
["OBSERVAÇÕES:"]
["1. Nos salários acima não foi considerada a incidência de Encargos Sociais."]
{"$rows_empty":7}
[{"$nulls":19},"'"]

{"sheet":"Comp. Escritório","index":9,"n_rows":33,"n_cols":20,"rows_kept":33,"cut":false,"hidden":false,"merged":[[21,0,31,6],[32,0,32,4],[32,5,32,6],[9,2,9,5],[7,4,8,4],[7,5,8,5],[7,6,8,6],[20,0,20,6],[0,2,0,5],[1,2,1,5],[2,2,2,5],[4,0,5,5],[7,0,8,0],[7,1,8,1],[7,2,8,2],[7,3,8,3]]}
["'",null,"Ministério do Desenvolvimento Regional  - MDR"]
[null,null,"Companhia de Desenvolvimento dos Vales do São Francisco e do Parnaíba"]
[null,null,"Gerência de Operação do PISF - Centro de Controle e Operação (AD / GOI / CCO)"]
[]
["TERMO DE REFERÊNCIA PARA CONTRATAÇÃO DE RPSB"]
[]
[]
["ITEM","CÓD","CATEGORIA / DESCRIÇÃO","UND.","QUANTID.","VALOR UN","VALOR TOTAL"]
[]
["1.",null,"ESCRITÓRIO - ADMINISTRAÇÃO E LOGÍSTICA",null,null,null,{"$f":"SUM(G11:G20)","v":6977.4013333333332},"6 meses "]
["1.1","-","Aluguel","un x mês",1,1200,{"$f":"F11*E11","v":1200}]
["1.2","I0123-SEINFRA/CE","Armário de escritório*","un x mês",6,{"$f":"H12","v":35.891666666666666},{"$f":"F12*E12","v":215.35},{"$f":"K12/6","v":35.891666666666666},"I0123","ARMARIO DE ACO TIPO ESCANINHO - MOD. 3 PORTAS",215.35]
["1.3","11534-ORSE/SE","Cadeira giratória, com braço, tipo executiva*","un x mês",12,{"$f":"H13","v":46.666666666666664},560,{"$f":"K13/6","v":46.666666666666664},11534,"Cadeira giratória, com braço, tipo executiva*",280]
["1.4","COT_MESA_REUN","Mesas de escritório com gavetas (conforme especificação)*","un x mês",12,14.06,168.72]
["1.5","-","Telefone/Internet","un x mês",1,149.9,149.9]
["1.6","Comp. Energia","Energia elétrica - Escritórios Apoio Logístico","un x mês",1,{"$f":"'Comp. Energia'!F13","v":2792.5830000000001},2792.5830000000001]
["1.7","-","Água e esgoto - Escritórios Apoio Logístico","un x mês",1,150,150]
["1.8",null,"Material de escritório - (Resma de 500 folhas - Papel A4)","un x mês",8,17.899999999999999,143.19999999999999]
["1.9","39555-SINAPI/PE","Condicionador de ar 12.000 BTU","un x mês",4,{"$f":"H19","v":333.25333333333333},{"$f":"F19*E19","v":1333.0133333333333},{"$f":"K19/6","v":333.25333333333333},39555,"Condicionador de ar 12.000 BTU",1999.52]
["1.10","F030000293-EMBASA/BA","Projetor multimídia (Datashow)","un x mês",1,{"$f":"H20","v":264.63499999999999},264.63499999999999,{"$f":"K20/6","v":264.63499999999999},"F030000293","DATA SHOW COM KIT MULTIMIDIA PARA PROJECAO DE APRESENTACOES TIPO LG BS275, OU SIMILAR ",1587.81]
["OBSERVAÇÃO:"]
["1. Fonte de Preços:\n- Sistema Nacional de Pesquisa de Custos e Índices da Construção (Tabela SINAPI/PE). Data base: Abril/2022.\n- Empresa Baiana de Águas e Saneamento S.A. (Tabela de preços EMBASA). Data base: 10/2021.\n- Secretaria da Infraestrutura do Estado do Ceará (Tabela 027 SEINFRA/CE). Data base: 03/2021.\n- Sistema de Orçamento de Obras de Sergipe (ORSE). Data base: 03/2022.\n- *Utilizou-se como base algumas composições do Anexo III do contrato Vigente de O&M do PISF.\n\n\n"]
{"$rows_empty":10}
[{"$nulls":19},"'"]

{"sheet":"Comp. Energia","index":10,"n_rows":33,"n_cols":20,"rows_kept":33,"cut":false,"hidden":false,"merged":[]}
["'","Composição Energia"]
[]
[null,"Valor kWh",0.70599999999999996]
[]
[null,"Quantidade","Descrição","Uso diário","KWh/Mês","Custo/Mês"]
[null,12,"Celular","9 horas",16.2,{"$f":"E6*$C$3","v":11.437199999999999}]
[null,4,"Iluminação","9 horas",64.8,{"$f":"E7*$C$3","v":45.748799999999996}]
[null,1,"Impressora","60 minutos",2.7,1.9062000000000001]
[null,2,"Luminária","9 horas",32.4,22.874399999999998]
[null,1,"Modem","24 horas",19.440000000000001,13.724640000000001]
[null,12,"Notebook","9 horas",972,686.23199999999997]
[null,4,"Ar-Condicionado","9 horas",2847.96,2010.65976]
[{"$nulls":4},{"$f":"SUM(E6:E12)","v":3955.5},{"$f":"SUM(F6:F12)","v":2792.5830000000001}]
{"$rows_empty":19}
[{"$nulls":19},"'"]

{"sheet":"SALÁRIOS CONSULTORIA","index":11,"n_rows":33,"n_cols":20,"rows_kept":33,"cut":false,"hidden":false,"merged":[[1,0,1,6],[2,0,2,6],[3,0,3,1],[3,2,3,3],[4,0,4,1]]}
["'"]
["CODEVASF"]
["SALÁRIOS - ENGENHARIA CONSULTIVA - 2023"]
["DATA: Março/2023",null,"Localidade: Pernambuco"]
["Encargos Sociais",null,"Horista:",{"$f":"'ENCARGOS SOCIAIS'!E42","v":1.1455000000000002},"Mensalista:",{"$f":"'ENCARGOS SOCIAIS'!F42","v":0.70109999999999995}]
[]
["Categoria","Profissional","Salário-hora adotado\n (R$)","Sal. Mensal\n (R$)","Encargos Sociais\n (R$)","Sal. Mensal c/ Encargos\n (R$)","Encargos Sociais\n (%)"]
["C","Consultor",{"$f":"INDEX('SALÁRIOS HORAMÊS'!F:F,MATCH(A8,'SALÁRIOS HORAMÊS'!B:B,0))","v":115.38181818181819},{"$f":"ROUND(C8*$A$26,2)","v":20307.2},{"$f":"ROUND(D8*G8%,2)","v":4061.44},{"$f":"D8+E8","v":24368.639999999999},{"$f":"'ENCARGOS SOCIAIS'!F9*100","v":20}]
["P0","Engenheiro - Profissional Sênior",{"$f":"INDEX('SALÁRIOS HORAMÊS'!F:F,MATCH(A9,'SALÁRIOS HORAMÊS'!B:B,0))","v":96.151534090909081},{"$f":"ROUND(C9*$A$26,2)","v":16922.669999999998},{"$f":"ROUND(D9*G9%,2)","v":11864.48},{"$f":"D9+E9","v":28787.149999999998},{"$f":"$F$5*100","v":70.11}]
["P1","Engenheiro - Profissional Pleno",{"$f":"INDEX('SALÁRIOS HORAMÊS'!F:F,MATCH(A10,'SALÁRIOS HORAMÊS'!B:B,0))","v":63.221761363636368},11127.03,7801.16,18928.190000000002,{"$f":"$F$5*100","v":70.11}]
["P2","Engenheiro - Profissional Médio",{"$f":"INDEX('SALÁRIOS HORAMÊS'!F:F,MATCH(A11,'SALÁRIOS HORAMÊS'!B:B,0))","v":58.534090909090907},10302,7222.73,17524.73,70.11]
["P3","Engenheiro - Profissional Júnior",{"$f":"INDEX('SALÁRIOS HORAMÊS'!F:F,MATCH(A12,'SALÁRIOS HORAMÊS'!B:B,0))","v":58.534090909090907},10302,7222.73,17524.73,70.11]
["P4","Engenheiro - Profissional Trainee",{"$f":"INDEX('SALÁRIOS HORAMÊS'!F:F,MATCH(A13,'SALÁRIOS HORAMÊS'!B:B,0))","v":79.67},14021.92,9830.77,23852.690000000002,70.11]
["TS","Técnico - Profissional Especial",{"$f":"INDEX('SALÁRIOS HORAMÊS'!F:F,MATCH(A14,'SALÁRIOS HORAMÊS'!B:B,0))","v":22.79840909090909},4012.52,2813.18,6825.7,70.11]
["T0","Técnico - Profissional Senior",{"$f":"INDEX('SALÁRIOS HORAMÊS'!F:F,MATCH(A15,'SALÁRIOS HORAMÊS'!B:B,0))","v":17.264204545454547},{"$f":"ROUND(C15*$A$26,2)","v":3038.5},{"$f":"ROUND(D15*G15%,2)","v":2130.29},5168.79,70.11]
["T1","Técnico - Profissional Pleno",{"$f":"INDEX('SALÁRIOS HORAMÊS'!F:F,MATCH(A16,'SALÁRIOS HORAMÊS'!B:B,0))","v":14.535852272727272},2558.31,1793.63,4351.9400000000005,70.11]
["T2","Técnico - Profissional Júnior",{"$f":"INDEX('SALÁRIOS HORAMÊS'!F:F,MATCH(A17,'SALÁRIOS HORAMÊS'!B:B,0))","v":13.467556818181817},2370.29,1661.81,4032.1,70.11]
["T3","Técnico Auxiliar",{"$f":"INDEX('SALÁRIOS HORAMÊS'!F:F,MATCH(A18,'SALÁRIOS HORAMÊS'!B:B,0))","v":7.78},1369.28,960,2329.2799999999997,70.11]
["T4","Servente/Contínuos",{"$f":"INDEX('SALÁRIOS HORAMÊS'!F:F,MATCH(A19,'SALÁRIOS HORAMÊS'!B:B,0))","v":7.78},1369.28,960,2329.2799999999997,70.11]
["AS","Chefe de Escritório",{"$f":"INDEX('SALÁRIOS HORAMÊS'!F:F,MATCH(A20,'SALÁRIOS HORAMÊS'!B:B,0))","v":20.190625000000001},3553.55,2491.39,6044.9400000000005,70.11]
["A0","Secretária",{"$f":"INDEX('SALÁRIOS HORAMÊS'!F:F,MATCH(A21,'SALÁRIOS HORAMÊS'!B:B,0))","v":12.971420454545454},2282.9699999999998,1600.59,3883.5599999999995,70.11]
["A1","Assistente Administrativo",{"$f":"INDEX('SALÁRIOS HORAMÊS'!F:F,MATCH(A22,'SALÁRIOS HORAMÊS'!B:B,0))","v":9.3325568181818177},1642.53,1151.58,2794.1099999999997,70.11]
["A2","Ajudante Administrativo",{"$f":"INDEX('SALÁRIOS HORAMÊS'!F:F,MATCH(A23,'SALÁRIOS HORAMÊS'!B:B,0))","v":7.78},1369.28,960,2329.2799999999997,70.11]
["A3","Auxiliar Administrativo/Motorista",{"$f":"INDEX('SALÁRIOS HORAMÊS'!F:F,MATCH(A24,'SALÁRIOS HORAMÊS'!B:B,0))","v":10.458352272727273},1840.67,1290.49,3131.16,70.11]
["A4","Serviços Gerais/Vigia",{"$f":"INDEX('SALÁRIOS HORAMÊS'!F:F,MATCH(A25,'SALÁRIOS HORAMÊS'!B:B,0))","v":9.51},1673.76,1173.47,2847.23,70.11]
[176,"hrs/mês"]
[]
[]
[]
[]
[]
[]
[{"$nulls":19},"'"]

{"sheet":"ENCARGOS SOCIAIS","index":12,"n_rows":42,"n_cols":19,"rows_kept":42,"cut":false,"hidden":false,"merged":[[18,0,18,5],[30,0,30,5],[37,0,37,5],[41,0,41,1],[4,0,4,5],[5,0,6,0],[5,1,6,1],[5,2,5,3],[5,4,5,5],[7,0,7,5]]}
["'"]
[]
["SINAPI - PERNAMBUCO ",null,null,null,"VIGÊNCIA A PARTIR DE ","12/2022"]
[]
["ENCARGOS  SOCIAIS  SOBRE  A  MÃO   DE  OBRA"]
["CÓDIGO","DESCRIÇÃO","COM DESONERAÇÃO",null,"SEM DESONERAÇÃO"]
["CÓDIGO","DESCRIÇÃO","HORISTA\n%","MENSALISTA\n%","HORISTA\n%","MENSALISTA\n%"]
["GRUPO A"]
["A1","INSS",0,0,0.2,0.2]
["A2","SESI",1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2]
["A3","SENAI",0.01,0.01,0.01,0.01]
["A4","INCRA",2E-3,2E-3,2E-3,2E-3]
["A5","SEBRAE",6.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3]
["A6","Salário Educação",2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
["A7","Seguro Contra Acidentes de Trabalho",0.03,0.03,0.03,0.03]
["A8","FGTS",0.08,0.08,0.08,0.08]
["A9","SECONCI",0,0,0,0]
["A","Total",{"$f":"SUBTOTAL(9,C9:C17)","v":0.16799999999999998},{"$f":"SUBTOTAL(9,D9:D17)","v":0.16799999999999998},{"$f":"SUBTOTAL(9,E9:E17)","v":0.36800000000000005},{"$f":"SUBTOTAL(9,F9:F17)","v":0.36800000000000005}]
["GRUPO B"]
["B1","Repouso Semanal Remunerado",0.18060000000000001,"Não incide",0.18060000000000001,"Não incide"]
["B2","Feriados",4.3299999999999998E-2,"Não incide",4.3299999999999998E-2,"Não incide"]
["B3","Auxílio - Enfermidade",8.6999999999999994E-3,6.6E-3,8.6999999999999994E-3,6.6E-3]
["B4","13º Salário",0.1103,8.3299999999999999E-2,0.1103,8.3299999999999999E-2]
["B5","Licença Paternidade",6.9999999999999999E-4,5.0000000000000001E-4,6.9999999999999999E-4,5.0000000000000001E-4]
["B6","Faltas Justificadas",7.4000000000000003E-3,5.5999999999999999E-3,7.4000000000000003E-3,5.5999999999999999E-3]
["B7","Dias de Chuvas",2.23E-2,"Não incide",2.23E-2,"Não incide"]
["B8","Auxílio Acidente de Trabalho",1.1000000000000001E-3,8.0000000000000004E-4,1.1000000000000001E-3,8.0000000000000004E-4]
["B9","Férias Gozadas",0.1046,7.9000000000000001E-2,0.1046,7.9000000000000001E-2]
["B10","Salário Maternidade",4.0000000000000002E-4,2.9999999999999997E-4,4.0000000000000002E-4,2.9999999999999997E-4]
["B","Total",{"$f":"SUBTOTAL(9,C20:C29)","v":0.47939999999999999},{"$f":"SUBTOTAL(9,D20:D29)","v":0.17609999999999998},{"$f":"SUBTOTAL(9,E20:E29)","v":0.47939999999999999},{"$f":"SUBTOTAL(9,F20:F29)","v":0.17609999999999998}]
["GRUPO C"]
["C1","Aviso Prévio Indenizado",4.8000000000000001E-2,3.6299999999999999E-2,4.8000000000000001E-2,3.6299999999999999E-2]
["C2","Aviso Prévio Trabalhado",1.1000000000000001E-3,8.9999999999999998E-4,1.1000000000000001E-3,8.9999999999999998E-4,{"$nulls":12},"'"]
["C3","Férias Indenizadas",3.49E-2,2.64E-2,3.49E-2,2.64E-2]
["C4","Depósito Rescisão Sem Justa Causa",2.9499999999999998E-2,2.23E-2,2.9499999999999998E-2,2.23E-2]
["C5","Indenização Adicional",4.0000000000000001E-3,3.0999999999999999E-3,4.0000000000000001E-3,3.0999999999999999E-3]
["C","Total",{"$f":"SUBTOTAL(9,C32:C36)","v":0.11749999999999999},{"$f":"SUBTOTAL(9,D32:D36)","v":8.8999999999999996E-2},{"$f":"SUBTOTAL(9,E32:E36)","v":0.11749999999999999},{"$f":"SUBTOTAL(9,F32:F36)","v":8.8999999999999996E-2}]
["GRUPO D"]
["D1","Reincidência de Grupo A sobre Grupo B",8.0500000000000002E-2,2.9600000000000001E-2,0.1764,6.4799999999999996E-2]
["D2","Reincidência de Grupo A sobre Aviso Prévio Trabalhado e Reincidência do FGTS sobre Aviso Prévio Indenizado",4.0000000000000001E-3,3.0999999999999999E-3,4.1999999999999997E-3,3.2000000000000002E-3]
["D","Total",{"$f":"SUBTOTAL(9,C39:C40)","v":8.4500000000000006E-2},{"$f":"SUBTOTAL(9,D39:D40)","v":3.27E-2},{"$f":"SUBTOTAL(9,E39:E40)","v":0.18060000000000001},{"$f":"SUBTOTAL(9,F39:F40)","v":6.7999999999999991E-2}]
["TOTAL(A+B+C+D)",null,{"$f":"SUBTOTAL(9,C8:C41)","v":0.84940000000000004},{"$f":"SUBTOTAL(9,D8:D41)","v":0.46579999999999999},{"$f":"SUBTOTAL(9,E8:E41)","v":1.1455000000000002},{"$f":"SUBTOTAL(9,F8:F41)","v":0.70109999999999995}]

{"sheet":"FCON4_OS","index":13,"n_rows":48,"n_cols":9,"rows_kept":48,"cut":false,"hidden":false,"merged":[[37,0,37,4],[37,5,37,8],[0,0,1,6],[0,7,0,8],[1,7,1,8],[2,0,2,8],[3,0,3,8],[4,0,4,2],[4,3,4,6],[4,7,4,8],[5,0,5,2],[5,3,5,6],[5,7,5,8],[36,0,36,4],[36,5,36,8],[38,0,38,4],[38,5,38,8],[39,0,39,4],[39,5,39,8],[40,0,40,4],[40,5,40,8],[49,0,49,8],[41,0,41,4],[41,5,41,8],[42,0,42,4],[42,7,42,8],[43,0,43,4],[43,7,43,8],[44,0,44,4],[45,0,45,4],[46,0,46,8],[47,0,48,8],[50,0,50,8],[51,0,51,8],[52,0,52,8],[53,0,53,8],[54,0,54,8]]}
["ORDEM DE SERVIÇO",{"$nulls":6},"CODIGO:"]
[{"$nulls":7},"O.S."]
["NOME DA CONSULTORA:"]
[]
["PROJETO:",null,null,"PRODUTO:",null,null,null,"CONTRATO:"]
["SERVIÇOS ESPECIALIZADOS PARA ELABORAÇÃO DOS RELATÓRIOS DE REVISÃO PERIÓDICA DE SEGURANÇA DE BARRAGEM (RPSB) DO EIXO LESTE - PISF"]
["Cod.","Categoria / Insumo","Uni","Qde","CUD","PU","FatorK","CT","PT"]
["MO","Mão de Obra",{"$nulls":5},{"$f":"SUM(H9:H22)","v":0},{"$f":"SUM(I9:I22)","v":0}]
["P0","Coordenador Geral","mês"]
["P1","Engenheiro Hidráulico","mês"]
["P1","Engenheiro Hidrólogo","mês"]
["P1","Engenheiro Geotécnico","mês"]
["P1","Engenheiro Estrutural","mês"]
["P1","Engenheiro Mecânico","mês"]
["P1","Engenheiro Eletricista","mês"]
["P1","Geólogo","mês"]
["T1","Técnico Cadista/Estruturas","mês"]
["T1","Técnico Geopro/Hidrologia","mês"]
["T1","Topógrafo","mês"]
["T3","Auxiliar de Topografia","mês"]
["A1","Secretário","mês"]
["A1","Redator/Revisor/Editor","mês"]
["DP","Diárias e Passagens",{"$nulls":5},{"$f":"SUM(H24:H26)","v":0},{"$f":"SUM(I24:I26)","v":0}]
["V0","Diárias","dia"]
["V1","Aluguel Hatch 1.4 flex c/ Motorista","dia"]
["V2","Passagens Aéreas (ida e volta)","un"]
["MC","Materiais de Consumo",{"$nulls":5},{"$f":"SUM(H28:H31)","v":0},{"$f":"SUM(I28:I31)","v":0}]
["M1","Notebook","un x mês"]
["M2","Pendrive 64GB","un"]
["M3","HD Externo 2TB","un"]
["M4","Impressoras","un x mês"]
["EQ","Equipamento",{"$nulls":5},{"$f":"SUM(H33:H34)","v":0},{"$f":"SUM(I33:I34)","v":0}]
["M1","Veículo pick-up 4x4 cabine dupla diesel","mês"]
["M2","Estação total completa","mês"]
["EC","Escritório Central"]
["E1","Escritório Central inclusive materiais e equipamentos"]
["VALOR TOTAL DOS CUSTOS DIRETOS",{"$nulls":4},{"$f":"H8+H27++H32+H23","v":0}]
["A1 - ENCARGOS SOCIAIS = 77,25% x CT(MO)",{"$nulls":4},{"$f":"H8*0.7725","v":0}]
["A2 - CUSTOS DA ADMINISTRAÇÃO CENTRAL = 25% x CT(MO)",{"$nulls":4},{"$f":"0.25*H8","v":0}]
["A3 - LUCRO = 10% x [A1 + A2 + CT(MO) + CT(DP) + CT(MC)]",{"$nulls":4},{"$f":"0.1*SUM(F37:I39)","v":0}]
["A4 - DESPESAS FISCAIS = 16.61% x [A1 + A2 + A3+ CT(MO) + CT(DP) + CT(MC)]",{"$nulls":4},{"$f":"0.1661*SUM(F37:I40)","v":0}]
["VALOR TOTAL DO PRODUTO",{"$nulls":4},{"$f":"I8+I27+I23+I32","v":0}]
["FISCAL DO CONTRATO Nº _______________________:",{"$nulls":6},"PRAZO DE ELABORAÇÃO:"]
[]
["ASSINATURA:",{"$nulls":6},"DATA DE AUTORIZAÇÃO:"]
[]
["OBSERVAÇÃO:"]
["O PRODUTO DEVE SER ELABORADO CONFORME ESPECIFICAÇÕES DADAS NO TERMO DE REFERÊNCIA E EDITAL, COM AS MODIFICAÇÕES TÉCNICAS E ESPECIFICIDADES ESTABELECIDAS NO ANEXO DESTA ORDEM DE SERVIÇO."]