Escolar Documentos
Profissional Documentos
Cultura Documentos
Planilha Or+ºament+íria Gabriel - Luan
Planilha Or+ºament+íria Gabriel - Luan
ITEM
DESCRIO
UND.
QUANTIDADE
h
h
462.00
1,232.00
50.03
19.12
R$
R$
R$
R$
46,669.70
23,113.86
23,555.84
11,083.95
1.0
1.1
1.2
2.0
ADMINISTRAO DA OBRA
Engenheiro ou Arquiteto auxiliar/jnior de obra
Mestre de obra
SERVIOS PRELIMINARES
2.1
m2
12.00
365.36
R$
4,384.32
2.2
2.3
3.0
3.1
m2
m2
2.00
1,359.23
284.75
4.51
m2
4.80
45.40
R$
R$
R$
R$
569.50
6,130.13
603,535.98
217.92
m2
8,212.75
4.82
R$
39,585.46
3.3
m3
684.40
315.30
R$
215,791.32
3.4
Armacao aco ca-50 diam.16,0 (5/8) 25,0mm (1) - fornecimento/ corte(p erda de 10%) / dobra / colocao.
kg
32,233.13
3.59
R$
115,716.94
3.5
Armacao de aco ca-60 diam. 3,4 a 6,0mm.- Fornecimento / corte (c/perda de 10%) / dobra / colocao
kg
22,659.35
3.59
R$
81,347.07
Arame recozido
Pedra - Brita N1
Laje pr moldada para forro
ALVENARIA
Bloco de concreto canaleta vedao - 14x19x39 cm
Cal hidratada
Cimento Portland
Tijolo 11,5x19x29 cm - 9 Furos
Areia mdia
Argamassa de assentamento multiplo uso resistncia 3,5 Mpa
REVESTIMENTO/ ACABAMENTO
REVESTIMENTO EXTERNO
Chapisco
Emboco
RESTIMENTO INTERNO
Chapisco
Emboco
Rejunte
Rodap de madeira
Azulejo 40x40 cm
Azulejo 30x30 cm - para cho e paredes
PINTURA
kg
m3
m2
549.00
4,359.50
5,703.30
3.95
5.33
22.00
und
kg
kg
und
m3
kg
29,569.00
8,601.01
5,518.35
121,736.00
104.08
2,801.00
2.47
0.43
0.38
0.91
40.00
0.35
m2
m2
3,621.44
3,621.44
2.25
18.74
m2
m2
m2
m
m2
m2
3,990.08
3,990.08
68.19
2,150.36
325.79
168.92
2.25
18.74
1.67
6.10
195.20
175.60
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
2,168.55
23,236.14
125,472.60
993,514.46
73,035.43
3,698.43
2,096.97
110,779.76
4,163.20
980.35
266,253.44
76,014.03
8,148.24
67,865.79
190,239.41
8,977.68
74,774.10
113.88
13,117.20
63,594.21
29,662.35
38,122.98
3.2
3.6
3.7
3.8
4.0
4.1
4.2
4.3
4.4
4.5
4.6
5.0
5.1
5.1.1
5.1.2
5.2
5.2.1
5.2.2
5.2.3
5.2.4
5.2.5
5.2.6
6.0
6.1
6.2
6.3
7.0
7.1
7.1.1
7.1.2
7.1.3
7.1.4
7.1.5
7.1.6
7.1.7
7.2
7.2.1
7.2.2
7.2.3
7.2.4
7.2.5
7.2.6
7.2.7
7.3
7.3.1
7.3.2
7.3.3
7.3.4
7.3.5
7.3.6
7.3.7
7.3.8
7.3.9
7.3.10
7.3.11
7.3.12
7.3.13
7.3.14
7.3.15
8.0
8.1
8.2
8.3
8.4
8.5
8.6
8.7
L
L
m
1,194.00
1,334.00
7,611.52
5.33
3.78
3.51
2.10
10.10
17.64
24.50
10.46
19.56
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
6,364.02
5,042.52
26,716.44
290,522.43
21,805.76
1,856.40
2,284.80
1,349.80
3,013.01
8,472.80
886.95
3,942.00
187,781.78
265.00
2,975.40
176.00
2,920.00
12,582.40
4,878.00
2,115.20
80,934.89
285.65
4,846.10
153.55
17,095.20
5,430.60
17,438.40
1,010.00
1,401.60
5,832.00
149.35
196.50
2,459.70
21,258.00
2,538.24
840.00
82,539.48
2,587.20
1,010.00
2,346.12
2,572.50
4,393.20
3,833.76
und
und
und
und
und
und
und
68.00
84.00
34.00
49.00
136.00
657.00
3,942.00
27.30
27.20
39.70
61.49
62.30
1.35
1.00
und
und
und
und
und
und
und
1.00
18.00
1.00
16.00
64.00
50.00
16.00
265.00
165.30
176.00
182.50
196.60
97.56
132.20
und
und
und
und
und
und
und
und
und
und
und
und
und
und
und
1.00
49.00
1.00
136.00
14.00
42.00
2.00
16.00
32.00
1.00
1.00
18.00
36.00
4.00
1.00
285.65
98.90
153.55
125.70
387.90
415.20
505.00
87.60
182.25
149.35
196.50
136.65
590.50
634.56
840.00
und
und
und
und
und
und
1,232.00
100.00
133.00
105.00
420.00
196.00
und
2.00
10.91
R$
21.82
8.8
Disjuntor termomagnetico monopolar 16 A, padro DIN (Europeu - linha branca), curva C, corrente 5KA
und
36.00
11.34
R$
408.24
8.11
8.13
und
und
2.00
165.00
528.83
229.46
R$
R$
1,057.66
37,860.90
8.14
Luminria de embutir em chapa de ao, refletor alumnio anodizado e difusor em vidro jateado - ref edq-18 - lumalux
und
48.00
118.66
R$
5,695.68
8.15
Luminria de embutir com vidro recuado em alumnio, refletor anodizado e difusor em vidro centro fosco - 2 x 20w - ref. edr-45
und
31.00
79.44
R$
2,462.64
8.16
8.17
Luminria de sobrepor tipo spot em alumnio pintado - par 30 cdmr 70w ref-spt-22 - lumalux
Luminria de embutir em alumnio pintado, foco direcional ref- edr -12/m - lumalux
und
und
13.00
71.00
403.68
115.28
R$
R$
5,247.84
8,184.88
8.18
Luminria de embutir tipo balizador em alumnio injetado pintado e difusor em vidro jateado ref- be-19 - lumalux
und
10.00
147.84
R$
1,478.40
8.19
8.20
8.21
und
und
und
30.00
2.00
1.00
47.09
135.20
464.84
R$
R$
R$
1,412.70
270.40
464.84
und
1.00
1,230.70
R$
1,230.70
R$
R$
R$
R$
R$
R$
R$
80,141.26
6,337.60
4,420.00
10,420.00
1,700.00
6,125.00
2,564.56
9.8
9.9
9.10
Luminria de emergncia 20 w
Poste de concreto duplo T (DT) 7/600 - fornecimento e assentamento
Quadro de medio trifsica em Noril com lente para leitura - aterrado
Quadro de distribuio de embutir, com barramento, em chapa de ao, para at 75 disjuntores, 1200x600x120cm, exclusive
disjuntores
HIDROSANITRIAS
Assento para bacia sanitria
Box para Banheiro
Caixa d'gua 20.000 Litros - Fibra
Chuveiro eltrico de plstico
Fossa Sptica
Sumidouro
Vaso sanitario sifonado loua branca padrao popular, com conjunto para fixaao para vaso sanitrio com parafuso, arruela e
bucha - fornecimento e instalacao
Torneira cromada curta para tanque 1128 - 1/2x3/4"
Torneira cromada longa para Pia C23 - 1/2"
Torneira curta para lavatrio 1193 C23 - 1/2"
8.23
9.0
9.1
9.2
9.3
9.4
9.5
9.6
9.7
und
und
und
und
und
und
68.00
68.00
2.00
68.00
1.00
1.00
93.20
65.00
5,210.00
25.00
6,125.00
2,564.56
und
68.00
163.12
R$
11,092.16
und
und
und
34.00
34.00
34.00
14.20
26.15
18.20
R$
R$
R$
482.80
889.10
618.80
9.11
Caixa de descarga de embutir com acabamento inox (Montana, linha Montreal ou similar)
und
68.00
225.42
R$
15,328.56
9.12
9.13
11.0
11.1
und
und
68.00
68.00
189.00
107.51
80.00
78.87
R$
R$
R$
R$
12,852.00
7,310.68
34,172.25
6,309.60
11.2
Porta corta-fogo acstica, 1,10 x 2,10 m (P-90), uma folha, com batentes e ferragens, inclusive fachadura anti pnico
und
13.00
1,510.43
R$
19,635.59
11.3
11.4
11.5
12.0
12.1
12.2
12.3
12.4
12.5
14.0
und
und
und
13.00
8.00
10.00
492.26
92.71
108.60
m
m
und
und
und
25.00
1,250.00
35.00
16.00
23.89
70.00
1.12
140.00
15.04
23.89
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
6,399.38
741.68
1,086.00
8,861.37
1,750.00
1,400.00
4,900.00
240.64
570.73
226,991.12
14.1
Elevador social com mquina de trao, capacidade de 13 a 14 passageiros, 5 paradas, com porta de abertura de correr,
velocidade de 1m/s, modelo ATLAS / TYSSENKRUPP ou similar
und
1.00
226,991.12
R$
226,991.12
120.00%
100.00%
80.00%
PLANEJADO ACUMULADO
60.00%
EXECUTADO ACUMULADO
40.00%
20.00%
0.00%
1-Apr
INCIO (O.S.)
MARCOS REALIZADOS
% EXECUTADO NO PERODO
MARCOS PLANEJADOS
PLANEJADO ACUMULADO
EXECUTADO ACUMULADO
PLANEJADO MENSAL
DIFERENA ENTRE O PLANEJADO E O EXECUTADO ACU
ITEM
DESCRIO
15-Apr
15-Apr
0.00%
15-Apr
0.00%
0.00%
0.00%
0.00%
15-May
15-Jun
1-May
15-Jul
1-Jun
1-Jul
15-Aug
1-Aug
1-Sep
15-Sep
1-Oct
15-Oct
1-Nov
1-Dec
15-Nov
1-Jan
1-Feb
15-Dec
1-Mar
15-Jan
15-Feb
15-Mar
MEDIO NO
PERODO
MEDIO NO
PERODO
MEDIO NO
PERODO
MEDIO NO
PERODO
MEDIO NO
PERODO
MEDIO NO
PERODO
MEDIO NO
PERODO
MEDIO NO
PERODO
MEDIO NO
PERODO
MEDIO NO
PERODO
MEDIO NO
PERODO
15-May
11.60%
0.00%
11.60%
15-Jun
23.64%
0.00%
12.04%
15-Jul
43.55%
0.00%
19.91%
15-Aug
62.97%
0.00%
19.42%
15-Sep
86.74%
0.00%
23.77%
15-Oct
89.72%
0.00%
2.98%
15-Nov
91.19%
0.00%
1.47%
15-Dec
91.19%
0.00%
0.00%
15-Jan
91.19%
0.00%
0.00%
15-Feb
95.59%
0.00%
4.41%
15-Mar
100.00%
0.00%
4.41%
R$
10
11
TOTAL
1.0
ADMINISTRAO DA OBRA
R$ 46,669.70
4,666.97
10.00%
4,666.97
10.00%
4,666.97
10.00%
4,666.97
10.00%
100%
R$ 11,083.95
3.0
FUNDAO/ESTRUTURAL
R$ 603,535.98
5.0
PAREDES / REVESTIMENTOS/ESQUADRIAS
7,000.46
15.00%
3,325.19
30.00%
181,060.79
30.00%
251,953.58
20.00%
7,000.46
15.00%
SERVIOS PRELIMINARES
4,666.97
10.00%
3,325.19
30.00%
181,060.79
30.00%
125,976.79
10.00%
7,000.46
15.00%
2.0
2,333.49
5.00%
4,433.58
40.00%
241,414.39
40.00%
62,988.40
5.00%
377,930.37
30.00%
440,918.77
35.00%
6.0
PINTURA
R$ 38,122.98
19,061.49
50.00%
8.0
INSTALAES ELTRICAS
R$ 82,539.48
R$ 290,522.43
10.0
INSTALAES HIDROSANITRIAS
R$ 80,141.26
8,014.13
10.00%
11.0
INCNDIO E PNICO
R$ 34,172.25
R$ 5,711.37
13.0
DIVERSOS
R$ 3,150.00
10,251.68
30.00%
3,997.96
70.00%
1,417.50
45.00%
SINALIZAO
17,086.13
50.00%
1,142.27
20.00%
630.00
20.00%
12.0
33,015.79
40.00%
116,208.97
40.00%
32,056.50
40.00%
6,834.45
20.00%
571.14
10.00%
1,102.50
35.00%
ESQUADRILHAS PORTAS/JANELAS
24,761.84
30.00%
87,156.73
30.00%
24,042.38
30.00%
9.0
16,507.90
20.00%
58,104.49
20.00%
16,028.25
20.00%
19,061.49
50.00%
8,253.95
10.00%
29,052.24
10.00%
14.0
EQUIPAMENTOS
R$ 226,991.12
113,495.56
50.00%
113,495.56
50.00%
79,893.05
39,395.59
R$ 1,259,767.90
R$ 2,682,408.42
R$ 3,381,359.20
311,169.85
323,043.87
533,980.65
100%
100%
520,891.78
637,708.58
100%
100%
100%
100%
100%
100%
100%
100%
118,162.53
118,162.53
100%
ITEM
DESCRIO
R$
1.0
ADMINISTRAO DA OBRA
R$ 46,669.70
R$
2.0
SERVIOS PRELIMINARES
R$ 11,083.95
R$
2
2,333.49 R$
5.00%
10.00%
4,433.58 R$
40.00%
3.0
FUNDAO/ESTRUTURAL
R$ 603,535.98
R$
241,414.39 R$
PAREDES / REVESTIMENTOS/ESQUADRIAS
R$ 1,259,767.90
R$
62,988.40 R$
6.0
PINTURA
R$ 38,122.98
R$
181,060.79 R$
125,976.79 R$
R$
15.00%
3,325.19
6
7,000.46 R$
15.00%
4,666.97 R$
10.00%
INSTALAES ELTRICAS
R$ 82,539.48
R$
ESQUADRILHAS PORTAS/JANELAS
R$ 290,522.43
R$
R$
INSTALAES HIDROSANITRIAS
R$ 80,141.26
R$
R$
10.00%
INCNDIO E PNICO
R$ 34,172.25
R$
R$
SINALIZAO
R$ 5,711.37
R$
R$
DIVERSOS
R$ 3,150.00
R$
R$
R$
R$
R$
R$
R$
R$
### R$
R$
R$
R$
R$
R$
R$
R$
R$
19,061.49 R$
R$
R$
R$
100%
251,953.58 R$
377,930.37 R$
30.00%
R$
440,918.77 R$
R$
100%
35.00%
R$
R$
R$
16,507.90 R$
R$
8,014.13 R$
58,104.49 R$
16,028.25 R$
R$
87,156.73 R$
19,061.49 R$
24,042.38 R$
R$
R$
R$
R$
R$
EQUIPAMENTOS
R$ 226,991.12
R$
Subtotal:
R$ 2,682,408.42
R$
TOTAL DA OBRA
R$
R$
R$
100%
50.00%
8,253.95 R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
10,251.68 R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
100%
10.00%
116,208.97 R$
40.00%
30.00%
33,015.79 R$
40.00%
30.00%
20.00%
24,761.84 R$
30.00%
29,052.24 R$
100%
10.00%
32,056.50 R$
R$
100%
40.00%
R$
6,834.45 R$
R$
R$
R$
17,086.13 R$
50.00%
571.14 R$
1,102.50 R$
1,142.27 R$
3,997.96 R$
100%
70.00%
630.00 R$
20.00%
100%
30.00%
20.00%
35.00%
14.0
1,417.50 R$
100%
45.00%
### R$
R$
113,495.56 R$
50.00%
311,169.86 R$
100%
10.00%
10.00%
13.0
10.00%
TOTAL
4,666.97
### R$
20.00%
12.0
11
4,666.97 R$
100%
181,060.79
R$
10.00%
11.0
R$
20.00%
10.0
R$
20.00%
9.0
10
R$
20.00%
R$
9
-
R$
50.00%
8.0
4,666.97 R$
30.00%
10.00%
5
7,000.46 R$
30.00%
30.00%
5.00%
4
7,000.46 R$
15.00%
3,325.19 R$
30.00%
40.00%
5.0
3
4,666.97 R$
323,043.87 R$
533,980.66 R$
520,891.78 R$
637,708.58 R$
79,893.05 R$
39,395.60
R$
118,162.53 R$
113,495.56
50.00%
118,162.53
100%