{"text_format":"1","workbook":"xlsx","n_sheets":4,"sheets":["ORÇAMENTO","CRONOGRAMA","BDI","ADM"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":0,"defined_names":13,"comments":1,"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":"ORÇAMENTO","index":0,"n_rows":362,"n_cols":20,"rows_kept":362,"cut":false,"hidden":false,"merged":[[4,10,4,11],[1,10,1,19],[2,10,2,19]]}
[]
[null,null,null,null,null,null,null,null,null,null,"ORÇAMENTO ANALÍTICO"]
[null,null,null,null,null,null,null,null,null,null,"CONSTRUÇÃO DE ESCOLA COM 06 SALAS DE AULA, PROJETO FNDE"]
[null,null,null,null,null,null,null,null,null,null,"Proprietário:",null,"Endereço:"]
[null,null,null,null,null,null,null,null,null,null,"Prefeitura Municipal de Agronômica",null,"Rua Egon Rudolf, Centro, Agronômica - SC"]
[null,null,null,null,null,null,null,null,null,null,"Descrição:",null,null,null,null,null,"Resumo das Áreas:",null,"BDI:","22,47%"]
[null,null,null,null,null,null,null,null,null,null,"Trata-se da construção de escola com 06 salas de aula, projeto padrão FNDE",null,null,null,null,null,"Construída:",867.79,"Data Base:","MAI/2023"]
[null,null,null,null,null,null,null,null,null,null,"Referência orçamento:",null,null,null,null,null,null,null,"Revisão:","R01"]
[null,null,null,null,null,null,null,null,null,null,"SINAPI - MAIO/2023 - SEM DESONERAÇÃO - DATA DE EMISSÃO: 20/06/2023 17:31:17 - DATA DE RT: 20/06/2023",null,null,null,null,null,null,null,"Valor:",2537665.37]
[]
[null,null,null,null,null,null,null,null,null,null,"TODOS OS VALORES ESTÃO NA UNIDADE MONETÁRIA REAL"]
[null,null,null,null,null,null,null,null,null,null,"ITEM","SERVIÇO","QUANT.","UN","VALOR\n(S/ BDI)","BDI","VALOR\n(C/ BDI)","VALOR TOTAL","CÓDIGO","FONTE"]
[null,null,null,null,null,null,null,null,null,null,"1","SERVIÇOS PRELIMINARES ",null,null,null,null,"∑ ",147772.74]
[null,null,null,null,null,null,null,null,null,null,"1.1","Placa da obra em chapa de aço galvanizado, Padrão Governo Federal",2.88,"M2",311.64,0.22470000000000001,381.67,1099.21,103689,"SINAPI-C"]
[null,null,null,null,null,null,null,null,null,null,"1.2","Tapume com telha metálica h= 2,00m",563.4,"M2 ",93.78,0.22470000000000001,114.85,64706.49,"CED308","COMPOSIÇÃO"]
[null,null,null,null,null,null,null,null,null,null,"1.3","Execução de sanitário e vestiário em canteiro de obra, inclusive instalação e aparelhos",2.52,"M2",1229.18,0.22470000000000001,1505.38,3793.56,93212,"SINAPI-C"]
[null,null,null,null,null,null,null,null,null,null,"1.4","Barracão para escritório de obra porte pequeno s=20,00m²",20,"M2",1383.22,0.22470000000000001,1694.03,33880.6,93207,"SINAPI"]
[null,null,null,null,null,null,null,null,null,null,"1.5","Barracão provisório para deposito",20,"M2",1264.1600000000001,0.22470000000000001,1548.22,30964.400000000001,93584,"SINAPI"]
[null,null,null,null,null,null,null,null,null,null,"1.6","Limpeza mecanizada de terreno com remoção de camada vegetal",3870.77,"M2",0.41,0.22470000000000001,0.5,1935.39,98525,"SINAPI"]
[null,null,null,null,null,null,null,null,null,null,"1.7","Locação da obra (execução de gabarito) ",363.3,"M",25.61,0.22470000000000001,31.36,11393.09,"CED004","SINAPI"]
[null,null,null,null,null,null,null,null,null,null,"2","MOVIMENTO DE TERRAS PARA FUNDAÇÕES",null,null,null,null,"∑ ",29126.65]
[null,null,null,null,null,null,null,null,null,null,"2.1","Aterro apiloado em camadas de 0,20 m com material argilo - arenoso (entre baldrames)",168.5,"M3",78.97,0.22470000000000001,96.71,16295.64,94319,"SINAPI-C"]
[null,null,null,null,null,null,null,null,null,null,"2.2","Escavação mecanizada com previsão de forma",94.33,"M3",84.97,0.22470000000000001,104.06,9815.98,93358,"SINAPI-C"]
[null,null,null,null,null,null,null,null,null,null,"2.3","Regularização e compactação do fundo de valas",184.58,"M2",3.3,0.22470000000000001,4.04,745.7,101617,"SINAPI-C"]
[null,null,null,null,null,null,null,null,null,null,"2.4","Reaterro mecanizado de valas com retroescavadeira",55.58,"M3",33.340000000000003,0.22470000000000001,40.83,2269.33,93382,"SINAPI-C"]
[null,null,null,null,null,null,null,null,null,null,"3","FUNDAÇÕES ",null,null,null,null,"∑ ",230897.65]
[null,null,null,null,null,null,null,null,null,null,"3.1","ESTAQUEAMENTO "]
[null,null,null,null,null,null,null,null,null,null,"3.1.1","Mobilização e desmobilização de perfuratriz e bomba de concreto",1,"UN",7450,0.22470000000000001,9124.02,9124.02,"MERCADO","MERCADO"]
[null,null,null,null,null,null,null,null,null,null,"3.1.2","Execução de estacas tipo HÉLICE CONTÍNUA MONITORADA, TRADO Ø25cm",684,"M",30,0.22470000000000001,36.74,25130.16,"MERCADO","MERCADO"]
[null,null,null,null,null,null,null,null,null,null,"3.1.3","Concreto usinado, fck=30 MPa, Slump aproximado de 22cm, incluso sobreconsumo de 20% na quantidade",40.289737500000001,"M3",607.98,0.22470000000000001,744.59,29999.53,43360,"SINAPI-I"]
[null,null,null,null,null,null,null,null,null,null,"3.1.4","Bombeamento concreto usidado",2,"DIARIA",3800,0.22470000000000001,4653.8599999999997,9307.7199999999993,"MERCADO","MERCADO"]
[null,null,null,null,null,null,null,null,null,null,"3.1.5","Armação de aço CA-50 Ø 12.5mm; incluso fornecimento, corte, dobra e colocação\nArmadura Longitudinal com 4Ø12.5 C=4,00m",1757.0802187500003,"KG",10.46,0.22470000000000001,12.81,22508.19,95578,"SINAPI-C"]
[null,null,null,null,null,null,null,null,null,null,"3.1.6","Armação de aço CA-60 Ø 5,0mm; incluso fornecimento, corte, dobra e colocação\nArmadura transversal com Ø5.0 c/20 C=0,70m",245.99123062500001,"KG",18.22,0.22470000000000001,22.31,5488.04,95583,"SINAPI-C"]
[null,null,null,null,null,null,null,null,null,null,"3.2","CONCRETO ARMADO PARA FUNDAÇÕES - BLOCOS"]
[null,null,null,null,null,null,null,null,null,null,"3.2.1","Lastro de concreto não-estrutural, espessura 5cm",28.5,"M2",34.94,0.22470000000000001,42.79,1219.52,96619,"SINAPI-C"]
[null,null,null,null,null,null,null,null,null,null,"3.2.2","Forma de madeira em tábuas para fundações, com reaproveitamento",102.60000000000001,"M2",81.03,0.22470000000000001,99.24,10182.02,"CED005","COMPOSIÇÃO"]
[null,null,null,null,null,null,null,null,null,null,"3.2.3","Armação de aço CA-50 Ø 8mm; incluso fornecimento, corte, dobra e colocação",232.2,"KG",16.059999999999999,0.22470000000000001,19.670000000000002,4567.37,92917,"SINAPI-C"]
[null,null,null,null,null,null,null,null,null,null,"3.2.4","Armação de aço CA-50 Ø 10mm; incluso fornecimento, corte, dobra e colocação",514.29999999999995,"KG",14.07,0.22470000000000001,17.23,8861.39,92919,"SINAPI-C"]
[null,null,null,null,null,null,null,null,null,null,"3.2.5","Armação de aço CA-50 Ø 12.5mm; incluso fornecimento, corte, dobra e colocação",58.6,"KG",11.62,0.22470000000000001,14.23,833.88,92921,"SINAPI-C"]
[null,null,null,null,null,null,null,null,null,null,"3.2.6","Armação de aço CA-60 Ø 5,0mm; incluso fornecimento, corte, dobra e colocação",201.4,"KG",19.21,0.22470000000000001,23.53,4738.9399999999996,92915,"SINAPI-C"]
[null,null,null,null,null,null,null,null,null,null,"3.2.7","Concreto Bombeado fck= 25MPa; incluindo preparo, lançamento e adensamento",12.83,"M3",678.48,0.22470000000000001,830.93,10660.83,96558,"SINAPI-C"]
[null,null,null,null,null,null,null,null,null,null,"3.3","CONCRETO ARMADO PARA FUNDAÇÕES - VIGAS BALDRAMES"]
[null,null,null,null,null,null,null,null,null,null,"3.3.1","Forma de madeira em tábuas para fundações, com reaproveitamento",463.48,"M2",68.449999999999989,0.22470000000000001,83.83,38853.53,"CED007","COMPOSIÇÃO"]
[null,null,null,null,null,null,null,null,null,null,"3.3.2","Armação de aço CA-50 Ø 6.3mm; incluso fornecimento, corte, dobra e colocação",0.73,"KG",17.59,0.22470000000000001,21.54,15.72,92916,"SINAPI-C"]
[null,null,null,null,null,null,null,null,null,null,"3.3.3","Armação de aço CA-50 Ø 8mm; incluso fornecimento, corte, dobra e colocação",829.82,"KG",16.059999999999999,0.22470000000000001,19.670000000000002,16322.56,92917,"SINAPI-C"]
[null,null,null,null,null,null,null,null,null,null,"3.3.4","Armação de aço CA-50 Ø 10mm; incluso fornecimento, corte, dobra e colocação",100.82,"KG",14.07,0.22470000000000001,17.23,1737.13,92919,"SINAPI-C"]
[null,null,null,null,null,null,null,null,null,null,"3.3.5","Armação de aço CA-60 Ø 5,0mm; incluso fornecimento, corte, dobra e colocação",395,"KG",19.21,0.22470000000000001,23.53,9294.35,92915,"SINAPI-C"]
[null,null,null,null,null,null,null,null,null,null,"3.3.6","Concreto Bombeado fck= 25MPa; incluindo preparo, lançamento e adensamento",26.87,"M3",670.14,0.22470000000000001,820.72,22052.75,96557,"SINAPI-C"]
[null,null,null,null,null,null,null,null,null,null,"4","SUPERESTRUTURA ",null,null,null,null,"∑ ",391638.75]
[null,null,null,null,null,null,null,null,null,null,"4.1","CONCRETO ARMADO  - VIGAS"]
[null,null,null,null,null,null,null,null,null,null,"4.1.1","Fôrma de Madeira Serrada para Concreto, (material e mão-de-obra para fabricação, montagem e desforma)",453.62,"M2",140.16,0.22470000000000001,171.65,77863.87,"CED009","COMPOSIÇÃO"]
[null,null,null,null,null,null,null,null,null,null,"4.1.2","Armação de aço CA-50 Ø 6.3mm; incluso fornecimento, corte, dobra e colocação",0.73,"KG",20.55,0.22470000000000001,25.17,18.37,104110,"SINAPI-C"]
[null,null,null,null,null,null,null,null,null,null,"4.1.3","Armação de aço CA-50 Ø 8mm; incluso fornecimento, corte, dobra e colocação",829.82,"KG",18.18,0.22470000000000001,22.27,18480.09,104109,"SINAPI-C"]
[null,null,null,null,null,null,null,null,null,null,"4.1.4","Armação de aço CA-50 Ø 10mm; incluso fornecimento, corte, dobra e colocação",100.82,"KG",14.92,0.22470000000000001,18.27,1841.98,104108,"SINAPI-C"]
[null,null,null,null,null,null,null,null,null,null,"4.1.5","Armação de aço CA-60 Ø 5,0mm; incluso fornecimento, corte, dobra e colocação",379,"KG",23.23,0.22470000000000001,28.45,10782.55,104111,"SINAPI-C"]
[null,null,null,null,null,null,null,null,null,null,"4.1.6","Concreto Bombeado fck= 25MPa; incluindo preparo, lançamento e adensamento",27.81,"M3",668.44,0.22470000000000001,818.64,22766.38,103674,"SINAPI-C"]
[null,null,null,null,null,null,null,null,null,null,"4.2","CONCRETO ARMADO - LAJES E PILARES"]
[null,null,null,null,null,null,null,null,null,null,"4.2.1","Fôrma de Madeira Serrada para Concreto, (material e mão-de-obra para fabricação, montagem e desforma)",319.27,"M2",107.95000000000002,0.22470000000000001,132.21,42210.69,"CED008","COMPOSIÇÃO"]
[null,null,null,null,null,null,null,null,null,null,"4.2.2","Armação de aço CA-50 Ø 10mm; incluso fornecimento, corte, dobra e colocação",1063.9100000000001,"KG",14.92,0.22470000000000001,18.27,19437.64,104108,"SINAPI-C"]
[null,null,null,null,null,null,null,null,null,null,"4.2.3","Armação de aço CA-50 Ø 12.5mm; incluso fornecimento, corte, dobra e colocação",102.27,"KG",12.59,0.22470000000000001,15.42,1577,104107,"SINAPI-C"]
[null,null,null,null,null,null,null,null,null,null,"4.2.4","Armação de aço CA-60 Ø 5,0mm; incluso fornecimento, corte, dobra e colocação",404.73,"KG",23.23,0.22470000000000001,28.45,11514.57,104111,"SINAPI-C"]
[null,null,null,null,null,null,null,null,null,null,"4.2.5","Concreto para Estrutura fck=25MPa, incluindo preparo, lançamento, adensamento.",16.149999999999999,"M3",949.01,0.22470000000000001,1162.25,18770.34,103669,"SINAPI-C"]
[null,null,null,null,null,null,null,null,null,null,"4.3","CONCRETO ARMADO - LAJES DE FORRO"]
[null,null,null,null,null,null,null,null,null,null,"4.3.1","Laje de concreto pré-moldada para forro com escoramento",647.46,"M2",190.78,0.22470000000000001,233.65,151279.03,"CED024","COMPOSIÇÃO"]
[null,null,null,null,null,null,null,null,null,null,"4.4","CONCRETO ARMADO - VERGAS E CONTRAVERGAS"]
[null,null,null,null,null,null,null,null,null,null,"4.4.1","Verga e contraverga pré-moldada, seção 14x10 cm",232,"M",53.13,0.22470000000000001,65.069999999999993,15096.24,93184,"SINAPI-C"]
[null,null,null,null,null,null,null,null,null,null,"5","SISTEMA DE VEDAÇÃO VERTICAL",null,null,null,null,"∑ ",122610.09]
[null,null,null,null,null,null,null,null,null,null,"5.1","Alvenaria de Vedação de Tijolos Cerâmicos Furados\nTijolo 14x19x24cm, 09 Furos, Assentamento Cutelo \n(fornecimento e assentamento, incluso argamassa)",914.03,"M2",97.49,0.22470000000000001,119.4,109135.18,"CED034","COMPOSIÇÃO"]
[null,null,null,null,null,null,null,null,null,null,"5.2","Divisória de banheiros e sanitários em granito com espessura de 3cm polido assentado com argamassa traço 1:4",12.92,"M2",851.6,0.22470000000000001,1042.95,13474.91,102253,"SINAPI-C"]
[null,null,null,null,null,null,null,null,null,null,"6","ESQUADRIAS",null,null,null,null,"∑ ",163970.60999999996]
[null,null,null,null,null,null,null,null,null,null,"6.1","PORTAS DE MADEIRA"]
[null,null,null,null,null,null,null,null,null,null,"6.1.1","PM1 - Porta de abrir em madeira para pintura 0,80x2,10m, espessura 3,5cm, incluso dobradiças, batentes e fechadura",7,"UN",1133.45,0.22470000000000001,1388.14,9716.98,90843,"SINAPI-C"]
[null,null,null,null,null,null,null,null,null,null,"6.1.2","PM2 - Porta de madeira com visor para pintura, semi-oca (leve ou média), dimensões 80x210cm, espessura 3,5cm; incluso dobradiças, batentes e fechadura",7,"UN",1133.45,0.22470000000000001,1388.14,9716.98,90843,"SINAPI-C"]
[null,null,null,null,null,null,null,null,null,null,"6.1.3","PM3- Porta de abrir em madeira para pintura 0,80x2,10m, espessura 3,5cm, incluso dobradiças, batentes e fechadura",2,"UN",1133.45,0.22470000000000001,1388.14,2776.28,90843,"SINAPI-C"]
[null,null,null,null,null,null,null,null,null,null,"6.1.4","PM4- Porta de abrir em madeira para pintura 0,60x2,10m, espessura 3,5cm, com veneziana 0,50x0,40m conforme projeto, incluso dobradiças, batentes e fechadura",1,"UN",1074.8900000000001,0.22470000000000001,1316.42,1316.42,90841,"SINAPI-C"]
[null,null,null,null,null,null,null,null,null,null,"6.1.5","PM5- Porta de abrir em madeira para pintura 0,80x2,10m, espessura 3,5cm, com veneziana 0,50x0,40m conforme projeto, incluso dobradiças, batentes e fechadura",3,"UN",1133.45,0.22470000000000001,1388.14,4164.42,90843,"SINAPI-C"]
[null,null,null,null,null,null,null,null,null,null,"6.1.6","PM6- Porta de abrir em chapa de madeira compensada para banheiro revestida com laminado, 0,60x1,60m, incluso marco e dobradiças",3,"UN",815.89,0.22470000000000001,999.22,2997.66,90788,"SINAPI-C"]
[null,null,null,null,null,null,null,null,null,null,"6.1.7","PM7- Porta de abrir em chapa de madeira compensada para banheiro revestida com laminado, 0,80x1,60m, incluso marco e dobradiças",2,"UN",843.49,0.22470000000000001,1033.02,2066.04,90790,"SINAPI-C"]
[null,null,null,null,null,null,null,null,null,null,"6.2","FERRAGENS E ACESSÓRIOS"]
[null,null,null,null,null,null,null,null,null,null,"6.2.1","Barra de apoio 40 cm, aço inox polido, - PM7",2,"UN",349.57,0.22470000000000001,428.12,856.24,100874,"SINAPI-C"]
[null,null,null,null,null,null,null,null,null,null,"6.2.2","Fechadura de embutir completa, tipo tarjeta livre-ocupado",5,"UN",112.18,0.22470000000000001,137.38999999999999,686.95,91305,"SINAPI-C"]
[null,null,null,null,null,null,null,null,null,null,"6.2.3","Chapa metalica (alumínio) 0,80m x 0,4m, e= 1mm para as portas",2.88,"M2 ",490.89,0.22470000000000001,601.19000000000005,1731.43,"CED309","COMPOSIÇÃO"]
[null,null,null,null,null,null,null,null,null,null,"6.3","PORTAS DE ALUMÍNIO"]
[null,null,null,null,null,null,null,null,null,null,"6.3.1","PA1 - Porta em alumínio de abrir de 0,80x2,10m com divisão horizontal para vidro e veneziana, conforme projeto de esquadrias, incluso dobradiças, batentes, fechadura e vidro mini boreal",1.6800000000000002,"M2",973.32,0.22470000000000001,1192.03,2002.61,91341,"SINAPI-C"]
[null,null,null,null,null,null,null,null,null,null,"6.3.2","Porta de abrir - veneziana, inclusive ferragens para abrigo de gás e lixo",5.27,"M2",973.32,0.22470000000000001,1192.03,6282,91341,"SINAPI-C"]
[null,null,null,null,null,null,null,null,null,null,"6.4","JANELAS DE ALUMÍNIO"]
[null,null,null,null,null,null,null,null,null,null,"6.4.1","JA-1 -Janela de Alumínio, basculante 60x40cm, conforme projeto de esquadrias, inclusive ferragens e vidro liso incolor, espessura 6mm",0.24,"M2",999.1,0.22470000000000001,1223.5999999999999,293.66000000000003,94569,"SINAPI-C"]
[null,null,null,null,null,null,null,null,null,null,"6.4.2","JA-2 -Janela de Alumínio, de abrir 60x90cm, conforme projeto de esquadrias, inclusive ferragens e vidro liso incolor, espessura 6mm",1.08,"M2",999.1,0.22470000000000001,1223.5999999999999,1321.49,94569,"SINAPI-C"]
[null,null,null,null,null,null,null,null,null,null,"6.4.3","JA-3 -Janela de Alumínio, basculante 100x40cm, conforme projeto de esquadrias, inclusive ferragens e vidro miniboreal, espessura 6mm",3.2,"M2",999.1,0.22470000000000001,1223.5999999999999,3915.52,94569,"SINAPI-C"]
[null,null,null,null,null,null,null,null,null,null,"6.4.4","JA-4 -Janela de Alumínio, de correr 150x40cm, conforme projeto de esquadrias, inclusive ferragens e vidro liso incolor, espessura 6mm",0.6,"M2",523.27,0.22470000000000001,640.85,384.51,94570,"SINAPI-C"]
[null,null,null,null,null,null,null,null,null,null,"6.4.5","JA-5 -Janela de Alumínio, de correr 120x100cm, conforme projeto de esquadrias, inclusive ferragens e vidro liso incolor, espessura 6mm",6,"M2",523.27,0.22470000000000001,640.85,3845.1,94570,"SINAPI-C"]
[null,null,null,null,null,null,null,null,null,null,"6.4.6","JA-6 -Janela de Alumínio, basculante 150x110cm, conforme projeto de esquadrias, inclusive ferragens e vidro liso incolor, espessura 6mm",3.3,"M2",999.1,0.22470000000000001,1223.5999999999999,4037.88,94569,"SINAPI-C"]
[null,null,null,null,null,null,null,null,null,null,"6.4.7","JA-7 -Janela de Alumínio, basculante 200x110cm, conforme projeto de esquadrias, inclusive ferragens e vidro liso incolor, espessura 6mm",8.8000000000000007,"M2",999.1,0.22470000000000001,1223.5999999999999,10767.68,94569,"SINAPI-C"]
[null,null,null,null,null,null,null,null,null,null,"6.4.8","JA-8 -Janela de Alumínio, basculante 220X110cm, conforme projeto de esquadrias, inclusive ferragens e vidro liso incolor, espessura 6mm",67.760000000000005,"M2",999.1,0.22470000000000001,1223.5999999999999,82911.14,94569,"SINAPI-C"]
[null,null,null,null,null,null,null,null,null,null,"6.4.9","JA-9 -Janela de Alumínio, com veneziana fixa 180X60cm, conforme projeto de esquadrias, inclusive ferragens",6.48,"M2",973.32,0.22470000000000001,1192.03,7724.35,91341,"SINAPI-C"]
[null,null,null,null,null,null,null,null,null,null,"6.4.10","JA-10 -Janela de Alumínio, fixa, conforme projeto de esquadrias, inclusive ferragens  e vidro liso incolor, espessura 6mm",1.98,"M2",1106.58,0.22470000000000001,1355.23,2683.36,100674,"SINAPI-C"]
[null,null,null,null,null,null,null,null,null,null,"6.4.11","Tela de nylon de proteção- fixada na esquadria",4.2,"M2 ",52.16,0.22470000000000001,63.88,268.3,"CED310","COMPOSIÇÃO"]
[null,null,null,null,null,null,null,null,null,null,"6.5","VIDROS"]
[null,null,null,null,null,null,null,null,null,null,"6.5.1","Espelho cristal espessura 4mm sem moldura",4.4000000000000004,"M2",279.02999999999997,0.22470000000000001,341.73,1503.61,102162,"SINAPI-C"]
[null,null,null,null,null,null,null,null,null,null,"7","SISTEMAS DE COBERTURA ",null,null,null,null,"∑ ",289241.69]
[null,null,null,null,null,null,null,null,null,null,"7.1","Fabricação e Instalação de tesoura inteira em madeira não aparelhada, vão de 8m, para telha cerâmica",23,"UN",1928.2300000000002,0.22470000000000001,2361.5,54314.5,"CED045","COMPOSIÇÃO"]
[null,null,null,null,null,null,null,null,null,null,"7.2","Fabricação e Instalação de tesoura inteira em madeira não aparelhada, vão de 7m, para telha cerâmica",10,"UN",1516.4400000000003,0.22470000000000001,1857.18,18571.8,"CED044","COMPOSIÇÃO"]
[null,null,null,null,null,null,null,null,null,null,"7.3","Fabricação e Instalação de tesoura inteira em madeira não aparelhada, vão de 6m, para telha cerâmica",6,"UN",1187.1200000000001,0.22470000000000001,1453.87,8723.2199999999993,"CED043","COMPOSIÇÃO"]
[null,null,null,null,null,null,null,null,null,null,"7.4","Fabricação e Instalação de tesoura inteira em madeira não aparelhada, vão de 4m, para telha cerâmica",6,"UN",1022.4199999999998,0.22470000000000001,1252.1600000000001,7512.96,"CED041","COMPOSIÇÃO"]
[null,null,null,null,null,null,null,null,null,null,"7.5","Trama de madeira composta por ripas, caibros e terças para telhados de mais que 2 águas para telha cerâmica",1189.68,"M2",76.28,0.22470000000000001,93.42,111139.91,"CED052","COMPOSIÇÃO"]
[null,null,null,null,null,null,null,null,null,null,"7.6","Verniz sintético sobre estrutura de madeira, duas demãos",1714.31,"M2",10.33,0.22470000000000001,12.65,21686.02,102203,"SINAPI-C"]
[null,null,null,null,null,null,null,null,null,null,"7.7","Cobertura em telha cerâmica tipo romana",1189.68,"M2",41.28,0.22470000000000001,50.56,60150.22,94441,"SINAPI-C"]
[null,null,null,null,null,null,null,null,null,null,"7.8","Cumeeira com telha cerâmica emboçada com argamassa",213.8,"M",27.28,0.22470000000000001,33.409999999999997,7143.06,94221,"SINAPI-C"]
[null,null,null,null,null,null,null,null,null,null,"8","IMPERMEABILIZAÇÃO ",null,null,null,null,"∑ ",24912.05]
[null,null,null,null,null,null,null,null,null,null,"8.1","Impermeabilização de viga baldrame com argamassa de cimento e areia, com aditivo impermeabilizante",463.48,"M2",43.89,0.22470000000000001,53.75,24912.05,98557,"SINAPI-C"]
[null,null,null,null,null,null,null,null,null,null,"9","REVESTIMENTOS INTERNOS E EXTERNOS",null,null,null,null,"∑ ",219666.86999999997]
[null,null,null,null,null,null,null,null,null,null,"9.1","Chapisco em  parede com argamassa traço - 1:3 (cimento / areia)",1969.41,"M2",5.23,0.22470000000000001,6.41,12623.92,87878,"SINAPI-C"]
[null,null,null,null,null,null,null,null,null,null,"9.2","Chapisco em teto com argamassa traço - 1:3 (cimento / areia)",579.57000000000005,"M2",6.72,0.22470000000000001,8.23,4769.8599999999997,87881,"SINAPI-C"]
[null,null,null,null,null,null,null,null,null,null,"9.3","Massa única para cerâmica, com argamassa traço - 1:2:9 (cimento / cal / areia), espessura aproximada 2 cm",661.6400000000001,"M2",34.799999999999997,0.22470000000000001,42.62,28199.1,87535,"SINAPI-C"]
[null,null,null,null,null,null,null,null,null,null,"9.4","Massa única para pintura em paredes, com argamassa traço - 1:2:8 (cimento / cal / areia) espessura aproximada de 2 cm",1307.77,"M2",40.64,0.22470000000000001,49.77,65087.71,87529,"SINAPI-C"]
[null,null,null,null,null,null,null,null,null,null,"9.5","Massa única para pintura em tetos, com argamassa traço - 1:2:8 (cimento / cal / areia) espessura aproximada de 2 cm",579.57000000000005,"M2",53.18,0.22470000000000001,65.13,37747.39,90406,"SINAPI-C"]
[null,null,null,null,null,null,null,null,null,null,"9.6","Revestimento cerâmico de paredes PEI IV- cerâmica 30 x 40 cm aplicado com argamassa industrializada- incl. rejunte - conforme projeto   ",439.53,"M2",66.31,0.22470000000000001,81.209999999999994,35694.230000000003,87273,"SINAPI-C"]
[null,null,null,null,null,null,null,null,null,null,"9.7","Revestimento cerâmico de paredes PEI IV - cerâmica 10 x 10 cm aplicado com argamassa industrializada- incl. rejunte - conforme projeto",222.12,"M2",64.64,0.22470000000000001,79.16,17583.02,87267,"SINAPI-C"]
[null,null,null,null,null,null,null,null,null,null,"9.8","Peitoril em granito cinza, largura=17,00cm espessura variável e pingadeira",71.3,"M",109.93,0.22470000000000001,134.63,9599.1200000000008,98689,"SINAPI-C"]
[null,null,null,null,null,null,null,null,null,null,"9.9","Rodameio em madeira boleada parafusado em parede, largura 10 cm",257.14999999999998,"M",26.55,0.22470000000000001,32.520000000000003,8362.52,101738,"SINAPI-C"]
[null,null,null,null,null,null,null,null,null,null,"10","SISTEMAS DE PISOS",null,null,null,null,"∑ ",241911.94]
[null,null,null,null,null,null,null,null,null,null,"10.1","PAVIMENTAÇÃO INTERNA"]
[null,null,null,null,null,null,null,null,null,null,"10.1.1","Compactação Mecânica de Solo, com o Uso de Compactador a Percussão",814.48,"M2",3.5,0.22470000000000001,4.29,3494.12,97083,"SINAPI-C"]
[null,null,null,null,null,null,null,null,null,null,"10.1.2","Lastro de Brita Graduada, e=10cm",81.448000000000008,"M3",158.22999999999999,0.22470000000000001,193.78,15783.38,100324,"SINAPI-C"]
[null,null,null,null,null,null,null,null,null,null,"10.1.3","Lona 200 Micras (fornecimento e instalação)",814.48,"M2",3.02,0.22470000000000001,3.7,3013.58,97087,"SINAPI-C"]
[null,null,null,null,null,null,null,null,null,null,"10.1.4","Tela Soldada Q-92 (fornecimento, corte e colocação com espaçador)",1543.5389268292686,"KG",17.920000000000002,0.22470000000000001,21.95,33880.699999999997,97088,"SINAPI-C"]
[null,null,null,null,null,null,null,null,null,null,"10.1.5","Piso de Concreto Usinado, e= 7cm, Fck= 25MPa (fornecimento, lançamento, adensamento, bombeamento e sarrafeamento)",57.013600000000004,"M3",739.29,0.22470000000000001,905.41,51617.42,104626,"SINAPI-C"]
[null,null,null,null,null,null,null,null,null,null,"10.1.6","Contrapiso/Regularização, e=3cm, Argamassa Traço 1:4",814.48,"M2",41.89,0.22470000000000001,51.3,41782.82,87630,"SINAPI-C"]
[null,null,null,null,null,null,null,null,null,null,"10.1.7","Piso cerâmico esmaltado PEI V - 40 x 40 cm  aplicado com argamassa industrializada - incl. rejunte - Branco antiderrapante - conforme projeto",65.28,"M2",47.93,0.22470000000000001,58.7,3831.94,87251,"SINAPI-C"]
[null,null,null,null,null,null,null,null,null,null,"10.1.8","Piso cerâmico esmaltado PEI V - 40 x 40 cm  aplicado com argamassa industrializada - incl. rejunte - Cinza Antiderrapante - conforme projeto ",749.2,"M2",47.93,0.22470000000000001,58.7,43978.04,87251,"SINAPI-C"]
[null,null,null,null,null,null,null,null,null,null,"10.1.9","Piso tátil alerta/direcional em placas de borracha, colado, 25x25cm ou 30x30cm",40.950000000000003,"M2",232.95,0.22470000000000001,285.29000000000002,11682.63,"CED202","COMPOSIÇÃO"]
[null,null,null,null,null,null,null,null,null,null,"10.1.10","Piso tátil alerta/direcional em placas pré-moldadas",5.4,"M2",176.31,0.22470000000000001,215.93,1166.02,104658,"SINAPI-C"]
[null,null,null,null,null,null,null,null,null,null,"10.1.11","Soleira em granito cinza andorinha, largura 15 cm, espessura 2 cm ",18.5,"M",109.93,0.22470000000000001,134.63,2490.66,98689,"SINAPI-C"]
[null,null,null,null,null,null,null,null,null,null,"10.2","PAVIMENTAÇÃO EXTERNA"]
[null,null,null,null,null,null,null,null,null,null,"10.2.1","Passeio em concreto desempenado com junta plastica a cada 1,20m, espessura 10cm",250.81,"M2",78.900000000000006,0.22470000000000001,96.63,24235.77,94993,"SINAPI-C"]
[null,null,null,null,null,null,null,null,null,null,"10.2.2","Rampa de acesso em concreto não estrutural",11.98,"M2",78.900000000000006,0.22470000000000001,96.63,1157.6300000000001,94993,"SINAPI-C"]
[null,null,null,null,null,null,null,null,null,null,"10.2.3","Meio-fio concreto, moldado in loco, 11,5cm base x 22cm altura",27.3,"M",48.06,0.22470000000000001,58.86,1606.88,94275,"SINAPI-C"]
[null,null,null,null,null,null,null,null,null,null,"10.2.4","Lastro de brita para o estacionamento",11.28,"M3",158.55000000000001,0.22470000000000001,194.18,2190.35,96624,"SINAPI-C"]
[null,null,null,null,null,null,null,null,null,null,"11","PINTURAS E ACABAMENTOS",null,null,null,null,"∑ ",67637.700000000012]
[null,null,null,null,null,null,null,null,null,null,"11.1","Emassamento de paredes internas com massa PVA, 2 demãos ",432.55,"M2",19.79,0.22470000000000001,24.24,10485.01,88497,"SINAPI-C"]
[null,null,null,null,null,null,null,null,null,null,"11.2","Emassamento de lajes internas com massa PVA, 2 demãos ",579.57000000000005,"M2",34.42,0.22470000000000001,42.15,24428.880000000001,88496,"SINAPI-C"]
[null,null,null,null,null,null,null,null,null,null,"11.3","Pintura em latex acrílico sobre paredes internas e externas, 2 demãos",1307.77,"M2",12.29,0.22470000000000001,15.05,19681.939999999999,88489,"SINAPI-C"]
[null,null,null,null,null,null,null,null,null,null,"11.4","Pintura em latex acrílico sobre lajes internas e externas, 2 demãos ",579.57000000000005,"M2",14.75,0.22470000000000001,18.059999999999999,10467.030000000001,88488,"SINAPI-C"]
[null,null,null,null,null,null,null,null,null,null,"11.5","Pintura em esmalte sintético em roda meio de madeira, 2 demãos",25.72,"M2",17.41,0.22470000000000001,21.32,548.35,102219,"SINAPI-C"]
[null,null,null,null,null,null,null,null,null,null,"11.6","Pintura em esmalte sintético em porta de madeira, 2 demãos",62.56,"M2",17.41,0.22470000000000001,21.32,1333.78,102219,"SINAPI-C"]
[null,null,null,null,null,null,null,null,null,null,"11.7","Pintura em esmalte acetinado sobre superfície metálica, 2 demãos",21.6,"M2",26.19,0.22470000000000001,32.07,692.71,100742,"SINAPI-C"]
[null,null,null,null,null,null,null,null,null,null,"12","INSTALAÇÕES HIDRÁULICAS",null,null,null,null,"∑ ",7661.9700000000012]
[null,null,null,null,null,null,null,null,null,null,"12.1","Tubo PVC soldável Ø 20 mm",23,"M",11.52,0.22470000000000001,14.11,324.52999999999997,89401,"SINAPI-C"]
[null,null,null,null,null,null,null,null,null,null,"12.2","Tubo PVC soldável Ø 25 mm",43,"M",5.76,0.22470000000000001,7.05,303.14999999999998,89446,"SINAPI-C"]
[null,null,null,null,null,null,null,null,null,null,"12.3","Tubo PVC soldável Ø 32 mm",3,"M",11.43,0.22470000000000001,14,42,89447,"SINAPI-C"]
[null,null,null,null,null,null,null,null,null,null,"12.4","Tubo PVC soldável Ø 40 mm",11,"M",17.5,0.22470000000000001,21.43,235.73,89448,"SINAPI-C"]
[null,null,null,null,null,null,null,null,null,null,"12.5","Tubo PVC soldável Ø 50 mm",4,"M",19.37,0.22470000000000001,23.72,94.88,89449,"SINAPI-C"]
[null,null,null,null,null,null,null,null,null,null,"12.6","Tubo PVC soldável Ø 60 mm",69,"M",31.01,0.22470000000000001,37.979999999999997,2620.62,89450,"SINAPI-C"]
[null,null,null,null,null,null,null,null,null,null,"12.7","Joelho PVC soldavel 90º agua fria 20 mm",14,"UN",7.72,0.22470000000000001,9.4499999999999993,132.30000000000001,89404,"SINAPI-C"]
[null,null,null,null,null,null,null,null,null,null,"12.8","Joelho PVC soldavel 90º agua fria 25 mm",20,"UN",5.68,0.22470000000000001,6.96,139.19999999999999,89481,"SINAPI-C"]
[null,null,null,null,null,null,null,null,null,null,"12.9","Joelho PVC soldavel 90º agua fria 32 mm",42,"UN",8.75,0.22470000000000001,10.72,450.24,89492,"SINAPI-C"]
[null,null,null,null,null,null,null,null,null,null,"12.10","Joelho PVC soldavel 90º agua fria 40 mm",8,"UN",13.92,0.22470000000000001,17.05,136.4,89497,"SINAPI-C"]
[null,null,null,null,null,null,null,null,null,null,"12.11","Joelho PVC soldavel 90º agua fria 60 mm",2,"UN",43.27,0.22470000000000001,52.99,105.98,89505,"SINAPI-C"]
[null,null,null,null,null,null,null,null,null,null,"12.12","Te PVC soldavel com rosca agua fria 25mmX25mmX20mm",2,"UN",8.0299999999999994,0.22470000000000001,9.83,19.66,89617,"SINAPI-C"]
[null,null,null,null,null,null,null,null,null,null,"12.13","Te PVC soldavel com rosca agua fria 25mmX25mmX32mm",1,"UN",14.84,0.22470000000000001,18.170000000000002,18.170000000000002,89622,"SINAPI-C"]
[null,null,null,null,null,null,null,null,null,null,"12.14","Te PVC soldavel com rosca agua fria 50mmX50mmX40mm",2,"UN",31.51,0.22470000000000001,38.590000000000003,77.180000000000007,89626,"SINAPI-C"]
[null,null,null,null,null,null,null,null,null,null,"12.15","Te PVC soldavel com rosca agua fria 60mmX60mmX25mm",5,"UN",21.1,0.22470000000000001,25.84,129.19999999999999,89627,"SINAPI-C"]
[null,null,null,null,null,null,null,null,null,null,"12.16","Te PVC soldavel com rosca agua fria 60mmX60mmX50mm",2,"UN",63.78,0.22470000000000001,78.11,156.22,89630,"SINAPI-C"]
[null,null,null,null,null,null,null,null,null,null,"12.17","Te PVC soldável agua fria 20 mm",6,"UN",10.75,0.22470000000000001,13.17,79.02,89438,"SINAPI-C"]
[null,null,null,null,null,null,null,null,null,null,"12.18","Te PVC soldável agua fria 25 mm",4,"UN",8.0299999999999994,0.22470000000000001,9.83,39.32,89617,"SINAPI-C"]
[null,null,null,null,null,null,null,null,null,null,"12.19","Te PVC soldável agua fria 40 mm",1,"UN",20.38,0.22470000000000001,24.96,24.96,89623,"SINAPI-C"]
[null,null,null,null,null,null,null,null,null,null,"12.20","Te PVC soldável agua fria 60 mm",8,"UN",50.03,0.22470000000000001,61.27,490.16,89628,"SINAPI-C"]
[null,null,null,null,null,null,null,null,null,null,"12.21","Registro de gaveta bruto, Ø 1\"",4,"UN",59.5,0.22470000000000001,72.87,291.48,94495,"SINAPI-C"]
[null,null,null,null,null,null,null,null,null,null,"12.22","Registro de gaveta bruto, Ø 1 1/4\"",2,"UN",81.08,0.22470000000000001,99.3,198.6,94496,"SINAPI-C"]
[null,null,null,null,null,null,null,null,null,null,"12.23","Registro de gaveta bruto, Ø 1 1/2\"",1,"UN",102.76,0.22470000000000001,125.85,125.85,94497,"SINAPI-C"]
[null,null,null,null,null,null,null,null,null,null,"12.24","Registro de gaveta bruto, Ø 2\"",1,"UN",141.68,0.22470000000000001,173.52,173.52,94498,"SINAPI-C"]
[null,null,null,null,null,null,null,null,null,null,"12.25","Registro de gaveta bruto, Ø 2 1/2\"",2,"UN",280.24,0.22470000000000001,343.21,686.42,94499,"SINAPI-C"]
[null,null,null,null,null,null,null,null,null,null,"12.26","Registro de pressao com canopla Ø 3/4\"",1,"UN",86.88,0.22470000000000001,106.4,106.4,89985,"SINAPI-C"]
[null,null,null,null,null,null,null,null,null,null,"12.27","Abrigo de Hidrômetro Pré-Moldado, Padrão CASAN",1,"UN",121.71,0.22470000000000001,149.06,149.06,95676,"SINAPI-C"]
[null,null,null,null,null,null,null,null,null,null,"12.28","Cavalete para Medição de Água, Padrão CASAN",1,"UN",254.53,0.22470000000000001,311.72000000000003,311.72000000000003,95635,"SINAPI-C"]
[null,null,null,null,null,null,null,null,null,null,"13","INSTALAÇÕES SANITÁRIAS",null,null,null,null,"∑ ",15001.15]
[null,null,null,null,null,null,null,null,null,null,"13.1","Tubo de PVC Série Normal 40mm",28,"M",22.46,0.22470000000000001,27.51,770.28,89711,"SINAPI-C"]
[null,null,null,null,null,null,null,null,null,null,"13.2","Tubo de PVC Série Normal 50mm",25,"M",28.26,0.22470000000000001,34.61,865.25,89712,"SINAPI-C"]
[null,null,null,null,null,null,null,null,null,null,"13.3","Tubo de PVC Série Normal 100mm",77,"M",28.44,0.22470000000000001,34.83,2681.91,89848,"SINAPI-C"]
[null,null,null,null,null,null,null,null,null,null,"13.4","Tubo de PVC Série Normal 150mm",2,"M",57.56,0.22470000000000001,70.489999999999995,140.97999999999999,89849,"SINAPI-C"]
[null,null,null,null,null,null,null,null,null,null,"13.5","Joelho PVC 45º esgoto 40 mm",4,"UN",10.96,0.22470000000000001,13.42,53.68,89726,"SINAPI-C"]
[null,null,null,null,null,null,null,null,null,null,"13.6","Joelho PVC 90º esgoto 40 mm",20,"UN",10.73,0.22470000000000001,13.14,262.8,89724,"SINAPI-C"]
[null,null,null,null,null,null,null,null,null,null,"13.7","Joelho PVC 90º esgoto 100 mm",8,"UN",30.03,0.22470000000000001,36.78,294.24,89809,"SINAPI-C"]
[null,null,null,null,null,null,null,null,null,null,"13.8","Junção PVC esgoto 40 mm",9,"UN",15.6,0.22470000000000001,19.11,171.99,89783,"SINAPI-C"]
[null,null,null,null,null,null,null,null,null,null,"13.9","Junção PVC esgoto 100 x 50 mm",5,"UN",54.64,0.22470000000000001,66.92,334.6,89834,"SINAPI-C"]
[null,null,null,null,null,null,null,null,null,null,"13.10","Junção PVC esgoto 100 x 100 mm",3,"UN",54.64,0.22470000000000001,66.92,200.76,89834,"SINAPI-C"]
[null,null,null,null,null,null,null,null,null,null,"13.11","Caixa Sifonada 100x100x50mm",4,"UN",50.56,0.22470000000000001,61.92,247.68,89707,"SINAPI-C"]
[null,null,null,null,null,null,null,null,null,null,"13.12","Ralo Seco PVC 100x40mm",4,"UN",21.73,0.22470000000000001,26.61,106.44,89709,"SINAPI-C"]
[null,null,null,null,null,null,null,null,null,null,"13.13","Terminal de Ventilação 50mm",4,"UN",11.08,0.22470000000000001,13.57,54.28,104348,"SINAPI-C"]
[null,null,null,null,null,null,null,null,null,null,"13.14","Caixa de inspeção em alvenaria de tijolo medindo 900x900x600mm , com tampão em ferro fundido",10,"UN",646.75,0.22470000000000001,792.07,7920.7,97902,"SINAPI-C"]
[null,null,null,null,null,null,null,null,null,null,"13.15","Caixa de gordura sifonada, em alvenaria de tijolo, medindo 900x900x1200mm, com tampão em ferro fundido",1,"UN",731.25,0.22470000000000001,895.56,895.56,98105,"SINAPI-C"]
[null,null,null,null,null,null,null,null,null,null,"14","RESERVATÓRIO E SISTEMA DE TRATAMENTO",null,null,null,null,"∑ ",109035.39999999998]
[null,null,null,null,null,null,null,null,null,null,"14.1","Torre pré-moldada e reservatório (fornecimento e instalação de todos os item)"]
[null,null,null,null,null,null,null,null,null,null,"14.1.1","Perfuração de Estaca Escavada Mecanicamente Ø30cm",48,"M",21.11,0.22470000000000001,25.85,1240.8,"CED104","COMPOSIÇÃO"]
[null,null,null,null,null,null,null,null,null,null,"14.1.2","Execução de concreto armado (blocos, Calice)",2.1800000000000002,"M3",2767.05,0.22470000000000001,3388.81,7387.61,104488,"SINAPI-C"]
[null,null,null,null,null,null,null,null,null,null,"14.1.3","Peça pré-moldada (pilar)",6.5,"M3",3483.89,0.22470000000000001,4266.72,27733.68,97737,"SINAPI-C"]
[null,null,null,null,null,null,null,null,null,null,"14.1.4","Peça pré-moldada (viga)",2.88,"M3",3483.89,0.22470000000000001,4266.72,12288.15,97737,"SINAPI-C"]
[null,null,null,null,null,null,null,null,null,null,"14.1.5","Peça pré-moldada (placas)",4.9400000000000004,"M3",3170.09,0.22470000000000001,3882.41,19179.11,97734,"SINAPI-C"]
[null,null,null,null,null,null,null,null,null,null,"14.1.6","Laje pre moldada (PI ou alveolar) sobre carga 2000kg/m2.",12.95,"M2",462.00000000000006,0.22470000000000001,565.80999999999995,7327.24,"MED002","MERCADO"]
[null,null,null,null,null,null,null,null,null,null,"14.1.7","Trama de aço composta por terças metálicas, incluso transporte vertical",13.55,"M2",73.52,0.22470000000000001,90.04,1220.04,92580,"SINAPI-C"]
[null,null,null,null,null,null,null,null,null,null,"14.1.8","Telhamento com telha aço/aluminio E=0,5mm, incluso içamento",13.55,"M2",78.459999999999994,0.22470000000000001,96.09,1302.02,94213,"SINAPI-C"]
[null,null,null,null,null,null,null,null,null,null,"14.1.9","Calha em Chapa de Aço Galvanizado, Numero 24",3.5,"M",66.69,0.22470000000000001,81.680000000000007,285.88,94227,"SINAPI-C"]
[null,null,null,null,null,null,null,null,null,null,"14.1.10","Tubo rígido c/ ponta lisa |  75 mm - (Descida)",10,"M",22.94,0.22470000000000001,28.09,280.89999999999998,89799,"SINAPI-C"]
[null,null,null,null,null,null,null,null,null,null,"14.1.11","Escada tipo Marinheiro, em Aço Galvanizado 1.1/2\"\nComprimento = 230cm (com os primeiros 80cm sem degraus), Largura = 30cm, Afastamento da parede = 10cm, fixada na parede, com pintura amarela",5.5,"M",276.29000000000002,0.22470000000000001,338.37,1861.04,"CEX994","COMPOSIÇÃO"]
[null,null,null,null,null,null,null,null,null,null,"14.1.12","Caixa d'água 15.000 L",1,"UN",7056.97,0.22470000000000001,8642.67,8642.67,102620,"SINAPI-C"]
[null,null,null,null,null,null,null,null,null,null,"14.2","Fossa e Filtro Moldado no Local"]
[null,null,null,null,null,null,null,null,null,null,"14.2.1","Escavação de Solo de 1ª Categoria com Escavadeira Hidráulica (incluso carga, descarga, e transporte com caminhões basculantes)",80,"M3",12.12,0.22470000000000001,14.84,1187.2,101254,"SINAPI-C"]
[null,null,null,null,null,null,null,null,null,null,"14.2.2","Fôrma de Madeira Serrada para Concreto, (material e mão-de-obra para fabricação, montagem e desforma)",8.9600000000000009,"M2",140.16,0.22470000000000001,171.65,1537.98,"CED009","COMPOSIÇÃO"]
[null,null,null,null,null,null,null,null,null,null,"14.2.3","Armadura CA-50 - 8.0mm (fornecimento, corte, dobra e colocação)",205.6,"KG",16.95,0.22470000000000001,20.76,4268.26,96545,"SINAPI-C"]
[null,null,null,null,null,null,null,null,null,null,"14.2.4","Armadura CA-50 - 12.5mm (fornecimento, corte, dobra e colocação)",11.5,"KG",10.91,0.22470000000000001,13.36,153.63999999999999,92763,"SINAPI-C"]
[null,null,null,null,null,null,null,null,null,null,"14.2.5","Armadura CA-60 - 5.0mm (fornecimento, corte, dobra e colocação)",17.8,"KG",20.100000000000001,0.22470000000000001,24.62,438.24,96543,"SINAPI-C"]
[null,null,null,null,null,null,null,null,null,null,"14.2.6","Concreto Usinado, Fck= 25MPa (fornecimento, lançamento, adensamento e bombeado) ",6.33,"M3",623.54,0.22470000000000001,763.65,4833.8999999999996,"CED003","COMPOSIÇÃO"]
[null,null,null,null,null,null,null,null,null,null,"14.2.7","Blocos de Concreto 14x19x39cm, 4MPa ",34.450000000000003,"M2",102.97,0.22470000000000001,126.11,4344.49,103318,"SINAPI-C"]
[null,null,null,null,null,null,null,null,null,null,"14.2.8","Impermeabilização com Argamassa Polimérica Bicomponente Semiflexível, 03 Demãos Cruzadas",32.46,"M2",29.24,0.22470000000000001,35.81,1162.3900000000001,98555,"SINAPI-C"]
[null,null,null,null,null,null,null,null,null,null,"14.2.9","Joelho 90°, 100mm",2,"UN",29.56,0.22470000000000001,36.200000000000003,72.400000000000006,89746,"SINAPI-C"]
[null,null,null,null,null,null,null,null,null,null,"14.2.10","Tê PVC, 100mm x 100mm",2,"UN",44.9,0.22470000000000001,54.99,109.98,89796,"SINAPI-C"]
[null,null,null,null,null,null,null,null,null,null,"14.2.11","Tubo PVC, 100mm",14.55,"M",28.44,0.22470000000000001,34.83,506.78,89848,"SINAPI-C"]
[null,null,null,null,null,null,null,null,null,null,"14.2.12","Brita n4 (Fornecimento e colocação)",3.6479999999999997,"M3",97.81,0.22470000000000001,119.79,437.23,4723,"SINAPI-I"]
[null,null,null,null,null,null,null,null,null,null,"14.2.13","Reaterro e compactação de solo de 1ª Categoria ",53.9,"M3",18.690000000000001,0.22470000000000001,22.89,1233.77,93361,"SINAPI-C"]
[null,null,null,null,null,null,null,null,null,null,"15","LOUÇAS, ACESSÓRIOS E METAIS",null,null,null,null,"∑ ",20589.400000000001]
[null,null,null,null,null,null,null,null,null,null,"15.1","Ducha higiênica com registro e derivação",2,"UN",134.38999999999999,0.22470000000000001,164.59,329.18,86915,"SINAPI-C"]
[null,null,null,null,null,null,null,null,null,null,"15.2","Bacia sanitária convencional, com acessorios",5,"UN",283.94,0.22470000000000001,347.74,1738.7,95470,"SINAPI-C"]
[null,null,null,null,null,null,null,null,null,null,"15.3","Válvula de descarga 1 ½”, acabamento cromado",5,"UN",285.45,0.22470000000000001,349.59,1747.95,99635,"SINAPI-C"]
[null,null,null,null,null,null,null,null,null,null,"15.4","Bacia Sanitária com Caixa Acoplada, com acessórios",3,"UN",447.55,0.22470000000000001,548.11,1644.33,86931,"SINAPI-C"]
[null,null,null,null,null,null,null,null,null,null,"15.5","Mictório com sifão Integrado",1,"UN",593.94000000000005,0.22470000000000001,727.4,727.4,100858,"SINAPI-C"]
[null,null,null,null,null,null,null,null,null,null,"15.6","Lavatório pequeno cor branco gelo, com coluna suspensa",5,"UN",143.21,0.22470000000000001,175.39,876.95,86904,"SINAPI-C"]
[null,null,null,null,null,null,null,null,null,null,"15.7","Cuba de embutir oval em louça branca",6,"UN",131.31,0.22470000000000001,160.82,964.92,86901,"SINAPI-C"]
[null,null,null,null,null,null,null,null,null,null,"15.8","Torneira para lavatório de mesa bica baixa",11,"UN",70.52,0.22470000000000001,86.37,950.07,86906,"SINAPI-C"]
[null,null,null,null,null,null,null,null,null,null,"15.9","Papeleira metálica",8,"UN",52.68,0.22470000000000001,64.52,516.16,95544,"SINAPI-C"]
[null,null,null,null,null,null,null,null,null,null,"15.10","Barra de apoio 80 cm, aço inox polido",4,"UN",381.09,0.22470000000000001,466.72,1866.88,100868,"SINAPI-C"]
[null,null,null,null,null,null,null,null,null,null,"15.11","Barra de apoio 1,60 cm, em U, aço inox polido",2,"UN",713.77,0.22470000000000001,874.15,1748.3,100864,"SINAPI-C"]
[null,null,null,null,null,null,null,null,null,null,"15.12","Dispenser toalha",9,"UN",61.6,0.22470000000000001,75.44,678.96,95547,"SINAPI-C"]
[null,null,null,null,null,null,null,null,null,null,"15.13","Dispenser saboneteira",9,"UN",61.6,0.22470000000000001,75.44,678.96,95547,"SINAPI-C"]
[null,null,null,null,null,null,null,null,null,null,"15.14","Tanque grande 40L cor branco gelo, incluso torneira de metal cromado",1,"UN",831.32,0.22470000000000001,1018.12,1018.12,86919,"SINAPI-C"]
[null,null,null,null,null,null,null,null,null,null,"15.15","Cuba de embutir em aço inoxidável completa, dimensões 40x34x17cm",4,"UN",442.58,0.22470000000000001,542.03,2168.12,86936,"SINAPI-C"]
[null,null,null,null,null,null,null,null,null,null,"15.16","Torneira para cozinha de mesa bica móvel",5,"UN",122.45,0.22470000000000001,149.96,749.8,86909,"SINAPI-C"]
[null,null,null,null,null,null,null,null,null,null,"15.17","Cuba em aço inoxidável completa, dimensões 50x40x30cm",2,"UN",442.58,0.22470000000000001,542.03,1084.06,86936,"SINAPI-C"]
[null,null,null,null,null,null,null,null,null,null,"15.18","Torneira elétrica LorenEasy",1,"UN",134.38999999999999,0.22470000000000001,164.59,164.59,86915,"SINAPI-C"]
[null,null,null,null,null,null,null,null,null,null,"15.19","Chuveiro com desviador para duchas elétricas",1,"UN",92.27,0.22470000000000001,113,113,100860,"SINAPI-C"]
[null,null,null,null,null,null,null,null,null,null,"15.20","Torneira de parede de uso geral com bico para mangueira",5,"UN",134.38999999999999,0.22470000000000001,164.59,822.95,86915,"SINAPI-C"]
[null,null,null,null,null,null,null,null,null,null,"16","INSTALAÇÃO DE GÁS COMBUSTÍVEL",null,null,null,null,"∑ ",1983.8400000000001]
[null,null,null,null,null,null,null,null,null,null,"16.1","Abrigo para Central de GLP, em concreto",0.8,"M3",492.75,0.22470000000000001,603.47,482.78,94970,"SINAPI-C"]
[null,null,null,null,null,null,null,null,null,null,"16.2","Grade de Ventilação Redonda, Ø155mm (fornecimento e instalação)",6,"UN",30.37,0.22470000000000001,37.19,223.14,"CPR120","COMPOSIÇÃO"]
[null,null,null,null,null,null,null,null,null,null,"16.3","Tubo de Aço Galvanizado Ø 3/4\", fornecimento e instalação",7.2,"M",41.02,0.22470000000000001,50.24,361.73,92688,"SINAPI-C"]
[null,null,null,null,null,null,null,null,null,null,"16.4","Cotovelo de aço galvanizado Ø 3/4\"",2,"UN",15.69,0.22470000000000001,19.22,38.44,92693,"SINAPI-C"]
[null,null,null,null,null,null,null,null,null,null,"16.5","Instalação básica para abrigo de gás (capacidade 2 cilindros GLP de 45 kg)",1,"UN",716.71,0.22470000000000001,877.75,877.75,100788,"SINAPI-C"]
[null,null,null,null,null,null,null,null,null,null,"17","SISTEMA DE PROTEÇÃO CONTRA INCÊNDIO",null,null,null,null,"∑ ",2438.36]
[null,null,null,null,null,null,null,null,null,null,"17.1","Extintor PQS - 4KG",4,"UN",211.17,0.22470000000000001,258.62,1034.48,101909,"SINAPI-C"]
[null,null,null,null,null,null,null,null,null,null,"17.2","Luminária de emergência de blocos aucônomos de LED, com autonomia de 2h",4,"UN",28.84,0.22470000000000001,35.32,141.28,97599,"SINAPI-C"]
[null,null,null,null,null,null,null,null,null,null,"17.3","Bloco Autônomo com Indicação de Saída (L20x H10)",3,"UN",35.43,0.22470000000000001,43.39,130.16999999999999,"CPR001","COMPOSIÇÃO"]
[null,null,null,null,null,null,null,null,null,null,"17.4","Sensor de Presença com Fotocélula (fornecimento e instalação)",13,"UN",71.13,0.22470000000000001,87.11,1132.43,97597,"SINAPI-C"]
[null,null,null,null,null,null,null,null,null,null,"18","SISTEMA HIDRÁULICO PREVENTIVO",null,null,null,null,"∑ ",27515.61]
[null,null,null,null,null,null,null,null,null,null,"18.1","Hidrantes"]
[null,null,null,null,null,null,null,null,null,null,"18.1.1","- Caixa de Incêndio de Sobrepor, 75x45x17cm \n- Porta Metálica e Visor de Vidro\n- Registro Globo Angular 45º 2.1/2\"\n- Adaptador Storz 2.1/2\"\n- 02 Mangueiras de Incêndio 15m 1.1/2\"\n- Redução 2.1/2x1. 1/2\" \n- Esguicho em latão 1.1/2\" x 13mm",3,"UN",1449.9700000000003,0.22470000000000001,1775.78,5327.34,"CPR200","COMPOSIÇÃO"]
[null,null,null,null,null,null,null,null,null,null,"18.1.2","- Caixa de Incêndio, 40x40x20cm\n- Porta de Vidro\n- Registro Globo Angular 45º 2.1/2\"\n- Adaptador Storz 2.1/2\"",1,"UN",1551.38,0.22470000000000001,1899.98,1899.98,"CPR201","COMPOSIÇÃO"]
[null,null,null,null,null,null,null,null,null,null,"18.2","Metais"]
[null,null,null,null,null,null,null,null,null,null,"18.2.1","Registro de Gaveta Bruto | 2.1/2\"",1,"UN",280.24,0.22470000000000001,343.21,343.21,94499,"SINAPI-C"]
[null,null,null,null,null,null,null,null,null,null,"18.2.2","Válvula de Retenção Vertical | 2.1/2\"",1,"UN",365.04,0.22470000000000001,447.06,447.06,"CHD306","COMPOSIÇÃO"]
[null,null,null,null,null,null,null,null,null,null,"18.3","Aço Galvanizado"]
[null,null,null,null,null,null,null,null,null,null,"18.3.1","Joelho 45° | 2.1/2\"",4,"UN",164.31,0.22470000000000001,201.23,804.92,92389,"SINAPI-C"]
[null,null,null,null,null,null,null,null,null,null,"18.3.2","Joelho 90° | 2.1/2\"",11,"UN",153.85,0.22470000000000001,188.42,2072.62,92390,"SINAPI-C"]
[null,null,null,null,null,null,null,null,null,null,"18.3.3","Tubo Classe Média | 65mm - 2.1/2\" ",114.5,"M",111.18,0.22470000000000001,136.16,15590.32,92367,"SINAPI-C"]
[null,null,null,null,null,null,null,null,null,null,"18.3.4","Tê | 2.1/2\"",4,"UN",210.29,0.22470000000000001,257.54000000000002,1030.1600000000001,92642,"SINAPI"]
[null,null,null,null,null,null,null,null,null,null,"19","INSTALAÇÕES ELÉTRICAS ",null,null,null,null,"∑ ",94263.99]
[null,null,null,null,null,null,null,null,null,null,"19.1","ENTRADA DE ENERGIA"]
[null,null,null,null,null,null,null,null,null,null,"19.1.1","Caixa de Passagem Padrão CELESC, 65x41x70cm (fornecimento e instalação)",4,"UN",494.97,0.22470000000000001,606.19000000000005,2424.7600000000002,"CEL010","COMPOSIÇÃO"]
[null,null,null,null,null,null,null,null,null,null,"19.1.2","Haste de Aterramento em Aço de 2,4m e Ø5/8\"",6,"UN",83.18,0.22470000000000001,101.87,611.22,96985,"SINAPI-C"]
[null,null,null,null,null,null,null,null,null,null,"19.1.3","Tampa de Ferro 125 KN",4,"UN",372.85,0.22470000000000001,456.63,1826.52,101798,"SINAPI-C"]
[null,null,null,null,null,null,null,null,null,null,"19.1.4","Eletroduto Fe galvanizado- 3\" (fornecimento, escavação, assentamento e reaterro)",7,"M",71.44,0.22470000000000001,87.49,612.42999999999995,12062,"SINAPI"]
[null,null,null,null,null,null,null,null,null,null,"19.1.5","Eletroduto PVC rigido  3\" (fornecimento, escavação, assentamento e reaterro)",10,"M",48.26,0.22470000000000001,59.1,591,93011,"SINAPI-C"]
[null,null,null,null,null,null,null,null,null,null,"19.1.6","Eletroduto PVC Rígido - 1\" ",3,"M",20.72,0.22470000000000001,25.38,76.14,91872,"SINAPI-C"]
[null,null,null,null,null,null,null,null,null,null,"19.1.7","Cabo de Cobre Isolamento 1KV- 50mm2  (4x25 + 4 x10m)",140,"M",50.87,0.22470000000000001,62.3,8722,92988,"SINAPI-C"]
[null,null,null,null,null,null,null,null,null,null,"19.1.8","Cabo de Cobre Isolado 35mm2 - 1KV para Aterramento",15,"M",35.28,0.22470000000000001,43.21,648.15,92986,"SINAPI-C"]
[null,null,null,null,null,null,null,null,null,null,"19.1.9","Fita sinalizadora zebrada",30,"UN",0.1,0.22470000000000001,0.12,3.6,"MEL040","MERCADO"]
[null,null,null,null,null,null,null,null,null,null,"19.1.10","Envelopamento do eletroduto em concreto fck 15mpa",2.0000000000000004E-2,"M3",519.47,0.22470000000000001,636.19000000000005,12.72,94975,"SINAPI-C"]
[null,null,null,null,null,null,null,null,null,null,"19.1.11","Alvenaria de Vedação de Tijolos Cerâmicos Furados\nTijolo 14x19x24cm, 09 Furos, Assentamento Cutelo \n(fornecimento e assentamento, incluso argamassa)",4,"M2",97.49,0.22470000000000001,119.4,477.6,"CED034","COMPOSIÇÃO"]
[null,null,null,null,null,null,null,null,null,null,"19.1.12","Chapisco",5.5,"M2",4.74,0.22470000000000001,5.81,31.96,87879,"SINAPI-C"]
[null,null,null,null,null,null,null,null,null,null,"19.1.13","Emboço/Reboco (Massa Única)",5.5,"M2",40.869999999999997,0.22470000000000001,50.05,275.27999999999997,89173,"SINAPI-C"]
[null,null,null,null,null,null,null,null,null,null,"19.1.14","Caixa de Proteção para Medidor Trifásico (fornecimento e instalação)",1,"UN",328.38,0.22470000000000001,402.17,402.17,"CEL100","COMPOSIÇÃO"]
[null,null,null,null,null,null,null,null,null,null,"19.1.15","Disjuntor Tripolar 125A - (Fornecimento e Instalação)",1,"UN",431.62,0.22470000000000001,528.61,528.61,101895,"SINAPI-C"]
[null,null,null,null,null,null,null,null,null,null,"19.1.16","Disjuntor de Proteção Contra Raios (DPS), 275V - 45KA (fornecimento e instalação)",1,"UN",109.12,0.22470000000000001,133.63999999999999,133.63999999999999,"CEL017","COMPOSIÇÃO"]
[null,null,null,null,null,null,null,null,null,null,"19.2","ENTRADA DE LÓGICA"]
[null,null,null,null,null,null,null,null,null,null,"19.2.1","Caixa de Passagem 30x30x40, Fundo de Brita e Tampa (fornecimento e instalação)",3,"UN",131.30000000000001,0.22470000000000001,160.80000000000001,482.4,97881,"SINAPI-C"]
[null,null,null,null,null,null,null,null,null,null,"19.2.2","Eletroduto PEAD 2\" (fornecimento, escavação, assentamento e reaterro)",29,"M",33.769999999999996,0.22470000000000001,41.36,1199.44,"CEL007","COMPOSIÇÃO"]
[null,null,null,null,null,null,null,null,null,null,"19.2.3","Eletroduto pvc rigido  - 2\" ",6,"M",28.71,0.22470000000000001,35.159999999999997,210.96,93009,"SINAPI-C"]
[null,null,null,null,null,null,null,null,null,null,"19.3","QUADRO DE DISTRIBUIÇÃO"]
[null,null,null,null,null,null,null,null,null,null,"19.3.1","Quadro de distribuição de embutir, com barramento, para  12 disjuntores",1,"UN",415.29,0.22470000000000001,508.61,508.61,101875,"SINAPI-C"]
[null,null,null,null,null,null,null,null,null,null,"19.3.2","Quadro de distribuição de embutir, com barramento, para  24 disjuntores",2,"UN",598.16999999999996,0.22470000000000001,732.58,1465.16,101879,"SINAPI-C"]
[null,null,null,null,null,null,null,null,null,null,"19.3.3","Quadro de distribuição de embutir, com barramento, para  40 disjuntores",1,"UN",1393.99,0.22470000000000001,1707.22,1707.22,101882,"SINAPI-C"]
[null,null,null,null,null,null,null,null,null,null,"19.3.4","Quadro de destribuiçãopara telefone",1,"UN",124.88,0.22470000000000001,152.94,152.94,100560,"SINAPI-C"]
[null,null,null,null,null,null,null,null,null,null,"19.3.5","Disjuntor termomagnetico monopolar 10 A, padrão DIN",25,"UN",11.9,0.22470000000000001,14.57,364.25,93653,"SINAPI-C"]
[null,null,null,null,null,null,null,null,null,null,"19.3.6","Disjuntor termomagnetico monopolar 16 A, padrão DIN",6,"UN",12.71,0.22470000000000001,15.57,93.42,93654,"SINAPI-C"]
[null,null,null,null,null,null,null,null,null,null,"19.3.7","Disjuntor termomagnetico monopolar 20 A, padrão DIN",7,"UN",14.24,0.22470000000000001,17.440000000000001,122.08,93655,"SINAPI-C"]
[null,null,null,null,null,null,null,null,null,null,"19.3.8","Disjuntor termomagnetico monopolar 40 A, padrão DIN",2,"UN",23.28,0.22470000000000001,28.51,57.02,93658,"SINAPI-C"]
[null,null,null,null,null,null,null,null,null,null,"19.3.9","Disjuntor termomagnetico tripolar  50A, padrão DIN ",1,"UN",103.51,0.22470000000000001,126.77,126.77,93673,"SINAPI-C"]
[null,null,null,null,null,null,null,null,null,null,"19.4","ELETRODUTOS E ACESSÓRIOS"]
[null,null,null,null,null,null,null,null,null,null,"19.4.1","Eletroduto PVC flexível corrugado reforçado, Ø25mm (DN 3/4\") ",593.29999999999995,"M",11.4,0.22470000000000001,13.96,8282.4699999999993,91854,"SINAPI-C"]
[null,null,null,null,null,null,null,null,null,null,"19.4.2","Eletroduto PVC flexível corrugado reforçado, Ø32mm (DN 1\") ",199.5,"M",14.24,0.22470000000000001,17.440000000000001,3479.28,91856,"SINAPI-C"]
[null,null,null,null,null,null,null,null,null,null,"19.4.3","Eletroduto PVC rígido roscavel, Ø50mm (DN 1 1/2\") ",159.5,"M",19.72,0.22470000000000001,24.15,3851.93,93008,"SINAPI-C"]
[null,null,null,null,null,null,null,null,null,null,"19.4.4","Eletroduto PVC rígido roscavel, Ø60mm (DN 2\") ",52.4,"M",28.71,0.22470000000000001,35.159999999999997,1842.38,93009,"SINAPI-C"]
[null,null,null,null,null,null,null,null,null,null,"19.4.5","Eletroduto PVC rígido roscavel, Ø85mm (DN 3\") ",80,"M",48.26,0.22470000000000001,59.1,4728,93011,"SINAPI-C"]
[null,null,null,null,null,null,null,null,null,null,"19.4.6","Luva de aço galvanizado 1.1/2\" ",9,"UN",42.22,0.22470000000000001,51.71,465.39,92662,"SINAPI-C"]
[null,null,null,null,null,null,null,null,null,null,"19.4.7","Luva de aço galvanizado 1/2\" ",2,"UN",15.69,0.22470000000000001,19.22,38.44,92693,"SINAPI-C"]
[null,null,null,null,null,null,null,null,null,null,"19.4.8","Caixa de passagem 40x40 com tampa ",9,"UN",215.4,0.22470000000000001,263.8,2374.1999999999998,100561,"SINAPI-C"]
[null,null,null,null,null,null,null,null,null,null,"19.4.9","Caixa de passagem 30x30 para telefone ",5,"UN",124.88,0.22470000000000001,152.94,764.7,100560,"SINAPI-C"]
[null,null,null,null,null,null,null,null,null,null,"19.4.10","Caixa de passagem PVC 4x4\" ",5,"UN",15.72,0.22470000000000001,19.25,96.25,91944,"SINAPI-C"]
[null,null,null,null,null,null,null,null,null,null,"19.4.11","Caixa de passagem PVC 4x2\" ",88,"UN",13.28,0.22470000000000001,16.260000000000002,1430.88,91941,"SINAPI-C"]
[null,null,null,null,null,null,null,null,null,null,"19.4.12","Caixa de passagem PVC 3\" octogonal ",147,"UN",17.96,0.22470000000000001,22,3234,91937,"SINAPI-C"]
[null,null,null,null,null,null,null,null,null,null,"19.4.13","Canaleta PVC 80x80cm ",2,"M",93.21,0.22470000000000001,114.15,228.3,92335,"SINAPI-C"]
[null,null,null,null,null,null,null,null,null,null,"19.5","CABOS E FIOS (CONDUTORES)"]
[null,null,null,null,null,null,null,null,null,null,"19.5.1","Condutor de cobre flexivel isolado, 1,5 mm², anti-chamas, 450/750 V",1520,"M",3.08,0.22470000000000001,3.77,5730.4,91924,"SINAPI-C"]
[null,null,null,null,null,null,null,null,null,null,"19.5.2","Condutor de cobre flexivel isolado, 2,5 mm², anti-chamas, 450/750 V",2357.1999999999998,"M",4.38,0.22470000000000001,5.36,12634.59,91926,"SINAPI-C"]
[null,null,null,null,null,null,null,null,null,null,"19.5.3","Cabo CCI-50  2 pares",52.6,"M",10.9,0.22470000000000001,13.35,702.21,98281,"SINAPI-C"]
[null,null,null,null,null,null,null,null,null,null,"19.5.4","Cabo CCE-50 2 pares",53.6,"M",10.9,0.22470000000000001,13.35,715.56,98281,"SINAPI-C"]
[null,null,null,null,null,null,null,null,null,null,"19.6","ILUMINAÇÃO E TOMADAS"]
[null,null,null,null,null,null,null,null,null,null,"19.6.1","Tomada universal, 2P+T, 10A/250v, cor branca, completa",56,"UN",36.31,0.22470000000000001,44.47,2490.3200000000002,92000,"SINAPI-C"]
[null,null,null,null,null,null,null,null,null,null,"19.6.2","Tomada universal, 2P+T, 20A/250V, cor branca, completa",4,"UN",38.46,0.22470000000000001,47.1,188.4,92001,"SINAPI-C"]
[null,null,null,null,null,null,null,null,null,null,"19.6.3","Interruptor simples 10 A, completa",7,"UN",34.71,0.22470000000000001,42.51,297.57,91953,"SINAPI-C"]
[null,null,null,null,null,null,null,null,null,null,"19.6.4","Interruptor duas seções 10A por seção, completa",1,"UN",52.64,0.22470000000000001,64.47,64.47,91959,"SINAPI-C"]
[null,null,null,null,null,null,null,null,null,null,"19.6.5","Interruptor três seções 10A por seção, completa",11,"UN",70.56,0.22470000000000001,86.41,950.51,91967,"SINAPI-C"]
[null,null,null,null,null,null,null,null,null,null,"19.6.6","Interruptor simples com uma tomada",3,"UN",59.07,0.22470000000000001,72.34,217.02,92023,"SINAPI-C"]
[null,null,null,null,null,null,null,null,null,null,"19.6.7","Placa cega 2x4\"",7,"UN",12.74,0.22470000000000001,15.6,109.2,91946,"SINAPI-C"]
[null,null,null,null,null,null,null,null,null,null,"19.6.8","Luminárias embutir 2x32W completa",74,"UN",152.47999999999999,0.22470000000000001,186.74,13818.76,97586,"SINAPI-C"]
[null,null,null,null,null,null,null,null,null,null,"19.6.9","Luminárias embutir 2x16W completa",3,"UN",113.76,0.22470000000000001,139.32,417.96,97585,"SINAPI-C"]
[null,null,null,null,null,null,null,null,null,null,"19.6.10","Projetor com lâmpada de vapor metálico 150W",13,"UN",40.51,0.22470000000000001,49.61,644.92999999999995,97614,"SINAPI-C"]
[null,null,null,null,null,null,null,null,null,null,"19.6.11","Tomada modular RJ-45 completa",10,"UN",48.81,0.22470000000000001,59.78,597.79999999999995,98307,"SINAPI-C"]
[null,null,null,null,null,null,null,null,null,null,"20","SISTEMA DE PROTEÇÃO CONTRA DESCARGAS ATMOSFÉRICAS (SPDA)",null,null,null,null,"∑ ",73557.37]
[null,null,null,null,null,null,null,null,null,null,"20.1","Pára-raios tipo Franklin em latão cromado",1,"UN",142.96,0.22470000000000001,175.08,175.08,96989,"SINAPI-C"]
[null,null,null,null,null,null,null,null,null,null,"20.2","Vergalhão CA - 25 # 10mm",16.015999999999998,"KG",14.34,0.22470000000000001,17.559999999999999,281.31,92884,"SINAPI-C"]
[null,null,null,null,null,null,null,null,null,null,"20.3","Conector mini-gar em bronze estanhado",26,"UN",29.3,0.22470000000000001,35.880000000000003,932.88,98463,"SINAPI-C"]
[null,null,null,null,null,null,null,null,null,null,"20.4","Caixa de equalização de potências 200x200mm em aço com barramento expessura  6 mm",1,"UN",586.58000000000004,0.22470000000000001,718.38,718.38,101878,"SINAPI-C"]
[null,null,null,null,null,null,null,null,null,null,"20.5","Haste tipo coopperweld 5/8\" x 3,00m",26,"UN",83.18,0.22470000000000001,101.87,2648.62,96985,"SINAPI-C"]
[null,null,null,null,null,null,null,null,null,null,"20.6","Cabo de cobre nu 35mm²",449.2,"M",65.900000000000006,0.22470000000000001,80.709999999999994,36254.93,96973,"SINAPI-C"]
[null,null,null,null,null,null,null,null,null,null,"20.7","Cabo de cobre nu 50mm²",305.2,"M",85.32,0.22470000000000001,104.49,31890.35,96974,"SINAPI-C"]
[null,null,null,null,null,null,null,null,null,null,"20.8","Caixa de inspeção com tampa em PVC, Ø 230mm x 250mm",5,"UN",53.73,0.22470000000000001,65.8,329,98111,"SINAPI-C"]
[null,null,null,null,null,null,null,null,null,null,"20.9","Terminal ou conector de pressao - para cabo 35 mm²",26,"UN",10.26,0.22470000000000001,12.57,326.82,"CEL513","COMPOSIÇÃO"]
[null,null,null,null,null,null,null,null,null,null,"21","SERVIÇOS COMPLEMENTARES",null,null,null,null,"∑ ",21293.05]
[null,null,null,null,null,null,null,null,null,null,"21.1","COZINHA"]
[null,null,null,null,null,null,null,null,null,null,"21.1.1","Bancada em granito cinza andorinha - espessura 2cm, conforme projeto",12.22,"M2",793.69999999999993,0.22470000000000001,972.04,11878.33,"CAC017","COMPOSIÇÃO"]
[null,null,null,null,null,null,null,null,null,null,"21.1.2","Prateleira, acabamento superior e banco em granito cinza andorinha - espessura 2cm, conforme projeto",3.5,"M2",793.69999999999993,0.22470000000000001,972.04,3402.14,"CAC017","COMPOSIÇÃO"]
[null,null,null,null,null,null,null,null,null,null,"21.1.3","Portas para armário de cozinha em mdf com revestimento em fórmica, conforme projeto ",6.55,"M2",50.27,0.22470000000000001,61.57,403.28,34665,"SINAPI-I"]
[null,null,null,null,null,null,null,null,null,null,"21.1.4","Prateleira de madeira",1.9,"M2",50.27,0.22470000000000001,61.57,116.98,34665,"SINAPI-I"]
[null,null,null,null,null,null,null,null,null,null,"21.2","SERRALHERIA EXTERNA"]
[null,null,null,null,null,null,null,null,null,null,"21.2.1","Conjunto de mastros para bandeiras em tubo de aço galvanizado",3,"UN",588.17999999999995,0.22470000000000001,720.34,2161.02,41383,"SINAPI-I"]
[null,null,null,null,null,null,null,null,null,null,"21.2.2","Corrimão dupla altura em aço galvanizado 1 1/2\"",14,"M",110.84,0.22470000000000001,135.75,1900.5,99855,"SINAPI-C"]
[null,null,null,null,null,null,null,null,null,null,"21.3","PAISAGISMO"]
[null,null,null,null,null,null,null,null,null,null,"21.3.1","Grama - fornecimento e plantio (inclusive camada de terra vegetal - 3,0 cm)",90.96,"M2",12.84,0.22470000000000001,15.73,1430.8,98504,"SINAPI-C"]
[null,null,null,null,null,null,null,null,null,null,"22","CERCAMENTO",null,null,null,null,"∑ ",143505.35999999999]
[null,null,null,null,null,null,null,null,null,null,"22.1","Cercamento composto por:\n- Gradil malha 5x20 fio 4,30mm de 2,50m largura x 2,03m altura branco;\n- Poste 40x60mm chumbado com 2,60m de altura branco;\n- Tampa 40x60mm branco;\n- Fixadores Belgo branco;\n- Mão de obra de instalação de postes, gradis e portões.",281.7,"M",385.94000709975154,0.22470000000000001,472.66,133148.32,"MED900","MERCADO"]
[null,null,null,null,null,null,null,null,null,null,"22.2","Portão de abrir em duas folhas de 3,10m x 2,20m fabricado em tubo 40x60mm chapa 1,25mm galvanizado fosfatizado com pintura eletrostática cor branco no gradil malha 5x20cm fio 4,30mm, incluindo trava bate fecha",1,"UN",4228.3999999999996,0.22470000000000001,5178.5200000000004,5178.5200000000004,"MED901","MERCADO"]
[null,null,null,null,null,null,null,null,null,null,"22.3","Portão de correr de 3,10m x 2,20m fabricado em tubo 40x60mm chapa 1,25mm galvanizado fosfatizado com pintura eletrostática cor branco no gradil malha 5x20cm fio 4,30mm, incluindo trilho ½” galvanizado, guias e roletes de nylon 3x3,5cm com porca 3/8, roldanas de 120mm canal “U” e trava bate fecha.",1,"UN",4228.3999999999996,0.22470000000000001,5178.5200000000004,5178.5200000000004,"MED902","MERCADO"]
[null,null,null,null,null,null,null,null,null,null,"23","SERVIÇOS FINAIS",null,null,null,null,"∑ ",5855.29]
[null,null,null,null,null,null,null,null,null,null,"23.1","Limpeza geral",1129.6400000000001,"M2",2.08,0.22470000000000001,2.5499999999999998,2880.58,99803,"SINAPI-C"]
[null,null,null,null,null,null,null,null,null,null,"23.2","Remoção do tapume",563.4,"M2",2.73,0.22470000000000001,3.34,1881.76,97637,"SINAPI-C"]
[null,null,null,null,null,null,null,null,null,null,"23.3","Placa de inauguração metálica 0,47x0,57m",1,"UN",892.42000000000007,0.22470000000000001,1092.95,1092.95,"CRD007","COMPOSIÇÃO"]
[null,null,null,null,null,null,null,null,null,null,"24","ADMINISTRAÇÃO LOCAL",null,null,null,null,"∑ ",85577.84]
[null,null,null,null,null,null,null,null,null,null,"24.1","Administração Local",1,"UN",69876.570000000007,0.22470000000000001,85577.84,85577.84,"CED001","COMPOSIÇÃO"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL:",2537665.37]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"Rio do Sul,","2023-08-04"]

{"sheet":"CRONOGRAMA","index":1,"n_rows":235,"n_cols":29,"rows_kept":235,"cut":false,"hidden":false,"merged":[[4,2,5,2],[4,3,5,3],[4,4,5,4],[1,1,1,12],[1,13,1,20],[1,21,1,28],[4,26,5,26],[4,22,5,22],[4,18,5,18],[4,28,5,28],[4,10,5,10],[4,12,5,12],[4,14,5,14],[4,16,5,16],[4,24,5,24],[4,8,5,8],[4,20,5,20],[4,6,5,6],[4,1,5,1]]}
[]
[null,"CRONOGRAMA FÍSICO-FINANCEIRO",null,null,null,null,null,null,null,null,null,null,null,"CRONOGRAMA FÍSICO-FINANCEIRO",null,null,null,null,null,null,null,"CRONOGRAMA FÍSICO-FINANCEIRO"]
[]
[null,"TODOS OS VALORES ESTÃO NA UNIDADE MONETÁRIA REAL"]
[null,"ITEM ","DESCRIÇÃO ","TOTAL","%",1,"%",2,"%",3,"%",4,"%",5,"%",6,"%",7,"%",8,"%",9,"%",10,"%",11,"%",12,"%"]
[null,null,null,null,null,30,null,60,null,90,null,120,null,150,null,180,null,210,null,240,null,270,null,300,null,330,null,360]
[]
[null,1,"SERVIÇOS PRELIMINARES ",147772.74,5.823176757146669E-2,147772.74,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"MOVIMENTO DE TERRAS PARA FUNDAÇÕES",29126.65,1.1477734749558412E-2,0,0,29126.65,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,3,"FUNDAÇÕES ",230897.65,9.0988218040741919E-2,0,0,161628.35499999998,0.7,69269.294999999998,0.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,4,"SUPERESTRUTURA ",391638.75,0.1543303363122302,0,0,0,0,156655.5,0.4,156655.5,0.4,78327.75,0.2,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,5,"SISTEMA DE VEDAÇÃO VERTICAL",122610.09,4.8316098509079634E-2,0,0,0,0,0,0,49044.036,0.4,24522.018,0.2,24522.018,0.2,24522.018,0.2,0,0,0,0,0,0,0,0,0,0]
[null,6,"ESQUADRIAS",163970.60999999996,6.46147486340959E-2,0,0,0,0,0,0,0,0,16397.060999999998,0.1,32794.121999999996,0.2,32794.121999999996,0.2,49191.182999999983,0.3,16397.060999999998,0.1,16397.060999999998,0.1,0,0,0,0]
[null,7,"SISTEMAS DE COBERTURA ",289241.69,0.11397944481545258,0,0,0,0,0,0,0,0,57848.338000000003,0.2,57848.338000000003,0.2,57848.338000000003,0.2,57848.338000000003,0.2,28924.169000000002,0.1,28924.169000000002,0.1,0,0,0,0]
[null,8,"IMPERMEABILIZAÇÃO ",24912.05,9.816916877421077E-3,0,0,12456.025,0.5,12456.025,0.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,9,"REVESTIMENTOS INTERNOS E EXTERNOS",219666.86999999997,8.656258330861015E-2,0,0,0,0,0,0,0,0,0,0,43933.373999999996,0.2,43933.373999999996,0.2,43933.373999999996,0.2,21966.686999999998,0.1,21966.686999999998,0.1,43933.373999999996,0.2,0,0]
[null,10,"SISTEMAS DE PISOS",241911.94,9.5328542076451958E-2,0,0,0,0,0,0,0,0,48382.388000000006,0.2,48382.388000000006,0.2,48382.388000000006,0.2,48382.388000000006,0.2,24191.194000000003,0.1,24191.194000000003,0.1,0,0,0,0]
[null,11,"PINTURAS E ACABAMENTOS",67637.700000000012,2.6653514210189196E-2,0,0,0,0,0,0,0,0,0,0,13527.540000000003,0.2,13527.540000000003,0.2,13527.540000000003,0.2,13527.540000000003,0.2,13527.540000000003,0.2,0,0,0,0]
[null,12,"INSTALAÇÕES HIDRÁULICAS",7661.9700000000012,3.0192987974612278E-3,0,0,0,0,0,0,3064.7880000000005,0.4,3064.7880000000005,0.4,766.19700000000012,0.1,766.19700000000012,0.1,0,0,0,0,0,0,0,0,0,0]
[null,13,"INSTALAÇÕES SANITÁRIAS",15001.15,5.9113980028028682E-3,0,0,3000.23,0.2,3000.23,0.2,3000.23,0.2,3000.23,0.2,1500.115,0.1,1500.115,0.1,0,0,0,0,0,0,0,0,0,0]
[null,14,"RESERVATÓRIO E SISTEMA DE TRATAMENTO",109035.39999999998,4.2966815597125008E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,54517.69999999999,0.5,54517.69999999999,0.5,0,0,0,0]
[null,15,"LOUÇAS, ACESSÓRIOS E METAIS",20589.400000000001,8.1135204993556757E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5147.3500000000004,0.25,5147.3500000000004,0.25,10294.700000000001,0.5,0,0]
[null,16,"INSTALAÇÃO DE GÁS COMBUSTÍVEL",1983.8400000000001,7.81757919484869E-4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,495.96000000000004,0.25,495.96000000000004,0.25,991.92000000000007,0.5,0,0]
[null,17,"SISTEMA DE PROTEÇÃO CONTRA INCÊNDIO",2438.36,9.6086742910472887E-4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,609.59,0.25,609.59,0.25,1219.18,0.5,0,0]
[null,18,"SISTEMA HIDRÁULICO PREVENTIVO",27515.61,1.0842883512257569E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,27515.61,1,0,0]
[null,19,"INSTALAÇÕES ELÉTRICAS ",94263.99,3.7145949625344031E-2,0,0,0,0,0,0,0,0,9426.3990000000013,0.1,9426.3990000000013,0.1,18852.798000000003,0.2,18852.798000000003,0.2,18852.798000000003,0.2,18852.798000000003,0.2,0,0,0,0]
[null,20,"SISTEMA DE PROTEÇÃO CONTRA DESCARGAS ATMOSFÉRICAS (SPDA)",73557.37,2.8986237062453984E-2,0,0,36778.684999999998,0.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,36778.684999999998,0.5,0,0]
[null,21,"SERVIÇOS COMPLEMENTARES",21293.05,8.3908029213481377E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,12775.83,0.6,8517.2199999999993,0.4]
[null,22,"CERCAMENTO",143505.35999999999,5.6550151054786238E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,143505.35999999999,1]
[null,23,"SERVIÇOS FINAIS",5855.29,2.3073530770528665E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5855.29,1]
[null,24,"ADMINISTRAÇÃO LOCAL",85577.84,3.3723059396125188E-2,5157.2677342727648,6.0264055908314171E-2,8480.3476141892861,9.9095135074562371E-2,8424.1971883980823,9.843900229776871E-2,7390.5816567173524,8.6360927743880336E-2,8409.8156686847487,9.8270950384874739E-2,8121.2457316804848,9.4898933318257217E-2,8450.2269998973497,9.8743167622568531E-2,8087.5717745029433,9.4505444102152419E-2,6443.5875959591704,7.5295048297072828E-2,6443.5875959591704,7.5295048297072828E-2,4659.4737294447878,5.4447199525540585E-2,5509.9367102938613,6.4385087427935334E-2]
[]
[null,null,"SUBTOTAL",2537665.3699999996,0.99999999999999989,152930.00773427275,6.0264055908314171E-2,251470.29261418927,9.9095135074562371E-2,249805.24718839806,9.843900229776871E-2,219155.13565671735,8.636092774388035E-2,249378.78766868479,9.8270950384874753E-2,240821.73673168049,9.4898933318257217E-2,250577.11699989735,9.8743167622568531E-2,239823.19277450294,9.4505444102152433E-2,191073.63659595916,7.5295048297072828E-2,191073.63659595916,7.5295048297072828E-2,138168.77272944475,5.4447199525540585E-2,163387.80671029387,6.4385087427935347E-2]
[null,null,"TOTAL ACUMULADO",null,null,152930.00773427275,6.0264055908314171E-2,404400.30034846201,0.15935919098287654,654205.5475368601,0.25779819328064524,873360.68319357745,0.34415912102452562,1122739.4708622622,0.44243007140940038,1363561.2075939428,0.53732900472765754,1614138.3245938402,0.63607217235022606,1853961.5173683432,0.73057761645237851,2045035.1539643023,0.8058726647494513,2236108.7905602613,0.88116771304652408,2374277.5632897061,0.93561491257206464,2537665.37,1]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CEL010",null,"CEL010",null,"CEL010",null,"CEL010"]
[null,null,null,null,null,null,null,null,null,null,null,"coef.",null,null,null,null,null,null,"valor s/BDI",null,"valor s/BDI",null,"valor s/BDI",null,"valor s/BDI"]
[null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0.16,null,null,null,null,null,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0.18,null,null,null,null,null,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0.17,null,null,null,null,null,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cód.",null,"Cód.",null,"Cód.",null,"Cód."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CEL007",null,"CEL007",null,"CEL007",null,"CEL007"]
[null,null,null,null,null,null,null,null,null,null,null,"coef.",null,null,null,null,null,null,"valor s/BDI",null,"valor s/BDI",null,"valor s/BDI",null,"valor s/BDI"]
[null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0.16,null,null,null,null,null,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0.18,null,null,null,null,null,null,0,null,0,null,0,null,0]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,"coef."]
[null,null,null,null,null,null,null,null,null,null,null,1.512]
[null,null,null,null,null,null,null,null,null,null,null,4.3200000000000002E-2]
[null,null,null,null,null,null,null,null,null,null,null,0.32]
[null,null,null,null,null,null,null,null,null,null,null,3.3057900000000001E-2]
[null,null,null,null,null,null,null,null,null,null,null,8.9600000000000009]
[null,null,null,null,null,null,null,null,null,null,null,6.4000000000000001E-2]

{"sheet":"BDI","index":2,"n_rows":242,"n_cols":19,"rows_kept":242,"cut":false,"hidden":false,"merged":[[1,1,1,6],[13,2,13,5],[15,2,15,5],[3,2,3,5],[29,2,29,5],[8,2,10,2],[8,4,10,4],[5,2,5,5]]}
[]
[null,"COMPOSIÇÃO DE BDI"]
[]
[null,null,"O valor do BDI é obtido pela fórmula e taxas abaixo:"]
[]
[null,null,"FÓRMULA BDI "]
[]
[]
[null,null,"BDI ="," (1+AC+S+R+G) (1+DF) (1+L)  ",-1]
[null,null,null,"_______________________________________            "]
[null,null,null,"(1-I)"]
[]
[]
[null,null,"Tipo de Obra:"]
[]
[null,null,"CONSTRUÇÃO DE EDIFÍCIOS"]
[]
[null,null,"ONDE (Conforme Acórdão do TCU N°2622/2013):"]
[null,null,"AC =  Taxa de Administração Central",null,null,0.03]
[null,null,"S = Taxa de Seguros",null,null,4.0000000000000001E-3]
[null,null,"G = Taxa de Garantias",null,null,4.0000000000000001E-3]
[null,null,"R = Taxa de Riscos",null,null,9.7000000000000003E-3]
[null,null,"DF = Taxa de Despesas Financeiras",null,null,5.8999999999999999E-3]
[null,null,"L = Taxa de Lucro / Remuneração",null,null,6.1600000000000002E-2]
[null,null,"I = Taxa de Incidência de Impostos",null,null,8.6499999999999994E-2]
[null,null,null,"I1: PIS e COFINS",3.6499999999999998E-2]
[null,null,null,"I2: ISSQN (conforme legislação municipal)",0.05]
[null,null,null,"∑",8.6499999999999994E-2]
[]
[null,null,"Logo, obtem-se com os dados na fórmula o seguinte resultado:"]
[]
[null,null,null,0.22470000000000001]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CEL010"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.03]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.0000000000000001E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.0000000000000001E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.7000000000000003E-3]

{"sheet":"ADM","index":3,"n_rows":235,"n_cols":19,"rows_kept":235,"cut":false,"hidden":false,"merged":[[1,1,1,6],[7,2,7,5],[3,2,3,5],[9,2,9,5],[5,2,5,5]]}
[]
[null,"CONSIDERAÇÕES SOBRE ADMINISTRAÇÃO LOCAL"]
[]
[null,null,"Foi previsto como refência de impacto esperado para os itens associados à Administração Local no Objeto, o seguinte valor percentual inserido no Custo Direto Total do orçamento, conforme Acórdão 2622/2013 do TCU."]
[]
[null,null,"Tipo de Obra:"]
[]
[null,null,"Construção de Edifícios"]
[]
[null,null,"Logo, utilizou-se o seguinte percentual:"]
[]
[null,null,null,3.49E-2]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CEL010"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1º MÊS"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]