Академический Документы
Профессиональный Документы
Культура Документы
EXERCCIO PRTICO
Obra:
Local:
Item
A
1
1.1
1.2
1.3
1.4
2
2.1
2.2
2.3
2.4
2.5
2.6
2.7
2.8
2.9
2.10
2.11
2.12
3
3.1
4
4.1
4.2
4.3
4.4
4.5
5
5.1
6
6.1
6.2
6.3
Descrio
Quant.
Un.
91.70
m2
SERVIOS PRELIMINARES
Limpeza de Terreno e retirada de entulho (local da implantao
da obra) 10,5 x 18,70
Abrigo provisrio para alojamento, depsito de materiais e
ferramentas
x 4,40)
Execuo de(3,30
Tapume
para fechamento de Obra em chapa de
Madeirit
mm (2,20 x 1,10)
estruturada
com pontaletes
Locao12
e demarcao
da obra
com gabarito
(calculado eno
sarrafos
de 15
cm h= 2,20dem;noincluindo
Obranodelimite
1,50
AUTO
CAD
afastamento
mnimo Placa
1 (um)de
metro
xda
3,00
construo) 17,55+17,55+6
INFRA-ESTRUTURA
200.00
m2
15.97
10.00
40.00
m2
ml
ml
40.86
80.00
57.95
2.89
61.87
44.22
424.69
7.07
7.07
26.77
26.34
8.39
m3
ml
m2
m3
m2
kg
kg
m3
m3
m3
m3
m3
97.89
m2
80.14
m2
353.44
kg
74.32
kg
4.82
18.99
m3
m2
138.32
m2
137.39
137.39
15.25
m2
m2
m
IMPERMEABILIZAES
Impermeabilizao no respaldo da alvenaria de embasamento
com argamassa de cimento e areia trao 1:3 com Hidrofugo e
pintura com tinta betuminosa
SUPERESTRUTURA
Forma de madeira macia para os pilares e vigas (ver
desenho), com tabuas de 30 cm
Armadura CA 50 (A ou B) FYK = 500 mpa, ferro 10,0 mm
pilares e vigas, com 10% de perda
Armadura CA 60 (A ou B) FYK = 600 mpa, ferro 5,0 mm dos
estribos pilares e vigas, com 10% de perda
Concreto dosado e lanado FCK = 20 Mpa
Laje treliada de forro h= 12 cm (8+4 cm), inclusive armadura
de distribuio e capeamento de concreto
ALVENARIA
Alvenaria em blocos de concreto e=14 cm - Paredes Internas e
Externas
COBERTURA
Estrutura em madeira para telhado cermico
Telha de barro portuguesa - capa e canal conjugada
Cumeeiras e espiges embolados para telha portuguesa
7
7.1
7.2
7.3
7.4
7.5
8
8.1
9
9.1
10
10.1
10.2
11
12
12.1
12.2
12.3
12.4
12.5
13
13.1
13.2
13.3
14
14.1
14.2
14.3
14.4
14.5
14.6
14.7
15
15.1
16
16.1
16.2
ESQUADRIAS DE MADEIRA
Porta interna de madeira 70 x 210
Porta interna de madeira 80 x 210
Esquadria de madeira de correr
Esquadria de madeira - tipo maxi-ar
Esquadria de madeira tipo fixa com vitors maxi-ar
3.00
1.00
20.18
0.48
16.07
un
un
m2
m2
m2
INSTALAES HIDRULICAS
Servios de Instalaes Hidrulicas
1.00
sv
INSTALAES ELTRICAS
Servios de Instalaes Eltricas
1.00
sv
7.35
m2
33.60
m2
83.70
83.70
22.22
16.80
30.92
m2
m2
m2
m2
m2
95.48
95.48
95.48
m2
m2
m2
45.43
45.43
m2
m2
45.43
m2
7.35
m2
38.08
6.78
44.85
m2
m
m
38.08
m2
4.00
10.68
m
m
FORROS
Forro de gesso acartonado com dilatao - apoiado com
estrutura auxiliar
Forro com lambril tipo macho-fmea fixados diretamente nas
vigas/caibros
ELEMENTOS ESPECIAIS
PISOS INTERNOS
Nivelamento e compactao de base
Contrapiso em concreto armado fck=20 mpa - e=5cm com
hidrofugo
Regularizao de base e=3cm com argamassa de cimento e
areia
Granito branco polar e=2cm aplicado com argamassa de
assentamento mista
Cermica antiderrapante 40x40 cm PEI 5 Linha portobelo
Rodap em granito branco - polar h=10 cm
Rodap em cermica antiderrapante h=10 cm Linha portobelo
PISOS EXTERNOS
Piso em tabuas corridas de itaba l=10cm - sobre estrutura
auxiliar de madeira
T
SOLEIRAS E PEITORIS
Soleira em granito e=2 cm marrom amndoa l=15m
Peitotil em granito e= 2cm marrom amndoa l=10 cm
17
17.1
17.2
VIDROS
Vidro liso comum espessura 4 mm
Vidro liso comum espessura 6 mm
3.22
33.52
m2
m2
18
18.1
18.2
18.3
14.32
35.98
69.19
m2
m2
m2
19
19.1
PINTURA DE ESQUADRIAS
Verniz fosco naval aplicado em esquadrias de madeira
42.86
m2
20
20.1
PINTURA EXTERNA
Pintura em paredes externa com Latx acrilica
95.48
m2
21
SERVIOS COMPLEMENTARES
22
22.1
52.71
m2
Alterando o BDI
Seu desejo >
30%
1.3
CONCORRNCIA:
EMPRESA:
Preo Unitrio
Servio
Total
Geral c/BDI
%
Itens Servios
Total
Geral s/BDI
%
Itens Servios
1,599.25
11,305.92
2.56
363.06
433.64
16.48
28,143.22
55.16
65.93
13.66
496.51
78.42
10.29
9.32
247.36
160.65
59.77
6.83
531.26
7.71
512.33
5,798.11
4,336.41
659.08
2,253.88
5,274.41
791.72
1,434.91
4,851.90
455.24
3,959.20
1,748.85
1,135.77
1,600.10
179.93
4,457.30
6,559.28
0.35
3.95
2.96
0.45
394.10
4460.08
3335.70
506.98
19.19
1.54
3.60
0.54
0.98
3.31
0.31
2.70
1.19
0.77
1.09
0.12
3.04
1733.76
4057.24
609.02
1103.78
3732.23
350.19
3045.54
1345.27
873.67
1230.85
138.41
3428.70
3.95
2.96
0.45
1.54
3.60
0.54
0.98
3.31
0.31
2.70
1.19
0.77
1.09
0.12
3.04
4.47
4.47
67.01
0.35
6,559.28
10,554.87
4.47
5045.60
7.20
47.94
3,842.07
7.13
2,518.59
8.10
375.11
601.86
1,808.02
93.96
1,784.32
7,192.55
2.62
1.72
0.41
1.23
1.22
2955.44
1937.38
462.97
1390.78
1372.56
2.62
1.72
0.41
1.23
1.22
4.90
52.00
7,192.55
15,805.76
80.69
32.59
15.90
11,085.45
4,477.87
242.44
4.90
10.78
7.56
3.05
0.17
5532.73
8527.27
3444.51
186.49
4.90
7.56
3.05
0.17
10,622.99
749.05
520.82
213.86
213.86
213.86
2,247.14
520.82
4,315.67
102.65
3,436.71
7.24
1.53
0.36
2.94
0.07
2.34
1728.57
400.63
3319.74
78.96
2643.62
1.53
0.36
2.94
0.07
2.34
2,851.45
2,851.45
2,851.45
1.94
1.94
2193.42
1.94
4,277.17
4,277.17
4,277.17
2.92
2.92
3290.13
2.92
4,074.29
2.78
0.29
422.10
108.70
3,652.19
9,244.01
44.00
25.35
13.16
52.21
73.40
3,682.78
2,122.00
292.49
877.07
2,269.67
6.30
2.51
1.45
0.20
0.60
1.55
2832.91
1632.30
224.99
674.67
1745.90
2.51
1.45
0.20
0.60
1.55
7,645.02
44.00
20.96
15.11
4,201.10
2,000.81
1,443.11
5.21
2.86
1.36
0.98
3231.62
1539.08
1110.09
2.86
1.36
0.98
12,136.00
5.44
247.00
8.28
0.17
190.00
0.17
25.30
1,149.58
21.05
956.40
758.16
77.21
77.30
5,572.46
2,940.23
524.08
16.64
746.25
6,805.95
2.49
0.78
0.65
3.80
2.00
0.36
0.51
324.69
0.29
57.43
2809.38
884.29
735.69
4286.51
2261.71
403.14
574.04
2.49
0.78
0.65
3.80
2.00
0.36
0.51
4.64
178.73
6,805.95
1,429.03
82.42
102.93
329.69
1,099.34
4.64
0.97
0.22
0.75
5235.35
0.00
0.00
253.61
845.65
4.64
0.22
0.75
3,589.89
75.33
99.86
242.56
3,347.34
2.45
0.17
2.28
186.58
2574.88
0.17
2.28
1,839.26
23.50
15.87
13.46
336.49
571.16
931.61
1.25
0.23
0.39
0.64
258.84
439.35
716.62
0.23
0.39
0.64
642.18
14.98
642.18
0.44
0.44
493.99
0.44
1,515.69
15.87
1,515.69
1.03
1.03
1165.91
1.03
416.52
7.90
416.52
0.28
0.28
320.40
0.28
146,651.05
112,808.50
BDI
Total
R$ 33,842.55
R$ 146,651.05
Obra:
AEA
Local:
EXERCCIO PRTICO
Item
Quant.
Coef
Descrio
SERVIOS PRELIMINARES
1.1
200.00
Servente
1.2
1.3
1.4
Un.
0.15
15.97
2.67
6.00
1.21
0.80
1.48
5.00
10.00
0.03
0.04
4.00
0.60
4.50
-
Quanti
tativo
m2
h
30.00
m2
m2
ml
ml
kg
m2
un
kg
m3
m3
h
h
h
42.64
95.82
19.32
12.78
23.64
79.85
159.70
0.48
0.64
63.88
9.58
71.87
ml
m2
ml
ml
kg
un
h
h
22.00
44.50
20.00
2.00
10.00
14.00
15.00
ml
ml
ml
kg
31.20
31.20
1.60
10.00
2.20
4.45
2.00
0.20
1.00
1.40
1.50
40.00
0.78
0.78
0.04
Carpinteiro
Servente
2
2.1
INFRA-ESTRUTURA
Escavao Manual p/fundaes
Servente
-
2.2
2.3
2.4
2.5
2.6
2.7
0.20
0.20
40.86
3.23
80.00
9.90
0.02
0.03
0.40
0.27
2.80
57.95
0.80
2.89
160.00
0.60
0.90
4.00
12.00
61.87
0.90
0.80
1.17
0.15
1.30
1.30
44.22
1.10
0.02
0.10
0.10
424.69
1.10
0.02
0.10
0.10
-
h
h
8.00
8.00
m3
h
131.98
ml
kg
m3
m3
kg
h
h
792.00
1.60
2.40
32.00
21.60
224.00
m2
h
46.36
m3
kg
m3
m3
h
h
462.40
1.73
2.60
11.56
34.68
m2
ml
ml
ml
kg
h
h
55.68
49.50
72.39
9.28
80.43
80.43
kg
kg
kg
h
h
48.64
0.88
4.42
4.42
kg
467.16
8.49
42.47
42.47
2.8
2.9
2.10
2.11
2.12
Alvenaria de embasamento
Tijolo de barro comum
Cimento portland CP32
Cal
Areia
Pedreiro
Servente
-
3.1
IMPERMEABILIZAES
Impermeabilizao no respaldo da alvenaria de
embasamento com argamassa de cimento e areia trao 1:3
com Hidrofugo e pintura com tinta betuminosa
Areia
Cimento
Impermeabilizante pega normal - Vedacit
Pintura Betuminosa - Neutrol
Pedreiro
Servente
-
4
4.1
SUPERESTRUTURA
Forma de madeira macia para os pilares e vigas (ver
desenho), com tabuas de 30 cm
Pontalete pinho de 3"x3"
Tabuas pinho de 1"x12" de 3A
Prego 18x27
Carpinteiro
Ajudante de Carpinteiro
m3
m3
h
7.42
6.36
m3
h
h
21.21
28.28
m3
h
93.70
m3
h
10.54
m3
pc
kg
kg
m3
h
h
6,040.80
422.44
422.44
2.60
50.34
75.51
m2
m3
kg
kg
l
h
h
2.06
908.42
29.37
97.89
97.89
117.47
ml
m2
kg
h
h
240.42
40.07
16.03
104.18
104.18
97.89
0.02
9.28
0.30
1.00
1.00
1.20
80.14
4.2
7.07
1.05
0.90
7.07
3.00
4.00
26.77
3.50
26.34
0.40
8.39
720.00
50.35
50.35
0.31
6.00
9.00
-
3.00
0.50
0.20
1.30
1.30
353.44
kg
4.3
4.4
4.5
5.1
ALVENARIA
Alvenaria em blocos de concreto e=14 cm - Paredes
Internas e Externas
Bloco concreto estrutural 14x19x39
Areia
Cal hidratada
Cimento
Pedreiro
Servente
COBERTURA
Estrutura em madeira para telhado cermico
Madeira para telhado (vigas, caibros e ripas)
Prego para madeiramento
1.10
0.02
0.10
0.10
4.82
1.02
6.00
6.00
-
0.05
1.15
0.69
0.20
4.00
1.00
0.03
0.29
0.29
0.40
0.40
0.29
0.75
138.32
6
6.1
74.32
18.99
1.10
0.02
0.10
0.10
-
13.00
0.01
1.86
1.95
0.98
1.15
137.39
0.03
0.22
kg
kg
h
h
388.78
7.07
35.34
35.34
kg
kg
kg
h
h
81.75
1.49
7.43
7.43
m3
m3
h
h
4.92
28.92
28.92
m2
m3
ml
ml
m2
kg
m2
kg
h
h
h
h
h
h
0.93
21.84
13.10
3.80
75.96
18.99
0.57
5.51
5.51
7.60
7.60
5.51
14.24
m2
un
m3
kg
kg
h
h
1,798.16
1.38
257.28
269.72
135.55
159.07
m2
m3
kg
3.71
30.23
Carpinteiro
Ajudante de carpinteiro
6.2
6.3
7
7.1
7.2
7.3
1.25
1.25
137.39
16.00
0.10
0.19
0.00
0.60
1.10
15.25
4.00
0.60
1.13
0.01
0.40
0.40
3.00
2.00
0.20
4.00
1.00
1.00
3.00
3.00
1.00
4.10
4.10
1.30
1.30
1.00
2.00
0.20
4.00
1.00
1.00
1.00
3.00
1.00
4.10
4.10
1.30
1.30
20.18
h
h
171.74
171.74
m2
un
kg
kg
m3
h
h
2,198.24
13.74
26.10
0.14
82.43
151.13
m
un
kg
kg
m3
h
h
61.00
9.15
17.23
0.11
6.10
6.10
un
cj
kg
cj
un
un
un
un
cj
h
h
h
h
6.00
0.60
12.00
3.00
3.00
9.00
9.00
3.00
12.30
12.30
3.90
3.90
un
un
kg
cj
un
un
un
un
cj
h
h
h
h
2.00
0.20
4.00
1.00
1.00
1.00
3.00
1.00
4.10
4.10
1.30
1.30
m2
7.5
8
8.1
INSTALAES HIDRULICAS
Servios de Instalaes Hidrulicas
INSTALAES HIDRULICAS
-
9
9.1
INSTALAES ELTRICAS
Servios de Instalaes Eltricas
INSTALAES ELTRICAS
-
10
10.1
10.2
11
12
12.1
12.2
12.3
FORROS
Forro de gesso acartonado com dilatao - apoiado com
estrutura auxiliar
FORRO GESSO ACARTONADO FORN COLOCADO INCL
ESTRUTUR
Forro com lambril tipo macho-fmea fixados diretamente
nas vigas/caibros
TABUA DE CEDRINHO CERNE MACHO FEMEA 10X1CM
P/FORRO
SARRAFO BRUTO DE CEDRINHO 10X2,5CM
SARRAFO BRUTO DE CEDRINHO 5X2,5CM
ARREMATE MEIA CANA EM CEDRINHO 2X2CM
CARPINTEIRO
AJUDANTE DE CARPINTEIRO
ELEMENTOS ESPECIAIS
REVESTIMENTO DE TETOS E PAREDES INTERNAS
Chapisco em tetos e paredes
AREIA
CIMENTO
PEDREIRO
SERVENTE
Emboo em tetos e paredes
AREIA M3 0,01300 66,77
CAL HIDRATADA KG 3,81000 0,35
CIMENTO KG 2,37000 0,34
PEDREIRO H 0,74000 4,25
SERVENTE H 0,97000 3,51
Gesso aplicado em paredes sobre emboo - sarrafeado
1.00
0.48
1.00
16.07
1.00
1.00
1.00
1.00
1.00
7.35
1.00
m2
20.18
m2
m2
0.48
m2
m2
16.07
sv
sv
1.00
sv
sv
1.00
m2
m2
7.35
m2
m2
m
m
m
h
h
36.96
84.00
84.00
20.16
40.32
40.32
m2
m3
kg
h
0.25
116.34
20.93
293.79
m2
m3
kg
kg
h
h
1.09
318.90
198.37
61.94
81.19
33.60
1.10
2.50
2.50
0.60
1.20
1.20
83.70
0.00
1.39
0.25
3.51
83.70
0.01
3.81
2.37
0.74
0.97
22.22
m2
GESSO
5.00
kg
111.10
GESSEIRO
0.50
11.11
SERVENTE
0.25
5.56
12.4
12.5
13
13.1
13.2
13.3
14
14.1
14.2
16.80
5.00
0.44
1.05
0.53
0.80
30.92
5.00
0.44
1.05
0.53
0.80
95.48
0.00
1.39
0.25
3.51
95.48
0.01
3.81
2.37
0.60
0.75
95.48
0.01
0.97
0.50
0.64
45.43
0.15
0.30
45.43
0.03
10.00
0.04
0.31
0.30
0.80
-
m2
kg
kg
m2
h
h
84.00
7.39
17.64
8.90
13.44
m2
kg
kg
m2
h
h
154.60
13.60
32.47
16.39
24.74
m2
m3
kg
h
h
0.29
132.72
23.87
335.13
m2
m3
kg
kg
h
h
1.24
363.78
226.29
57.29
71.61
m2
m3
kg
h
h
0.57
92.62
47.74
61.11
m2
6.81
13.63
m2
m3
kg
m3
1.36
454.30
1.82
kg
h
h
13.90
13.63
36.34
14.3
14.4
14.5
15
15.1
16
16.1
0.42
0.66
-
0.19
72.07
3.80
1.00
5.85
6.87
-
38.08
7.35
5.00
0.44
1.05
0.33
0.50
6.78
0.00
1.06
0.17
0.50
0.10
-
14.7
0.03
11.15
14.6
45.43
44.85
0.40
1.05
0.20
0.20
38.08
0.20
1.10
1.00
1.00
4.00
0.00
m2
m3
kg
1.19
506.54
h
h
18.92
29.98
m2
m3
kg
kg
m2
h
h
1.40
529.71
27.93
7.35
43.00
50.49
m2
kg
190.40
kg
m2
h
h
16.76
39.98
12.57
19.04
m
m3
kg
m2
h
h
0.02
7.19
1.15
3.39
0.68
m
kg
m
h
h
17.94
47.09
8.97
8.97
m2
kg
m2
h
h
7.62
41.89
38.08
38.08
m
m3
0.01
CAL HIDRATADA
CIMENTO
GRANITO MARROM AMNDOA LEVIGADO (E=2CM)
PEDREIRO
SERVENTE
16.2
17
17.1
17.2
18
18.1
18.2
18.3
19
19.1
0.57
1.14
0.17
0.60
0.40
10.68
0.00
0.74
1.48
0.22
0.60
0.40
3.22
2.00
1.10
1.00
33.52
2.50
1.10
1.10
14.32
0.25
0.20
0.50
0.60
0.75
0.60
35.98
0.25
0.20
0.30
0.45
0.40
69.19
0.50
0.30
0.40
0.30
42.86
0.30
kg
kg
m2
h
h
2.28
4.56
0.68
2.40
1.60
m
m3
kg
kg
m2
h
h
0.05
7.90
15.81
2.35
6.41
4.27
m2
kg
m2
h
6.44
3.54
3.22
m2
kg
m2
h
83.80
36.87
36.87
m2
l
l
l
un
h
h
3.58
2.86
7.16
8.59
10.74
8.59
m2
l
l
un
h
h
9.00
7.20
10.79
16.19
14.39
m2
un
l
h
h
34.60
20.76
27.68
20.76
m2
um
12.86
VERNIZ POLIURETANO
PINTOR
AJUDANTE DE PINTOR
20
20.1
PINTURA EXTERNA
Pintura em paredes externa com Latx acrilica
TINTA LATEX ACRILICA STANDARD
SELADOR P/PINTURA LATEX
LIXA D"AGUA
PINTOR
AJUDANTE DE PINTOR
-
21
SERVIOS COMPLEMENTARES
-
22
22.1
0.30
0.40
0.40
95.48
0.25
0.20
0.30
0.45
0.40
52.71
0.70
l
h
h
12.86
17.14
17.14
m2
l
l
un
h
h
23.87
19.10
28.64
42.97
38.19
m2
h
36.90
CONCORRNCIA:
Data:
40452.00
EMPRESA:
BDI:
DEFINIR
Leis Sociais:
125.58%
Mat.
Preo Unitrio
M.O.
Total
Material
Total
M.O.
Leis
Sociais
Sub
Total
7,929.95
5.31
-
12.00
4.00
15.74
4.48
8.83
0.65
0.34
66.77
26.33
200.05
200.05
611.33
91.70
381.60
1,084.63
767.71
115.16
479.22
1,362.08
133.98
79.65
213.63
168.25
100.02
268.28
511.68
383.28
304.16
57.24
208.70
51.90
54.30
31.99
16.82
9.57
9.57
5.31
1,620.06
15.14
4.00
1.98
4.48
200.00
333.08
178.00
39.60
8.96
2,000.00
9.57
5.31
2,559.64
4.00
1.98
4.48
159.30
159.30
124.80
61.78
7.17
9.57
5.31
193.74
76.56
42.48
119.04
96.14
53.35
149.49
19,739.60
5.31
0.34
66.77
26.33
3.46
700.80
700.80
880.07
880.07
206.71
1,189.44
1,396.15
259.59
1,493.70
1,753.29
246.17
246.17
309.14
309.14
110.63
184.15
294.78
138.93
231.26
370.18
769.72
427.09
1,196.81
966.62
536.34
1,502.96
42.32
23.48
65.80
53.14
29.49
82.63
406.43
225.51
631.94
510.39
283.20
793.59
269.28
106.83
63.19
110.72
9.57
5.31
550.02
5.31
0.34
66.77
26.33
157.22
115.78
68.48
9.57
5.31
341.48
5.57
3.50
2.50
4.20
310.15
173.24
180.97
38.98
9.57
5.31
703.34
3.46
2.91
168.30
2.57
9.57
5.31
170.87
2.84
2.91
1,326.73
24.72
9.57
5.31
1,351.45
154.97
1,150.42
5.31
33.79
33.79
42.43
42.43
9.57
5.31
202.98
150.17
353.15
254.90
188.58
443.48
5.31
497.52
497.52
624.79
624.79
5.31
55.95
55.95
70.26
70.26
481.75
400.96
882.71
604.99
503.52
1,108.51
1,150.42
0.12
0.34
0.22
66.77
724.90
143.63
92.94
173.66
9.57
5.31
1,135.12
4,600.67
66.77
0.34
2.13
5.84
137.26
308.86
62.55
571.68
9.57
5.31
1,080.35
936.81
623.76
1,560.56
1,176.44
783.31
1,959.75
7,403.16
3.50
5.57
4.20
841.47
223.19
67.32
3.14
3.51
1,131.98
327.13
365.68
692.81
410.81
459.22
870.03
2.84
2.91
1,104.15
20.57
4.54
3.51
1,124.72
3.46
2.91
160.46
124.06
284.52
201.51
155.79
357.30
33.74
26.09
59.83
42.37
32.76
75.13
122.91
101.51
224.42
154.35
127.48
281.83
17.29
14.70
34.49
19.37
23.41
49.99
159.25
21.72
18.47
43.31
24.32
29.39
62.78
199.98
282.86
4.33
4.54
3.51
287.19
154.97
761.89
4.25
3.51
761.89
154.97
4.00
1.06
15.74
2.91
19.14
4.48
144.20
87.35
13.89
59.78
221.04
363.47
2.55
3.14
2.67
4.54
2.55
4.25
3.51
892.29
5,044.84
1.25
66.77
0.21
0.34
2,247.70
92.36
54.03
91.71
4.25
3.51
2,485.79
576.10
558.33
1,134.43
723.47
701.15
1,424.62
11,086.13
1,365.04
4.48
5,063.66
135.41
3.14
3.51
5,199.07
0.61
0.34
0.21
66.77
539.26
602.80
1,142.05
677.20
756.99
1,434.19
258.84
530.46
789.31
325.05
666.16
991.21
25.93
21.41
47.34
32.56
26.89
59.44
1,340.93
4.67
5.48
9.17
3.14
3.51
1,360.25
0.81
0.34
0.21
66.77
49.41
3.11
3.62
7.13
4.25
3.51
63.27
7,450.94
0.06
4.77
0.35
63.82
11.88
78.73
6.81
95.69
0.36
2.86
4.20
191.46
35.64
708.57
61.29
287.07
4.22
3.58
4.25
3.51
1,291.45
0.06
4.77
0.35
63.82
11.88
76.11
6.81
95.69
51.91
44.03
16.58
13.69
126.20
65.18
55.30
20.81
17.19
158.49
17.30
14.68
5.53
4.56
42.07
21.73
18.43
6.94
5.73
52.83
0.12
0.95
1.40
63.82
11.88
76.11
20.43
95.69
4.22
3.58
4.25
3.51
270.40
150.00
3,027.00
3,027.00
150.00
72.00
72.00
150.00
2,410.50
2,410.50
2,000.00
2,000.00
2,000.00
2,000.00
3,000.00
3,000.00
3,000.00
3,000.00
2,857.70
296.06
40.28
296.06
37.24
3.38
1.79
2.06
1,376.39
283.92
150.36
41.53
4.22
3.58
1,852.20
170.15
144.35
314.50
213.67
181.27
394.94
6,483.73
66.77
0.34
16.77
39.56
4.25
88.93
1,031.19
1,120.12
111.68
1,294.97
1,406.65
263.24
284.97
548.21
330.57
357.87
688.44
4.17
46.33
58.18
3.51
19.50
24.49
3.51
56.32
66.77
0.35
0.34
72.65
111.61
67.45
4.25
3.51
251.71
56.66
0.51
56.66
0.33
1.64
21.14
65.83
82.67
42.56
47.17
89.74
53.45
59.24
112.69
78.33
86.82
165.16
98.37
109.03
207.40
27.72
12.12
372.91
4.78
3.51
412.75
0.33
1.64
35.30
51.02
22.31
1,146.05
4.78
3.51
1,219.38
5,362.20
66.77
0.34
19.13
45.12
4.25
3.51
64.25
66.77
0.35
0.34
101.45
1,176.32
1,277.77
127.40
1,477.23
1,604.62
243.47
251.35
494.83
305.75
315.65
621.40
202.90
214.49
417.38
254.80
269.35
524.15
82.88
127.32
76.94
4.25
3.51
287.14
66.77
0.35
38.25
32.42
4.25
3.51
70.67
8,512.16
4.25
3.51
28.96
47.84
76.80
36.37
60.07
96.44
57.92
127.57
185.49
72.74
160.20
232.94
91.00
154.46
107.94
66.77
0.34
59.40
34.48
2.48
4.25
3.51
387.88
79.78
172.23
66.77
0.34
4.25
3.51
252.00
80.42
105.24
185.66
100.99
132.16
233.15
182.74
177.24
359.98
229.48
222.57
452.06
57.93
66.83
124.76
72.75
83.93
156.68
14.41
2.38
16.79
18.09
2.99
21.08
41.35
31.48
72.84
51.93
39.54
91.47
93.24
180.10
9.78
2,813.36
66.77
0.34
0.35
382.77
4.25
3.51
3,096.48
62.83
0.33
27.48
1.64
42.28
1,690.52
4.61
3.51
1,780.83
66.77
0.34
282.77
1.36
2.44
325.92
4.25
3.51
329.72
0.33
7.50
5.92
353.19
4.61
3.51
359.11
4,773.68
4.77
97.10
36.33
4,067.32
4.22
3.58
4,103.65
160.70
136.33
297.02
201.80
171.20
373.00
1,002.32
66.77
0.93
0.35
0.34
282.77
0.80
1.55
192.28
4.25
3.51
195.57
66.77
0.35
0.34
282.77
10.20
5.62
15.82
12.81
7.05
19.86
27.23
14.99
42.23
34.20
18.83
53.03
3.28
2.77
5.37
664.40
4.25
3.51
675.82
2,517.94
1.29
34.92
8.31
123.69
5.25
131.99
1.29
48.90
16.91
16.91
21.23
21.23
193.58
193.58
243.10
243.10
108.10
1,803.04
5.25
1,911.14
1,290.05
4.07
9.07
2.33
0.63
14.57
25.98
16.68
5.41
4.30
3.57
62.64
6.18
9.07
0.63
46.18
30.67
76.86
58.00
38.52
96.52
69.62
51.38
121.00
87.43
64.52
151.95
119.01
74.10
193.11
149.45
93.06
242.51
55.59
65.27
6.80
4.30
3.57
127.66
0.32
9.96
11.07
206.74
4.30
3.57
217.81
450.43
0.32
4.11
11.04
141.95
4.30
3.57
146.07
73.72
61.20
134.92
92.58
76.86
169.44
1,063.10
6.18
9.07
0.63
147.52
173.20
18.05
4.30
3.57
338.76
184.75
136.35
321.10
232.01
171.22
403.24
292.15
3.51
TOTAIS
129.51
129.51
R$
54,918.59 R$
21,252.84 R$
162.64
162.64
26,689.32 R$
102,860.76
R$
102,860.76
.00
NIR
8%
Total
Geral
FATOR % (PV)
142.57
359.35
512.33
4,066.78
5,798.11
3,041.55
4,336.41
462.27
659.08
1,580.87
2,253.88
3,699.46
5,274.41
555.31
791.72
1,006.44
1,434.91
3,403.11
4,851.90
319.31
455.24
2,776.98
3,959.20
1,226.64
1,748.85
796.63
1,135.77
1,122.31
1,600.10
126.20
179.93
3,126.34
4,457.30
4,600.67
6,559.28
2,694.82
3,842.07
1,766.54
2,518.59
422.15
601.86
1,268.14
1,808.02
1,251.52
1,784.32
5,044.84
7,192.55
7,775.31
11,085.45
3,140.77
4,477.87
170.05
242.44
1,576.14
2,247.14
365.30
520.82
3,027.00
4,315.67
72.00
102.65
2,410.50
3,436.71
2,000.00
2,851.45
3,000.00
4,277.17
296.06
422.10
2,561.64
3,652.19
2,583.10
3,682.78
1,488.36
2,122.00
205.15
292.49
615.18
877.07
1,591.94
2,269.67
2,946.64
4,201.10
1,403.36
2,000.81
1,012.20
1,443.11
173.24
247.00
806.31
1,149.58
670.81
956.40
3,908.51
5,572.46
2,062.27
2,940.23
367.59
524.08
523.42
746.25
4,773.68
6,805.95
231.24
329.69
771.08
1,099.34
170.13
242.56
2,347.82
3,347.34
236.01
336.49
400.61
571.16
653.43
931.61
R$
450.43
642.18
1,063.10
1,515.69
292.15
416.52
102,860.76 R$
146,651.05
Obra:
Local:
AEA
EXERCCIO PRTICO
Item
Descrio
Peso
%
Valor do Servio
SERVIOS PRELIMINARES
7.70%
R$
8,244.80
INFRA-ESTRUTURA
19.62%
R$
21,008.81
IMPERMEABILIZAES
4.59%
R$
4,912.31
SUPERESTRUTURA
7.18%
R$
7,686.90
ALVENARIA
4.92%
R$
5,271.39
COBERTURA
10.72%
R$
11,481.28
ESQUADRIAS DE MADEIRA
6.99%
R$
7,484.55
INSTALAES HIDRULICAS
1.87%
R$
2,000.00
INSTALAES ELTRICAS
2.80%
R$
3,000.00
10
FORROS
2.73%
R$
2,920.50
11
ELEMENTOS ESPECIAIS
0.00%
R$
R$
6,880.94
13
R$
5,799.54
R$
8,716.32
14
8.14%
Ms 1
3
4
R$
8,244.80
R$
21,008.81
R$
4,912.31
Ms 2
3
4
Ms 3
3
4
Ms 4
5
R$
7,686.90
R$
5,271.39
R$
5,740.64 R$
5,740.64
R$
7,484.55
R$
400.00 R$
1,000.00 R$
600
R$
600.00 R$
1,500.00 R$
900
R$
2,920
R$
6,880
R$
5,799
R$
4,358
15
PISOS EXTERNOS
4.51%
R$
4,833.00
16
SOLEIRAS E PEITORIS
0.95%
R$
1,013.91
17
VIDROS
2.39%
R$
2,559.98
R$
1,368.13
18
19
PINTURA DE ESQUADRIAS
0.45%
R$
477.37
20
PINTURA EXTERNA
1.05%
R$
1,127.22
21
SERVIOS COMPLEMENTARES
0.00%
R$
22
0.30%
R$
Sub-Total
Acumulado
100.00% R$
Total geral
R$
R$
1,013
15,725.19 R$
69,590.03 R$
22,473
92,063
318.01
107,104.95 R$
R$
107,104.95
34,165.92 R$
34,165.92 R$
19,698.93 R$
53,864.84 R$
Ms 4
3
4
Ms 5
3
4
Curvas de Agregao
R$ 120,000
R$ 100,000
Previsto
Recursos R$ 80,000
R$ 60,000
Acumulado
R$ 40,000
Realizado
R$ 20,000
1M
R$
600.00
R$
900.00
R$
2,920.50
R$
6,880.94
R$
5,799.54
R$
4,358.16 R$
2M
3M
2M
3M
4M
R$ 1M
4M
5M
Tempo em Meses
4,358.16
Previsto
Acumulado
Realizado
Realizado - Acumulado
R$
R$
R$
R$
1M
34,165.92
34,165.92
22,000.00
22,000.00
R$
R$
R$
R$
2M
19,698.93
53,864.84
15,000.00
37,000.00
R$
R$
R$
R$
3M
15,725.19
69,590.03
25,000.00
62,000.00
R$
R$
R$
R$
4M
22,473.06
92,063.09
4,000.00
66,000.00
Realizado Acumulado
R$
R$
R$
R$
4,833.00
R$
2,559.98
R$
1,368.13
R$
477.37
R$
1,127.22
R$
22,473.06 R$
92,063.09 R$
318.01
15,041.86
107,104.95
1,013.91
Previsto
Acumulado
Realizado
5M
5M
R$
R$
R$
R$
Realizado Acumulado
5M
15,041.86
107,104.95
700.00
66,700.00
AEA
Local: EXERCCIO PRTICO
Obra:
Item
Descrio
SERVIOS PRELIMINARES
Limpeza de Terreno e retirada de entulho (local da
implantao da obra) 10,5 x 18,70
1.1
Servente
1.2
1.3
Un.
0.15
15.97
10.00
Quanti
tativo
200.00
Compensado resinado de 12 mm
Pontalete 3"x3"
Sarrafo de 1"x6"
Prego 18x27
Placa de obra 1,50 x 3,00
Carpinteiro
Servente
1.4
Quant.
Coef
2.67
6.00
1.21
0.80
1.48
5.00
10.00
0.03
0.04
4.00
0.60
4.50
2.20
4.45
2.00
0.20
1.00
1.40
1.50
m2
h
30.00
m2
m2
ml
ml
kg
m2
un
kg
m3
m3
h
h
h
42.64
95.82
19.32
12.78
23.64
79.85
159.70
0.48
0.64
63.88
9.58
71.87
ml
m2
ml
ml
kg
un
h
h
22.00
44.50
20.00
2.00
10.00
14.00
15.00
ml
ml
ml
kg
h
h
31.20
31.20
1.60
8.00
8.00
40.00
0.78
0.78
0.04
0.20
0.20
2
2.1
2.2
2.3
2.4
2.5
2.6
2.7
2.8
2.9
INFRA-ESTRUTURA
Escavao Manual p/fundaes
Servente
40.86
3.23
m3
h
131.98
80.00
9.90
0.02
0.03
0.40
0.27
2.80
ml
kg
m3
m3
kg
h
h
792.00
1.60
2.40
32.00
21.60
224.00
57.95
0.80
m2
h
46.36
2.89
160.00
0.60
0.90
4.00
12.00
m3
kg
m3
m3
h
h
462.40
1.73
2.60
11.56
34.68
61.87
0.90
0.80
1.17
0.15
1.30
1.30
m2
ml
ml
ml
kg
h
h
55.68
49.50
72.39
9.28
80.43
80.43
44.22
1.10
0.02
0.10
0.10
kg
kg
kg
h
h
48.64
0.88
4.42
4.42
424.69
1.10
0.02
0.10
0.10
kg
7.07
1.05
0.90
m3
m3
h
7.42
6.36
7.07
3.00
4.00
m3
h
h
21.21
28.28
467.16
8.49
42.47
42.47
2.10
2.11
2.12
3.1
26.77
3.50
m3
h
93.70
26.34
0.40
m3
h
10.54
8.39
720.00
50.35
50.35
0.31
6.00
9.00
m3
pc
kg
kg
m3
h
h
6,040.80
422.44
422.44
2.60
50.34
75.51
97.89
0.02
9.28
0.30
1.00
1.00
1.20
m2
m3
kg
kg
l
h
h
2.06
908.42
29.37
97.89
97.89
117.47
80.14
3.00
0.50
0.20
1.30
1.30
ml
m2
kg
h
h
240.42
40.07
16.03
104.18
104.18
353.44
1.10
0.02
0.10
0.10
kg
kg
kg
h
h
388.78
7.07
35.34
35.34
74.32
1.10
0.02
0.10
0.10
kg
kg
kg
h
h
81.75
1.49
7.43
7.43
Alvenaria de embasamento
Tijolo de barro comum
Cimento portland CP32
Cal
Areia
Pedreiro
Servente
IMPERMEABILIZAES
Impermeabilizao no respaldo da alvenaria de
embasamento com argamassa de cimento e areia trao 1:3
com Hidrofugo e pintura com tinta betuminosa
Areia
Cimento
Impermeabilizante pega normal - Vedacit
Pintura Betuminosa - Neutrol
Pedreiro
Servente
SUPERESTRUTURA
Forma de madeira macia para os pilares e vigas (ver
4.1
4.3
4.4
4.5
4.82
1.02
6.00
6.00
m3
m3
h
h
4.92
28.92
28.92
18.99
0.05
1.15
0.69
0.20
4.00
1.00
0.03
0.29
0.29
0.40
0.40
0.29
0.75
m2
m3
ml
ml
m2
kg
m2
kg
h
h
h
h
h
h
0.93
21.84
13.10
3.80
75.96
18.99
0.57
5.51
5.51
7.60
7.60
5.51
14.24
138.32
13.00
0.01
1.86
1.95
0.98
1.15
m2
un
m3
kg
kg
h
h
1,798.16
1.38
257.28
269.72
135.55
159.07
COBERTURA
Estrutura em madeira para telhado cermico
Madeira para telhado (vigas, caibros e ripas)
Prego para madeiramento
Carpinteiro
Ajudante de carpinteiro
137.39
0.03
0.22
1.25
1.25
m2
m3
kg
h
h
3.71
30.23
171.74
171.74
137.39
16.00
0.10
0.19
0.00
0.60
1.10
m2
un
kg
kg
m3
h
h
2,198.24
13.74
26.10
0.14
82.43
151.13
15.25
4.00
0.60
1.13
m
un
kg
kg
61.00
9.15
17.23
5
5.1
6
6.1
6.2
6.3
ALVENARIA
Alvenaria em blocos de concreto e=14 cm - Paredes
Internas e Externas
7
7.1
7.2
7.3
7.4
7.5
8
8.1
9
9.1
10
10.1
areia
Pedreiro
Servente
0.01
0.40
0.40
m3
h
h
0.11
6.10
6.10
ESQUADRIAS DE MADEIRA
Porta interna de madeira 70 x 210
PARAFUSO AUTO-ATARRACHANTE 4,8X25MM
PREGO
PARAFUSO SEXT 5/16X1 3/4" C/ PORCA E ARRUELA
PRES
BATENTE 14X3,5CM VAO 50 A 90X210CM - CEDRINHO
GUARNICAO 5CM - CEDRINHO
PORTA SARRAF SEMI OCA LISA P/ PINT 72X210CM
DOBRADICA ACO CROM. C/PINO BOLAS ACO 3 1/2X3"
CONJ. FECHADURA EXT. D=55MMM C/ MACANETA E
ROSETA
CARPINTEIRO
AJUDANTE DE CARPINTEIRO
PEDREIRO
SERVENTE
3.00
2.00
0.20
4.00
1.00
1.00
3.00
3.00
1.00
4.10
4.10
1.30
1.30
un
cj
kg
cj
un
un
un
un
cj
h
h
h
h
6.00
0.60
12.00
3.00
3.00
9.00
9.00
3.00
12.30
12.30
3.90
3.90
1.00
2.00
0.20
4.00
1.00
1.00
1.00
3.00
1.00
4.10
4.10
1.30
1.30
un
un
kg
cj
un
un
un
un
cj
h
h
h
h
2.00
0.20
4.00
1.00
1.00
1.00
3.00
1.00
4.10
4.10
1.30
1.30
20.18
1.00
m2
m2
20.18
0.48
1.00
m2
m2
0.48
16.07
1.00
m2
m2
16.07
INSTALAES HIDRULICAS
Servios de Instalaes Hidrulicas
INSTALAES HIDRULICAS
1.00
1.00
sv
sv
1.00
INSTALAES ELTRICAS
Servios de Instalaes Eltricas
INSTALAES ELTRICAS
1.00
1.00
sv
sv
1.00
7.35
m2
1.00
m2
FORROS
Forro de gesso acartonado com dilatao - apoiado com
estrutura auxiliar
FORRO GESSO ACARTONADO FORN COLOCADO INCL
ESTRUTUR
7.35
10.2
33.60
1.10
2.50
2.50
0.60
1.20
1.20
m2
m2
m
m
m
h
h
36.96
84.00
84.00
20.16
40.32
40.32
83.70
0.0030
1.39
0.25
m2
m3
kg
h
0.25
116.34
20.93
3.51
293.79
83.70
0.01
3.81
2.37
0.74
0.97
m2
m3
kg
kg
h
h
1.09
318.90
198.37
61.94
81.19
11
ELEMENTOS ESPECIAIS
12
12.1
12.2
12.3
12.4
12.5
13
13.1
13.2
22.22
m2
GESSO
5.00
kg
111.10
GESSEIRO
0.50
11.11
SERVENTE
0.25
5.56
16.80
5.00
0.44
1.05
0.53
0.80
m2
kg
kg
m2
h
h
84.00
7.39
17.64
8.90
13.44
30.92
5.00
0.44
1.05
0.53
0.80
m2
kg
kg
m2
h
h
154.60
13.60
32.47
16.39
24.74
95.48
0.0030
1.39
0.25
3.51
m2
m3
kg
h
h
0.29
132.72
23.87
335.13
95.48
0.01
m2
m3
1.24
CAL HIDRATADA
CIMENTO
PEDREIRO
SERVENTE H
13.3
14
14.1
14.2
14.3
PISOS INTERNOS
Nivelamento e compactao de base
PEDREIRO
SERVENTE
Contrapiso em concreto armado fck=20 mpa - e=5cm com
hidrofugo
AREIA
CIMENTO
PEDRA BRITADA 2
IMPERMEABILIZANTE PEGA NORMAL P/ ARGAM E
CONCRETO
PEDREIRO
SERVENTE
Regularizao de base e=3cm com argamassa de cimento
e areia
AREIA
CIMENTO KG
PEDREIRO
SERVENTE
14.4
14.5
14.6
3.81
2.37
0.60
0.75
kg
kg
h
h
363.78
226.29
57.29
71.61
95.48
0.00600
0.97
0.50
0.64
m2
m3
kg
h
h
0.57
92.62
47.74
61.11
45.43
0.15
0.30
m2
45.43
0.03
10.00
0.04
m2
m3
kg
m3
1.36
454.30
1.82
0.31
0.30
0.80
kg
h
h
13.90
13.63
36.34
45.43
0.03
11.15
m2
m3
kg
1.19
506.54
0.42
0.66
h
h
18.92
29.98
7.35
0.19
72.07
3.80
1.00
5.85
6.87
m2
m3
kg
kg
m2
h
h
1.40
529.71
27.93
7.35
43.00
50.49
38.08
5.00
m2
kg
190.40
0.44
1.05
0.33
0.50
kg
m2
h
h
16.76
39.98
12.57
19.04
6.78
0.00300
1.06
0.17
m
m3
kg
m2
0.02
7.19
1.15
6.81
13.63
0.50
0.10
h
h
3.39
0.68
44.85
0.40
1.05
0.20
0.20
m
kg
m
h
h
17.94
47.09
8.97
8.97
PISOS EXTERNOS
Piso em tabuas corridas de itaba l=10cm - sobre estrutura
auxiliar
PREGOde madeira
TABUA DE ITAUBA DE 10 X 2.0 CM PARA SOALHO
CARPINTEIRO
AJUDANTE DE CARPINTEIRO
38.08
0.20
1.10
1.00
1.00
m2
kg
m2
h
h
7.62
41.89
38.08
38.08
SOLEIRAS E PEITORIS
Soleira em granito e=2 cm marrom amndoa l=15m
AREIA
CAL HIDRATADA
CIMENTO
GRANITO MARROM AMNDOA LEVIGADO (E=2CM)
PEDREIRO
SERVENTE
4.00
0.00350
0.57
1.14
0.17
0.60
0.40
m
m3
kg
kg
m2
h
h
0.01
2.28
4.56
0.68
2.40
1.60
10.68
0.00460
0.74
1.48
0.22
0.60
0.40
m
m3
kg
kg
m2
h
h
0.05
7.90
15.81
2.35
6.41
4.27
VIDROS
Vidro liso comum espessura 4 mm
MASSA PARA VIDRO
VIDRO LISO COMUM INCOLOR - 4MM
VIDRACEIRO
3.22
2.00
1.10
1.00
m2
kg
m2
h
6.44
3.54
3.22
33.52
2.50
1.10
1.10
m2
kg
m2
h
83.80
36.87
36.87
14.32
0.25
0.20
0.50
0.60
0.75
0.60
m2
l
l
l
un
h
h
3.58
2.86
7.16
8.59
10.74
8.59
PEDREIRO
SERVENTE
14.7
15
15.1
16
16.1
16.2
17
17.1
17.2
18
18.1
18.2
18.3
19
19.1
20
20.1
35.98
0.25
0.20
0.30
0.45
0.40
m2
l
l
un
h
h
9.00
7.20
10.79
16.19
14.39
69.19
0.50
0.30
0.40
0.30
m2
un
l
h
h
34.60
20.76
27.68
20.76
PINTURA DE ESQUADRIAS
Verniz fosco naval aplicado em esquadrias de madeira
LIXA PARA MADEIRA
VERNIZ POLIURETANO
PINTOR
AJUDANTE DE PINTOR
42.86
0.30
0.30
0.40
0.40
m2
um
l
h
h
12.86
12.86
17.14
17.14
PINTURA EXTERNA
Pintura em paredes externa com Latx acrilica
TINTA LATEX ACRILICA STANDARD
SELADOR P/PINTURA LATEX
LIXA D"AGUA
PINTOR
AJUDANTE DE PINTOR
95.48
0.25
0.20
0.30
0.45
0.40
m2
l
l
un
h
h
23.87
19.10
28.64
42.97
38.19
52.71
0.70
m2
h
36.90
21
SERVIOS COMPLEMENTARES
22
22.1
CONCORRNCIA:
EMPRESA:
Mat.
Preo Unitrio
M.O.
Total
Material
Data:
MARO
BDI:
DEFINIR
Leis Sociais:
145.55%
Total
M.O.
Leis
Sociais
Sub
Total
8,244.80
5.31
-
12.00
4.00
15.74
4.48
8.83
0.65
0.34
66.77
26.33
159.30
159.30
231.86
231.86
611.33
91.70
381.60
1,084.63
889.79
133.47
555.42
1,578.69
133.98
79.65
213.63
195.01
115.93
310.94
76.56
42.48
119.04
111.43
61.83
173.26
511.68
383.28
304.16
57.24
208.70
51.90
54.30
31.99
16.82
9.57
9.57
5.31
1,620.06
15.14
4.00
1.98
4.48
200.00
333.08
178.00
39.60
8.96
2,000.00
9.57
5.31
2,559.64
4.00
1.98
4.48
124.80
61.78
7.17
9.57
5.31
193.74
21,008.81
5.31
0.34
66.77
26.33
3.46
700.80
700.80
1,020.02
1,020.02
206.71
1,189.44
1,396.15
300.87
1,731.23
2,032.10
246.17
246.17
358.30
358.30
110.63
184.15
294.78
161.02
268.03
429.05
769.72
427.09
1,196.81
1,120.33
621.63
1,741.96
42.32
23.48
65.80
61.59
34.18
95.77
406.43
225.51
631.94
591.56
328.23
919.79
33.79
33.79
49.18
49.18
202.98
150.17
295.44
218.57
269.28
106.83
63.19
110.72
9.57
5.31
550.02
5.31
0.34
66.77
26.33
157.22
115.78
68.48
9.57
5.31
341.48
5.57
3.50
2.50
4.20
310.15
173.24
180.97
38.98
9.57
5.31
703.34
3.46
2.91
168.30
2.57
9.57
5.31
170.87
2.84
2.91
1,326.73
24.72
9.57
5.31
1,351.45
154.97
1,150.42
5.31
1,150.42
9.57
5.31
353.15
514.00
5.31
497.52
497.52
724.14
724.14
5.31
55.95
55.95
81.43
81.43
481.75
400.96
882.71
701.19
583.59
1,284.79
0.12
0.34
0.22
66.77
724.90
143.63
92.94
173.66
9.57
5.31
1,135.12
4,912.31
66.77
0.34
2.13
5.84
137.26
308.86
62.55
571.68
9.57
5.31
1,080.35
936.81
623.76
1,560.56
1,363.52
907.88
2,271.40
7,686.90
3.50
5.57
4.20
841.47
223.19
67.32
3.14
3.51
1,131.98
2.84
2.91
327.13
365.68
692.81
476.14
532.25
1,008.39
160.46
124.06
284.52
233.55
180.57
414.12
33.74
26.09
59.83
49.11
37.97
87.08
1,104.15
20.57
4.54
3.51
1,124.72
3.46
2.91
282.86
4.33
4.54
3.51
287.19
154.97
761.89
4.25
3.51
761.89
154.97
4.00
1.06
15.74
2.91
19.14
4.48
122.91
101.51
224.42
178.90
147.75
326.64
17.29
14.70
34.49
19.37
23.41
49.99
159.25
25.17
21.40
50.19
28.19
34.07
72.76
231.79
144.20
87.35
13.89
59.78
221.04
363.47
2.55
3.14
2.67
4.54
2.55
4.25
3.51
892.29
5,271.39
1.25
66.77
0.21
0.34
2,247.70
92.36
54.03
91.71
4.25
3.51
2,485.79
576.10
558.33
1,134.43
838.52
812.65
1,651.17
11,481.28
1,365.04
4.48
5,063.66
135.41
3.14
3.51
5,199.07
0.61
0.34
0.21
66.77
784.89
877.37
1,662.26
258.84
530.46
789.31
376.75
772.09
1,148.83
1,340.93
4.67
5.48
9.17
3.14
3.51
1,360.25
0.81
0.34
0.21
539.26
602.80
1,142.05
49.41
3.11
3.62
66.77
7.13
4.25
3.51
63.27
25.93
21.41
47.34
37.73
31.16
68.90
7,484.55
0.06
4.77
0.35
63.82
11.88
78.73
6.81
95.69
0.36
2.86
4.20
191.46
35.64
708.57
61.29
287.07
4.22
3.58
4.25
3.51
1,291.45
0.06
4.77
0.35
63.82
11.88
76.11
6.81
95.69
51.91
44.03
16.58
13.69
126.20
75.55
64.09
24.12
19.92
183.69
17.30
14.68
5.53
4.56
42.07
25.18
21.36
8.04
6.64
61.23
0.12
0.95
1.40
63.82
11.88
76.11
20.43
95.69
4.22
3.58
4.25
3.51
270.40
150.00
3,027.00
3,027.00
150.00
72.00
72.00
150.00
2,410.50
2,410.50
2,000.00
2,000.00
2,000.00
2,000.00
3,000.00
3,000.00
3,000.00
3,000.00
2,920.50
40.28
296.06
296.06
37.24
3.38
1.79
2.06
1,376.39
283.92
150.36
41.53
4.22
3.58
1,852.20
170.15
144.35
314.50
247.65
210.10
457.75
6,880.94
66.77
0.34
16.77
39.56
4.25
88.93
1,031.19
1,120.12
129.44
1,500.90
1,630.34
263.24
284.97
548.21
383.14
414.78
797.92
4.17
46.33
67.43
3.51
19.50
65.83
28.38
95.81
42.56
47.17
89.74
61.95
68.66
130.61
78.33
86.82
165.16
114.01
126.37
240.38
3.51
56.32
66.77
0.35
0.34
72.65
111.61
67.45
4.25
3.51
251.71
56.66
0.51
56.66
0.33
1.64
21.14
27.72
12.12
372.91
4.78
3.51
412.75
0.33
1.64
35.30
51.02
22.31
1,146.05
4.78
3.51
1,219.38
5,799.54
66.77
0.34
19.13
45.12
4.25
3.51
64.25
66.77
82.88
101.45
1,176.32
1,277.77
147.66
1,712.14
1,859.80
0.35
0.34
127.32
76.94
4.25
3.51
287.14
66.77
0.35
243.47
251.35
494.83
354.38
365.84
720.22
202.90
214.49
417.38
295.31
312.18
607.50
38.25
32.42
4.25
3.51
70.67
8,716.32
4.25
3.51
42.15
69.63
111.78
57.92
127.57
185.49
84.31
185.67
269.98
80.42
105.24
185.66
117.05
153.18
270.23
182.74
177.24
359.98
265.98
257.97
523.94
57.93
66.83
124.76
84.32
97.27
181.59
91.00
154.46
107.94
66.77
0.34
59.40
34.48
2.48
4.25
3.51
387.88
79.78
172.23
66.77
0.34
4.25
3.51
252.00
93.24
180.10
9.78
2,813.36
66.77
0.34
0.35
382.77
4.25
3.51
3,096.48
62.83
0.33
27.48
1.64
42.28
1,690.52
4.61
3.51
1,780.83
66.77
0.34
282.77
28.96
47.84
76.80
1.36
2.44
325.92
4.25
3.51
329.72
0.33
7.50
14.41
2.38
16.79
20.97
3.46
24.43
41.35
31.48
72.84
60.19
45.83
106.01
5.92
353.19
4.61
3.51
359.11
4,833.00
4.77
97.10
36.33
4,067.32
4.22
3.58
4,103.65
160.70
136.33
297.02
233.90
198.42
432.32
1,013.91
66.77
0.35
0.34
282.77
0.93
0.80
1.55
192.28
4.25
3.51
195.57
66.77
0.35
0.34
282.77
10.20
5.62
15.82
14.85
8.17
23.02
27.23
14.99
42.23
39.64
21.82
61.46
3.28
2.77
5.37
664.40
4.25
3.51
675.82
2,559.98
1.29
34.92
8.31
123.69
5.25
131.99
1.29
48.90
16.91
16.91
24.61
24.61
193.58
193.58
281.75
281.75
108.10
1,803.04
5.25
1,911.14
1,368.13
4.07
9.07
2.33
0.63
14.57
25.98
16.68
5.41
4.30
3.57
46.18
30.67
67.22
44.65
62.64
6.18
9.07
0.63
76.86
111.86
69.62
51.38
121.00
101.33
74.78
176.12
119.01
74.10
193.11
173.21
107.86
281.07
55.59
65.27
6.80
4.30
3.57
127.66
0.32
9.96
11.07
206.74
4.30
3.57
217.81
477.37
0.32
11.04
4.11
141.95
4.30
3.57
146.07
73.72
61.20
134.92
107.30
89.08
196.38
1,127.22
6.18
9.07
0.63
147.52
173.20
18.05
4.30
3.57
338.76
184.75
136.35
321.10
268.91
198.45
467.36
318.01
3.51
TOTAIS
129.51
129.51
R$
54,918.59 R$
21,252.84 R$
188.50
188.50
30,933.51 R$
107,104.95
R$
107,104.95
Total
Geral
391.16
4,283.38
3,084.21
486.05
1,720.82
3,978.28
604.47
1,065.31
3,642.11
332.45
2,903.17
1,233.39
867.15
1,221.66
137.38
3,302.62
4,912.31
2,833.17
1,823.35
434.09
1,312.96
1,283.32
5,271.39
8,003.38
3,298.39
179.50
1,601.35
373.70
3,027.00
72.00
2,410.50
2,000.00
3,000.00
296.06
2,624.44
2,806.79
1,597.84
218.30
633.10
1,624.92
3,201.82
1,502.18
1,095.55
188.58
843.35
707.89
3,980.40
2,087.19
370.94
537.96
4,833.00
234.40
779.51
173.50
2,386.47
251.36
424.77
691.99
477.37
1,127.22
318.01
R$
107,104.95
Item
Descrio
Impostos e Taxas
145.55%
D
E
4%
1%
LUCRO
15%
BDI (%)
Exemplo:
Taxa de Juros Praticado no Mercado
Valor do Contrato
0.65%
3.00%
2.00%
4.80%
2.88%
13.33%
7.00%
15
128682.45
3003
2.33%
7.00%
R$ 107,104.95
45
9996.46
E BDI
Total
107,104.95
Custo Direto
BDI%
5,000.00
7,277.50
5,300.00
4,000.00
21,577.50
128,682.45
42.57%
Soma
54,783.21
183,465.66
142.57
128,682.45
7,338.63
1,834.66
27,519.85
24,455.97
5000.00
%
15.00
4.00
13.33
7.00
39.33
A = (I+DF)
B = (AC+I+L)-1
A/B *100
20.33
31.33
64.89
[(I+DF)/(AC+I+L)-1]*100
64.89
1966.50
6966.50
4,280.87
42.57%
183,465.66
2739.92
128682.45
31827.65
8487.37
28284.17
14852.90
83501.89
212184.34
83452.10
Item
A
Descrio
Despesas Diversas
Alimentao/Marmitex
Alugueis
Telefones
Malotes
Viagens
Total Despesas Diversas
Veiculos de Apoio
Automovel Sedam/Arquiteto
Caminhonete
Abastecimento
Total Veiculos de Apoio
Taxas e Emolumentos
Cauo Contrato
CREA
Seguros E emolumentos
Total Taxas e Emolumentos
Total de Despesas Operacionais (A+B+C)
Quantidade
Unidade
Prazo
100.00
5.00
3.00
1.00
1.00
mes
mes
mes
mes
mes
12.00
1.00
4.00
mes
mes
semana
5.00
-
1.00
1.00
mes
vez
5.00
pesas Operacionais
Unitrio
8.00
-
Total
4,000.00
0.00
0.00
0.00
0.00
4,000.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
4,000.00
Descrio
Quant.
1.00
1.00
1.00
1.00
1.00
Canteiro e Acampamento
Barraco de Obra
Tapume
Abrigo de Agua e Luz
Deposito
Oficina
Total Canteiro e Acampamento
1.00
1.00
1.00
1.00
1.00
Un.
5.00
Prazo
110.00
entos e Instalaes
Unitrio
2,000.00
30.00
Total
0.00
0.00
2,000.00
3,300.00
0.00
5,300.00
0.00
0.00
0.00
0.00
0.00
0.00
5,300.00
Gerncia
Consultor
Arquiteto/Engo Civil (4hh semanais x 50,00 x 4 semanas)*
Prazo
Unitrio
Total
0.00
mes
1.00
0.00
mes
h
Escritrio
Auxiliar administrativo na Obra
Auxiliar de Recursos Humanos
Apontador
Encarregado Administrativo
Total Escritrio
1.00
1.00
1.00
1.00
mes
mes
mes
mes
Logistica
Almoxarife
Auxiliar de Escritrio
Comprador
Total Logistica
1.00
1.00
1.00
mes
mes
mes
5.00
-
0.00
0.00
0.00
0.00
2.00
1.00
mes
mes
mes
mes
0.00
0.00
0.00
0.00
Engo Planejamento
Total Gerencia
B
Quantidade Unidade
Descrio
Suporte Tcnico
Auxiliar
Apontador
Desenhista
Digitador
Laboratorista
Total Suporte Tcnico
0.00
5.00
800.00
5.00
-
4,000.00
0.00
4,000.00
0.00
0.00
0.00
0.00
1.00
0.00
4,000.00
Pgina 83
Descrio
Quantidade Unidade
Pgina 84
Prazo
Unitrio
Total
Descrio
Quantidade Unidade
Prazo
Unitrio
Total
#REF!
#REF!
Pgina 85
Quantidade
Unidade
Prazo
Unitrio
Servios Auxiliares
Ajudante de Cozinha
Cozinheiro
Mdico
Vigia
Engo Segurana
Total Servios Auxiliares
1.00
2.00
1.00
1.00
1.00
mes
mes
5.00
5.00
-
Topografia
Topografo
Auxiliar
1.00
mes
1.00
1.00
mes
5.00
2.00
1.00
1.00
1.00
1.00
mes
mes
mes
mes
mes
1,000.00
Total Topografia
C
Transporte
Motorista
Ajudante
Carregador
Total Transporte
Oficina e Manuteno
Auxiliar
Borracheiro
Eletricista
Mecnico
Soldador
Total Suporte Tcnico
Total Mo de Obra Indireta 2 (A+B+C+D)
Indireta 2
Total
0.00
0.00
0.00
0.00
0.00
0.00
1,000.00
0.00
1,000.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1,000.00