{"text_format":"2","workbook":"xls","n_sheets":1,"sheets":["BDI"],"not_rendered":{"charts":0,"images":2,"macros":0,"external_links":1,"defined_names":2,"comments":10,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"run_cost":"one","rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"BDI","index":0,"n_rows":376,"n_cols":34,"rows_kept":376,"cut":false,"hidden":false,"merged":[[0,2,2,4],[0,5,0,6],[4,1,4,2],[4,3,4,4],[4,5,4,6],[5,1,5,2],[5,3,5,4],[5,5,5,6],[6,1,6,2],[6,3,6,4],[6,5,6,6],[7,1,7,2],[7,3,7,4],[7,5,7,6],[8,1,8,2],[8,3,8,4],[8,5,8,6],[9,1,9,2],[9,3,9,4],[9,5,9,6],[10,1,10,2],[10,3,10,4],[10,5,10,6],[11,1,11,2],[11,3,11,4],[11,5,11,6],[12,1,12,2],[12,3,12,4],[12,5,12,6],[13,1,13,2],[13,3,13,4],[13,5,13,6],[14,1,14,2],[14,3,14,4],[14,5,14,6],[15,1,15,2],[15,3,15,4],[15,5,15,6],[16,1,16,2],[16,3,16,4],[16,5,16,6],[17,0,17,2],[17,3,17,4],[17,5,17,6],[19,1,19,6],[22,0,22,6],[25,0,25,6],[26,0,26,6],[27,0,27,6],[29,0,29,6]],"flags":["formulas_cached_only"]}
[null,null,"Apêndice IV – Planilha de Composição de BDI",null,null,"GEXMRG"]
[{"$nulls":5},"DATA","4/2020"]
[{"$nulls":5},"REV.","2"]
[]
[1,"BDI Padrão",null,"Onerado",null,"Desonerado"]
[0,"Despesas Indiretas e Lucro"]
["1.1.1","Taxa de Administração Central (AC)",null,0.04,null,0.04]
["1.1.2","Taxa de Despesas Financeiras (DF)",null,0.0073,null,0.0073,null,0.007331101653408334]
["1.1.3","Taxa de Seguros (S)",null,0.008,null,0.008]
["1.1.4","Taxa de Riscos (R) ",null,0.012700000000000001,null,0.012700000000000001]
["1.1.5","Taxa de Garantias (G) (incluída no seguro)",null,0,null,0]
["1.1.6","Taxa de Lucro/Remuneração (L)",null,0.074,null,0.074]
[0,"Impostos Diretos (I)"]
["1.2.1","COFINS",null,0.03,null,0.03]
["1.2.2","PIS",null,0.006500000000000001,null,0.006500000000000001]
["1.2.3","ISSQN",null,0.05,null,0.05]
["1.2.4","CPRB",null,null,null,0.045]
["BDI CALCULADO MÁXIMO",null,null,0.256,0,0.321,0]
[]
[]
[]
[]
["Calculado conforme Acórdão TCU 2622/2013 – Plenário. Truncado com três casas decimais."]
[]
[]
["RODRIGO WALTER UHLMANN"]
["Analista do Seguro Social – matr. 2136156"]
["Engenheiro Mecânico – CREA/SC 098094-5"]
{"$rows_empty":46}
[{"$nulls":33},19]
{"$rows_empty":300}
["Florianópolis/SC, 20 de janeiro de 2015"]