Escolar Documentos
Profissional Documentos
Cultura Documentos
DESCRIO
CLASS
UNIDADE
01.00
01.01
01.01.01
1.3
QUANT.
PREO(R$)
EMPRE
MES
1.00
350.00
350.00
90776U
SER.CG
56.00
20.43
1,143.81
k
240
90777U
SER.CG
56.00
87.20
SER.CG
56.00
112.40
6,294.66
9537U
SER.CG
M2
30.00
2.38
71.38
88236
CREA
FERRAMENTAS
ART
01.02
001.001C
MANUTENO PREVENTIVA
MANUTENO PREVENTIVA E CORRETIVA DE TRANSFORMADOR DE POTENCIAL
H
UN
56.00
1.00
1.92
200.00
566.92
-13.78
0.00
0.00
57.6
107.52
200
12,743.05
9152.942
-3,590.11
1625.0322222222
-338.20
1855.8822222222
-107.35
1240.2822222222
-722.95
231.9822222222
UN
1.00
1,963.23
-702.08
1396.2552222222
-251.12
1,963.23
SER.CG
UN
1.00
1,963.23
1,963.23
SER.CG
UN
1.00
1,963.23
1,963.23
001.010C
001.017C
001.018C
SER.CG
SER.CG
SER.CG
SER.CG
UN
1.00
UN
1.00
UN
1.00
UN
1.00
934.06
1,647.38
604.48
353.99
934.06
1,647.38
604.48
SER.CG
UN
1.00
181.01
181.01
001.020C
SER.CG
UN
1.00
704.18
704.18
001.022C
SER.CG
UN
1.00
808.40
808.40
001.114C
SER.CG
UN
1.00
963.23
963.23
Anlise Fisico-Quimico do leo isolante quanto a rigidez dieltrica, tenso interfacial, ndice de
neutralizao e fator de Potncia a 100 C.
Complemento de leo isolante acima do nvel mnimo ou troca total
001.118C
SER.CG
UN
1.00
186.03
186.03
SER.CG
LT
30.00
1,211.69
36,350.61
001.119C
SER.CG
UN
1.00
662.14
662.14
CPU - 002
SER.CG
UN
2.00
2,326.57
4,653.15
53,938.35
01.03
24.003.000011/TCPO
68053UC
74245/1U
PINTURA
Emassamento de parede com massa acrlica com duas demos, para pintura ltex
FORNECIMENTO/INSTALACAO LONA PLASTICA PRETA, PARA IMPERMEABILIZACAO,
ESPESSURA 150 MICRAS.
PINTURA ACRILICA EM PISO CIMENTADO DUAS DEMAOS
M2
35.00
21.83
SER.CG
M2
20.00
4.36
87.16
SER.CG
M2
35.00
12.97
454.03
SER.CG
M2
10.00
12.96
129.62
APLICAO MANUAL DE PINTURA COM TINTA LTEX PVA EM PAREDES, DUAS DEMOS.
AF_06/2014
PINTURA COM TINTA LTEX COM PVA EM TETO, DUAS DEMOS
SER.CG
M2
35.00
8.05
281.75
SER.CG
M2
35.00
7.95
36.00
40.52
SER.CG
UN
1.00
36.21
36.21
SER.CG
UN
20.00
1.53
30.61
07932/ORSE
11130/ORSE
85336U
85407U
CPU - 001
SER.CG
SER.CG
SER.CG
UN
20.00
UN
13.00
UN
1.00
1.68
MANUTENO ELTRICA
COMP 23 RETIRADA DE CURTO CIRCUITO
COMP 24 MANUTENO DAS CAIXAS DE PASSAGEM
11441/ORSE LUMINRIA HERMTICA
312.98
8303.174
7,339.94
586.08
400.05
936.088
-35,414.52
99.538
-562.60
801.888
-3,851.26
20156.6635555556
-33,781.69
-764.04
91.2
4.04
367.15
-86.88
104.5
-25.12
254.45
-27.30
278.25
278.25
1095.55
-621.05
393.856
-1,064.89
126.855
90.65
42.7814
12.17
47.1814
18.09
13.57
45.69
33.61
235.17
SER.CG
80.00
5.23
418.24
SER.CG
240.00
10.26
2,461.51
SER.CG
UN
1.00
19,274.95
SER
SER.CG
SER.CG
UN
UN
UN
92,392.74
511.838
286.4171
242.45
0.00
0.00
0.00
4
3
15.50
34.41
-11.28
322.4
-95.84
1773.6
-687.91
16963.2634
-2,311.69
19955.0197
-4,039.72
-92,392.74
19,274.95
SUBTOTAL (Etapa):
2.00
250.6725
45.69
23,994.74
01.05
1121.3792222222
1,458.75
07925/ORSE
65.33
-113.99
0.00
SER.CG
07224/ORSE
07927/ORSE
246.336
590.1942222222
0.00
1,716.60
FORNECIMENTO E INSTALAO DO QGBT
RELOCAO DE TUBULAOELTRICA PARA ADEQUAO AO NOVO QUADRO ELTRICO
-96.16
764.04
88487U
01.04
001.120C
260.24
257.832
0.00
SER.CG
79463U
88486U
864.72
353.99
001.019C
001.116C
107.52
200.00
0.00
SER.CG
001.008C
-4,883.20
6861.582
001.006C
001.009C
542.43
4,883.20
91677U
-110.00
1686.24
1023.676
1145.6684
727.35
92,392.74
0.00
1,023.68
1,145.67
727.35
0.00
2896.6944
2,896.69
92,392.74
53256.8696555556
-39,135.87
0.00
0.00
0.00
02.00
02.01
02.01.01
90776U
SER.CG
84.00
20.43
1,715.71
90777U
SER.CG
84.00
87.20
7,324.80
91677U
SER.CG
84.00
112.40
9,441.99
9537U
SER.CG
M2
160.00
2.38
380.70
1557.36
-158.35
-7,324.80
7025.13
-2,416.86
307.2
-73.50
Pgina 1 de 48
Data:20/09/2016
DESCRIO
CREA
ART
02.02
001.001C
CLASS
UNIDADE
UN
QUANT.
PREO(R$)
1.00
200.00
200
200.00
18,863.20
9089.69
-9,773.51
3250.0644444445
-676.40
0.00
SER.CG
UN
2.00
1,963.23
3,926.46
001.006C
SER.CG
UN
2.00
1,963.23
3,926.46
001.008C
SER.CG
UN
2.00
1,963.23
3,926.46
001.009C
SER.CG
UN
1.00
934.06
934.06
001.010C
SER.CG
UN
2.00
1,647.38
3,294.76
001.017C
001.018C
SER.CG
SER.CG
UN
UN
1.00
2.00
604.48
353.99
SER.CG
UN
2.00
181.01
362.02
SER.CG
UN
2.00
704.18
1,408.37
001.022C
SER.CG
UN
1.00
808.40
808.40
001.116C
Anlise Fisico-Quimico do leo isolante quanto a rigidez dieltrica, tenso interfacial, ndice de
neutralizao e fator de Potncia a 100 C.
Complemento de leo isolante acima do nvel mnimo ou troca total
SER.CG
UN
2.00
186.03
372.06
LT
60.00
1,211.69
LIMPEZA DE FERRAGEM
SER.CG
CJ
1.00
7.65
7.65
CPU - 002
SER.CG
UN
2.00
2,326.57
4,653.15
97,633.54
68053UC
74245/1U
PINTURA
Emassamento de parede com massa acrlica com duas demos, para pintura ltex
FORNECIMENTO/INSTALACAO LONA PLASTICA PRETA, PARA IMPERMEABILIZACAO,
ESPESSURA 150 MICRAS.
PINTURA ACRILICA EM PISO CIMENTADO DUAS DEMAOS
-502.25
864.72
260.24
515.664
-192.32
492.672
130.65
1180.3884444445
-227.98
1121.3792222222
312.98
1172.16
800.10
1183.44
-71,517.79
23.71
16.06
801.888
-3,851.26
19822.9076666667
-77,810.63
-764.04
0.00
SER.CG
M2
35.00
21.83
764.04
SER.CG
M2
93.00
4.36
405.27
SER.CG
M2
93.00
12.97
1,206.42
79463U
SER.CG
M2
10.00
12.96
129.62
88487U
APLICAO MANUAL DE PINTURA COM TINTA LTEX PVA EM PAREDES, DUAS DEMOS.
AF_06/2014
PINTURA COM TINTA LTEX COM PVA EM TETO, DUAS DEMOS
SER.CG
M2
275.20
8.05
2,215.35
88486U
-702.08
72,701.23
001.122C
02.03
24.003.000011/TCPO
231.9822222222
2792.5104444445
707.98
001.020C
SER.CG
-214.70
-1,445.90
604.48
001.019C
001.118C
3711.7644444445
2480.5644444445
SER.CG
M2
79.50
7.95
424.08
18.81
772.5885
-433.83
534.413
404.79
1475.8827
-739.47
0.00
4,720.70
SUBTOTAL (Etapa):
121,217.43
TOTAL :
BDI 28%:
TOTAL GERAL:
213,610.17
59,810.85
273,421.02
632.025
632.03
3838.9892
-881.71
-88,465.84
32,751.59
86,008.46 -127,601.71
-36,459.55
23351.2959457833
109,359.75 -164,061.27
Volare 18 - PINI
K BAIXOU PARA 27,15 O BDI
VERIFICAR MOTIVO DO BDI TER BAIXADO
VERIFICAR JUSTIFICATIVA PARA REDUO DOS VALORES DOS SERVIOS
ESTUDAR APLICAO DA TABELA DESONERADA
ESTUDAR APLICAO DAS HORAS EXTRAS E ADICIONAIS DE PERICULOSIDADE E NOTURNO SOBRE OS ENCARGOS
Pgina 2 de 48
Ora
OBRA :
ORAMENTO :
LOCAL :
CDIGO
01.00
01.01
01.01.01
1.3
90776U
37370
37371
37372
37373
4083
88237U
90777U
2706
37372
37373
88237U
91677U
34783
37372
37373
88237U
9537U
3
88316U
01.02
001.001C
13
19.09.00166C
19.09.0020165C
3
88247U
88264U
88266U
001.006C
13
19.09.00166C
19.09.0020165C
3
88247U
88264U
88266U
001.008C
13
19.09.00166C
19.09.0020165C
3
88247U
88264U
88266U
001.009C
13
19.09.0020165C
3
72260U
73767/1U
88247U
88264U
88266U
001.010C
10421/ORSE
13
19.09.0020165C
3
4229
88247U
88264U
88266U
001.017C
13
3
88247U
88266U
001.018C
13
3
88247U
88266U
001.019C
13
3
88247U
88266U
001.020C
13
19.09.0020165C
3
88247U
88266U
001.022C
13
19.09.0020165C
3
88247U
88266U
001.114C
13
3
88247U
88264U
88266U
001.116C
13
88249U
88321U
001.118C
13
4227
88247U
88266U
001.119C
13
88247U
88266U
CPU - 002
001.112C
88247U
88266U
91677U
01.03
24.003.000011/TCPO
01.001.000007.MOD
01.022.000001.MOD
21.001.000005.MAT
21.006.000005.MAT
68053UC
3777
88310U
74245/1U
7348
88310U
88316U
79463U
3767
5318
7287
88310U
88316U
88487U
7345
88310U
88316U
01.04
001.120C
88247U
88264U
07224/ORSE
88309U
88316U
07925/ORSE
1573
07880/ORSE
88264U
07927/ORSE
1575
07880/ORSE
88264U
07932/ORSE
03445/ORSE
07881/ORSE
88264U
11130/ORSE
87292U
88309U
88316U
85336U
88267U
85407U
88247U
88264U
CPU - 001
03445C
87298U
88309U
88316U
COTAO 1.2
02.00
02.01
02.01.01
90776U
37370
37371
37372
37373
4083
88237U
90777U
2706
37372
37373
88237U
91677U
34783
37372
37373
88237U
9537U
3
88316U
02.02
001.001C
13
19.09.00166C
19.09.0020165C
3
88247U
88264U
88266U
001.006C
13
19.09.00166C
19.09.0020165C
3
88247U
88264U
88266U
001.008C
13
19.09.00166C
19.09.0020165C
3
88247U
88264U
88266U
001.009C
13
19.09.0020165C
3
72260U
73767/1U
88247U
88264U
88266U
001.010C
10421/ORSE
13
19.09.0020165C
3
4229
88247U
88264U
88266U
001.017C
13
3
88247U
88266U
001.018C
13
3
88247U
88266U
001.019C
13
3
88247U
88266U
001.020C
13
19.09.0020165C
3
88247U
88266U
001.022C
13
19.09.0020165C
3
88247U
88266U
001.116C
13
88249U
88321U
001.118C
13
4227
88247U
88266U
001.122C
88316U
CPU - 002
001.112C
88247U
88266U
91677U
02.03
24.003.000011/TCPO
01.001.000007.MOD
01.022.000001.MOD
21.001.000005.MAT
21.006.000005.MAT
68053UC
3777
88310U
74245/1U
7348
88310U
88316U
79463U
3767
5318
7287
88310U
88316U
88487U
7345
88310U
88316U
Oramento Analtico
SUBESTAO - GAMA
ORAMENTO 2
Brasili - DF
DESCRIO
DESCRIO DOS SERVIOS DA UNIDADE DO SESI GAMA
SERVIOS GERAIS
ADMINISTRAO
CONTAINER PARA ENTULHO - ALUGUEL
ENCARREGADO GERAL COM ENCARGOS COMPLEMENTARES
GRAMPO PARALELO EM ALUMINIO FUNDIDO OU ESTRUDADO DE 2 PARAFUSOS, PARA CABO DE 6 A 50 MM2, PASTA
ANTIOXIDANTE. FORNEC E INSTALAO.
AUXILIAR DE ELETRICISTA COM ENCARGOS COMPLEMENTARES
ELETRICISTA COM ENCARGOS COMPLEMENTARES
ELETROTCNICO COM ENCARGOS COMPLEMENTARES
MANUTENO PREVENTIVA E CORRETIVA DE CHAVE SECCIONADORA DE MT
FUSIVEL NH 20 A TAMANHO 000, CAPACIDADE DE INTERRUPCAO DE 120 KA, TENSAO NOMIMNAL DE 500 V
ESTOPA
MEGOMETRO
ACIDO MURIATICO (SOLUCAO ACIDA)
GRAXA LUBRIFICANTE
AUXILIAR DE ELETRICISTA COM ENCARGOS COMPLEMENTARES
ELETRICISTA COM ENCARGOS COMPLEMENTARES
ELETROTCNICO COM ENCARGOS COMPLEMENTARES
MANUTENO PREVENTIVA E CORRETIVA DE CONDUTORES ELTRICOS
ESTOPA
ACIDO MURIATICO (SOLUCAO ACIDA)
AUXILIAR DE ELETRICISTA COM ENCARGOS COMPLEMENTARES
ELETROTCNICO COM ENCARGOS COMPLEMENTARES
MANUTENO PREVENTIVA E CORRETIVA DE BARRAMENTO DE ALTA TENSO
ESTOPA
ACIDO MURIATICO (SOLUCAO ACIDA)
AUXILIAR DE ELETRICISTA COM ENCARGOS COMPLEMENTARES
ELETROTCNICO COM ENCARGOS COMPLEMENTARES
MANUTENO PREVENTIVA E CORRETIVA DE BARRAMENTO DE BAIXA TENSO
ESTOPA
GRAMPO PARALELO EM ALUMINIO FUNDIDO OU ESTRUDADO DE 2 PARAFUSOS, PARA CABO DE 6 A 50 MM2, PASTA
ANTIOXIDANTE. FORNEC E INSTALAO.
AUXILIAR DE ELETRICISTA COM ENCARGOS COMPLEMENTARES
ELETRICISTA COM ENCARGOS COMPLEMENTARES
ELETROTCNICO COM ENCARGOS COMPLEMENTARES
MANUTENO PREVENTIVA E CORRETIVA DE CHAVE SECCIONADORA DE MT
FUSIVEL NH 20 A TAMANHO 000, CAPACIDADE DE INTERRUPCAO DE 120 KA, TENSAO NOMIMNAL DE 500 V
ESTOPA
MEGOMETRO
ACIDO MURIATICO (SOLUCAO ACIDA)
GRAXA LUBRIFICANTE
AUXILIAR DE ELETRICISTA COM ENCARGOS COMPLEMENTARES
ELETRICISTA COM ENCARGOS COMPLEMENTARES
ELETROTCNICO COM ENCARGOS COMPLEMENTARES
MANUTENO PREVENTIVA E CORRETIVA DE CONDUTORES ELTRICOS
ESTOPA
ACIDO MURIATICO (SOLUCAO ACIDA)
Volare 18 - PINI
Data:20/09/2016
CLASS
UNIDADE
QUANT.
PREO(R$)
EMPRE
SER.CG
MES
H
1.000000000
56.000000000
350.00
20.43
350.00
1,143.81
MAT.
MAT.
MAT.
MAT.
M.O.
H
H
H
H
H
56.000000000
56.000000000
56.000000000
56.000000000
56.000000000
2.01
0.89
0.30
0.07
17.09
112.56
49.84
16.80
3.92
957.07
SER.CG
SER.CG
M.O.
MAT.
MAT.
SER.CG
SER.CG
M.O.
MAT.
MAT.
SER.CG
SER.CG
MAT.
SER.CG
H
H
H
H
H
H
H
H
H
H
H
M2
L
H
2.800000000
56.000000000
56.000000000
56.000000000
56.000000000
2.800000000
56.000000000
56.000000000
56.000000000
56.000000000
2.800000000
30.000000000
1.500000000
4.200000000
1.29
87.20
86.77
0.30
0.07
1.29
112.40
111.97
0.30
0.07
1.29
2.38
4.74
15.30
3.62
4,883.20
4,858.86
16.80
3.92
3.62
6,294.66
6,270.32
16.80
3.92
3.62
71.38
7.11
64.27
SER.CG
MAT.
EQ.LOC
EQ.LOC
MAT.
SER.CG
SER.CG
SER.CG
UN
KG
DIA
DIA
L
H
H
H
1.000000000
20.000000000
2.000000000
2.000000000
20.000000000
9.000000000
9.000000000
9.000000000
1,963.23
10.62
250.00
250.00
4.74
17.73
22.79
32.37
1,963.23
212.40
500.00
500.00
94.80
159.54
205.15
291.34
SER.CG
MAT.
EQ.LOC
EQ.LOC
MAT.
SER.CG
SER.CG
SER.CG
SER.CG
MAT.
EQ.LOC
EQ.LOC
MAT.
SER.CG
SER.CG
SER.CG
SER.CG
MAT.
EQ.LOC
MAT.
SER.CG
UN
KG
DIA
DIA
L
H
H
H
UN
KG
DIA
DIA
L
H
H
H
UN
KG
DIA
L
UN
1.000000000
20.000000000
2.000000000
2.000000000
20.000000000
9.000000000
9.000000000
9.000000000
1.000000000
20.000000000
2.000000000
2.000000000
20.000000000
9.000000000
9.000000000
9.000000000
1.000000000
10.000000000
2.000000000
10.000000000
4.000000000
1,963.23
10.62
250.00
250.00
4.74
17.73
22.79
32.37
1,963.23
10.62
250.00
250.00
4.74
17.73
22.79
32.37
934.06
10.62
250.00
4.74
15.03
1,963.23
212.40
500.00
500.00
94.80
159.54
205.15
291.34
1,963.23
212.40
500.00
500.00
94.80
159.54
205.15
291.34
934.06
106.20
500.00
47.40
60.11
SER.CG
UN
4.000000000
9.53
38.13
SER.CG
SER.CG
SER.CG
SER.CG
MAT.
H
H
H
UN
UN
2.500000000
2.500000000
2.500000000
1.000000000
3.000000000
17.73
22.79
32.37
1,647.38
152.34
44.32
56.99
80.93
1,647.38
457.02
MAT.
EQ.LOC
MAT.
MAT.
SER.CG
SER.CG
SER.CG
SER.CG
MAT.
MAT.
SER.CG
SER.CG
SER.CG
MAT.
MAT.
SER.CG
SER.CG
SER.CG
MAT.
KG
DIA
L
KG
H
H
H
UN
KG
L
H
H
UN
KG
L
H
H
UN
KG
10.000000000
2.000000000
10.000000000
3.000000000
10.000000000
5.000000000
5.000000000
1.000000000
10.000000000
10.000000000
9.000000000
9.000000000
1.000000000
10.000000000
10.000000000
4.000000000
4.000000000
1.000000000
2.000000000
10.62
250.00
4.74
27.89
17.73
22.79
32.37
604.48
10.62
4.74
17.73
32.37
353.99
10.62
4.74
17.73
32.37
181.01
10.62
106.20
500.00
47.40
83.67
177.26
113.97
161.86
604.48
106.20
47.40
159.54
291.34
353.99
106.20
47.40
70.91
129.48
181.01
21.24
MAT.
SER.CG
SER.CG
SER.CG
MAT.
EQ.LOC
MAT.
SER.CG
SER.CG
SER.CG
MAT.
EQ.LOC
MAT.
SER.CG
SER.CG
SER.CG
MAT.
MAT.
SER.CG
SER.CG
SER.CG
SER.CG
L
H
H
UN
KG
DIA
L
H
H
UN
KG
DIA
L
H
H
UN
KG
L
H
H
H
UN
2.000000000
3.000000000
3.000000000
1.000000000
10.000000000
1.000000000
10.000000000
6.000000000
6.000000000
1.000000000
7.000000000
1.000000000
7.000000000
9.000000000
9.000000000
1.000000000
20.000000000
20.000000000
9.000000000
9.000000000
9.000000000
1.000000000
4.74
17.73
32.37
704.18
10.62
250.00
4.74
17.73
32.37
808.40
10.62
250.00
4.74
17.73
32.37
963.23
10.62
4.74
17.73
22.79
32.37
186.03
9.48
53.18
97.11
704.18
106.20
250.00
47.40
106.36
194.23
808.40
74.34
250.00
33.18
159.54
291.34
963.23
212.40
94.80
159.54
205.15
291.34
186.03
MAT.
SER.CG
SER.CG
SER.CG
MAT.
MAT.
KG
H
H
LT
KG
L
4.000000000
3.000000000
3.000000000
30.000000000
300.000000000
1,350.000000000
10.62
16.63
31.22
1,211.69
10.62
19.00
42.48
49.88
93.67
36,350.61
3,186.00
25,650.00
SER.CG
SER.CG
SER.CG
MAT.
SER.CG
SER.CG
SER.CG
EQ.LOC
SER.CG
SER.CG
SER.CG
H
H
UN
KG
H
H
UN
DIA
H
H
H
150.000000000
150.000000000
1.000000000
4.000000000
24.000000000
6.000000000
2.000000000
14.000000000
36.000000000
36.000000000
4.000000000
17.73
32.37
662.14
10.62
17.73
32.37
2,326.57
171.43
17.73
32.37
112.40
2,658.95
4,855.67
662.14
42.48
425.43
194.23
4,653.15
2,400.02
638.15
1,165.36
449.62
SER.CG
M.O.
M.O.
MAT.
MAT.
SER.CG
M2
H
H
KG
UN
M2
35.000000000
8.750000000
12.250000000
24.500000000
17.500000000
20.000000000
21.83
22.97
32.05
6.12
1.17
4.36
764.04
200.97
392.65
149.94
20.48
87.16
MAT.
SER.CG
SER.CG
MAT.
SER.CG
SER.CG
SER.CG
MAT.
MAT.
MAT.
SER.CG
SER.CG
SER.CG
M2
H
M2
L
H
H
M2
UN
L
GL
H
H
M2
22.000000000
3.000000000
35.000000000
5.950000000
12.250000000
8.750000000
10.000000000
2.500000000
0.500000000
0.250000000
3.000000000
3.000000000
35.000000000
1.11
20.91
12.97
10.75
20.91
15.30
12.96
0.69
9.80
57.41
20.91
15.30
8.05
24.42
62.74
454.03
63.96
256.17
133.90
129.62
1.73
4.90
14.35
62.74
45.91
281.75
MAT.
SER.CG
SER.CG
L
H
H
11.550000000
4.550000000
1.680000000
13.93
20.91
15.30
160.89
95.15
25.71
SER.CG
36.000000000
40.52
1,458.75
SER.CG
SER.CG
SER.CG
SER.CG
SER.CG
SER.CG
MAT.
H
H
UN
H
H
UN
UN
36.000000000
36.000000000
1.000000000
1.000000000
1.000000000
20.000000000
20.000000000
17.73
22.79
36.21
20.91
15.30
1.53
0.52
638.15
820.61
36.21
20.91
15.30
30.61
10.40
MAT.
SER.CG
SER.CG
MAT.
H
H
UN
UN
0.660000000
0.800000000
20.000000000
20.000000000
2.99
22.79
1.68
0.67
1.97
18.24
33.61
13.40
MAT.
SER.CG
SER.CG
MAT.
MAT.
H
H
UN
UN
H
0.660000000
0.800000000
13.000000000
13.000000000
2.150000000
2.99
22.79
18.09
15.27
7.42
1.97
18.24
235.17
198.51
15.92
SER.CG
SER.CG
SER.CG
H
UN
M3
0.910000000
1.000000000
0.030000000
22.79
45.69
350.95
20.74
45.69
9.48
SER.CG
SER.CG
SER.CG
H
H
M
1.000000000
1.000000000
80.000000000
20.91
15.30
5.23
20.91
15.30
418.24
SER.CG
SER.CG
H
M
20.000000000
240.000000000
20.91
10.26
418.24
2,461.51
SER.CG
SER.CG
SER.CG
H
H
UN
108.000000000
24.000000000
1.000000000
17.73
22.79
19,274.95
1,914.44
547.07
19,274.95
EMPRE
SER.CG
CJ
M3
1.000000000
0.100000000
3,391.16
410.14
3,391.16
41.01
SER.CG
SER.CG
MAT.
H
H
CJ
4.000000000
4.000000000
1.000000000
20.91
15.30
15,697.92
83.65
61.21
15,697.92
SUBTOTAL (Etapa):
92,392.74
20.43
2.01
0.89
0.30
0.07
17.09
1.29
87.20
86.77
0.30
0.07
1.29
112.40
111.97
0.30
0.07
1.29
2.38
4.74
15.30
1,715.71
168.84
74.76
25.20
5.88
1,435.60
5.43
7,324.80
7,288.29
25.20
5.88
5.43
9,441.99
9,405.48
25.20
5.88
5.43
380.70
37.92
342.78
SER.CG
MAT.
MAT.
MAT.
MAT.
M.O.
SER.CG
SER.CG
M.O.
MAT.
MAT.
SER.CG
SER.CG
M.O.
MAT.
MAT.
SER.CG
SER.CG
MAT.
SER.CG
H
H
H
H
H
H
H
H
H
H
H
H
H
H
H
H
H
M2
L
H
84.000000000
84.000000000
84.000000000
84.000000000
84.000000000
84.000000000
4.200000000
84.000000000
84.000000000
84.000000000
84.000000000
4.200000000
84.000000000
84.000000000
84.000000000
84.000000000
4.200000000
160.000000000
8.000000000
22.400000000
SER.CG
MAT.
EQ.LOC
EQ.LOC
MAT.
SER.CG
SER.CG
SER.CG
SER.CG
MAT.
EQ.LOC
EQ.LOC
MAT.
SER.CG
SER.CG
SER.CG
SER.CG
MAT.
EQ.LOC
EQ.LOC
MAT.
SER.CG
SER.CG
SER.CG
SER.CG
MAT.
EQ.LOC
MAT.
SER.CG
UN
KG
DIA
DIA
L
H
H
H
UN
KG
DIA
DIA
L
H
H
H
UN
KG
DIA
DIA
L
H
H
H
UN
KG
DIA
L
UN
2.000000000
40.000000000
4.000000000
4.000000000
40.000000000
18.000000000
18.000000000
18.000000000
2.000000000
40.000000000
4.000000000
4.000000000
40.000000000
18.000000000
18.000000000
18.000000000
2.000000000
40.000000000
4.000000000
4.000000000
40.000000000
18.000000000
18.000000000
18.000000000
1.000000000
10.000000000
2.000000000
10.000000000
4.000000000
1,963.23
10.62
250.00
250.00
4.74
17.73
22.79
32.37
1,963.23
10.62
250.00
250.00
4.74
17.73
22.79
32.37
1,963.23
10.62
250.00
250.00
4.74
17.73
22.79
32.37
934.06
10.62
250.00
4.74
15.03
3,926.46
424.80
1,000.00
1,000.00
189.60
319.07
410.30
582.68
3,926.46
424.80
1,000.00
1,000.00
189.60
319.07
410.30
582.68
3,926.46
424.80
1,000.00
1,000.00
189.60
319.07
410.30
582.68
934.06
106.20
500.00
47.40
60.11
SER.CG
UN
4.000000000
9.53
38.13
SER.CG
SER.CG
SER.CG
SER.CG
MAT.
H
H
H
UN
UN
2.500000000
2.500000000
2.500000000
2.000000000
6.000000000
17.73
22.79
32.37
1,647.38
152.34
44.32
56.99
80.93
3,294.76
914.04
MAT.
EQ.LOC
MAT.
MAT.
SER.CG
SER.CG
SER.CG
SER.CG
MAT.
MAT.
KG
DIA
L
KG
H
H
H
UN
KG
L
20.000000000
4.000000000
20.000000000
6.000000000
20.000000000
10.000000000
10.000000000
1.000000000
10.000000000
10.000000000
10.62
250.00
4.74
27.89
17.73
22.79
32.37
604.48
10.62
4.74
212.40
1,000.00
94.80
167.34
354.53
227.95
323.71
604.48
106.20
47.40
SER.CG
SER.CG
SER.CG
MAT.
MAT.
SER.CG
SER.CG
SER.CG
MAT.
MAT.
SER.CG
SER.CG
SER.CG
MAT.
EQ.LOC
MAT.
SER.CG
SER.CG
SER.CG
MAT.
EQ.LOC
MAT.
SER.CG
SER.CG
SER.CG
H
H
UN
KG
L
H
H
UN
KG
L
H
H
UN
KG
DIA
L
H
H
UN
KG
DIA
L
H
H
UN
9.000000000
9.000000000
2.000000000
20.000000000
20.000000000
8.000000000
8.000000000
2.000000000
4.000000000
4.000000000
6.000000000
6.000000000
2.000000000
20.000000000
2.000000000
20.000000000
12.000000000
12.000000000
1.000000000
7.000000000
1.000000000
7.000000000
9.000000000
9.000000000
2.000000000
17.73
32.37
353.99
10.62
4.74
17.73
32.37
181.01
10.62
4.74
17.73
32.37
704.18
10.62
250.00
4.74
17.73
32.37
808.40
10.62
250.00
4.74
17.73
32.37
186.03
159.54
291.34
707.98
212.40
94.80
141.81
258.97
362.02
42.48
18.96
106.36
194.23
1,408.37
212.40
500.00
94.80
212.72
388.45
808.40
74.34
250.00
33.18
159.54
291.34
372.06
MAT.
SER.CG
SER.CG
SER.CG
MAT.
MAT.
KG
H
H
LT
KG
L
8.000000000
6.000000000
6.000000000
60.000000000
600.000000000
2,700.000000000
10.62
16.63
31.22
1,211.69
10.62
19.00
84.96
99.76
187.34
72,701.23
6,372.00
51,300.00
SER.CG
SER.CG
SER.CG
SER.CG
SER.CG
EQ.LOC
SER.CG
SER.CG
SER.CG
H
H
CJ
H
UN
DIA
H
H
H
300.000000000
300.000000000
1.000000000
0.500000000
2.000000000
14.000000000
36.000000000
36.000000000
4.000000000
17.73
32.37
7.65
15.30
2,326.57
171.43
17.73
32.37
112.40
5,317.89
9,711.33
7.65
7.65
4,653.15
2,400.02
638.15
1,165.36
449.62
SER.CG
M.O.
M.O.
MAT.
MAT.
M2
H
H
KG
UN
35.000000000
8.750000000
12.250000000
24.500000000
17.500000000
21.83
22.97
32.05
6.12
1.17
764.04
200.97
392.65
149.94
20.48
SER.CG
M2
93.000000000
4.36
405.27
MAT.
SER.CG
SER.CG
MAT.
SER.CG
SER.CG
SER.CG
MAT.
MAT.
MAT.
SER.CG
SER.CG
SER.CG
M2
H
M2
L
H
H
M2
UN
L
GL
H
H
M2
102.300000000
13.950000000
93.000000000
15.810000000
32.550000000
23.250000000
10.000000000
2.500000000
0.500000000
0.250000000
3.000000000
3.000000000
275.200000000
1.11
20.91
12.97
10.75
20.91
15.30
12.96
0.69
9.80
57.41
20.91
15.30
8.05
113.55
291.72
1,206.42
169.96
680.68
355.78
129.62
1.73
4.90
14.35
62.74
45.91
2,215.35
MAT.
SER.CG
SER.CG
L
H
H
90.820000000
35.780000000
13.210000000
13.93
20.91
15.30
SUBTOTAL (Etapa):
TOTAL:
BDI 28%:
TOTAL GERAL:
1,265.07
748.14
202.14
121,217.43
213,610.17
59,810.85
273,421.02
OBRA :
ORAMENTO :
LOCAL :
CDIGO
01.00
01.01
01.01.01
1.3
90776U
90777U
91677U
9537U
01.02
001.001C
001.006C
001.008C
001.009C
001.010C
001.017C
001.018C
001.019C
001.020C
001.022C
001.114C
001.116C
001.118C
001.119C
CPU - 002
01.03
24.003.000011/TCPO
68053UC
74245/1U
79463U
88487U
01.04
001.120C
07224/ORSE
07925/ORSE
07927/ORSE
07932/ORSE
11130/ORSE
85336U
85407U
CPU - 001
02.00
02.01
02.01.01
90776U
90777U
91677U
9537U
02.02
001.001C
001.006C
001.008C
001.009C
001.010C
001.017C
001.018C
001.019C
001.020C
001.022C
001.116C
001.118C
001.122C
CPU - 002
02.03
24.003.000011/TCPO
68053UC
74245/1U
79463U
88487U
INFORME O
Relatrio de Mater
SUBESTAO - GAMA
ORAMENTO 2
BRASLIA - DF
DESCRIO
DESCRIO DOS SERVIOS DA UNIDADE DO SESI GAMA
SERVIOS GERAIS
ADMINISTRAO
CONTAINER PARA ENTULHO - ALUGUEL
ENCARREGADO GERAL COM ENCARGOS COMPLEMENTARES
ENGENHEIRO CIVIL DE OBRA JUNIOR COM ENCARGOS COMPLEMENTARES
ENGENHEIRO ELETRICISTA COM ENCARGOS COMPLEMENTARES
LIMPEZA FINAL DA OBRA
MANUTENO PREVENTIVA
MANUTENO PREVENTIVA E CORRETIVA DE TRANSFORMADOR DE POTENCIAL
MANUTENO PREVENTIVA E CORRETIVA DE TRANSFORMADOR DE POTNCIA
MANUTENO PREVENTIVA E CORRETIVA DE TRANSFORMADOR DE CORRENTE
MANUTENO PREVENTIVA E CORRETIVA DE PRA RAIOS
MANUTENO PREVENTIVA E CORRETIVA DE CHAVE SECCIONADORA DE MT
MANUTENO PREVENTIVA E CORRETIVA DE CONDUTORES ELTRICOS
MANUTENO PREVENTIVA E CORRETIVA DE BARRAMENTO DE ALTA TENSO
MANUTENO PREVENTIVA E CORRETIVA DE BARRAMENTO DE BAIXA TENSO
MANUTENO PREVENTIVA E CORRETIVA DE DISJUNTOR DE BAIXA TENSO
MANUTENO PREVENTIVA E CORRETIVA DO BANCO DE CAPCITADORES
Manunteno de chave de alt tenso ( Retirada, manunteno e instalao)
Anlise Fisico-Quimico do leo isolante quanto a rigidez dieltrica, tenso interfacial, ndice de neutralizao
e fator de Potncia a 100 C.
Complemento de leo isolante acima do nvel mnimo ou troca total
CLASS
UNID.
QUANT.
PREO
PREO
PREO
PREO
MAT. (UNIT.) MAT. (TOT.) M.O. (UNIT.) M.O. (TOT.)
(R$)
(R$)
(R$)
(R$)
EMPRE
MES
1.000000000
0.00
0.00
0.00
0.00
SER.CG
56.000000000
3.33
186.74
17.09
957.07
SER.CG
56.000000000
0.43
24.34
86.77
4,858.86
SER.CG
56.000000000
0.43
24.34
111.97
6,270.32
SER.CG
M2
30.000000000
0.92
27.67
1.46
43.71
SER.CG
UN
1.000000000
439.38
439.38
523.85
523.85
SER.CG
UN
1.000000000
439.38
439.38
523.85
523.85
SER.CG
UN
1.000000000
439.38
439.38
523.85
523.85
SER.CG
UN
1.000000000
241.65
241.65
192.41
192.41
SER.CG
UN
1.000000000
792.20
792.20
355.18
355.18
SER.CG
UN
1.000000000
241.72
241.72
362.76
362.76
SER.CG
UN
1.000000000
192.76
192.76
161.23
161.23
SER.CG
UN
1.000000000
60.09
60.09
120.92
120.92
SER.CG
UN
1.000000000
212.35
212.35
241.84
241.84
SER.CG
UN
1.000000000
195.64
195.64
362.76
362.76
SER.CG
UN
1.000000000
439.38
439.38
523.85
523.85
SER.CG
UN
1.000000000
71.85
71.85
114.18
114.18
SER.CG
LT
30.000000000
1,010.15
30,304.63
201.53
6,045.98
SER.CG
UN
1.000000000
189.34
189.34
472.79
472.79
SER.CG
UN
2.000000000
177.11
354.21
949.46
1,898.91
SER.CG
M2
35.000000000
4.87
170.42
16.96
593.62
SER.CG
M2
20.000000000
1.96
39.11
2.40
48.05
SER.CG
M2
35.000000000
4.76
166.77
8.21
287.26
SER.CG
M2
10.000000000
5.04
50.35
7.93
79.27
SER.CG
M2
35.000000000
5.47
191.39
2.58
90.36
SER.CG
36.000000000
9.79
352.47
30.73
1,106.28
SER.CG
UN
1.000000000
9.79
9.79
26.42
26.42
SER.CG
UN
20.000000000
0.81
16.29
0.72
14.32
SER.CG
UN
20.000000000
0.96
19.29
0.72
14.32
SER.CG
UN
13.000000000
16.84
218.88
1.25
16.29
SER.CG
UN
1.000000000
17.80
17.80
27.89
27.89
SER.CG
80.000000000
1.22
97.91
4.00
320.33
SER.CG
240.000000000
2.69
646.20
7.56
1,815.31
SER.CG
UN
1.000000000
15,772.27
15,772.27
111.52
111.52
SUBTOTAL (Etapa):
52,645.98
29,105.58
SER.CG
84.000000000
3.33
280.11
17.09
1,435.60
SER.CG
84.000000000
0.43
36.51
86.77
7,288.29
SER.CG
84.000000000
0.43
36.51
111.97
9,405.48
SER.CG
M2
160.000000000
0.92
147.58
1.46
233.12
SER.CG
UN
2.000000000
439.38
878.75
523.85
1,047.70
SER.CG
UN
2.000000000
439.38
878.75
523.85
1,047.70
SER.CG
UN
2.000000000
439.38
878.75
523.85
1,047.70
SER.CG
UN
1.000000000
241.65
241.65
192.41
192.41
SER.CG
UN
2.000000000
792.20
1,584.40
355.18
710.37
SER.CG
UN
1.000000000
241.72
241.72
362.76
362.76
SER.CG
UN
2.000000000
192.76
385.53
161.23
322.45
SER.CG
UN
2.000000000
60.09
120.19
120.92
241.84
SER.CG
UN
2.000000000
212.35
424.69
241.84
483.68
SER.CG
UN
1.000000000
195.64
195.64
362.76
362.76
SER.CG
UN
2.000000000
71.85
143.71
114.18
228.36
SER.CG
LT
60.000000000
1,010.15
60,609.27
201.53
12,091.96
SER.CG
CJ
1.000000000
2.45
2.45
5.20
5.20
SER.CG
UN
2.000000000
177.11
354.21
949.46
1,898.91
SER.CG
M2
35.000000000
4.87
170.42
16.96
593.62
SER.CG
M2
93.000000000
1.96
181.84
2.40
223.43
SER.CG
M2
93.000000000
4.76
443.12
8.21
763.30
SER.CG
M2
10.000000000
5.04
50.35
7.93
79.27
SER.CG
M2
275.200000000
5.47
1,504.87
2.58
710.48
Volare 18 - PINI
SUBTOTAL (Etapa):
69,791.02
40,776.39
TOTAL :
122,437.00
69,881.97
Data:20/09/2016
PREO
OUTROS
(UNIT.)(R$)
PREO PREO
OUTROS
FINAL
(TOT.)(R$) (UNIT.)(R$)
350.00
350.00
350.00
350.00
0.00
0.00
20.43
1,143.81
0.00
0.00
87.20
4,883.20
0.00
0.00
112.40
6,294.66
0.00
0.00
2.38
71.38
1,000.00
1,000.00
1,963.23
1,963.23
1,000.00
1,000.00
1,963.23
1,963.23
1,000.00
1,000.00
1,963.23
1,963.23
500.00
500.00
934.06
934.06
500.00
500.00
1,647.38
1,647.38
0.00
0.00
604.48
604.48
0.00
0.00
353.99
353.99
0.00
0.00
181.01
181.01
250.00
250.00
704.18
704.18
250.00
250.00
808.40
808.40
0.00
0.00
963.23
963.23
0.00
0.00
186.03
186.03
0.00
0.00
1,211.69
36,350.61
0.00
0.00
662.14
662.14
1,200.01
2,400.02
2,326.57
4,653.15
0.00
0.00
21.83
764.04
0.00
0.00
4.36
87.16
0.00
0.00
12.97
454.03
0.00
0.00
12.96
129.62
0.00
0.00
8.05
281.75
0.00
0.00
40.52
1,458.75
0.00
0.00
36.21
36.21
0.00
0.00
1.53
30.61
0.00
0.00
1.68
33.61
0.00
0.00
18.09
235.17
0.00
0.00
45.69
45.69
0.00
0.00
5.23
418.24
0.00
0.00
10.26
2,461.51
3,391.16
3,391.16
19,274.95
19,274.95
10,641.18
92,392.74
0.00
0.00
20.43
1,715.71
0.00
0.00
87.20
7,324.80
0.00
0.00
112.40
9,441.99
0.00
0.00
2.38
380.70
1,000.00
2,000.00
1,963.23
3,926.46
1,000.00
2,000.00
1,963.23
3,926.46
1,000.00
2,000.00
1,963.23
3,926.46
500.00
500.00
934.06
934.06
500.00
1,000.00
1,647.38
3,294.76
0.00
0.00
604.48
604.48
0.00
0.00
353.99
707.98
0.00
0.00
181.01
362.02
250.00
500.00
704.18
1,408.37
250.00
250.00
808.40
808.40
0.00
0.00
186.03
372.06
0.00
0.00
1,211.69
72,701.23
0.00
0.00
7.65
7.65
1,200.01
2,400.02
2,326.57
4,653.15
0.00
0.00
21.83
764.04
0.00
0.00
4.36
405.27
0.00
0.00
12.97
1,206.42
0.00
0.00
12.96
129.62
0.00
0.00
8.05
2,215.35
10,650.02
121,217.43
21,291.20
213,610.17
BDI 28%:
59,810.85
TOTAL GERAL:
273,421.02
COMPOSIO DO BDI
DESCRIO
VALOR - %
COFINS
PIS
ISS
SEGUROS, RISCOS E GARANTIA
DESPESAS FINANCEIRAS
ADMINISTRAO CENTRAL
LUCRO
3.00
0.65
2.00
0.98
2.50
6.02
10.05
TOTAL 28.000106278
SINAPI DF
HORA EXTRA
ADICIONAL NOTURNO
TOTAL:
PERICULOSIDADE PARA PROFISSIONAIS DA REA ELTRICA
TOTAL COM PERICULOSIDADE:
VALOR - %
85.2
50
20
155.2
30
185.2