{"text_format":"2","workbook":"xlsx","n_sheets":7,"sheets":["Orçamento","Análise","TerraGraph","Engefoto","Topocart","Hiparc","Aerosat"],"not_rendered":{"charts":0,"images":7,"macros":0,"external_links":49,"defined_names":5938,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"run_cost":"one","rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Orçamento","index":0,"n_rows":72,"n_cols":10,"rows_kept":72,"cut":false,"hidden":false,"merged":[[0,1,0,5],[71,0,71,3],[71,4,71,5],[2,1,2,3],[1,0,1,5],[3,1,3,3]]}
[]
["ORÇAMENTO ONERADO"]
["OBJETO:","Orçamento para contratação de empresa especializada para realização de serviços de levantamento cadastral multifinalitário e laudo de avaliação de bem imóvel"]
["LOCALIDADE:","Área de atuação da Codevasf dividida em 8 grupos",null,null,"DATA BASE:","2024-10-01"]
[]
[]
["Grupo","Descrição do Serviço","Uni.","Quant.","Valor Unit c/BDI","Total",null,null,"G1",{"$f":"G15","v":20674814}]
[1,"Cadastro para certificação INCRA","ha.",1200,{"$f":"Análise!F14","v":593.82500000000005},{"$f":"Tabela1[[#This Row],[Valor Unit c/BDI]]*Tabela1[[#This Row],[Quant.]]","v":712590},null,null,"G2",{"$f":"G23","v":2555620.833333333}]
[1,"Cadastro urbano","ha.",400,{"$f":"Análise!M14","v":3349.47},{"$f":"Tabela1[[#This Row],[Valor Unit c/BDI]]*Tabela1[[#This Row],[Quant.]]","v":1339788},null,null,"G3",{"$f":"G31","v":17640150.3125}]
[1,"Cadastro Juridico","uni.",{"$f":"4500+1200","v":5700},{"$f":"Análise!T14","v":461.25},{"$f":"Tabela1[[#This Row],[Valor Unit c/BDI]]*Tabela1[[#This Row],[Quant.]]","v":2629125},null,null,"G4",{"$f":"G39","v":4435152.9666666668}]
[1,"Cadastro Agrícola","uni.",1200,{"$f":"Análise!AA14","v":339.25},{"$f":"Tabela1[[#This Row],[Valor Unit c/BDI]]*Tabela1[[#This Row],[Quant.]]","v":407100},null,null,"G5",{"$f":"G47","v":5361128.4000000004}]
[1,"Cadastro Socioeconomico","uni.",1600,{"$f":"Análise!AH14","v":327.98500000000001},{"$f":"Tabela1[[#This Row],[Valor Unit c/BDI]]*Tabela1[[#This Row],[Quant.]]","v":524776},null,null,"G6",{"$f":"G55","v":4715501}]
[1,"Avaliação de Imóveis","uni.",1200,{"$f":"Análise!AO14","v":1250},{"$f":"Tabela1[[#This Row],[Valor Unit c/BDI]]*Tabela1[[#This Row],[Quant.]]","v":1500000},null,null,"G7",{"$f":"G63","v":4091399.9583333335}]
[1,"Levantamento Planimétrico","ha.",2200,{"$f":"Análise!AV14","v":267.92500000000001},{"$f":"Tabela1[[#This Row],[Valor Unit c/BDI]]*Tabela1[[#This Row],[Quant.]]","v":589435},"Total G1",null,"G8",{"$f":"G71","v":6115972.4499999993}]
[1,"Levantamento Planialtimétrico","ha.",470000,{"$f":"Análise!BC14","v":27.6},{"$f":"Tabela1[[#This Row],[Valor Unit c/BDI]]*Tabela1[[#This Row],[Quant.]]","v":12972000},{"$f":"SUM(F8:F15)","v":20674814},null,"Total",{"$f":"SUM(J7:J14)","v":65589739.920833334}]
[2,"Cadastro para certificação INCRA","ha.",200,{"$f":"Análise!F22","v":1149.6100000000001},{"$f":"Tabela1[[#This Row],[Valor Unit c/BDI]]*Tabela1[[#This Row],[Quant.]]","v":229922.00000000003}]
[2,"Cadastro urbano","ha.",200,{"$f":"Análise!M22","v":3943.6666666666665},{"$f":"Tabela1[[#This Row],[Valor Unit c/BDI]]*Tabela1[[#This Row],[Quant.]]","v":788733.33333333326}]
[2,"Cadastro Juridico","uni.",200,{"$f":"Análise!T22","v":507.75},{"$f":"Tabela1[[#This Row],[Valor Unit c/BDI]]*Tabela1[[#This Row],[Quant.]]","v":101550}]
[2,"Cadastro Agrícola","uni.",200,{"$f":"Análise!AA22","v":410.9},{"$f":"Tabela1[[#This Row],[Valor Unit c/BDI]]*Tabela1[[#This Row],[Quant.]]","v":82180}]
[2,"Cadastro Socioeconomico","uni.",200,{"$f":"Análise!AH22","v":352.17500000000001},{"$f":"Tabela1[[#This Row],[Valor Unit c/BDI]]*Tabela1[[#This Row],[Quant.]]","v":70435}]
[2,"Avaliação de Imóveis","uni.",200,{"$f":"Análise!AO22","v":1500},{"$f":"Tabela1[[#This Row],[Valor Unit c/BDI]]*Tabela1[[#This Row],[Quant.]]","v":300000}]
[2,"Levantamento Planimétrico","ha.",2200,{"$f":"Análise!AV22","v":209.04},{"$f":"Tabela1[[#This Row],[Valor Unit c/BDI]]*Tabela1[[#This Row],[Quant.]]","v":459888},"Total G2"]
[2,"Levantamento Planialtimétrico","ha.",2200,{"$f":"Análise!BC22","v":237.6875},{"$f":"Tabela1[[#This Row],[Valor Unit c/BDI]]*Tabela1[[#This Row],[Quant.]]","v":522912.5},{"$f":"SUM(F16:F23)","v":2555620.833333333}]
[3,"Cadastro para certificação INCRA","ha.",1875,{"$f":"Análise!F30","v":861.42100000000005},{"$f":"Tabela1[[#This Row],[Valor Unit c/BDI]]*Tabela1[[#This Row],[Quant.]]","v":1615164.375}]
[3,"Cadastro urbano","ha.",1875,{"$f":"Análise!M30","v":3604.5},{"$f":"Tabela1[[#This Row],[Valor Unit c/BDI]]*Tabela1[[#This Row],[Quant.]]","v":6758437.5}]
[3,"Cadastro Juridico","uni.",1875,{"$f":"Análise!T30","v":501.65},{"$f":"Tabela1[[#This Row],[Valor Unit c/BDI]]*Tabela1[[#This Row],[Quant.]]","v":940593.75}]
[3,"Cadastro Agrícola","uni.",1875,{"$f":"Análise!AA30","v":890.49},{"$f":"Tabela1[[#This Row],[Valor Unit c/BDI]]*Tabela1[[#This Row],[Quant.]]","v":1669668.75}]
[3,"Cadastro Socioeconomico","uni.",1875,{"$f":"Análise!AH30","v":311.89249999999998},{"$f":"Tabela1[[#This Row],[Valor Unit c/BDI]]*Tabela1[[#This Row],[Quant.]]","v":584798.4375}]
[3,"Avaliação de Imóveis","uni.",1775,{"$f":"Análise!AO30","v":1432.5},{"$f":"Tabela1[[#This Row],[Valor Unit c/BDI]]*Tabela1[[#This Row],[Quant.]]","v":2542687.5}]
[3,"Levantamento Planimétrico","ha.",32000,{"$f":"Análise!AV30","v":82.15},{"$f":"Tabela1[[#This Row],[Valor Unit c/BDI]]*Tabela1[[#This Row],[Quant.]]","v":2628800},"Total G3"]
[3,"Levantamento Planialtimétrico","ha.",32000,{"$f":"Análise!BC30","v":28.125},{"$f":"Tabela1[[#This Row],[Valor Unit c/BDI]]*Tabela1[[#This Row],[Quant.]]","v":900000},{"$f":"SUM(F24:F31)","v":17640150.3125}]
[4,"Cadastro para certificação INCRA","ha.",500,{"$f":"Análise!F38","v":1160.9560000000001},{"$f":"Tabela1[[#This Row],[Valor Unit c/BDI]]*Tabela1[[#This Row],[Quant.]]","v":580478.00000000012}]
[4,"Cadastro urbano","ha.",500,{"$f":"Análise!M38","v":3560.3333333333335},{"$f":"Tabela1[[#This Row],[Valor Unit c/BDI]]*Tabela1[[#This Row],[Quant.]]","v":1780166.6666666667}]
[4,"Cadastro Juridico","uni.",500,{"$f":"Análise!T38","v":516.9},{"$f":"Tabela1[[#This Row],[Valor Unit c/BDI]]*Tabela1[[#This Row],[Quant.]]","v":258450}]
[4,"Cadastro Agrícola","uni.",500,{"$f":"Análise!AA38","v":416.39},{"$f":"Tabela1[[#This Row],[Valor Unit c/BDI]]*Tabela1[[#This Row],[Quant.]]","v":208195}]
[4,"Cadastro Socioeconomico","uni.",500,{"$f":"Análise!AH38","v":354.005},{"$f":"Tabela1[[#This Row],[Valor Unit c/BDI]]*Tabela1[[#This Row],[Quant.]]","v":177002.5}]
[4,"Avaliação de Imóveis","uni.",500,{"$f":"Análise!AO38","v":1500},{"$f":"Tabela1[[#This Row],[Valor Unit c/BDI]]*Tabela1[[#This Row],[Quant.]]","v":750000}]
[4,"Levantamento Planimétrico","ha.",1200,{"$f":"Análise!AV38","v":212.334},{"$f":"Tabela1[[#This Row],[Valor Unit c/BDI]]*Tabela1[[#This Row],[Quant.]]","v":254800.80000000002},"Total G4"]
[4,"Levantamento Planialtimétrico","ha.",1200,{"$f":"Análise!BC38","v":355.05},{"$f":"Tabela1[[#This Row],[Valor Unit c/BDI]]*Tabela1[[#This Row],[Quant.]]","v":426060},{"$f":"SUM(F32:F39)","v":4435152.9666666668}]
[5,"Cadastro para certificação INCRA","ha.",600,{"$f":"Análise!F46","v":1176.0840000000001},{"$f":"Tabela1[[#This Row],[Valor Unit c/BDI]]*Tabela1[[#This Row],[Quant.]]","v":705650.4}]
[5,"Cadastro urbano","ha.",600,{"$f":"Análise!M46","v":3943.6666666666665},{"$f":"Tabela1[[#This Row],[Valor Unit c/BDI]]*Tabela1[[#This Row],[Quant.]]","v":2366200}]
[5,"Cadastro Juridico","uni.",600,{"$f":"Análise!T46","v":529.1},{"$f":"Tabela1[[#This Row],[Valor Unit c/BDI]]*Tabela1[[#This Row],[Quant.]]","v":317460}]
[5,"Cadastro Agrícola","uni.",600,{"$f":"Análise!AA46","v":423.71000000000004},{"$f":"Tabela1[[#This Row],[Valor Unit c/BDI]]*Tabela1[[#This Row],[Quant.]]","v":254226.00000000003}]
[5,"Cadastro Socioeconomico","uni.",600,{"$f":"Análise!AH46","v":356.44499999999999},{"$f":"Tabela1[[#This Row],[Valor Unit c/BDI]]*Tabela1[[#This Row],[Quant.]]","v":213867}]
[5,"Avaliação de Imóveis","uni.",600,{"$f":"Análise!AO46","v":1500},{"$f":"Tabela1[[#This Row],[Valor Unit c/BDI]]*Tabela1[[#This Row],[Quant.]]","v":900000}]
[5,"Levantamento Planimétrico","ha.",500,{"$f":"Análise!AV46","v":681.45},{"$f":"Tabela1[[#This Row],[Valor Unit c/BDI]]*Tabela1[[#This Row],[Quant.]]","v":340725},"Total G5"]
[5,"Levantamento Planialtimétrico","ha.",500,{"$f":"Análise!BC46","v":526},{"$f":"Tabela1[[#This Row],[Valor Unit c/BDI]]*Tabela1[[#This Row],[Quant.]]","v":263000},{"$f":"SUM(F40:F47)","v":5361128.4000000004}]
[6,"Cadastro para certificação INCRA","ha.",600,{"$f":"Análise!F54","v":1105.345},{"$f":"Tabela1[[#This Row],[Valor Unit c/BDI]]*Tabela1[[#This Row],[Quant.]]","v":663207}]
[6,"Cadastro urbano","ha.",600,{"$f":"Análise!M54","v":3486.8033333333333},{"$f":"Tabela1[[#This Row],[Valor Unit c/BDI]]*Tabela1[[#This Row],[Quant.]]","v":2092082}]
[6,"Cadastro Juridico","uni.",600,{"$f":"Análise!T54","v":507.75},{"$f":"Tabela1[[#This Row],[Valor Unit c/BDI]]*Tabela1[[#This Row],[Quant.]]","v":304650}]
[6,"Cadastro Agrícola","uni.",600,{"$f":"Análise!AA54","v":410.9},{"$f":"Tabela1[[#This Row],[Valor Unit c/BDI]]*Tabela1[[#This Row],[Quant.]]","v":246540}]
[6,"Cadastro Socioeconomico","uni.",600,{"$f":"Análise!AH54","v":346.65999999999997},{"$f":"Tabela1[[#This Row],[Valor Unit c/BDI]]*Tabela1[[#This Row],[Quant.]]","v":207995.99999999997}]
[6,"Avaliação de Imóveis","uni.",600,{"$f":"Análise!AO54","v":1643.38},{"$f":"Tabela1[[#This Row],[Valor Unit c/BDI]]*Tabela1[[#This Row],[Quant.]]","v":986028.00000000012}]
[6,"Levantamento Planimétrico","ha.",300,{"$f":"Análise!AV54","v":209.04},{"$f":"Tabela1[[#This Row],[Valor Unit c/BDI]]*Tabela1[[#This Row],[Quant.]]","v":62712},"Total G6"]
[6,"Levantamento Planialtimétrico","ha.",300,{"$f":"Análise!BC54","v":507.62},{"$f":"Tabela1[[#This Row],[Valor Unit c/BDI]]*Tabela1[[#This Row],[Quant.]]","v":152286},{"$f":"SUM(F48:F55)","v":4715501}]
[7,"Cadastro para certificação INCRA","ha.",200,{"$f":"Análise!F62","v":1313.8400000000001},{"$f":"Tabela1[[#This Row],[Valor Unit c/BDI]]*Tabela1[[#This Row],[Quant.]]","v":262768}]
[7,"Cadastro urbano","ha.",500,{"$f":"Análise!M62","v":4285.71},{"$f":"Tabela1[[#This Row],[Valor Unit c/BDI]]*Tabela1[[#This Row],[Quant.]]","v":2142855}]
[7,"Cadastro Juridico","uni.",550,{"$f":"Análise!T62","v":553.5},{"$f":"Tabela1[[#This Row],[Valor Unit c/BDI]]*Tabela1[[#This Row],[Quant.]]","v":304425}]
[7,"Cadastro Agrícola","uni.",200,{"$f":"Análise!AA62","v":407.1},{"$f":"Tabela1[[#This Row],[Valor Unit c/BDI]]*Tabela1[[#This Row],[Quant.]]","v":81420}]
[7,"Cadastro Socioeconomico","uni.",550,{"$f":"Análise!AH62","v":374.71749999999997},{"$f":"Tabela1[[#This Row],[Valor Unit c/BDI]]*Tabela1[[#This Row],[Quant.]]","v":206094.62499999997}]
[7,"Avaliação de Imóveis","uni.",550,{"$f":"Análise!AO62","v":1508.2633333333333},{"$f":"Tabela1[[#This Row],[Valor Unit c/BDI]]*Tabela1[[#This Row],[Quant.]]","v":829544.83333333337}]
[7,"Levantamento Planimétrico","ha.",300,{"$f":"Análise!AV62","v":310.33},{"$f":"Tabela1[[#This Row],[Valor Unit c/BDI]]*Tabela1[[#This Row],[Quant.]]","v":93099},"Total G7"]
[7,"Levantamento Planialtimétrico","ha.",300,{"$f":"Análise!BC62","v":570.64499999999998},{"$f":"Tabela1[[#This Row],[Valor Unit c/BDI]]*Tabela1[[#This Row],[Quant.]]","v":171193.5},{"$f":"SUM(F56:F63)","v":4091399.9583333335}]
[8,"Cadastro para certificação INCRA","ha.",730,{"$f":"Análise!F70","v":1143.165},{"$f":"Tabela1[[#This Row],[Valor Unit c/BDI]]*Tabela1[[#This Row],[Quant.]]","v":834510.45}]
[8,"Cadastro urbano","ha.",600,{"$f":"Análise!M70","v":3529.41},{"$f":"Tabela1[[#This Row],[Valor Unit c/BDI]]*Tabela1[[#This Row],[Quant.]]","v":2117646}]
[8,"Cadastro Juridico","uni.",760,{"$f":"Análise!T70","v":538.25},{"$f":"Tabela1[[#This Row],[Valor Unit c/BDI]]*Tabela1[[#This Row],[Quant.]]","v":409070}]
[8,"Cadastro Agrícola","uni.",730,{"$f":"Análise!AA70","v":429.2},{"$f":"Tabela1[[#This Row],[Valor Unit c/BDI]]*Tabela1[[#This Row],[Quant.]]","v":313316}]
[8,"Cadastro Socioeconomico","uni.",1330,{"$f":"Análise!AH70","v":352.76},{"$f":"Tabela1[[#This Row],[Valor Unit c/BDI]]*Tabela1[[#This Row],[Quant.]]","v":469170.8}]
[8,"Avaliação de Imóveis","uni.",760,{"$f":"Análise!AO70","v":1643.38},{"$f":"Tabela1[[#This Row],[Valor Unit c/BDI]]*Tabela1[[#This Row],[Quant.]]","v":1248968.8}]
[8,"Levantamento Planimétrico","ha.",2520,{"$f":"Análise!AV70","v":220.01999999999998},{"$f":"Tabela1[[#This Row],[Valor Unit c/BDI]]*Tabela1[[#This Row],[Quant.]]","v":554450.39999999991},"Total G8"]
[8,"Levantamento Planialtimétrico","ha.",2520,{"$f":"Análise!BC70","v":67},{"$f":"Tabela1[[#This Row],[Valor Unit c/BDI]]*Tabela1[[#This Row],[Quant.]]","v":168840},{"$f":"SUM(F64:F71)","v":6115972.4499999993}]
["TOTAL COM BDI:",null,null,null,{"$f":"SUM(Tabela1[Total])","v":65589739.920833319}]

{"sheet":"Análise","index":1,"n_rows":70,"n_cols":55,"rows_kept":70,"cut":false,"hidden":false,"merged":[[29,37,29,39],[29,44,29,46],[29,51,29,53],[29,2,29,4],[29,9,29,11],[29,16,29,18],[29,23,29,25],[29,30,29,32],[13,30,13,32],[13,37,13,39],[13,44,13,46],[13,51,13,53],[21,2,21,4],[21,9,21,11],[21,16,21,18],[21,23,21,25],[21,30,21,32],[21,37,21,39],[21,44,21,46],[21,51,21,53],[13,2,13,4],[13,9,13,11],[13,16,13,18],[13,23,13,25],[6,28,6,33],[6,35,6,40],[6,42,6,47],[6,49,6,54],[6,0,6,5],[6,7,6,12],[6,14,6,19],[6,21,6,26],[37,37,37,39],[37,44,37,46],[37,51,37,53],[45,2,45,4],[45,9,45,11],[45,16,45,18],[45,23,45,25],[45,30,45,32],[45,37,45,39],[45,44,45,46],[45,51,45,53],[37,2,37,4],[37,9,37,11],[37,16,37,18],[37,23,37,25],[37,30,37,32],[53,37,53,39],[53,44,53,46],[53,51,53,53],[61,2,61,4],[61,9,61,11],[61,16,61,18],[61,23,61,25],[61,30,61,32],[61,37,61,39],[61,44,61,46],[61,51,61,53],[53,2,53,4],[53,9,53,11],[53,16,53,18],[53,23,53,25],[53,30,53,32],[69,37,69,39],[69,44,69,46],[69,51,69,53],[69,2,69,4],[69,9,69,11],[69,16,69,18],[69,23,69,25],[69,30,69,32]]}
[]
[]
[]
[]
[]
[]
["Cadastro para certificação INCRA",{"$nulls":6},"Cadastro Urbano",{"$nulls":6},"Cadastro Juridico",{"$nulls":6},"Cadastro Agrícola",{"$nulls":6},"Cadastro Socioeconomico",{"$nulls":6},"Avaliação de Imóveis",{"$nulls":6},"Levantamento Planimétrico",{"$nulls":6},"Levantamento Planialtimétrico"]
["Grupo 1","TerraGraph","Engefoto","Topocart","Hiparc","Aerosat",null,"Grupo 1","TerraGraph","Engefoto","Topocart","Hiparc","Aerosat",null,"Grupo 1","TerraGraph","Engefoto","Topocart","Hiparc","Aerosat",null,"Grupo 1","TerraGraph","Engefoto","Topocart","Hiparc","Aerosat",null,"Grupo 1","TerraGraph","Engefoto","Topocart","Hiparc","Aerosat",null,"Grupo 1","TerraGraph","Engefoto","Topocart","Hiparc","Aerosat",null,"Grupo 1","TerraGraph","Engefoto","Topocart","Hiparc","Aerosat",null,"Grupo 1","TerraGraph","Engefoto","Topocart","Hiparc","Aerosat"]
["Valor Unit c/ BDI",{"$f":"TerraGraph!G8","v":431.25},{"$f":"Engefoto!G8","v":6305},{"$f":"Topocart!G8","v":756.4},{"$f":"Hiparc!G8","v":1416.47},{"$f":"Aerosat!G8","v":62.5},null,"Valor Unit c/ BDI",{"$f":"TerraGraph!G9","v":2645},{"$f":"Engefoto!G9","v":3874},{"$f":"Topocart!G9","v":829.6},{"$f":"Hiparc!G9","v":3529.41},{"$f":"Aerosat!G9","v":250},null,"Valor Unit c/ BDI",{"$f":"TerraGraph!G10","v":2300},{"$f":"Engefoto!G10","v":1300},{"$f":"Topocart!G10","v":610},{"$f":"Hiparc!G10","v":147.06},{"$f":"Aerosat!G10","v":312.5},null,"Valor Unit c/ BDI",{"$f":"TerraGraph!G11","v":3967.5},{"$f":"Engefoto!G11","v":1404},{"$f":"Topocart!G11","v":366},{"$f":"Hiparc!G11","v":2647.06},{"$f":"Aerosat!G11","v":312.5},null,"Valor Unit c/ BDI",{"$f":"TerraGraph!G12","v":402.5},{"$f":"Engefoto!G12","v":546.65},{"$f":"Topocart!G12","v":244},{"$f":"Hiparc!G12","v":352.94},{"$f":"Aerosat!G12","v":312.5},null,"Valor Unit c/ BDI",{"$f":"TerraGraph!G13","v":345},{"$f":"Engefoto!G13","v":1235},{"$f":"Topocart!G13","v":4270},{"$f":"Hiparc!G13","v":1411.76},{"$f":"Aerosat!G13","v":1250},null,"Valor Unit c/ BDI",{"$f":"TerraGraph!G14","v":316.25},{"$f":"Engefoto!G14","v":1050.4000000000001},{"$f":"Topocart!G14","v":219.6},{"$f":"Hiparc!G14","v":58.82},{"$f":"Aerosat!G14","v":125},null,"Valor Unit c/ BDI",{"$f":"TerraGraph!G15","v":111.55},{"$f":"Engefoto!G15","v":50.7},{"$f":"Topocart!G15","v":42.7},{"$f":"Hiparc!G15","v":11.76},{"$f":"Aerosat!G15","v":12.5}]
["Distância da Média",{"$f":"ABS(B9-F11)","v":1363.0739999999998},{"$f":"ABS(C9-$F$11)","v":4510.6760000000004},{"$f":"ABS(D9-$F$11)","v":1037.924},377.85399999999981,1731.8239999999998,null,"Distância da Média",{"$f":"ABS(I9-M11)","v":419.39800000000014},{"$f":"ABS(J9-$M$11)","v":1648.3980000000001},{"$f":"ABS(K9-$M$11)","v":1396.002},1303.808,1975.6019999999999,null,"Distância da Média",{"$f":"ABS(P9-T11)","v":1366.088},{"$f":"ABS(Q9-$T$11)","v":366.08799999999997},{"$f":"ABS(R9-$T$11)","v":323.91200000000003},786.85200000000009,621.41200000000003,null,"Distância da Média",{"$f":"ABS(W9-AA11)","v":2228.0880000000002},{"$f":"ABS(X9-$AA$11)","v":335.41199999999981},{"$f":"ABS(Y9-$AA$11)","v":1373.4119999999998},907.64800000000014,1426.9119999999998,null,"Distância da Média",{"$f":"ABS(AD9-AH11)","v":30.781999999999982},{"$f":"ABS(AE9-$AH$11)","v":174.93199999999996},{"$f":"ABS(AF9-$AH$11)","v":127.71800000000002},18.77800000000002,59.218000000000018,null,"Distância da Média",{"$f":"ABS(AK9-AO11)","v":1357.3520000000001},{"$f":"ABS(AL9-$AO$11)","v":467.35200000000009},{"$f":"ABS(AM9-$AO$11)","v":2567.6480000000001},290.5920000000001,452.35200000000009,null,"Distância da Média",{"$f":"ABS(AR9-AV11)","v":37.76400000000001},{"$f":"ABS(AS9-$AV$11)","v":696.38600000000008},{"$f":"ABS(AT9-$AV$11)","v":134.41400000000002},295.19400000000002,229.01400000000001,null,"Distância da Média",{"$f":"ABS(AY9-BC11)","v":65.707999999999998},{"$f":"ABS(AZ9-$BC$11)","v":4.8580000000000041},{"$f":"ABS(BA9-$BC$11)","v":3.1419999999999959},34.082000000000001,33.341999999999999]
[{"$nulls":4},"Média",{"$f":"AVERAGE(B9:F9)","v":1794.3239999999998},{"$nulls":5},"Média",{"$f":"AVERAGE(I9:M9)","v":2225.6019999999999},{"$nulls":5},"Média",{"$f":"AVERAGE(P9:T9)","v":933.91200000000003},{"$nulls":5},"Média",{"$f":"AVERAGE(W9:AA9)","v":1739.4119999999998},{"$nulls":5},"Média",{"$f":"AVERAGE(AD9:AH9)","v":371.71800000000002},{"$nulls":5},"Média",{"$f":"AVERAGE(AK9:AO9)","v":1702.3520000000001},{"$nulls":5},"Média",{"$f":"AVERAGE(AR9:AV9)","v":354.01400000000001},{"$nulls":5},"Média",{"$f":"AVERAGE(AY9:BC9)","v":45.841999999999999}]
[{"$nulls":4},"Mediana",{"$f":"MEDIAN(B9:F9)","v":756.4},{"$nulls":5},"Mediana",{"$f":"MEDIAN(I9:M9)","v":2645},{"$nulls":5},"Mediana",{"$f":"MEDIAN(P9:T9)","v":610},{"$nulls":5},"Mediana",{"$f":"MEDIAN(W9:AA9)","v":1404},{"$nulls":5},"Mediana",{"$f":"MEDIAN(AD9:AH9)","v":352.94},{"$nulls":5},"Mediana",{"$f":"MEDIAN(AK9:AO9)","v":1250},{"$nulls":5},"Mediana",{"$f":"MEDIAN(AR9:AV9)","v":219.6},{"$nulls":5},"Mediana",{"$f":"MEDIAN(AY9:BC9)","v":42.7}]
[{"$nulls":4},"CV",{"$f":"STDEVA(B9,D9)/AVERAGE(B9,D9)","v":0.3871776531853755},{"$nulls":5},"CV",{"$f":"STDEVA(J9,L9,I9)/AVERAGE(J9,L9,I9)","v":0.18926909146223878},{"$nulls":5},"CV",{"$f":"STDEVA(R9,T9)/AVERAGE(R9,T9)","v":0.45607429247262415},{"$nulls":5},"CV",{"$f":"STDEVA(Y9,AA9)/AVERAGE(Y9,AA9)","v":0.11151131258210845},{"$nulls":5},"CV",{"$f":"STDEVA(AF9:AH9,AD9)/AVERAGE(AF9:AH9,AD9)","v":0.2042890313746982},{"$nulls":5},"CV",{"$f":"STDEVA(AN9,AO9,AL9)/AVERAGE(AN9,AO9,AL9)","v":7.5454754193425427E-2},{"$nulls":5},"CV",{"$f":"STDEVA(AT9,AR9)/AVERAGE(AT9,AR9)","v":0.25507836298098246},{"$nulls":5},"CV",{"$f":"STDEVA(AZ9:BC9)/AVERAGE(AZ9:BC9)","v":0.68763230650090656}]
[null,null,"Valor admitido: mediana do agrupamento CV",null,null,{"$f":"MEDIAN(B9,D9)","v":593.82500000000005},null,null,null,"Valor admitido: média do agrupamento CV",null,null,{"$f":"AVERAGE(J9,L9,I9)","v":3349.47},null,null,null,"Valor admitido: mediana do agrupamento CV",null,null,{"$f":"MEDIAN(R9,T9)","v":461.25},null,null,null,"Valor admitido: mediana do agrupamento CV",null,null,{"$f":"MEDIAN(Y9,AA9)","v":339.25},null,null,null,"Valor admitido: média do agrupamento CV",null,null,{"$f":"AVERAGE(AF9:AH9,AD9)","v":327.98500000000001},null,null,null,"Valor admitido: mediana do agrupamento CV",null,null,{"$f":"MEDIAN(AL9,AN9,AO9)","v":1250},null,null,null,"Valor admitido: mediana do agrupamento CV",null,null,{"$f":"AVERAGE(AT9,AR9)","v":267.92500000000001},null,null,null,"Valor admitido: mediana do agrupamento CV",null,null,{"$f":"MEDIAN(AZ9:BC9)","v":27.6}]
[]
["Grupo 2","TerraGraph","Engefoto","Topocart","Hiparc","Aerosat",null,"Grupo 2","TerraGraph","Engefoto","Topocart","Hiparc","Aerosat",null,"Grupo 2","TerraGraph","Engefoto","Topocart","Hiparc","Aerosat",null,"Grupo 2","TerraGraph","Engefoto","Topocart","Hiparc","Aerosat",null,"Grupo 2","TerraGraph","Engefoto","Topocart","Hiparc","Aerosat",null,"Grupo 2","TerraGraph","Engefoto","Topocart","Hiparc","Aerosat",null,"Grupo 2","TerraGraph","Engefoto","Topocart","Hiparc","Aerosat",null,"Grupo 2","TerraGraph","Engefoto","Topocart","Hiparc","Aerosat"]
["Valor Unit c/ BDI",{"$f":"TerraGraph!G16","v":362.25},{"$f":"Engefoto!G16","v":6487},{"$f":"Topocart!G16","v":794.22},{"$f":"Hiparc!G16","v":1505},{"$f":"Aerosat!G16","v":125},null,"Valor Unit c/ BDI",{"$f":"TerraGraph!G17","v":4025},{"$f":"Engefoto!G17","v":4056},{"$f":"Topocart!G17","v":871.08},{"$f":"Hiparc!G17","v":3750},{"$f":"Aerosat!G17","v":437.5},null,"Valor Unit c/ BDI",{"$f":"TerraGraph!G18","v":2587.5},{"$f":"Engefoto!G18","v":1365},{"$f":"Topocart!G18","v":640.5},{"$f":"Hiparc!G18","v":156.25},{"$f":"Aerosat!G18","v":375},null,"Valor Unit c/ BDI",{"$f":"TerraGraph!G19","v":4025},{"$f":"Engefoto!G19","v":247},{"$f":"Topocart!G19","v":384.3},{"$f":"Hiparc!G19","v":2812.5},{"$f":"Aerosat!G19","v":437.5},null,"Valor Unit c/ BDI",{"$f":"TerraGraph!G20","v":402.5},{"$f":"Engefoto!G20","v":565.5},{"$f":"Topocart!G20","v":256.2},{"$f":"Hiparc!G20","v":375},{"$f":"Aerosat!G20","v":375},null,"Valor Unit c/ BDI",{"$f":"TerraGraph!G21","v":2875},{"$f":"Engefoto!G21","v":1248},{"$f":"Topocart!G21","v":4483.5},{"$f":"Hiparc!G21","v":1500},{"$f":"Aerosat!G21","v":1875},null,"Valor Unit c/ BDI",{"$f":"TerraGraph!G22","v":316.25},{"$f":"Engefoto!G22","v":1050.4000000000001},{"$f":"Topocart!G22","v":230.57999999999998},{"$f":"Hiparc!G22","v":62.5},{"$f":"Aerosat!G22","v":187.5},null,"Valor Unit c/ BDI",{"$f":"TerraGraph!G23","v":362.25},{"$f":"Engefoto!G23","v":97.5},{"$f":"Topocart!G23","v":366},{"$f":"Hiparc!G23","v":125},{"$f":"Aerosat!G23","v":62.5}]
["Distância da Média",{"$f":"ABS(B17-F19)","v":1492.4440000000002},{"$f":"ABS(C17-$F$19)","v":4632.3059999999996},{"$f":"ABS(D17-$F$19)","v":1060.4740000000002},349.69400000000019,1729.6940000000002,null,"Distância da Média",{"$f":"ABS(I17-M19)","v":1397.0839999999998},{"$f":"ABS(J17-$M$19)","v":1428.0839999999998},{"$f":"ABS(K17-$M$19)","v":1756.8360000000002},1122.0839999999998,2190.4160000000002,null,"Distância da Média",{"$f":"ABS(P17-T19)","v":1562.65},{"$f":"ABS(Q17-$T$19)","v":340.15000000000009},{"$f":"ABS(R17-$T$19)","v":384.34999999999991},868.59999999999991,649.84999999999991,null,"Distância da Média",{"$f":"ABS(W17-AA19)","v":2443.7399999999998},{"$f":"ABS(X17-$AA$19)","v":1334.26},{"$f":"ABS(Y17-$AA$19)","v":1196.96},1231.24,1143.76,null,"Distância da Média",{"$f":"ABS(AD17-AH19)","v":7.6599999999999682},{"$f":"ABS(AE17-$AH$19)","v":170.65999999999997},{"$f":"ABS(AF17-$AH$19)","v":138.64000000000004},19.840000000000032,19.840000000000032,null,"Distância da Média",{"$f":"ABS(AK17-AO19)","v":478.69999999999982},{"$f":"ABS(AL17-$AO$19)","v":1148.3000000000002},{"$f":"ABS(AM17-$AO$19)","v":2087.1999999999998},896.30000000000018,521.30000000000018,null,"Distância da Média",{"$f":"ABS(AR17-AV19)","v":53.196000000000026},{"$f":"ABS(AS17-$AV$19)","v":680.95400000000006},{"$f":"ABS(AT17-$AV$19)","v":138.86600000000004},306.94600000000003,181.94600000000003,null,"Distância da Média",{"$f":"ABS(AY17-BC19)","v":159.6},{"$f":"ABS(AZ17-$BC$19)","v":105.15},{"$f":"ABS(BA17-$BC$19)","v":163.35},77.650000000000006,140.15]
[{"$nulls":4},"Média",{"$f":"AVERAGE(B17:F17)","v":1854.6940000000002},{"$nulls":5},"Média",{"$f":"AVERAGE(I17:M17)","v":2627.9160000000002},{"$nulls":5},"Média",{"$f":"AVERAGE(P17:T17)","v":1024.8499999999999},{"$nulls":5},"Média",{"$f":"AVERAGE(W17:AA17)","v":1581.26},{"$nulls":5},"Média",{"$f":"AVERAGE(AD17:AH17)","v":394.84000000000003},{"$nulls":5},"Média",{"$f":"AVERAGE(AK17:AO17)","v":2396.3000000000002},{"$nulls":5},"Média",{"$f":"AVERAGE(AR17:AV17)","v":369.44600000000003},{"$nulls":5},"Média",{"$f":"AVERAGE(AY17:BC17)","v":202.65}]
[{"$nulls":4},"Mediana",{"$f":"MEDIAN(B17:F17)","v":794.22},{"$nulls":5},"Mediana",{"$f":"MEDIAN(I17:M17)","v":3750},{"$nulls":5},"Mediana",{"$f":"MEDIAN(P17:T17)","v":640.5},{"$nulls":5},"Mediana",{"$f":"MEDIAN(W17:AA17)","v":437.5},{"$nulls":5},"Mediana",{"$f":"MEDIAN(AD17:AH17)","v":375},{"$nulls":5},"Mediana",{"$f":"MEDIAN(AK17:AO17)","v":1875},{"$nulls":5},"Mediana",{"$f":"MEDIAN(AR17:AV17)","v":230.57999999999998},{"$nulls":5},"Mediana",{"$f":"MEDIAN(AY17:BC17)","v":125}]
[{"$nulls":4},"CV",{"$f":"STDEVA(D17:E17)/AVERAGE(D17:E17)","v":0.43718944505682245},{"$nulls":5},"CV",{"$f":"STDEVA(J17,L17,I17)/AVERAGE(J17,L17,I17)","v":4.2710240763802206E-2},{"$nulls":5},"CV",{"$f":"STDEVA(R17,T17)/AVERAGE(R17,T17)","v":0.36974268912856401},{"$nulls":5},"CV",{"$f":"STDEVA(Y17,AA17)/AVERAGE(Y17,AA17)","v":9.1550452078667119E-2},{"$nulls":5},"CV",{"$f":"STDEVA(AF17:AH17,AD17)/AVERAGE(AF17:AH17,AD17)","v":0.1853720491591116},{"$nulls":5},"CV",{"$f":"STDEVA(AN17,AO17,AL17)/AVERAGE(AN17,AO17,AL17)","v":0.20474001176609205},{"$nulls":5},"CV",{"$f":"STDEVA(AT17,AV17)/AVERAGE(AT17,AV17)","v":0.14572407258666464},{"$nulls":5},"CV",{"$f":"STDEVA(AY17:BB17)/AVERAGE(AY17:BB17)","v":0.6160882377116742}]
[null,null,"Valor admitido: mediana do agrupamento CV",null,null,{"$f":"MEDIAN(D17:E17)","v":1149.6100000000001},null,null,null,"Valor admitido: média do agrupamento CV",null,null,{"$f":"AVERAGE(J17,L17,I17)","v":3943.6666666666665},null,null,null,"Valor admitido: mediana do agrupamento CV",null,null,{"$f":"MEDIAN(R17,T17)","v":507.75},null,null,null,"Valor admitido: mediana do agrupamento CV",null,null,{"$f":"MEDIAN(Y17,AA17)","v":410.9},null,null,null,"Valor admitido: média do agrupamento CV",null,null,{"$f":"AVERAGE(AF17:AH17,AD17)","v":352.17500000000001},null,null,null,"Valor admitido: mediana do agrupamento CV",null,null,{"$f":"MEDIAN(AL17,AN17,AO17)","v":1500},null,null,null,"Valor admitido: mediana do agrupamento CV",null,null,{"$f":"MEDIAN(AT17,AV17)","v":209.04},null,null,null,"Valor admitido: média do agrupamento CV",null,null,{"$f":"AVERAGE(AY17:BB17)","v":237.6875}]
[]
["Grupo 3","TerraGraph","Engefoto","Topocart","Hiparc","Aerosat",null,"Grupo 3","TerraGraph","Engefoto","Topocart","Hiparc","Aerosat",null,"Grupo 3","TerraGraph","Engefoto","Topocart","Hiparc","Aerosat",null,"Grupo 3","TerraGraph","Engefoto","Topocart","Hiparc","Aerosat",null,"Grupo 3","TerraGraph","Engefoto","Topocart","Hiparc","Aerosat",null,"Grupo 3","TerraGraph","Engefoto","Topocart","Hiparc","Aerosat",null,"Grupo 3","TerraGraph","Engefoto","Topocart","Hiparc","Aerosat",null,"Grupo 3","TerraGraph","Engefoto","Topocart","Hiparc","Aerosat"]
["Valor Unit c/ BDI",{"$f":"TerraGraph!G24","v":362.25},{"$f":"Engefoto!G24","v":6305},{"$f":"Topocart!G24","v":779.0920000000001},{"$f":"Hiparc!G24","v":943.75},{"$f":"Aerosat!G24","v":75},null,"Valor Unit c/ BDI",{"$f":"TerraGraph!G25","v":3335},{"$f":"Engefoto!G25","v":3874},{"$f":"Topocart!G25","v":854.48799999999994},{"$f":"Hiparc!G25","v":1562.5},{"$f":"Aerosat!G25","v":281.25},null,"Valor Unit c/ BDI",{"$f":"TerraGraph!G26","v":2587.5},{"$f":"Engefoto!G26","v":1300},{"$f":"Topocart!G26","v":628.29999999999995},{"$f":"Hiparc!G26","v":93.75},{"$f":"Aerosat!G26","v":375},null,"Valor Unit c/ BDI",{"$f":"TerraGraph!G27","v":4571.25},{"$f":"Engefoto!G27","v":1404},{"$f":"Topocart!G27","v":376.98},{"$f":"Hiparc!G27","v":1437.5},{"$f":"Aerosat!G27","v":375},null,"Valor Unit c/ BDI",{"$f":"TerraGraph!G28","v":402.5},{"$f":"Engefoto!G28","v":546.65},{"$f":"Topocart!G28","v":251.32},{"$f":"Hiparc!G28","v":218.75},{"$f":"Aerosat!G28","v":375},null,"Valor Unit c/ BDI",{"$f":"TerraGraph!G29","v":2875},{"$f":"Engefoto!G29","v":1235},{"$f":"Topocart!G29","v":4398.1000000000004},{"$f":"Hiparc!G29","v":1500},{"$f":"Aerosat!G29","v":1562.5},null,"Valor Unit c/ BDI",{"$f":"TerraGraph!G30","v":66.7},{"$f":"Engefoto!G30","v":1050.4000000000001},{"$f":"Topocart!G30","v":97.6},{"$f":"Hiparc!G30","v":12.5},{"$f":"Aerosat!G30","v":187.5},null,"Valor Unit c/ BDI",{"$f":"TerraGraph!G31","v":146.05000000000001},{"$f":"Engefoto!G31","v":97.5},{"$f":"Topocart!G31","v":134.19999999999999},{"$f":"Hiparc!G31","v":25},{"$f":"Aerosat!G31","v":31.25}]
["Distância da Média",{"$f":"ABS(B25-F27)","v":1330.7684000000002},{"$f":"ABS(C25-$F$27)","v":4611.9816000000001},{"$f":"ABS(D25-$F$27)","v":913.92640000000006},749.26840000000016,1618.0184000000002,null,"Distância da Média",{"$f":"ABS(I25-M27)","v":1353.5523999999998},{"$f":"ABS(J25-$M$27)","v":1892.5523999999998},{"$f":"ABS(K25-$M$27)","v":1126.9596000000001},418.94760000000019,1700.1976000000002,null,"Distância da Média",{"$f":"ABS(P25-T27)","v":1590.59},{"$f":"ABS(Q25-$T$27)","v":303.08999999999992},{"$f":"ABS(R25-$T$27)","v":368.61000000000013},903.16000000000008,621.91000000000008,null,"Distância da Média",{"$f":"ABS(W25-AA27)","v":2938.3040000000001},{"$f":"ABS(X25-$AA$27)","v":228.94599999999991},{"$f":"ABS(Y25-$AA$27)","v":1255.9659999999999},195.44599999999991,1257.9459999999999,null,"Distância da Média",{"$f":"ABS(AD25-AH27)","v":43.656000000000006},{"$f":"ABS(AE25-$AH$27)","v":187.80599999999998},{"$f":"ABS(AF25-$AH$27)","v":107.524},140.09399999999999,16.156000000000006,null,"Distância da Média",{"$f":"ABS(AK25-AO27)","v":560.88000000000011},{"$f":"ABS(AL25-$AO$27)","v":1079.1199999999999},{"$f":"ABS(AM25-$AO$27)","v":2083.9800000000005},814.11999999999989,751.61999999999989,null,"Distância da Média",{"$f":"ABS(AR25-AV27)","v":216.24},{"$f":"ABS(AS25-$AV$27)","v":767.46},{"$f":"ABS(AT25-$AV$27)","v":185.34},270.44,95.44,null,"Distância da Média",{"$f":"ABS(AY25-BC27)","v":59.250000000000014},{"$f":"ABS(AZ25-$BC$27)","v":10.700000000000003},{"$f":"ABS(BA25-$BC$27)","v":47.399999999999991},61.8,55.55]
[{"$nulls":4},"Média",{"$f":"AVERAGE(B25:F25)","v":1693.0184000000002},{"$nulls":5},"Média",{"$f":"AVERAGE(I25:M25)","v":1981.4476000000002},{"$nulls":5},"Média",{"$f":"AVERAGE(P25:T25)","v":996.91000000000008},{"$nulls":5},"Média",{"$f":"AVERAGE(W25:AA25)","v":1632.9459999999999},{"$nulls":5},"Média",{"$f":"AVERAGE(AD25:AH25)","v":358.84399999999999},{"$nulls":5},"Média",{"$f":"AVERAGE(AK25:AO25)","v":2314.12},{"$nulls":5},"Média",{"$f":"AVERAGE(AR25:AV25)","v":282.94},{"$nulls":5},"Média",{"$f":"AVERAGE(AY25:BC25)","v":86.8}]
[{"$nulls":4},"Mediana",{"$f":"MEDIAN(B25:F25)","v":779.0920000000001},{"$nulls":5},"Mediana",{"$f":"MEDIAN(I25:M25)","v":1562.5},{"$nulls":5},"Mediana",{"$f":"MEDIAN(P25:T25)","v":628.29999999999995},{"$nulls":5},"Mediana",{"$f":"MEDIAN(W25:AA25)","v":1404},{"$nulls":5},"Mediana",{"$f":"MEDIAN(AD25:AH25)","v":375},{"$nulls":5},"Mediana",{"$f":"MEDIAN(AK25:AO25)","v":1562.5},{"$nulls":5},"Mediana",{"$f":"MEDIAN(AR25:AV25)","v":97.6},{"$nulls":5},"Mediana",{"$f":"MEDIAN(AY25:BC25)","v":97.5}]
[{"$nulls":4},"CV",{"$f":"STDEVA(D25:E25)/AVERAGE(D25:E25)","v":0.13516130716178787},{"$nulls":5},"CV",{"$f":"STDEVA(I25,J25)/AVERAGE(I25,J25)","v":0.10573742684409741},{"$nulls":5},"CV",{"$f":"STDEVA(R25,T25)/AVERAGE(R25,T25)","v":0.35704205656244858},{"$nulls":5},"CV",{"$f":"STDEVA(X25:AA25)/AVERAGE(X25:AA25)","v":0.67160304985917385},{"$nulls":5},"CV",{"$f":"STDEVA(AF25,AG25,AH25,AD25)/AVERAGE(AF25,AG25,AH25,AD25)","v":0.28996371574306273},{"$nulls":5},"CV",{"$f":"STDEVA(AN25,AO25,AL25)/AVERAGE(AN25,AO25,AL25)","v":0.1213761678840494},{"$nulls":5},"CV",{"$f":"STDEVA(AT25,AR25)/AVERAGE(AT25,AR25)","v":0.26597199681879741},{"$nulls":5},"CV",{"$f":"STDEVA(BB25,BC25)/AVERAGE(BB25,BC25)","v":0.15713484026367724}]
[null,null,"Valor admitido: mediana do agrupamento CV",null,null,{"$f":"MEDIAN(D25:E25)","v":861.42100000000005},null,null,null,"Valor admitido: mediana do agrupamento CV",null,null,{"$f":"MEDIAN(I25,J25)","v":3604.5},null,null,null,"Valor admitido: mediana do agrupamento CV",null,null,{"$f":"MEDIAN(R25,T25)","v":501.65},null,null,null,"Valor admitido: mediana do agrupamento CV",null,null,{"$f":"MEDIAN(X25:AA25)","v":890.49},null,null,null,"Valor admitido: média do agrupamento CV",null,null,{"$f":"AVERAGE(AD25,AF25,AG25,AH25)","v":311.89249999999998},null,null,null,"Valor admitido: média do agrupamento CV",null,null,{"$f":"AVERAGE(AL25,AN25,AO25)","v":1432.5},null,null,null,"Valor admitido: mediana do agrupamento CV",null,null,{"$f":"MEDIAN(AT25,AR25)","v":82.15},null,null,null,"Valor admitido: mediana do agrupamento CV",null,null,{"$f":"MEDIAN(BB25:BC25)","v":28.125}]
[]
["Grupo 4","TerraGraph","Engefoto","Topocart","Hiparc","Aerosat",null,"Grupo 4","TerraGraph","Engefoto","Topocart","Hiparc","Aerosat",null,"Grupo 4","TerraGraph","Engefoto","Topocart","Hiparc","Aerosat",null,"Grupo 4","TerraGraph","Engefoto","Topocart","Hiparc","Aerosat",null,"Grupo 4","TerraGraph","Engefoto","Topocart","Hiparc","Aerosat",null,"Grupo 4","TerraGraph","Engefoto","Topocart","Hiparc","Aerosat",null,"Grupo 4","TerraGraph","Engefoto","Topocart","Hiparc","Aerosat",null,"Grupo 4","TerraGraph","Engefoto","Topocart","Hiparc","Aerosat"]
["Valor Unit c/ BDI",{"$f":"TerraGraph!G32","v":362.25},{"$f":"Engefoto!G32","v":6487},{"$f":"Topocart!G32","v":816.91200000000003},{"$f":"Hiparc!G32","v":1505},{"$f":"Aerosat!G32","v":125},null,"Valor Unit c/ BDI",{"$f":"TerraGraph!G33","v":2875},{"$f":"Engefoto!G33","v":4056},{"$f":"Topocart!G33","v":895.96799999999996},{"$f":"Hiparc!G33","v":3750},{"$f":"Aerosat!G33","v":437.5},null,"Valor Unit c/ BDI",{"$f":"TerraGraph!G34","v":3162.5},{"$f":"Engefoto!G34","v":1365},{"$f":"Topocart!G34","v":658.8},{"$f":"Hiparc!G34","v":156.25},{"$f":"Aerosat!G34","v":375},null,"Valor Unit c/ BDI",{"$f":"TerraGraph!G35","v":4364.25},{"$f":"Engefoto!G35","v":247},{"$f":"Topocart!G35","v":395.28},{"$f":"Hiparc!G35","v":2812.5},{"$f":"Aerosat!G35","v":437.5},null,"Valor Unit c/ BDI",{"$f":"TerraGraph!G36","v":402.5},{"$f":"Engefoto!G36","v":565.5},{"$f":"Topocart!G36","v":263.52},{"$f":"Hiparc!G36","v":375},{"$f":"Aerosat!G36","v":375},null,"Valor Unit c/ BDI",{"$f":"TerraGraph!G37","v":2875},{"$f":"Engefoto!G37","v":1248},{"$f":"Topocart!G37","v":4611.6000000000004},{"$f":"Hiparc!G37","v":1500},{"$f":"Aerosat!G37","v":1875},null,"Valor Unit c/ BDI",{"$f":"TerraGraph!G38","v":316.25},{"$f":"Engefoto!G38","v":1050.4000000000001},{"$f":"Topocart!G38","v":237.16800000000001},{"$f":"Hiparc!G38","v":125},{"$f":"Aerosat!G38","v":187.5},null,"Valor Unit c/ BDI",{"$f":"TerraGraph!G39","v":362.25},{"$f":"Engefoto!G39","v":97.5},{"$f":"Topocart!G39","v":390.4},{"$f":"Hiparc!G39","v":312.5},{"$f":"Aerosat!G39","v":62.5}]
["Distância da Média",{"$f":"ABS(B33-F35)","v":1496.9824000000001},{"$f":"ABS(C33-$F$35)","v":4627.7676000000001},{"$f":"ABS(D33-$F$35)","v":1042.3204000000001},354.2324000000001,1734.2324000000001,null,"Distância da Média",{"$f":"ABS(I33-M35)","v":472.10639999999967},{"$f":"ABS(J33-$M$35)","v":1653.1063999999997},{"$f":"ABS(K33-$M$35)","v":1506.9256000000005},1347.1063999999997,1965.3936000000003,null,"Distância da Média",{"$f":"ABS(P33-T35)","v":2018.99},{"$f":"ABS(Q33-$T$35)","v":221.49},{"$f":"ABS(R33-$T$35)","v":484.71000000000004},987.26,768.51,null,"Distância da Média",{"$f":"ABS(W33-AA35)","v":2712.9440000000004},{"$f":"ABS(X33-$AA$35)","v":1404.3059999999998},{"$f":"ABS(Y33-$AA$35)","v":1256.0259999999998},1161.1940000000002,1213.8059999999998,null,"Distância da Média",{"$f":"ABS(AD33-AH35)","v":6.1960000000000264},{"$f":"ABS(AE33-$AH$35)","v":169.19600000000003},{"$f":"ABS(AF33-$AH$35)","v":132.78399999999999},21.303999999999974,21.303999999999974,null,"Distância da Média",{"$f":"ABS(AK33-AO35)","v":453.07999999999993},{"$f":"ABS(AL33-$AO$35)","v":1173.92},{"$f":"ABS(AM33-$AO$35)","v":2189.6800000000003},921.92000000000007,546.92000000000007,null,"Distância da Média",{"$f":"ABS(AR33-AV35)","v":67.013600000000054},{"$f":"ABS(AS33-$AV$35)","v":667.13640000000009},{"$f":"ABS(AT33-$AV$35)","v":146.09560000000005},258.26360000000005,195.76360000000005,null,"Distância da Média",{"$f":"ABS(AY33-BC35)","v":117.21999999999997},{"$f":"ABS(AZ33-$BC$35)","v":147.53000000000003},{"$f":"ABS(BA33-$BC$35)","v":145.36999999999995},67.46999999999997,182.53000000000003]
[{"$nulls":4},"Média",{"$f":"AVERAGE(B33:F33)","v":1859.2324000000001},{"$nulls":5},"Média",{"$f":"AVERAGE(I33:M33)","v":2402.8936000000003},{"$nulls":5},"Média",{"$f":"AVERAGE(P33:T33)","v":1143.51},{"$nulls":5},"Média",{"$f":"AVERAGE(W33:AA33)","v":1651.3059999999998},{"$nulls":5},"Média",{"$f":"AVERAGE(AD33:AH33)","v":396.30399999999997},{"$nulls":5},"Média",{"$f":"AVERAGE(AK33:AO33)","v":2421.92},{"$nulls":5},"Média",{"$f":"AVERAGE(AR33:AV33)","v":383.26360000000005},{"$nulls":5},"Média",{"$f":"AVERAGE(AY33:BC33)","v":245.03000000000003}]
[{"$nulls":4},"Mediana",{"$f":"MEDIAN(B33:F33)","v":816.91200000000003},{"$nulls":5},"Mediana",{"$f":"MEDIAN(I33:M33)","v":2875},{"$nulls":5},"Mediana",{"$f":"MEDIAN(P33:T33)","v":658.8},{"$nulls":5},"Mediana",{"$f":"MEDIAN(W33:AA33)","v":437.5},{"$nulls":5},"Mediana",{"$f":"MEDIAN(AD33:AH33)","v":375},{"$nulls":5},"Mediana",{"$f":"MEDIAN(AK33:AO33)","v":1875},{"$nulls":5},"Mediana",{"$f":"MEDIAN(AR33:AV33)","v":237.16800000000001},{"$nulls":5},"Mediana",{"$f":"MEDIAN(AY33:BC33)","v":312.5}]
[{"$nulls":4},"CV",{"$f":"STDEVA(D33:E33)/AVERAGE(D33:E33)","v":0.41909572012469765},{"$nulls":5},"CV",{"$f":"STDEVA(J33,L33,I33)/AVERAGE(J33,L33,I33)","v":0.17215228429796042},{"$nulls":5},"CV",{"$f":"STDEVA(R33,T33)/AVERAGE(R33,T33)","v":0.38823158154525467},{"$nulls":5},"CV",{"$f":"STDEVA(Y33,AA33)/AVERAGE(Y33,AA33)","v":7.1697322946507006E-2},{"$nulls":5},"CV",{"$f":"STDEVA(AF33:AH33,AD33)/AVERAGE(AF33:AH33,AD33)","v":0.1742929282600465},{"$nulls":5},"CV",{"$f":"STDEVA(AN33,AO33,AL33)/AVERAGE(AN33,AO33,AL33)","v":0.20474001176609205},{"$nulls":5},"CV",{"$f":"STDEVA(AT33,AV33)/AVERAGE(AT33,AV33)","v":0.16540252436243652},{"$nulls":5},"CV",{"$f":"STDEVA(BA33,BB33,AY33)/AVERAGE(BA33,BB33,AY33)","v":0.11109968743755234}]
[null,null,"Valor admitido: mediana do agrupamento CV",null,null,{"$f":"MEDIAN(D33:E33)","v":1160.9560000000001},null,null,null,"Valor admitido: média do agrupamento CV",null,null,{"$f":"AVERAGE(J33,L33,I33)","v":3560.3333333333335},null,null,null,"Valor admitido: mediana do agrupamento CV",null,null,{"$f":"MEDIAN(R33,T33)","v":516.9},null,null,null,"Valor admitido: mediana do agrupamento CV",null,null,{"$f":"MEDIAN(Y33,AA33)","v":416.39},null,null,null,"Valor admitido: média do agrupamento CV",null,null,{"$f":"AVERAGE(AF33:AH33,AD33)","v":354.005},null,null,null,"Valor admitido: mediana do agrupamento CV",null,null,{"$f":"MEDIAN(AL33,AN33,AO33)","v":1500},null,null,null,"Valor admitido: mediana do agrupamento CV",null,null,{"$f":"MEDIAN(AT33,AV33)","v":212.334},null,null,null,"Valor admitido: média do agrupamento CV",null,null,{"$f":"AVERAGE(AY33,BA33,BB33)","v":355.05}]
[]
["Grupo 5","TerraGraph","Engefoto","Topocart","Hiparc","Aerosat",null,"Grupo 5","TerraGraph","Engefoto","Topocart","Hiparc","Aerosat",null,"Grupo 5","TerraGraph","Engefoto","Topocart","Hiparc","Aerosat",null,"Grupo 5","TerraGraph","Engefoto","Topocart","Hiparc","Aerosat",null,"Grupo 5","TerraGraph","Engefoto","Topocart","Hiparc","Aerosat",null,"Grupo 5","TerraGraph","Engefoto","Topocart","Hiparc","Aerosat",null,"Grupo 5","TerraGraph","Engefoto","Topocart","Hiparc","Aerosat",null,"Grupo 5","TerraGraph","Engefoto","Topocart","Hiparc","Aerosat"]
["Valor Unit c/ BDI",{"$f":"TerraGraph!G40","v":546.25},{"$f":"Engefoto!G40","v":6487},{"$f":"Topocart!G40","v":847.16800000000001},{"$f":"Hiparc!G40","v":1505},{"$f":"Aerosat!G40","v":125},null,"Valor Unit c/ BDI",{"$f":"TerraGraph!G41","v":4025},{"$f":"Engefoto!G41","v":4056},{"$f":"Topocart!G41","v":929.15200000000004},{"$f":"Hiparc!G41","v":3750},{"$f":"Aerosat!G41","v":437.5},null,"Valor Unit c/ BDI",{"$f":"TerraGraph!G42","v":4025},{"$f":"Engefoto!G42","v":1365},{"$f":"Topocart!G42","v":683.2},{"$f":"Hiparc!G42","v":156.25},{"$f":"Aerosat!G42","v":375},null,"Valor Unit c/ BDI",{"$f":"TerraGraph!G43","v":4715},{"$f":"Engefoto!G43","v":247},{"$f":"Topocart!G43","v":409.92},{"$f":"Hiparc!G43","v":2812.5},{"$f":"Aerosat!G43","v":437.5},null,"Valor Unit c/ BDI",{"$f":"TerraGraph!G44","v":402.5},{"$f":"Engefoto!G44","v":565.5},{"$f":"Topocart!G44","v":273.27999999999997},{"$f":"Hiparc!G44","v":375},{"$f":"Aerosat!G44","v":375},null,"Valor Unit c/ BDI",{"$f":"TerraGraph!G45","v":3450},{"$f":"Engefoto!G45","v":1248},{"$f":"Topocart!G45","v":4782.3999999999996},{"$f":"Hiparc!G45","v":1500},{"$f":"Aerosat!G45","v":1875},null,"Valor Unit c/ BDI",{"$f":"TerraGraph!G46","v":1122.4000000000001},{"$f":"Engefoto!G46","v":1050.4000000000001},{"$f":"Topocart!G46","v":245.952},{"$f":"Hiparc!G46","v":312.5},{"$f":"Aerosat!G46","v":187.5},null,"Valor Unit c/ BDI",{"$f":"TerraGraph!G47","v":1175.3},{"$f":"Engefoto!G47","v":97.5},{"$f":"Topocart!G47","v":427},{"$f":"Hiparc!G47","v":625},{"$f":"Aerosat!G47","v":62.5}]
["Distância da Média",{"$f":"ABS(B41-F43)","v":1355.8335999999999},{"$f":"ABS(C41-$F$43)","v":4584.9164000000001},{"$f":"ABS(D41-$F$43)","v":1054.9155999999998},397.08359999999993,1777.0835999999999,null,"Distância da Média",{"$f":"ABS(I41-M43)","v":1385.4695999999999},{"$f":"ABS(J41-$M$43)","v":1416.4695999999999},{"$f":"ABS(K41-$M$43)","v":1710.3784000000001},1110.4695999999999,2202.0304000000001,null,"Distância da Média",{"$f":"ABS(P41-T43)","v":2704.11},{"$f":"ABS(Q41-$T$43)","v":44.110000000000127},{"$f":"ABS(R41-$T$43)","v":637.68999999999983},1164.6399999999999,945.88999999999987,null,"Distância da Média",{"$f":"ABS(W41-AA43)","v":2990.616},{"$f":"ABS(X41-$AA$43)","v":1477.384},{"$f":"ABS(Y41-$AA$43)","v":1314.4639999999999},1088.116,1286.884,null,"Distância da Média",{"$f":"ABS(AD41-AH43)","v":4.2440000000000282},{"$f":"ABS(AE41-$AH$43)","v":167.24400000000003},{"$f":"ABS(AF41-$AH$43)","v":124.976},23.255999999999972,23.255999999999972,null,"Distância da Média",{"$f":"ABS(AK41-AO43)","v":878.92000000000007},{"$f":"ABS(AL41-$AO$43)","v":1323.08},{"$f":"ABS(AM41-$AO$43)","v":2211.3199999999997},1071.08,696.07999999999993,null,"Distância da Média",{"$f":"ABS(AR41-AV43)","v":538.64959999999996},{"$f":"ABS(AS41-$AV$43)","v":466.64959999999996},{"$f":"ABS(AT41-$AV$43)","v":337.79840000000013},271.25040000000013,396.25040000000013,null,"Distância da Média",{"$f":"ABS(AY41-BC43)","v":697.83999999999992},{"$f":"ABS(AZ41-$BC$43)","v":379.96000000000004},{"$f":"ABS(BA41-$BC$43)","v":50.460000000000036},147.53999999999996,414.96000000000004]
[{"$nulls":4},"Média",{"$f":"AVERAGE(B41:F41)","v":1902.0835999999999},{"$nulls":5},"Média",{"$f":"AVERAGE(I41:M41)","v":2639.5304000000001},{"$nulls":5},"Média",{"$f":"AVERAGE(P41:T41)","v":1320.8899999999999},{"$nulls":5},"Média",{"$f":"AVERAGE(W41:AA41)","v":1724.384},{"$nulls":5},"Média",{"$f":"AVERAGE(AD41:AH41)","v":398.25599999999997},{"$nulls":5},"Média",{"$f":"AVERAGE(AK41:AO41)","v":2571.08},{"$nulls":5},"Média",{"$f":"AVERAGE(AR41:AV41)","v":583.75040000000013},{"$nulls":5},"Média",{"$f":"AVERAGE(AY41:BC41)","v":477.46000000000004}]
[{"$nulls":4},"Mediana",{"$f":"MEDIAN(B41:F41)","v":847.16800000000001},{"$nulls":5},"Mediana",{"$f":"MEDIAN(I41:M41)","v":3750},{"$nulls":5},"Mediana",{"$f":"MEDIAN(P41:T41)","v":683.2},{"$nulls":5},"Mediana",{"$f":"MEDIAN(W41:AA41)","v":437.5},{"$nulls":5},"Mediana",{"$f":"MEDIAN(AD41:AH41)","v":375},{"$nulls":5},"Mediana",{"$f":"MEDIAN(AK41:AO41)","v":1875},{"$nulls":5},"Mediana",{"$f":"MEDIAN(AR41:AV41)","v":312.5},{"$nulls":5},"Mediana",{"$f":"MEDIAN(AY41:BC41)","v":427}]
[{"$nulls":4},"CV",{"$f":"STDEVA(D41:E41)/AVERAGE(D41:E41)","v":0.39551381370846689},{"$nulls":5},"CV",{"$f":"STDEVA(J41,L41,I41)/AVERAGE(J41,L41,I41)","v":4.2710240763802206E-2},{"$nulls":5},"CV",{"$f":"STDEVA(R41,T41)/AVERAGE(R41,T41)","v":0.41188869771629927},{"$nulls":5},"CV",{"$f":"STDEVA(Y41,AA41)/AVERAGE(Y41,AA41)","v":4.6026775448124821E-2},{"$nulls":5},"CV",{"$f":"STDEVA(AF41:AH41,AD41)/AVERAGE(AF41:AH41,AD41)","v":0.15974057197945313},{"$nulls":5},"CV",{"$f":"STDEVA(AN41,AO41,AL41)/AVERAGE(AN41,AO41,AL41)","v":0.20474001176609205},{"$nulls":5},"CV",{"$f":"STDEVA(AR41:AU41)/AVERAGE(AR41:AU41)","v":0.6850160790946066},{"$nulls":5},"CV",{"$f":"STDEVA(BA41,BB41)/AVERAGE(BA41,BB41)","v":0.26617327504740762}]
[null,null,"Valor admitido: mediana do agrupamento CV",null,null,{"$f":"MEDIAN(D41:E41)","v":1176.0840000000001},null,null,null,"Valor admitido: média do agrupamento CV",null,null,{"$f":"AVERAGE(J41,L41,I41)","v":3943.6666666666665},null,null,null,"Valor admitido: mediana do agrupamento CV",null,null,{"$f":"MEDIAN(R41,T41)","v":529.1},null,null,null,"Valor admitido: mediana do agrupamento CV",null,null,{"$f":"MEDIAN(Y41,AA41)","v":423.71000000000004},null,null,null,"Valor admitido: média do agrupamento CV",null,null,{"$f":"AVERAGE(AF41:AH41,AD41)","v":356.44499999999999},null,null,null,"Valor admitido: mediana do agrupamento CV",null,null,{"$f":"MEDIAN(AL41,AN41,AO41)","v":1500},null,null,null,"Valor admitido: mediana do agrupamento CV",null,null,{"$f":"MEDIAN(AR41:AU41)","v":681.45},null,null,null,"Valor admitido: mediana do agrupamento CV",null,null,{"$f":"MEDIAN(BA41:BB41)","v":526}]
[]
["Grupo 6","TerraGraph","Engefoto","Topocart","Hiparc","Aerosat",null,"Grupo 6","TerraGraph","Engefoto","Topocart","Hiparc","Aerosat",null,"Grupo 6","TerraGraph","Engefoto","Topocart","Hiparc","Aerosat",null,"Grupo 6","TerraGraph","Engefoto","Topocart","Hiparc","Aerosat",null,"Grupo 6","TerraGraph","Engefoto","Topocart","Hiparc","Aerosat",null,"Grupo 6","TerraGraph","Engefoto","Topocart","Hiparc","Aerosat",null,"Grupo 6","TerraGraph","Engefoto","Topocart","Hiparc","Aerosat",null,"Grupo 6","TerraGraph","Engefoto","Topocart","Hiparc","Aerosat"]
["Valor Unit c/ BDI",{"$f":"TerraGraph!G48","v":339.25},{"$f":"Engefoto!G48","v":6487},{"$f":"Topocart!G48","v":794.22},{"$f":"Hiparc!G48","v":1416.47},{"$f":"Aerosat!G48","v":125},null,"Valor Unit c/ BDI",{"$f":"TerraGraph!G49","v":2875},{"$f":"Engefoto!G49","v":4056},{"$f":"Topocart!G49","v":871.08},{"$f":"Hiparc!G49","v":3529.41},{"$f":"Aerosat!G49","v":437.5},null,"Valor Unit c/ BDI",{"$f":"TerraGraph!G50","v":3421.25},{"$f":"Engefoto!G50","v":1365},{"$f":"Topocart!G50","v":640.5},{"$f":"Hiparc!G50","v":147.06},{"$f":"Aerosat!G50","v":375},null,"Valor Unit c/ BDI",{"$f":"TerraGraph!G51","v":4571.25},{"$f":"Engefoto!G51","v":247},{"$f":"Topocart!G51","v":384.3},{"$f":"Hiparc!G51","v":2647.06},{"$f":"Aerosat!G51","v":437.5},null,"Valor Unit c/ BDI",{"$f":"TerraGraph!G52","v":402.5},{"$f":"Engefoto!G52","v":565.5},{"$f":"Topocart!G52","v":256.2},{"$f":"Hiparc!G52","v":352.94},{"$f":"Aerosat!G52","v":375},null,"Valor Unit c/ BDI",{"$f":"TerraGraph!G53","v":2300},{"$f":"Engefoto!G53","v":1248},{"$f":"Topocart!G53","v":4483.5},{"$f":"Hiparc!G53","v":1411.76},{"$f":"Aerosat!G53","v":1875},null,"Valor Unit c/ BDI",{"$f":"TerraGraph!G54","v":1725},{"$f":"Engefoto!G54","v":1050.4000000000001},{"$f":"Topocart!G54","v":230.57999999999998},{"$f":"Hiparc!G54","v":294.12},{"$f":"Aerosat!G54","v":187.5},null,"Valor Unit c/ BDI",{"$f":"TerraGraph!G55","v":2530},{"$f":"Engefoto!G55","v":97.5},{"$f":"Topocart!G55","v":427},{"$f":"Hiparc!G55","v":588.24},{"$f":"Aerosat!G55","v":62.5}]
["Distância da Média",{"$f":"ABS(B49-F51)","v":1493.1380000000001},{"$f":"ABS(C49-$F$51)","v":4654.6120000000001},{"$f":"ABS(D49-$F$51)","v":1038.1680000000001},415.91800000000012,1707.3880000000001,null,"Distância da Média",{"$f":"ABS(I49-M51)","v":521.20200000000023},{"$f":"ABS(J49-$M$51)","v":1702.2020000000002},{"$f":"ABS(K49-$M$51)","v":1482.7179999999998},1175.6120000000001,1916.2979999999998,null,"Distância da Média",{"$f":"ABS(P49-T51)","v":2231.4879999999998},{"$f":"ABS(Q49-$T$51)","v":175.23799999999983},{"$f":"ABS(R49-$T$51)","v":549.26200000000017},1042.7020000000002,814.76200000000017,null,"Distância da Média",{"$f":"ABS(W49-AA51)","v":2913.828},{"$f":"ABS(X49-$AA$51)","v":1410.422},{"$f":"ABS(Y49-$AA$51)","v":1273.1220000000001},989.63799999999992,1219.922,null,"Distância da Média",{"$f":"ABS(AD49-AH51)","v":12.072000000000003},{"$f":"ABS(AE49-$AH$51)","v":175.072},{"$f":"ABS(AF49-$AH$51)","v":134.22800000000001},37.488,15.427999999999997,null,"Distância da Média",{"$f":"ABS(AK49-AO51)","v":36.347999999999956},{"$f":"ABS(AL49-$AO$51)","v":1015.652},{"$f":"ABS(AM49-$AO$51)","v":2219.848},851.89200000000005,388.65200000000004,null,"Distância da Média",{"$f":"ABS(AR49-AV51)","v":1027.48},{"$f":"ABS(AS49-$AV$51)","v":352.88000000000011},{"$f":"ABS(AT49-$AV$51)","v":466.94},403.4,510.02,null,"Distância da Média",{"$f":"ABS(AY49-BC51)","v":1788.952},{"$f":"ABS(AZ49-$BC$51)","v":643.548},{"$f":"ABS(BA49-$BC$51)","v":314.048},152.80799999999999,678.548]
[{"$nulls":4},"Média",{"$f":"AVERAGE(B49:F49)","v":1832.3880000000001},{"$nulls":5},"Média",{"$f":"AVERAGE(I49:M49)","v":2353.7979999999998},{"$nulls":5},"Média",{"$f":"AVERAGE(P49:T49)","v":1189.7620000000002},{"$nulls":5},"Média",{"$f":"AVERAGE(W49:AA49)","v":1657.422},{"$nulls":5},"Média",{"$f":"AVERAGE(AD49:AH49)","v":390.428},{"$nulls":5},"Média",{"$f":"AVERAGE(AK49:AO49)","v":2263.652},{"$nulls":5},"Média",{"$f":"AVERAGE(AR49:AV49)","v":697.52},{"$nulls":5},"Média",{"$f":"AVERAGE(AY49:BC49)","v":741.048}]
[{"$nulls":4},"Mediana",{"$f":"MEDIAN(B49:F49)","v":794.22},{"$nulls":5},"Mediana",{"$f":"MEDIAN(I49:M49)","v":2875},{"$nulls":5},"Mediana",{"$f":"MEDIAN(P49:T49)","v":640.5},{"$nulls":5},"Mediana",{"$f":"MEDIAN(W49:AA49)","v":437.5},{"$nulls":5},"Mediana",{"$f":"MEDIAN(AD49:AH49)","v":375},{"$nulls":5},"Mediana",{"$f":"MEDIAN(AK49:AO49)","v":1875},{"$nulls":5},"Mediana",{"$f":"MEDIAN(AR49:AV49)","v":294.12},{"$nulls":5},"Mediana",{"$f":"MEDIAN(AY49:BC49)","v":427}]
[{"$nulls":4},"CV",{"$f":"STDEVA(D49:E49)/AVERAGE(D49:E49)","v":0.39806322423616985},{"$nulls":5},"CV",{"$f":"STDEVA(J49,L49,I49)/AVERAGE(J49,L49,I49)","v":0.16968313194431256},{"$nulls":5},"CV",{"$f":"STDEVA(R49,T49)/AVERAGE(R49,T49)","v":0.36974268912856401},{"$nulls":5},"CV",{"$f":"STDEVA(Y49,AA49)/AVERAGE(Y49,AA49)","v":9.1550452078667119E-2},{"$nulls":5},"CV",{"$f":"STDEVA(AF49,AG49,AH49,AD49)/AVERAGE(AF49,AG49,AH49,AD49)","v":0.18353181315601727},{"$nulls":5},"CV",{"$f":"STDEVA(AN49:AO49)/AVERAGE(AN49:AO49)","v":0.19932100020497737},{"$nulls":5},"CV",{"$f":"STDEVA(AT49,AV49)/AVERAGE(AT49,AV49)","v":0.14572407258666464},{"$nulls":5},"CV",{"$f":"STDEVA(BA49:BB49)/AVERAGE(BA49:BB49)","v":0.22460481738016352}]
[null,null,"Valor admitido: mediana do agrupamento CV",null,null,{"$f":"MEDIAN(D49:E49)","v":1105.345},null,null,null,"Valor admitido: média do agrupamento CV",null,null,{"$f":"AVERAGE(J49,L49,I49)","v":3486.8033333333333},null,null,null,"Valor admitido: mediana do agrupamento CV",null,null,{"$f":"MEDIAN(R49,T49)","v":507.75},null,null,null,"Valor admitido: mediana do agrupamento CV",null,null,{"$f":"MEDIAN(Y49,AA49)","v":410.9},null,null,null,"Valor admitido: média do agrupamento CV",null,null,{"$f":"AVERAGE(AF49:AH49,AD49)","v":346.65999999999997},null,null,null,"Valor admitido: mediana do agrupamento CV",null,null,{"$f":"MEDIAN(AN49,AO49)","v":1643.38},null,null,null,"Valor admitido: mediana do agrupamento CV",null,null,{"$f":"MEDIAN(AT49,AV49)","v":209.04},null,null,null,"Valor admitido: mediana do agrupamento CV",null,null,{"$f":"MEDIAN(BA49:BB49)","v":507.62}]
[]
["Grupo 7","TerraGraph","Engefoto","Topocart","Hiparc","Aerosat",null,"Grupo 7","TerraGraph","Engefoto","Topocart","Hiparc","Aerosat",null,"Grupo 7","TerraGraph","Engefoto","Topocart","Hiparc","Aerosat",null,"Grupo 7","TerraGraph","Engefoto","Topocart","Hiparc","Aerosat",null,"Grupo 7","TerraGraph","Engefoto","Topocart","Hiparc","Aerosat",null,"Grupo 7","TerraGraph","Engefoto","Topocart","Hiparc","Aerosat",null,"Grupo 7","TerraGraph","Engefoto","Topocart","Hiparc","Aerosat",null,"Grupo 7","TerraGraph","Engefoto","Topocart","Hiparc","Aerosat"]
["Valor Unit c/ BDI",{"$f":"TerraGraph!G56","v":592.25},{"$f":"Engefoto!G56","v":6487},{"$f":"Topocart!G56","v":907.68000000000006},{"$f":"Hiparc!G56","v":1720},{"$f":"Aerosat!G56","v":75},null,"Valor Unit c/ BDI",{"$f":"TerraGraph!G57","v":4600},{"$f":"Engefoto!G57","v":4056},{"$f":"Topocart!G57","v":995.52},{"$f":"Hiparc!G57","v":4285.71},{"$f":"Aerosat!G57","v":281.25},null,"Valor Unit c/ BDI",{"$f":"TerraGraph!G58","v":3171.7},{"$f":"Engefoto!G58","v":1365},{"$f":"Topocart!G58","v":732},{"$f":"Hiparc!G58","v":178.57},{"$f":"Aerosat!G58","v":375},null,"Valor Unit c/ BDI",{"$f":"TerraGraph!G59","v":5127.8500000000004},{"$f":"Engefoto!G59","v":247},{"$f":"Topocart!G59","v":439.2},{"$f":"Hiparc!G59","v":3214.29},{"$f":"Aerosat!G59","v":375},null,"Valor Unit c/ BDI",{"$f":"TerraGraph!G60","v":402.5},{"$f":"Engefoto!G60","v":565.5},{"$f":"Topocart!G60","v":292.8},{"$f":"Hiparc!G60","v":428.57},{"$f":"Aerosat!G60","v":375},null,"Valor Unit c/ BDI",{"$f":"TerraGraph!G61","v":517.5},{"$f":"Engefoto!G61","v":1248},{"$f":"Topocart!G61","v":5124},{"$f":"Hiparc!G61","v":1714.29},{"$f":"Aerosat!G61","v":1562.5},null,"Valor Unit c/ BDI",{"$f":"TerraGraph!G62","v":2300},{"$f":"Engefoto!G62","v":1050.4000000000001},{"$f":"Topocart!G62","v":263.52},{"$f":"Hiparc!G62","v":357.14},{"$f":"Aerosat!G62","v":150},null,"Valor Unit c/ BDI",{"$f":"TerraGraph!G63","v":3450},{"$f":"Engefoto!G63","v":97.5},{"$f":"Topocart!G63","v":427},{"$f":"Hiparc!G63","v":714.29},{"$f":"Aerosat!G63","v":18.75}]
["Distância da Média",{"$f":"ABS(B57-F59)","v":1364.136},{"$f":"ABS(C57-$F$59)","v":4530.6139999999996},{"$f":"ABS(D57-$F$59)","v":1048.7059999999999},236.38599999999997,1881.386,null,"Distância da Média",{"$f":"ABS(I57-M59)","v":1756.3040000000001},{"$f":"ABS(J57-$M$59)","v":1212.3040000000001},{"$f":"ABS(K57-$M$59)","v":1848.1759999999999},1442.0140000000001,2562.4459999999999,null,"Distância da Média",{"$f":"ABS(P57-T59)","v":2007.2459999999999},{"$f":"ABS(Q57-$T$59)","v":200.54600000000005},{"$f":"ABS(R57-$T$59)","v":432.45399999999995},985.88400000000001,789.45399999999995,null,"Distância da Média",{"$f":"ABS(W57-AA59)","v":3247.1820000000002},{"$f":"ABS(X57-$AA$59)","v":1633.6680000000001},{"$f":"ABS(Y57-$AA$59)","v":1441.4680000000001},1333.6219999999998,1505.6680000000001,null,"Distância da Média",{"$f":"ABS(AD57-AH59)","v":10.373999999999967},{"$f":"ABS(AE57-$AH$59)","v":152.62600000000003},{"$f":"ABS(AF57-$AH$59)","v":120.07399999999996},15.696000000000026,37.873999999999967,null,"Distância da Média",{"$f":"ABS(AK57-AO59)","v":1515.7580000000003},{"$f":"ABS(AL57-$AO$59)","v":785.25800000000027},{"$f":"ABS(AM57-$AO$59)","v":3090.7419999999997},318.9680000000003,470.75800000000027,null,"Distância da Média",{"$f":"ABS(AR57-AV59)","v":1475.788},{"$f":"ABS(AS57-$AV$59)","v":226.18800000000022},{"$f":"ABS(AT57-$AV$59)","v":560.69199999999989},467.07199999999989,674.21199999999988,null,"Distância da Média",{"$f":"ABS(AY57-BC59)","v":2508.4920000000002},{"$f":"ABS(AZ57-$BC$59)","v":844.00800000000004},{"$f":"ABS(BA57-$BC$59)","v":514.50800000000004},227.21800000000007,922.75800000000004]
[{"$nulls":4},"Média",{"$f":"AVERAGE(B57:F57)","v":1956.386},{"$nulls":5},"Média",{"$f":"AVERAGE(I57:M57)","v":2843.6959999999999},{"$nulls":5},"Média",{"$f":"AVERAGE(P57:T57)","v":1164.454},{"$nulls":5},"Média",{"$f":"AVERAGE(W57:AA57)","v":1880.6680000000001},{"$nulls":5},"Média",{"$f":"AVERAGE(AD57:AH57)","v":412.87399999999997},{"$nulls":5},"Média",{"$f":"AVERAGE(AK57:AO57)","v":2033.2580000000003},{"$nulls":5},"Média",{"$f":"AVERAGE(AR57:AV57)","v":824.21199999999988},{"$nulls":5},"Média",{"$f":"AVERAGE(AY57:BC57)","v":941.50800000000004}]
[{"$nulls":4},"Mediana",{"$f":"MEDIAN(B57:F57)","v":907.68000000000006},{"$nulls":5},"Mediana",{"$f":"MEDIAN(I57:M57)","v":4056},{"$nulls":5},"Mediana",{"$f":"MEDIAN(P57:T57)","v":732},{"$nulls":5},"Mediana",{"$f":"MEDIAN(W57:AA57)","v":439.2},{"$nulls":5},"Mediana",{"$f":"MEDIAN(AD57:AH57)","v":402.5},{"$nulls":5},"Mediana",{"$f":"MEDIAN(AK57:AO57)","v":1562.5},{"$nulls":5},"Mediana",{"$f":"MEDIAN(AR57:AV57)","v":357.14},{"$nulls":5},"Mediana",{"$f":"MEDIAN(AY57:BC57)","v":427}]
[{"$nulls":4},"CV",{"$f":"STDEVA(D57:E57)/AVERAGE(D57:E57)","v":0.43718944505682261},{"$nulls":5},"CV",{"$f":"STDEVA(J57,L57,I57)/AVERAGE(J57,L57,I57)","v":6.3305466198022381E-2},{"$nulls":5},"CV",{"$f":"STDEVA(R57,T57)/AVERAGE(R57,T57)","v":0.45607429247262415},{"$nulls":5},"CV",{"$f":"STDEVA(Y57,AA57)/AVERAGE(Y57,AA57)","v":0.11151131258210842},{"$nulls":5},"CV",{"$f":"STDEVA(AF57:AH57,AD57)/AVERAGE(AF57:AH57,AD57)","v":0.15699531569051275},{"$nulls":5},"CV",{"$f":"STDEVA(AN57,AO57,AL57)/AVERAGE(AN57,AO57,AL57)","v":0.15768423968589954},{"$nulls":5},"CV",{"$f":"STDEVA(AT57,AU57)/AVERAGE(AT57,AU57)","v":0.21331916622525871},{"$nulls":5},"CV",{"$f":"STDEVA(BA57:BB57)/AVERAGE(BA57:BB57)","v":0.35599139073694386}]
[null,null,"Valor admitido: mediana do agrupamento CV",null,null,{"$f":"MEDIAN(D57:E57)","v":1313.8400000000001},null,null,null,"Valor admitido: mediana do agrupamento CV",null,null,{"$f":"MEDIAN(J57,L57,I57)","v":4285.71},null,null,null,"Valor admitido: mediana do agrupamento CV",null,null,{"$f":"MEDIAN(R57,T57)","v":553.5},null,null,null,"Valor admitido: mediana do agrupamento CV",null,null,{"$f":"MEDIAN(Y57,AA57)","v":407.1},null,null,null,"Valor admitido: média do agrupamento CV",null,null,{"$f":"AVERAGE(AF57:AH57,AD57)","v":374.71749999999997},null,null,null,"Valor admitido: média do agrupamento CV",null,null,{"$f":"AVERAGE(AN57,AO57,AL57)","v":1508.2633333333333},null,null,null,"Valor admitido: mediana do agrupamento CV",null,null,{"$f":"MEDIAN(AT57,AU57)","v":310.33},null,null,null,"Valor admitido: mediana do agrupamento CV",null,null,{"$f":"MEDIAN(BA57:BB57)","v":570.64499999999998}]
[]
["Grupo 8","TerraGraph","Engefoto","Topocart","Hiparc","Aerosat",null,"Grupo 8","TerraGraph","Engefoto","Topocart","Hiparc","Aerosat",null,"Grupo 8","TerraGraph","Engefoto","Topocart","Hiparc","Aerosat",null,"Grupo 8","TerraGraph","Engefoto","Topocart","Hiparc","Aerosat",null,"Grupo 8","TerraGraph","Engefoto","Topocart","Hiparc","Aerosat",null,"Grupo 8","TerraGraph","Engefoto","Topocart","Hiparc","Aerosat",null,"Grupo 8","TerraGraph","Engefoto","Topocart","Hiparc","Aerosat",null,"Grupo 8","TerraGraph","Engefoto","Topocart","Hiparc","Aerosat"]
["Valor Unit c/ BDI",{"$f":"TerraGraph!G64","v":385.25},{"$f":"Engefoto!G64","v":6487},{"$f":"Topocart!G64","v":869.86},{"$f":"Hiparc!G64","v":1416.47},{"$f":"Aerosat!G64","v":125},null,"Valor Unit c/ BDI",{"$f":"TerraGraph!G65","v":3450},{"$f":"Engefoto!G65","v":4056},{"$f":"Topocart!G65","v":954.04},{"$f":"Hiparc!G65","v":3529.41},{"$f":"Aerosat!G65","v":437.5},null,"Valor Unit c/ BDI",{"$f":"TerraGraph!G66","v":3624.8},{"$f":"Engefoto!G66","v":1365},{"$f":"Topocart!G66","v":701.5},{"$f":"Hiparc!G66","v":147.06},{"$f":"Aerosat!G66","v":375},null,"Valor Unit c/ BDI",{"$f":"TerraGraph!G67","v":5514.25},{"$f":"Engefoto!G67","v":247},{"$f":"Topocart!G67","v":420.9},{"$f":"Hiparc!G67","v":2647.06},{"$f":"Aerosat!G67","v":437.5},null,"Valor Unit c/ BDI",{"$f":"TerraGraph!G68","v":402.5},{"$f":"Engefoto!G68","v":565.5},{"$f":"Topocart!G68","v":280.60000000000002},{"$f":"Hiparc!G68","v":352.94},{"$f":"Aerosat!G68","v":375},null,"Valor Unit c/ BDI",{"$f":"TerraGraph!G69","v":402.5},{"$f":"Engefoto!G69","v":1248},{"$f":"Topocart!G69","v":4910.5},{"$f":"Hiparc!G69","v":1411.76},{"$f":"Aerosat!G69","v":1875},null,"Valor Unit c/ BDI",{"$f":"TerraGraph!G70","v":1262.7},{"$f":"Engefoto!G70","v":1050.4000000000001},{"$f":"Topocart!G70","v":252.54},{"$f":"Hiparc!G70","v":58.82},{"$f":"Aerosat!G70","v":187.5},null,"Valor Unit c/ BDI",{"$f":"TerraGraph!G71","v":2067.6999999999998},{"$f":"Engefoto!G71","v":71.5},{"$f":"Topocart!G71","v":366},{"$f":"Hiparc!G71","v":117.65},{"$f":"Aerosat!G71","v":62.5}]
["Distância da Média",{"$f":"ABS(B65-F67)","v":1471.4659999999999},{"$f":"ABS(C65-$F$67)","v":4630.2839999999997},{"$f":"ABS(D65-$F$67)","v":986.85599999999988},440.24599999999987,1731.7159999999999,null,"Distância da Média",{"$f":"ABS(I65-M67)","v":964.60999999999967},{"$f":"ABS(J65-$M$67)","v":1570.6099999999997},{"$f":"ABS(K65-$M$67)","v":1531.3500000000004},1044.0199999999995,2047.8900000000003,null,"Distância da Média",{"$f":"ABS(P65-T67)","v":2382.1280000000002},{"$f":"ABS(Q65-$T$67)","v":122.32799999999997},{"$f":"ABS(R65-$T$67)","v":541.17200000000003},1095.6120000000001,867.67200000000003,null,"Distância da Média",{"$f":"ABS(W65-AA67)","v":3660.9080000000004},{"$f":"ABS(X65-$AA$67)","v":1606.3419999999999},{"$f":"ABS(Y65-$AA$67)","v":1432.442},793.71800000000007,1415.8419999999999,null,"Distância da Média",{"$f":"ABS(AD65-AH67)","v":7.1920000000000073},{"$f":"ABS(AE65-$AH$67)","v":170.19200000000001},{"$f":"ABS(AF65-$AH$67)","v":114.70799999999997},42.367999999999995,20.307999999999993,null,"Distância da Média",{"$f":"ABS(AK65-AO67)","v":1567.0520000000001},{"$f":"ABS(AL65-$AO$67)","v":721.55200000000013},{"$f":"ABS(AM65-$AO$67)","v":2940.9479999999999},557.79200000000014,94.552000000000135,null,"Distância da Média",{"$f":"ABS(AR65-AV67)","v":700.30799999999999},{"$f":"ABS(AS65-$AV$67)","v":488.00800000000004},{"$f":"ABS(AT65-$AV$67)","v":309.85200000000009},503.57200000000006,374.89200000000005,null,"Distância da Média",{"$f":"ABS(AY65-BC67)","v":1530.6299999999999},{"$f":"ABS(AZ65-$BC$67)","v":465.56999999999994},{"$f":"ABS(BA65-$BC$67)","v":171.06999999999994},419.41999999999996,474.56999999999994]
[{"$nulls":4},"Média",{"$f":"AVERAGE(B65:F65)","v":1856.7159999999999},{"$nulls":5},"Média",{"$f":"AVERAGE(I65:M65)","v":2485.3900000000003},{"$nulls":5},"Média",{"$f":"AVERAGE(P65:T65)","v":1242.672},{"$nulls":5},"Média",{"$f":"AVERAGE(W65:AA65)","v":1853.3419999999999},{"$nulls":5},"Média",{"$f":"AVERAGE(AD65:AH65)","v":395.30799999999999},{"$nulls":5},"Média",{"$f":"AVERAGE(AK65:AO65)","v":1969.5520000000001},{"$nulls":5},"Média",{"$f":"AVERAGE(AR65:AV65)","v":562.39200000000005},{"$nulls":5},"Média",{"$f":"AVERAGE(AY65:BC65)","v":537.06999999999994}]
[{"$nulls":4},"Mediana",{"$f":"MEDIAN(B65:F65)","v":869.86},{"$nulls":5},"Mediana",{"$f":"MEDIAN(I65:M65)","v":3450},{"$nulls":5},"Mediana",{"$f":"MEDIAN(P65:T65)","v":701.5},{"$nulls":5},"Mediana",{"$f":"MEDIAN(W65:AA65)","v":437.5},{"$nulls":5},"Mediana",{"$f":"MEDIAN(AD65:AH65)","v":375},{"$nulls":5},"Mediana",{"$f":"MEDIAN(AK65:AO65)","v":1411.76},{"$nulls":5},"Mediana",{"$f":"MEDIAN(AR65:AV65)","v":252.54},{"$nulls":5},"Mediana",{"$f":"MEDIAN(AY65:BC65)","v":117.65}]
[{"$nulls":4},"CV",{"$f":"STDEVA(D65:E65)/AVERAGE(D65:E65)","v":0.33810660548947791},{"$nulls":5},"CV",{"$f":"STDEVA(J65,L65,I65)/AVERAGE(J65,L65,I65)","v":8.9535225748682196E-2},{"$nulls":5},"CV",{"$f":"STDEVA(R65,T65)/AVERAGE(R65,T65)","v":0.42892775486745521},{"$nulls":5},"CV",{"$f":"STDEVA(Y65,AA65)/AVERAGE(Y65,AA65)","v":2.734849153703799E-2},{"$nulls":5},"CV",{"$f":"STDEVA(AF65:AH65,AD65)/AVERAGE(AF65:AH65,AD65)","v":0.14798739383665865},{"$nulls":5},"CV",{"$f":"STDEVA(AN65:AO65)/AVERAGE(AN65:AO65)","v":0.19932100020497737},{"$nulls":5},"CV",{"$f":"STDEVA(AR65:AS65)/AVERAGE(AR65:AS65)","v":0.12979877190428774},{"$nulls":5},"CV",{"$f":"STDEVA(AZ65,BC65)/AVERAGE(AZ65,BC65)","v":9.4984492995207878E-2}]
[null,null,"Valor admitido: mediana do agrupamento CV",null,null,{"$f":"MEDIAN(D65:E65)","v":1143.165},null,null,null,"Valor admitido: mediana do agrupamento CV",null,null,{"$f":"MEDIAN(J65,L65,I65)","v":3529.41},null,null,null,"Valor admitido: mediana do agrupamento CV",null,null,{"$f":"MEDIAN(R65,T65)","v":538.25},null,null,null,"Valor admitido: mediana do agrupamento CV",null,null,{"$f":"MEDIAN(Y65,AA65)","v":429.2},null,null,null,"Valor admitido: média do agrupamento CV",null,null,{"$f":"AVERAGE(AF65:AH65,AD65)","v":352.76},null,null,null,"Valor admitido: mediana do agrupamento CV",null,null,{"$f":"AVERAGE(AN65,AO65)","v":1643.38},null,null,null,"Valor admitido: mediana do agrupamento CV",null,null,{"$f":"MEDIAN(AT65,AV65)","v":220.01999999999998},null,null,null,"Valor admitido: mediana do agrupamento CV",null,null,{"$f":"MEDIAN(BC65,AZ65)","v":67}]

{"sheet":"TerraGraph","index":2,"n_rows":72,"n_cols":12,"rows_kept":72,"cut":false,"hidden":false,"merged":[[0,1,0,7],[1,0,1,7],[2,1,2,5],[3,1,3,5],[71,0,71,5],[71,6,71,7]]}
[]
["ORÇAMENTO ONERADO"]
["OBJETO:","Orçamento para contratação de empresa especializada para realização de serviços de levantamento cadastral multifinalitário e laudo de avaliação de bem imóvel"]
["LOCALIDADE:","Área de atuação da Codevasf dividida em 8 grupos",{"$nulls":4},"DATA BASE:","2024-10-01"]
[]
[]
["Grupo","Descrição do Serviço","Uni.","Quant.","Valor Unit","BDI","Valor Unit c/BDI","Total",null,null,"G1",{"$f":"I15","v":73628750}]
[1,"Cadastro para certificação INCRA","ha.",1200,375,0.15,{"$f":"(Tabela17[[#This Row],[Valor Unit]]*Tabela17[[#This Row],[BDI]])+Tabela17[[#This Row],[Valor Unit]]","v":431.25},{"$f":"Tabela17[[#This Row],[Valor Unit c/BDI]]*Tabela17[[#This Row],[Quant.]]","v":517500},null,null,"G2",{"$f":"I23","v":4348150}]
[1,"Cadastro urbano","ha.",400,2300,0.15,{"$f":"(Tabela17[[#This Row],[Valor Unit]]*Tabela17[[#This Row],[BDI]])+Tabela17[[#This Row],[Valor Unit]]","v":2645},{"$f":"Tabela17[[#This Row],[Valor Unit c/BDI]]*Tabela17[[#This Row],[Quant.]]","v":1058000},null,null,"G3",{"$f":"I31","v":33020812.5}]
[1,"Cadastro Juridico","uni.",{"$f":"4500+1200","v":5700},2000,0.15,{"$f":"(Tabela17[[#This Row],[Valor Unit]]*Tabela17[[#This Row],[BDI]])+Tabela17[[#This Row],[Valor Unit]]","v":2300},{"$f":"Tabela17[[#This Row],[Valor Unit c/BDI]]*Tabela17[[#This Row],[Quant.]]","v":13110000},null,null,"G4",{"$f":"I39","v":7834950}]
[1,"Cadastro Agrícola","uni.",1200,3450,0.15,{"$f":"(Tabela17[[#This Row],[Valor Unit]]*Tabela17[[#This Row],[BDI]])+Tabela17[[#This Row],[Valor Unit]]","v":3967.5},{"$f":"Tabela17[[#This Row],[Valor Unit c/BDI]]*Tabela17[[#This Row],[Quant.]]","v":4761000},null,null,"G5",{"$f":"I47","v":11447100}]
[1,"Cadastro Socioeconomico","uni.",1600,350,0.15,{"$f":"(Tabela17[[#This Row],[Valor Unit]]*Tabela17[[#This Row],[BDI]])+Tabela17[[#This Row],[Valor Unit]]","v":402.5},{"$f":"Tabela17[[#This Row],[Valor Unit c/BDI]]*Tabela17[[#This Row],[Quant.]]","v":644000},null,null,"G6",{"$f":"I55","v":9622050}]
[1,"Avaliação de Imóveis","uni.",1200,300,0.15,{"$f":"(Tabela17[[#This Row],[Valor Unit]]*Tabela17[[#This Row],[BDI]])+Tabela17[[#This Row],[Valor Unit]]","v":345},{"$f":"Tabela17[[#This Row],[Valor Unit c/BDI]]*Tabela17[[#This Row],[Quant.]]","v":414000},null,null,"G7",{"$f":"I63","v":7419455}]
[1,"Levantamento Planimétrico","ha.",2200,275,0.15,{"$f":"(Tabela17[[#This Row],[Valor Unit]]*Tabela17[[#This Row],[BDI]])+Tabela17[[#This Row],[Valor Unit]]","v":316.25},{"$f":"Tabela17[[#This Row],[Valor Unit c/BDI]]*Tabela17[[#This Row],[Quant.]]","v":695750},"Total G1",null,"G8",{"$f":"I71","v":18365316}]
[1,"Levantamento Planialtimétrico","ha.",470000,97,0.15,{"$f":"(Tabela17[[#This Row],[Valor Unit]]*Tabela17[[#This Row],[BDI]])+Tabela17[[#This Row],[Valor Unit]]","v":111.55},{"$f":"Tabela17[[#This Row],[Valor Unit c/BDI]]*Tabela17[[#This Row],[Quant.]]","v":52428500},{"$f":"SUM(H8:H15)","v":73628750},null,"Total",{"$f":"SUM(L7:L14)","v":165686583.5}]
[2,"Cadastro para certificação INCRA","ha.",200,315,0.15,{"$f":"(Tabela17[[#This Row],[Valor Unit]]*Tabela17[[#This Row],[BDI]])+Tabela17[[#This Row],[Valor Unit]]","v":362.25},{"$f":"Tabela17[[#This Row],[Valor Unit c/BDI]]*Tabela17[[#This Row],[Quant.]]","v":72450}]
[2,"Cadastro urbano","ha.",200,3500,0.15,{"$f":"(Tabela17[[#This Row],[Valor Unit]]*Tabela17[[#This Row],[BDI]])+Tabela17[[#This Row],[Valor Unit]]","v":4025},{"$f":"Tabela17[[#This Row],[Valor Unit c/BDI]]*Tabela17[[#This Row],[Quant.]]","v":805000}]
[2,"Cadastro Juridico","uni.",200,2250,0.15,{"$f":"(Tabela17[[#This Row],[Valor Unit]]*Tabela17[[#This Row],[BDI]])+Tabela17[[#This Row],[Valor Unit]]","v":2587.5},{"$f":"Tabela17[[#This Row],[Valor Unit c/BDI]]*Tabela17[[#This Row],[Quant.]]","v":517500}]
[2,"Cadastro Agrícola","uni.",200,3500,0.15,{"$f":"(Tabela17[[#This Row],[Valor Unit]]*Tabela17[[#This Row],[BDI]])+Tabela17[[#This Row],[Valor Unit]]","v":4025},{"$f":"Tabela17[[#This Row],[Valor Unit c/BDI]]*Tabela17[[#This Row],[Quant.]]","v":805000}]
[2,"Cadastro Socioeconomico","uni.",200,350,0.15,{"$f":"(Tabela17[[#This Row],[Valor Unit]]*Tabela17[[#This Row],[BDI]])+Tabela17[[#This Row],[Valor Unit]]","v":402.5},{"$f":"Tabela17[[#This Row],[Valor Unit c/BDI]]*Tabela17[[#This Row],[Quant.]]","v":80500}]
[2,"Avaliação de Imóveis","uni.",200,2500,0.15,{"$f":"(Tabela17[[#This Row],[Valor Unit]]*Tabela17[[#This Row],[BDI]])+Tabela17[[#This Row],[Valor Unit]]","v":2875},{"$f":"Tabela17[[#This Row],[Valor Unit c/BDI]]*Tabela17[[#This Row],[Quant.]]","v":575000}]
[2,"Levantamento Planimétrico","ha.",2200,275,0.15,{"$f":"(Tabela17[[#This Row],[Valor Unit]]*Tabela17[[#This Row],[BDI]])+Tabela17[[#This Row],[Valor Unit]]","v":316.25},{"$f":"Tabela17[[#This Row],[Valor Unit c/BDI]]*Tabela17[[#This Row],[Quant.]]","v":695750},"Total G2"]
[2,"Levantamento Planialtimétrico","ha.",2200,315,0.15,{"$f":"(Tabela17[[#This Row],[Valor Unit]]*Tabela17[[#This Row],[BDI]])+Tabela17[[#This Row],[Valor Unit]]","v":362.25},{"$f":"Tabela17[[#This Row],[Valor Unit c/BDI]]*Tabela17[[#This Row],[Quant.]]","v":796950},{"$f":"SUM(H16:H23)","v":4348150}]
[3,"Cadastro para certificação INCRA","ha.",1875,315,0.15,{"$f":"(Tabela17[[#This Row],[Valor Unit]]*Tabela17[[#This Row],[BDI]])+Tabela17[[#This Row],[Valor Unit]]","v":362.25},{"$f":"Tabela17[[#This Row],[Valor Unit c/BDI]]*Tabela17[[#This Row],[Quant.]]","v":679218.75}]
[3,"Cadastro urbano","ha.",1875,2900,0.15,{"$f":"(Tabela17[[#This Row],[Valor Unit]]*Tabela17[[#This Row],[BDI]])+Tabela17[[#This Row],[Valor Unit]]","v":3335},{"$f":"Tabela17[[#This Row],[Valor Unit c/BDI]]*Tabela17[[#This Row],[Quant.]]","v":6253125}]
[3,"Cadastro Juridico","uni.",1875,2250,0.15,{"$f":"(Tabela17[[#This Row],[Valor Unit]]*Tabela17[[#This Row],[BDI]])+Tabela17[[#This Row],[Valor Unit]]","v":2587.5},{"$f":"Tabela17[[#This Row],[Valor Unit c/BDI]]*Tabela17[[#This Row],[Quant.]]","v":4851562.5}]
[3,"Cadastro Agrícola","uni.",1875,3975,0.15,{"$f":"(Tabela17[[#This Row],[Valor Unit]]*Tabela17[[#This Row],[BDI]])+Tabela17[[#This Row],[Valor Unit]]","v":4571.25},{"$f":"Tabela17[[#This Row],[Valor Unit c/BDI]]*Tabela17[[#This Row],[Quant.]]","v":8571093.75}]
[3,"Cadastro Socioeconomico","uni.",1875,350,0.15,{"$f":"(Tabela17[[#This Row],[Valor Unit]]*Tabela17[[#This Row],[BDI]])+Tabela17[[#This Row],[Valor Unit]]","v":402.5},{"$f":"Tabela17[[#This Row],[Valor Unit c/BDI]]*Tabela17[[#This Row],[Quant.]]","v":754687.5}]
[3,"Avaliação de Imóveis","uni.",1775,2500,0.15,{"$f":"(Tabela17[[#This Row],[Valor Unit]]*Tabela17[[#This Row],[BDI]])+Tabela17[[#This Row],[Valor Unit]]","v":2875},{"$f":"Tabela17[[#This Row],[Valor Unit c/BDI]]*Tabela17[[#This Row],[Quant.]]","v":5103125}]
[3,"Levantamento Planimétrico","ha.",32000,58,0.15,{"$f":"(Tabela17[[#This Row],[Valor Unit]]*Tabela17[[#This Row],[BDI]])+Tabela17[[#This Row],[Valor Unit]]","v":66.7},{"$f":"Tabela17[[#This Row],[Valor Unit c/BDI]]*Tabela17[[#This Row],[Quant.]]","v":2134400},"Total G3"]
[3,"Levantamento Planialtimétrico","ha.",32000,127,0.15,{"$f":"(Tabela17[[#This Row],[Valor Unit]]*Tabela17[[#This Row],[BDI]])+Tabela17[[#This Row],[Valor Unit]]","v":146.05000000000001},{"$f":"Tabela17[[#This Row],[Valor Unit c/BDI]]*Tabela17[[#This Row],[Quant.]]","v":4673600},{"$f":"SUM(H24:H31)","v":33020812.5}]
[4,"Cadastro para certificação INCRA","ha.",500,315,0.15,{"$f":"(Tabela17[[#This Row],[Valor Unit]]*Tabela17[[#This Row],[BDI]])+Tabela17[[#This Row],[Valor Unit]]","v":362.25},{"$f":"Tabela17[[#This Row],[Valor Unit c/BDI]]*Tabela17[[#This Row],[Quant.]]","v":181125}]
[4,"Cadastro urbano","ha.",500,2500,0.15,{"$f":"(Tabela17[[#This Row],[Valor Unit]]*Tabela17[[#This Row],[BDI]])+Tabela17[[#This Row],[Valor Unit]]","v":2875},{"$f":"Tabela17[[#This Row],[Valor Unit c/BDI]]*Tabela17[[#This Row],[Quant.]]","v":1437500}]
[4,"Cadastro Juridico","uni.",500,2750,0.15,{"$f":"(Tabela17[[#This Row],[Valor Unit]]*Tabela17[[#This Row],[BDI]])+Tabela17[[#This Row],[Valor Unit]]","v":3162.5},{"$f":"Tabela17[[#This Row],[Valor Unit c/BDI]]*Tabela17[[#This Row],[Quant.]]","v":1581250}]
[4,"Cadastro Agrícola","uni.",500,3795,0.15,{"$f":"(Tabela17[[#This Row],[Valor Unit]]*Tabela17[[#This Row],[BDI]])+Tabela17[[#This Row],[Valor Unit]]","v":4364.25},{"$f":"Tabela17[[#This Row],[Valor Unit c/BDI]]*Tabela17[[#This Row],[Quant.]]","v":2182125}]
[4,"Cadastro Socioeconomico","uni.",500,350,0.15,{"$f":"(Tabela17[[#This Row],[Valor Unit]]*Tabela17[[#This Row],[BDI]])+Tabela17[[#This Row],[Valor Unit]]","v":402.5},{"$f":"Tabela17[[#This Row],[Valor Unit c/BDI]]*Tabela17[[#This Row],[Quant.]]","v":201250}]
[4,"Avaliação de Imóveis","uni.",500,2500,0.15,{"$f":"(Tabela17[[#This Row],[Valor Unit]]*Tabela17[[#This Row],[BDI]])+Tabela17[[#This Row],[Valor Unit]]","v":2875},{"$f":"Tabela17[[#This Row],[Valor Unit c/BDI]]*Tabela17[[#This Row],[Quant.]]","v":1437500}]
[4,"Levantamento Planimétrico","ha.",1200,275,0.15,{"$f":"(Tabela17[[#This Row],[Valor Unit]]*Tabela17[[#This Row],[BDI]])+Tabela17[[#This Row],[Valor Unit]]","v":316.25},{"$f":"Tabela17[[#This Row],[Valor Unit c/BDI]]*Tabela17[[#This Row],[Quant.]]","v":379500},"Total G4"]
[4,"Levantamento Planialtimétrico","ha.",1200,315,0.15,{"$f":"(Tabela17[[#This Row],[Valor Unit]]*Tabela17[[#This Row],[BDI]])+Tabela17[[#This Row],[Valor Unit]]","v":362.25},{"$f":"Tabela17[[#This Row],[Valor Unit c/BDI]]*Tabela17[[#This Row],[Quant.]]","v":434700},{"$f":"SUM(H32:H39)","v":7834950}]
[5,"Cadastro para certificação INCRA","ha.",600,475,0.15,{"$f":"(Tabela17[[#This Row],[Valor Unit]]*Tabela17[[#This Row],[BDI]])+Tabela17[[#This Row],[Valor Unit]]","v":546.25},{"$f":"Tabela17[[#This Row],[Valor Unit c/BDI]]*Tabela17[[#This Row],[Quant.]]","v":327750}]
[5,"Cadastro urbano","ha.",600,3500,0.15,{"$f":"(Tabela17[[#This Row],[Valor Unit]]*Tabela17[[#This Row],[BDI]])+Tabela17[[#This Row],[Valor Unit]]","v":4025},{"$f":"Tabela17[[#This Row],[Valor Unit c/BDI]]*Tabela17[[#This Row],[Quant.]]","v":2415000}]
[5,"Cadastro Juridico","uni.",600,3500,0.15,{"$f":"(Tabela17[[#This Row],[Valor Unit]]*Tabela17[[#This Row],[BDI]])+Tabela17[[#This Row],[Valor Unit]]","v":4025},{"$f":"Tabela17[[#This Row],[Valor Unit c/BDI]]*Tabela17[[#This Row],[Quant.]]","v":2415000}]
[5,"Cadastro Agrícola","uni.",600,4100,0.15,{"$f":"(Tabela17[[#This Row],[Valor Unit]]*Tabela17[[#This Row],[BDI]])+Tabela17[[#This Row],[Valor Unit]]","v":4715},{"$f":"Tabela17[[#This Row],[Valor Unit c/BDI]]*Tabela17[[#This Row],[Quant.]]","v":2829000}]
[5,"Cadastro Socioeconomico","uni.",600,350,0.15,{"$f":"(Tabela17[[#This Row],[Valor Unit]]*Tabela17[[#This Row],[BDI]])+Tabela17[[#This Row],[Valor Unit]]","v":402.5},{"$f":"Tabela17[[#This Row],[Valor Unit c/BDI]]*Tabela17[[#This Row],[Quant.]]","v":241500}]
[5,"Avaliação de Imóveis","uni.",600,3000,0.15,{"$f":"(Tabela17[[#This Row],[Valor Unit]]*Tabela17[[#This Row],[BDI]])+Tabela17[[#This Row],[Valor Unit]]","v":3450},{"$f":"Tabela17[[#This Row],[Valor Unit c/BDI]]*Tabela17[[#This Row],[Quant.]]","v":2070000}]
[5,"Levantamento Planimétrico","ha.",500,976,0.15,{"$f":"(Tabela17[[#This Row],[Valor Unit]]*Tabela17[[#This Row],[BDI]])+Tabela17[[#This Row],[Valor Unit]]","v":1122.4000000000001},{"$f":"Tabela17[[#This Row],[Valor Unit c/BDI]]*Tabela17[[#This Row],[Quant.]]","v":561200},"Total G5"]
[5,"Levantamento Planialtimétrico","ha.",500,1022,0.15,{"$f":"(Tabela17[[#This Row],[Valor Unit]]*Tabela17[[#This Row],[BDI]])+Tabela17[[#This Row],[Valor Unit]]","v":1175.3},{"$f":"Tabela17[[#This Row],[Valor Unit c/BDI]]*Tabela17[[#This Row],[Quant.]]","v":587650},{"$f":"SUM(H40:H47)","v":11447100}]
[6,"Cadastro para certificação INCRA","ha.",600,295,0.15,{"$f":"(Tabela17[[#This Row],[Valor Unit]]*Tabela17[[#This Row],[BDI]])+Tabela17[[#This Row],[Valor Unit]]","v":339.25},{"$f":"Tabela17[[#This Row],[Valor Unit c/BDI]]*Tabela17[[#This Row],[Quant.]]","v":203550}]
[6,"Cadastro urbano","ha.",600,2500,0.15,{"$f":"(Tabela17[[#This Row],[Valor Unit]]*Tabela17[[#This Row],[BDI]])+Tabela17[[#This Row],[Valor Unit]]","v":2875},{"$f":"Tabela17[[#This Row],[Valor Unit c/BDI]]*Tabela17[[#This Row],[Quant.]]","v":1725000}]
[6,"Cadastro Juridico","uni.",600,2975,0.15,{"$f":"(Tabela17[[#This Row],[Valor Unit]]*Tabela17[[#This Row],[BDI]])+Tabela17[[#This Row],[Valor Unit]]","v":3421.25},{"$f":"Tabela17[[#This Row],[Valor Unit c/BDI]]*Tabela17[[#This Row],[Quant.]]","v":2052750}]
[6,"Cadastro Agrícola","uni.",600,3975,0.15,{"$f":"(Tabela17[[#This Row],[Valor Unit]]*Tabela17[[#This Row],[BDI]])+Tabela17[[#This Row],[Valor Unit]]","v":4571.25},{"$f":"Tabela17[[#This Row],[Valor Unit c/BDI]]*Tabela17[[#This Row],[Quant.]]","v":2742750}]
[6,"Cadastro Socioeconomico","uni.",600,350,0.15,{"$f":"(Tabela17[[#This Row],[Valor Unit]]*Tabela17[[#This Row],[BDI]])+Tabela17[[#This Row],[Valor Unit]]","v":402.5},{"$f":"Tabela17[[#This Row],[Valor Unit c/BDI]]*Tabela17[[#This Row],[Quant.]]","v":241500}]
[6,"Avaliação de Imóveis","uni.",600,2000,0.15,{"$f":"(Tabela17[[#This Row],[Valor Unit]]*Tabela17[[#This Row],[BDI]])+Tabela17[[#This Row],[Valor Unit]]","v":2300},{"$f":"Tabela17[[#This Row],[Valor Unit c/BDI]]*Tabela17[[#This Row],[Quant.]]","v":1380000}]
[6,"Levantamento Planimétrico","ha.",300,1500,0.15,{"$f":"(Tabela17[[#This Row],[Valor Unit]]*Tabela17[[#This Row],[BDI]])+Tabela17[[#This Row],[Valor Unit]]","v":1725},{"$f":"Tabela17[[#This Row],[Valor Unit c/BDI]]*Tabela17[[#This Row],[Quant.]]","v":517500},"Total G6"]
[6,"Levantamento Planialtimétrico","ha.",300,2200,0.15,{"$f":"(Tabela17[[#This Row],[Valor Unit]]*Tabela17[[#This Row],[BDI]])+Tabela17[[#This Row],[Valor Unit]]","v":2530},{"$f":"Tabela17[[#This Row],[Valor Unit c/BDI]]*Tabela17[[#This Row],[Quant.]]","v":759000},{"$f":"SUM(H48:H55)","v":9622050}]
[7,"Cadastro para certificação INCRA","ha.",200,515,0.15,{"$f":"(Tabela17[[#This Row],[Valor Unit]]*Tabela17[[#This Row],[BDI]])+Tabela17[[#This Row],[Valor Unit]]","v":592.25},{"$f":"Tabela17[[#This Row],[Valor Unit c/BDI]]*Tabela17[[#This Row],[Quant.]]","v":118450}]
[7,"Cadastro urbano","ha.",500,4000,0.15,{"$f":"(Tabela17[[#This Row],[Valor Unit]]*Tabela17[[#This Row],[BDI]])+Tabela17[[#This Row],[Valor Unit]]","v":4600},{"$f":"Tabela17[[#This Row],[Valor Unit c/BDI]]*Tabela17[[#This Row],[Quant.]]","v":2300000}]
[7,"Cadastro Juridico","uni.",550,2758,0.15,{"$f":"(Tabela17[[#This Row],[Valor Unit]]*Tabela17[[#This Row],[BDI]])+Tabela17[[#This Row],[Valor Unit]]","v":3171.7},{"$f":"Tabela17[[#This Row],[Valor Unit c/BDI]]*Tabela17[[#This Row],[Quant.]]","v":1744435}]
[7,"Cadastro Agrícola","uni.",200,4459,0.15,{"$f":"(Tabela17[[#This Row],[Valor Unit]]*Tabela17[[#This Row],[BDI]])+Tabela17[[#This Row],[Valor Unit]]","v":5127.8500000000004},{"$f":"Tabela17[[#This Row],[Valor Unit c/BDI]]*Tabela17[[#This Row],[Quant.]]","v":1025570.0000000001}]
[7,"Cadastro Socioeconomico","uni.",550,350,0.15,{"$f":"(Tabela17[[#This Row],[Valor Unit]]*Tabela17[[#This Row],[BDI]])+Tabela17[[#This Row],[Valor Unit]]","v":402.5},{"$f":"Tabela17[[#This Row],[Valor Unit c/BDI]]*Tabela17[[#This Row],[Quant.]]","v":221375}]
[7,"Avaliação de Imóveis","uni.",550,450,0.15,{"$f":"(Tabela17[[#This Row],[Valor Unit]]*Tabela17[[#This Row],[BDI]])+Tabela17[[#This Row],[Valor Unit]]","v":517.5},{"$f":"Tabela17[[#This Row],[Valor Unit c/BDI]]*Tabela17[[#This Row],[Quant.]]","v":284625}]
[7,"Levantamento Planimétrico","ha.",300,2000,0.15,{"$f":"(Tabela17[[#This Row],[Valor Unit]]*Tabela17[[#This Row],[BDI]])+Tabela17[[#This Row],[Valor Unit]]","v":2300},{"$f":"Tabela17[[#This Row],[Valor Unit c/BDI]]*Tabela17[[#This Row],[Quant.]]","v":690000},"Total G7"]
[7,"Levantamento Planialtimétrico","ha.",300,3000,0.15,{"$f":"(Tabela17[[#This Row],[Valor Unit]]*Tabela17[[#This Row],[BDI]])+Tabela17[[#This Row],[Valor Unit]]","v":3450},{"$f":"Tabela17[[#This Row],[Valor Unit c/BDI]]*Tabela17[[#This Row],[Quant.]]","v":1035000},{"$f":"SUM(H56:H63)","v":7419455}]
[8,"Cadastro para certificação INCRA","ha.",730,335,0.15,{"$f":"(Tabela17[[#This Row],[Valor Unit]]*Tabela17[[#This Row],[BDI]])+Tabela17[[#This Row],[Valor Unit]]","v":385.25},{"$f":"Tabela17[[#This Row],[Valor Unit c/BDI]]*Tabela17[[#This Row],[Quant.]]","v":281232.5}]
[8,"Cadastro urbano","ha.",600,3000,0.15,{"$f":"(Tabela17[[#This Row],[Valor Unit]]*Tabela17[[#This Row],[BDI]])+Tabela17[[#This Row],[Valor Unit]]","v":3450},{"$f":"Tabela17[[#This Row],[Valor Unit c/BDI]]*Tabela17[[#This Row],[Quant.]]","v":2070000}]
[8,"Cadastro Juridico","uni.",760,3152,0.15,{"$f":"(Tabela17[[#This Row],[Valor Unit]]*Tabela17[[#This Row],[BDI]])+Tabela17[[#This Row],[Valor Unit]]","v":3624.8},{"$f":"Tabela17[[#This Row],[Valor Unit c/BDI]]*Tabela17[[#This Row],[Quant.]]","v":2754848}]
[8,"Cadastro Agrícola","uni.",730,4795,0.15,{"$f":"(Tabela17[[#This Row],[Valor Unit]]*Tabela17[[#This Row],[BDI]])+Tabela17[[#This Row],[Valor Unit]]","v":5514.25},{"$f":"Tabela17[[#This Row],[Valor Unit c/BDI]]*Tabela17[[#This Row],[Quant.]]","v":4025402.5}]
[8,"Cadastro Socioeconomico","uni.",1330,350,0.15,{"$f":"(Tabela17[[#This Row],[Valor Unit]]*Tabela17[[#This Row],[BDI]])+Tabela17[[#This Row],[Valor Unit]]","v":402.5},{"$f":"Tabela17[[#This Row],[Valor Unit c/BDI]]*Tabela17[[#This Row],[Quant.]]","v":535325}]
[8,"Avaliação de Imóveis","uni.",760,350,0.15,{"$f":"(Tabela17[[#This Row],[Valor Unit]]*Tabela17[[#This Row],[BDI]])+Tabela17[[#This Row],[Valor Unit]]","v":402.5},{"$f":"Tabela17[[#This Row],[Valor Unit c/BDI]]*Tabela17[[#This Row],[Quant.]]","v":305900}]
[8,"Levantamento Planimétrico","ha.",2520,1098,0.15,{"$f":"(Tabela17[[#This Row],[Valor Unit]]*Tabela17[[#This Row],[BDI]])+Tabela17[[#This Row],[Valor Unit]]","v":1262.7},{"$f":"Tabela17[[#This Row],[Valor Unit c/BDI]]*Tabela17[[#This Row],[Quant.]]","v":3182004},"Total G8"]
[8,"Levantamento Planialtimétrico","ha.",2520,1798,0.15,{"$f":"(Tabela17[[#This Row],[Valor Unit]]*Tabela17[[#This Row],[BDI]])+Tabela17[[#This Row],[Valor Unit]]","v":2067.6999999999998},{"$f":"Tabela17[[#This Row],[Valor Unit c/BDI]]*Tabela17[[#This Row],[Quant.]]","v":5210604},{"$f":"SUM(H64:H71)","v":18365316}]
["TOTAL COM BDI:",{"$nulls":5},{"$f":"SUM(Tabela17[Total])","v":165686583.5}]

{"sheet":"Engefoto","index":3,"n_rows":72,"n_cols":12,"rows_kept":72,"cut":false,"hidden":false,"merged":[[0,1,0,7],[1,0,1,7],[2,1,2,5],[3,1,3,5],[71,0,71,5],[71,6,71,7]]}
[]
["ORÇAMENTO ONERADO"]
["OBJETO:","Orçamento para contratação de empresa especializada para realização de serviços de levantamento cadastral multifinalitário e laudo de avaliação de bem imóvel"]
["LOCALIDADE:","Área de atuação da Codevasf dividida em 8 grupos",{"$nulls":4},"DATA BASE:","2024-10-01"]
[]
[]
["Grupo","Descrição do Serviço","Uni.","Quant.","Valor Unit","BDI","Valor Unit c/BDI","Total",null,null,"G1",{"$f":"I15","v":46706920}]
[1,"Cadastro para certificação INCRA","ha.",1200,4850,1.3,6305,{"$f":"Tabela13456[[#This Row],[Quant.]]*Tabela13456[[#This Row],[Valor Unit c/BDI]]","v":7566000},null,null,"G2",{"$f":"I23","v":5319080}]
[1,"Cadastro urbano","ha.",400,2980,1.3,3874,{"$f":"Tabela13456[[#This Row],[Quant.]]*Tabela13456[[#This Row],[Valor Unit c/BDI]]","v":1549600},null,null,"G3",{"$f":"I31","v":64105518.75}]
[1,"Cadastro Juridico","uni.",{"$f":"4500+1200","v":5700},1000,1.3,1300,{"$f":"Tabela13456[[#This Row],[Quant.]]*Tabela13456[[#This Row],[Valor Unit c/BDI]]","v":7410000},null,null,"G4",{"$f":"I39","v":8361730}]
[1,"Cadastro Agrícola","uni.",1200,1080,1.3,1404,{"$f":"Tabela13456[[#This Row],[Quant.]]*Tabela13456[[#This Row],[Valor Unit c/BDI]]","v":1684800},null,null,"G5",{"$f":"I47","v":8955050}]
[1,"Cadastro Socioeconomico","uni.",1600,420.5,1.3,546.65,{"$f":"Tabela13456[[#This Row],[Quant.]]*Tabela13456[[#This Row],[Valor Unit c/BDI]]","v":874640},null,null,"G6",{"$f":"I55","v":8725470}]
[1,"Avaliação de Imóveis","uni.",1200,950,1.3,1235,{"$f":"Tabela13456[[#This Row],[Quant.]]*Tabela13456[[#This Row],[Valor Unit c/BDI]]","v":1482000},null,null,"G7",{"$f":"I63","v":5467345}]
[1,"Levantamento Planimétrico","ha.",2200,808,1.3,1050.4000000000001,{"$f":"Tabela13456[[#This Row],[Quant.]]*Tabela13456[[#This Row],[Valor Unit c/BDI]]","v":2310880},"Total G1",null,"G8",{"$f":"I71","v":12914603}]
["E","Levantamento Planialtimétrico","ha.",470000,39,1.3,50.7,{"$f":"Tabela13456[[#This Row],[Quant.]]*Tabela13456[[#This Row],[Valor Unit c/BDI]]","v":23829000},{"$f":"SUM(H8:H15)","v":46706920},null,"Total",{"$f":"SUM(L7:L14)","v":160555716.75}]
[2,"Cadastro para certificação INCRA","ha.",200,4990,1.3,6487,{"$f":"Tabela13456[[#This Row],[Quant.]]*Tabela13456[[#This Row],[Valor Unit c/BDI]]","v":1297400}]
[2,"Cadastro urbano","ha.",200,3120,1.3,4056,{"$f":"Tabela13456[[#This Row],[Quant.]]*Tabela13456[[#This Row],[Valor Unit c/BDI]]","v":811200}]
[2,"Cadastro Juridico","uni.",200,1050,1.3,1365,{"$f":"Tabela13456[[#This Row],[Quant.]]*Tabela13456[[#This Row],[Valor Unit c/BDI]]","v":273000}]
[2,"Cadastro Agrícola","uni.",200,190,1.3,247,{"$f":"Tabela13456[[#This Row],[Quant.]]*Tabela13456[[#This Row],[Valor Unit c/BDI]]","v":49400}]
[2,"Cadastro Socioeconomico","uni.",200,435,1.3,565.5,{"$f":"Tabela13456[[#This Row],[Quant.]]*Tabela13456[[#This Row],[Valor Unit c/BDI]]","v":113100}]
[2,"Avaliação de Imóveis","uni.",200,960,1.3,1248,{"$f":"Tabela13456[[#This Row],[Quant.]]*Tabela13456[[#This Row],[Valor Unit c/BDI]]","v":249600}]
[2,"Levantamento Planimétrico","ha.",2200,808,1.3,1050.4000000000001,{"$f":"Tabela13456[[#This Row],[Quant.]]*Tabela13456[[#This Row],[Valor Unit c/BDI]]","v":2310880},"Total G2"]
[2,"Levantamento Planialtimétrico","ha.",2200,75,1.3,97.5,{"$f":"Tabela13456[[#This Row],[Quant.]]*Tabela13456[[#This Row],[Valor Unit c/BDI]]","v":214500},{"$f":"SUM(H16:H23)","v":5319080}]
[3,"Cadastro para certificação INCRA","ha.",1875,4850,1.3,6305,{"$f":"Tabela13456[[#This Row],[Quant.]]*Tabela13456[[#This Row],[Valor Unit c/BDI]]","v":11821875}]
[3,"Cadastro urbano","ha.",1875,2980,1.3,3874,{"$f":"Tabela13456[[#This Row],[Quant.]]*Tabela13456[[#This Row],[Valor Unit c/BDI]]","v":7263750}]
[3,"Cadastro Juridico","uni.",1875,1000,1.3,1300,{"$f":"Tabela13456[[#This Row],[Quant.]]*Tabela13456[[#This Row],[Valor Unit c/BDI]]","v":2437500}]
[3,"Cadastro Agrícola","uni.",1875,1080,1.3,1404,{"$f":"Tabela13456[[#This Row],[Quant.]]*Tabela13456[[#This Row],[Valor Unit c/BDI]]","v":2632500}]
[3,"Cadastro Socioeconomico","uni.",1875,420.5,1.3,546.65,{"$f":"Tabela13456[[#This Row],[Quant.]]*Tabela13456[[#This Row],[Valor Unit c/BDI]]","v":1024968.75}]
[3,"Avaliação de Imóveis","uni.",1775,950,1.3,1235,{"$f":"Tabela13456[[#This Row],[Quant.]]*Tabela13456[[#This Row],[Valor Unit c/BDI]]","v":2192125}]
[3,"Levantamento Planimétrico","ha.",32000,808,1.3,1050.4000000000001,{"$f":"Tabela13456[[#This Row],[Quant.]]*Tabela13456[[#This Row],[Valor Unit c/BDI]]","v":33612800},"Total G3"]
[3,"Levantamento Planialtimétrico","ha.",32000,75,1.3,97.5,{"$f":"Tabela13456[[#This Row],[Quant.]]*Tabela13456[[#This Row],[Valor Unit c/BDI]]","v":3120000},{"$f":"SUM(H24:H31)","v":64105518.75}]
[4,"Cadastro para certificação INCRA","ha.",500,4990,1.3,6487,{"$f":"Tabela13456[[#This Row],[Quant.]]*Tabela13456[[#This Row],[Valor Unit c/BDI]]","v":3243500}]
[4,"Cadastro urbano","ha.",500,3120,1.3,4056,{"$f":"Tabela13456[[#This Row],[Quant.]]*Tabela13456[[#This Row],[Valor Unit c/BDI]]","v":2028000}]
[4,"Cadastro Juridico","uni.",500,1050,1.3,1365,{"$f":"Tabela13456[[#This Row],[Quant.]]*Tabela13456[[#This Row],[Valor Unit c/BDI]]","v":682500}]
[4,"Cadastro Agrícola","uni.",500,190,1.3,247,{"$f":"Tabela13456[[#This Row],[Quant.]]*Tabela13456[[#This Row],[Valor Unit c/BDI]]","v":123500}]
[4,"Cadastro Socioeconomico","uni.",500,435,1.3,565.5,{"$f":"Tabela13456[[#This Row],[Quant.]]*Tabela13456[[#This Row],[Valor Unit c/BDI]]","v":282750}]
[4,"Avaliação de Imóveis","uni.",500,960,1.3,1248,{"$f":"Tabela13456[[#This Row],[Quant.]]*Tabela13456[[#This Row],[Valor Unit c/BDI]]","v":624000}]
[4,"Levantamento Planimétrico","ha.",1200,808,1.3,1050.4000000000001,{"$f":"Tabela13456[[#This Row],[Quant.]]*Tabela13456[[#This Row],[Valor Unit c/BDI]]","v":1260480},"Total G4"]
[4,"Levantamento Planialtimétrico","ha.",1200,75,1.3,97.5,{"$f":"Tabela13456[[#This Row],[Quant.]]*Tabela13456[[#This Row],[Valor Unit c/BDI]]","v":117000},{"$f":"SUM(H32:H39)","v":8361730}]
[5,"Cadastro para certificação INCRA","ha.",600,4990,1.3,6487,{"$f":"Tabela13456[[#This Row],[Quant.]]*Tabela13456[[#This Row],[Valor Unit c/BDI]]","v":3892200}]
[5,"Cadastro urbano","ha.",600,3120,1.3,4056,{"$f":"Tabela13456[[#This Row],[Quant.]]*Tabela13456[[#This Row],[Valor Unit c/BDI]]","v":2433600}]
[5,"Cadastro Juridico","uni.",600,1050,1.3,1365,{"$f":"Tabela13456[[#This Row],[Quant.]]*Tabela13456[[#This Row],[Valor Unit c/BDI]]","v":819000}]
[5,"Cadastro Agrícola","uni.",600,190,1.3,247,{"$f":"Tabela13456[[#This Row],[Quant.]]*Tabela13456[[#This Row],[Valor Unit c/BDI]]","v":148200}]
[5,"Cadastro Socioeconomico","uni.",600,435,1.3,565.5,{"$f":"Tabela13456[[#This Row],[Quant.]]*Tabela13456[[#This Row],[Valor Unit c/BDI]]","v":339300}]
[5,"Avaliação de Imóveis","uni.",600,960,1.3,1248,{"$f":"Tabela13456[[#This Row],[Quant.]]*Tabela13456[[#This Row],[Valor Unit c/BDI]]","v":748800}]
[5,"Levantamento Planimétrico","ha.",500,808,1.3,1050.4000000000001,{"$f":"Tabela13456[[#This Row],[Quant.]]*Tabela13456[[#This Row],[Valor Unit c/BDI]]","v":525200},"Total G5"]
[5,"Levantamento Planialtimétrico","ha.",500,75,1.3,97.5,{"$f":"Tabela13456[[#This Row],[Quant.]]*Tabela13456[[#This Row],[Valor Unit c/BDI]]","v":48750},{"$f":"SUM(H40:H47)","v":8955050}]
[6,"Cadastro para certificação INCRA","ha.",600,4990,1.3,6487,{"$f":"Tabela13456[[#This Row],[Quant.]]*Tabela13456[[#This Row],[Valor Unit c/BDI]]","v":3892200}]
[6,"Cadastro urbano","ha.",600,3120,1.3,4056,{"$f":"Tabela13456[[#This Row],[Quant.]]*Tabela13456[[#This Row],[Valor Unit c/BDI]]","v":2433600}]
[6,"Cadastro Juridico","uni.",600,1050,1.3,1365,{"$f":"Tabela13456[[#This Row],[Quant.]]*Tabela13456[[#This Row],[Valor Unit c/BDI]]","v":819000}]
[6,"Cadastro Agrícola","uni.",600,190,1.3,247,{"$f":"Tabela13456[[#This Row],[Quant.]]*Tabela13456[[#This Row],[Valor Unit c/BDI]]","v":148200}]
[6,"Cadastro Socioeconomico","uni.",600,435,1.3,565.5,{"$f":"Tabela13456[[#This Row],[Quant.]]*Tabela13456[[#This Row],[Valor Unit c/BDI]]","v":339300}]
[6,"Avaliação de Imóveis","uni.",600,960,1.3,1248,{"$f":"Tabela13456[[#This Row],[Quant.]]*Tabela13456[[#This Row],[Valor Unit c/BDI]]","v":748800}]
[6,"Levantamento Planimétrico","ha.",300,808,1.3,1050.4000000000001,{"$f":"Tabela13456[[#This Row],[Quant.]]*Tabela13456[[#This Row],[Valor Unit c/BDI]]","v":315120},"Total G6"]
[6,"Levantamento Planialtimétrico","ha.",300,75,1.3,97.5,{"$f":"Tabela13456[[#This Row],[Quant.]]*Tabela13456[[#This Row],[Valor Unit c/BDI]]","v":29250},{"$f":"SUM(H48:H55)","v":8725470}]
[7,"Cadastro para certificação INCRA","ha.",200,4990,1.3,6487,{"$f":"Tabela13456[[#This Row],[Quant.]]*Tabela13456[[#This Row],[Valor Unit c/BDI]]","v":1297400}]
[7,"Cadastro urbano","ha.",500,3120,1.3,4056,{"$f":"Tabela13456[[#This Row],[Quant.]]*Tabela13456[[#This Row],[Valor Unit c/BDI]]","v":2028000}]
[7,"Cadastro Juridico","uni.",550,1050,1.3,1365,{"$f":"Tabela13456[[#This Row],[Quant.]]*Tabela13456[[#This Row],[Valor Unit c/BDI]]","v":750750}]
[7,"Cadastro Agrícola","uni.",200,190,1.3,247,{"$f":"Tabela13456[[#This Row],[Quant.]]*Tabela13456[[#This Row],[Valor Unit c/BDI]]","v":49400}]
[7,"Cadastro Socioeconomico","uni.",550,435,1.3,565.5,{"$f":"Tabela13456[[#This Row],[Quant.]]*Tabela13456[[#This Row],[Valor Unit c/BDI]]","v":311025}]
[7,"Avaliação de Imóveis","uni.",550,960,1.3,1248,{"$f":"Tabela13456[[#This Row],[Quant.]]*Tabela13456[[#This Row],[Valor Unit c/BDI]]","v":686400}]
[7,"Levantamento Planimétrico","ha.",300,808,1.3,1050.4000000000001,{"$f":"Tabela13456[[#This Row],[Quant.]]*Tabela13456[[#This Row],[Valor Unit c/BDI]]","v":315120},"Total G7"]
[7,"Levantamento Planialtimétrico","ha.",300,75,1.3,97.5,{"$f":"Tabela13456[[#This Row],[Quant.]]*Tabela13456[[#This Row],[Valor Unit c/BDI]]","v":29250},{"$f":"SUM(H56:H63)","v":5467345}]
[8,"Cadastro para certificação INCRA","ha.",730,4990,1.3,6487,{"$f":"Tabela13456[[#This Row],[Quant.]]*Tabela13456[[#This Row],[Valor Unit c/BDI]]","v":4735510}]
[8,"Cadastro urbano","ha.",600,3120,1.3,4056,{"$f":"Tabela13456[[#This Row],[Quant.]]*Tabela13456[[#This Row],[Valor Unit c/BDI]]","v":2433600}]
[8,"Cadastro Juridico","uni.",760,1050,1.3,1365,{"$f":"Tabela13456[[#This Row],[Quant.]]*Tabela13456[[#This Row],[Valor Unit c/BDI]]","v":1037400}]
[8,"Cadastro Agrícola","uni.",730,190,1.3,247,{"$f":"Tabela13456[[#This Row],[Quant.]]*Tabela13456[[#This Row],[Valor Unit c/BDI]]","v":180310}]
[8,"Cadastro Socioeconomico","uni.",1330,435,1.3,565.5,{"$f":"Tabela13456[[#This Row],[Quant.]]*Tabela13456[[#This Row],[Valor Unit c/BDI]]","v":752115}]
[8,"Avaliação de Imóveis","uni.",760,960,1.3,1248,{"$f":"Tabela13456[[#This Row],[Quant.]]*Tabela13456[[#This Row],[Valor Unit c/BDI]]","v":948480}]
[8,"Levantamento Planimétrico","ha.",2520,808,1.3,1050.4000000000001,{"$f":"Tabela13456[[#This Row],[Quant.]]*Tabela13456[[#This Row],[Valor Unit c/BDI]]","v":2647008},"Total G8"]
[8,"Levantamento Planialtimétrico","ha.",2520,55,1.3,71.5,{"$f":"Tabela13456[[#This Row],[Quant.]]*Tabela13456[[#This Row],[Valor Unit c/BDI]]","v":180180},{"$f":"SUM(H64:H71)","v":12914603}]
["TOTAL COM BDI:",{"$nulls":5},{"$f":"SUM(H8:H71)","v":160555716.75}]

{"sheet":"Topocart","index":4,"n_rows":72,"n_cols":12,"rows_kept":72,"cut":false,"hidden":false,"merged":[[0,1,0,7],[1,0,1,7],[2,1,2,5],[3,1,3,5],[71,0,71,5],[71,6,71,7]]}
[]
["ORÇAMENTO ONERADO"]
["OBJETO:","Orçamento para contratação de empresa especializada para realização de serviços de levantamento cadastral multifinalitário e laudo de avaliação de bem imóvel"]
["LOCALIDADE:","Área de atuação da Codevasf dividida em 8 grupos",{"$nulls":4},"DATA BASE:","2024-10-01"]
[]
[]
["Grupo","Descrição do Serviço","Uni.","Quant.","Valor Unit","BDI","Valor Unit c/BDI","Total",null,null,"G1",{"$f":"I15","v":31222240}]
[1,"Cadastro para certificação INCRA","ha.",1200,620,0.22,{"$f":"(Tabela1345[[#This Row],[Valor Unit]]*Tabela1345[[#This Row],[BDI]])+Tabela1345[[#This Row],[Valor Unit]]","v":756.4},{"$f":"Tabela1345[[#This Row],[Quant.]]*Tabela1345[[#This Row],[Valor Unit c/BDI]]","v":907680},null,null,"G2",{"$f":"I23","v":2798436}]
[1,"Cadastro urbano","ha.",400,680,0.22,{"$f":"(Tabela1345[[#This Row],[Valor Unit]]*Tabela1345[[#This Row],[BDI]])+Tabela1345[[#This Row],[Valor Unit]]","v":829.6},{"$f":"Tabela1345[[#This Row],[Quant.]]*Tabela1345[[#This Row],[Valor Unit c/BDI]]","v":331840},null,null,"G3",{"$f":"I31","v":20643315}]
[1,"Cadastro Juridico","uni.",{"$f":"4500+1200","v":5700},500,0.22,{"$f":"(Tabela1345[[#This Row],[Valor Unit]]*Tabela1345[[#This Row],[BDI]])+Tabela1345[[#This Row],[Valor Unit]]","v":610},{"$f":"Tabela1345[[#This Row],[Quant.]]*Tabela1345[[#This Row],[Valor Unit c/BDI]]","v":3477000},null,null,"G4",{"$f":"I39","v":4574121.5999999996}]
[1,"Cadastro Agrícola","uni.",1200,300,0.22,{"$f":"(Tabela1345[[#This Row],[Valor Unit]]*Tabela1345[[#This Row],[BDI]])+Tabela1345[[#This Row],[Valor Unit]]","v":366},{"$f":"Tabela1345[[#This Row],[Quant.]]*Tabela1345[[#This Row],[Valor Unit c/BDI]]","v":439200},null,null,"G5",{"$f":"I47","v":5091548}]
[1,"Cadastro Socioeconomico","uni.",1600,200,0.22,{"$f":"(Tabela1345[[#This Row],[Valor Unit]]*Tabela1345[[#This Row],[BDI]])+Tabela1345[[#This Row],[Valor Unit]]","v":244},{"$f":"Tabela1345[[#This Row],[Quant.]]*Tabela1345[[#This Row],[Valor Unit c/BDI]]","v":390400},null,null,"G6",{"$f":"I55","v":4655154}]
[1,"Avaliação de Imóveis","uni.",1200,3500,0.22,{"$f":"(Tabela1345[[#This Row],[Valor Unit]]*Tabela1345[[#This Row],[BDI]])+Tabela1345[[#This Row],[Valor Unit]]","v":4270},{"$f":"Tabela1345[[#This Row],[Quant.]]*Tabela1345[[#This Row],[Valor Unit c/BDI]]","v":5124000},null,null,"G7",{"$f":"I63","v":4356132}]
[1,"Levantamento Planimétrico","ha.",2200,180,0.22,{"$f":"(Tabela1345[[#This Row],[Valor Unit]]*Tabela1345[[#This Row],[BDI]])+Tabela1345[[#This Row],[Valor Unit]]","v":219.6},{"$f":"Tabela1345[[#This Row],[Quant.]]*Tabela1345[[#This Row],[Valor Unit c/BDI]]","v":483120},"Total G1",null,"G8",{"$f":"I71","v":7711717.6000000006}]
[1,"Levantamento Planialtimétrico","ha.",470000,35,0.22,{"$f":"(Tabela1345[[#This Row],[Valor Unit]]*Tabela1345[[#This Row],[BDI]])+Tabela1345[[#This Row],[Valor Unit]]","v":42.7},{"$f":"Tabela1345[[#This Row],[Quant.]]*Tabela1345[[#This Row],[Valor Unit c/BDI]]","v":20069000},{"$f":"SUM(H8:H15)","v":31222240},null,"Total",{"$f":"SUM(L7:L14)","v":81052664.199999988}]
[2,"Cadastro para certificação INCRA","ha.",200,651,0.22,{"$f":"(Tabela1345[[#This Row],[Valor Unit]]*Tabela1345[[#This Row],[BDI]])+Tabela1345[[#This Row],[Valor Unit]]","v":794.22},{"$f":"Tabela1345[[#This Row],[Quant.]]*Tabela1345[[#This Row],[Valor Unit c/BDI]]","v":158844}]
[2,"Cadastro urbano","ha.",200,714,0.22,{"$f":"(Tabela1345[[#This Row],[Valor Unit]]*Tabela1345[[#This Row],[BDI]])+Tabela1345[[#This Row],[Valor Unit]]","v":871.08},{"$f":"Tabela1345[[#This Row],[Quant.]]*Tabela1345[[#This Row],[Valor Unit c/BDI]]","v":174216}]
[2,"Cadastro Juridico","uni.",200,525,0.22,{"$f":"(Tabela1345[[#This Row],[Valor Unit]]*Tabela1345[[#This Row],[BDI]])+Tabela1345[[#This Row],[Valor Unit]]","v":640.5},{"$f":"Tabela1345[[#This Row],[Quant.]]*Tabela1345[[#This Row],[Valor Unit c/BDI]]","v":128100}]
[2,"Cadastro Agrícola","uni.",200,315,0.22,{"$f":"(Tabela1345[[#This Row],[Valor Unit]]*Tabela1345[[#This Row],[BDI]])+Tabela1345[[#This Row],[Valor Unit]]","v":384.3},{"$f":"Tabela1345[[#This Row],[Quant.]]*Tabela1345[[#This Row],[Valor Unit c/BDI]]","v":76860}]
[2,"Cadastro Socioeconomico","uni.",200,210,0.22,{"$f":"(Tabela1345[[#This Row],[Valor Unit]]*Tabela1345[[#This Row],[BDI]])+Tabela1345[[#This Row],[Valor Unit]]","v":256.2},{"$f":"Tabela1345[[#This Row],[Quant.]]*Tabela1345[[#This Row],[Valor Unit c/BDI]]","v":51240}]
[2,"Avaliação de Imóveis","uni.",200,3675,0.22,{"$f":"(Tabela1345[[#This Row],[Valor Unit]]*Tabela1345[[#This Row],[BDI]])+Tabela1345[[#This Row],[Valor Unit]]","v":4483.5},{"$f":"Tabela1345[[#This Row],[Quant.]]*Tabela1345[[#This Row],[Valor Unit c/BDI]]","v":896700}]
[2,"Levantamento Planimétrico","ha.",2200,189,0.22,{"$f":"(Tabela1345[[#This Row],[Valor Unit]]*Tabela1345[[#This Row],[BDI]])+Tabela1345[[#This Row],[Valor Unit]]","v":230.57999999999998},{"$f":"Tabela1345[[#This Row],[Quant.]]*Tabela1345[[#This Row],[Valor Unit c/BDI]]","v":507275.99999999994},"Total G2"]
[2,"Levantamento Planialtimétrico","ha.",2200,300,0.22,{"$f":"(Tabela1345[[#This Row],[Valor Unit]]*Tabela1345[[#This Row],[BDI]])+Tabela1345[[#This Row],[Valor Unit]]","v":366},{"$f":"Tabela1345[[#This Row],[Quant.]]*Tabela1345[[#This Row],[Valor Unit c/BDI]]","v":805200},{"$f":"SUM(H16:H23)","v":2798436}]
[3,"Cadastro para certificação INCRA","ha.",1875,638.6,0.22,{"$f":"(Tabela1345[[#This Row],[Valor Unit]]*Tabela1345[[#This Row],[BDI]])+Tabela1345[[#This Row],[Valor Unit]]","v":779.0920000000001},{"$f":"Tabela1345[[#This Row],[Quant.]]*Tabela1345[[#This Row],[Valor Unit c/BDI]]","v":1460797.5000000002}]
[3,"Cadastro urbano","ha.",1875,700.4,0.22,{"$f":"(Tabela1345[[#This Row],[Valor Unit]]*Tabela1345[[#This Row],[BDI]])+Tabela1345[[#This Row],[Valor Unit]]","v":854.48799999999994},{"$f":"Tabela1345[[#This Row],[Quant.]]*Tabela1345[[#This Row],[Valor Unit c/BDI]]","v":1602165}]
[3,"Cadastro Juridico","uni.",1875,515,0.22,{"$f":"(Tabela1345[[#This Row],[Valor Unit]]*Tabela1345[[#This Row],[BDI]])+Tabela1345[[#This Row],[Valor Unit]]","v":628.29999999999995},{"$f":"Tabela1345[[#This Row],[Quant.]]*Tabela1345[[#This Row],[Valor Unit c/BDI]]","v":1178062.5}]
[3,"Cadastro Agrícola","uni.",1875,309,0.22,{"$f":"(Tabela1345[[#This Row],[Valor Unit]]*Tabela1345[[#This Row],[BDI]])+Tabela1345[[#This Row],[Valor Unit]]","v":376.98},{"$f":"Tabela1345[[#This Row],[Quant.]]*Tabela1345[[#This Row],[Valor Unit c/BDI]]","v":706837.5}]
[3,"Cadastro Socioeconomico","uni.",1875,206,0.22,{"$f":"(Tabela1345[[#This Row],[Valor Unit]]*Tabela1345[[#This Row],[BDI]])+Tabela1345[[#This Row],[Valor Unit]]","v":251.32},{"$f":"Tabela1345[[#This Row],[Quant.]]*Tabela1345[[#This Row],[Valor Unit c/BDI]]","v":471225}]
[3,"Avaliação de Imóveis","uni.",1775,3605,0.22,{"$f":"(Tabela1345[[#This Row],[Valor Unit]]*Tabela1345[[#This Row],[BDI]])+Tabela1345[[#This Row],[Valor Unit]]","v":4398.1000000000004},{"$f":"Tabela1345[[#This Row],[Quant.]]*Tabela1345[[#This Row],[Valor Unit c/BDI]]","v":7806627.5000000009}]
[3,"Levantamento Planimétrico","ha.",32000,80,0.22,{"$f":"(Tabela1345[[#This Row],[Valor Unit]]*Tabela1345[[#This Row],[BDI]])+Tabela1345[[#This Row],[Valor Unit]]","v":97.6},{"$f":"Tabela1345[[#This Row],[Quant.]]*Tabela1345[[#This Row],[Valor Unit c/BDI]]","v":3123200},"Total G3"]
[3,"Levantamento Planialtimétrico","ha.",32000,110,0.22,{"$f":"(Tabela1345[[#This Row],[Valor Unit]]*Tabela1345[[#This Row],[BDI]])+Tabela1345[[#This Row],[Valor Unit]]","v":134.19999999999999},{"$f":"Tabela1345[[#This Row],[Quant.]]*Tabela1345[[#This Row],[Valor Unit c/BDI]]","v":4294400},{"$f":"SUM(H24:H31)","v":20643315}]
[4,"Cadastro para certificação INCRA","ha.",500,669.6,0.22,{"$f":"(Tabela1345[[#This Row],[Valor Unit]]*Tabela1345[[#This Row],[BDI]])+Tabela1345[[#This Row],[Valor Unit]]","v":816.91200000000003},{"$f":"Tabela1345[[#This Row],[Quant.]]*Tabela1345[[#This Row],[Valor Unit c/BDI]]","v":408456}]
[4,"Cadastro urbano","ha.",500,734.4,0.22,{"$f":"(Tabela1345[[#This Row],[Valor Unit]]*Tabela1345[[#This Row],[BDI]])+Tabela1345[[#This Row],[Valor Unit]]","v":895.96799999999996},{"$f":"Tabela1345[[#This Row],[Quant.]]*Tabela1345[[#This Row],[Valor Unit c/BDI]]","v":447984}]
[4,"Cadastro Juridico","uni.",500,540,0.22,{"$f":"(Tabela1345[[#This Row],[Valor Unit]]*Tabela1345[[#This Row],[BDI]])+Tabela1345[[#This Row],[Valor Unit]]","v":658.8},{"$f":"Tabela1345[[#This Row],[Quant.]]*Tabela1345[[#This Row],[Valor Unit c/BDI]]","v":329400}]
[4,"Cadastro Agrícola","uni.",500,324,0.22,{"$f":"(Tabela1345[[#This Row],[Valor Unit]]*Tabela1345[[#This Row],[BDI]])+Tabela1345[[#This Row],[Valor Unit]]","v":395.28},{"$f":"Tabela1345[[#This Row],[Quant.]]*Tabela1345[[#This Row],[Valor Unit c/BDI]]","v":197640}]
[4,"Cadastro Socioeconomico","uni.",500,216,0.22,{"$f":"(Tabela1345[[#This Row],[Valor Unit]]*Tabela1345[[#This Row],[BDI]])+Tabela1345[[#This Row],[Valor Unit]]","v":263.52},{"$f":"Tabela1345[[#This Row],[Quant.]]*Tabela1345[[#This Row],[Valor Unit c/BDI]]","v":131760}]
[4,"Avaliação de Imóveis","uni.",500,3780,0.22,{"$f":"(Tabela1345[[#This Row],[Valor Unit]]*Tabela1345[[#This Row],[BDI]])+Tabela1345[[#This Row],[Valor Unit]]","v":4611.6000000000004},{"$f":"Tabela1345[[#This Row],[Quant.]]*Tabela1345[[#This Row],[Valor Unit c/BDI]]","v":2305800}]
[4,"Levantamento Planimétrico","ha.",1200,194.4,0.22,{"$f":"(Tabela1345[[#This Row],[Valor Unit]]*Tabela1345[[#This Row],[BDI]])+Tabela1345[[#This Row],[Valor Unit]]","v":237.16800000000001},{"$f":"Tabela1345[[#This Row],[Quant.]]*Tabela1345[[#This Row],[Valor Unit c/BDI]]","v":284601.60000000003},"Total G4"]
[4,"Levantamento Planialtimétrico","ha.",1200,320,0.22,{"$f":"(Tabela1345[[#This Row],[Valor Unit]]*Tabela1345[[#This Row],[BDI]])+Tabela1345[[#This Row],[Valor Unit]]","v":390.4},{"$f":"Tabela1345[[#This Row],[Quant.]]*Tabela1345[[#This Row],[Valor Unit c/BDI]]","v":468480},{"$f":"SUM(H32:H39)","v":4574121.5999999996}]
[5,"Cadastro para certificação INCRA","ha.",600,694.4,0.22,{"$f":"(Tabela1345[[#This Row],[Valor Unit]]*Tabela1345[[#This Row],[BDI]])+Tabela1345[[#This Row],[Valor Unit]]","v":847.16800000000001},{"$f":"Tabela1345[[#This Row],[Quant.]]*Tabela1345[[#This Row],[Valor Unit c/BDI]]","v":508300.79999999999}]
[5,"Cadastro urbano","ha.",600,761.6,0.22,{"$f":"(Tabela1345[[#This Row],[Valor Unit]]*Tabela1345[[#This Row],[BDI]])+Tabela1345[[#This Row],[Valor Unit]]","v":929.15200000000004},{"$f":"Tabela1345[[#This Row],[Quant.]]*Tabela1345[[#This Row],[Valor Unit c/BDI]]","v":557491.20000000007}]
[5,"Cadastro Juridico","uni.",600,560,0.22,{"$f":"(Tabela1345[[#This Row],[Valor Unit]]*Tabela1345[[#This Row],[BDI]])+Tabela1345[[#This Row],[Valor Unit]]","v":683.2},{"$f":"Tabela1345[[#This Row],[Quant.]]*Tabela1345[[#This Row],[Valor Unit c/BDI]]","v":409920}]
[5,"Cadastro Agrícola","uni.",600,336,0.22,{"$f":"(Tabela1345[[#This Row],[Valor Unit]]*Tabela1345[[#This Row],[BDI]])+Tabela1345[[#This Row],[Valor Unit]]","v":409.92},{"$f":"Tabela1345[[#This Row],[Quant.]]*Tabela1345[[#This Row],[Valor Unit c/BDI]]","v":245952}]
[5,"Cadastro Socioeconomico","uni.",600,224,0.22,{"$f":"(Tabela1345[[#This Row],[Valor Unit]]*Tabela1345[[#This Row],[BDI]])+Tabela1345[[#This Row],[Valor Unit]]","v":273.27999999999997},{"$f":"Tabela1345[[#This Row],[Quant.]]*Tabela1345[[#This Row],[Valor Unit c/BDI]]","v":163967.99999999997}]
[5,"Avaliação de Imóveis","uni.",600,3920,0.22,{"$f":"(Tabela1345[[#This Row],[Valor Unit]]*Tabela1345[[#This Row],[BDI]])+Tabela1345[[#This Row],[Valor Unit]]","v":4782.3999999999996},{"$f":"Tabela1345[[#This Row],[Quant.]]*Tabela1345[[#This Row],[Valor Unit c/BDI]]","v":2869440}]
[5,"Levantamento Planimétrico","ha.",500,201.6,0.22,{"$f":"(Tabela1345[[#This Row],[Valor Unit]]*Tabela1345[[#This Row],[BDI]])+Tabela1345[[#This Row],[Valor Unit]]","v":245.952},{"$f":"Tabela1345[[#This Row],[Quant.]]*Tabela1345[[#This Row],[Valor Unit c/BDI]]","v":122976},"Total G5"]
[5,"Levantamento Planialtimétrico","ha.",500,350,0.22,{"$f":"(Tabela1345[[#This Row],[Valor Unit]]*Tabela1345[[#This Row],[BDI]])+Tabela1345[[#This Row],[Valor Unit]]","v":427},{"$f":"Tabela1345[[#This Row],[Quant.]]*Tabela1345[[#This Row],[Valor Unit c/BDI]]","v":213500},{"$f":"SUM(H40:H47)","v":5091548}]
[6,"Cadastro para certificação INCRA","ha.",600,651,0.22,{"$f":"(Tabela1345[[#This Row],[Valor Unit]]*Tabela1345[[#This Row],[BDI]])+Tabela1345[[#This Row],[Valor Unit]]","v":794.22},{"$f":"Tabela1345[[#This Row],[Quant.]]*Tabela1345[[#This Row],[Valor Unit c/BDI]]","v":476532}]
[6,"Cadastro urbano","ha.",600,714,0.22,{"$f":"(Tabela1345[[#This Row],[Valor Unit]]*Tabela1345[[#This Row],[BDI]])+Tabela1345[[#This Row],[Valor Unit]]","v":871.08},{"$f":"Tabela1345[[#This Row],[Quant.]]*Tabela1345[[#This Row],[Valor Unit c/BDI]]","v":522648}]
[6,"Cadastro Juridico","uni.",600,525,0.22,{"$f":"(Tabela1345[[#This Row],[Valor Unit]]*Tabela1345[[#This Row],[BDI]])+Tabela1345[[#This Row],[Valor Unit]]","v":640.5},{"$f":"Tabela1345[[#This Row],[Quant.]]*Tabela1345[[#This Row],[Valor Unit c/BDI]]","v":384300}]
[6,"Cadastro Agrícola","uni.",600,315,0.22,{"$f":"(Tabela1345[[#This Row],[Valor Unit]]*Tabela1345[[#This Row],[BDI]])+Tabela1345[[#This Row],[Valor Unit]]","v":384.3},{"$f":"Tabela1345[[#This Row],[Quant.]]*Tabela1345[[#This Row],[Valor Unit c/BDI]]","v":230580}]
[6,"Cadastro Socioeconomico","uni.",600,210,0.22,{"$f":"(Tabela1345[[#This Row],[Valor Unit]]*Tabela1345[[#This Row],[BDI]])+Tabela1345[[#This Row],[Valor Unit]]","v":256.2},{"$f":"Tabela1345[[#This Row],[Quant.]]*Tabela1345[[#This Row],[Valor Unit c/BDI]]","v":153720}]
[6,"Avaliação de Imóveis","uni.",600,3675,0.22,{"$f":"(Tabela1345[[#This Row],[Valor Unit]]*Tabela1345[[#This Row],[BDI]])+Tabela1345[[#This Row],[Valor Unit]]","v":4483.5},{"$f":"Tabela1345[[#This Row],[Quant.]]*Tabela1345[[#This Row],[Valor Unit c/BDI]]","v":2690100}]
[6,"Levantamento Planimétrico","ha.",300,189,0.22,{"$f":"(Tabela1345[[#This Row],[Valor Unit]]*Tabela1345[[#This Row],[BDI]])+Tabela1345[[#This Row],[Valor Unit]]","v":230.57999999999998},{"$f":"Tabela1345[[#This Row],[Quant.]]*Tabela1345[[#This Row],[Valor Unit c/BDI]]","v":69174},"Total G6"]
[6,"Levantamento Planialtimétrico","ha.",300,350,0.22,{"$f":"(Tabela1345[[#This Row],[Valor Unit]]*Tabela1345[[#This Row],[BDI]])+Tabela1345[[#This Row],[Valor Unit]]","v":427},{"$f":"Tabela1345[[#This Row],[Quant.]]*Tabela1345[[#This Row],[Valor Unit c/BDI]]","v":128100},{"$f":"SUM(H48:H55)","v":4655154}]
[7,"Cadastro para certificação INCRA","ha.",200,744,0.22,{"$f":"(Tabela1345[[#This Row],[Valor Unit]]*Tabela1345[[#This Row],[BDI]])+Tabela1345[[#This Row],[Valor Unit]]","v":907.68000000000006},{"$f":"Tabela1345[[#This Row],[Quant.]]*Tabela1345[[#This Row],[Valor Unit c/BDI]]","v":181536}]
[7,"Cadastro urbano","ha.",500,816,0.22,{"$f":"(Tabela1345[[#This Row],[Valor Unit]]*Tabela1345[[#This Row],[BDI]])+Tabela1345[[#This Row],[Valor Unit]]","v":995.52},{"$f":"Tabela1345[[#This Row],[Quant.]]*Tabela1345[[#This Row],[Valor Unit c/BDI]]","v":497760}]
[7,"Cadastro Juridico","uni.",550,600,0.22,{"$f":"(Tabela1345[[#This Row],[Valor Unit]]*Tabela1345[[#This Row],[BDI]])+Tabela1345[[#This Row],[Valor Unit]]","v":732},{"$f":"Tabela1345[[#This Row],[Quant.]]*Tabela1345[[#This Row],[Valor Unit c/BDI]]","v":402600}]
[7,"Cadastro Agrícola","uni.",200,360,0.22,{"$f":"(Tabela1345[[#This Row],[Valor Unit]]*Tabela1345[[#This Row],[BDI]])+Tabela1345[[#This Row],[Valor Unit]]","v":439.2},{"$f":"Tabela1345[[#This Row],[Quant.]]*Tabela1345[[#This Row],[Valor Unit c/BDI]]","v":87840}]
[7,"Cadastro Socioeconomico","uni.",550,240,0.22,{"$f":"(Tabela1345[[#This Row],[Valor Unit]]*Tabela1345[[#This Row],[BDI]])+Tabela1345[[#This Row],[Valor Unit]]","v":292.8},{"$f":"Tabela1345[[#This Row],[Quant.]]*Tabela1345[[#This Row],[Valor Unit c/BDI]]","v":161040}]
[7,"Avaliação de Imóveis","uni.",550,4200,0.22,{"$f":"(Tabela1345[[#This Row],[Valor Unit]]*Tabela1345[[#This Row],[BDI]])+Tabela1345[[#This Row],[Valor Unit]]","v":5124},{"$f":"Tabela1345[[#This Row],[Quant.]]*Tabela1345[[#This Row],[Valor Unit c/BDI]]","v":2818200}]
[7,"Levantamento Planimétrico","ha.",300,216,0.22,{"$f":"(Tabela1345[[#This Row],[Valor Unit]]*Tabela1345[[#This Row],[BDI]])+Tabela1345[[#This Row],[Valor Unit]]","v":263.52},{"$f":"Tabela1345[[#This Row],[Quant.]]*Tabela1345[[#This Row],[Valor Unit c/BDI]]","v":79056},"Total G7"]
[7,"Levantamento Planialtimétrico","ha.",300,350,0.22,{"$f":"(Tabela1345[[#This Row],[Valor Unit]]*Tabela1345[[#This Row],[BDI]])+Tabela1345[[#This Row],[Valor Unit]]","v":427},{"$f":"Tabela1345[[#This Row],[Quant.]]*Tabela1345[[#This Row],[Valor Unit c/BDI]]","v":128100},{"$f":"SUM(H56:H63)","v":4356132}]
[8,"Cadastro para certificação INCRA","ha.",730,713,0.22,{"$f":"(Tabela1345[[#This Row],[Valor Unit]]*Tabela1345[[#This Row],[BDI]])+Tabela1345[[#This Row],[Valor Unit]]","v":869.86},{"$f":"Tabela1345[[#This Row],[Quant.]]*Tabela1345[[#This Row],[Valor Unit c/BDI]]","v":634997.80000000005}]
[8,"Cadastro urbano","ha.",600,782,0.22,{"$f":"(Tabela1345[[#This Row],[Valor Unit]]*Tabela1345[[#This Row],[BDI]])+Tabela1345[[#This Row],[Valor Unit]]","v":954.04},{"$f":"Tabela1345[[#This Row],[Quant.]]*Tabela1345[[#This Row],[Valor Unit c/BDI]]","v":572424}]
[8,"Cadastro Juridico","uni.",760,575,0.22,{"$f":"(Tabela1345[[#This Row],[Valor Unit]]*Tabela1345[[#This Row],[BDI]])+Tabela1345[[#This Row],[Valor Unit]]","v":701.5},{"$f":"Tabela1345[[#This Row],[Quant.]]*Tabela1345[[#This Row],[Valor Unit c/BDI]]","v":533140}]
[8,"Cadastro Agrícola","uni.",730,345,0.22,{"$f":"(Tabela1345[[#This Row],[Valor Unit]]*Tabela1345[[#This Row],[BDI]])+Tabela1345[[#This Row],[Valor Unit]]","v":420.9},{"$f":"Tabela1345[[#This Row],[Quant.]]*Tabela1345[[#This Row],[Valor Unit c/BDI]]","v":307257}]
[8,"Cadastro Socioeconomico","uni.",1330,230,0.22,{"$f":"(Tabela1345[[#This Row],[Valor Unit]]*Tabela1345[[#This Row],[BDI]])+Tabela1345[[#This Row],[Valor Unit]]","v":280.60000000000002},{"$f":"Tabela1345[[#This Row],[Quant.]]*Tabela1345[[#This Row],[Valor Unit c/BDI]]","v":373198.00000000006}]
[8,"Avaliação de Imóveis","uni.",760,4025,0.22,{"$f":"(Tabela1345[[#This Row],[Valor Unit]]*Tabela1345[[#This Row],[BDI]])+Tabela1345[[#This Row],[Valor Unit]]","v":4910.5},{"$f":"Tabela1345[[#This Row],[Quant.]]*Tabela1345[[#This Row],[Valor Unit c/BDI]]","v":3731980}]
[8,"Levantamento Planimétrico","ha.",2520,207,0.22,{"$f":"(Tabela1345[[#This Row],[Valor Unit]]*Tabela1345[[#This Row],[BDI]])+Tabela1345[[#This Row],[Valor Unit]]","v":252.54},{"$f":"Tabela1345[[#This Row],[Quant.]]*Tabela1345[[#This Row],[Valor Unit c/BDI]]","v":636400.79999999993},"Total G8"]
[8,"Levantamento Planialtimétrico","ha.",2520,300,0.22,{"$f":"(Tabela1345[[#This Row],[Valor Unit]]*Tabela1345[[#This Row],[BDI]])+Tabela1345[[#This Row],[Valor Unit]]","v":366},{"$f":"Tabela1345[[#This Row],[Quant.]]*Tabela1345[[#This Row],[Valor Unit c/BDI]]","v":922320},{"$f":"SUM(H64:H71)","v":7711717.6000000006}]
["TOTAL COM BDI:",{"$nulls":5},{"$f":"SUM(H8:H71)","v":81052664.199999988}]

{"sheet":"Hiparc","index":5,"n_rows":72,"n_cols":12,"rows_kept":72,"cut":false,"hidden":false,"merged":[[0,1,0,7],[1,0,1,7],[2,1,2,5],[3,1,3,5],[71,0,71,5],[71,6,71,7]]}
[]
["ORÇAMENTO ONERADO"]
["OBJETO:","Orçamento para contratação de empresa especializada para realização de serviços de levantamento cadastral multifinalitário e laudo de avaliação de bem imóvel"]
["LOCALIDADE:","Área de atuação da Codevasf dividida em 8 grupos",{"$nulls":4},"DATA BASE:","2024-10-01"]
[]
[]
["Grupo","Descrição do Serviço","Uni.","Quant.","Valor Unit","BDI","Valor Unit c/BDI","Total",null,null,"G1",{"$f":"I15","v":15043882.35}]
[1,"Cadastro para certificação INCRA","ha.",1200,1204,0.15,1416.47,1699764.71,null,null,"G2",{"$f":"I23","v":2432250}]
[1,"Cadastro urbano","ha.",400,3000,0.15,3529.41,1411764.71,null,null,"G3",{"$f":"I31","v":11842968.75}]
[1,"Cadastro Juridico","uni.",{"$f":"4500+1200","v":5700},125,0.15,147.06,838235.29,null,null,"G4",{"$f":"I39","v":5574375}]
[1,"Cadastro Agrícola","uni.",1200,2250,0.15,2647.06,3176470.59,null,null,"G5",{"$f":"I47","v":6528000}]
[1,"Cadastro Socioeconomico","uni.",1600,300,0.15,352.94,"564,705,88",null,null,"G6",{"$f":"I55","v":5967529.4100000001}]
[1,"Avaliação de Imóveis","uni.",1200,1200,0.15,1411.76,1694117.65,null,null,"G7",{"$f":"I63","v":4727928.57}]
[1,"Levantamento Planimétrico","ha.",2200,50,0.15,58.82,129411.76,"Total G1",null,"G8",{"$f":"I71","v":7182847.0599999996}]
[1,"Levantamento Planialtimétrico","ha.",470000,10,0.15,11.76,5529411.7599999998,15043882.35,null,"Total",{"$f":"SUM(L7:L14)","v":59299781.140000008}]
[2,"Cadastro para certificação INCRA","ha.",200,1204,0.2,1505,{"$f":"Tabela134[[#This Row],[Quant.]]*Tabela134[[#This Row],[Valor Unit c/BDI]]","v":301000}]
[2,"Cadastro urbano","ha.",200,3000,0.2,3750,{"$f":"Tabela134[[#This Row],[Quant.]]*Tabela134[[#This Row],[Valor Unit c/BDI]]","v":750000}]
[2,"Cadastro Juridico","uni.",200,125,0.2,156.25,{"$f":"Tabela134[[#This Row],[Quant.]]*Tabela134[[#This Row],[Valor Unit c/BDI]]","v":31250}]
[2,"Cadastro Agrícola","uni.",200,2250,0.2,2812.5,{"$f":"Tabela134[[#This Row],[Quant.]]*Tabela134[[#This Row],[Valor Unit c/BDI]]","v":562500}]
[2,"Cadastro Socioeconomico","uni.",200,300,0.2,375,{"$f":"Tabela134[[#This Row],[Quant.]]*Tabela134[[#This Row],[Valor Unit c/BDI]]","v":75000}]
[2,"Avaliação de Imóveis","uni.",200,1200,0.2,1500,{"$f":"Tabela134[[#This Row],[Quant.]]*Tabela134[[#This Row],[Valor Unit c/BDI]]","v":300000}]
[2,"Levantamento Planimétrico","ha.",2200,50,0.2,62.5,{"$f":"Tabela134[[#This Row],[Quant.]]*Tabela134[[#This Row],[Valor Unit c/BDI]]","v":137500},"Total G2"]
[2,"Levantamento Planialtimétrico","ha.",2200,10,0.2,125,{"$f":"Tabela134[[#This Row],[Quant.]]*Tabela134[[#This Row],[Valor Unit c/BDI]]","v":275000},{"$f":"SUM(H16:H23)","v":2432250}]
[3,"Cadastro para certificação INCRA","ha.",1875,755,0.2,943.75,{"$f":"Tabela134[[#This Row],[Quant.]]*Tabela134[[#This Row],[Valor Unit c/BDI]]","v":1769531.25}]
[3,"Cadastro urbano","ha.",1875,1250,0.2,1562.5,{"$f":"Tabela134[[#This Row],[Quant.]]*Tabela134[[#This Row],[Valor Unit c/BDI]]","v":2929687.5}]
[3,"Cadastro Juridico","uni.",1875,75,0.2,93.75,{"$f":"Tabela134[[#This Row],[Quant.]]*Tabela134[[#This Row],[Valor Unit c/BDI]]","v":175781.25}]
[3,"Cadastro Agrícola","uni.",1875,1150,0.2,1437.5,{"$f":"Tabela134[[#This Row],[Quant.]]*Tabela134[[#This Row],[Valor Unit c/BDI]]","v":2695312.5}]
[3,"Cadastro Socioeconomico","uni.",1875,175,0.2,218.75,{"$f":"Tabela134[[#This Row],[Quant.]]*Tabela134[[#This Row],[Valor Unit c/BDI]]","v":410156.25}]
[3,"Avaliação de Imóveis","uni.",1775,1200,0.2,1500,{"$f":"Tabela134[[#This Row],[Quant.]]*Tabela134[[#This Row],[Valor Unit c/BDI]]","v":2662500}]
[3,"Levantamento Planimétrico","ha.",32000,10,0.2,12.5,{"$f":"Tabela134[[#This Row],[Quant.]]*Tabela134[[#This Row],[Valor Unit c/BDI]]","v":400000},"Total G3"]
[3,"Levantamento Planialtimétrico","ha.",32000,20,0.2,25,{"$f":"Tabela134[[#This Row],[Quant.]]*Tabela134[[#This Row],[Valor Unit c/BDI]]","v":800000},{"$f":"SUM(H24:H31)","v":11842968.75}]
[4,"Cadastro para certificação INCRA","ha.",500,1204,0.2,1505,{"$f":"Tabela134[[#This Row],[Quant.]]*Tabela134[[#This Row],[Valor Unit c/BDI]]","v":752500}]
[4,"Cadastro urbano","ha.",500,3000,0.2,3750,{"$f":"Tabela134[[#This Row],[Quant.]]*Tabela134[[#This Row],[Valor Unit c/BDI]]","v":1875000}]
[4,"Cadastro Juridico","uni.",500,125,0.2,156.25,{"$f":"Tabela134[[#This Row],[Quant.]]*Tabela134[[#This Row],[Valor Unit c/BDI]]","v":78125}]
[4,"Cadastro Agrícola","uni.",500,2250,0.2,2812.5,{"$f":"Tabela134[[#This Row],[Quant.]]*Tabela134[[#This Row],[Valor Unit c/BDI]]","v":1406250}]
[4,"Cadastro Socioeconomico","uni.",500,300,0.2,375,{"$f":"Tabela134[[#This Row],[Quant.]]*Tabela134[[#This Row],[Valor Unit c/BDI]]","v":187500}]
[4,"Avaliação de Imóveis","uni.",500,1200,0.2,1500,{"$f":"Tabela134[[#This Row],[Quant.]]*Tabela134[[#This Row],[Valor Unit c/BDI]]","v":750000}]
[4,"Levantamento Planimétrico","ha.",1200,100,0.2,125,{"$f":"Tabela134[[#This Row],[Quant.]]*Tabela134[[#This Row],[Valor Unit c/BDI]]","v":150000},"Total G4"]
[4,"Levantamento Planialtimétrico","ha.",1200,250,0.2,312.5,{"$f":"Tabela134[[#This Row],[Quant.]]*Tabela134[[#This Row],[Valor Unit c/BDI]]","v":375000},{"$f":"SUM(H32:H39)","v":5574375}]
[5,"Cadastro para certificação INCRA","ha.",600,1204,0.2,1505,{"$f":"Tabela134[[#This Row],[Quant.]]*Tabela134[[#This Row],[Valor Unit c/BDI]]","v":903000}]
[5,"Cadastro urbano","ha.",600,3000,0.2,3750,{"$f":"Tabela134[[#This Row],[Quant.]]*Tabela134[[#This Row],[Valor Unit c/BDI]]","v":2250000}]
[5,"Cadastro Juridico","uni.",600,125,0.2,156.25,{"$f":"Tabela134[[#This Row],[Quant.]]*Tabela134[[#This Row],[Valor Unit c/BDI]]","v":93750}]
[5,"Cadastro Agrícola","uni.",600,2250,0.2,2812.5,{"$f":"Tabela134[[#This Row],[Quant.]]*Tabela134[[#This Row],[Valor Unit c/BDI]]","v":1687500}]
[5,"Cadastro Socioeconomico","uni.",600,300,0.2,375,{"$f":"Tabela134[[#This Row],[Quant.]]*Tabela134[[#This Row],[Valor Unit c/BDI]]","v":225000}]
[5,"Avaliação de Imóveis","uni.",600,1200,0.2,1500,{"$f":"Tabela134[[#This Row],[Quant.]]*Tabela134[[#This Row],[Valor Unit c/BDI]]","v":900000}]
[5,"Levantamento Planimétrico","ha.",500,250,0.2,312.5,{"$f":"Tabela134[[#This Row],[Quant.]]*Tabela134[[#This Row],[Valor Unit c/BDI]]","v":156250},"Total G5"]
[5,"Levantamento Planialtimétrico","ha.",500,500,0.2,625,{"$f":"Tabela134[[#This Row],[Quant.]]*Tabela134[[#This Row],[Valor Unit c/BDI]]","v":312500},{"$f":"SUM(H40:H47)","v":6528000}]
[6,"Cadastro para certificação INCRA","ha.",600,1204,0.15,1416.47,849882.35]
[6,"Cadastro urbano","ha.",600,3000,0.15,3529.41,2117647.06]
[6,"Cadastro Juridico","uni.",600,125,0.15,147.06,88235.29]
[6,"Cadastro Agrícola","uni.",600,2250,0.15,2647.06,1588235.29]
[6,"Cadastro Socioeconomico","uni.",600,300,0.15,352.94,211764.71]
[6,"Avaliação de Imóveis","uni.",600,1200,0.15,1411.76,847058.82]
[6,"Levantamento Planimétrico","ha.",300,250,0.15,294.12,88235.29,"Total G6"]
[6,"Levantamento Planialtimétrico","ha.",300,500,0.15,588.24,176470.59,5967529.4100000001]
[7,"Cadastro para certificação INCRA","ha.",200,1204,0.3,1720,{"$f":"Tabela134[[#This Row],[Quant.]]*Tabela134[[#This Row],[Valor Unit c/BDI]]","v":344000}]
[7,"Cadastro urbano","ha.",500,3000,0.3,4285.71,2142857.14]
[7,"Cadastro Juridico","uni.",550,125,0.3,178.57,98214.29]
[7,"Cadastro Agrícola","uni.",200,2250,0.3,3214.29,642857.14]
[7,"Cadastro Socioeconomico","uni.",550,300,0.3,428.57,235714.29]
[7,"Avaliação de Imóveis","uni.",550,1200,0.3,1714.29,942857.14]
[7,"Levantamento Planimétrico","ha.",300,250,0.3,357.14,107142.86,"Total G7"]
[7,"Levantamento Planialtimétrico","ha.",300,500,0.3,714.29,214285.71,{"$f":"SUM(H56:H63)","v":4727928.57}]
[8,"Cadastro para certificação INCRA","ha.",730,1204,0.15,1416.47,1034023.53]
[8,"Cadastro urbano","ha.",600,3000,0.15,3529.41,2117647.06]
[8,"Cadastro Juridico","uni.",760,125,0.15,147.06,111764.71]
[8,"Cadastro Agrícola","uni.",730,2250,0.15,2647.06,1932352.94]
[8,"Cadastro Socioeconomico","uni.",1330,300,0.15,352.94,469411.76]
[8,"Avaliação de Imóveis","uni.",760,1200,0.15,1411.76,1072941.18]
[8,"Levantamento Planimétrico","ha.",2520,50,0.15,58.82,148235.29,"Total G8"]
[8,"Levantamento Planialtimétrico","ha.",2520,100,0.15,117.65,296470.59000000003,{"$f":"SUM(H64:H71)","v":7182847.0599999996}]
["TOTAL COM BDI:",{"$nulls":5},{"$f":"SUM(I15,I23,I31,I39,I47,I55,I63,I71)","v":59299781.140000008}]

{"sheet":"Aerosat","index":6,"n_rows":72,"n_cols":12,"rows_kept":72,"cut":false,"hidden":false,"merged":[[0,1,0,7],[1,0,1,7],[2,1,2,5],[3,1,3,5],[71,0,71,5],[71,6,71,7]]}
[]
["ORÇAMENTO ONERADO"]
["OBJETO:","Orçamento para contratação de empresa especializada para realização de serviços de levantamento cadastral multifinalitário e laudo de avaliação de bem imóvel"]
["LOCALIDADE:","Área de atuação da Codevasf dividida em 8 grupos",{"$nulls":4},"DATA BASE:","2024-10-01"]
[]
[]
["Grupo","Descrição do Serviço","Uni.","Quant.","Valor Unit","BDI","Valor Unit c/BDI","Total",null,null,"G1",{"$f":"I15","v":10481250}]
[1,"Cadastro para certificação INCRA","ha.",1200,50,0.25,{"$f":"Tabela13[[#This Row],[Valor Unit]]*1.25","v":62.5},{"$f":"Tabela13[[#This Row],[Quant.]]*Tabela13[[#This Row],[Valor Unit c/BDI]]","v":75000},null,null,"G2",{"$f":"I23","v":1275000}]
[1,"Cadastro urbano","ha.",400,200,0.25,{"$f":"Tabela13[[#This Row],[Valor Unit]]*1.25","v":250},{"$f":"Tabela13[[#This Row],[Quant.]]*Tabela13[[#This Row],[Valor Unit c/BDI]]","v":100000},null,null,"G3",{"$f":"I31","v":12550781.25}]
[1,"Cadastro Juridico","uni.",{"$f":"4500+1200","v":5700},250,0.25,{"$f":"Tabela13[[#This Row],[Valor Unit]]*1.25","v":312.5},{"$f":"Tabela13[[#This Row],[Quant.]]*Tabela13[[#This Row],[Valor Unit c/BDI]]","v":1781250},null,null,"G4",{"$f":"I39","v":2112500}]
[1,"Cadastro Agrícola","uni.",1200,250,0.25,{"$f":"Tabela13[[#This Row],[Valor Unit]]*1.25","v":312.5},{"$f":"Tabela13[[#This Row],[Quant.]]*Tabela13[[#This Row],[Valor Unit c/BDI]]","v":375000},null,null,"G5",{"$f":"I47","v":2300000}]
[1,"Cadastro Socioeconomico","uni.",1600,250,0.25,{"$f":"Tabela13[[#This Row],[Valor Unit]]*1.25","v":312.5},{"$f":"Tabela13[[#This Row],[Quant.]]*Tabela13[[#This Row],[Valor Unit c/BDI]]","v":500000},null,null,"G6",{"$f":"I55","v":2250000}]
[1,"Avaliação de Imóveis","uni.",1200,1000,0.25,{"$f":"Tabela13[[#This Row],[Valor Unit]]*1.25","v":1250},{"$f":"Tabela13[[#This Row],[Quant.]]*Tabela13[[#This Row],[Valor Unit c/BDI]]","v":1500000},null,null,"G7",{"$f":"I63","v":1553125}]
[1,"Levantamento Planimétrico","ha.",2200,100,0.25,{"$f":"Tabela13[[#This Row],[Valor Unit]]*1.25","v":125},{"$f":"Tabela13[[#This Row],[Quant.]]*Tabela13[[#This Row],[Valor Unit c/BDI]]","v":275000},"Total G1",null,"G8",{"$f":"I71","v":3511875}]
[1,"Levantamento Planialtimétrico","ha.",470000,10,0.25,{"$f":"Tabela13[[#This Row],[Valor Unit]]*1.25","v":12.5},{"$f":"Tabela13[[#This Row],[Quant.]]*Tabela13[[#This Row],[Valor Unit c/BDI]]","v":5875000},{"$f":"SUM(H8:H15)","v":10481250},null,"Total",{"$f":"SUM(L7:L14)","v":36034531.25}]
[2,"Cadastro para certificação INCRA","ha.",200,100,0.25,{"$f":"Tabela13[[#This Row],[Valor Unit]]*1.25","v":125},{"$f":"Tabela13[[#This Row],[Quant.]]*Tabela13[[#This Row],[Valor Unit c/BDI]]","v":25000}]
[2,"Cadastro urbano","ha.",200,350,0.25,{"$f":"Tabela13[[#This Row],[Valor Unit]]*1.25","v":437.5},{"$f":"Tabela13[[#This Row],[Quant.]]*Tabela13[[#This Row],[Valor Unit c/BDI]]","v":87500}]
[2,"Cadastro Juridico","uni.",200,300,0.25,{"$f":"Tabela13[[#This Row],[Valor Unit]]*1.25","v":375},{"$f":"Tabela13[[#This Row],[Quant.]]*Tabela13[[#This Row],[Valor Unit c/BDI]]","v":75000}]
[2,"Cadastro Agrícola","uni.",200,350,0.25,{"$f":"Tabela13[[#This Row],[Valor Unit]]*1.25","v":437.5},{"$f":"Tabela13[[#This Row],[Quant.]]*Tabela13[[#This Row],[Valor Unit c/BDI]]","v":87500}]
[2,"Cadastro Socioeconomico","uni.",200,300,0.25,{"$f":"Tabela13[[#This Row],[Valor Unit]]*1.25","v":375},{"$f":"Tabela13[[#This Row],[Quant.]]*Tabela13[[#This Row],[Valor Unit c/BDI]]","v":75000}]
[2,"Avaliação de Imóveis","uni.",200,1500,0.25,{"$f":"Tabela13[[#This Row],[Valor Unit]]*1.25","v":1875},{"$f":"Tabela13[[#This Row],[Quant.]]*Tabela13[[#This Row],[Valor Unit c/BDI]]","v":375000}]
[2,"Levantamento Planimétrico","ha.",2200,150,0.25,{"$f":"Tabela13[[#This Row],[Valor Unit]]*1.25","v":187.5},{"$f":"Tabela13[[#This Row],[Quant.]]*Tabela13[[#This Row],[Valor Unit c/BDI]]","v":412500},"Total G2"]
[2,"Levantamento Planialtimétrico","ha.",2200,50,0.25,{"$f":"Tabela13[[#This Row],[Valor Unit]]*1.25","v":62.5},{"$f":"Tabela13[[#This Row],[Quant.]]*Tabela13[[#This Row],[Valor Unit c/BDI]]","v":137500},{"$f":"SUM(H16:H23)","v":1275000}]
[3,"Cadastro para certificação INCRA","ha.",1875,60,0.25,{"$f":"Tabela13[[#This Row],[Valor Unit]]*1.25","v":75},{"$f":"Tabela13[[#This Row],[Quant.]]*Tabela13[[#This Row],[Valor Unit c/BDI]]","v":140625}]
[3,"Cadastro urbano","ha.",1875,225,0.25,{"$f":"Tabela13[[#This Row],[Valor Unit]]*1.25","v":281.25},{"$f":"Tabela13[[#This Row],[Quant.]]*Tabela13[[#This Row],[Valor Unit c/BDI]]","v":527343.75}]
[3,"Cadastro Juridico","uni.",1875,300,0.25,{"$f":"Tabela13[[#This Row],[Valor Unit]]*1.25","v":375},{"$f":"Tabela13[[#This Row],[Quant.]]*Tabela13[[#This Row],[Valor Unit c/BDI]]","v":703125}]
[3,"Cadastro Agrícola","uni.",1875,300,0.25,{"$f":"Tabela13[[#This Row],[Valor Unit]]*1.25","v":375},{"$f":"Tabela13[[#This Row],[Quant.]]*Tabela13[[#This Row],[Valor Unit c/BDI]]","v":703125}]
[3,"Cadastro Socioeconomico","uni.",1875,300,0.25,{"$f":"Tabela13[[#This Row],[Valor Unit]]*1.25","v":375},{"$f":"Tabela13[[#This Row],[Quant.]]*Tabela13[[#This Row],[Valor Unit c/BDI]]","v":703125}]
[3,"Avaliação de Imóveis","uni.",1775,1250,0.25,{"$f":"Tabela13[[#This Row],[Valor Unit]]*1.25","v":1562.5},{"$f":"Tabela13[[#This Row],[Quant.]]*Tabela13[[#This Row],[Valor Unit c/BDI]]","v":2773437.5}]
[3,"Levantamento Planimétrico","ha.",32000,150,0.25,{"$f":"Tabela13[[#This Row],[Valor Unit]]*1.25","v":187.5},{"$f":"Tabela13[[#This Row],[Quant.]]*Tabela13[[#This Row],[Valor Unit c/BDI]]","v":6000000},"Total G3"]
[3,"Levantamento Planialtimétrico","ha.",32000,25,0.25,{"$f":"Tabela13[[#This Row],[Valor Unit]]*1.25","v":31.25},{"$f":"Tabela13[[#This Row],[Quant.]]*Tabela13[[#This Row],[Valor Unit c/BDI]]","v":1000000},{"$f":"SUM(H24:H31)","v":12550781.25}]
[4,"Cadastro para certificação INCRA","ha.",500,100,0.25,{"$f":"Tabela13[[#This Row],[Valor Unit]]*1.25","v":125},{"$f":"Tabela13[[#This Row],[Quant.]]*Tabela13[[#This Row],[Valor Unit c/BDI]]","v":62500}]
[4,"Cadastro urbano","ha.",500,350,0.25,{"$f":"Tabela13[[#This Row],[Valor Unit]]*1.25","v":437.5},{"$f":"Tabela13[[#This Row],[Quant.]]*Tabela13[[#This Row],[Valor Unit c/BDI]]","v":218750}]
[4,"Cadastro Juridico","uni.",500,300,0.25,{"$f":"Tabela13[[#This Row],[Valor Unit]]*1.25","v":375},{"$f":"Tabela13[[#This Row],[Quant.]]*Tabela13[[#This Row],[Valor Unit c/BDI]]","v":187500}]
[4,"Cadastro Agrícola","uni.",500,350,0.25,{"$f":"Tabela13[[#This Row],[Valor Unit]]*1.25","v":437.5},{"$f":"Tabela13[[#This Row],[Quant.]]*Tabela13[[#This Row],[Valor Unit c/BDI]]","v":218750}]
[4,"Cadastro Socioeconomico","uni.",500,300,0.25,{"$f":"Tabela13[[#This Row],[Valor Unit]]*1.25","v":375},{"$f":"Tabela13[[#This Row],[Quant.]]*Tabela13[[#This Row],[Valor Unit c/BDI]]","v":187500}]
[4,"Avaliação de Imóveis","uni.",500,1500,0.25,{"$f":"Tabela13[[#This Row],[Valor Unit]]*1.25","v":1875},{"$f":"Tabela13[[#This Row],[Quant.]]*Tabela13[[#This Row],[Valor Unit c/BDI]]","v":937500}]
[4,"Levantamento Planimétrico","ha.",1200,150,0.25,{"$f":"Tabela13[[#This Row],[Valor Unit]]*1.25","v":187.5},{"$f":"Tabela13[[#This Row],[Quant.]]*Tabela13[[#This Row],[Valor Unit c/BDI]]","v":225000},"Total G4"]
[4,"Levantamento Planialtimétrico","ha.",1200,50,0.25,{"$f":"Tabela13[[#This Row],[Valor Unit]]*1.25","v":62.5},{"$f":"Tabela13[[#This Row],[Quant.]]*Tabela13[[#This Row],[Valor Unit c/BDI]]","v":75000},{"$f":"SUM(H32:H39)","v":2112500}]
[5,"Cadastro para certificação INCRA","ha.",600,100,0.25,{"$f":"Tabela13[[#This Row],[Valor Unit]]*1.25","v":125},{"$f":"Tabela13[[#This Row],[Quant.]]*Tabela13[[#This Row],[Valor Unit c/BDI]]","v":75000}]
[5,"Cadastro urbano","ha.",600,350,0.25,{"$f":"Tabela13[[#This Row],[Valor Unit]]*1.25","v":437.5},{"$f":"Tabela13[[#This Row],[Quant.]]*Tabela13[[#This Row],[Valor Unit c/BDI]]","v":262500}]
[5,"Cadastro Juridico","uni.",600,300,0.25,{"$f":"Tabela13[[#This Row],[Valor Unit]]*1.25","v":375},{"$f":"Tabela13[[#This Row],[Quant.]]*Tabela13[[#This Row],[Valor Unit c/BDI]]","v":225000}]
[5,"Cadastro Agrícola","uni.",600,350,0.25,{"$f":"Tabela13[[#This Row],[Valor Unit]]*1.25","v":437.5},{"$f":"Tabela13[[#This Row],[Quant.]]*Tabela13[[#This Row],[Valor Unit c/BDI]]","v":262500}]
[5,"Cadastro Socioeconomico","uni.",600,300,0.25,{"$f":"Tabela13[[#This Row],[Valor Unit]]*1.25","v":375},{"$f":"Tabela13[[#This Row],[Quant.]]*Tabela13[[#This Row],[Valor Unit c/BDI]]","v":225000}]
[5,"Avaliação de Imóveis","uni.",600,1500,0.25,{"$f":"Tabela13[[#This Row],[Valor Unit]]*1.25","v":1875},{"$f":"Tabela13[[#This Row],[Quant.]]*Tabela13[[#This Row],[Valor Unit c/BDI]]","v":1125000}]
[5,"Levantamento Planimétrico","ha.",500,150,0.25,{"$f":"Tabela13[[#This Row],[Valor Unit]]*1.25","v":187.5},{"$f":"Tabela13[[#This Row],[Quant.]]*Tabela13[[#This Row],[Valor Unit c/BDI]]","v":93750},"Total G5"]
[5,"Levantamento Planialtimétrico","ha.",500,50,0.25,{"$f":"Tabela13[[#This Row],[Valor Unit]]*1.25","v":62.5},{"$f":"Tabela13[[#This Row],[Quant.]]*Tabela13[[#This Row],[Valor Unit c/BDI]]","v":31250},{"$f":"SUM(H40:H47)","v":2300000}]
[6,"Cadastro para certificação INCRA","ha.",600,100,0.25,{"$f":"Tabela13[[#This Row],[Valor Unit]]*1.25","v":125},{"$f":"Tabela13[[#This Row],[Quant.]]*Tabela13[[#This Row],[Valor Unit c/BDI]]","v":75000}]
[6,"Cadastro urbano","ha.",600,350,0.25,{"$f":"Tabela13[[#This Row],[Valor Unit]]*1.25","v":437.5},{"$f":"Tabela13[[#This Row],[Quant.]]*Tabela13[[#This Row],[Valor Unit c/BDI]]","v":262500}]
[6,"Cadastro Juridico","uni.",600,300,0.25,{"$f":"Tabela13[[#This Row],[Valor Unit]]*1.25","v":375},{"$f":"Tabela13[[#This Row],[Quant.]]*Tabela13[[#This Row],[Valor Unit c/BDI]]","v":225000}]
[6,"Cadastro Agrícola","uni.",600,350,0.25,{"$f":"Tabela13[[#This Row],[Valor Unit]]*1.25","v":437.5},{"$f":"Tabela13[[#This Row],[Quant.]]*Tabela13[[#This Row],[Valor Unit c/BDI]]","v":262500}]
[6,"Cadastro Socioeconomico","uni.",600,300,0.25,{"$f":"Tabela13[[#This Row],[Valor Unit]]*1.25","v":375},{"$f":"Tabela13[[#This Row],[Quant.]]*Tabela13[[#This Row],[Valor Unit c/BDI]]","v":225000}]
[6,"Avaliação de Imóveis","uni.",600,1500,0.25,{"$f":"Tabela13[[#This Row],[Valor Unit]]*1.25","v":1875},{"$f":"Tabela13[[#This Row],[Quant.]]*Tabela13[[#This Row],[Valor Unit c/BDI]]","v":1125000}]
[6,"Levantamento Planimétrico","ha.",300,150,0.25,{"$f":"Tabela13[[#This Row],[Valor Unit]]*1.25","v":187.5},{"$f":"Tabela13[[#This Row],[Quant.]]*Tabela13[[#This Row],[Valor Unit c/BDI]]","v":56250},"Total G6"]
[6,"Levantamento Planialtimétrico","ha.",300,50,0.25,{"$f":"Tabela13[[#This Row],[Valor Unit]]*1.25","v":62.5},{"$f":"Tabela13[[#This Row],[Quant.]]*Tabela13[[#This Row],[Valor Unit c/BDI]]","v":18750},{"$f":"SUM(H48:H55)","v":2250000}]
[7,"Cadastro para certificação INCRA","ha.",200,60,0.25,{"$f":"Tabela13[[#This Row],[Valor Unit]]*1.25","v":75},{"$f":"Tabela13[[#This Row],[Quant.]]*Tabela13[[#This Row],[Valor Unit c/BDI]]","v":15000}]
[7,"Cadastro urbano","ha.",500,225,0.25,{"$f":"Tabela13[[#This Row],[Valor Unit]]*1.25","v":281.25},{"$f":"Tabela13[[#This Row],[Quant.]]*Tabela13[[#This Row],[Valor Unit c/BDI]]","v":140625}]
[7,"Cadastro Juridico","uni.",550,300,0.25,{"$f":"Tabela13[[#This Row],[Valor Unit]]*1.25","v":375},{"$f":"Tabela13[[#This Row],[Quant.]]*Tabela13[[#This Row],[Valor Unit c/BDI]]","v":206250}]
[7,"Cadastro Agrícola","uni.",200,300,0.25,{"$f":"Tabela13[[#This Row],[Valor Unit]]*1.25","v":375},{"$f":"Tabela13[[#This Row],[Quant.]]*Tabela13[[#This Row],[Valor Unit c/BDI]]","v":75000}]
[7,"Cadastro Socioeconomico","uni.",550,300,0.25,{"$f":"Tabela13[[#This Row],[Valor Unit]]*1.25","v":375},{"$f":"Tabela13[[#This Row],[Quant.]]*Tabela13[[#This Row],[Valor Unit c/BDI]]","v":206250}]
[7,"Avaliação de Imóveis","uni.",550,1250,0.25,{"$f":"Tabela13[[#This Row],[Valor Unit]]*1.25","v":1562.5},{"$f":"Tabela13[[#This Row],[Quant.]]*Tabela13[[#This Row],[Valor Unit c/BDI]]","v":859375}]
[7,"Levantamento Planimétrico","ha.",300,120,0.25,{"$f":"Tabela13[[#This Row],[Valor Unit]]*1.25","v":150},{"$f":"Tabela13[[#This Row],[Quant.]]*Tabela13[[#This Row],[Valor Unit c/BDI]]","v":45000},"Total G7"]
[7,"Levantamento Planialtimétrico","ha.",300,15,0.25,{"$f":"Tabela13[[#This Row],[Valor Unit]]*1.25","v":18.75},{"$f":"Tabela13[[#This Row],[Quant.]]*Tabela13[[#This Row],[Valor Unit c/BDI]]","v":5625},{"$f":"SUM(H56:H63)","v":1553125}]
[8,"Cadastro para certificação INCRA","ha.",730,100,0.25,{"$f":"Tabela13[[#This Row],[Valor Unit]]*1.25","v":125},{"$f":"Tabela13[[#This Row],[Quant.]]*Tabela13[[#This Row],[Valor Unit c/BDI]]","v":91250}]
[8,"Cadastro urbano","ha.",600,350,0.25,{"$f":"Tabela13[[#This Row],[Valor Unit]]*1.25","v":437.5},{"$f":"Tabela13[[#This Row],[Quant.]]*Tabela13[[#This Row],[Valor Unit c/BDI]]","v":262500}]
[8,"Cadastro Juridico","uni.",760,300,0.25,{"$f":"Tabela13[[#This Row],[Valor Unit]]*1.25","v":375},{"$f":"Tabela13[[#This Row],[Quant.]]*Tabela13[[#This Row],[Valor Unit c/BDI]]","v":285000}]
[8,"Cadastro Agrícola","uni.",730,350,0.25,{"$f":"Tabela13[[#This Row],[Valor Unit]]*1.25","v":437.5},{"$f":"Tabela13[[#This Row],[Quant.]]*Tabela13[[#This Row],[Valor Unit c/BDI]]","v":319375}]
[8,"Cadastro Socioeconomico","uni.",1330,300,0.25,{"$f":"Tabela13[[#This Row],[Valor Unit]]*1.25","v":375},{"$f":"Tabela13[[#This Row],[Quant.]]*Tabela13[[#This Row],[Valor Unit c/BDI]]","v":498750}]
[8,"Avaliação de Imóveis","uni.",760,1500,0.25,{"$f":"Tabela13[[#This Row],[Valor Unit]]*1.25","v":1875},{"$f":"Tabela13[[#This Row],[Quant.]]*Tabela13[[#This Row],[Valor Unit c/BDI]]","v":1425000}]
[8,"Levantamento Planimétrico","ha.",2520,150,0.25,{"$f":"Tabela13[[#This Row],[Valor Unit]]*1.25","v":187.5},{"$f":"Tabela13[[#This Row],[Quant.]]*Tabela13[[#This Row],[Valor Unit c/BDI]]","v":472500},"Total G8"]
[8,"Levantamento Planialtimétrico","ha.",2520,50,0.25,{"$f":"Tabela13[[#This Row],[Valor Unit]]*1.25","v":62.5},{"$f":"Tabela13[[#This Row],[Quant.]]*Tabela13[[#This Row],[Valor Unit c/BDI]]","v":157500},{"$f":"SUM(H64:H71)","v":3511875}]
["TOTAL COM BDI:",{"$nulls":5},{"$f":"SUM(Tabela13[Total])","v":36034531.25}]