Академический Документы
Профессиональный Документы
Культура Документы
PLANILHA ORAMENTRIA
ITEM
DISCRIMINAO
SERVIOS PRELIMINARES
CDIGO
UNID.
1.1
03.03.020
M2
1.2
03.03.090
M2
URBANIZAO
2.1
03.01.060
M2
2.2
DEMOLICAO DE MEIO-FIO
03.01.260
2.3
05.02.040
M3
2.4
M2
2.5
2.6
17.04.110
UND
2.7
UND
2.8
3
16.03.070
M2
3.1
18.13.140
3.2
3.3
18.02.104
UND
3.4
18.02.301
UND
3.5
18.25.416
UND
3.6
18.24.010
UND
A DE PREOS N 001/2015
BDI = 24%
PLANILHA ORAMENTRIA
QUANT.
PREO
UNITRIO
(COM BDI)
PREO
PREO TOTAL
UNITRIO (SEM
(COM BDI)
BDI)
R$
4,389.76
8.00
R$
315.22
R$
2,521.76
R$
254.21
8.00
R$
233.50
R$
1,868.00
R$
188.31
###
1000.00 R$
5.21
R$
5,206.50
R$
4.20
842.58 R$
1.76
R$
1,484.79
R$
1.42
48.00 R$
61.52
R$
2,952.81
R$
49.61
931.22 R$
60.84
R$
56,655.80
R$
49.07
882.82 R$
21.44
R$
18,927.75
R$
17.29
35.00 R$
887.02
R$
31,045.65
R$
715.34
50.00 R$
32.23
R$
1,611.35
R$
25.99
519.22 R$
12.59
R$
6,538.80
R$
10.15
###
575.00 R$
19.80
R$
11,386.44
R$
15.97
1150.00 R$
5.14
R$
5,905.60
R$
4.14
32.00 R$
1,597.11
R$
51,107.36
R$
1,287.99
32.00 R$
238.20
R$
7,622.39
R$
192.10
64.00 R$
849.05
R$
54,339.27
R$
684.72
32.00 R$
78.77
R$
2,520.76
R$
63.53
R$ 261,695.03
SERVIO
VALOR TOTAL
SERVIOS PRELIMINARES
R$ 4,389.76
URBANIZAO
R$ 124,423.45
ILUMINAO PBLICA
R$ 132,881.82
TOTAL ACUMULADO
261,695.03
MS 1
100.00%
R$ 4,389.76
30.00%
R$ 37,327.04
MS 2
MS 3
MS 4
30.00%
37,327.04
20.00%
26,576.36
40.00%
49,769.38
40.00%
53,152.73
40.00%
53,152.73
41,716.80
15.94%
63,903.40
24.42%
102,922.11
39.33%
53,152.73
20.31%
41,716.80
15.94%
105,620.19
40.36%
208,542.30
79.69%
261,695.03
100.00%
COMPOSIO UNITRIA
CDIGO
DESCRIO
UNID.
03.03.020
M2
03.03.090
UN
M2
KG
M
UN
KG
M3
M3
SERVENTE
PEDREIRO
CARPINTEIRO
H
H
H
M2
03.01.060
M2
M
UN
M3
H
H
H
03.01.260
UN
M2
H
H
DEMOLICAO DE MEIO-FIO
SERVENTE
M
H
M3
H
M3
H
17.04.110
M2
UN
M3
H
M3
H
H
M2
M
KG
M3
H
H
UD
UND
H
H
16.03.070
UD
M3
UD
M3
H
H
M2
SELADOR ACRLICO
RESINA ACRLICA
L
L
AJUDANTE DE PINTOR
PINTOR
H
H
SERVENTE
AJUDANTE
ELETRICISTA
H
H
H
18.02.104
ELETRICISTA
AJUDANTE
H
H
UD
CIMENTO PORTLAND
POSTE METALICO RETO H=8.0m
BRITA N.1
AREIA MEDIA
KG
UN
M3
M3
UN
SERVENTE
ELETRICISTA
H
H
UD
und
h
h
UND
UND
UND
UND
ELETRICISTA
AXUXILIAR
18.24.010
UD
H
H
UD
H
KG
KG
M
KG
M3
KG
M3
M
UD
H
H
DA DE PREOS N 001/2015
OMPOSIO UNITRIA
COEFIC.
C. UNITRIO
C. TOTAL
1.00
R$
254.21
0.11
R$
7.50 R$
0.83
1.20
R$
16.13 R$
19.36
0.50
R$
7.95 R$
3.98
5.00
R$
1.15 R$
5.75
0.33
R$
11.01 R$
3.63
3.62
R$
0.51 R$
1.85
0.02
###
R$
0.06
R$
51.86 R$
3.11
8.00
R$
5.23 R$
41.84
4.50
R$
2.38 R$
10.71
SUBTOTAL:
12.00
5.764
10.00
1.00
LEIS SOCIAIS:
SUBTOTAL:
TOTAL:
R$
188.31
R$
R$
R$
R$
R$
R$
R$
57.51
57.51
###
0.17
R$
14.47 R$
2.46
1.00
R$
79.39 R$
79.39
1.50
0.17
R$
R$
30.29 R$
16.00 R$
45.44
2.72
0.0125
R$
269.40 R$
3.37
R$
R$
4.12 R$
R$
5.47 R$
R$
5.47 R$
LEIS SOCIAIS: R$
SUBTOTAL:
R$
TOTAL:
R$
133.37
7.95
10.39
10.39
26.16
54.90
188.27
1.930
1.90
1.90
1.00
R$
4.20
0.060
0.60
1.00
0.230
LEIS SOCIAIS:
SUBTOTAL:
TOTAL:
R$
1.42
LEIS SOCIAIS:
SUBTOTAL:
TOTAL:
1.00
R$
###
R$
R$
R$
R$
R$
###
R$
R$
R$
R$
49.61
0.15
1.25
SUBTOTAL:
2.000
LEIS SOCIAIS:
SUBTOTAL:
TOTAL:
###
R$
R$
R$
R$
R$
R$
R$
1.00
R$
50.00
0.06
0.20
0.13
0.30
0.244
1.00
49.07
R$ 0.55
R$ 4.95
SUBTOTAL:
R$ 5.47
R$ 4.12
LEIS SOCIAIS:
SUBTOTAL:
TOTAL:
R$
SUBTOTAL:
0.4
0.416
LEIS SOCIAIS:
SUBTOTAL:
TOTAL:
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
17.29
1
1.24
0.002
1.00
###
###
R$
R$
R$
R$
R$
R$
R$
R$
R$
715.34
1.0000
SUBTOTAL:
1.000
1.00
LEIS SOCIAIS:
SUBTOTAL:
TOTAL:
27.50
0.99
28.49
1.64
1.01
2.41
5.06
33.55
###
R$
R$
R$
R$
R$
R$
R$
1.00
R$
25.99
0.021
1
0.043
SUBTOTAL:
0.400
0.40
LEIS SOCIAIS:
SUBTOTAL:
TOTAL:
1.00
R$
SUBTOTAL:
8.300
11.65
LEIS SOCIAIS:
SUBTOTAL:
TOTAL:
R$
SUBTOTAL:
0.940
0.20
0.45
LEIS SOCIAIS:
SUBTOTAL:
TOTAL:
R$
4.14
###
R$
R$
R$
R$
R$
R$
R$
R$
15.97
1.10
1.00
R$
R$
R$
R$
R$
R$
R$
R$
R$
10.15
0.15
0.2900
1.00
###
###
R$
R$
R$
R$
R$
R$
R$
R$
###
1.02
SUBTOTAL:
0.130
0.13
LEIS SOCIAIS:
SUBTOTAL:
TOTAL:
1.00
R$
R$
R$
R$
R$
R$
R$
1,287.99
53.00
1.00
0.21
0.68
###
R$
R$
R$
R$
4.00
R$ 1.85
20.5000
SUBTOTAL:
25.000
25.00
LEIS SOCIAIS:
SUBTOTAL:
TOTAL:
1.00
R$
R$
R$
7.40
R$
R$
R$
R$
R$
R$
R$
7.40
6.74
14.14
14.14
192.10
1.0000
SUBTOTAL:
0.500
0.10
LEIS SOCIAIS:
SUBTOTAL:
TOTAL:
###
R$
R$
R$
R$
R$
R$
R$
1.00
R$
684.72
###
1.00
R$
1.00
1.00
1.0000
R$
R$
R$
R$
R$
R$
R$
R$
R$
SUBTOTAL:
1.000
1.00
LEIS SOCIAIS:
SUBTOTAL:
TOTAL:
1.00
R$
63.53
0.02
0.02
1.10
0.33
0.02
0.03
7.84
0.04
0.17
50.4000
SUBTOTAL:
1.490
3.65
LEIS SOCIAIS:
SUBTOTAL:
TOTAL:
###
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
COMPOSIO DO BDI
AC
R
SG
DF
L
I
BDI (%) =
BDI(%) =
COMPOSIO DE BDI
ADMINISTRAO CENTRAL
ADMINISTRAO CENTRAL
RISCOS
RISCOS
SEGUROS E GARANTIAS
SEGUROS E GARANTIAS
DESPESAS FINANCEIRAS
DESPESAS FINANCEIRAS
LUCRO BRUTO
LUCRO BRUTO
IMPOSTOS
PIS
COFINS
ISS
CONTRIB. PREV. SOBRE REC. BRUTA - CPRB
FRMULA PARA O CALCULO DO BDI
BDI = ((1+(AC/100+SG/100+R/100))*(1+L/100))/(1-I/100)-1
24.00
A DE PREOS N 001/2015
OMPOSIO DO BDI
%
4.01
4.01
0.5
0.5
0.32
0.32
1.02
1.02
6.96
6.96
8.65
0.65
3.00
3.00
2.00
COMPOSIO DO BDI
QUADRO DE COMPOSIO DO INVESTIMENTO
Orgo
Valor investimento
Concedente
FEM
261,695.03
Proponente
PMFM
7,815.81
Totais do investimento
269,510.84
%
97.10%
2.90%
100%