EMBASA Empresa Baiana de Aguas e Saneamento

--------------------------------------------------------------------------------------------------------------------------
PLANILHA DE ORCAMENTO PAGINA : 1
--------------------------------------------------------------------------------------------------------------------------
DATA: 02/09/2022

PROJETO: Ampliação da oferta de água para o Litoral Norte no município de Mata de São João

LOCAL: LEIS SOCIAIS H (%): 147,06

NUMERO ART: LEIS SOCIAIS M (%): 111,01
BDI 18,8100 (%)
OBRA: 007 - EEAB R2 - PLAN MAT - B POJUCA
__________________________________________________________________________________________________________________________
ITEM CODIGO DESCRICAO UNID QUANT. P.UNITARIO PRECO TOTAL
__________________________________________________________________________________________________________________________
07 MATERIAIS PARA EXECUCAO DA ESTACAO ELEVATORIA
DE AGUA BRUTA
07.01 SUCCAO
07.01.01 TUBOS DE FoFo DUCTIL C/ 02 FLANGES (TFL)
07.01.01.01 M010501245 TFL10 FoFo DN 300 X 1,00 93,100 kg PC 1,00 3.580,52 3.580,52
07.01.01.02 M010501345 TFL10 FoFo DN 400 X 1,50 190,250 kg PC 1,00 5.789,54 5.789,54
07.01.01.03 M010501341 TFL10 FoFo DN 400 X 1,00 145,500 kg PC 2,00 4.945,85 9.891,70

TOTAL DO SUBITEM 07.01.01 19.261,76

07.01.02 TOCO FoFo C/ FLANGES PN 10
07.01.02.01 M011701093 TOF10 FoFo L = 0,50m DN 300 76,000 kg PC 4,00 1.788,36 7.153,44

TOTAL DO SUBITEM 07.01.02 7.153,44

07.01.03 CURVA FoFo C/ FLANGES PN 10
07.01.03.01 M011704033 C45FF10 FoFo DN 400 91,000 kg PC 1,00 8.132,26 8.132,26
07.01.03.02 M011705033 C22FF10 FoFo DN 400 124,000 kg PC 1,00 7.520,46 7.520,46

TOTAL DO SUBITEM 07.01.03 15.652,72

07.01.04 TE FoFo C/ FLANGES PN 10
07.01.04.01 M011707105 TFF10 FoFo DN 400 X 100 138,000 kg PC 1,00 7.722,41 7.722,41
07.01.04.02 M011707113 TFF10 FoFo DN 400 X 300 159,000 kg PC 1,00 8.217,41 8.217,41

TOTAL DO SUBITEM 07.01.04 15.939,82

07.01.05 REDUCAO CONCENTRICA FoFo C/ FLANGES PN 10
07.01.05.01 M011709005 RFF10 FoFo DN 100 X 50 15,500 kg PC 1,00 392,12 392,12
07.01.05.02 M011709057 RFF10 FoFo DN 400 X 300 76,000 kg PC 1,00 2.795,01 2.795,01

TOTAL DO SUBITEM 07.01.05 3.187,13

07.01.06 CURVA 90o FOFo C/ FLANGES E PE PN 10
07.01.06.01 M011703021 C90FF10 FoFo DN 250 46,000 kg PC 1,00 1.720,42 1.720,42
07.01.06.02 M011702025 CP90FF10 FoFo DN 300 102,000 kg PC 1,00 2.184,35 2.184,35

TOTAL DO SUBITEM 07.01.06 3.904,77

07.01.07 JUNTAS DE DESMONTAGEM TRAVADA AXIALMENTE E TI
RANTES
07.01.07.01 M012101017 JDTA10 DN 300 92,000 kg PC 2,00 7.285,00 14.570,00

TOTAL DO SUBITEM 07.01.07 14.570,00

07.01.08 REGISTRO DE GAVETA CHATO FoFo C/ FLANGES PN 1
 0
07.01.08.01 M012201057 RCFC10 FoFo DN 300 215,000 kg PC 2,00 14.960,85 29.921,70
07.01.08.02 M012201033 RCFC10 FoFo DN 50 13,000 kg PC 1,00 4.412,16 4.412,16

TOTAL DO SUBITEM 07.01.08 34.333,86

07.01.09 VENTOSA TRIPLICE FUNCAO PARA AGUA C/ FLANGES
FoFo PN 10
07.01.09.01 M012503002 VTF10 AGUA C/ FLANGES FoFo DN 50 21,000 kg PC 1,00 1.474,75 1.474,75

TOTAL DO SUBITEM 07.01.09 1.474,75

07.01.10 EQUIPAMENTOS ELETRO-MECANICOS
07.01.10.01 M110220030 CJ MOTO BOMBA ANFIBIA MONOBLOCO, P=300CV, Q=8 CJ 2,00 440.142,75 880.285,50
40M3/H, H=65MCA

TOTAL DO SUBITEM 07.01.10 880.285,50

TOTAL DO SUBITEM 07.01 995.763,75

07.02 RECALQUE
07.02.01 TUBO DE FoFo DUCTIL K7 PONTA E BOLSA C/ JUNTA
ELASTICA (JGS), INCLUINDO ANEIS DE BORRACHA
07.02.01.01 M010101025 TK7 JGS PB FoFo DN 400 78,100 kg M 30,00 1.128,07 33.842,10

TOTAL DO SUBITEM 07.02.01 33.842,10

07.02.02 TUBOS DE FoFo DUCTIL C/ 01 FLANGE E 01 PONTA
LISA (TFP)
07.02.02.01 M010701193 TFP10 FoFo DN 250 X 0,50 37,200 kg PC 2,00 1.802,15 3.604,30
07.02.02.02 M010701197 TFP10 FoFo DN 250 X 1,00 59,900 kg PC 2,00 2.265,33 4.530,66
07.02.02.03 M010701241 TFP10 FoFo DN 300 X 0,50 46,550 kg PC 1,00 2.100,29 2.100,29
07.02.02.04 M010701245 TFP10 FoFo DN 300 X 1,00 75,100 kg PC 1,00 2.756,49 2.756,49
07.02.02.05 M010701349 TFP10 FoFo DN 400 X 2,00 207,000 kg PC 2,00 5.140,98 10.281,96

TOTAL DO SUBITEM 07.02.02 23.273,70

07.02.03 LUVA DE CORRER C/ BOLSAS JM FoFo
07.02.03.01 M011006029 LCR JM FoFo DN 400 119,500 kg PC 9,00 4.548,72 40.938,48
07.02.03.02 M011006017 LCR JM FoFo DN 250 54,100 kg PC 1,00 2.017,16 2.017,16
07.02.03.03 M011006029 LCR JM FoFo DN 400 119,500 kg PC 1,00 4.548,72 4.548,72

TOTAL DO SUBITEM 07.02.03 47.504,36

07.02.04 REGISTRO DE GAVETA CHATO FoFo C/ FLNGES PN 10
07.02.04.01 M012201053 RCFC10 FoFo DN 250 140,000 kg PC 2,00 11.968,67 23.937,34
07.02.04.02 M012201065 RCFC10 FoFo DN 400 285,000 kg PC 1,00 23.376,33 23.376,33

TOTAL DO SUBITEM 07.02.04 47.313,67

07.02.05 REDUCAO CONCENTRICA FoFo C/ FLANGES PN 10
07.02.05.01 M011709045 RFF10 FoFo DN 300 X 250 40,000 kg PC 1,00 1.269,62 1.269,62
07.02.05.02 M011709053 RFF10 FoFo DN 400 X 250 78,000 kg PC 1,00 2.160,43 2.160,43

TOTAL DO SUBITEM 07.02.05 3.430,05

07.02.06 TE FoFo C/ FLANGES PN 10
07.02.06.01 M011707117 TFF10 FoFo DN 400 X 400 172,000 kg PC 1,00 8.352,76 8.352,76
07.02.06.02 M011707113 TFF10 FoFo DN 400 X 300 159,000 kg PC 2,00 8.217,41 16.434,82

TOTAL DO SUBITEM 07.02.06 24.787,58

07.02.07 JUNTAS DE DESMONTAGEM TRAVADA AXIALMENTE E TI
RANTES
07.02.07.01 M012101013 JDTA10 DN 250 65,000 kg PC 1,00 5.344,11 5.344,11
07.02.07.02 M012101021 JDTA10 DN 400 155,000 kg PC 1,00 9.472,04 9.472,04

TOTAL DO SUBITEM 07.02.07 14.816,15

07.02.08 VALVULA DE RETENCAO E FECHAMENTO RAPIDO EM Fo
F\O DUCTIL, SIMILAR AO MODELO CLASAR TIPO 'WA
FER' PN 10
07.02.08.01 M012609029 VRFRW FoFo PN 10 DN 400 PC 2,00 11.882,98 23.765,96

TOTAL DO SUBITEM 07.02.08 23.765,96

07.02.09 TOCO FoFo C/ FLANGES PN 10
07.02.09.01 M011701021 TOF10 FoFo L = 0,25m DN 250 44,000 kg PC 1,00 1.323,02 1.323,02
07.02.09.02 M011701033 TOF10 FoFo L = 0,25m DN 400 85,000 kg PC 3,00 2.681,58 8.044,74

TOTAL DO SUBITEM 07.02.09 9.367,76

TOTAL DO SUBITEM 07.02 228.101,33

07.03 PARAFUSOS P/ JUNTAS C/ FLANGES FOFO PN 10
07.03.01 M011716001 PPF10 P/ DN 50 (16 X 80 mm) 0,175 kg PC 8,00 7,31 58,48
07.03.02 M011716009 PPF10 P/ DN 100 (16 X 80 mm) 0,175 kg PC 8,00 7,31 58,48
07.03.03 M011716021 PPF10 P/ DN 250 (20 X 90 mm) 0,333 kg PC 96,00 13,31 1.277,76
07.03.04 M011716025 PPF10 P/ DN 300 (20 X 90 mm) 0,333 kg PC 120,00 13,31 1.597,20
07.03.05 M011716033 PPF10 P/ DN 400 (24 X 100 mm) 0,550 kg PC 224,00 22,95 5.140,80

TOTAL DO SUBITEM 07.03 8.132,72

07.04 ARRUELAS P/ JUNTAS C/ FLANGES FoFo PM 10
07.04.01 M011717001 ABF10 P/ DN 50 0,020 kg PC 2,00 1,97 3,94
07.04.02 M011717009 ABF10 P/ DN 100 0,040 kg PC 1,00 4,36 4,36
07.04.03 M011717021 ABF10 P/ DN 250 0,140 kg PC 8,00 11,01 88,08
07.04.04 M011717025 ABF10 P/ DN 300 0,140 kg PC 9,00 15,30 137,70
07.04.05 M011717033 ABF10 P/ DN 400 0,200 kg PC 9,00 89,92 809,28

TOTAL DO SUBITEM 07.04 1.043,36

TOTAL DO SUBITEM 07 1.233.041,16

TOTAL GERAL C/BDI R$ 1.233.041,16

UM MILHAO, DUZENTOS E TRINTA E TRES MIL E QUAREN

TA E UM REAIS E DEZESSEIS CENTAVOS