cÁlculo bdi ponderado

8/18/2019 CÁLCULO BDI PONDERADO

1/8

SETOR HABITACIONAL SOL NASCENTETABELA RESUMO DE PREÇOS

TRECHO 1OBJETO VALOR BDI VALOR TOTAL

PAVIMENTAÇÃOVIAS 27,740,646.61ACESSIBILIDADE 3,405,051.98SUB-TOTAL 31,145,698.59 24.23% 7,546,602.77 38,692,301.36

SUB-TOTAL 3,512,455.43 15.00% 526,868.31 4,039,323.74

DRENAGEM SUB-TOTAL 16,039,741.19 26.44% 4,240,907.57 20,280,648.76TOTAL 63,012,273.86


PAVIMENTAÇÃO

VIA ARTERIAL 7,356,278.84VIA COLETORA 6,680,194.27VIA LOCAL 24,914,825.16ACESSIBILIDADE 8,232,472.99SUB-TOTAL 47,183,771.26 24.23% 11,432,627.78 58,616,399.04VIA ARTERIAL 1,588,527.65VIA COLETORA 1,153,344.52VIA LOCAL 1,885,487.68SUB-TOTAL 4,627,359.85 15.00% 694,103.98 5,321,463.83

DRENAGEM

BACIA 4A 1,917,686.63BACIA 4B 5,197,987.53BACIA 4C 9,613,674.28BACIA 4D 4,779,775.69LAGOA 4A 458,395.83LAGOA 4C 747,480.44LAGOA 4D 369,779.94

SUB-TOTAL 23,084,780.34 26.44% 6,103,615.92 29,188,396.26TOTAL 3,126,2!.13

TRECHO 3

PAVIMENTAÇÃO

VIA ARTERIAL 8,616,231.60VIA COLETORA 242,500.20VIA LOCAL (CBUQ 4,157,128.20

20,207,722.14

ACESSIBILIDADE 4,850,547.72SUB-TOTAL 38,074,129.86 24.23% 9,225,361.67 47,299,491.53

VIA ARTERIAL 627,404.10VIA COLETORA 1,153,344.52VIA LOCAL (CBUQ 863,997.56SUB-TOTAL 2,644,746.18 15.00% 396,711.93 3,041,458.11

DRENAGEM

BACIA I 14,822,324.25BACIA II 783,024.68BACIA III 1,987,015.64SUB-TOTAL 17,592,364.57 26.44% 4,651,421.19 22,243,785.76

TOTAL 72,!8",73!.3

TOTAL GERAL 228,723,268.38

MATERIALBETUMINOSO

MATERIALBETUMINOSO

VIA LOCAL(I!TERTRAVADO

MATERIALBETUMINOSO


2/8

SETOR HABITACIONAL SOL NASCENTEC#LCULO DO BDI PROPORCIONAL

TI"O DE SERVI#O BDI ADOTADO CUSTO TOTAL"AVI$E!TA#O 23.63% (1 116,403,599.71 (3

DRE!AGE$ 25.25% (2 56,716,886.10 (4

$&DIA "O!DERADA DO BDI ' (1(3 ) (2(4

(3)(4

M$DIA PONDERADA DO BDI %2".16&


3/8

GRUPO DISCRIMINAÇÃO TAXAS

1. DESPESAS INDIRETAS A Administração Central (AC) 6.71%

B Seguros e Garantias Contratuais (S) 0.74%

C Risos (R) 0.!7%

" "es#esas $inaneiras ("$) 1.17%

Subtotal 1 9.59%

2. LUCRO &uro (&) '.6%

Subtotal 2 .!2%

". TRI#UTOS $I

$ *S 0.6+%G C,$*-S .00%

/ *SS 1.00%

Subtotal " &.!5%

$rmula de lulo do B"*2

BDI %'1('AC(S(R)).'1(D*).'1(L))

+1 100'1+I)

BDI % 2&.95%

COMPOSIÇÃO DA TAXA DE #ONI'ICAÇÃO E DESPESASINDIRETAS ( #DI

{[ ] }


4/8



B Seguros e Garantias Contratuais (S) 1.%

C Risos (R) 0.!'%

" "es#esas $inaneiras ("$) 1.+0%

Subtotal 1 11.&1%

2. LUCRO &uro (&) '.0%

Subtotal 2 .2)%

". TRI#UTOS $I

$ *S 0.6+%G C,$*-S .00%

/ *SS 1.00%

Subtotal " &.!5%


BDI %'1('AC(S(R)).'1(D*).'1(L))

+1 100

'1+I)

BDI % 2!.59%


{[ ] }


5/8




C Risos (R) 0.!7%


Subtotal 1 *.59%

2. LUCRO &uro (&) '.6!%

Subtotal 2 .!9%

". TRI#UTOS $I

$ *S 0.6+%G C,$*-S .00%

/ *SS 1.00%

* CRB .00%

Subtotal " !.!5%


BDI %'1('AC(S(R)).'1(D*).'1(L))

+1 100

'1+I)

BDI % 25."!%


{[ ] }


6/8

SETOR HABITACIONAL SOL NASCENTETABELA RESUMO DE PREÇOS


PAVIMENTAÇÃOVIAS 27,740,646.61ACESSIBILIDADE 3,405,051.98SUB-TOTAL 31,145,698.59 24.95% 7,770,851.80 38,916,550.39

SUB-TOTAL 3,512,455.43 15.00% 526,868.31 4,039,323.74

DRENAGEM SUB-TOTAL 16,039,741.19 24.95% 4,001,915.43 20,041,656.62TOTAL 62,7,!30.7!


PAVIMENTAÇÃO

VIA ARTERIAL 7,356,278.84VIA COLETORA 6,680,194.27VIA LOCAL 24,914,825.16ACESSIBILIDADE 8,232,472.99SUB-TOTAL 47,183,771.26 24.95% 11,772,350.93 58,956,122.19VIA ARTERIAL 1,588,527.65VIA COLETORA 1,153,344.52VIA LOCAL 1,885,487.68SUB-TOTAL 4,627,359.85 15.00% 694,103.98 5,321,463.83

DRENAGEM

BACIA 4A 1,917,686.63BACIA 4B 5,197,987.53BACIA 4C 9,613,674.28BACIA 4D 4,779,775.69LAGOA 4A 458,395.83LAGOA 4C 747,480.44LAGOA 4D 369,779.94

SUB-TOTAL 23,084,780.34 24.95% 5,759,652.69 28,844,433.03TOTAL 3,122,01.0!

TRECHO 3

PAVIMENTAÇÃO

VIA ARTERIAL 8,616,231.60VIA COLETORA 242,500.20VIA LOCAL (CBUQ 4,157,128.20

20,207,722.14

ACESSIBILIDADE 4,850,547.72SUB-TOTAL 38,074,129.86 24.95% 9,499,495.40 47,573,625.26

VIA ARTERIAL 627,404.10VIA COLETORA 1,153,344.52VIA LOCAL (CBUQ 863,997.56SUB-TOTAL 2,644,746.18 15.00% 396,711.93 3,041,458.11

DRENAGEM

BACIA I 14,822,324.25BACIA II 783,024.68BACIA III 1,987,015.64SUB-TOTAL 17,592,364.57 24.95% 4,389,294.96 21,981,659.53

TOTAL 72,!6,7"2.0

TOTAL GERAL 228,716,22.70

MATERIALBETUMINOSO

MATERIALBETUMINOSO

VIA LOCAL(I!TERTRAVADO

MATERIALBETUMINOSO


7/8

PA+IMENTAÇÃO




C Risos (R) 0.!7%


Subtotal 1 *.&9%

2. LUCRO &uro (&) 7.0%

Subtotal 2 *.")%

". TRI#UTOS $I$ *S 0.6+%

G C,$*-S .00%

/ *SS 1.00%

* CRB .00%

Subtotal " !.!5%


BDI %'1('AC(S(R)).'1(D*).'1(L))

+1 100'1+I)

BDI % 2".!"%


{[ ] }


8/8

DRENAGEM



B Seguros e Garantias Contratuais (S) 0.7+%

C Risos (R) 1.74%

" "es#esas $inaneiras ("$) 0.!!%

Subtotal 1 1).19%

2. LUCRO &uro (&) '.04%

Subtotal 2 .)&%

". TRI#UTOS $I$ *S 0.6+%

G C,$*-S .00%

/ *SS 1.00%

* CRB .00%

Subtotal " !.!5%


BDI %'1('AC(S(R)).'1(D*).'1(L))

+1 100'1+I)

BDI % 2*.!&%


{[ ] }

cÁlculo bdi ponderado

Documents