Escolar Documentos
Profissional Documentos
Cultura Documentos
Discriminao
1.00
1.01
1.02
1.03
1.04
1.05
SERVIOS INICIAIS
Placa de obra em chapa de ao galvanizado
Anotao de responsabilidade tcnica
Alvar de construo
Sondagem SPT - 3 Furos
Projetos
2.00
2.01
2.02
2.03
2.04
2.05
2.06
2.07
Locao da obra
Escavao e transporte de material de 1 categoria e transporte a uma
distncia mxima de 2,5 Km
Quant.
1.00
1.00
1.00
1.00
224.79
Un.
m
Tx
Tx
vb
m
Material
Total
159.88
150.00
250.00
1,500.00
106.58
106.58
21.00
SUB-TOTAL
159.88
150.00
250.00
1,500.00
2,059.88
4,720.59
4,827.17
3.01.4
ESTRUTURAS DE CONCRETO
Fundao e Pilaretes
Escavao manual de solo prof. at 1,50m
Escavao manual de solo prof. Maoir que 1,50 m at 4,00 m
Lastro de concreto magro para fundaes(5cm)
Formas com tbua de 3 para peas de concreto armado (incl.
Montagem e desforma), reaproveitamento 2x
3.01.5
3.01.7
3.01.8
3.01.9
3.02
3.02.1
3.02.2
3.02.4
3.02.5
3.03
3.03.1
3.03.2
3.03.4
3.03.5
3.04
3.04.1
3.04.2
3.04.4
3.04.5
3.05
3.05.1
3.05.2
3.05.4
3.06
3.06.1
3.07
3.07.1
Unit.
Total
2.82
331.63
Valor Total
266.46
150.00
250.00
1,500.00
4,720.59
6,887.05
117.50
1.00
1.00
48.30
m
vb
Tx
m
4.23
193.91
1,437.11
#VALUE!
497.45
193.91
1,437.11
#VALUE!
#VALUE!
15.00
25.20
378.00
16.80
224.79
1.81
406.24
1.20
270.83
677.07
206.83
18.00
3,722.94
12.00
2,481.96
6,204.90
SUB-TOTAL
3.00
3.01
3.01.1
3.01.2
3.01.3
Mo de Obra
Unit.
#VALUE!
#VALUE!
252.00
#VALUE!
829.08
193.91
1,437.11
#VALUE!
630.00
#VALUE!
2.74
22.73
0.59
m
m
m
11.62
18.59
211.70
31.84
422.56
124.90
7.75
12.39
141.13
21.23
281.71
83.27
53.07
704.27
208.17
35.15
25.80
906.85
17.20
604.57
1,511.42
6.87
256.76
1,763.92
171.17
1,175.94
2,939.86
7.40
3,255.38
4.93
2,170.26
5,425.64
440.00
Kg
66.10
Kg
3.96
262.07
2.64
174.72
436.79
18.60
23.06
428.91
15.37
285.94
714.85
47.45
25.80
1,224.19
17.20
816.12
2,040.31
5.74
256.76
1,473.78
171.17
982.52
2,456.30
283.20
Kg
7.40
2,095.28
4.93
1,396.86
3,492.14
102.50
Kg
3.96
406.39
2.64
270.93
677.32
108.44
25.80
2,797.70
17.20
1,865.13
4,662.83
13.26
256.76
3,404.59
171.17
2,269.72
5,674.31
604.70
Kg
7.40
4,473.93
4.93
2,982.62
7,456.56
223.30
Kg
3.96
885.34
2.64
590.23
1,475.57
63.30
25.80
1,633.11
17.20
1,088.74
2,721.85
6.68
256.76
1,715.13
171.17
1,143.42
2,858.55
497.50
Kg
7.40
3,680.80
4.93
2,453.87
6,134.67
173.80
Kg
3.96
689.08
2.64
459.39
1,148.47
21.10
25.80
544.37
17.20
362.91
907.28
1.47
256.76
377.43
171.17
251.62
629.05
7.40
457.97
4.93
305.32
763.29
61.90
Kg
225.25
39.46
8,887.46
26.30
5,924.98
14,812.44
85.20
8.60
733.06
5.74
488.71
1,221.77
SUB-TOTAL
42,676.07
28,450.71
71,126.78
4.00
4.01
4.02
5.00
5.01
5.02
5.03
5.04
5.05
5.06
5.07
5.08
5.09
5.10
5.11
5.12
IMPERMEABILIZAO
Pintura com emulso asfatina 3 demos
Impermeabilizao com manta asfaltica esp=3mm protegida com filme
de aluminio grofado (incl. Emulso asfaltica)
ALVENARIA E REVESTIMENTOS
Alvenaria de tijolo cermico 6 furos (dim 11,5x15x26cm, esp=15cm)
Chapisco preparo e aplicao trao 1:3 (interno/externo) esp=0,5 cm
Chapisco de teto (garagem)
Emboo interno/teto trao 1:2:8 (cim.:ar.:cal), esp=2,0cm
Emboo externo trao 1:2:6 (cim.:ar.:cal), esp=2,0cm
Reboco para parede trao 1:4,5 (cim:ar. Fina), esp=0,5cm
Reboco para teto trao 1: 4,5 (cim.:ar. fina)
Cermica esmaltada para parede 1 qualidade, PEI IV, fixada com
argamassa colante e rejunte industrializado
Peitoril em granito largura 15cm)
Fundo selador acrilico ambientes externos e internos 1 demo
Pintura com tinta latex acrilica 2 demos
Pintura com tinta esmalte acetinado para madeira 2 demos (incluindo
fundo nivelador branco)
166.06
4.20
697.45
2.81
466.63
10.00
37.97
379.73
25.32
253.15
1,164.08
632.88
SUB-TOTAL
1,077.18
719.78
1,796.96
389.20
940.06
30.24
537.12
433.18
778.29
30.24
m
m
m
m
m
m
m
23.29
2.77
3.06
11.12
12.42
7.29
9.84
9,065.25
2,605.85
92.53
5,974.92
5,380.10
5,670.93
297.42
15.53
1.85
2.04
7.42
8.28
4.86
6.56
6,043.50
1,737.23
61.69
3,983.28
3,586.73
3,780.62
198.28
15,108.74
4,343.08
154.22
9,958.20
8,966.83
9,451.55
495.69
161.77
15.32
2,478.58
10.21
1,652.38
4,130.96
26.90
808.53
808.53
m
m
m
13.28
2.88
8.88
357.34
2,328.57
7,177.81
8.86
1.92
5.92
238.23
1,552.38
4,785.20
595.57
3,880.94
11,963.01
111.85
7.06
10.59
1,184.63
SUB-TOTAL
42,613.91
789.75
1,974.38
28,409.27
71,023.18
6.00
6.01
140.45
46.94
6,593.28
31.30
4,395.52
10,988.81
6.02
166.13
33.04
5,489.07
22.03
3,659.38
9,148.45
6.03
6.04
6.05
6.06
14.65
25.65
164.39
37.79
m
m
m
m
11.84
12.74
32.47
45.00
SUB-TOTAL
173.41
326.70
5,338.07
1,700.55
19,621.08
7.89
8.49
21.65
30.00
115.61
217.80
3,558.71
1,133.70
13,080.72
289.02
544.50
8,896.79
2,834.25
32,701.81
7.00
7.01
7.02
7.03
93.58
93.58
95.39
m
m
m
2.37
19.80
14.41
221.67
1,852.88
1,374.30
1.58
13.20
9.60
147.78
1,235.26
916.20
369.45
3,088.14
2,290.50
95.02
26.96
2,562.12
17.98
1,708.08
4,270.20
7.04
7.05
7.06
7.07
7.08
8.00
8.01
8.02
8.03
8.04
8.05
8.06
8.07
8.08
8.09
8.10
8.11
8.12
8.13
9.00
9.01
9.02
9.03
9.04
9.05
9.06
9.07
9.08
9.01
9.02
9.03
9.04
9.05
9.06
9.02
9.02
9.02
97.96
7.02
687.68
4.68
458.45
1,146.13
27.73
59.41
90.04
9.69
m
m
m
m
47.50
37.44
12.24
203.36
SUB-TOTAL
1,317.18
2,224.31
1,102.09
1,970.53
13,312.76
31.65
24.96
8.16
135.57
877.65
1,482.87
734.73
1,313.68
8,874.71
2,194.83
3,707.18
1,836.82
3,284.21
22,187.47
1.00
und
233.75
233.75
155.83
155.83
389.58
8.00
und
332.71
2,661.70
221.81
1,774.46
4,436.16
5.00
und
369.07
1,845.36
246.05
1,230.24
3,075.60
1.00
3.00
7.00
1.00
2.00
2.00
2.00
1.00
1.00
und
und
und
und
und
und
und
und
und
546.38
252.00
282.24
325.58
198.00
126.00
205.56
287.10
253.80
546.38
756.00
1,975.68
325.58
396.00
252.00
411.12
287.10
253.80
364.25
168.00
188.16
217.06
132.00
84.00
137.04
191.40
169.20
364.25
504.00
1,317.12
217.06
264.00
168.00
274.08
191.40
169.20
910.63
1,260.00
3,292.80
542.64
660.00
420.00
685.20
478.50
423.00
1.00
und
364.90
547.34
547.34
SUB - TOTAL
10,491.81
364.90
912.24
6,994.54
17,486.35
420.00
369.34
269.57
15.56
298.08
1,201.50
658.98
1.00
2.00
24.00
1.00
3.00
15.00
7.00
und
und
und
und
und
und
und
252.00
110.80
6.74
9.34
59.62
48.06
56.48
252.00
221.60
161.74
9.34
178.85
720.90
395.39
168.00
73.87
4.49
6.23
39.74
32.04
37.66
168.00
147.73
107.83
6.23
119.23
480.60
263.59
3.00
und
99.19
297.58
66.13
198.39
495.97
22.00
4.00
2.00
65.00
2.00
29.00
7.00
3.00
7.00
und
und
und
und
und
und
und
und
und
29.34
41.62
33.84
71.28
71.32
86.11
20.91
33.43
85.00
SUB - TOTAL
645.48
166.46
67.68
4,633.20
142.65
2,497.25
146.36
100.29
594.97
11,231.74
19.56
27.74
22.56
47.52
47.55
57.41
13.94
22.29
56.66
430.32
110.98
45.12
3,088.80
95.10
1,664.83
97.57
66.86
396.65
7,487.83
1,075.80
277.44
112.80
7,722.00
237.74
4,162.08
243.94
167.15
991.62
18,719.57
10.00
10.01
INSTALAES HIDROSSANITRIAS
Ponto de esgoto tubo de pvc 100mm (incl. 2,50 m de tubo, joelho 90,
t e luva)
4.00
pt
56.28
225.13
37.52
150.09
375.22
21.00
pt
44.99
944.70
29.99
629.80
1,574.50
17.00
7.00
42.00
10.00
6.00
1.00
2.00
pt
pt
m
und
und
und
und
35.09
45.00
23.23
24.02
11.29
9.63
108.00
596.58
315.00
975.54
240.19
67.74
9.63
216.00
23.40
30.00
15.48
16.01
7.53
6.42
72.00
397.72
210.00
650.36
160.13
45.16
6.42
144.00
994.30
525.00
1,625.90
400.32
112.90
16.06
360.00
10.03
10.04
10.05
10.06
10.07
10.08
10.09
Ponto de esgoto tubo de pvc 500mm (incl. 2,50 m de tubo, joelho 90,
t e luva)
Ponto de gua fria PVC 25mm ( incl. 5,0 m de tubo, joelho, luva e t)
Ponto de gua quente 25mm ( incl. 5,0 m de tubo, joelho, luva e t)
Tubulao PVC 100m para coleta gua pluvial (incl. Conexes)
Registro de gaveta
Ralo sifonado PVC 100x100 simples
Ralo seco 100x100 simples
Caixa de inspeo em concreto 0,60x0,60
10.10
2.00
und
190.96
381.92
127.31
254.61
636.53
10.11
10.12
10.13
10.14
10.15
10.16
10.17
10.18
10.19
10.20
10.21
10.22
10.23
10.24
10.25
1.00
1.00
1.00
1.00
1.00
3.00
2.00
2.00
5.00
2.00
2.00
4.00
5.00
2.00
1.00
und
und
und
und
und
und
und
und
und
und
und
und
und
und
und
50.93
252.00
1,152.00
1,080.00
864.00
25.70
49.32
90.00
44.64
180.00
113.04
185.40
167.04
936.00
107.28
SUB - TOTAL
50.93
252.00
1,152.00
1,080.00
864.00
77.11
98.64
180.00
223.20
360.00
226.08
741.60
835.20
1,872.00
107.28
12,092.47
33.96
168.00
768.00
720.00
576.00
17.14
32.88
60.00
29.76
120.00
75.36
123.60
111.36
624.00
71.52
33.96
168.00
768.00
720.00
576.00
51.41
65.76
120.00
148.80
240.00
150.72
494.40
556.80
1,248.00
71.52
8,061.65
84.89
420.00
1,920.00
1,800.00
1,440.00
128.52
164.40
300.00
372.00
600.00
376.80
1,236.00
1,392.00
3,120.00
178.80
20,154.12
11.00
11.01
11.02
11.03
2.00
9.00
7.00
und
und
und
68.30
32.40
25.20
136.60
291.60
176.40
45.53
21.60
16.80
91.07
194.40
117.60
227.66
486.00
294.00
3.90
64.80
252.72
43.20
168.48
421.20
11.05
PREVENTIVO DE INCNDIO
Extintor PQS 4kg
Luminria de emergncia monobloco 2x8w
Placas de indicativa de sada
Abrigo de gs em alvenaria, tubulao em cobre e grade de proteo
para cadeado
Tubulao de cobre para gs canalizado
1.00
vb
586.80
SUB - TOTAL
586.80
1,444.12
391.20
391.20
962.75
978.00
2,406.86
12.00
12.01
12.02
12.03
12.04
12.05
SERVIOS COMPLEMENTARES
Fechamento em vidro temperado, esp= 6mm, incluso fixao
Muro de fechamento h=1,50m (emboo e pintura)
Pavimentao com lajota sextavado
Calada (lastro com brita, piso em concreto e cermica)
Ajardinamento
43.74
101.16
10.16
16.00
1.00
m
m
m
und
vb
105.66
25.20
36.00
50.97
468.00
SUB - TOTAL
4,621.57
2,549.23
365.76
815.50
468.00
8,820.06
70.44
16.80
24.00
33.98
312.00
3,081.05
1,699.49
243.84
543.67
312.00
5,880.04
7,702.61
4,248.72
609.60
1,359.17
780.00
14,700.10
13.00
13.01
SERVIOS FINAIS
Retirada de entulhos e limpeza final de obra
224.79
0.68
SUB-TOTAL
152.86
152.86
0.45
101.16
101.16
254.01
254.01
10.02
11.04
VALOR TOTAL
O BDI incluso nos valores de 25% sendo resultado dos seguintes percentuais:
Administrao central ( despesas de escritrio, pessoal tcnico e administrativo, almoxarifado
Encargos fiscais sobre o faturamento
Bonificaes dos servios
TOTAL
#VALUE!
5.00%
12.00%
8.00%
25.00%
#VALUE!
#VALUE!
CRONOGRAMA FSICO-FINANCEIRO
OBRA : Edificio Residencial Unifamiliar e Comercial
LOCAL : Rua Gomercindo, Lote 48, Quadra "C" - Joaaba - SC
CLIENTE : Scheila Lockstein
REA : 224,79 m
DATA : Novembro/ 2012
Item
1.00
2.00
3.00
4.00
5.00
6.00
7.00
8.00
9.00
10.00
11.00
12.00
13.00
Discriminao
Valor Total
SERVIOS PRELIMINARES
INSTALAES DO CANTEIRO / MOVIMENTO DE TERRA
ESTRUTURAS DE CONCRETO
IMPERMEABILIZAO
ALVENARIA E REVESTIMENTOS
COBERTURA, FORROS E INSTALAES PLUVIAIS
PAVIMENTAO E REVESTIMENTO DE PISOS
ESQUADRIAS
INSTALAES ELTRICAS
INSTALAES HIDROSSANITRIAS
PREVENTIVO DE INCNDIO
SERVIOS COMPLEMENTARES
SERVIOS FINAIS
6,887.05
11,426.86
71,126.78
1,796.96
71,023.18
32,701.81
22,187.47
17,486.35
18,719.57
20,154.12
2,406.86
14,700.10
254.01
VALOR TOTAL
290,871.12
%
100%
100%
60%
1 Ms
Valor
6,887.05
11,426.86
42,676.07
-
60,989.98
2 Ms
Valor
40%
100%
60%
28,450.71
1,796.96
42,613.91
-
72,861.58
3 Ms
Valor
40%
70%
35%
10%
10%
10%
28,409.27
22,891.26
7,765.61
1,871.96
2,015.41
240.69
-
63,194.21
30%
65%
55%
60%
4 Ms
Valor
9,810.54
14,421.86
10,295.76
12,092.47
-
46,620.63
5 Ms
Valor
100%
35%
30%
90%
100%
100%
17,486.35
6,551.85
6,046.24
2,166.18
14,700.10
254.01
47,204.73