Documente Academic
Documente Profesional
Documente Cultură
URBANIZAO
TEM
SERVIO
UNID
1
1.1
1.2
1.3
1.4
1.5
1.6
1.7
Servios preliminares
Tapumes
Barraces e telheiros
Instalaes Provisrias - gua, esgoto, luz, fora, telefone
Dispositivos de proteo e segurana patrimonial
Locao de obra
Sinalizao
Placas de obra
Subtotal
m
m2
vb
ms
m
vb
vb
2
2.1
2.2
2.3
2.4
2.5
2.6
2.7
2.8
2.9
2.10
2.11
Terraplanagem
Sondagem
Ensaios de solo
Destocamento e limpeza
Corte de vegetao superficial
Corte e empilhamento de arvores de pequeno porte
Escavao de solo vegetal
Corte e escavao de solo
Remoo de solo
Escavao em rocha
Reaterro com material local
Reaterro com material importado
QUANT
MAT
MO
P.UNIT
275.00
1.00
15.00
1.00
1.00
151.85
14,000.00
0.94
1,500.00
47.27
8,000.00
8,000.00
0.37
5,000.00
-
199.12
22,000.00
8,000.00
1.31
5,000.00
1,500.00
vb
vb
m2
m2
un
m2
m3
m3
m3
m3
m3
1.00
1.00
48,000.00
5,000.00
300.00
17.80
1.25
32.00
2,000.00
2,500.00
1.61
0.90
255.00
4.02
8.03
2.08
-
2,000.00
2,500.00
1.61
0.90
555.00
4.02
8.03
19.88
1.25
32.00
vb
vb
1.00
1.00
9,000.00
22,035.07
6,000.00
14,690.05
15,000.00
36,725.12
vb
vb
1.00
1.00
374,541.90
28,316.41
249,694.60
18,877.61
624,236.50
47,194.02
1.00
1.00
1.00
1.00
34,139.45
45,589.01
119,705.33
114,251.86
22,759.63
30,392.67
79,803.55
76,167.91
56,899.08
75,981.68
199,508.88
190,419.77
vb
m
vb
vb
1.00
1.00
1.00
1.00
51,937.18
30,982.82
24,537.57
42,414.33
34,624.79
20,655.21
16,358.38
28,276.22
86,561.97
51,638.03
40,895.95
70,690.55
m2
m3
m
2,267.88
m2
m2
m2
m2
m2
m2
7,129.69
7,129.69
7,129.69
3,672.93
-
25.53
0.90
13.58
13.44
2.38
2.43
2.90
4.24
6.57
3.66
2.43
28.43
0.90
17.82
20.01
6.04
vb
vb
vb
1.00
1.00
1.00
39,789.85
69,659.47
4,100.69
26,526.57
46,439.65
2,733.79
66,316.42
116,099.12
6,834.48
vb
1.00
48,672.21
32,448.14
81,120.35
Subtotal
3
3.1
3.1.1
3.1.2
3.2
3.2.1
3.2.2
gua
Entrada
Tubos e conexes
Cama para tubulao escavao - lastro de brita
Distribuio - recalque
Tubos e conexes
Cama para tubulao Distribuio - RECALQUE
Subtotal
4
4.1
4.1.1
4.1.2
4.1.3
4.1.4
4.3
Pluvial
4.3.1
4.3.2
4.3.3
4.3.4
Tubos e conexes
Cama para tubulao
Esgoto pluvial - Caixas, Calhas, Ralos e coletores gerais
Cama para pv, fossa. - composio
Subtotal
5
5.1
5.2
5.3
5.4
5.4.1
5.4.2
5.4.3
5.4.4
5.4.5
5.4.6
Pavimentao
Preparo de caixa at 0,40 m
Troca de solo
Meio-fio pr-moldados (estacionamentos)
Pavimentao de ruas internas
Base em areia
Pedra irregular
Rejuntamento
Passeios e rampas internas em pedra grs
Passeios em concreto desempenado
Estacionamento - brita zero
j previsto na terraplanagem
j previsto na terraplanagem
16.91
-
16.91
Subtotal
6
6.1
6.2
6.3
6.4
Energia e iluminao
Instalaes eltricas
Tubulao
Caixas
Fiao - tampas
Subtotal
6.2
6.2.1
Telefone
Dutos
6.2.2
6.2.3
Caixas
Cabeamentos
vb
vb
1.00
1.00
80,708.92
46,208.82
53,805.94
30,805.88
134,514.86
77,014.70
vb
m3
vb
vb
m2
1.00
1.00
3.00
-
13,821.19
2,000.00
5,000.00
5,515.10
44.85
1,679.11
30.98
15,500.30
2,000.00
5,000.00
5,515.10
75.83
m2
33,834.65
1.00
0.50
1.50
m2
p
p
un
33,834.65
21.00
10.00
472.00
2.70
10.80
7.50
10.00
10.00
2,000.00
20.00
50.00
800.00
7.50
30.00
60.00
2,800.00
49.89
240.00
1,200.00
13.99
360.00
800.00
63.88
600.00
2,000.00
Subtotal
8
8.1
8.2
8.3
8.4
8.5
Obras especiais
Quadra esportiva
Pergolados
Depsito de lixo
Play-ground
Muros de arrimo em pedra grs
Subtotal
9
9.1
9.2
9.2.1
9.2.2
9.2.3
9.2.4
9.3
9.3.2
9.3.3
9.3.4
Paisagismo
Preparo do terreno
Plantio
Grama
Arbustos
rvores
Transplante de espcies protegidas
Fechamentos
Cerca H = 2,20 m - Mouro a cada 2,50m e tela
Portes de acesso pedestres
Portes de acesso veculo
m
m2
m2
Subtotal
Total do Oramento
R$
PLANILHA DE BDI
SUBTOTAIS - CUSTO
SUBTOTAIS - VENDA
P.TEM
54,758.00
22,000.00
120,000.00
5,000.00
1,500.00
203,258.00
2,000.00
2,500.00
77,280.00
160,000.00
241,780.00
15,000.00
36,725.12
624,236.50
47,194.02
723,155.64
56,899.08
75,981.68
199,508.88
190,419.77
522,809.41
86,561.97
51,638.03
40,895.95
70,690.55
249,786.50
38,349.85
17,325.15
202,697.09
6,416.72
65,451.61
330,240.42
66,316.42
116,099.12
6,834.48
189,250.02
81,120.35
134,514.86
77,014.70
292,649.91
15,500.30
5,000.00
16,545.30
37,045.60
50,751.98
253,759.88
630.00
600.00
30,151.36
1,620.00
21,600.00
359,113.22
3,149,088.72
TEM
1
1.1
1.1.1
1.1.2
1.1.3
1.1.4
SERVIO
DEPSITO DE LIXO
Infraestrutura
Escavaes
Aterro e apiloamento
Locao da Obra
Vigas, Baldrames e Alavancas
UNID
QUANT
m3
m3
m
m3
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
vb
vb
Subtotal
1.2
1.2.1.1
Paredes e Painis
Bloco estrutural cermico
Subtotal
1.3
1.3.1
Esquadrias
Portes de tela 100x200cm
Subtotal
1.4
1.4.1
Impermeabilizaes
Vigas de baldrame
Subtotal
1.5
1.5.1
1.5.1.1
1.5.1.2
1.5.2
1.5.2.1
1.5.2.2
1.5.3
1.5.3.1
1.5.3.2
1.5.4
1.5.4.1
1.5.4.2
1.6
1.6.1
1.6.2
Instalaes
Eltrica - Luminrias e tomada de servio
Hidraulica - Registro, torneira e ralos
Subtotal
5 de 188
5/2/2012
76685024.xls.ms_office
Dep-play-piscinas-quadra
1.7
1.7.1
1.7.1.1
1.7.2
1.7.2.1
1.7.2.2
Pavimentao
Cimentado
Piso de concreto - 5 cm de lastro + 5 cm de concreto
Cermica
Lisa
Rejuntamento
m2
m2
m2
m3
m3
m
m2
800.00
vb
4.00
m
un
120.00
2.00
m3
m3
m
m2
m2
m2
Subtotal
Total do Oramento
2
2.1
2.1.1
2.1.2
2.1.3
QUADRA DE ESPORTES
Infraestrutura
Escavaes
Aterro e apiloamento
Locao da Obra
Subtotal
3.2
3.2.1
Pavimentao
Areia mdia e=15,00 cm
Subtotal
3.3
3.3.1
Complementos
Goleiras
Subtotal
3.4
3.4.1
3.4.2
Fechamento
Tela de divisa do terreno
Porto cancha de esportes 90x220 cm
Subtotal
Total do Oramento
4
4.1
4.1.1
4.1.2
4.1.3
4.1.4
PISCINAS
Infraestrutura
Escavao mecnica
Aterro e apiloamento
Locao da Obra
Base de brita e=20 cm
Subtotal
4.2
4.2.1
4.2.2
6 de 188
5/2/2012
Pavimentao
Contrapiso de concreto - 5+5
Calamento em pedra caxamb
76685024.xls.ms_office
Dep-play-piscinas-quadra
Subtotal
4.3
4.3.1
4.3.2
Piscinas
Adulto
Infantil
un
un
m
un
m3
m3
m2
m
127.55
73.76
un
un
un
un
2.00
2.00
2.00
4.00
Subtotal
4.4
4.4.1
4.4.2
Fechamento
Tela de proteo h=150 cm
Porto 120x150 cm
Subtotal
Total do Oramento
5
5.1
5.1.1
5.1.2
PLAY GROUND
Infraestrutura
Escavaes
Aterro e apiloamento
Subtotal
5.2
5.2.1
5.2.2
Pavimentao
Areia e=15,00 cm
Meio fio conteno areia
Subtotal
5.3
5.3.1
5.3.2
5.3.3
5.3.4
Complementao de obra
Balano duplo
Escorregador duplo
Gangorra dupla
Bancos de jardim
Subtotal
Total do Oramento
7 de 188
5/2/2012
76685024.xls.ms_office
Dep-play-piscinas-quadra
8 de 188
5/2/2012
76685024.xls.ms_office
Dep-play-piscinas-quadra
MAT
MO
QUANTID
DIGITADA
P.TEM
4.37
854.69
33.23
40.55
11.20
538.91
33.23
40.55
15.57
1,393.60
62.55
20.62
83.17
250.00
250.00
1.44
4.15
5.59
1.49
6.32
2.24
14.88
3.73
21.20
10.72
1.33
17.79
5.58
28.51
6.91
2.34
2.24
2.24
5.68
4.58
7.92
2.32
3.60
12.39
6.49
14.71
10.09
300.00
250.00
300.00
250.00
9 de 188
5/2/2012
P.UNIT
76685024.xls.ms_office
Dep-play-piscinas-quadra
16.25
4.93
21.18
10.99
0.95
13.02
5.58
24.01
6.53
R$
COMPOSIO
4.37
8.03
40.55
11.20
8.03
40.55
15.57
7.29
7.29
5,832.00
5,832.00
800.00
200.00
200.00
800.00
800.00
4.00
49.89
600.00
13.99
-
63.88
600.00
7,665.60
1,200.00
8,865.60
120.00
2.00
R$
15,497.60
COMPOSIO
10 de 188
5/2/2012
4.37
52.36
8.03
40.55
11.20
25.96
8.03
40.55
15.57
78.32
16.25
48.13
4.93
13.05
21.18
61.18
76685024.xls.ms_office
Dep-play-piscinas-quadra
15,000.00
8,000.00
49.89
600.00
13.99
-
15,000.00
8,000.00
63.88
600.00
R$
COMPOSIO
8.03
40.55
8.03
40.55
7.29
16.91
7.29
16.91
929.84
1,247.28
2,177.12
127.55
73.76
469.00
503.40
376.40
160.00
469.00
503.40
376.40
160.00
938.00
1,006.80
752.80
640.00
3,337.60
2.00
2.00
2.00
4.00
R$
5,514.72
COMPOSIO
11 de 188
5/2/2012
76685024.xls.ms_office
Dep-play-piscinas-quadra
12 de 188
5/2/2012
76685024.xls.ms_office
Dep-play-piscinas-quadra
1.00
1.00
5,337.60
5,337.60
ESPECIAIS
Mat 3
Mo 3
13 de 188
5/2/2012
PLANILHA DE BDI
1.00
1.00
1.00
SUBTOTAIS - CUSTO
737.99
285.00
13,260.70
SUBTOTAIS - VENDA
737.99
285.00
13,260.70
Mat 3
Mo 3
Mat P
1.00
1,394.11
1,394.11
Mo P
6.05
7.28
1.89
124.17
4.37
854.69
27.18
33.27
9.31
414.73
2.08
32.62
18.54
250.00
0.76
1.44
3.40
0.38
1.89
1.49
6.32
1.86
12.99
2.19
0.94
10.72
1.33
15.60
4.64
0.38
0.95
1.49
2.24
1.86
4.74
2.04
1.02
2.32
3.60
10.35
5.47
300.00
250.00
76685024.xls.ms_office
Dep-play-piscinas-quadra
14 de 188
5/2/2012
0.83
16.25
4.10
2.19
0.94
10.99
0.95
10.84
4.64
200.00
600.00
6.15
-
2,000.00
15,500.29
737.99
7.35
7.28
1.89
4.37
0.68
33.27
9.31
7.29
2.37
-
43.74
-
11.62
-
285.00
11,083.20
1,394.11
7.35
7.28
1.89
4.73
4.37
52.36
0.68
33.27
9.31
21.23
0.83
2.08
16.25
48.13
4.10
10.97
76685024.xls.ms_office
Dep-play-piscinas-quadra
15,000.00
8,000.00
600.00
43.74
-
11.62
-
0.68
33.27
7.29
16.91
469.00
503.40
376.40
160.00
3,337.60
6.15
-
2.37
-
7.35
7.28
2,177.50
5,515.10
15 de 188
5/2/2012
76685024.xls.ms_office
Dep-play-piscinas-quadra
16 de 188
5/2/2012
76685024.xls.ms_office
Dep-play-piscinas-quadra
21,015.40
FALSE
21,015.40
Cant-Eq
T Mo
T tem
FALSE
P.TEM
OBS
4.37
854.69
33.23
40.55
11.20
538.91
33.23
40.55
15.57
1,393.60
29.93
62.55
20.62
83.17
250.00
250.00
1.44
4.15
5.59
1.49
6.32
10.72
1.33
2.34
2.24
2.32
3.60
2.24
14.88
17.79
5.58
2.24
5.68
12.39
6.49
3.73
21.20
28.51
6.91
4.58
7.92
14.71
10.09
300.00
250.00
300.00
250.00
0.85
-
17 de 188
5/2/2012
T Mat
76685024.xls.ms_office
Dep-play-piscinas-quadra
16.25
10.99
0.95
4.93
13.02
5.58
21.18
24.01
6.53
4.37
8.03
40.55
11.20
8.03
40.55
15.57
7.29
7.29
5,832.00
5,832.00
200.00
200.00
800.00
800.00
49.89
600.00
13.99
-
63.88
600.00
7,665.60
1,200.00
8,865.60
15,497.60
-
18 de 188
5/2/2012
4.37
52.36
8.03
40.55
11.20
25.96
8.03
40.55
15.57
78.32
16.25
48.13
4.93
13.05
21.18
61.18
76685024.xls.ms_office
Dep-play-piscinas-quadra
15,000.00
8,000.00
49.89
600.00
13.99
-
15,000.00
8,000.00
63.88
600.00
8.03
40.55
8.03
40.55
7.29
16.91
7.29
16.91
929.84
1,247.28
2,177.12
469.00
503.40
376.40
160.00
469.00
503.40
376.40
160.00
938.00
1,006.80
752.80
640.00
3,337.60
5,514.72
-
19 de 188
5/2/2012
76685024.xls.ms_office
Dep-play-piscinas-quadra
20 de 188
5/2/2012
76685024.xls.ms_office
Dep-play-piscinas-quadra
PROF
21 de 188
5/2/2012
PLANILHA DE HORAS-HOMEM
SERV
EQUIP
76685024.xls.ms_office
Dep-play-piscinas-quadra
22 de 188
5/2/2012
76685024.xls.ms_office
Dep-play-piscinas-quadra
2.16
23 de 188
5/2/2012
76685024.xls.ms_office
Dep-play-piscinas-quadra
24 de 188
5/2/2012
76685024.xls.ms_office
Dep-play-piscinas-quadra
HA DE HORAS-HOMEM
TIPO
25 de 188
5/2/2012
PROF
TOTAIS
SERV
EQUIP
Prof
Serv
76685024.xls.ms_office
Dep-play-piscinas-quadra
26 de 188
5/2/2012
76685024.xls.ms_office
Dep-play-piscinas-quadra
27 de 188
5/2/2012
76685024.xls.ms_office
Dep-play-piscinas-quadra
28 de 188
5/2/2012
76685024.xls.ms_office
Dep-play-piscinas-quadra
Adm Local
29 de 188
5/2/2012
Valor MO
Serv Terc
Aluguis
Materiais
D.Gerais
Fbrica
76685024.xls.ms_office
Dep-play-piscinas-quadra
30 de 188
5/2/2012
76685024.xls.ms_office
Dep-play-piscinas-quadra
31 de 188
5/2/2012
76685024.xls.ms_office
Dep-play-piscinas-quadra
32 de 188
5/2/2012
76685024.xls.ms_office
Dep-play-piscinas-quadra
Totais
33 de 188
5/2/2012
76685024.xls.ms_office
Dep-play-piscinas-quadra
34 de 188
5/2/2012
TRUE
TRUE
TRUE
76685024.xls.ms_office
Dep-play-piscinas-quadra
35 de 188
5/2/2012
76685024.xls.ms_office
Dep-play-piscinas-quadra
TEM
1
1.1
1.2
1.3
1.4
1.5
1.6
SERVIO
Infraestrutura
Escavaes
Aterro e apiloamento
Locao da Obra
Micro Estacas
Vigas, Baldrames e Alavancas
Laje pr-moldada vigota e tavela para o trreo
UNID
QUANT
m3
m3
m
m
m3
m3
m3
m2
m2
m2
m2
m2
m2
p
p
p
p
p
p
p
p
m2
m2
Subtotal
2
2.1
2.2
Supraestrutura
Pilaretes
Laje de concreto para fechamento de chamin
Subtotal
4
4.1.1
4.1.2
4.1.3
4.1.4
4.1.5
Paredes e Painis
Alvenaria estrutural de bloco cermico e=14cm
Alvenaria de vedao de bloco cermico e=14cm
Alvenaria refratria para churrasqueiras
Fechamento em placa de fibrocimento
Juntas de dilatao - Isopor e = 2,00 cm
Subtotal
5
5.1
5.1.1
5.1.2
5.1.3
5.1.4
5.1.5
5.1.6
5.2
5.2.1
5.2.2
5.3
5.3.1
5.4
5.4.1
5.4.2
Esquadrias
Esquadrias de aluminio
Janela de correr vidro liso 3 mm 120 x 120
Maxiar 60x120
Maxiar 60x60
Maxiar 60x80
Porta de abrir 110x220
Porta de abrir 80x210 guarita
Esquadrias de madeira
Porta madeira semi oca 60 x 210
Porta madeira semi oca 80 x 210
Esquadrias de pvc
Veneziana ventilao glp
Ferragens e vidros
Portas internas c/ ferragens
Guarnies
Subtotal
36 de 188
5/2/2012
76685024.xls.ms_office
COM. S. FESTAS GUARITA E QUIOSQ
6
6.1
6.1.1
6.1.2
6.2
6.2.1
6.2.2
6.3
6.3.1
Cobertura e protees
Telhados
Estrutura para telhado
Telhas
Calhas, Rufos e Algerosas
Rufos - Corte 40
Algerozas - corte 50
Impermeabilizaes
Vigas de baldrame
m2
m2
m
m
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
Subtotal
7
7.1
7.1.1
7.1.2
7.1.3
7.2
7.2.1
7.2.2
7.3
7.3.1
7.3.2
7.4
7.4.1
7.4.2
7.5
7.5.3
7.5.3
7.5.4
7.5.5
37 de 188
5/2/2012
8
8.1
8.1.1
8.1.2
8.2
8.2.1
8.3
8.3.1
8.3.2
Pavimentao
Cermica
Lisa
m2
Rejuntamento
m2
Cimentado
Contrapiso de concreto - 5+5 - armado com tela Q61 - malha simples
m2
Rodaps, soleiras e peitoris
Soleira em ardosia 15cm
m
Peitoris em concreto
m
Subtotal
9
9.1
9.1.1
9.1.3
9.1.4
Instalaes
Instalaes eltricas e telefnicas
Prumadas gerais, tubulaes e lajes e alvenarias
Quadros
Prumadas gerais
vb
vb
vb
76685024.xls.ms_office
COM. S. FESTAS GUARITA E QUIOSQ
9.1.5
9.1.6
9.1.7
9.1.8
9.2
9.2.1
9.2.2
9.2.3
9.2.4
9.3
9.3.1
9.3.2
9.3.3
9.3.4
9.4
9.4.1
9.4.2
9.4.3
9.5
9.5.1
9.5.2
9.5.3
9.6
9.6.1
Enfiao
Tomadas, Interruptores e disjuntores
Luminrias (partes comuns)
Iluminao de Emergncia
gua fria
Entrada
Prumadas
Distribuio
Barriletes
Incndio
Rede Hidrantes
Extintores
Registros
Torneiras
Esgoto
Rede Trreo
Caixas, Calhas e Ralos
Coletores gerais
Louas e metais
Vaso Sanitrio
Lavatrio
Pia Cozinha
Especiais
Barras de apoio para cadeirantes
vb
vb
vb
vb
vb
vb
vb
vb
vb
vb
bl
bl
vb
vb
vb
un.
un.
un.
un
dias
m3
m3
m
m3
Subtotal
10
10.1
Complementao de obra
Servio de calafate e limpeza
Subtotal
Total do Oramento
2
2.1
2.1.1
2.1.2
2.1.3
2.1.4
GUARITA
Infraestrutura
Escavaes
Aterro e apiloamento
Locao da Obra
Vigas, Baldrames e Alavancas
Subtotal
2.2
2.2.1
Supraestrutura
Concreto armado cintas e pilaretes
m3
Subtotal
38 de 188
5/2/2012
76685024.xls.ms_office
COM. S. FESTAS GUARITA E QUIOSQ
2.3
2.3.1
2.3.2
2.3.3
2.3.4
Paredes e Painis
Alvenaria estrutural de bloco cermico e=14cm
Alvenaria de vedao de bloco cermico e=14cm
Fechamento em placa de fibrocimento
Juntas de dilatao - Isopor e = 2,00 cm
m2
m2
m2
m2
1.00
-
Subtotal
2.4
2.4.1
2.4.1.1
2.4.1.2
2.4.1.3
2.4.1.4
2.5.2
2.4.2.1
2.4.2.2
2.4.2.3
2.4.2.4
Esquadrias
Esquadrias de aluminio
Jan. Banho c/vidro 40 x 60
Jan. 120x120 com vidro
Porta de entrada 60x210 venezianada
Porta de entrada 90x210 venezianada
Esquadrias de madeira
Portas internas 80x210 c/ferragens
Portas internas 60x210 c/ferragens
Portas internas c/ ferragens
Guarnies
p
p
p
p
p
p
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
Subtotal
2.2
2.5.1
2.5.1.1
2.5.1.2
2.5.2
2.5.2.1
Cobertura e protees
Telhados
Estrutura para telhado
Telhas
Impermeabilizaes
Vigas de baldrame
Subtotal
2.6
2.6.1
2.6.1.1
2.6.1.2
2.6.2
2.6.2.1
2.6.2.2
2.6.3
2.6.3.1
2.6.3.2
2.6.4
2.6.4.1
2.6.4.2
2.6.4.3
2.7
2.7.1
2.7.1.1
39 de 188
5/2/2012
Pavimentao
Cermica
Lisa
m2
76685024.xls.ms_office
COM. S. FESTAS GUARITA E QUIOSQ
2.7.1.2
2.7.2
2.7.2.1
2.7.3
2.7.3.1
2.7.3.2
Rejuntamento
Cimentado
Contrapiso desempenado armado
Rodaps, soleiras e peitoris
Soleiras em ardsia
Peitoris em ardsia
m2
m2
m
m
vb
vb
un.
un.
DIA
m3
m3
m
m3
Subtotal
2.8
2.8.1
2.8.2
2.8.3
2.8.4
2.9
2.9.1
Complementao de obra
Servio de calafate e limpeza dia
Subtotal
Total do Oramento
3
3.1
3.1.1
3.1.2
3.1.3
3.1.4
QUIOSQUE
Infraestrutura
Escavaes
Aterro e apiloamento
Locao da Obra
Vigas, Baldrames e Alavancas
Subtotal
3.2
3.2.1
3.2.2
Supraestrutura
Concreto armado cintas e pilaretes
Laje de concreto para fechamento de chamin
m3
m2
Subtotal
3.3
3.3.1
3.3.2
3.3.3
3.3.3
Paredes e Painis
Alvenaria estrutural de bloco cermico e=14cm
Alvenaria de vedao de bloco cermico e=14cm
Alvenaria refratria para churrasqueiras
Pilaretes 14 x 14 cm
m2
m2
m2
m
m2
m2
Subtotal
3.4
3.4.1
3.4.1.1
3.4.1.2
3.4.2
3.4.2.1
40 de 188
5/2/2012
Cobertura e protees
Telhados
Estrutura para telhado
Telhas
Calhas, Rufos e Algerosas
Algerozas - corte 10
76685024.xls.ms_office
COM. S. FESTAS GUARITA E QUIOSQ
3.4.3
3.4.3.1
Impermeabilizaes
Vigas de baldrame
m2
m2
m2
m2
m2
m2
m2
m2
m2
vb
vb
p
Subtotal
3.5
3.5.1
3.5.1.1
3.5.1.2
3.5.2
3.5.2.1
3.5.2.2
3.5.3
3.5.3.1
3.6
3.6.1
3.6.1.1
3.6.1.2
3.6.2
3.6.2.1
Pavimentao
Cermica
Lisa
Rejuntamento
Cimentado
Contrapiso desempenado
Subtotal
3.7
3.7.1
3.7.1
3.7.2
Total do oramento
41 de 188
5/2/2012
76685024.xls.ms_office
COM. S. FESTAS GUARITA E QUIOSQ
MAT
MO
4.37
20.59
854.69
47.66
16.00
50.74
69.00
32.89
363.70
26.51
4.57
33.23
40.55
11.20
10.58
538.91
13.64
3.84
20.62
20.16
22.40
-
QUANTID
DIGITADA
P.TEM
33.23
40.55
15.57
31.17
1,393.60
61.30
16.00
54.58
69.00
53.51
383.86
48.91
4.57
0.00%
0.00%
0.00%
254.74
176.74
91.74
109.74
704.74
489.74
54.61
27.30
13.65
18.20
115.87
63.71
309.35
204.04
105.39
127.94
820.61
553.45
294.74
214.74
47.78
80.44
342.52
295.18
16.79
1.14
17.93
42 de 188
5/2/2012
P.UNIT
0.00%
76685024.xls.ms_office
COM. S. FESTAS GUARITA E QUIOSQ
30.13
14.93
22.40
8.52
52.53
23.45
20.20
25.49
3.30
3.30
23.50
28.79
1.44
4.15
5.59
1.49
4.12
4.12
2.24
14.88
14.88
3.73
19.00
19.00
10.72
1.33
17.79
5.58
28.51
6.91
2.34
7.78
2.24
17.00
4.58
24.78
25.00
28.50
25.00
28.50
2.53
2.32
4.80
1.90
8.34
12.39
15.14
12.39
10.87
14.71
19.94
14.29
10.99
0.95
13.02
5.58
24.01
6.53
16.25
4.93
21.18
5.80
24.99
0.72
1.47
6.52
26.46
#REF!
#REF!
#REF!
43 de 188
5/2/2012
#REF!
#REF!
#REF!
0.00%
0.00%
0.00%
#REF!
#REF!
#REF!
76685024.xls.ms_office
COM. S. FESTAS GUARITA E QUIOSQ
#REF!
#REF!
#REF!
120.00
#REF!
#REF!
#REF!
120.00
100.00
600.00
1,200.00
120.00
100.00
600.00
1,200.00
120.00
683.77
6.83
38.22
1,100.00
880.00
440.00
677.77
1.51
8.46
1,100.00
880.00
440.00
6.00
5.32
29.76
-
99.69
74.86
100.97
21.15
21.15
21.15
120.84
96.01
122.12
400.00
300.00
700.00
#REF!
#REF!
#REF!
-
#REF!
4.37
854.69
1,336.83
1,336.83
R$
#REF!
R$/m2
#REF!
#REF!
33.23
40.55
11.20
538.91
33.23
40.55
15.57
1,393.60
#REF!
0.00%
44 de 188
5/2/2012
76685024.xls.ms_office
COM. S. FESTAS GUARITA E QUIOSQ
45 de 188
5/2/2012
62.55
32.89
26.51
4.57
20.62
20.62
22.40
-
83.17
53.51
48.91
4.57
83.17
83.17
83.92
234.74
389.74
389.74
9.10
54.61
60.33
90.49
93.02
289.35
450.07
480.23
234.74
234.74
-
80.44
60.33
-
315.18
295.07
-
30.13
14.93
22.40
8.52
52.53
23.45
1.44
4.15
5.59
1.49
6.32
2.24
14.88
3.73
21.20
10.72
1.33
17.79
5.58
28.51
6.91
2.34
7.78
2.24
17.00
4.58
24.78
1.69
2.32
4.80
8.34
12.39
15.14
10.03
14.71
19.94
10.99
13.02
24.01
1.00
76685024.xls.ms_office
COM. S. FESTAS GUARITA E QUIOSQ
0.95
5.58
6.53
20.42
5.17
25.59
5.80
24.99
0.72
1.47
6.52
26.46
90.00
120.00
99.69
74.86
60.00
80.00
21.15
21.15
150.00
200.00
120.84
96.01
1,336.83
1,336.83
R$
4.37
854.69
33.23
40.55
11.20
538.91
33.23
40.55
15.57
1,393.60
3.84
54.58
62.55
32.89
31.60
10.86
20.62
20.62
35.53
2.24
83.17
53.51
67.13
13.10
14.93
37.92
8.52
37.92
23.45
8.00
3.30
11.30
46 de 188
5/2/2012
83.17
76685024.xls.ms_office
COM. S. FESTAS GUARITA E QUIOSQ
1.44
4.15
5.59
2.34
7.78
2.24
17.00
4.58
24.78
10.72
1.33
17.79
5.58
28.51
6.91
2.32
12.39
14.71
10.99
0.95
13.02
5.58
24.01
6.53
16.25
4.93
21.18
300.00
250.00
100.97
21.15
300.00
250.00
122.12
R$
COMPOSIO
Total do oramento
Salo
Guarita
Quiosque
Total do oramento
47 de 188
5/2/2012
#REF!
R$ 83.17
R$ 0.00
#REF!
76685024.xls.ms_office
COM. S. FESTAS GUARITA E QUIOSQ
1.00
1.00
#REF!
#REF!
ESPECIAIS
Mat 3
Mo 3
SUBTOTAIS - CUSTO
2.08
SUBTOTAIS - VENDA
-
Mat 3
Mo 3
1.00
1.00
32.62
18.54
Mat P
Mo P
20.59
19.50
6.05
7.28
1.89
2.20
124.17
7.29
4.37
854.69
28.16
27.18
33.27
9.31
8.38
414.73
6.35
16.00
-
49.05
3.05
1.69
0.79
69.00
-
2.08
3.41
3.78
-
32.89
363.70
26.51
4.57
18.54
16.76
18.62
-
7.57
3.78
1.89
2.52
16.35
8.83
47.04
23.52
11.76
15.68
99.52
54.88
1.00
254.74
176.74
91.74
109.74
704.74
489.74
48 de 188
5/2/2012
PLANILHA DE BDI
1.00
1.00
Reajuste
-
4.74
-
FRETE
294.74
214.74
6.62
11.35
41.16
69.09
16.79
0.16
0.98
76685024.xls.ms_office
COM. S. FESTAS GUARITA E QUIOSQ
3.78
1.48
29.15
14.93
18.62
7.05
0.76
0.76
20.20
25.49
2.54
2.54
0.76
1.44
3.40
0.38
1.89
1.89
1.49
6.32
6.32
1.86
12.99
12.99
2.19
0.94
10.72
1.33
15.60
4.64
0.38
1.89
1.49
7.78
1.86
15.11
1.40
2.04
2.38
2.04
2.53
2.32
4.80
1.90
6.94
10.35
12.76
10.35
2.19
0.94
10.99
0.95
10.84
4.64
0.83
16.25
4.10
0.11
0.23
5.80
24.99
0.61
1.24
(2.20)
(2.20)
0.98
-
25.00
28.50
#REF!
#REF!
#REF!
49 de 188
5/2/2012
76685024.xls.ms_office
COM. S. FESTAS GUARITA E QUIOSQ
#REF!
#REF!
#REF!
120.00
100.00
600.00
1,200.00
120.00
677.77
1.51
8.46
4.44
24.84
90.06
74.73
100.80
400.00
300.00
1,100.00
880.00
440.00
50 de 188
5/2/2012
6.00
0.88
4.92
3.33
3.33
3.33
9.63
0.13
0.17
17.82
17.82
17.82
381.64
955.18
6.05
7.28
1.89
124.17
4.37
854.69
27.18
33.27
9.31
414.73
76685024.xls.ms_office
COM. S. FESTAS GUARITA E QUIOSQ
1.00
83.92
234.74
389.74
389.74
51 de 188
5/2/2012
Reajuste
-
2.08
2.08
3.78
-
32.62
32.89
26.51
4.57
18.54
18.54
18.62
-
1.26
7.57
8.51
12.77
7.84
47.04
51.81
77.72
11.35
8.51
69.09
51.81
3.78
1.48
29.15
14.93
18.62
7.05
4.74
-
FRETE
234.74
234.74
-
0.76
1.44
3.40
0.38
1.89
1.49
6.32
1.86
12.99
2.19
0.94
10.72
1.33
15.60
4.64
0.38
1.89
1.49
7.78
1.86
15.11
1.40
2.04
2.38
1.69
2.32
4.80
6.94
10.35
12.76
2.19
10.99
10.84
0.98
-
76685024.xls.ms_office
COM. S. FESTAS GUARITA E QUIOSQ
52 de 188
5/2/2012
0.94
0.95
4.64
0.87
20.42
4.30
0.11
0.23
5.80
24.99
0.61
1.24
90.00
120.00
-
60.00
80.00
-
90.06
74.73
3.33
3.33
9.63
0.13
17.82
17.82
381.64
955.18
6.05
7.28
1.89
124.17
4.37
854.69
27.18
33.27
9.31
414.73
49.05
3.05
1.69
0.79
10.86
2.08
2.08
4.54
0.37
32.62
32.89
31.60
-
18.54
18.54
30.99
1.87
5.26
1.48
14.93
32.67
7.05
0.76
8.00
2.54
76685024.xls.ms_office
COM. S. FESTAS GUARITA E QUIOSQ
53 de 188
5/2/2012
0.76
1.44
3.40
0.38
1.89
1.49
7.78
1.86
15.11
2.19
0.94
10.72
1.33
15.60
4.64
2.04
2.32
10.35
2.19
0.94
10.99
0.95
10.84
4.64
0.83
16.25
4.10
300.00
250.00
-
100.80
3.33
0.17
17.82
76685024.xls.ms_office
COM. S. FESTAS GUARITA E QUIOSQ
#REF!
#REF!
#REF!
Cant-Eq
54 de 188
5/2/2012
T Mat
T Mo
#REF!
P.TEM
T tem
OBS
4.37
20.59
854.69
47.66
33.23
40.55
11.20
10.58
538.91
13.64
33.23
40.55
15.57
31.17
1,393.60
61.30
16.00
50.74
3.84
16.00
54.58
69.00
32.89
363.70
26.51
4.57
20.62
20.16
22.40
-
69.00
53.51
383.86
48.91
4.57
254.74
176.74
91.74
109.74
704.74
489.74
54.61
27.30
13.65
18.20
115.87
63.71
309.35
204.04
105.39
127.94
820.61
553.45
294.74
214.74
47.78
80.44
342.52
295.18
16.79
1.14
17.93
76685024.xls.ms_office
COM. S. FESTAS GUARITA E QUIOSQ
30.13
14.93
22.40
8.52
52.53
23.45
20.20
25.49
3.30
3.30
23.50
28.79
1.44
4.15
5.59
1.49
4.12
4.12
2.24
14.88
14.88
3.73
19.00
19.00
10.72
1.33
17.79
5.58
28.51
6.91
2.34
7.78
2.24
17.00
4.58
24.78
25.00
28.50
25.00
28.50
2.53
2.32
4.80
1.90
8.34
12.39
15.14
12.39
10.87
14.71
19.94
14.29
10.99
0.95
13.02
5.58
24.01
6.53
16.25
4.93
21.18
5.80
24.99
0.72
1.47
6.52
26.46
0.85
-
55 de 188
5/2/2012
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
43.68
202.80
-
76685024.xls.ms_office
COM. S. FESTAS GUARITA E QUIOSQ
#REF!
#REF!
#REF!
120.00
#REF!
#REF!
#REF!
120.00
100.00
600.00
1,200.00
120.00
100.00
600.00
1,200.00
120.00
677.77
1.51
8.46
683.77
6.83
38.22
1,100.00
880.00
440.00
1,100.00
880.00
440.00
99.69
74.86
100.97
21.15
21.15
21.15
120.84
96.01
122.12
400.00
300.00
700.00
6.00
5.32
29.76
-
#REF!
#REF!
#REF!
-
1,292.36
608.40
659.10
330.36
#REF!
1,336.83
1,336.83
#REF!
#REF!
#REF!
4.37
854.69
33.23
40.55
11.20
538.91
33.23
40.55
15.57
1,393.60
56 de 188
5/2/2012
76685024.xls.ms_office
COM. S. FESTAS GUARITA E QUIOSQ
29.93
-
62.55
32.89
26.51
4.57
20.62
20.62
22.40
-
83.17
53.51
48.91
4.57
83.17
83.17
83.92
234.74
389.74
389.74
9.10
54.61
60.33
90.49
93.02
289.35
450.07
480.23
234.74
234.74
-
80.44
60.33
-
315.18
295.07
-
30.13
14.93
22.40
8.52
52.53
23.45
1.44
4.15
5.59
1.49
6.32
2.24
14.88
3.73
21.20
10.72
1.33
17.79
5.58
28.51
6.91
2.34
7.78
2.24
17.00
4.58
24.78
1.69
2.32
4.80
8.34
12.39
15.14
10.03
14.71
19.94
10.99
13.02
24.01
0.85
-
57 de 188
5/2/2012
76685024.xls.ms_office
COM. S. FESTAS GUARITA E QUIOSQ
0.95
5.58
6.53
20.42
5.17
25.59
5.80
24.99
0.72
1.47
6.52
26.46
90.00
120.00
99.69
74.86
60.00
80.00
21.15
21.15
150.00
200.00
120.84
96.01
1,336.83
1,336.83
83.17
58 de 188
5/2/2012
4.37
854.69
33.23
40.55
11.20
538.91
33.23
40.55
15.57
1,393.60
50.74
3.84
54.58
29.93
-
62.55
32.89
31.60
10.86
20.62
20.62
35.53
2.24
83.17
53.51
67.13
13.10
14.93
37.92
8.52
37.92
23.45
8.00
3.30
11.30
76685024.xls.ms_office
COM. S. FESTAS GUARITA E QUIOSQ
1.44
4.15
5.59
2.34
7.78
2.24
17.00
4.58
24.78
10.72
1.33
2.32
17.79
5.58
12.39
28.51
6.91
14.71
10.99
0.95
13.02
5.58
24.01
6.53
16.25
4.93
21.18
300.00
250.00
100.97
21.15
300.00
250.00
122.12
0.85
-
59 de 188
5/2/2012
76685024.xls.ms_office
COM. S. FESTAS GUARITA E QUIOSQ
PLANILHA DE HORAS-HOMEM
PROF
SERV
EQUIP
5.42
3.93
60 de 188
5/2/2012
76685024.xls.ms_office
COM. S. FESTAS GUARITA E QUIOSQ
R$ 12.14
113,131.94
270,986.46
53,469.25
61 de 188
5/2/2012
#REF!
#REF!
#REF!
73954/2
#REF!
#REF!
#REF!
76685024.xls.ms_office
COM. S. FESTAS GUARITA E QUIOSQ
12,547.19
#REF!
#REF!
#REF!
5100
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
5.42
62 de 188
5/2/2012
3.93
76685024.xls.ms_office
COM. S. FESTAS GUARITA E QUIOSQ
63 de 188
5/2/2012
76685024.xls.ms_office
COM. S. FESTAS GUARITA E QUIOSQ
5.42
64 de 188
5/2/2012
3.93
76685024.xls.ms_office
COM. S. FESTAS GUARITA E QUIOSQ
65 de 188
5/2/2012
76685024.xls.ms_office
COM. S. FESTAS GUARITA E QUIOSQ
HA DE HORAS-HOMEM
TIPO
66 de 188
5/2/2012
PROF
TOTAIS
SERV
EQUIP
Prof
Serv
5.42
-
3.93
-
76685024.xls.ms_office
COM. S. FESTAS GUARITA E QUIOSQ
67 de 188
5/2/2012
#REF!
-
#REF!
-
76685024.xls.ms_office
COM. S. FESTAS GUARITA E QUIOSQ
#REF!
#REF!
-
#REF!
#REF!
-
#REF!
#REF!
5.42
#VALUE!
-
3.93
#VALUE!
-
#VALUE!
-
68 de 188
5/2/2012
#VALUE!
-
#VALUE!
-
76685024.xls.ms_office
COM. S. FESTAS GUARITA E QUIOSQ
69 de 188
5/2/2012
76685024.xls.ms_office
COM. S. FESTAS GUARITA E QUIOSQ
70 de 188
5/2/2012
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
5.42
#VALUE!
3.93
#VALUE!
76685024.xls.ms_office
COM. S. FESTAS GUARITA E QUIOSQ
#VALUE!
71 de 188
5/2/2012
#VALUE!
#VALUE!
#VALUE!
#VALUE!
76685024.xls.ms_office
COM. S. FESTAS GUARITA E QUIOSQ
Adm Local
Valor MO
Serv Terc
Aluguis
Materiais
D.Gerais
Fbrica
72 de 188
5/2/2012
76685024.xls.ms_office
COM. S. FESTAS GUARITA E QUIOSQ
#REF!
-
73 de 188
5/2/2012
76685024.xls.ms_office
COM. S. FESTAS GUARITA E QUIOSQ
#REF!
#REF!
-
#REF!
#VALUE!
-
74 de 188
5/2/2012
76685024.xls.ms_office
COM. S. FESTAS GUARITA E QUIOSQ
75 de 188
5/2/2012
76685024.xls.ms_office
COM. S. FESTAS GUARITA E QUIOSQ
#VALUE!
#VALUE!
-
76 de 188
5/2/2012
76685024.xls.ms_office
COM. S. FESTAS GUARITA E QUIOSQ
77 de 188
5/2/2012
#VALUE!
76685024.xls.ms_office
COM. S. FESTAS GUARITA E QUIOSQ
Totais
78 de 188
5/2/2012
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
76685024.xls.ms_office
COM. S. FESTAS GUARITA E QUIOSQ
79 de 188
5/2/2012
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
#REF!
-
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
#REF!
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
#REF!
#REF!
#REF!
76685024.xls.ms_office
COM. S. FESTAS GUARITA E QUIOSQ
80 de 188
5/2/2012
#REF!
#REF!
-
#REF!
#REF!
#REF!
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
#REF!
#REF!
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
#REF!
TRUE
TRUE
TRUE
TRUE
#REF!
TRUE
TRUE
#REF!
#REF!
#REF!
#VALUE!
-
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
#VALUE!
TRUE
76685024.xls.ms_office
COM. S. FESTAS GUARITA E QUIOSQ
81 de 188
5/2/2012
TRUE
TRUE
FALSE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
76685024.xls.ms_office
COM. S. FESTAS GUARITA E QUIOSQ
82 de 188
5/2/2012
TRUE
#VALUE!
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
#VALUE!
#VALUE!
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
#VALUE!
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
76685024.xls.ms_office
COM. S. FESTAS GUARITA E QUIOSQ
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
#VALUE!
83 de 188
5/2/2012
TRUE
#VALUE!
76685024.xls.ms_office
COM. S. FESTAS GUARITA E QUIOSQ
TEM
1
1.1
1.2
1.3
1.4
1.5
1.6
1.7
1.8
2
2.1
2.1.2
2.1.3
2.1.5
2.2
2.2.1
2.2.2
2.2.3
3
3.1
3.2
3.3
3.4
SERVIO
UNID
Servios preliminares
Servios tcnicos (levantamento topogrfico, projetos,especificaes, oramento,
vb
cronograma)
Servios Tcnicos (Administrao local)
ms
Despesas iniciais (cpias, licenas, taxas e impostos).
vb
Controle tecnolgico
vb
Consumos
ms
Limpeza de obra - Retirada de entulhos
ms
Transportes
ms
Equipamentos, ferramentas
ms
Subtotal
Infraestrutura
Trabalhos em terra
Escavao manual de solo at 2 m de profundidade
Reaterro manual de valas com apiloamento
Locao de edificaes
Fundaes e outros servios
Fundaes Profundas - Estacas pr-fabricadas - pm=12 m
Vigas, Baldrames e Alavancas
Contrapiso de concreto - 5+5 - armado com tela Q61 - malha simples
Subtotal
Supraestrutura
Concreto armado viga do beiral
Lajes pr-moldadas
Tratamento de juntas de dilatao
Escada Caracol
m3
m3
m
m
m3
m2
m3
m2
m
p
Subtotal
4
4.1.1
4.1.2
4.1.3
4.1.4
Paredes e Painis
Alvenaria estrutural de bloco cermico e=14cm
Alvenaria de vedao de bloco cermico e=14cm
Fechamento em placa de fibrocimento
Juntas de dilatao - Isopor e = 2,00 cm
m2
m2
m2
m2
Subtotal
5
5.1
5.1.1
84 de 188
5/2/2012
Esquadrias
Esquadrias de aluminio
Janela de correr vidro liso 3 mm 120 x 120
p
76685024.xls.ms_office
HAB.
5.1.3
5.1.7
5.1.8
5.2
5.2.1
5.2.2
5.2.3
5.3
5.3.1
5.3.2
5.3.3
5.4
5.4.1
5.4.2
Maxiar 60x60
Porta entrada 90x210
Porta entrada 80x210
Esquadrias de ao
Porta medidores 385 x 180 - Venezianadas de abrir
Veneziana de ventilao GLP
Alapo telhado 80 x 80
Esquadrias de madeira
Porta entr.Social 80x210 c/ferragem
Portas internas 70x210 c/ferragens
Portas internas 60x210 c/ferragens
Ferragens e vidros
Corrimo escada
Pegamo escada
p
p
p
p
p
p
p
p
p
m
m
Subtotal
85 de 188
5/2/2012
6
6.1
6.1.1
6.1.2
6.1.3
6.1.4
6.1.5
6.2
6.2.1
6.2.2
6.2.3
6.2.4
6.3
6.3.1
6.3.2
6.3.3
Cobertura e protees
Telhados
Impermeabilizao com manta asfltica
Argamassa de proteo mecnica e=3 cm
Camada de brita n 2 p/ isolamento trmico e=5 cm
Estrutura de madeira/alumnio para telhado
Telhas de fibrocimento e=6,00 mm / 8,00 mm beiral
Calhas, Rufos e Algerosas
Algerozas de vedao de junta de dilatao em fachada - corte 10
Algerozas de vedao cobertura - corte 50
Rufos - Corte 40
Calhas - Corte 100
Impermeabilizaes
Vigas de Baldrame
Box de banheiro
Lajes de acesso e medidores
Subtotal
7
7.1
7.1.1
7.1.2
7.1.3
7.2
7.2.1
7.2.2
7.3
7.3.1
7.3.2
7.4
7.4.1
7.4.2
m2
m2
m2
m2
m2
m
m
m
m
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
76685024.xls.ms_office
HAB.
7.5
7.5.1
7.5.2
7.5.3
7.5.4
7.5.5
Pinturas
Pintura PVA forros
Pintura PVA interna 2 demos
Pintura Acrilica interna 2 demos
Pintura externa elastomrica com quartzo
Pintura esquadrias de madeira
m2
m2
m2
m2
m2
Subtotal
8
8.1
8.1.1
8.1.2
8.2
8.2.1
8.3
8.3.1
8.4
8.4.1
8.4.2
8.4.3
Pavimentao
Cermica
Lisa
Rejuntamento
Pedras
Ardsia 40x40 cm
Cimentado
Piso zero
Rodaps, soleiras, peitoris e degraus
Soleira em ardosia 15cm
Peitoris em concreto
Rodap cermico
m2
m2
m2
m2
m
m
m
Subtotal
9
9.1
9.1.1
9.1.2
9.1.3
9.1.4
9.2
9.2.1
9.2.3
9.2.4
9.2.5
9.3
9.3.1
9.4
9.4.1
9.4.2
9.5
9.5.1
9.5.2
9.5.3
9.5.4
9.6
9.6.1
Instalaes
Instalaes eltricas e telefnicas
Prumadas gerais, tubulaes e lajes e alvenarias
Enfiao
Tomadas, Interruptores e disjuntores
Luminrias (partes comuns)
gua fria
Reservatrios Superior 3000 litros
Prumadas com medidores, Distribuio e Barriletes
Registros
Torneiras
Incndio
Extintores com suporte e placas indicativas
Esgoto e pluviais
Colunas, distribuio e redes trreo
Caixas, Calhas, Ralos e coletores gerais
Louas e metais
Vaso Sanitrio com caixa acoplada
Lavatrio com coluna
Tanque plstico
Pia de marmorte
Especiais
Barras de apoio para cadeirantes
bl
bl
bl
bl
bl
bl
bl
bl
bl
bl
bl
bl
bl
bl
bl
un
Subtotal
10
86 de 188
5/2/2012
Complementao de obra
76685024.xls.ms_office
HAB.
10.1
10.2
dia
vb
Subtotal
Total do Oramento
87 de 188
5/2/2012
76685024.xls.ms_office
HAB.
QUANT
88 de 188
5/2/2012
MAT
MO
P.UNIT
P.TEM
1.00
12.00
1.00
1.00
12.00
12.00
12.00
15.00
6,870.83
101,013.91
154,850.00
68,587.52
5,000.00
21,595.28
233.33
537.50
1,006.25
-
154,850.00
68,587.52
5,000.00
21,595.28
7,104.16
537.50
1,006.25
101,013.91
154,850.00
823,050.24
5,000.00
21,595.28
85,249.92
6,450.00
12,075.00
101,013.91
1,209,284.35
1,038.46
675.00
-
0.94
33.23
36.91
0.37
33.23
36.91
1.31
34,508.03
24,914.25
-
4,952.67
519.23
8,732.90
35.33
854.69
20.42
22.97
438.91
5.17
58.30
1,293.60
25.59
288,740.66
671,675.93
223,474.91
1,243,313.78
8,290.00
379.00
101.49
20.88
3,100.00
7.67
6.01
-
109.16
26.89
3,100.00
904,936.40
1,174,900.00
2,079,836.40
27,878.42
6,448.40
-
69.00
32.89
26.51
4.57
20.62
22.40
-
69.00
53.51
48.91
4.57
1,923,610.98
345,053.88
2,268,664.86
1,173.00
250.48
54.61
305.09
357,870.57
76685024.xls.ms_office
HAB.
391.00
391.00
391.00
90.63
118.43
704.74
13.65
90.49
80.44
104.28
208.92
785.18
1,133.41
16.79
20.00
331.81
1.14
44.80
1,465.22
17.93
64.80
36.00
758.00
379.00
309.74
304.74
294.74
80.44
70.38
60.33
390.18
375.12
355.07
14,046.48
284,340.96
134,571.53
75.00
60.00
22.40
75.00
82.40
1,220,296.12
17.37
7.58
2.45
10.13
14.93
9.84
2.88
1.95
22.40
8.52
27.21
10.46
4.40
32.53
23.45
8.00
25.49
20.20
25.49
3.30
3.30
3.30
3.30
11.30
28.79
23.50
28.79
1,730.76
672.37
-
1.44
9.85
18.04
4.15
13.35
9.84
5.59
23.20
27.88
9,674.95
15,598.98
25,273.93
47,104.56
8,027.11
39,077.44
1.49
6.32
6.32
2.24
14.88
14.88
3.73
21.20
21.20
175,700.01
170,174.73
828,441.73
8,027.11
8,027.11
10.72
1.33
17.79
5.58
28.51
6.91
228,852.91
55,467.33
18,242.67
18,242.67
2.34
7.78
2.24
17.00
4.58
24.78
83,551.43
452,053.36
16,702.75
16,702.75
31.54
39.62
11.20
4.48
42.74
44.10
713,875.54
736,591.28
89 de 188
5/2/2012
40,773.48
81,687.72
307,005.38
-
76685024.xls.ms_office
HAB.
6,362.78
34,304.72
4,772.73
18,242.67
4,730.04
1.69
1.69
2.53
2.32
3.60
8.34
8.34
8.34
12.39
6.49
10.03
10.03
10.87
14.71
10.09
63,818.68
344,076.34
51,879.58
268,349.68
47,726.10
4,220,558.70
16,075.80
16,075.80
10.99
0.95
13.02
5.58
24.01
6.53
385,979.96
104,974.97
12.39
7.57
19.96
90 de 188
5/2/2012
1,685.40
13,799.39
5.80
9.52
1.34
0.72
1.47
15.84
6.52
10.99
17.18
18,522.55
237,073.52
746,551.00
391.00
391.00
391.00
391.00
169.08
405.00
79.91
18.75
120.26
288.06
56.84
13.34
289.34
693.06
136.75
32.09
113,131.94
270,986.46
53,469.25
12,547.19
391.00
391.00
391.00
391.00
391.00
1,100.00
154.11
19.65
110.00
542.04
69.10
386.90
1,100.00
696.15
88.75
496.90
430,100.00
272,194.65
34,701.25
194,287.90
677.77
6.00
683.77
267,354.07
391.00
391.00
135.16
44.40
475.40
156.17
610.56
200.57
238,728.96
78,422.87
391.00
391.00
391.00
391.00
99.69
74.86
115.91
100.97
21.15
21.15
10.57
21.15
120.84
96.01
126.48
122.12
47,248.44
37,539.91
49,453.68
47,748.92
12.00
400.00
300.00
700.00
8,400.00
2,156,315.49
76685024.xls.ms_office
HAB.
30.00
1.00
(20.00)
-
1,336.83
15,000.00
1,316.83
15,000.00
39,504.90
15,000.00
54,504.90
R$
15,224,599.53
R$/m2
1,358.92
1.57
RESUMO
Urbanizao
R$
Comunitrio
Habitao
2.4649
58
23.53
3,149,088.72
#REF!
R$
15,224,599.53
TOTAL
#REF!
R$ / UH
#REF!
R$ / M2
R$
1,358.92
CUB / M2
1.57
15,224,599.53
TRUE
2277.76
91 de 188
5/2/2012
76685024.xls.ms_office
HAB.
Resumo
UH
391.00
BL
86.00
1.00
1.00
4,537,752.25
178,975.00
4,537,752.25
178,975.00
QUANTID
DIGITADA
ESPECIAIS
Mat 3
Mo 3
PLANILHA DE BDI
1.00
1.00
SUBTOTAIS - CUSTO
1,929,022.26
845,414.26 3,064,191.30
SUBTOTAIS - VENDA
1,929,022.26
845,414.26 3,064,191.30
Mat 3
Mo 3
1,038.46
675.00
6.05
3.64
0.06
0.94
4,952.67
519.23
8,732.90
8.17%
35.33
-
22.97
24.17
0.87
854.69
20.42
98.10
-
6.09
0.95
-
3.39
20.88
-
2.08
3.78
-
32.89
26.51
4.57
7.57
3,100.00
8,290.00
27,878.42
6,448.40
6,870.83
-
18,000.00
21,595.28
233.33
-
Mat P
1.00
12.00
1.00
1.00
12.00
12.00
12.00
15.00
7.94%
379.00
13.66%
136,850.00
5,000.00
537.50
1,006.25
-
1.00
69.00
-
14.90%
1,173.00
92 de 188
5/2/2012
1.00
250.48
Reajuste
-
4.74
-
FRETE
76685024.xls.ms_office
HAB.
391.00
391.00
391.00
36.00
758.00
379.00
90.63
118.43
704.74
1.89
12.77
11.35
1,133.41
16.79
20.00
46.83
0.16
7.57
309.74
304.74
294.74
11.35
9.93
8.51
75.00
60.00
3.78
(20.00)
-
1.70
0.45
3.78
1.48
17.37
7.58
2.45
29.15
14.93
0.76
0.76
0.76
0.76
8.00
25.49
20.20
25.49
0.76
2.23
1.70
1.44
9.85
18.04
0.38
1.89
1.89
1.49
6.32
6.32
2.19
0.94
10.72
1.33
0.38
1.89
1.49
7.78
1.89
0.76
31.54
39.62
8.02%
1,730.76
672.37
0.98
-
0.17%
47,104.56
8,027.11
39,077.44
8,027.11
8,027.11
18,242.67
18,242.67
16,702.75
16,702.75
93 de 188
5/2/2012
76685024.xls.ms_office
HAB.
6,362.78
34,304.72
4,772.73
18,242.67
4,730.04
27.72%
16,075.80
16,075.80
1,685.40
13,799.39
4.90%
391.00
391.00
391.00
391.00
391.00
391.00
391.00
391.00
1.40
1.40
1.40
2.04
1.02
1.69
1.69
2.53
2.32
3.60
2.19
0.94
10.99
0.95
1.25
12.39
0.11
0.23
2.65
5.80
9.52
1.34
169.08
405.00
79.91
18.75
18.77
44.96
8.87
2.08
154.11
19.65
110.00
89.58
11.42
63.94
1,100.00
-
391.00
677.77
6.00
391.00
391.00
135.16
44.40
78.57
25.81
90.06
74.73
115.80
100.80
3.33
3.33
1.67
3.33
400.00
300.00
391.00
391.00
391.00
391.00
12.00
14.16%
94 de 188
5/2/2012
9.63
0.13
0.11
0.17
-
76685024.xls.ms_office
HAB.
30.00
1.00
0.36%
38,937.59
#REF!
#REF!
(20.00)
-
15,000.00
381.64
-
195.58
193.80
193.80
193.80
6.79
6.79
6.79
188.79
187.01
187.01
193.80
20.34
776.95
6.79
6.79
6.79
194.14
187.01
187.01
193.80
21.39
783.35
21.39
8,053.94
#REF!
38,937.59
6,176.92
Quadro de Cobertura - Padro
193.009
Quadro de cobertura - Cadeirantes
196.843
QUADRO DE REAS
1
95 de 188
5/2/2012
76685024.xls.ms_office
HAB.
DE BDI
1.00
- CUSTO
4,552,658.97
1,530,687.28
4,552,658.97
1,530,687.28
Mo P
Cant-Eq
16,638,701.30
FALSE
16,638,701.30
- VENDA
68,587.52
-
96 de 188
5/2/2012
101,013.91
T Mat
T Mo
T tem
FALSE
P.TEM
6,870.83
101,013.91
154,850.00
68,587.52
5,000.00
21,595.28
233.33
537.50
1,006.25
-
154,850.00
68,587.52
5,000.00
21,595.28
7,104.16
537.50
1,006.25
101,013.91
154,850.00
823,050.24
5,000.00
21,595.28
85,249.92
6,450.00
12,075.00
1,515,208.65
2,623,479.09
27.18
33.27
0.31
0.94
33.23
36.91
0.37
33.23
36.91
1.31
34,508.03
24,914.25
-
414.73
4.30
35.33
854.69
20.42
22.97
438.91
5.17
58.30
1,293.60
25.59
288,740.66
671,675.93
223,474.91
1,243,313.78
1.58
5.06
-
101.49
20.88
3,100.00
7.67
6.01
-
109.16
26.89
3,100.00
904,936.40
1,174,900.00
2,079,836.40
18.54
18.62
-
69.00
32.89
26.51
4.57
20.62
22.40
-
69.00
53.51
48.91
4.57
1,923,610.98
345,053.88
2,268,664.86
47.04
250.48
54.61
305.09
357,870.57
76685024.xls.ms_office
HAB.
11.76
77.72
69.09
90.63
118.43
704.74
13.65
90.49
80.44
104.28
208.92
785.18
284.98
0.98
37.23
1,133.41
16.79
20.00
331.81
1.14
44.80
1,465.22
17.93
64.80
69.09
60.45
51.81
309.74
304.74
294.74
80.44
70.38
60.33
390.18
375.12
355.07
14,046.48
284,340.96
134,571.53
18.62
75.00
60.00
22.40
75.00
82.40
1,220,296.12
8.13
2.43
1.95
18.62
7.05
17.37
7.58
2.45
10.13
14.93
9.84
2.88
1.95
22.40
8.52
27.21
10.46
4.40
32.53
23.45
2.54
2.54
2.54
2.54
8.00
25.49
20.20
25.49
3.30
3.30
3.30
3.30
11.30
28.79
23.50
28.79
3.40
11.13
8.13
1.44
9.85
18.04
4.15
13.35
9.84
5.59
23.20
27.88
9,674.95
15,598.98
25,273.93
1.86
12.99
12.99
1.49
6.32
6.32
2.24
14.88
14.88
3.73
21.20
21.20
175,700.01
170,174.73
828,441.73
15.60
4.64
10.72
1.33
17.79
5.58
28.51
6.91
228,852.91
55,467.33
2.34
7.78
2.24
17.00
4.58
24.78
83,551.43
452,053.36
31.54
39.62
11.20
4.48
42.74
44.10
713,875.54
736,591.28
1.86
15.11
9.31
3.72
97 de 188
5/2/2012
0.85
-
40,773.48
81,687.72
307,005.38
-
76685024.xls.ms_office
HAB.
98 de 188
5/2/2012
6.94
6.94
6.94
10.35
5.47
1.69
1.69
2.53
2.32
3.60
8.34
8.34
8.34
12.39
6.49
10.03
10.03
10.87
14.71
10.09
63,818.68
344,076.34
51,879.58
268,349.68
47,726.10
4,220,558.70
10.84
4.64
10.99
0.95
13.02
5.58
24.01
6.53
385,979.96
104,974.97
6.32
0.61
1.24
13.19
12.39
5.80
9.52
1.34
7.57
0.72
1.47
15.84
19.96
6.52
10.99
17.18
18,522.55
237,073.52
746,551.00
101.49
243.11
47.97
11.26
169.08
405.00
79.91
18.75
120.26
288.06
56.84
13.34
289.34
693.06
136.75
32.09
113,131.94
270,986.46
53,469.25
12,547.19
452.46
57.68
322.96
1,100.00
154.11
19.65
110.00
542.04
69.10
386.90
1,100.00
696.15
88.75
496.90
430,100.00
272,194.65
34,701.25
194,287.90
677.77
6.00
683.77
267,354.07
396.84
130.36
17.82
17.82
8.91
17.82
135.16
44.40
99.69
74.86
115.91
100.97
475.40
156.17
21.15
21.15
10.57
21.15
610.56
200.57
120.84
96.01
126.48
122.12
238,728.96
78,422.87
47,248.44
37,539.91
49,453.68
47,748.92
400.00
300.00
700.00
8,400.00
2,156,315.49
76685024.xls.ms_office
HAB.
955.18
-
Estudo
181.585
179.588
179.588
179.588
184.155
21.387
925.891
(20.00)
-
1,336.83
15,000.00
1,316.83
15,000.00
39,504.90
15,000.00
54,504.90
R$
16,638,794.27
R$/m2
1,358.92
1.57
FALSE
190.333
179.588
179.588
179.588
184.155
21.387
934.639
16,638,794.27
TRUE
99 de 188
5/2/2012
76685024.xls.ms_office
HAB.
OBS
Sinapi
Codigo
PLANILHA DE HORAS-HOMEM
PROF
SERV
FALSE
R$ 22.09
R$ 32.42
R$ 5.35
6430
72921
76992
R$ 65.00
74122
R$ 34.74
73907/10
R$ 1,329.69
R$ 19.10
74112
741121
R$ 45.99
74110
R$ 8.69
68328
TRUE
TRUE
1.4400
100 de 188
5/2/2012
76685024.xls.ms_office
HAB.
0.3600
1.8900
1.68
6.93
0.03
R$ 207.17
40678
R$ 71.87
74073/2
R$ 75.07
R$ 36.98
74072
74072
R$ 45.93
R$ 9.76
R$ 5.61
R$ 30.06
R$ 20.65
73753/1
73635
74164/2
73931/2
74088/1
R$ 30.59
R$ 35.49
72109
72105
R$ 6.31
R$ 48.56
R$ 19.31
72075
73762/2
6225
R$ 18.39
R$ 21.26
5983
74001/1
R$ 28.97
5999
R$ 25.50
R$ 25.50
41602
41602
1.68
1.47
1.26
TRUE
0.05
112.18
TRUE
101 de 188
5/2/2012
76685024.xls.ms_office
HAB.
R$ 6.54
R$ 12.14
R$ 14.73
R$ 15.50
73750/1
73954/2
73954
73924/1
R$ 34.68
73946/1
R$ 30.25
73921/2
R$ 13.22
74159/1
R$ 8.39
73985/1
R$ 116.02
R$ 157.00
R$ 172.15
R$ 120.00
6021
73947
6052
6031
TRUE
TRUE
591.73
75.44
422.37
581.20
518.98
170.48
102.71
81.61
107.51
103.80
TRUE
102 de 188
5/2/2012
76685024.xls.ms_office
HAB.
TRUE
FALSE
103 de 188
5/2/2012
76685024.xls.ms_office
HAB.
PLANILHA DE HORAS-HOMEM
EQUIP
TIPO
104 de 188
5/2/2012
PROF
TOTAIS
SERV
EQUIP
Prof
Serv
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
76685024.xls.ms_office
HAB.
5.61
105 de 188
5/2/2012
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
76685024.xls.ms_office
HAB.
106 de 188
5/2/2012
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
76685024.xls.ms_office
HAB.
107 de 188
5/2/2012
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
76685024.xls.ms_office
HAB.
Adm Local
Valor MO
Serv Terc
Aluguis
Materiais
D.Gerais
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
108 de 188
5/2/2012
76685024.xls.ms_office
HAB.
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
109 de 188
5/2/2012
76685024.xls.ms_office
HAB.
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
110 de 188
5/2/2012
76685024.xls.ms_office
HAB.
#REF!
#REF!
#REF!
111 de 188
5/2/2012
#REF!
#REF!
#REF!
76685024.xls.ms_office
HAB.
Fbrica
112 de 188
5/2/2012
Totais
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
76685024.xls.ms_office
HAB.
113 de 188
5/2/2012
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
76685024.xls.ms_office
HAB.
114 de 188
5/2/2012
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
76685024.xls.ms_office
HAB.
115 de 188
5/2/2012
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
76685024.xls.ms_office
HAB.
Comp loco
116 de 188
R$ 1,193.62
8.00
6.00
2.00
16.00
R$ 19,098.00
DISCRIMINAO
Administrao Local
Eng Residente
Eng Supervisor (Gerente)
Eng Seg do Trab (3 hs / dia)
Mdico Trab (3 Horas dirias)
Mestre
Encarregados de Equipe
Tcnicos de Edificao
Estagirio Engenharia
Adminstrativo
Auxiliar Adminstrativo - RH
Estagirio de RH
Tcnico de Segurana
Almoxarife
Auxiliar de Almoxarife
Hidraulico
Eletrecista
Limpeza Permanente
Portaria
Vigilncia de sexta a segunda 24 H
Topgrafo
15
100
88.78
139.91
0
UNID
ms
ms
ms
ms
ms
ms
ms
ms
ms
ms
ms
ms
ms
ms
ms
ms
ms
ms
ms
dias
meses
pessoas
%
%
pessoas
QUANT
P.UNIT
15.00
3.75
15.00
56.00
15.00
14.00
15.00
14.00
15.00
15.00
14.00
15.00
15.00
39.00
15.00
15.00
20.00
8,000.00
15,000.00
5,663.40
5,663.40
6,757.19
2,831.70
2,265.36
1,887.80
2,019.95
2,019.95
800.00
2,894.75
2,894.75
1,715.33
2,433.14
2,998.40
1,715.33
1,715.33
8,000.00
900.00
15.00
14.00
15.00
14.00
14.00
14.00
15.00
15.00
15.00
1,348.23
1.00
18.75
15.00
15.00
15.00
15.00
1,000.00
700.00
150.00
300.00
100.00
100.00
100.00
2,200.00
2,400.00
1,000.00
2.67
18,000.00
1,000.00
700.00
500.00
500.00
645.00
430.00
Sub-total
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
2.13
2.14
2.15
2.16
2.17
2.18
3
3.1
3.2
3.3
3.4
3.5
3.6
ms
ms
ms
ms
ms
ms
Pgina 117
15.00
15.00
15.00
15.00
15.00
15.00
3.7
3.8
3.9
3.10
3.11
3.12
3.13
3.14
3.15
3.16
3.17
3.18
3.19
3.20
3.21
3.22
3.23
3.24
3.25
4
4.1
4.2
4.3
4.4
5
5.1
5.2
5.3
5.4
5.5
5.6
5.7
5.8
5.9
5.10
5.11
5.12
5.13
5.14
Mquinas e Equipamentos
Grua Torque
Retro-escavadeira
Dumper
Caminho Munck
Betoneiras 320 l com carregador
Serra Circular
Torre de guincho
Elevador de obra
Andaimes auxiliares
Vibradores e mangotes
Furadeira de impacto
Compactador
Equipamentos leves diversos
Ferramentas de rpido consumo
Sub-total
TOTAL
Pgina 118
ms
m2
ms
ms
ms
un
un
vb
vb
vb
vb
m
m
m2
m
m2
m2
vb
vb
15.00
200.00
15.00
15.00
15.00
4.00
6.25
6.00
1.00
1.00
100.00
100.00
1,000.00
75.00
275.00
1.00
1.00
100.00
83.33
125.00
160.00
600.00
154.72
530.00
319.50
8,000.00
6,000.00
182.38
122.75
7.15
64.27
37.05
21.18
3,000.00
vb
vb
vb
m2
8.00
1.00
1.00
275.00
300.00
4,500.00
3,500.00
47.27
ms
ms
ms
ms
ms
ms
ms
ms
ms
ms
ms
ms
vb
vb
15.00
15.00
15.00
8.00
11.00
11.00
8.00
15.00
11.00
12.00
15.00
15.00
1.00
1.00
3,000.00
9,600.00
1,000.00
15,600.00
960.00
440.00
16,000.00
1,200.00
5,400.00
540.00
330.00
340.00
5,000.00
5,000.00
OBS CRITRIOS E
P. ITEM
120,000.00
56,250.00
101,357.87
158,575.20
33,980.40
26,429.20
30,299.19
11,200.00
43,421.29
43,421.29
24,014.68
36,497.03
44,976.06
66,898.03
25,730.01
120,000.00
18,000.00
961,050.25
9,800.00
2,250.00
1,400.00
1,400.00
1,400.00
33,000.00
36,000.00
3,595.28
18,000.00
9,675.00
6,450.00
122,970.28
Pgina 119
20,000.00
1,250.00
1,875.00
2,400.00
2,400.00
3,312.50
1,917.00
8,000.00
6,000.00
2,778.98
5,824.86
3,000.00
58,758.34
2,400.00
4,500.00
3,500.00
12,999.78
23,399.78
124,800.00
10,560.00
4,840.00
128,000.00
59,400.00
6,480.00
4,950.00
5,000.00
5,000.00
349,030.00
1,515,208.65
Pgina 120
Fechamento
Prazo da obra =
Efetivo mdio =
Leis sociais mensalistas =
Leis sociais horistas =
Alojados no canteiro =
3
4
5
6
7
CUSTOS DIRETOS - CD
Materiais de Terceiros
Mo de obra de Terceiros
Materiais Prprios e Despesas da Adm Local
Mo de obra Prpria e Adm local
Canteiro de obra e equipamentos
Soma do Custo Direto
1
2
3
4
5
6
7
8
9
10
11
12
13
CUSTOS INDIRETOS - CI
Previso de inflao sobre materiais prprios
Previso de inflao sobre materiais de terceiros
Previso de dissdio sobre mo de obra prpria
Previso de ps-obra
Custo financeiro das retenes (5% da venda)
Valor do terreno
Despesas com cartrios
Despesas com publicidade
Despesas com imobilirias
Seguros de Responsabilidade Civil e Riscos de Eng
Trabalho tcnico social
Despesa de financiamento CEF
Projeto final ( as-built ) - verba
15
100
88.78
129.314
0
PART
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
NDICE
0.00%
0.00%
0.00%
0.50%
0.00%
100.00%
3.00%
0.00%
0.00%
0.13%
2.00%
1.50%
0.00%
1
2
3
4
5
6
7
meses
pessoas
%
%
pessoas
BASE
3,420,915.87
#REF!
#REF!
#REF!
700,000.00
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
NDICE
5.00%
8.0000%
0.69%
0.31%
0.00%
0.00%
0.00%
BASE
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
6
7
8
9
10
11
12
CUSTOS INDIRETOS - CI
Valor do terreno
Despesas com cartrios
Despesas com publicidade
Despesas com imobilirias
Seguros de Responsabilidade Civil e Riscos de Eng
Trabalho tcnico social
Despesa de financiamento CEF
Pgina 121
100.00%
0.50%
0.00%
0.00%
0.26%
0.50%
0.00%
0.00%
582,000.00
#REF!
#REF!
#REF!
#REF!
#REF!
114,400.00
#REF!
Fechamento
4
5
2.00
0.40%
Pgina 122
8,000.00
#REF!
#REF!
Fechamento
VALOR
#REF!
2,067,748.15
3,420,915.87
4,617,274.63
1,530,717.20
URBANIZAO
1,632,471.55
948,009.91
COMUNITRIO
#REF!
HABITAO
4,537,752.25
178,975.00
ESPECIAIS
Mat 3
Mo 3
#REF!
1,126,984.91
CUSTO
#REF!
R$ / UH
#REF!
51,785.38
95,346.90
356,691.95
2.08
32.62
1,929,022.26
845,414.26
3,064,191.30
Mat 3
1,980,807.64
Mo 3
940,763.24
Mat P
3,420,915.87
CUB / M2
#REF!
VALOR
#REF!
#REF!
#REF!
700,000.00
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
-
1,750.00
0,5% sobre venda - Informao Baslio
Santana VGV
RE
SGTO
5,850,000.00
7,567.00
7,586.00
#REF!
VALOR
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
R$ / MS
#REF!
R$ / MS
#REF!
MP 460 de 30 de Maro de 2009
MP 460 de 30 de Maro de 2009
Indices p/ 0 - 3 sm
Indices p/ associatuivos
0.69%
4.73%
0.31%
1.32%
#REF!
CUSTO
#REF!
R$ / UH
#REF!
582,000.00
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
CUB / M2
#REF!
14.79%
1,455.00
0,5% sobre venda
Santana VGV
RE
SGTO
5,850,000.00
7,567.00
7,586.00
R$ / UH
#REF!
Pgina 123
0.69%
4.73%
Fechamento
0.31%
#REF!
#REF!
#REF!
CUSTO
#REF!
R$ / UH
#REF!
#REF!
#REF!
#REF!
Pgina 124
CUB / M2
#REF!
1.32%
Fechamento
64,597.12
18.54
29.93
4,552,658.97
1,530,687.28
Mo P
4,617,274.63
Cant-Eq
1,530,717.20
3,148,902.83
8,053.46
#REF!
16,638,701.30
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
42,554.22
#REF!
#REF!
#REF!
14530321.54
-
2,108,379.76
#REF!
1,412,542.35
Habitao
BDI
173330.6441
#REF!
0.129%
0.130%
Indices p/ associatuivos
antigo
(Alquota 15%) + (10% sobre alicota para LP > 20.000,00 / ms) x ( 8% - percentual de presuno do lucro sobre receita bruta - construo civil)
1.20%
0.129%
0.130%
antigo
Pgina 125
Fechamento
(Alquota 15%) + (10% sobre alicota para LP > 20.000,00 / ms) x ( 8% - percentual de presuno do lucro sobre receita bruta - construo civil)
Pgina 126
Fechamento
13.83%
0.43%
85.74%
a LP > 20.000,00 / ms) x ( 8% - percentual de presuno do lucro sobre receita bruta - construo civil)
Pgina 127
Fechamento
a LP > 20.000,00 / ms) x ( 8% - percentual de presuno do lucro sobre receita bruta - construo civil)
Pgina 128
Instalaes hidrosanitrias
100%
Adaptador pvc classe 15 25 mm x 3/4
0.15
Adesivo para tubo de PVC - Frasco de 850 g
23.25
Anel de Borracha 100 mm
1.00
Anel de Borracha 50 mm
0.55
Anel de vedao de cera
5.15
Assento plstico para bcia
14.90
Bucha de Reduo 32 mm x 25 mm
0.10
Bucha de Reduo 40 mm x 32 mm
0.17
Caixa de Gordura 250 mm x 250 mm
31.60
Tubo pvc classe 15 25 mm
1.13
Tubo pvc classe 15 32 mm
1.79
Tubo pvc classe 15 40 mm
2.56
Tubo pvc classe 8 100 mm
5.72
Tubo pvc classe 8 40 mm
1.67
Tubo pvc classe 8 50 mm
3.05
Tubo pvc classe 8 75 mm
3.82
Engate flexivel de pvc p/a entrada de agua
1.58
Fita de vedao
0.15
Joelho pvc classe 15 25 mm x 45
0.20
Joelho pvc classe 15 25 mm x 90
0.23
Joelho pvc classe 15 40 mm x 45
0.55
Joelho pvc classe 8 100mm x 90
2.63
Joelho pvc classe 8 40mm x 45
0.46
Joelho pvc classe 8 40mm x 90
0.49
Joelho pvc classe 8 50mm x 45
1.00
Joelho pvc classe 8 50mm x 90
0.95
Juno pvc classe 8 100 mm x 50 mm
5.02
Juno pvc classe 8 50 mm x 50 mm
Lavatrio sem coluna
62.63
Luva mista 25 mm x 3/4
1.57
Luva mista azul 25 mm x 1/2
1.33
Luva pvc classe 15 40 mm
0.98
Luva pvc classe 8 100 mm
1.47
Luva pvc classe 8 50 mm
0.76
Parafuso S-10 WCL para vaso sanitrio (conjunto de parafusos 4.48
e buchas)
Parafuso S-8 WCL para lavatrio (conjunto de parafusos e buchas)
2.92
Pia de marmorite cinza claro 1,00 x 0,50 m cuba central
95.00
Plug Tampo 1/2
0.29
Prolongador pvc classe 8 150 mm
1.59
Prolongador pvc classe 8 250 mm
6.04
Ralo Sifonado 150 mm x 150 mm
12.80
Registro gaveta completo 3/4
11.287
Registro presso completo 3/4
8.36
Sifo para tanque
5.80
Sifo sanfonado universal 1" 1 1/2" para pia
5.80
Soluo preparadora frasco 1L
23.1
Tanque de PVC 15L - 49,00x43,00x28,00 cm
110.00
Tee pvc classe 15 25 mm
0.32
Tee pvc classe 15 40 mm x 25 mm
0.78
Tee pvc classe 8 100 mm
3.67
Tee pvc classe 8 50 mm
0.92
40.00
35.00
35.00
1.80
75.156
1.25
2.98
1.56
1.52
2.18
2.03
5.74
12.06
32.06
Instalaes eltricas
100%
Base
Abraadeira sobnial tipo D 1" c chaveta
0.23
0.23
Abraadeira tipo D 1" com presilha
0.38
0.38
Arruela 3"
2.60
2.6
Arruela de alumnio 1'
0.48
0.48
Arruela de alumnio 1.1/2
0.65
0.65
Barra de cobre retangular 5/8" x 3/16" x 3,00 m
110.00
110
Barramento 20 x 5 mm( 1" x 3/16 )
124.00
124
Base de ao galvanizado para para-raio 1.1/2"
36.00
36
Base Unipolar para fusvel NH 50 A
15.00
15
Bucha 3"
3.27
3.27
Bucha de alumnio 1"
0.54
0.54
Bucha de alumnio 1.1/2
1.10
1.1
Bucha m10
0.40
0.3968
cabo #25mm 1 KV sete pernas
7.21
7.21
Caixa de inspeo de PVC 25 x 30cm para aterramento com tampa
43.00
de ferro fundido
43
Caixa de Pvc 2x4
0.40
0.4
Caixa octogonal pvc
0.60
0.6
Caixa pvc 4 x 4 - Telefonia
0.75
0.75
caixa pvc 4x2
0.40
0.4
caixa pvc 4x4
0.76
0.76
Captor Franklin
64.00
64
Cavalete Metlico trifsico
23.37
23.37
CED 900x600x200
200.54
200.544
Chapa resinada Plastificada2200x110mm
64.00
64
Conector tipo chips
1.80
1.8
Conector tipo GDDU 3/4
3.00
3
Contraventamento (contraventagem) p/ mastro 1.1/2" com cabos
97.00
de ao,abraadeiras,suporte,ganchos
97
olhal,grampos,parafu
Cordoalha 5/16" - 7 fios com alma de ao
4.00
4
CP2 ( caixa metlica de proteo)
15.00
15
Curva de PVC 1.1/2
1.45
1.45
Curva de pvc 3"
7.00
7
Curva de PVC eletroduto 1" curta 90
1.35
1.35
Disjuntor Monofsico 16A
2.81
2.81
Disjuntor Monofsico 20A
2.81
2.81
Disjuntor Monofsico 32A
2.81
2.81
Disjuntor Monofsico 40A
4.50
4.5
Disjuntor Trifsico 3x 70A 22KA
142.00
142
DPS 40KA
68.40
68.4
Eletroduto 3"
6.00
6
Eletroduto corrugado 1 - 25 mm
2.00
2
Eletroduto corrugado 3/4 - 20 mm
1.60
1.6
Eletroduto 1"
2.00
2
Eletroduto PVC 1"
4.00
4
Eletroduto1. 1/2 PVC
5.00
5
Espelho cego 4x2
0.73
0.73
Espelho cego 4x4
1.47
1.47
Espelho cego com furo 4x2
0.73
0.73
Fio #10mm Classe 2 sete pernas
2.80
2.8
Fio #16mm Classe 2 sete pernas
4.60
4.6
Fio 1,5 mm
0.33
0.3338
Fio FI - 60 - Telefonia
0.36
0.36
0.33
0.33
0.33
3.35
3.35
3.35
3.35
3.35
0.5172
0.5172
0.5172
1.265
1.265
1.265
8.5
3.4
3.4
3.8
3.4
3.4
2.9
12.5
14.9
3.86
1.99
3.33
6.2
1
35
0.32
0.8
6.5
118
3.5
0.337
0.049
2.5
35
4.9
1.29
1.5
1.65
3
3.09
2.26
6
0.3338
0.3338
0.3338
1.95
1.95
1.95
1.95
1.95
0.5172
0.5172
0.5172
1.265
1.265
1.265
8.5
3.4
3.4
3.8
3.4
3.4
2.9
12.5
14.9
3.86
1.99
3.33
6.2
1
35
0.32
0.8
6.5
118
3.5
0.337
0.049
2.5
35
4.9
1.29
1.5
1.65
3
3.09
2.26
6
Metropolitana - POA
PREOS DOS INSUMOS Em ___/___/_____
Descrio
Profissional Mdia
Servente Mdia
Alimentao e transp
Prego bitolas variadas
Guia de cedrinho 2,5 x 15 x 5,50 m
Pontalete de cedrinho 7,5 x 7,5 x 5,50 m
Sarrafo de cedrinho 2,5 x 5 x 5,50 m
Madeira de cedrinho
Chapa compensado resinado 12 mm
Estaca PM seo 16x16 cm
Estaca PM seo 18x18 cm
Estaca PM seo 20x20 cm
Estaca PM seo 23x23 cm
Arame recozido 18
Ao CA 60 5,0 mm
Ao CA 50 6,3 mm
Ao CA 50 8 mm
Ao CA 50 10 mm
Ao CA 50 12,5 mm
Ao CA 50 16 mm
Mo de obra corte e dobra
Concreto usinado fck 15 Mpa
Concreto usinado fck 25 Mpa
Concreto usinado fck 25 Mpa com pedrisco
Concreto usinado fck 30 Mpa
Concreto usinado fck 40 Mpa
Bomba
Brita 0
Brita 2
Areia mdia
Laje pr-fabricada piso zero
Escada pr-fabricada
Emulso desmoldante
Bloco 14X19X29 cm
Bloco 14X19x14 cm
Bloco 14X19X44 cm
Bloco 14X19X4 cm
Bloco 14X19X9 cm
Bloco canaleta14X19X30 cm
Bloco caixa de luz 14X19X29 cm
Bloco 14X19X24 cm - especial 24
Bloco 14X19X19 cm - especial 19
Bloco meia canaleta14X19X15 cm
Arg para assentamento de blocos - 4 Mpa
Trelia TG 8L
Telha de fibrocimento ondulada 6 mm 3,05 x 1,10 m
Telha de fibrocimento ondulada 8 mm 3,05 x 1,10 m
Cumeeira ondula fibrocimento 6 mm - Par 6,00x1,10
Parafuso 5/16" x 110 mm com arruela
Preo anterior
4.22
3.54
1.89
11.00
6.50
9.35
2.08
1,650.00
10.80
33.00
35.00
40.00
45.00
8.50
3.24
4.25
3.95
3.56
3.40
3.40
0.42
240.23
264.25
272.50
279.16
302.65
30.00
47.60
47.60
44.20
98.10
2,390.00
2.95
1.61
0.93
2.26
1.12
1.12
0.81
2.32
1.57
1.57
2.15
0.25
2.75
9.75
13.62
17.14
0.60
Preo atualizado
Unid
Hh
Hh
Hh
kg
m
m
m
m3
m2
m
m
m
m
kg
kg
kg
kg
kg
kg
kg
kg
m3
m3
m3
m3
m3
m3
m3
m3
m3
m2
p
L
p
p
p
p
p
p
p
p
p
p
kg
m
m2
m2
m
p
9.00
3.60
0.37
560.00
0.37
2.95
8.50
0.27
1.90
1.50
10.80
16.86
4.50
4.50
2.25
9.80
2.50
6.50
2.83
23.42
10.11
6.12
7.86
8.40
10.36
1.00
9.76
12.45
8.50
1.53
185.00
6.00
14.00
22.00
45.00
0.33
9.09
1.81
5.64
14.43
13.85
1.57
1.10
2.67
1.12
1.12
1.22
3.48
2.36
2.36
3.22
1.79
1.26
3.05
1.28
kg
kg
kg
ms
kg
L
m2
kg
kg
p
L
m2
m
m
m
kg
L
L
L
L
L
L
L
L
L
fl
L
L
m2
m
Hm
m2
m
m2
m3
kg
m2
L
L
m2
m2
p
p
p
p
p
p
p
p
p
p
p
p
p
p
Bloco 14X19X9 cm
Bloco canaleta14X19X30 cm
Bloco caixa de luz 14X19X29 cm
Bloco 14X19X24 cm - especial 24
Bloco 14X19X19 cm - especial 19
Bloco meia canaleta14X19X15 cm
Arg para assentamento de blocos - 6 Mpa
Arg para assentamento de blocos - 10 Mpa
Arg para assentamento de blocos - 12 Mpa
Chapa comp OSB 1,22 x 2,20 x 8,00 mm
Lajes de vigota e tavela
Bloco de contreto intertravado - Pav's
Soleira de ardsia e=1,5 cm
Peitoril de ardsia e=2,0 cm
Degrau de ardsia e=5,0 cm
Espelho de ardsia e=1,5 cm
Rodap ardsia h=5 a 7 cm
Sika 1 - Aditivo Impermeabilizante
Sika Top 100 - Revest. Imperm. semi-flexvel
Tela de poliester
Tela metlica Q61
Tela metlica Q92
Tijolo macio refratrio 6 x 9 x 19 cm
Pedra grs 45 x 90 x 4 cm
Tarefa para alvenaria
Extintor AP 10 litros
Extintor PQS-ABC 4 kg
Mouro de concreto 10x10x290
Lona preta 200 micras
Tijolo de 6 furos 9 x 14 x 19 cm - (catarina)
Tijolo macio comun 6 x 9 x 19 cm
Tarefa para reboco externo
Tarefa para reboco interno
Tarefa para cermica e azulejos
Tarefa para esquadrias
Soleira de concreto
Peitoril de concreto
Areia suja
Sicaflex cartucho c/310ml
Forro de PVC 100 x 8 mm
LOCAES
Locao de retro com operador
Caminho caamba cap. 8 m3 p/ remoo de entulhos
Caminho caamba cap. 12 m3 p/ remoo de entulhos
Caminho Munck cap. 20 t p/ movimentao
Caminho Munck cap. 45 t p/ movimentao
Placa compactadora de solo CR3 60x80 cm
Guindaste MB 30
Guindaste MB 60
-
1.28
1.39
3.97
2.69
2.69
3.67
0.29
0.31
0.33
9.70
19.50
25.00
3.93
5.44
17.23
5.88
2.18
2.71
2.30
1.82
4.18
4.13
7.20
5.60
8.00
112.37
143.01
42.00
0.87
0.40
0.34
5.80
3.68
4.77
6.81
11.72
19.50
35.00
38.64
11.20
90.00
80.00
80.00
100.00
130.00
11.36
15.91
23.86
-
p
p
p
p
p
p
kg
kg
kg
m2
m2
m2
m
m
m
m
m
l
kg
m2
kg
kg
p
p
m2
p
p
p
m2
p
p
m2
m2
m2
Unid
m
m
m3
ml
m2
H
carga
carga
H
H
H
H
H
-
Comparativo lajes
OBRA:
Sapucaia do Sul
PREOS DOS INSUMOS EM 19 / 12 / 2007
Descrio
Preo
Profissional Mdia
3.05
Servente Mdia
2.07
Alimentao e transp
0.19
Prego bitolas variadas
4.00
Guia de cedrinho 2,5 x 15 cm
3.76
Pontalete de cedrinho 7,5 x 7,5 cm
6.10
Sarrafo de cedrinho 2,5 x 5 cm
1.37
Madeira de cedrinho
1,100.00
Chapa compensado resinado 12 mm
10.50
Estaca PM seo 16x16 cm
20.50
Estaca PM seo 18x18 cm
22.00
Estaca PM seo 20x20 cm
25.10
Estaca PM seo 23x23 cm
27.40
Arame recozido 18
4.23
Ao CA 60 5,0 mm
3.14
Ao CA 50 6,3 mm
3.70
Ao CA 50 8 mm
3.00
Ao CA 50 10 mm
2.57
Ao CA 50 12,5 mm
2.47
Ao CA 50 16 mm
2.55
Mo de obra corte e dobra
0.32
Concreto usinado fck 15 Mpa
181.00
Concreto usinado fck 25 Mpa
197.40
Concreto usinado fck 25 Mpa com pedrisco
203.84
Bomba
20.00
Brita 0
23.00
Brita 2
29.00
Areia mdia
35.50
Laje pr-fabricada piso zero
63.50
Escada pr-fabricada
1,300.00
Emulso desmoldante
4.70
Bloco 14X19X29 cm
0.93
Bloco 14X19x14 cm
0.65
Bloco 14X19X44 cm
1.58
Bloco 14X19X4 cm
0.55
Bloco 14X19X9 cm
0.55
Bloco canaleta14X19X30 cm
1.30
Bloco instalaes 14X19X29 cm
1.24
Bloco 14X19X24 cm - especial 24
0.78
Bloco 14X19X19 cm - especial 19
0.78
Bloco meia canaleta14X19X15 cm
0.56
Argamassa ensacada para assentamento de blocos 0.14
Trelia TG 8L
2.70
Telha de fibrocimento ondulada 6 mm 2,44 x 1,10 m 5.86
Cumeeira ondula fibrocimento 6 mm
16.72
Parafuso 5/16" x 110 mm com arruela
0.30
Massa de vedao para telha foco
5.40
Tinta imperm a base betume
2.50
Argamassa ensacada para chapisco
0.275
Locao de Jahu (balancin + 2 vigas + cabos)
700.00
Argamassa ensacada para reboco
0.197
Aditivo aglutinante para argamassa
5.00
Azulejo 37x37 comercial
5.95
Argamassa colante
0.25
Rejunte pronto
1.18
Parafuso 4,2x38mm e bucha S6
0.10
Imunizante para madeira
9.40
Forro de PVC 200 x 8 mm
10.50
Emenda forro PVC 8 mm
2.75
Juno forro PVC 8 mm
2.75
Rodaforro PVC 8 mm
1.76
Grampos para forro PVC 8 mm
4.50
Massa batida textura
2.50
Selador acrlico pigmentado
1.92
Tinta latx acrlico
7.50
Tinta acrlica elastomrica com quartzo
7.50
Diluente para esmalte ou verniz
5.50
Tinta fundo branco nivelador para madeira
10.55
Lixa para madeira/ferro
0.28
Tinta esmalte sinttico brilhante - verniz
13.54
Tinta esmalte sinttico brilhante
15.20
Cermica 37x37 comercial
5.95
Escora de eucalipto dim min 10 cm
5.25
Locao de guindaste MD 25
130.00
Acabamento polido em superfcie - empreiteiro
5.00
138 de 188
Unid
Hh
Hh
Hh
kg
m
m
m
m3
m2
m
m
m
m
kg
kg
kg
kg
kg
kg
kg
kg
m3
m3
m3
m3
m3
m3
m3
m2
p
L
p
p
p
p
p
p
p
p
p
p
kg
m
m2
m
p
kg
kg
kg
ms
kg
L
m2
kg
kg
p
L
m2
m
m
m
kg
L
L
L
L
L
L
fl
L
L
m2
m
Hm
m2
L.S.
Previso de dissdio 2008
150.00%
5.00%
caf+alm+janta
onibus para interior
transp interno dirio
0.19
0.19
Comparativo lajes
139 de 188
7.90
10.00
30.00
m
m2
m3
TEM
SERVIO
UNID
QUANT
MAT
1
1.1
1.2
1.3
1.4
1.5
1.6
1.7
Servios preliminares
Servios tcnicos (levantamento topogrfico, projetos, especificaes,
vb
oramento,
1.00
########
cronograma)
Servios Tcnicos (Engenheiros, mestre)
ms
18.00
2,102.52
Despesas iniciais (cpias, licenas, taxas e impostos).
vb
1.00
5,000.00
Mquinas e ferramentas (betoneira, vibrador, serra,bomba,ms
carrinho, guincho,
18.00 guindastes).
19,390.56
Consumos
ms
18.00
4,600.00
Limpeza da Obra
vb
1.00
6,450.00
Transportes
ms
18.00
537.50
Subtotal
2
2.1
Infraestrutura
Trabalhos em terra
Limpeza do terreno
Escavao
Reaterro
Aterro interno e apiloamento
Locao da Obra
Fundaes e outros servios
Fundaes Profundas
Vigas, Baldrames e Alavancas
Laje pr-moldada vigota e tavela para o trreo
2.2
m2
m3
m3
m3
m
5,980.00
820.18
547.63
1,559.40
m
m3
m2
8,050.00
272.55
3,675.86
35.33
47.66
m3
m2
p
46.00
19,482.06
92.00
1,184.00
51.34
2,457.20
m2
38,077.93
62.55
m2
m2
m2
m2
m2
m2
m2
552.00
552.00
552.00
110.40
496.80
110.40
45.54
120.90
120.90
138.28
273.31
146.02
141.61
167.68
p
m2
m2
m
m
23.00
28.98
736.00
401.12
117.34
366.67
290.00
65.00
12.50
Subtotal
3
3.1
3.1
3.2
Supraestrutura
Concreto armado viga do beiral
Lajes pr-moldadas
Escada pr-moldada
Subtotal
4
4.1
4.2
4.3
4.4
140 de 187
5/2/2012
Paredes e Painis
Alvenarias
Bloco estrutural cermico
Esquadrias metlicas - aluminio
Jan.DormCas.c/vidro
Jan.DormSolt.c/vidro
Jan.Estar c/vidro
Jan. Banho c/vidro
Jan.coz.serv. c/vidro
Jan. Escada c/vidro
Portas Bloco
Esquadrias metlicas - ferro
Alapo telhado
Porta medidores
Janela venez. Cob.
Corrimo escada
Pegamo escada
Esquadrias de madeira
76685024.xls.ms_office
HABITAO - ANTIGO
m2
m2
m2
p
772.80
1,352.40
579.60
1,840.00
110.77
124.48
145.22
considerado nas portas
m2
m2
m2
3,676.88
3,676.88
3,676.88
18.04
7.58
2.62
m2
m2
960.94
916.32
1.44
9.85
m2
m2
m2
52,120.81
3,107.76
49,013.05
1.49
6.32
6.32
m2
m2
3,107.76
3,107.76
10.72
1.33
m2
m2
21,932.62
21,932.62
2.34
7.78
m2
m2
962.74
962.74
31.54
39.62
m2
m2
m2
m2
m2
m2
m2
m2
16,167.43
39,187.45
9,825.60
21,932.62
178.71
-
1.79
1.79
2.53
2.32
4.80
3.60
-
m2
m2
2,927.81
2,927.81
10.99
0.95
m2
1,386.26
12.39
m2
12,419.40
m
m
m
388.70
1,932.00
1,416.80
Subtotal
5
5.1
5.2
6
6.1
6.2
6.3
6.4
6.5
Cobertura e protees
Telhados
Impermeabilizao com manta asfltica
Argamassa de proteo mecnica e=3 cm
Camada de brita n 2 p/ isolamento trmico e=5 cm
Impermeabilizaes
Vigas de Baldrame
Box de banheiro
Subtotal
Revestimentos, elementos de corativos e pintura
Revestimento interno
Chapisco
Emboso
Reboco massa nica
Azulejos e forros
Azulejo liso
Rejuntamento
Revestimento externo
Chapisco
Reboco massa nica
Forros
Madeiramento p/forro de PVC
Forro de PVC
Pinturas
Massa texturizada PVA interna para forros
Massa texturizada PVA interna para paredes
Pintura acrlica para paredes internas
Pintura elastomrica com quartzo para paredes externa
Pintura verniz sobre marcos de madeira
Pintura esmalte em ferro
Subtotal
7
7.1
7.2
7.2
7.3
141 de 187
5/2/2012
Pavimentao
Cermica
Lisa
Rejuntamento
Pedras
Basalto
Cimentado
Piso zero
Rodaps, soleiras, peitoris e degraus
Soleiras em basalto
Peitoris em basalto
Degraus e espelho em basalto para escada jacar
Subtotal
Instalaes e aparelhos
76685024.xls.ms_office
HABITAO - ANTIGO
8.1
vb
vb
vb
vb
vb
vb
vb
vb
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
47,437.65
80,253.34
88,959.55
########
51,232.66
18,528.59
45,763.38
15,180.05
vb
vb
vb
vb
vb
vb
vb
1.00
1.00
1.00
1.00
1.00
1.00
1.00
18,333.90
18,252.00
65,358.54
59,405.58
30,384.90
18,453.24
14,040.00
vb
1.00
5,704.92
vb
vb
vb
vb
vb
1.00
1.00
1.00
1.00
1.00
21,951.54
31,502.69
29,516.76
21,703.50
12,774.06
vb
vb
vb
vb
1.00
1.00
1.00
1.00
27,284.40
18,603.00
16,122.60
33,485.40
vb
vb
1.00
1.00
40,068.00
6,678.00
Subtotal
9
9.1
9.2
Complementao de obra
Servio de calafate e limpeza
Ligaes e "Habite-se"
Subtotal
Total do Oramento
RES
142 de 187
5/2/2012
76685024.xls.ms_office
HABITAO - ANTIGO
143 de 187
5/2/2012
76685024.xls.ms_office
HABITAO - ANTIGO
PLANILHA DE BDI
EC - XXXXXXXXXXXX - RS
1.00
1.00
2,155,664.03
########
SUBTOTAIS - CUSTO
SUBTOTAIS - VENDA
MO
P.UNIT
53,391.68
-
460,000.00
55,494.20
5,000.00
19,390.56
4,600.00
6,450.00
537.50
460,000.00
998,895.60
5,000.00
349,030.08
82,800.00
6,450.00
9,675.00
1,911,850.68
QUANTID
DIGITADA
1.00
18.00
1.00
18.00
18.00
1.00
18.00
22.97
13.64
58.30
61.30
469,315.00
225,330.22
768,386.06
8,050.00
272.55
3,675.86
796.42
18.56
207.40
1,980.42
69.90
2,664.60
91,099.32
1,361,795.99
245,143.20
1,698,038.51
46.00
19,482.06
92.00
20.62
83.17
3,166,941.44
38,077.93
37.92
37.92
37.92
37.92
37.92
37.92
47.88
158.82
158.82
176.20
311.23
183.94
179.53
215.56
87,668.64
87,668.64
97,262.40
34,359.79
91,381.39
19,820.11
9,816.60
552.00
552.00
552.00
110.40
496.80
110.40
45.54
44.80
47.88
37.92
33.60
22.40
162.14
414.55
327.92
98.60
34.90
3,729.22
12,013.66
72,569.60
13,999.09
23.00
28.98
120.90
120.90
138.28
273.31
146.02
141.61
167.68
117.34
366.67
290.00
65.00
12.50
-
144 de 187
5/2/2012
P.TEM
2,155,664.03 ########
ESPECIAIS
Mat 3
Mo 3
27,254.58
22,206.40
24,279.86
5,980.00
820.18
547.63
1,559.40
736.00
401.12
76685024.xls.ms_office
HABITAO - ANTIGO
47.88
47.88
47.88
considerado nas portas
158.65
172.36
193.10
122,604.72
233,099.66
111,920.76
772.80
1,352.40
579.60
1,840.00
110.77
124.48
145.22
-
4,164,855.72
9.84
2.88
1.30
27.88
10.46
3.92
102,511.41
38,460.16
14,413.37
3,676.88
3,676.88
3,676.88
4.15
13.35
5.59
23.20
5,371.65
21,258.62
182,015.21
960.94
916.32
2.24
17.99
14.88
3.73
24.31
21.20
194,410.62
75,549.65
1,039,076.66
52,120.81
3,107.76
49,013.05
17.79
5.58
28.51
6.91
88,602.24
21,474.62
3,107.76
3,107.76
2.24
17.00
4.58
24.78
100,451.40
543,490.32
21,932.62
21,932.62
11.20
4.48
42.74
44.10
41,147.51
42,456.83
962.74
962.74
5.68
5.68
8.34
12.39
15.14
6.49
-
7.47
7.47
10.87
14.71
19.94
10.09
-
120,770.70
292,730.25
106,804.27
322,628.84
1,803.18
2,991,397.09
16,167.43
39,187.45
9,825.60
21,932.62
13.02
5.58
24.01
6.53
70,296.72
19,118.60
2,927.81
2,927.81
7.57
19.96
27,669.75
1,386.26
145 de 187
5/2/2012
6.52
10.99
26.21
178.71
12,419.40
2,534.32
21,232.68
37,134.33
177,986.40
388.70
1,932.00
1,416.80
76685024.xls.ms_office
HABITAO - ANTIGO
31,625.10
53,502.23
59,306.36
79,062.75
34,155.11
12,352.39
30,508.92
10,120.03
79,062.75
133,755.57
148,265.91
197,656.88
85,387.77
30,880.98
76,272.30
25,300.08
79,062.75
133,755.57
148,265.91
197,656.88
85,387.77
30,880.98
76,272.30
25,300.08
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
47,437.65
80,253.34
88,959.55
118,594.13
51,232.66
18,528.59
45,763.38
15,180.05
18,333.90
18,252.00
65,358.54
59,405.58
30,384.90
18,453.24
14,040.00
5,704.92
21,951.54
31,502.69
29,516.76
21,703.50
12,774.06
27,284.40
18,603.00
16,122.60
33,485.40
31,625.10
53,502.23
59,306.36
79,062.75
34,155.11
12,352.39
30,508.92
10,120.03
12,222.60
12,168.00
43,572.36
39,603.72
20,256.60
12,302.16
9,360.00
3,803.28
14,634.36
21,001.80
19,677.84
14,469.00
8,516.04
18,189.60
12,402.00
10,748.40
22,323.60
12,222.60
12,168.00
43,572.36
39,603.72
20,256.60
12,302.16
9,360.00
30,556.50
30,420.00
108,930.90
99,009.30
50,641.50
30,755.40
23,400.00
30,556.50
30,420.00
108,930.90
99,009.30
50,641.50
30,755.40
23,400.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
3,803.28
9,508.20
9,508.20
1.00
14,634.36
21,001.80
19,677.84
14,469.00
8,516.04
36,585.90
52,504.49
49,194.60
36,172.50
21,290.10
36,585.90
52,504.49
49,194.60
36,172.50
21,290.10
1.00
1.00
1.00
1.00
1.00
18,189.60
12,402.00
10,748.40
22,323.60
45,474.00
31,005.00
26,871.00
55,809.00
45,474.00
31,005.00
26,871.00
55,809.00
1,514,710.63
26,712.00
4,452.00
66,780.00
11,130.00
66,780.00
11,130.00
77,910.00
1.00
1.00
40,068.00
6,678.00
26,712.00
4,452.00
R$
13,487,150.30
R$/m2
13,487,150.30
29,319.89
15,604.35
0.87
3,149,088.72
6,845.85
RESUMO
Urbanizao
R$
Comunitrio
Habitao
146 de 187
5/2/2012
R$
#REF!
#REF!
13,487,150.30
29,319.89
TOTAL
#REF!
R$ / UH
#REF!
76685024.xls.ms_office
HABITAO - ANTIGO
147 de 187
5/2/2012
R$ / M2
#REF!
CUB / M2
#REF!
76685024.xls.ms_office
HABITAO - ANTIGO
PLANILHA DE BDI
1.00
1.00
1.00
SUBTOTAIS - CUSTO
######## ######## ########
SUBTOTAIS - VENDA
######## ######## ########
Mat 3
Mo 3
1.00
########
########
13,486,995.44
########
########
13,486,995.44
Mat P
Mo P
Cant-Eq
2,102.52
4,600.00
6,450.00
537.50
53,391.68
-
T Mat
T Mo
T tem
35.33
19.50
6.05
7.28
1.89
22.97
7.29
4.37
28.16
27.18
33.27
9.31
6.35
41.23
2,457.20
158.64
7.90
188.78
1,184.00
4.40
-
637.78
10.65
18.62
2.08
5.26
5.26
5.26
5.26
5.26
5.26
6.76
7.57
6.76
5.26
5.68
3.78
-
32.62
-
18.54
32.67
32.67
32.67
32.67
32.67
32.67
41.12
37.23
41.12
32.67
27.93
18.62
-
148 de 187
5/2/2012
########
########
2,102.52 ######## ########
5,000.00
5,000.00
######## ########
########
4,600.00
4,600.00
6,450.00
6,450.00
537.50
537.50
4.37
35.33
47.66
33.23
40.55
11.20
22.97
13.64
33.23
40.55
15.57
58.30
61.30
5.71
-
1,184.00
51.34
2,457.20
796.42
18.56
207.40
1,980.41
69.90
2,664.60
29.93
-
62.55
120.90
120.90
138.28
273.31
146.02
141.61
167.68
117.34
366.67
290.00
65.00
12.50
-
20.62
37.92
37.92
37.92
37.92
37.92
37.92
47.88
44.80
47.88
37.92
33.60
22.40
-
83.17
158.83
158.83
176.20
311.23
183.94
179.53
215.56
162.14
414.55
327.92
98.60
34.90
76685024.xls.ms_office
HABITAO - ANTIGO
149 de 187
5/2/2012
6.76
6.76
6.76
-
41.12
41.12
41.12
-
110.77
124.48
145.22
-
47.88
47.88
47.88
-
158.65
172.36
193.10
-
1.70
0.45
0.24
0.76
2.23
18.04
7.58
2.62
1.44
9.85
8.13
2.43
1.06
3.40
11.13
18.04
7.58
2.62
1.44
9.85
9.84
2.88
1.30
4.15
13.35
27.87
10.46
3.92
5.59
23.21
0.38
2.46
1.89
2.19
0.94
0.38
1.89
1.89
0.76
0.95
0.95
1.40
2.04
2.38
1.02
-
1.49
6.32
6.32
10.72
1.33
1.49
7.78
31.54
39.62
1.79
1.79
2.53
2.32
4.80
3.60
-
1.86
15.53
12.99
15.60
4.64
1.86
15.11
9.31
3.72
4.74
4.74
6.94
10.35
12.76
5.47
-
1.49
6.32
6.32
10.72
1.33
2.34
7.78
31.54
39.62
1.79
1.79
2.53
2.32
4.80
3.60
-
2.24
17.99
14.88
17.79
5.58
2.24
17.00
11.20
4.48
5.68
5.68
8.34
12.39
15.14
6.49
-
3.73
24.32
21.20
28.51
6.91
4.58
24.78
42.74
44.10
7.47
7.47
10.86
14.71
19.94
10.09
-
2.19
0.94
10.99
0.95
10.84
4.64
10.99
0.95
13.02
5.58
24.01
6.53
1.25
0.11
0.23
0.24
12.39
5.80
9.52
24.71
6.32
0.61
1.24
1.27
12.39
5.80
9.52
24.71
7.57
0.72
1.47
1.50
19.96
6.52
11.00
26.21
0.85
-
76685024.xls.ms_office
HABITAO - ANTIGO
150 de 187
5/2/2012
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
5,704.92
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
9,360.00
3,803.28
########
########
########
########
8,516.04
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
9,508.20
########
########
########
########
########
########
########
########
########
76685024.xls.ms_office
HABITAO - ANTIGO
151 de 187
5/2/2012
76685024.xls.ms_office
HABITAO - ANTIGO
ER 0, CONSIDERAR 1
13,486,995.44
FALSE
13,486,995.44
FALSE
P.TEM
OBS
PROF
PLANILHA DE HORAS-HOMEM
SERV
5.42
3.93
460,000.00
998,895.53
5,000.00
349,030.00
82,800.00
6,450.00
9,675.00
1,911,850.53
27,255.56
22,207.63
24,280.53
469,315.00
225,331.45
768,390.17
91,099.04
1,361,748.28
245,143.28
1,697,990.60
3,166,864.47
87,672.35
87,672.35
97,262.53
34,360.03
91,383.27
19,820.49
9,816.60
3,729.26
12,013.56
72,570.55
13,999.43
-
152 de 187
5/2/2012
76685024.xls.ms_office
HABITAO - ANTIGO
122,607.54
233,094.30
111,921.96
4,164,788.69
102,492.24
38,457.10
14,399.01
5,375.40
21,263.31
181,987.06
194,310.88
75,572.44
1,039,170.24
88,598.31
21,477.48
100,376.20
543,558.72
41,145.61
42,452.38
120,773.68
292,737.48
106,741.88
322,647.88
1,802.89
2,991,366.07
70,303.00
19,121.29
27,666.41
2,535.39
21,244.24
37,131.37
178,001.70
153 de 187
5/2/2012
76685024.xls.ms_office
HABITAO - ANTIGO
79,062.75
133,755.57
148,265.91
197,656.88
85,387.77
30,880.98
76,272.30
25,300.08
30,556.50
30,420.00
108,930.90
99,009.30
50,641.50
30,755.40
23,400.00
9,508.20
36,585.90
52,504.49
49,194.60
36,172.50
21,290.10
45,474.00
31,005.00
26,871.00
55,809.00
1,514,710.63
79,062.75
133,755.57
148,265.91
197,656.88
85,387.77
30,880.98
76,272.30
25,300.08
66,780.00
11,130.00
77,910.00
66,780.00
11,130.00
30,556.50
30,420.00
108,930.90
99,009.30
50,641.50
30,755.40
23,400.00
9,508.20
36,585.90
52,504.49
49,194.60
36,172.50
21,290.10
45,474.00
31,005.00
26,871.00
55,809.00
13,486,995.44
13,486,995.44
16,065.13
154 de 187
5/2/2012
76685024.xls.ms_office
HABITAO - ANTIGO
155 de 187
5/2/2012
76685024.xls.ms_office
HABITAO - ANTIGO
PLANILHA DE HORAS-HOMEM
EQUIP
TIPO
PROF
156 de 187
5/2/2012
TOTAIS
SERV
EQUIP
Prof
5.42
76685024.xls.ms_office
HABITAO - ANTIGO
157 de 187
5/2/2012
76685024.xls.ms_office
HABITAO - ANTIGO
158 de 187
5/2/2012
76685024.xls.ms_office
HABITAO - ANTIGO
159 de 187
5/2/2012
76685024.xls.ms_office
HABITAO - ANTIGO
Serv
Adm Local
3.93
-
160 de 187
5/2/2012
Valor MO
Serv Terc
Aluguis
Materiais
D.Gerais
76685024.xls.ms_office
HABITAO - ANTIGO
161 de 187
5/2/2012
76685024.xls.ms_office
HABITAO - ANTIGO
162 de 187
5/2/2012
76685024.xls.ms_office
HABITAO - ANTIGO
163 de 187
5/2/2012
76685024.xls.ms_office
HABITAO - ANTIGO
Fbrica
Totais
164 de 187
5/2/2012
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
TRUE
TRUE
TRUE
TRUE
FALSE
FALSE
TRUE
FALSE
TRUE
FALSE
TRUE
FALSE
FALSE
TRUE
TRUE
FALSE
FALSE
FALSE
FALSE
TRUE
TRUE
TRUE
FALSE
TRUE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
TRUE
FALSE
FALSE
TRUE
FALSE
FALSE
TRUE
76685024.xls.ms_office
HABITAO - ANTIGO
165 de 187
5/2/2012
FALSE
FALSE
FALSE
TRUE
FALSE
TRUE
TRUE
TRUE
FALSE
FALSE
FALSE
TRUE
FALSE
FALSE
FALSE
TRUE
TRUE
TRUE
FALSE
FALSE
TRUE
FALSE
FALSE
TRUE
FALSE
FALSE
TRUE
FALSE
FALSE
TRUE
FALSE
FALSE
FALSE
TRUE
FALSE
TRUE
TRUE
FALSE
TRUE
TRUE
TRUE
FALSE
FALSE
TRUE
TRUE
TRUE
FALSE
FALSE
FALSE
TRUE
TRUE
76685024.xls.ms_office
HABITAO - ANTIGO
166 de 187
5/2/2012
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
TRUE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
TRUE
FALSE
TRUE
FALSE
FALSE
FALSE
FALSE
FALSE
TRUE
FALSE
FALSE
FALSE
FALSE
FALSE
TRUE
TRUE
FALSE
FALSE
FALSE
TRUE
TRUE
FALSE
TRUE
76685024.xls.ms_office
HABITAO - ANTIGO
Comp. in loco
OBRA:
Local:
PREOS DOS INSUMOS EM 28 / 11 / 2007
Descrio
Profissional Mdia
Servente Mdia
Alimentao e transp
Ao CA 50 10 mm
Ao CA 50 6,3 mm
Ao CA 60 5 mm
Arame rec 18
Areia mdia
Areia fina
Brita
Cimento
Compensado plast 14
Compensado resin 14
Concreto Fck 10
Concreto Fck 15
Concreto Fck 18
Concreto Fck 20
Concreto Fck 25
Concreto Fck 30
Tx bomba concr. usinado
Madeira
Prego
Selante para juntas (Sikaflex)
Telha maxiplac 8mm L=3,70m
Apoio para telha 8mm em isopor
Terminal para telha 8mm L=3,70m
Parafuso para telha
Borracha apoio telha
Basalto serrado e lixado
Basalto serrado e polido
Escora eucalipto
Rolo compactador CG 11
Hidro-asfalto
Poliestireno 20 mm
Tijolos 6 furos
Tijolos 6 furos - 2 faces a vista
Tijolo macio
Tijolo 21 furos
Cal hidratada
Espuma e=0,01m
Mestre
Saibro
Sika 1
Sikament Fn
Grout
Piso cermico carga pesada
Azulejo 20 x 20 branco
Bloco pavi's 8 cm
meio fio de concreto padro prefeitura
paralelepedo de granito
paralelepedo de basalto
Tela eletro-soldada Q159
Bloco de concreto 9x19x39
Bloco de concreto 14x19x39
Bloco de concreto 19x19x39
Piso vinlico tipo Paviflex
Cola para piso vinlico
Piso cermico Porcelanatto 30 x 30
Argamassa colante para porcelanatto
Rejunte epoxi para porcelanatto
Locao de retro
Locao de Poclain
Locao de caminho pipa
Brita graduada
P de brita
Cermica Gail anti-acida 17 mm - 33p/m2
Rejunte Gail Multiforte RE - 2 kg/m2
Multicola Gail flexvel e imperm PVA - 5 kg/m2
Tampo fofo dim 600 mm
Pedra de mo - racho
Telha translcida de fibra de vidro
Pedra de grs 12 x 25 x 50 cm para fundaes
Calha em chapa galvanizada
Tijo cermico 8 furos 10 x 20 x 20
Cola branca PVA
Trelia - espaador soldado TG 8 L
Barra de Transferncia BTG 16
Armafer
Telha ondulada 6 mm l=3,66
Cordo de vedao
Pino de fixao com rosca L= 500 mm
167 de 189
Preo
3.23
2.18
2.39
2.35
2.84
2.86
4.17
23.00
25.00
23.00
0.36
24.52
20.40
136.00
154.00
160.00
162.00
170.00
190.00
15.00
950.00
4.35
37.17
26.71
3.87
4.47
0.90
1.75
28.00
29.50
1.00
21.00
3.00
0.88
0.23
0.39
0.19
0.28
0.30
1.73
18.92
16.00
2.83
6.25
0.88
21.00
18.00
18.40
9.25
9.96
10.80
3.39
1.00
1.42
1.63
34.00
0.83
68.25
1.60
34.10
60.00
130.00
60.00
27.00
24.00
59.70
6.89
0.97
265.00
23.00
32.50
1.25
73.00
0.30
11.00
3.32
2.74
0.32
9.30
0.14
0.87
Unid
Hh
Hh
Hh
kg
kg
kg
kg
m3
m3
m3
kg
m2
m2
m3
m3
m3
m3
m3
m3
m3
m3
kg
l
m2
m
m
p
p
m2
m2
m
h
kg
m2
p
p
un
un
kg
m2
h
m3
l
Kg
kg
m2
m2
m2
m
m2
m2
kg
un
un
un
m2
kg
m2
kg
kg
h
h
h
m3
m3
m2
kg
kg
p
m3
m2
p
m2
p
kg
kg
kg
kg
m2
m
p
1.34
0.65
0.41
2.39
10.47
7.85
15.70
11.78
Tecmold
Tecmold
Tecmold
Tecmold
Tecmold
Comp. in loco
Fixador de abas
Cumeeira em sheed ondulada 6 mm
Apoio em isopor para telha ondulada
1.25
21.77
1.32
p
m
m
MO-DE-OBRA DE EMPREITEIRO
PREOS DA MO-DE-OBRA ATUALIZADOS EM xx/xx/xx
Margem de folga para contratao
0%
Descrio
Preo
Unid
Alv. blocos concreto 10x20x40 vedao
11.00 m2
Alv. blocos concreto 15x20x40 vedao
12.00 m2
Alv. blocos concreto 20x20x40 vedao
13.00 m2
Alv. blocos concreto 20x20x40 vazados
13.00 m2
Alvenaria de tijolos 6 furos em cutelo - espess = 10 cm
12.00 m2
Alv. tijolos 6 furos ao chato - espessura 15 cm
15.00 m2
Alv. tijolos 6 furos ao chato - espessura 15 cm - Duas
18.00
faces m2
vista
Alv. tijolos macios espess = 10 cm
15.00 m2
Alv. tijolos macios e = 20 cm
18.00 m2
Alv. tijolos 21 furos espess = 10 cm
21.00 m2
Alv. tijolos 21 furos espess = 20 cm
26.00 m2
Alvenaria de tijolos 8 furos em cutelo - espess = 10 cm
12.00 m2
Alv. tijolos 8 furos ao chato - espessura 20 cm
16.00 m2
Alv. em pedra de grs 12 x 25 x 40 cm
8.00 m2
Cunhamento com tijolos macios em paredes c/ espess
2.45
= 10m
cm
Chapisco cimento e areia media trao 1:3 esp= 5 mm2.10 m2
Emboo cimento, cal e areia trao 1:2:9
8.50 m2
Reboco c/ cimento e areia fina trao 1:3
10.50 m2
Massa mista nica feltrada esp= 2 cm
9.50 hh
Massa mista nica feltrada esp= 2 cm ( para pint. epoxi
10.50) hh
Azulejo branco
7.50 m2
Forro PVC 200 mm
6.50 hh
Piso cermico tipo carga pesada
15.00 m2
Piso cermico Porcelanatto Natural 30 x 30 cm
20.00 m2
Piso cermico anti-cido Gail
22.00 m2
Piso vinlico ( Paviflex Dinamic Sixty 2 mm da Fademac
4.50
)
m2
Calada em bloco de concreto ( Pavi's )
4.50 m2
Meio-fio de concreto
4.50 m2
Preparo de base para pisos colados
1.20 m2
Contrato
11.00 R$ BWS
12.00
13.00
13.00
12.00
15.00
18.00
15.00
18.00
21.00
26.00
12.00
16.00
35.00 tijolo de vidro
8.00
2.45
2.10
8.50
10.50
9.50
10.50
7.50
6.50
15.00
20.00
22.00
4.50
4.50
4.50
1.20
8.00
8.00
8.00
5.00
6.00
4.00
4.00
6.00
1.50
( custo )
m2
COEF.
UN
0.02 h
0.04 hh
0.04 Hh
150.00%
P.UNIT.
60.00
2.18
2.39
P.TOTAL
1.20
0.09
0.10
0.13
Total
Mat 3
Mo 3
Mat P
Mo P
Cant-Eq
1.20
0.09
0.10
0.13
1.51
0.31
1.20
1.51
TRUE
168 de 189
m
COEF
0.008
0.88
0.10
0.25
0.25
0.50
150.00%
UNID
m3
m
kg
Hh
Hh
Hh
CUSTO
950.00
1.00
4.35
3.23
2.18
2.39
TOTAL
7.60
0.88
0.44
0.81
0.55
1.20
2.03
13.49
TRUE
Mat 3
Mo 3
Mat P
7.60
0.88
0.44
8.92
Mo P
0.81
0.55
1.20
2.03
4.58
Cant-Eq
13.49
Comp. in loco
m3
COEF
4.00
4.00
150.00%
Serv.
Alim. aloj.
L.S.
UNID
Hh
Hh
CUSTO
2.18
2.39
Total
usar 6 Hh para locais confinados
TOTAL
8.74
9.56
13.10
Mat 3
31.40
Mo 3
Mat P
Mo P
8.74
9.56
13.10
-
31.40
TRUE
31.40
m3
COEF
UN
0.20 H
0.40 Hh
0.40 Hh
150.00%
P.UNIT
60.00
2.18
2.39
P.TOTAL
12.00
0.87
0.96
1.31
Total
Mat 3
Mo 3
Mat P
Mo P
Cant-Eq
12.00
0.87
0.96
1.31
15.14
3.14
TRUE
Cant-Eq
12.00
15.14
m3
COEF
UN
0.05 H
0.20 Hh
0.20 Hh
150.00%
P.UNIT
130.00
2.18
2.39
P.TOTAL
6.50
0.44
0.48
0.66
Total
Mat 3
Mo 3
Mat P
Mo P
Cant-Eq
6.50
0.44
0.48
0.66
8.07
1.57
6.50
8.07
TRUE
m3
P.UNIT
65.00
15.00
P.TOTAL
65.00
15.00
Total
Mat 3
Mat P
Mo P
Cant-Eq
65.00
15.00
80.00
Mo 3
15.00
TRUE
65.00
80.00
m3
INSUMO
Retro C/ Operador ( s apoio )
Transporte
Servente
Alimentao e Alojamento
L.S.
COEF
0.015
1.00
0.20
0.20
150.00%
UN
H
m3
Hh
Hh
P.UNIT
60.00
6.00
2.18
2.39
P.TOTAL
0.90
6.00
0.44
0.48
0.66
Total
Mat 3
Mo 3
Mat P
Mo P
Cant-Eq
0.90
6.00
0.44
0.48
0.66
8.47
6.00
1.57
0.90
8.47
TRUE
Reaterro manual de valas
m3
INSUMO
COEF
2.00
2.00
150.00%
Serv.
Alim. aloj.
L.S.
UNID
Hh
Hh
CUSTO
2.18
2.39
TOTAL
4.37
4.78
6.55
Total
Mat 3
15.70
Mo 3
Mat P
Mo P
4.37
4.78
6.55
-
15.70
TRUE
Reaterro com compactao mecnica
INSUMO
Compactador
Retro c/ operador
Servente
Alimentao e Alojamento
L.S.
COEF
0.20
0.10
0.40
0.40
150.00%
UN
H
H
Hh
Hh
P.UNIT
15.00
60.00
2.18
2.39
P.TOTAL
3.00
6.00
0.87
0.96
1.31
Mat 3
Mo 3
Mat P
Mo P
12.14
3.14
Fornecimento de saibro
169 de 189
Cant-Eq
3.00
6.00
0.87
0.96
1.31
TRUE
INSUMO
15.70
m3
Total
Saibro
Cant-Eq
9.00
12.14
m3
COEF
1.25
UN
H
P.UNIT
16.00
P.TOTAL
20.00
Mat 3
Mo 3
Mat P
20.00
Mo P
Cant-Eq
Comp. in loco
Retro c/ operador
Servente
Alimentao e Alojamento
L.S.
150.00%
H
Hh
Hh
22.00
2.18
2.39
Total
20.00
20.00
TRUE
m2
INSUMO
Estaca prancha Marna - ( 2 usos )
Perfil I 8" - 27,38 kg/m - ( 2 usos )
Cravao estaca prancha - Fundenge
Serv.
Alim. aloj.
L.S.
COEF.
0.525
13.690
1.000
1.000
1.000
150.00%
UN
m2
kg
m2
Hh
Hh
P.UNIT.
77.82
0.90
45.33
2.18
2.39
P.TOTAL
40.86
12.32
45.33
2.18
2.39
3.28
Mat 3
40.86
12.32
106.36
53.18
Total
Mo 3
Mat P
Mo P
2.18
2.39
3.28
45.33
7.85
( 5 usos )
COEF.
0.014
0.300
0.30
2.00
2.00
4.00
150.00%
UN
m3
m
kg
hh
hh
hh
P.UNIT.
950.00
1.00
4.35
3.23
2.18
2.39
P.TOTAL
13.30
0.30
1.31
6.46
4.37
9.56
16.24
Mat 3
Mo 3
Mat P
13.30
0.30
1.31
Mo P
51.54
14.91
36.63
Cant-Eq
6.46
4.37
9.56
16.24
TRUE
COEF.
0.065
0.055
0.01
0.25
0.25
0.50
150.00%
106.36
m2
Total
INSUMO
Brita
Concreto Fck 10 Mpa
Madeiras - 10 usos
Prof.
Serv.
Alim. aloj.
L.S.
Cant-Eq
45.33
TRUE
51.54
m2
P.UNIT.
23.00
136.00
950.00
3.23
2.18
2.39
P.TOTAL
1.50
7.48
4.75
0.81
0.55
1.20
2.03
Total
Mat 3
Mo 3
Mat P
1.50
7.48
4.75
Mo P
Cant-Eq
0.81
0.55
1.20
2.03
18.30
13.73
4.58
TRUE
Lastro de brita
18.30
m3
INSUMO
COEF
1.10
2.00
2.00
150.00%
Brita 2
Serv.
Alim. aloj.
L.S.
UNID
m3
Hh
Hh
CUSTO
23.00
2.18
2.39
TOTAL
25.30
4.37
4.78
6.55
Total
Mat 3
Mo 3
Mat P
25.30
Mo P
Cant-Eq
4.37
4.78
6.55
41.00
25.30
15.70
TRUE
Base de brita graduada
41.00
m3
INSUMO
Rolo Compactador
Caminho pipa
Retro c/ operador
Brita graduada
P de brita
Prof.
Serv.
Alim. aloj.
L.S.
COEF
0.10
0.10
0.13
1.38
0.12
0.41
0.96
1.37
150.00%
UN
H
H
H
m3
m3
Hh
Hh
Hh
P.UNIT
21.00
60.00
60.00
27.00
24.00
3.23
2.18
2.39
P.TOTAL
2.10
6.00
7.80
37.26
2.76
1.33
2.09
3.27
5.13
Total
Mat 3
Mo 3
Mat P
Mo P
Cant-Eq
2.10
6.00
7.80
37.26
2.76
1.33
2.09
3.27
5.13
67.75
40.02
11.83
TRUE
170 de 189
20.00
15.90
67.75
m3
UN
kg
m3
CUSTO
0.36
23.00
TOTAL
144.00
8.23
Mat 3
Mo 3
Mat P
144.00
8.23
Mo P
Cant-Eq
Comp. in loco
10.52
0.80
1.00
8.00
9.00
175.57%
kg
hm
Hh
Hh
Hh
0.34
7.00
3.23
2.18
2.39
3.62
5.60
3.23
17.47
21.51
36.35
240.01
3.62
5.60
155.84
3.23
17.47
21.51
36.35
78.56
TRUE
Concreto Ciclpico
PARA FUNDAES
INSUMO
Concreto fck 10 Mpa
Pedra de mo
Prof.
Serv.
Alim. aloj.
L.S.
COEF
0.74
0.32
1.00
2.00
3.00
150.00%
UNID
m3
m3
Hh
Hh
Hh
m3
CUSTO
136.00
23.00
3.23
2.18
2.39
TOTAL
99.96
7.25
3.23
4.37
7.17
11.40
Total
Mat 3
Mo 3
Mat P
99.96
7.25
Mo P
133.37
107.21
26.17
PARA FUNDAES
INSUMO
Concreto fck 10 Mpa
Prof.
Serv.
Alim. aloj.
L.S.
COEF
1.03
2.00
2.00
4.00
150.00%
UNID
m3
Hh
Hh
Hh
CUSTO
136.00
3.23
2.18
2.39
TOTAL
140.08
6.46
4.37
9.56
16.24
Mat 3
Mo 3
Mat P
140.08
Mo P
176.71
140.08
36.63
PARA FUNDAES
INSUMO
COEF
1.03
2.00
2.00
4.00
150.00%
UNID
un
Hh
Hh
Hh
CUSTO
154.00
3.23
2.18
2.39
TOTAL
158.62
6.46
4.37
9.56
16.24
Mat 3
Mo 3
Mat P
158.62
Mo P
195.25
158.62
36.63
PARA FUNDAES
INSUMO
COEF
1.03
2.00
2.00
4.00
150.00%
UNID
un
Hh
Hh
Hh
CUSTO
160.00
3.23
2.18
2.39
TOTAL
164.80
6.46
4.37
9.56
16.24
Mat 3
Mo 3
Mat P
164.80
Mo P
201.43
164.80
36.63
PARA FUNDAES
COEF
1.03
2.00
2.00
4.00
150.00%
Concreto 20 Mpa
Prof.
Serv.
Alim. aloj.
L.S.
UNID
un
Hh
Hh
Hh
TOTAL
166.86
6.46
4.37
9.56
16.24
Mat 3
Mo 3
Mat P
166.86
Mo P
203.49
166.86
36.63
PARA FUNDAES
COEF
1.03
2.00
2.00
4.00
150.00%
UNID
m3
Hh
Hh
Hh
203.49
m3
CUSTO
170.00
3.23
2.18
2.39
TOTAL
175.10
6.46
4.37
9.56
16.24
Total
211.73
TRUE
171 de 189
Cant-Eq
6.46
4.37
9.56
16.24
TRUE
INSUMO
Concreto fck 25 Mpa
Prof.
Serv.
Alim. aloj.
L.S.
201.43
m3
CUSTO
162.00
3.23
2.18
2.39
Total
Cant-Eq
6.46
4.37
9.56
16.24
TRUE
INSUMO
195.25
m3
Total
Cant-Eq
6.46
4.37
9.56
16.24
TRUE
Concreto 18 Mpa
Prof.
Serv.
Alim. aloj.
L.S.
176.71
m3
Total
Cant-Eq
6.46
4.37
9.56
16.24
TRUE
Concreto 15 Mpa
Prof.
Serv.
Alim. aloj.
L.S.
133.37
m3
Total
Cant-Eq
3.23
4.37
7.17
11.40
TRUE
Concreto magro fck 10 Mpa
5.60
240.01
Mat 3
Mo 3
Mat P
175.10
Mo P
Cant-Eq
6.46
4.37
9.56
16.24
-
175.10
36.63
211.73
Comp. in loco
m3
INSUMO
Mat 3
Concreto 18 Mpa
Prof.
Serv.
Alim. aloj.
L.S.
1.03
2.00
6.00
8.00
150.00%
un
Hh
Hh
Hh
160.00
3.23
2.18
2.39
Mo 3
Mat P
164.80
164.80
6.46
13.10
19.12
29.35
Total
Mo P
Cant-Eq
6.46
13.10
19.12
29.35
232.84
164.80
68.04
232.84
TRUE
Concreto estrutural fck 20 Mpa
m3
INSUMO
Mat 3
Concreto 20 Mpa
Prof.
Serv.
Alim. aloj.
L.S.
1.03
2.00
6.00
8.00
150.00%
un
Hh
Hh
Hh
162.00
3.23
2.18
2.39
Mo 3
Mat P
166.86
166.86
6.46
13.10
19.12
29.35
Total
Mo P
Cant-Eq
6.46
13.10
19.12
29.35
234.90
166.86
68.04
234.90
TRUE
m3
INSUMO
Concreto fck 25 Mpa
Prof.
Serv.
Alim. aloj.
L.S.
COEF
1.03
2.00
6.00
8.00
150.00%
UNID
m3
Hh
Hh
Hh
CUSTO
170.00
3.23
2.18
2.39
TOTAL
175.10
6.46
13.10
19.12
29.35
Total
Mat 3
Mo 3
Mat P
175.10
Mo P
Cant-Eq
6.46
13.10
19.12
29.35
243.14
175.10
68.04
243.14
TRUE
m3
INSUMO
Concreto fck 30 Mpa
Prof.
Serv.
Alim. aloj.
L.S.
COEF
1.03
2.00
6.00
8.00
150.00%
UNID
m3
Hh
Hh
Hh
CUSTO
190.00
3.23
2.18
2.39
TOTAL
195.70
6.46
13.10
19.12
29.35
Total
Mat 3
Mo 3
Mat P
195.70
Mo P
Cant-Eq
6.46
13.10
19.12
29.35
263.74
195.70
68.04
263.74
TRUE
COEF
0.68
0.90
0.90
0.005
2.00
0.900
0.35
0.70
1.06
150.00%
UN
m
p
m
m3
viag
p
Hh
Hh
Hh
m2/mes
P.UNIT
3.21
1.84
2.16
950.00
0.60
1.67
3.23
2.18
2.39
P.TOTAL
2.17
1.65
1.94
4.28
1.20
1.51
1.14
1.54
2.52
4.01
Mat 3
2.17
1.65
1.94
21.96
8.78
8.47
Total
andaimes corrigidos em 22-04-03, corrigido pela Ritter bloco D
Mo 3
Mat P
Mo P
4.28
1.20
1.51
1.14
1.54
2.52
4.01
-
4.28
9.21
8.78
m2
PARA FUNDAES
COEF
UNID
0.15
m2
0.004
m3
0.20
kg
1.40
Hh
0.56
Hh
1.96
Hh
150.00%
CUSTO
20.40
950.00
4.35
3.23
2.18
2.39
TOTAL
3.06
3.56
0.87
4.52
1.22
4.69
8.62
Total
26.54
TRUE
172 de 189
/m3
FALSE
Cant-Eq
Mat 3
Mo 3
Mat P
3.06
3.56
0.87
Mo P
Cant-Eq
4.52
1.22
4.69
8.62
-
7.49
19.05
26.54
Comp. in loco
m2
COEF
0.60
0.015
0.20
2.00
0.80
2.80
150.00%
UNID
m2
m3
kg
Hh
Hh
Hh
CUSTO
20.40
950.00
4.35
3.23
2.18
2.39
TOTAL
12.24
14.25
0.87
6.46
1.75
6.69
12.31
Total
Mat 3
Mo 3
Mat P
12.24
14.25
0.87
Mo P
6.46
1.75
6.69
12.31
54.57
27.36
27.21
TRUE
Formas em compensado resinado ( 4 usos )
INSUMO
Compensado res 14 mm
Guias pinho
Pregos diversos
Prof.
Serv.
Alim. aloj.
L.S.
UNID
m2
m3
kg
Hh
Hh
Hh
CUSTO
20.40
950.00
4.35
3.23
2.18
2.39
TOTAL
6.12
7.13
0.87
6.46
1.75
6.69
12.31
Total
Mat 3
Mo 3
Mat P
6.12
7.13
0.87
Mo P
41.33
14.11
27.21
CUSTO
24.52
950.00
4.35
3.23
2.18
2.39
TOTAL
7.36
7.13
0.87
6.46
1.75
6.69
12.31
Mat 3
Mo 3
Mat P
7.36
7.13
0.87
Mo P
42.57
15.35
27.21
TOTAL
4.90
4.75
0.87
6.46
1.75
6.69
12.31
Mat 3
Mo 3
Mat P
4.90
4.75
0.87
Mo P
37.74
10.52
27.21
CUSTO
24.52
950.00
0.93
0.50
0.42
0.05
4.35
3.23
2.18
2.39
TOTAL
29.43
19.00
0.93
0.50
0.13
0.10
0.87
8.08
2.18
8.37
15.39
Mat 3
Mo 3
Mat P
29.43
19.00
Mo P
0.93
8.08
2.18
8.37
15.39
84.97
50.02
34.02
173 de 189
Cant-Eq
0.50
0.13
0.10
0.87
TRUE
UNID
m2
m3
vb
m
p
kg
37.74
m2
Total
COEF
0.30
0.0035
1.00
0.22
2.91
0.20
Cant-Eq
6.46
1.75
6.69
12.31
TRUE
INSUMO
Compensado resin 14 mm
Guias pinho
Loc. VJ e Tir
Tubo pvc
Chupeta
Pregos diversos
42.57
m2
UNID
m2
m3
kg
Hh
Hh
Hh
Total
COEF
1.20
0.02
1.00
1.00
0.30
2.00
0.20
2.50
1.00
3.50
150.00%
Cant-Eq
6.46
1.75
6.69
12.31
TRUE
INSUMO
Compensado plast 14 mm
Guias pinho
Loc. VJ
( 1,00 m/mes )
Tirantes
( 1,00 m )
Tubo PVC
Chupeta
Pregos diversos
Prof.
( 2,00 + 0,50 )
Serv.
( 0,80 + 0,20 )
Alim. aloj.
L.S.
41.33
m2
UNID
m2
m3
kg
Hh
Hh
Hh
Total
COEF
0.20
0.005
0.20
2.00
0.80
2.80
150.00%
Cant-Eq
6.46
1.75
6.69
12.31
TRUE
INSUMO
Compensado plast 14 mm
Guias pinho
Pregos diversos
Prof.
Serv.
Alim. aloj.
L.S.
54.57
m2
COEF
0.30
0.008
0.20
2.00
0.80
2.80
150.00%
INSUMO
Compensado plast 14 mm
Guias pinho
Pregos diversos
Prof.
Serv.
Alim. aloj.
L.S.
Cant-Eq
0.93
84.97
m2
CUSTO
20.40
950.00
0.93
0.42
0.05
4.35
TOTAL
6.12
3.33
0.93
0.09
0.15
0.87
Mat 3
Mo 3
Mat P
6.12
3.33
Mo P
Cant-Eq
0.93
0.09
0.15
0.87
Comp. in loco
Prof.
Serv.
Alim. aloj.
L.S.
2.00
0.80
2.80
150.00%
Hh
Hh
Hh
3.23
2.18
2.39
6.46
1.75
6.69
12.31
Total
6.46
1.75
6.69
12.31
38.70
10.55
27.21
TRUE
Insert matlico
0.93
38.70
kg
INSUMO
insert - Industec
Arame recozido 18
Prof.
0,15 x 70%
Serv.
0,15 x 30%
Alim. aloj.
L.S.
COEF
1.05
0.105
0.045
0.15
150.00%
UNID
kg
kg
Hh
Hh
Hh
CUSTO
4.00
4.17
3.23
2.18
2.39
TOTAL
4.20
0.34
0.10
0.36
0.66
Total
Mat 3
Mo 3
Mat P
4.20
-
Mo P
Cant-Eq
0.34
0.10
0.36
0.66
5.65
4.20
1.45
5.65
TRUE
Chumbadores metlicos
kg
INSUMO
chumbador - Interformas
Arame recozido 18
Prof.
0,25 x 70%
Serv.
0,25 x 30%
Alim. aloj.
L.S.
COEF
1.05
0.175
0.075
0.25
150.00%
UNID
kg
kg
Hh
Hh
Hh
CUSTO
8.00
4.17
3.23
2.18
2.39
TOTAL
8.40
0.57
0.16
0.60
1.09
Total
Mat 3
Mo 3
Mat P
8.40
-
Mo P
Cant-Eq
0.57
0.16
0.60
1.09
10.82
8.40
2.42
TRUE
Armao com tela eletro-soldada
10.82
kg
INSUMO
Tela eletro-soldada
Arame recozido 18
Prof.
0,06 x 70%
Serv.
0,06 x 30%
Alim. aloj.
L.S.
COEF
1.10
0.030
0.042
0.018
0.06
150.00%
UNID
kg
kg
Hh
Hh
Hh
CUSTO
3.39
4.17
3.23
2.18
2.39
TOTAL
3.73
0.13
0.14
0.04
0.14
0.26
Total
Mat 3
Mo 3
Mat P
3.73
0.13
Mo P
Cant-Eq
0.14
0.04
0.14
0.26
4.44
3.86
0.58
4.44
TRUE
Ao CA 50 / CA 60 at 10 mm em obras complexas
INSUMO
Ao CA 50 6.3 mm
Arame recozido 18
Armafer
Prof.
0,15 x 80%
Serv.
0,15 x 20%
Alim. aloj.
L.S.
COEF
1.030
0.033
1.000
0.084
0.021
0.105
150.00%
kg
UNID
kg
kg
kg
Hh
Hh
Hh
CUSTO
2.84
4.17
0.32
3.23
2.18
2.39
TOTAL
2.92
0.14
0.32
0.27
0.05
0.25
0.48
Total
Mat 3
Mat P
2.92
0.14
Mo P
0.27
0.05
0.25
0.48
-
0.32
3.06
1.04
kg
INSUMO
Ao CA 50 6.3 mm
Arame recozido 18
Armafer
Prof.
0,12 x 70%
Serv.
0,12 x 30%
Alim. aloj.
L.S.
COEF
1.030
0.020
1.000
0.056
0.028
0.084
150.00%
UNID
kg
kg
kg
Hh
Hh
Hh
CUSTO
2.84
4.17
0.32
3.23
2.18
2.39
TOTAL
2.92
0.08
0.32
0.18
0.06
0.20
0.36
Total
Mat 3
Mo 3
Mat P
2.92
0.08
Mo P
Cant-Eq
0.32
0.18
0.06
0.20
0.36
4.13
0.32
3.01
0.81
4.13
TRUE
Ao CA 50 alm de 10 mm
174 de 189
4.42
TRUE
Ao CA 50 at 10 mm
INSUMO
Ao CA 50 10 mm
Arame recozido 18
Armafer
Prof.
0,10 x 70%
Serv.
0,10 x 30%
Cant-Eq
0.32
4.42
Mo 3
kg
COEF
1.030
0.030
1.000
0.049
0.021
UNID
kg
kg
kg
Hh
Hh
CUSTO
2.35
4.17
0.32
3.23
2.18
TOTAL
2.42
0.13
0.32
0.16
0.05
Mat 3
Mo 3
Mat P
2.42
0.13
Mo P
Cant-Eq
0.32
0.16
0.05
Comp. in loco
Alim. aloj.
L.S.
0.070
150.00%
Hh
2.39
0.17
0.31
Total
0.17
0.31
3.54
0.32
2.54
0.68
kg
COEF
1.030
0.030
1.000
0.042
0.018
0.060
150.00%
UNID
kg
kg
kg
Hh
Hh
Hh
CUSTO
2.35
4.17
0.32
3.23
2.18
2.39
TOTAL
2.42
0.13
0.32
0.14
0.04
0.14
0.26
Total
Mat 3
Mo 3
Mat P
2.42
0.13
Mo P
Cant-Eq
0.32
0.14
0.04
0.14
0.26
3.44
0.32
2.54
0.58
3.44
TRUE
Ao CA-60
kg
INSUMO
Ao CA 60 5.0 mm
Arame recozido 18
Armafer
Prof.
0,15 x 70%
Serv.
0,15 x 30%
Alim. aloj.
L.S.
COEF
1.03
0.033
1.000
0.074
0.032
0.11
150.00%
UNID
kg
kg
kg
Hh
Hh
Hh
CUSTO
2.86
4.17
0.32
3.23
2.18
2.39
TOTAL
2.95
0.14
0.32
0.24
0.07
0.25
0.46
Total
Mat 3
Mo 3
Mat P
2.95
0.14
Mo P
Cant-Eq
0.32
0.24
0.07
0.25
0.46
4.42
0.32
3.09
1.02
4.42
TRUE
m2
COEF.
13.130
1.66
0.42
0.011
1.000
1.00
0.10
0.10
150.00%
Blocos 9x20x40
Cimento
Cal
Areia
Andaimes
Empreiteiro
Serv.
Alim. aloj.
L.S.
UN
un
kg
kg
m3
m2
m2
Hh
Hh
P.UNIT.
1.00
0.36
0.30
23.00
1.00
11.00
2.18
2.39
P.TOTAL
13.13
0.60
0.13
0.26
1.00
11.00
0.22
0.24
0.33
Total
Mat 3
Mo 3
Mat P
13.13
0.60
0.13
0.26
Mo P
1.00
0.22
0.24
0.33
26.89
11.00
14.11
0.79
UN
un
kg
kg
m3
m2
m2
Hh
Hh
P.UNIT.
1.42
0.36
0.30
23.00
1.00
12.00
2.18
2.39
P.TOTAL
18.64
0.70
0.15
0.30
1.00
12.00
0.22
0.24
0.33
Total
Mat 3
Mo 3
Mat P
18.64
0.70
0.15
0.30
Mo P
1.00
0.22
0.24
0.33
33.58
12.00
19.79
0.79
1.00
33.58
m2
COEF.
13.130
2.64
0.67
0.0176
1.000
1.00
0.10
0.10
150.00%
Total
Cant-Eq
12.00
TRUE
Blocos 20x20x40
Cimento
Cal
Areia
Andaimes
Empreiteiro
Serv.
Alim. aloj.
L.S.
1.00
26.89
m2
COEF.
13.130
1.95
0.49
0.013
1.000
1.00
0.10
0.10
150.00%
Blocos 15x20x40
Cimento
Cal
Areia
Andaimes
Empreiteiro
Serv.
Alim. aloj.
L.S.
Cant-Eq
11.00
TRUE
175 de 189
3.54
TRUE
UN
un
kg
kg
m3
m2
m2
Hh
Hh
P.UNIT.
1.63
0.36
0.30
23.00
1.00
13.00
2.18
2.39
P.TOTAL
21.40
0.95
0.20
0.40
1.00
13.00
0.22
0.24
0.33
37.74
Mat 3
Mo 3
Mat P
21.40
0.95
0.20
0.40
Mo P
Cant-Eq
1.00
13.00
0.22
0.24
0.33
-
13.00
22.96
0.79
1.00
Comp. in loco
TRUE
37.74
m2
COEF.
13.130
2.64
0.67
0.018
1.000
1.00
0.10
0.10
150.00%
UN
un
kg
kg
m3
m2
m2
Hh
Hh
P.UNIT.
1.63
0.36
0.30
23.00
1.00
13.00
2.18
2.39
P.TOTAL
21.40
0.95
0.20
0.40
1.00
13.00
0.22
0.24
0.33
Total
Mat 3
Mo 3
Mat P
21.40
0.95
0.20
0.40
Mo P
1.00
13.00
0.22
0.24
0.33
37.74
13.00
22.96
0.79
TRUE
Alv. blocos concreto 15x20x40 ESTRUTURADA
INSUMO
Blocos 15x20x40
Cimento
Cal
Areia
Concreto Fck 20 Mpa
Ao CA50
Andaimes
Empreiteiro
Serv.
Alim. aloj.
L.S.
COEF.
13.130
5.20
0.65
0.013
0.016
0.410
1.000
1.00
0.10
0.10
150.00%
UN
un
kg
kg
m3
m3
kg
m2
m2
Hh
Hh
P.UNIT.
1.42
0.36
0.30
23.00
162.00
2.84
1.00
15.60
2.18
2.39
P.TOTAL
18.64
1.87
0.20
0.30
2.59
1.16
1.00
15.60
0.22
0.24
0.33
Mat 3
Mo 3
Mat P
18.64
1.87
0.20
0.30
2.59
1.16
Mo P
1.00
0.22
0.24
0.33
42.15
15.60
24.77
0.79
P.UNIT.
1.63
0.36
0.30
23.00
162.00
2.84
1.00
16.90
2.18
2.39
P.TOTAL
21.40
2.53
0.26
0.40
3.89
1.16
1.00
16.90
0.22
0.24
0.33
Mat 3
Mo 3
Mat P
21.40
2.53
0.26
0.40
3.89
1.16
Mo P
1.00
0.22
0.24
0.33
48.34
16.90
29.65
0.79
CUSTO
0.38
0.36
0.33
41.00
3.40
2.31
2.39
TOTAL
11.78
0.92
0.84
0.70
2.48
0.85
0.88
1.28
19.74
TRUE
Mat 3
Mo 3
Mat P
11.78
0.92
0.84
0.70
Mo P
Cant-Eq
2.48
2.48
14.24
0.85
0.88
1.28
3.02
19.74
m2
COEF.
46.000
4.92
4.92
0.033
0.84
0.42
0.42
150.00%
UN
un
kg
kg
m3
m2
Hh
Hh
Hh
P.UNIT.
0.38
0.36
0.33
41.00
1.00
3.40
2.31
2.39
P.TOTAL
17.48
1.77
1.62
1.34
15.00
0.97
1.00
1.46
Total
40.65
TRUE
176 de 189
1.00
48.34
m2
Cant-Eq
16.90
TRUE
COEF
31.00
2.55
2.55
0.017
0.73
0.37
0.37
150.00%
1.00
42.15
m2
Total
INSUMO
Tijolos 6 furos ( 10 x 15 x 20 cm )
Cimento
Cal hidratada
Areia
Empreiteiro
Servente
Alim. alojamento
leis sociais
Cant-Eq
15.60
TRUE
COEF.
13.130
7.03
0.88
0.018
0.024
0.410
1.000
1.00
0.10
0.10
150.00%
1.00
37.74
m2
Total
INSUMO
Blocos 20x20x40
Cimento
Cal
Areia
Concreto Fck 20 Mpa
Ao CA50
Andaimes
Empreiteiro
Serv.
Alim. aloj.
L.S.
Cant-Eq
Mat 3
Mo 3
Mat P
17.48
1.77
1.62
1.34
Mo P
Cant-Eq
15.00
0.97
1.00
1.46
-
15.00
22.22
3.43
40.65
Comp. in loco
m2
UN
un
kg
kg
m3
m2
Hh
Hh
Hh
P.UNIT.
0.39
0.36
0.30
23.00
1.00
18.00
2.18
2.39
P.TOTAL
17.55
1.77
1.48
0.76
1.00
18.00
0.22
0.24
0.33
Total
Mat 3
Mo 3
Mat P
17.55
1.77
1.48
0.76
Mo P
1.00
18.00
0.22
0.24
0.33
41.34
18.00
21.56
0.79
TRUE
Alv. tijolos macios espess = 10 cm
1.00
41.34
m2
INSUMO
Tijolos macios comuns
Cimento
Cal hidratada
Areia media
Andaimes
Empreiteiro
Serv.
Alim. aloj.
L.S.
COEF.
84.000
4.550
4.55
0.03
1.00
1.00
0.10
0.10
150.00%
UN
un
kg
kg
m3
m2
m2
hh
hh
P.UNIT.
0.19
0.36
0.30
23.00
1.00
15.00
2.18
2.39
P.TOTAL
15.96
1.64
1.37
0.70
1.00
15.00
0.22
0.24
0.33
Total
Mat 3
Mo 3
Mat P
15.96
1.64
1.37
0.70
Mo P
Cant-Eq
1.00
15.00
0.22
0.24
0.33
36.45
15.00
19.66
0.79
TRUE
1.00
36.45
m2
INSUMO
Tijolos macios comuns
Cimento
Cal hidratada
Areia media
Andaimes
Empreiteiro
Serv.
Alim. aloj.
L.S.
COEF.
159.000
10.370
10.37
0.07
1.00
1.00
0.10
0.10
150.00%
UN
un
kg
kg
m3
m2
m2
hh
hh
P.UNIT.
0.19
0.36
0.30
23.00
1.00
18.00
2.18
2.39
P.TOTAL
30.21
3.73
3.11
1.59
1.00
18.00
0.22
0.24
0.33
Total
Mat 3
Mo 3
Mat P
30.21
3.73
3.11
1.59
Mo P
Cant-Eq
1.00
18.00
0.22
0.24
0.33
58.43
18.00
38.65
0.79
TRUE
1.00
58.43
m2
INSUMO
Tijolos 21 furos "Cepazzi"
Cimento
Cal hidratada
Areia media
Andaimes
Empreiteiro
Serv. - LIMPEZA
Alim. aloj.
L.S.
COEF.
65.000
8.510
4.27
0.04
1.00
1.00
0.10
0.10
150.00%
UN
un
kg
kg
m3
m2
m2
hh
hh
P.UNIT.
0.28
0.36
0.30
23.00
1.00
21.00
2.18
2.39
P.TOTAL
18.20
3.06
1.28
0.99
1.00
21.00
0.22
0.24
0.33
Total
Mat 3
Mo 3
Mat P
18.20
3.06
1.28
0.99
Mo P
Cant-Eq
1.00
21.00
0.22
0.24
0.33
46.32
21.00
23.53
0.79
TRUE
1.00
46.32
m2
INSUMO
Tijolos 21 furos "Cepazzi"
Cimento
Cal hidratada
Areia media
Andaimes
Empreiteiro
Serv.
Alim. aloj.
L.S.
COEF.
133.000
19.440
9.76
0.10
1.00
1.00
0.10
0.10
150.00%
UN
un
kg
kg
m3
m2
m2
hh
hh
P.UNIT.
0.28
0.36
0.30
23.00
1.00
26.00
2.18
2.39
P.TOTAL
37.24
7.00
2.93
2.23
1.00
26.00
0.22
0.24
0.33
Total
77.18
TRUE
177 de 189
Cant-Eq
Mat 3
Mo 3
Mat P
37.24
7.00
2.93
2.23
Mo P
Cant-Eq
1.00
26.00
0.22
0.24
0.33
-
26.00
49.40
0.79
1.00
77.18
Comp. in loco
m2
INSUMO
Tijolos 8 furos ( 20 x 20 x 10 cm )
Cimento
200x0,01
Cal hidratada 200x0,01
Areia
1,10x0,01
Andaimes
Empreiteiro
Serv.
Alim. aloj.
L.S.
COEF.
25.00
2.18
2.18
0.015
1.000
1.00
0.10
0.10
150.00%
UN
un
kg
kg
m3
m2
m2
Hh
Hh
P.UNIT.
0.30
0.36
1.73
23.00
1.00
12.00
2.18
2.39
P.TOTAL
7.50
0.78
3.77
0.35
1.00
12.00
0.22
0.24
0.33
Total
Mat 3
Mo 3
Mat P
7.50
0.78
3.77
0.35
Mo P
Cant-Eq
1.00
12.00
0.22
0.24
0.33
26.19
12.00
12.40
0.79
TRUE
Alv. tijolos 8 furos - espessura 20 cm
1.00
26.19
m2
INSUMO
Tijolos 8 furos ( 20 x 20 x 10 cm )
Cimento
200x0,027
Cal hidratada 200x0,027
Areia
1,10x0,027
Andaimes
Empreiteiro
Serv.
Alim. aloj.
L.S.
COEF.
47.00
6.19
6.19
0.041
1.000
1.00
0.10
0.10
150.00%
UN
un
kg
kg
m3
m2
m2
Hh
Hh
P.UNIT.
0.30
0.36
1.73
23.00
1.00
16.00
2.18
2.39
P.TOTAL
14.10
2.23
10.71
0.95
1.00
16.00
0.22
0.24
0.33
Total
Mat 3
Mo 3
Mat P
14.10
2.23
10.71
0.95
Mo P
1.00
16.00
0.22
0.24
0.33
45.77
16.00
27.99
0.79
TRUE
1.00
45.77
m2
COEF.
13.000
12.000
0.069
1.00
0.10
0.10
150.00%
UN
un
kg
m3
m2
hh
hh
P.UNIT.
1.25
0.36
23.00
8.00
2.18
2.39
P.TOTAL
16.25
4.32
1.59
8.00
0.22
0.24
0.33
Total
Mat 3
Mo 3
Mat P
16.25
4.32
1.59
Mo P
0.22
0.24
0.33
30.94
8.00
22.16
0.79
UN
un
kg
kg
m3
m2
m
hh
hh
Cant-Eq
8.00
TRUE
INSUMO
Tijolos macios comuns
Cimento
Cal hidratada
Areia media
Andaimes
Empreiteiro
Serv.
Alim. aloj.
L.S.
Cant-Eq
30.94
m
P.UNIT.
0.19
0.36
0.30
23.00
1.00
2.45
2.18
2.39
P.TOTAL
3.04
0.48
0.40
0.14
0.20
2.45
0.22
0.24
0.33
Total
Mat 3
Mo 3
Mat P
3.04
0.48
0.40
0.14
Mo P
Cant-Eq
0.20
2.45
0.22
0.24
0.33
7.48
2.45
4.05
0.79
0.20
7.48
TRUE
m2
UN
kg
m3
m2
Hh
Hh
P.UNIT.
0.36
23.00
2.10
2.18
2.39
P.TOTAL
0.81
0.12
2.10
0.22
0.24
0.33
Total
Mat 3
Mo 3
Mat P
0.81
0.12
Mo P
Cant-Eq
2.10
0.22
0.24
0.33
3.81
2.10
0.93
0.79
3.81
TRUE
178 de 189
m2
COEF.
3.240
3.240
0.0243
UN
kg
kg
m3
P.UNIT.
0.36
0.30
23.00
P.TOTAL
1.17
0.97
0.56
Mat 3
Mo 3
Mat P
1.17
0.97
0.56
Mo P
Cant-Eq
Comp. in loco
Andaimes
EMPR
Serv.
Alim. aloj.
L.S.
1.0000
1.00
0.10
0.10
150.00%
m2
m2
Hh
Hh
1.00
8.50
2.18
2.39
1.00
8.50
0.22
0.24
0.33
Total
1.00
8.50
0.22
0.24
0.33
12.98
8.50
3.70
0.79
TRUE
Cimento
Sikanol S
Areia fina
Andaimes
EMPR
Serv.
Alim. aloj.
L.S.
INSUMO
450 x 0,007
m2
COEF.
3.150
0.032
0.007
1.000
1.00
0.10
0.10
150.00%
1,00 x 0,007
UN
kg
kg
m3
m2
m2
Hh
Hh
P.UNIT.
0.36
1.00
25.00
1.00
10.50
2.18
2.39
P.TOTAL
1.13
0.03
0.18
1.00
10.50
0.22
0.24
0.33
Total
Mat 3
Mo 3
Mat P
1.13
0.03
0.18
Mo P
1.00
0.22
0.24
0.33
13.63
10.50
1.34
0.79
COEF.
4.47
4.47
0.019
1.000
1.00
0.10
0.10
150.00%
UN
kg
kg
m3
m2
Hh
Hh
Hh
P.UNIT.
0.36
0.30
23.00
1.00
9.50
2.18
2.39
P.TOTAL
1.61
1.34
0.44
1.00
9.50
0.22
0.24
0.33
Mat 3
Mo 3
Mat P
1.61
1.34
0.44
Mo P
1.00
0.22
0.24
0.33
14.67
9.50
3.39
0.79
1,10
Cant-Eq
9.50
TRUE
INSUMO
500
1.00
13.63
m2
Total
Cimento Portland
SIKANOL S
Areia
Andaimes
EMPR
Serv.
Alim. aloj.
L.S.
Cant-Eq
10.50
TRUE
12.98
1.00
14.67
m2
UN
kg
l
m3
m2
Hh
Hh
Hh
P.UNIT.
0.36
1.00
23.00
1.00
10.50
2.18
2.39
P.TOTAL
3.60
0.10
0.51
1.00
10.50
0.22
0.24
0.33
Total
Mat 3
Mo 3
Mat P
3.60
0.10
0.51
Mo P
Cant-Eq
1.00
10.50
0.22
0.24
0.33
16.49
10.50
4.21
0.79
TRUE
1.00
16.49
Azulejo branco
m2
INSUMO
azulejo
cola para cermica
Rejunte
Empreiteiro
Serv.
Alim. aloj.
L.S.
Mat 3
1.100
4.00
0.50
1.00
0.10
0.10
175.57%
m2
kg
kg
m2
Hh
Hh
18.00
0.97
6.89
7.50
2.18
2.39
Mo 3
19.80
3.88
3.45
7.50
0.22
0.24
0.38
Total
Mat P
19.80
3.88
3.45
Mo P
7.50
0.22
0.24
0.38
35.47
7.50
27.13
0.84
TRUE
179 de 189
Cant-Eq
35.47
m2
COEF.
1.05
1.00
8.400
1.000
1.00
0.10
0.10
150.00%
UN
m2
p
un
m2
Hh
Hh
Hh
P.UNIT.
16.17
3.15
0.08
1.00
6.50
2.18
2.39
P.TOTAL
16.98
3.15
0.71
1.00
6.50
0.22
0.24
0.33
Mat 3
Mo 3
Mat P
16.98
3.15
0.71
Mo P
Cant-Eq
1.00
6.50
0.22
0.24
0.33
Comp. in loco
Total
rodaforro = R$ 0,84 / ml
perfil R$14,00 + 10% ipi
29.12
Carlos - Petroll
6.50
20.83
0.79
TRUE
12/5/2002
Impermeabilizao com hidroasfalto - 4 demos
INSUMO
m2
COEF
1.00
1.00
1.00
150.00%
Hidroasfalto
Serv.
Alim. aloj.
L.S.
UNID
kg
Hh
Hh
CUSTO
3.00
2.18
2.39
TOTAL
3.00
2.18
2.39
3.28
Total
Mat 3
Mo 3
Mat P
3.00
Mo P
Cant-Eq
2.18
2.39
3.28
10.85
3.00
7.85
TRUE
1.00
29.12
10.85
m2
COEF.
1.100
0.50
0.50
0.50
150.00%
UN
m2
Hh
Hh
Hh
CUSTO
0.88
3.23
2.18
2.39
P.TOTAL
0.97
1.62
1.09
1.20
4.06
Total
Mat 3
Mo 3
Mat P
0.97
Mo P
Cant-Eq
1.62
1.09
1.20
4.06
8.93
0.97
7.96
8.93
TRUE
INSUMO
Sikaflex ( 3,00m junta /tubo com 310 ml )
Prof.
Alim. aloj.
L.S.
COEF
0.11
0.25
0.25
150.00%
UNID
l
Hh
Hh
CUSTO
37.17
3.23
2.39
TOTAL
4.22
0.81
0.60
2.11
Total
Mat 3
Mo 3
Mat P
4.22
Mo P
Cant-Eq
0.81
0.60
2.11
7.74
4.22
3.51
7.74
TRUE
Lastro de brita
Concreto Fck 10 Mpa
Junta de madeira ( panos 5 x 5 )
Prof.
Serv.
Alim. aloj.
L.S.
Total
UNID
m3
m3
m
Hh
Hh
Hh
m2
CUSTO
41.00
176.71
0.26
3.23
2.18
2.39
TOTAL
3.28
14.14
0.03
1.62
1.09
2.39
4.06
0.73
Mat 3
Mo 3
Mat P
3.28
14.14
0.03
Mo P
1.62
1.09
2.39
4.06
26.60
17.44
9.16
TRUE
COEF
0.105
1.55
0.40
1.00
0.50
1.50
150.00%
UNID
m3
kg
m
Hh
Hh
Hh
TOTAL
16.17
5.27
0.47
3.23
1.09
3.59
6.48
Mat 3
Mo 3
Mat P
16.17
5.27
0.47
Mo P
36.30
21.91
14.39
Cimento
Areia mdia
Prof.
Serv.
Alim. aloj.
L.S.
UN
kg
m3
Hh
Hh
Hh
P.UNIT.
0.36
23.00
3.23
2.18
2.39
36.30
m2
P.TOTAL
3.96
0.69
1.62
1.09
2.39
4.06
Total
13.81
TRUE
180 de 189
Cant-Eq
3.23
1.09
3.59
6.48
TRUE
COEF.
11.000
0.030
0.50
0.50
1.00
150.00%
26.60
m2
CUSTO
154.00
3.39
1.18
3.23
2.18
2.39
Total
INSUMO
Cant-Eq
Mat 3
Mo 3
Mat P
3.96
0.69
Mo P
Cant-Eq
1.62
1.09
2.39
4.06
-
4.65
9.16
13.81
Comp. in loco
COEF.
0.500
0.020
1.00
150.00%
Cimento
Cola branca
Empreiteiro
Serv.
Alim. aloj.
L.S.
UN
kg
m3
m2
Hh
Hh
m2
P.UNIT.
0.36
11.00
1.20
2.18
2.39
P.TOTAL
0.18
0.22
1.20
-
Total
Mat 3
Mo 3
Mat P
0.18
0.22
Mo P
Cant-Eq
1.20
-
1.60
0.40
1.20
1.60
TRUE
Piso cermico tipo carga pesada
m2
INSUMO
piso cermica carga pesada
argamassa colante
Rejunte
Empreiteiro
Serv.
Alim. aloj.
L.S.
COEF.
1.100
2.50
0.50
1.00
0.10
0.10
175.57%
UN
m2
kg
kg
m2
Hh
Hh
P.UNIT.
21.00
0.97
6.89
15.00
2.18
2.39
P.TOTAL
23.10
2.43
3.45
15.00
0.22
0.24
0.38
Total
Mat 3
Mo 3
Mat P
23.10
2.43
3.45
Mo P
Cant-Eq
15.00
0.22
0.24
0.38
44.81
15.00
28.97
0.84
TRUE
44.81
m2
COEF.
1.100
4.50
0.17
1.00
0.10
0.10
175.57%
Piso porcelanatto
argamassa colante
Rejunte
Empreiteiro
Serv.
Alim. aloj.
L.S.
UN
m2
kg
kg
m2
Hh
Hh
P.UNIT.
68.25
1.60
34.10
20.00
2.18
2.39
P.TOTAL
75.08
7.20
5.80
20.00
0.22
0.24
0.38
Total
Mat 3
Mo 3
Mat P
75.08
7.20
5.80
Mo P
Cant-Eq
20.00
0.22
0.24
0.38
108.91
20.00
88.07
0.84
TRUE
108.91
m2
INSUMO
Mat 3
Cermica Gail
Multicola
Rejunte
Empreiteiro
Serv.
Alim. aloj.
L.S.
1.050
5.00
2.00
1.00
0.10
0.10
175.57%
m2
kg
kg
m2
Hh
Hh
59.70
0.97
6.89
22.00
2.18
2.39
Mo 3
62.69
4.85
13.78
22.00
0.22
0.24
0.38
Total
Mat P
62.69
4.85
13.78
Mo P
Cant-Eq
22.00
0.22
0.24
0.38
104.16
22.00
81.32
0.84
TRUE
104.16
m2
INSUMO
Mat 3
Piso vinlico
Cola
Empreiteiro
Serv.
Alim. aloj.
L.S.
1.100
2.50
1.00
0.10
0.10
175.57%
m2
kg
m2
Hh
Hh
34.00
0.83
4.50
2.18
2.39
Mo 3
37.40
2.08
4.50
0.22
0.24
0.38
Total
Mat P
37.40
2.08
Mo P
4.50
0.22
0.24
0.38
44.82
4.50
39.48
0.84
TRUE
181 de 189
Cant-Eq
44.82
m2
Mat 3
1.05
12.00
0.05
1.00
0.10
1.10
150.00%
m2
kg
m3
Hh
Hh
Hh
29.50
0.36
23.00
3.23
2.18
2.39
Mo 3
Mat P
30.98
4.32
1.15
30.98
4.32
1.15
3.23
0.22
2.63
5.17
47.70
TRUE
Mo P
Cant-Eq
3.23
0.22
2.63
5.17
-
36.45
11.25
47.70
Comp. in loco
m2
Mat 3
1.05
10.00
0.04
1.00
0.10
1.10
150.00%
m2
kg
m3
Hh
Hh
Hh
28.00
0.36
23.00
3.23
2.18
2.39
Total
R$ 41,00 / M2 - preo padro da Calada
Mo 3
Mat P
29.40
3.60
0.92
29.40
3.60
0.92
3.23
0.22
2.63
5.17
Mo P
3.23
0.22
2.63
5.17
45.17
33.92
11.25
TRUE
paraleleppedo
areia regular
base de brita graduada
MO Empr Souza Cruz
Prof.
Serv.
Alim. aloj.
L.S.
UN
m2
m3
m3
vb
Hh
Hh
Hh
CUSTO
9.96
23.00
40.00
4.00
3.23
2.18
2.39
P.TOTAL
10.46
2.30
4.00
4.00
0.22
0.24
0.38
Total
Mat 3
Mo 3
Mat P
10.46
2.30
4.00
Mo P
0.22
0.24
0.38
-
4.00
16.76
0.84
TRUE
COEF.
1.020
0.036
13.500
0.200
0.200
1.000
0.10
0.10
175.57%
UN
m2
m3
m3
kg
kg
vb
Hh
Hh
Hh
CUSTO
7.00
23.00
0.36
4.35
1.95
9.00
3.23
2.18
2.39
P.TOTAL
7.14
0.83
4.86
0.87
0.39
9.00
0.22
0.24
0.38
Total
Mat 3
Mo 3
Mat P
7.14
0.83
4.86
0.87
0.39
Mo P
Cant-Eq
9.00
0.22
0.24
0.38
23.93
9.00
14.09
0.84
TRUE
23.93
m2
COEF.
1.050
0.050
1.00
0.10
0.10
175.57%
UN
m2
m3
m2
Hh
Hh
CUSTO
18.40
23.00
4.50
2.18
2.39
P.TOTAL
19.32
1.15
4.50
0.22
0.24
0.38
Total
Mat 3
Mo 3
Mat P
19.32
1.15
Mo P
Cant-Eq
4.50
0.22
0.24
0.38
25.81
4.50
20.47
0.84
TRUE
Meio-fio de concreto
25.81
INSUMO
COEF.
1.050
0.050
1.00
0.10
0.10
175.57%
meio-fio
areia regular
Empreiteiro
Serv.
Alim. aloj.
L.S.
UN
m2
m3
m2
Hh
Hh
CUSTO
9.25
23.00
4.50
2.18
2.39
P.TOTAL
9.71
1.15
4.50
0.22
0.24
0.38
Total
Mat 3
Mo 3
Mat P
9.71
1.15
Mo P
Cant-Eq
4.50
0.22
0.24
0.38
16.20
4.50
10.86
0.84
TRUE
182 de 189
21.60
m2
INSUMO
piso bloco concreto
areia regular
Empreiteiro
Serv.
Alim. aloj.
L.S.
Cant-Eq
4.00
21.60
Brita 2
Rolo Compactador
Retro c/ operador
Servente
Alimentao e Alojamento
45.17
m2
INSUMO
INSUMO
Cant-Eq
16.20
m3
COEF
1.30
0.60
0.10
0.10
0.10
UN
m3
H
H
Hh
Hh
P.UNIT
23.00
10.00
22.00
2.18
2.39
P.TOTAL
29.90
6.00
2.20
0.22
0.24
Mat 3
Mo 3
Mat P
29.90
Mo P
Cant-Eq
6.00
2.20
0.22
0.24
Comp. in loco
L.S.
150.00%
0.33
Total
0.33
38.89
29.90
0.79
FALSE
m2
UNID
0.132
0.020
0.240
0.480
0.720
150.00%
Concreto 10 Mpa
Rolo
Profissional 2
Servente
4
Alim. aloj.
L.S.
UN
m3
h
Hh
Hh
Hh
P.UNIT.
136.00
21.00
3.23
2.18
2.39
P.TOTAL
17.95
0.42
0.78
1.05
1.72
2.74
24.65
TRUE
Mat 3
Mo 3
Mat P
17.95
Mo P
Cant-Eq
0.42
17.95
0.78
1.05
1.72
2.74
6.28
0.42
24.65
m3
INSUMO
Grout ( V1 da Otto )
Profissional
Servente
Alim. alojamento
leis sociais
Mat 3
2,100.00
4.00
16.00
20.00
150.00%
kg
Hh
Hh
Hh
0.88
3.23
2.18
2.39
Total
ver mo de obra para pequenos volumes
Caixa de passagem em alvenaria
Mo 3
Mat P
1,848.00
1,848.00
12.92
34.95
47.81
71.80
Mo P
2,015.48
0.50
0.50
altura:
1,848.00
167.48
2,015.48
Mo P
14.13
12.95
0.77
0.79
1.47
2.58
11.16
Cant-Eq
54.00
37.13
0.44
1.63
3.27
2.08
48.74
93.64
461.08
1.50
p
Mat 3
4.50
4.13
0.49
0.05
0.04
3.20
0.41
2.00
2.08
2.08
1.00
m3
m3
m3
m3
m3
kg
m2
m
m2
m2
p
15.14
12.14
8.47
41.00
195.25
4.13
41.33
9.50
36.45
16.79
170.00
Mo 3
68.13
50.08
4.13
2.05
7.81
13.22
16.94
19.00
75.81
34.93
170.00
Total
Mat P
31.20
22.05
462.10
53.25
2.93
1.27
6.34
9.62
5.79
19.00
40.90
9.61
170.00
265.45
FALSE
Caixa de passagem em concreto
seo:
INSUMO
Escavao mecnica
Reaterro compactado
Remoo do material
Lastro de brita
Concreto para fundo, tampa e paredes
Ferragem
Forma
Cantoneira de contorno da tampa
Tampo de fofo dim 600 mm - pesado
0.80
0.80
altura:
1.20
15.14
12.14
8.47
41.00
195.25
4.13
41.33
9.50
265.00
83.39
57.54
8.46
3.46
94.97
160.77
354.42
30.40
265.00
p
Mat 3
5.51
4.74
1.00
0.08
0.49
38.91
8.58
3.20
1.00
m3
m3
m3
m3
m3
kg
m2
m
p
Total
Cant-Eq
12.92
34.95
47.81
71.80
TRUE
seo:
INSUMO
Escavao mecnica
Reaterro compactado
Remoo do material
Lastro de brita
Concreto para fundo e tampa
Ferragem
Forma
Cantoneira de contorno da tampa
Alvenaria macia 10 cm
Chapisco e reboco interno
Tampo de fofo dim 600 mm - pesado
Mo 3
Mat P
5.99
2.14
77.15
116.95
121.04
30.40
265.00
1,058.42
618.68
Mo P
17.30
14.88
1.57
1.33
17.82
31.36
233.38
Cant-Eq
66.10
42.66
0.90
317.64
109.65
1,045.97
FALSE
Ensecadeira 10 m x 3 m
un
INSUMO
Poste de eucalipto 300 mm l = 10 m
Escora de eucalipto 150 mm l = 4 m
Prancho de madeira e = 5 cm
Caibro 8 x 16 cm
Arames e pregos diversos
Aterro compactado com argila
Retro com operador
Profissional - 5 x 1 sem
Servente - 5 x 1 sem
Alim. aloj.
L.S.
Mat 3
3.00
11.00
3.00
20.00
1.00
30.00
44.00
440.000
440.000
880.000
150.00%
p
p
m3
m
vb
m3
Hm
Hh
Hh
Hh
50.00
3.00
410.00
5.25
100.00
15.00
25.00
3.23
2.18
2.39
Mo 3
Mat P
150.00
33.00
1,230.00
104.96
100.00
450.00
150.00
33.00
1,230.00
104.96
100.00
450.00
1,100.00
1,421.36
960.99
2,103.57
3,573.54
Total
11,227.42
374.25
TRUE
183 de 189
8.20
38.89
Mo P
Cant-Eq
1,100.00
1,421.36
960.99
2,103.57
3,573.54
-
2,067.96
8,059.46
1,100.00
11,227.42
Comp. in loco
1 p
INSUMO
Chapa galv # 20 ( 1 x 2m )
cambotas de madeira
Estribos diam 6.3 mm cada 50 cm
VB para rapaduras, arames e pregos
Profissional
Servente
Alim. aloj.
L.S.
Mat 3
40.84
40.84
28.27
1.00
102.102
61.261
163.363
150.00%
m2
m
kg
vb
Hh
Hh
Hh
5.03
7.00
1.50
50.00
3.23
2.18
2.39
Mo 3
Mat P
205.59
285.89
42.41
50.00
205.59
285.89
42.41
50.00
329.83
133.80
390.51
695.44
Total
Mo P
Cant-Eq
329.83
133.80
390.51
695.44
2,133.46
52.24
583.89
1,549.57
TRUE
2,133.46
INSUMO
Projeto
Concreto Fck= 30 Mpa fctM,k=4,2 Mpa
Fibras de ao
Espaador soldado
Barra de transferncia
Tela soldada para reforo
CA 50 para reforo 10 mm
Lona de polietileno 0,2 mm
Juntas serradas / construo
Juntas de encontro
M.obra execuo
QUANT
1.000
0.168
5.292
0.150
1.764
0.210
1.050
0.386
0.100
1.000
UN
m2
m3
kg
kg
kg
kg
kg
m2
m
m
m2
P.UNIT
1.00
206.00
4.62
3.32
2.74
3.39
0.80
20.00
24.00
8.00
m2
P.TOTAL
1.00
34.61
24.45
0.50
4.83
0.71
0.84
7.72
2.40
8.00
85.06
TRUE
Mat 3
Mo 3
1.00
Mat P
Mo P
Cant-Eq
34.61
24.45
0.50
4.83
0.71
0.84
7.72
2.40
8.00
19.12
65.94
INSUMO
Projeto
Concreto Fck= 30 Mpa fctM,k=4,2 Mpa
Fibras de ao
Espaador soldado
Barra de transferncia
Tela soldada para reforo
CA 50 para reforo 10 mm
Lona de polietileno 0,2 mm
Juntas serradas / construo
Juntas de encontro
M.obra execuo
QUANT
1.000
0.126
3.600
0.150
1.250
0.210
1.050
0.300
0.100
1.000
UN
m2
m3
kg
kg
kg
kg
kg
m2
m
m
m2
P.UNIT
1.00
205.20
1.54
3.32
2.74
3.39
0.90
20.00
24.00
8.00
P.TOTAL
1.00
25.86
5.54
0.50
3.43
0.71
0.95
6.00
2.40
8.00
54.38
TRUE
m2
Mat 3
Mo 3
1.00
Mat P
Mo P
Cant-Eq
25.86
5.54
0.50
3.43
0.71
0.95
6.00
2.40
8.00
17.40
36.98
INSUMO
Projeto
Concreto Fck= 30 Mpa fctM,k=4,2 Mpa
Cordoalha engraxada + ancoragens
Espaador soldado
Barra de transferncia
Tela soldada para reforo
CA 50 para reforo 10 mm
Lona de polietileno 0,2 mm
Juntas serradas / construo
Juntas de encontro
M.obra execuo
QUANT
1.000
0.126
2.000
0.120
0.270
2.100
0.050
0.050
1.000
UN
m2
m3
kg
kg
kg
kg
kg
m2
m
m
m2
INSUMO
184 de 189
QUANT
1.000
UN
m2
54.38
m2
P.UNIT
1.00
205.20
5.02
3.32
2.74
3.39
0.90
20.00
24.00
8.00
P.TOTAL
1.00
25.86
10.05
0.41
1.89
1.00
1.20
8.00
49.40
TRUE
Mat 3
Mo 3
1.00
Mat P
Mo P
Cant-Eq
25.86
10.05
0.41
1.89
1.00
1.20
8.00
11.20
38.20
Projeto
85.06
49.40
m2
P.UNIT
1.00
P.TOTAL
1.00
Mat 3
Mo 3
1.00
Mat P
Mo P
Cant-Eq
Comp. in loco
0.126
2.920
1.100
1.250
0.210
1.050
0.300
0.100
1.000
m3
kg
kg
kg
kg
kg
m2
m
m
m2
205.20
3.39
3.32
2.74
3.39
0.90
20.00
24.00
8.00
25.86
9.90
3.65
3.43
0.71
0.95
6.00
2.40
8.00
61.89
25.86
9.90
3.65
3.43
0.71
0.95
6.00
2.40
8.00
17.40
44.49
TRUE
INSUMO
Projeto
Concreto Fck= 30 Mpa fctM,k=4,2 Mpa
Tela soldada Ao CA 60
Espaador soldado
Barra de transferncia
Tela soldada para reforo
CA 50 para reforo 10 mm
Lona de polietileno 0,2 mm
Juntas serradas / construo
Juntas de encontro
M.obra execuo
QUANT
1.000
0.147
3.700
1.100
1.250
0.210
1.050
0.300
0.100
1.000
UN
m2
m3
kg
kg
kg
kg
kg
m2
m
m
m2
P.UNIT
1.00
205.20
3.39
3.32
2.74
3.39
0.90
20.00
24.00
8.00
m2
P.TOTAL
1.00
30.16
12.55
3.65
3.43
0.71
0.95
6.00
2.40
8.00
68.85
TRUE
Mat 3
Mo 3
1.00
Mat P
Mo P
Cant-Eq
30.16
12.55
3.65
3.43
0.71
0.95
6.00
2.40
8.00
17.40
51.45
INSUMO
Projeto
Concreto Fck= 30 Mpa
Tela soldada Ao CA 60 Q 138
Espaador soldado
Barra de transferncia
Tela soldada para reforo
CA 50 para reforo 10 mm
Lona de polietileno 0,2 mm
Juntas serradas / construo
Juntas de encontro
M.obra execuo
QUANT
1.000
0.126
2.507
0.837
0.310
0.060
0.306
1.050
0.250
0.050
1.000
UN
m2
m3
kg
kg
kg
kg
kg
m2
m
m
m2
61.89
68.85
m2
P.UNIT
1.00
205.20
3.39
3.32
2.74
0.90
0.90
20.00
24.00
8.00
P.TOTAL
1.00
25.86
8.50
2.78
0.85
0.28
0.95
5.00
1.20
8.00
54.41
TRUE
Mat 3
Mo 3
1.00
Mat P
Mo P
Cant-Eq
25.86
8.50
2.78
0.85
0.28
0.95
5.00
1.20
8.00
15.20
39.21
54.41
COEF
1.03
0.05
1.000
2.000
2.000
0.33
1.00
0.10
0.10
150.00%
m2
UN
m2
vb
m2
unid
unid
p
m2
Hh
Hh
Hh
CUSTO
29.59
29.59
18.00
0.20
0.15
4.80
5.00
3.23
2.18
2.39
TOTAL
30.48
1.48
18.00
0.40
0.30
1.60
5.00
0.22
0.24
0.33
58.04
TRUE
Mat 3
TOTAL
30.48
1.48
5.00
2.00
0.40
0.30
1.60
6.00
0.22
0.24
0.33
Mat 3
Mo 3
Mat P
30.48
Mo P
1.48
18.00
0.40
0.30
1.60
5.00
6.48
50.78
0.22
0.24
0.33
0.79
185 de 189
COEF
1.03
0.05
1.000
1.000
2.000
2.000
0.33
1.00
0.10
0.10
150.00%
Cant-Eq
58.04
m2
UN
m2
vb
m2
m
unid
unid
p
m2
Hh
Hh
Hh
CUSTO
29.59
29.59
5.00
2.00
0.20
0.15
4.80
6.00
3.23
2.18
2.39
Mo 3
Mat P
30.48
Mo P
Cant-Eq
1.48
5.00
2.00
0.40
0.30
1.60
6.00
0.22
0.24
0.33
Comp. in loco
48.04
7.48
39.78
0.79
TRUE
Telhas Metlicas simples - Perkron
INSUMO
Telha TS 40/980 0,5 mm zincada
frete
Parafuso de fixao
Parafuso de costura
fechamento de onda inferior
Mo de obra de montagem
Profissional
Servente
Alim. alojamento
leis sociais
m2
COEF
1.03
0.05
2.000
2.000
0.33
1.00
0.10
0.10
150.00%
UN
m2
vb
unid
unid
p
m2
Hh
Hh
Hh
CUSTO
10.00
10.00
0.20
0.15
4.80
4.00
3.23
2.18
2.39
TOTAL
10.30
0.50
0.40
0.30
1.60
4.00
0.22
0.24
0.33
17.89
TRUE
Mat 3
Mo 3
Mat P
10.30
Mo P
Cant-Eq
pint 14
0.50
0.40
0.30
1.60
4.00
4.50
12.60
0.22
0.24
0.33
0.79
COEF
1.03
0.05
2.000
2.000
0.33
1.00
0.10
0.10
150.00%
UN
m2
vb
unid
unid
p
m2
Hh
Hh
Hh
CUSTO
15.00
15.00
0.20
0.15
4.80
4.00
3.23
2.18
2.39
TOTAL
15.45
0.75
0.40
0.30
1.60
4.00
0.22
0.24
0.33
23.29
TRUE
Mat 3
Mo 3
Mat P
15.45
Mo P
Cant-Eq
pint 14
0.75
0.40
0.30
1.60
4.00
4.75
17.75
0.22
0.24
0.33
0.79
COEF
1.05
0.43
0.01
0.40
0.40
0.80
150.00%
COEF
1.05
0.05
1.5000
3.00
150.00%
UN
m2
p
h
Hh
Hh
Hh
CUSTO
26.71
1.00
80.00
3.23
2.18
2.39
TOTAL
28.05
0.43
0.80
1.29
0.87
1.91
3.25
36.61
TRUE
Mat 3
Mo 3
Mat P
28.05
0.43
Mo P
Cant-Eq
0.80
28.48
1.29
0.87
1.91
3.25
7.33
UN
m
vb
m
cj
Hh
Hh
Hh
CUSTO
3.87
3.87
0.25
0.50
3.23
2.18
2.39
TOTAL
4.06
0.19
0.38
1.50
6.13
TRUE
Mat 3
Mo 3
Mat P
4.06
Mo P
186 de 189
Cant-Eq
0.19
0.38
1.50
0.19
5.94
6.13
m
TOTAL
4.70
3.33
1.52
1.34
4.00
2.36
2.45
0.65
0.44
0.96
1.62
23.35
TRUE
Mat 3
TOTAL
34.13
1.13
Mat 3
Mo 3
Mat P
4.70
3.33
1.52
1.34
4.00
2.36
2.45
19.69
Mo P
0.65
0.44
0.96
1.62
3.66
Telha translcida
Parafusos
0.80
36.61
m
Livramento - 0,4 Hh / m2
INSUMO
23.29
m2
17.89
m2
48.04
Cant-Eq
23.35
m2
COEF
1.05
1.25
UN
m2
p
CUSTO
32.50
0.90
Mo 3
Mat P
34.13
1.13
Mo P
Cant-Eq
Comp. in loco
Borracha
Profissional
Servente
Alim. alojamento
leis sociais
1.25
0.45
0.45
0.90
150.00%
p
Hh
Hh
Hh
1.75
3.23
2.18
2.39
2.19
1.45
0.98
2.15
3.65
45.68
2.19
37.44
1.45
0.98
2.15
3.65
8.24
TRUE
Telhas Metlicas para cobertura mista - Perkron
INSUMO
Telha UPK 100/950 galv 0,65 mm l = 5,80 m
frete - Cristina
Madeira
Parafusos costura
Profissional
Servente
Alim. alojamento
leis sociais
COEF
1.03
0.05
1.67
0.45
0.45
0.90
150.00%
m2
UN
m2
vb
m3
p
Hh
Hh
Hh
CUSTO
14.00
14.00
950.00
0.20
3.23
2.18
2.39
TOTAL
14.42
0.70
0.33
1.45
0.98
2.15
3.65
23.70
TRUE
Mat 3
Mo 3
Mat P
14.42
Mo P
Cant-Eq
0.70
0.33
0.70
14.75
1.45
0.98
2.15
3.65
8.24
COEF
0.0035
1.00
2.00
150.00%
UN
m
m3
m
p
p
Hh
Hh
Hh
CUSTO
4.00
950.00
8.00
0.90
1.75
3.23
2.18
2.39
TOTAL
Mat 3
3.33
8.00
1.80
13.13
Mo 3
Mat P
Mo P
Cant-Eq
3.33
8.00
1.80
-
13.13
UN
m2
vb
m3
vb
p
Hh
Hh
Hh
CUSTO
17.20
7.97
950.00
0.70
3.69
3.23
2.18
2.39
TOTAL
17.55
7.97
0.22
0.24
0.33
26.30
TRUE
Mat 3
Mo 3
Mat P
17.55
7.97
-
25.51
Mo P
0.22
0.24
0.33
0.79
UN
m2
vb
m3
vb
p
Hh
Hh
Hh
CUSTO
8.51
7.97
950.00
0.70
3.69
3.23
2.18
2.39
TOTAL
8.94
8.36
0.22
0.24
0.33
18.09
TRUE
Mat 3
TOTAL
12.36
0.74
0.65
0.22
0.72
1.30
15.98
TRUE
Mat 3
TOTAL
9.67
0.72
Mat 3
Mo 3
Mat P
8.94
8.36
-
17.30
Mo P
0.22
0.24
0.33
0.79
187 de 189
26.30
Cant-Eq
5% variao - preo ref peso
18.09
m2
COEF
1.03
1.05
0.20
0.10
0.30
150.00%
UN
m2
vb
Hh
Hh
Hh
CUSTO
12.00
0.70
3.23
2.18
2.39
Cant-Eq
PREO/M2 DA CHAPA X LARGURA
m2
obra Zaraplast
INSUMO
L de vidro Facefelt Tab-16 50 mm
Parafusos - Cristina
Profissional
Servente
Alim. alojamento
leis sociais
13.13
m2
obra Zaraplast
Telhas Metlicas - ZIPADA ZINCADA - OPO MEGAMIX
telha SEM pintura- chapa 0,5 mm
INSUMO
COEF
Fornecimento de chapa para telha til
1.05
Conformao da telha e acess- Sulmeta
1.05
Madeira
Parafusos
fechamento de onda inferior
Profissional
Servente
0.10
Alim. alojamento
0.10
leis sociais
150.00%
23.70
m
TRUE
Telhas Metlicas - ZIPADA PINTADA - OPO MEGAMIX
telha pintada cinza-branco - chapa 0,5 mm
INSUMO
COEF
Fornecimento de chapa para telha til
1.02
Conformao da telha e acess- Sulmeta
1.00
Madeira
Parafusos
fechamento de onda inferior
Profissional
Servente
0.10
Alim. alojamento
0.10
leis sociais
150.00%
45.68
Mo 3
Mat P
12.36
0.74
13.10
Mo P
0.65
0.22
0.72
1.30
2.88
Cant-Eq
15.98
m2
1.8
COEF
1.04
0.55
m
UN
m2
m
CUSTO
9.30
1.32
Mo 3
Mat P
9.67
0.72
Mo P
Cant-Eq
Comp. in loco
Cordo de vedao
Pino de fixao com rosca L= 500 mm
Fixador de abas
Cumeeira em sheed ondulada 6 mm
Guindaste
Profissional
Servente
Alim. alojamento
leis sociais
0.27
1.09
0.55
0.10
0.01
0.40
0.40
0.80
150.00%
m
p
p
m
h
Hh
Hh
Hh
0.14
0.87
1.25
21.77
80.00
3.23
2.18
2.39
0.04
0.95
0.68
2.19
0.80
1.29
0.87
1.91
3.25
22.38
0.04
0.95
0.68
2.19
0.80
14.25
1.29
0.87
1.91
3.25
7.33
TRUE
COEF
1.00
1.11
0.003
0.20
0.20
0.40
150.00%
0.80
22.38
m
UN
p
kg
m3
Hh
Hh
Hh
CUSTO
50.00
0.36
23.00
3.23
2.18
2.39
TOTAL
50.00
0.40
0.07
0.65
0.44
0.96
0.66
53.16
TRUE
Mat 3
Mo 3
Mat P
50.00
0.40
0.07
50.47
Mo P
0.65
0.44
0.96
0.66
2.69
Cant-Eq
53.16
COEF
15.17
450.00
1.30
8.00
8.00
150.00%
m3
UN
l
kg
m3
Hh
Hh
CUSTO
1.56
0.36
23.00
2.18
2.39
TOTAL
23.66
162.00
29.90
17.47
19.12
26.21
278.37
TRUE
Mat 3
Mo 3
Mat P
23.66
162.00
29.90
215.56
Mo P
17.47
19.12
26.21
62.80
UN
un
m2
kg
m2
Hh
Hh
Hh
Hh
CUSTO
170.00
20.40
2.86
1.73
18.92
3.23
2.18
2.39
TOTAL
5.20
18.85
5.35
1.60
11.16
22.74
7.69
25.24
45.64
Total
Mat 3
Mo 3
Mat P
5.20
18.85
5.35
1.60
Mo P
Cant-Eq
11.16
22.74
7.69
25.24
45.64
143.48
31.00
112.48
TRUE
143.48
m2
INSUMO
COEF
4.200
0.039
0.50
0.50
1.00
150.00%
Cimento
Areia fina
Prof.
Serv.
Alim. aloj.
L.S.
UN
kg
m3
Hh
Hh
Hh
CUSTO
0.36
25.00
3.23
2.18
2.39
TOTAL
1.51
0.98
1.62
1.09
2.39
4.06
Total
11.65
Mat 3
Mo 3
Mat P
1.51
0.98
Mo P
2.49
9.16
Cant-Eq
1.62
1.09
2.39
4.06
TRUE
11.65
m2
UN
vb
Hh
Hh
CUSTO
22.00
2.18
2.39
TOTAL
23.10
1.09
1.20
1.64
27.03
TRUE
Mat 3
16.17
16.17
Mo 3
6.93
6.93
Mat P
Mo P
1.09
1.20
1.64
3.93
Cant-Eq
27.03
placa
H placa
188 de 189
278.37
INSUMO
Pea em fibra ( mat + Mo )
Servente
Alim. oper alojado
leis sociais
Cant-Eq
1.2
Comp. in loco
INSUMO
perfilado 38x38 mm
parafuso 10mm x 140 mm
Neoprene 75x75x6 com furo 1/2"
arruela 21x6mm
porca 10 mm
capa para porca - ( tapa p )
mo na montagem de pr-moldado
insumos atual com marcos em 30-07-03
COEF
2.40
4.00
4.00
4.00
4.00
4.00
UN
m
un
un
un
un
un
CUSTO
10.00
2.00
0.80
3.40
1.90
TOTAL
24.00
8.00
3.20
13.60
7.60
56.40
TRUE
Mat 3
Mo 3
Mat P
24.00
8.00
3.20
13.60
7.60
56.40
Mo P
Cant-Eq
56.40
viga
INSUMO
parafuso 1,20m x 3/4" - zincada
Neoprene 75x75x6 com furo 1/2"
arruela 21x6mm
porca 3/4
mo na montagem de pr-moldado
COEF
4.80
4.00
8.00
16.00
UN
m
un
un
un
L= ( m )
CUSTO
18.00
3.00
0.05
0.40
1.2
TOTAL
86.40
12.00
0.40
6.40
105.20
R$ por parafuso
26.30
TRUE
Mat 3
Mo 3
Mat P
86.40
12.00
0.40
6.40
-
Mo P
105.20
Cant-Eq
Fixao de Placas CF
105.20
placa
INSUMO
parabolt 1/2 " x 5.1/2" cm
arruela 21x6mm
mo na montagem de pr-moldado
COEF
4.00
4.00
UN
m
un
CUSTO
5.00
0.05
TOTAL
20.00
0.20
20.20
TRUE
Mat 3
Mo 3
Mat P
20.00
0.20
20.20
Mo P
Cant-Eq
placa
COEF
1.98
1.84
1.98
1.09
2.85
0.32
0.13
0.12
0.06
UN
kg
kg
kg
kg
kg
Hh
Hh
m2
m2
CUSTO
5.50
5.50
5.50
5.50
5.50
6.50
132.00
51.20
5.08
TOTAL
10.87
10.09
10.87
6.01
15.68
2.08
16.50
6.14
0.29
Mat 3
Mo 3
Mat P
10.87
10.09
10.87
6.01
15.68
Mo P
Cant-Eq
2.08
16.50
6.14
0.29
78.52
16.50
59.94
2.08
TRUE
Junta com Sikaflex e= 1 x 1 cm - VEDAO DE PR-MOLDADOS
INSUMO
Sikaflex ( 3,00m junta /tubo com 310 ml )
Cordo de poliestireno ( Tarucel )
Prof.
Alim. aloj.
L.S.
20.20
COEF
0.11
1.00
150.00%
UNID
l
m
Hh
Hh
78.52
m
CUSTO
37.17
0.10
3.23
2.39
TOTAL
4.22
0.10
-
Total
Mat 3
Mo 3
Mat P
4.22
0.10
Mo P
Cant-Eq
4.32
4.32
4.32
TRUE
Colarinho de emenda de pilares ( Santista )
INSUMO
Chapa 1/2"
MO confeco do colar
Mo colocao na forma e solda
Soldador - obra ( 1,69 h - Ferlauto )
Eletrodo
COEF
32.10
3.00
3.00
2.00
1.00
UN
kg
h
h
h
kg
Seo:
CUSTO
1.20
4.49
4.75
5.32
4.50
0.20
TOTAL
38.53
13.47
14.25
10.64
4.50
Mat 3
Mo 3
Mat P
38.53
pilar
0.40
Cant-Eq
Marcos 20/10/99
mo caldeir
mo fb
mo caldeir
Mo P
13.47
14.25
10.64
4.50
81.39
38.36
43.03
TRUE
Colocao de chumbadores em viga ponte (de 10 a 12 m)
INSUMO
Mangeira preta 3/4
Graxa, arame, estopas
Prof. = 2carp + 1 ferr / 3h
Alim. aloj.
L.S.
COEF
24.00
1.00
9.00
9.00
150.00%
viga
UNID
m
vb
Hh
Hh
CUSTO
1.50
50.00
3.23
2.39
TOTAL
36.00
50.00
29.07
21.51
75.88
Total
212.47
TRUE
189 de 189
81.39
L pea=
Mat 3
Mo 3
Mat P
36.00
50.00
Mo P
Cant-Eq
29.07
21.51
75.88
-
86.00
126.47
212.47
16.00