Tipo L H C (m) # m² Kg Cagaço 30%

Chapas Galvanizadas 26 0 0 0
Chapas Galvanizadas 26 0 0 0
Chapas Galvanizadas 26 0 0 0
Chapas Galvanizadas 26 0 0 0
Chapas Galvanizadas 26 0 0 0
Total 0 0
 BDI LUCRO
100% 100%

Material Unidade Qtd

#24 KG
#26 KG
Difusor ALF-PL-250 1200x3 un
Difusor ALF-PL-250 1300x4 un
DIFUSOR GCST 7000x250 un
Suportação vb
Total
 kg/m
Tubo de cobre 1/4 0.123
Tubo de cobre 3/8 0.193
Tubo de cobre 1/2 0.264
Tubo de cobre 5/8 0.334
Tubo de cobre 3/4 0.405
Tubo de cobre 7/8 0.475
Tubo de cobre 1 1/8 0.616
 NOTA COMISSÃO
16% 1%

Valor Total BDI NOTA COMISSÃO Total com Margens

R$ 11.00 R$ - R$ - R$ - R$ - R$ -
R$ 12.00 R$ - R$ - R$ - R$ - R$ -
R$ 829.84 R$ - R$ - R$ - R$ - R$ -
R$ 1,068.89 R$ - R$ - R$ - R$ - R$ -
R$ 2,527.55 R$ - R$ - R$ - R$ - R$ -
R$ 50.00 R$ - R$ - R$ - R$ - R$ -
R$ -
Mão de Obra QTD Valor Total LUCRO NOTA COMISSÃO
Ventiladores R$ 200.00 R$ - R$ - R$ - R$ -
Duteiro R$ 15.00 R$ - R$ - R$ - R$ -
Grelhas R$ 30.00 R$ - R$ - R$ - R$ -
R$ - R$ - R$ - R$ -
R$ - R$ - R$ - R$ -
Total
 Total com Margens
R$ -
R$ -
R$ -
R$ -
R$ -
R$ -
 BDI LUCRO NOTA COMISSÃO
100% 130% 23% 1%

Material Unidade QDT Conversão Valor Total

Tubo de cobre 1/4 m 83 0.123 R$ 99.90 R$ 1,019.88
Tubo de cobre 3/8 m 454 0.193 R$ 99.90 R$ 8,753.44
Tubo de cobre 1/2 m 9 0.264 R$ 99.90 R$ 237.36
Tubo de cobre 5/8 m 20 0.334 R$ 99.90 R$ 667.33
Tubo de cobre 3/4 m 0 0.405 R$ 99.90 R$ -
Tubo de cobre 7/8 m 0 0.475 R$ 99.90 R$ -
Tubo de cobre 1 m 0.6 R$ 99.90 R$ -
Tubo de cobre de 1 1/8 m 400 0.616 R$ 99.90 R$ 24,615.36
Isotubo 1/4 pç 42 R$ 2.00 R$ 84.00
Isotubo 3/8 pç 227 R$ 2.20 R$ 499.40
Isotubo 1/2 pç 5 R$ 2.80 R$ 14.00
Isotubo 5/8 pç 10 R$ 2.60 R$ 26.00
Isotubo 3/4 pç 0 R$ 3.50 R$ -
Isotubo 7/8 pç 0 R$ 4.30 R$ -
Isotubo 1 pç 0 R$ 4.30 R$ -
Isotubo 1 1/8 pç 200 R$ 5.00 R$ 1,000.00
Fita PVC rolo 242 R$ 5.00 R$ 1,210.00
Fita cristal rolo 24 R$ 5.00 R$ 120.00
Cabo PP 3x2,5mm m 538 R$ 7.50 R$ 4,035.00
Suporte Evaporadora pç R$ 100.00 R$ -
Suporte Condensadora pç 27 R$ 130.00 R$ 3,510.00
Arruela un 289.8 R$ 0.25 R$ 72.45
Parafuso S8 un 397.8 R$ 0.23 R$ 91.49
Bucha S8 un 397.8 R$ 0.10 R$ 39.78
Parafuso S10 un 216 R$ 0.43 R$ 92.88
Bucha S10 un 216 R$ 0.11 R$ 23.76
Chumbador m 24 R$ 2.00 R$ 47.90
Barra Roscada 1/4 - 3m PC 8 R$ 14.96 R$ 119.68
Fita Valsilva rolo 5.80 R$ 41.50 R$ 240.53
Suportação vr R$ 70.00 R$ -
Fluído R410A kg 54 R$ 81.95 R$ 4,425.42
Caixa de Passagem un R$ 150.00 R$ -
Nitrogênio - 10 m³ rcg 13.5 R$ 210.40 R$ 2,840.40
Total
 BDI COMISSÃO NOTA Total com Margens
R$ 1,019.88 R$ 20.40 R$ 615.37 R$ 2,675.53
R$ 8,753.44 R$ 175.07 R$ 5,281.62 R$ 22,963.56
R$ 237.36 R$ 4.75 R$ 143.22 R$ 622.69
R$ 667.33 R$ 13.35 R$ 402.65 R$ 1,750.66
R$ - R$ - R$ - R$ -
R$ - R$ - R$ - R$ -
R$ - R$ - R$ - R$ -
R$ 24,615.36 R$ 492.31 R$ 14,852.33 R$ 64,575.36
R$ 84.00 R$ 1.68 R$ 50.68 R$ 220.36
R$ 499.40 R$ 9.99 R$ 301.33 R$ 1,310.11
R$ 14.00 R$ 0.28 R$ 8.45 R$ 36.73
R$ 26.00 R$ 0.52 R$ 15.69 R$ 68.21
R$ - R$ - R$ - R$ -
R$ - R$ - R$ - R$ -
R$ - R$ - R$ - R$ -
R$ 1,000.00 R$ 20.00 R$ 603.38 R$ 2,623.38
R$ 1,210.00 R$ 24.20 R$ 730.09 R$ 3,174.29
R$ 120.00 R$ 2.40 R$ 72.41 R$ 314.81
R$ 4,035.00 R$ 80.70 R$ 2,434.62 R$ 10,585.32
R$ - R$ - R$ - R$ -
R$ 3,510.00 R$ 70.20 R$ 2,117.85 R$ 9,208.05
R$ 72.45 R$ 1.45 R$ 43.71 R$ 190.06
R$ 91.49 R$ 1.83 R$ 55.21 R$ 240.02
R$ 39.78 R$ 0.80 R$ 24.00 R$ 104.36
R$ 92.88 R$ 1.86 R$ 56.04 R$ 243.66
R$ 23.76 R$ 0.48 R$ 14.34 R$ 62.33
R$ 47.90 R$ 0.96 R$ 28.90 R$ 125.67
R$ 119.68 R$ 2.39 R$ 72.21 R$ 313.97
R$ 240.53 R$ 4.81 R$ 145.13 R$ 631.01
R$ - R$ - R$ - R$ -
R$ 4,425.42 R$ 88.51 R$ 2,670.19 R$ 11,609.54
R$ - R$ - R$ - R$ -
R$ 2,840.40 R$ 56.81 R$ 1,713.83 R$ 7,451.44
R$ 53,786.07 R$ 141,101.13
 Mão de Obra QTD Valor Total LUCRO
Hi Wall 15 R$ 350.00 R$ 5,250.00 R$ 6,825.00
Piso Teto de 30 a 60.000 BTU/h 2 R$ 500.00 R$ 1,000.00 R$ 1,300.00
Piso Teto de 80.000 BTU/h 10 R$ 600.00 R$ 6,000.00 R$ 7,800.00
Cassete 4 vias R$ 500.00 R$ - R$ -
Condensador VRF R$ 1,500.00 R$ - R$ -
Total R$ 15,925.00
 COMISSÃO NOTA Total com Margens
R$ 120.75 R$ 3,642.89 R$ 15,838.64
R$ 23.00 R$ 693.88 R$ 3,016.88
R$ 138.00 R$ 4,163.30 R$ 18,101.30
R$ - R$ - R$ -
R$ - R$ - R$ -
R$ 281.75 R$ 8,500.07 R$ 36,956.82
Capacidade
Qtd/dequipamento
Sucção Expansão Metragem Fita ValsilvaParafuso Bucha Arruela
9000 1 3/8 1/4 9 2.70 5.40 5.40 5.40
9000 1 3/8 1/4 9 2.70 5.40 5.40 5.40
9000 1 3/8 1/4 9 2.70 5.40 5.40 5.40
12000 1 1/2 1/4 9 2.70 5.40 5.40 5.40
9000 1 3/8 1/4 9 2.70 5.40 5.40 5.40
9000 1 3/8 1/4 9 2.70 5.40 5.40 5.40
9000 1 3/8 1/4 9 2.70 5.40 5.40 5.40
9000 1 5/8 1/4 20 6.00 12.00 12.00 12.00
9000 1 3/8 1/4 0 0.00 0.00 0.00 0.00
9000 1 3/8 1/4 0 0.00 0.00 0.00 0.00
12000 1 1/2 1/4 0 0.00 0.00 0.00 0.00
18000 1 5/8 1/4 0 0.00 0.00 0.00 0.00
48000 1 7/8 3/8 0 0.00 0.00 0.00 0.00
48000 1 7/8 3/8 0 0.00 0.00 0.00 0.00
9000 1 3/8 1/4 0 0.00 0.00 0.00 0.00
9000 1 3/8 1/4 0 0.00 0.00 0.00 0.00
12000 1 1/2 1/4 0 0.00 0.00 0.00 0.00
60000 10 1 1/8 3/8 400 120.00 240.00 240.00 240.00

0 0 0 0 0.00 0.00 0.00 0.00

0 0 0 0 0 0.00 0.00 0.00 0.00

0 0 0 0 0 0.00 0.00 0.00 0.00

0 0 0 0 0 0.00 0.00 0.00 0.00

0 0 0 0 0 0.00 0.00 0.00 0.00

0 0 0 0 0 0.00 0.00 0.00 0.00

0 0 0 0 0 0.00 0.00 0.00 0.00

0 0 0 0 0 0.00 0.00 0.00 0.00

0 0 0 0 0 0.00 0.00 0.00 0.00

0 0 0 0 0 0.00 0.00 0.00 0.00

0 0 0 0 0 0.00 0.00 0.00 0.00

0 0 0 0 0 0.00 0.00 0.00 0.00

0 0 0 0 0 0.00 0.00 0.00 0.00

0 0 0 0 0 0.00 0.00 0.00 0.00
0 0 0 0 0 0.00 0.00 0.00 0.00
0 0 0 0 0 0.00 0.00 0.00 0.00
0 0 0 0 0 0.00 0.00 0.00 0.00
0 0 0 0 0 0.00 0.00 0.00 0.00
0 0 0 0 0 0.00 0.00 0.00 0.00
0 0 0 0 0.00 0.00 0.00 0.00
27 483 144.90 289.80 289.80 289.80
Equipamentos QTD Sucção ExpansãMetragem Tubulação sucção expansão
9000 11 3/8 1/4 9 1/4 0 83
12000 3 3/8 1/4 9 3/8 54 400
18000 1 3/8 1/4 9 1/2 9 0
22000 0 1/2 1/4 9 5/8 20 0
24000 0 3/8 1/4 9 3/4 0 0
30000 0 3/8 1/4 9 7/8 0 0
36000 0 3/8 1/4 9 1 0 0
48000 2 5/8 1/4 20 1 1/8 0 0
60000 10 3/8 1/4 0 483 483
Total 27 3/8 1/4 0
1/2 1/4 0
5/8 1/4 0
7/8 3/8 0
7/8 3/8 0
3/8 1/4 0
3/8 1/4 0
1/2 1/4 0
1 1/8 3/8 400
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
R$ 0.00 0 0
Metragem
83
454
9
20
0
0
0
400
966
AR CONDICIONADO:

Investimento Faturamento
MATERIAL R$ 141,101.13 SOUZA MAIA
MÃO DE OBRA R$ 36,956.82 SOUZA MAIA
TOTAL R$ 178,057.94 -
HORÁRIO COMERCIAL: 2ª a 6ª das 9h às 16h