Oramento de custos da construo

Projeto: GALPO PARA ARMAZENAMENTOS

Local:
Data : BASE - JAN/2009
Item

Discriminao dos servios

Construtora:
Profiss. responsvel: ENG
CREA :
un
Quant

01
1.1

DESPESAS LEGAIS
Projetos
Projeto Arquitetnico
Projeto de Modulao
Projeto Estrutural e Fundao
Projeto das Instalaes Hidrosanitrias e Drenagens
Projeto das Instalaes Eltricas e Incndio
Projeto de Paisagismo
Orcamento, Cronograma e NBR 12721
Licenciamentos

Vb
Vb
Vb
Vb
Vb
Vb
Vb
Vb

1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00

Preo unitrio
material
m. obra

50,977.52
0.00
73,917.41
44,605.33
53,526.40
13,950.00
4,520.00
62,292.50

0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

Total sub-item 1.1.

1.2

Sondagens
Sondagem Geotcnica - SPT e Ensaios Laboratoriais

Vb

1.00

42,056.46

0.00

Total sub-item 1.2.

Total do tem 01
02
2.1

INSTALAO DO CANTEIRO DE OBRAS

Limpeza do terreno tapumes e Barrao
Limpeza terreno,topografia e demolies
Barrao da obra - Conteiners
Mobilizao
Alambrado com tela plastificada, estacas de concreto
Placas de Sinalizao - Obra

M2
M2
VB
M
M2

0.00
60.00
1.00
830.00
20.00

0.00
122.35
17,013.75
153.12
95.58

0.00
251.96
0.00
0.00
32.03

Total sub-item 2.1.

2.2

gua e esgoto provisrios

Instalaese de banheiros e tilheiros

0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

50,977.52
0.00
73,917.41
44,605.33
53,526.40
13,950.00
4,520.00
62,292.50

303,789.17

0.00

303,789.17

42,056.46

0.00

42,056.46

0.22%
0.00%
0.31%
0.19%
0.23%
0.06%
0.02%
0.27%
1.29%
0.18%
0.18%
1.47%

42,056.46

0.00

42,056.46

345,845.62

0.00

345,845.62

0.00
7,340.76
17,013.75
127,092.70
1,911.66

0.00
15,117.38
0.00
0.00
640.53

0.00
22,458.15
17,013.75
127,092.70
2,552.19

153,358.87

15,757.92

169,116.79

0.00%
0.10%
0.07%
0.54%
0.01%
0.72%

14,018.82

0.00

18,224.46
18,224.46

0.00
0.00

18,224.46
18,224.46

0.08%
0.08%

2.3

Instalao de luz e fora-provisria

Entrada de Energia - Com transformador provisrio, GeradorVb

1.30

14,605.33

0.00

18,986.93
18,986.93

0.00
0.00

18,986.93
18,986.93

0.08%
0.08%

2.4

Torre metlica guincho

Torre com guincho

0.00

0.00

0.00

0.00%
0.32%
1.19%

Cj

Total sub-item 2.3.

Total do item 02
03
3.1

SERVIOS GERAIS
Mquinas e equipamentos
Aluguel de mquinas e equipamentos
Aluguel de veiculos
Mquinas e equipamentos
Equipamentos de segurana - EPI
Fretes
Ferramentaria

Vb
Mes
Cj
Cj
Vb
Cj

2.00
16.00
2.00
92.00
1.50
2.00

31,860.95
3,440.98
63,721.90
152.93
28,674.86
6,372.19

0.00
0.00
0.00
0.00
0.00
0.00

Total sub-item 3.1.

3.2

Administrao da obra
Engenheiro
Mestre
Enc, Administrativo
Encarregados de servios
Almoxarife
Vigia noturno
Aux. Administrativo
Guarda diurno
Eletricista
Carpinteiro
Consumos
Consumo agua,luz, telef.mat.limp.fotogr.
Caf e almoo
Trnsporte do pessoal
Locao
Montagem de gabaritos de madeira
Locao topografica

0.00

0.00

0.00

74,422.79

264,993.06

15,757.92

280,750.98

63,721.90
55,055.73
127,443.81
14,069.80
43,012.29
12,744.38

0.00
0.00
0.00
0.00
0.00
0.00

63,721.90
55,055.73
127,443.81
14,069.80
43,012.29
12,744.38

316,047.90

0.00

316,047.90

0.27%
0.23%
0.54%
0.06%
0.18%
0.05%
1.34%

8.00
8.00
8.00
16.00
10.00
30.00
16.00
15.00
8.00
0.00

0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

16,567.70
7,582.91
4,078.20
3,440.98
2,446.92
2,397.98
2,446.92
1,998.52
2,397.98
0.00

0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

132,541.56
60,663.25
32,625.61
55,055.73
24,469.21
71,939.48
39,150.74
29,977.84
19,183.86
0.00

132,541.56
60,663.25
32,625.61
55,055.73
24,469.21
71,939.48
39,150.74
29,977.84
19,183.86
0.00

0.00

465,607.29

465,607.29

Mes
Mes
Mes

8.00
8.00
8.00

5,734.97
10,832.72
13,381.60

0.00
0.00
0.00

45,879.77
86,661.79
107,052.80

0.00
0.00
0.00

45,879.77
86,661.79
107,052.80

239,594.36

0.00

239,594.36

5,355.32
17,013.75

6,980.38
0.00

12,335.69
17,013.75

22,369.06

6,980.38

29,349.44

578,011.32

472,587.67

1,050,598.99

0.05%
0.07%
0.12%
4.47%

Total sub-item 3.3.

3.4

0.00
74,422.79

Mes
Mes
Mes
Mes
Mes
Mes
Mes
Mes
Mes
Mes

Total sub-item 3.2.

3.3

M2
VB

2,898.00
1.00

1.85
17,013.75

2.41
0.00

Total sub-item 3.4.

Total do item 03

06

50,977.52
0.00
73,917.41
44,605.33
53,526.40
13,950.00
4,520.00
62,292.50

1.30

Total sub-item 2.2.

05

Total do item

Cj

Total sub-item 2.2.

04

Preo total
material
m. obra

0.56%
0.26%
0.14%
0.23%
0.10%
0.31%
0.17%
0.13%
0.08%
0.00%
1.98%
0.20%
0.37%
0.46%
1.02%

MOVIMENTO DE TERRA
Escavao mecnica
Reaterro compactado com material local
Escavaes e Terraplanagem
Total do item 04

M3
M3
M3

45,150.00
17,500.00
45,150.00

10.09
8.00
5.28

0.00
9.01
0.00

455,723.77
140,000.00
238,219.24
833,943.01

0.00
157,675.00
0.00
157,675.00

455,723.77
297,675.00
238,219.24
991,618.01

1.94%
1.27%
1.01%
4.22%

FUNDAES/INFRA-ESTRUTURA
Execuo de Estacas metlicas / Franki/tubular/Valdez
Escoramento simples
Concreto magro
Armadura
Concreto armado fck 20 mpa, fundao
Pintura com neutrol ou similar
Armadura obras complem. na implantao
Concreto obras complem. na implantao
Contra piso obras complem. na implant.
Alvenaria com pedras ,obras implantao
Total do item 05

M
M2
M3
Kg
M3
M2
Kg
M3
M2
Un

6,120.00
4,087.00
126.10
0.00
376.90
1,726.60
0.00
0.00
0.00
0.00

131.90
7.65
237.86
6.12
1,434.04
3.73
0.00
0.00
0.00
0.00

0.00
14.48
70.09
1.91
362.39
3.19
0.00
0.00
0.00
0.00

807,254.57
31,251.77
29,994.29
0.00
540,488.16
6,447.30
0.00
0.00
0.00
0.00
1,415,436.09

0.00
59,170.02
8,838.87
0.00
136,583.46
5,501.11
0.00
0.00
0.00
0.00
210,093.46

807,254.57
90,421.79
38,833.15
0.00
677,071.62
11,948.42
0.00
0.00
0.00
0.00
1,625,529.54

3.44%
0.38%
0.17%
0.00%
2.88%
0.05%
0.00%
0.00%
0.00%
0.00%
6.92%

ESTRUTURA

Item

Discriminao dos servios

un
Quant

6.1 Concreto armado em geral

6.1.1 Formas
Forma : Pilares, Vigas e Lajes
Equipamentos
Equipamentos para obra de implantao
Obras complementares da implantao
6.1.2 Armaduras
Armadura : Pilares, Vigas e Lajes
Obras complementares da implantao
6.1.3 Concretos
Concreto pr-moldado-(Pilares, baldrames e vigas )
Controle Tecnolgico
Concreto armado fck 20 mpa (vigas e pilares in-loco)
Total do item 06

07

PAREDES/ALVENARIAS
Salpique Interno Limpeza e fix. cabelos
Alvenaria de bloco concreto de 0,14 m
Alvenaria de bloco cermico de 0,19 m. 688
Execucao de Churrasqueira/lareiras
Elementos de concreto
Parede com gesso acartonado ( drywall)
Parede de Telha Galvalume / Perfil
Total do item 07

08
08.1

COBERTURAS E PROTEES
Coberturas
Cobertura -telha metlica, incl. Acesrios
Cobertura lateral-Estrutura metlica e telha metlica
Telhas em fibra de vidro, iluminao natural
Rufos em concreto armado
Tubos de queda em PVC rigido D=150mm

Preo unitrio
material
m. obra

M2
Vb
Vb
M2

0.00
0.00
0.00
0.00

0.00
0.00
0.00
0.00

0.00
0.00
0.00
0.00

Kg
Kg

0.00
0.00

0.00
0.00

0.00
0.00

M3
Vb
M3

1,924.09
1.00
202.81

2,330.88
0.00
1,929.93

0.00
0.00
400.95

M2
M2
M2
UN
Cj
M2
M2

0.00
2,210.00
668.00
0.00
0.00
0.00
4,324.80

0.00
42.97
50.70
0.00
0.00
0.00
55.10

M2
M2
M
M
M

20,579.40
1,860.00
1,029.60
600.00
1,690.00

Impermeabilizaes e tratamentos
Terraos, lajes descoberta e poos
Sacadas,Banheiros e Areas de Servico
Imperm. em lages descoberta implantao - -Soleiras

M2
M2
M2

0.00
0.00
0.00

0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
4,484,829.70
72,000.00
472,726.49
5,029,556.19

0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
19.08%
0.31%
2.01%
21.40%

0.00
16.51
20.31
0.00
0.00
0.00
22.51

0.00
94,972.66
33,867.60
0.00
0.00
0.00
238,296.48
367,136.74

0.00
36,487.10
13,567.08
0.00
0.00
0.00
97,351.25
147,405.43

0.00
131,459.76
47,434.68
0.00
0.00
0.00
335,647.73
514,542.16

0.00%
0.56%
0.20%
0.00%
0.00%
0.00%
1.43%
2.19%

57.85
221.18
182.05
63.39
55.31

0.00
0.00
0.00
14.02
10.20

1,190,451.30
411,392.44
187,442.26
38,034.33
93,474.94
1,920,795.26

0.00
0.00
0.00
8,411.29
17,230.40
25,641.69

1,190,451.30
411,392.44
187,442.26
46,445.62
110,705.34
1,946,436.96

5.07%
1.75%
0.80%
0.20%
0.47%
8.28%

0.00
0.00
0.00

0.00
0.00
0.00

0.00
0.00
0.00

0.00
0.00
0.00

0.00
0.00
0.00

Total sub-item 08.2.

REVESTIMENTOS INTERNOS
Massa mista
Massa fina de paredes e tetos
Revest obra complementar na implantao
Total do item 09

10
10.1

REVESTIMENTO EXTERNO
Argamassas
Salpique
Massa mista/emboo
Massa mista/emboo obras compl. implant.
Salpique em obras da implantao
Revestimento cermico
Revestimentos cermicos
Revestimento ceramico obras compl. impl.
Granitos e mrmores
Marmore e ou granito - - peitors

0.00
0.00
0.00

0.00
0.00
0.00
0.00

0.00
0.00
0.00
0.00

0.00
0.00
0.00
0.00

0.00%
0.00%
0.00%
0.00%

M2
M2
M2
m2

0.00
0.00
0.00
0.00

0.00
0.00
0.00
0.00

0.00
0.00
0.00
0.00

0.00
0.00
0.00
0.00

0.00
0.00
0.00
0.00

0.00
0.00
0.00
0.00

0.00

0.00

0.00

0.00%
0.00%
0.00%
0.00%
0.00%

M2
M2

0.00
0.00

0.00
0.00

0.00
0.00

0.00
0.00

0.00
0.00

0.00
0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%
0.00%
0.00%

M2

0.00

0.00

0.00

Total do item 10

12

13
13.1

M2

0.00

0.00

0.00

0.00
0.00

0.00
0.00

0.00
0.00

0.00%
0.00%

REVESTIMENTOS ESPECIAIS
Forro de Gesso
Total do item 12

M2

0.00

0.00

0.00

0.00
0.00

0.00
0.00

0.00
0.00

0.00%
0.00%

ML
Un
UN

0.00
0.00
0.00

0.00
0.00
0.00

0.00
0.00
0.00

0.00
0.00
0.00

0.00
0.00
0.00

0.00
0.00
0.00

0.00

0.00

0.00

0.00%
0.00%
0.00%
0.00%

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%
0.00%
0.00%

0.00

0.00

0.00

0.00%

173,404.12

0.00

173,404.12

0.74%

ESQUADRIAS DE MADEIRA
Portas de madeira
Guarnio de madeira para esquadrias
Portas
Chumbao de Porta de Elevador

0.00

0.00

0.00

Total do tem 13

14.1

14.2

14.3

15
15.1

Marcenaria
Total sub-item 13.2.

14

0.00%
0.00%
0.00%

AZULEJOS
Azulejos
Total do item 11

Total sub-item 13.1.

13.2

0.00

1,946,436.96

0.00
0.00
0.00

Total sub-item 10.3.

11

0.00

25,641.69

0.00
0.00
0.00

Total sub-item 10.2.

10.3

0.00

1,920,795.26

0.00%
0.00%
0.00%
0.00%
8.28%

M2
M2
m2

Total sub-item 10.1.

10.2

0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
72,000.00
81,316.87
153,316.87

Total do item 08
09

Total do item

0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
4,484,829.70
0.00
391,409.62
4,876,239.32

Total sub-item 08.1.

08.2

Preo total
material
m. obra

ESQUADRIAS METLICAS
Esquadrias de alumnio
Portas e janelas
Esquadrias de ferro
Portes
Serralheira
Corrimo,guarda corpo, escadas,etc.
Total do tem 14
PEITORIS, SOLEIRAS E RODAPS
Rodaps de madeira
Piso de madeira - - Rodaps
Total sub-item 15.1.

M2

0.00
291.20

0.00
0.00
595.48

0.00
0.00
0.00

M2
CJ

0.00

0.00

0.00

0.00
173,404.12

0.00
0.00

0.00
173,404.12

0.00%
0.74%

ml

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%
0.00%

Item

Discriminao dos servios

un
Quant

15.2

Soleiras
Mrmore e ou granito - - Soleiras, mureta box banhos

ml

0.00

Preo unitrio
material
m. obra
0.00

0.00

Total sub-item 15.2.

Total do tem 15
16
16.1

17

FERRAGENS
Ferragens das esquadrias
Portas
Total do tem 16

Un

TACOS E ASSOALHOS
Tacos e assoalhos
Total do tem 17

18
18.1

LADRILHOS
Pisos cimentados (bases)
Piso cimentados

M2

Pisos cermicos
Piso cermico

M2

PISOS ESPECIAIS
Forraes
Forraes ( carpet ou melamnico )

M2

21.1

ENFIAO E APARELHOS
Entrada de energia
Subestao transformadora
Subestao transformadora
Distribuio de energia
Distribuio de energia

0.00
0.00

0.00
0.00

0.00
0.00

0.00
0.00

0.00%
0.00%

0.00

0.00
0.00

0.00
0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%
0.00%

0.00

0.00
0.00

0.00
0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%
0.00%

1,255,065.62
528,904.32
435,116.41
0.00

258,587.76
165,282.60
0.00
73,529.98

1,513,653.38
694,186.92
435,116.41
73,529.98

6.44%
2.95%
1.85%
0.31%

85,248.82

104,571.89

189,820.71

0.00

0.00

0.00

402.06
4.80
125.90
0.00

82.84
1.50
0.00
7.66

3.82

4.69

21.4.1

21.4.2

21.4.3

Outros
Instalaes eltricas de obras complementares
Instalaes eltrica em obras de implantao
Iluminao Extrna
Instalaes eltricas / reas de uso comum
Tubulaao Colunas/Circulaao/Casa Maq.
Instalaes Telefone e informtica
Telefonia
Informtica
Interruptores , tomadas e luminrias
TV a cabo e telefonia

INSTALAO HIDRULICA, GS E INCNDIO

INSTALAO DE GUA E ESGTO
Distribuio de gua
Reservatrio de 30.000m3

Conjunto de fossa sptica e e 2 sumidouros

Rede de esgoto
Liberao e vistorias
Ligaes de agua,esgotos e energia
Incndio / Segurana
Hidrantes
Extintores
Rede de preveno e combate a incndio
Segurana / sistema de controle e expedio
Proteo contra descargas atmosfricas

0.00
0.00
0.00

0.00
0.00
0.00

0.00%
0.00%
0.00%

VB

1.00 102,082.49

0.00

102,082.49

0.00

102,082.49

102,082.49

0.00

102,082.49

0.43%
0.43%

44,605.33

0.00

44,605.33

44,605.33

0.00

44,605.33

119,096.24

0.00

119,096.24

119,096.24

0.00

119,096.24

0.51%
0.51%

UN

1.00

44,605.33

0.00

VB

1.00 119,096.24

0.00

0.00
0.00
1.00 104,327.24

0.00
0.00

0.00
104,327.24

0.00
0.00

121,071.62
104,327.24

0.52%
0.44%

UN

1.00 121,071.62

0.00

121,071.62

0.00

121,071.62

0.52%

VB
VB
Un
Apt

1.00
1.00
1.00
0.00

0.00
0.00
0.00
0.00

53,123.74
78,403.98
38,233.14
0.00

0.00
0.00
0.00
0.00

53,123.74
78,403.98
38,233.14
0.00

0.23%
0.33%
0.16%
0.00%
2.20%
3.33%

53,123.74
78,403.98
38,233.14
0.00

VB
VB
VB
VB

1.50
1.50
12.00
1.50

73,159.12
57,846.74
8,847.15
55,124.54

0.00
0.00
0.00
0.00

Apt

0.00

0.00

0.00

VB
VB
VB
VB
VB

2.00
45,937.12
2.50
13,270.72
1.80 187,151.23
1.80
47,638.50
1.80
64,652.24

0.00
0.00
0.00
0.00
0.00

Gs centralizado
Canos,conexes e medidores

Apt

0.00

Total sub-item 22.4.

0.00
0.00

0.00
0.00

Total do tem 22
23
23.1

APARELHOS SANITRIOS
Louas
Conjunto para banheiros e lavabos
Conjunto para banheiros e vest/servios
Tanque de Louca
Total sub-item 23.1.

23.2

Un
Un
Un

0.00
0.00
0.00

0.00
0.00
0.00

0.00
0.00
0.00

169,760.85

0.00

516,231.33

435,544.92

0.00

782,015.39

109,738.68
86,770.12
106,165.79
82,686.82

0.00
0.00
0.00
0.00

109,738.68
86,770.12
106,165.79
82,686.82

385,361.40

0.00

385,361.40

0.00

0.00

0.00

0.00

0.00

0.00

91,874.24
33,176.81
336,872.22
85,749.29
116,374.04

0.00
0.00
0.00
0.00
0.00

91,874.24
33,176.81
336,872.22
85,749.29
116,374.04

664,046.60

0.00

664,046.60

0.00

0.00

0.00

0.00

0.00

0.00

1,049,408.00

0.00

1,049,408.00

0.00
0.00
0.00

0.00
0.00
0.00

0.00
0.00
0.00

0.00

0.00

0.00

0.19%
0.19%

VB
VB

Total sub-item 22.3.

22.4

0.81%
12.37%
12.37%

0.00
0.00
0.00

Total sub-item 22.2.

22.3

2,906,307.39

2,906,307.39

0.00
0.00

Total sub-item 22.1.

22.2

601,972.22

601,972.22

0.00
0.00

Total sub-item 21.4.

22.1

2,304,335.17

2,304,335.17

0.00
0.00

Total do tem 21
22

0.00%
0.00%
0.00%

M
M

Total sub-item 21.3.

21.4

0.00

0.00
0.00

Total sub-item 21.2.

21.3

0.00

0.00

Total sub-item 21.1.

21.2

0.00

0.00%
0.00%
0.00%

0.00%
0.00%

Total sub-item 19.2.

21

0.00

0.00
0.00

Pisos de concreto armado

Piso de concreto estrutural fck=45 mpa esp=14cm
M3
3,121.59
Fornecimento e aplicao de tela metlica dupla
KG
110,188.40
Brita graduada em base-fornecimento, espalhamento e compactao
M3
3,456.00
Serragem de junta com disco especial de vidia
M
9,600.00
Polimento mecnico politriz, acabamento fino com
concreto fresco
M2
22,297.10

INSTAL. ELTRICAS (TUBULAES E CAIXAS)

Eletrodutos aptos. embutidos em lage
Eletrodutos apto. embutido em paredes
Total do tem 20

0.00

0.00

0.00
0.00

Total do tem 19
20

0.00

0.00

0.00
0.00

Total sub-item 19.1.

19.2

0.00

0.00

Total do tem 18

19.1

0.00

Total sub-item 18.2.

19

Total do item

0.00

Total sub-item 18.1.

18.2

Preo total
material
m. obra

0.47%
0.37%
0.45%
0.35%
1.64%
0.00%
0.00%
0.39%
0.14%
1.43%
0.36%
0.50%
2.83%
0.00%
0.00%
4.47%

0.00%
0.00%
0.00%
0.00%

Metais sanitrios

Item

Discriminao dos servios

Registros
Torneiras

un
Un
Un

Quant
0.00
0.00

0.00

Preo unitrio
material
m. obra
0.00
0.00
0.00
0.00

Tampos e balces
Tampo de granito

0.00

PINTURAS
Pintura interna
Massa corrida
Pintura de reas comuns
Pintura de paredes e tetos
Pintura de obras complem. na implantao

M2
M2
M2
M2

0.00
0.00
0.00
0.00

0.00
0.00
0.00
0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00
0.00
0.00
0.00

0.00
0.00
0.00
0.00

0.00
0.00
0.00
0.00

0.00

0.00

0.00

0.00
0.00

0.00
0.00

0.00
0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%
0.00%
0.00%
0.00%

0.00
0.00
0.00

0.00
0.00
0.00

0.00
0.00
0.00

0.00%
0.00%
0.00%

0.00
0.00

0.00
0.00

0.00
0.00

0.00%
0.00%

0.00
0.00

0.00
0.00

0.00
0.00

0.00%
0.00%

59,756.71
29,774.06
29,887.96
114,219.85
288,215.63
0.00
0.00
0.00

9,677.53
0.00
4,840.32
18,497.78
46,676.20
0.00
0.00
0.00

69,434.24
29,774.06
34,728.28
132,717.63
334,891.83
0.00
0.00
0.00

521,854.21

79,691.84

601,546.04

0.30%
0.13%
0.15%
0.56%
1.43%
0.00%
0.00%
0.00%
2.56%

0.00
0.00
0.00
0.00

55,422.76
242,859.98
287,055.96
0.00

0.00
0.00
0.00
0.00

55,422.76
242,859.98
287,055.96
0.00

0.24%
1.03%
1.22%
0.00%

0.00
0.00
0.00
0.00

Total sub-item 24.1.

24.2

Pintura externa
Fachadas
Pintura de obras compl. na implantao

M2
M2

0.00
0.00

Total sub-item 24.2.

0.00
0.00
0.00

0.00
0.00
0.00

Total do tem 24
25

26

27

28
28.1

VIDROS
Incolor 3 mm
Incolor 4 mm
Total do tem 25

M2
M2

0.00
0.00

0.00
0.00
0.00
0.00

0.00
0.00
0.00
0.00

MUROS E GRADES
Gradil p/ Fecham.Condominial (c/pintura)
Total do tem 26

ML

0.00

0.00

0.00

LIMPEZA
Limpeza Grossa e Fina
Total do tem 27

Apt

0.00

0.00
0.00

0.00
0.00

m2
m2
m2
m2
m2
m2
m2
Vb

62.20
50.00
31.11
118.89
300.00
0.00
0.00
0.00

960.72
595.48
960.72
960.72
960.72
0.00
0.00
0.00

155.59
0.00
155.59
155.59
155.59
0.00
0.00
0.00

SERVIOS COMPLEMENTARES E URBANIZ.

Edificaes implantaes
Gurita 2 pisos
Cobertura espacial da guarita
Expedio + Banheiro
Edificao de apoio internos trreo (ref/dep/vest)
Edificao de apoio internos trreo (3 escrit/passadio)
Postos de vigilna
Canil
Redes de gua e esgotos
Total sub-item 28.1.

28.2

Pavimentaes externas
Regularizao do subleito, em areia, com controle
GC=100%, CR=100%
Sub-base de arenoso, e = 0,20m, GC = 100% PI
Execuo de base de brita graduada
Imprimao asfaltica com CM 30, txa 1,21 l/m2
Concreto asfaltico CBUQ faixa C-DNIT, e =10cm taxa
maior 5,5%dederevestimento
CAP, duas camadas
de 5cm
Execuo
em paralelepipedo,
18x9cm, rocha s, c/lastro de 5cm de areia e rejunte
canecado
Fornecimento
e assentamento de meio-fio
10x40x100cm
Envelopamento de adutora D=300mm com solociento
Controle Tecnolgico Laboratrio e Campo
Sinalizao vertical com placas de chapa metlicas,
padro DNIT
Execuo de revestimento primario com mistura de
arenoso (30%) + escoria (70%) com fornecimento

M2
M3
M3
M2
t

45,300.00
4,560.00
2,280.00
0.00

1.22
53.26
125.90
6.13

Carga e transporte em caminho basculante DMT=5km

Aterro com material dos cortes c/cantrole GC=100%,

c/fornecimento de gua
Aterro com material de jazidas, para forrar as
estradas de servios/ arenoso
Escavao manual
Alvenaria de pedra argamassada
Bota-fora do material excedente, incluindo carga,
trnsporte, DMT= 5km e espalhamento
Reaterro compactado com rolo vibratorio c/ controle
CR=100%, inclusive fornecimento de gua

0.00

335.18

0.00

0.00

0.00

0.00

0.00%

0.00
200.00
230.00
8.00

44.25
25.11
306.37
4,780.00

10.20
7.23
101.96
0.00

0.00
5,021.29
70,466.23
38,240.00

0.00
1,445.21
23,449.66
0.00

0.00
6,466.50
93,915.89
38,240.00

0.00%
0.03%
0.40%
0.16%

VB

2.00

28,072.68

0.00

56,145.37

0.00

56,145.37

0.24%

M3

3,420.00

55.30

0.00

189,118.71

0.00

189,118.71

944,330.30

24,894.87

969,225.18

0.80%
4.12%

417,417.78
834,765.69

0.00
0.00

417,417.78
834,765.69

1.78%
3.55%

M3
M3

59,228.00
79,957.00

7.05
10.44

0.00
0.00

M3
M3
M3
M3

119,934.00

6.50

0.00

779,571.00

0.00

779,571.00

3.32%

52,672.29
607.00
955.00

33.86
15.48
209.15

0.00
0.00
88.60

1,783,579.60
9,399.04
199,736.37

0.00
0.00
84,611.98

1,783,579.60
9,399.04
284,348.36

7.59%
0.04%
1.21%

M3

6,075.00

14.63

0.00

88,880.59

0.00

88,880.59

0.38%

M3

33,625.00

7.20

0.00

242,100.00

0.00

242,100.00

4,355,450.07

84,611.98

4,440,062.05

1.03%
18.89%

Total sub-item 28.3.

Drenagem de guas pluviais

Calha meia-cana de 40cm
Escavao de vala ate 4.0m de profundidade
Concreto ciclopico escadarias drenantes
Concreto estrutural fck=20mpa
Tubo de concreto D=400mm, fornecimento e aplicao
Caixa
com
duas grelha
1,20x1,20x1,70m
alvenaria
de
Tubo de
concreto
D=600mm,
fornecimento
e aplicao
tijolinho dobrados arg. Trao 1;4, revestida
internamente
Caixa com uma grelha em ferro fundido padro PMS
1,20x1,20x1,70m alvenaria de tijolinho dobrados arg.
Trao 1;4, revestida internamente
Caixa de decantao em concreto armado
Tubulao PVC D=200mm-drenagem da cobertura

M
M3
M3
M3
M
M

460.00
1,100.00
0.00
70.00
720.00
1,040.00

65.51
0.00
411.40
397.79
65.12
81.74

28.07
24.67
70.09
70.09
31.86
61.17

30,133.40
0.00
0.00
27,845.33
46,889.13
85,012.16

12,914.31
27,140.43
0.00
4,906.59
22,939.89
63,619.95

43,047.71
27,140.43
0.00
32,751.91
69,829.01
148,632.11

0.18%
0.12%
0.00%
0.14%
0.30%
0.63%

UM

32.00

1,964.27

689.88

62,856.51

22,076.12

84,932.63

0.36%

UM
UM
M

52.00
1.00
1,364.00

1,324.63
11,088.91
82.29

465.22
2,947.43
25.07

68,880.52
11,088.91
112,243.56

24,191.49
2,947.43
34,201.75

93,072.01
14,036.34
146,445.31

444,949.51

214,937.96

659,887.47

0.40%
0.06%
0.62%
2.81%

37,774.34
22,978.12
73,315.36

0.00
0.00
0.00

37,774.34
22,978.12
73,315.36

0.16%
0.10%
0.31%

Total sub-item 28.4.

28.5

0.00%
0.00%
0.00%
0.00%
0.00%

Movimento de Terra contenes

Escavao mecnizada usando retro-escavadeira com esteira

28.4

0.00%
0.00%
0.00%

M2
M
M
VB

Total sub-item 28.2.

28.3

0.00%
0.00%
0.00%

0.00

Total do tem 23

24.1

0.00
0.00

0.00

0.00

Total sub-item 23.3.

24

Total do item

0.00

Total sub-item 23.2.

23.3

Preo total
material
m. obra
0.00
0.00
0.00
0.00

Revegetao
da mata ciliar com especies locais,
Proteo
Ambiental
nativas propias damata atlantica litoranea 50% de
frutiferas
Revegetao platios paisagisticos
Revegetao platios paisagisticos

MUDAS
M2
M2

1,200.00
3,000.00
11,960.00

31.48
7.66
6.13

0.00
0.00
0.00

Item

Discriminao dos servios

un
Quant

Preo unitrio
material
m. obra

134,067.83

Total sub-item 28.5.

28.6

Recebimento da obra
Habite-se

Vb

0.00

0.00

0.00

Total sub-item 28.6.

Total do tem 28
29

ELEVADORES
Elevadores
Total do tem 29

30
30.1

OUTROS EQUIPAMENTOS
Instalaes mecnicas
Ventilao mecnica/exausto
Equipamentos para ginstica e sauna seca
Total do tem 30
TOTAL GERAL DO ORAMENTO

Preo total
material
m. obra

0.00

0.00

0.00

Total do item

134,067.83

0.57%

0.00

0.00

0.00

0.00

6,400,651.92

404,136.65

6,804,788.57

0.00%
0.00%
28.96%

Un

0.00

0.00

0.00

0.00
0.00

0.00
0.00

0.00
0.00

0.00%
0.00%

Vb
Cj

0.00
0.00

0.00
0.00

0.00
0.00

0.00
0.00
0.00

0.00
0.00
0.00

0.00
0.00
0.00

0.00%
0.00%
0.00%

20,965,744.56

2,188,586.90

23,500,801.93

100.00%

GALPO DE ARMAZENAMENTO

Parcela n
Servio / Data

Item

1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30

Peso do Item
(%)

Etapa 1
%

Despesas Iniciais

100

Inst. Cant. de Obras

100

Servios gerais

Movim. de terra

20

Fundaes

20

Etapa 2
%
345,845.62
280,750.98
52,529.95
198,323.60
325,105.91

Estrutura

Etapa 3
%

CRONOGRAMA FSICO-FINANCEIRO
Etapa 4
Etapa 5
%
%

Etapa 6
%

Etapa 7
%

Etapa 8
%

Total
%
1.47%
1.19%

10
40
60
20

105,059.90
396,647.20
975,317.73
1,005,911.24

15
20
20
20

Paredes

20

Cobertura

20

157,589.85
198,323.60
325,105.91
1,005,911.24
102,908.43
389,287.39

157,589.85
198,323.60

15

15

20

502,955.62
308,725.30
389,287.39

20

754,433.43
102,908.43
389,287.39

50

86,702.06

50

86,702.06

20

581,261.48

30

871,892.22

30

871,892.22

40

20
20

156,403.08
209,881.60

20

40

312,806.16
419,763.20

20

156,403.08
209,881.60

340,239.43

10

680,478.86

15

1,020,718.29

15
20

157,589.85

20

210,119.80

10

105,059.90

10

105,059.90

4.47%
4.22%
6.92%

10
60

20

10

502,955.62

15

754,433.43

20

389,287.39

20

389,287.39

10

502,955.62

21.40%
2.19%
8.28%

Revest. Interno
Revest. Externo
Azulejos
Revest. Especiais
Esq. de madeira
Esq. de ferro

0.74%

Peitoris,sol,rodaps
Ferragens
Tacos
Ladrilhos
Pisos especiais

20

581,261.48

12.37%

Inst. elet. (tub. e cx.)

Enf. e aparelhos

20

Inst. hidrulica

20

156,403.08
209,881.60

10

680,478.86

3.33%
4.47%

Aparelhos sanitrios
Pintura
Vidros
Muros e grades
Limpeza
Serv. compl./urb.

15

1,020,718.29

10

680,478.86

20

1,360,957.71

15

1,020,718.29

28.96%

Elevadores
Outros equip.

TOTAL ETAPA ( % )
TOTAL ETAPA ( R$ )
TOTAL ACUMULADO ( R$ )
TOTAL MENSAL( R$ )

9.46%

13.46%

13.73%

14.03%

14.51%

14.30%

13.58%

6.93%

2,223,274.35

3,163,414.92

3,225,889.96

3,297,654.08

3,409,576.92

3,361,257.99

3,190,999.91

1,628,733.80

2,223,274.35

5,386,689.27

8,612,579.23

11,910,233.31

15,319,810.23

18,681,068.22

21,872,068.13

23,500,801.93

2,223,274.35

3,163,414.92

3,225,889.96

3,297,654.08

3,409,576.92

3,361,257.99

3,190,999.91

1,628,733.80

1.000 %

total ob
cust
23,500,801.93
% total ob
cust
23,500,801.93