{"text_format":"1","workbook":"xlsx","n_sheets":6,"sheets":["0 - INSTRUÇÕES","1 - BDI","2 - POB","3 - CONFERÊNCIA","4 - POB Resumo","5 - ES"],"not_rendered":{"charts":0,"images":2,"macros":1,"external_links":5,"defined_names":544,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"0 - INSTRUÇÕES","index":0,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"1 - BDI","index":1,"n_rows":103,"n_cols":8,"rows_kept":103,"cut":false,"hidden":false,"merged":[[102,1,102,2],[5,7,7,7],[50,1,50,2],[54,1,54,3],[55,1,55,3],[56,1,56,3],[57,5,59,5],[57,6,59,6],[57,7,59,7],[5,6,7,6],[1,1,1,3],[2,1,2,3],[3,1,3,3],[4,1,4,3],[5,5,7,5]]}
[]
[null,"NOME DA EMPRESA PARTICIPANTE DO CERTAME"]
[null,"COMPOSIÇÃO ANALÍTICA DO B.D.I. (BENEFÍCIOS E DESPESAS INDIRETAS) - SERVIÇOS"]
[null,"MUNICÍPIO: SÃO LOURENÇO DO SUL"]
[null,"OBRA: ADUTORA / RESERVATÓRIO / REDE DE DISTRIBUIÇÃO"]
[null,null,null,null,null,"1º Quartil","VALOR DA PROPOSTA","3º Quartil"]
[null,"ITEM","DISCRIMINAÇÃO","TOTAL "]
[]
[]
[null,1,"DESPESAS INDIRETAS - DI"]
[null,"1.1","Administração Central",{"$f":"G11","v":5.0999999999999997E-2},null,3.4299999999999997E-2,5.0999999999999997E-2,6.7100000000000007E-2]
[]
[null,2,"DESPESAS EVENTUAIS E RISCOS - DE"]
[null,"2.1","Risco",{"$f":"G14","v":6.4999999999999997E-3},null,0.01,6.4999999999999997E-3,1.7399999999999999E-2]
[null,"2.2","Seguro de Responsabilidade Civil",{"$f":"G15","v":2.3999999999999998E-3},null,0,2.3999999999999998E-3,7.4999999999999997E-3]
[null,"2.3","Custo Financeiro da Caução",{"$f":"G16","v":2.0999999999999999E-3},null,0,2.0999999999999999E-3,7.4999999999999997E-3]
[]
[null,3,"DESPESAS FINANCEIRAS - DF"]
[null,"3.1","Despesas Financeiras",{"$f":"G19","v":0.01},null,9.4000000000000004E-3,0.01,1.17E-2]
[]
[null,4,"LUCRO BRUTO - LB"]
[null,"4.1","Lucro Bruto",{"$f":"G22","v":9.0999999999999998E-2},null,6.7400000000000002E-2,9.0999999999999998E-2,9.4E-2]
[]
[null,5,"DESPESAS LEGAIS - DL"]
[null,"5.1","ISS",{"$f":"G25","v":0.02},null,0.02,0.02,0.03]
[null,"5.2","PIS",{"$f":"G26","v":6.4999999999999997E-3},null,6.4999999999999997E-3,6.4999999999999997E-3,6.4999999999999997E-3]
[null,"5.3","COFINS",{"$f":"G27","v":0.03},null,0.03,0.03,0.03]
[null,"5.4","CIENTEC",{"$f":"G28","v":0},null,0,0,0.01]
[null,"5.5","DESONERAÇÃO (MEDIDA PROV. 601/2012)",{"$f":"G29","v":0},null,0,null,4.4999999999999998E-2]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"MEMÓRIA DE CÁLCULO"]
[null,null,"(1 + DI + DE)",{"$f":"1+D11+D14+D15+D16","v":1.0619999999999998}]
[null,null,"(1 + DF)",{"$f":"1+D19","v":1.01}]
[null,null,"(1 + LB)",{"$f":"1+D22","v":1.091}]
[null,null,"(1 + (DI + DE) x (1 + DF) x (1 + LB)",{"$f":"D43*D44*D45","v":1.1702284199999999}]
[null,null,"(1 - DL)",{"$f":"1-D25-D26-D27-D28-D29","v":0.94350000000000001}]
[null,null,"(((1 + (DI + DE) x (1 + DF) x (1 + LB)) / (1 - DL)) - 1",{"$f":"(D46/D47-1)","v":0.24030569157392678}]
[]
[]
[null,"BDI ( % )",null,{"$f":"ROUND(D48*100,1)","v":24}]
[]
[]
[]
[null,"COMPOSIÇÃO ANALÍTICA DO B.D.I. (BENEFÍCIOS E DESPESAS INDIRETAS) - MATERIAIS"]
[null,"MUNICÍPIO: SÃO LOURENÇO DO SUL"]
[null,"OBRA: ADUTORA / RESERVATÓRIO / REDE DE DISTRIBUIÇÃO"]
[null,null,null,null,null,"1º Quartil","VALOR DA PROPOSTA","3º Quartil"]
[null,"ITEM","DISCRIMINAÇÃO","TOTAL "]
[]
[]
[null,1,"DESPESAS INDIRETAS - DI"]
[null,"1.1","Administração Central",{"$f":"G63","v":0.04},null,1.4999999999999999E-2,0.04,4.4900000000000002E-2]
[]
[null,2,"DESPESAS EVENTUAIS E RISCOS - DE"]
[null,"2.1","Risco",{"$f":"G66","v":5.0000000000000001E-3},null,5.5999999999999999E-3,5.0000000000000001E-3,8.8999999999999999E-3]
[null,"2.2","Seguro de Responsabilidade Civil",{"$f":"G67","v":2.3999999999999998E-3},null,0,2.3999999999999998E-3,8.2000000000000007E-3]
[null,"2.3","Custo Financeiro da Caução",{"$f":"G68","v":2.0999999999999999E-3},null,0,2.0999999999999999E-3,8.2000000000000007E-3]
[]
[null,3,"DESPESAS FINANCEIRAS - DF"]
[null,"3.1","Despesas Financeiras",{"$f":"G71","v":0.01},null,8.5000000000000006E-3,0.01,1.11E-2]
[]
[null,4,"LUCRO BRUTO - LB"]
[null,"4.1","Lucro Bruto",{"$f":"G74","v":5.8999999999999997E-2},null,3.5000000000000003E-2,5.8999999999999997E-2,6.2199999999999998E-2]
[]
[null,5,"DESPESAS LEGAIS - DL"]
[null,"5.1","ISS",{"$f":"G77","v":0},null,0,0,0]
[null,"5.2","PIS",{"$f":"G78","v":6.4999999999999997E-3},null,6.4999999999999997E-3,6.4999999999999997E-3,6.4999999999999997E-3]
[null,"5.3","COFINS",{"$f":"G79","v":0.03},null,0.03,0.03,0.03]
[null,"5.4","CIENTEC",{"$f":"G80","v":0},null,0,0,0.01]
[null,"5.5","DESONERAÇÃO (MEDIDA PROV. 601/2012)",{"$f":"G81","v":0},null,0,null,4.4999999999999998E-2]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"MEMÓRIA DE CÁLCULO"]
[null,null,"(1 + DI + DE)",{"$f":"1+D63+D66+D67+D68","v":1.0494999999999999}]
[null,null,"(1 + DF)",{"$f":"1+D71","v":1.01}]
[null,null,"(1 + LB)",{"$f":"1+D74","v":1.0589999999999999}]
[null,null,"(1 + (DI + DE) x (1 + DF) x (1 + LB)",{"$f":"D95*D96*D97","v":1.1225347049999996}]
[null,null,"(1 - DL)",{"$f":"1-D77-D78-D79-D80-D81","v":0.96350000000000002}]
[null,null,"(((1 + (DI + DE) x (1 + DF) x (1 + LB)) / (1 - DL)) - 1",{"$f":"(D98/D99-1)","v":0.16505937208095434}]
[]
[]
[null,"BDI ( % )",null,{"$f":"ROUND(D100*100,1)","v":16.5}]

{"sheet":"2 - POB","index":2,"n_rows":1372,"n_cols":18,"rows_kept":1372,"cut":false,"hidden":false,"merged":[[1370,1,1370,4],[1370,5,1370,6],[1370,8,1370,9],[1371,1,1371,4],[1371,5,1371,8],[1371,9,1371,10],[1337,12,1339,12],[1337,13,1339,13],[1337,14,1339,14],[1337,15,1338,16],[1337,17,1339,17],[1335,1,1335,4],[1336,1,1336,4],[1335,5,1336,10],[1337,1,1339,1],[1337,2,1339,2],[1337,3,1339,3],[1337,4,1339,4],[1337,5,1339,5],[1337,6,1337,7],[1338,6,1338,7],[1337,8,1339,8],[1337,9,1337,10],[1338,9,1338,10],[1333,1,1333,4],[1333,5,1333,6],[1333,8,1333,9],[1334,1,1334,4],[1334,5,1334,8],[1334,9,1334,10],[1300,12,1302,12],[1300,13,1302,13],[1300,14,1302,14],[1300,15,1301,16],[1300,17,1302,17],[1298,1,1298,4],[1299,1,1299,4],[1298,5,1299,10],[1300,1,1302,1],[1300,2,1302,2],[1300,3,1302,3],[1300,4,1302,4],[1300,5,1302,5],[1300,6,1300,7],[1301,6,1301,7],[1300,8,1302,8],[1300,9,1300,10],[1301,9,1301,10],[1296,1,1296,4],[1296,5,1296,6],[1296,8,1296,9],[1297,1,1297,4],[1297,5,1297,8],[1297,9,1297,10],[1263,12,1265,12],[1263,13,1265,13],[1263,14,1265,14],[1263,15,1264,16],[1263,17,1265,17],[1261,1,1261,4],[1262,1,1262,4],[1261,5,1262,10],[1263,1,1265,1],[1263,2,1265,2],[1263,3,1265,3],[1263,4,1265,4],[1263,5,1265,5],[1263,6,1263,7],[1264,6,1264,7],[1263,8,1265,8],[1263,9,1263,10],[1264,9,1264,10],[1259,1,1259,4],[1259,5,1259,6],[1259,8,1259,9],[1260,1,1260,4],[1260,5,1260,8],[1260,9,1260,10],[1226,12,1228,12],[1226,13,1228,13],[1226,14,1228,14],[1226,15,1227,16],[1226,17,1228,17],[1224,1,1224,4],[1225,1,1225,4],[1224,5,1225,10],[1226,1,1228,1],[1226,2,1228,2],[1226,3,1228,3],[1226,4,1228,4],[1226,5,1228,5],[1226,6,1226,7],[1227,6,1227,7],[1226,8,1228,8],[1226,9,1226,10],[1227,9,1227,10],[1222,1,1222,4],[1222,5,1222,6],[1222,8,1222,9],[1223,1,1223,4],[1223,5,1223,8],[1223,9,1223,10],[1189,12,1191,12],[1189,13,1191,13],[1189,14,1191,14],[1189,15,1190,16],[1189,17,1191,17],[1187,1,1187,4],[1188,1,1188,4],[1187,5,1188,10],[1189,1,1191,1],[1189,2,1191,2],[1189,3,1191,3],[1189,4,1191,4],[1189,5,1191,5],[1189,6,1189,7],[1190,6,1190,7],[1189,8,1191,8],[1189,9,1189,10],[1190,9,1190,10],[1185,1,1185,4],[1185,5,1185,6],[1185,8,1185,9],[1186,1,1186,4],[1186,5,1186,8],[1186,9,1186,10],[1152,12,1154,12],[1152,13,1154,13],[1152,14,1154,14],[1152,15,1153,16],[1152,17,1154,17],[1150,1,1150,4],[1151,1,1151,4],[1150,5,1151,10],[1152,1,1154,1],[1152,2,1154,2],[1152,3,1154,3],[1152,4,1154,4],[1152,5,1154,5],[1152,6,1152,7],[1153,6,1153,7],[1152,8,1154,8],[1152,9,1152,10],[1153,9,1153,10],[1148,1,1148,4],[1148,5,1148,6],[1148,8,1148,9],[1149,1,1149,4],[1149,5,1149,8],[1149,9,1149,10],[1115,12,1117,12],[1115,13,1117,13],[1115,14,1117,14],[1115,15,1116,16],[1115,17,1117,17],[1113,1,1113,4],[1114,1,1114,4],[1113,5,1114,10],[1115,1,1117,1],[1115,2,1117,2],[1115,3,1117,3],[1115,4,1117,4],[1115,5,1117,5],[1115,6,1115,7],[1116,6,1116,7],[1115,8,1117,8],[1115,9,1115,10],[1116,9,1116,10],[1111,1,1111,4],[1111,5,1111,6],[1111,8,1111,9],[1112,1,1112,4],[1112,5,1112,8],[1112,9,1112,10],[1078,12,1080,12],[1078,13,1080,13],[1078,14,1080,14],[1078,15,1079,16],[1078,17,1080,17],[1076,1,1076,4],[1077,1,1077,4],[1076,5,1077,10],[1078,1,1080,1],[1078,2,1080,2],[1078,3,1080,3],[1078,4,1080,4],[1078,5,1080,5],[1078,6,1078,7],[1079,6,1079,7],[1078,8,1080,8],[1078,9,1078,10],[1079,9,1079,10],[1074,1,1074,4],[1074,5,1074,6],[1074,8,1074,9],[1075,1,1075,4],[1075,5,1075,8],[1075,9,1075,10],[1041,12,1043,12],[1041,13,1043,13],[1041,14,1043,14],[1041,15,1042,16],[1041,17,1043,17],[1039,1,1039,4],[1040,1,1040,4],[1039,5,1040,10],[1041,1,1043,1],[1041,2,1043,2],[1041,3,1043,3],[1041,4,1043,4],[1041,5,1043,5],[1041,6,1041,7],[1042,6,1042,7],[1041,8,1043,8],[1041,9,1041,10],[1042,9,1042,10],[1037,1,1037,4],[1037,5,1037,6],[1037,8,1037,9],[1038,1,1038,4],[1038,5,1038,8],[1038,9,1038,10],[1004,12,1006,12],[1004,13,1006,13],[1004,14,1006,14],[1004,15,1005,16],[1004,17,1006,17],[1002,1,1002,4],[1003,1,1003,4],[1002,5,1003,10],[1004,1,1006,1],[1004,2,1006,2],[1004,3,1006,3],[1004,4,1006,4],[1004,5,1006,5],[1004,6,1004,7],[1005,6,1005,7],[1004,8,1006,8],[1004,9,1004,10],[1005,9,1005,10],[1000,1,1000,4],[1000,5,1000,6],[1000,8,1000,9],[1001,1,1001,4],[1001,5,1001,8],[1001,9,1001,10],[967,12,969,12],[967,13,969,13],[967,14,969,14],[967,15,968,16],[967,17,969,17],[965,1,965,4],[966,1,966,4],[965,5,966,10],[967,1,969,1],[967,2,969,2],[967,3,969,3],[967,4,969,4],[967,5,969,5],[967,6,967,7],[968,6,968,7],[967,8,969,8],[967,9,967,10],[968,9,968,10],[963,1,963,4],[963,5,963,6],[963,8,963,9],[964,1,964,4],[964,5,964,8],[964,9,964,10],[930,12,932,12],[930,13,932,13],[930,14,932,14],[930,15,931,16],[930,17,932,17],[928,1,928,4],[929,1,929,4],[928,5,929,10],[930,1,932,1],[930,2,932,2],[930,3,932,3],[930,4,932,4],[930,5,932,5],[930,6,930,7],[931,6,931,7],[930,8,932,8],[930,9,930,10],[931,9,931,10],[926,1,926,4],[926,5,926,6],[926,8,926,9],[927,1,927,4],[927,5,927,8],[927,9,927,10],[893,12,895,12],[893,13,895,13],[893,14,895,14],[893,15,894,16],[893,17,895,17],[891,1,891,4],[892,1,892,4],[891,5,892,10],[893,1,895,1],[893,2,895,2],[893,3,895,3],[893,4,895,4],[893,5,895,5],[893,6,893,7],[894,6,894,7],[893,8,895,8],[893,9,893,10],[894,9,894,10],[889,1,889,4],[889,5,889,6],[889,8,889,9],[890,1,890,4],[890,5,890,8],[890,9,890,10],[856,12,858,12],[856,13,858,13],[856,14,858,14],[856,15,857,16],[856,17,858,17],[854,1,854,4],[855,1,855,4],[854,5,855,10],[856,1,858,1],[856,2,858,2],[856,3,858,3],[856,4,858,4],[856,5,858,5],[856,6,856,7],[857,6,857,7],[856,8,858,8],[856,9,856,10],[857,9,857,10],[852,1,852,4],[852,5,852,6],[852,8,852,9],[853,1,853,4],[853,5,853,8],[853,9,853,10],[819,12,821,12],[819,13,821,13],[819,14,821,14],[819,15,820,16],[819,17,821,17],[817,1,817,4],[818,1,818,4],[817,5,818,10],[819,1,821,1],[819,2,821,2],[819,3,821,3],[819,4,821,4],[819,5,821,5],[819,6,819,7],[820,6,820,7],[819,8,821,8],[819,9,819,10],[820,9,820,10],[815,1,815,4],[815,5,815,6],[815,8,815,9],[816,1,816,4],[816,5,816,8],[816,9,816,10],[782,12,784,12],[782,13,784,13],[782,14,784,14],[782,15,783,16],[782,17,784,17],[780,1,780,4],[781,1,781,4],[780,5,781,10],[782,1,784,1],[782,2,784,2],[782,3,784,3],[782,4,784,4],[782,5,784,5],[782,6,782,7],[783,6,783,7],[782,8,784,8],[782,9,782,10],[783,9,783,10],[778,1,778,4],[778,5,778,6],[778,8,778,9],[779,1,779,4],[779,5,779,8],[779,9,779,10],[745,12,747,12],[745,13,747,13],[745,14,747,14],[745,15,746,16],[745,17,747,17],[743,1,743,4],[744,1,744,4],[743,5,744,10],[745,1,747,1],[745,2,747,2],[745,3,747,3],[745,4,747,4],[745,5,747,5],[745,6,745,7],[746,6,746,7],[745,8,747,8],[745,9,745,10],[746,9,746,10],[741,1,741,4],[741,5,741,6],[741,8,741,9],[742,1,742,4],[742,5,742,8],[742,9,742,10],[708,12,710,12],[708,13,710,13],[708,14,710,14],[708,15,709,16],[708,17,710,17],[706,1,706,4],[707,1,707,4],[706,5,707,10],[708,1,710,1],[708,2,710,2],[708,3,710,3],[708,4,710,4],[708,5,710,5],[708,6,708,7],[709,6,709,7],[708,8,710,8],[708,9,708,10],[709,9,709,10],[704,1,704,4],[704,5,704,6],[704,8,704,9],[705,1,705,4],[705,5,705,8],[705,9,705,10],[671,12,673,12],[671,13,673,13],[671,14,673,14],[671,15,672,16],[671,17,673,17],[669,1,669,4],[670,1,670,4],[669,5,670,10],[671,1,673,1],[671,2,673,2],[671,3,673,3],[671,4,673,4],[671,5,673,5],[671,6,671,7],[672,6,672,7],[671,8,673,8],[671,9,671,10],[672,9,672,10],[667,1,667,4],[667,5,667,6],[667,8,667,9],[668,1,668,4],[668,5,668,8],[668,9,668,10],[634,12,636,12],[634,13,636,13],[634,14,636,14],[634,15,635,16],[634,17,636,17],[632,1,632,4],[633,1,633,4],[632,5,633,10],[634,1,636,1],[634,2,636,2],[634,3,636,3],[634,4,636,4],[634,5,636,5],[634,6,634,7],[635,6,635,7],[634,8,636,8],[634,9,634,10],[635,9,635,10],[630,1,630,4],[630,5,630,6],[630,8,630,9],[631,1,631,4],[631,5,631,8],[631,9,631,10],[597,12,599,12],[597,13,599,13],[597,14,599,14],[597,15,598,16],[597,17,599,17],[595,1,595,4],[596,1,596,4],[595,5,596,10],[597,1,599,1],[597,2,599,2],[597,3,599,3],[597,4,599,4],[597,5,599,5],[597,6,597,7],[598,6,598,7],[597,8,599,8],[597,9,597,10],[598,9,598,10],[593,1,593,4],[593,5,593,6],[593,8,593,9],[594,1,594,4],[594,5,594,8],[594,9,594,10],[560,12,562,12],[560,13,562,13],[560,14,562,14],[560,15,561,16],[560,17,562,17],[558,1,558,4],[559,1,559,4],[558,5,559,10],[560,1,562,1],[560,2,562,2],[560,3,562,3],[560,4,562,4],[560,5,562,5],[560,6,560,7],[561,6,561,7],[560,8,562,8],[560,9,560,10],[561,9,561,10],[556,1,556,4],[556,5,556,6],[556,8,556,9],[557,1,557,4],[557,5,557,8],[557,9,557,10],[523,12,525,12],[523,13,525,13],[523,14,525,14],[523,15,524,16],[523,17,525,17],[521,1,521,4],[522,1,522,4],[521,5,522,10],[523,1,525,1],[523,2,525,2],[523,3,525,3],[523,4,525,4],[523,5,525,5],[523,6,523,7],[524,6,524,7],[523,8,525,8],[523,9,523,10],[524,9,524,10],[519,1,519,4],[519,5,519,6],[519,8,519,9],[520,1,520,4],[520,5,520,8],[520,9,520,10],[486,12,488,12],[486,13,488,13],[486,14,488,14],[486,15,487,16],[486,17,488,17],[484,1,484,4],[485,1,485,4],[484,5,485,10],[486,1,488,1],[486,2,488,2],[486,3,488,3],[486,4,488,4],[486,5,488,5],[486,6,486,7],[487,6,487,7],[486,8,488,8],[486,9,486,10],[487,9,487,10],[482,1,482,4],[482,5,482,6],[482,8,482,9],[483,1,483,4],[483,5,483,8],[483,9,483,10],[449,12,451,12],[449,13,451,13],[449,14,451,14],[449,15,450,16],[449,17,451,17],[447,1,447,4],[448,1,448,4],[447,5,448,10],[449,1,451,1],[449,2,451,2],[449,3,451,3],[449,4,451,4],[449,5,451,5],[449,6,449,7],[450,6,450,7],[449,8,451,8],[449,9,449,10],[450,9,450,10],[445,1,445,4],[445,5,445,6],[445,8,445,9],[446,1,446,4],[446,5,446,8],[446,9,446,10],[412,12,414,12],[412,13,414,13],[412,14,414,14],[412,15,413,16],[412,17,414,17],[410,1,410,4],[411,1,411,4],[410,5,411,10],[412,1,414,1],[412,2,414,2],[412,3,414,3],[412,4,414,4],[412,5,414,5],[412,6,412,7],[413,6,413,7],[412,8,414,8],[412,9,412,10],[413,9,413,10],[408,1,408,4],[408,5,408,6],[408,8,408,9],[409,1,409,4],[409,5,409,8],[409,9,409,10],[375,12,377,12],[375,13,377,13],[375,14,377,14],[375,15,376,16],[375,17,377,17],[373,1,373,4],[374,1,374,4],[373,5,374,10],[375,1,377,1],[375,2,377,2],[375,3,377,3],[375,4,377,4],[375,5,377,5],[375,6,375,7],[376,6,376,7],[375,8,377,8],[375,9,375,10],[376,9,376,10],[371,1,371,4],[371,5,371,6],[371,8,371,9],[372,1,372,4],[372,5,372,8],[372,9,372,10],[338,12,340,12],[338,13,340,13],[338,14,340,14],[338,15,339,16],[338,17,340,17],[336,1,336,4],[337,1,337,4],[336,5,337,10],[338,1,340,1],[338,2,340,2],[338,3,340,3],[338,4,340,4],[338,5,340,5],[338,6,338,7],[339,6,339,7],[338,8,340,8],[338,9,338,10],[339,9,339,10],[334,1,334,4],[334,5,334,6],[334,8,334,9],[335,1,335,4],[335,5,335,8],[335,9,335,10],[301,12,303,12],[301,13,303,13],[301,14,303,14],[301,15,302,16],[301,17,303,17],[299,1,299,4],[300,1,300,4],[299,5,300,10],[301,1,303,1],[301,2,303,2],[301,3,303,3],[301,4,303,4],[301,5,303,5],[301,6,301,7],[302,6,302,7],[301,8,303,8],[301,9,301,10],[302,9,302,10],[297,1,297,4],[297,5,297,6],[297,8,297,9],[298,1,298,4],[298,5,298,8],[298,9,298,10],[264,12,266,12],[264,13,266,13],[264,14,266,14],[264,15,265,16],[264,17,266,17],[262,1,262,4],[263,1,263,4],[262,5,263,10],[264,1,266,1],[264,2,266,2],[264,3,266,3],[264,4,266,4],[264,5,266,5],[264,6,264,7],[265,6,265,7],[264,8,266,8],[264,9,264,10],[265,9,265,10],[260,1,260,4],[260,5,260,6],[260,8,260,9],[261,1,261,4],[261,5,261,8],[261,9,261,10],[227,12,229,12],[227,13,229,13],[227,14,229,14],[227,15,228,16],[227,17,229,17],[225,1,225,4],[226,1,226,4],[225,5,226,10],[227,1,229,1],[227,2,229,2],[227,3,229,3],[227,4,229,4],[227,5,229,5],[227,6,227,7],[228,6,228,7],[227,8,229,8],[227,9,227,10],[228,9,228,10],[223,1,223,4],[223,5,223,6],[223,8,223,9],[224,1,224,4],[224,5,224,8],[224,9,224,10],[190,12,192,12],[190,13,192,13],[190,14,192,14],[190,15,191,16],[190,17,192,17],[188,1,188,4],[189,1,189,4],[188,5,189,10],[190,1,192,1],[190,2,192,2],[190,3,192,3],[190,4,192,4],[190,5,192,5],[190,6,190,7],[191,6,191,7],[190,8,192,8],[190,9,190,10],[191,9,191,10],[186,1,186,4],[186,5,186,6],[186,8,186,9],[187,1,187,4],[187,5,187,8],[187,9,187,10],[153,12,155,12],[153,13,155,13],[153,14,155,14],[153,15,154,16],[153,17,155,17],[151,1,151,4],[152,1,152,4],[151,5,152,10],[153,1,155,1],[153,2,155,2],[153,3,155,3],[153,4,155,4],[153,5,155,5],[153,6,153,7],[154,6,154,7],[153,8,155,8],[153,9,153,10],[154,9,154,10],[149,1,149,4],[149,5,149,6],[149,8,149,9],[150,1,150,4],[150,5,150,8],[150,9,150,10],[116,12,118,12],[116,13,118,13],[116,14,118,14],[116,15,117,16],[116,17,118,17],[114,1,114,4],[115,1,115,4],[114,5,115,10],[116,1,118,1],[116,2,118,2],[116,3,118,3],[116,4,118,4],[116,5,118,5],[116,6,116,7],[117,6,117,7],[116,8,118,8],[116,9,116,10],[117,9,117,10],[112,1,112,4],[112,5,112,6],[112,8,112,9],[113,1,113,4],[113,5,113,8],[113,9,113,10],[79,12,81,12],[79,13,81,13],[79,14,81,14],[79,15,80,16],[79,17,81,17],[77,1,77,4],[78,1,78,4],[77,5,78,10],[79,1,81,1],[79,2,81,2],[79,3,81,3],[79,4,81,4],[79,5,81,5],[79,6,79,7],[80,6,80,7],[79,8,81,8],[79,9,79,10],[80,9,80,10],[75,1,75,4],[75,5,75,6],[75,8,75,9],[76,1,76,4],[76,5,76,8],[76,9,76,10],[42,12,44,12],[42,13,44,13],[42,14,44,14],[42,15,43,16],[42,17,44,17],[40,1,40,4],[41,1,41,4],[40,5,41,10],[42,1,44,1],[42,2,44,2],[42,3,44,3],[42,4,44,4],[42,5,44,5],[42,6,42,7],[43,6,43,7],[42,8,44,8],[42,9,42,10],[43,9,43,10],[38,1,38,4],[38,5,38,6],[38,8,38,9],[39,1,39,4],[39,5,39,8],[39,9,39,10],[5,12,7,12],[5,13,7,13],[5,14,7,14],[5,15,6,16],[5,17,7,17],[4,1,4,4],[3,5,4,10],[5,1,7,1],[5,2,7,2],[5,3,7,3],[5,4,7,4],[5,5,7,5],[5,6,5,7],[6,6,6,7],[5,8,7,8],[5,9,5,10],[6,9,6,10],[1,1,1,10],[2,1,2,10],[3,1,3,4]]}
[]
[null,"NOME DA EMPRESA PARTICIPANTE DO CERTAME",null,null,null,null,null,null,null,null,null,null,"B.D.I. para Serviços",{"$f":"IF('1 - BDI'!D51/100=0.038,\"BDI não preenchido\",'1 - BDI'!D51/100)","v":0.24}]
[null,"PLANILHA DE ORÇAMENTO BÁSICO",null,null,null,null,null,null,null,null,null,null,"B.D.I. para Materiais",{"$f":"IF('1 - BDI'!D103/100=0.038,\"BDI não preenchido\",'1 - BDI'!D103/100)","v":0.16500000000000001}]
[null,"MUNICÍPIO: SÃO LOURENÇO DO SUL",null,null,null,"I - SERVIÇOS PRELIMINARES"]
[null,"OBRA: ADUTORA / RESERVATÓRIO / REDE DE DISTRIBUIÇÃO"]
[null,"ITEM","DISCRIMINAÇÃO","CÓDIGO","UN","QTDE","CUSTO",null,"B.D.I. APLICADO","PREÇO",null,null,"CUSTO PROPOSTO","B.D.I.           (%)","PREÇO PROPOSTO","PREÇO MÁXIMO ADMISSÍVEL PARA ESTA LICITAÇÃO",null,"PERCENTUAL"]
[null,null,null,null,null,null,"(SEM B.D.I.)",null,null,"(COM B.D.I.)"]
[null,null,null,null,null,null,"UNITÁRIO","TOTAL",null,"UNITÁRIO","TOTAL",null,null,null,null,"UNITÁRIO","TOTAL"]
[]
[null,1,"CANTEIRO DE OBRAS","01.00.00.00",0,null,{"$f":"ROUND(M10,2)","v":0},{"$f":"ROUND(F10*G10,2)","v":0},{"$f":"ROUND(N10,4)","v":0},{"$f":"IF(ROUND(O10,2)>P10,\"Reduzir Valor \",ROUND(O10,2))","v":0},{"$f":"IF(J10=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F10*J10,2))","v":0},"+",0,null,{"$f":"ROUND(M10*(1+N10),2)","v":0},"","",{"$f":"IF(P10=\"\",\"\",O10/P10)","v":""}]
[null,"1.1","Construção do Canteiro","01.01.00.00",0,null,{"$f":"ROUND(M11,2)","v":0},{"$f":"ROUND(F11*G11,2)","v":0},{"$f":"ROUND(N11,4)","v":0},{"$f":"IF(ROUND(O11,2)>P11,\"Reduzir Valor \",ROUND(O11,2))","v":0},{"$f":"IF(J11=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F11*J11,2))","v":0},"+",0,null,{"$f":"ROUND(M11*(1+N11),2)","v":0},"","",{"$f":"IF(P11=\"\",\"\",O11/P11)","v":""}]
[null,"1.1.1","Ligação provisória de água e esgotos","01.01.00.10","un",1,{"$f":"ROUND(M12,2)","v":533.64},{"$f":"ROUND(F12*G12,2)","v":533.64},{"$f":"ROUND(N12,4)","v":0.24},{"$f":"IF(ROUND(O12,2)>P12,\"Reduzir Valor \",ROUND(O12,2))","v":661.71},{"$f":"IF(J12=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F12*J12,2))","v":661.71},"+",533.64,{"$f":"$N$2","v":0.24},{"$f":"ROUND(M12*(1+N12),2)","v":661.71},661.71,661.71,{"$f":"IF(P12=\"\",\"\",O12/P12)","v":1}]
[null,"1.1.2","Ligação provisória de força e luz","01.01.00.12","un",1,{"$f":"ROUND(M13,2)","v":1778.21},{"$f":"ROUND(F13*G13,2)","v":1778.21},{"$f":"ROUND(N13,4)","v":0.24},{"$f":"IF(ROUND(O13,2)>P13,\"Reduzir Valor \",ROUND(O13,2))","v":2204.98},{"$f":"IF(J13=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F13*J13,2))","v":2204.98},"+",1778.21,{"$f":"$N$2","v":0.24},{"$f":"ROUND(M13*(1+N13),2)","v":2204.98},2204.98,2204.98,{"$f":"IF(P13=\"\",\"\",O13/P13)","v":1}]
[null,"1.1.3","Ponto de água externo","01.01.00.14","un",1,{"$f":"ROUND(M14,2)","v":167.16},{"$f":"ROUND(F14*G14,2)","v":167.16},{"$f":"ROUND(N14,4)","v":0.24},{"$f":"IF(ROUND(O14,2)>P14,\"Reduzir Valor \",ROUND(O14,2))","v":207.28},{"$f":"IF(J14=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F14*J14,2))","v":207.28},"+",167.16,{"$f":"$N$2","v":0.24},{"$f":"ROUND(M14*(1+N14),2)","v":207.28},207.28,207.28,{"$f":"IF(P14=\"\",\"\",O14/P14)","v":1}]
[null,"1.1.4","Ponto de luz externo","01.01.00.16","un",3,{"$f":"ROUND(M15,2)","v":224.93},{"$f":"ROUND(F15*G15,2)","v":674.79},{"$f":"ROUND(N15,4)","v":0.24},{"$f":"IF(ROUND(O15,2)>P15,\"Reduzir Valor \",ROUND(O15,2))","v":278.91000000000003},{"$f":"IF(J15=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F15*J15,2))","v":836.73},"+",224.93,{"$f":"$N$2","v":0.24},{"$f":"ROUND(M15*(1+N15),2)","v":278.91000000000003},278.91000000000003,836.73,{"$f":"IF(P15=\"\",\"\",O15/P15)","v":1}]
[null,"1.1.5","Escritório módulo básico 15 m²","01.01.00.20","un",1,{"$f":"ROUND(M16,2)","v":10771.34},{"$f":"ROUND(F16*G16,2)","v":10771.34},{"$f":"ROUND(N16,4)","v":0.24},{"$f":"IF(ROUND(O16,2)>P16,\"Reduzir Valor \",ROUND(O16,2))","v":13356.46},{"$f":"IF(J16=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F16*J16,2))","v":13356.46},"+",10771.340000000004,{"$f":"$N$2","v":0.24},{"$f":"ROUND(M16*(1+N16),2)","v":13356.46},13356.46,13356.46,{"$f":"IF(P16=\"\",\"\",O16/P16)","v":1}]
[null,"1.1.6","Almoxarifado módulo básico 10 m²","01.01.00.30","un",1,{"$f":"ROUND(M17,2)","v":5352.24},{"$f":"ROUND(F17*G17,2)","v":5352.24},{"$f":"ROUND(N17,4)","v":0.24},{"$f":"IF(ROUND(O17,2)>P17,\"Reduzir Valor \",ROUND(O17,2))","v":6636.78},{"$f":"IF(J17=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F17*J17,2))","v":6636.78},"+",5352.24,{"$f":"$N$2","v":0.24},{"$f":"ROUND(M17*(1+N17),2)","v":6636.78},6636.78,6636.78,{"$f":"IF(P17=\"\",\"\",O17/P17)","v":1}]
[null,"1.1.7","Almoxarifado módulo adicional 10 m²","01.01.00.31","un",1,{"$f":"ROUND(M18,2)","v":5330.25},{"$f":"ROUND(F18*G18,2)","v":5330.25},{"$f":"ROUND(N18,4)","v":0.24},{"$f":"IF(ROUND(O18,2)>P18,\"Reduzir Valor \",ROUND(O18,2))","v":6609.51},{"$f":"IF(J18=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F18*J18,2))","v":6609.51},"+",5330.25,{"$f":"$N$2","v":0.24},{"$f":"ROUND(M18*(1+N18),2)","v":6609.51},6609.51,6609.51,{"$f":"IF(P18=\"\",\"\",O18/P18)","v":1}]
[null,"1.1.8","Telheiro módulo básico 20 m²","01.01.00.40","un",1,{"$f":"ROUND(M19,2)","v":2270.0300000000002},{"$f":"ROUND(F19*G19,2)","v":2270.0300000000002},{"$f":"ROUND(N19,4)","v":0.24},{"$f":"IF(ROUND(O19,2)>P19,\"Reduzir Valor \",ROUND(O19,2))","v":2814.84},{"$f":"IF(J19=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F19*J19,2))","v":2814.84},"+",2270.0300000000002,{"$f":"$N$2","v":0.24},{"$f":"ROUND(M19*(1+N19),2)","v":2814.84},2814.84,2814.84,{"$f":"IF(P19=\"\",\"\",O19/P19)","v":1}]
[null,"1.1.9","Telheiro módulo adicional 10 m²","01.01.00.41","un",1,{"$f":"ROUND(M20,2)","v":991.98},{"$f":"ROUND(F20*G20,2)","v":991.98},{"$f":"ROUND(N20,4)","v":0.24},{"$f":"IF(ROUND(O20,2)>P20,\"Reduzir Valor \",ROUND(O20,2))","v":1230.06},{"$f":"IF(J20=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F20*J20,2))","v":1230.06},"+",991.98,{"$f":"$N$2","v":0.24},{"$f":"ROUND(M20*(1+N20),2)","v":1230.06},1230.06,1230.06,{"$f":"IF(P20=\"\",\"\",O20/P20)","v":1}]
[null,"1.1.10","Alojamento módulo básico 10 m²","01.01.00.42","un",2,{"$f":"ROUND(M21,2)","v":3713.56},{"$f":"ROUND(F21*G21,2)","v":7427.12},{"$f":"ROUND(N21,4)","v":0.24},{"$f":"IF(ROUND(O21,2)>P21,\"Reduzir Valor \",ROUND(O21,2))","v":4604.8100000000004},{"$f":"IF(J21=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F21*J21,2))","v":9209.6200000000008},"+",3713.56,{"$f":"$N$2","v":0.24},{"$f":"ROUND(M21*(1+N21),2)","v":4604.8100000000004},4604.8100000000004,9209.6200000000008,{"$f":"IF(P21=\"\",\"\",O21/P21)","v":1}]
[null,"1.1.11","Refeitório módulo básico 40 m²","01.01.00.44","un",1,{"$f":"ROUND(M22,2)","v":15077.7},{"$f":"ROUND(F22*G22,2)","v":15077.7},{"$f":"ROUND(N22,4)","v":0.24},{"$f":"IF(ROUND(O22,2)>P22,\"Reduzir Valor \",ROUND(O22,2))","v":18696.349999999999},{"$f":"IF(J22=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F22*J22,2))","v":18696.349999999999},"+",15077.7,{"$f":"$N$2","v":0.24},{"$f":"ROUND(M22*(1+N22),2)","v":18696.349999999999},18696.349999999999,18696.349999999999,{"$f":"IF(P22=\"\",\"\",O22/P22)","v":1}]
[null,"1.1.12","Refeitório módulo adicional 10 m²","01.01.00.45","un",1,{"$f":"ROUND(M23,2)","v":3768.85},{"$f":"ROUND(F23*G23,2)","v":3768.85},{"$f":"ROUND(N23,4)","v":0.24},{"$f":"IF(ROUND(O23,2)>P23,\"Reduzir Valor \",ROUND(O23,2))","v":4673.37},{"$f":"IF(J23=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F23*J23,2))","v":4673.37},"+",3768.849999999999,{"$f":"$N$2","v":0.24},{"$f":"ROUND(M23*(1+N23),2)","v":4673.37},4673.37,4673.37,{"$f":"IF(P23=\"\",\"\",O23/P23)","v":1}]
[null,"1.1.13","Sanitário módulo 15 m² para 20 pessoas","01.01.00.48","un",1,{"$f":"ROUND(M24,2)","v":9635.02},{"$f":"ROUND(F24*G24,2)","v":9635.02},{"$f":"ROUND(N24,4)","v":0.24},{"$f":"IF(ROUND(O24,2)>P24,\"Reduzir Valor \",ROUND(O24,2))","v":11947.42},{"$f":"IF(J24=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F24*J24,2))","v":11947.42},"+",9635.02,{"$f":"$N$2","v":0.24},{"$f":"ROUND(M24*(1+N24),2)","v":11947.42},11947.42,11947.42,{"$f":"IF(P24=\"\",\"\",O24/P24)","v":1}]
[null,"1.1.14","Sanitário módulo 10 m² para 12 pessoas","01.01.00.49","un",1,{"$f":"ROUND(M25,2)","v":6396.77},{"$f":"ROUND(F25*G25,2)","v":6396.77},{"$f":"ROUND(N25,4)","v":0.24},{"$f":"IF(ROUND(O25,2)>P25,\"Reduzir Valor \",ROUND(O25,2))","v":7931.99},{"$f":"IF(J25=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F25*J25,2))","v":7931.99},"+",6396.7700000000013,{"$f":"$N$2","v":0.24},{"$f":"ROUND(M25*(1+N25),2)","v":7931.99},7931.99,7931.99,{"$f":"IF(P25=\"\",\"\",O25/P25)","v":1}]
[null,"1.1.15","Guarita módulo 5 m²","01.01.00.50","un",1,{"$f":"ROUND(M26,2)","v":3951.41},{"$f":"ROUND(F26*G26,2)","v":3951.41},{"$f":"ROUND(N26,4)","v":0.24},{"$f":"IF(ROUND(O26,2)>P26,\"Reduzir Valor \",ROUND(O26,2))","v":4899.75},{"$f":"IF(J26=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F26*J26,2))","v":4899.75},"+",3951.4100000000003,{"$f":"$N$2","v":0.24},{"$f":"ROUND(M26*(1+N26),2)","v":4899.75},4899.75,4899.75,{"$f":"IF(P26=\"\",\"\",O26/P26)","v":1}]
[null,"1.1.16","Tapume de vedação padrão","01.01.00.60","m2",8,{"$f":"ROUND(M27,2)","v":53.77},{"$f":"ROUND(F27*G27,2)","v":430.16},{"$f":"ROUND(N27,4)","v":0.24},{"$f":"IF(ROUND(O27,2)>P27,\"Reduzir Valor \",ROUND(O27,2))","v":66.67},{"$f":"IF(J27=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F27*J27,2))","v":533.36},"+",53.769999999999989,{"$f":"$N$2","v":0.24},{"$f":"ROUND(M27*(1+N27),2)","v":66.67},66.67,533.36,{"$f":"IF(P27=\"\",\"\",O27/P27)","v":1}]
[null,"1.1.17","Cerca padrão para canteiro de obra","01.01.00.70","m",102,{"$f":"ROUND(M28,2)","v":24.08},{"$f":"ROUND(F28*G28,2)","v":2456.16},{"$f":"ROUND(N28,4)","v":0.24},{"$f":"IF(ROUND(O28,2)>P28,\"Reduzir Valor \",ROUND(O28,2))","v":29.86},{"$f":"IF(J28=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F28*J28,2))","v":3045.72},"+",24.08,{"$f":"$N$2","v":0.24},{"$f":"ROUND(M28*(1+N28),2)","v":29.86},29.86,3045.72,{"$f":"IF(P28=\"\",\"\",O28/P28)","v":1}]
[null,"1.1.18","Portão padrão Corsan P2","16.01.01.02","pç",1,{"$f":"ROUND(M29,2)","v":4072.36},{"$f":"ROUND(F29*G29,2)","v":4072.36},{"$f":"ROUND(N29,4)","v":0.24},{"$f":"IF(ROUND(O29,2)>P29,\"Reduzir Valor \",ROUND(O29,2))","v":5049.7299999999996},{"$f":"IF(J29=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F29*J29,2))","v":5049.7299999999996},"+",4072.36,{"$f":"$N$2","v":0.24},{"$f":"ROUND(M29*(1+N29),2)","v":5049.7299999999996},5049.7299999999996,5049.7299999999996,{"$f":"IF(P29=\"\",\"\",O29/P29)","v":1}]
[]
[null,"1.2","Placas de Obra","01.02.00.00",0,null,{"$f":"ROUND(M31,2)","v":0},{"$f":"ROUND(F31*G31,2)","v":0},{"$f":"ROUND(N31,4)","v":0},{"$f":"IF(ROUND(O31,2)>P31,\"Reduzir Valor \",ROUND(O31,2))","v":0},{"$f":"IF(J31=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F31*J31,2))","v":0},"+",0,null,{"$f":"ROUND(M31*(1+N31),2)","v":0},"","",{"$f":"IF(P31=\"\",\"\",O31/P31)","v":""}]
[null,"1.2.1","Placa da Corsan - 6m²","01.02.00.03","un",1,{"$f":"ROUND(M32,2)","v":1564.98},{"$f":"ROUND(F32*G32,2)","v":1564.98},{"$f":"ROUND(N32,4)","v":0.24},{"$f":"IF(ROUND(O32,2)>P32,\"Reduzir Valor \",ROUND(O32,2))","v":1940.58},{"$f":"IF(J32=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F32*J32,2))","v":1940.58},"+",1564.98,{"$f":"$N$2","v":0.24},{"$f":"ROUND(M32*(1+N32),2)","v":1940.58},1940.58,1940.58,{"$f":"IF(P32=\"\",\"\",O32/P32)","v":1}]
[null,"1.2.2","Placa de licenciamento ambiental - 2 m²","01.02.00.07","un",1,{"$f":"ROUND(M33,2)","v":521.66},{"$f":"ROUND(F33*G33,2)","v":521.66},{"$f":"ROUND(N33,4)","v":0.24},{"$f":"IF(ROUND(O33,2)>P33,\"Reduzir Valor \",ROUND(O33,2))","v":646.86},{"$f":"IF(J33=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F33*J33,2))","v":646.86},"+",521.66,{"$f":"$N$2","v":0.24},{"$f":"ROUND(M33*(1+N33),2)","v":646.86},646.86,646.86,{"$f":"IF(P33=\"\",\"\",O33/P33)","v":1}]
[]
[null,"1.3","Mobilização e Desmobilização","01.03.00.00",0,null,{"$f":"ROUND(M35,2)","v":0},{"$f":"ROUND(F35*G35,2)","v":0},{"$f":"ROUND(N35,4)","v":0},{"$f":"IF(ROUND(O35,2)>P35,\"Reduzir Valor \",ROUND(O35,2))","v":0},{"$f":"IF(J35=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F35*J35,2))","v":0},"+",0,null,{"$f":"ROUND(M35*(1+N35),2)","v":0},"","",{"$f":"IF(P35=\"\",\"\",O35/P35)","v":""}]
[null,"1.3.1","Mobilização","01.03.00.10","un",1,{"$f":"ROUND(M36,2)","v":8919.3700000000008},{"$f":"ROUND(F36*G36,2)","v":8919.3700000000008},{"$f":"ROUND(N36,4)","v":0.24},{"$f":"IF(ROUND(O36,2)>P36,\"Reduzir Valor \",ROUND(O36,2))","v":11060.02},{"$f":"IF(J36=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F36*J36,2))","v":11060.02},"+",8919.3700000000008,{"$f":"$N$2","v":0.24},{"$f":"ROUND(M36*(1+N36),2)","v":11060.02},11060.02,11060.02,{"$f":"IF(P36=\"\",\"\",O36/P36)","v":1}]
[null,"1.3.2","Desmobilização","01.03.00.20","un",1,{"$f":"ROUND(M37,2)","v":5675.96},{"$f":"ROUND(F37*G37,2)","v":5675.96},{"$f":"ROUND(N37,4)","v":0.24},{"$f":"IF(ROUND(O37,2)>P37,\"Reduzir Valor \",ROUND(O37,2))","v":7038.19},{"$f":"IF(J37=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F37*J37,2))","v":7038.19},"+",5675.96,{"$f":"$N$2","v":0.24},{"$f":"ROUND(M37*(1+N37),2)","v":7038.19},7038.19,7038.19,{"$f":"IF(P37=\"\",\"\",O37/P37)","v":1}]
[]
[]
[null,"RAZÃO SOCIAL DO PROPONENTE:",null,null,null,"RESPONSÁVEL PROPONENTE:",null,null,null,"DATA"]
[null,"MUNICÍPIO: SÃO LOURENÇO DO SUL",null,null,null,"I - SERVIÇOS PRELIMINARES"]
[null,"OBRA: ADUTORA / RESERVATÓRIO / REDE DE DISTRIBUIÇÃO"]
[null,"ITEM","DISCRIMINAÇÃO","CÓDIGO","UN","QTDE","CUSTO",null,"B.D.I. APLICADO","PREÇO",null,null,"CUSTO PROPOSTO","B.D.I.           (%)","PREÇO PROPOSTO","PREÇO MÁXIMO ADMISSÍVEL PARA ESTA LICITAÇÃO",null,"PERCENTUAL"]
[null,null,null,null,null,null,"(SEM B.D.I.)",null,null,"(COM B.D.I.)"]
[null,null,null,null,null,null,"UNITÁRIO","TOTAL",null,"UNITÁRIO","TOTAL",null,null,null,null,"UNITÁRIO","TOTAL"]
[]
[null,"1.4","Operação e Supervisão do Canteiro","01.04.00.00",0,null,{"$f":"ROUND(M47,2)","v":0},{"$f":"ROUND(F47*G47,2)","v":0},{"$f":"ROUND(N47,4)","v":0},{"$f":"IF(ROUND(O47,2)>P47,\"Reduzir Valor \",ROUND(O47,2))","v":0},{"$f":"IF(J47=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F47*J47,2))","v":0},"+",0,null,{"$f":"ROUND(M47*(1+N47),2)","v":0},"","",{"$f":"IF(P47=\"\",\"\",O47/P47)","v":""}]
[null,"1.4.1","Carga e descarga de entulho","01.04.01.10","m3",72,{"$f":"ROUND(M48,2)","v":6.12},{"$f":"ROUND(F48*G48,2)","v":440.64},{"$f":"ROUND(N48,4)","v":0.24},{"$f":"IF(ROUND(O48,2)>P48,\"Reduzir Valor \",ROUND(O48,2))","v":7.59},{"$f":"IF(J48=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F48*J48,2))","v":546.48},"+",6.120000000000001,{"$f":"$N$2","v":0.24},{"$f":"ROUND(M48*(1+N48),2)","v":7.59},7.59,546.48,{"$f":"IF(P48=\"\",\"\",O48/P48)","v":1}]
[null,"1.4.2","Transporte de entulho a 10 km","01.04.01.30","m3",72,{"$f":"ROUND(M49,2)","v":8.7899999999999991},{"$f":"ROUND(F49*G49,2)","v":632.88},{"$f":"ROUND(N49,4)","v":0.24},{"$f":"IF(ROUND(O49,2)>P49,\"Reduzir Valor \",ROUND(O49,2))","v":10.9},{"$f":"IF(J49=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F49*J49,2))","v":784.8},"+",8.7899999999999991,{"$f":"$N$2","v":0.24},{"$f":"ROUND(M49*(1+N49),2)","v":10.9},10.9,784.8,{"$f":"IF(P49=\"\",\"\",O49/P49)","v":1}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"I - SERVIÇOS PRELIMINARES",null,null,null,"TOTAL SEM B.D.I. ",null,{"$f":"SUM(H12:H74)","v":98840.680000000008},"TOTAL COM B.D.I. ",null,{"$f":"SUM(K12:K74)","v":122562.59}]
[null,"RAZÃO SOCIAL DO PROPONENTE:",null,null,null,"RESPONSÁVEL PROPONENTE:",null,null,null,"DATA"]
[null,"MUNICÍPIO: SÃO LOURENÇO DO SUL",null,null,null,"II - ADMINISTRAÇÃO LOCAL E GERENCIAMENTO AMBIENTAL"]
[null,"OBRA: ADUTORA / RESERVATÓRIO / REDE DE DISTRIBUIÇÃO"]
[null,"ITEM","DISCRIMINAÇÃO","CÓDIGO","UN","QTDE","CUSTO",null,"B.D.I. APLICADO","PREÇO",null,null,"CUSTO PROPOSTO","B.D.I.           (%)","PREÇO PROPOSTO","PREÇO MÁXIMO ADMISSÍVEL PARA ESTA LICITAÇÃO",null,"PERCENTUAL"]
[null,null,null,null,null,null,"(SEM B.D.I.)",null,null,"(COM B.D.I.)"]
[null,null,null,null,null,null,"UNITÁRIO","TOTAL",null,"UNITÁRIO","TOTAL",null,null,null,null,"UNITÁRIO","TOTAL"]
[]
[null,1,"CANTEIRO DE OBRAS","01.00.00.00",0,null,{"$f":"ROUND(M84,2)","v":0},{"$f":"ROUND(F84*G84,2)","v":0},{"$f":"ROUND(N84,4)","v":0},{"$f":"IF(ROUND(O84,2)>P84,\"Reduzir Valor \",ROUND(O84,2))","v":0},{"$f":"IF(J84=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F84*J84,2))","v":0},"+",0,null,{"$f":"ROUND(M84*(1+N84),2)","v":0},"","",{"$f":"IF(P84=\"\",\"\",O84/P84)","v":""}]
[null,"1.1","Operação e Supervisão do Canteiro","01.04.00.00",0,null,{"$f":"ROUND(M85,2)","v":0},{"$f":"ROUND(F85*G85,2)","v":0},{"$f":"ROUND(N85,4)","v":0},{"$f":"IF(ROUND(O85,2)>P85,\"Reduzir Valor \",ROUND(O85,2))","v":0},{"$f":"IF(J85=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F85*J85,2))","v":0},"+",0,null,{"$f":"ROUND(M85*(1+N85),2)","v":0},"","",{"$f":"IF(P85=\"\",\"\",O85/P85)","v":""}]
[null,"1.1.1","Administração local","01.04.02.10","un",1,{"$f":"ROUND(M86,2)","v":132025.68},{"$f":"ROUND(F86*G86,2)","v":132025.68},{"$f":"ROUND(N86,4)","v":0.24},{"$f":"IF(ROUND(O86,2)>P86,\"Reduzir Valor \",ROUND(O86,2))","v":163711.84},{"$f":"IF(J86=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F86*J86,2))","v":163711.84},"+",132025.68,{"$f":"$N$2","v":0.24},{"$f":"ROUND(M86*(1+N86),2)","v":163711.84},163711.84,163711.84,{"$f":"IF(P86=\"\",\"\",O86/P86)","v":1}]
[]
[null,2,"GERENCIAMENTO AMBIENTAL","19.00.00.00",0,null,{"$f":"ROUND(M88,2)","v":0},{"$f":"ROUND(F88*G88,2)","v":0},{"$f":"ROUND(N88,4)","v":0},{"$f":"IF(ROUND(O88,2)>P88,\"Reduzir Valor \",ROUND(O88,2))","v":0},{"$f":"IF(J88=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F88*J88,2))","v":0},"+",0,null,{"$f":"ROUND(M88*(1+N88),2)","v":0},"","",{"$f":"IF(P88=\"\",\"\",O88/P88)","v":""}]
[null,"2.1","Serviços Técnicos","19.01.00.00",0,null,{"$f":"ROUND(M89,2)","v":0},{"$f":"ROUND(F89*G89,2)","v":0},{"$f":"ROUND(N89,4)","v":0},{"$f":"IF(ROUND(O89,2)>P89,\"Reduzir Valor \",ROUND(O89,2))","v":0},{"$f":"IF(J89=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F89*J89,2))","v":0},"+",0,null,{"$f":"ROUND(M89*(1+N89),2)","v":0},"","",{"$f":"IF(P89=\"\",\"\",O89/P89)","v":""}]
[null,"2.1.1","Atendimento das condicionantes ambientais III","19.01.01.03","eq",1,{"$f":"ROUND(M90,2)","v":45410.879999999997},{"$f":"ROUND(F90*G90,2)","v":45410.879999999997},{"$f":"ROUND(N90,4)","v":0.24},{"$f":"IF(ROUND(O90,2)>P90,\"Reduzir Valor \",ROUND(O90,2))","v":56309.49},{"$f":"IF(J90=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F90*J90,2))","v":56309.49},"+",45410.879999999997,{"$f":"$N$2","v":0.24},{"$f":"ROUND(M90*(1+N90),2)","v":56309.49},56309.49,56309.49,{"$f":"IF(P90=\"\",\"\",O90/P90)","v":1}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"II - ADMINISTRAÇÃO LOCAL E GERENCIAMENTO AMBIENTAL",null,null,null,"TOTAL SEM B.D.I. ",null,{"$f":"SUM(H84:H111)","v":177436.56},"TOTAL COM B.D.I. ",null,{"$f":"SUM(K84:K111)","v":220021.33}]
[null,"RAZÃO SOCIAL DO PROPONENTE:",null,null,null,"RESPONSÁVEL PROPONENTE:",null,null,null,"DATA"]
[null,"MUNICÍPIO: SÃO LOURENÇO DO SUL",null,null,null,"III - ADUTORA"]
[null,"OBRA: ADUTORA / RESERVATÓRIO / REDE DE DISTRIBUIÇÃO"]
[null,"ITEM","DISCRIMINAÇÃO","CÓDIGO","UN","QTDE","CUSTO",null,"B.D.I. APLICADO","PREÇO",null,null,"CUSTO PROPOSTO","B.D.I.           (%)","PREÇO PROPOSTO","PREÇO MÁXIMO ADMISSÍVEL PARA ESTA LICITAÇÃO",null,"PERCENTUAL"]
[null,null,null,null,null,null,"(SEM B.D.I.)",null,null,"(COM B.D.I.)"]
[null,null,null,null,null,null,"UNITÁRIO","TOTAL",null,"UNITÁRIO","TOTAL",null,null,null,null,"UNITÁRIO","TOTAL"]
[]
[null,1,"SERVIÇOS TÉCNICOS","02.00.00.00",0,null,{"$f":"ROUND(M121,2)","v":0},{"$f":"ROUND(F121*G121,2)","v":0},{"$f":"ROUND(N121,4)","v":0},{"$f":"IF(ROUND(O121,2)>P121,\"Reduzir Valor \",ROUND(O121,2))","v":0},{"$f":"IF(J121=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F121*J121,2))","v":0},"+",0,null,{"$f":"ROUND(M121*(1+N121),2)","v":0},"","",{"$f":"IF(P121=\"\",\"\",O121/P121)","v":""}]
[null,"1.1","Locação e Cadastro","02.04.00.00",0,null,{"$f":"ROUND(M122,2)","v":0},{"$f":"ROUND(F122*G122,2)","v":0},{"$f":"ROUND(N122,4)","v":0},{"$f":"IF(ROUND(O122,2)>P122,\"Reduzir Valor \",ROUND(O122,2))","v":0},{"$f":"IF(J122=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F122*J122,2))","v":0},"+",0,null,{"$f":"ROUND(M122*(1+N122),2)","v":0},"","",{"$f":"IF(P122=\"\",\"\",O122/P122)","v":""}]
[null,"1.1.1","Locação para obras de condutos forçados","02.04.01.10","m",13657,{"$f":"ROUND(M123,2)","v":0.36},{"$f":"ROUND(F123*G123,2)","v":4916.5200000000004},{"$f":"ROUND(N123,4)","v":0.24},{"$f":"IF(ROUND(O123,2)>P123,\"Reduzir Valor \",ROUND(O123,2))","v":0.45},{"$f":"IF(J123=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F123*J123,2))","v":6145.65},"+",0.36000000000000004,{"$f":"$N$2","v":0.24},{"$f":"ROUND(M123*(1+N123),2)","v":0.45},0.45,6145.65,{"$f":"IF(P123=\"\",\"\",O123/P123)","v":1}]
[null,"1.1.2","Cadastro e desenho para obras de condutos forçados","02.04.02.10","m",13657,{"$f":"ROUND(M124,2)","v":0.41},{"$f":"ROUND(F124*G124,2)","v":5599.37},{"$f":"ROUND(N124,4)","v":0.24},{"$f":"IF(ROUND(O124,2)>P124,\"Reduzir Valor \",ROUND(O124,2))","v":0.51},{"$f":"IF(J124=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F124*J124,2))","v":6965.07},"+",0.41000000000000003,{"$f":"$N$2","v":0.24},{"$f":"ROUND(M124*(1+N124),2)","v":0.51},0.51,6965.07,{"$f":"IF(P124=\"\",\"\",O124/P124)","v":1}]
[null,"1.1.3","Locação e nivelamento de obras localizadas","02.04.01.40","m2",2,{"$f":"ROUND(M125,2)","v":5.43},{"$f":"ROUND(F125*G125,2)","v":10.86},{"$f":"ROUND(N125,4)","v":0.24},{"$f":"IF(ROUND(O125,2)>P125,\"Reduzir Valor \",ROUND(O125,2))","v":6.73},{"$f":"IF(J125=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F125*J125,2))","v":13.46},"+",5.4300000000000006,{"$f":"$N$2","v":0.24},{"$f":"ROUND(M125*(1+N125),2)","v":6.73},6.73,13.46,{"$f":"IF(P125=\"\",\"\",O125/P125)","v":1}]
[null,"1.1.4","Cadastro e desenho para obras localizadas","02.04.02.40","m2",2,{"$f":"ROUND(M126,2)","v":4.57},{"$f":"ROUND(F126*G126,2)","v":9.14},{"$f":"ROUND(N126,4)","v":0.24},{"$f":"IF(ROUND(O126,2)>P126,\"Reduzir Valor \",ROUND(O126,2))","v":5.67},{"$f":"IF(J126=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F126*J126,2))","v":11.34},"+",4.57,{"$f":"$N$2","v":0.24},{"$f":"ROUND(M126*(1+N126),2)","v":5.67},5.67,11.34,{"$f":"IF(P126=\"\",\"\",O126/P126)","v":1}]
[]
[null,2,"SERVIÇOS PRELIMINARES","03.00.00.00",0,null,{"$f":"ROUND(M128,2)","v":0},{"$f":"ROUND(F128*G128,2)","v":0},{"$f":"ROUND(N128,4)","v":0},{"$f":"IF(ROUND(O128,2)>P128,\"Reduzir Valor \",ROUND(O128,2))","v":0},{"$f":"IF(J128=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F128*J128,2))","v":0},"+",0,null,{"$f":"ROUND(M128*(1+N128),2)","v":0},"","",{"$f":"IF(P128=\"\",\"\",O128/P128)","v":""}]
[null,"2.1","Trânsito e Segurança","03.02.00.00",0,null,{"$f":"ROUND(M129,2)","v":0},{"$f":"ROUND(F129*G129,2)","v":0},{"$f":"ROUND(N129,4)","v":0},{"$f":"IF(ROUND(O129,2)>P129,\"Reduzir Valor \",ROUND(O129,2))","v":0},{"$f":"IF(J129=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F129*J129,2))","v":0},"+",0,null,{"$f":"ROUND(M129*(1+N129),2)","v":0},"","",{"$f":"IF(P129=\"\",\"\",O129/P129)","v":""}]
[null,"2.1.1","Sinalização com cavaletes, placas e cones","03.02.00.10","m",9560,{"$f":"ROUND(M130,2)","v":1},{"$f":"ROUND(F130*G130,2)","v":9560},{"$f":"ROUND(N130,4)","v":0.24},{"$f":"IF(ROUND(O130,2)>P130,\"Reduzir Valor \",ROUND(O130,2))","v":1.24},{"$f":"IF(J130=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F130*J130,2))","v":11854.4},"+",1,{"$f":"$N$2","v":0.24},{"$f":"ROUND(M130*(1+N130),2)","v":1.24},1.24,11854.4,{"$f":"IF(P130=\"\",\"\",O130/P130)","v":1}]
[null,"2.1.2","Sinalização luminosa com cavaletes, placas e cones","03.02.00.20","m",4097,{"$f":"ROUND(M131,2)","v":2.06},{"$f":"ROUND(F131*G131,2)","v":8439.82},{"$f":"ROUND(N131,4)","v":0.24},{"$f":"IF(ROUND(O131,2)>P131,\"Reduzir Valor \",ROUND(O131,2))","v":2.5499999999999998},{"$f":"IF(J131=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F131*J131,2))","v":10447.35},"+",2.06,{"$f":"$N$2","v":0.24},{"$f":"ROUND(M131*(1+N131),2)","v":2.5499999999999998},2.5499999999999998,10447.35,{"$f":"IF(P131=\"\",\"\",O131/P131)","v":1}]
[null,"2.1.3","Tela plástica (PVC/PEAD) laranja, para sinalização e isolamento, incluso estrutura de fixação","03.02.00.35","m",27314,{"$f":"ROUND(M132,2)","v":1.03},{"$f":"ROUND(F132*G132,2)","v":28133.42},{"$f":"ROUND(N132,4)","v":0.24},{"$f":"IF(ROUND(O132,2)>P132,\"Reduzir Valor \",ROUND(O132,2))","v":1.28},{"$f":"IF(J132=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F132*J132,2))","v":34961.919999999998},"+",1.0300000000000002,{"$f":"$N$2","v":0.24},{"$f":"ROUND(M132*(1+N132),2)","v":1.28},1.28,34961.919999999998,{"$f":"IF(P132=\"\",\"\",O132/P132)","v":1}]
[null,"2.1.4","Passadiço de aço, espessura 3/4\" - 2,00 x 1,00 m","03.02.00.50","un",21,{"$f":"ROUND(M133,2)","v":161.93},{"$f":"ROUND(F133*G133,2)","v":3400.53},{"$f":"ROUND(N133,4)","v":0.24},{"$f":"IF(ROUND(O133,2)>P133,\"Reduzir Valor \",ROUND(O133,2))","v":200.79},{"$f":"IF(J133=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F133*J133,2))","v":4216.59},"+",161.93,{"$f":"$N$2","v":0.24},{"$f":"ROUND(M133*(1+N133),2)","v":200.79},200.79,4216.59,{"$f":"IF(P133=\"\",\"\",O133/P133)","v":1}]
[null,"2.1.5","Instalações sanitárias móveis para obras lineares","03.02.00.60","m",13657,{"$f":"ROUND(M134,2)","v":0.45},{"$f":"ROUND(F134*G134,2)","v":6145.65},{"$f":"ROUND(N134,4)","v":0.24},{"$f":"IF(ROUND(O134,2)>P134,\"Reduzir Valor \",ROUND(O134,2))","v":0.56000000000000005},{"$f":"IF(J134=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F134*J134,2))","v":7647.92},"+",0.45,{"$f":"$N$2","v":0.24},{"$f":"ROUND(M134*(1+N134),2)","v":0.56000000000000005},0.56000000000000005,7647.92,{"$f":"IF(P134=\"\",\"\",O134/P134)","v":1}]
[]
[null,"2.2","Remanejamento de Interferência","03.06.00.00",0,null,{"$f":"ROUND(M136,2)","v":0},{"$f":"ROUND(F136*G136,2)","v":0},{"$f":"ROUND(N136,4)","v":0},{"$f":"IF(ROUND(O136,2)>P136,\"Reduzir Valor \",ROUND(O136,2))","v":0},{"$f":"IF(J136=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F136*J136,2))","v":0},"+",0,null,{"$f":"ROUND(M136*(1+N136),2)","v":0},"","",{"$f":"IF(P136=\"\",\"\",O136/P136)","v":""}]
[null,"2.2.1","Execução de tampa de boca de lobo","03.06.00.21","un",2,{"$f":"ROUND(M137,2)","v":51.32},{"$f":"ROUND(F137*G137,2)","v":102.64},{"$f":"ROUND(N137,4)","v":0.24},{"$f":"IF(ROUND(O137,2)>P137,\"Reduzir Valor \",ROUND(O137,2))","v":63.64},{"$f":"IF(J137=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F137*J137,2))","v":127.28},"+",51.32,{"$f":"$N$2","v":0.24},{"$f":"ROUND(M137*(1+N137),2)","v":63.64},63.64,127.28,{"$f":"IF(P137=\"\",\"\",O137/P137)","v":1}]
[null,"2.2.2","Remanejamento de rede de água","03.06.00.22","m",27,{"$f":"ROUND(M138,2)","v":67.27},{"$f":"ROUND(F138*G138,2)","v":1816.29},{"$f":"ROUND(N138,4)","v":0.24},{"$f":"IF(ROUND(O138,2)>P138,\"Reduzir Valor \",ROUND(O138,2))","v":83.41},{"$f":"IF(J138=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F138*J138,2))","v":2252.0700000000002},"+",67.27,{"$f":"$N$2","v":0.24},{"$f":"ROUND(M138*(1+N138),2)","v":83.41},83.41,2252.0700000000002,{"$f":"IF(P138=\"\",\"\",O138/P138)","v":1}]
[null,"2.2.3","Conserto de rede de água","03.06.00.23","m",6,{"$f":"ROUND(M139,2)","v":35.43},{"$f":"ROUND(F139*G139,2)","v":212.58},{"$f":"ROUND(N139,4)","v":0.24},{"$f":"IF(ROUND(O139,2)>P139,\"Reduzir Valor \",ROUND(O139,2))","v":43.93},{"$f":"IF(J139=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F139*J139,2))","v":263.58},"+",35.43,{"$f":"$N$2","v":0.24},{"$f":"ROUND(M139*(1+N139),2)","v":43.93},43.93,263.58,{"$f":"IF(P139=\"\",\"\",O139/P139)","v":1}]
[null,"2.2.4","Conserto de ramal de água","03.06.00.24","m",21,{"$f":"ROUND(M140,2)","v":19.350000000000001},{"$f":"ROUND(F140*G140,2)","v":406.35},{"$f":"ROUND(N140,4)","v":0.24},{"$f":"IF(ROUND(O140,2)>P140,\"Reduzir Valor \",ROUND(O140,2))","v":23.99},{"$f":"IF(J140=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F140*J140,2))","v":503.79},"+",19.350000000000001,{"$f":"$N$2","v":0.24},{"$f":"ROUND(M140*(1+N140),2)","v":23.99},23.99,503.79,{"$f":"IF(P140=\"\",\"\",O140/P140)","v":1}]
[]
[null,3,"MOVIMENTO DE SOLO","04.00.00.00",0,null,{"$f":"ROUND(M142,2)","v":0},{"$f":"ROUND(F142*G142,2)","v":0},{"$f":"ROUND(N142,4)","v":0},{"$f":"IF(ROUND(O142,2)>P142,\"Reduzir Valor \",ROUND(O142,2))","v":0},{"$f":"IF(J142=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F142*J142,2))","v":0},"+",0,null,{"$f":"ROUND(M142*(1+N142),2)","v":0},"","",{"$f":"IF(P142=\"\",\"\",O142/P142)","v":""}]
[null,"3.1","Escavação de Solo Localizada","04.01.00.00",0,null,{"$f":"ROUND(M143,2)","v":0},{"$f":"ROUND(F143*G143,2)","v":0},{"$f":"ROUND(N143,4)","v":0},{"$f":"IF(ROUND(O143,2)>P143,\"Reduzir Valor \",ROUND(O143,2))","v":0},{"$f":"IF(J143=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F143*J143,2))","v":0},"+",0,null,{"$f":"ROUND(M143*(1+N143),2)","v":0},"","",{"$f":"IF(P143=\"\",\"\",O143/P143)","v":""}]
[null,"3.1.1","Escavação localizada manual, solo 0-2 m","04.01.01.42","m3",4,{"$f":"ROUND(M144,2)","v":36.409999999999997},{"$f":"ROUND(F144*G144,2)","v":145.63999999999999},{"$f":"ROUND(N144,4)","v":0.24},{"$f":"IF(ROUND(O144,2)>P144,\"Reduzir Valor \",ROUND(O144,2))","v":45.15},{"$f":"IF(J144=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F144*J144,2))","v":180.6},"+",36.409999999999997,{"$f":"$N$2","v":0.24},{"$f":"ROUND(M144*(1+N144),2)","v":45.15},45.15,180.6,{"$f":"IF(P144=\"\",\"\",O144/P144)","v":1}]
[null,"3.1.2","Escavação localizada mecânica, solo 0-2 m","04.01.02.42","m3",18,{"$f":"ROUND(M145,2)","v":8.26},{"$f":"ROUND(F145*G145,2)","v":148.68},{"$f":"ROUND(N145,4)","v":0.24},{"$f":"IF(ROUND(O145,2)>P145,\"Reduzir Valor \",ROUND(O145,2))","v":10.24},{"$f":"IF(J145=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F145*J145,2))","v":184.32},"+",8.2600000000000016,{"$f":"$N$2","v":0.24},{"$f":"ROUND(M145*(1+N145),2)","v":10.24},10.24,184.32,{"$f":"IF(P145=\"\",\"\",O145/P145)","v":1}]
[]
[null,"3.2","Escavação de Solo Valas","04.02.00.00",0,null,{"$f":"ROUND(M147,2)","v":0},{"$f":"ROUND(F147*G147,2)","v":0},{"$f":"ROUND(N147,4)","v":0},{"$f":"IF(ROUND(O147,2)>P147,\"Reduzir Valor \",ROUND(O147,2))","v":0},{"$f":"IF(J147=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F147*J147,2))","v":0},"+",0,null,{"$f":"ROUND(M147*(1+N147),2)","v":0},"","",{"$f":"IF(P147=\"\",\"\",O147/P147)","v":""}]
[null,"3.2.1","Escavação de valas mecânica, solo 0-2 m","04.02.02.42","m3",11514,{"$f":"ROUND(M148,2)","v":8.5500000000000007},{"$f":"ROUND(F148*G148,2)","v":98444.7},{"$f":"ROUND(N148,4)","v":0.24},{"$f":"IF(ROUND(O148,2)>P148,\"Reduzir Valor \",ROUND(O148,2))","v":10.6},{"$f":"IF(J148=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F148*J148,2))","v":122048.4},"+",8.5499999999999989,{"$f":"$N$2","v":0.24},{"$f":"ROUND(M148*(1+N148),2)","v":10.6},10.6,122048.4,{"$f":"IF(P148=\"\",\"\",O148/P148)","v":1}]
[]
[]
[null,"RAZÃO SOCIAL DO PROPONENTE:",null,null,null,"RESPONSÁVEL PROPONENTE:",null,null,null,"DATA"]
[null,"MUNICÍPIO: SÃO LOURENÇO DO SUL",null,null,null,"III - ADUTORA"]
[null,"OBRA: ADUTORA / RESERVATÓRIO / REDE DE DISTRIBUIÇÃO"]
[null,"ITEM","DISCRIMINAÇÃO","CÓDIGO","UN","QTDE","CUSTO",null,"B.D.I. APLICADO","PREÇO",null,null,"CUSTO PROPOSTO","B.D.I.           (%)","PREÇO PROPOSTO","PREÇO MÁXIMO ADMISSÍVEL PARA ESTA LICITAÇÃO",null,"PERCENTUAL"]
[null,null,null,null,null,null,"(SEM B.D.I.)",null,null,"(COM B.D.I.)"]
[null,null,null,null,null,null,"UNITÁRIO","TOTAL",null,"UNITÁRIO","TOTAL",null,null,null,null,"UNITÁRIO","TOTAL"]
[]
[null,"3.3","Aterro, Reaterro, Lastro, Espalhamento e Nivelamento","04.09.00.00",0,null,{"$f":"ROUND(M158,2)","v":0},{"$f":"ROUND(F158*G158,2)","v":0},{"$f":"ROUND(N158,4)","v":0},{"$f":"IF(ROUND(O158,2)>P158,\"Reduzir Valor \",ROUND(O158,2))","v":0},{"$f":"IF(J158=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F158*J158,2))","v":0},"+",0,null,{"$f":"ROUND(M158*(1+N158),2)","v":0},"","",{"$f":"IF(P158=\"\",\"\",O158/P158)","v":""}]
[null,"3.3.1","Reenchimento manual apiloado de vala","04.09.02.02","m3",4296,{"$f":"ROUND(M159,2)","v":18.64},{"$f":"ROUND(F159*G159,2)","v":80077.440000000002},{"$f":"ROUND(N159,4)","v":0.24},{"$f":"IF(ROUND(O159,2)>P159,\"Reduzir Valor \",ROUND(O159,2))","v":23.11},{"$f":"IF(J159=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F159*J159,2))","v":99280.56},"+",18.64,{"$f":"$N$2","v":0.24},{"$f":"ROUND(M159*(1+N159),2)","v":23.11},23.11,99280.56,{"$f":"IF(P159=\"\",\"\",O159/P159)","v":1}]
[null,"3.3.2","Areia para aterro/reaterro (inclusive carga e descarga)","04.09.02.03","m3",4296,{"$f":"ROUND(M160,2)","v":53.44},{"$f":"ROUND(F160*G160,2)","v":229578.23999999999},{"$f":"ROUND(N160,4)","v":0.24},{"$f":"IF(ROUND(O160,2)>P160,\"Reduzir Valor \",ROUND(O160,2))","v":66.27},{"$f":"IF(J160=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F160*J160,2))","v":284695.92},"+",53.44,{"$f":"$N$2","v":0.24},{"$f":"ROUND(M160*(1+N160),2)","v":66.27},66.27,284695.92,{"$f":"IF(P160=\"\",\"\",O160/P160)","v":1}]
[null,"3.3.3","Argila para aterro/reaterro (inclusive carga e descarga)","04.09.02.09","m3",640,{"$f":"ROUND(M161,2)","v":20.51},{"$f":"ROUND(F161*G161,2)","v":13126.4},{"$f":"ROUND(N161,4)","v":0.24},{"$f":"IF(ROUND(O161,2)>P161,\"Reduzir Valor \",ROUND(O161,2))","v":25.43},{"$f":"IF(J161=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F161*J161,2))","v":16275.2},"+",20.51,{"$f":"$N$2","v":0.24},{"$f":"ROUND(M161*(1+N161),2)","v":25.43},25.43,16275.2,{"$f":"IF(P161=\"\",\"\",O161/P161)","v":1}]
[null,"3.3.4","Reenchimento mecânico e compactação mecânica de vala, 0-2 m","04.09.02.22","m3",4458,{"$f":"ROUND(M162,2)","v":13.31},{"$f":"ROUND(F162*G162,2)","v":59335.98},{"$f":"ROUND(N162,4)","v":0.24},{"$f":"IF(ROUND(O162,2)>P162,\"Reduzir Valor \",ROUND(O162,2))","v":16.5},{"$f":"IF(J162=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F162*J162,2))","v":73557},"+",13.31,{"$f":"$N$2","v":0.24},{"$f":"ROUND(M162*(1+N162),2)","v":16.5},16.5,73557,{"$f":"IF(P162=\"\",\"\",O162/P162)","v":1}]
[null,"3.3.5","Reenchimento mecânico e compactação mecânica, localizado em pequenas áreas, 0-2 m","04.09.02.32","m3",19,{"$f":"ROUND(M163,2)","v":13.31},{"$f":"ROUND(F163*G163,2)","v":252.89},{"$f":"ROUND(N163,4)","v":0.24},{"$f":"IF(ROUND(O163,2)>P163,\"Reduzir Valor \",ROUND(O163,2))","v":16.5},{"$f":"IF(J163=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F163*J163,2))","v":313.5},"+",13.31,{"$f":"$N$2","v":0.24},{"$f":"ROUND(M163*(1+N163),2)","v":16.5},16.5,313.5,{"$f":"IF(P163=\"\",\"\",O163/P163)","v":1}]
[null,"3.3.6","Lastro de areia - material, compactação, carga e descarga","04.09.03.01","m3",827,{"$f":"ROUND(M164,2)","v":107.79},{"$f":"ROUND(F164*G164,2)","v":89142.33},{"$f":"ROUND(N164,4)","v":0.24},{"$f":"IF(ROUND(O164,2)>P164,\"Reduzir Valor \",ROUND(O164,2))","v":133.66},{"$f":"IF(J164=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F164*J164,2))","v":110536.82},"+",107.79,{"$f":"$N$2","v":0.24},{"$f":"ROUND(M164*(1+N164),2)","v":133.66},133.66,110536.82,{"$f":"IF(P164=\"\",\"\",O164/P164)","v":1}]
[null,"3.3.7","Lastro de brita - material, compactação, carga e descarga ","04.09.03.02","m3",152,{"$f":"ROUND(M165,2)","v":126.3},{"$f":"ROUND(F165*G165,2)","v":19197.599999999999},{"$f":"ROUND(N165,4)","v":0.24},{"$f":"IF(ROUND(O165,2)>P165,\"Reduzir Valor \",ROUND(O165,2))","v":156.61000000000001},{"$f":"IF(J165=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F165*J165,2))","v":23804.720000000001},"+",126.30000000000001,{"$f":"$N$2","v":0.24},{"$f":"ROUND(M165*(1+N165),2)","v":156.61000000000001},156.61000000000001,23804.720000000001,{"$f":"IF(P165=\"\",\"\",O165/P165)","v":1}]
[]
[null,"3.4","Carga, Transporte, Descarga","04.10.00.00",0,null,{"$f":"ROUND(M167,2)","v":0},{"$f":"ROUND(F167*G167,2)","v":0},{"$f":"ROUND(N167,4)","v":0},{"$f":"IF(ROUND(O167,2)>P167,\"Reduzir Valor \",ROUND(O167,2))","v":0},{"$f":"IF(J167=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F167*J167,2))","v":0},"+",0,null,{"$f":"ROUND(M167*(1+N167),2)","v":0},"","",{"$f":"IF(P167=\"\",\"\",O167/P167)","v":""}]
[null,"3.4.1","Transporte de solo para empréstimo - 10 km","04.10.01.50","m3",5915,{"$f":"ROUND(M168,2)","v":13.62},{"$f":"ROUND(F168*G168,2)","v":80562.3},{"$f":"ROUND(N168,4)","v":0.24},{"$f":"IF(ROUND(O168,2)>P168,\"Reduzir Valor \",ROUND(O168,2))","v":16.89},{"$f":"IF(J168=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F168*J168,2))","v":99904.35},"+",13.62,{"$f":"$N$2","v":0.24},{"$f":"ROUND(M168*(1+N168),2)","v":16.89},16.89,99904.35,{"$f":"IF(P168=\"\",\"\",O168/P168)","v":1}]
[null,"3.4.2","Carga e descarga de solo para bota-fora","04.10.02.01","m3",7699,{"$f":"ROUND(M169,2)","v":4.38},{"$f":"ROUND(F169*G169,2)","v":33721.620000000003},{"$f":"ROUND(N169,4)","v":0.24},{"$f":"IF(ROUND(O169,2)>P169,\"Reduzir Valor \",ROUND(O169,2))","v":5.43},{"$f":"IF(J169=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F169*J169,2))","v":41805.57},"+",4.38,{"$f":"$N$2","v":0.24},{"$f":"ROUND(M169*(1+N169),2)","v":5.43},5.43,41805.57,{"$f":"IF(P169=\"\",\"\",O169/P169)","v":1}]
[null,"3.4.3","Transporte de solos para bota-fora - 10 km","04.10.02.20","m3",7699,{"$f":"ROUND(M170,2)","v":13.62},{"$f":"ROUND(F170*G170,2)","v":104860.38},{"$f":"ROUND(N170,4)","v":0.24},{"$f":"IF(ROUND(O170,2)>P170,\"Reduzir Valor \",ROUND(O170,2))","v":16.89},{"$f":"IF(J170=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F170*J170,2))","v":130036.11},"+",13.62,{"$f":"$N$2","v":0.24},{"$f":"ROUND(M170*(1+N170),2)","v":16.89},16.89,130036.11,{"$f":"IF(P170=\"\",\"\",O170/P170)","v":1}]
[]
[null,4,"ESCORAMENTO","05.00.00.00",0,null,{"$f":"ROUND(M172,2)","v":0},{"$f":"ROUND(F172*G172,2)","v":0},{"$f":"ROUND(N172,4)","v":0},{"$f":"IF(ROUND(O172,2)>P172,\"Reduzir Valor \",ROUND(O172,2))","v":0},{"$f":"IF(J172=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F172*J172,2))","v":0},"+",0,null,{"$f":"ROUND(M172*(1+N172),2)","v":0},"","",{"$f":"IF(P172=\"\",\"\",O172/P172)","v":""}]
[null,"4.1","Escoramento Metálico","05.02.00.00",0,null,{"$f":"ROUND(M173,2)","v":0},{"$f":"ROUND(F173*G173,2)","v":0},{"$f":"ROUND(N173,4)","v":0},{"$f":"IF(ROUND(O173,2)>P173,\"Reduzir Valor \",ROUND(O173,2))","v":0},{"$f":"IF(J173=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F173*J173,2))","v":0},"+",0,null,{"$f":"ROUND(M173*(1+N173),2)","v":0},"","",{"$f":"IF(P173=\"\",\"\",O173/P173)","v":""}]
[null,"4.1.1","Escoramento de valas com pranchões metálicos - área cravada","05.02.00.30","m2",24,{"$f":"ROUND(M174,2)","v":54.61},{"$f":"ROUND(F174*G174,2)","v":1310.6400000000001},{"$f":"ROUND(N174,4)","v":0.24},{"$f":"IF(ROUND(O174,2)>P174,\"Reduzir Valor \",ROUND(O174,2))","v":67.72},{"$f":"IF(J174=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F174*J174,2))","v":1625.28},"+",54.609999999999992,{"$f":"$N$2","v":0.24},{"$f":"ROUND(M174*(1+N174),2)","v":67.72},67.72,1625.28,{"$f":"IF(P174=\"\",\"\",O174/P174)","v":1}]
[null,"4.1.2","Escoramento continuo metálico, blindagem leve, valas até 2 m","05.02.00.40","m2",4013,{"$f":"ROUND(M175,2)","v":21.08},{"$f":"ROUND(F175*G175,2)","v":84594.04},{"$f":"ROUND(N175,4)","v":0.24},{"$f":"IF(ROUND(O175,2)>P175,\"Reduzir Valor \",ROUND(O175,2))","v":26.14},{"$f":"IF(J175=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F175*J175,2))","v":104899.82},"+",21.08,{"$f":"$N$2","v":0.24},{"$f":"ROUND(M175*(1+N175),2)","v":26.14},26.14,104899.82,{"$f":"IF(P175=\"\",\"\",O175/P175)","v":1}]
[]
[null,5,"ESGOTAMENTO","06.00.00.00",0,null,{"$f":"ROUND(M177,2)","v":0},{"$f":"ROUND(F177*G177,2)","v":0},{"$f":"ROUND(N177,4)","v":0},{"$f":"IF(ROUND(O177,2)>P177,\"Reduzir Valor \",ROUND(O177,2))","v":0},{"$f":"IF(J177=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F177*J177,2))","v":0},"+",0,null,{"$f":"ROUND(M177*(1+N177),2)","v":0},"","",{"$f":"IF(P177=\"\",\"\",O177/P177)","v":""}]
[null,"5.1","Esgotamento com Bombas","06.01.00.00",0,null,{"$f":"ROUND(M178,2)","v":0},{"$f":"ROUND(F178*G178,2)","v":0},{"$f":"ROUND(N178,4)","v":0},{"$f":"IF(ROUND(O178,2)>P178,\"Reduzir Valor \",ROUND(O178,2))","v":0},{"$f":"IF(J178=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F178*J178,2))","v":0},"+",0,null,{"$f":"ROUND(M178*(1+N178),2)","v":0},"","",{"$f":"IF(P178=\"\",\"\",O178/P178)","v":""}]
[null,"5.1.1","Esgotamento com bomba auto-escorvante 3,5 HP, a gasolina","06.01.00.10","h",1445,{"$f":"ROUND(M179,2)","v":7.82},{"$f":"ROUND(F179*G179,2)","v":11299.9},{"$f":"ROUND(N179,4)","v":0.24},{"$f":"IF(ROUND(O179,2)>P179,\"Reduzir Valor \",ROUND(O179,2))","v":9.6999999999999993},{"$f":"IF(J179=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F179*J179,2))","v":14016.5},"+",7.82,{"$f":"$N$2","v":0.24},{"$f":"ROUND(M179*(1+N179),2)","v":9.6999999999999993},9.6999999999999993,14016.5,{"$f":"IF(P179=\"\",\"\",O179/P179)","v":1}]
[]
[null,6,"FUNDAÇÃO E ESTRUTURA","08.00.00.00",0,null,{"$f":"ROUND(M181,2)","v":0},{"$f":"ROUND(F181*G181,2)","v":0},{"$f":"ROUND(N181,4)","v":0},{"$f":"IF(ROUND(O181,2)>P181,\"Reduzir Valor \",ROUND(O181,2))","v":0},{"$f":"IF(J181=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F181*J181,2))","v":0},"+",0,null,{"$f":"ROUND(M181*(1+N181),2)","v":0},"","",{"$f":"IF(P181=\"\",\"\",O181/P181)","v":""}]
[null,"6.1","Lastro","08.03.00.00",0,null,{"$f":"ROUND(M182,2)","v":0},{"$f":"ROUND(F182*G182,2)","v":0},{"$f":"ROUND(N182,4)","v":0},{"$f":"IF(ROUND(O182,2)>P182,\"Reduzir Valor \",ROUND(O182,2))","v":0},{"$f":"IF(J182=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F182*J182,2))","v":0},"+",0,null,{"$f":"ROUND(M182*(1+N182),2)","v":0},"","",{"$f":"IF(P182=\"\",\"\",O182/P182)","v":""}]
[null,"6.1.1","Lastro de concreto consumo mínimo de cimento 250 kg/m³","08.03.00.34","m3",1,{"$f":"ROUND(M183,2)","v":418.32},{"$f":"ROUND(F183*G183,2)","v":418.32},{"$f":"ROUND(N183,4)","v":0.24},{"$f":"IF(ROUND(O183,2)>P183,\"Reduzir Valor \",ROUND(O183,2))","v":518.72},{"$f":"IF(J183=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F183*J183,2))","v":518.72},"+",418.32000000000005,{"$f":"$N$2","v":0.24},{"$f":"ROUND(M183*(1+N183),2)","v":518.72},518.72,518.72,{"$f":"IF(P183=\"\",\"\",O183/P183)","v":1}]
[]
[]
[]
[]
[null,"RAZÃO SOCIAL DO PROPONENTE:",null,null,null,"RESPONSÁVEL PROPONENTE:",null,null,null,"DATA"]
[null,"MUNICÍPIO: SÃO LOURENÇO DO SUL",null,null,null,"III - ADUTORA"]
[null,"OBRA: ADUTORA / RESERVATÓRIO / REDE DE DISTRIBUIÇÃO"]
[null,"ITEM","DISCRIMINAÇÃO","CÓDIGO","UN","QTDE","CUSTO",null,"B.D.I. APLICADO","PREÇO",null,null,"CUSTO PROPOSTO","B.D.I.           (%)","PREÇO PROPOSTO","PREÇO MÁXIMO ADMISSÍVEL PARA ESTA LICITAÇÃO",null,"PERCENTUAL"]
[null,null,null,null,null,null,"(SEM B.D.I.)",null,null,"(COM B.D.I.)"]
[null,null,null,null,null,null,"UNITÁRIO","TOTAL",null,"UNITÁRIO","TOTAL",null,null,null,null,"UNITÁRIO","TOTAL"]
[]
[null,"6.2","Fôrmas e Cimbramentos","08.04.00.00",0,null,{"$f":"ROUND(M195,2)","v":0},{"$f":"ROUND(F195*G195,2)","v":0},{"$f":"ROUND(N195,4)","v":0},{"$f":"IF(ROUND(O195,2)>P195,\"Reduzir Valor \",ROUND(O195,2))","v":0},{"$f":"IF(J195=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F195*J195,2))","v":0},"+",0,null,{"$f":"ROUND(M195*(1+N195),2)","v":0},"","",{"$f":"IF(P195=\"\",\"\",O195/P195)","v":""}]
[null,"6.2.1","Fôrmas planas para lajes e paredes, com escoramento","08.04.00.24","m2",16,{"$f":"ROUND(M196,2)","v":77.180000000000007},{"$f":"ROUND(F196*G196,2)","v":1234.8800000000001},{"$f":"ROUND(N196,4)","v":0.24},{"$f":"IF(ROUND(O196,2)>P196,\"Reduzir Valor \",ROUND(O196,2))","v":95.7},{"$f":"IF(J196=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F196*J196,2))","v":1531.2},"+",77.180000000000007,{"$f":"$N$2","v":0.24},{"$f":"ROUND(M196*(1+N196),2)","v":95.7},95.7,1531.2,{"$f":"IF(P196=\"\",\"\",O196/P196)","v":1}]
[]
[null,"6.3","Armaduras","08.05.00.00",0,null,{"$f":"ROUND(M198,2)","v":0},{"$f":"ROUND(F198*G198,2)","v":0},{"$f":"ROUND(N198,4)","v":0},{"$f":"IF(ROUND(O198,2)>P198,\"Reduzir Valor \",ROUND(O198,2))","v":0},{"$f":"IF(J198=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F198*J198,2))","v":0},"+",0,null,{"$f":"ROUND(M198*(1+N198),2)","v":0},"","",{"$f":"IF(P198=\"\",\"\",O198/P198)","v":""}]
[null,"6.3.1","Armadura CA-50, 6,30 mm - Fornecimento, corte (com perda de 7%), dobra e colocação","08.05.00.23","kg",49,{"$f":"ROUND(M199,2)","v":9.09},{"$f":"ROUND(F199*G199,2)","v":445.41},{"$f":"ROUND(N199,4)","v":0.24},{"$f":"IF(ROUND(O199,2)>P199,\"Reduzir Valor \",ROUND(O199,2))","v":11.27},{"$f":"IF(J199=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F199*J199,2))","v":552.23},"+",9.09,{"$f":"$N$2","v":0.24},{"$f":"ROUND(M199*(1+N199),2)","v":11.27},11.27,552.23,{"$f":"IF(P199=\"\",\"\",O199/P199)","v":1}]
[null,"6.3.2","Armadura CA-50, 8,00 mm - Fornecimento, corte (com perda de 11%), dobra e colocação","08.05.00.24","kg",37,{"$f":"ROUND(M200,2)","v":8.7799999999999994},{"$f":"ROUND(F200*G200,2)","v":324.86},{"$f":"ROUND(N200,4)","v":0.24},{"$f":"IF(ROUND(O200,2)>P200,\"Reduzir Valor \",ROUND(O200,2))","v":10.89},{"$f":"IF(J200=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F200*J200,2))","v":402.93},"+",8.7799999999999994,{"$f":"$N$2","v":0.24},{"$f":"ROUND(M200*(1+N200),2)","v":10.89},10.89,402.93,{"$f":"IF(P200=\"\",\"\",O200/P200)","v":1}]
[null,"6.3.3","Armadura CA-50, 10,00 mm - Fornecimento, corte (com perda de 11%), dobra e colocação","08.05.00.25","kg",29,{"$f":"ROUND(M201,2)","v":7.12},{"$f":"ROUND(F201*G201,2)","v":206.48},{"$f":"ROUND(N201,4)","v":0.24},{"$f":"IF(ROUND(O201,2)>P201,\"Reduzir Valor \",ROUND(O201,2))","v":8.83},{"$f":"IF(J201=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F201*J201,2))","v":256.07},"+",7.12,{"$f":"$N$2","v":0.24},{"$f":"ROUND(M201*(1+N201),2)","v":8.83},8.83,256.07,{"$f":"IF(P201=\"\",\"\",O201/P201)","v":1}]
[null,"6.3.4","Armadura CA-50, 12,50 mm - Fornecimento, corte (com perda de 11%), dobra e colocação","08.05.00.26","kg",15,{"$f":"ROUND(M202,2)","v":6.34},{"$f":"ROUND(F202*G202,2)","v":95.1},{"$f":"ROUND(N202,4)","v":0.24},{"$f":"IF(ROUND(O202,2)>P202,\"Reduzir Valor \",ROUND(O202,2))","v":7.86},{"$f":"IF(J202=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F202*J202,2))","v":117.9},"+",6.339999999999999,{"$f":"$N$2","v":0.24},{"$f":"ROUND(M202*(1+N202),2)","v":7.86},7.86,117.9,{"$f":"IF(P202=\"\",\"\",O202/P202)","v":1}]
[null,"6.3.5","Armadura CA-50, 16,00 mm - Fornecimento, corte (com perda de 11%), dobra e colocação","08.05.00.27","kg",5,{"$f":"ROUND(M203,2)","v":5.87},{"$f":"ROUND(F203*G203,2)","v":29.35},{"$f":"ROUND(N203,4)","v":0.24},{"$f":"IF(ROUND(O203,2)>P203,\"Reduzir Valor \",ROUND(O203,2))","v":7.28},{"$f":"IF(J203=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F203*J203,2))","v":36.4},"+",5.8699999999999992,{"$f":"$N$2","v":0.24},{"$f":"ROUND(M203*(1+N203),2)","v":7.28},7.28,36.4,{"$f":"IF(P203=\"\",\"\",O203/P203)","v":1}]
[]
[null,"6.4","Concreto","08.06.00.00",0,null,{"$f":"ROUND(M205,2)","v":0},{"$f":"ROUND(F205*G205,2)","v":0},{"$f":"ROUND(N205,4)","v":0},{"$f":"IF(ROUND(O205,2)>P205,\"Reduzir Valor \",ROUND(O205,2))","v":0},{"$f":"IF(J205=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F205*J205,2))","v":0},"+",0,null,{"$f":"ROUND(M205*(1+N205),2)","v":0},"","",{"$f":"IF(P205=\"\",\"\",O205/P205)","v":""}]
[null,"6.4.1","Fornecimento concreto usinado bombeado Fck = 30 Mpa, inclusive bombeamento","08.06.00.90","m3",1,{"$f":"ROUND(M206,2)","v":373.07},{"$f":"ROUND(F206*G206,2)","v":373.07},{"$f":"ROUND(N206,4)","v":0.24},{"$f":"IF(ROUND(O206,2)>P206,\"Reduzir Valor \",ROUND(O206,2))","v":462.61},{"$f":"IF(J206=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F206*J206,2))","v":462.61},"+",373.07,{"$f":"$N$2","v":0.24},{"$f":"ROUND(M206*(1+N206),2)","v":462.61},462.61,462.61,{"$f":"IF(P206=\"\",\"\",O206/P206)","v":1}]
[null,"6.4.2","Lançamento, adensamento e acabamento de concreto usinado bombeado","08.06.00.97","m3",1,{"$f":"ROUND(M207,2)","v":26.6},{"$f":"ROUND(F207*G207,2)","v":26.6},{"$f":"ROUND(N207,4)","v":0.24},{"$f":"IF(ROUND(O207,2)>P207,\"Reduzir Valor \",ROUND(O207,2))","v":32.979999999999997},{"$f":"IF(J207=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F207*J207,2))","v":32.979999999999997},"+",26.6,{"$f":"$N$2","v":0.24},{"$f":"ROUND(M207*(1+N207),2)","v":32.979999999999997},32.979999999999997,32.979999999999997,{"$f":"IF(P207=\"\",\"\",O207/P207)","v":1}]
[]
[null,7,"ASSENTAMENTO, CARGA, DESCARGA E TRANSPORTE","09.00.00.00",0,null,{"$f":"ROUND(M209,2)","v":0},{"$f":"ROUND(F209*G209,2)","v":0},{"$f":"ROUND(N209,4)","v":0},{"$f":"IF(ROUND(O209,2)>P209,\"Reduzir Valor \",ROUND(O209,2))","v":0},{"$f":"IF(J209=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F209*J209,2))","v":0},"+",0,null,{"$f":"ROUND(M209*(1+N209),2)","v":0},"","",{"$f":"IF(P209=\"\",\"\",O209/P209)","v":""}]
[null,"7.1","Assentamento, Carga, Descarga e Transporte de Tubulação","09.01.00.00",0,null,{"$f":"ROUND(M210,2)","v":0},{"$f":"ROUND(F210*G210,2)","v":0},{"$f":"ROUND(N210,4)","v":0},{"$f":"IF(ROUND(O210,2)>P210,\"Reduzir Valor \",ROUND(O210,2))","v":0},{"$f":"IF(J210=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F210*J210,2))","v":0},"+",0,null,{"$f":"ROUND(M210*(1+N210),2)","v":0},"","",{"$f":"IF(P210=\"\",\"\",O210/P210)","v":""}]
[null,"7.1.1","Assentamento, carga, descarga e transporte de tubos de ferro fundido DN 150","09.01.02.04","m",94,{"$f":"ROUND(M211,2)","v":6.16},{"$f":"ROUND(F211*G211,2)","v":579.04},{"$f":"ROUND(N211,4)","v":0.24},{"$f":"IF(ROUND(O211,2)>P211,\"Reduzir Valor \",ROUND(O211,2))","v":7.64},{"$f":"IF(J211=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F211*J211,2))","v":718.16},"+",6.16,{"$f":"$N$2","v":0.24},{"$f":"ROUND(M211*(1+N211),2)","v":7.64},7.64,718.16,{"$f":"IF(P211=\"\",\"\",O211/P211)","v":1}]
[null,"7.1.2","Assentamento, carga, descarga e transporte de tubos de PVC DN 150","09.01.05.04","m",13657,{"$f":"ROUND(M212,2)","v":4.3499999999999996},{"$f":"ROUND(F212*G212,2)","v":59407.95},{"$f":"ROUND(N212,4)","v":0.24},{"$f":"IF(ROUND(O212,2)>P212,\"Reduzir Valor \",ROUND(O212,2))","v":5.39},{"$f":"IF(J212=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F212*J212,2))","v":73611.23},"+",4.3499999999999996,{"$f":"$N$2","v":0.24},{"$f":"ROUND(M212*(1+N212),2)","v":5.39},5.39,73611.23,{"$f":"IF(P212=\"\",\"\",O212/P212)","v":1}]
[]
[null,8,"PAVIMENTAÇÃO","10.00.00.00",0,null,{"$f":"ROUND(M214,2)","v":0},{"$f":"ROUND(F214*G214,2)","v":0},{"$f":"ROUND(N214,4)","v":0},{"$f":"IF(ROUND(O214,2)>P214,\"Reduzir Valor \",ROUND(O214,2))","v":0},{"$f":"IF(J214=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F214*J214,2))","v":0},"+",0,null,{"$f":"ROUND(M214*(1+N214),2)","v":0},"","",{"$f":"IF(P214=\"\",\"\",O214/P214)","v":""}]
[null,"8.1","Recomposição de Pavimentos, Guias e Sarjetas","10.02.00.00",0,null,{"$f":"ROUND(M215,2)","v":0},{"$f":"ROUND(F215*G215,2)","v":0},{"$f":"ROUND(N215,4)","v":0},{"$f":"IF(ROUND(O215,2)>P215,\"Reduzir Valor \",ROUND(O215,2))","v":0},{"$f":"IF(J215=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F215*J215,2))","v":0},"+",0,null,{"$f":"ROUND(M215*(1+N215),2)","v":0},"","",{"$f":"IF(P215=\"\",\"\",O215/P215)","v":""}]
[null,"8.1.1","Recomposição de pavimento de saibro","10.02.00.01","m2",9800,{"$f":"ROUND(M216,2)","v":9.74},{"$f":"ROUND(F216*G216,2)","v":95452},{"$f":"ROUND(N216,4)","v":0.24},{"$f":"IF(ROUND(O216,2)>P216,\"Reduzir Valor \",ROUND(O216,2))","v":12.08},{"$f":"IF(J216=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F216*J216,2))","v":118384},"+",9.74,{"$f":"$N$2","v":0.24},{"$f":"ROUND(M216*(1+N216),2)","v":12.08},12.08,118384,{"$f":"IF(P216=\"\",\"\",O216/P216)","v":1}]
[]
[null,9,"REVESTIMENTO E TRATAMENTO DE SUPERFÍCIES","13.00.00.00",0,null,{"$f":"ROUND(M218,2)","v":0},{"$f":"ROUND(F218*G218,2)","v":0},{"$f":"ROUND(N218,4)","v":0},{"$f":"IF(ROUND(O218,2)>P218,\"Reduzir Valor \",ROUND(O218,2))","v":0},{"$f":"IF(J218=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F218*J218,2))","v":0},"+",0,null,{"$f":"ROUND(M218*(1+N218),2)","v":0},"","",{"$f":"IF(P218=\"\",\"\",O218/P218)","v":""}]
[null,"9.1","Impermeabilização","13.02.00.00",0,null,{"$f":"ROUND(M219,2)","v":0},{"$f":"ROUND(F219*G219,2)","v":0},{"$f":"ROUND(N219,4)","v":0},{"$f":"IF(ROUND(O219,2)>P219,\"Reduzir Valor \",ROUND(O219,2))","v":0},{"$f":"IF(J219=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F219*J219,2))","v":0},"+",0,null,{"$f":"ROUND(M219*(1+N219),2)","v":0},"","",{"$f":"IF(P219=\"\",\"\",O219/P219)","v":""}]
[null,"9.1.1","Impermeabilização com tinta betuminosa 3 demãos","13.02.00.42","m2",15,{"$f":"ROUND(M220,2)","v":30.71},{"$f":"ROUND(F220*G220,2)","v":460.65},{"$f":"ROUND(N220,4)","v":0.24},{"$f":"IF(ROUND(O220,2)>P220,\"Reduzir Valor \",ROUND(O220,2))","v":38.08},{"$f":"IF(J220=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F220*J220,2))","v":571.20000000000005},"+",30.71,{"$f":"$N$2","v":0.24},{"$f":"ROUND(M220*(1+N220),2)","v":38.08},38.08,571.20000000000005,{"$f":"IF(P220=\"\",\"\",O220/P220)","v":1}]
[]
[]
[]
[]
[null,"RAZÃO SOCIAL DO PROPONENTE:",null,null,null,"RESPONSÁVEL PROPONENTE:",null,null,null,"DATA"]
[null,"MUNICÍPIO: SÃO LOURENÇO DO SUL",null,null,null,"III - ADUTORA"]
[null,"OBRA: ADUTORA / RESERVATÓRIO / REDE DE DISTRIBUIÇÃO"]
[null,"ITEM","DISCRIMINAÇÃO","CÓDIGO","UN","QTDE","CUSTO",null,"B.D.I. APLICADO","PREÇO",null,null,"CUSTO PROPOSTO","B.D.I.           (%)","PREÇO PROPOSTO","PREÇO MÁXIMO ADMISSÍVEL PARA ESTA LICITAÇÃO",null,"PERCENTUAL"]
[null,null,null,null,null,null,"(SEM B.D.I.)",null,null,"(COM B.D.I.)"]
[null,null,null,null,null,null,"UNITÁRIO","TOTAL",null,"UNITÁRIO","TOTAL",null,null,null,null,"UNITÁRIO","TOTAL"]
[]
[null,"9.2","Pinturas","13.03.00.00",0,null,{"$f":"ROUND(M232,2)","v":0},{"$f":"ROUND(F232*G232,2)","v":0},{"$f":"ROUND(N232,4)","v":0},{"$f":"IF(ROUND(O232,2)>P232,\"Reduzir Valor \",ROUND(O232,2))","v":0},{"$f":"IF(J232=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F232*J232,2))","v":0},"+",0,null,{"$f":"ROUND(M232*(1+N232),2)","v":0},"","",{"$f":"IF(P232=\"\",\"\",O232/P232)","v":""}]
[null,"9.2.1","Pintura acrílica 2 demãos e selador","13.03.00.18","m2",7,{"$f":"ROUND(M233,2)","v":12.85},{"$f":"ROUND(F233*G233,2)","v":89.95},{"$f":"ROUND(N233,4)","v":0.24},{"$f":"IF(ROUND(O233,2)>P233,\"Reduzir Valor \",ROUND(O233,2))","v":15.93},{"$f":"IF(J233=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F233*J233,2))","v":111.51},"+",12.85,{"$f":"$N$2","v":0.24},{"$f":"ROUND(M233*(1+N233),2)","v":15.93},15.93,111.51,{"$f":"IF(P233=\"\",\"\",O233/P233)","v":1}]
[]
[null,10,"FORNECIMENTO DE MATERIAIS","18.00.00.00",0,null,{"$f":"ROUND(M235,2)","v":0},{"$f":"ROUND(F235*G235,2)","v":0},{"$f":"ROUND(N235,4)","v":0},{"$f":"IF(ROUND(O235,2)>P235,\"Reduzir Valor \",ROUND(O235,2))","v":0},{"$f":"IF(J235=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F235*J235,2))","v":0},"+",0,null,{"$f":"ROUND(M235*(1+N235),2)","v":0},"","",{"$f":"IF(P235=\"\",\"\",O235/P235)","v":""}]
[null,"10.1","Tubos e Peças de PVC DEFOFO","18.01.00.00",0,null,{"$f":"ROUND(M236,2)","v":0},{"$f":"ROUND(F236*G236,2)","v":0},{"$f":"ROUND(N236,4)","v":0},{"$f":"IF(ROUND(O236,2)>P236,\"Reduzir Valor \",ROUND(O236,2))","v":0},{"$f":"IF(J236=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F236*J236,2))","v":0},"+",0,null,{"$f":"ROUND(M236*(1+N236),2)","v":0},"","",{"$f":"IF(P236=\"\",\"\",O236/P236)","v":""}]
[null,"10.1.1","Tubo de PVC DEFOFO, JEI/JERI, 1 MPA, DN 150, L=6m","18.01.01.15","br",753,{"$f":"ROUND(M237,2)","v":429.84},{"$f":"ROUND(F237*G237,2)","v":323669.52},{"$f":"ROUND(N237,4)","v":0.16500000000000001},{"$f":"IF(ROUND(O237,2)>P237,\"Reduzir Valor \",ROUND(O237,2))","v":500.76},{"$f":"IF(J237=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F237*J237,2))","v":377072.28},"+",429.84,{"$f":"$N$3","v":0.16500000000000001},{"$f":"ROUND(M237*(1+N237),2)","v":500.76},500.76,377072.28,{"$f":"IF(P237=\"\",\"\",O237/P237)","v":1}]
[]
[null,"10.2","Tubos PVC-O para água"]
[null,"10.2.1","Tubo com ponta e bolsas PVC-O Classe 12,5, DN 150","***","br",288,{"$f":"ROUND(M240,2)","v":279.27999999999997},{"$f":"ROUND(F240*G240,2)","v":80432.639999999999},{"$f":"ROUND(N240,4)","v":0.16500000000000001},{"$f":"IF(ROUND(O240,2)>P240,\"Reduzir Valor \",ROUND(O240,2))","v":325.36},{"$f":"IF(J240=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F240*J240,2))","v":93703.679999999993},"+",279.27999999999997,{"$f":"$N$3","v":0.16500000000000001},{"$f":"ROUND(M240*(1+N240),2)","v":325.36},325.36,93703.679999999993,{"$f":"IF(P240=\"\",\"\",O240/P240)","v":1}]
[null,"10.2.2","Tubo com ponta e bolsas PVC-O Classe 16, DN 150","***","br",1316,{"$f":"ROUND(M241,2)","v":816.13},{"$f":"ROUND(F241*G241,2)","v":1074027.08},{"$f":"ROUND(N241,4)","v":0.16500000000000001},{"$f":"IF(ROUND(O241,2)>P241,\"Reduzir Valor \",ROUND(O241,2))","v":950.79},{"$f":"IF(J241=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F241*J241,2))","v":1251239.6399999999},"+",816.13,{"$f":"$N$3","v":0.16500000000000001},{"$f":"ROUND(M241*(1+N241),2)","v":950.79},950.79,1251239.6399999999,{"$f":"IF(P241=\"\",\"\",O241/P241)","v":1}]
[]
[null,"10.3","Materiais em F°F°"]
[null,"10.3.1","Curva 90º com bolsas junta elástica, F°F°, DN 150","***","pç",1,{"$f":"ROUND(M244,2)","v":250.24},{"$f":"ROUND(F244*G244,2)","v":250.24},{"$f":"ROUND(N244,4)","v":0.16500000000000001},{"$f":"IF(ROUND(O244,2)>P244,\"Reduzir Valor \",ROUND(O244,2))","v":291.52999999999997},{"$f":"IF(J244=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F244*J244,2))","v":291.52999999999997},"+",250.24,{"$f":"$N$3","v":0.16500000000000001},{"$f":"ROUND(M244*(1+N244),2)","v":291.52999999999997},291.52999999999997,291.52999999999997,{"$f":"IF(P244=\"\",\"\",O244/P244)","v":1}]
[null,"10.3.2","Curva 45º com bolsas e junta elástica JGS em FºFº linha clássica, DN 150","***","pç",14,{"$f":"ROUND(M245,2)","v":204.13},{"$f":"ROUND(F245*G245,2)","v":2857.82},{"$f":"ROUND(N245,4)","v":0.16500000000000001},{"$f":"IF(ROUND(O245,2)>P245,\"Reduzir Valor \",ROUND(O245,2))","v":237.81},{"$f":"IF(J245=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F245*J245,2))","v":3329.34},"+",204.13,{"$f":"$N$3","v":0.16500000000000001},{"$f":"ROUND(M245*(1+N245),2)","v":237.81},237.81,3329.34,{"$f":"IF(P245=\"\",\"\",O245/P245)","v":1}]
[null,"10.3.3","Curva 22º30' com bolsas e junta elástica em FºFº linha clássica, DN 150","***","pç",5,{"$f":"ROUND(M246,2)","v":197.95},{"$f":"ROUND(F246*G246,2)","v":989.75},{"$f":"ROUND(N246,4)","v":0.16500000000000001},{"$f":"IF(ROUND(O246,2)>P246,\"Reduzir Valor \",ROUND(O246,2))","v":230.61},{"$f":"IF(J246=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F246*J246,2))","v":1153.05},"+",197.95,{"$f":"$N$3","v":0.16500000000000001},{"$f":"ROUND(M246*(1+N246),2)","v":230.61},230.61,1153.05,{"$f":"IF(P246=\"\",\"\",O246/P246)","v":1}]
[null,"10.3.4","Curva 11º15' com bolsas e junta elástica em FºFº linha clássica, DN 150","***","pç",14,{"$f":"ROUND(M247,2)","v":230.6},{"$f":"ROUND(F247*G247,2)","v":3228.4},{"$f":"ROUND(N247,4)","v":0.16500000000000001},{"$f":"IF(ROUND(O247,2)>P247,\"Reduzir Valor \",ROUND(O247,2))","v":268.64999999999998},{"$f":"IF(J247=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F247*J247,2))","v":3761.1},"+",230.6,{"$f":"$N$3","v":0.16500000000000001},{"$f":"ROUND(M247*(1+N247),2)","v":268.64999999999998},268.64999999999998,3761.1,{"$f":"IF(P247=\"\",\"\",O247/P247)","v":1}]
[null,"10.3.5","Tê com bolsas junta elástica em FºFº linha clássica, DN 150 x 150","***","pç",1,{"$f":"ROUND(M248,2)","v":328.1},{"$f":"ROUND(F248*G248,2)","v":328.1},{"$f":"ROUND(N248,4)","v":0.16500000000000001},{"$f":"IF(ROUND(O248,2)>P248,\"Reduzir Valor \",ROUND(O248,2))","v":382.24},{"$f":"IF(J248=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F248*J248,2))","v":382.24},"+",328.1,{"$f":"$N$3","v":0.16500000000000001},{"$f":"ROUND(M248*(1+N248),2)","v":382.24},382.24,382.24,{"$f":"IF(P248=\"\",\"\",O248/P248)","v":1}]
[null,"10.3.6","Tê com flanges, F°F°, Linha Clássica, PN10 DN 150 x 50","***","pç",1,{"$f":"ROUND(M249,2)","v":512.85},{"$f":"ROUND(F249*G249,2)","v":512.85},{"$f":"ROUND(N249,4)","v":0.16500000000000001},{"$f":"IF(ROUND(O249,2)>P249,\"Reduzir Valor \",ROUND(O249,2))","v":597.47},{"$f":"IF(J249=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F249*J249,2))","v":597.47},"+",512.85,{"$f":"$N$3","v":0.16500000000000001},{"$f":"ROUND(M249*(1+N249),2)","v":597.47},597.47,597.47,{"$f":"IF(P249=\"\",\"\",O249/P249)","v":1}]
[null,"10.3.7","Curva 45° com flanges, linha clássica, F°F° ,PN 10 DN 150","***","pç",3,{"$f":"ROUND(M250,2)","v":335.08},{"$f":"ROUND(F250*G250,2)","v":1005.24},{"$f":"ROUND(N250,4)","v":0.16500000000000001},{"$f":"IF(ROUND(O250,2)>P250,\"Reduzir Valor \",ROUND(O250,2))","v":390.37},{"$f":"IF(J250=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F250*J250,2))","v":1171.1099999999999},"+",335.08,{"$f":"$N$3","v":0.16500000000000001},{"$f":"ROUND(M250*(1+N250),2)","v":390.37},390.37,1171.1099999999999,{"$f":"IF(P250=\"\",\"\",O250/P250)","v":1}]
[null,"10.3.8","Tubo cilíndrico para junta elástica JGS, F°F°,  Linha Clássica, DN 150, L=1.500 mm","***","pç",1,{"$f":"ROUND(M251,2)","v":1159.92},{"$f":"ROUND(F251*G251,2)","v":1159.92},{"$f":"ROUND(N251,4)","v":0.16500000000000001},{"$f":"IF(ROUND(O251,2)>P251,\"Reduzir Valor \",ROUND(O251,2))","v":1351.31},{"$f":"IF(J251=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F251*J251,2))","v":1351.31},"+",1159.92,{"$f":"$N$3","v":0.16500000000000001},{"$f":"ROUND(M251*(1+N251),2)","v":1351.31},1351.31,1351.31,{"$f":"IF(P251=\"\",\"\",O251/P251)","v":1}]
[null,"10.3.9","Tubo cilíndrico para junta elástica JGS, F°F°, Linha Clássica, DN 150, L=3.270 mm","***","pç",1,{"$f":"ROUND(M252,2)","v":2147.5700000000002},{"$f":"ROUND(F252*G252,2)","v":2147.5700000000002},{"$f":"ROUND(N252,4)","v":0.16500000000000001},{"$f":"IF(ROUND(O252,2)>P252,\"Reduzir Valor \",ROUND(O252,2))","v":2501.92},{"$f":"IF(J252=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F252*J252,2))","v":2501.92},"+",2147.5700000000002,{"$f":"$N$3","v":0.16500000000000001},{"$f":"ROUND(M252*(1+N252),2)","v":2501.92},2501.92,2501.92,{"$f":"IF(P252=\"\",\"\",O252/P252)","v":1}]
[null,"10.3.10","Tubo cilíndrico para junta elástica JGS, F°F°, Linha Clássica, DN 150, L=4.080 mm","***","pç",1,{"$f":"ROUND(M253,2)","v":2722.75},{"$f":"ROUND(F253*G253,2)","v":2722.75},{"$f":"ROUND(N253,4)","v":0.16500000000000001},{"$f":"IF(ROUND(O253,2)>P253,\"Reduzir Valor \",ROUND(O253,2))","v":3172},{"$f":"IF(J253=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F253*J253,2))","v":3172},"+",2722.75,{"$f":"$N$3","v":0.16500000000000001},{"$f":"ROUND(M253*(1+N253),2)","v":3172},3172,3172,{"$f":"IF(P253=\"\",\"\",O253/P253)","v":1}]
[null,"10.3.11","Tubo classe K7 ponta e bolsa com junta elástica JGS, F°F°, Linha Clássica, DN 150, L=6.000 mm","***","pç",11,{"$f":"ROUND(M254,2)","v":1195.8599999999999},{"$f":"ROUND(F254*G254,2)","v":13154.46},{"$f":"ROUND(N254,4)","v":0.16500000000000001},{"$f":"IF(ROUND(O254,2)>P254,\"Reduzir Valor \",ROUND(O254,2))","v":1393.18},{"$f":"IF(J254=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F254*J254,2))","v":15324.98},"+",1195.8599999999999,{"$f":"$N$3","v":0.16500000000000001},{"$f":"ROUND(M254*(1+N254),2)","v":1393.18},1393.18,15324.98,{"$f":"IF(P254=\"\",\"\",O254/P254)","v":1}]
[null,"10.3.12","Tubo com flange e ponta para junta elástica JGS, F°F°, Linha Clássica, PN10  DN 150,L=1.500 mm","***","pç",7,{"$f":"ROUND(M255,2)","v":1084.1600000000001},{"$f":"ROUND(F255*G255,2)","v":7589.12},{"$f":"ROUND(N255,4)","v":0.16500000000000001},{"$f":"IF(ROUND(O255,2)>P255,\"Reduzir Valor \",ROUND(O255,2))","v":1263.05},{"$f":"IF(J255=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F255*J255,2))","v":8841.35},"+",1084.1600000000001,{"$f":"$N$3","v":0.16500000000000001},{"$f":"ROUND(M255*(1+N255),2)","v":1263.05},1263.05,8841.35,{"$f":"IF(P255=\"\",\"\",O255/P255)","v":1}]
[null,"10.3.13","Tubo com flange e ponta para junta elástica JGS, F°F°, Linha Clássica, PN10 DN 150, L=2.800 mm","***","pç",1,{"$f":"ROUND(M256,2)","v":1383.32},{"$f":"ROUND(F256*G256,2)","v":1383.32},{"$f":"ROUND(N256,4)","v":0.16500000000000001},{"$f":"IF(ROUND(O256,2)>P256,\"Reduzir Valor \",ROUND(O256,2))","v":1611.57},{"$f":"IF(J256=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F256*J256,2))","v":1611.57},"+",1383.32,{"$f":"$N$3","v":0.16500000000000001},{"$f":"ROUND(M256*(1+N256),2)","v":1611.57},1611.57,1611.57,{"$f":"IF(P256=\"\",\"\",O256/P256)","v":1}]
[null,"10.3.14","Tubo flangeado, F°F°, Linha Clássica, PN10, DN 150, L=5.400","***","pç",1,{"$f":"ROUND(M257,2)","v":2775.31},{"$f":"ROUND(F257*G257,2)","v":2775.31},{"$f":"ROUND(N257,4)","v":0.16500000000000001},{"$f":"IF(ROUND(O257,2)>P257,\"Reduzir Valor \",ROUND(O257,2))","v":3233.24},{"$f":"IF(J257=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F257*J257,2))","v":3233.24},"+",2775.31,{"$f":"$N$3","v":0.16500000000000001},{"$f":"ROUND(M257*(1+N257),2)","v":3233.24},3233.24,3233.24,{"$f":"IF(P257=\"\",\"\",O257/P257)","v":1}]
[null,"10.3.15","Tubo com flange e bolsa junta elástica, F°F°, PN16 DN150, L=1.000mm","***","pç",2,{"$f":"ROUND(M258,2)","v":963.42},{"$f":"ROUND(F258*G258,2)","v":1926.84},{"$f":"ROUND(N258,4)","v":0.16500000000000001},{"$f":"IF(ROUND(O258,2)>P258,\"Reduzir Valor \",ROUND(O258,2))","v":1122.3800000000001},{"$f":"IF(J258=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F258*J258,2))","v":2244.7600000000002},"+",963.42,{"$f":"$N$3","v":0.16500000000000001},{"$f":"ROUND(M258*(1+N258),2)","v":1122.3800000000001},1122.3800000000001,2244.7600000000002,{"$f":"IF(P258=\"\",\"\",O258/P258)","v":1}]
[null,"10.3.16","Tê com flanges, F°F°, PN16 DN150","***","pç",1,{"$f":"ROUND(M259,2)","v":528.28},{"$f":"ROUND(F259*G259,2)","v":528.28},{"$f":"ROUND(N259,4)","v":0.16500000000000001},{"$f":"IF(ROUND(O259,2)>P259,\"Reduzir Valor \",ROUND(O259,2))","v":615.45000000000005},{"$f":"IF(J259=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F259*J259,2))","v":615.45000000000005},"+",528.28,{"$f":"$N$3","v":0.16500000000000001},{"$f":"ROUND(M259*(1+N259),2)","v":615.45000000000005},615.45000000000005,615.45000000000005,{"$f":"IF(P259=\"\",\"\",O259/P259)","v":1}]
[]
[]
[null,"RAZÃO SOCIAL DO PROPONENTE:",null,null,null,"RESPONSÁVEL PROPONENTE:",null,null,null,"DATA"]
[null,"MUNICÍPIO: SÃO LOURENÇO DO SUL",null,null,null,"III - ADUTORA"]
[null,"OBRA: ADUTORA / RESERVATÓRIO / REDE DE DISTRIBUIÇÃO"]
[null,"ITEM","DISCRIMINAÇÃO","CÓDIGO","UN","QTDE","CUSTO",null,"B.D.I. APLICADO","PREÇO",null,null,"CUSTO PROPOSTO","B.D.I.           (%)","PREÇO PROPOSTO","PREÇO MÁXIMO ADMISSÍVEL PARA ESTA LICITAÇÃO",null,"PERCENTUAL"]
[null,null,null,null,null,null,"(SEM B.D.I.)",null,null,"(COM B.D.I.)"]
[null,null,null,null,null,null,"UNITÁRIO","TOTAL",null,"UNITÁRIO","TOTAL",null,null,null,null,"UNITÁRIO","TOTAL"]
[]
[null,"10.4","Válvulas"]
[null,"10.4.1","Válvula FºFº de gaveta c/ flanges sem volante, PN 10 DN 50","***","pç",1,{"$f":"ROUND(M270,2)","v":357.14},{"$f":"ROUND(F270*G270,2)","v":357.14},{"$f":"ROUND(N270,4)","v":0.16500000000000001},{"$f":"IF(ROUND(O270,2)>P270,\"Reduzir Valor \",ROUND(O270,2))","v":416.07},{"$f":"IF(J270=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F270*J270,2))","v":416.07},"+",357.14,{"$f":"$N$3","v":0.16500000000000001},{"$f":"ROUND(M270*(1+N270),2)","v":416.07},416.07,416.07,{"$f":"IF(P270=\"\",\"\",O270/P270)","v":1}]
[null,"10.4.2","Válvula gaveta com flanges PN 10 corpo curto, cunha de borracha, com cabeçote, DN 150","***","pç",1,{"$f":"ROUND(M271,2)","v":943.72},{"$f":"ROUND(F271*G271,2)","v":943.72},{"$f":"ROUND(N271,4)","v":0.16500000000000001},{"$f":"IF(ROUND(O271,2)>P271,\"Reduzir Valor \",ROUND(O271,2))","v":1099.43},{"$f":"IF(J271=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F271*J271,2))","v":1099.43},"+",943.72,{"$f":"$N$3","v":0.16500000000000001},{"$f":"ROUND(M271*(1+N271),2)","v":1099.43},1099.43,1099.43,{"$f":"IF(P271=\"\",\"\",O271/P271)","v":1}]
[null,"10.4.3","Válvula FºFº ventosa, tríplice função, PN 10 DN 50","***","pç",1,{"$f":"ROUND(M272,2)","v":897.19},{"$f":"ROUND(F272*G272,2)","v":897.19},{"$f":"ROUND(N272,4)","v":0.16500000000000001},{"$f":"IF(ROUND(O272,2)>P272,\"Reduzir Valor \",ROUND(O272,2))","v":1045.23},{"$f":"IF(J272=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F272*J272,2))","v":1045.23},"+",897.19,{"$f":"$N$3","v":0.16500000000000001},{"$f":"ROUND(M272*(1+N272),2)","v":1045.23},1045.23,1045.23,{"$f":"IF(P272=\"\",\"\",O272/P272)","v":1}]
[]
[null,"10.5","Materiais em Ferro"]
[null,"10.5.1","Abraçadeira de ferro #1/4\" para tubo DN150, fixada com vergalhão de aço com rosca 1\" e proteção de borracha","***","pç",31,{"$f":"ROUND(M275,2)","v":297.5},{"$f":"ROUND(F275*G275,2)","v":9222.5},{"$f":"ROUND(N275,4)","v":0.16500000000000001},{"$f":"IF(ROUND(O275,2)>P275,\"Reduzir Valor \",ROUND(O275,2))","v":346.59},{"$f":"IF(J275=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F275*J275,2))","v":10744.29},"+",297.5,{"$f":"$N$3","v":0.16500000000000001},{"$f":"ROUND(M275*(1+N275),2)","v":346.59},346.59,10744.29,{"$f":"IF(P275=\"\",\"\",O275/P275)","v":1}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"III - ADUTORA",null,null,null,"TOTAL SEM B.D.I. ",null,{"$f":"SUM(H123:H296)","v":2665805.3699999996},"TOTAL COM B.D.I. ",null,{"$f":"SUM(K123:K296)","v":3190785.2699999996}]
[null,"RAZÃO SOCIAL DO PROPONENTE:",null,null,null,"RESPONSÁVEL PROPONENTE:",null,null,null,"DATA"]
[null,"MUNICÍPIO: SÃO LOURENÇO DO SUL",null,null,null,"IV - RESERVATÓRIO 100M³ E CÂMARA"]
[null,"OBRA: ADUTORA / RESERVATÓRIO / REDE DE DISTRIBUIÇÃO"]
[null,"ITEM","DISCRIMINAÇÃO","CÓDIGO","UN","QTDE","CUSTO",null,"B.D.I. APLICADO","PREÇO",null,null,"CUSTO PROPOSTO","B.D.I.           (%)","PREÇO PROPOSTO","PREÇO MÁXIMO ADMISSÍVEL PARA ESTA LICITAÇÃO",null,"PERCENTUAL"]
[null,null,null,null,null,null,"(SEM B.D.I.)",null,null,"(COM B.D.I.)"]
[null,null,null,null,null,null,"UNITÁRIO","TOTAL",null,"UNITÁRIO","TOTAL",null,null,null,null,"UNITÁRIO","TOTAL"]
[]
[null,1,"SERVIÇOS TÉCNICOS","02.00.00.00",0,null,{"$f":"ROUND(M306,2)","v":0},{"$f":"ROUND(F306*G306,2)","v":0},{"$f":"ROUND(N306,4)","v":0},{"$f":"IF(ROUND(O306,2)>P306,\"Reduzir Valor \",ROUND(O306,2))","v":0},{"$f":"IF(J306=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F306*J306,2))","v":0},"+",0,null,{"$f":"ROUND(M306*(1+N306),2)","v":0},"","",{"$f":"IF(P306=\"\",\"\",O306/P306)","v":""}]
[null,"1.1","Locação e Cadastro","02.04.00.00",0,null,{"$f":"ROUND(M307,2)","v":0},{"$f":"ROUND(F307*G307,2)","v":0},{"$f":"ROUND(N307,4)","v":0},{"$f":"IF(ROUND(O307,2)>P307,\"Reduzir Valor \",ROUND(O307,2))","v":0},{"$f":"IF(J307=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F307*J307,2))","v":0},"+",0,null,{"$f":"ROUND(M307*(1+N307),2)","v":0},"","",{"$f":"IF(P307=\"\",\"\",O307/P307)","v":""}]
[null,"1.1.1","Locação e nivelamento de obras localizadas","02.04.01.40","m2",17,{"$f":"ROUND(M308,2)","v":5.43},{"$f":"ROUND(F308*G308,2)","v":92.31},{"$f":"ROUND(N308,4)","v":0.24},{"$f":"IF(ROUND(O308,2)>P308,\"Reduzir Valor \",ROUND(O308,2))","v":6.73},{"$f":"IF(J308=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F308*J308,2))","v":114.41},"+",5.4300000000000006,{"$f":"$N$2","v":0.24},{"$f":"ROUND(M308*(1+N308),2)","v":6.73},6.73,114.41,{"$f":"IF(P308=\"\",\"\",O308/P308)","v":1}]
[null,"1.1.2","Cadastro e desenho para obras localizadas","02.04.02.40","m2",17,{"$f":"ROUND(M309,2)","v":4.57},{"$f":"ROUND(F309*G309,2)","v":77.69},{"$f":"ROUND(N309,4)","v":0.24},{"$f":"IF(ROUND(O309,2)>P309,\"Reduzir Valor \",ROUND(O309,2))","v":5.67},{"$f":"IF(J309=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F309*J309,2))","v":96.39},"+",4.57,{"$f":"$N$2","v":0.24},{"$f":"ROUND(M309*(1+N309),2)","v":5.67},5.67,96.39,{"$f":"IF(P309=\"\",\"\",O309/P309)","v":1}]
[]
[null,2,"SERVIÇOS PRELIMINARES","03.00.00.00",0,null,{"$f":"ROUND(M311,2)","v":0},{"$f":"ROUND(F311*G311,2)","v":0},{"$f":"ROUND(N311,4)","v":0},{"$f":"IF(ROUND(O311,2)>P311,\"Reduzir Valor \",ROUND(O311,2))","v":0},{"$f":"IF(J311=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F311*J311,2))","v":0},"+",0,null,{"$f":"ROUND(M311*(1+N311),2)","v":0},"","",{"$f":"IF(P311=\"\",\"\",O311/P311)","v":""}]
[null,"2.1","Trânsito e Segurança","03.02.00.00",0,null,{"$f":"ROUND(M312,2)","v":0},{"$f":"ROUND(F312*G312,2)","v":0},{"$f":"ROUND(N312,4)","v":0},{"$f":"IF(ROUND(O312,2)>P312,\"Reduzir Valor \",ROUND(O312,2))","v":0},{"$f":"IF(J312=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F312*J312,2))","v":0},"+",0,null,{"$f":"ROUND(M312*(1+N312),2)","v":0},"","",{"$f":"IF(P312=\"\",\"\",O312/P312)","v":""}]
[null,"2.1.1","Andaime metálico e plataforma para reservatório elevado 100m³","###","cj",1,{"$f":"ROUND(M313,2)","v":7897.74},{"$f":"ROUND(F313*G313,2)","v":7897.74},{"$f":"ROUND(N313,4)","v":0.24},{"$f":"IF(ROUND(O313,2)>P313,\"Reduzir Valor \",ROUND(O313,2))","v":9793.2000000000007},{"$f":"IF(J313=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F313*J313,2))","v":9793.2000000000007},"+",7897.74,{"$f":"$N$2","v":0.24},{"$f":"ROUND(M313*(1+N313),2)","v":9793.2000000000007},9793.2000000000007,9793.2000000000007,{"$f":"IF(P313=\"\",\"\",O313/P313)","v":1}]
[null,"2.1.2","Escada modular em aço com piso auto acoplável para reservatório elevado - H = 0 a 10 m","03.02.01.10","cj",1,{"$f":"ROUND(M314,2)","v":11358.76},{"$f":"ROUND(F314*G314,2)","v":11358.76},{"$f":"ROUND(N314,4)","v":0.24},{"$f":"IF(ROUND(O314,2)>P314,\"Reduzir Valor \",ROUND(O314,2))","v":14084.86},{"$f":"IF(J314=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F314*J314,2))","v":14084.86},"+",11358.76,{"$f":"$N$2","v":0.24},{"$f":"ROUND(M314*(1+N314),2)","v":14084.86},14084.86,14084.86,{"$f":"IF(P314=\"\",\"\",O314/P314)","v":1}]
[]
[null,3,"MOVIMENTO DE SOLO","04.00.00.00",0,null,{"$f":"ROUND(M316,2)","v":0},{"$f":"ROUND(F316*G316,2)","v":0},{"$f":"ROUND(N316,4)","v":0},{"$f":"IF(ROUND(O316,2)>P316,\"Reduzir Valor \",ROUND(O316,2))","v":0},{"$f":"IF(J316=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F316*J316,2))","v":0},"+",0,null,{"$f":"ROUND(M316*(1+N316),2)","v":0},"","",{"$f":"IF(P316=\"\",\"\",O316/P316)","v":""}]
[null,"3.1","Escavação de Solo Localizada","04.01.00.00",0,null,{"$f":"ROUND(M317,2)","v":0},{"$f":"ROUND(F317*G317,2)","v":0},{"$f":"ROUND(N317,4)","v":0},{"$f":"IF(ROUND(O317,2)>P317,\"Reduzir Valor \",ROUND(O317,2))","v":0},{"$f":"IF(J317=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F317*J317,2))","v":0},"+",0,null,{"$f":"ROUND(M317*(1+N317),2)","v":0},"","",{"$f":"IF(P317=\"\",\"\",O317/P317)","v":""}]
[null,"3.1.1","Escavação localizada manual, solo 0-2 m","04.01.01.42","m3",3,{"$f":"ROUND(M318,2)","v":36.409999999999997},{"$f":"ROUND(F318*G318,2)","v":109.23},{"$f":"ROUND(N318,4)","v":0.24},{"$f":"IF(ROUND(O318,2)>P318,\"Reduzir Valor \",ROUND(O318,2))","v":45.15},{"$f":"IF(J318=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F318*J318,2))","v":135.44999999999999},"+",36.409999999999997,{"$f":"$N$2","v":0.24},{"$f":"ROUND(M318*(1+N318),2)","v":45.15},45.15,135.44999999999999,{"$f":"IF(P318=\"\",\"\",O318/P318)","v":1}]
[null,"3.1.2","Escavação localizada mecânica, solo 0-2 m","04.01.02.42","m3",35,{"$f":"ROUND(M319,2)","v":8.26},{"$f":"ROUND(F319*G319,2)","v":289.10000000000002},{"$f":"ROUND(N319,4)","v":0.24},{"$f":"IF(ROUND(O319,2)>P319,\"Reduzir Valor \",ROUND(O319,2))","v":10.24},{"$f":"IF(J319=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F319*J319,2))","v":358.4},"+",8.2600000000000016,{"$f":"$N$2","v":0.24},{"$f":"ROUND(M319*(1+N319),2)","v":10.24},10.24,358.4,{"$f":"IF(P319=\"\",\"\",O319/P319)","v":1}]
[]
[null,"3.2","Aterro, Reaterro, Lastro, Espalhamento e Nivelamento","04.09.00.00",0,null,{"$f":"ROUND(M321,2)","v":0},{"$f":"ROUND(F321*G321,2)","v":0},{"$f":"ROUND(N321,4)","v":0},{"$f":"IF(ROUND(O321,2)>P321,\"Reduzir Valor \",ROUND(O321,2))","v":0},{"$f":"IF(J321=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F321*J321,2))","v":0},"+",0,null,{"$f":"ROUND(M321*(1+N321),2)","v":0},"","",{"$f":"IF(P321=\"\",\"\",O321/P321)","v":""}]
[null,"3.2.1","Reenchimento mecânico e compactação mecânica, localizado em pequenas áreas, 0-2 m","04.09.02.32","m3",30,{"$f":"ROUND(M322,2)","v":13.31},{"$f":"ROUND(F322*G322,2)","v":399.3},{"$f":"ROUND(N322,4)","v":0.24},{"$f":"IF(ROUND(O322,2)>P322,\"Reduzir Valor \",ROUND(O322,2))","v":16.5},{"$f":"IF(J322=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F322*J322,2))","v":495},"+",13.31,{"$f":"$N$2","v":0.24},{"$f":"ROUND(M322*(1+N322),2)","v":16.5},16.5,495,{"$f":"IF(P322=\"\",\"\",O322/P322)","v":1}]
[]
[null,"3.3","Carga, Transporte, Descarga","04.10.00.00",0,null,{"$f":"ROUND(M324,2)","v":0},{"$f":"ROUND(F324*G324,2)","v":0},{"$f":"ROUND(N324,4)","v":0},{"$f":"IF(ROUND(O324,2)>P324,\"Reduzir Valor \",ROUND(O324,2))","v":0},{"$f":"IF(J324=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F324*J324,2))","v":0},"+",0,null,{"$f":"ROUND(M324*(1+N324),2)","v":0},"","",{"$f":"IF(P324=\"\",\"\",O324/P324)","v":""}]
[null,"3.3.1","Carga e descarga de solo para bota-fora","04.10.02.01","m3",8,{"$f":"ROUND(M325,2)","v":4.38},{"$f":"ROUND(F325*G325,2)","v":35.04},{"$f":"ROUND(N325,4)","v":0.24},{"$f":"IF(ROUND(O325,2)>P325,\"Reduzir Valor \",ROUND(O325,2))","v":5.43},{"$f":"IF(J325=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F325*J325,2))","v":43.44},"+",4.38,{"$f":"$N$2","v":0.24},{"$f":"ROUND(M325*(1+N325),2)","v":5.43},5.43,43.44,{"$f":"IF(P325=\"\",\"\",O325/P325)","v":1}]
[null,"3.3.2","Transporte de solos para bota-fora - 10 km","04.10.02.20","m3",8,{"$f":"ROUND(M326,2)","v":13.62},{"$f":"ROUND(F326*G326,2)","v":108.96},{"$f":"ROUND(N326,4)","v":0.24},{"$f":"IF(ROUND(O326,2)>P326,\"Reduzir Valor \",ROUND(O326,2))","v":16.89},{"$f":"IF(J326=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F326*J326,2))","v":135.12},"+",13.62,{"$f":"$N$2","v":0.24},{"$f":"ROUND(M326*(1+N326),2)","v":16.89},16.89,135.12,{"$f":"IF(P326=\"\",\"\",O326/P326)","v":1}]
[]
[null,4,"ESCORAMENTO","05.00.00.00",0,null,{"$f":"ROUND(M328,2)","v":0},{"$f":"ROUND(F328*G328,2)","v":0},{"$f":"ROUND(N328,4)","v":0},{"$f":"IF(ROUND(O328,2)>P328,\"Reduzir Valor \",ROUND(O328,2))","v":0},{"$f":"IF(J328=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F328*J328,2))","v":0},"+",0,null,{"$f":"ROUND(M328*(1+N328),2)","v":0},"","",{"$f":"IF(P328=\"\",\"\",O328/P328)","v":""}]
[null,"4.1","Escoramento Metálico","05.02.00.00",0,null,{"$f":"ROUND(M329,2)","v":0},{"$f":"ROUND(F329*G329,2)","v":0},{"$f":"ROUND(N329,4)","v":0},{"$f":"IF(ROUND(O329,2)>P329,\"Reduzir Valor \",ROUND(O329,2))","v":0},{"$f":"IF(J329=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F329*J329,2))","v":0},"+",0,null,{"$f":"ROUND(M329*(1+N329),2)","v":0},"","",{"$f":"IF(P329=\"\",\"\",O329/P329)","v":""}]
[null,"4.1.1","Escoramento de valas com pranchões metálicos - área cravada","05.02.00.30","m2",29,{"$f":"ROUND(M330,2)","v":54.61},{"$f":"ROUND(F330*G330,2)","v":1583.69},{"$f":"ROUND(N330,4)","v":0.24},{"$f":"IF(ROUND(O330,2)>P330,\"Reduzir Valor \",ROUND(O330,2))","v":67.72},{"$f":"IF(J330=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F330*J330,2))","v":1963.88},"+",54.609999999999992,{"$f":"$N$2","v":0.24},{"$f":"ROUND(M330*(1+N330),2)","v":67.72},67.72,1963.88,{"$f":"IF(P330=\"\",\"\",O330/P330)","v":1}]
[]
[null,5,"ESGOTAMENTO","06.00.00.00",0,null,{"$f":"ROUND(M332,2)","v":0},{"$f":"ROUND(F332*G332,2)","v":0},{"$f":"ROUND(N332,4)","v":0},{"$f":"IF(ROUND(O332,2)>P332,\"Reduzir Valor \",ROUND(O332,2))","v":0},{"$f":"IF(J332=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F332*J332,2))","v":0},"+",0,null,{"$f":"ROUND(M332*(1+N332),2)","v":0},"","",{"$f":"IF(P332=\"\",\"\",O332/P332)","v":""}]
[null,"5.1","Esgotamento com Bombas","06.01.00.00",0,null,{"$f":"ROUND(M333,2)","v":0},{"$f":"ROUND(F333*G333,2)","v":0},{"$f":"ROUND(N333,4)","v":0},{"$f":"IF(ROUND(O333,2)>P333,\"Reduzir Valor \",ROUND(O333,2))","v":0},{"$f":"IF(J333=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F333*J333,2))","v":0},"+",0,null,{"$f":"ROUND(M333*(1+N333),2)","v":0},"","",{"$f":"IF(P333=\"\",\"\",O333/P333)","v":""}]
[]
[]
[null,"RAZÃO SOCIAL DO PROPONENTE:",null,null,null,"RESPONSÁVEL PROPONENTE:",null,null,null,"DATA"]
[null,"MUNICÍPIO: SÃO LOURENÇO DO SUL",null,null,null,"IV - RESERVATÓRIO 100M³ E CÂMARA"]
[null,"OBRA: ADUTORA / RESERVATÓRIO / REDE DE DISTRIBUIÇÃO"]
[null,"ITEM","DISCRIMINAÇÃO","CÓDIGO","UN","QTDE","CUSTO",null,"B.D.I. APLICADO","PREÇO",null,null,"CUSTO PROPOSTO","B.D.I.           (%)","PREÇO PROPOSTO","PREÇO MÁXIMO ADMISSÍVEL PARA ESTA LICITAÇÃO",null,"PERCENTUAL"]
[null,null,null,null,null,null,"(SEM B.D.I.)",null,null,"(COM B.D.I.)"]
[null,null,null,null,null,null,"UNITÁRIO","TOTAL",null,"UNITÁRIO","TOTAL",null,null,null,null,"UNITÁRIO","TOTAL"]
[]
[null,"5.1.1","Esgotamento com bomba auto-escorvante 3,5 HP, a gasolina","06.01.00.10","h",10,{"$f":"ROUND(M343,2)","v":7.82},{"$f":"ROUND(F343*G343,2)","v":78.2},{"$f":"ROUND(N343,4)","v":0.24},{"$f":"IF(ROUND(O343,2)>P343,\"Reduzir Valor \",ROUND(O343,2))","v":9.6999999999999993},{"$f":"IF(J343=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F343*J343,2))","v":97},"+",7.82,{"$f":"$N$2","v":0.24},{"$f":"ROUND(M343*(1+N343),2)","v":9.6999999999999993},9.6999999999999993,97,{"$f":"IF(P343=\"\",\"\",O343/P343)","v":1}]
[]
[null,6,"FUNDAÇÃO E ESTRUTURA","08.00.00.00",0,null,{"$f":"ROUND(M345,2)","v":0},{"$f":"ROUND(F345*G345,2)","v":0},{"$f":"ROUND(N345,4)","v":0},{"$f":"IF(ROUND(O345,2)>P345,\"Reduzir Valor \",ROUND(O345,2))","v":0},{"$f":"IF(J345=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F345*J345,2))","v":0},"+",0,null,{"$f":"ROUND(M345*(1+N345),2)","v":0},"","",{"$f":"IF(P345=\"\",\"\",O345/P345)","v":""}]
[null,"6.1","Estacas","08.02.00.00",0,null,{"$f":"ROUND(M346,2)","v":0},{"$f":"ROUND(F346*G346,2)","v":0},{"$f":"ROUND(N346,4)","v":0},{"$f":"IF(ROUND(O346,2)>P346,\"Reduzir Valor \",ROUND(O346,2))","v":0},{"$f":"IF(J346=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F346*J346,2))","v":0},"+",0,null,{"$f":"ROUND(M346*(1+N346),2)","v":0},"","",{"$f":"IF(P346=\"\",\"\",O346/P346)","v":""}]
[null,"6.1.1","Cravação de estacas de concreto pré-moldadas","###","eq",1,{"$f":"ROUND(M347,2)","v":15000},{"$f":"ROUND(F347*G347,2)","v":15000},{"$f":"ROUND(N347,4)","v":0.24},{"$f":"IF(ROUND(O347,2)>P347,\"Reduzir Valor \",ROUND(O347,2))","v":18600},{"$f":"IF(J347=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F347*J347,2))","v":18600},"+",15000,{"$f":"$N$2","v":0.24},{"$f":"ROUND(M347*(1+N347),2)","v":18600},18600,18600,{"$f":"IF(P347=\"\",\"\",O347/P347)","v":1}]
[null,"6.1.2","Estacas pré-moldadas de concreto, Ø20","***","m",96,{"$f":"ROUND(M348,2)","v":62},{"$f":"ROUND(F348*G348,2)","v":5952},{"$f":"ROUND(N348,4)","v":0.16500000000000001},{"$f":"IF(ROUND(O348,2)>P348,\"Reduzir Valor \",ROUND(O348,2))","v":72.23},{"$f":"IF(J348=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F348*J348,2))","v":6934.08},"+",62,{"$f":"$N$3","v":0.16500000000000001},{"$f":"ROUND(M348*(1+N348),2)","v":72.23},72.23,6934.08,{"$f":"IF(P348=\"\",\"\",O348/P348)","v":1}]
[null,"6.1.3","Arrasamento de estaca de concreto pré-moldada","###","un ",8,{"$f":"ROUND(M349,2)","v":19.37},{"$f":"ROUND(F349*G349,2)","v":154.96},{"$f":"ROUND(N349,4)","v":0.24},{"$f":"IF(ROUND(O349,2)>P349,\"Reduzir Valor \",ROUND(O349,2))","v":24.02},{"$f":"IF(J349=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F349*J349,2))","v":192.16},"+",19.37,{"$f":"$N$2","v":0.24},{"$f":"ROUND(M349*(1+N349),2)","v":24.02},24.02,192.16,{"$f":"IF(P349=\"\",\"\",O349/P349)","v":1}]
[]
[null,"6.2","Lastro","08.03.00.00",0,null,{"$f":"ROUND(M351,2)","v":0},{"$f":"ROUND(F351*G351,2)","v":0},{"$f":"ROUND(N351,4)","v":0},{"$f":"IF(ROUND(O351,2)>P351,\"Reduzir Valor \",ROUND(O351,2))","v":0},{"$f":"IF(J351=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F351*J351,2))","v":0},"+",0,null,{"$f":"ROUND(M351*(1+N351),2)","v":0},"","",{"$f":"IF(P351=\"\",\"\",O351/P351)","v":""}]
[null,"6.2.1","Lastro de concreto consumo mínimo de cimento 250 kg/m³","08.03.00.34","m3",2,{"$f":"ROUND(M352,2)","v":418.32},{"$f":"ROUND(F352*G352,2)","v":836.64},{"$f":"ROUND(N352,4)","v":0.24},{"$f":"IF(ROUND(O352,2)>P352,\"Reduzir Valor \",ROUND(O352,2))","v":518.72},{"$f":"IF(J352=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F352*J352,2))","v":1037.44},"+",418.32000000000005,{"$f":"$N$2","v":0.24},{"$f":"ROUND(M352*(1+N352),2)","v":518.72},518.72,1037.44,{"$f":"IF(P352=\"\",\"\",O352/P352)","v":1}]
[]
[null,"6.3","Fôrmas e Cimbramentos","08.04.00.00",0,null,{"$f":"ROUND(M354,2)","v":0},{"$f":"ROUND(F354*G354,2)","v":0},{"$f":"ROUND(N354,4)","v":0},{"$f":"IF(ROUND(O354,2)>P354,\"Reduzir Valor \",ROUND(O354,2))","v":0},{"$f":"IF(J354=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F354*J354,2))","v":0},"+",0,null,{"$f":"ROUND(M354*(1+N354),2)","v":0},"","",{"$f":"IF(P354=\"\",\"\",O354/P354)","v":""}]
[null,"6.3.1","Fôrmas planas para fundações, com escoramento","08.04.00.22","m2",11,{"$f":"ROUND(M355,2)","v":51.01},{"$f":"ROUND(F355*G355,2)","v":561.11},{"$f":"ROUND(N355,4)","v":0.24},{"$f":"IF(ROUND(O355,2)>P355,\"Reduzir Valor \",ROUND(O355,2))","v":63.25},{"$f":"IF(J355=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F355*J355,2))","v":695.75},"+",51.01,{"$f":"$N$2","v":0.24},{"$f":"ROUND(M355*(1+N355),2)","v":63.25},63.25,695.75,{"$f":"IF(P355=\"\",\"\",O355/P355)","v":1}]
[null,"6.3.2","Fôrmas planas para lajes e paredes, com escoramento","08.04.00.24","m2",8,{"$f":"ROUND(M356,2)","v":77.180000000000007},{"$f":"ROUND(F356*G356,2)","v":617.44000000000005},{"$f":"ROUND(N356,4)","v":0.24},{"$f":"IF(ROUND(O356,2)>P356,\"Reduzir Valor \",ROUND(O356,2))","v":95.7},{"$f":"IF(J356=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F356*J356,2))","v":765.6},"+",77.180000000000007,{"$f":"$N$2","v":0.24},{"$f":"ROUND(M356*(1+N356),2)","v":95.7},95.7,765.6,{"$f":"IF(P356=\"\",\"\",O356/P356)","v":1}]
[null,"6.3.3","Fôrmas planas para vigas e pilares, com escoramento","08.04.00.26","m2",204,{"$f":"ROUND(M357,2)","v":95.58},{"$f":"ROUND(F357*G357,2)","v":19498.32},{"$f":"ROUND(N357,4)","v":0.24},{"$f":"IF(ROUND(O357,2)>P357,\"Reduzir Valor \",ROUND(O357,2))","v":118.52},{"$f":"IF(J357=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F357*J357,2))","v":24178.080000000002},"+",95.58,{"$f":"$N$2","v":0.24},{"$f":"ROUND(M357*(1+N357),2)","v":118.52},118.52,24178.080000000002,{"$f":"IF(P357=\"\",\"\",O357/P357)","v":1}]
[]
[null,"6.4","Armaduras","08.05.00.00",0,null,{"$f":"ROUND(M359,2)","v":0},{"$f":"ROUND(F359*G359,2)","v":0},{"$f":"ROUND(N359,4)","v":0},{"$f":"IF(ROUND(O359,2)>P359,\"Reduzir Valor \",ROUND(O359,2))","v":0},{"$f":"IF(J359=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F359*J359,2))","v":0},"+",0,null,{"$f":"ROUND(M359*(1+N359),2)","v":0},"","",{"$f":"IF(P359=\"\",\"\",O359/P359)","v":""}]
[null,"6.4.1","Armadura CA-50, 6,30 mm - Fornecimento, corte (com perda de 7%), dobra e colocação","08.05.00.23","kg",373,{"$f":"ROUND(M360,2)","v":9.09},{"$f":"ROUND(F360*G360,2)","v":3390.57},{"$f":"ROUND(N360,4)","v":0.24},{"$f":"IF(ROUND(O360,2)>P360,\"Reduzir Valor \",ROUND(O360,2))","v":11.27},{"$f":"IF(J360=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F360*J360,2))","v":4203.71},"+",9.09,{"$f":"$N$2","v":0.24},{"$f":"ROUND(M360*(1+N360),2)","v":11.27},11.27,4203.71,{"$f":"IF(P360=\"\",\"\",O360/P360)","v":1}]
[null,"6.4.2","Armadura CA-50, 8,00 mm - Fornecimento, corte (com perda de 11%), dobra e colocação","08.05.00.24","kg",66,{"$f":"ROUND(M361,2)","v":8.7799999999999994},{"$f":"ROUND(F361*G361,2)","v":579.48},{"$f":"ROUND(N361,4)","v":0.24},{"$f":"IF(ROUND(O361,2)>P361,\"Reduzir Valor \",ROUND(O361,2))","v":10.89},{"$f":"IF(J361=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F361*J361,2))","v":718.74},"+",8.7799999999999994,{"$f":"$N$2","v":0.24},{"$f":"ROUND(M361*(1+N361),2)","v":10.89},10.89,718.74,{"$f":"IF(P361=\"\",\"\",O361/P361)","v":1}]
[null,"6.4.3","Armadura CA-50, 10,00 mm - Fornecimento, corte (com perda de 11%), dobra e colocação","08.05.00.25","kg",181,{"$f":"ROUND(M362,2)","v":7.12},{"$f":"ROUND(F362*G362,2)","v":1288.72},{"$f":"ROUND(N362,4)","v":0.24},{"$f":"IF(ROUND(O362,2)>P362,\"Reduzir Valor \",ROUND(O362,2))","v":8.83},{"$f":"IF(J362=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F362*J362,2))","v":1598.23},"+",7.12,{"$f":"$N$2","v":0.24},{"$f":"ROUND(M362*(1+N362),2)","v":8.83},8.83,1598.23,{"$f":"IF(P362=\"\",\"\",O362/P362)","v":1}]
[null,"6.4.4","Armadura CA-50, 12,50 mm - Fornecimento, corte (com perda de 11%), dobra e colocação","08.05.00.26","kg",492,{"$f":"ROUND(M363,2)","v":6.34},{"$f":"ROUND(F363*G363,2)","v":3119.28},{"$f":"ROUND(N363,4)","v":0.24},{"$f":"IF(ROUND(O363,2)>P363,\"Reduzir Valor \",ROUND(O363,2))","v":7.86},{"$f":"IF(J363=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F363*J363,2))","v":3867.12},"+",6.339999999999999,{"$f":"$N$2","v":0.24},{"$f":"ROUND(M363*(1+N363),2)","v":7.86},7.86,3867.12,{"$f":"IF(P363=\"\",\"\",O363/P363)","v":1}]
[null,"6.4.5","Armadura CA-50, 16,00 mm - Fornecimento, corte (com perda de 11%), dobra e colocação","08.05.00.27","kg",1433,{"$f":"ROUND(M364,2)","v":5.87},{"$f":"ROUND(F364*G364,2)","v":8411.7099999999991},{"$f":"ROUND(N364,4)","v":0.24},{"$f":"IF(ROUND(O364,2)>P364,\"Reduzir Valor \",ROUND(O364,2))","v":7.28},{"$f":"IF(J364=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F364*J364,2))","v":10432.24},"+",5.8699999999999992,{"$f":"$N$2","v":0.24},{"$f":"ROUND(M364*(1+N364),2)","v":7.28},7.28,10432.24,{"$f":"IF(P364=\"\",\"\",O364/P364)","v":1}]
[null,"6.4.6","Armadura CA-50, 20,00 mm - Fornecimento, corte (com perda de 14%), dobra e colocação","08.05.00.28","kg",372,{"$f":"ROUND(M365,2)","v":5.38},{"$f":"ROUND(F365*G365,2)","v":2001.36},{"$f":"ROUND(N365,4)","v":0.24},{"$f":"IF(ROUND(O365,2)>P365,\"Reduzir Valor \",ROUND(O365,2))","v":6.67},{"$f":"IF(J365=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F365*J365,2))","v":2481.2399999999998},"+",5.379999999999999,{"$f":"$N$2","v":0.24},{"$f":"ROUND(M365*(1+N365),2)","v":6.67},6.67,2481.2399999999998,{"$f":"IF(P365=\"\",\"\",O365/P365)","v":1}]
[null,"6.4.7","Armadura CA-60, 5,00 mm - Fornecimento, corte (com perda de 7%), dobra e colocação","08.05.00.33","kg",54,{"$f":"ROUND(M366,2)","v":10.48},{"$f":"ROUND(F366*G366,2)","v":565.91999999999996},{"$f":"ROUND(N366,4)","v":0.24},{"$f":"IF(ROUND(O366,2)>P366,\"Reduzir Valor \",ROUND(O366,2))","v":13},{"$f":"IF(J366=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F366*J366,2))","v":702},"+",10.479999999999999,{"$f":"$N$2","v":0.24},{"$f":"ROUND(M366*(1+N366),2)","v":13},13,702,{"$f":"IF(P366=\"\",\"\",O366/P366)","v":1}]
[]
[null,"6.5","Concreto","08.06.00.00",0,null,{"$f":"ROUND(M368,2)","v":0},{"$f":"ROUND(F368*G368,2)","v":0},{"$f":"ROUND(N368,4)","v":0},{"$f":"IF(ROUND(O368,2)>P368,\"Reduzir Valor \",ROUND(O368,2))","v":0},{"$f":"IF(J368=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F368*J368,2))","v":0},"+",0,null,{"$f":"ROUND(M368*(1+N368),2)","v":0},"","",{"$f":"IF(P368=\"\",\"\",O368/P368)","v":""}]
[null,"6.5.1","Fornecimento concreto usinado bombeado Fck = 25 Mpa, inclusive bombeamento","08.06.00.85","m3",2,{"$f":"ROUND(M369,2)","v":360.92},{"$f":"ROUND(F369*G369,2)","v":721.84},{"$f":"ROUND(N369,4)","v":0.24},{"$f":"IF(ROUND(O369,2)>P369,\"Reduzir Valor \",ROUND(O369,2))","v":447.54},{"$f":"IF(J369=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F369*J369,2))","v":895.08},"+",360.92,{"$f":"$N$2","v":0.24},{"$f":"ROUND(M369*(1+N369),2)","v":447.54},447.54,895.08,{"$f":"IF(P369=\"\",\"\",O369/P369)","v":1}]
[null,"6.5.2","Fornecimento concreto usinado bombeado Fck = 30 Mpa, inclusive bombeamento","08.06.00.90","m3",23,{"$f":"ROUND(M370,2)","v":373.07},{"$f":"ROUND(F370*G370,2)","v":8580.61},{"$f":"ROUND(N370,4)","v":0.24},{"$f":"IF(ROUND(O370,2)>P370,\"Reduzir Valor \",ROUND(O370,2))","v":462.61},{"$f":"IF(J370=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F370*J370,2))","v":10640.03},"+",373.07,{"$f":"$N$2","v":0.24},{"$f":"ROUND(M370*(1+N370),2)","v":462.61},462.61,10640.03,{"$f":"IF(P370=\"\",\"\",O370/P370)","v":1}]
[]
[]
[null,"RAZÃO SOCIAL DO PROPONENTE:",null,null,null,"RESPONSÁVEL PROPONENTE:",null,null,null,"DATA"]
[null,"MUNICÍPIO: SÃO LOURENÇO DO SUL",null,null,null,"IV - RESERVATÓRIO 100M³ E CÂMARA"]
[null,"OBRA: ADUTORA / RESERVATÓRIO / REDE DE DISTRIBUIÇÃO"]
[null,"ITEM","DISCRIMINAÇÃO","CÓDIGO","UN","QTDE","CUSTO",null,"B.D.I. APLICADO","PREÇO",null,null,"CUSTO PROPOSTO","B.D.I.           (%)","PREÇO PROPOSTO","PREÇO MÁXIMO ADMISSÍVEL PARA ESTA LICITAÇÃO",null,"PERCENTUAL"]
[null,null,null,null,null,null,"(SEM B.D.I.)",null,null,"(COM B.D.I.)"]
[null,null,null,null,null,null,"UNITÁRIO","TOTAL",null,"UNITÁRIO","TOTAL",null,null,null,null,"UNITÁRIO","TOTAL"]
[]
[null,"6.5.3","Lançamento, adensamento e acabamento de concreto usinado bombeado","08.06.00.97","m3",25,{"$f":"ROUND(M380,2)","v":26.6},{"$f":"ROUND(F380*G380,2)","v":665},{"$f":"ROUND(N380,4)","v":0.24},{"$f":"IF(ROUND(O380,2)>P380,\"Reduzir Valor \",ROUND(O380,2))","v":32.979999999999997},{"$f":"IF(J380=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F380*J380,2))","v":824.5},"+",26.6,{"$f":"$N$2","v":0.24},{"$f":"ROUND(M380*(1+N380),2)","v":32.979999999999997},32.979999999999997,824.5,{"$f":"IF(P380=\"\",\"\",O380/P380)","v":1}]
[]
[null,7,"Dispositivos de Proteção e Acesso","12.06.00.00",0,null,{"$f":"ROUND(M382,2)","v":0},{"$f":"ROUND(F382*G382,2)","v":0},{"$f":"ROUND(N382,4)","v":0},{"$f":"IF(ROUND(O382,2)>P382,\"Reduzir Valor \",ROUND(O382,2))","v":0},{"$f":"IF(J382=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F382*J382,2))","v":0},"+",0,null,{"$f":"ROUND(M382*(1+N382),2)","v":0},"","",{"$f":"IF(P382=\"\",\"\",O382/P382)","v":""}]
[null,"7.1","Grade de Proteção","12.06.01.00",0,null,{"$f":"ROUND(M383,2)","v":0},{"$f":"ROUND(F383*G383,2)","v":0},{"$f":"ROUND(N383,4)","v":0},{"$f":"IF(ROUND(O383,2)>P383,\"Reduzir Valor \",ROUND(O383,2))","v":0},{"$f":"IF(J383=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F383*J383,2))","v":0},"+",0,null,{"$f":"ROUND(M383*(1+N383),2)","v":0},"","",{"$f":"IF(P383=\"\",\"\",O383/P383)","v":""}]
[null,"7.1.1","Grelha para Câmara de Manobra","***","un ",1,{"$f":"ROUND(M384,2)","v":1741.5},{"$f":"ROUND(F384*G384,2)","v":1741.5},{"$f":"ROUND(N384,4)","v":0.16500000000000001},{"$f":"IF(ROUND(O384,2)>P384,\"Reduzir Valor \",ROUND(O384,2))","v":2028.85},{"$f":"IF(J384=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F384*J384,2))","v":2028.85},"+",1741.5,{"$f":"$N$3","v":0.16500000000000001},{"$f":"ROUND(M384*(1+N384),2)","v":2028.85},2028.85,2028.85,{"$f":"IF(P384=\"\",\"\",O384/P384)","v":1}]
[null,"7.1.2","Guarda-corpo de PRFV (Plástico Reforçado em Fibra de Vidro)","12.06.03.30","m",41,{"$f":"ROUND(M385,2)","v":638.39},{"$f":"ROUND(F385*G385,2)","v":26173.99},{"$f":"ROUND(N385,4)","v":0.24},{"$f":"IF(ROUND(O385,2)>P385,\"Reduzir Valor \",ROUND(O385,2))","v":791.6},{"$f":"IF(J385=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F385*J385,2))","v":32455.599999999999},"+",638.39,{"$f":"$N$2","v":0.24},{"$f":"ROUND(M385*(1+N385),2)","v":791.6},791.6,32455.599999999999,{"$f":"IF(P385=\"\",\"\",O385/P385)","v":1}]
[]
[null,"7.2","Escada de Marinheiro","12.06.04.00",0,null,{"$f":"ROUND(M387,2)","v":0},{"$f":"ROUND(F387*G387,2)","v":0},{"$f":"ROUND(N387,4)","v":0},{"$f":"IF(ROUND(O387,2)>P387,\"Reduzir Valor \",ROUND(O387,2))","v":0},{"$f":"IF(J387=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F387*J387,2))","v":0},"+",0,null,{"$f":"ROUND(M387*(1+N387),2)","v":0},"","",{"$f":"IF(P387=\"\",\"\",O387/P387)","v":""}]
[null,"7.2.1","Escada de PRFV (Plástico Reforçado em Fibra de Vidro) com proteção","12.06.11.10","m",4,{"$f":"ROUND(M388,2)","v":1469.64},{"$f":"ROUND(F388*G388,2)","v":5878.56},{"$f":"ROUND(N388,4)","v":0.24},{"$f":"IF(ROUND(O388,2)>P388,\"Reduzir Valor \",ROUND(O388,2))","v":1822.35},{"$f":"IF(J388=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F388*J388,2))","v":7289.4},"+",1469.64,{"$f":"$N$2","v":0.24},{"$f":"ROUND(M388*(1+N388),2)","v":1822.35},1822.35,7289.4,{"$f":"IF(P388=\"\",\"\",O388/P388)","v":1}]
[null,"7.2.2","Escada de PRFV (Plástico Reforçado em Fibra de Vidro) sem proteção","12.06.11.20","m",11,{"$f":"ROUND(M389,2)","v":1034.1300000000001},{"$f":"ROUND(F389*G389,2)","v":11375.43},{"$f":"ROUND(N389,4)","v":0.24},{"$f":"IF(ROUND(O389,2)>P389,\"Reduzir Valor \",ROUND(O389,2))","v":1282.32},{"$f":"IF(J389=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F389*J389,2))","v":14105.52},"+",1034.1300000000001,{"$f":"$N$2","v":0.24},{"$f":"ROUND(M389*(1+N389),2)","v":1282.32},1282.32,14105.52,{"$f":"IF(P389=\"\",\"\",O389/P389)","v":1}]
[]
[null,8,"REVESTIMENTO E TRATAMENTO DE SUPERFÍCIES","13.00.00.00",0,null,{"$f":"ROUND(M391,2)","v":0},{"$f":"ROUND(F391*G391,2)","v":0},{"$f":"ROUND(N391,4)","v":0},{"$f":"IF(ROUND(O391,2)>P391,\"Reduzir Valor \",ROUND(O391,2))","v":0},{"$f":"IF(J391=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F391*J391,2))","v":0},"+",0,null,{"$f":"ROUND(M391*(1+N391),2)","v":0},"","",{"$f":"IF(P391=\"\",\"\",O391/P391)","v":""}]
[null,"8.1","Pisos, Forros e Paredes","13.01.00.00",0,null,{"$f":"ROUND(M392,2)","v":0},{"$f":"ROUND(F392*G392,2)","v":0},{"$f":"ROUND(N392,4)","v":0},{"$f":"IF(ROUND(O392,2)>P392,\"Reduzir Valor \",ROUND(O392,2))","v":0},{"$f":"IF(J392=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F392*J392,2))","v":0},"+",0,null,{"$f":"ROUND(M392*(1+N392),2)","v":0},"","",{"$f":"IF(P392=\"\",\"\",O392/P392)","v":""}]
[null,"8.2","Regularização com argam de cimento e areia 1:4 espessura 2 cm","13.01.01.16","m2",28,{"$f":"ROUND(M393,2)","v":18.52},{"$f":"ROUND(F393*G393,2)","v":518.55999999999995},{"$f":"ROUND(N393,4)","v":0.24},{"$f":"IF(ROUND(O393,2)>P393,\"Reduzir Valor \",ROUND(O393,2))","v":22.96},{"$f":"IF(J393=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F393*J393,2))","v":642.88},"+",18.52,{"$f":"$N$2","v":0.24},{"$f":"ROUND(M393*(1+N393),2)","v":22.96},22.96,642.88,{"$f":"IF(P393=\"\",\"\",O393/P393)","v":1}]
[]
[null,"8.2","Impermeabilização","13.02.00.00",0,null,{"$f":"ROUND(M395,2)","v":0},{"$f":"ROUND(F395*G395,2)","v":0},{"$f":"ROUND(N395,4)","v":0},{"$f":"IF(ROUND(O395,2)>P395,\"Reduzir Valor \",ROUND(O395,2))","v":0},{"$f":"IF(J395=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F395*J395,2))","v":0},"+",0,null,{"$f":"ROUND(M395*(1+N395),2)","v":0},"","",{"$f":"IF(P395=\"\",\"\",O395/P395)","v":""}]
[null,"8.2.1","Impermeabilização com tinta betuminosa 3 demãos","13.02.00.42","m2",18,{"$f":"ROUND(M396,2)","v":30.71},{"$f":"ROUND(F396*G396,2)","v":552.78},{"$f":"ROUND(N396,4)","v":0.24},{"$f":"IF(ROUND(O396,2)>P396,\"Reduzir Valor \",ROUND(O396,2))","v":38.08},{"$f":"IF(J396=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F396*J396,2))","v":685.44},"+",30.71,{"$f":"$N$2","v":0.24},{"$f":"ROUND(M396*(1+N396),2)","v":38.08},38.08,685.44,{"$f":"IF(P396=\"\",\"\",O396/P396)","v":1}]
[null,"8.2.2","Manta EPDM, espessura 4,8mm","###","m²",28,{"$f":"ROUND(M397,2)","v":283.79000000000002},{"$f":"ROUND(F397*G397,2)","v":7946.12},{"$f":"ROUND(N397,4)","v":0.24},{"$f":"IF(ROUND(O397,2)>P397,\"Reduzir Valor \",ROUND(O397,2))","v":351.9},{"$f":"IF(J397=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F397*J397,2))","v":9853.2000000000007},"+",283.79000000000002,{"$f":"$N$2","v":0.24},{"$f":"ROUND(M397*(1+N397),2)","v":351.9},351.9,9853.2000000000007,{"$f":"IF(P397=\"\",\"\",O397/P397)","v":1}]
[]
[null,"8.3","Pinturas","13.03.00.00",0,null,{"$f":"ROUND(M399,2)","v":0},{"$f":"ROUND(F399*G399,2)","v":0},{"$f":"ROUND(N399,4)","v":0},{"$f":"IF(ROUND(O399,2)>P399,\"Reduzir Valor \",ROUND(O399,2))","v":0},{"$f":"IF(J399=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F399*J399,2))","v":0},"+",0,null,{"$f":"ROUND(M399*(1+N399),2)","v":0},"","",{"$f":"IF(P399=\"\",\"\",O399/P399)","v":""}]
[null,"8.3.1","Pintura acrílica 2 demãos e selador","13.03.00.18","m2",214,{"$f":"ROUND(M400,2)","v":12.85},{"$f":"ROUND(F400*G400,2)","v":2749.9},{"$f":"ROUND(N400,4)","v":0.24},{"$f":"IF(ROUND(O400,2)>P400,\"Reduzir Valor \",ROUND(O400,2))","v":15.93},{"$f":"IF(J400=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F400*J400,2))","v":3409.02},"+",12.85,{"$f":"$N$2","v":0.24},{"$f":"ROUND(M400*(1+N400),2)","v":15.93},15.93,3409.02,{"$f":"IF(P400=\"\",\"\",O400/P400)","v":1}]
[]
[null,9,"INSTALAÇÕES DE PRODUÇÃO","15.00.00.00",0,null,{"$f":"ROUND(M402,2)","v":0},{"$f":"ROUND(F402*G402,2)","v":0},{"$f":"ROUND(N402,4)","v":0},{"$f":"IF(ROUND(O402,2)>P402,\"Reduzir Valor \",ROUND(O402,2))","v":0},{"$f":"IF(J402=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F402*J402,2))","v":0},"+",0,null,{"$f":"ROUND(M402*(1+N402),2)","v":0},"","",{"$f":"IF(P402=\"\",\"\",O402/P402)","v":""}]
[null,"9.1","Instalação e montagem de materiais de ferro fundido - CAP IV.","###","eq",1,{"$f":"ROUND(M403,2)","v":272.95999999999998},{"$f":"ROUND(F403*G403,2)","v":272.95999999999998},{"$f":"ROUND(N403,4)","v":0.24},{"$f":"IF(ROUND(O403,2)>P403,\"Reduzir Valor \",ROUND(O403,2))","v":338.47},{"$f":"IF(J403=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F403*J403,2))","v":338.47},"+",272.95999999999998,{"$f":"$N$2","v":0.24},{"$f":"ROUND(M403*(1+N403),2)","v":338.47},338.47,338.47,{"$f":"IF(P403=\"\",\"\",O403/P403)","v":1}]
[null,"9.2","Instalação e montagem de válvulas - CAP IV.","###","eq",1,{"$f":"ROUND(M404,2)","v":136.47999999999999},{"$f":"ROUND(F404*G404,2)","v":136.47999999999999},{"$f":"ROUND(N404,4)","v":0.24},{"$f":"IF(ROUND(O404,2)>P404,\"Reduzir Valor \",ROUND(O404,2))","v":169.24},{"$f":"IF(J404=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F404*J404,2))","v":169.24},"+",136.47999999999999,{"$f":"$N$2","v":0.24},{"$f":"ROUND(M404*(1+N404),2)","v":169.24},169.24,169.24,{"$f":"IF(P404=\"\",\"\",O404/P404)","v":1}]
[]
[null,10,"FORNECIMENTO DE MATERIAIS","18.00.00.00",0,null,{"$f":"ROUND(M406,2)","v":0},{"$f":"ROUND(F406*G406,2)","v":0},{"$f":"ROUND(N406,4)","v":0},{"$f":"IF(ROUND(O406,2)>P406,\"Reduzir Valor \",ROUND(O406,2))","v":0},{"$f":"IF(J406=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F406*J406,2))","v":0},"+",0,null,{"$f":"ROUND(M406*(1+N406),2)","v":0},"","",{"$f":"IF(P406=\"\",\"\",O406/P406)","v":""}]
[null,"10.1","Materiais de Ferro Fundido"]
[]
[]
[null,"RAZÃO SOCIAL DO PROPONENTE:",null,null,null,"RESPONSÁVEL PROPONENTE:",null,null,null,"DATA"]
[null,"MUNICÍPIO: SÃO LOURENÇO DO SUL",null,null,null,"IV - RESERVATÓRIO 100M³ E CÂMARA"]
[null,"OBRA: ADUTORA / RESERVATÓRIO / REDE DE DISTRIBUIÇÃO"]
[null,"ITEM","DISCRIMINAÇÃO","CÓDIGO","UN","QTDE","CUSTO",null,"B.D.I. APLICADO","PREÇO",null,null,"CUSTO PROPOSTO","B.D.I.           (%)","PREÇO PROPOSTO","PREÇO MÁXIMO ADMISSÍVEL PARA ESTA LICITAÇÃO",null,"PERCENTUAL"]
[null,null,null,null,null,null,"(SEM B.D.I.)",null,null,"(COM B.D.I.)"]
[null,null,null,null,null,null,"UNITÁRIO","TOTAL",null,"UNITÁRIO","TOTAL",null,null,null,null,"UNITÁRIO","TOTAL"]
[]
[null,"10.1.1","Curva 90º com bolsas junta elástica, F°F°, DN 150","***","pç",1,{"$f":"ROUND(M417,2)","v":250.24},{"$f":"ROUND(F417*G417,2)","v":250.24},{"$f":"ROUND(N417,4)","v":0.16500000000000001},{"$f":"IF(ROUND(O417,2)>P417,\"Reduzir Valor \",ROUND(O417,2))","v":291.52999999999997},{"$f":"IF(J417=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F417*J417,2))","v":291.52999999999997},"+",250.24,{"$f":"$N$3","v":0.16500000000000001},{"$f":"ROUND(M417*(1+N417),2)","v":291.52999999999997},291.52999999999997,291.52999999999997,{"$f":"IF(P417=\"\",\"\",O417/P417)","v":1}]
[null,"10.1.2","Curva 90º com flanges, F°F°, PN 10 e PÉ","***","pç",1,{"$f":"ROUND(M418,2)","v":437.31},{"$f":"ROUND(F418*G418,2)","v":437.31},{"$f":"ROUND(N418,4)","v":0.16500000000000001},{"$f":"IF(ROUND(O418,2)>P418,\"Reduzir Valor \",ROUND(O418,2))","v":509.47},{"$f":"IF(J418=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F418*J418,2))","v":509.47},"+",437.31,{"$f":"$N$3","v":0.16500000000000001},{"$f":"ROUND(M418*(1+N418),2)","v":509.47},509.47,509.47,{"$f":"IF(P418=\"\",\"\",O418/P418)","v":1}]
[null,"10.1.3","Tê com flanges, F°F°, PN 10 DN 150 x dn 100","***","pç",1,{"$f":"ROUND(M419,2)","v":545.29},{"$f":"ROUND(F419*G419,2)","v":545.29},{"$f":"ROUND(N419,4)","v":0.16500000000000001},{"$f":"IF(ROUND(O419,2)>P419,\"Reduzir Valor \",ROUND(O419,2))","v":635.26},{"$f":"IF(J419=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F419*J419,2))","v":635.26},"+",545.29,{"$f":"$N$3","v":0.16500000000000001},{"$f":"ROUND(M419*(1+N419),2)","v":635.26},635.26,635.26,{"$f":"IF(P419=\"\",\"\",O419/P419)","v":1}]
[null,"10.1.4","Junta de desmontagem travada axialmente com flanges, F°F°, PN 10 DN 150","***","pç",1,{"$f":"ROUND(M420,2)","v":1028.21},{"$f":"ROUND(F420*G420,2)","v":1028.21},{"$f":"ROUND(N420,4)","v":0.16500000000000001},{"$f":"IF(ROUND(O420,2)>P420,\"Reduzir Valor \",ROUND(O420,2))","v":1197.8599999999999},{"$f":"IF(J420=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F420*J420,2))","v":1197.8599999999999},"+",1028.21,{"$f":"$N$3","v":0.16500000000000001},{"$f":"ROUND(M420*(1+N420),2)","v":1197.8599999999999},1197.8599999999999,1197.8599999999999,{"$f":"IF(P420=\"\",\"\",O420/P420)","v":1}]
[null,"10.1.5","Tubo com ponta e flange, F°F°, PN 10 DN 150 L=1.000 mm","***","pç",1,{"$f":"ROUND(M421,2)","v":1010.9},{"$f":"ROUND(F421*G421,2)","v":1010.9},{"$f":"ROUND(N421,4)","v":0.16500000000000001},{"$f":"IF(ROUND(O421,2)>P421,\"Reduzir Valor \",ROUND(O421,2))","v":1177.7},{"$f":"IF(J421=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F421*J421,2))","v":1177.7},"+",1010.9,{"$f":"$N$3","v":0.16500000000000001},{"$f":"ROUND(M421*(1+N421),2)","v":1177.7},1177.7,1177.7,{"$f":"IF(P421=\"\",\"\",O421/P421)","v":1}]
[null,"10.1.6","Tubo com flanges, F°F°, PN10 DN150, L=1.000mm","***","pç",1,{"$f":"ROUND(M422,2)","v":1322.94},{"$f":"ROUND(F422*G422,2)","v":1322.94},{"$f":"ROUND(N422,4)","v":0.16500000000000001},{"$f":"IF(ROUND(O422,2)>P422,\"Reduzir Valor \",ROUND(O422,2))","v":1541.23},{"$f":"IF(J422=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F422*J422,2))","v":1541.23},"+",1322.94,{"$f":"$N$3","v":0.16500000000000001},{"$f":"ROUND(M422*(1+N422),2)","v":1541.23},1541.23,1541.23,{"$f":"IF(P422=\"\",\"\",O422/P422)","v":1}]
[]
[null,"10.2","Válvulas"]
[null,"10.2.1","Válvula gaveta com flanges PN 10 corpo curto, cunha de borracha, com cabeçote, DN 100","***","pç",1,{"$f":"ROUND(M425,2)","v":587.5},{"$f":"ROUND(F425*G425,2)","v":587.5},{"$f":"ROUND(N425,4)","v":0.16500000000000001},{"$f":"IF(ROUND(O425,2)>P425,\"Reduzir Valor \",ROUND(O425,2))","v":684.44},{"$f":"IF(J425=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F425*J425,2))","v":684.44},"+",587.5,{"$f":"$N$3","v":0.16500000000000001},{"$f":"ROUND(M425*(1+N425),2)","v":684.44},684.44,684.44,{"$f":"IF(P425=\"\",\"\",O425/P425)","v":1}]
[null,"10.2.2","Válvula gaveta com flanges PN 10 corpo curto, cunha de borracha, com cabeçote, DN 150","***","pç",1,{"$f":"ROUND(M426,2)","v":943.72},{"$f":"ROUND(F426*G426,2)","v":943.72},{"$f":"ROUND(N426,4)","v":0.16500000000000001},{"$f":"IF(ROUND(O426,2)>P426,\"Reduzir Valor \",ROUND(O426,2))","v":1099.43},{"$f":"IF(J426=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F426*J426,2))","v":1099.43},"+",943.72,{"$f":"$N$3","v":0.16500000000000001},{"$f":"ROUND(M426*(1+N426),2)","v":1099.43},1099.43,1099.43,{"$f":"IF(P426=\"\",\"\",O426/P426)","v":1}]
[]
[null,"10.3","Reservatório de 100m3 de aço inóx - cfe projeto"]
[null,"10.3.1","Montagem e instalação do Reservatório de 100 m³  na obra","***","cj",1,{"$f":"ROUND(M429,2)","v":164816.78},{"$f":"ROUND(F429*G429,2)","v":164816.78},{"$f":"ROUND(N429,4)","v":0.16500000000000001},{"$f":"IF(ROUND(O429,2)>P429,\"Reduzir Valor \",ROUND(O429,2))","v":192011.55},{"$f":"IF(J429=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F429*J429,2))","v":192011.55},"+",164816.78,{"$f":"$N$3","v":0.16500000000000001},{"$f":"ROUND(M429*(1+N429),2)","v":192011.55},192011.55,192011.55,{"$f":"IF(P429=\"\",\"\",O429/P429)","v":1}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"IV - RESERVATÓRIO 100M³ E CÂMARA",null,null,null,"TOTAL SEM B.D.I. ",null,{"$f":"SUM(H308:H444)","v":322264.14999999997},"TOTAL COM B.D.I. ",null,{"$f":"SUM(K308:K444)","v":386209.24}]
[null,"RAZÃO SOCIAL DO PROPONENTE:",null,null,null,"RESPONSÁVEL PROPONENTE:",null,null,null,"DATA"]
[null,"MUNICÍPIO: SÃO LOURENÇO DO SUL",null,null,null,"V - VENTOSAS E REGISTROS DE DESCARGA"]
[null,"OBRA: ADUTORA / RESERVATÓRIO / REDE DE DISTRIBUIÇÃO"]
[null,"ITEM","DISCRIMINAÇÃO","CÓDIGO","UN","QTDE","CUSTO",null,"B.D.I. APLICADO","PREÇO",null,null,"CUSTO PROPOSTO","B.D.I.           (%)","PREÇO PROPOSTO","PREÇO MÁXIMO ADMISSÍVEL PARA ESTA LICITAÇÃO",null,"PERCENTUAL"]
[null,null,null,null,null,null,"(SEM B.D.I.)",null,null,"(COM B.D.I.)"]
[null,null,null,null,null,null,"UNITÁRIO","TOTAL",null,"UNITÁRIO","TOTAL",null,null,null,null,"UNITÁRIO","TOTAL"]
[]
[null,1,"SERVIÇOS TÉCNICOS","02.00.00.00",0,null,{"$f":"ROUND(M454,2)","v":0},{"$f":"ROUND(F454*G454,2)","v":0},{"$f":"ROUND(N454,4)","v":0},{"$f":"IF(ROUND(O454,2)>P454,\"Reduzir Valor \",ROUND(O454,2))","v":0},{"$f":"IF(J454=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F454*J454,2))","v":0},"+",0,null,{"$f":"ROUND(M454*(1+N454),2)","v":0},"","",{"$f":"IF(P454=\"\",\"\",O454/P454)","v":""}]
[null,"1.1","Locação e Cadastro","02.04.00.00",0,null,{"$f":"ROUND(M455,2)","v":0},{"$f":"ROUND(F455*G455,2)","v":0},{"$f":"ROUND(N455,4)","v":0},{"$f":"IF(ROUND(O455,2)>P455,\"Reduzir Valor \",ROUND(O455,2))","v":0},{"$f":"IF(J455=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F455*J455,2))","v":0},"+",0,null,{"$f":"ROUND(M455*(1+N455),2)","v":0},"","",{"$f":"IF(P455=\"\",\"\",O455/P455)","v":""}]
[null,"1.1.1","Locação e nivelamento de obras localizadas","02.04.01.40","m2",58,{"$f":"ROUND(M456,2)","v":5.43},{"$f":"ROUND(F456*G456,2)","v":314.94},{"$f":"ROUND(N456,4)","v":0.24},{"$f":"IF(ROUND(O456,2)>P456,\"Reduzir Valor \",ROUND(O456,2))","v":6.73},{"$f":"IF(J456=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F456*J456,2))","v":390.34},"+",5.4300000000000006,{"$f":"$N$2","v":0.24},{"$f":"ROUND(M456*(1+N456),2)","v":6.73},6.73,390.34,{"$f":"IF(P456=\"\",\"\",O456/P456)","v":1}]
[null,"1.1.2","Cadastro e desenho para obras localizadas","02.04.02.40","m2",58,{"$f":"ROUND(M457,2)","v":4.57},{"$f":"ROUND(F457*G457,2)","v":265.06},{"$f":"ROUND(N457,4)","v":0.24},{"$f":"IF(ROUND(O457,2)>P457,\"Reduzir Valor \",ROUND(O457,2))","v":5.67},{"$f":"IF(J457=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F457*J457,2))","v":328.86},"+",4.57,{"$f":"$N$2","v":0.24},{"$f":"ROUND(M457*(1+N457),2)","v":5.67},5.67,328.86,{"$f":"IF(P457=\"\",\"\",O457/P457)","v":1}]
[]
[null,2,"MOVIMENTO DE SOLO","04.00.00.00",0,null,{"$f":"ROUND(M459,2)","v":0},{"$f":"ROUND(F459*G459,2)","v":0},{"$f":"ROUND(N459,4)","v":0},{"$f":"IF(ROUND(O459,2)>P459,\"Reduzir Valor \",ROUND(O459,2))","v":0},{"$f":"IF(J459=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F459*J459,2))","v":0},"+",0,null,{"$f":"ROUND(M459*(1+N459),2)","v":0},"","",{"$f":"IF(P459=\"\",\"\",O459/P459)","v":""}]
[null,"2.1","Escavação de Solo Localizada","04.01.00.00",0,null,{"$f":"ROUND(M460,2)","v":0},{"$f":"ROUND(F460*G460,2)","v":0},{"$f":"ROUND(N460,4)","v":0},{"$f":"IF(ROUND(O460,2)>P460,\"Reduzir Valor \",ROUND(O460,2))","v":0},{"$f":"IF(J460=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F460*J460,2))","v":0},"+",0,null,{"$f":"ROUND(M460*(1+N460),2)","v":0},"","",{"$f":"IF(P460=\"\",\"\",O460/P460)","v":""}]
[null,"2.1.1","Escavação localizada manual, solo 0-2 m","04.01.01.42","m3",124,{"$f":"ROUND(M461,2)","v":36.409999999999997},{"$f":"ROUND(F461*G461,2)","v":4514.84},{"$f":"ROUND(N461,4)","v":0.24},{"$f":"IF(ROUND(O461,2)>P461,\"Reduzir Valor \",ROUND(O461,2))","v":45.15},{"$f":"IF(J461=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F461*J461,2))","v":5598.6},"+",36.409999999999997,{"$f":"$N$2","v":0.24},{"$f":"ROUND(M461*(1+N461),2)","v":45.15},45.15,5598.6,{"$f":"IF(P461=\"\",\"\",O461/P461)","v":1}]
[null,"2.1.2","Escavação localizada mecânica, solo 0-2 m","04.01.02.42","m3",488,{"$f":"ROUND(M462,2)","v":8.26},{"$f":"ROUND(F462*G462,2)","v":4030.88},{"$f":"ROUND(N462,4)","v":0.24},{"$f":"IF(ROUND(O462,2)>P462,\"Reduzir Valor \",ROUND(O462,2))","v":10.24},{"$f":"IF(J462=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F462*J462,2))","v":4997.12},"+",8.2600000000000016,{"$f":"$N$2","v":0.24},{"$f":"ROUND(M462*(1+N462),2)","v":10.24},10.24,4997.12,{"$f":"IF(P462=\"\",\"\",O462/P462)","v":1}]
[]
[null,"2.2","Aterro, Reaterro, Lastro, Espalhamento e Nivelamento","04.09.00.00",0,null,{"$f":"ROUND(M464,2)","v":0},{"$f":"ROUND(F464*G464,2)","v":0},{"$f":"ROUND(N464,4)","v":0},{"$f":"IF(ROUND(O464,2)>P464,\"Reduzir Valor \",ROUND(O464,2))","v":0},{"$f":"IF(J464=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F464*J464,2))","v":0},"+",0,null,{"$f":"ROUND(M464*(1+N464),2)","v":0},"","",{"$f":"IF(P464=\"\",\"\",O464/P464)","v":""}]
[null,"2.2.1","Reenchimento mecânico e compactação mecânica, localizado em pequenas áreas, 0-2 m","04.09.02.32","m3",577,{"$f":"ROUND(M465,2)","v":13.31},{"$f":"ROUND(F465*G465,2)","v":7679.87},{"$f":"ROUND(N465,4)","v":0.24},{"$f":"IF(ROUND(O465,2)>P465,\"Reduzir Valor \",ROUND(O465,2))","v":16.5},{"$f":"IF(J465=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F465*J465,2))","v":9520.5},"+",13.31,{"$f":"$N$2","v":0.24},{"$f":"ROUND(M465*(1+N465),2)","v":16.5},16.5,9520.5,{"$f":"IF(P465=\"\",\"\",O465/P465)","v":1}]
[]
[null,"2.3","Carga, Transporte, Descarga","04.10.00.00",0,null,{"$f":"ROUND(M467,2)","v":0},{"$f":"ROUND(F467*G467,2)","v":0},{"$f":"ROUND(N467,4)","v":0},{"$f":"IF(ROUND(O467,2)>P467,\"Reduzir Valor \",ROUND(O467,2))","v":0},{"$f":"IF(J467=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F467*J467,2))","v":0},"+",0,null,{"$f":"ROUND(M467*(1+N467),2)","v":0},"","",{"$f":"IF(P467=\"\",\"\",O467/P467)","v":""}]
[null,"2.3.1","Carga e descarga de solo para bota-fora","04.10.02.01","m3",104,{"$f":"ROUND(M468,2)","v":4.38},{"$f":"ROUND(F468*G468,2)","v":455.52},{"$f":"ROUND(N468,4)","v":0.24},{"$f":"IF(ROUND(O468,2)>P468,\"Reduzir Valor \",ROUND(O468,2))","v":5.43},{"$f":"IF(J468=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F468*J468,2))","v":564.72},"+",4.38,{"$f":"$N$2","v":0.24},{"$f":"ROUND(M468*(1+N468),2)","v":5.43},5.43,564.72,{"$f":"IF(P468=\"\",\"\",O468/P468)","v":1}]
[null,"2.3.2","Transporte de solos para bota-fora - 10 km","04.10.02.20","m3",104,{"$f":"ROUND(M469,2)","v":13.62},{"$f":"ROUND(F469*G469,2)","v":1416.48},{"$f":"ROUND(N469,4)","v":0.24},{"$f":"IF(ROUND(O469,2)>P469,\"Reduzir Valor \",ROUND(O469,2))","v":16.89},{"$f":"IF(J469=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F469*J469,2))","v":1756.56},"+",13.62,{"$f":"$N$2","v":0.24},{"$f":"ROUND(M469*(1+N469),2)","v":16.89},16.89,1756.56,{"$f":"IF(P469=\"\",\"\",O469/P469)","v":1}]
[]
[null,3,"ESCORAMENTO","05.00.00.00",0,null,{"$f":"ROUND(M471,2)","v":0},{"$f":"ROUND(F471*G471,2)","v":0},{"$f":"ROUND(N471,4)","v":0},{"$f":"IF(ROUND(O471,2)>P471,\"Reduzir Valor \",ROUND(O471,2))","v":0},{"$f":"IF(J471=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F471*J471,2))","v":0},"+",0,null,{"$f":"ROUND(M471*(1+N471),2)","v":0},"","",{"$f":"IF(P471=\"\",\"\",O471/P471)","v":""}]
[null,"3.1","Escoramento Metálico","05.02.00.00",0,null,{"$f":"ROUND(M472,2)","v":0},{"$f":"ROUND(F472*G472,2)","v":0},{"$f":"ROUND(N472,4)","v":0},{"$f":"IF(ROUND(O472,2)>P472,\"Reduzir Valor \",ROUND(O472,2))","v":0},{"$f":"IF(J472=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F472*J472,2))","v":0},"+",0,null,{"$f":"ROUND(M472*(1+N472),2)","v":0},"","",{"$f":"IF(P472=\"\",\"\",O472/P472)","v":""}]
[null,"3.1.1","Escoramento de valas com pranchões metálicos - área cravada","05.02.00.30","m2",655,{"$f":"ROUND(M473,2)","v":54.61},{"$f":"ROUND(F473*G473,2)","v":35769.550000000003},{"$f":"ROUND(N473,4)","v":0.24},{"$f":"IF(ROUND(O473,2)>P473,\"Reduzir Valor \",ROUND(O473,2))","v":67.72},{"$f":"IF(J473=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F473*J473,2))","v":44356.6},"+",54.609999999999992,{"$f":"$N$2","v":0.24},{"$f":"ROUND(M473*(1+N473),2)","v":67.72},67.72,44356.6,{"$f":"IF(P473=\"\",\"\",O473/P473)","v":1}]
[]
[null,4,"ESGOTAMENTO","06.00.00.00",0,null,{"$f":"ROUND(M475,2)","v":0},{"$f":"ROUND(F475*G475,2)","v":0},{"$f":"ROUND(N475,4)","v":0},{"$f":"IF(ROUND(O475,2)>P475,\"Reduzir Valor \",ROUND(O475,2))","v":0},{"$f":"IF(J475=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F475*J475,2))","v":0},"+",0,null,{"$f":"ROUND(M475*(1+N475),2)","v":0},"","",{"$f":"IF(P475=\"\",\"\",O475/P475)","v":""}]
[null,"4.1","Esgotamento com Bombas","06.01.00.00",0,null,{"$f":"ROUND(M476,2)","v":0},{"$f":"ROUND(F476*G476,2)","v":0},{"$f":"ROUND(N476,4)","v":0},{"$f":"IF(ROUND(O476,2)>P476,\"Reduzir Valor \",ROUND(O476,2))","v":0},{"$f":"IF(J476=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F476*J476,2))","v":0},"+",0,null,{"$f":"ROUND(M476*(1+N476),2)","v":0},"","",{"$f":"IF(P476=\"\",\"\",O476/P476)","v":""}]
[null,"4.1.1","Esgotamento com bomba auto-escorvante 3,5 HP, a gasolina","06.01.00.10","h",170,{"$f":"ROUND(M477,2)","v":7.82},{"$f":"ROUND(F477*G477,2)","v":1329.4},{"$f":"ROUND(N477,4)","v":0.24},{"$f":"IF(ROUND(O477,2)>P477,\"Reduzir Valor \",ROUND(O477,2))","v":9.6999999999999993},{"$f":"IF(J477=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F477*J477,2))","v":1649},"+",7.82,{"$f":"$N$2","v":0.24},{"$f":"ROUND(M477*(1+N477),2)","v":9.6999999999999993},9.6999999999999993,1649,{"$f":"IF(P477=\"\",\"\",O477/P477)","v":1}]
[]
[null,5,"FUNDAÇÃO E ESTRUTURA","08.00.00.00",0,null,{"$f":"ROUND(M479,2)","v":0},{"$f":"ROUND(F479*G479,2)","v":0},{"$f":"ROUND(N479,4)","v":0},{"$f":"IF(ROUND(O479,2)>P479,\"Reduzir Valor \",ROUND(O479,2))","v":0},{"$f":"IF(J479=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F479*J479,2))","v":0},"+",0,null,{"$f":"ROUND(M479*(1+N479),2)","v":0},"","",{"$f":"IF(P479=\"\",\"\",O479/P479)","v":""}]
[null,"5.1","Lastro","08.03.00.00",0,null,{"$f":"ROUND(M480,2)","v":0},{"$f":"ROUND(F480*G480,2)","v":0},{"$f":"ROUND(N480,4)","v":0},{"$f":"IF(ROUND(O480,2)>P480,\"Reduzir Valor \",ROUND(O480,2))","v":0},{"$f":"IF(J480=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F480*J480,2))","v":0},"+",0,null,{"$f":"ROUND(M480*(1+N480),2)","v":0},"","",{"$f":"IF(P480=\"\",\"\",O480/P480)","v":""}]
[null,"5.1.1","Lastro de concreto consumo mínimo de cimento 250 kg/m³","08.03.00.34","m3",6,{"$f":"ROUND(M481,2)","v":418.32},{"$f":"ROUND(F481*G481,2)","v":2509.92},{"$f":"ROUND(N481,4)","v":0.24},{"$f":"IF(ROUND(O481,2)>P481,\"Reduzir Valor \",ROUND(O481,2))","v":518.72},{"$f":"IF(J481=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F481*J481,2))","v":3112.32},"+",418.32000000000005,{"$f":"$N$2","v":0.24},{"$f":"ROUND(M481*(1+N481),2)","v":518.72},518.72,3112.32,{"$f":"IF(P481=\"\",\"\",O481/P481)","v":1}]
[]
[]
[null,"RAZÃO SOCIAL DO PROPONENTE:",null,null,null,"RESPONSÁVEL PROPONENTE:",null,null,null,"DATA"]
[null,"MUNICÍPIO: SÃO LOURENÇO DO SUL",null,null,null,"V - VENTOSAS E REGISTROS DE DESCARGA"]
[null,"OBRA: ADUTORA / RESERVATÓRIO / REDE DE DISTRIBUIÇÃO"]
[null,"ITEM","DISCRIMINAÇÃO","CÓDIGO","UN","QTDE","CUSTO",null,"B.D.I. APLICADO","PREÇO",null,null,"CUSTO PROPOSTO","B.D.I.           (%)","PREÇO PROPOSTO","PREÇO MÁXIMO ADMISSÍVEL PARA ESTA LICITAÇÃO",null,"PERCENTUAL"]
[null,null,null,null,null,null,"(SEM B.D.I.)",null,null,"(COM B.D.I.)"]
[null,null,null,null,null,null,"UNITÁRIO","TOTAL",null,"UNITÁRIO","TOTAL",null,null,null,null,"UNITÁRIO","TOTAL"]
[]
[null,"5.2","Fôrmas e Cimbramentos","08.04.00.00",0,null,{"$f":"ROUND(M491,2)","v":0},{"$f":"ROUND(F491*G491,2)","v":0},{"$f":"ROUND(N491,4)","v":0},{"$f":"IF(ROUND(O491,2)>P491,\"Reduzir Valor \",ROUND(O491,2))","v":0},{"$f":"IF(J491=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F491*J491,2))","v":0},"+",0,null,{"$f":"ROUND(M491*(1+N491),2)","v":0},"","",{"$f":"IF(P491=\"\",\"\",O491/P491)","v":""}]
[null,"5.2.1","Fôrmas planas para fundações, com escoramento","08.04.00.22","m2",81,{"$f":"ROUND(M492,2)","v":51.01},{"$f":"ROUND(F492*G492,2)","v":4131.8100000000004},{"$f":"ROUND(N492,4)","v":0.24},{"$f":"IF(ROUND(O492,2)>P492,\"Reduzir Valor \",ROUND(O492,2))","v":63.25},{"$f":"IF(J492=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F492*J492,2))","v":5123.25},"+",51.01,{"$f":"$N$2","v":0.24},{"$f":"ROUND(M492*(1+N492),2)","v":63.25},63.25,5123.25,{"$f":"IF(P492=\"\",\"\",O492/P492)","v":1}]
[null,"5.2.2","Fôrmas planas para lajes e paredes, com escoramento","08.04.00.24","m2",89,{"$f":"ROUND(M493,2)","v":77.180000000000007},{"$f":"ROUND(F493*G493,2)","v":6869.02},{"$f":"ROUND(N493,4)","v":0.24},{"$f":"IF(ROUND(O493,2)>P493,\"Reduzir Valor \",ROUND(O493,2))","v":95.7},{"$f":"IF(J493=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F493*J493,2))","v":8517.2999999999993},"+",77.180000000000007,{"$f":"$N$2","v":0.24},{"$f":"ROUND(M493*(1+N493),2)","v":95.7},95.7,8517.2999999999993,{"$f":"IF(P493=\"\",\"\",O493/P493)","v":1}]
[]
[null,"5.3","Armaduras","08.05.00.00",0,null,{"$f":"ROUND(M495,2)","v":0},{"$f":"ROUND(F495*G495,2)","v":0},{"$f":"ROUND(N495,4)","v":0},{"$f":"IF(ROUND(O495,2)>P495,\"Reduzir Valor \",ROUND(O495,2))","v":0},{"$f":"IF(J495=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F495*J495,2))","v":0},"+",0,null,{"$f":"ROUND(M495*(1+N495),2)","v":0},"","",{"$f":"IF(P495=\"\",\"\",O495/P495)","v":""}]
[null,"5.3.1","Armadura CA-50, 6,30 mm - Fornecimento, corte (com perda de 7%), dobra e colocação","08.05.00.23","kg",604,{"$f":"ROUND(M496,2)","v":9.09},{"$f":"ROUND(F496*G496,2)","v":5490.36},{"$f":"ROUND(N496,4)","v":0.24},{"$f":"IF(ROUND(O496,2)>P496,\"Reduzir Valor \",ROUND(O496,2))","v":11.27},{"$f":"IF(J496=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F496*J496,2))","v":6807.08},"+",9.09,{"$f":"$N$2","v":0.24},{"$f":"ROUND(M496*(1+N496),2)","v":11.27},11.27,6807.08,{"$f":"IF(P496=\"\",\"\",O496/P496)","v":1}]
[null,"5.3.2","Armadura CA-50, 8,00 mm - Fornecimento, corte (com perda de 11%), dobra e colocação","08.05.00.24","kg",1048,{"$f":"ROUND(M497,2)","v":8.7799999999999994},{"$f":"ROUND(F497*G497,2)","v":9201.44},{"$f":"ROUND(N497,4)","v":0.24},{"$f":"IF(ROUND(O497,2)>P497,\"Reduzir Valor \",ROUND(O497,2))","v":10.89},{"$f":"IF(J497=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F497*J497,2))","v":11412.72},"+",8.7799999999999994,{"$f":"$N$2","v":0.24},{"$f":"ROUND(M497*(1+N497),2)","v":10.89},10.89,11412.72,{"$f":"IF(P497=\"\",\"\",O497/P497)","v":1}]
[null,"5.3.3","Armadura CA-50, 10,00 mm - Fornecimento, corte (com perda de 11%), dobra e colocação","08.05.00.25","kg",287,{"$f":"ROUND(M498,2)","v":7.12},{"$f":"ROUND(F498*G498,2)","v":2043.44},{"$f":"ROUND(N498,4)","v":0.24},{"$f":"IF(ROUND(O498,2)>P498,\"Reduzir Valor \",ROUND(O498,2))","v":8.83},{"$f":"IF(J498=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F498*J498,2))","v":2534.21},"+",7.12,{"$f":"$N$2","v":0.24},{"$f":"ROUND(M498*(1+N498),2)","v":8.83},8.83,2534.21,{"$f":"IF(P498=\"\",\"\",O498/P498)","v":1}]
[null,"5.3.4","Armadura CA-60, 5,00 mm - Fornecimento, corte (com perda de 7%), dobra e colocação","08.05.00.33","kg",167,{"$f":"ROUND(M499,2)","v":10.48},{"$f":"ROUND(F499*G499,2)","v":1750.16},{"$f":"ROUND(N499,4)","v":0.24},{"$f":"IF(ROUND(O499,2)>P499,\"Reduzir Valor \",ROUND(O499,2))","v":13},{"$f":"IF(J499=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F499*J499,2))","v":2171},"+",10.479999999999999,{"$f":"$N$2","v":0.24},{"$f":"ROUND(M499*(1+N499),2)","v":13},13,2171,{"$f":"IF(P499=\"\",\"\",O499/P499)","v":1}]
[]
[null,"5.4","Concreto","08.06.00.00",0,null,{"$f":"ROUND(M501,2)","v":0},{"$f":"ROUND(F501*G501,2)","v":0},{"$f":"ROUND(N501,4)","v":0},{"$f":"IF(ROUND(O501,2)>P501,\"Reduzir Valor \",ROUND(O501,2))","v":0},{"$f":"IF(J501=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F501*J501,2))","v":0},"+",0,null,{"$f":"ROUND(M501*(1+N501),2)","v":0},"","",{"$f":"IF(P501=\"\",\"\",O501/P501)","v":""}]
[null,"5.4.1","Fornecimento concreto usinado bombeado Fck = 30 Mpa, inclusive bombeamento","08.06.00.90","m3",28,{"$f":"ROUND(M502,2)","v":373.07},{"$f":"ROUND(F502*G502,2)","v":10445.959999999999},{"$f":"ROUND(N502,4)","v":0.24},{"$f":"IF(ROUND(O502,2)>P502,\"Reduzir Valor \",ROUND(O502,2))","v":462.61},{"$f":"IF(J502=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F502*J502,2))","v":12953.08},"+",373.07,{"$f":"$N$2","v":0.24},{"$f":"ROUND(M502*(1+N502),2)","v":462.61},462.61,12953.08,{"$f":"IF(P502=\"\",\"\",O502/P502)","v":1}]
[null,"5.4.2","Lançamento, adensamento e acabamento de concreto usinado bombeado","08.06.00.97","m3",28,{"$f":"ROUND(M503,2)","v":26.6},{"$f":"ROUND(F503*G503,2)","v":744.8},{"$f":"ROUND(N503,4)","v":0.24},{"$f":"IF(ROUND(O503,2)>P503,\"Reduzir Valor \",ROUND(O503,2))","v":32.979999999999997},{"$f":"IF(J503=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F503*J503,2))","v":923.44},"+",26.6,{"$f":"$N$2","v":0.24},{"$f":"ROUND(M503*(1+N503),2)","v":32.979999999999997},32.979999999999997,923.44,{"$f":"IF(P503=\"\",\"\",O503/P503)","v":1}]
[]
[null,6,"FECHAMENTO","12.00.00.00",0,null,{"$f":"ROUND(M505,2)","v":0},{"$f":"ROUND(F505*G505,2)","v":0},{"$f":"ROUND(N505,4)","v":0},{"$f":"IF(ROUND(O505,2)>P505,\"Reduzir Valor \",ROUND(O505,2))","v":0},{"$f":"IF(J505=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F505*J505,2))","v":0},"+",0,null,{"$f":"ROUND(M505*(1+N505),2)","v":0},"","",{"$f":"IF(P505=\"\",\"\",O505/P505)","v":""}]
[null,"6.1","Alvenarias","12.01.00.00",0,null,{"$f":"ROUND(M506,2)","v":0},{"$f":"ROUND(F506*G506,2)","v":0},{"$f":"ROUND(N506,4)","v":0},{"$f":"IF(ROUND(O506,2)>P506,\"Reduzir Valor \",ROUND(O506,2))","v":0},{"$f":"IF(J506=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F506*J506,2))","v":0},"+",0,null,{"$f":"ROUND(M506*(1+N506),2)","v":0},"","",{"$f":"IF(P506=\"\",\"\",O506/P506)","v":""}]
[null,"6.1.1","Alvenaria de tijolos maciços comuns sem revestimento, e= 20cm","12.01.01.03","m2",162,{"$f":"ROUND(M507,2)","v":163.34},{"$f":"ROUND(F507*G507,2)","v":26461.08},{"$f":"ROUND(N507,4)","v":0.24},{"$f":"IF(ROUND(O507,2)>P507,\"Reduzir Valor \",ROUND(O507,2))","v":202.54},{"$f":"IF(J507=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F507*J507,2))","v":32811.480000000003},"+",163.34,{"$f":"$N$2","v":0.24},{"$f":"ROUND(M507*(1+N507),2)","v":202.54},202.54,32811.480000000003,{"$f":"IF(P507=\"\",\"\",O507/P507)","v":1}]
[]
[null,7,"REVESTIMENTO E TRATAMENTO DE SUPERFÍCIES","13.00.00.00",0,null,{"$f":"ROUND(M509,2)","v":0},{"$f":"ROUND(F509*G509,2)","v":0},{"$f":"ROUND(N509,4)","v":0},{"$f":"IF(ROUND(O509,2)>P509,\"Reduzir Valor \",ROUND(O509,2))","v":0},{"$f":"IF(J509=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F509*J509,2))","v":0},"+",0,null,{"$f":"ROUND(M509*(1+N509),2)","v":0},"","",{"$f":"IF(P509=\"\",\"\",O509/P509)","v":""}]
[null,"7.1","Pisos, Forros e Paredes","13.01.00.00",0,null,{"$f":"ROUND(M510,2)","v":0},{"$f":"ROUND(F510*G510,2)","v":0},{"$f":"ROUND(N510,4)","v":0},{"$f":"IF(ROUND(O510,2)>P510,\"Reduzir Valor \",ROUND(O510,2))","v":0},{"$f":"IF(J510=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F510*J510,2))","v":0},"+",0,null,{"$f":"ROUND(M510*(1+N510),2)","v":0},"","",{"$f":"IF(P510=\"\",\"\",O510/P510)","v":""}]
[null,"7.1.1","Chapisco com argamassa de cimento e areia 1:4, espessura média 5 mm","13.01.03.10","m2",324,{"$f":"ROUND(M511,2)","v":7.66},{"$f":"ROUND(F511*G511,2)","v":2481.84},{"$f":"ROUND(N511,4)","v":0.24},{"$f":"IF(ROUND(O511,2)>P511,\"Reduzir Valor \",ROUND(O511,2))","v":9.5},{"$f":"IF(J511=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F511*J511,2))","v":3078},"+",7.66,{"$f":"$N$2","v":0.24},{"$f":"ROUND(M511*(1+N511),2)","v":9.5},9.5,3078,{"$f":"IF(P511=\"\",\"\",O511/P511)","v":1}]
[null,"7.1.2","Emboço sem aditivo, espessura 15 mm","13.01.03.20","m2",324,{"$f":"ROUND(M512,2)","v":28.72},{"$f":"ROUND(F512*G512,2)","v":9305.2800000000007},{"$f":"ROUND(N512,4)","v":0.24},{"$f":"IF(ROUND(O512,2)>P512,\"Reduzir Valor \",ROUND(O512,2))","v":35.61},{"$f":"IF(J512=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F512*J512,2))","v":11537.64},"+",28.72,{"$f":"$N$2","v":0.24},{"$f":"ROUND(M512*(1+N512),2)","v":35.61},35.61,11537.64,{"$f":"IF(P512=\"\",\"\",O512/P512)","v":1}]
[null,"7.1.3","Reboco com argamassa fina","13.01.03.30","m2",324,{"$f":"ROUND(M513,2)","v":23.48},{"$f":"ROUND(F513*G513,2)","v":7607.52},{"$f":"ROUND(N513,4)","v":0.24},{"$f":"IF(ROUND(O513,2)>P513,\"Reduzir Valor \",ROUND(O513,2))","v":29.12},{"$f":"IF(J513=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F513*J513,2))","v":9434.8799999999992},"+",23.479999999999997,{"$f":"$N$2","v":0.24},{"$f":"ROUND(M513*(1+N513),2)","v":29.12},29.12,9434.8799999999992,{"$f":"IF(P513=\"\",\"\",O513/P513)","v":1}]
[]
[null,"7.2","Impermeabilização","13.02.00.00",0,null,{"$f":"ROUND(M515,2)","v":0},{"$f":"ROUND(F515*G515,2)","v":0},{"$f":"ROUND(N515,4)","v":0},{"$f":"IF(ROUND(O515,2)>P515,\"Reduzir Valor \",ROUND(O515,2))","v":0},{"$f":"IF(J515=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F515*J515,2))","v":0},"+",0,null,{"$f":"ROUND(M515*(1+N515),2)","v":0},"","",{"$f":"IF(P515=\"\",\"\",O515/P515)","v":""}]
[null,"7.2.1","Impermeabilização com tinta betuminosa 3 demãos","13.02.00.42","m2",373,{"$f":"ROUND(M516,2)","v":30.71},{"$f":"ROUND(F516*G516,2)","v":11454.83},{"$f":"ROUND(N516,4)","v":0.24},{"$f":"IF(ROUND(O516,2)>P516,\"Reduzir Valor \",ROUND(O516,2))","v":38.08},{"$f":"IF(J516=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F516*J516,2))","v":14203.84},"+",30.71,{"$f":"$N$2","v":0.24},{"$f":"ROUND(M516*(1+N516),2)","v":38.08},38.08,14203.84,{"$f":"IF(P516=\"\",\"\",O516/P516)","v":1}]
[]
[]
[]
[]
[null,"RAZÃO SOCIAL DO PROPONENTE:",null,null,null,"RESPONSÁVEL PROPONENTE:",null,null,null,"DATA"]
[null,"MUNICÍPIO: SÃO LOURENÇO DO SUL",null,null,null,"V - VENTOSAS E REGISTROS DE DESCARGA"]
[null,"OBRA: ADUTORA / RESERVATÓRIO / REDE DE DISTRIBUIÇÃO"]
[null,"ITEM","DISCRIMINAÇÃO","CÓDIGO","UN","QTDE","CUSTO",null,"B.D.I. APLICADO","PREÇO",null,null,"CUSTO PROPOSTO","B.D.I.           (%)","PREÇO PROPOSTO","PREÇO MÁXIMO ADMISSÍVEL PARA ESTA LICITAÇÃO",null,"PERCENTUAL"]
[null,null,null,null,null,null,"(SEM B.D.I.)",null,null,"(COM B.D.I.)"]
[null,null,null,null,null,null,"UNITÁRIO","TOTAL",null,"UNITÁRIO","TOTAL",null,null,null,null,"UNITÁRIO","TOTAL"]
[]
[null,"7.3","Pinturas","13.03.00.00",0,null,{"$f":"ROUND(M528,2)","v":0},{"$f":"ROUND(F528*G528,2)","v":0},{"$f":"ROUND(N528,4)","v":0},{"$f":"IF(ROUND(O528,2)>P528,\"Reduzir Valor \",ROUND(O528,2))","v":0},{"$f":"IF(J528=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F528*J528,2))","v":0},"+",0,null,{"$f":"ROUND(M528*(1+N528),2)","v":0},"","",{"$f":"IF(P528=\"\",\"\",O528/P528)","v":""}]
[null,"7.3.1","Pintura acrílica 2 demãos e selador","13.03.00.18","m2",188,{"$f":"ROUND(M529,2)","v":12.85},{"$f":"ROUND(F529*G529,2)","v":2415.8000000000002},{"$f":"ROUND(N529,4)","v":0.24},{"$f":"IF(ROUND(O529,2)>P529,\"Reduzir Valor \",ROUND(O529,2))","v":15.93},{"$f":"IF(J529=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F529*J529,2))","v":2994.84},"+",12.85,{"$f":"$N$2","v":0.24},{"$f":"ROUND(M529*(1+N529),2)","v":15.93},15.93,2994.84,{"$f":"IF(P529=\"\",\"\",O529/P529)","v":1}]
[]
[null,8,"FORNECIMENTO DE MATERIAIS","18.00.00.00",0,null,{"$f":"ROUND(M531,2)","v":0},{"$f":"ROUND(F531*G531,2)","v":0},{"$f":"ROUND(N531,4)","v":0},{"$f":"IF(ROUND(O531,2)>P531,\"Reduzir Valor \",ROUND(O531,2))","v":0},{"$f":"IF(J531=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F531*J531,2))","v":0},"+",0,null,{"$f":"ROUND(M531*(1+N531),2)","v":0},"","",{"$f":"IF(P531=\"\",\"\",O531/P531)","v":""}]
[null,"8.1","Materiais em FºFº"]
[null,"8.1.1","Tubo cilíndrico FºFº L=1.000 mm DN 150 PN 10","***","pç",48,{"$f":"ROUND(M533,2)","v":789.64},{"$f":"ROUND(F533*G533,2)","v":37902.720000000001},{"$f":"ROUND(N533,4)","v":0.16500000000000001},{"$f":"IF(ROUND(O533,2)>P533,\"Reduzir Valor \",ROUND(O533,2))","v":919.93},{"$f":"IF(J533=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F533*J533,2))","v":44156.639999999999},"+",789.64,{"$f":"$N$3","v":0.16500000000000001},{"$f":"ROUND(M533*(1+N533),2)","v":919.93},919.93,44156.639999999999,{"$f":"IF(P533=\"\",\"\",O533/P533)","v":1}]
[null,"8.1.2","Tê FºFº bolsas e flange DN 150 x 50 PN 10","***","pç",14,{"$f":"ROUND(M534,2)","v":368.21},{"$f":"ROUND(F534*G534,2)","v":5154.9399999999996},{"$f":"ROUND(N534,4)","v":0.16500000000000001},{"$f":"IF(ROUND(O534,2)>P534,\"Reduzir Valor \",ROUND(O534,2))","v":428.96},{"$f":"IF(J534=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F534*J534,2))","v":6005.44},"+",368.21,{"$f":"$N$3","v":0.16500000000000001},{"$f":"ROUND(M534*(1+N534),2)","v":428.96},428.96,6005.44,{"$f":"IF(P534=\"\",\"\",O534/P534)","v":1}]
[null,"8.1.3","Tê FºFº bolsas e flange DN 150 x 100 PN 10","***","pç",10,{"$f":"ROUND(M535,2)","v":390.06},{"$f":"ROUND(F535*G535,2)","v":3900.6},{"$f":"ROUND(N535,4)","v":0.16500000000000001},{"$f":"IF(ROUND(O535,2)>P535,\"Reduzir Valor \",ROUND(O535,2))","v":454.42},{"$f":"IF(J535=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F535*J535,2))","v":4544.2},"+",390.06,{"$f":"$N$3","v":0.16500000000000001},{"$f":"ROUND(M535*(1+N535),2)","v":454.42},454.42,4544.2,{"$f":"IF(P535=\"\",\"\",O535/P535)","v":1}]
[null,"8.1.4","Curva 45° F°F° com flanges PN10, DN100","***","pç",10,{"$f":"ROUND(M536,2)","v":218},{"$f":"ROUND(F536*G536,2)","v":2180},{"$f":"ROUND(N536,4)","v":0.16500000000000001},{"$f":"IF(ROUND(O536,2)>P536,\"Reduzir Valor \",ROUND(O536,2))","v":253.97},{"$f":"IF(J536=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F536*J536,2))","v":2539.6999999999998},"+",218,{"$f":"$N$3","v":0.16500000000000001},{"$f":"ROUND(M536*(1+N536),2)","v":253.97},253.97,2539.6999999999998,{"$f":"IF(P536=\"\",\"\",O536/P536)","v":1}]
[null,"8.1.5","Luva de correr FºFº PN 10 DN 150","***","pç",24,{"$f":"ROUND(M537,2)","v":219.94},{"$f":"ROUND(F537*G537,2)","v":5278.56},{"$f":"ROUND(N537,4)","v":0.16500000000000001},{"$f":"IF(ROUND(O537,2)>P537,\"Reduzir Valor \",ROUND(O537,2))","v":256.23},{"$f":"IF(J537=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F537*J537,2))","v":6149.52},"+",219.94,{"$f":"$N$3","v":0.16500000000000001},{"$f":"ROUND(M537*(1+N537),2)","v":256.23},256.23,6149.52,{"$f":"IF(P537=\"\",\"\",O537/P537)","v":1}]
[null,"8.1.6","Tampão de ferro fundido dúctil, articulado, com travamento automático, DN 600","18.15.01.01","pç",24,{"$f":"ROUND(M538,2)","v":465.34},{"$f":"ROUND(F538*G538,2)","v":11168.16},{"$f":"ROUND(N538,4)","v":0.16500000000000001},{"$f":"IF(ROUND(O538,2)>P538,\"Reduzir Valor \",ROUND(O538,2))","v":542.12},{"$f":"IF(J538=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F538*J538,2))","v":13010.88},"+",465.34,{"$f":"$N$3","v":0.16500000000000001},{"$f":"ROUND(M538*(1+N538),2)","v":542.12},542.12,13010.88,{"$f":"IF(P538=\"\",\"\",O538/P538)","v":1}]
[]
[null,"8.2","Válvulas"]
[null,"8.2.1","Válvula FºFº ventosa, tríplice função, PN 10 DN 50","***","pç",14,{"$f":"ROUND(M541,2)","v":897.19},{"$f":"ROUND(F541*G541,2)","v":12560.66},{"$f":"ROUND(N541,4)","v":0.16500000000000001},{"$f":"IF(ROUND(O541,2)>P541,\"Reduzir Valor \",ROUND(O541,2))","v":1045.23},{"$f":"IF(J541=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F541*J541,2))","v":14633.22},"+",897.19,{"$f":"$N$3","v":0.16500000000000001},{"$f":"ROUND(M541*(1+N541),2)","v":1045.23},1045.23,14633.22,{"$f":"IF(P541=\"\",\"\",O541/P541)","v":1}]
[null,"8.2.2","Válvula FºFº de gaveta c/ flanges sem volante, PN 10 DN 50","***","pç",14,{"$f":"ROUND(M542,2)","v":357.14},{"$f":"ROUND(F542*G542,2)","v":4999.96},{"$f":"ROUND(N542,4)","v":0.16500000000000001},{"$f":"IF(ROUND(O542,2)>P542,\"Reduzir Valor \",ROUND(O542,2))","v":416.07},{"$f":"IF(J542=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F542*J542,2))","v":5824.98},"+",357.14,{"$f":"$N$3","v":0.16500000000000001},{"$f":"ROUND(M542*(1+N542),2)","v":416.07},416.07,5824.98,{"$f":"IF(P542=\"\",\"\",O542/P542)","v":1}]
[null,"8.2.3","Válvula FºFº de gaveta c/ flanges sem volante, PN 10 DN 100","***","pç",10,{"$f":"ROUND(M543,2)","v":637.35},{"$f":"ROUND(F543*G543,2)","v":6373.5},{"$f":"ROUND(N543,4)","v":0.16500000000000001},{"$f":"IF(ROUND(O543,2)>P543,\"Reduzir Valor \",ROUND(O543,2))","v":742.51},{"$f":"IF(J543=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F543*J543,2))","v":7425.1},"+",637.35,{"$f":"$N$3","v":0.16500000000000001},{"$f":"ROUND(M543*(1+N543),2)","v":742.51},742.51,7425.1,{"$f":"IF(P543=\"\",\"\",O543/P543)","v":1}]
[]
[null,"8.3","Materiais em PVC"]
[null,"8.3.1","Tubo de PVC PBA, classe 15, JEI/JERI, DN 50 / DE 60, L=6m","18.02.01.05","br",14,{"$f":"ROUND(M546,2)","v":85.6},{"$f":"ROUND(F546*G546,2)","v":1198.4000000000001},{"$f":"ROUND(N546,4)","v":0.16500000000000001},{"$f":"IF(ROUND(O546,2)>P546,\"Reduzir Valor \",ROUND(O546,2))","v":99.72},{"$f":"IF(J546=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F546*J546,2))","v":1396.08},"+",85.6,{"$f":"$N$3","v":0.16500000000000001},{"$f":"ROUND(M546*(1+N546),2)","v":99.72},99.72,1396.08,{"$f":"IF(P546=\"\",\"\",O546/P546)","v":1}]
[null,"8.3.2","Tubo de PVC PBA, classe 15, JEI/JERI, DN 100 / DE 110, L=6m","18.02.01.10","br",10,{"$f":"ROUND(M547,2)","v":286.37},{"$f":"ROUND(F547*G547,2)","v":2863.7},{"$f":"ROUND(N547,4)","v":0.16500000000000001},{"$f":"IF(ROUND(O547,2)>P547,\"Reduzir Valor \",ROUND(O547,2))","v":333.62},{"$f":"IF(J547=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F547*J547,2))","v":3336.2},"+",286.37,{"$f":"$N$3","v":0.16500000000000001},{"$f":"ROUND(M547*(1+N547),2)","v":333.62},333.62,3336.2,{"$f":"IF(P547=\"\",\"\",O547/P547)","v":1}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"V - VENTOSAS E REGISTROS DE DESCARGA",null,null,null,"TOTAL SEM B.D.I. ",null,{"$f":"SUM(H456:H555)","v":252270.99999999997},"TOTAL COM B.D.I. ",null,{"$f":"SUM(K456:K555)","v":305799.33999999997}]
[null,"RAZÃO SOCIAL DO PROPONENTE:",null,null,null,"RESPONSÁVEL PROPONENTE:",null,null,null,"DATA"]
[null,"MUNICÍPIO: SÃO LOURENÇO DO SUL",null,null,null,"VI - BOOSTER"]
[null,"OBRA: ADUTORA / RESERVATÓRIO / REDE DE DISTRIBUIÇÃO"]
[null,"ITEM","DISCRIMINAÇÃO","CÓDIGO","UN","QTDE","CUSTO",null,"B.D.I. APLICADO","PREÇO",null,null,"CUSTO PROPOSTO","B.D.I.           (%)","PREÇO PROPOSTO","PREÇO MÁXIMO ADMISSÍVEL PARA ESTA LICITAÇÃO",null,"PERCENTUAL"]
[null,null,null,null,null,null,"(SEM B.D.I.)",null,null,"(COM B.D.I.)"]
[null,null,null,null,null,null,"UNITÁRIO","TOTAL",null,"UNITÁRIO","TOTAL",null,null,null,null,"UNITÁRIO","TOTAL"]
[]
[null,1,"SERVIÇOS TÉCNICOS","02.00.00.00",0,null,{"$f":"ROUND(M565,2)","v":0},{"$f":"ROUND(F565*G565,2)","v":0},{"$f":"ROUND(N565,4)","v":0},{"$f":"IF(ROUND(O565,2)>P565,\"Reduzir Valor \",ROUND(O565,2))","v":0},{"$f":"IF(J565=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F565*J565,2))","v":0},"+",0,null,{"$f":"ROUND(M565*(1+N565),2)","v":0},"","",{"$f":"IF(P565=\"\",\"\",O565/P565)","v":""}]
[null,"1.1","Locação e Cadastro","02.04.00.00",0,null,{"$f":"ROUND(M566,2)","v":0},{"$f":"ROUND(F566*G566,2)","v":0},{"$f":"ROUND(N566,4)","v":0},{"$f":"IF(ROUND(O566,2)>P566,\"Reduzir Valor \",ROUND(O566,2))","v":0},{"$f":"IF(J566=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F566*J566,2))","v":0},"+",0,null,{"$f":"ROUND(M566*(1+N566),2)","v":0},"","",{"$f":"IF(P566=\"\",\"\",O566/P566)","v":""}]
[null,"1.1.1","Locação e nivelamento de obras localizadas","02.04.01.40","m2",10,{"$f":"ROUND(M567,2)","v":5.43},{"$f":"ROUND(F567*G567,2)","v":54.3},{"$f":"ROUND(N567,4)","v":0.24},{"$f":"IF(ROUND(O567,2)>P567,\"Reduzir Valor \",ROUND(O567,2))","v":6.73},{"$f":"IF(J567=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F567*J567,2))","v":67.3},"+",5.4300000000000006,{"$f":"$N$2","v":0.24},{"$f":"ROUND(M567*(1+N567),2)","v":6.73},6.73,67.3,{"$f":"IF(P567=\"\",\"\",O567/P567)","v":1}]
[null,"1.1.2","Cadastro e desenho para obras localizadas","02.04.02.40","m2",10,{"$f":"ROUND(M568,2)","v":4.57},{"$f":"ROUND(F568*G568,2)","v":45.7},{"$f":"ROUND(N568,4)","v":0.24},{"$f":"IF(ROUND(O568,2)>P568,\"Reduzir Valor \",ROUND(O568,2))","v":5.67},{"$f":"IF(J568=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F568*J568,2))","v":56.7},"+",4.57,{"$f":"$N$2","v":0.24},{"$f":"ROUND(M568*(1+N568),2)","v":5.67},5.67,56.7,{"$f":"IF(P568=\"\",\"\",O568/P568)","v":1}]
[]
[null,2,"MOVIMENTO DE SOLO","04.00.00.00",0,null,{"$f":"ROUND(M570,2)","v":0},{"$f":"ROUND(F570*G570,2)","v":0},{"$f":"ROUND(N570,4)","v":0},{"$f":"IF(ROUND(O570,2)>P570,\"Reduzir Valor \",ROUND(O570,2))","v":0},{"$f":"IF(J570=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F570*J570,2))","v":0},"+",0,null,{"$f":"ROUND(M570*(1+N570),2)","v":0},"","",{"$f":"IF(P570=\"\",\"\",O570/P570)","v":""}]
[null,"2.1","Escavação de Solo Localizada","04.01.00.00",0,null,{"$f":"ROUND(M571,2)","v":0},{"$f":"ROUND(F571*G571,2)","v":0},{"$f":"ROUND(N571,4)","v":0},{"$f":"IF(ROUND(O571,2)>P571,\"Reduzir Valor \",ROUND(O571,2))","v":0},{"$f":"IF(J571=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F571*J571,2))","v":0},"+",0,null,{"$f":"ROUND(M571*(1+N571),2)","v":0},"","",{"$f":"IF(P571=\"\",\"\",O571/P571)","v":""}]
[null,"2.1.1","Escavação localizada manual, solo 0-2 m","04.01.01.42","m3",11,{"$f":"ROUND(M572,2)","v":36.409999999999997},{"$f":"ROUND(F572*G572,2)","v":400.51},{"$f":"ROUND(N572,4)","v":0.24},{"$f":"IF(ROUND(O572,2)>P572,\"Reduzir Valor \",ROUND(O572,2))","v":45.15},{"$f":"IF(J572=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F572*J572,2))","v":496.65},"+",36.409999999999997,{"$f":"$N$2","v":0.24},{"$f":"ROUND(M572*(1+N572),2)","v":45.15},45.15,496.65,{"$f":"IF(P572=\"\",\"\",O572/P572)","v":1}]
[null,"2.1.2","Escavação localizada mecânica, solo 0-2 m","04.01.02.42","m3",60,{"$f":"ROUND(M573,2)","v":8.26},{"$f":"ROUND(F573*G573,2)","v":495.6},{"$f":"ROUND(N573,4)","v":0.24},{"$f":"IF(ROUND(O573,2)>P573,\"Reduzir Valor \",ROUND(O573,2))","v":10.24},{"$f":"IF(J573=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F573*J573,2))","v":614.4},"+",8.2600000000000016,{"$f":"$N$2","v":0.24},{"$f":"ROUND(M573*(1+N573),2)","v":10.24},10.24,614.4,{"$f":"IF(P573=\"\",\"\",O573/P573)","v":1}]
[]
[null,"2.2","Aterro, Reaterro, Lastro, Espalhamento e Nivelamento","04.09.00.00",0,null,{"$f":"ROUND(M575,2)","v":0},{"$f":"ROUND(F575*G575,2)","v":0},{"$f":"ROUND(N575,4)","v":0},{"$f":"IF(ROUND(O575,2)>P575,\"Reduzir Valor \",ROUND(O575,2))","v":0},{"$f":"IF(J575=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F575*J575,2))","v":0},"+",0,null,{"$f":"ROUND(M575*(1+N575),2)","v":0},"","",{"$f":"IF(P575=\"\",\"\",O575/P575)","v":""}]
[null,"2.2.1","Reenchimento mecânico e compactação mecânica, localizado em pequenas áreas, 0-2 m","04.09.02.32","m3",56,{"$f":"ROUND(M576,2)","v":13.31},{"$f":"ROUND(F576*G576,2)","v":745.36},{"$f":"ROUND(N576,4)","v":0.24},{"$f":"IF(ROUND(O576,2)>P576,\"Reduzir Valor \",ROUND(O576,2))","v":16.5},{"$f":"IF(J576=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F576*J576,2))","v":924},"+",13.31,{"$f":"$N$2","v":0.24},{"$f":"ROUND(M576*(1+N576),2)","v":16.5},16.5,924,{"$f":"IF(P576=\"\",\"\",O576/P576)","v":1}]
[]
[null,"2.3","Carga, Transporte, Descarga","04.10.00.00",0,null,{"$f":"ROUND(M578,2)","v":0},{"$f":"ROUND(F578*G578,2)","v":0},{"$f":"ROUND(N578,4)","v":0},{"$f":"IF(ROUND(O578,2)>P578,\"Reduzir Valor \",ROUND(O578,2))","v":0},{"$f":"IF(J578=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F578*J578,2))","v":0},"+",0,null,{"$f":"ROUND(M578*(1+N578),2)","v":0},"","",{"$f":"IF(P578=\"\",\"\",O578/P578)","v":""}]
[null,"2.3.1","Carga e descarga de solo para bota-fora","04.10.02.01","m3",15,{"$f":"ROUND(M579,2)","v":4.38},{"$f":"ROUND(F579*G579,2)","v":65.7},{"$f":"ROUND(N579,4)","v":0.24},{"$f":"IF(ROUND(O579,2)>P579,\"Reduzir Valor \",ROUND(O579,2))","v":5.43},{"$f":"IF(J579=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F579*J579,2))","v":81.45},"+",4.38,{"$f":"$N$2","v":0.24},{"$f":"ROUND(M579*(1+N579),2)","v":5.43},5.43,81.45,{"$f":"IF(P579=\"\",\"\",O579/P579)","v":1}]
[null,"2.3.2","Transporte de solos para bota-fora - 10 km","04.10.02.20","m3",15,{"$f":"ROUND(M580,2)","v":13.62},{"$f":"ROUND(F580*G580,2)","v":204.3},{"$f":"ROUND(N580,4)","v":0.24},{"$f":"IF(ROUND(O580,2)>P580,\"Reduzir Valor \",ROUND(O580,2))","v":16.89},{"$f":"IF(J580=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F580*J580,2))","v":253.35},"+",13.62,{"$f":"$N$2","v":0.24},{"$f":"ROUND(M580*(1+N580),2)","v":16.89},16.89,253.35,{"$f":"IF(P580=\"\",\"\",O580/P580)","v":1}]
[]
[null,3,"ESCORAMENTO","05.00.00.00",0,null,{"$f":"ROUND(M582,2)","v":0},{"$f":"ROUND(F582*G582,2)","v":0},{"$f":"ROUND(N582,4)","v":0},{"$f":"IF(ROUND(O582,2)>P582,\"Reduzir Valor \",ROUND(O582,2))","v":0},{"$f":"IF(J582=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F582*J582,2))","v":0},"+",0,null,{"$f":"ROUND(M582*(1+N582),2)","v":0},"","",{"$f":"IF(P582=\"\",\"\",O582/P582)","v":""}]
[null,"3.1","Escoramento Metálico","05.02.00.00",0,null,{"$f":"ROUND(M583,2)","v":0},{"$f":"ROUND(F583*G583,2)","v":0},{"$f":"ROUND(N583,4)","v":0},{"$f":"IF(ROUND(O583,2)>P583,\"Reduzir Valor \",ROUND(O583,2))","v":0},{"$f":"IF(J583=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F583*J583,2))","v":0},"+",0,null,{"$f":"ROUND(M583*(1+N583),2)","v":0},"","",{"$f":"IF(P583=\"\",\"\",O583/P583)","v":""}]
[null,"3.1.1","Escoramento continuo metálico, blindagem leve, valas até 2 m","05.02.00.40","m2",51,{"$f":"ROUND(M584,2)","v":21.08},{"$f":"ROUND(F584*G584,2)","v":1075.08},{"$f":"ROUND(N584,4)","v":0.24},{"$f":"IF(ROUND(O584,2)>P584,\"Reduzir Valor \",ROUND(O584,2))","v":26.14},{"$f":"IF(J584=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F584*J584,2))","v":1333.14},"+",21.08,{"$f":"$N$2","v":0.24},{"$f":"ROUND(M584*(1+N584),2)","v":26.14},26.14,1333.14,{"$f":"IF(P584=\"\",\"\",O584/P584)","v":1}]
[]
[null,4,"ESGOTAMENTO","06.00.00.00",0,null,{"$f":"ROUND(M586,2)","v":0},{"$f":"ROUND(F586*G586,2)","v":0},{"$f":"ROUND(N586,4)","v":0},{"$f":"IF(ROUND(O586,2)>P586,\"Reduzir Valor \",ROUND(O586,2))","v":0},{"$f":"IF(J586=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F586*J586,2))","v":0},"+",0,null,{"$f":"ROUND(M586*(1+N586),2)","v":0},"","",{"$f":"IF(P586=\"\",\"\",O586/P586)","v":""}]
[null,"4.1","Esgotamento com Bombas","06.01.00.00",0,null,{"$f":"ROUND(M587,2)","v":0},{"$f":"ROUND(F587*G587,2)","v":0},{"$f":"ROUND(N587,4)","v":0},{"$f":"IF(ROUND(O587,2)>P587,\"Reduzir Valor \",ROUND(O587,2))","v":0},{"$f":"IF(J587=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F587*J587,2))","v":0},"+",0,null,{"$f":"ROUND(M587*(1+N587),2)","v":0},"","",{"$f":"IF(P587=\"\",\"\",O587/P587)","v":""}]
[null,"4.1.1","Esgotamento com bomba auto-escorvante 3,5 HP, a gasolina","06.01.00.10","h",18,{"$f":"ROUND(M588,2)","v":7.82},{"$f":"ROUND(F588*G588,2)","v":140.76},{"$f":"ROUND(N588,4)","v":0.24},{"$f":"IF(ROUND(O588,2)>P588,\"Reduzir Valor \",ROUND(O588,2))","v":9.6999999999999993},{"$f":"IF(J588=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F588*J588,2))","v":174.6},"+",7.82,{"$f":"$N$2","v":0.24},{"$f":"ROUND(M588*(1+N588),2)","v":9.6999999999999993},9.6999999999999993,174.6,{"$f":"IF(P588=\"\",\"\",O588/P588)","v":1}]
[]
[null,5,"FUNDAÇÃO E ESTRUTURA","08.00.00.00",0,null,{"$f":"ROUND(M590,2)","v":0},{"$f":"ROUND(F590*G590,2)","v":0},{"$f":"ROUND(N590,4)","v":0},{"$f":"IF(ROUND(O590,2)>P590,\"Reduzir Valor \",ROUND(O590,2))","v":0},{"$f":"IF(J590=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F590*J590,2))","v":0},"+",0,null,{"$f":"ROUND(M590*(1+N590),2)","v":0},"","",{"$f":"IF(P590=\"\",\"\",O590/P590)","v":""}]
[null,"5.1","Lastro","08.03.00.00",0,null,{"$f":"ROUND(M591,2)","v":0},{"$f":"ROUND(F591*G591,2)","v":0},{"$f":"ROUND(N591,4)","v":0},{"$f":"IF(ROUND(O591,2)>P591,\"Reduzir Valor \",ROUND(O591,2))","v":0},{"$f":"IF(J591=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F591*J591,2))","v":0},"+",0,null,{"$f":"ROUND(M591*(1+N591),2)","v":0},"","",{"$f":"IF(P591=\"\",\"\",O591/P591)","v":""}]
[null,"5.1.1","Lastro de brita drenante nº 4","###","m³",1,{"$f":"ROUND(M592,2)","v":140.94},{"$f":"ROUND(F592*G592,2)","v":140.94},{"$f":"ROUND(N592,4)","v":0.24},{"$f":"IF(ROUND(O592,2)>P592,\"Reduzir Valor \",ROUND(O592,2))","v":174.77},{"$f":"IF(J592=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F592*J592,2))","v":174.77},"+",140.94,{"$f":"$N$2","v":0.24},{"$f":"ROUND(M592*(1+N592),2)","v":174.77},174.77,174.77,{"$f":"IF(P592=\"\",\"\",O592/P592)","v":1}]
[]
[]
[null,"RAZÃO SOCIAL DO PROPONENTE:",null,null,null,"RESPONSÁVEL PROPONENTE:",null,null,null,"DATA"]
[null,"MUNICÍPIO: SÃO LOURENÇO DO SUL",null,null,null,"VI - BOOSTER"]
[null,"OBRA: ADUTORA / RESERVATÓRIO / REDE DE DISTRIBUIÇÃO"]
[null,"ITEM","DISCRIMINAÇÃO","CÓDIGO","UN","QTDE","CUSTO",null,"B.D.I. APLICADO","PREÇO",null,null,"CUSTO PROPOSTO","B.D.I.           (%)","PREÇO PROPOSTO","PREÇO MÁXIMO ADMISSÍVEL PARA ESTA LICITAÇÃO",null,"PERCENTUAL"]
[null,null,null,null,null,null,"(SEM B.D.I.)",null,null,"(COM B.D.I.)"]
[null,null,null,null,null,null,"UNITÁRIO","TOTAL",null,"UNITÁRIO","TOTAL",null,null,null,null,"UNITÁRIO","TOTAL"]
[]
[null,"5.1.2","Lastro de concreto consumo mínimo de cimento 250 kg/m³","08.03.00.34","m3",1,{"$f":"ROUND(M602,2)","v":418.32},{"$f":"ROUND(F602*G602,2)","v":418.32},{"$f":"ROUND(N602,4)","v":0.24},{"$f":"IF(ROUND(O602,2)>P602,\"Reduzir Valor \",ROUND(O602,2))","v":518.72},{"$f":"IF(J602=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F602*J602,2))","v":518.72},"+",418.32000000000005,{"$f":"$N$2","v":0.24},{"$f":"ROUND(M602*(1+N602),2)","v":518.72},518.72,518.72,{"$f":"IF(P602=\"\",\"\",O602/P602)","v":1}]
[]
[null,"5.2","Fôrmas e Cimbramentos","08.04.00.00",0,null,{"$f":"ROUND(M604,2)","v":0},{"$f":"ROUND(F604*G604,2)","v":0},{"$f":"ROUND(N604,4)","v":0},{"$f":"IF(ROUND(O604,2)>P604,\"Reduzir Valor \",ROUND(O604,2))","v":0},{"$f":"IF(J604=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F604*J604,2))","v":0},"+",0,null,{"$f":"ROUND(M604*(1+N604),2)","v":0},"","",{"$f":"IF(P604=\"\",\"\",O604/P604)","v":""}]
[null,"5.2.1","Fôrmas planas para fundações, com escoramento","08.04.00.22","m2",5,{"$f":"ROUND(M605,2)","v":51.01},{"$f":"ROUND(F605*G605,2)","v":255.05},{"$f":"ROUND(N605,4)","v":0.24},{"$f":"IF(ROUND(O605,2)>P605,\"Reduzir Valor \",ROUND(O605,2))","v":63.25},{"$f":"IF(J605=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F605*J605,2))","v":316.25},"+",51.01,{"$f":"$N$2","v":0.24},{"$f":"ROUND(M605*(1+N605),2)","v":63.25},63.25,316.25,{"$f":"IF(P605=\"\",\"\",O605/P605)","v":1}]
[null,"5.2.2","Fôrmas planas para lajes e paredes, com escoramento","08.04.00.24","m2",52,{"$f":"ROUND(M606,2)","v":77.180000000000007},{"$f":"ROUND(F606*G606,2)","v":4013.36},{"$f":"ROUND(N606,4)","v":0.24},{"$f":"IF(ROUND(O606,2)>P606,\"Reduzir Valor \",ROUND(O606,2))","v":95.7},{"$f":"IF(J606=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F606*J606,2))","v":4976.3999999999996},"+",77.180000000000007,{"$f":"$N$2","v":0.24},{"$f":"ROUND(M606*(1+N606),2)","v":95.7},95.7,4976.3999999999996,{"$f":"IF(P606=\"\",\"\",O606/P606)","v":1}]
[null,"5.2.3","Fôrmas planas para vigas e pilares, com escoramento","08.04.00.26","m2",15,{"$f":"ROUND(M607,2)","v":95.58},{"$f":"ROUND(F607*G607,2)","v":1433.7},{"$f":"ROUND(N607,4)","v":0.24},{"$f":"IF(ROUND(O607,2)>P607,\"Reduzir Valor \",ROUND(O607,2))","v":118.52},{"$f":"IF(J607=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F607*J607,2))","v":1777.8},"+",95.58,{"$f":"$N$2","v":0.24},{"$f":"ROUND(M607*(1+N607),2)","v":118.52},118.52,1777.8,{"$f":"IF(P607=\"\",\"\",O607/P607)","v":1}]
[]
[null,"5.3","Armaduras","08.05.00.00",0,null,{"$f":"ROUND(M609,2)","v":0},{"$f":"ROUND(F609*G609,2)","v":0},{"$f":"ROUND(N609,4)","v":0},{"$f":"IF(ROUND(O609,2)>P609,\"Reduzir Valor \",ROUND(O609,2))","v":0},{"$f":"IF(J609=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F609*J609,2))","v":0},"+",0,null,{"$f":"ROUND(M609*(1+N609),2)","v":0},"","",{"$f":"IF(P609=\"\",\"\",O609/P609)","v":""}]
[null,"5.3.1","Armadura CA-50, 6,30 mm - Fornecimento, corte (com perda de 7%), dobra e colocação","08.05.00.23","kg",148,{"$f":"ROUND(M610,2)","v":9.09},{"$f":"ROUND(F610*G610,2)","v":1345.32},{"$f":"ROUND(N610,4)","v":0.24},{"$f":"IF(ROUND(O610,2)>P610,\"Reduzir Valor \",ROUND(O610,2))","v":11.27},{"$f":"IF(J610=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F610*J610,2))","v":1667.96},"+",9.09,{"$f":"$N$2","v":0.24},{"$f":"ROUND(M610*(1+N610),2)","v":11.27},11.27,1667.96,{"$f":"IF(P610=\"\",\"\",O610/P610)","v":1}]
[null,"5.3.2","Armadura CA-50, 8,00 mm - Fornecimento, corte (com perda de 11%), dobra e colocação","08.05.00.24","kg",86,{"$f":"ROUND(M611,2)","v":8.7799999999999994},{"$f":"ROUND(F611*G611,2)","v":755.08},{"$f":"ROUND(N611,4)","v":0.24},{"$f":"IF(ROUND(O611,2)>P611,\"Reduzir Valor \",ROUND(O611,2))","v":10.89},{"$f":"IF(J611=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F611*J611,2))","v":936.54},"+",8.7799999999999994,{"$f":"$N$2","v":0.24},{"$f":"ROUND(M611*(1+N611),2)","v":10.89},10.89,936.54,{"$f":"IF(P611=\"\",\"\",O611/P611)","v":1}]
[null,"5.3.3","Armadura CA-50, 10,00 mm - Fornecimento, corte (com perda de 11%), dobra e colocação","08.05.00.25","kg",220,{"$f":"ROUND(M612,2)","v":7.12},{"$f":"ROUND(F612*G612,2)","v":1566.4},{"$f":"ROUND(N612,4)","v":0.24},{"$f":"IF(ROUND(O612,2)>P612,\"Reduzir Valor \",ROUND(O612,2))","v":8.83},{"$f":"IF(J612=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F612*J612,2))","v":1942.6},"+",7.12,{"$f":"$N$2","v":0.24},{"$f":"ROUND(M612*(1+N612),2)","v":8.83},8.83,1942.6,{"$f":"IF(P612=\"\",\"\",O612/P612)","v":1}]
[null,"5.3.4","Armadura CA-50, 16,00 mm - Fornecimento, corte (com perda de 11%), dobra e colocação","08.05.00.27","kg",119,{"$f":"ROUND(M613,2)","v":5.87},{"$f":"ROUND(F613*G613,2)","v":698.53},{"$f":"ROUND(N613,4)","v":0.24},{"$f":"IF(ROUND(O613,2)>P613,\"Reduzir Valor \",ROUND(O613,2))","v":7.28},{"$f":"IF(J613=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F613*J613,2))","v":866.32},"+",5.8699999999999992,{"$f":"$N$2","v":0.24},{"$f":"ROUND(M613*(1+N613),2)","v":7.28},7.28,866.32,{"$f":"IF(P613=\"\",\"\",O613/P613)","v":1}]
[null,"5.3.5","Armadura CA-60, 5,00 mm - Fornecimento, corte (com perda de 7%), dobra e colocação","08.05.00.33","kg",36,{"$f":"ROUND(M614,2)","v":10.48},{"$f":"ROUND(F614*G614,2)","v":377.28},{"$f":"ROUND(N614,4)","v":0.24},{"$f":"IF(ROUND(O614,2)>P614,\"Reduzir Valor \",ROUND(O614,2))","v":13},{"$f":"IF(J614=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F614*J614,2))","v":468},"+",10.479999999999999,{"$f":"$N$2","v":0.24},{"$f":"ROUND(M614*(1+N614),2)","v":13},13,468,{"$f":"IF(P614=\"\",\"\",O614/P614)","v":1}]
[]
[null,"5.4","Concreto","08.06.00.00",0,null,{"$f":"ROUND(M616,2)","v":0},{"$f":"ROUND(F616*G616,2)","v":0},{"$f":"ROUND(N616,4)","v":0},{"$f":"IF(ROUND(O616,2)>P616,\"Reduzir Valor \",ROUND(O616,2))","v":0},{"$f":"IF(J616=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F616*J616,2))","v":0},"+",0,null,{"$f":"ROUND(M616*(1+N616),2)","v":0},"","",{"$f":"IF(P616=\"\",\"\",O616/P616)","v":""}]
[null,"5.4.1","Fornecimento concreto usinado bombeado Fck = 25 Mpa, inclusive bombeamento","08.06.00.85","m3",6,{"$f":"ROUND(M617,2)","v":360.92},{"$f":"ROUND(F617*G617,2)","v":2165.52},{"$f":"ROUND(N617,4)","v":0.24},{"$f":"IF(ROUND(O617,2)>P617,\"Reduzir Valor \",ROUND(O617,2))","v":447.54},{"$f":"IF(J617=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F617*J617,2))","v":2685.24},"+",360.92,{"$f":"$N$2","v":0.24},{"$f":"ROUND(M617*(1+N617),2)","v":447.54},447.54,2685.24,{"$f":"IF(P617=\"\",\"\",O617/P617)","v":1}]
[null,"5.4.2","Lançamento, adensamento e acabamento de concreto usinado bombeado","08.06.00.97","m3",6,{"$f":"ROUND(M618,2)","v":26.6},{"$f":"ROUND(F618*G618,2)","v":159.6},{"$f":"ROUND(N618,4)","v":0.24},{"$f":"IF(ROUND(O618,2)>P618,\"Reduzir Valor \",ROUND(O618,2))","v":32.979999999999997},{"$f":"IF(J618=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F618*J618,2))","v":197.88},"+",26.6,{"$f":"$N$2","v":0.24},{"$f":"ROUND(M618*(1+N618),2)","v":32.979999999999997},32.979999999999997,197.88,{"$f":"IF(P618=\"\",\"\",O618/P618)","v":1}]
[]
[null,6,"FECHAMENTO","12.00.00.00",0,null,{"$f":"ROUND(M620,2)","v":0},{"$f":"ROUND(F620*G620,2)","v":0},{"$f":"ROUND(N620,4)","v":0},{"$f":"IF(ROUND(O620,2)>P620,\"Reduzir Valor \",ROUND(O620,2))","v":0},{"$f":"IF(J620=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F620*J620,2))","v":0},"+",0,null,{"$f":"ROUND(M620*(1+N620),2)","v":0},"","",{"$f":"IF(P620=\"\",\"\",O620/P620)","v":""}]
[null,"6.1","Alvenarias","12.01.00.00",0,null,{"$f":"ROUND(M621,2)","v":0},{"$f":"ROUND(F621*G621,2)","v":0},{"$f":"ROUND(N621,4)","v":0},{"$f":"IF(ROUND(O621,2)>P621,\"Reduzir Valor \",ROUND(O621,2))","v":0},{"$f":"IF(J621=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F621*J621,2))","v":0},"+",0,null,{"$f":"ROUND(M621*(1+N621),2)","v":0},"","",{"$f":"IF(P621=\"\",\"\",O621/P621)","v":""}]
[null,"6.1.1","Alvenaria de tijolos maciços comuns sem revestimento, e= 20cm","12.01.01.03","m2",4,{"$f":"ROUND(M622,2)","v":163.34},{"$f":"ROUND(F622*G622,2)","v":653.36},{"$f":"ROUND(N622,4)","v":0.24},{"$f":"IF(ROUND(O622,2)>P622,\"Reduzir Valor \",ROUND(O622,2))","v":202.54},{"$f":"IF(J622=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F622*J622,2))","v":810.16},"+",163.34,{"$f":"$N$2","v":0.24},{"$f":"ROUND(M622*(1+N622),2)","v":202.54},202.54,810.16,{"$f":"IF(P622=\"\",\"\",O622/P622)","v":1}]
[]
[null,"6.2","Esquadrias e Ferragens","12.03.00.00",0,null,{"$f":"ROUND(M624,2)","v":0},{"$f":"ROUND(F624*G624,2)","v":0},{"$f":"ROUND(N624,4)","v":0},{"$f":"IF(ROUND(O624,2)>P624,\"Reduzir Valor \",ROUND(O624,2))","v":0},{"$f":"IF(J624=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F624*J624,2))","v":0},"+",0,null,{"$f":"ROUND(M624*(1+N624),2)","v":0},"","",{"$f":"IF(P624=\"\",\"\",O624/P624)","v":""}]
[null,"6.2.1","Porta alumínio tipo veneziana 1,20 x 1,25","###","un ",1,{"$f":"ROUND(M625,2)","v":1078.0999999999999},{"$f":"ROUND(F625*G625,2)","v":1078.0999999999999},{"$f":"ROUND(N625,4)","v":0.24},{"$f":"IF(ROUND(O625,2)>P625,\"Reduzir Valor \",ROUND(O625,2))","v":1336.84},{"$f":"IF(J625=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F625*J625,2))","v":1336.84},"+",1078.0999999999999,{"$f":"$N$2","v":0.24},{"$f":"ROUND(M625*(1+N625),2)","v":1336.84},1336.84,1336.84,{"$f":"IF(P625=\"\",\"\",O625/P625)","v":1}]
[null,"6.2.2","Porta alumínio tipo veneziana 0,90 x 1,25","###","un ",1,{"$f":"ROUND(M626,2)","v":859.82},{"$f":"ROUND(F626*G626,2)","v":859.82},{"$f":"ROUND(N626,4)","v":0.24},{"$f":"IF(ROUND(O626,2)>P626,\"Reduzir Valor \",ROUND(O626,2))","v":1066.18},{"$f":"IF(J626=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F626*J626,2))","v":1066.18},"+",859.82,{"$f":"$N$2","v":0.24},{"$f":"ROUND(M626*(1+N626),2)","v":1066.18},1066.18,1066.18,{"$f":"IF(P626=\"\",\"\",O626/P626)","v":1}]
[]
[null,7,"REVESTIMENTO E TRATAMENTO DE SUPERFÍCIES","13.00.00.00",0,null,{"$f":"ROUND(M628,2)","v":0},{"$f":"ROUND(F628*G628,2)","v":0},{"$f":"ROUND(N628,4)","v":0},{"$f":"IF(ROUND(O628,2)>P628,\"Reduzir Valor \",ROUND(O628,2))","v":0},{"$f":"IF(J628=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F628*J628,2))","v":0},"+",0,null,{"$f":"ROUND(M628*(1+N628),2)","v":0},"","",{"$f":"IF(P628=\"\",\"\",O628/P628)","v":""}]
[null,"7.1","Pisos, Forros e Paredes","13.01.00.00",0,null,{"$f":"ROUND(M629,2)","v":0},{"$f":"ROUND(F629*G629,2)","v":0},{"$f":"ROUND(N629,4)","v":0},{"$f":"IF(ROUND(O629,2)>P629,\"Reduzir Valor \",ROUND(O629,2))","v":0},{"$f":"IF(J629=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F629*J629,2))","v":0},"+",0,null,{"$f":"ROUND(M629*(1+N629),2)","v":0},"","",{"$f":"IF(P629=\"\",\"\",O629/P629)","v":""}]
[]
[]
[null,"RAZÃO SOCIAL DO PROPONENTE:",null,null,null,"RESPONSÁVEL PROPONENTE:",null,null,null,"DATA"]
[null,"MUNICÍPIO: SÃO LOURENÇO DO SUL",null,null,null,"VI - BOOSTER"]
[null,"OBRA: ADUTORA / RESERVATÓRIO / REDE DE DISTRIBUIÇÃO"]
[null,"ITEM","DISCRIMINAÇÃO","CÓDIGO","UN","QTDE","CUSTO",null,"B.D.I. APLICADO","PREÇO",null,null,"CUSTO PROPOSTO","B.D.I.           (%)","PREÇO PROPOSTO","PREÇO MÁXIMO ADMISSÍVEL PARA ESTA LICITAÇÃO",null,"PERCENTUAL"]
[null,null,null,null,null,null,"(SEM B.D.I.)",null,null,"(COM B.D.I.)"]
[null,null,null,null,null,null,"UNITÁRIO","TOTAL",null,"UNITÁRIO","TOTAL",null,null,null,null,"UNITÁRIO","TOTAL"]
[]
[null,"7.1.1","Chapisco com argamassa de cimento e areia 1:4, espessura média 5 mm","13.01.03.10","m2",8,{"$f":"ROUND(M639,2)","v":7.66},{"$f":"ROUND(F639*G639,2)","v":61.28},{"$f":"ROUND(N639,4)","v":0.24},{"$f":"IF(ROUND(O639,2)>P639,\"Reduzir Valor \",ROUND(O639,2))","v":9.5},{"$f":"IF(J639=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F639*J639,2))","v":76},"+",7.66,{"$f":"$N$2","v":0.24},{"$f":"ROUND(M639*(1+N639),2)","v":9.5},9.5,76,{"$f":"IF(P639=\"\",\"\",O639/P639)","v":1}]
[null,"7.1.2","Emboço sem aditivo, espessura 15 mm","13.01.03.20","m2",4,{"$f":"ROUND(M640,2)","v":28.72},{"$f":"ROUND(F640*G640,2)","v":114.88},{"$f":"ROUND(N640,4)","v":0.24},{"$f":"IF(ROUND(O640,2)>P640,\"Reduzir Valor \",ROUND(O640,2))","v":35.61},{"$f":"IF(J640=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F640*J640,2))","v":142.44},"+",28.72,{"$f":"$N$2","v":0.24},{"$f":"ROUND(M640*(1+N640),2)","v":35.61},35.61,142.44,{"$f":"IF(P640=\"\",\"\",O640/P640)","v":1}]
[null,"7.1.3","Emboço com aditivo impermeabilizante, espessura 15 mm","13.01.03.22","m2",3,{"$f":"ROUND(M641,2)","v":29.74},{"$f":"ROUND(F641*G641,2)","v":89.22},{"$f":"ROUND(N641,4)","v":0.24},{"$f":"IF(ROUND(O641,2)>P641,\"Reduzir Valor \",ROUND(O641,2))","v":36.880000000000003},{"$f":"IF(J641=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F641*J641,2))","v":110.64},"+",29.739999999999995,{"$f":"$N$2","v":0.24},{"$f":"ROUND(M641*(1+N641),2)","v":36.880000000000003},36.880000000000003,110.64,{"$f":"IF(P641=\"\",\"\",O641/P641)","v":1}]
[null,"7.1.4","Reboco com argamassa fina","13.01.03.30","m2",8,{"$f":"ROUND(M642,2)","v":23.48},{"$f":"ROUND(F642*G642,2)","v":187.84},{"$f":"ROUND(N642,4)","v":0.24},{"$f":"IF(ROUND(O642,2)>P642,\"Reduzir Valor \",ROUND(O642,2))","v":29.12},{"$f":"IF(J642=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F642*J642,2))","v":232.96},"+",23.479999999999997,{"$f":"$N$2","v":0.24},{"$f":"ROUND(M642*(1+N642),2)","v":29.12},29.12,232.96,{"$f":"IF(P642=\"\",\"\",O642/P642)","v":1}]
[]
[null,"7.2","Impermeabilização","13.02.00.00",0,null,{"$f":"ROUND(M644,2)","v":0},{"$f":"ROUND(F644*G644,2)","v":0},{"$f":"ROUND(N644,4)","v":0},{"$f":"IF(ROUND(O644,2)>P644,\"Reduzir Valor \",ROUND(O644,2))","v":0},{"$f":"IF(J644=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F644*J644,2))","v":0},"+",0,null,{"$f":"ROUND(M644*(1+N644),2)","v":0},"","",{"$f":"IF(P644=\"\",\"\",O644/P644)","v":""}]
[null,"7.2.1","Impermeabilização com tinta betuminosa 3 demãos","13.02.00.42","m2",36,{"$f":"ROUND(M645,2)","v":30.71},{"$f":"ROUND(F645*G645,2)","v":1105.56},{"$f":"ROUND(N645,4)","v":0.24},{"$f":"IF(ROUND(O645,2)>P645,\"Reduzir Valor \",ROUND(O645,2))","v":38.08},{"$f":"IF(J645=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F645*J645,2))","v":1370.88},"+",30.71,{"$f":"$N$2","v":0.24},{"$f":"ROUND(M645*(1+N645),2)","v":38.08},38.08,1370.88,{"$f":"IF(P645=\"\",\"\",O645/P645)","v":1}]
[]
[null,"7.3","Pinturas","13.03.00.00",0,null,{"$f":"ROUND(M647,2)","v":0},{"$f":"ROUND(F647*G647,2)","v":0},{"$f":"ROUND(N647,4)","v":0},{"$f":"IF(ROUND(O647,2)>P647,\"Reduzir Valor \",ROUND(O647,2))","v":0},{"$f":"IF(J647=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F647*J647,2))","v":0},"+",0,null,{"$f":"ROUND(M647*(1+N647),2)","v":0},"","",{"$f":"IF(P647=\"\",\"\",O647/P647)","v":""}]
[null,"7.3.1","Pintura acrílica 2 demãos e selador","13.03.00.18","m2",21,{"$f":"ROUND(M648,2)","v":12.85},{"$f":"ROUND(F648*G648,2)","v":269.85000000000002},{"$f":"ROUND(N648,4)","v":0.24},{"$f":"IF(ROUND(O648,2)>P648,\"Reduzir Valor \",ROUND(O648,2))","v":15.93},{"$f":"IF(J648=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F648*J648,2))","v":334.53},"+",12.85,{"$f":"$N$2","v":0.24},{"$f":"ROUND(M648*(1+N648),2)","v":15.93},15.93,334.53,{"$f":"IF(P648=\"\",\"\",O648/P648)","v":1}]
[]
[null,8,"FORNECIMENTO DE MATERIAIS","18.00.00.00",0,null,{"$f":"ROUND(M650,2)","v":0},{"$f":"ROUND(F650*G650,2)","v":0},{"$f":"ROUND(N650,4)","v":0},{"$f":"IF(ROUND(O650,2)>P650,\"Reduzir Valor \",ROUND(O650,2))","v":0},{"$f":"IF(J650=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F650*J650,2))","v":0},"+",0,null,{"$f":"ROUND(M650*(1+N650),2)","v":0},"","",{"$f":"IF(P650=\"\",\"\",O650/P650)","v":""}]
[null,"8.1","Materiais em FºGº"]
[null,"8.1.1","Luva de redução, Ø 3\" x 2.1/2\", rosca \"BSP\"","***","pç",2,{"$f":"ROUND(M652,2)","v":57.3},{"$f":"ROUND(F652*G652,2)","v":114.6},{"$f":"ROUND(N652,4)","v":0.16500000000000001},{"$f":"IF(ROUND(O652,2)>P652,\"Reduzir Valor \",ROUND(O652,2))","v":66.75},{"$f":"IF(J652=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F652*J652,2))","v":133.5},"+",57.3,{"$f":"$N$3","v":0.16500000000000001},{"$f":"ROUND(M652*(1+N652),2)","v":66.75},66.75,133.5,{"$f":"IF(P652=\"\",\"\",O652/P652)","v":1}]
[null,"8.1.2","Toco c/ pontas, Ø 3\", rosca \"BSP\", L=120 mm","***","pç",3,{"$f":"ROUND(M653,2)","v":7.49},{"$f":"ROUND(F653*G653,2)","v":22.47},{"$f":"ROUND(N653,4)","v":0.16500000000000001},{"$f":"IF(ROUND(O653,2)>P653,\"Reduzir Valor \",ROUND(O653,2))","v":8.73},{"$f":"IF(J653=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F653*J653,2))","v":26.19},"+",7.49,{"$f":"$N$3","v":0.16500000000000001},{"$f":"ROUND(M653*(1+N653),2)","v":8.73},8.73,26.19,{"$f":"IF(P653=\"\",\"\",O653/P653)","v":1}]
[null,"8.1.3","Curva fêmea 90º, Ø 3\", rosca \"BSP\"","***","pç",8,{"$f":"ROUND(M654,2)","v":170.18},{"$f":"ROUND(F654*G654,2)","v":1361.44},{"$f":"ROUND(N654,4)","v":0.16500000000000001},{"$f":"IF(ROUND(O654,2)>P654,\"Reduzir Valor \",ROUND(O654,2))","v":198.26},{"$f":"IF(J654=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F654*J654,2))","v":1586.08},"+",170.18,{"$f":"$N$3","v":0.16500000000000001},{"$f":"ROUND(M654*(1+N654),2)","v":198.26},198.26,1586.08,{"$f":"IF(P654=\"\",\"\",O654/P654)","v":1}]
[null,"8.1.4","Tubo com ponta, Ø 3\", rosca \"BSP\", L=1.500 mm","***","pç",2,{"$f":"ROUND(M655,2)","v":93.7},{"$f":"ROUND(F655*G655,2)","v":187.4},{"$f":"ROUND(N655,4)","v":0.16500000000000001},{"$f":"IF(ROUND(O655,2)>P655,\"Reduzir Valor \",ROUND(O655,2))","v":109.16},{"$f":"IF(J655=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F655*J655,2))","v":218.32},"+",93.7,{"$f":"$N$3","v":0.16500000000000001},{"$f":"ROUND(M655*(1+N655),2)","v":109.16},109.16,218.32,{"$f":"IF(P655=\"\",\"\",O655/P655)","v":1}]
[null,"8.1.5","Niple duplo, Ø 2.1/2\", rosca \"BSP\"","***","pç",2,{"$f":"ROUND(M656,2)","v":29.57},{"$f":"ROUND(F656*G656,2)","v":59.14},{"$f":"ROUND(N656,4)","v":0.16500000000000001},{"$f":"IF(ROUND(O656,2)>P656,\"Reduzir Valor \",ROUND(O656,2))","v":34.450000000000003},{"$f":"IF(J656=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F656*J656,2))","v":68.900000000000006},"+",29.57,{"$f":"$N$3","v":0.16500000000000001},{"$f":"ROUND(M656*(1+N656),2)","v":34.450000000000003},34.450000000000003,68.900000000000006,{"$f":"IF(P656=\"\",\"\",O656/P656)","v":1}]
[null,"8.1.6","União assento plano, Ø 3\", rosca \"BSP\"","***","pç",3,{"$f":"ROUND(M657,2)","v":143.5},{"$f":"ROUND(F657*G657,2)","v":430.5},{"$f":"ROUND(N657,4)","v":0.16500000000000001},{"$f":"IF(ROUND(O657,2)>P657,\"Reduzir Valor \",ROUND(O657,2))","v":167.18},{"$f":"IF(J657=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F657*J657,2))","v":501.54},"+",143.5,{"$f":"$N$3","v":0.16500000000000001},{"$f":"ROUND(M657*(1+N657),2)","v":167.18},167.18,501.54,{"$f":"IF(P657=\"\",\"\",O657/P657)","v":1}]
[null,"8.1.7","Flange com sextavado, Ø 2.1/2\", rosca \"BSP\"","***","pç",1,{"$f":"ROUND(M658,2)","v":54.23},{"$f":"ROUND(F658*G658,2)","v":54.23},{"$f":"ROUND(N658,4)","v":0.16500000000000001},{"$f":"IF(ROUND(O658,2)>P658,\"Reduzir Valor \",ROUND(O658,2))","v":63.18},{"$f":"IF(J658=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F658*J658,2))","v":63.18},"+",54.23,{"$f":"$N$3","v":0.16500000000000001},{"$f":"ROUND(M658*(1+N658),2)","v":63.18},63.18,63.18,{"$f":"IF(P658=\"\",\"\",O658/P658)","v":1}]
[null,"8.1.8","Niple duplo, Ø 3\", rosca \"BSP\"","***","pç",17,{"$f":"ROUND(M659,2)","v":48.1},{"$f":"ROUND(F659*G659,2)","v":817.7},{"$f":"ROUND(N659,4)","v":0.16500000000000001},{"$f":"IF(ROUND(O659,2)>P659,\"Reduzir Valor \",ROUND(O659,2))","v":56.04},{"$f":"IF(J659=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F659*J659,2))","v":952.68},"+",48.1,{"$f":"$N$3","v":0.16500000000000001},{"$f":"ROUND(M659*(1+N659),2)","v":56.04},56.04,952.68,{"$f":"IF(P659=\"\",\"\",O659/P659)","v":1}]
[null,"8.1.9","Tubo c/ pontas, Ø 3\", rosca \"BSP\", L=1.000 mm","***","pç",2,{"$f":"ROUND(M660,2)","v":62.47},{"$f":"ROUND(F660*G660,2)","v":124.94},{"$f":"ROUND(N660,4)","v":0.16500000000000001},{"$f":"IF(ROUND(O660,2)>P660,\"Reduzir Valor \",ROUND(O660,2))","v":72.78},{"$f":"IF(J660=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F660*J660,2))","v":145.56},"+",62.47,{"$f":"$N$3","v":0.16500000000000001},{"$f":"ROUND(M660*(1+N660),2)","v":72.78},72.78,145.56,{"$f":"IF(P660=\"\",\"\",O660/P660)","v":1}]
[null,"8.1.10","Tê Ø 3\", rosca \"BSP\"","***","pç",2,{"$f":"ROUND(M661,2)","v":92.73},{"$f":"ROUND(F661*G661,2)","v":185.46},{"$f":"ROUND(N661,4)","v":0.16500000000000001},{"$f":"IF(ROUND(O661,2)>P661,\"Reduzir Valor \",ROUND(O661,2))","v":108.03},{"$f":"IF(J661=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F661*J661,2))","v":216.06},"+",92.73,{"$f":"$N$3","v":0.16500000000000001},{"$f":"ROUND(M661*(1+N661),2)","v":108.03},108.03,216.06,{"$f":"IF(P661=\"\",\"\",O661/P661)","v":1}]
[null,"8.1.11","Flange com sextavado, Ø 3\", rosca \"BSP\"","***","pç",20,{"$f":"ROUND(M662,2)","v":73.319999999999993},{"$f":"ROUND(F662*G662,2)","v":1466.4},{"$f":"ROUND(N662,4)","v":0.16500000000000001},{"$f":"IF(ROUND(O662,2)>P662,\"Reduzir Valor \",ROUND(O662,2))","v":85.42},{"$f":"IF(J662=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F662*J662,2))","v":1708.4},"+",73.319999999999993,{"$f":"$N$3","v":0.16500000000000001},{"$f":"ROUND(M662*(1+N662),2)","v":85.42},85.42,1708.4,{"$f":"IF(P662=\"\",\"\",O662/P662)","v":1}]
[null,"8.1.12","Niple de redução 3\" x 2.1/2\"","***","pç",1,{"$f":"ROUND(M663,2)","v":74.81},{"$f":"ROUND(F663*G663,2)","v":74.81},{"$f":"ROUND(N663,4)","v":0.16500000000000001},{"$f":"IF(ROUND(O663,2)>P663,\"Reduzir Valor \",ROUND(O663,2))","v":87.15},{"$f":"IF(J663=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F663*J663,2))","v":87.15},"+",74.81,{"$f":"$N$3","v":0.16500000000000001},{"$f":"ROUND(M663*(1+N663),2)","v":87.15},87.15,87.15,{"$f":"IF(P663=\"\",\"\",O663/P663)","v":1}]
[null,"8.1.13","Tubo c/ pontas, Ø 3\", rosca \"BSP\", L=650 mm","***","pç",1,{"$f":"ROUND(M664,2)","v":40.590000000000003},{"$f":"ROUND(F664*G664,2)","v":40.590000000000003},{"$f":"ROUND(N664,4)","v":0.16500000000000001},{"$f":"IF(ROUND(O664,2)>P664,\"Reduzir Valor \",ROUND(O664,2))","v":47.29},{"$f":"IF(J664=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F664*J664,2))","v":47.29},"+",40.590000000000003,{"$f":"$N$3","v":0.16500000000000001},{"$f":"ROUND(M664*(1+N664),2)","v":47.29},47.29,47.29,{"$f":"IF(P664=\"\",\"\",O664/P664)","v":1}]
[]
[]
[]
[]
[null,"RAZÃO SOCIAL DO PROPONENTE:",null,null,null,"RESPONSÁVEL PROPONENTE:",null,null,null,"DATA"]
[null,"MUNICÍPIO: SÃO LOURENÇO DO SUL",null,null,null,"VI - BOOSTER"]
[null,"OBRA: ADUTORA / RESERVATÓRIO / REDE DE DISTRIBUIÇÃO"]
[null,"ITEM","DISCRIMINAÇÃO","CÓDIGO","UN","QTDE","CUSTO",null,"B.D.I. APLICADO","PREÇO",null,null,"CUSTO PROPOSTO","B.D.I.           (%)","PREÇO PROPOSTO","PREÇO MÁXIMO ADMISSÍVEL PARA ESTA LICITAÇÃO",null,"PERCENTUAL"]
[null,null,null,null,null,null,"(SEM B.D.I.)",null,null,"(COM B.D.I.)"]
[null,null,null,null,null,null,"UNITÁRIO","TOTAL",null,"UNITÁRIO","TOTAL",null,null,null,null,"UNITÁRIO","TOTAL"]
[]
[null,"8.2","Materiais em Aço"]
[null,"8.2.1","Gola + flange cego c/ orificio para sucção, PN10, DN500 + Tubão com flange e ponta cega, PN16, DN 500 x 80, L=2.000mm","***","pç",2,{"$f":"ROUND(M677,2)","v":10955},{"$f":"ROUND(F677*G677,2)","v":21910},{"$f":"ROUND(N677,4)","v":0.16500000000000001},{"$f":"IF(ROUND(O677,2)>P677,\"Reduzir Valor \",ROUND(O677,2))","v":12762.58},{"$f":"IF(J677=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F677*J677,2))","v":25525.16},"+",10955,{"$f":"$N$3","v":0.16500000000000001},{"$f":"ROUND(M677*(1+N677),2)","v":12762.58},12762.58,25525.16,{"$f":"IF(P677=\"\",\"\",O677/P677)","v":1}]
[]
[null,"8.3","Materiais em FºFº"]
[null,"8.3.1","Redução com flange, F°F°, PN16, DN150 x dn80","***","pç",2,{"$f":"ROUND(M680,2)","v":305.98},{"$f":"ROUND(F680*G680,2)","v":611.96},{"$f":"ROUND(N680,4)","v":0.16500000000000001},{"$f":"IF(ROUND(O680,2)>P680,\"Reduzir Valor \",ROUND(O680,2))","v":356.47},{"$f":"IF(J680=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F680*J680,2))","v":712.94},"+",305.98,{"$f":"$N$3","v":0.16500000000000001},{"$f":"ROUND(M680*(1+N680),2)","v":356.47},356.47,712.94,{"$f":"IF(P680=\"\",\"\",O680/P680)","v":1}]
[]
[null,"8.4","Válvulas"]
[null,"8.4.1","Válvula de retenção de fechamento rápido, com flanges, PN 16, DN 75","***","pç",2,{"$f":"ROUND(M683,2)","v":418.5},{"$f":"ROUND(F683*G683,2)","v":837},{"$f":"ROUND(N683,4)","v":0.16500000000000001},{"$f":"IF(ROUND(O683,2)>P683,\"Reduzir Valor \",ROUND(O683,2))","v":487.55},{"$f":"IF(J683=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F683*J683,2))","v":975.1},"+",418.5,{"$f":"$N$3","v":0.16500000000000001},{"$f":"ROUND(M683*(1+N683),2)","v":487.55},487.55,975.1,{"$f":"IF(P683=\"\",\"\",O683/P683)","v":1}]
[null,"8.4.2","Válvula de gaveta c/ flanges e cabeçote c/ cunha de borracha, PN 16, DN 50","***","pç",1,{"$f":"ROUND(M684,2)","v":385.7},{"$f":"ROUND(F684*G684,2)","v":385.7},{"$f":"ROUND(N684,4)","v":0.16500000000000001},{"$f":"IF(ROUND(O684,2)>P684,\"Reduzir Valor \",ROUND(O684,2))","v":449.34},{"$f":"IF(J684=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F684*J684,2))","v":449.34},"+",385.7,{"$f":"$N$3","v":0.16500000000000001},{"$f":"ROUND(M684*(1+N684),2)","v":449.34},449.34,449.34,{"$f":"IF(P684=\"\",\"\",O684/P684)","v":1}]
[null,"8.4.3","Válvula de gaveta c/ flanges e cabeçote c/ cunha de borracha, PN 16, DN 75","***","pç",5,{"$f":"ROUND(M685,2)","v":457.14},{"$f":"ROUND(F685*G685,2)","v":2285.6999999999998},{"$f":"ROUND(N685,4)","v":0.16500000000000001},{"$f":"IF(ROUND(O685,2)>P685,\"Reduzir Valor \",ROUND(O685,2))","v":532.57000000000005},{"$f":"IF(J685=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F685*J685,2))","v":2662.85},"+",457.14,{"$f":"$N$3","v":0.16500000000000001},{"$f":"ROUND(M685*(1+N685),2)","v":532.57000000000005},532.57000000000005,2662.85,{"$f":"IF(P685=\"\",\"\",O685/P685)","v":1}]
[null,"8.4.4","Ventosa Tríplice função, Ø2\", com flange","***","pç",1,{"$f":"ROUND(M686,2)","v":1149.97},{"$f":"ROUND(F686*G686,2)","v":1149.97},{"$f":"ROUND(N686,4)","v":0.16500000000000001},{"$f":"IF(ROUND(O686,2)>P686,\"Reduzir Valor \",ROUND(O686,2))","v":1339.72},{"$f":"IF(J686=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F686*J686,2))","v":1339.72},"+",1149.97,{"$f":"$N$3","v":0.16500000000000001},{"$f":"ROUND(M686*(1+N686),2)","v":1339.72},1339.72,1339.72,{"$f":"IF(P686=\"\",\"\",O686/P686)","v":1}]
[]
[null,"8.5","Bombas"]
[null,"8.5.1","Bomba submersa vertical, v=4,49 l/s, AMT=116,32 m.c.a., 11 cv, 3.450 rpm ","***","cj",2,{"$f":"ROUND(M689,2)","v":6777.76},{"$f":"ROUND(F689*G689,2)","v":13555.52},{"$f":"ROUND(N689,4)","v":0.16500000000000001},{"$f":"IF(ROUND(O689,2)>P689,\"Reduzir Valor \",ROUND(O689,2))","v":7896.09},{"$f":"IF(J689=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F689*J689,2))","v":15792.18},"+",6777.76,{"$f":"$N$3","v":0.16500000000000001},{"$f":"ROUND(M689*(1+N689),2)","v":7896.09},7896.09,15792.18,{"$f":"IF(P689=\"\",\"\",O689/P689)","v":1}]
[null,"8.5.2","Camisa de sucção","***","pç",2,{"$f":"ROUND(M690,2)","v":773.54},{"$f":"ROUND(F690*G690,2)","v":1547.08},{"$f":"ROUND(N690,4)","v":0.16500000000000001},{"$f":"IF(ROUND(O690,2)>P690,\"Reduzir Valor \",ROUND(O690,2))","v":901.17},{"$f":"IF(J690=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F690*J690,2))","v":1802.34},"+",773.54,{"$f":"$N$3","v":0.16500000000000001},{"$f":"ROUND(M690*(1+N690),2)","v":901.17},901.17,1802.34,{"$f":"IF(P690=\"\",\"\",O690/P690)","v":1}]
[]
[null,9,"INSTALAÇÕES DE PRODUÇÃO","15.00.00.00",0,null,{"$f":"ROUND(M692,2)","v":0},{"$f":"ROUND(F692*G692,2)","v":0},{"$f":"ROUND(N692,4)","v":0},{"$f":"IF(ROUND(O692,2)>P692,\"Reduzir Valor \",ROUND(O692,2))","v":0},{"$f":"IF(J692=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F692*J692,2))","v":0},"+",0,null,{"$f":"ROUND(M692*(1+N692),2)","v":0},"","",{"$f":"IF(P692=\"\",\"\",O692/P692)","v":""}]
[null,"9.1","Instalação e Montagem de Materiais em F°G° - CAP. VI","###","eq",1,{"$f":"ROUND(M693,2)","v":545.91999999999996},{"$f":"ROUND(F693*G693,2)","v":545.91999999999996},{"$f":"ROUND(N693,4)","v":0.24},{"$f":"IF(ROUND(O693,2)>P693,\"Reduzir Valor \",ROUND(O693,2))","v":676.94},{"$f":"IF(J693=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F693*J693,2))","v":676.94},"+",545.91999999999996,{"$f":"$N$2","v":0.24},{"$f":"ROUND(M693*(1+N693),2)","v":676.94},676.94,676.94,{"$f":"IF(P693=\"\",\"\",O693/P693)","v":1}]
[null,"9.2","Instalação e Montagem de Materiais em F°F° - CAP. VI","###","eq",1,{"$f":"ROUND(M694,2)","v":136.47999999999999},{"$f":"ROUND(F694*G694,2)","v":136.47999999999999},{"$f":"ROUND(N694,4)","v":0.24},{"$f":"IF(ROUND(O694,2)>P694,\"Reduzir Valor \",ROUND(O694,2))","v":169.24},{"$f":"IF(J694=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F694*J694,2))","v":169.24},"+",136.47999999999999,{"$f":"$N$2","v":0.24},{"$f":"ROUND(M694*(1+N694),2)","v":169.24},169.24,169.24,{"$f":"IF(P694=\"\",\"\",O694/P694)","v":1}]
[null,"9.3","Instalação e Montagem de Materiais em Aço - CAP VI","###","eq",1,{"$f":"ROUND(M695,2)","v":1228.32},{"$f":"ROUND(F695*G695,2)","v":1228.32},{"$f":"ROUND(N695,4)","v":0.24},{"$f":"IF(ROUND(O695,2)>P695,\"Reduzir Valor \",ROUND(O695,2))","v":1523.12},{"$f":"IF(J695=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F695*J695,2))","v":1523.12},"+",1228.32,{"$f":"$N$2","v":0.24},{"$f":"ROUND(M695*(1+N695),2)","v":1523.12},1523.12,1523.12,{"$f":"IF(P695=\"\",\"\",O695/P695)","v":1}]
[null,"9.4","Instalação e Montagem de Válvulas - CAP VI","###","eq",1,{"$f":"ROUND(M696,2)","v":272.95999999999998},{"$f":"ROUND(F696*G696,2)","v":272.95999999999998},{"$f":"ROUND(N696,4)","v":0.24},{"$f":"IF(ROUND(O696,2)>P696,\"Reduzir Valor \",ROUND(O696,2))","v":338.47},{"$f":"IF(J696=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F696*J696,2))","v":338.47},"+",272.95999999999998,{"$f":"$N$2","v":0.24},{"$f":"ROUND(M696*(1+N696),2)","v":338.47},338.47,338.47,{"$f":"IF(P696=\"\",\"\",O696/P696)","v":1}]
[null,"9.5","Instalação e Montagem de Grupo Motor Bomba - CAP VI","###","eq",1,{"$f":"ROUND(M697,2)","v":785.8},{"$f":"ROUND(F697*G697,2)","v":785.8},{"$f":"ROUND(N697,4)","v":0.24},{"$f":"IF(ROUND(O697,2)>P697,\"Reduzir Valor \",ROUND(O697,2))","v":974.39},{"$f":"IF(J697=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F697*J697,2))","v":974.39},"+",785.8,{"$f":"$N$2","v":0.24},{"$f":"ROUND(M697*(1+N697),2)","v":974.39},974.39,974.39,{"$f":"IF(P697=\"\",\"\",O697/P697)","v":1}]
[]
[]
[]
[]
[]
[]
[]
[null,"VI - BOOSTER",null,null,null,"TOTAL SEM B.D.I. ",null,{"$f":"SUM(H567:H703)","v":71168.41},"TOTAL COM B.D.I. ",null,{"$f":"SUM(K567:K703)","v":84707.34}]
[null,"RAZÃO SOCIAL DO PROPONENTE:",null,null,null,"RESPONSÁVEL PROPONENTE:",null,null,null,"DATA"]
[null,"MUNICÍPIO: SÃO LOURENÇO DO SUL",null,null,null,"VII - REDE DE DISTRIBUIÇÃO"]
[null,"OBRA: ADUTORA / RESERVATÓRIO / REDE DE DISTRIBUIÇÃO"]
[null,"ITEM","DISCRIMINAÇÃO","CÓDIGO","UN","QTDE","CUSTO",null,"B.D.I. APLICADO","PREÇO",null,null,"CUSTO PROPOSTO","B.D.I.           (%)","PREÇO PROPOSTO","PREÇO MÁXIMO ADMISSÍVEL PARA ESTA LICITAÇÃO",null,"PERCENTUAL"]
[null,null,null,null,null,null,"(SEM B.D.I.)",null,null,"(COM B.D.I.)"]
[null,null,null,null,null,null,"UNITÁRIO","TOTAL",null,"UNITÁRIO","TOTAL",null,null,null,null,"UNITÁRIO","TOTAL"]
[]
[null,1,"SERVIÇOS TÉCNICOS","02.00.00.00",0,null,{"$f":"ROUND(M713,2)","v":0},{"$f":"ROUND(F713*G713,2)","v":0},{"$f":"ROUND(N713,4)","v":0},{"$f":"IF(ROUND(O713,2)>P713,\"Reduzir Valor \",ROUND(O713,2))","v":0},{"$f":"IF(J713=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F713*J713,2))","v":0},"+",0,null,{"$f":"ROUND(M713*(1+N713),2)","v":0},"","",{"$f":"IF(P713=\"\",\"\",O713/P713)","v":""}]
[null,"1.1","Locação e Cadastro","02.04.00.00",0,null,{"$f":"ROUND(M714,2)","v":0},{"$f":"ROUND(F714*G714,2)","v":0},{"$f":"ROUND(N714,4)","v":0},{"$f":"IF(ROUND(O714,2)>P714,\"Reduzir Valor \",ROUND(O714,2))","v":0},{"$f":"IF(J714=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F714*J714,2))","v":0},"+",0,null,{"$f":"ROUND(M714*(1+N714),2)","v":0},"","",{"$f":"IF(P714=\"\",\"\",O714/P714)","v":""}]
[null,"1.1.1","Locação para obras de condutos forçados","02.04.01.10","m",3460,{"$f":"ROUND(M715,2)","v":0.36},{"$f":"ROUND(F715*G715,2)","v":1245.5999999999999},{"$f":"ROUND(N715,4)","v":0.24},{"$f":"IF(ROUND(O715,2)>P715,\"Reduzir Valor \",ROUND(O715,2))","v":0.45},{"$f":"IF(J715=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F715*J715,2))","v":1557},"+",0.36000000000000004,{"$f":"$N$2","v":0.24},{"$f":"ROUND(M715*(1+N715),2)","v":0.45},0.45,1557,{"$f":"IF(P715=\"\",\"\",O715/P715)","v":1}]
[null,"1.1.2","Cadastro e desenho para obras de condutos forçados","02.04.02.10","m",3460,{"$f":"ROUND(M716,2)","v":0.41},{"$f":"ROUND(F716*G716,2)","v":1418.6},{"$f":"ROUND(N716,4)","v":0.24},{"$f":"IF(ROUND(O716,2)>P716,\"Reduzir Valor \",ROUND(O716,2))","v":0.51},{"$f":"IF(J716=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F716*J716,2))","v":1764.6},"+",0.41000000000000003,{"$f":"$N$2","v":0.24},{"$f":"ROUND(M716*(1+N716),2)","v":0.51},0.51,1764.6,{"$f":"IF(P716=\"\",\"\",O716/P716)","v":1}]
[]
[null,2,"SERVIÇOS PRELIMINARES","03.00.00.00",0,null,{"$f":"ROUND(M718,2)","v":0},{"$f":"ROUND(F718*G718,2)","v":0},{"$f":"ROUND(N718,4)","v":0},{"$f":"IF(ROUND(O718,2)>P718,\"Reduzir Valor \",ROUND(O718,2))","v":0},{"$f":"IF(J718=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F718*J718,2))","v":0},"+",0,null,{"$f":"ROUND(M718*(1+N718),2)","v":0},"","",{"$f":"IF(P718=\"\",\"\",O718/P718)","v":""}]
[null,"2.1","Trânsito e Segurança","03.02.00.00",0,null,{"$f":"ROUND(M719,2)","v":0},{"$f":"ROUND(F719*G719,2)","v":0},{"$f":"ROUND(N719,4)","v":0},{"$f":"IF(ROUND(O719,2)>P719,\"Reduzir Valor \",ROUND(O719,2))","v":0},{"$f":"IF(J719=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F719*J719,2))","v":0},"+",0,null,{"$f":"ROUND(M719*(1+N719),2)","v":0},"","",{"$f":"IF(P719=\"\",\"\",O719/P719)","v":""}]
[null,"2.1.1","Sinalização com cavaletes, placas e cones","03.02.00.10","m",2434,{"$f":"ROUND(M720,2)","v":1},{"$f":"ROUND(F720*G720,2)","v":2434},{"$f":"ROUND(N720,4)","v":0.24},{"$f":"IF(ROUND(O720,2)>P720,\"Reduzir Valor \",ROUND(O720,2))","v":1.24},{"$f":"IF(J720=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F720*J720,2))","v":3018.16},"+",1,{"$f":"$N$2","v":0.24},{"$f":"ROUND(M720*(1+N720),2)","v":1.24},1.24,3018.16,{"$f":"IF(P720=\"\",\"\",O720/P720)","v":1}]
[null,"2.1.2","Sinalização luminosa com cavaletes, placas e cones","03.02.00.20","m",1056,{"$f":"ROUND(M721,2)","v":2.06},{"$f":"ROUND(F721*G721,2)","v":2175.36},{"$f":"ROUND(N721,4)","v":0.24},{"$f":"IF(ROUND(O721,2)>P721,\"Reduzir Valor \",ROUND(O721,2))","v":2.5499999999999998},{"$f":"IF(J721=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F721*J721,2))","v":2692.8},"+",2.06,{"$f":"$N$2","v":0.24},{"$f":"ROUND(M721*(1+N721),2)","v":2.5499999999999998},2.5499999999999998,2692.8,{"$f":"IF(P721=\"\",\"\",O721/P721)","v":1}]
[null,"2.1.3","Tela plástica (PVC/PEAD) laranja, para sinalização e isolamento, incluso estrutura de fixação","03.02.00.35","m",6920,{"$f":"ROUND(M722,2)","v":1.03},{"$f":"ROUND(F722*G722,2)","v":7127.6},{"$f":"ROUND(N722,4)","v":0.24},{"$f":"IF(ROUND(O722,2)>P722,\"Reduzir Valor \",ROUND(O722,2))","v":1.28},{"$f":"IF(J722=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F722*J722,2))","v":8857.6},"+",1.0300000000000002,{"$f":"$N$2","v":0.24},{"$f":"ROUND(M722*(1+N722),2)","v":1.28},1.28,8857.6,{"$f":"IF(P722=\"\",\"\",O722/P722)","v":1}]
[null,"2.1.4","Passadiço de aço, espessura 3/4\" - 2,00 x 1,00 m","03.02.00.50","un",18,{"$f":"ROUND(M723,2)","v":161.93},{"$f":"ROUND(F723*G723,2)","v":2914.74},{"$f":"ROUND(N723,4)","v":0.24},{"$f":"IF(ROUND(O723,2)>P723,\"Reduzir Valor \",ROUND(O723,2))","v":200.79},{"$f":"IF(J723=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F723*J723,2))","v":3614.22},"+",161.93,{"$f":"$N$2","v":0.24},{"$f":"ROUND(M723*(1+N723),2)","v":200.79},200.79,3614.22,{"$f":"IF(P723=\"\",\"\",O723/P723)","v":1}]
[null,"2.1.5","Instalações sanitárias móveis para obras lineares","03.02.00.60","m",3520,{"$f":"ROUND(M724,2)","v":0.45},{"$f":"ROUND(F724*G724,2)","v":1584},{"$f":"ROUND(N724,4)","v":0.24},{"$f":"IF(ROUND(O724,2)>P724,\"Reduzir Valor \",ROUND(O724,2))","v":0.56000000000000005},{"$f":"IF(J724=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F724*J724,2))","v":1971.2},"+",0.45,{"$f":"$N$2","v":0.24},{"$f":"ROUND(M724*(1+N724),2)","v":0.56000000000000005},0.56000000000000005,1971.2,{"$f":"IF(P724=\"\",\"\",O724/P724)","v":1}]
[]
[null,3,"MOVIMENTO DE SOLO","04.00.00.00",0,null,{"$f":"ROUND(M726,2)","v":0},{"$f":"ROUND(F726*G726,2)","v":0},{"$f":"ROUND(N726,4)","v":0},{"$f":"IF(ROUND(O726,2)>P726,\"Reduzir Valor \",ROUND(O726,2))","v":0},{"$f":"IF(J726=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F726*J726,2))","v":0},"+",0,null,{"$f":"ROUND(M726*(1+N726),2)","v":0},"","",{"$f":"IF(P726=\"\",\"\",O726/P726)","v":""}]
[null,"3.1","Escavação de Solo Valas","04.02.00.00",0,null,{"$f":"ROUND(M727,2)","v":0},{"$f":"ROUND(F727*G727,2)","v":0},{"$f":"ROUND(N727,4)","v":0},{"$f":"IF(ROUND(O727,2)>P727,\"Reduzir Valor \",ROUND(O727,2))","v":0},{"$f":"IF(J727=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F727*J727,2))","v":0},"+",0,null,{"$f":"ROUND(M727*(1+N727),2)","v":0},"","",{"$f":"IF(P727=\"\",\"\",O727/P727)","v":""}]
[null,"3.1.1","Escavação de valas mecânica, solo 0-2 m","04.02.02.42","m3",3979,{"$f":"ROUND(M728,2)","v":8.5500000000000007},{"$f":"ROUND(F728*G728,2)","v":34020.449999999997},{"$f":"ROUND(N728,4)","v":0.24},{"$f":"IF(ROUND(O728,2)>P728,\"Reduzir Valor \",ROUND(O728,2))","v":10.6},{"$f":"IF(J728=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F728*J728,2))","v":42177.4},"+",8.5499999999999989,{"$f":"$N$2","v":0.24},{"$f":"ROUND(M728*(1+N728),2)","v":10.6},10.6,42177.4,{"$f":"IF(P728=\"\",\"\",O728/P728)","v":1}]
[]
[null,"3.2","Aterro, Reaterro, Lastro, Espalhamento e Nivelamento","04.09.00.00",0,null,{"$f":"ROUND(M730,2)","v":0},{"$f":"ROUND(F730*G730,2)","v":0},{"$f":"ROUND(N730,4)","v":0},{"$f":"IF(ROUND(O730,2)>P730,\"Reduzir Valor \",ROUND(O730,2))","v":0},{"$f":"IF(J730=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F730*J730,2))","v":0},"+",0,null,{"$f":"ROUND(M730*(1+N730),2)","v":0},"","",{"$f":"IF(P730=\"\",\"\",O730/P730)","v":""}]
[null,"3.2.1","Reenchimento manual apiloado de vala","04.09.02.02","m3",1081,{"$f":"ROUND(M731,2)","v":18.64},{"$f":"ROUND(F731*G731,2)","v":20149.84},{"$f":"ROUND(N731,4)","v":0.24},{"$f":"IF(ROUND(O731,2)>P731,\"Reduzir Valor \",ROUND(O731,2))","v":23.11},{"$f":"IF(J731=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F731*J731,2))","v":24981.91},"+",18.64,{"$f":"$N$2","v":0.24},{"$f":"ROUND(M731*(1+N731),2)","v":23.11},23.11,24981.91,{"$f":"IF(P731=\"\",\"\",O731/P731)","v":1}]
[null,"3.2.2","Areia para aterro/reaterro (inclusive carga e descarga)","04.09.02.03","m3",1081,{"$f":"ROUND(M732,2)","v":53.44},{"$f":"ROUND(F732*G732,2)","v":57768.639999999999},{"$f":"ROUND(N732,4)","v":0.24},{"$f":"IF(ROUND(O732,2)>P732,\"Reduzir Valor \",ROUND(O732,2))","v":66.27},{"$f":"IF(J732=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F732*J732,2))","v":71637.87},"+",53.44,{"$f":"$N$2","v":0.24},{"$f":"ROUND(M732*(1+N732),2)","v":66.27},66.27,71637.87,{"$f":"IF(P732=\"\",\"\",O732/P732)","v":1}]
[null,"3.2.3","Reenchimento mecânico e compactação mecânica de vala, 0-2 m","04.09.02.22","m3",2163,{"$f":"ROUND(M733,2)","v":13.31},{"$f":"ROUND(F733*G733,2)","v":28789.53},{"$f":"ROUND(N733,4)","v":0.24},{"$f":"IF(ROUND(O733,2)>P733,\"Reduzir Valor \",ROUND(O733,2))","v":16.5},{"$f":"IF(J733=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F733*J733,2))","v":35689.5},"+",13.31,{"$f":"$N$2","v":0.24},{"$f":"ROUND(M733*(1+N733),2)","v":16.5},16.5,35689.5,{"$f":"IF(P733=\"\",\"\",O733/P733)","v":1}]
[null,"3.2.4","Lastro de areia - material, compactação, carga e descarga","04.09.03.01","m3",284,{"$f":"ROUND(M734,2)","v":107.79},{"$f":"ROUND(F734*G734,2)","v":30612.36},{"$f":"ROUND(N734,4)","v":0.24},{"$f":"IF(ROUND(O734,2)>P734,\"Reduzir Valor \",ROUND(O734,2))","v":133.66},{"$f":"IF(J734=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F734*J734,2))","v":37959.440000000002},"+",107.79,{"$f":"$N$2","v":0.24},{"$f":"ROUND(M734*(1+N734),2)","v":133.66},133.66,37959.440000000002,{"$f":"IF(P734=\"\",\"\",O734/P734)","v":1}]
[]
[null,"3.3","Carga, Transporte, Descarga","04.10.00.00",0,null,{"$f":"ROUND(M736,2)","v":0},{"$f":"ROUND(F736*G736,2)","v":0},{"$f":"ROUND(N736,4)","v":0},{"$f":"IF(ROUND(O736,2)>P736,\"Reduzir Valor \",ROUND(O736,2))","v":0},{"$f":"IF(J736=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F736*J736,2))","v":0},"+",0,null,{"$f":"ROUND(M736*(1+N736),2)","v":0},"","",{"$f":"IF(P736=\"\",\"\",O736/P736)","v":""}]
[null,"3.3.1","Transporte de solo para empréstimo até 30km","04.10.01.38","m3xkm",22250,{"$f":"ROUND(M737,2)","v":1.36},{"$f":"ROUND(F737*G737,2)","v":30260},{"$f":"ROUND(N737,4)","v":0.24},{"$f":"IF(ROUND(O737,2)>P737,\"Reduzir Valor \",ROUND(O737,2))","v":1.69},{"$f":"IF(J737=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F737*J737,2))","v":37602.5},"+",1.36,{"$f":"$N$2","v":0.24},{"$f":"ROUND(M737*(1+N737),2)","v":1.69},1.69,37602.5,{"$f":"IF(P737=\"\",\"\",O737/P737)","v":1}]
[null,"3.3.2","Carga e descarga de solo para bota-fora","04.10.02.01","m3",1817,{"$f":"ROUND(M738,2)","v":4.38},{"$f":"ROUND(F738*G738,2)","v":7958.46},{"$f":"ROUND(N738,4)","v":0.24},{"$f":"IF(ROUND(O738,2)>P738,\"Reduzir Valor \",ROUND(O738,2))","v":5.43},{"$f":"IF(J738=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F738*J738,2))","v":9866.31},"+",4.38,{"$f":"$N$2","v":0.24},{"$f":"ROUND(M738*(1+N738),2)","v":5.43},5.43,9866.31,{"$f":"IF(P738=\"\",\"\",O738/P738)","v":1}]
[null,"3.3.3","Transporte de solos para bota-fora - 10 km","04.10.02.20","m3",1817,{"$f":"ROUND(M739,2)","v":13.62},{"$f":"ROUND(F739*G739,2)","v":24747.54},{"$f":"ROUND(N739,4)","v":0.24},{"$f":"IF(ROUND(O739,2)>P739,\"Reduzir Valor \",ROUND(O739,2))","v":16.89},{"$f":"IF(J739=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F739*J739,2))","v":30689.13},"+",13.62,{"$f":"$N$2","v":0.24},{"$f":"ROUND(M739*(1+N739),2)","v":16.89},16.89,30689.13,{"$f":"IF(P739=\"\",\"\",O739/P739)","v":1}]
[]
[]
[]
[null,"RAZÃO SOCIAL DO PROPONENTE:",null,null,null,"RESPONSÁVEL PROPONENTE:",null,null,null,"DATA"]
[null,"MUNICÍPIO: SÃO LOURENÇO DO SUL",null,null,null,"VII - REDE DE DISTRIBUIÇÃO"]
[null,"OBRA: ADUTORA / RESERVATÓRIO / REDE DE DISTRIBUIÇÃO"]
[null,"ITEM","DISCRIMINAÇÃO","CÓDIGO","UN","QTDE","CUSTO",null,"B.D.I. APLICADO","PREÇO",null,null,"CUSTO PROPOSTO","B.D.I.           (%)","PREÇO PROPOSTO","PREÇO MÁXIMO ADMISSÍVEL PARA ESTA LICITAÇÃO",null,"PERCENTUAL"]
[null,null,null,null,null,null,"(SEM B.D.I.)",null,null,"(COM B.D.I.)"]
[null,null,null,null,null,null,"UNITÁRIO","TOTAL",null,"UNITÁRIO","TOTAL",null,null,null,null,"UNITÁRIO","TOTAL"]
[]
[null,4,"ESCORAMENTO","05.00.00.00",0,null,{"$f":"ROUND(M750,2)","v":0},{"$f":"ROUND(F750*G750,2)","v":0},{"$f":"ROUND(N750,4)","v":0},{"$f":"IF(ROUND(O750,2)>P750,\"Reduzir Valor \",ROUND(O750,2))","v":0},{"$f":"IF(J750=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F750*J750,2))","v":0},"+",0,null,{"$f":"ROUND(M750*(1+N750),2)","v":0},"","",{"$f":"IF(P750=\"\",\"\",O750/P750)","v":""}]
[null,"4.1","Escoramento Metálico","05.02.00.00",0,null,{"$f":"ROUND(M751,2)","v":0},{"$f":"ROUND(F751*G751,2)","v":0},{"$f":"ROUND(N751,4)","v":0},{"$f":"IF(ROUND(O751,2)>P751,\"Reduzir Valor \",ROUND(O751,2))","v":0},{"$f":"IF(J751=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F751*J751,2))","v":0},"+",0,null,{"$f":"ROUND(M751*(1+N751),2)","v":0},"","",{"$f":"IF(P751=\"\",\"\",O751/P751)","v":""}]
[null,"4.1.1","Escoramento continuo metálico, blindagem leve, valas até 2 m","05.02.00.40","m2",9654,{"$f":"ROUND(M752,2)","v":21.08},{"$f":"ROUND(F752*G752,2)","v":203506.32},{"$f":"ROUND(N752,4)","v":0.24},{"$f":"IF(ROUND(O752,2)>P752,\"Reduzir Valor \",ROUND(O752,2))","v":26.14},{"$f":"IF(J752=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F752*J752,2))","v":252355.56},"+",21.08,{"$f":"$N$2","v":0.24},{"$f":"ROUND(M752*(1+N752),2)","v":26.14},26.14,252355.56,{"$f":"IF(P752=\"\",\"\",O752/P752)","v":1}]
[]
[null,5,"ESGOTAMENTO","06.00.00.00",0,null,{"$f":"ROUND(M754,2)","v":0},{"$f":"ROUND(F754*G754,2)","v":0},{"$f":"ROUND(N754,4)","v":0},{"$f":"IF(ROUND(O754,2)>P754,\"Reduzir Valor \",ROUND(O754,2))","v":0},{"$f":"IF(J754=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F754*J754,2))","v":0},"+",0,null,{"$f":"ROUND(M754*(1+N754),2)","v":0},"","",{"$f":"IF(P754=\"\",\"\",O754/P754)","v":""}]
[null,"5.1","Esgotamento com Bombas","06.01.00.00",0,null,{"$f":"ROUND(M755,2)","v":0},{"$f":"ROUND(F755*G755,2)","v":0},{"$f":"ROUND(N755,4)","v":0},{"$f":"IF(ROUND(O755,2)>P755,\"Reduzir Valor \",ROUND(O755,2))","v":0},{"$f":"IF(J755=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F755*J755,2))","v":0},"+",0,null,{"$f":"ROUND(M755*(1+N755),2)","v":0},"","",{"$f":"IF(P755=\"\",\"\",O755/P755)","v":""}]
[null,"5.1.1","Esgotamento com bomba auto-escorvante 3,5 HP, a gasolina","06.01.00.10","h",497,{"$f":"ROUND(M756,2)","v":7.82},{"$f":"ROUND(F756*G756,2)","v":3886.54},{"$f":"ROUND(N756,4)","v":0.24},{"$f":"IF(ROUND(O756,2)>P756,\"Reduzir Valor \",ROUND(O756,2))","v":9.6999999999999993},{"$f":"IF(J756=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F756*J756,2))","v":4820.8999999999996},"+",7.82,{"$f":"$N$2","v":0.24},{"$f":"ROUND(M756*(1+N756),2)","v":9.6999999999999993},9.6999999999999993,4820.8999999999996,{"$f":"IF(P756=\"\",\"\",O756/P756)","v":1}]
[]
[null,6,"ASSENTAMENTO, CARGA, DESCARGA E TRANSPORTE","09.00.00.00",0,null,{"$f":"ROUND(M758,2)","v":0},{"$f":"ROUND(F758*G758,2)","v":0},{"$f":"ROUND(N758,4)","v":0},{"$f":"IF(ROUND(O758,2)>P758,\"Reduzir Valor \",ROUND(O758,2))","v":0},{"$f":"IF(J758=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F758*J758,2))","v":0},"+",0,null,{"$f":"ROUND(M758*(1+N758),2)","v":0},"","",{"$f":"IF(P758=\"\",\"\",O758/P758)","v":""}]
[null,"6.1","Assentamento, Carga, Descarga e Transporte de Tubulação","09.01.00.00",0,null,{"$f":"ROUND(M759,2)","v":0},{"$f":"ROUND(F759*G759,2)","v":0},{"$f":"ROUND(N759,4)","v":0},{"$f":"IF(ROUND(O759,2)>P759,\"Reduzir Valor \",ROUND(O759,2))","v":0},{"$f":"IF(J759=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F759*J759,2))","v":0},"+",0,null,{"$f":"ROUND(M759*(1+N759),2)","v":0},"","",{"$f":"IF(P759=\"\",\"\",O759/P759)","v":""}]
[null,"6.1.1","Assentamento, carga, descarga e transporte de tubos de ferro fundido DN 100","09.01.02.03","m",15,{"$f":"ROUND(M760,2)","v":4.87},{"$f":"ROUND(F760*G760,2)","v":73.05},{"$f":"ROUND(N760,4)","v":0.24},{"$f":"IF(ROUND(O760,2)>P760,\"Reduzir Valor \",ROUND(O760,2))","v":6.04},{"$f":"IF(J760=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F760*J760,2))","v":90.6},"+",4.87,{"$f":"$N$2","v":0.24},{"$f":"ROUND(M760*(1+N760),2)","v":6.04},6.04,90.6,{"$f":"IF(P760=\"\",\"\",O760/P760)","v":1}]
[null,"6.1.2","Assentamento, carga, descarga e transporte de tubos de PVC DN 50","09.01.05.01","m",1769,{"$f":"ROUND(M761,2)","v":2.73},{"$f":"ROUND(F761*G761,2)","v":4829.37},{"$f":"ROUND(N761,4)","v":0.24},{"$f":"IF(ROUND(O761,2)>P761,\"Reduzir Valor \",ROUND(O761,2))","v":3.39},{"$f":"IF(J761=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F761*J761,2))","v":5996.91},"+",2.7299999999999995,{"$f":"$N$2","v":0.24},{"$f":"ROUND(M761*(1+N761),2)","v":3.39},3.39,5996.91,{"$f":"IF(P761=\"\",\"\",O761/P761)","v":1}]
[null,"6.1.3","Assentamento, carga, descarga e transporte de tubos de PVC DN 100","09.01.05.03","m",1676,{"$f":"ROUND(M762,2)","v":3.74},{"$f":"ROUND(F762*G762,2)","v":6268.24},{"$f":"ROUND(N762,4)","v":0.24},{"$f":"IF(ROUND(O762,2)>P762,\"Reduzir Valor \",ROUND(O762,2))","v":4.6399999999999997},{"$f":"IF(J762=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F762*J762,2))","v":7776.64},"+",3.7399999999999998,{"$f":"$N$2","v":0.24},{"$f":"ROUND(M762*(1+N762),2)","v":4.6399999999999997},4.6399999999999997,7776.64,{"$f":"IF(P762=\"\",\"\",O762/P762)","v":1}]
[]
[null,7,"PAVIMENTAÇÃO","10.00.00.00",0,null,{"$f":"ROUND(M764,2)","v":0},{"$f":"ROUND(F764*G764,2)","v":0},{"$f":"ROUND(N764,4)","v":0},{"$f":"IF(ROUND(O764,2)>P764,\"Reduzir Valor \",ROUND(O764,2))","v":0},{"$f":"IF(J764=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F764*J764,2))","v":0},"+",0,null,{"$f":"ROUND(M764*(1+N764),2)","v":0},"","",{"$f":"IF(P764=\"\",\"\",O764/P764)","v":""}]
[null,"7.1","Recomposição de Pavimentos, Guias e Sarjetas","10.02.00.00",0,null,{"$f":"ROUND(M765,2)","v":0},{"$f":"ROUND(F765*G765,2)","v":0},{"$f":"ROUND(N765,4)","v":0},{"$f":"IF(ROUND(O765,2)>P765,\"Reduzir Valor \",ROUND(O765,2))","v":0},{"$f":"IF(J765=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F765*J765,2))","v":0},"+",0,null,{"$f":"ROUND(M765*(1+N765),2)","v":0},"","",{"$f":"IF(P765=\"\",\"\",O765/P765)","v":""}]
[null,"7.1.1","Recomposição de pavimento de saibro","10.02.00.01","m2",2842,{"$f":"ROUND(M766,2)","v":9.74},{"$f":"ROUND(F766*G766,2)","v":27681.08},{"$f":"ROUND(N766,4)","v":0.24},{"$f":"IF(ROUND(O766,2)>P766,\"Reduzir Valor \",ROUND(O766,2))","v":12.08},{"$f":"IF(J766=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F766*J766,2))","v":34331.360000000001},"+",9.74,{"$f":"$N$2","v":0.24},{"$f":"ROUND(M766*(1+N766),2)","v":12.08},12.08,34331.360000000001,{"$f":"IF(P766=\"\",\"\",O766/P766)","v":1}]
[]
[null,8,"FORNECIMENTO DE MATERIAIS","18.00.00.00",0,null,{"$f":"ROUND(M768,2)","v":0},{"$f":"ROUND(F768*G768,2)","v":0},{"$f":"ROUND(N768,4)","v":0},{"$f":"IF(ROUND(O768,2)>P768,\"Reduzir Valor \",ROUND(O768,2))","v":0},{"$f":"IF(J768=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F768*J768,2))","v":0},"+",0,null,{"$f":"ROUND(M768*(1+N768),2)","v":0},"","",{"$f":"IF(P768=\"\",\"\",O768/P768)","v":""}]
[null,"8.1","Tubos e Peças de PVC PBA","18.02.00.00",0,null,{"$f":"ROUND(M769,2)","v":0},{"$f":"ROUND(F769*G769,2)","v":0},{"$f":"ROUND(N769,4)","v":0},{"$f":"IF(ROUND(O769,2)>P769,\"Reduzir Valor \",ROUND(O769,2))","v":0},{"$f":"IF(J769=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F769*J769,2))","v":0},"+",0,null,{"$f":"ROUND(M769*(1+N769),2)","v":0},"","",{"$f":"IF(P769=\"\",\"\",O769/P769)","v":""}]
[null,"8.1.1","Tubo de PVC PBA, classe 15, JEI/JERI, DN 50 / DE 60, L=6m","18.02.01.05","br",279,{"$f":"ROUND(M770,2)","v":85.6},{"$f":"ROUND(F770*G770,2)","v":23882.400000000001},{"$f":"ROUND(N770,4)","v":0.16500000000000001},{"$f":"IF(ROUND(O770,2)>P770,\"Reduzir Valor \",ROUND(O770,2))","v":99.72},{"$f":"IF(J770=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F770*J770,2))","v":27821.88},"+",85.6,{"$f":"$N$3","v":0.16500000000000001},{"$f":"ROUND(M770*(1+N770),2)","v":99.72},99.72,27821.88,{"$f":"IF(P770=\"\",\"\",O770/P770)","v":1}]
[null,"8.1.2","Tubo de PVC PBA, classe 15, JEI/JERI, DN 100 / DE 110, L=6m","18.02.01.10","br",276,{"$f":"ROUND(M771,2)","v":286.37},{"$f":"ROUND(F771*G771,2)","v":79038.12},{"$f":"ROUND(N771,4)","v":0.16500000000000001},{"$f":"IF(ROUND(O771,2)>P771,\"Reduzir Valor \",ROUND(O771,2))","v":333.62},{"$f":"IF(J771=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F771*J771,2))","v":92079.12},"+",286.37,{"$f":"$N$3","v":0.16500000000000001},{"$f":"ROUND(M771*(1+N771),2)","v":333.62},333.62,92079.12,{"$f":"IF(P771=\"\",\"\",O771/P771)","v":1}]
[]
[null,"8.2","Materiais em FºFº"]
[null,"8.2.1","Curva 22º30' em F°F° com bolsas JE para PVC-PBA DN 100","***","pç",6,{"$f":"ROUND(M774,2)","v":151.97999999999999},{"$f":"ROUND(F774*G774,2)","v":911.88},{"$f":"ROUND(N774,4)","v":0.16500000000000001},{"$f":"IF(ROUND(O774,2)>P774,\"Reduzir Valor \",ROUND(O774,2))","v":177.06},{"$f":"IF(J774=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F774*J774,2))","v":1062.3599999999999},"+",151.97999999999999,{"$f":"$N$3","v":0.16500000000000001},{"$f":"ROUND(M774*(1+N774),2)","v":177.06},177.06,1062.3599999999999,{"$f":"IF(P774=\"\",\"\",O774/P774)","v":1}]
[null,"8.2.2","Curva 90º em F°F° com bolsas JE para PVC-PBA DN 100","***","pç",1,{"$f":"ROUND(M775,2)","v":144},{"$f":"ROUND(F775*G775,2)","v":144},{"$f":"ROUND(N775,4)","v":0.16500000000000001},{"$f":"IF(ROUND(O775,2)>P775,\"Reduzir Valor \",ROUND(O775,2))","v":167.76},{"$f":"IF(J775=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F775*J775,2))","v":167.76},"+",144,{"$f":"$N$3","v":0.16500000000000001},{"$f":"ROUND(M775*(1+N775),2)","v":167.76},167.76,167.76,{"$f":"IF(P775=\"\",\"\",O775/P775)","v":1}]
[null,"8.2.3","Curva 22º30' em F°F° com bolsas JE para PVC-PBA DN 50","***","pç",3,{"$f":"ROUND(M776,2)","v":79.05},{"$f":"ROUND(F776*G776,2)","v":237.15},{"$f":"ROUND(N776,4)","v":0.16500000000000001},{"$f":"IF(ROUND(O776,2)>P776,\"Reduzir Valor \",ROUND(O776,2))","v":92.09},{"$f":"IF(J776=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F776*J776,2))","v":276.27},"+",79.05,{"$f":"$N$3","v":0.16500000000000001},{"$f":"ROUND(M776*(1+N776),2)","v":92.09},92.09,276.27,{"$f":"IF(P776=\"\",\"\",O776/P776)","v":1}]
[null,"8.2.4","CAP de F°F° para PVC-PBA DN 50","***","pç",8,{"$f":"ROUND(M777,2)","v":46.12},{"$f":"ROUND(F777*G777,2)","v":368.96},{"$f":"ROUND(N777,4)","v":0.16500000000000001},{"$f":"IF(ROUND(O777,2)>P777,\"Reduzir Valor \",ROUND(O777,2))","v":53.73},{"$f":"IF(J777=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F777*J777,2))","v":429.84},"+",46.12,{"$f":"$N$3","v":0.16500000000000001},{"$f":"ROUND(M777*(1+N777),2)","v":53.73},53.73,429.84,{"$f":"IF(P777=\"\",\"\",O777/P777)","v":1}]
[]
[]
[null,"RAZÃO SOCIAL DO PROPONENTE:",null,null,null,"RESPONSÁVEL PROPONENTE:",null,null,null,"DATA"]
[null,"MUNICÍPIO: SÃO LOURENÇO DO SUL",null,null,null,"VII - REDE DE DISTRIBUIÇÃO"]
[null,"OBRA: ADUTORA / RESERVATÓRIO / REDE DE DISTRIBUIÇÃO"]
[null,"ITEM","DISCRIMINAÇÃO","CÓDIGO","UN","QTDE","CUSTO",null,"B.D.I. APLICADO","PREÇO",null,null,"CUSTO PROPOSTO","B.D.I.           (%)","PREÇO PROPOSTO","PREÇO MÁXIMO ADMISSÍVEL PARA ESTA LICITAÇÃO",null,"PERCENTUAL"]
[null,null,null,null,null,null,"(SEM B.D.I.)",null,null,"(COM B.D.I.)"]
[null,null,null,null,null,null,"UNITÁRIO","TOTAL",null,"UNITÁRIO","TOTAL",null,null,null,null,"UNITÁRIO","TOTAL"]
[]
[null,"8.2.5","Tê com bolsas em F°F° JE DN150","***","pç",1,{"$f":"ROUND(M787,2)","v":314.24},{"$f":"ROUND(F787*G787,2)","v":314.24},{"$f":"ROUND(N787,4)","v":0.16500000000000001},{"$f":"IF(ROUND(O787,2)>P787,\"Reduzir Valor \",ROUND(O787,2))","v":366.09},{"$f":"IF(J787=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F787*J787,2))","v":366.09},"+",314.24,{"$f":"$N$3","v":0.16500000000000001},{"$f":"ROUND(M787*(1+N787),2)","v":366.09},366.09,366.09,{"$f":"IF(P787=\"\",\"\",O787/P787)","v":1}]
[null,"8.2.6","Adaptador F°F° - PVC-PBA DB 150 x 100","***","pç",1,{"$f":"ROUND(M788,2)","v":146.56},{"$f":"ROUND(F788*G788,2)","v":146.56},{"$f":"ROUND(N788,4)","v":0.16500000000000001},{"$f":"IF(ROUND(O788,2)>P788,\"Reduzir Valor \",ROUND(O788,2))","v":170.74},{"$f":"IF(J788=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F788*J788,2))","v":170.74},"+",146.56,{"$f":"$N$3","v":0.16500000000000001},{"$f":"ROUND(M788*(1+N788),2)","v":170.74},170.74,170.74,{"$f":"IF(P788=\"\",\"\",O788/P788)","v":1}]
[null,"8.2.7","Tê com bolsas, em F°F°, JE para PVC PBA DN 100 x 100","***","pç",5,{"$f":"ROUND(M789,2)","v":221.93},{"$f":"ROUND(F789*G789,2)","v":1109.6500000000001},{"$f":"ROUND(N789,4)","v":0.16500000000000001},{"$f":"IF(ROUND(O789,2)>P789,\"Reduzir Valor \",ROUND(O789,2))","v":258.55},{"$f":"IF(J789=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F789*J789,2))","v":1292.75},"+",221.93,{"$f":"$N$3","v":0.16500000000000001},{"$f":"ROUND(M789*(1+N789),2)","v":258.55},258.55,1292.75,{"$f":"IF(P789=\"\",\"\",O789/P789)","v":1}]
[null,"8.2.8","Redução F°F° para PVC PBA DN 100 x 50","***","pç",6,{"$f":"ROUND(M790,2)","v":77.209999999999994},{"$f":"ROUND(F790*G790,2)","v":463.26},{"$f":"ROUND(N790,4)","v":0.16500000000000001},{"$f":"IF(ROUND(O790,2)>P790,\"Reduzir Valor \",ROUND(O790,2))","v":89.95},{"$f":"IF(J790=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F790*J790,2))","v":539.70000000000005},"+",77.209999999999994,{"$f":"$N$3","v":0.16500000000000001},{"$f":"ROUND(M790*(1+N790),2)","v":89.95},89.95,539.70000000000005,{"$f":"IF(P790=\"\",\"\",O790/P790)","v":1}]
[null,"8.2.9","Tê com bolsas em F°F° JE para PVC PBA - DN 50x50","***","pç",2,{"$f":"ROUND(M791,2)","v":116.5},{"$f":"ROUND(F791*G791,2)","v":233},{"$f":"ROUND(N791,4)","v":0.16500000000000001},{"$f":"IF(ROUND(O791,2)>P791,\"Reduzir Valor \",ROUND(O791,2))","v":135.72},{"$f":"IF(J791=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F791*J791,2))","v":271.44},"+",116.5,{"$f":"$N$3","v":0.16500000000000001},{"$f":"ROUND(M791*(1+N791),2)","v":135.72},135.72,271.44,{"$f":"IF(P791=\"\",\"\",O791/P791)","v":1}]
[null,"8.2.10","Adaptador F°F° - PVC-PBA DB 100 x 100","***","pç",2,{"$f":"ROUND(M792,2)","v":110.43},{"$f":"ROUND(F792*G792,2)","v":220.86},{"$f":"ROUND(N792,4)","v":0.16500000000000001},{"$f":"IF(ROUND(O792,2)>P792,\"Reduzir Valor \",ROUND(O792,2))","v":128.65},{"$f":"IF(J792=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F792*J792,2))","v":257.3},"+",110.43,{"$f":"$N$3","v":0.16500000000000001},{"$f":"ROUND(M792*(1+N792),2)","v":128.65},128.65,257.3,{"$f":"IF(P792=\"\",\"\",O792/P792)","v":1}]
[null,"8.2.11","Curva 45° em F°F° com bolsas JE DN100","***","pç",2,{"$f":"ROUND(M793,2)","v":140.6},{"$f":"ROUND(F793*G793,2)","v":281.2},{"$f":"ROUND(N793,4)","v":0.16500000000000001},{"$f":"IF(ROUND(O793,2)>P793,\"Reduzir Valor \",ROUND(O793,2))","v":163.80000000000001},{"$f":"IF(J793=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F793*J793,2))","v":327.60000000000002},"+",140.6,{"$f":"$N$3","v":0.16500000000000001},{"$f":"ROUND(M793*(1+N793),2)","v":163.80000000000001},163.80000000000001,327.60000000000002,{"$f":"IF(P793=\"\",\"\",O793/P793)","v":1}]
[null,"8.2.12","Tubo em F°F° com flange PN10 e ponta DN100, L=1,5m","***","pç",2,{"$f":"ROUND(M794,2)","v":884.96},{"$f":"ROUND(F794*G794,2)","v":1769.92},{"$f":"ROUND(N794,4)","v":0.16500000000000001},{"$f":"IF(ROUND(O794,2)>P794,\"Reduzir Valor \",ROUND(O794,2))","v":1030.98},{"$f":"IF(J794=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F794*J794,2))","v":2061.96},"+",884.96,{"$f":"$N$3","v":0.16500000000000001},{"$f":"ROUND(M794*(1+N794),2)","v":1030.98},1030.98,2061.96,{"$f":"IF(P794=\"\",\"\",O794/P794)","v":1}]
[null,"8.2.13","Curva 45° F°F° com flanges PN10, DN100","***","pç",2,{"$f":"ROUND(M795,2)","v":218},{"$f":"ROUND(F795*G795,2)","v":436},{"$f":"ROUND(N795,4)","v":0.16500000000000001},{"$f":"IF(ROUND(O795,2)>P795,\"Reduzir Valor \",ROUND(O795,2))","v":253.97},{"$f":"IF(J795=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F795*J795,2))","v":507.94},"+",218,{"$f":"$N$3","v":0.16500000000000001},{"$f":"ROUND(M795*(1+N795),2)","v":253.97},253.97,507.94,{"$f":"IF(P795=\"\",\"\",O795/P795)","v":1}]
[null,"8.2.14","Tubo em F°F° com flanges PN10, DN100, L=5,80m","***","pç",2,{"$f":"ROUND(M796,2)","v":2218.16},{"$f":"ROUND(F796*G796,2)","v":4436.32},{"$f":"ROUND(N796,4)","v":0.16500000000000001},{"$f":"IF(ROUND(O796,2)>P796,\"Reduzir Valor \",ROUND(O796,2))","v":2584.16},{"$f":"IF(J796=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F796*J796,2))","v":5168.32},"+",2218.16,{"$f":"$N$3","v":0.16500000000000001},{"$f":"ROUND(M796*(1+N796),2)","v":2584.16},2584.16,5168.32,{"$f":"IF(P796=\"\",\"\",O796/P796)","v":1}]
[]
[null,"8.3","Materiais em Ferro"]
[null,"8.3.1","Abraçadeira de ferro #1/4\" para tubo DN150, fixada com vergalhão de aço com rosca 1\" e proteção de borracha","***","pç",4,{"$f":"ROUND(M799,2)","v":297.5},{"$f":"ROUND(F799*G799,2)","v":1190},{"$f":"ROUND(N799,4)","v":0.16500000000000001},{"$f":"IF(ROUND(O799,2)>P799,\"Reduzir Valor \",ROUND(O799,2))","v":346.59},{"$f":"IF(J799=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F799*J799,2))","v":1386.36},"+",297.5,{"$f":"$N$3","v":0.16500000000000001},{"$f":"ROUND(M799*(1+N799),2)","v":346.59},346.59,1386.36,{"$f":"IF(P799=\"\",\"\",O799/P799)","v":1}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"VII - REDE DE DISTRIBUIÇÃO",null,null,null,"TOTAL SEM B.D.I. ",null,{"$f":"SUM(H715:H814)","v":614634.84},"TOTAL COM B.D.I. ",null,{"$f":"SUM(K715:K814)","v":753639.03999999969}]
[null,"RAZÃO SOCIAL DO PROPONENTE:",null,null,null,"RESPONSÁVEL PROPONENTE:",null,null,null,"DATA"]
[null,"MUNICÍPIO: SÃO LOURENÇO DO SUL",null,null,null,"VIII - VÁLVULA REDUTORA DE PRESSÃO"]
[null,"OBRA: ADUTORA / RESERVATÓRIO / REDE DE DISTRIBUIÇÃO"]
[null,"ITEM","DISCRIMINAÇÃO","CÓDIGO","UN","QTDE","CUSTO",null,"B.D.I. APLICADO","PREÇO",null,null,"CUSTO PROPOSTO","B.D.I.           (%)","PREÇO PROPOSTO","PREÇO MÁXIMO ADMISSÍVEL PARA ESTA LICITAÇÃO",null,"PERCENTUAL"]
[null,null,null,null,null,null,"(SEM B.D.I.)",null,null,"(COM B.D.I.)"]
[null,null,null,null,null,null,"UNITÁRIO","TOTAL",null,"UNITÁRIO","TOTAL",null,null,null,null,"UNITÁRIO","TOTAL"]
[]
[null,1,"SERVIÇOS TÉCNICOS","02.00.00.00",0,null,{"$f":"ROUND(M824,2)","v":0},{"$f":"ROUND(F824*G824,2)","v":0},{"$f":"ROUND(N824,4)","v":0},{"$f":"IF(ROUND(O824,2)>P824,\"Reduzir Valor \",ROUND(O824,2))","v":0},{"$f":"IF(J824=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F824*J824,2))","v":0},"+",0,null,{"$f":"ROUND(M824*(1+N824),2)","v":0},"","",{"$f":"IF(P824=\"\",\"\",O824/P824)","v":""}]
[null,"1.1","Locação e Cadastro","02.04.00.00",0,null,{"$f":"ROUND(M825,2)","v":0},{"$f":"ROUND(F825*G825,2)","v":0},{"$f":"ROUND(N825,4)","v":0},{"$f":"IF(ROUND(O825,2)>P825,\"Reduzir Valor \",ROUND(O825,2))","v":0},{"$f":"IF(J825=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F825*J825,2))","v":0},"+",0,null,{"$f":"ROUND(M825*(1+N825),2)","v":0},"","",{"$f":"IF(P825=\"\",\"\",O825/P825)","v":""}]
[null,"1.1.1","Locação e nivelamento de obras localizadas","02.04.01.40","m2",3,{"$f":"ROUND(M826,2)","v":5.43},{"$f":"ROUND(F826*G826,2)","v":16.29},{"$f":"ROUND(N826,4)","v":0.24},{"$f":"IF(ROUND(O826,2)>P826,\"Reduzir Valor \",ROUND(O826,2))","v":6.73},{"$f":"IF(J826=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F826*J826,2))","v":20.190000000000001},"+",5.4300000000000006,{"$f":"$N$2","v":0.24},{"$f":"ROUND(M826*(1+N826),2)","v":6.73},6.73,20.190000000000001,{"$f":"IF(P826=\"\",\"\",O826/P826)","v":1}]
[]
[null,2,"MOVIMENTO DE SOLO","04.00.00.00",0,null,{"$f":"ROUND(M828,2)","v":0},{"$f":"ROUND(F828*G828,2)","v":0},{"$f":"ROUND(N828,4)","v":0},{"$f":"IF(ROUND(O828,2)>P828,\"Reduzir Valor \",ROUND(O828,2))","v":0},{"$f":"IF(J828=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F828*J828,2))","v":0},"+",0,null,{"$f":"ROUND(M828*(1+N828),2)","v":0},"","",{"$f":"IF(P828=\"\",\"\",O828/P828)","v":""}]
[null,"2.1","Escavação de Solo Localizada","04.01.00.00",0,null,{"$f":"ROUND(M829,2)","v":0},{"$f":"ROUND(F829*G829,2)","v":0},{"$f":"ROUND(N829,4)","v":0},{"$f":"IF(ROUND(O829,2)>P829,\"Reduzir Valor \",ROUND(O829,2))","v":0},{"$f":"IF(J829=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F829*J829,2))","v":0},"+",0,null,{"$f":"ROUND(M829*(1+N829),2)","v":0},"","",{"$f":"IF(P829=\"\",\"\",O829/P829)","v":""}]
[null,"2.1.1","Escavação localizada manual, solo 0-2 m","04.01.01.42","m3",6,{"$f":"ROUND(M830,2)","v":36.409999999999997},{"$f":"ROUND(F830*G830,2)","v":218.46},{"$f":"ROUND(N830,4)","v":0.24},{"$f":"IF(ROUND(O830,2)>P830,\"Reduzir Valor \",ROUND(O830,2))","v":45.15},{"$f":"IF(J830=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F830*J830,2))","v":270.89999999999998},"+",36.409999999999997,{"$f":"$N$2","v":0.24},{"$f":"ROUND(M830*(1+N830),2)","v":45.15},45.15,270.89999999999998,{"$f":"IF(P830=\"\",\"\",O830/P830)","v":1}]
[null,"2.1.2","Escavação localizada mecânica, solo 0-2 m","04.01.02.42","m3",26,{"$f":"ROUND(M831,2)","v":8.26},{"$f":"ROUND(F831*G831,2)","v":214.76},{"$f":"ROUND(N831,4)","v":0.24},{"$f":"IF(ROUND(O831,2)>P831,\"Reduzir Valor \",ROUND(O831,2))","v":10.24},{"$f":"IF(J831=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F831*J831,2))","v":266.24},"+",8.2600000000000016,{"$f":"$N$2","v":0.24},{"$f":"ROUND(M831*(1+N831),2)","v":10.24},10.24,266.24,{"$f":"IF(P831=\"\",\"\",O831/P831)","v":1}]
[]
[null,"2.2","Aterro, Reaterro, Lastro, Espalhamento e Nivelamento","04.09.00.00",0,null,{"$f":"ROUND(M833,2)","v":0},{"$f":"ROUND(F833*G833,2)","v":0},{"$f":"ROUND(N833,4)","v":0},{"$f":"IF(ROUND(O833,2)>P833,\"Reduzir Valor \",ROUND(O833,2))","v":0},{"$f":"IF(J833=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F833*J833,2))","v":0},"+",0,null,{"$f":"ROUND(M833*(1+N833),2)","v":0},"","",{"$f":"IF(P833=\"\",\"\",O833/P833)","v":""}]
[null,"2.2.1","Reenchimento mecânico e compactação mecânica, localizado em pequenas áreas, 0-2 m","04.09.02.32","m3",27,{"$f":"ROUND(M834,2)","v":13.31},{"$f":"ROUND(F834*G834,2)","v":359.37},{"$f":"ROUND(N834,4)","v":0.24},{"$f":"IF(ROUND(O834,2)>P834,\"Reduzir Valor \",ROUND(O834,2))","v":16.5},{"$f":"IF(J834=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F834*J834,2))","v":445.5},"+",13.31,{"$f":"$N$2","v":0.24},{"$f":"ROUND(M834*(1+N834),2)","v":16.5},16.5,445.5,{"$f":"IF(P834=\"\",\"\",O834/P834)","v":1}]
[]
[null,"2.3","Carga, Transporte, Descarga","04.10.00.00",0,null,{"$f":"ROUND(M836,2)","v":0},{"$f":"ROUND(F836*G836,2)","v":0},{"$f":"ROUND(N836,4)","v":0},{"$f":"IF(ROUND(O836,2)>P836,\"Reduzir Valor \",ROUND(O836,2))","v":0},{"$f":"IF(J836=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F836*J836,2))","v":0},"+",0,null,{"$f":"ROUND(M836*(1+N836),2)","v":0},"","",{"$f":"IF(P836=\"\",\"\",O836/P836)","v":""}]
[null,"2.3.1","Carga e descarga de solo para bota-fora","04.10.02.01","m3",5,{"$f":"ROUND(M837,2)","v":4.38},{"$f":"ROUND(F837*G837,2)","v":21.9},{"$f":"ROUND(N837,4)","v":0.24},{"$f":"IF(ROUND(O837,2)>P837,\"Reduzir Valor \",ROUND(O837,2))","v":5.43},{"$f":"IF(J837=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F837*J837,2))","v":27.15},"+",4.38,{"$f":"$N$2","v":0.24},{"$f":"ROUND(M837*(1+N837),2)","v":5.43},5.43,27.15,{"$f":"IF(P837=\"\",\"\",O837/P837)","v":1}]
[null,"2.3.2","Transporte de solos para bota-fora - 10 km","04.10.02.20","m3",5,{"$f":"ROUND(M838,2)","v":13.62},{"$f":"ROUND(F838*G838,2)","v":68.099999999999994},{"$f":"ROUND(N838,4)","v":0.24},{"$f":"IF(ROUND(O838,2)>P838,\"Reduzir Valor \",ROUND(O838,2))","v":16.89},{"$f":"IF(J838=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F838*J838,2))","v":84.45},"+",13.62,{"$f":"$N$2","v":0.24},{"$f":"ROUND(M838*(1+N838),2)","v":16.89},16.89,84.45,{"$f":"IF(P838=\"\",\"\",O838/P838)","v":1}]
[]
[null,3,"ESCORAMENTO","05.00.00.00",0,null,{"$f":"ROUND(M840,2)","v":0},{"$f":"ROUND(F840*G840,2)","v":0},{"$f":"ROUND(N840,4)","v":0},{"$f":"IF(ROUND(O840,2)>P840,\"Reduzir Valor \",ROUND(O840,2))","v":0},{"$f":"IF(J840=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F840*J840,2))","v":0},"+",0,null,{"$f":"ROUND(M840*(1+N840),2)","v":0},"","",{"$f":"IF(P840=\"\",\"\",O840/P840)","v":""}]
[null,"3.1","Escoramento Metálico","05.02.00.00",0,null,{"$f":"ROUND(M841,2)","v":0},{"$f":"ROUND(F841*G841,2)","v":0},{"$f":"ROUND(N841,4)","v":0},{"$f":"IF(ROUND(O841,2)>P841,\"Reduzir Valor \",ROUND(O841,2))","v":0},{"$f":"IF(J841=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F841*J841,2))","v":0},"+",0,null,{"$f":"ROUND(M841*(1+N841),2)","v":0},"","",{"$f":"IF(P841=\"\",\"\",O841/P841)","v":""}]
[null,"3.1.1","Escoramento de valas com pranchões metálicos - área cravada","05.02.00.30","m2",29,{"$f":"ROUND(M842,2)","v":54.61},{"$f":"ROUND(F842*G842,2)","v":1583.69},{"$f":"ROUND(N842,4)","v":0.24},{"$f":"IF(ROUND(O842,2)>P842,\"Reduzir Valor \",ROUND(O842,2))","v":67.72},{"$f":"IF(J842=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F842*J842,2))","v":1963.88},"+",54.609999999999992,{"$f":"$N$2","v":0.24},{"$f":"ROUND(M842*(1+N842),2)","v":67.72},67.72,1963.88,{"$f":"IF(P842=\"\",\"\",O842/P842)","v":1}]
[]
[null,4,"ESGOTAMENTO","06.00.00.00",0,null,{"$f":"ROUND(M844,2)","v":0},{"$f":"ROUND(F844*G844,2)","v":0},{"$f":"ROUND(N844,4)","v":0},{"$f":"IF(ROUND(O844,2)>P844,\"Reduzir Valor \",ROUND(O844,2))","v":0},{"$f":"IF(J844=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F844*J844,2))","v":0},"+",0,null,{"$f":"ROUND(M844*(1+N844),2)","v":0},"","",{"$f":"IF(P844=\"\",\"\",O844/P844)","v":""}]
[null,"4.1","Esgotamento com Bombas","06.01.00.00",0,null,{"$f":"ROUND(M845,2)","v":0},{"$f":"ROUND(F845*G845,2)","v":0},{"$f":"ROUND(N845,4)","v":0},{"$f":"IF(ROUND(O845,2)>P845,\"Reduzir Valor \",ROUND(O845,2))","v":0},{"$f":"IF(J845=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F845*J845,2))","v":0},"+",0,null,{"$f":"ROUND(M845*(1+N845),2)","v":0},"","",{"$f":"IF(P845=\"\",\"\",O845/P845)","v":""}]
[null,"4.1.1","Esgotamento com bomba auto-escorvante 3,5 HP, a gasolina","06.01.00.10","h",8,{"$f":"ROUND(M846,2)","v":7.82},{"$f":"ROUND(F846*G846,2)","v":62.56},{"$f":"ROUND(N846,4)","v":0.24},{"$f":"IF(ROUND(O846,2)>P846,\"Reduzir Valor \",ROUND(O846,2))","v":9.6999999999999993},{"$f":"IF(J846=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F846*J846,2))","v":77.599999999999994},"+",7.82,{"$f":"$N$2","v":0.24},{"$f":"ROUND(M846*(1+N846),2)","v":9.6999999999999993},9.6999999999999993,77.599999999999994,{"$f":"IF(P846=\"\",\"\",O846/P846)","v":1}]
[]
[null,5,"FUNDAÇÃO E ESTRUTURA","08.00.00.00",0,null,{"$f":"ROUND(M848,2)","v":0},{"$f":"ROUND(F848*G848,2)","v":0},{"$f":"ROUND(N848,4)","v":0},{"$f":"IF(ROUND(O848,2)>P848,\"Reduzir Valor \",ROUND(O848,2))","v":0},{"$f":"IF(J848=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F848*J848,2))","v":0},"+",0,null,{"$f":"ROUND(M848*(1+N848),2)","v":0},"","",{"$f":"IF(P848=\"\",\"\",O848/P848)","v":""}]
[null,"5.1","Lastro","08.03.00.00",0,null,{"$f":"ROUND(M849,2)","v":0},{"$f":"ROUND(F849*G849,2)","v":0},{"$f":"ROUND(N849,4)","v":0},{"$f":"IF(ROUND(O849,2)>P849,\"Reduzir Valor \",ROUND(O849,2))","v":0},{"$f":"IF(J849=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F849*J849,2))","v":0},"+",0,null,{"$f":"ROUND(M849*(1+N849),2)","v":0},"","",{"$f":"IF(P849=\"\",\"\",O849/P849)","v":""}]
[null,"5.1.1","Lastro de concreto consumo mínimo de cimento 250 kg/m³","08.03.00.34","m3",1,{"$f":"ROUND(M850,2)","v":418.32},{"$f":"ROUND(F850*G850,2)","v":418.32},{"$f":"ROUND(N850,4)","v":0.24},{"$f":"IF(ROUND(O850,2)>P850,\"Reduzir Valor \",ROUND(O850,2))","v":518.72},{"$f":"IF(J850=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F850*J850,2))","v":518.72},"+",418.32000000000005,{"$f":"$N$2","v":0.24},{"$f":"ROUND(M850*(1+N850),2)","v":518.72},518.72,518.72,{"$f":"IF(P850=\"\",\"\",O850/P850)","v":1}]
[]
[]
[]
[null,"RAZÃO SOCIAL DO PROPONENTE:",null,null,null,"RESPONSÁVEL PROPONENTE:",null,null,null,"DATA"]
[null,"MUNICÍPIO: SÃO LOURENÇO DO SUL",null,null,null,"VIII - VÁLVULA REDUTORA DE PRESSÃO"]
[null,"OBRA: ADUTORA / RESERVATÓRIO / REDE DE DISTRIBUIÇÃO"]
[null,"ITEM","DISCRIMINAÇÃO","CÓDIGO","UN","QTDE","CUSTO",null,"B.D.I. APLICADO","PREÇO",null,null,"CUSTO PROPOSTO","B.D.I.           (%)","PREÇO PROPOSTO","PREÇO MÁXIMO ADMISSÍVEL PARA ESTA LICITAÇÃO",null,"PERCENTUAL"]
[null,null,null,null,null,null,"(SEM B.D.I.)",null,null,"(COM B.D.I.)"]
[null,null,null,null,null,null,"UNITÁRIO","TOTAL",null,"UNITÁRIO","TOTAL",null,null,null,null,"UNITÁRIO","TOTAL"]
[]
[null,"5.2","Fôrmas e Cimbramentos","08.04.00.00",0,null,{"$f":"ROUND(M861,2)","v":0},{"$f":"ROUND(F861*G861,2)","v":0},{"$f":"ROUND(N861,4)","v":0},{"$f":"IF(ROUND(O861,2)>P861,\"Reduzir Valor \",ROUND(O861,2))","v":0},{"$f":"IF(J861=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F861*J861,2))","v":0},"+",0,null,{"$f":"ROUND(M861*(1+N861),2)","v":0},"","",{"$f":"IF(P861=\"\",\"\",O861/P861)","v":""}]
[null,"5.2.1","Fôrmas planas para fundações, com escoramento","08.04.00.22","m2",10,{"$f":"ROUND(M862,2)","v":51.01},{"$f":"ROUND(F862*G862,2)","v":510.1},{"$f":"ROUND(N862,4)","v":0.24},{"$f":"IF(ROUND(O862,2)>P862,\"Reduzir Valor \",ROUND(O862,2))","v":63.25},{"$f":"IF(J862=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F862*J862,2))","v":632.5},"+",51.01,{"$f":"$N$2","v":0.24},{"$f":"ROUND(M862*(1+N862),2)","v":63.25},63.25,632.5,{"$f":"IF(P862=\"\",\"\",O862/P862)","v":1}]
[null,"5.2.2","Fôrmas planas para lajes e paredes, com escoramento","08.04.00.24","m2",12,{"$f":"ROUND(M863,2)","v":77.180000000000007},{"$f":"ROUND(F863*G863,2)","v":926.16},{"$f":"ROUND(N863,4)","v":0.24},{"$f":"IF(ROUND(O863,2)>P863,\"Reduzir Valor \",ROUND(O863,2))","v":95.7},{"$f":"IF(J863=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F863*J863,2))","v":1148.4000000000001},"+",77.180000000000007,{"$f":"$N$2","v":0.24},{"$f":"ROUND(M863*(1+N863),2)","v":95.7},95.7,1148.4000000000001,{"$f":"IF(P863=\"\",\"\",O863/P863)","v":1}]
[]
[null,"5.3","Armaduras","08.05.00.00",0,null,{"$f":"ROUND(M865,2)","v":0},{"$f":"ROUND(F865*G865,2)","v":0},{"$f":"ROUND(N865,4)","v":0},{"$f":"IF(ROUND(O865,2)>P865,\"Reduzir Valor \",ROUND(O865,2))","v":0},{"$f":"IF(J865=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F865*J865,2))","v":0},"+",0,null,{"$f":"ROUND(M865*(1+N865),2)","v":0},"","",{"$f":"IF(P865=\"\",\"\",O865/P865)","v":""}]
[null,"5.3.1","Armadura CA-50, 6,30 mm - Fornecimento, corte (com perda de 7%), dobra e colocação","08.05.00.23","kg",122,{"$f":"ROUND(M866,2)","v":9.09},{"$f":"ROUND(F866*G866,2)","v":1108.98},{"$f":"ROUND(N866,4)","v":0.24},{"$f":"IF(ROUND(O866,2)>P866,\"Reduzir Valor \",ROUND(O866,2))","v":11.27},{"$f":"IF(J866=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F866*J866,2))","v":1374.94},"+",9.09,{"$f":"$N$2","v":0.24},{"$f":"ROUND(M866*(1+N866),2)","v":11.27},11.27,1374.94,{"$f":"IF(P866=\"\",\"\",O866/P866)","v":1}]
[null,"5.3.2","Armadura CA-50, 8,00 mm - Fornecimento, corte (com perda de 11%), dobra e colocação","08.05.00.24","kg",38,{"$f":"ROUND(M867,2)","v":8.7799999999999994},{"$f":"ROUND(F867*G867,2)","v":333.64},{"$f":"ROUND(N867,4)","v":0.24},{"$f":"IF(ROUND(O867,2)>P867,\"Reduzir Valor \",ROUND(O867,2))","v":10.89},{"$f":"IF(J867=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F867*J867,2))","v":413.82},"+",8.7799999999999994,{"$f":"$N$2","v":0.24},{"$f":"ROUND(M867*(1+N867),2)","v":10.89},10.89,413.82,{"$f":"IF(P867=\"\",\"\",O867/P867)","v":1}]
[null,"5.3.3","Armadura CA-50, 10,00 mm - Fornecimento, corte (com perda de 11%), dobra e colocação","08.05.00.25","kg",80,{"$f":"ROUND(M868,2)","v":7.12},{"$f":"ROUND(F868*G868,2)","v":569.6},{"$f":"ROUND(N868,4)","v":0.24},{"$f":"IF(ROUND(O868,2)>P868,\"Reduzir Valor \",ROUND(O868,2))","v":8.83},{"$f":"IF(J868=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F868*J868,2))","v":706.4},"+",7.12,{"$f":"$N$2","v":0.24},{"$f":"ROUND(M868*(1+N868),2)","v":8.83},8.83,706.4,{"$f":"IF(P868=\"\",\"\",O868/P868)","v":1}]
[null,"5.3.4","Armadura CA-50, 12,50 mm - Fornecimento, corte (com perda de 11%), dobra e colocação","08.05.00.26","kg",20,{"$f":"ROUND(M869,2)","v":6.34},{"$f":"ROUND(F869*G869,2)","v":126.8},{"$f":"ROUND(N869,4)","v":0.24},{"$f":"IF(ROUND(O869,2)>P869,\"Reduzir Valor \",ROUND(O869,2))","v":7.86},{"$f":"IF(J869=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F869*J869,2))","v":157.19999999999999},"+",6.339999999999999,{"$f":"$N$2","v":0.24},{"$f":"ROUND(M869*(1+N869),2)","v":7.86},7.86,157.19999999999999,{"$f":"IF(P869=\"\",\"\",O869/P869)","v":1}]
[null,"5.3.5","Armadura CA-50, 16,00 mm - Fornecimento, corte (com perda de 11%), dobra e colocação","08.05.00.27","kg",10,{"$f":"ROUND(M870,2)","v":5.87},{"$f":"ROUND(F870*G870,2)","v":58.7},{"$f":"ROUND(N870,4)","v":0.24},{"$f":"IF(ROUND(O870,2)>P870,\"Reduzir Valor \",ROUND(O870,2))","v":7.28},{"$f":"IF(J870=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F870*J870,2))","v":72.8},"+",5.8699999999999992,{"$f":"$N$2","v":0.24},{"$f":"ROUND(M870*(1+N870),2)","v":7.28},7.28,72.8,{"$f":"IF(P870=\"\",\"\",O870/P870)","v":1}]
[]
[null,"5.4","Concreto","08.06.00.00",0,null,{"$f":"ROUND(M872,2)","v":0},{"$f":"ROUND(F872*G872,2)","v":0},{"$f":"ROUND(N872,4)","v":0},{"$f":"IF(ROUND(O872,2)>P872,\"Reduzir Valor \",ROUND(O872,2))","v":0},{"$f":"IF(J872=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F872*J872,2))","v":0},"+",0,null,{"$f":"ROUND(M872*(1+N872),2)","v":0},"","",{"$f":"IF(P872=\"\",\"\",O872/P872)","v":""}]
[null,"5.4.1","Fornecimento concreto usinado bombeado Fck = 25 Mpa, inclusive bombeamento","08.06.00.85","m3",2,{"$f":"ROUND(M873,2)","v":360.92},{"$f":"ROUND(F873*G873,2)","v":721.84},{"$f":"ROUND(N873,4)","v":0.24},{"$f":"IF(ROUND(O873,2)>P873,\"Reduzir Valor \",ROUND(O873,2))","v":447.54},{"$f":"IF(J873=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F873*J873,2))","v":895.08},"+",360.92,{"$f":"$N$2","v":0.24},{"$f":"ROUND(M873*(1+N873),2)","v":447.54},447.54,895.08,{"$f":"IF(P873=\"\",\"\",O873/P873)","v":1}]
[null,"5.4.2","Lançamento, adensamento e acabamento de concreto usinado bombeado","08.06.00.97","m3",2,{"$f":"ROUND(M874,2)","v":26.6},{"$f":"ROUND(F874*G874,2)","v":53.2},{"$f":"ROUND(N874,4)","v":0.24},{"$f":"IF(ROUND(O874,2)>P874,\"Reduzir Valor \",ROUND(O874,2))","v":32.979999999999997},{"$f":"IF(J874=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F874*J874,2))","v":65.959999999999994},"+",26.6,{"$f":"$N$2","v":0.24},{"$f":"ROUND(M874*(1+N874),2)","v":32.979999999999997},32.979999999999997,65.959999999999994,{"$f":"IF(P874=\"\",\"\",O874/P874)","v":1}]
[]
[null,6,"REVESTIMENTO E TRATAMENTO DE SUPERFÍCIES","13.00.00.00",0,null,{"$f":"ROUND(M876,2)","v":0},{"$f":"ROUND(F876*G876,2)","v":0},{"$f":"ROUND(N876,4)","v":0},{"$f":"IF(ROUND(O876,2)>P876,\"Reduzir Valor \",ROUND(O876,2))","v":0},{"$f":"IF(J876=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F876*J876,2))","v":0},"+",0,null,{"$f":"ROUND(M876*(1+N876),2)","v":0},"","",{"$f":"IF(P876=\"\",\"\",O876/P876)","v":""}]
[null,"6.1","Impermeabilização","13.02.00.00",0,null,{"$f":"ROUND(M877,2)","v":0},{"$f":"ROUND(F877*G877,2)","v":0},{"$f":"ROUND(N877,4)","v":0},{"$f":"IF(ROUND(O877,2)>P877,\"Reduzir Valor \",ROUND(O877,2))","v":0},{"$f":"IF(J877=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F877*J877,2))","v":0},"+",0,null,{"$f":"ROUND(M877*(1+N877),2)","v":0},"","",{"$f":"IF(P877=\"\",\"\",O877/P877)","v":""}]
[null,"6.1.1","Impermeabilização com tinta betuminosa 3 demãos","13.02.00.42","m2",20,{"$f":"ROUND(M878,2)","v":30.71},{"$f":"ROUND(F878*G878,2)","v":614.20000000000005},{"$f":"ROUND(N878,4)","v":0.24},{"$f":"IF(ROUND(O878,2)>P878,\"Reduzir Valor \",ROUND(O878,2))","v":38.08},{"$f":"IF(J878=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F878*J878,2))","v":761.6},"+",30.71,{"$f":"$N$2","v":0.24},{"$f":"ROUND(M878*(1+N878),2)","v":38.08},38.08,761.6,{"$f":"IF(P878=\"\",\"\",O878/P878)","v":1}]
[]
[null,"6.2","Pinturas","13.03.00.00",0,null,{"$f":"ROUND(M880,2)","v":0},{"$f":"ROUND(F880*G880,2)","v":0},{"$f":"ROUND(N880,4)","v":0},{"$f":"IF(ROUND(O880,2)>P880,\"Reduzir Valor \",ROUND(O880,2))","v":0},{"$f":"IF(J880=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F880*J880,2))","v":0},"+",0,null,{"$f":"ROUND(M880*(1+N880),2)","v":0},"","",{"$f":"IF(P880=\"\",\"\",O880/P880)","v":""}]
[null,"6.2.1","Pintura acrílica 2 demãos e selador","13.03.00.18","m2",9,{"$f":"ROUND(M881,2)","v":12.85},{"$f":"ROUND(F881*G881,2)","v":115.65},{"$f":"ROUND(N881,4)","v":0.24},{"$f":"IF(ROUND(O881,2)>P881,\"Reduzir Valor \",ROUND(O881,2))","v":15.93},{"$f":"IF(J881=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F881*J881,2))","v":143.37},"+",12.85,{"$f":"$N$2","v":0.24},{"$f":"ROUND(M881*(1+N881),2)","v":15.93},15.93,143.37,{"$f":"IF(P881=\"\",\"\",O881/P881)","v":1}]
[]
[null,7,"FORNECIMENTO DE MATERIAIS","18.00.00.00",0,null,{"$f":"ROUND(M883,2)","v":0},{"$f":"ROUND(F883*G883,2)","v":0},{"$f":"ROUND(N883,4)","v":0},{"$f":"IF(ROUND(O883,2)>P883,\"Reduzir Valor \",ROUND(O883,2))","v":0},{"$f":"IF(J883=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F883*J883,2))","v":0},"+",0,null,{"$f":"ROUND(M883*(1+N883),2)","v":0},"","",{"$f":"IF(P883=\"\",\"\",O883/P883)","v":""}]
[null,"7.1","Materiais em F°F°"]
[null,"7.1.1","Adaptador FºFº-PVC PBA DN 100 x DN 100","***","pç",2,{"$f":"ROUND(M885,2)","v":110.43},{"$f":"ROUND(F885*G885,2)","v":220.86},{"$f":"ROUND(N885,4)","v":0.16500000000000001},{"$f":"IF(ROUND(O885,2)>P885,\"Reduzir Valor \",ROUND(O885,2))","v":128.65},{"$f":"IF(J885=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F885*J885,2))","v":257.3},"+",110.43,{"$f":"$N$3","v":0.16500000000000001},{"$f":"ROUND(M885*(1+N885),2)","v":128.65},128.65,257.3,{"$f":"IF(P885=\"\",\"\",O885/P885)","v":1}]
[null,"7.1.2","Redução F°F° com flanges PN 10 DN 100 x dn 50","***","pç",2,{"$f":"ROUND(M886,2)","v":217.31},{"$f":"ROUND(F886*G886,2)","v":434.62},{"$f":"ROUND(N886,4)","v":0.16500000000000001},{"$f":"IF(ROUND(O886,2)>P886,\"Reduzir Valor \",ROUND(O886,2))","v":253.17},{"$f":"IF(J886=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F886*J886,2))","v":506.34},"+",217.31,{"$f":"$N$3","v":0.16500000000000001},{"$f":"ROUND(M886*(1+N886),2)","v":253.17},253.17,506.34,{"$f":"IF(P886=\"\",\"\",O886/P886)","v":1}]
[null,"7.1.3","Tubo flange e bolsa F°F° PN 10 DN 100, L=500 mm","***","pç",2,{"$f":"ROUND(M887,2)","v":553.41},{"$f":"ROUND(F887*G887,2)","v":1106.82},{"$f":"ROUND(N887,4)","v":0.16500000000000001},{"$f":"IF(ROUND(O887,2)>P887,\"Reduzir Valor \",ROUND(O887,2))","v":644.72},{"$f":"IF(J887=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F887*J887,2))","v":1289.44},"+",553.41,{"$f":"$N$3","v":0.16500000000000001},{"$f":"ROUND(M887*(1+N887),2)","v":644.72},644.72,1289.44,{"$f":"IF(P887=\"\",\"\",O887/P887)","v":1}]
[]
[]
[]
[null,"RAZÃO SOCIAL DO PROPONENTE:",null,null,null,"RESPONSÁVEL PROPONENTE:",null,null,null,"DATA"]
[null,"MUNICÍPIO: SÃO LOURENÇO DO SUL",null,null,null,"VIII - VÁLVULA REDUTORA DE PRESSÃO"]
[null,"OBRA: ADUTORA / RESERVATÓRIO / REDE DE DISTRIBUIÇÃO"]
[null,"ITEM","DISCRIMINAÇÃO","CÓDIGO","UN","QTDE","CUSTO",null,"B.D.I. APLICADO","PREÇO",null,null,"CUSTO PROPOSTO","B.D.I.           (%)","PREÇO PROPOSTO","PREÇO MÁXIMO ADMISSÍVEL PARA ESTA LICITAÇÃO",null,"PERCENTUAL"]
[null,null,null,null,null,null,"(SEM B.D.I.)",null,null,"(COM B.D.I.)"]
[null,null,null,null,null,null,"UNITÁRIO","TOTAL",null,"UNITÁRIO","TOTAL",null,null,null,null,"UNITÁRIO","TOTAL"]
[]
[null,"7.2","Válvulas"]
[null,"7.2.1","Válvula gaveta com flanges PN 10 corpo curto, cunha de borracha; DN=100","***","pç",2,{"$f":"ROUND(M899,2)","v":607.95000000000005},{"$f":"ROUND(F899*G899,2)","v":1215.9000000000001},{"$f":"ROUND(N899,4)","v":0.16500000000000001},{"$f":"IF(ROUND(O899,2)>P899,\"Reduzir Valor \",ROUND(O899,2))","v":708.26},{"$f":"IF(J899=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F899*J899,2))","v":1416.52},"+",607.95000000000005,{"$f":"$N$3","v":0.16500000000000001},{"$f":"ROUND(M899*(1+N899),2)","v":708.26},708.26,1416.52,{"$f":"IF(P899=\"\",\"\",O899/P899)","v":1}]
[null,"7.2.2","Válvula redutora de pressão com flanges PN 10 DN 50","***","pç",1,{"$f":"ROUND(M900,2)","v":2211.1999999999998},{"$f":"ROUND(F900*G900,2)","v":2211.1999999999998},{"$f":"ROUND(N900,4)","v":0.16500000000000001},{"$f":"IF(ROUND(O900,2)>P900,\"Reduzir Valor \",ROUND(O900,2))","v":2576.0500000000002},{"$f":"IF(J900=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F900*J900,2))","v":2576.0500000000002},"+",2211.1999999999998,{"$f":"$N$3","v":0.16500000000000001},{"$f":"ROUND(M900*(1+N900),2)","v":2576.0500000000002},2576.0500000000002,2576.0500000000002,{"$f":"IF(P900=\"\",\"\",O900/P900)","v":1}]
[]
[null,"7.3","Tubos e Peças de PVC Coletor de Esgoto","18.05.00.00",0,null,{"$f":"ROUND(M902,2)","v":0},{"$f":"ROUND(F902*G902,2)","v":0},{"$f":"ROUND(N902,4)","v":0},{"$f":"IF(ROUND(O902,2)>P902,\"Reduzir Valor \",ROUND(O902,2))","v":0},{"$f":"IF(J902=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F902*J902,2))","v":0},"+",0,null,{"$f":"ROUND(M902*(1+N902),2)","v":0},"","",{"$f":"IF(P902=\"\",\"\",O902/P902)","v":""}]
[null,"7.3.1","Tubo de PVC coletor de esgoto, JEI/JERI, DN 100, L=6m","18.05.01.10","br",2,{"$f":"ROUND(M903,2)","v":113.11},{"$f":"ROUND(F903*G903,2)","v":226.22},{"$f":"ROUND(N903,4)","v":0.16500000000000001},{"$f":"IF(ROUND(O903,2)>P903,\"Reduzir Valor \",ROUND(O903,2))","v":131.77000000000001},{"$f":"IF(J903=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F903*J903,2))","v":263.54000000000002},"+",113.11,{"$f":"$N$3","v":0.16500000000000001},{"$f":"ROUND(M903*(1+N903),2)","v":131.77000000000001},131.77000000000001,263.54000000000002,{"$f":"IF(P903=\"\",\"\",O903/P903)","v":1}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"VIII - VÁLVULA REDUTORA DE PRESSÃO",null,null,null,"TOTAL SEM B.D.I. ",null,{"$f":"SUM(H826:H925)","v":13517.94},"TOTAL COM B.D.I. ",null,{"$f":"SUM(K826:K925)","v":16355.890000000003}]
[null,"RAZÃO SOCIAL DO PROPONENTE:",null,null,null,"RESPONSÁVEL PROPONENTE:",null,null,null,"DATA"]
[null,"MUNICÍPIO: SÃO LOURENÇO DO SUL",null,null,null,"IX - TRAVESSIA BR 116"]
[null,"OBRA: ADUTORA / RESERVATÓRIO / REDE DE DISTRIBUIÇÃO"]
[null,"ITEM","DISCRIMINAÇÃO","CÓDIGO","UN","QTDE","CUSTO",null,"B.D.I. APLICADO","PREÇO",null,null,"CUSTO PROPOSTO","B.D.I.           (%)","PREÇO PROPOSTO","PREÇO MÁXIMO ADMISSÍVEL PARA ESTA LICITAÇÃO",null,"PERCENTUAL"]
[null,null,null,null,null,null,"(SEM B.D.I.)",null,null,"(COM B.D.I.)"]
[null,null,null,null,null,null,"UNITÁRIO","TOTAL",null,"UNITÁRIO","TOTAL",null,null,null,null,"UNITÁRIO","TOTAL"]
[]
[null,1,"SERVIÇOS TÉCNICOS","02.00.00.00",0,null,{"$f":"ROUND(M935,2)","v":0},{"$f":"ROUND(F935*G935,2)","v":0},{"$f":"ROUND(N935,4)","v":0},{"$f":"IF(ROUND(O935,2)>P935,\"Reduzir Valor \",ROUND(O935,2))","v":0},{"$f":"IF(J935=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F935*J935,2))","v":0},"+",0,null,{"$f":"ROUND(M935*(1+N935),2)","v":0},"","",{"$f":"IF(P935=\"\",\"\",O935/P935)","v":""}]
[null,"1.1","Locação e Cadastro","02.04.00.00",0,null,{"$f":"ROUND(M936,2)","v":0},{"$f":"ROUND(F936*G936,2)","v":0},{"$f":"ROUND(N936,4)","v":0},{"$f":"IF(ROUND(O936,2)>P936,\"Reduzir Valor \",ROUND(O936,2))","v":0},{"$f":"IF(J936=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F936*J936,2))","v":0},"+",0,null,{"$f":"ROUND(M936*(1+N936),2)","v":0},"","",{"$f":"IF(P936=\"\",\"\",O936/P936)","v":""}]
[null,"1.1.1","Locação para obras de condutos forçados","02.04.01.10","m",60,{"$f":"ROUND(M937,2)","v":0.36},{"$f":"ROUND(F937*G937,2)","v":21.6},{"$f":"ROUND(N937,4)","v":0.24},{"$f":"IF(ROUND(O937,2)>P937,\"Reduzir Valor \",ROUND(O937,2))","v":0.45},{"$f":"IF(J937=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F937*J937,2))","v":27},"+",0.36000000000000004,{"$f":"$N$2","v":0.24},{"$f":"ROUND(M937*(1+N937),2)","v":0.45},0.45,27,{"$f":"IF(P937=\"\",\"\",O937/P937)","v":1}]
[null,"1.1.2","Locação de obras localizadas","02.04.01.30","m2",2,{"$f":"ROUND(M938,2)","v":4.4800000000000004},{"$f":"ROUND(F938*G938,2)","v":8.9600000000000009},{"$f":"ROUND(N938,4)","v":0.24},{"$f":"IF(ROUND(O938,2)>P938,\"Reduzir Valor \",ROUND(O938,2))","v":5.56},{"$f":"IF(J938=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F938*J938,2))","v":11.12},"+",4.4800000000000004,{"$f":"$N$2","v":0.24},{"$f":"ROUND(M938*(1+N938),2)","v":5.56},5.56,11.12,{"$f":"IF(P938=\"\",\"\",O938/P938)","v":1}]
[null,"1.1.3","Cadastro e desenho para obras de condutos forçados","02.04.02.10","m",60,{"$f":"ROUND(M939,2)","v":0.41},{"$f":"ROUND(F939*G939,2)","v":24.6},{"$f":"ROUND(N939,4)","v":0.24},{"$f":"IF(ROUND(O939,2)>P939,\"Reduzir Valor \",ROUND(O939,2))","v":0.51},{"$f":"IF(J939=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F939*J939,2))","v":30.6},"+",0.41000000000000003,{"$f":"$N$2","v":0.24},{"$f":"ROUND(M939*(1+N939),2)","v":0.51},0.51,30.6,{"$f":"IF(P939=\"\",\"\",O939/P939)","v":1}]
[null,"1.1.4","Cadastro e desenho para obras localizadas","02.04.02.40","m2",2,{"$f":"ROUND(M940,2)","v":4.57},{"$f":"ROUND(F940*G940,2)","v":9.14},{"$f":"ROUND(N940,4)","v":0.24},{"$f":"IF(ROUND(O940,2)>P940,\"Reduzir Valor \",ROUND(O940,2))","v":5.67},{"$f":"IF(J940=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F940*J940,2))","v":11.34},"+",4.57,{"$f":"$N$2","v":0.24},{"$f":"ROUND(M940*(1+N940),2)","v":5.67},5.67,11.34,{"$f":"IF(P940=\"\",\"\",O940/P940)","v":1}]
[]
[null,2,"SERVIÇOS PRELIMINARES","03.00.00.00",0,null,{"$f":"ROUND(M942,2)","v":0},{"$f":"ROUND(F942*G942,2)","v":0},{"$f":"ROUND(N942,4)","v":0},{"$f":"IF(ROUND(O942,2)>P942,\"Reduzir Valor \",ROUND(O942,2))","v":0},{"$f":"IF(J942=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F942*J942,2))","v":0},"+",0,null,{"$f":"ROUND(M942*(1+N942),2)","v":0},"","",{"$f":"IF(P942=\"\",\"\",O942/P942)","v":""}]
[null,"2.1","Trânsito e Segurança","03.02.00.00",0,null,{"$f":"ROUND(M943,2)","v":0},{"$f":"ROUND(F943*G943,2)","v":0},{"$f":"ROUND(N943,4)","v":0},{"$f":"IF(ROUND(O943,2)>P943,\"Reduzir Valor \",ROUND(O943,2))","v":0},{"$f":"IF(J943=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F943*J943,2))","v":0},"+",0,null,{"$f":"ROUND(M943*(1+N943),2)","v":0},"","",{"$f":"IF(P943=\"\",\"\",O943/P943)","v":""}]
[null,"2.1.1","Sinalização com cavaletes, placas e cones","03.02.00.10","m",6,{"$f":"ROUND(M944,2)","v":1},{"$f":"ROUND(F944*G944,2)","v":6},{"$f":"ROUND(N944,4)","v":0.24},{"$f":"IF(ROUND(O944,2)>P944,\"Reduzir Valor \",ROUND(O944,2))","v":1.24},{"$f":"IF(J944=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F944*J944,2))","v":7.44},"+",1,{"$f":"$N$2","v":0.24},{"$f":"ROUND(M944*(1+N944),2)","v":1.24},1.24,7.44,{"$f":"IF(P944=\"\",\"\",O944/P944)","v":1}]
[]
[null,3,"MOVIMENTO DE SOLO","04.00.00.00",0,null,{"$f":"ROUND(M946,2)","v":0},{"$f":"ROUND(F946*G946,2)","v":0},{"$f":"ROUND(N946,4)","v":0},{"$f":"IF(ROUND(O946,2)>P946,\"Reduzir Valor \",ROUND(O946,2))","v":0},{"$f":"IF(J946=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F946*J946,2))","v":0},"+",0,null,{"$f":"ROUND(M946*(1+N946),2)","v":0},"","",{"$f":"IF(P946=\"\",\"\",O946/P946)","v":""}]
[null,"3.1","Escavação de Solo Localizada","04.01.00.00",0,null,{"$f":"ROUND(M947,2)","v":0},{"$f":"ROUND(F947*G947,2)","v":0},{"$f":"ROUND(N947,4)","v":0},{"$f":"IF(ROUND(O947,2)>P947,\"Reduzir Valor \",ROUND(O947,2))","v":0},{"$f":"IF(J947=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F947*J947,2))","v":0},"+",0,null,{"$f":"ROUND(M947*(1+N947),2)","v":0},"","",{"$f":"IF(P947=\"\",\"\",O947/P947)","v":""}]
[null,"3.1.1","Escavação localizada manual, solo 0-2 m","04.01.01.42","m3",9,{"$f":"ROUND(M948,2)","v":36.409999999999997},{"$f":"ROUND(F948*G948,2)","v":327.69},{"$f":"ROUND(N948,4)","v":0.24},{"$f":"IF(ROUND(O948,2)>P948,\"Reduzir Valor \",ROUND(O948,2))","v":45.15},{"$f":"IF(J948=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F948*J948,2))","v":406.35},"+",36.409999999999997,{"$f":"$N$2","v":0.24},{"$f":"ROUND(M948*(1+N948),2)","v":45.15},45.15,406.35,{"$f":"IF(P948=\"\",\"\",O948/P948)","v":1}]
[null,"3.1.2","Escavação localizada mecânica, solo 0-2 m","04.01.02.42","m3",42,{"$f":"ROUND(M949,2)","v":8.26},{"$f":"ROUND(F949*G949,2)","v":346.92},{"$f":"ROUND(N949,4)","v":0.24},{"$f":"IF(ROUND(O949,2)>P949,\"Reduzir Valor \",ROUND(O949,2))","v":10.24},{"$f":"IF(J949=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F949*J949,2))","v":430.08},"+",8.2600000000000016,{"$f":"$N$2","v":0.24},{"$f":"ROUND(M949*(1+N949),2)","v":10.24},10.24,430.08,{"$f":"IF(P949=\"\",\"\",O949/P949)","v":1}]
[]
[null,"3.2","Aterro, Reaterro, Lastro, Espalhamento e Nivelamento","04.09.00.00",0,null,{"$f":"ROUND(M951,2)","v":0},{"$f":"ROUND(F951*G951,2)","v":0},{"$f":"ROUND(N951,4)","v":0},{"$f":"IF(ROUND(O951,2)>P951,\"Reduzir Valor \",ROUND(O951,2))","v":0},{"$f":"IF(J951=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F951*J951,2))","v":0},"+",0,null,{"$f":"ROUND(M951*(1+N951),2)","v":0},"","",{"$f":"IF(P951=\"\",\"\",O951/P951)","v":""}]
[null,"3.2.1","Reenchimento mecânico e compactação mecânica, localizado em pequenas áreas, 0-2 m","04.09.02.32","m3",45,{"$f":"ROUND(M952,2)","v":13.31},{"$f":"ROUND(F952*G952,2)","v":598.95000000000005},{"$f":"ROUND(N952,4)","v":0.24},{"$f":"IF(ROUND(O952,2)>P952,\"Reduzir Valor \",ROUND(O952,2))","v":16.5},{"$f":"IF(J952=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F952*J952,2))","v":742.5},"+",13.31,{"$f":"$N$2","v":0.24},{"$f":"ROUND(M952*(1+N952),2)","v":16.5},16.5,742.5,{"$f":"IF(P952=\"\",\"\",O952/P952)","v":1}]
[]
[null,"3.3","Carga, Transporte, Descarga","04.10.00.00",0,null,{"$f":"ROUND(M954,2)","v":0},{"$f":"ROUND(F954*G954,2)","v":0},{"$f":"ROUND(N954,4)","v":0},{"$f":"IF(ROUND(O954,2)>P954,\"Reduzir Valor \",ROUND(O954,2))","v":0},{"$f":"IF(J954=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F954*J954,2))","v":0},"+",0,null,{"$f":"ROUND(M954*(1+N954),2)","v":0},"","",{"$f":"IF(P954=\"\",\"\",O954/P954)","v":""}]
[null,"3.3.1","Carga e descarga de solo para bota-fora","04.10.02.01","m3",6,{"$f":"ROUND(M955,2)","v":4.38},{"$f":"ROUND(F955*G955,2)","v":26.28},{"$f":"ROUND(N955,4)","v":0.24},{"$f":"IF(ROUND(O955,2)>P955,\"Reduzir Valor \",ROUND(O955,2))","v":5.43},{"$f":"IF(J955=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F955*J955,2))","v":32.58},"+",4.38,{"$f":"$N$2","v":0.24},{"$f":"ROUND(M955*(1+N955),2)","v":5.43},5.43,32.58,{"$f":"IF(P955=\"\",\"\",O955/P955)","v":1}]
[null,"3.3.2","Transporte de solos para bota-fora - 10 km","04.10.02.20","m3",6,{"$f":"ROUND(M956,2)","v":13.62},{"$f":"ROUND(F956*G956,2)","v":81.72},{"$f":"ROUND(N956,4)","v":0.24},{"$f":"IF(ROUND(O956,2)>P956,\"Reduzir Valor \",ROUND(O956,2))","v":16.89},{"$f":"IF(J956=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F956*J956,2))","v":101.34},"+",13.62,{"$f":"$N$2","v":0.24},{"$f":"ROUND(M956*(1+N956),2)","v":16.89},16.89,101.34,{"$f":"IF(P956=\"\",\"\",O956/P956)","v":1}]
[]
[null,4,"ESCORAMENTO","05.00.00.00",0,null,{"$f":"ROUND(M958,2)","v":0},{"$f":"ROUND(F958*G958,2)","v":0},{"$f":"ROUND(N958,4)","v":0},{"$f":"IF(ROUND(O958,2)>P958,\"Reduzir Valor \",ROUND(O958,2))","v":0},{"$f":"IF(J958=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F958*J958,2))","v":0},"+",0,null,{"$f":"ROUND(M958*(1+N958),2)","v":0},"","",{"$f":"IF(P958=\"\",\"\",O958/P958)","v":""}]
[null,"4.1","Escoramento Metálico","05.02.00.00",0,null,{"$f":"ROUND(M959,2)","v":0},{"$f":"ROUND(F959*G959,2)","v":0},{"$f":"ROUND(N959,4)","v":0},{"$f":"IF(ROUND(O959,2)>P959,\"Reduzir Valor \",ROUND(O959,2))","v":0},{"$f":"IF(J959=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F959*J959,2))","v":0},"+",0,null,{"$f":"ROUND(M959*(1+N959),2)","v":0},"","",{"$f":"IF(P959=\"\",\"\",O959/P959)","v":""}]
[null,"4.1.1","Escoramento de valas com pranchões metálicos - área cravada","05.02.00.30","m2",53,{"$f":"ROUND(M960,2)","v":54.61},{"$f":"ROUND(F960*G960,2)","v":2894.33},{"$f":"ROUND(N960,4)","v":0.24},{"$f":"IF(ROUND(O960,2)>P960,\"Reduzir Valor \",ROUND(O960,2))","v":67.72},{"$f":"IF(J960=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F960*J960,2))","v":3589.16},"+",54.609999999999992,{"$f":"$N$2","v":0.24},{"$f":"ROUND(M960*(1+N960),2)","v":67.72},67.72,3589.16,{"$f":"IF(P960=\"\",\"\",O960/P960)","v":1}]
[]
[]
[]
[]
[null,"RAZÃO SOCIAL DO PROPONENTE:",null,null,null,"RESPONSÁVEL PROPONENTE:",null,null,null,"DATA"]
[null,"MUNICÍPIO: SÃO LOURENÇO DO SUL",null,null,null,"IX - TRAVESSIA BR 116"]
[null,"OBRA: ADUTORA / RESERVATÓRIO / REDE DE DISTRIBUIÇÃO"]
[null,"ITEM","DISCRIMINAÇÃO","CÓDIGO","UN","QTDE","CUSTO",null,"B.D.I. APLICADO","PREÇO",null,null,"CUSTO PROPOSTO","B.D.I.           (%)","PREÇO PROPOSTO","PREÇO MÁXIMO ADMISSÍVEL PARA ESTA LICITAÇÃO",null,"PERCENTUAL"]
[null,null,null,null,null,null,"(SEM B.D.I.)",null,null,"(COM B.D.I.)"]
[null,null,null,null,null,null,"UNITÁRIO","TOTAL",null,"UNITÁRIO","TOTAL",null,null,null,null,"UNITÁRIO","TOTAL"]
[]
[null,5,"ESGOTAMENTO","06.00.00.00",0,null,{"$f":"ROUND(M972,2)","v":0},{"$f":"ROUND(F972*G972,2)","v":0},{"$f":"ROUND(N972,4)","v":0},{"$f":"IF(ROUND(O972,2)>P972,\"Reduzir Valor \",ROUND(O972,2))","v":0},{"$f":"IF(J972=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F972*J972,2))","v":0},"+",0,null,{"$f":"ROUND(M972*(1+N972),2)","v":0},"","",{"$f":"IF(P972=\"\",\"\",O972/P972)","v":""}]
[null,"5.1","Esgotamento com Bombas","06.01.00.00",0,null,{"$f":"ROUND(M973,2)","v":0},{"$f":"ROUND(F973*G973,2)","v":0},{"$f":"ROUND(N973,4)","v":0},{"$f":"IF(ROUND(O973,2)>P973,\"Reduzir Valor \",ROUND(O973,2))","v":0},{"$f":"IF(J973=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F973*J973,2))","v":0},"+",0,null,{"$f":"ROUND(M973*(1+N973),2)","v":0},"","",{"$f":"IF(P973=\"\",\"\",O973/P973)","v":""}]
[null,"5.1.1","Esgotamento com bomba auto-escorvante 3,5 HP, a gasolina","06.01.00.10","h",13,{"$f":"ROUND(M974,2)","v":7.82},{"$f":"ROUND(F974*G974,2)","v":101.66},{"$f":"ROUND(N974,4)","v":0.24},{"$f":"IF(ROUND(O974,2)>P974,\"Reduzir Valor \",ROUND(O974,2))","v":9.6999999999999993},{"$f":"IF(J974=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F974*J974,2))","v":126.1},"+",7.82,{"$f":"$N$2","v":0.24},{"$f":"ROUND(M974*(1+N974),2)","v":9.6999999999999993},9.6999999999999993,126.1,{"$f":"IF(P974=\"\",\"\",O974/P974)","v":1}]
[]
[null,6,"FUNDAÇÃO E ESTRUTURA","08.00.00.00",0,null,{"$f":"ROUND(M976,2)","v":0},{"$f":"ROUND(F976*G976,2)","v":0},{"$f":"ROUND(N976,4)","v":0},{"$f":"IF(ROUND(O976,2)>P976,\"Reduzir Valor \",ROUND(O976,2))","v":0},{"$f":"IF(J976=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F976*J976,2))","v":0},"+",0,null,{"$f":"ROUND(M976*(1+N976),2)","v":0},"","",{"$f":"IF(P976=\"\",\"\",O976/P976)","v":""}]
[null,"6.1","Lastro","08.03.00.00",0,null,{"$f":"ROUND(M977,2)","v":0},{"$f":"ROUND(F977*G977,2)","v":0},{"$f":"ROUND(N977,4)","v":0},{"$f":"IF(ROUND(O977,2)>P977,\"Reduzir Valor \",ROUND(O977,2))","v":0},{"$f":"IF(J977=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F977*J977,2))","v":0},"+",0,null,{"$f":"ROUND(M977*(1+N977),2)","v":0},"","",{"$f":"IF(P977=\"\",\"\",O977/P977)","v":""}]
[null,"6.1.1","Lastro de concreto consumo mínimo de cimento 250 kg/m³","08.03.00.34","m3",1,{"$f":"ROUND(M978,2)","v":418.32},{"$f":"ROUND(F978*G978,2)","v":418.32},{"$f":"ROUND(N978,4)","v":0.24},{"$f":"IF(ROUND(O978,2)>P978,\"Reduzir Valor \",ROUND(O978,2))","v":518.72},{"$f":"IF(J978=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F978*J978,2))","v":518.72},"+",418.32000000000005,{"$f":"$N$2","v":0.24},{"$f":"ROUND(M978*(1+N978),2)","v":518.72},518.72,518.72,{"$f":"IF(P978=\"\",\"\",O978/P978)","v":1}]
[]
[null,"6.2","Fôrmas e Cimbramentos","08.04.00.00",0,null,{"$f":"ROUND(M980,2)","v":0},{"$f":"ROUND(F980*G980,2)","v":0},{"$f":"ROUND(N980,4)","v":0},{"$f":"IF(ROUND(O980,2)>P980,\"Reduzir Valor \",ROUND(O980,2))","v":0},{"$f":"IF(J980=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F980*J980,2))","v":0},"+",0,null,{"$f":"ROUND(M980*(1+N980),2)","v":0},"","",{"$f":"IF(P980=\"\",\"\",O980/P980)","v":""}]
[null,"6.2.1","Fôrmas planas para fundações, com escoramento","08.04.00.22","m2",16,{"$f":"ROUND(M981,2)","v":51.01},{"$f":"ROUND(F981*G981,2)","v":816.16},{"$f":"ROUND(N981,4)","v":0.24},{"$f":"IF(ROUND(O981,2)>P981,\"Reduzir Valor \",ROUND(O981,2))","v":63.25},{"$f":"IF(J981=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F981*J981,2))","v":1012},"+",51.01,{"$f":"$N$2","v":0.24},{"$f":"ROUND(M981*(1+N981),2)","v":63.25},63.25,1012,{"$f":"IF(P981=\"\",\"\",O981/P981)","v":1}]
[null,"6.2.2","Fôrmas planas para lajes e paredes, com escoramento","08.04.00.24","m2",17,{"$f":"ROUND(M982,2)","v":77.180000000000007},{"$f":"ROUND(F982*G982,2)","v":1312.06},{"$f":"ROUND(N982,4)","v":0.24},{"$f":"IF(ROUND(O982,2)>P982,\"Reduzir Valor \",ROUND(O982,2))","v":95.7},{"$f":"IF(J982=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F982*J982,2))","v":1626.9},"+",77.180000000000007,{"$f":"$N$2","v":0.24},{"$f":"ROUND(M982*(1+N982),2)","v":95.7},95.7,1626.9,{"$f":"IF(P982=\"\",\"\",O982/P982)","v":1}]
[]
[null,"6.3","Armaduras","08.05.00.00",0,null,{"$f":"ROUND(M984,2)","v":0},{"$f":"ROUND(F984*G984,2)","v":0},{"$f":"ROUND(N984,4)","v":0},{"$f":"IF(ROUND(O984,2)>P984,\"Reduzir Valor \",ROUND(O984,2))","v":0},{"$f":"IF(J984=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F984*J984,2))","v":0},"+",0,null,{"$f":"ROUND(M984*(1+N984),2)","v":0},"","",{"$f":"IF(P984=\"\",\"\",O984/P984)","v":""}]
[null,"6.3.1","Armadura CA-50, 6,30 mm - Fornecimento, corte (com perda de 7%), dobra e colocação","08.05.00.23","kg",168,{"$f":"ROUND(M985,2)","v":9.09},{"$f":"ROUND(F985*G985,2)","v":1527.12},{"$f":"ROUND(N985,4)","v":0.24},{"$f":"IF(ROUND(O985,2)>P985,\"Reduzir Valor \",ROUND(O985,2))","v":11.27},{"$f":"IF(J985=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F985*J985,2))","v":1893.36},"+",9.09,{"$f":"$N$2","v":0.24},{"$f":"ROUND(M985*(1+N985),2)","v":11.27},11.27,1893.36,{"$f":"IF(P985=\"\",\"\",O985/P985)","v":1}]
[null,"6.3.2","Armadura CA-50, 8,00 mm - Fornecimento, corte (com perda de 11%), dobra e colocação","08.05.00.24","kg",54,{"$f":"ROUND(M986,2)","v":8.7799999999999994},{"$f":"ROUND(F986*G986,2)","v":474.12},{"$f":"ROUND(N986,4)","v":0.24},{"$f":"IF(ROUND(O986,2)>P986,\"Reduzir Valor \",ROUND(O986,2))","v":10.89},{"$f":"IF(J986=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F986*J986,2))","v":588.05999999999995},"+",8.7799999999999994,{"$f":"$N$2","v":0.24},{"$f":"ROUND(M986*(1+N986),2)","v":10.89},10.89,588.05999999999995,{"$f":"IF(P986=\"\",\"\",O986/P986)","v":1}]
[null,"6.3.3","Armadura CA-50, 10,00 mm - Fornecimento, corte (com perda de 11%), dobra e colocação","08.05.00.25","kg",48,{"$f":"ROUND(M987,2)","v":7.12},{"$f":"ROUND(F987*G987,2)","v":341.76},{"$f":"ROUND(N987,4)","v":0.24},{"$f":"IF(ROUND(O987,2)>P987,\"Reduzir Valor \",ROUND(O987,2))","v":8.83},{"$f":"IF(J987=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F987*J987,2))","v":423.84},"+",7.12,{"$f":"$N$2","v":0.24},{"$f":"ROUND(M987*(1+N987),2)","v":8.83},8.83,423.84,{"$f":"IF(P987=\"\",\"\",O987/P987)","v":1}]
[null,"6.3.4","Armadura CA-50, 12,50 mm - Fornecimento, corte (com perda de 11%), dobra e colocação","08.05.00.26","kg",25,{"$f":"ROUND(M988,2)","v":6.34},{"$f":"ROUND(F988*G988,2)","v":158.5},{"$f":"ROUND(N988,4)","v":0.24},{"$f":"IF(ROUND(O988,2)>P988,\"Reduzir Valor \",ROUND(O988,2))","v":7.86},{"$f":"IF(J988=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F988*J988,2))","v":196.5},"+",6.339999999999999,{"$f":"$N$2","v":0.24},{"$f":"ROUND(M988*(1+N988),2)","v":7.86},7.86,196.5,{"$f":"IF(P988=\"\",\"\",O988/P988)","v":1}]
[null,"6.3.5","Armadura CA-50, 16,00 mm - Fornecimento, corte (com perda de 11%), dobra e colocação","08.05.00.27","kg",14,{"$f":"ROUND(M989,2)","v":5.87},{"$f":"ROUND(F989*G989,2)","v":82.18},{"$f":"ROUND(N989,4)","v":0.24},{"$f":"IF(ROUND(O989,2)>P989,\"Reduzir Valor \",ROUND(O989,2))","v":7.28},{"$f":"IF(J989=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F989*J989,2))","v":101.92},"+",5.8699999999999992,{"$f":"$N$2","v":0.24},{"$f":"ROUND(M989*(1+N989),2)","v":7.28},7.28,101.92,{"$f":"IF(P989=\"\",\"\",O989/P989)","v":1}]
[]
[null,"6.4","Concreto","08.06.00.00",0,null,{"$f":"ROUND(M991,2)","v":0},{"$f":"ROUND(F991*G991,2)","v":0},{"$f":"ROUND(N991,4)","v":0},{"$f":"IF(ROUND(O991,2)>P991,\"Reduzir Valor \",ROUND(O991,2))","v":0},{"$f":"IF(J991=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F991*J991,2))","v":0},"+",0,null,{"$f":"ROUND(M991*(1+N991),2)","v":0},"","",{"$f":"IF(P991=\"\",\"\",O991/P991)","v":""}]
[null,"6.4.1","Fornecimento concreto usinado bombeado Fck = 30 Mpa, inclusive bombeamento","08.06.00.90","m3",3,{"$f":"ROUND(M992,2)","v":373.07},{"$f":"ROUND(F992*G992,2)","v":1119.21},{"$f":"ROUND(N992,4)","v":0.24},{"$f":"IF(ROUND(O992,2)>P992,\"Reduzir Valor \",ROUND(O992,2))","v":462.61},{"$f":"IF(J992=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F992*J992,2))","v":1387.83},"+",373.07,{"$f":"$N$2","v":0.24},{"$f":"ROUND(M992*(1+N992),2)","v":462.61},462.61,1387.83,{"$f":"IF(P992=\"\",\"\",O992/P992)","v":1}]
[null,"6.4.2","Lançamento, adensamento e acabamento de concreto usinado bombeado","08.06.00.97","m3",3,{"$f":"ROUND(M993,2)","v":26.6},{"$f":"ROUND(F993*G993,2)","v":79.8},{"$f":"ROUND(N993,4)","v":0.24},{"$f":"IF(ROUND(O993,2)>P993,\"Reduzir Valor \",ROUND(O993,2))","v":32.979999999999997},{"$f":"IF(J993=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F993*J993,2))","v":98.94},"+",26.6,{"$f":"$N$2","v":0.24},{"$f":"ROUND(M993*(1+N993),2)","v":32.979999999999997},32.979999999999997,98.94,{"$f":"IF(P993=\"\",\"\",O993/P993)","v":1}]
[]
[null,7,"REVESTIMENTO E TRATAMENTO DE SUPERFÍCIES","13.00.00.00",0,null,{"$f":"ROUND(M995,2)","v":0},{"$f":"ROUND(F995*G995,2)","v":0},{"$f":"ROUND(N995,4)","v":0},{"$f":"IF(ROUND(O995,2)>P995,\"Reduzir Valor \",ROUND(O995,2))","v":0},{"$f":"IF(J995=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F995*J995,2))","v":0},"+",0,null,{"$f":"ROUND(M995*(1+N995),2)","v":0},"","",{"$f":"IF(P995=\"\",\"\",O995/P995)","v":""}]
[null,"7.1","Impermeabilização","13.02.00.00",0,null,{"$f":"ROUND(M996,2)","v":0},{"$f":"ROUND(F996*G996,2)","v":0},{"$f":"ROUND(N996,4)","v":0},{"$f":"IF(ROUND(O996,2)>P996,\"Reduzir Valor \",ROUND(O996,2))","v":0},{"$f":"IF(J996=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F996*J996,2))","v":0},"+",0,null,{"$f":"ROUND(M996*(1+N996),2)","v":0},"","",{"$f":"IF(P996=\"\",\"\",O996/P996)","v":""}]
[null,"7.1.1","Impermeabilização com tinta betuminosa 3 demãos","13.02.00.42","m2",14,{"$f":"ROUND(M997,2)","v":30.71},{"$f":"ROUND(F997*G997,2)","v":429.94},{"$f":"ROUND(N997,4)","v":0.24},{"$f":"IF(ROUND(O997,2)>P997,\"Reduzir Valor \",ROUND(O997,2))","v":38.08},{"$f":"IF(J997=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F997*J997,2))","v":533.12},"+",30.71,{"$f":"$N$2","v":0.24},{"$f":"ROUND(M997*(1+N997),2)","v":38.08},38.08,533.12,{"$f":"IF(P997=\"\",\"\",O997/P997)","v":1}]
[]
[]
[]
[]
[null,"RAZÃO SOCIAL DO PROPONENTE:",null,null,null,"RESPONSÁVEL PROPONENTE:",null,null,null,"DATA"]
[null,"MUNICÍPIO: SÃO LOURENÇO DO SUL",null,null,null,"IX - TRAVESSIA BR 116"]
[null,"OBRA: ADUTORA / RESERVATÓRIO / REDE DE DISTRIBUIÇÃO"]
[null,"ITEM","DISCRIMINAÇÃO","CÓDIGO","UN","QTDE","CUSTO",null,"B.D.I. APLICADO","PREÇO",null,null,"CUSTO PROPOSTO","B.D.I.           (%)","PREÇO PROPOSTO","PREÇO MÁXIMO ADMISSÍVEL PARA ESTA LICITAÇÃO",null,"PERCENTUAL"]
[null,null,null,null,null,null,"(SEM B.D.I.)",null,null,"(COM B.D.I.)"]
[null,null,null,null,null,null,"UNITÁRIO","TOTAL",null,"UNITÁRIO","TOTAL",null,null,null,null,"UNITÁRIO","TOTAL"]
[]
[null,"7.2","Pinturas","13.03.00.00",0,null,{"$f":"ROUND(M1009,2)","v":0},{"$f":"ROUND(F1009*G1009,2)","v":0},{"$f":"ROUND(N1009,4)","v":0},{"$f":"IF(ROUND(O1009,2)>P1009,\"Reduzir Valor \",ROUND(O1009,2))","v":0},{"$f":"IF(J1009=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F1009*J1009,2))","v":0},"+",0,null,{"$f":"ROUND(M1009*(1+N1009),2)","v":0},"","",{"$f":"IF(P1009=\"\",\"\",O1009/P1009)","v":""}]
[null,"7.2.1","Pintura acrílica 2 demãos e selador","13.03.00.18","m2",6,{"$f":"ROUND(M1010,2)","v":12.85},{"$f":"ROUND(F1010*G1010,2)","v":77.099999999999994},{"$f":"ROUND(N1010,4)","v":0.24},{"$f":"IF(ROUND(O1010,2)>P1010,\"Reduzir Valor \",ROUND(O1010,2))","v":15.93},{"$f":"IF(J1010=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F1010*J1010,2))","v":95.58},"+",12.85,{"$f":"$N$2","v":0.24},{"$f":"ROUND(M1010*(1+N1010),2)","v":15.93},15.93,95.58,{"$f":"IF(P1010=\"\",\"\",O1010/P1010)","v":1}]
[]
[null,8,"ASSENTAMENTO, CARGA, DESCARGA E TRANSPORTE","09.00.00.00",0,null,{"$f":"ROUND(M1012,2)","v":0},{"$f":"ROUND(F1012*G1012,2)","v":0},{"$f":"ROUND(N1012,4)","v":0},{"$f":"IF(ROUND(O1012,2)>P1012,\"Reduzir Valor \",ROUND(O1012,2))","v":0},{"$f":"IF(J1012=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F1012*J1012,2))","v":0},"+",0,null,{"$f":"ROUND(M1012*(1+N1012),2)","v":0},"","",{"$f":"IF(P1012=\"\",\"\",O1012/P1012)","v":""}]
[null,"8.1","Assentamento, Carga, Descarga e Transporte de Tubulação","09.01.00.00",0,null,{"$f":"ROUND(M1013,2)","v":0},{"$f":"ROUND(F1013*G1013,2)","v":0},{"$f":"ROUND(N1013,4)","v":0},{"$f":"IF(ROUND(O1013,2)>P1013,\"Reduzir Valor \",ROUND(O1013,2))","v":0},{"$f":"IF(J1013=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F1013*J1013,2))","v":0},"+",0,null,{"$f":"ROUND(M1013*(1+N1013),2)","v":0},"","",{"$f":"IF(P1013=\"\",\"\",O1013/P1013)","v":""}]
[null,"8.1.1","Assentamento, carga, descarga e transporte de tubos de PEAD","###","eq",1,{"$f":"ROUND(M1014,2)","v":66283},{"$f":"ROUND(F1014*G1014,2)","v":66283},{"$f":"ROUND(N1014,4)","v":0.24},{"$f":"IF(ROUND(O1014,2)>P1014,\"Reduzir Valor \",ROUND(O1014,2))","v":82190.92},{"$f":"IF(J1014=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F1014*J1014,2))","v":82190.92},"+",66283,{"$f":"$N$2","v":0.24},{"$f":"ROUND(M1014*(1+N1014),2)","v":82190.92},82190.92,82190.92,{"$f":"IF(P1014=\"\",\"\",O1014/P1014)","v":1}]
[null,"8.1.2","Execução de soldas em tubo PEAD ","###","eq",1,{"$f":"ROUND(M1015,2)","v":5865},{"$f":"ROUND(F1015*G1015,2)","v":5865},{"$f":"ROUND(N1015,4)","v":0.24},{"$f":"IF(ROUND(O1015,2)>P1015,\"Reduzir Valor \",ROUND(O1015,2))","v":7272.6},{"$f":"IF(J1015=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F1015*J1015,2))","v":7272.6},"+",5865,{"$f":"$N$2","v":0.24},{"$f":"ROUND(M1015*(1+N1015),2)","v":7272.6},7272.6,7272.6,{"$f":"IF(P1015=\"\",\"\",O1015/P1015)","v":1}]
[]
[null,9,"PAVIMENTAÇÃO","10.00.00.00",0,null,{"$f":"ROUND(M1017,2)","v":0},{"$f":"ROUND(F1017*G1017,2)","v":0},{"$f":"ROUND(N1017,4)","v":0},{"$f":"IF(ROUND(O1017,2)>P1017,\"Reduzir Valor \",ROUND(O1017,2))","v":0},{"$f":"IF(J1017=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F1017*J1017,2))","v":0},"+",0,null,{"$f":"ROUND(M1017*(1+N1017),2)","v":0},"","",{"$f":"IF(P1017=\"\",\"\",O1017/P1017)","v":""}]
[null,"9.1","Recomposição de Pavimentos, Guias e Sarjetas","10.02.00.00",0,null,{"$f":"ROUND(M1018,2)","v":0},{"$f":"ROUND(F1018*G1018,2)","v":0},{"$f":"ROUND(N1018,4)","v":0},{"$f":"IF(ROUND(O1018,2)>P1018,\"Reduzir Valor \",ROUND(O1018,2))","v":0},{"$f":"IF(J1018=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F1018*J1018,2))","v":0},"+",0,null,{"$f":"ROUND(M1018*(1+N1018),2)","v":0},"","",{"$f":"IF(P1018=\"\",\"\",O1018/P1018)","v":""}]
[null,"9.1.1","Recomposição de pavimento de saibro","10.02.00.01","m2",19,{"$f":"ROUND(M1019,2)","v":9.74},{"$f":"ROUND(F1019*G1019,2)","v":185.06},{"$f":"ROUND(N1019,4)","v":0.24},{"$f":"IF(ROUND(O1019,2)>P1019,\"Reduzir Valor \",ROUND(O1019,2))","v":12.08},{"$f":"IF(J1019=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F1019*J1019,2))","v":229.52},"+",9.74,{"$f":"$N$2","v":0.24},{"$f":"ROUND(M1019*(1+N1019),2)","v":12.08},12.08,229.52,{"$f":"IF(P1019=\"\",\"\",O1019/P1019)","v":1}]
[]
[null,10,"FORNECIMENTO DE MATERIAIS","18.00.00.00",0,null,{"$f":"ROUND(M1021,2)","v":0},{"$f":"ROUND(F1021*G1021,2)","v":0},{"$f":"ROUND(N1021,4)","v":0},{"$f":"IF(ROUND(O1021,2)>P1021,\"Reduzir Valor \",ROUND(O1021,2))","v":0},{"$f":"IF(J1021=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F1021*J1021,2))","v":0},"+",0,null,{"$f":"ROUND(M1021*(1+N1021),2)","v":0},"","",{"$f":"IF(P1021=\"\",\"\",O1021/P1021)","v":""}]
[null,"10.1","Materiais em FºFº"]
[null,"10.1.1","Adaptador FºFº-PVC PBA DN 100 x DN 100","***","pç",2,{"$f":"ROUND(M1023,2)","v":110.43},{"$f":"ROUND(F1023*G1023,2)","v":220.86},{"$f":"ROUND(N1023,4)","v":0.16500000000000001},{"$f":"IF(ROUND(O1023,2)>P1023,\"Reduzir Valor \",ROUND(O1023,2))","v":128.65},{"$f":"IF(J1023=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F1023*J1023,2))","v":257.3},"+",110.43,{"$f":"$N$3","v":0.16500000000000001},{"$f":"ROUND(M1023*(1+N1023),2)","v":128.65},128.65,257.3,{"$f":"IF(P1023=\"\",\"\",O1023/P1023)","v":1}]
[null,"10.1.2","Tubo flange e bolsa F°F° PN 10 DN 100, L=500 mm","***","pç",2,{"$f":"ROUND(M1024,2)","v":553.41},{"$f":"ROUND(F1024*G1024,2)","v":1106.82},{"$f":"ROUND(N1024,4)","v":0.16500000000000001},{"$f":"IF(ROUND(O1024,2)>P1024,\"Reduzir Valor \",ROUND(O1024,2))","v":644.72},{"$f":"IF(J1024=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F1024*J1024,2))","v":1289.44},"+",553.41,{"$f":"$N$3","v":0.16500000000000001},{"$f":"ROUND(M1024*(1+N1024),2)","v":644.72},644.72,1289.44,{"$f":"IF(P1024=\"\",\"\",O1024/P1024)","v":1}]
[null,"10.1.3","Junta de desmontagem PN 10 DN 100","***","pç",2,{"$f":"ROUND(M1025,2)","v":668.89},{"$f":"ROUND(F1025*G1025,2)","v":1337.78},{"$f":"ROUND(N1025,4)","v":0.16500000000000001},{"$f":"IF(ROUND(O1025,2)>P1025,\"Reduzir Valor \",ROUND(O1025,2))","v":779.26},{"$f":"IF(J1025=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F1025*J1025,2))","v":1558.52},"+",668.89,{"$f":"$N$3","v":0.16500000000000001},{"$f":"ROUND(M1025*(1+N1025),2)","v":779.26},779.26,1558.52,{"$f":"IF(P1025=\"\",\"\",O1025/P1025)","v":1}]
[null,"10.1.4","Tubo com flanges F°F° PN 10 DN 100 L=250 mm","***","pç",2,{"$f":"ROUND(M1026,2)","v":232.65},{"$f":"ROUND(F1026*G1026,2)","v":465.3},{"$f":"ROUND(N1026,4)","v":0.16500000000000001},{"$f":"IF(ROUND(O1026,2)>P1026,\"Reduzir Valor \",ROUND(O1026,2))","v":271.04000000000002},{"$f":"IF(J1026=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F1026*J1026,2))","v":542.08000000000004},"+",232.65,{"$f":"$N$3","v":0.16500000000000001},{"$f":"ROUND(M1026*(1+N1026),2)","v":271.04000000000002},271.04000000000002,542.08000000000004,{"$f":"IF(P1026=\"\",\"\",O1026/P1026)","v":1}]
[]
[null,"10.2","Materiais em PEAD"]
[null,"10.2.1","Tubo PEAD de 160mm, PN10 PE 100","***","m",60,{"$f":"ROUND(M1029,2)","v":98.5},{"$f":"ROUND(F1029*G1029,2)","v":5910},{"$f":"ROUND(N1029,4)","v":0.16500000000000001},{"$f":"IF(ROUND(O1029,2)>P1029,\"Reduzir Valor \",ROUND(O1029,2))","v":114.75},{"$f":"IF(J1029=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F1029*J1029,2))","v":6885},"+",98.5,{"$f":"$N$3","v":0.16500000000000001},{"$f":"ROUND(M1029*(1+N1029),2)","v":114.75},114.75,6885,{"$f":"IF(P1029=\"\",\"\",O1029/P1029)","v":1}]
[null,"10.2.2","Tubo PEAD de 110mm, PN10 PE 100","***","m",60,{"$f":"ROUND(M1030,2)","v":55},{"$f":"ROUND(F1030*G1030,2)","v":3300},{"$f":"ROUND(N1030,4)","v":0.16500000000000001},{"$f":"IF(ROUND(O1030,2)>P1030,\"Reduzir Valor \",ROUND(O1030,2))","v":64.08},{"$f":"IF(J1030=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F1030*J1030,2))","v":3844.8},"+",55,{"$f":"$N$3","v":0.16500000000000001},{"$f":"ROUND(M1030*(1+N1030),2)","v":64.08},64.08,3844.8,{"$f":"IF(P1030=\"\",\"\",O1030/P1030)","v":1}]
[]
[null,"10.3","Materiais em PVC"]
[null,"10.3.1","Tubo de PVC coletor de esgoto, JEI/JERI, DN 100, L=6m","18.05.01.10","br",4,{"$f":"ROUND(M1033,2)","v":113.11},{"$f":"ROUND(F1033*G1033,2)","v":452.44},{"$f":"ROUND(N1033,4)","v":0.16500000000000001},{"$f":"IF(ROUND(O1033,2)>P1033,\"Reduzir Valor \",ROUND(O1033,2))","v":131.77000000000001},{"$f":"IF(J1033=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F1033*J1033,2))","v":527.08000000000004},"+",113.11,{"$f":"$N$3","v":0.16500000000000001},{"$f":"ROUND(M1033*(1+N1033),2)","v":131.77000000000001},131.77000000000001,527.08000000000004,{"$f":"IF(P1033=\"\",\"\",O1033/P1033)","v":1}]
[]
[null,"10.4","Válvulas"]
[null,"10.4.1","Válvula gaveta com flanges PN 10 corpo curto, cunha de borracha; DN=100","***","pç",2,{"$f":"ROUND(M1036,2)","v":607.95000000000005},{"$f":"ROUND(F1036*G1036,2)","v":1215.9000000000001},{"$f":"ROUND(N1036,4)","v":0.16500000000000001},{"$f":"IF(ROUND(O1036,2)>P1036,\"Reduzir Valor \",ROUND(O1036,2))","v":708.26},{"$f":"IF(J1036=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F1036*J1036,2))","v":1416.52},"+",607.95000000000005,{"$f":"$N$3","v":0.16500000000000001},{"$f":"ROUND(M1036*(1+N1036),2)","v":708.26},708.26,1416.52,{"$f":"IF(P1036=\"\",\"\",O1036/P1036)","v":1}]
[]
[null,"IX - TRAVESSIA BR 116",null,null,null,"TOTAL SEM B.D.I. ",null,{"$f":"SUM(H937:H1036)","v":97626.28},"TOTAL COM B.D.I. ",null,{"$f":"SUM(K937:K1036)","v":120006.16000000003}]
[null,"RAZÃO SOCIAL DO PROPONENTE:",null,null,null,"RESPONSÁVEL PROPONENTE:",null,null,null,"DATA"]
[null,"MUNICÍPIO: SÃO LOURENÇO DO SUL",null,null,null,"X - ABRIGO QGBT E CAIXA MEDIÇÃO"]
[null,"OBRA: ADUTORA / RESERVATÓRIO / REDE DE DISTRIBUIÇÃO"]
[null,"ITEM","DISCRIMINAÇÃO","CÓDIGO","UN","QTDE","CUSTO",null,"B.D.I. APLICADO","PREÇO",null,null,"CUSTO PROPOSTO","B.D.I.           (%)","PREÇO PROPOSTO","PREÇO MÁXIMO ADMISSÍVEL PARA ESTA LICITAÇÃO",null,"PERCENTUAL"]
[null,null,null,null,null,null,"(SEM B.D.I.)",null,null,"(COM B.D.I.)"]
[null,null,null,null,null,null,"UNITÁRIO","TOTAL",null,"UNITÁRIO","TOTAL",null,null,null,null,"UNITÁRIO","TOTAL"]
[]
[null,1,"SERVIÇOS TÉCNICOS","02.00.00.00",0,null,{"$f":"ROUND(M1046,2)","v":0},{"$f":"ROUND(F1046*G1046,2)","v":0},{"$f":"ROUND(N1046,4)","v":0},{"$f":"IF(ROUND(O1046,2)>P1046,\"Reduzir Valor \",ROUND(O1046,2))","v":0},{"$f":"IF(J1046=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F1046*J1046,2))","v":0},"+",0,null,{"$f":"ROUND(M1046*(1+N1046),2)","v":0},"","",{"$f":"IF(P1046=\"\",\"\",O1046/P1046)","v":""}]
[null,"1.1","Locação e Cadastro","02.04.00.00",0,null,{"$f":"ROUND(M1047,2)","v":0},{"$f":"ROUND(F1047*G1047,2)","v":0},{"$f":"ROUND(N1047,4)","v":0},{"$f":"IF(ROUND(O1047,2)>P1047,\"Reduzir Valor \",ROUND(O1047,2))","v":0},{"$f":"IF(J1047=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F1047*J1047,2))","v":0},"+",0,null,{"$f":"ROUND(M1047*(1+N1047),2)","v":0},"","",{"$f":"IF(P1047=\"\",\"\",O1047/P1047)","v":""}]
[null,"1.1.1","Locação e nivelamento de obras localizadas","02.04.01.40","m2",2,{"$f":"ROUND(M1048,2)","v":5.43},{"$f":"ROUND(F1048*G1048,2)","v":10.86},{"$f":"ROUND(N1048,4)","v":0.24},{"$f":"IF(ROUND(O1048,2)>P1048,\"Reduzir Valor \",ROUND(O1048,2))","v":6.73},{"$f":"IF(J1048=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F1048*J1048,2))","v":13.46},"+",5.4300000000000006,{"$f":"$N$2","v":0.24},{"$f":"ROUND(M1048*(1+N1048),2)","v":6.73},6.73,13.46,{"$f":"IF(P1048=\"\",\"\",O1048/P1048)","v":1}]
[null,"1.1.2","Cadastro e desenho para obras localizadas","02.04.02.40","m2",2,{"$f":"ROUND(M1049,2)","v":4.57},{"$f":"ROUND(F1049*G1049,2)","v":9.14},{"$f":"ROUND(N1049,4)","v":0.24},{"$f":"IF(ROUND(O1049,2)>P1049,\"Reduzir Valor \",ROUND(O1049,2))","v":5.67},{"$f":"IF(J1049=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F1049*J1049,2))","v":11.34},"+",4.57,{"$f":"$N$2","v":0.24},{"$f":"ROUND(M1049*(1+N1049),2)","v":5.67},5.67,11.34,{"$f":"IF(P1049=\"\",\"\",O1049/P1049)","v":1}]
[]
[null,2,"MOVIMENTO DE SOLO","04.00.00.00",0,null,{"$f":"ROUND(M1051,2)","v":0},{"$f":"ROUND(F1051*G1051,2)","v":0},{"$f":"ROUND(N1051,4)","v":0},{"$f":"IF(ROUND(O1051,2)>P1051,\"Reduzir Valor \",ROUND(O1051,2))","v":0},{"$f":"IF(J1051=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F1051*J1051,2))","v":0},"+",0,null,{"$f":"ROUND(M1051*(1+N1051),2)","v":0},"","",{"$f":"IF(P1051=\"\",\"\",O1051/P1051)","v":""}]
[null,"2.1","Escavação de Solo Localizada","04.01.00.00",0,null,{"$f":"ROUND(M1052,2)","v":0},{"$f":"ROUND(F1052*G1052,2)","v":0},{"$f":"ROUND(N1052,4)","v":0},{"$f":"IF(ROUND(O1052,2)>P1052,\"Reduzir Valor \",ROUND(O1052,2))","v":0},{"$f":"IF(J1052=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F1052*J1052,2))","v":0},"+",0,null,{"$f":"ROUND(M1052*(1+N1052),2)","v":0},"","",{"$f":"IF(P1052=\"\",\"\",O1052/P1052)","v":""}]
[null,"2.1.1","Escavação localizada manual, solo 0-2 m","04.01.01.42","m3",10,{"$f":"ROUND(M1053,2)","v":36.409999999999997},{"$f":"ROUND(F1053*G1053,2)","v":364.1},{"$f":"ROUND(N1053,4)","v":0.24},{"$f":"IF(ROUND(O1053,2)>P1053,\"Reduzir Valor \",ROUND(O1053,2))","v":45.15},{"$f":"IF(J1053=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F1053*J1053,2))","v":451.5},"+",36.409999999999997,{"$f":"$N$2","v":0.24},{"$f":"ROUND(M1053*(1+N1053),2)","v":45.15},45.15,451.5,{"$f":"IF(P1053=\"\",\"\",O1053/P1053)","v":1}]
[]
[null,"2.2","Aterro, Reaterro, Lastro, Espalhamento e Nivelamento","04.09.00.00",0,null,{"$f":"ROUND(M1055,2)","v":0},{"$f":"ROUND(F1055*G1055,2)","v":0},{"$f":"ROUND(N1055,4)","v":0},{"$f":"IF(ROUND(O1055,2)>P1055,\"Reduzir Valor \",ROUND(O1055,2))","v":0},{"$f":"IF(J1055=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F1055*J1055,2))","v":0},"+",0,null,{"$f":"ROUND(M1055*(1+N1055),2)","v":0},"","",{"$f":"IF(P1055=\"\",\"\",O1055/P1055)","v":""}]
[null,"2.2.1","Reenchimento manual apiloado de vala","04.09.02.02","m3",9,{"$f":"ROUND(M1056,2)","v":18.64},{"$f":"ROUND(F1056*G1056,2)","v":167.76},{"$f":"ROUND(N1056,4)","v":0.24},{"$f":"IF(ROUND(O1056,2)>P1056,\"Reduzir Valor \",ROUND(O1056,2))","v":23.11},{"$f":"IF(J1056=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F1056*J1056,2))","v":207.99},"+",18.64,{"$f":"$N$2","v":0.24},{"$f":"ROUND(M1056*(1+N1056),2)","v":23.11},23.11,207.99,{"$f":"IF(P1056=\"\",\"\",O1056/P1056)","v":1}]
[]
[null,"2.3","Carga, Transporte, Descarga","04.10.00.00",0,null,{"$f":"ROUND(M1058,2)","v":0},{"$f":"ROUND(F1058*G1058,2)","v":0},{"$f":"ROUND(N1058,4)","v":0},{"$f":"IF(ROUND(O1058,2)>P1058,\"Reduzir Valor \",ROUND(O1058,2))","v":0},{"$f":"IF(J1058=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F1058*J1058,2))","v":0},"+",0,null,{"$f":"ROUND(M1058*(1+N1058),2)","v":0},"","",{"$f":"IF(P1058=\"\",\"\",O1058/P1058)","v":""}]
[null,"2.3.1","Carga e descarga de solo para bota-fora","04.10.02.01","m3",1,{"$f":"ROUND(M1059,2)","v":4.38},{"$f":"ROUND(F1059*G1059,2)","v":4.38},{"$f":"ROUND(N1059,4)","v":0.24},{"$f":"IF(ROUND(O1059,2)>P1059,\"Reduzir Valor \",ROUND(O1059,2))","v":5.43},{"$f":"IF(J1059=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F1059*J1059,2))","v":5.43},"+",4.38,{"$f":"$N$2","v":0.24},{"$f":"ROUND(M1059*(1+N1059),2)","v":5.43},5.43,5.43,{"$f":"IF(P1059=\"\",\"\",O1059/P1059)","v":1}]
[null,"2.3.2","Transporte de solos para bota-fora - 10 km","04.10.02.20","m3",1,{"$f":"ROUND(M1060,2)","v":13.62},{"$f":"ROUND(F1060*G1060,2)","v":13.62},{"$f":"ROUND(N1060,4)","v":0.24},{"$f":"IF(ROUND(O1060,2)>P1060,\"Reduzir Valor \",ROUND(O1060,2))","v":16.89},{"$f":"IF(J1060=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F1060*J1060,2))","v":16.89},"+",13.62,{"$f":"$N$2","v":0.24},{"$f":"ROUND(M1060*(1+N1060),2)","v":16.89},16.89,16.89,{"$f":"IF(P1060=\"\",\"\",O1060/P1060)","v":1}]
[]
[null,3,"ESGOTAMENTO","06.00.00.00",0,null,{"$f":"ROUND(M1062,2)","v":0},{"$f":"ROUND(F1062*G1062,2)","v":0},{"$f":"ROUND(N1062,4)","v":0},{"$f":"IF(ROUND(O1062,2)>P1062,\"Reduzir Valor \",ROUND(O1062,2))","v":0},{"$f":"IF(J1062=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F1062*J1062,2))","v":0},"+",0,null,{"$f":"ROUND(M1062*(1+N1062),2)","v":0},"","",{"$f":"IF(P1062=\"\",\"\",O1062/P1062)","v":""}]
[null,"3.1","Esgotamento com Bombas","06.01.00.00",0,null,{"$f":"ROUND(M1063,2)","v":0},{"$f":"ROUND(F1063*G1063,2)","v":0},{"$f":"ROUND(N1063,4)","v":0},{"$f":"IF(ROUND(O1063,2)>P1063,\"Reduzir Valor \",ROUND(O1063,2))","v":0},{"$f":"IF(J1063=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F1063*J1063,2))","v":0},"+",0,null,{"$f":"ROUND(M1063*(1+N1063),2)","v":0},"","",{"$f":"IF(P1063=\"\",\"\",O1063/P1063)","v":""}]
[null,"3.1.1","Esgotamento com bomba auto-escorvante 3,5 HP, a gasolina","06.01.00.10","h",3,{"$f":"ROUND(M1064,2)","v":7.82},{"$f":"ROUND(F1064*G1064,2)","v":23.46},{"$f":"ROUND(N1064,4)","v":0.24},{"$f":"IF(ROUND(O1064,2)>P1064,\"Reduzir Valor \",ROUND(O1064,2))","v":9.6999999999999993},{"$f":"IF(J1064=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F1064*J1064,2))","v":29.1},"+",7.82,{"$f":"$N$2","v":0.24},{"$f":"ROUND(M1064*(1+N1064),2)","v":9.6999999999999993},9.6999999999999993,29.1,{"$f":"IF(P1064=\"\",\"\",O1064/P1064)","v":1}]
[]
[null,4,"FUNDAÇÃO E ESTRUTURA","08.00.00.00",0,null,{"$f":"ROUND(M1066,2)","v":0},{"$f":"ROUND(F1066*G1066,2)","v":0},{"$f":"ROUND(N1066,4)","v":0},{"$f":"IF(ROUND(O1066,2)>P1066,\"Reduzir Valor \",ROUND(O1066,2))","v":0},{"$f":"IF(J1066=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F1066*J1066,2))","v":0},"+",0,null,{"$f":"ROUND(M1066*(1+N1066),2)","v":0},"","",{"$f":"IF(P1066=\"\",\"\",O1066/P1066)","v":""}]
[null,"4.1","Lastro","08.03.00.00",0,null,{"$f":"ROUND(M1067,2)","v":0},{"$f":"ROUND(F1067*G1067,2)","v":0},{"$f":"ROUND(N1067,4)","v":0},{"$f":"IF(ROUND(O1067,2)>P1067,\"Reduzir Valor \",ROUND(O1067,2))","v":0},{"$f":"IF(J1067=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F1067*J1067,2))","v":0},"+",0,null,{"$f":"ROUND(M1067*(1+N1067),2)","v":0},"","",{"$f":"IF(P1067=\"\",\"\",O1067/P1067)","v":""}]
[null,"4.1.1","Lastro de concreto consumo mínimo de cimento 250 kg/m³","08.03.00.34","m3",1,{"$f":"ROUND(M1068,2)","v":418.32},{"$f":"ROUND(F1068*G1068,2)","v":418.32},{"$f":"ROUND(N1068,4)","v":0.24},{"$f":"IF(ROUND(O1068,2)>P1068,\"Reduzir Valor \",ROUND(O1068,2))","v":518.72},{"$f":"IF(J1068=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F1068*J1068,2))","v":518.72},"+",418.32000000000005,{"$f":"$N$2","v":0.24},{"$f":"ROUND(M1068*(1+N1068),2)","v":518.72},518.72,518.72,{"$f":"IF(P1068=\"\",\"\",O1068/P1068)","v":1}]
[]
[null,"4.2","Fôrmas e Cimbramentos","08.04.00.00",0,null,{"$f":"ROUND(M1070,2)","v":0},{"$f":"ROUND(F1070*G1070,2)","v":0},{"$f":"ROUND(N1070,4)","v":0},{"$f":"IF(ROUND(O1070,2)>P1070,\"Reduzir Valor \",ROUND(O1070,2))","v":0},{"$f":"IF(J1070=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F1070*J1070,2))","v":0},"+",0,null,{"$f":"ROUND(M1070*(1+N1070),2)","v":0},"","",{"$f":"IF(P1070=\"\",\"\",O1070/P1070)","v":""}]
[null,"4.2.1","Fôrmas planas para fundações, com escoramento","08.04.00.22","m2",4,{"$f":"ROUND(M1071,2)","v":51.01},{"$f":"ROUND(F1071*G1071,2)","v":204.04},{"$f":"ROUND(N1071,4)","v":0.24},{"$f":"IF(ROUND(O1071,2)>P1071,\"Reduzir Valor \",ROUND(O1071,2))","v":63.25},{"$f":"IF(J1071=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F1071*J1071,2))","v":253},"+",51.01,{"$f":"$N$2","v":0.24},{"$f":"ROUND(M1071*(1+N1071),2)","v":63.25},63.25,253,{"$f":"IF(P1071=\"\",\"\",O1071/P1071)","v":1}]
[null,"4.2.2","Fôrmas planas para lajes e paredes, com escoramento","08.04.00.24","m2",2,{"$f":"ROUND(M1072,2)","v":77.180000000000007},{"$f":"ROUND(F1072*G1072,2)","v":154.36000000000001},{"$f":"ROUND(N1072,4)","v":0.24},{"$f":"IF(ROUND(O1072,2)>P1072,\"Reduzir Valor \",ROUND(O1072,2))","v":95.7},{"$f":"IF(J1072=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F1072*J1072,2))","v":191.4},"+",77.180000000000007,{"$f":"$N$2","v":0.24},{"$f":"ROUND(M1072*(1+N1072),2)","v":95.7},95.7,191.4,{"$f":"IF(P1072=\"\",\"\",O1072/P1072)","v":1}]
[null,"4.2.3","Fôrmas planas para vigas e pilares, com escoramento","08.04.00.26","m2",12,{"$f":"ROUND(M1073,2)","v":95.58},{"$f":"ROUND(F1073*G1073,2)","v":1146.96},{"$f":"ROUND(N1073,4)","v":0.24},{"$f":"IF(ROUND(O1073,2)>P1073,\"Reduzir Valor \",ROUND(O1073,2))","v":118.52},{"$f":"IF(J1073=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F1073*J1073,2))","v":1422.24},"+",95.58,{"$f":"$N$2","v":0.24},{"$f":"ROUND(M1073*(1+N1073),2)","v":118.52},118.52,1422.24,{"$f":"IF(P1073=\"\",\"\",O1073/P1073)","v":1}]
[]
[]
[null,"RAZÃO SOCIAL DO PROPONENTE:",null,null,null,"RESPONSÁVEL PROPONENTE:",null,null,null,"DATA"]
[null,"MUNICÍPIO: SÃO LOURENÇO DO SUL",null,null,null,"X - ABRIGO QGBT E CAIXA MEDIÇÃO"]
[null,"OBRA: ADUTORA / RESERVATÓRIO / REDE DE DISTRIBUIÇÃO"]
[null,"ITEM","DISCRIMINAÇÃO","CÓDIGO","UN","QTDE","CUSTO",null,"B.D.I. APLICADO","PREÇO",null,null,"CUSTO PROPOSTO","B.D.I.           (%)","PREÇO PROPOSTO","PREÇO MÁXIMO ADMISSÍVEL PARA ESTA LICITAÇÃO",null,"PERCENTUAL"]
[null,null,null,null,null,null,"(SEM B.D.I.)",null,null,"(COM B.D.I.)"]
[null,null,null,null,null,null,"UNITÁRIO","TOTAL",null,"UNITÁRIO","TOTAL",null,null,null,null,"UNITÁRIO","TOTAL"]
[]
[null,"4.3","Armaduras","08.05.00.00",0,null,{"$f":"ROUND(M1083,2)","v":0},{"$f":"ROUND(F1083*G1083,2)","v":0},{"$f":"ROUND(N1083,4)","v":0},{"$f":"IF(ROUND(O1083,2)>P1083,\"Reduzir Valor \",ROUND(O1083,2))","v":0},{"$f":"IF(J1083=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F1083*J1083,2))","v":0},"+",0,null,{"$f":"ROUND(M1083*(1+N1083),2)","v":0},"","",{"$f":"IF(P1083=\"\",\"\",O1083/P1083)","v":""}]
[null,"4.3.1","Armadura CA-50, 6,30 mm - Fornecimento, corte (com perda de 7%), dobra e colocação","08.05.00.23","kg",17,{"$f":"ROUND(M1084,2)","v":9.09},{"$f":"ROUND(F1084*G1084,2)","v":154.53},{"$f":"ROUND(N1084,4)","v":0.24},{"$f":"IF(ROUND(O1084,2)>P1084,\"Reduzir Valor \",ROUND(O1084,2))","v":11.27},{"$f":"IF(J1084=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F1084*J1084,2))","v":191.59},"+",9.09,{"$f":"$N$2","v":0.24},{"$f":"ROUND(M1084*(1+N1084),2)","v":11.27},11.27,191.59,{"$f":"IF(P1084=\"\",\"\",O1084/P1084)","v":1}]
[null,"4.3.2","Armadura CA-50, 8,00 mm - Fornecimento, corte (com perda de 11%), dobra e colocação","08.05.00.24","kg",9,{"$f":"ROUND(M1085,2)","v":8.7799999999999994},{"$f":"ROUND(F1085*G1085,2)","v":79.02},{"$f":"ROUND(N1085,4)","v":0.24},{"$f":"IF(ROUND(O1085,2)>P1085,\"Reduzir Valor \",ROUND(O1085,2))","v":10.89},{"$f":"IF(J1085=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F1085*J1085,2))","v":98.01},"+",8.7799999999999994,{"$f":"$N$2","v":0.24},{"$f":"ROUND(M1085*(1+N1085),2)","v":10.89},10.89,98.01,{"$f":"IF(P1085=\"\",\"\",O1085/P1085)","v":1}]
[null,"4.3.3","Armadura CA-50, 10,00 mm - Fornecimento, corte (com perda de 11%), dobra e colocação","08.05.00.25","kg",93,{"$f":"ROUND(M1086,2)","v":7.12},{"$f":"ROUND(F1086*G1086,2)","v":662.16},{"$f":"ROUND(N1086,4)","v":0.24},{"$f":"IF(ROUND(O1086,2)>P1086,\"Reduzir Valor \",ROUND(O1086,2))","v":8.83},{"$f":"IF(J1086=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F1086*J1086,2))","v":821.19},"+",7.12,{"$f":"$N$2","v":0.24},{"$f":"ROUND(M1086*(1+N1086),2)","v":8.83},8.83,821.19,{"$f":"IF(P1086=\"\",\"\",O1086/P1086)","v":1}]
[null,"4.3.4","Armadura CA-60, 5,00 mm - Fornecimento, corte (com perda de 7%), dobra e colocação","08.05.00.33","kg",22,{"$f":"ROUND(M1087,2)","v":10.48},{"$f":"ROUND(F1087*G1087,2)","v":230.56},{"$f":"ROUND(N1087,4)","v":0.24},{"$f":"IF(ROUND(O1087,2)>P1087,\"Reduzir Valor \",ROUND(O1087,2))","v":13},{"$f":"IF(J1087=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F1087*J1087,2))","v":286},"+",10.479999999999999,{"$f":"$N$2","v":0.24},{"$f":"ROUND(M1087*(1+N1087),2)","v":13},13,286,{"$f":"IF(P1087=\"\",\"\",O1087/P1087)","v":1}]
[]
[null,"4.4","Concreto","08.06.00.00",0,null,{"$f":"ROUND(M1089,2)","v":0},{"$f":"ROUND(F1089*G1089,2)","v":0},{"$f":"ROUND(N1089,4)","v":0},{"$f":"IF(ROUND(O1089,2)>P1089,\"Reduzir Valor \",ROUND(O1089,2))","v":0},{"$f":"IF(J1089=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F1089*J1089,2))","v":0},"+",0,null,{"$f":"ROUND(M1089*(1+N1089),2)","v":0},"","",{"$f":"IF(P1089=\"\",\"\",O1089/P1089)","v":""}]
[null,"4.4.1","Fornecimento concreto usinado bombeado Fck = 30 Mpa, inclusive bombeamento","08.06.00.90","m3",1,{"$f":"ROUND(M1090,2)","v":373.07},{"$f":"ROUND(F1090*G1090,2)","v":373.07},{"$f":"ROUND(N1090,4)","v":0.24},{"$f":"IF(ROUND(O1090,2)>P1090,\"Reduzir Valor \",ROUND(O1090,2))","v":462.61},{"$f":"IF(J1090=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F1090*J1090,2))","v":462.61},"+",373.07,{"$f":"$N$2","v":0.24},{"$f":"ROUND(M1090*(1+N1090),2)","v":462.61},462.61,462.61,{"$f":"IF(P1090=\"\",\"\",O1090/P1090)","v":1}]
[null,"4.4.2","Lançamento, adensamento e acabamento de concreto usinado bombeado","08.06.00.97","m3",1,{"$f":"ROUND(M1091,2)","v":26.6},{"$f":"ROUND(F1091*G1091,2)","v":26.6},{"$f":"ROUND(N1091,4)","v":0.24},{"$f":"IF(ROUND(O1091,2)>P1091,\"Reduzir Valor \",ROUND(O1091,2))","v":32.979999999999997},{"$f":"IF(J1091=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F1091*J1091,2))","v":32.979999999999997},"+",26.6,{"$f":"$N$2","v":0.24},{"$f":"ROUND(M1091*(1+N1091),2)","v":32.979999999999997},32.979999999999997,32.979999999999997,{"$f":"IF(P1091=\"\",\"\",O1091/P1091)","v":1}]
[]
[null,5,"FECHAMENTO","12.00.00.00",0,null,{"$f":"ROUND(M1093,2)","v":0},{"$f":"ROUND(F1093*G1093,2)","v":0},{"$f":"ROUND(N1093,4)","v":0},{"$f":"IF(ROUND(O1093,2)>P1093,\"Reduzir Valor \",ROUND(O1093,2))","v":0},{"$f":"IF(J1093=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F1093*J1093,2))","v":0},"+",0,null,{"$f":"ROUND(M1093*(1+N1093),2)","v":0},"","",{"$f":"IF(P1093=\"\",\"\",O1093/P1093)","v":""}]
[null,"5.1","Alvenarias","12.01.00.00",0,null,{"$f":"ROUND(M1094,2)","v":0},{"$f":"ROUND(F1094*G1094,2)","v":0},{"$f":"ROUND(N1094,4)","v":0},{"$f":"IF(ROUND(O1094,2)>P1094,\"Reduzir Valor \",ROUND(O1094,2))","v":0},{"$f":"IF(J1094=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F1094*J1094,2))","v":0},"+",0,null,{"$f":"ROUND(M1094*(1+N1094),2)","v":0},"","",{"$f":"IF(P1094=\"\",\"\",O1094/P1094)","v":""}]
[null,"5.1.1","Alvenaria de tijolos maciços comuns sem revestimento, e= 10cm","12.01.01.02","m2",10,{"$f":"ROUND(M1095,2)","v":82.91},{"$f":"ROUND(F1095*G1095,2)","v":829.1},{"$f":"ROUND(N1095,4)","v":0.24},{"$f":"IF(ROUND(O1095,2)>P1095,\"Reduzir Valor \",ROUND(O1095,2))","v":102.81},{"$f":"IF(J1095=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F1095*J1095,2))","v":1028.0999999999999},"+",82.91,{"$f":"$N$2","v":0.24},{"$f":"ROUND(M1095*(1+N1095),2)","v":102.81},102.81,1028.0999999999999,{"$f":"IF(P1095=\"\",\"\",O1095/P1095)","v":1}]
[]
[null,"5.2","Esquadrias e Ferragens","12.03.00.00",0,null,{"$f":"ROUND(M1097,2)","v":0},{"$f":"ROUND(F1097*G1097,2)","v":0},{"$f":"ROUND(N1097,4)","v":0},{"$f":"IF(ROUND(O1097,2)>P1097,\"Reduzir Valor \",ROUND(O1097,2))","v":0},{"$f":"IF(J1097=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F1097*J1097,2))","v":0},"+",0,null,{"$f":"ROUND(M1097*(1+N1097),2)","v":0},"","",{"$f":"IF(P1097=\"\",\"\",O1097/P1097)","v":""}]
[null,"5.2.1","Porta de alumínio anodizado, com veneziana","###","un ",1,{"$f":"ROUND(M1098,2)","v":862.3},{"$f":"ROUND(F1098*G1098,2)","v":862.3},{"$f":"ROUND(N1098,4)","v":0.24},{"$f":"IF(ROUND(O1098,2)>P1098,\"Reduzir Valor \",ROUND(O1098,2))","v":1069.25},{"$f":"IF(J1098=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F1098*J1098,2))","v":1069.25},"+",862.3,{"$f":"$N$2","v":0.24},{"$f":"ROUND(M1098*(1+N1098),2)","v":1069.25},1069.25,1069.25,{"$f":"IF(P1098=\"\",\"\",O1098/P1098)","v":1}]
[null,"5.2.2","Porta de alumínio anodizado, com veneziana e visor","###","un ",1,{"$f":"ROUND(M1099,2)","v":883.36},{"$f":"ROUND(F1099*G1099,2)","v":883.36},{"$f":"ROUND(N1099,4)","v":0.24},{"$f":"IF(ROUND(O1099,2)>P1099,\"Reduzir Valor \",ROUND(O1099,2))","v":1095.3699999999999},{"$f":"IF(J1099=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F1099*J1099,2))","v":1095.3699999999999},"+",883.36,{"$f":"$N$2","v":0.24},{"$f":"ROUND(M1099*(1+N1099),2)","v":1095.3699999999999},1095.3699999999999,1095.3699999999999,{"$f":"IF(P1099=\"\",\"\",O1099/P1099)","v":1}]
[null,"5.2.3","Rufo em chapa de aço galvanizada","***","m",5,{"$f":"ROUND(M1100,2)","v":14.65},{"$f":"ROUND(F1100*G1100,2)","v":73.25},{"$f":"ROUND(N1100,4)","v":0.16500000000000001},{"$f":"IF(ROUND(O1100,2)>P1100,\"Reduzir Valor \",ROUND(O1100,2))","v":17.07},{"$f":"IF(J1100=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F1100*J1100,2))","v":85.35},"+",14.65,{"$f":"$N$3","v":0.16500000000000001},{"$f":"ROUND(M1100*(1+N1100),2)","v":17.07},17.07,85.35,{"$f":"IF(P1100=\"\",\"\",O1100/P1100)","v":1}]
[]
[null,6,"REVESTIMENTO E TRATAMENTO DE SUPERFÍCIES","13.00.00.00",0,null,{"$f":"ROUND(M1102,2)","v":0},{"$f":"ROUND(F1102*G1102,2)","v":0},{"$f":"ROUND(N1102,4)","v":0},{"$f":"IF(ROUND(O1102,2)>P1102,\"Reduzir Valor \",ROUND(O1102,2))","v":0},{"$f":"IF(J1102=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F1102*J1102,2))","v":0},"+",0,null,{"$f":"ROUND(M1102*(1+N1102),2)","v":0},"","",{"$f":"IF(P1102=\"\",\"\",O1102/P1102)","v":""}]
[null,"6.1","Pisos, Forros e Paredes","13.01.00.00",0,null,{"$f":"ROUND(M1103,2)","v":0},{"$f":"ROUND(F1103*G1103,2)","v":0},{"$f":"ROUND(N1103,4)","v":0},{"$f":"IF(ROUND(O1103,2)>P1103,\"Reduzir Valor \",ROUND(O1103,2))","v":0},{"$f":"IF(J1103=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F1103*J1103,2))","v":0},"+",0,null,{"$f":"ROUND(M1103*(1+N1103),2)","v":0},"","",{"$f":"IF(P1103=\"\",\"\",O1103/P1103)","v":""}]
[null,"6.1.1","Chapisco com argamassa de cimento e areia 1:4, espessura média 5 mm","13.01.03.10","m2",20,{"$f":"ROUND(M1104,2)","v":7.66},{"$f":"ROUND(F1104*G1104,2)","v":153.19999999999999},{"$f":"ROUND(N1104,4)","v":0.24},{"$f":"IF(ROUND(O1104,2)>P1104,\"Reduzir Valor \",ROUND(O1104,2))","v":9.5},{"$f":"IF(J1104=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F1104*J1104,2))","v":190},"+",7.66,{"$f":"$N$2","v":0.24},{"$f":"ROUND(M1104*(1+N1104),2)","v":9.5},9.5,190,{"$f":"IF(P1104=\"\",\"\",O1104/P1104)","v":1}]
[null,"6.1.2","Emboço sem aditivo, espessura 15 mm","13.01.03.20","m2",10,{"$f":"ROUND(M1105,2)","v":28.72},{"$f":"ROUND(F1105*G1105,2)","v":287.2},{"$f":"ROUND(N1105,4)","v":0.24},{"$f":"IF(ROUND(O1105,2)>P1105,\"Reduzir Valor \",ROUND(O1105,2))","v":35.61},{"$f":"IF(J1105=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F1105*J1105,2))","v":356.1},"+",28.72,{"$f":"$N$2","v":0.24},{"$f":"ROUND(M1105*(1+N1105),2)","v":35.61},35.61,356.1,{"$f":"IF(P1105=\"\",\"\",O1105/P1105)","v":1}]
[null,"6.1.3","Emboço com aditivo impermeabilizante, espessura 15 mm","13.01.03.22","m2",10,{"$f":"ROUND(M1106,2)","v":29.74},{"$f":"ROUND(F1106*G1106,2)","v":297.39999999999998},{"$f":"ROUND(N1106,4)","v":0.24},{"$f":"IF(ROUND(O1106,2)>P1106,\"Reduzir Valor \",ROUND(O1106,2))","v":36.880000000000003},{"$f":"IF(J1106=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F1106*J1106,2))","v":368.8},"+",29.739999999999995,{"$f":"$N$2","v":0.24},{"$f":"ROUND(M1106*(1+N1106),2)","v":36.880000000000003},36.880000000000003,368.8,{"$f":"IF(P1106=\"\",\"\",O1106/P1106)","v":1}]
[null,"6.1.4","Reboco com argamassa fina","13.01.03.30","m2",20,{"$f":"ROUND(M1107,2)","v":23.48},{"$f":"ROUND(F1107*G1107,2)","v":469.6},{"$f":"ROUND(N1107,4)","v":0.24},{"$f":"IF(ROUND(O1107,2)>P1107,\"Reduzir Valor \",ROUND(O1107,2))","v":29.12},{"$f":"IF(J1107=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F1107*J1107,2))","v":582.4},"+",23.479999999999997,{"$f":"$N$2","v":0.24},{"$f":"ROUND(M1107*(1+N1107),2)","v":29.12},29.12,582.4,{"$f":"IF(P1107=\"\",\"\",O1107/P1107)","v":1}]
[]
[null,"6.2","Impermeabilização","13.02.00.00",0,null,{"$f":"ROUND(M1109,2)","v":0},{"$f":"ROUND(F1109*G1109,2)","v":0},{"$f":"ROUND(N1109,4)","v":0},{"$f":"IF(ROUND(O1109,2)>P1109,\"Reduzir Valor \",ROUND(O1109,2))","v":0},{"$f":"IF(J1109=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F1109*J1109,2))","v":0},"+",0,null,{"$f":"ROUND(M1109*(1+N1109),2)","v":0},"","",{"$f":"IF(P1109=\"\",\"\",O1109/P1109)","v":""}]
[null,"6.2.1","Impermeabilização com manta asfáltica com filme de alumínio","13.02.00.80","m2",2,{"$f":"ROUND(M1110,2)","v":69.97},{"$f":"ROUND(F1110*G1110,2)","v":139.94},{"$f":"ROUND(N1110,4)","v":0.24},{"$f":"IF(ROUND(O1110,2)>P1110,\"Reduzir Valor \",ROUND(O1110,2))","v":86.76},{"$f":"IF(J1110=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F1110*J1110,2))","v":173.52},"+",69.97,{"$f":"$N$2","v":0.24},{"$f":"ROUND(M1110*(1+N1110),2)","v":86.76},86.76,173.52,{"$f":"IF(P1110=\"\",\"\",O1110/P1110)","v":1}]
[]
[]
[null,"RAZÃO SOCIAL DO PROPONENTE:",null,null,null,"RESPONSÁVEL PROPONENTE:",null,null,null,"DATA"]
[null,"MUNICÍPIO: SÃO LOURENÇO DO SUL",null,null,null,"X - ABRIGO QGBT E CAIXA MEDIÇÃO"]
[null,"OBRA: ADUTORA / RESERVATÓRIO / REDE DE DISTRIBUIÇÃO"]
[null,"ITEM","DISCRIMINAÇÃO","CÓDIGO","UN","QTDE","CUSTO",null,"B.D.I. APLICADO","PREÇO",null,null,"CUSTO PROPOSTO","B.D.I.           (%)","PREÇO PROPOSTO","PREÇO MÁXIMO ADMISSÍVEL PARA ESTA LICITAÇÃO",null,"PERCENTUAL"]
[null,null,null,null,null,null,"(SEM B.D.I.)",null,null,"(COM B.D.I.)"]
[null,null,null,null,null,null,"UNITÁRIO","TOTAL",null,"UNITÁRIO","TOTAL",null,null,null,null,"UNITÁRIO","TOTAL"]
[]
[null,"6.3","Pinturas","13.03.00.00",0,null,{"$f":"ROUND(M1120,2)","v":0},{"$f":"ROUND(F1120*G1120,2)","v":0},{"$f":"ROUND(N1120,4)","v":0},{"$f":"IF(ROUND(O1120,2)>P1120,\"Reduzir Valor \",ROUND(O1120,2))","v":0},{"$f":"IF(J1120=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F1120*J1120,2))","v":0},"+",0,null,{"$f":"ROUND(M1120*(1+N1120),2)","v":0},"","",{"$f":"IF(P1120=\"\",\"\",O1120/P1120)","v":""}]
[null,"6.3.1","Pintura acrílica 2 demãos e selador","13.03.00.18","m2",10,{"$f":"ROUND(M1121,2)","v":12.85},{"$f":"ROUND(F1121*G1121,2)","v":128.5},{"$f":"ROUND(N1121,4)","v":0.24},{"$f":"IF(ROUND(O1121,2)>P1121,\"Reduzir Valor \",ROUND(O1121,2))","v":15.93},{"$f":"IF(J1121=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F1121*J1121,2))","v":159.30000000000001},"+",12.85,{"$f":"$N$2","v":0.24},{"$f":"ROUND(M1121*(1+N1121),2)","v":15.93},15.93,159.30000000000001,{"$f":"IF(P1121=\"\",\"\",O1121/P1121)","v":1}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"X - ABRIGO QGBT E CAIXA MEDIÇÃO",null,null,null,"TOTAL SEM B.D.I. ",null,{"$f":"SUM(H1048:H1147)","v":8166.7899999999991},"TOTAL COM B.D.I. ",null,{"$f":"SUM(K1048:K1147)","v":10121.639999999998}]
[null,"RAZÃO SOCIAL DO PROPONENTE:",null,null,null,"RESPONSÁVEL PROPONENTE:",null,null,null,"DATA"]
[null,"MUNICÍPIO: SÃO LOURENÇO DO SUL",null,null,null,"XI - URBANIZAÇÃO"]
[null,"OBRA: ADUTORA / RESERVATÓRIO / REDE DE DISTRIBUIÇÃO"]
[null,"ITEM","DISCRIMINAÇÃO","CÓDIGO","UN","QTDE","CUSTO",null,"B.D.I. APLICADO","PREÇO",null,null,"CUSTO PROPOSTO","B.D.I.           (%)","PREÇO PROPOSTO","PREÇO MÁXIMO ADMISSÍVEL PARA ESTA LICITAÇÃO",null,"PERCENTUAL"]
[null,null,null,null,null,null,"(SEM B.D.I.)",null,null,"(COM B.D.I.)"]
[null,null,null,null,null,null,"UNITÁRIO","TOTAL",null,"UNITÁRIO","TOTAL",null,null,null,null,"UNITÁRIO","TOTAL"]
[]
[null,1,"SERVIÇOS TÉCNICOS","02.00.00.00",0,null,{"$f":"ROUND(M1157,2)","v":0},{"$f":"ROUND(F1157*G1157,2)","v":0},{"$f":"ROUND(N1157,4)","v":0},{"$f":"IF(ROUND(O1157,2)>P1157,\"Reduzir Valor \",ROUND(O1157,2))","v":0},{"$f":"IF(J1157=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F1157*J1157,2))","v":0},"+",0,null,{"$f":"ROUND(M1157*(1+N1157),2)","v":0},"","",{"$f":"IF(P1157=\"\",\"\",O1157/P1157)","v":""}]
[null,"1.1","Locação e Cadastro","02.04.00.00",0,null,{"$f":"ROUND(M1158,2)","v":0},{"$f":"ROUND(F1158*G1158,2)","v":0},{"$f":"ROUND(N1158,4)","v":0},{"$f":"IF(ROUND(O1158,2)>P1158,\"Reduzir Valor \",ROUND(O1158,2))","v":0},{"$f":"IF(J1158=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F1158*J1158,2))","v":0},"+",0,null,{"$f":"ROUND(M1158*(1+N1158),2)","v":0},"","",{"$f":"IF(P1158=\"\",\"\",O1158/P1158)","v":""}]
[null,"1.1.1","Locação de obras localizadas","02.04.01.30","m2",156,{"$f":"ROUND(M1159,2)","v":4.4800000000000004},{"$f":"ROUND(F1159*G1159,2)","v":698.88},{"$f":"ROUND(N1159,4)","v":0.24},{"$f":"IF(ROUND(O1159,2)>P1159,\"Reduzir Valor \",ROUND(O1159,2))","v":5.56},{"$f":"IF(J1159=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F1159*J1159,2))","v":867.36},"+",4.4800000000000004,{"$f":"$N$2","v":0.24},{"$f":"ROUND(M1159*(1+N1159),2)","v":5.56},5.56,867.36,{"$f":"IF(P1159=\"\",\"\",O1159/P1159)","v":1}]
[null,"1.1.2","Locação de muros ou cercas","02.04.01.31","m",47,{"$f":"ROUND(M1160,2)","v":4.07},{"$f":"ROUND(F1160*G1160,2)","v":191.29},{"$f":"ROUND(N1160,4)","v":0.24},{"$f":"IF(ROUND(O1160,2)>P1160,\"Reduzir Valor \",ROUND(O1160,2))","v":5.05},{"$f":"IF(J1160=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F1160*J1160,2))","v":237.35},"+",4.07,{"$f":"$N$2","v":0.24},{"$f":"ROUND(M1160*(1+N1160),2)","v":5.05},5.05,237.35,{"$f":"IF(P1160=\"\",\"\",O1160/P1160)","v":1}]
[]
[null,2,"SERVIÇOS PRELIMINARES","03.00.00.00",0,null,{"$f":"ROUND(M1162,2)","v":0},{"$f":"ROUND(F1162*G1162,2)","v":0},{"$f":"ROUND(N1162,4)","v":0},{"$f":"IF(ROUND(O1162,2)>P1162,\"Reduzir Valor \",ROUND(O1162,2))","v":0},{"$f":"IF(J1162=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F1162*J1162,2))","v":0},"+",0,null,{"$f":"ROUND(M1162*(1+N1162),2)","v":0},"","",{"$f":"IF(P1162=\"\",\"\",O1162/P1162)","v":""}]
[null,"2.1","Preparo do Terreno","03.01.00.00",0,null,{"$f":"ROUND(M1163,2)","v":0},{"$f":"ROUND(F1163*G1163,2)","v":0},{"$f":"ROUND(N1163,4)","v":0},{"$f":"IF(ROUND(O1163,2)>P1163,\"Reduzir Valor \",ROUND(O1163,2))","v":0},{"$f":"IF(J1163=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F1163*J1163,2))","v":0},"+",0,null,{"$f":"ROUND(M1163*(1+N1163),2)","v":0},"","",{"$f":"IF(P1163=\"\",\"\",O1163/P1163)","v":""}]
[null,"2.1.1","Limpeza mecanizada do terreno","03.01.00.20","m2",156,{"$f":"ROUND(M1164,2)","v":0.34},{"$f":"ROUND(F1164*G1164,2)","v":53.04},{"$f":"ROUND(N1164,4)","v":0.24},{"$f":"IF(ROUND(O1164,2)>P1164,\"Reduzir Valor \",ROUND(O1164,2))","v":0.42},{"$f":"IF(J1164=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F1164*J1164,2))","v":65.52},"+",0.34,{"$f":"$N$2","v":0.24},{"$f":"ROUND(M1164*(1+N1164),2)","v":0.42},0.42,65.52,{"$f":"IF(P1164=\"\",\"\",O1164/P1164)","v":1}]
[]
[null,3,"PAVIMENTAÇÃO","10.00.00.00",0,null,{"$f":"ROUND(M1166,2)","v":0},{"$f":"ROUND(F1166*G1166,2)","v":0},{"$f":"ROUND(N1166,4)","v":0},{"$f":"IF(ROUND(O1166,2)>P1166,\"Reduzir Valor \",ROUND(O1166,2))","v":0},{"$f":"IF(J1166=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F1166*J1166,2))","v":0},"+",0,null,{"$f":"ROUND(M1166*(1+N1166),2)","v":0},"","",{"$f":"IF(P1166=\"\",\"\",O1166/P1166)","v":""}]
[null,"3.1","Execução de Pavimentos","10.04.00.00",0,null,{"$f":"ROUND(M1167,2)","v":0},{"$f":"ROUND(F1167*G1167,2)","v":0},{"$f":"ROUND(N1167,4)","v":0},{"$f":"IF(ROUND(O1167,2)>P1167,\"Reduzir Valor \",ROUND(O1167,2))","v":0},{"$f":"IF(J1167=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F1167*J1167,2))","v":0},"+",0,null,{"$f":"ROUND(M1167*(1+N1167),2)","v":0},"","",{"$f":"IF(P1167=\"\",\"\",O1167/P1167)","v":""}]
[null,"3.1.1","Execução de pavimento de blocos de concreto tipo \"S\" espessura 8 cm, inclusive camada de assentamento","10.04.00.32","m2",69,{"$f":"ROUND(M1168,2)","v":45.92},{"$f":"ROUND(F1168*G1168,2)","v":3168.48},{"$f":"ROUND(N1168,4)","v":0.24},{"$f":"IF(ROUND(O1168,2)>P1168,\"Reduzir Valor \",ROUND(O1168,2))","v":56.94},{"$f":"IF(J1168=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F1168*J1168,2))","v":3928.86},"+",45.920000000000016,{"$f":"$N$2","v":0.24},{"$f":"ROUND(M1168*(1+N1168),2)","v":56.94},56.94,3928.86,{"$f":"IF(P1168=\"\",\"\",O1168/P1168)","v":1}]
[null,"3.1.2","Execução de meio-fio de concreto, seção 15 x 30 cm","10.04.00.41","m",19,{"$f":"ROUND(M1169,2)","v":33.76},{"$f":"ROUND(F1169*G1169,2)","v":641.44000000000005},{"$f":"ROUND(N1169,4)","v":0.24},{"$f":"IF(ROUND(O1169,2)>P1169,\"Reduzir Valor \",ROUND(O1169,2))","v":41.86},{"$f":"IF(J1169=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F1169*J1169,2))","v":795.34},"+",33.76,{"$f":"$N$2","v":0.24},{"$f":"ROUND(M1169*(1+N1169),2)","v":41.86},41.86,795.34,{"$f":"IF(P1169=\"\",\"\",O1169/P1169)","v":1}]
[null,"3.1.3","Execução enleivamento","10.04.00.42","m2",45,{"$f":"ROUND(M1170,2)","v":13.54},{"$f":"ROUND(F1170*G1170,2)","v":609.29999999999995},{"$f":"ROUND(N1170,4)","v":0.24},{"$f":"IF(ROUND(O1170,2)>P1170,\"Reduzir Valor \",ROUND(O1170,2))","v":16.79},{"$f":"IF(J1170=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F1170*J1170,2))","v":755.55},"+",13.540000000000001,{"$f":"$N$2","v":0.24},{"$f":"ROUND(M1170*(1+N1170),2)","v":16.79},16.79,755.55,{"$f":"IF(P1170=\"\",\"\",O1170/P1170)","v":1}]
[]
[null,4,"URBANIZAÇÃO","16.00.00.00",0,null,{"$f":"ROUND(M1172,2)","v":0},{"$f":"ROUND(F1172*G1172,2)","v":0},{"$f":"ROUND(N1172,4)","v":0},{"$f":"IF(ROUND(O1172,2)>P1172,\"Reduzir Valor \",ROUND(O1172,2))","v":0},{"$f":"IF(J1172=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F1172*J1172,2))","v":0},"+",0,null,{"$f":"ROUND(M1172*(1+N1172),2)","v":0},"","",{"$f":"IF(P1172=\"\",\"\",O1172/P1172)","v":""}]
[null,"4.1","Portões, Cercas, Muros e Alambrados","16.01.00.00",0,null,{"$f":"ROUND(M1173,2)","v":0},{"$f":"ROUND(F1173*G1173,2)","v":0},{"$f":"ROUND(N1173,4)","v":0},{"$f":"IF(ROUND(O1173,2)>P1173,\"Reduzir Valor \",ROUND(O1173,2))","v":0},{"$f":"IF(J1173=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F1173*J1173,2))","v":0},"+",0,null,{"$f":"ROUND(M1173*(1+N1173),2)","v":0},"","",{"$f":"IF(P1173=\"\",\"\",O1173/P1173)","v":""}]
[null,"4.1.1","Portão padrão Corsan P5","16.01.01.07","pç",1,{"$f":"ROUND(M1174,2)","v":5778.71},{"$f":"ROUND(F1174*G1174,2)","v":5778.71},{"$f":"ROUND(N1174,4)","v":0.24},{"$f":"IF(ROUND(O1174,2)>P1174,\"Reduzir Valor \",ROUND(O1174,2))","v":7165.6},{"$f":"IF(J1174=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F1174*J1174,2))","v":7165.6},"+",5778.71,{"$f":"$N$2","v":0.24},{"$f":"ROUND(M1174*(1+N1174),2)","v":7165.6},7165.6,7165.6,{"$f":"IF(P1174=\"\",\"\",O1174/P1174)","v":1}]
[null,"4.1.2","Gradil concr. pré-fabr. padrão CORSAN - inclusive transporte e instalação","16.01.03.01","m",6,{"$f":"ROUND(M1175,2)","v":694.49},{"$f":"ROUND(F1175*G1175,2)","v":4166.9399999999996},{"$f":"ROUND(N1175,4)","v":0.24},{"$f":"IF(ROUND(O1175,2)>P1175,\"Reduzir Valor \",ROUND(O1175,2))","v":861.17},{"$f":"IF(J1175=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F1175*J1175,2))","v":5167.0200000000004},"+",694.49,{"$f":"$N$2","v":0.24},{"$f":"ROUND(M1175*(1+N1175),2)","v":861.17},861.17,5167.0200000000004,{"$f":"IF(P1175=\"\",\"\",O1175/P1175)","v":1}]
[null,"4.1.3","Muro de placas concr. pré-fabr. padrão CORSAN - inclusive transporte e instalação","16.01.03.02","m",32,{"$f":"ROUND(M1176,2)","v":728.75},{"$f":"ROUND(F1176*G1176,2)","v":23320},{"$f":"ROUND(N1176,4)","v":0.24},{"$f":"IF(ROUND(O1176,2)>P1176,\"Reduzir Valor \",ROUND(O1176,2))","v":903.65},{"$f":"IF(J1176=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F1176*J1176,2))","v":28916.799999999999},"+",728.75,{"$f":"$N$2","v":0.24},{"$f":"ROUND(M1176*(1+N1176),2)","v":903.65},903.65,28916.799999999999,{"$f":"IF(P1176=\"\",\"\",O1176/P1176)","v":1}]
[null,"4.1.4","Muro de placas concr. pré-fabr. padrão CORSAN, com logotipo - inclusive transporte e instalação","16.01.03.03","un",1,{"$f":"ROUND(M1177,2)","v":3259.14},{"$f":"ROUND(F1177*G1177,2)","v":3259.14},{"$f":"ROUND(N1177,4)","v":0.24},{"$f":"IF(ROUND(O1177,2)>P1177,\"Reduzir Valor \",ROUND(O1177,2))","v":4041.33},{"$f":"IF(J1177=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F1177*J1177,2))","v":4041.33},"+",3259.14,{"$f":"$N$2","v":0.24},{"$f":"ROUND(M1177*(1+N1177),2)","v":4041.33},4041.33,4041.33,{"$f":"IF(P1177=\"\",\"\",O1177/P1177)","v":1}]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"XI - URBANIZAÇÃO",null,null,null,"TOTAL SEM B.D.I. ",null,{"$f":"SUM(H1157:H1184)","v":41887.22},"TOTAL COM B.D.I. ",null,{"$f":"SUM(K1157:K1184)","v":51940.73}]
[null,"RAZÃO SOCIAL DO PROPONENTE:",null,null,null,"RESPONSÁVEL PROPONENTE:",null,null,null,"DATA"]
[null,"MUNICÍPIO: SÃO LOURENÇO DO SUL",null,null,null,"XII - INSTALAÇÕES ELÉTRICAS"]
[null,"OBRA: ADUTORA / RESERVATÓRIO / REDE DE DISTRIBUIÇÃO"]
[null,"ITEM","DISCRIMINAÇÃO","CÓDIGO","UN","QTDE","CUSTO",null,"B.D.I. APLICADO","PREÇO",null,null,"CUSTO PROPOSTO","B.D.I.           (%)","PREÇO PROPOSTO","PREÇO MÁXIMO ADMISSÍVEL PARA ESTA LICITAÇÃO",null,"PERCENTUAL"]
[null,null,null,null,null,null,"(SEM B.D.I.)",null,null,"(COM B.D.I.)"]
[null,null,null,null,null,null,"UNITÁRIO","TOTAL",null,"UNITÁRIO","TOTAL",null,null,null,null,"UNITÁRIO","TOTAL"]
[]
[null,1,"BOOSTER"]
[null,"1.1","Alimentação, Medição, Distribuição de força e Comando"]
[null,"1.1.1","Armação secundária 1 estribo, tipo as-11, galvanizada","***","un ",1,{"$f":"ROUND(M1196,2)","v":16.32},{"$f":"ROUND(F1196*G1196,2)","v":16.32},{"$f":"ROUND(N1196,4)","v":0.16500000000000001},{"$f":"IF(ROUND(O1196,2)>P1196,\"Reduzir Valor \",ROUND(O1196,2))","v":19.010000000000002},{"$f":"IF(J1196=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F1196*J1196,2))","v":19.010000000000002},"+",16.32,{"$f":"$N$3","v":0.16500000000000001},{"$f":"ROUND(M1196*(1+N1196),2)","v":19.010000000000002},19.010000000000002,19.010000000000002,{"$f":"IF(P1196=\"\",\"\",O1196/P1196)","v":1}]
[null,"1.1.2","Arruela quadrada 45x4 mm com furo 14 mm zincada","***","un ",8,{"$f":"ROUND(M1197,2)","v":0.53},{"$f":"ROUND(F1197*G1197,2)","v":4.24},{"$f":"ROUND(N1197,4)","v":0.16500000000000001},{"$f":"IF(ROUND(O1197,2)>P1197,\"Reduzir Valor \",ROUND(O1197,2))","v":0.62},{"$f":"IF(J1197=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F1197*J1197,2))","v":4.96},"+",0.53,{"$f":"$N$3","v":0.16500000000000001},{"$f":"ROUND(M1197*(1+N1197),2)","v":0.62},0.62,4.96,{"$f":"IF(P1197=\"\",\"\",O1197/P1197)","v":1}]
[null,"1.1.3","Arruela quadrada 58x5 mm com furo 18 mm zincada","***","un ",20,{"$f":"ROUND(M1198,2)","v":0.53},{"$f":"ROUND(F1198*G1198,2)","v":10.6},{"$f":"ROUND(N1198,4)","v":0.16500000000000001},{"$f":"IF(ROUND(O1198,2)>P1198,\"Reduzir Valor \",ROUND(O1198,2))","v":0.62},{"$f":"IF(J1198=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F1198*J1198,2))","v":12.4},"+",0.53,{"$f":"$N$3","v":0.16500000000000001},{"$f":"ROUND(M1198*(1+N1198),2)","v":0.62},0.62,12.4,{"$f":"IF(P1198=\"\",\"\",O1198/P1198)","v":1}]
[null,"1.1.4","Arruela quadrada 58x5 mm com furo 21 mm zincada","***","un ",10,{"$f":"ROUND(M1199,2)","v":0.53},{"$f":"ROUND(F1199*G1199,2)","v":5.3},{"$f":"ROUND(N1199,4)","v":0.16500000000000001},{"$f":"IF(ROUND(O1199,2)>P1199,\"Reduzir Valor \",ROUND(O1199,2))","v":0.62},{"$f":"IF(J1199=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F1199*J1199,2))","v":6.2},"+",0.53,{"$f":"$N$3","v":0.16500000000000001},{"$f":"ROUND(M1199*(1+N1199),2)","v":0.62},0.62,6.2,{"$f":"IF(P1199=\"\",\"\",O1199/P1199)","v":1}]
[null,"1.1.5","Cabo de cobre múltiplo, seção 2 x 1,5mm², isol. PVC 0,6/1 kV","***","m",30,{"$f":"ROUND(M1200,2)","v":2.1},{"$f":"ROUND(F1200*G1200,2)","v":63},{"$f":"ROUND(N1200,4)","v":0.16500000000000001},{"$f":"IF(ROUND(O1200,2)>P1200,\"Reduzir Valor \",ROUND(O1200,2))","v":2.4500000000000002},{"$f":"IF(J1200=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F1200*J1200,2))","v":73.5},"+",2.1,{"$f":"$N$3","v":0.16500000000000001},{"$f":"ROUND(M1200*(1+N1200),2)","v":2.4500000000000002},2.4500000000000002,73.5,{"$f":"IF(P1200=\"\",\"\",O1200/P1200)","v":1}]
[null,"1.1.6","Cabo de cobre múltiplo, seção 4x4 mm², isol. PVC 0,6/1 kV","***","m",80,{"$f":"ROUND(M1201,2)","v":8.7899999999999991},{"$f":"ROUND(F1201*G1201,2)","v":703.2},{"$f":"ROUND(N1201,4)","v":0.16500000000000001},{"$f":"IF(ROUND(O1201,2)>P1201,\"Reduzir Valor \",ROUND(O1201,2))","v":10.24},{"$f":"IF(J1201=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F1201*J1201,2))","v":819.2},"+",8.7899999999999991,{"$f":"$N$3","v":0.16500000000000001},{"$f":"ROUND(M1201*(1+N1201),2)","v":10.24},10.24,819.2,{"$f":"IF(P1201=\"\",\"\",O1201/P1201)","v":1}]
[null,"1.1.7","Cabo de Cobre Nu, seção 10mm2, Meio duro","18.35.01.02","m",5,{"$f":"ROUND(M1202,2)","v":4.7699999999999996},{"$f":"ROUND(F1202*G1202,2)","v":23.85},{"$f":"ROUND(N1202,4)","v":0.16500000000000001},{"$f":"IF(ROUND(O1202,2)>P1202,\"Reduzir Valor \",ROUND(O1202,2))","v":5.56},{"$f":"IF(J1202=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F1202*J1202,2))","v":27.8},"+",4.7699999999999996,{"$f":"$N$3","v":0.16500000000000001},{"$f":"ROUND(M1202*(1+N1202),2)","v":5.56},5.56,27.8,{"$f":"IF(P1202=\"\",\"\",O1202/P1202)","v":1}]
[null,"1.1.8","Cabo de Cobre Nu, seção 25mm2, Meio duro","18.35.01.04","m",8,{"$f":"ROUND(M1203,2)","v":11.72},{"$f":"ROUND(F1203*G1203,2)","v":93.76},{"$f":"ROUND(N1203,4)","v":0.16500000000000001},{"$f":"IF(ROUND(O1203,2)>P1203,\"Reduzir Valor \",ROUND(O1203,2))","v":13.65},{"$f":"IF(J1203=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F1203*J1203,2))","v":109.2},"+",11.72,{"$f":"$N$3","v":0.16500000000000001},{"$f":"ROUND(M1203*(1+N1203),2)","v":13.65},13.65,109.2,{"$f":"IF(P1203=\"\",\"\",O1203/P1203)","v":1}]
[null,"1.1.9","Cabo de cobre singelo, seção 10,0mm2, Isolamento Anti-chama 0,45/0,75 kV TP Foreplast Alcoa ou equiv.","18.35.01.50","m",50,{"$f":"ROUND(M1204,2)","v":5.36},{"$f":"ROUND(F1204*G1204,2)","v":268},{"$f":"ROUND(N1204,4)","v":0.16500000000000001},{"$f":"IF(ROUND(O1204,2)>P1204,\"Reduzir Valor \",ROUND(O1204,2))","v":6.24},{"$f":"IF(J1204=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F1204*J1204,2))","v":312},"+",5.36,{"$f":"$N$3","v":0.16500000000000001},{"$f":"ROUND(M1204*(1+N1204),2)","v":6.24},6.24,312,{"$f":"IF(P1204=\"\",\"\",O1204/P1204)","v":1}]
[null,"1.1.10","Cabo de cobre singelo, seção 2,5mm2, Isolamento Anti-chama 0,45/0,75 kV TP Foreplast Alcoa ou equiv.","18.35.01.47","m",20,{"$f":"ROUND(M1205,2)","v":1.25},{"$f":"ROUND(F1205*G1205,2)","v":25},{"$f":"ROUND(N1205,4)","v":0.16500000000000001},{"$f":"IF(ROUND(O1205,2)>P1205,\"Reduzir Valor \",ROUND(O1205,2))","v":1.46},{"$f":"IF(J1205=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F1205*J1205,2))","v":29.2},"+",1.25,{"$f":"$N$3","v":0.16500000000000001},{"$f":"ROUND(M1205*(1+N1205),2)","v":1.46},1.46,29.2,{"$f":"IF(P1205=\"\",\"\",O1205/P1205)","v":1}]
[null,"1.1.11","Cabo Multiplex Q - 10 mm²","***","m",25,{"$f":"ROUND(M1206,2)","v":4.3899999999999997},{"$f":"ROUND(F1206*G1206,2)","v":109.75},{"$f":"ROUND(N1206,4)","v":0.16500000000000001},{"$f":"IF(ROUND(O1206,2)>P1206,\"Reduzir Valor \",ROUND(O1206,2))","v":5.1100000000000003},{"$f":"IF(J1206=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F1206*J1206,2))","v":127.75},"+",4.3899999999999997,{"$f":"$N$3","v":0.16500000000000001},{"$f":"ROUND(M1206*(1+N1206),2)","v":5.1100000000000003},5.1100000000000003,127.75,{"$f":"IF(P1206=\"\",\"\",O1206/P1206)","v":1}]
[null,"1.1.12","Cachimbo PVC DN 20 mm","***","un ",1,{"$f":"ROUND(M1207,2)","v":5.5},{"$f":"ROUND(F1207*G1207,2)","v":5.5},{"$f":"ROUND(N1207,4)","v":0.16500000000000001},{"$f":"IF(ROUND(O1207,2)>P1207,\"Reduzir Valor \",ROUND(O1207,2))","v":6.41},{"$f":"IF(J1207=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F1207*J1207,2))","v":6.41},"+",5.5,{"$f":"$N$3","v":0.16500000000000001},{"$f":"ROUND(M1207*(1+N1207),2)","v":6.41},6.41,6.41,{"$f":"IF(P1207=\"\",\"\",O1207/P1207)","v":1}]
[null,"1.1.13","Cachimbo PVC DN 40 mm","***","un ",1,{"$f":"ROUND(M1208,2)","v":12.92},{"$f":"ROUND(F1208*G1208,2)","v":12.92},{"$f":"ROUND(N1208,4)","v":0.16500000000000001},{"$f":"IF(ROUND(O1208,2)>P1208,\"Reduzir Valor \",ROUND(O1208,2))","v":15.05},{"$f":"IF(J1208=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F1208*J1208,2))","v":15.05},"+",12.92,{"$f":"$N$3","v":0.16500000000000001},{"$f":"ROUND(M1208*(1+N1208),2)","v":15.05},15.05,15.05,{"$f":"IF(P1208=\"\",\"\",O1208/P1208)","v":1}]
[null,"1.1.14","Caixa de passagem subterrânea de alvenaria p/ eletrovia, 40x40x60cm (dimensões internas)","08.10.06.04","un",1,{"$f":"ROUND(M1209,2)","v":199.87},{"$f":"ROUND(F1209*G1209,2)","v":199.87},{"$f":"ROUND(N1209,4)","v":0.24},{"$f":"IF(ROUND(O1209,2)>P1209,\"Reduzir Valor \",ROUND(O1209,2))","v":247.84},{"$f":"IF(J1209=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F1209*J1209,2))","v":247.84},"+",199.87000000000003,{"$f":"$N$2","v":0.24},{"$f":"ROUND(M1209*(1+N1209),2)","v":247.84},247.84,247.84,{"$f":"IF(P1209=\"\",\"\",O1209/P1209)","v":1}]
[null,"1.1.15","Caixa de medição tiop II 600x600x240 mm padrão CEEE completa","***","un ",1,{"$f":"ROUND(M1210,2)","v":347.16},{"$f":"ROUND(F1210*G1210,2)","v":347.16},{"$f":"ROUND(N1210,4)","v":0.16500000000000001},{"$f":"IF(ROUND(O1210,2)>P1210,\"Reduzir Valor \",ROUND(O1210,2))","v":404.44},{"$f":"IF(J1210=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F1210*J1210,2))","v":404.44},"+",347.16,{"$f":"$N$3","v":0.16500000000000001},{"$f":"ROUND(M1210*(1+N1210),2)","v":404.44},404.44,404.44,{"$f":"IF(P1210=\"\",\"\",O1210/P1210)","v":1}]
[null,"1.1.16","Chave-fusível de distribuição 25 kV base C-300 A com elo 3H","***","un ",3,{"$f":"ROUND(M1211,2)","v":330.34},{"$f":"ROUND(F1211*G1211,2)","v":991.02},{"$f":"ROUND(N1211,4)","v":0.16500000000000001},{"$f":"IF(ROUND(O1211,2)>P1211,\"Reduzir Valor \",ROUND(O1211,2))","v":384.85},{"$f":"IF(J1211=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F1211*J1211,2))","v":1154.55},"+",330.34,{"$f":"$N$3","v":0.16500000000000001},{"$f":"ROUND(M1211*(1+N1211),2)","v":384.85},384.85,1154.55,{"$f":"IF(P1211=\"\",\"\",O1211/P1211)","v":1}]
[null,"1.1.17","Cinta de aço zincado para poste de concreto","***","un ",8,{"$f":"ROUND(M1212,2)","v":20.28},{"$f":"ROUND(F1212*G1212,2)","v":162.24},{"$f":"ROUND(N1212,4)","v":0.16500000000000001},{"$f":"IF(ROUND(O1212,2)>P1212,\"Reduzir Valor \",ROUND(O1212,2))","v":23.63},{"$f":"IF(J1212=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F1212*J1212,2))","v":189.04},"+",20.28,{"$f":"$N$3","v":0.16500000000000001},{"$f":"ROUND(M1212*(1+N1212),2)","v":23.63},23.63,189.04,{"$f":"IF(P1212=\"\",\"\",O1212/P1212)","v":1}]
[null,"1.1.18","cinta de aço zincado para poste de concreto seção quadrada","***","un ",5,{"$f":"ROUND(M1213,2)","v":20.28},{"$f":"ROUND(F1213*G1213,2)","v":101.4},{"$f":"ROUND(N1213,4)","v":0.16500000000000001},{"$f":"IF(ROUND(O1213,2)>P1213,\"Reduzir Valor \",ROUND(O1213,2))","v":23.63},{"$f":"IF(J1213=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F1213*J1213,2))","v":118.15},"+",20.28,{"$f":"$N$3","v":0.16500000000000001},{"$f":"ROUND(M1213*(1+N1213),2)","v":23.63},23.63,118.15,{"$f":"IF(P1213=\"\",\"\",O1213/P1213)","v":1}]
[null,"1.1.19","Condulete tipo \"C\" bitola 1 1/2\"","***","un ",1,{"$f":"ROUND(M1214,2)","v":24.02},{"$f":"ROUND(F1214*G1214,2)","v":24.02},{"$f":"ROUND(N1214,4)","v":0.16500000000000001},{"$f":"IF(ROUND(O1214,2)>P1214,\"Reduzir Valor \",ROUND(O1214,2))","v":27.98},{"$f":"IF(J1214=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F1214*J1214,2))","v":27.98},"+",24.02,{"$f":"$N$3","v":0.16500000000000001},{"$f":"ROUND(M1214*(1+N1214),2)","v":27.98},27.98,27.98,{"$f":"IF(P1214=\"\",\"\",O1214/P1214)","v":1}]
[null,"1.1.20","Condulete tipo \"LR\" bitola 1 1/2\"","***","un ",1,{"$f":"ROUND(M1215,2)","v":21.61},{"$f":"ROUND(F1215*G1215,2)","v":21.61},{"$f":"ROUND(N1215,4)","v":0.16500000000000001},{"$f":"IF(ROUND(O1215,2)>P1215,\"Reduzir Valor \",ROUND(O1215,2))","v":25.18},{"$f":"IF(J1215=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F1215*J1215,2))","v":25.18},"+",21.61,{"$f":"$N$3","v":0.16500000000000001},{"$f":"ROUND(M1215*(1+N1215),2)","v":25.18},25.18,25.18,{"$f":"IF(P1215=\"\",\"\",O1215/P1215)","v":1}]
[null,"1.1.21","Condulete universal bitola 3/4\"","***","un ",2,{"$f":"ROUND(M1216,2)","v":10.74},{"$f":"ROUND(F1216*G1216,2)","v":21.48},{"$f":"ROUND(N1216,4)","v":0.16500000000000001},{"$f":"IF(ROUND(O1216,2)>P1216,\"Reduzir Valor \",ROUND(O1216,2))","v":12.51},{"$f":"IF(J1216=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F1216*J1216,2))","v":25.02},"+",10.74,{"$f":"$N$3","v":0.16500000000000001},{"$f":"ROUND(M1216*(1+N1216),2)","v":12.51},12.51,25.02,{"$f":"IF(P1216=\"\",\"\",O1216/P1216)","v":1}]
[null,"1.1.22","Conector duplo aperto tipo crosby para haste de aterramento","***","un ",3,{"$f":"ROUND(M1217,2)","v":20.170000000000002},{"$f":"ROUND(F1217*G1217,2)","v":60.51},{"$f":"ROUND(N1217,4)","v":0.16500000000000001},{"$f":"IF(ROUND(O1217,2)>P1217,\"Reduzir Valor \",ROUND(O1217,2))","v":23.5},{"$f":"IF(J1217=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F1217*J1217,2))","v":70.5},"+",20.170000000000002,{"$f":"$N$3","v":0.16500000000000001},{"$f":"ROUND(M1217*(1+N1217),2)","v":23.5},23.5,70.5,{"$f":"IF(P1217=\"\",\"\",O1217/P1217)","v":1}]
[null,"1.1.23","Conector estribo com grampo de linha viva para cabo 2 CA","***","un ",3,{"$f":"ROUND(M1218,2)","v":39.35},{"$f":"ROUND(F1218*G1218,2)","v":118.05},{"$f":"ROUND(N1218,4)","v":0.16500000000000001},{"$f":"IF(ROUND(O1218,2)>P1218,\"Reduzir Valor \",ROUND(O1218,2))","v":45.84},{"$f":"IF(J1218=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F1218*J1218,2))","v":137.52000000000001},"+",39.35,{"$f":"$N$3","v":0.16500000000000001},{"$f":"ROUND(M1218*(1+N1218),2)","v":45.84},45.84,137.52000000000001,{"$f":"IF(P1218=\"\",\"\",O1218/P1218)","v":1}]
[null,"1.1.24","Conector paralelo universal","***","un ",3,{"$f":"ROUND(M1219,2)","v":7.51},{"$f":"ROUND(F1219*G1219,2)","v":22.53},{"$f":"ROUND(N1219,4)","v":0.16500000000000001},{"$f":"IF(ROUND(O1219,2)>P1219,\"Reduzir Valor \",ROUND(O1219,2))","v":8.75},{"$f":"IF(J1219=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F1219*J1219,2))","v":26.25},"+",7.51,{"$f":"$N$3","v":0.16500000000000001},{"$f":"ROUND(M1219*(1+N1219),2)","v":8.75},8.75,26.25,{"$f":"IF(P1219=\"\",\"\",O1219/P1219)","v":1}]
[null,"1.1.25","Cruzeta de madeira tratada 115x90x2600 mm","***","un ",3,{"$f":"ROUND(M1220,2)","v":68.39},{"$f":"ROUND(F1220*G1220,2)","v":205.17},{"$f":"ROUND(N1220,4)","v":0.16500000000000001},{"$f":"IF(ROUND(O1220,2)>P1220,\"Reduzir Valor \",ROUND(O1220,2))","v":79.67},{"$f":"IF(J1220=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F1220*J1220,2))","v":239.01},"+",68.39,{"$f":"$N$3","v":0.16500000000000001},{"$f":"ROUND(M1220*(1+N1220),2)","v":79.67},79.67,239.01,{"$f":"IF(P1220=\"\",\"\",O1220/P1220)","v":1}]
[null,"1.1.26","Curva 90º, PVC, DN 1 1/4\", para Eletroduto Roscável, com Luva","18.35.02.13","cj",1,{"$f":"ROUND(M1221,2)","v":5.0999999999999996},{"$f":"ROUND(F1221*G1221,2)","v":5.0999999999999996},{"$f":"ROUND(N1221,4)","v":0.16500000000000001},{"$f":"IF(ROUND(O1221,2)>P1221,\"Reduzir Valor \",ROUND(O1221,2))","v":5.94},{"$f":"IF(J1221=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F1221*J1221,2))","v":5.94},"+",5.0999999999999996,{"$f":"$N$3","v":0.16500000000000001},{"$f":"ROUND(M1221*(1+N1221),2)","v":5.94},5.94,5.94,{"$f":"IF(P1221=\"\",\"\",O1221/P1221)","v":1}]
[]
[]
[null,"RAZÃO SOCIAL DO PROPONENTE:",null,null,null,"RESPONSÁVEL PROPONENTE:",null,null,null,"DATA"]
[null,"MUNICÍPIO: SÃO LOURENÇO DO SUL",null,null,null,"XII - INSTALAÇÕES ELÉTRICAS"]
[null,"OBRA: ADUTORA / RESERVATÓRIO / REDE DE DISTRIBUIÇÃO"]
[null,"ITEM","DISCRIMINAÇÃO","CÓDIGO","UN","QTDE","CUSTO",null,"B.D.I. APLICADO","PREÇO",null,null,"CUSTO PROPOSTO","B.D.I.           (%)","PREÇO PROPOSTO","PREÇO MÁXIMO ADMISSÍVEL PARA ESTA LICITAÇÃO",null,"PERCENTUAL"]
[null,null,null,null,null,null,"(SEM B.D.I.)",null,null,"(COM B.D.I.)"]
[null,null,null,null,null,null,"UNITÁRIO","TOTAL",null,"UNITÁRIO","TOTAL",null,null,null,null,"UNITÁRIO","TOTAL"]
[]
[null,"1.1.27","Curva 90º, Ferro Galvanizado, DN 3/4\", para Eletroduto, com Luva","18.35.02.02","cj",1,{"$f":"ROUND(M1231,2)","v":6.61},{"$f":"ROUND(F1231*G1231,2)","v":6.61},{"$f":"ROUND(N1231,4)","v":0.16500000000000001},{"$f":"IF(ROUND(O1231,2)>P1231,\"Reduzir Valor \",ROUND(O1231,2))","v":7.7},{"$f":"IF(J1231=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F1231*J1231,2))","v":7.7},"+",6.61,{"$f":"$N$3","v":0.16500000000000001},{"$f":"ROUND(M1231*(1+N1231),2)","v":7.7},7.7,7.7,{"$f":"IF(P1231=\"\",\"\",O1231/P1231)","v":1}]
[null,"1.1.28","Curva 90º, Ferro Galvanizado, DN 1 1/2\", para Eletroduto, com Luva","18.35.02.05","cj",1,{"$f":"ROUND(M1232,2)","v":23.53},{"$f":"ROUND(F1232*G1232,2)","v":23.53},{"$f":"ROUND(N1232,4)","v":0.16500000000000001},{"$f":"IF(ROUND(O1232,2)>P1232,\"Reduzir Valor \",ROUND(O1232,2))","v":27.41},{"$f":"IF(J1232=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F1232*J1232,2))","v":27.41},"+",23.53,{"$f":"$N$3","v":0.16500000000000001},{"$f":"ROUND(M1232*(1+N1232),2)","v":27.41},27.41,27.41,{"$f":"IF(P1232=\"\",\"\",O1232/P1232)","v":1}]
[null,"1.1.29","Curva 90º, PVC, DN 3\", para Eletroduto Roscável, com Luva","18.35.02.17","cj",1,{"$f":"ROUND(M1233,2)","v":27.29},{"$f":"ROUND(F1233*G1233,2)","v":27.29},{"$f":"ROUND(N1233,4)","v":0.16500000000000001},{"$f":"IF(ROUND(O1233,2)>P1233,\"Reduzir Valor \",ROUND(O1233,2))","v":31.79},{"$f":"IF(J1233=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F1233*J1233,2))","v":31.79},"+",27.29,{"$f":"$N$3","v":0.16500000000000001},{"$f":"ROUND(M1233*(1+N1233),2)","v":31.79},31.79,31.79,{"$f":"IF(P1233=\"\",\"\",O1233/P1233)","v":1}]
[null,"1.1.30","Disjuntor termomagnético, tipo NEMA, trifásico, de 10 A a 50 A","18.35.05.14","pç",1,{"$f":"ROUND(M1234,2)","v":62.29},{"$f":"ROUND(F1234*G1234,2)","v":62.29},{"$f":"ROUND(N1234,4)","v":0.16500000000000001},{"$f":"IF(ROUND(O1234,2)>P1234,\"Reduzir Valor \",ROUND(O1234,2))","v":72.569999999999993},{"$f":"IF(J1234=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F1234*J1234,2))","v":72.569999999999993},"+",62.29,{"$f":"$N$3","v":0.16500000000000001},{"$f":"ROUND(M1234*(1+N1234),2)","v":72.569999999999993},72.569999999999993,72.569999999999993,{"$f":"IF(P1234=\"\",\"\",O1234/P1234)","v":1}]
[null,"1.1.31","Eletroduto, Ferro Galvanizado ou Zincado, 3 metros, DN 1 1/2\" com Luva","18.35.03.14","cj",2,{"$f":"ROUND(M1235,2)","v":79.86},{"$f":"ROUND(F1235*G1235,2)","v":159.72},{"$f":"ROUND(N1235,4)","v":0.16500000000000001},{"$f":"IF(ROUND(O1235,2)>P1235,\"Reduzir Valor \",ROUND(O1235,2))","v":93.04},{"$f":"IF(J1235=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F1235*J1235,2))","v":186.08},"+",79.86,{"$f":"$N$3","v":0.16500000000000001},{"$f":"ROUND(M1235*(1+N1235),2)","v":93.04},93.04,186.08,{"$f":"IF(P1235=\"\",\"\",O1235/P1235)","v":1}]
[null,"1.1.32","Eletroduto, Ferro Galvanizado ou Zincado, 3 metros, DN 3/4\" com Luva","18.35.03.11","cj",2,{"$f":"ROUND(M1236,2)","v":31.3},{"$f":"ROUND(F1236*G1236,2)","v":62.6},{"$f":"ROUND(N1236,4)","v":0.16500000000000001},{"$f":"IF(ROUND(O1236,2)>P1236,\"Reduzir Valor \",ROUND(O1236,2))","v":36.46},{"$f":"IF(J1236=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F1236*J1236,2))","v":72.92},"+",31.3,{"$f":"$N$3","v":0.16500000000000001},{"$f":"ROUND(M1236*(1+N1236),2)","v":36.46},36.46,72.92,{"$f":"IF(P1236=\"\",\"\",O1236/P1236)","v":1}]
[null,"1.1.33","Eletroduto, PVC, Roscável, 3 metros, DN 3/4\" com Luva","18.35.03.02","cj",1,{"$f":"ROUND(M1237,2)","v":8.6},{"$f":"ROUND(F1237*G1237,2)","v":8.6},{"$f":"ROUND(N1237,4)","v":0.16500000000000001},{"$f":"IF(ROUND(O1237,2)>P1237,\"Reduzir Valor \",ROUND(O1237,2))","v":10.02},{"$f":"IF(J1237=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F1237*J1237,2))","v":10.02},"+",8.6,{"$f":"$N$3","v":0.16500000000000001},{"$f":"ROUND(M1237*(1+N1237),2)","v":10.02},10.02,10.02,{"$f":"IF(P1237=\"\",\"\",O1237/P1237)","v":1}]
[null,"1.1.34","Eletroduto, PVC, Roscável, 3 metros, DN 1 1/4\" com Luva","18.35.03.04","cj",2,{"$f":"ROUND(M1238,2)","v":17.98},{"$f":"ROUND(F1238*G1238,2)","v":35.96},{"$f":"ROUND(N1238,4)","v":0.16500000000000001},{"$f":"IF(ROUND(O1238,2)>P1238,\"Reduzir Valor \",ROUND(O1238,2))","v":20.95},{"$f":"IF(J1238=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F1238*J1238,2))","v":41.9},"+",17.98,{"$f":"$N$3","v":0.16500000000000001},{"$f":"ROUND(M1238*(1+N1238),2)","v":20.95},20.95,41.9,{"$f":"IF(P1238=\"\",\"\",O1238/P1238)","v":1}]
[null,"1.1.35","Eletroduto, PVC, Roscável, 3 metros, DN 3\" com Luva","18.35.03.08","cj",2,{"$f":"ROUND(M1239,2)","v":63.85},{"$f":"ROUND(F1239*G1239,2)","v":127.7},{"$f":"ROUND(N1239,4)","v":0.16500000000000001},{"$f":"IF(ROUND(O1239,2)>P1239,\"Reduzir Valor \",ROUND(O1239,2))","v":74.39},{"$f":"IF(J1239=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F1239*J1239,2))","v":148.78},"+",63.85,{"$f":"$N$3","v":0.16500000000000001},{"$f":"ROUND(M1239*(1+N1239),2)","v":74.39},74.39,148.78,{"$f":"IF(P1239=\"\",\"\",O1239/P1239)","v":1}]
[null,"1.1.36","Fornecimento concreto usinado bombeado Fck = 15 Mpa, inclusive bombeamento","08.06.00.80","m3",1,{"$f":"ROUND(M1240,2)","v":299.91000000000003},{"$f":"ROUND(F1240*G1240,2)","v":299.91000000000003},{"$f":"ROUND(N1240,4)","v":0.24},{"$f":"IF(ROUND(O1240,2)>P1240,\"Reduzir Valor \",ROUND(O1240,2))","v":371.89},{"$f":"IF(J1240=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F1240*J1240,2))","v":371.89},"+",299.91000000000003,{"$f":"$N$2","v":0.24},{"$f":"ROUND(M1240*(1+N1240),2)","v":371.89},371.89,371.89,{"$f":"IF(P1240=\"\",\"\",O1240/P1240)","v":1}]
[null,"1.1.37","Fio de cobre nú 6 AWG têmpera meio-dura","***","kg",3,{"$f":"ROUND(M1241,2)","v":50.31},{"$f":"ROUND(F1241*G1241,2)","v":150.93},{"$f":"ROUND(N1241,4)","v":0.16500000000000001},{"$f":"IF(ROUND(O1241,2)>P1241,\"Reduzir Valor \",ROUND(O1241,2))","v":58.61},{"$f":"IF(J1241=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F1241*J1241,2))","v":175.83},"+",50.31,{"$f":"$N$3","v":0.16500000000000001},{"$f":"ROUND(M1241*(1+N1241),2)","v":58.61},58.61,175.83,{"$f":"IF(P1241=\"\",\"\",O1241/P1241)","v":1}]
[null,"1.1.38","Haste de aterramento cobreada, DN 19x3.000mm, com conector.","***","un ",3,{"$f":"ROUND(M1242,2)","v":57.12},{"$f":"ROUND(F1242*G1242,2)","v":171.36},{"$f":"ROUND(N1242,4)","v":0.16500000000000001},{"$f":"IF(ROUND(O1242,2)>P1242,\"Reduzir Valor \",ROUND(O1242,2))","v":66.540000000000006},{"$f":"IF(J1242=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F1242*J1242,2))","v":199.62},"+",57.12,{"$f":"$N$3","v":0.16500000000000001},{"$f":"ROUND(M1242*(1+N1242),2)","v":66.540000000000006},66.540000000000006,199.62,{"$f":"IF(P1242=\"\",\"\",O1242/P1242)","v":1}]
[null,"1.1.39","Interruptor duplo p/ instalação em condulete 10A- 250 v","***","un ",1,{"$f":"ROUND(M1243,2)","v":16.940000000000001},{"$f":"ROUND(F1243*G1243,2)","v":16.940000000000001},{"$f":"ROUND(N1243,4)","v":0.16500000000000001},{"$f":"IF(ROUND(O1243,2)>P1243,\"Reduzir Valor \",ROUND(O1243,2))","v":19.739999999999998},{"$f":"IF(J1243=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F1243*J1243,2))","v":19.739999999999998},"+",16.940000000000001,{"$f":"$N$3","v":0.16500000000000001},{"$f":"ROUND(M1243*(1+N1243),2)","v":19.739999999999998},19.739999999999998,19.739999999999998,{"$f":"IF(P1243=\"\",\"\",O1243/P1243)","v":1}]
[null,"1.1.40","Isolador de pino 25 kV com pino de cruzeta","***","un ",3,{"$f":"ROUND(M1244,2)","v":127.12},{"$f":"ROUND(F1244*G1244,2)","v":381.36},{"$f":"ROUND(N1244,4)","v":0.16500000000000001},{"$f":"IF(ROUND(O1244,2)>P1244,\"Reduzir Valor \",ROUND(O1244,2))","v":148.09},{"$f":"IF(J1244=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F1244*J1244,2))","v":444.27},"+",127.12,{"$f":"$N$3","v":0.16500000000000001},{"$f":"ROUND(M1244*(1+N1244),2)","v":148.09},148.09,444.27,{"$f":"IF(P1244=\"\",\"\",O1244/P1244)","v":1}]
[null,"1.1.41","Luminária blindada, tipo arandela a 45° com lâmpada de LED de 12 W","***","un ",1,{"$f":"ROUND(M1245,2)","v":120.09},{"$f":"ROUND(F1245*G1245,2)","v":120.09},{"$f":"ROUND(N1245,4)","v":0.16500000000000001},{"$f":"IF(ROUND(O1245,2)>P1245,\"Reduzir Valor \",ROUND(O1245,2))","v":139.9},{"$f":"IF(J1245=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F1245*J1245,2))","v":139.9},"+",120.09,{"$f":"$N$3","v":0.16500000000000001},{"$f":"ROUND(M1245*(1+N1245),2)","v":139.9},139.9,139.9,{"$f":"IF(P1245=\"\",\"\",O1245/P1245)","v":1}]
[null,"1.1.42","Mão francesa normal zincada","***","un ",6,{"$f":"ROUND(M1246,2)","v":30.39},{"$f":"ROUND(F1246*G1246,2)","v":182.34},{"$f":"ROUND(N1246,4)","v":0.16500000000000001},{"$f":"IF(ROUND(O1246,2)>P1246,\"Reduzir Valor \",ROUND(O1246,2))","v":35.4},{"$f":"IF(J1246=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F1246*J1246,2))","v":212.4},"+",30.39,{"$f":"$N$3","v":0.16500000000000001},{"$f":"ROUND(M1246*(1+N1246),2)","v":35.4},35.4,212.4,{"$f":"IF(P1246=\"\",\"\",O1246/P1246)","v":1}]
[null,"1.1.43","Parafuso de Máquina M13x125 mm zincado","***","un ",8,{"$f":"ROUND(M1247,2)","v":4},{"$f":"ROUND(F1247*G1247,2)","v":32},{"$f":"ROUND(N1247,4)","v":0.16500000000000001},{"$f":"IF(ROUND(O1247,2)>P1247,\"Reduzir Valor \",ROUND(O1247,2))","v":4.66},{"$f":"IF(J1247=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F1247*J1247,2))","v":37.28},"+",4,{"$f":"$N$3","v":0.16500000000000001},{"$f":"ROUND(M1247*(1+N1247),2)","v":4.66},4.66,37.28,{"$f":"IF(P1247=\"\",\"\",O1247/P1247)","v":1}]
[null,"1.1.44","Parafuso de Máquina M16x150  mm zincado","***","un ",4,{"$f":"ROUND(M1248,2)","v":4.4000000000000004},{"$f":"ROUND(F1248*G1248,2)","v":17.600000000000001},{"$f":"ROUND(N1248,4)","v":0.16500000000000001},{"$f":"IF(ROUND(O1248,2)>P1248,\"Reduzir Valor \",ROUND(O1248,2))","v":5.13},{"$f":"IF(J1248=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F1248*J1248,2))","v":20.52},"+",4.4000000000000004,{"$f":"$N$3","v":0.16500000000000001},{"$f":"ROUND(M1248*(1+N1248),2)","v":5.13},5.13,20.52,{"$f":"IF(P1248=\"\",\"\",O1248/P1248)","v":1}]
[null,"1.1.45","Parafuso de Máquina M16x450  mm zincado","***","un ",4,{"$f":"ROUND(M1249,2)","v":10.46},{"$f":"ROUND(F1249*G1249,2)","v":41.84},{"$f":"ROUND(N1249,4)","v":0.16500000000000001},{"$f":"IF(ROUND(O1249,2)>P1249,\"Reduzir Valor \",ROUND(O1249,2))","v":12.19},{"$f":"IF(J1249=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F1249*J1249,2))","v":48.76},"+",10.46,{"$f":"$N$3","v":0.16500000000000001},{"$f":"ROUND(M1249*(1+N1249),2)","v":12.19},12.19,48.76,{"$f":"IF(P1249=\"\",\"\",O1249/P1249)","v":1}]
[null,"1.1.46","Para-raios tipo polimérico 10 kA / VN=21kV, deligador automático.","***","un ",3,{"$f":"ROUND(M1250,2)","v":395.59},{"$f":"ROUND(F1250*G1250,2)","v":1186.77},{"$f":"ROUND(N1250,4)","v":0.16500000000000001},{"$f":"IF(ROUND(O1250,2)>P1250,\"Reduzir Valor \",ROUND(O1250,2))","v":460.86},{"$f":"IF(J1250=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F1250*J1250,2))","v":1382.58},"+",395.59,{"$f":"$N$3","v":0.16500000000000001},{"$f":"ROUND(M1250*(1+N1250),2)","v":460.86},460.86,1382.58,{"$f":"IF(P1250=\"\",\"\",O1250/P1250)","v":1}]
[null,"1.1.47","Porca quadrada M13x1,75 mm zincada","***","un ",8,{"$f":"ROUND(M1251,2)","v":1.2},{"$f":"ROUND(F1251*G1251,2)","v":9.6},{"$f":"ROUND(N1251,4)","v":0.16500000000000001},{"$f":"IF(ROUND(O1251,2)>P1251,\"Reduzir Valor \",ROUND(O1251,2))","v":1.4},{"$f":"IF(J1251=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F1251*J1251,2))","v":11.2},"+",1.2,{"$f":"$N$3","v":0.16500000000000001},{"$f":"ROUND(M1251*(1+N1251),2)","v":1.4},1.4,11.2,{"$f":"IF(P1251=\"\",\"\",O1251/P1251)","v":1}]
[null,"1.1.48","Porca quadrada M16x2 mm zincada","***","un ",10,{"$f":"ROUND(M1252,2)","v":1.2},{"$f":"ROUND(F1252*G1252,2)","v":12},{"$f":"ROUND(N1252,4)","v":0.16500000000000001},{"$f":"IF(ROUND(O1252,2)>P1252,\"Reduzir Valor \",ROUND(O1252,2))","v":1.4},{"$f":"IF(J1252=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F1252*J1252,2))","v":14},"+",1.2,{"$f":"$N$3","v":0.16500000000000001},{"$f":"ROUND(M1252*(1+N1252),2)","v":1.4},1.4,14,{"$f":"IF(P1252=\"\",\"\",O1252/P1252)","v":1}]
[null,"1.1.49","Porca quadrada M20x2,5 mm zincada","***","un ",8,{"$f":"ROUND(M1253,2)","v":1.2},{"$f":"ROUND(F1253*G1253,2)","v":9.6},{"$f":"ROUND(N1253,4)","v":0.16500000000000001},{"$f":"IF(ROUND(O1253,2)>P1253,\"Reduzir Valor \",ROUND(O1253,2))","v":1.4},{"$f":"IF(J1253=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F1253*J1253,2))","v":11.2},"+",1.2,{"$f":"$N$3","v":0.16500000000000001},{"$f":"ROUND(M1253*(1+N1253),2)","v":1.4},1.4,11.2,{"$f":"IF(P1253=\"\",\"\",O1253/P1253)","v":1}]
[null,"1.1.50","Poste de concreto seção quadrada 9 metros ","***","un ",1,{"$f":"ROUND(M1254,2)","v":616.27},{"$f":"ROUND(F1254*G1254,2)","v":616.27},{"$f":"ROUND(N1254,4)","v":0.16500000000000001},{"$f":"IF(ROUND(O1254,2)>P1254,\"Reduzir Valor \",ROUND(O1254,2))","v":717.95},{"$f":"IF(J1254=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F1254*J1254,2))","v":717.95},"+",616.27,{"$f":"$N$3","v":0.16500000000000001},{"$f":"ROUND(M1254*(1+N1254),2)","v":717.95},717.95,717.95,{"$f":"IF(P1254=\"\",\"\",O1254/P1254)","v":1}]
[null,"1.1.51","Poste de concreto tronco cônico - 12 m 6kN","***","un ",1,{"$f":"ROUND(M1255,2)","v":1495},{"$f":"ROUND(F1255*G1255,2)","v":1495},{"$f":"ROUND(N1255,4)","v":0.16500000000000001},{"$f":"IF(ROUND(O1255,2)>P1255,\"Reduzir Valor \",ROUND(O1255,2))","v":1741.68},{"$f":"IF(J1255=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F1255*J1255,2))","v":1741.68},"+",1495,{"$f":"$N$3","v":0.16500000000000001},{"$f":"ROUND(M1255*(1+N1255),2)","v":1741.68},1741.68,1741.68,{"$f":"IF(P1255=\"\",\"\",O1255/P1255)","v":1}]
[null,"1.1.52","Quadro Geral de Baixa Tensão/Centro de controle de Motores, contendo 2 chave de partida indireta para motor de 12CV e demais equipamentos constantes no Diagrama Unifamiliar e Esquema de Comando","###","un ",1,{"$f":"ROUND(M1256,2)","v":15255.05},{"$f":"ROUND(F1256*G1256,2)","v":15255.05},{"$f":"ROUND(N1256,4)","v":0.24},{"$f":"IF(ROUND(O1256,2)>P1256,\"Reduzir Valor \",ROUND(O1256,2))","v":18916.259999999998},{"$f":"IF(J1256=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F1256*J1256,2))","v":18916.259999999998},"+",15255.05,{"$f":"$N$2","v":0.24},{"$f":"ROUND(M1256*(1+N1256),2)","v":18916.259999999998},18916.259999999998,18916.259999999998,{"$f":"IF(P1256=\"\",\"\",O1256/P1256)","v":1}]
[null,"1.1.53","Suporte de cruzeta para chave-fuível e para-raios","***","un ",6,{"$f":"ROUND(M1257,2)","v":15.58},{"$f":"ROUND(F1257*G1257,2)","v":93.48},{"$f":"ROUND(N1257,4)","v":0.16500000000000001},{"$f":"IF(ROUND(O1257,2)>P1257,\"Reduzir Valor \",ROUND(O1257,2))","v":18.149999999999999},{"$f":"IF(J1257=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F1257*J1257,2))","v":108.9},"+",15.58,{"$f":"$N$3","v":0.16500000000000001},{"$f":"ROUND(M1257*(1+N1257),2)","v":18.149999999999999},18.149999999999999,108.9,{"$f":"IF(P1257=\"\",\"\",O1257/P1257)","v":1}]
[null,"1.1.54","Suporte para transformador em poste de concreto","***","un ",2,{"$f":"ROUND(M1258,2)","v":88.45},{"$f":"ROUND(F1258*G1258,2)","v":176.9},{"$f":"ROUND(N1258,4)","v":0.16500000000000001},{"$f":"IF(ROUND(O1258,2)>P1258,\"Reduzir Valor \",ROUND(O1258,2))","v":103.04},{"$f":"IF(J1258=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F1258*J1258,2))","v":206.08},"+",88.45,{"$f":"$N$3","v":0.16500000000000001},{"$f":"ROUND(M1258*(1+N1258),2)","v":103.04},103.04,206.08,{"$f":"IF(P1258=\"\",\"\",O1258/P1258)","v":1}]
[]
[]
[null,"RAZÃO SOCIAL DO PROPONENTE:",null,null,null,"RESPONSÁVEL PROPONENTE:",null,null,null,"DATA"]
[null,"MUNICÍPIO: SÃO LOURENÇO DO SUL",null,null,null,"XII - INSTALAÇÕES ELÉTRICAS"]
[null,"OBRA: ADUTORA / RESERVATÓRIO / REDE DE DISTRIBUIÇÃO"]
[null,"ITEM","DISCRIMINAÇÃO","CÓDIGO","UN","QTDE","CUSTO",null,"B.D.I. APLICADO","PREÇO",null,null,"CUSTO PROPOSTO","B.D.I.           (%)","PREÇO PROPOSTO","PREÇO MÁXIMO ADMISSÍVEL PARA ESTA LICITAÇÃO",null,"PERCENTUAL"]
[null,null,null,null,null,null,"(SEM B.D.I.)",null,null,"(COM B.D.I.)"]
[null,null,null,null,null,null,"UNITÁRIO","TOTAL",null,"UNITÁRIO","TOTAL",null,null,null,null,"UNITÁRIO","TOTAL"]
[]
[null,"1.1.55","Tampa p/ condulete DN 25  furação interruptor/tomada","***","un ",1,{"$f":"ROUND(M1268,2)","v":2.88},{"$f":"ROUND(F1268*G1268,2)","v":2.88},{"$f":"ROUND(N1268,4)","v":0.16500000000000001},{"$f":"IF(ROUND(O1268,2)>P1268,\"Reduzir Valor \",ROUND(O1268,2))","v":3.36},{"$f":"IF(J1268=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F1268*J1268,2))","v":3.36},"+",2.88,{"$f":"$N$3","v":0.16500000000000001},{"$f":"ROUND(M1268*(1+N1268),2)","v":3.36},3.36,3.36,{"$f":"IF(P1268=\"\",\"\",O1268/P1268)","v":1}]
[null,"1.1.56","Tomada ABNT 2P+T 20A- 250v p/ montagem em condulete","***","un ",1,{"$f":"ROUND(M1269,2)","v":13.54},{"$f":"ROUND(F1269*G1269,2)","v":13.54},{"$f":"ROUND(N1269,4)","v":0.16500000000000001},{"$f":"IF(ROUND(O1269,2)>P1269,\"Reduzir Valor \",ROUND(O1269,2))","v":15.77},{"$f":"IF(J1269=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F1269*J1269,2))","v":15.77},"+",13.54,{"$f":"$N$3","v":0.16500000000000001},{"$f":"ROUND(M1269*(1+N1269),2)","v":15.77},15.77,15.77,{"$f":"IF(P1269=\"\",\"\",O1269/P1269)","v":1}]
[null,"1.1.57","Transformador trifásico 30 kVA-25kV-380/220V.","***","un ",1,{"$f":"ROUND(M1270,2)","v":5399.99},{"$f":"ROUND(F1270*G1270,2)","v":5399.99},{"$f":"ROUND(N1270,4)","v":0.16500000000000001},{"$f":"IF(ROUND(O1270,2)>P1270,\"Reduzir Valor \",ROUND(O1270,2))","v":6290.99},{"$f":"IF(J1270=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F1270*J1270,2))","v":6290.99},"+",5399.99,{"$f":"$N$3","v":0.16500000000000001},{"$f":"ROUND(M1270*(1+N1270),2)","v":6290.99},6290.99,6290.99,{"$f":"IF(P1270=\"\",\"\",O1270/P1270)","v":1}]
[null,"1.1.58","Tubo de concreto Ø 300x600 mm","***","un ",2,{"$f":"ROUND(M1271,2)","v":56.74},{"$f":"ROUND(F1271*G1271,2)","v":113.48},{"$f":"ROUND(N1271,4)","v":0.16500000000000001},{"$f":"IF(ROUND(O1271,2)>P1271,\"Reduzir Valor \",ROUND(O1271,2))","v":66.099999999999994},{"$f":"IF(J1271=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F1271*J1271,2))","v":132.19999999999999},"+",56.74,{"$f":"$N$3","v":0.16500000000000001},{"$f":"ROUND(M1271*(1+N1271),2)","v":66.099999999999994},66.099999999999994,132.19999999999999,{"$f":"IF(P1271=\"\",\"\",O1271/P1271)","v":1}]
[null,"1.1.59","Aprovação de projeto junto à Concessionária.","###","un ",1,{"$f":"ROUND(M1272,2)","v":4463.2},{"$f":"ROUND(F1272*G1272,2)","v":4463.2},{"$f":"ROUND(N1272,4)","v":0.24},{"$f":"IF(ROUND(O1272,2)>P1272,\"Reduzir Valor \",ROUND(O1272,2))","v":5534.37},{"$f":"IF(J1272=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F1272*J1272,2))","v":5534.37},"+",4463.2,{"$f":"$N$2","v":0.24},{"$f":"ROUND(M1272*(1+N1272),2)","v":5534.37},5534.37,5534.37,{"$f":"IF(P1272=\"\",\"\",O1272/P1272)","v":1}]
[]
[null,"1.2","Telemetria / Automação"]
[null,"1.2.1","Cabo de cobre múltiplo, seção 3 x 1,5 mm², blindado - 300 V","***","m",20,{"$f":"ROUND(M1275,2)","v":5.36},{"$f":"ROUND(F1275*G1275,2)","v":107.2},{"$f":"ROUND(N1275,4)","v":0.16500000000000001},{"$f":"IF(ROUND(O1275,2)>P1275,\"Reduzir Valor \",ROUND(O1275,2))","v":6.24},{"$f":"IF(J1275=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F1275*J1275,2))","v":124.8},"+",5.36,{"$f":"$N$3","v":0.16500000000000001},{"$f":"ROUND(M1275*(1+N1275),2)","v":6.24},6.24,124.8,{"$f":"IF(P1275=\"\",\"\",O1275/P1275)","v":1}]
[null,"1.2.2","Equipamento telemetria tipo 5","***","un ",1,{"$f":"ROUND(M1276,2)","v":10690},{"$f":"ROUND(F1276*G1276,2)","v":10690},{"$f":"ROUND(N1276,4)","v":0.16500000000000001},{"$f":"IF(ROUND(O1276,2)>P1276,\"Reduzir Valor \",ROUND(O1276,2))","v":12453.85},{"$f":"IF(J1276=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F1276*J1276,2))","v":12453.85},"+",10690,{"$f":"$N$3","v":0.16500000000000001},{"$f":"ROUND(M1276*(1+N1276),2)","v":12453.85},12453.85,12453.85,{"$f":"IF(P1276=\"\",\"\",O1276/P1276)","v":1}]
[]
[null,"1.3","Mão de Obra"]
[null,"1.3.1","Alimentação, Medição, Distribuição de força e Comando","###","eq",1,{"$f":"ROUND(M1279,2)","v":9554.24},{"$f":"ROUND(F1279*G1279,2)","v":9554.24},{"$f":"ROUND(N1279,4)","v":0.24},{"$f":"IF(ROUND(O1279,2)>P1279,\"Reduzir Valor \",ROUND(O1279,2))","v":11847.26},{"$f":"IF(J1279=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F1279*J1279,2))","v":11847.26},"+",9554.24,{"$f":"$N$2","v":0.24},{"$f":"ROUND(M1279*(1+N1279),2)","v":11847.26},11847.26,11847.26,{"$f":"IF(P1279=\"\",\"\",O1279/P1279)","v":1}]
[null,"1.3.2","Inslatação Telemetria/Automação - Booster","###","eq",1,{"$f":"ROUND(M1280,2)","v":7340},{"$f":"ROUND(F1280*G1280,2)","v":7340},{"$f":"ROUND(N1280,4)","v":0.24},{"$f":"IF(ROUND(O1280,2)>P1280,\"Reduzir Valor \",ROUND(O1280,2))","v":9101.6},{"$f":"IF(J1280=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F1280*J1280,2))","v":9101.6},"+",7340,{"$f":"$N$2","v":0.24},{"$f":"ROUND(M1280*(1+N1280),2)","v":9101.6},9101.6,9101.6,{"$f":"IF(P1280=\"\",\"\",O1280/P1280)","v":1}]
[]
[null,2,"RESERVATÓRIO"]
[null,"2.1","Medição, Distribuição de Força e Comando"]
[null,"2.1.1","Armação secundária 1 estribo, tipo as-11, galvanizada, com isolador tipo roldana.","***","un ",1,{"$f":"ROUND(M1284,2)","v":16.32},{"$f":"ROUND(F1284*G1284,2)","v":16.32},{"$f":"ROUND(N1284,4)","v":0.16500000000000001},{"$f":"IF(ROUND(O1284,2)>P1284,\"Reduzir Valor \",ROUND(O1284,2))","v":19.010000000000002},{"$f":"IF(J1284=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F1284*J1284,2))","v":19.010000000000002},"+",16.32,{"$f":"$N$3","v":0.16500000000000001},{"$f":"ROUND(M1284*(1+N1284),2)","v":19.010000000000002},19.010000000000002,19.010000000000002,{"$f":"IF(P1284=\"\",\"\",O1284/P1284)","v":1}]
[null,"2.1.2","Cinta de aço zincado para poste de concreto seção quadrada.","***","un ",5,{"$f":"ROUND(M1285,2)","v":20.28},{"$f":"ROUND(F1285*G1285,2)","v":101.4},{"$f":"ROUND(N1285,4)","v":0.16500000000000001},{"$f":"IF(ROUND(O1285,2)>P1285,\"Reduzir Valor \",ROUND(O1285,2))","v":23.63},{"$f":"IF(J1285=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F1285*J1285,2))","v":118.15},"+",20.28,{"$f":"$N$3","v":0.16500000000000001},{"$f":"ROUND(M1285*(1+N1285),2)","v":23.63},23.63,118.15,{"$f":"IF(P1285=\"\",\"\",O1285/P1285)","v":1}]
[null,"2.1.3","Abraçadeira Metálica para Eletroduto, Tipo D, 1\", com parafuso de fixação","18.35.04.03","cj",15,{"$f":"ROUND(M1286,2)","v":0.75},{"$f":"ROUND(F1286*G1286,2)","v":11.25},{"$f":"ROUND(N1286,4)","v":0.16500000000000001},{"$f":"IF(ROUND(O1286,2)>P1286,\"Reduzir Valor \",ROUND(O1286,2))","v":0.87},{"$f":"IF(J1286=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F1286*J1286,2))","v":13.05},"+",0.75,{"$f":"$N$3","v":0.16500000000000001},{"$f":"ROUND(M1286*(1+N1286),2)","v":0.87},0.87,13.05,{"$f":"IF(P1286=\"\",\"\",O1286/P1286)","v":1}]
[null,"2.1.4","Abraçadeira Metálica para Eletroduto, Tipo D, 3/4\", com parafuso de fixação","18.35.04.02","cj",15,{"$f":"ROUND(M1287,2)","v":0.65},{"$f":"ROUND(F1287*G1287,2)","v":9.75},{"$f":"ROUND(N1287,4)","v":0.16500000000000001},{"$f":"IF(ROUND(O1287,2)>P1287,\"Reduzir Valor \",ROUND(O1287,2))","v":0.76},{"$f":"IF(J1287=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F1287*J1287,2))","v":11.4},"+",0.65,{"$f":"$N$3","v":0.16500000000000001},{"$f":"ROUND(M1287*(1+N1287),2)","v":0.76},0.76,11.4,{"$f":"IF(P1287=\"\",\"\",O1287/P1287)","v":1}]
[null,"2.1.5","Braçadeira insulok 235x13 mm pacote com 50 unidades","***","pç",1,{"$f":"ROUND(M1288,2)","v":0.64},{"$f":"ROUND(F1288*G1288,2)","v":0.64},{"$f":"ROUND(N1288,4)","v":0.16500000000000001},{"$f":"IF(ROUND(O1288,2)>P1288,\"Reduzir Valor \",ROUND(O1288,2))","v":0.75},{"$f":"IF(J1288=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F1288*J1288,2))","v":0.75},"+",0.64,{"$f":"$N$3","v":0.16500000000000001},{"$f":"ROUND(M1288*(1+N1288),2)","v":0.75},0.75,0.75,{"$f":"IF(P1288=\"\",\"\",O1288/P1288)","v":1}]
[null,"2.1.6","Cabo de cobre múltiplo, seção 3 x 2,5 mm², isol. PVC 0,6/1 kV","***","m",150,{"$f":"ROUND(M1289,2)","v":5.08},{"$f":"ROUND(F1289*G1289,2)","v":762},{"$f":"ROUND(N1289,4)","v":0.16500000000000001},{"$f":"IF(ROUND(O1289,2)>P1289,\"Reduzir Valor \",ROUND(O1289,2))","v":5.92},{"$f":"IF(J1289=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F1289*J1289,2))","v":888},"+",5.08,{"$f":"$N$3","v":0.16500000000000001},{"$f":"ROUND(M1289*(1+N1289),2)","v":5.92},5.92,888,{"$f":"IF(P1289=\"\",\"\",O1289/P1289)","v":1}]
[null,"2.1.7","Cabo de cobre múltiplo, seção 3 x 1,0 mm², blindado","***","m",40,{"$f":"ROUND(M1290,2)","v":5.36},{"$f":"ROUND(F1290*G1290,2)","v":214.4},{"$f":"ROUND(N1290,4)","v":0.16500000000000001},{"$f":"IF(ROUND(O1290,2)>P1290,\"Reduzir Valor \",ROUND(O1290,2))","v":6.24},{"$f":"IF(J1290=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F1290*J1290,2))","v":249.6},"+",5.36,{"$f":"$N$3","v":0.16500000000000001},{"$f":"ROUND(M1290*(1+N1290),2)","v":6.24},6.24,249.6,{"$f":"IF(P1290=\"\",\"\",O1290/P1290)","v":1}]
[null,"2.1.8","Cabo de cobre , seção 1,5 mm², isol. PVC 0,6/1 kV","***","m",100,{"$f":"ROUND(M1291,2)","v":1.34},{"$f":"ROUND(F1291*G1291,2)","v":134},{"$f":"ROUND(N1291,4)","v":0.16500000000000001},{"$f":"IF(ROUND(O1291,2)>P1291,\"Reduzir Valor \",ROUND(O1291,2))","v":1.56},{"$f":"IF(J1291=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F1291*J1291,2))","v":156},"+",1.34,{"$f":"$N$3","v":0.16500000000000001},{"$f":"ROUND(M1291*(1+N1291),2)","v":1.56},1.56,156,{"$f":"IF(P1291=\"\",\"\",O1291/P1291)","v":1}]
[null,"2.1.9","Cabo de Cobre Nu, seção 50mm2, Meio duro","18.35.01.06","m",40,{"$f":"ROUND(M1292,2)","v":22.55},{"$f":"ROUND(F1292*G1292,2)","v":902},{"$f":"ROUND(N1292,4)","v":0.16500000000000001},{"$f":"IF(ROUND(O1292,2)>P1292,\"Reduzir Valor \",ROUND(O1292,2))","v":26.27},{"$f":"IF(J1292=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F1292*J1292,2))","v":1050.8},"+",22.55,{"$f":"$N$3","v":0.16500000000000001},{"$f":"ROUND(M1292*(1+N1292),2)","v":26.27},26.27,1050.8,{"$f":"IF(P1292=\"\",\"\",O1292/P1292)","v":1}]
[null,"2.1.10","Cabo de Cobre Nu, seção 10mm2, Meio duro","18.35.01.02","m",5,{"$f":"ROUND(M1293,2)","v":4.7699999999999996},{"$f":"ROUND(F1293*G1293,2)","v":23.85},{"$f":"ROUND(N1293,4)","v":0.16500000000000001},{"$f":"IF(ROUND(O1293,2)>P1293,\"Reduzir Valor \",ROUND(O1293,2))","v":5.56},{"$f":"IF(J1293=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F1293*J1293,2))","v":27.8},"+",4.7699999999999996,{"$f":"$N$3","v":0.16500000000000001},{"$f":"ROUND(M1293*(1+N1293),2)","v":5.56},5.56,27.8,{"$f":"IF(P1293=\"\",\"\",O1293/P1293)","v":1}]
[null,"2.1.11","Cabo de Cobre Nu, seção 25mm2, Meio duro","18.35.01.04","m",5,{"$f":"ROUND(M1294,2)","v":11.72},{"$f":"ROUND(F1294*G1294,2)","v":58.6},{"$f":"ROUND(N1294,4)","v":0.16500000000000001},{"$f":"IF(ROUND(O1294,2)>P1294,\"Reduzir Valor \",ROUND(O1294,2))","v":13.65},{"$f":"IF(J1294=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F1294*J1294,2))","v":68.25},"+",11.72,{"$f":"$N$3","v":0.16500000000000001},{"$f":"ROUND(M1294*(1+N1294),2)","v":13.65},13.65,68.25,{"$f":"IF(P1294=\"\",\"\",O1294/P1294)","v":1}]
[null,"2.1.12","Cabo de cobre singelo, seção 6,0mm2, Isolamento Anti-chama 0,45/0,75 kV TP Foreplast Alcoa ou equiv.","18.35.01.49","m",20,{"$f":"ROUND(M1295,2)","v":3.14},{"$f":"ROUND(F1295*G1295,2)","v":62.8},{"$f":"ROUND(N1295,4)","v":0.16500000000000001},{"$f":"IF(ROUND(O1295,2)>P1295,\"Reduzir Valor \",ROUND(O1295,2))","v":3.66},{"$f":"IF(J1295=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F1295*J1295,2))","v":73.2},"+",3.14,{"$f":"$N$3","v":0.16500000000000001},{"$f":"ROUND(M1295*(1+N1295),2)","v":3.66},3.66,73.2,{"$f":"IF(P1295=\"\",\"\",O1295/P1295)","v":1}]
[]
[]
[null,"RAZÃO SOCIAL DO PROPONENTE:",null,null,null,"RESPONSÁVEL PROPONENTE:",null,null,null,"DATA"]
[null,"MUNICÍPIO: SÃO LOURENÇO DO SUL",null,null,null,"XII - INSTALAÇÕES ELÉTRICAS"]
[null,"OBRA: ADUTORA / RESERVATÓRIO / REDE DE DISTRIBUIÇÃO"]
[null,"ITEM","DISCRIMINAÇÃO","CÓDIGO","UN","QTDE","CUSTO",null,"B.D.I. APLICADO","PREÇO",null,null,"CUSTO PROPOSTO","B.D.I.           (%)","PREÇO PROPOSTO","PREÇO MÁXIMO ADMISSÍVEL PARA ESTA LICITAÇÃO",null,"PERCENTUAL"]
[null,null,null,null,null,null,"(SEM B.D.I.)",null,null,"(COM B.D.I.)"]
[null,null,null,null,null,null,"UNITÁRIO","TOTAL",null,"UNITÁRIO","TOTAL",null,null,null,null,"UNITÁRIO","TOTAL"]
[]
[null,"2.1.13","Cabo Duplex  D-10 mm²","***","m",40,{"$f":"ROUND(M1305,2)","v":2.08},{"$f":"ROUND(F1305*G1305,2)","v":83.2},{"$f":"ROUND(N1305,4)","v":0.16500000000000001},{"$f":"IF(ROUND(O1305,2)>P1305,\"Reduzir Valor \",ROUND(O1305,2))","v":2.42},{"$f":"IF(J1305=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F1305*J1305,2))","v":96.8},"+",2.08,{"$f":"$N$3","v":0.16500000000000001},{"$f":"ROUND(M1305*(1+N1305),2)","v":2.42},2.42,96.8,{"$f":"IF(P1305=\"\",\"\",O1305/P1305)","v":1}]
[null,"2.1.14","Cachimbo de PVC DN 25 mm com luvas","***","un ",1,{"$f":"ROUND(M1306,2)","v":10.199999999999999},{"$f":"ROUND(F1306*G1306,2)","v":10.199999999999999},{"$f":"ROUND(N1306,4)","v":0.16500000000000001},{"$f":"IF(ROUND(O1306,2)>P1306,\"Reduzir Valor \",ROUND(O1306,2))","v":11.88},{"$f":"IF(J1306=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F1306*J1306,2))","v":11.88},"+",10.199999999999999,{"$f":"$N$3","v":0.16500000000000001},{"$f":"ROUND(M1306*(1+N1306),2)","v":11.88},11.88,11.88,{"$f":"IF(P1306=\"\",\"\",O1306/P1306)","v":1}]
[null,"2.1.15","Caixa de passagem subterrânea de alvenaria p/ eletrovia, 40x40x60cm (dimensões internas)","08.10.06.04","un",2,{"$f":"ROUND(M1307,2)","v":199.87},{"$f":"ROUND(F1307*G1307,2)","v":399.74},{"$f":"ROUND(N1307,4)","v":0.24},{"$f":"IF(ROUND(O1307,2)>P1307,\"Reduzir Valor \",ROUND(O1307,2))","v":247.84},{"$f":"IF(J1307=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F1307*J1307,2))","v":495.68},"+",199.87000000000003,{"$f":"$N$2","v":0.24},{"$f":"ROUND(M1307*(1+N1307),2)","v":247.84},247.84,495.68,{"$f":"IF(P1307=\"\",\"\",O1307/P1307)","v":1}]
[null,"2.1.16","Caixa de medição tiop II 600x600x240 mm padrão CEEE completa","***","un ",1,{"$f":"ROUND(M1308,2)","v":347.16},{"$f":"ROUND(F1308*G1308,2)","v":347.16},{"$f":"ROUND(N1308,4)","v":0.16500000000000001},{"$f":"IF(ROUND(O1308,2)>P1308,\"Reduzir Valor \",ROUND(O1308,2))","v":404.44},{"$f":"IF(J1308=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F1308*J1308,2))","v":404.44},"+",347.16,{"$f":"$N$3","v":0.16500000000000001},{"$f":"ROUND(M1308*(1+N1308),2)","v":404.44},404.44,404.44,{"$f":"IF(P1308=\"\",\"\",O1308/P1308)","v":1}]
[null,"2.1.17","Centro de distribuição CD-01 contendo 4 disjuntores termomagnéticos monofásicos de 10 A e  espaço reserva, conforme diagrama unifilar","***","un ",1,{"$f":"ROUND(M1309,2)","v":91.81},{"$f":"ROUND(F1309*G1309,2)","v":91.81},{"$f":"ROUND(N1309,4)","v":0.16500000000000001},{"$f":"IF(ROUND(O1309,2)>P1309,\"Reduzir Valor \",ROUND(O1309,2))","v":106.96},{"$f":"IF(J1309=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F1309*J1309,2))","v":106.96},"+",91.81,{"$f":"$N$3","v":0.16500000000000001},{"$f":"ROUND(M1309*(1+N1309),2)","v":106.96},106.96,106.96,{"$f":"IF(P1309=\"\",\"\",O1309/P1309)","v":1}]
[null,"2.1.18","Cinta de aço zincado para poste de concreto seção quadrada.","***","un ",5,{"$f":"ROUND(M1310,2)","v":20.28},{"$f":"ROUND(F1310*G1310,2)","v":101.4},{"$f":"ROUND(N1310,4)","v":0.16500000000000001},{"$f":"IF(ROUND(O1310,2)>P1310,\"Reduzir Valor \",ROUND(O1310,2))","v":23.63},{"$f":"IF(J1310=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F1310*J1310,2))","v":118.15},"+",20.28,{"$f":"$N$3","v":0.16500000000000001},{"$f":"ROUND(M1310*(1+N1310),2)","v":23.63},23.63,118.15,{"$f":"IF(P1310=\"\",\"\",O1310/P1310)","v":1}]
[null,"2.1.19","Condulete de alumínio, universal com tampas , DN 25 mm","***","un ",11,{"$f":"ROUND(M1311,2)","v":12.54},{"$f":"ROUND(F1311*G1311,2)","v":137.94},{"$f":"ROUND(N1311,4)","v":0.16500000000000001},{"$f":"IF(ROUND(O1311,2)>P1311,\"Reduzir Valor \",ROUND(O1311,2))","v":14.61},{"$f":"IF(J1311=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F1311*J1311,2))","v":160.71},"+",12.54,{"$f":"$N$3","v":0.16500000000000001},{"$f":"ROUND(M1311*(1+N1311),2)","v":14.61},14.61,160.71,{"$f":"IF(P1311=\"\",\"\",O1311/P1311)","v":1}]
[null,"2.1.20","Condulete de alumínio, universal com tampas , DN 20 mm","***","un ",7,{"$f":"ROUND(M1312,2)","v":10.74},{"$f":"ROUND(F1312*G1312,2)","v":75.180000000000007},{"$f":"ROUND(N1312,4)","v":0.16500000000000001},{"$f":"IF(ROUND(O1312,2)>P1312,\"Reduzir Valor \",ROUND(O1312,2))","v":12.51},{"$f":"IF(J1312=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F1312*J1312,2))","v":87.57},"+",10.74,{"$f":"$N$3","v":0.16500000000000001},{"$f":"ROUND(M1312*(1+N1312),2)","v":12.51},12.51,87.57,{"$f":"IF(P1312=\"\",\"\",O1312/P1312)","v":1}]
[null,"2.1.21","Conector duplo aperto tipo crosby para haste de aterramento","***","un ",6,{"$f":"ROUND(M1313,2)","v":20.170000000000002},{"$f":"ROUND(F1313*G1313,2)","v":121.02},{"$f":"ROUND(N1313,4)","v":0.16500000000000001},{"$f":"IF(ROUND(O1313,2)>P1313,\"Reduzir Valor \",ROUND(O1313,2))","v":23.5},{"$f":"IF(J1313=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F1313*J1313,2))","v":141},"+",20.170000000000002,{"$f":"$N$3","v":0.16500000000000001},{"$f":"ROUND(M1313*(1+N1313),2)","v":23.5},23.5,141,{"$f":"IF(P1313=\"\",\"\",O1313/P1313)","v":1}]
[null,"2.1.22","Conector tipo parafuso fendido de cobre  cabo 35-50 mm²","***","un ",5,{"$f":"ROUND(M1314,2)","v":8.75},{"$f":"ROUND(F1314*G1314,2)","v":43.75},{"$f":"ROUND(N1314,4)","v":0.16500000000000001},{"$f":"IF(ROUND(O1314,2)>P1314,\"Reduzir Valor \",ROUND(O1314,2))","v":10.19},{"$f":"IF(J1314=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F1314*J1314,2))","v":50.95},"+",8.75,{"$f":"$N$3","v":0.16500000000000001},{"$f":"ROUND(M1314*(1+N1314),2)","v":10.19},10.19,50.95,{"$f":"IF(P1314=\"\",\"\",O1314/P1314)","v":1}]
[null,"2.1.23","Conector macho fixo 25 mm","***","un ",5,{"$f":"ROUND(M1315,2)","v":2.44},{"$f":"ROUND(F1315*G1315,2)","v":12.2},{"$f":"ROUND(N1315,4)","v":0.16500000000000001},{"$f":"IF(ROUND(O1315,2)>P1315,\"Reduzir Valor \",ROUND(O1315,2))","v":2.84},{"$f":"IF(J1315=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F1315*J1315,2))","v":14.2},"+",2.44,{"$f":"$N$3","v":0.16500000000000001},{"$f":"ROUND(M1315*(1+N1315),2)","v":2.84},2.84,14.2,{"$f":"IF(P1315=\"\",\"\",O1315/P1315)","v":1}]
[null,"2.1.24","Conector macho fixo 20 mm","***","un ",3,{"$f":"ROUND(M1316,2)","v":1.37},{"$f":"ROUND(F1316*G1316,2)","v":4.1100000000000003},{"$f":"ROUND(N1316,4)","v":0.16500000000000001},{"$f":"IF(ROUND(O1316,2)>P1316,\"Reduzir Valor \",ROUND(O1316,2))","v":1.6},{"$f":"IF(J1316=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F1316*J1316,2))","v":4.8},"+",1.37,{"$f":"$N$3","v":0.16500000000000001},{"$f":"ROUND(M1316*(1+N1316),2)","v":1.6},1.6,4.8,{"$f":"IF(P1316=\"\",\"\",O1316/P1316)","v":1}]
[null,"2.1.25","Conector p/ condulete com redução 25-20 mm","***","un ",2,{"$f":"ROUND(M1317,2)","v":5.5},{"$f":"ROUND(F1317*G1317,2)","v":11},{"$f":"ROUND(N1317,4)","v":0.16500000000000001},{"$f":"IF(ROUND(O1317,2)>P1317,\"Reduzir Valor \",ROUND(O1317,2))","v":6.41},{"$f":"IF(J1317=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F1317*J1317,2))","v":12.82},"+",5.5,{"$f":"$N$3","v":0.16500000000000001},{"$f":"ROUND(M1317*(1+N1317),2)","v":6.41},6.41,12.82,{"$f":"IF(P1317=\"\",\"\",O1317/P1317)","v":1}]
[null,"2.1.26","Curva 90º, PVC, DN 1\", para Eletroduto Roscável, com Luva","18.35.02.12","cj",6,{"$f":"ROUND(M1318,2)","v":4.07},{"$f":"ROUND(F1318*G1318,2)","v":24.42},{"$f":"ROUND(N1318,4)","v":0.16500000000000001},{"$f":"IF(ROUND(O1318,2)>P1318,\"Reduzir Valor \",ROUND(O1318,2))","v":4.74},{"$f":"IF(J1318=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F1318*J1318,2))","v":28.44},"+",4.07,{"$f":"$N$3","v":0.16500000000000001},{"$f":"ROUND(M1318*(1+N1318),2)","v":4.74},4.74,28.44,{"$f":"IF(P1318=\"\",\"\",O1318/P1318)","v":1}]
[null,"2.1.27","Curva 90º, Ferro Galvanizado, DN 3/4\", para Eletroduto, com Luva","18.35.02.02","cj",2,{"$f":"ROUND(M1319,2)","v":6.61},{"$f":"ROUND(F1319*G1319,2)","v":13.22},{"$f":"ROUND(N1319,4)","v":0.16500000000000001},{"$f":"IF(ROUND(O1319,2)>P1319,\"Reduzir Valor \",ROUND(O1319,2))","v":7.7},{"$f":"IF(J1319=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F1319*J1319,2))","v":15.4},"+",6.61,{"$f":"$N$3","v":0.16500000000000001},{"$f":"ROUND(M1319*(1+N1319),2)","v":7.7},7.7,15.4,{"$f":"IF(P1319=\"\",\"\",O1319/P1319)","v":1}]
[null,"2.1.28","Disjuntor termomagnético, tipo NEMA, monofásico, de 10 A a 30 A","18.35.05.09","pç",1,{"$f":"ROUND(M1320,2)","v":9.2799999999999994},{"$f":"ROUND(F1320*G1320,2)","v":9.2799999999999994},{"$f":"ROUND(N1320,4)","v":0.16500000000000001},{"$f":"IF(ROUND(O1320,2)>P1320,\"Reduzir Valor \",ROUND(O1320,2))","v":10.81},{"$f":"IF(J1320=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F1320*J1320,2))","v":10.81},"+",9.2799999999999994,{"$f":"$N$3","v":0.16500000000000001},{"$f":"ROUND(M1320*(1+N1320),2)","v":10.81},10.81,10.81,{"$f":"IF(P1320=\"\",\"\",O1320/P1320)","v":1}]
[null,"2.1.29","Eletroduto, PVC, Roscável, 3 metros, DN 1\" com Luva","18.35.03.03","cj",10,{"$f":"ROUND(M1321,2)","v":13.28},{"$f":"ROUND(F1321*G1321,2)","v":132.80000000000001},{"$f":"ROUND(N1321,4)","v":0.16500000000000001},{"$f":"IF(ROUND(O1321,2)>P1321,\"Reduzir Valor \",ROUND(O1321,2))","v":15.47},{"$f":"IF(J1321=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F1321*J1321,2))","v":154.69999999999999},"+",13.28,{"$f":"$N$3","v":0.16500000000000001},{"$f":"ROUND(M1321*(1+N1321),2)","v":15.47},15.47,154.69999999999999,{"$f":"IF(P1321=\"\",\"\",O1321/P1321)","v":1}]
[null,"2.1.30","Eletroduto, PVC, Roscável, 3 metros, DN 3/4\" com Luva","18.35.03.02","cj",5,{"$f":"ROUND(M1322,2)","v":8.6},{"$f":"ROUND(F1322*G1322,2)","v":43},{"$f":"ROUND(N1322,4)","v":0.16500000000000001},{"$f":"IF(ROUND(O1322,2)>P1322,\"Reduzir Valor \",ROUND(O1322,2))","v":10.02},{"$f":"IF(J1322=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F1322*J1322,2))","v":50.1},"+",8.6,{"$f":"$N$3","v":0.16500000000000001},{"$f":"ROUND(M1322*(1+N1322),2)","v":10.02},10.02,50.1,{"$f":"IF(P1322=\"\",\"\",O1322/P1322)","v":1}]
[null,"2.1.31","Eletroduto de PVC,corrugado, tipo canaflex, DN 50mm","***","m",20,{"$f":"ROUND(M1323,2)","v":5.76},{"$f":"ROUND(F1323*G1323,2)","v":115.2},{"$f":"ROUND(N1323,4)","v":0.16500000000000001},{"$f":"IF(ROUND(O1323,2)>P1323,\"Reduzir Valor \",ROUND(O1323,2))","v":6.71},{"$f":"IF(J1323=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F1323*J1323,2))","v":134.19999999999999},"+",5.76,{"$f":"$N$3","v":0.16500000000000001},{"$f":"ROUND(M1323*(1+N1323),2)","v":6.71},6.71,134.19999999999999,{"$f":"IF(P1323=\"\",\"\",O1323/P1323)","v":1}]
[null,"2.1.32","Eletroduto flexível com alma de aço  DN 25 mm","***","m",11,{"$f":"ROUND(M1324,2)","v":12.33},{"$f":"ROUND(F1324*G1324,2)","v":135.63},{"$f":"ROUND(N1324,4)","v":0.16500000000000001},{"$f":"IF(ROUND(O1324,2)>P1324,\"Reduzir Valor \",ROUND(O1324,2))","v":14.36},{"$f":"IF(J1324=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F1324*J1324,2))","v":157.96},"+",12.33,{"$f":"$N$3","v":0.16500000000000001},{"$f":"ROUND(M1324*(1+N1324),2)","v":14.36},14.36,157.96,{"$f":"IF(P1324=\"\",\"\",O1324/P1324)","v":1}]
[null,"2.1.33","Eletroduto flexível com alma de aço  DN 20 mm","***","m",11,{"$f":"ROUND(M1325,2)","v":12.33},{"$f":"ROUND(F1325*G1325,2)","v":135.63},{"$f":"ROUND(N1325,4)","v":0.16500000000000001},{"$f":"IF(ROUND(O1325,2)>P1325,\"Reduzir Valor \",ROUND(O1325,2))","v":14.36},{"$f":"IF(J1325=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F1325*J1325,2))","v":157.96},"+",12.33,{"$f":"$N$3","v":0.16500000000000001},{"$f":"ROUND(M1325*(1+N1325),2)","v":14.36},14.36,157.96,{"$f":"IF(P1325=\"\",\"\",O1325/P1325)","v":1}]
[null,"2.1.34","Fornecimento concreto usinado bombeado Fck = 15 Mpa, inclusive bombeamento","08.06.00.80","m3",4,{"$f":"ROUND(M1326,2)","v":299.91000000000003},{"$f":"ROUND(F1326*G1326,2)","v":1199.6400000000001},{"$f":"ROUND(N1326,4)","v":0.24},{"$f":"IF(ROUND(O1326,2)>P1326,\"Reduzir Valor \",ROUND(O1326,2))","v":371.89},{"$f":"IF(J1326=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F1326*J1326,2))","v":1487.56},"+",299.91000000000003,{"$f":"$N$2","v":0.24},{"$f":"ROUND(M1326*(1+N1326),2)","v":371.89},371.89,1487.56,{"$f":"IF(P1326=\"\",\"\",O1326/P1326)","v":1}]
[null,"2.1.35","Fita de aço inox 3/4\" 19x8 rolo 30 mts","***","pç",1,{"$f":"ROUND(M1327,2)","v":55.11},{"$f":"ROUND(F1327*G1327,2)","v":55.11},{"$f":"ROUND(N1327,4)","v":0.16500000000000001},{"$f":"IF(ROUND(O1327,2)>P1327,\"Reduzir Valor \",ROUND(O1327,2))","v":64.2},{"$f":"IF(J1327=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F1327*J1327,2))","v":64.2},"+",55.11,{"$f":"$N$3","v":0.16500000000000001},{"$f":"ROUND(M1327*(1+N1327),2)","v":64.2},64.2,64.2,{"$f":"IF(P1327=\"\",\"\",O1327/P1327)","v":1}]
[null,"2.1.36","Fecho de aço inox 3/4\" dentado","***","un ",12,{"$f":"ROUND(M1328,2)","v":0.65},{"$f":"ROUND(F1328*G1328,2)","v":7.8},{"$f":"ROUND(N1328,4)","v":0.16500000000000001},{"$f":"IF(ROUND(O1328,2)>P1328,\"Reduzir Valor \",ROUND(O1328,2))","v":0.76},{"$f":"IF(J1328=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F1328*J1328,2))","v":9.1199999999999992},"+",0.65,{"$f":"$N$3","v":0.16500000000000001},{"$f":"ROUND(M1328*(1+N1328),2)","v":0.76},0.76,9.1199999999999992,{"$f":"IF(P1328=\"\",\"\",O1328/P1328)","v":1}]
[null,"2.1.37","Haste de aterramento cobreada, DN 19x3.000mm, com conector.","***","un ",8,{"$f":"ROUND(M1329,2)","v":57.12},{"$f":"ROUND(F1329*G1329,2)","v":456.96},{"$f":"ROUND(N1329,4)","v":0.16500000000000001},{"$f":"IF(ROUND(O1329,2)>P1329,\"Reduzir Valor \",ROUND(O1329,2))","v":66.540000000000006},{"$f":"IF(J1329=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F1329*J1329,2))","v":532.32000000000005},"+",57.12,{"$f":"$N$3","v":0.16500000000000001},{"$f":"ROUND(M1329*(1+N1329),2)","v":66.540000000000006},66.540000000000006,532.32000000000005,{"$f":"IF(P1329=\"\",\"\",O1329/P1329)","v":1}]
[null,"2.1.38","Luminária à prova de tempo, para iluminação viária com lâmpadas de LED totalizando 70 w em 220v ","***","un ",1,{"$f":"ROUND(M1330,2)","v":120.09},{"$f":"ROUND(F1330*G1330,2)","v":120.09},{"$f":"ROUND(N1330,4)","v":0.16500000000000001},{"$f":"IF(ROUND(O1330,2)>P1330,\"Reduzir Valor \",ROUND(O1330,2))","v":139.9},{"$f":"IF(J1330=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F1330*J1330,2))","v":139.9},"+",120.09,{"$f":"$N$3","v":0.16500000000000001},{"$f":"ROUND(M1330*(1+N1330),2)","v":139.9},139.9,139.9,{"$f":"IF(P1330=\"\",\"\",O1330/P1330)","v":1}]
[null,"2.1.39","Mastro simples zincado DN 40 mm -comprimento de 4 mts","***","un ",1,{"$f":"ROUND(M1331,2)","v":221.77},{"$f":"ROUND(F1331*G1331,2)","v":221.77},{"$f":"ROUND(N1331,4)","v":0.16500000000000001},{"$f":"IF(ROUND(O1331,2)>P1331,\"Reduzir Valor \",ROUND(O1331,2))","v":258.36},{"$f":"IF(J1331=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F1331*J1331,2))","v":258.36},"+",221.77,{"$f":"$N$3","v":0.16500000000000001},{"$f":"ROUND(M1331*(1+N1331),2)","v":258.36},258.36,258.36,{"$f":"IF(P1331=\"\",\"\",O1331/P1331)","v":1}]
[null,"2.1.40","Mastro simples zincado DN 25 mm -comprimento de 1,5 mts","***","un ",2,{"$f":"ROUND(M1332,2)","v":16.059999999999999},{"$f":"ROUND(F1332*G1332,2)","v":32.119999999999997},{"$f":"ROUND(N1332,4)","v":0.16500000000000001},{"$f":"IF(ROUND(O1332,2)>P1332,\"Reduzir Valor \",ROUND(O1332,2))","v":18.71},{"$f":"IF(J1332=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F1332*J1332,2))","v":37.42},"+",16.059999999999999,{"$f":"$N$3","v":0.16500000000000001},{"$f":"ROUND(M1332*(1+N1332),2)","v":18.71},18.71,37.42,{"$f":"IF(P1332=\"\",\"\",O1332/P1332)","v":1}]
[]
[]
[null,"RAZÃO SOCIAL DO PROPONENTE:",null,null,null,"RESPONSÁVEL PROPONENTE:",null,null,null,"DATA"]
[null,"MUNICÍPIO: SÃO LOURENÇO DO SUL",null,null,null,"XII - INSTALAÇÕES ELÉTRICAS"]
[null,"OBRA: ADUTORA / RESERVATÓRIO / REDE DE DISTRIBUIÇÃO"]
[null,"ITEM","DISCRIMINAÇÃO","CÓDIGO","UN","QTDE","CUSTO",null,"B.D.I. APLICADO","PREÇO",null,null,"CUSTO PROPOSTO","B.D.I.           (%)","PREÇO PROPOSTO","PREÇO MÁXIMO ADMISSÍVEL PARA ESTA LICITAÇÃO",null,"PERCENTUAL"]
[null,null,null,null,null,null,"(SEM B.D.I.)",null,null,"(COM B.D.I.)"]
[null,null,null,null,null,null,"UNITÁRIO","TOTAL",null,"UNITÁRIO","TOTAL",null,null,null,null,"UNITÁRIO","TOTAL"]
[]
[null,"2.1.41","Parafuso autoatarrachante DN 4,2x32 mm, zincado  c/ bucha 8","***","un ",60,{"$f":"ROUND(M1342,2)","v":0.5},{"$f":"ROUND(F1342*G1342,2)","v":30},{"$f":"ROUND(N1342,4)","v":0.16500000000000001},{"$f":"IF(ROUND(O1342,2)>P1342,\"Reduzir Valor \",ROUND(O1342,2))","v":0.57999999999999996},{"$f":"IF(J1342=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F1342*J1342,2))","v":34.799999999999997},"+",0.5,{"$f":"$N$3","v":0.16500000000000001},{"$f":"ROUND(M1342*(1+N1342),2)","v":0.57999999999999996},0.57999999999999996,34.799999999999997,{"$f":"IF(P1342=\"\",\"\",O1342/P1342)","v":1}]
[null,"2.1.42","Pára-raios tipo Franklin 4 pontas ","***","un ",1,{"$f":"ROUND(M1343,2)","v":91.73},{"$f":"ROUND(F1343*G1343,2)","v":91.73},{"$f":"ROUND(N1343,4)","v":0.16500000000000001},{"$f":"IF(ROUND(O1343,2)>P1343,\"Reduzir Valor \",ROUND(O1343,2))","v":106.87},{"$f":"IF(J1343=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F1343*J1343,2))","v":106.87},"+",91.73,{"$f":"$N$3","v":0.16500000000000001},{"$f":"ROUND(M1343*(1+N1343),2)","v":106.87},106.87,106.87,{"$f":"IF(P1343=\"\",\"\",O1343/P1343)","v":1}]
[null,"2.1.43","Poste de concreto seção quadrada 7,5 m","***","un ",2,{"$f":"ROUND(M1344,2)","v":455.67},{"$f":"ROUND(F1344*G1344,2)","v":911.34},{"$f":"ROUND(N1344,4)","v":0.16500000000000001},{"$f":"IF(ROUND(O1344,2)>P1344,\"Reduzir Valor \",ROUND(O1344,2))","v":530.86},{"$f":"IF(J1344=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F1344*J1344,2))","v":1061.72},"+",455.67,{"$f":"$N$3","v":0.16500000000000001},{"$f":"ROUND(M1344*(1+N1344),2)","v":530.86},530.86,1061.72,{"$f":"IF(P1344=\"\",\"\",O1344/P1344)","v":1}]
[null,"2.1.44","Poste de concreto seção circular 2 Kn -10 mts ","***","un ",1,{"$f":"ROUND(M1345,2)","v":873.51},{"$f":"ROUND(F1345*G1345,2)","v":873.51},{"$f":"ROUND(N1345,4)","v":0.16500000000000001},{"$f":"IF(ROUND(O1345,2)>P1345,\"Reduzir Valor \",ROUND(O1345,2))","v":1017.64},{"$f":"IF(J1345=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F1345*J1345,2))","v":1017.64},"+",873.51,{"$f":"$N$3","v":0.16500000000000001},{"$f":"ROUND(M1345*(1+N1345),2)","v":1017.64},1017.64,1017.64,{"$f":"IF(P1345=\"\",\"\",O1345/P1345)","v":1}]
[null,"2.1.45","Projetor LED em alumínio IP66 - Potência 100 W","***","un ",1,{"$f":"ROUND(M1346,2)","v":209.13},{"$f":"ROUND(F1346*G1346,2)","v":209.13},{"$f":"ROUND(N1346,4)","v":0.16500000000000001},{"$f":"IF(ROUND(O1346,2)>P1346,\"Reduzir Valor \",ROUND(O1346,2))","v":243.64},{"$f":"IF(J1346=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F1346*J1346,2))","v":243.64},"+",209.13,{"$f":"$N$3","v":0.16500000000000001},{"$f":"ROUND(M1346*(1+N1346),2)","v":243.64},243.64,243.64,{"$f":"IF(P1346=\"\",\"\",O1346/P1346)","v":1}]
[null,"2.1.46","Sinalizador de obstáculos duplo completo p/ lâmpada LED 7 W c/ célula fotoelétria","***","un ",1,{"$f":"ROUND(M1347,2)","v":175.53},{"$f":"ROUND(F1347*G1347,2)","v":175.53},{"$f":"ROUND(N1347,4)","v":0.16500000000000001},{"$f":"IF(ROUND(O1347,2)>P1347,\"Reduzir Valor \",ROUND(O1347,2))","v":204.49},{"$f":"IF(J1347=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F1347*J1347,2))","v":204.49},"+",175.53,{"$f":"$N$3","v":0.16500000000000001},{"$f":"ROUND(M1347*(1+N1347),2)","v":204.49},204.49,204.49,{"$f":"IF(P1347=\"\",\"\",O1347/P1347)","v":1}]
[null,"2.1.47","Suporte isolador com grapa p/ chumbar em aço galvanizado DN 11/2\"","***","un ",5,{"$f":"ROUND(M1348,2)","v":5.61},{"$f":"ROUND(F1348*G1348,2)","v":28.05},{"$f":"ROUND(N1348,4)","v":0.16500000000000001},{"$f":"IF(ROUND(O1348,2)>P1348,\"Reduzir Valor \",ROUND(O1348,2))","v":6.54},{"$f":"IF(J1348=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F1348*J1348,2))","v":32.700000000000003},"+",5.61,{"$f":"$N$3","v":0.16500000000000001},{"$f":"ROUND(M1348*(1+N1348),2)","v":6.54},6.54,32.700000000000003,{"$f":"IF(P1348=\"\",\"\",O1348/P1348)","v":1}]
[null,"2.1.48","Suporte isolador com base de encosto em aço galvanizado DN 1 1/2\"","***","un ",5,{"$f":"ROUND(M1349,2)","v":5.61},{"$f":"ROUND(F1349*G1349,2)","v":28.05},{"$f":"ROUND(N1349,4)","v":0.16500000000000001},{"$f":"IF(ROUND(O1349,2)>P1349,\"Reduzir Valor \",ROUND(O1349,2))","v":6.54},{"$f":"IF(J1349=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F1349*J1349,2))","v":32.700000000000003},"+",5.61,{"$f":"$N$3","v":0.16500000000000001},{"$f":"ROUND(M1349*(1+N1349),2)","v":6.54},6.54,32.700000000000003,{"$f":"IF(P1349=\"\",\"\",O1349/P1349)","v":1}]
[null,"2.1.49","Suporte isolador reforçado p/ uma descida de 2\"","***","un ",3,{"$f":"ROUND(M1350,2)","v":7.92},{"$f":"ROUND(F1350*G1350,2)","v":23.76},{"$f":"ROUND(N1350,4)","v":0.16500000000000001},{"$f":"IF(ROUND(O1350,2)>P1350,\"Reduzir Valor \",ROUND(O1350,2))","v":9.23},{"$f":"IF(J1350=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F1350*J1350,2))","v":27.69},"+",7.92,{"$f":"$N$3","v":0.16500000000000001},{"$f":"ROUND(M1350*(1+N1350),2)","v":9.23},9.23,27.69,{"$f":"IF(P1350=\"\",\"\",O1350/P1350)","v":1}]
[null,"2.1.50","Tubo de concreto, DN 300x600 mm com tampa de concreto","***","un ",5,{"$f":"ROUND(M1351,2)","v":56.74},{"$f":"ROUND(F1351*G1351,2)","v":283.7},{"$f":"ROUND(N1351,4)","v":0.16500000000000001},{"$f":"IF(ROUND(O1351,2)>P1351,\"Reduzir Valor \",ROUND(O1351,2))","v":66.099999999999994},{"$f":"IF(J1351=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F1351*J1351,2))","v":330.5},"+",56.74,{"$f":"$N$3","v":0.16500000000000001},{"$f":"ROUND(M1351*(1+N1351),2)","v":66.099999999999994},66.099999999999994,330.5,{"$f":"IF(P1351=\"\",\"\",O1351/P1351)","v":1}]
[null,"2.1.51","Tubo de concreto, DN 600x1500 mm com tampa de concreto","***","un ",2,{"$f":"ROUND(M1352,2)","v":218.06},{"$f":"ROUND(F1352*G1352,2)","v":436.12},{"$f":"ROUND(N1352,4)","v":0.16500000000000001},{"$f":"IF(ROUND(O1352,2)>P1352,\"Reduzir Valor \",ROUND(O1352,2))","v":254.04},{"$f":"IF(J1352=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F1352*J1352,2))","v":508.08},"+",218.06,{"$f":"$N$3","v":0.16500000000000001},{"$f":"ROUND(M1352*(1+N1352),2)","v":254.04},254.04,508.08,{"$f":"IF(P1352=\"\",\"\",O1352/P1352)","v":1}]
[]
[null,"2.2","Telemetria / Automação"]
[null,"2.2.1","Equipamento telemetria tipo 6 montado em painel conforme projeto","***","un ",1,{"$f":"ROUND(M1355,2)","v":7841.25},{"$f":"ROUND(F1355*G1355,2)","v":7841.25},{"$f":"ROUND(N1355,4)","v":0.16500000000000001},{"$f":"IF(ROUND(O1355,2)>P1355,\"Reduzir Valor \",ROUND(O1355,2))","v":9135.06},{"$f":"IF(J1355=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F1355*J1355,2))","v":9135.06},"+",7841.25,{"$f":"$N$3","v":0.16500000000000001},{"$f":"ROUND(M1355*(1+N1355),2)","v":9135.06},9135.06,9135.06,{"$f":"IF(P1355=\"\",\"\",O1355/P1355)","v":1}]
[null,"2.2.2","Eletrodo de nível (INOX)","***","un ",3,{"$f":"ROUND(M1356,2)","v":32.520000000000003},{"$f":"ROUND(F1356*G1356,2)","v":97.56},{"$f":"ROUND(N1356,4)","v":0.16500000000000001},{"$f":"IF(ROUND(O1356,2)>P1356,\"Reduzir Valor \",ROUND(O1356,2))","v":37.89},{"$f":"IF(J1356=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F1356*J1356,2))","v":113.67},"+",32.520000000000003,{"$f":"$N$3","v":0.16500000000000001},{"$f":"ROUND(M1356*(1+N1356),2)","v":37.89},37.89,113.67,{"$f":"IF(P1356=\"\",\"\",O1356/P1356)","v":1}]
[null,"2.2.3","Sensor de nível de pressão por imersão saida 4-20mA","***","un ",1,{"$f":"ROUND(M1357,2)","v":3265.44},{"$f":"ROUND(F1357*G1357,2)","v":3265.44},{"$f":"ROUND(N1357,4)","v":0.16500000000000001},{"$f":"IF(ROUND(O1357,2)>P1357,\"Reduzir Valor \",ROUND(O1357,2))","v":3804.24},{"$f":"IF(J1357=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F1357*J1357,2))","v":3804.24},"+",3265.44,{"$f":"$N$3","v":0.16500000000000001},{"$f":"ROUND(M1357*(1+N1357),2)","v":3804.24},3804.24,3804.24,{"$f":"IF(P1357=\"\",\"\",O1357/P1357)","v":1}]
[]
[null,"2.3","Mão de Obra"]
[null,"2.3.1","Medição, Distribuição de força e Comando","###","eq",1,{"$f":"ROUND(M1360,2)","v":14828.64},{"$f":"ROUND(F1360*G1360,2)","v":14828.64},{"$f":"ROUND(N1360,4)","v":0.24},{"$f":"IF(ROUND(O1360,2)>P1360,\"Reduzir Valor \",ROUND(O1360,2))","v":18387.509999999998},{"$f":"IF(J1360=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F1360*J1360,2))","v":18387.509999999998},"+",14828.64,{"$f":"$N$2","v":0.24},{"$f":"ROUND(M1360*(1+N1360),2)","v":18387.509999999998},18387.509999999998,18387.509999999998,{"$f":"IF(P1360=\"\",\"\",O1360/P1360)","v":1}]
[null,"2.3.2","Inslatação Telemetria/Automação - Reservatório","###","eq",1,{"$f":"ROUND(M1361,2)","v":6067.5},{"$f":"ROUND(F1361*G1361,2)","v":6067.5},{"$f":"ROUND(N1361,4)","v":0.24},{"$f":"IF(ROUND(O1361,2)>P1361,\"Reduzir Valor \",ROUND(O1361,2))","v":7523.7},{"$f":"IF(J1361=\"Reduzir Valor \",\"Reduzir Valor \",ROUND(F1361*J1361,2))","v":7523.7},"+",6067.5,{"$f":"$N$2","v":0.24},{"$f":"ROUND(M1361*(1+N1361),2)","v":7523.7},7523.7,7523.7,{"$f":"IF(P1361=\"\",\"\",O1361/P1361)","v":1}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"XII - INSTALAÇÕES ELÉTRICAS",null,null,null,"TOTAL SEM B.D.I. ",null,{"$f":"SUM(H1196:H1369)","v":103719.16999999998},"TOTAL COM B.D.I. ",null,{"$f":"SUM(K1196:K1369)","v":125302.96000000002}]
[null,"RAZÃO SOCIAL DO PROPONENTE:",null,null,null,"RESPONSÁVEL PROPONENTE:",null,null,null,"DATA"]

{"sheet":"3 - CONFERÊNCIA","index":3,"n_rows":12,"n_cols":13,"rows_kept":12,"cut":false,"hidden":false,"merged":[[0,1,0,7],[1,1,1,7],[2,1,4,1],[2,2,4,2],[2,3,4,3],[2,4,4,4],[2,5,4,5],[2,6,2,7],[7,1,7,12],[11,1,11,12],[2,8,4,8],[2,9,2,10],[2,11,4,11],[2,12,4,12],[3,6,3,7],[3,9,3,10]]}
[null,"COMPANHIA RIOGRANDENSE DE SANEAMENTO"]
[null,"VERIFICAÇÃO DE PREÇOS"]
[null,"ITEM","DISCRIMINAÇÃO","CÓDIGO","UN","QTDE","CUSTO",null,"B.D.I. APLICADO","PREÇO MÁXIMO ADMISSÍVEL",null,null,"LINHA ONDE O ITEM SE ENCONTRA"]
[null,null,null,null,null,"QUANT","(SEM B.D.I.)",null,null,"(COM B.D.I.)"]
[null,null,null,null,null,null,"UNITÁRIO","TOTAL",null,"UNITÁRIO","TOTAL"]
[]
[]
[null,"Não há nenhum Item que apresente preço unitário igual a 'zero'."]
[]
[]
[]
[null,"Não há nenhum Item idêntido que apresente preço unitário diferente entre si."]

{"sheet":"4 - POB Resumo","index":4,"n_rows":53,"n_cols":6,"rows_kept":53,"cut":false,"hidden":false,"merged":[[4,5,6,5],[49,0,49,1],[0,0,0,3],[1,0,1,3],[2,0,2,3],[3,0,3,3],[4,0,6,0],[4,1,6,1],[4,2,6,2],[4,3,6,3]]}
["NOME DA EMPRESA PARTICIPANTE DO CERTAME"]
["PLANILHA DE ORÇAMENTO BÁSICO"]
["MUNICÍPIO: SÃO LOURENÇO DO SUL"]
["OBRA: ADUTORA / RESERVATÓRIO / REDE DE DISTRIBUIÇÃO"]
["CAPÍTULO","DISCRIMINAÇÃO","TOTAL            SEM B.D.I.","TOTAL            COM B.D.I.",null,"PREÇO MÁXIMO ADMISSÍVEL PARA ESTA LICITAÇÃO"]
[]
[]
[]
["I"," SERVIÇOS PRELIMINARES",{"$f":"'2 - POB'!H76","v":98840.680000000008},{"$f":"'2 - POB'!K76","v":122562.59},null,122562.59]
[]
["II"," ADMINISTRAÇÃO LOCAL E GERENCIAMENTO AMBIENTAL",{"$f":"'2 - POB'!H113","v":177436.56},{"$f":"'2 - POB'!K113","v":220021.33},null,220021.33]
[]
["III"," ADUTORA",{"$f":"'2 - POB'!H298","v":2665805.3699999996},{"$f":"'2 - POB'!K298","v":3190785.2699999996},null,3190785.27]
[]
["IV"," RESERVATÓRIO 100M³ E CÂMARA",{"$f":"'2 - POB'!H446","v":322264.14999999997},{"$f":"'2 - POB'!K446","v":386209.24},null,386209.24]
[]
["V"," VENTOSAS E REGISTROS DE DESCARGA",{"$f":"'2 - POB'!H557","v":252270.99999999997},{"$f":"'2 - POB'!K557","v":305799.33999999997},null,305799.34000000003]
[]
["VI"," BOOSTER",{"$f":"'2 - POB'!H705","v":71168.41},{"$f":"'2 - POB'!K705","v":84707.34},null,84707.34]
[]
["VII"," REDE DE DISTRIBUIÇÃO",{"$f":"'2 - POB'!H816","v":614634.84},{"$f":"'2 - POB'!K816","v":753639.03999999969},null,753639.04]
[]
["VIII"," VÁLVULA REDUTORA DE PRESSÃO",{"$f":"'2 - POB'!H927","v":13517.94},{"$f":"'2 - POB'!K927","v":16355.890000000003},null,16355.89]
[]
["IX"," TRAVESSIA BR 116",{"$f":"'2 - POB'!H1038","v":97626.28},{"$f":"'2 - POB'!K1038","v":120006.16000000003},null,120006.16]
[]
["X"," ABRIGO QGBT E CAIXA MEDIÇÃO",{"$f":"'2 - POB'!H1149","v":8166.7899999999991},{"$f":"'2 - POB'!K1149","v":10121.639999999998},null,10121.64]
[]
["XI"," URBANIZAÇÃO",{"$f":"'2 - POB'!H1186","v":41887.22},{"$f":"'2 - POB'!K1186","v":51940.73},null,51940.73]
[]
["XII"," INSTALAÇÕES ELÉTRICAS",{"$f":"'2 - POB'!H1371","v":103719.16999999998},{"$f":"'2 - POB'!K1371","v":125302.96000000002},null,125302.96]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["TOTAL ( R$ )",null,{"$f":"SUM(C8:C49)","v":4467338.41},{"$f":"SUM(D8:D49)","v":5387451.5299999993},null,{"$f":"SUM(F8:F49)","v":5387451.5299999993}]
["RAZÃO SOCIAL DO PROPONENTE:",null,"RESPONSÁVEL PROPONENTE:"]
[]
["DATA:"]

{"sheet":"5 - ES","index":5,"n_rows":51,"n_cols":4,"rows_kept":51,"cut":false,"hidden":false,"merged":[[50,1,50,2],[1,1,1,3],[2,1,2,3],[3,1,3,3],[4,1,4,3],[44,1,45,1],[44,3,45,3]]}
[]
[null,"NOME DA EMPRESA PARTICIPANTE DO CERTAME"]
[null,"DEMONSTRATIVO DA COMPOSIÇÃO DOS ENCARGOS SOCIAIS SOBRE MÃO DE OBRA"]
[null,"MUNICÍPIO: SÃO LOURENÇO DO SUL"]
[null,"OBRA: ADUTORA / RESERVATÓRIO / REDE DE DISTRIBUIÇÃO"]
[]
[null,"ITEM","DISCRIMINAÇÃO","TOTAL "]
[]
[]
[null,1,"GRUPO A"]
[null,"A1","INSS"]
[null,"A2","SESI"]
[null,"A3","SENAI"]
[null,"A4","INCRA"]
[null,"A5","SEBRAE"]
[null,"A6","Salário Educação"]
[null,"A7","Seguro Contra Acidentes de Trabalho"]
[null,"A8","FGTS"]
[null,"A9","SECONCI"]
[null,null,"TOTAL",{"$f":"SUM(D11:D19)","v":0}]
[]
[null,null,"GRUPO B"]
[null,"B1","Repouso Semanal Remunerado"]
[null,"B2","Feriados"]
[null,"B3","Auxílio - enfermidade"]
[null,"B4","13º Salário"]
[null,"B5","Licença Paternidade"]
[null,"B6","Faltas Justificadas"]
[null,"B7","Dias de Chuvas"]
[null,"B8","Auxílio Acidente de Trabalho"]
[null,"B9","Férias Gozadas"]
[null,"B10","Salário Maternidade"]
[null,null,"TOTAL",{"$f":"SUM(D23:D32)","v":0}]
[]
[null,null,"GRUPO C"]
[null,"C1","Aviso Prévio Indenizado"]
[null,"C2","Aviso Prévio Trabalhado"]
[null,"C3","Férias Indenizadas"]
[null,"C4","Depósito Rescisão sem Justa Causa"]
[null,"C5","Indenização Adicional"]
[null,null,"TOTAL",{"$f":"SUM(D36:D40)","v":0}]
[]
[null,null,"GRUPO D"]
[null,"D1","Reincidência do Grupo A sobre o Grupo B"]
[null,"D2","Reincidência do Grupo A sobre Aviso Prévio Trabalhado e Reincidência do FGTS"]
[null,null,"sobre Aviso Prévio Indenizado"]
[null,null,"TOTAL",{"$f":"SUM(D42:D46)","v":0}]
[]
[]
[]
[null,"Total ( % )",null,{"$f":"SUM(D47,D41,D33,D20)","v":0}]