Escolar Documentos
Profissional Documentos
Cultura Documentos
Finalidade: Construcao de urn CondomInio Horizontal Residencial contendo 09 (nove) Unidades Autnomas de 57,17 m2
Descrio
Cdigo
Un
Preo unitrio
Quant.
Equipamento
Material
M. Obra
Total Unit.
3,400.00
0.00
1,000.00
4,400.00
SERVIOS PRELIMINARES
Total
Geral
27,450.10
1.1.
Demolio
m2
80.00
1.1.
Limpeza do terreno
m2
500.00
800.10
0.00
6,250.00
7,050.10
7,050.10
1.1.
un
20.00
10,000.00
0.00
3,000.00
13,000.00
13,000.00
1.1.
un
20.00
0.00
3,000.00
0.00
3,000.00
3,000.00
1. 2
Projetos
4,400.00
25,500.00
1. 2.
un
1.00
0.00
13,500.00
0.00
13,500.00
13,500.00
1. 2.
un
1.00
0.00
5,000.00
0.00
5,000.00
5,000.00
1. 2.
un
2.00
0.00
3,500.00
0.00
3,500.00
7,000.00
1. 3
Canteiro
12,333.53
1. 3.
m2
25.00
0.00
117.93
188.40
306.33
7,658.25
1. 3.
un
2.00
0.00
400.00
600.00
1,000.00
2,000.00
1. 3.
m2
8.00
0.00
18.01
20.15
38.16
305.28
1. 3.
m2
300.00
0.00
4.65
3.25
7.90
2,370.00
DESPESAS GERAIS
2. 1.
2. 1.
ms
12.00
0.00
0.00
4,000.00
4,000.00
48,000.00
2. 1.
Mestre de Obras
ms
12.00
0.00
0.00
3,000.00
3,000.00
36,000.00
2. 1.
Apontador
ms
12.00
0.00
0.00
900.00
900.00
10,800.00
2. 1.
Vigias
ms
12.00
0.00
0.00
2,048.00
2,048.00
24,576.00
2. 2
119,376.00
Consumos
17,423.00
2. 2.
ms
12.00
0.00
285.25
0.00
285.25
3,423.00
2. 2.
Telefone, comunicao
ms
12.00
0.00
200.00
0.00
200.00
2,400.00
2. 2.
ms
12.00
0.00
500.00
0.00
500.00
6,000.00
2. 2.
ms
10.00
0.00
2. 2.
ms
12.00
2. 2.
ms
12.00
80.00
800.00
80.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
400.00
0.00
400.00
4,800.00
32.00
0.00
80.65
0.00
80.65
2,580.80
FUNDAES / SUBSOLO
3. 1
Fundaes
71,449.30
3. 1.
Sondagem
ml
3. 1.
m3
15.75
250.00
270.00
0.00
520.00
8,190.00
3. 1.
Escavao manual
ml
210.00
0.00
0.00
31.35
31.35
6,583.50
3. 1.
Caixaria
ml
210.00
0.00
12.00
15.00
27.00
5,670.00
3. 1.
kg
6,500.00
0.00
3.85
0.00
3.85
25,025.00
3. 1.
m3
45.00
250.00
270.00
0.00
520.00
23,400.00
3. 1.
un
1.00
150.00
0.00
70.00
220.00
220.00
ml
80.00
0.00
7.00
15.00
22.00
1,760.00
3. 2
Sub-solo
44,566.80
3. 2.
3. 2.
mes
2.00
2,200.00
0.00
1,400.00
3,600.00
7,200.00
3. 2.
Armadura em vergalhes de ao
kg
1,500.00
0.00
3.85
2.00
5.85
8,775.00
3. 2.
Laje painel
m2
283.80
0.00
32.00
2.50
34.50
9,791.10
3. 2.
m3
15.00
0.00
245.00
20.00
265.00
3,975.00
3. 2.
un
1.00
150.00
0.00
70.00
220.00
220.00
3. 2.
m2
277.00
0.00
25.27
18.83
44.10
12,215.70
3. 2.
Massa pronta
un
100.00
0.00
6.30
0.00
6.30
630.00
ESTRUTURA
88,605.00
4.
m2
33.00
0.00
7.00
15.00
22.00
6,534.00
4.
Laje painel 1
m2
35.00
0.00
32.00
2.50
34.50
10,867.50
4.
Laje painel 2
m2
27.00
0.00
32.00
2.50
34.50
8,383.50
4.
m3
7.00
0.00
245.00
0.00
245.00
15,435.00
4.
4.
4.
Armadura em vergalhes de ao
un
1.00
300.00
0.00
40.00
340.00
3,060.00
mes
2.00
600.00
0.00
400.00
1,000.00
18,000.00
kg
500.00
0.00
3.85
2.00
5.85
26,325.00
ALVENARIA
95,427.49
5.
m2
176.94
0.00
25.27
18.83
44.10
70,227.49
5.
m3
2.00
0.00
850.00
550.00
1,400.00
25,200.00
5.
Massa pronta
un
100.00
0.00
6.30
0.00
6.30
5,670.00
COBERTURA
30,639.06
6.
m2
27.00
0.00
40.00
60.00
100.00
24,300.00
6.
ml
14.00
0.00
17.57
32.74
50.31
6,339.06
7
7.
IMPERMEABILIZAES
1
12,420.00
m2
46.00
0.00
15.00
15.00
30.00
12,420.00
8. 1
13,340.16
8. 1.
un
2.00
0.00
280.00
90.56
370.56
6,670.08
8. 1.
un
2.00
0.00
280.00
90.56
370.56
6,670.08
6.00
0.00
64.72
26.43
91.15
8. 2
8. 2.
Esquadrias de ferro
1
8. 3
Corrimo
4,922.10
Esquadrias de alumnio
4,922.10
29,205.00
8. 3.
un
3.00
0.00
400.00
65.00
465.00
12,555.00
8. 3.
un
2.00
0.00
195.00
65.00
260.00
4,680.00
8. 3.
un
1.00
0.00
650.00
65.00
715.00
6,435.00
8. 3.
un
1.00
0.00
550.00
65.00
615.00
5,535.00
1.00
0.00
150.00
50.00
200.00
9. 1
2,217.18
9. 1.
un
9. 1.
un
1.00
0.00
300.00
553.93
853.93
853.93
9. 1.
141.00
0.00
2.91
5.34
8.25
1,163.25
9. 2
Distribuio
200.00
54,070.29
9. 2.
Quadro de distribuio
un
1.00
0.00
264.29
75.53
339.82
9. 2.
9. 2.
9. 2.
9. 2.
9. 2.
9. 2.
un
16.00
0.00
10.10
7.56
17.66
2,543.04
200.00
0.00
2.53
7.56
10.09
18,162.00
un
700.00
0.00
0.50
2.76
3.26
20,538.00
200.00
0.00
0.90
3.02
3.92
7,056.00
Caixa 4 x 2"
un
20.00
0.00
0.72
3.78
4.50
810.00
Tomada universal
un
7.00
0.00
4.46
5.29
9.75
614.25
9. 2.
Interruptor
un
12.00
0.00
4.28
5.29
9.57
1,033.56
9. 2.
un
2.00
0.00
6.87
7.30
14.17
255.06
9. 3
Luminarias - Garagem
3,058.38
4,563.64
9. 3.
un
20.00
0.00
150.00
47.78
197.78
3,955.60
9. 3.
un
12.00
0.00
15.00
35.67
50.67
608.04
10
10. 1
Instalao Hidrulica
10. 1. 1
10.00
0.00
8.10
11.34
19.44
10. 1. 2
10.00
0.00
22.10
17.62
39.72
3,574.80
10. 1. 3
40.00
0.00
31.57
11.34
42.91
15,447.60
10. 1. 4
un
1.00
0.00
96.35
21.40
117.75
1,059.75
10. 1. 5
un
1.00
0.00
295.45
193.86
489.31
4,403.79
10. 1. 6
Automtico de bia
un
1.00
0.00
24.66
25.18
49.84
448.56
10. 2
10. 2. 1
10.00
0.00
7.68
13.11
20.79
1,871.10
10. 2. 2
10.00
0.00
29.82
22.65
52.47
4,722.30
10. 2. 3
30.00
0.00
4.66
6.05
10.71
2,891.70
10. 2. 4
un
3.00
0.00
10.55
10.09
20.64
557.28
10. 2. 5
un
1.00
0.00
185.22
15.12
200.34
1,803.06
10. 3
10. 3. 1
un
2.00
0.00
350.00
37.77
387.77
6,979.86
10. 3. 2
un
2.00
0.00
300.00
75.53
375.53
6,759.54
26,684.10
1,749.60
11,845.44
19,495.44
10. 3. 3
Ducha higinica
un
1.00
0.00
95.16
12.59
107.75
969.75
10. 3. 4
un
3.00
0.00
61.79
15.35
77.14
2,082.78
10. 3. 5
un
1.00
0.00
55.79
35.23
91.02
819.18
10. 3. 6
1.00
0.00
159.02
50.35
209.37
1,884.33
11
OUTRAS INSTALAES
11. 1
Sistema de aterramento
11. 1. 1
un
1.00
0.00
192.72
201.42
394.14
394.14
11. 1. 2
100.00
0.00
15.87
17.62
33.49
3,349.00
11. 1. 3
un
3.00
0.00
427.08
163.65
590.73
1,772.19
12
REVESTIMENTOS INTERNOS
12. 1
Revestimentos de Piso
12. 1. 1
m2
19.20
0.00
25.00
20.00
45.00
7,776.00
12. 1. 2
m2
36.00
0.00
25.00
18.60
43.60
14,126.40
12. 1. 3
Cimentado liso
m2
299.03
0.00
12.33
33.46
45.79
13,692.58
12. 1. 4
Argamassa
un
22.00
0.00
7.20
0.00
7.20
1,425.60
12. 2
5,515.33
37,020.58
2,019.06
12. 2. 1
2.00
80.30
80.30
0.72
81.02
1,458.36
12. 2
1.00
61.87
61.87
0.43
62.30
560.70
12. 3
Revestimentos de Parede
12. 3. 1
Chapisco
m2
46.00
0.00
1.64
3.09
4.73
12. 3. 2
Emboo e=20mm
m2
46.00
4.59
4.59
17.19
21.78
9,016.92
12. 3. 3
m2
167.00
0.00
7.00
14.65
21.65
32,539.95
12. 3. 4
Azulejos 15 x 15
m2
29.00
0.00
22.29
15.00
37.29
9,732.69
12. 4
Revestimentos de Teto
12. 4. 1
13
REVESTIMENTOS DE FACHADA
13.
Monocapa
53,247.78
1,958.22
441.00
m2
1.40
0.00
25.00
10.00
35.00
441.00
11,780.24
m2
29.25
122.00
21.00
25.00
168.00
4,914.00
13.
14
PINTURAS
14. 1
Pinturas Internas
m2
8.00
279.14
279.14
300.00
858.28
6,866.24
22,264.02
14. 1
m2
167.00
0.00
3.12
2.00
5.12
7,695.36
14. 1
m2
167.00
0.00
4.00
5.00
9.00
13,527.00
14. 1
m2
3.00
0.00
10.38
12.00
22.38
604.26
14. 1
m2
3.00
0.00
4.20
12.00
16.20
437.40
14. 2
Pinturas Externas
30,135.17
14. 2. 1
Monocapa
m2
56.70
4.06
21.00
25.00
50.06
14. 2. 2
Chapisco rolado
m2
2.00
0.00
15.00
5.00
20.00
360.00
14. 2. 3
m2
15.00
5.59
5.59
20.15
31.33
4,229.55
15
SERVIOS COMPLEMENTARES
15. 1
Paisagismo e Jardins
15. 1. 1
m2
30.00
0.00
70.00
5.00
75.00
2,250.00
15. 1. 2
Arbustos ornamentais
un
1.00
0.00
350.00
3.20
353.20
353.20
15. 2
Pavimentao Externa
25,545.62
2,603.20
33,576.62
15. 2
m2
19.96
74.75
74.75
17.12
166.62
29,931.62
15. 2
Areia
m3
4.00
0.00
75.00
0.00
75.00
2,700.00
15. 2
Cimento
un
5.00
0.00
21.00
0.00
21.00
945.00
195.00
0.00
26.00
20.00
46.00
8,970.00
15. 3
Fechamentos Externos
15. 3. 1
12,438.40
15. 3. 2
Monocapa
m2
56.70
4.06
21.00
25.00
50.06
2,838.40
15. 3. 3
Massa pronta
un
100.00
0.00
6.30
0.00
6.30
630.00
15. 4
Limpeza / desmobilizao
15. 4. 1
Arremates e retoques
vb
1.00
0.00
1,719.00
0.00
1,719.00
1,719.00
15. 4. 2
Limpeza de vidros
m2
50.00
0.00
0.00
6.87
6.87
343.50
15. 4. 3
Limpeza geral
m2
750.30
0.00
0.00
4.99
4.99
3,744.00
10,334.50
15. 4. 4
Desmobizao do canteiro
un
SERVIOS COMPLEMENTARES
58,952.72
PINTURAS
52,399.19
REVESTIMENTOS DE FACHADA
11,780.24
REVESTIMENTOS INTERNOS
92,728.42
OUTRAS INSTALAES
5,515.33
58,024.98
60,851.11
47,467.26
IMPERMEABILIZAES
12,420.00
COBERTURA
30,639.06
ALVENARIA
95,427.49
ESTRUTURA
88,605.00
FUNDAES / SUBSOLO
116,016.10
DESPESAS GERAIS
136,799.00
SERVIOS PRELIMINARES
65,283.63
BDI
93,290.95
1.00
0.00
4,528.00
0.00
4,528.00
4,528.00
Totais da Obra :
932,909.52
BDI 10%
1,026,200.48
Valor do m2
1,306.76
114,022.28
Planejamento Oramentrio
SERVIOS COMPLEMENTARES
PINTURAS
9%
6%
REVESTIMENTOS DE FACHADA
1%
5%
REVESTIMENTOS INTERNOS
6%
OUTRAS INSTALAES
INSTALAO HIDRO SANITRIA / GS
9%
1%
13%
6%
6%
11%
5%
9%
140,000.00
120,000.00
100,000.00
80,000.00
60,000.00
40,000.00
20,000.00
0.00
9%
3%
1%
ALVENARIA
ESTRUTURA
FUNDAES / SUBSOLO
DESPESAS GERAIS
SERVIOS PRELIMINARES
BDI