000-ppc

OR CLENT
CUSTOS UNITRIOS
ITEM DESCRIO UN. QTDE MAT MO

1 UNIDADE EVAPORADORA + COND. DE 3 TR EQ 0 3,218.00 0.00

UNIDADE EVAPORADORA + COND. DE 4 TR EQ 1 4,150.00 600.00

2 REDE FRIGORIFICA
TUBO DE COBRE 3/8" M 12 2.26
TUBO DE COBRE 7/8" M 12 4.55
TUBO DE COBRE 3/4" M 4.15
ISOLANTE PRETO 3/8" M 12 2.00
ISOLANTE PRETO 7/8" M 12 2.70
ISOLANTE PRETO 3/4" M 2.50
ISOLANTE CINZA 3/8" M 0 0.50
ISOLANTE CINZA 7/8" M 0 0.80
ISOLANTE CINZA 3/4" M 0.70
CURVA 90 3/8" UN. 10 0.40
CURVA 90 7/8" UN. 10 2.20
CURVA 90 3/4" UN. 1.40

3 LA DE ROCHA 64 KG, 2" ESPESSURA M2 16 20.00

ISOACUSTIC 25 MM M2 16 20.00

4 FUNILARIA KG 300 2.50 2.50

5 DUTOS FLEXVEL 12" - CAIXA 7,6 M CX 1 120.00

DUTOS FLEXVEL 10" - CAIXA 7,6 M CX 2 112.00

6 GRLHAS E DIFUSORES 1.24

DIFUSOR HELICOIDAL FDR1 TAM 500 C/PLENUM P 1 249.24
DIFUSOR 1 VIA ADE 1 254 mm C/ PLENUM P 4 80.60
DIFUSOR QUADRADO TAM 4 C/PLENUM P 1 83.08
GRELHA RETORNO TAM 325 X 225 P 4 28.52
TOMADA DE AR EXTERNO 147 X 147 P 1 53.32

7 MATERIAIS ELTRICO VB 1 60.00

INTERLIGAO ELTRICA VB 1 200.00
SUPORTE, BARRAS, PENDURAIS, PARAFUSOS VB 1 100.00

Pgina 1
 000-ppc

COMISSO COMERCIAL VB 1 250.00

COMPOSIO DO ORAMENTO CUSTO 1 100.00
SUPERVISO VB 1 250.00
TRANSPORTE KM 400 0.35
CARGA ADIMINISTRATIVA VB 1 120.00
CARGA DE IMPOSTOS VB 1 960.00
LUCRO LIQUIDO 1 900.00

PREO DE CUSTO

Pgina 2
 000-ppc

CLENTE DATA
CUSTO TOTAL BDI VENDA TOTAL
MAT MO Custo total MAT MO MAT MO TOTAL

0.00 0.00 0.00 1.10 1.00 0.00 0.00 0.00

4,150.00 600.00 4,750.00 1.00 1.00 4,150.00 600.00 4,750.00

27.12 0.00 27.12 1.00 1.00 27.12 0.00 27.12

54.60 0.00 54.60 1.00 1.00 54.60 0.00 54.60
0.00 0.00 0.00 1.00 1.00 0.00 0.00 0.00
24.00 0.00 24.00 1.00 1.00 24.00 0.00 24.00
32.40 0.00 32.40 1.00 1.00 32.40 0.00 32.40
0.00 0.00 0.00 1.00 1.00 0.00 0.00 0.00
0.00 0.00 0.00 1.00 1.00 0.00 0.00 0.00
0.00 0.00 0.00 1.00 1.00 0.00 0.00 0.00
0.00 0.00 0.00 1.00 1.00 0.00 0.00 0.00
4.00 0.00 4.00 1.00 1.00 4.00 0.00 4.00
22.00 0.00 22.00 1.00 1.00 22.00 0.00 22.00
0.00 0.00 0.00 1.00 1.00 0.00 0.00 0.00

320.00 0.00 320.00 1.00 1.00 320.00 0.00 320.00

320.00 0.00 320.00 1.00 1.00 320.00 0.00 320.00

750.00 750.00 1,500.00 1.00 1.00 750.00 750.00 1,500.00

120.00 0.00 120.00 1.00 1.00 120.00 0.00 120.00

224.00 0.00 224.00 1.00 1.00 224.00 0.00 224.00

249.24 0.00 249.24 1.00 1.00 249.24 0.00 249.24

322.40 0.00 322.40 1.00 1.00 322.40 0.00 322.40
83.08 0.00 83.08 1.00 1.00 83.08 0.00 83.08
114.08 0.00 114.08 1.00 1.00 114.08 0.00 114.08
53.32 0.00 53.32 1.00 1.00 53.32 0.00 53.32

60.00 0.00 60.00 1.00 1.00 60.00 0.00 60.00

0.00 200.00 200.00 1.00 1.00 0.00 200.00 200.00
100.00 0.00 100.00 1.00 1.00 100.00 0.00 100.00

Pgina 3
 000-ppc

0.00 250.00 250.00 1.00 1.00 0.00 250.00 250.00

0.00 100.00 100.00 1.00 1.00 0.00 100.00 100.00
0.00 250.00 250.00 1.00 1.00 0.00 250.00 250.00
140.00 0.00 140.00 1.00 1.00 140.00 0.00 140.00
0.00 120.00 120.00 1.00 1.00 0.00 120.00 120.00
960.00 0.00 960.00 1.00 1.00 960.00 0.00 960.00
900.00 0.00 900.00 1.00 1.00 900.00 0.00 900.00
9,030.24 2,270.00 11,300.24 1.00 11,300.24

Pgina 4
 000-peso

PLANILHA PARA DETERMINAO DO PESO DE CHAPA E ACESSRIOS NECESSRIOS AO DUTOS

Parmetros usados

Fator segurana para chapa 1.4

Fator segurana para isolante trmico 1.2
Fator segurana para isolante acstico 1.2
Fator de segurana para a cantoneira 1.05
Fator de segurana para o suporte 1.1
Fator de segurana para a lona flexvel 1.2
Fator de segurana para a fita plstica 1.2
Fator de segurana para o tiro completo 1.15
Fator de segurana para o parafuso atar. 1.15
Fator de segurana para o pop 1.15

Normas NBR 2604

# 20 141 a 210 mm 7.6 Kg/m2 # 26 < 31mm

# 22 76 a 140 mm 6.4 Kg/m2 # 24 31 a 75 mm
# 24 31 a 75 mm 5.2 Kg/m2 # 22 76 a 140 m
# 26 < 31mm 4 Kg/m2 # 20 141 a 210
Chapa do Suporte 0.633 Kg/m Chapa do Suporte

Espaamento de su 2 m
Espaamento do Sel 1.5 m
Rendimento da Cola 60 m2/14kg
Voltas dadas pela Fi 1.1 voltas
Tiros completos 2 peas/suporte
Parafusos Atarrach 6 peas/suporte
Pop 6 peas/suporte

Lona Flexvel
Largura Altura Comprimento rea Equipameto
(cm) (cm) (m) m2 Descrio
1 0
2 0
3 0
TOTAL DE LONA FLEXVEL : 0.00 m2

Pgina 5
 000-peso

Item Lado Maior Lado Menor Comp. duto Isol. Acs. Isol. Trm. Densidade Peso

(cm) (cm) (m) (m) (m) (kg/m2) (Kg)

1 60 35 20 0 20.00 5.65 214.70
2 45 25 10 0 10.00 5.65 79.10
3 80 50 10 0 10.00 6.85 178.10
4 40 40 6 0 6.00 5.65 54.24
5 70 60 10 0 10.00 5.65 146.90
6 0 0.00 4.42 0.00
7 0 0.00 4.42 0.00
8 0 0.00 4.42 0.00
9 0 0.00 4.42 0.00
10 0 0.00 4.42 0.00
11 0 0.00 4.42 0.00
12 0 0.00 4.42 0.00
13 0 0.00 4.42 0.00
14 0 0.00 4.42 0.00
15 0 0.00 4.42 0.00
16 0 0.00 4.42 0.00
17 0 0.00 4.42 0.00
18 0 0.00 4.42 0.00
19 0 0.00 4.42 0.00
20 0 0.00 4.42 0.00
21 0 0.00 4.42 0.00
22 0 0.00 4.42 0.00
23 0 0.00 4.42 0.00
24 0 0.00 4.42 0.00
25 0 0.00 4.42 0.00
26 0 0.00 4.42 0.00
27 0 0.00 4.42 0.00
28 0 0.00 4.42 0.00
29 0 0.00 4.42 0.00
30 0 0.00 4.42 0.00
31 0 0.00 4.42 0.00
32 0 0.00 4.42 0.00
33 0 0.00 4.42 0.00
34 0 0.00 4.42 0.00
35 0 0.00 4.42 0.00
36 0 0.00 4.42 0.00
37 0 0.00 4.42 0.00
38 0 0.00 4.42 0.00
39 0 0.00 4.42 0.00

Pgina 6
 000-peso

40 0.00 4.42 0.00

41 0.00 4.42 0.00
42 0.00 4.42 0.00
43 0.00 4.42 0.00
44 0.00 4.42 0.00
45 0.00 4.42 0.00
46 0.00 4.42 0.00
47 0.00 4.42 0.00
48 0.00 4.42 0.00
49 0.00 4.42 0.00
50 0.00 4.42 0.00
51 0.00 4.42 0.00
52 0.00 4.42 0.00
53 0.00 4.42 0.00
54 0.00 4.42 0.00
55 0.00 4.42 0.00
56 0.00 4.42 0.00
57 0.00 4.42 0.00
58 0.00 4.42 0.00
59 0.00 4.42 0.00
60 0.00 4.42 0.00
61 0.00 4.42 0.00
62 0.00 4.42 0.00
63 0.00 4.42 0.00
64 0.00 4.42 0.00

REDE DE DUTO -
OR
Data:
Preo Unit. (R$)
Comprimento Total 56 m
Comprimento rea Isolamento Trmico 56 m
Comprimento rea Isolamento Acstico 0 m
Peso de cantoneira 94 kg
Peso Total de Chapa sem Cantoneira 942 kg
Peso Chapa # 26 0 kg
Peso Chapa # 24 693 kg
Peso Chapa # 22 249 kg
Peso Chapa # 20 0 kg
Peso Total de chapa c/ Cantoneira 1036 kg 1.10

Pgina 7
 000-peso

Peso do Suporte 11 kg 1.20

rea Total Isolante Trmico 136 m2 2.00
rea Total do Isol. Acstico 0 m2 8.48
Fita Plstica 100 m 0.05
Selo Plstico 45 peas 0.05
Cola Especial 2 Gales 58.00
Tiro Completo 64 peas 0.10
Parafusos Atarrachantes 193 peas 0.02
Pop 168 peas 0.03
Lona Flexvel 0.00 m2 12.84

Rede de dutos complet

R$/kg de duto....................
Preo de Venda BDI=1,3

Pgina 8
 000-peso

S NECESSRIOS AO DUTOS

4 Kg/m2
5.2 Kg/m2
6.4 Kg/m2
7.6 Kg/m2
0.633 Kg/m

Pgina 9
 000-peso

Iso. Acst. Iso. trm. Chapa #26 Chapa #24 Chapa #22 Chapa #20

(m2) (m2) (Kg) (Kg) (Kg) (Kg)

0.00 38.00 0.00 214.70 0.00 0.00
0.00 14.00 0.00 79.10 0.00 0.00
0.00 26.00 0.00 0.00 178.10 0.00
0.00 9.60 0.00 54.24 0.00 0.00
0.00 26.00 0.00 146.90 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 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
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

Pgina 10
 000-peso

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 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
0.00 494.94 178.10 0.00

Preo Total (R$)

1139.97

Pgina 11
 000-peso

12.60
272.64
0.00
5.00
2.24
131.78
6.44
3.86
5.04
0.00

1579.57
1.676
2053.4

Pgina 12
Obra: Sala de aula N. Arquivo:
Data:
Operador:

Condies de Projeto
Externo Interno Diferena rea: 100.00m2
TBS [C] 21.0000 24.000 -3.000 P direito: 3.00m
TBU [C] 0.000 Ocupao: 70.00 pes
U. Relativa 58.000 50.000 8.000 Ilumino: 25.00W/m2
Entalpia[kcal/kgC] 10.093 10.982 -0.889 Altitude: 890.00m
Densid. Kg/m3 1.2233 1.2109 0.012350 Hora Clculo: h
Umid. Kg/Kg Ar S. 0.0087 0.0090 -0.000320 Ciade Rio de Janeiro
Cp ar seco 0.23377520 0.2338 -0.000040 Latitude 22
Cp ar umido 0.4503 0.4504 -0.000069 Ms Clculo: 20 Fev/ 23 out
Cp lquido 0.9993 0.9996 -0.000378

Transmisso conduo e conveco

Descrio Dens. [kg/m3] rea[m2] U[kcal/hm2C] Dif Temp[C] Calor[kcal/h]
Telhado + Laje + Forro 100.00 0.99 -3.00 -297.00
Parede (O) 48.00 1.30 11.00 686.40
Parede (N) 15.00 1.30 5.00 97.50
Parede (L) 52.50 1.30 5.00 341.25
Parede (S) 15.00 1.30 11.00 214.50
Porta 7.50 2.00 5.00 75.00
Janela de Vidro Oeste 12.00 5.00 11.00 660.00
Total 1,777.65
Iluminao Equipamentos
Tipo Potncia [W] Fator Calor[kcal] Potncia[W] Calor s.[kcal/h] Calor l.[kcal/h]
Fluorescente 2,500.00 1.08 2,687.50 1,000.00 1,080.00
Incandescente 0.00 0.86 0.00 Total 1,080.00
Total: 2,687.50
Ar de Renovao
rea [m2] P direito[m] Volume [m3] Ren/h Vazo[m3/h] Calor latente Calor sensvel
100.00 3.00 300.00 3.00 900.00 -201.31 -783.00
N de pessoas m3/h/pessoa Vazo [m3/h] Calor latente Calor sensvel
75 10.00 750.00 -167.76 -652.50
Para o clculo da carga trmica considerado o maior, ocupao ou renovao.

Carga trmica devido a insolao - radiao

Orientao rea[m2] F. Somb.*** U[kcal/h.m2C] Increm. Temp[C] Insolao[kcal/hm2] Calor[kcal/h]
Parede (O) 48.00 1.00 1.30 5.50 1.00 343.20
Janela de Vidro(O) 12.00 1.00 1.00 1.00 448.00 5,376.00
Teto 100.00 1.00 0.99 16.60 1.00 1,643.40
0.00
Total 7,362.60
Ocupao
Calor lat. indiv. Calor sen. indiv Calor sensvel Calor latente
70.00 68.00 32.00 2,240.00 4,760.00

Resumo FCS
Calor Sens. Calor Latente % FCS - Fator sens/latente Vazao Total
Transmisso 1,777.65 9.39 0.32 -15,127.53
Insolao 7,362.60 38.91 Vazao total de sensvel (m3/h)= 5,252.80
Ar de renovao -783.00 -201.31 -5.20 Vazao total de Latente (m3\h)= -20,380.33
Iluminao 2,687.50 14.20 Calor Latente (kcal\h)= 4,558.69
Equipamentos 1,080.00 5.71 Calor Sensvel (kcal\h)= 14,364.75
Ocupao 2,240.00 4,760.00 36.99 Vazao de Recirc (m3/h)= -16,027.53
Total calor 14,364.75 4,558.69 100.00 Vazao Total (m3/h)= -15,127.53
Total Global 18,923.44 100.00 Vazao de Ar externo(m3/h) 900.00
Total c/ FS 5 % 19,869.61 Kcal/h m2 / tr 15.22
6.57 TR
 U global paredes e forros

Coeficientes Globais de Transferncia de Calor

U = 1/Rn Rn = (1/ho + 1/hi) + (e1/k1 + e2/k2 + .....+ en/kn)

Forro
ho(mdia) = 19.50
hi (parado) = 7.50
Material Gesso La de rocha
e1 = 0.012 e2 = 0.0254 e3 = 0
k1 = 0.12 k2 = 0.03 k3 = 1

Uforro acustico = 0.88

Parede Externa
ho(mdia) = 19.50
hi (parado) = 7.50
Material Tijolo Reboco Reboco
e1 = 0.2 e2 = 1 e3 = 1
k1 = 1.1100 k2 = 2.39 k3 = 2.39

U tij 20+2reboc = 0.8322128638

Parede Externa
ho(mdia) = 19.50
hi (parado) = 7.50
Material Tijolo Sical Reboco Reboco
e1 = 0.2 e2 = 1 e3 = 1
k1 = 0.1200 k2 = 2.39 k3 = 2.39

U sical20+2rebeco= 0.3720096744

Pgina 14