€¦ · XLS file · Web view2016-03-22 · calculo bdi_16,43 mediana comp 3.2.2 resumo...

53
CADERNOS DE PROCEDIMENTOS INTERNOS – PLANILHA ORÇAM CLIENTE: PREFEITURA MUNICIPAL DE JACIARA SERVIÇO: SES OBJETO: ORÇAMENTO 1.0 SERVIÇO 01 - ATUALIZAÇÃO DE PLANILHAS ORÇAMENTÁRIAS a. Atualizar data de revisão das planilha revisadas (orçamentária, cronograma, boletim, b. Dados de identificação do cabeçalho de cada planilha (orçamentária, cronograma, bolet c. Atualização do boletim de serviços, indicando no local o mês corrente do SINAPI ou qu d. Ajustes dos tipos de dados das células dos códigos no boletim e. Reavaliar as fórmulas PROCV da planilha orçamentária f. Soma dos subtotais e totais gerais h. Fonte padrão para subitens = 12 pts, para itens = 14 pts i. Ajuste da altura das linhas, visando do item descrito j. Mudança da origem do tipo de item, ou seja, se irá continuar sendo de serviço ou insu k. Numeração dos índices m. Atualizar valores dos itens da administração local para o mês sinapi corrente n. BDI o. Verificar se as composições de serviços estão com preços atualizados p. Análise do cronograma l. Verificar se código de serviço ou insumo condiz com especificações f. Soma dos subtotais e totais gerais Conferência das multiplicações - preço unitário pela quantidade a. Renomear a planilha com a data de revisão. Descrever os motivos da atualização na planilha de controle de revisão. Caso não haja es

Transcript of €¦ · XLS file · Web view2016-03-22 · calculo bdi_16,43 mediana comp 3.2.2 resumo...

Page 1: €¦ · XLS file · Web view2016-03-22 · calculo bdi_16,43 mediana comp 3.2.2 resumo composiÇÃo_serv boletim orcamento carregamento ... caminhao pipa f12000 142hp tanque 6000l/mao-de-obra

CLIENTE: PREFEITURA MUNICIPAL DE JACIARASERVIÇO: SESOBJETO: ORÇAMENTO1.0 SERVIÇO 01 - ATUALIZAÇÃO DE PLANILHAS ORÇAMENTÁRIAS

CADERNOS DE PROCEDIMENTOS INTERNOS – PLANILHA ORÇAMENTÁRIA

a. Atualizar data de revisão das planilha revisadas (orçamentária, cronograma, boletim, composição de serviços, administração local, etc)

b. Dados de identificação do cabeçalho de cada planilha (orçamentária, cronograma, boletim, composição de serviços, administração local, etc)

c. Atualização do boletim de serviços, indicando no local o mês corrente do SINAPI ou qualquer tabela que esteja sendo utilizada (SICRO, CAESB, SINFRA).

d. Ajustes dos tipos de dados das células dos códigos no boletim

e. Reavaliar as fórmulas PROCV da planilha orçamentária

f. Soma dos subtotais e totais gerais

h. Fonte padrão para subitens = 12 pts, para itens = 14 pts

i. Ajuste da altura das linhas, visando do item descrito

j. Mudança da origem do tipo de item, ou seja, se irá continuar sendo de serviço ou insumo, ou haverá mudança

k. Numeração dos índices

m. Atualizar valores dos itens da administração local para o mês sinapi corrente

n. BDI

o. Verificar se as composições de serviços estão com preços atualizados

p. Análise do cronograma

l. Verificar se código de serviço ou insumo condiz com especificações do projeto

f. Soma dos subtotais e totais gerais

Conferência das multiplicações - preço unitário pela quantidade

a. Renomear a planilha com a data de revisão.

Descrever os motivos da atualização na planilha de controle de revisão. Caso não haja essa planilha inserir-la

Page 2: €¦ · XLS file · Web view2016-03-22 · calculo bdi_16,43 mediana comp 3.2.2 resumo composiÇÃo_serv boletim orcamento carregamento ... caminhao pipa f12000 142hp tanque 6000l/mao-de-obra

p. Análise do cronograma

q. Salvar uma cópia da planilha em formato de texto e bloquea-la.

Page 3: €¦ · XLS file · Web view2016-03-22 · calculo bdi_16,43 mediana comp 3.2.2 resumo composiÇÃo_serv boletim orcamento carregamento ... caminhao pipa f12000 142hp tanque 6000l/mao-de-obra

CONTROLE DE REVISÃODATA OBJETO REVISADO PLANILHA

5/8/2014 PLANILHA DE REDES ORÇAMENTO

5/14/2014 PLANILHA DE REDES ORÇAMENTO

6/11/2014 PLANILHA DE REDES ORÇAMENTO6/16/2014 PLANILHA DE REDES ORÇAMENTO

7/16/2014 PLANILHA DE REDES BOLETIM

7/16/2014 PLANILHA DE REDES ORÇAMENTO

9/3/2014 PLANILHA DE REDES ORÇAMENTO9/3/2014 PLANILHA DE REDES ORÇAMENTO9/3/2014 PLANILHA DE REDES ORÇAMENTO9/3/2014 PLANILHA DE REDES RESUMO

9/23/2014 SINAPI BOLETIM

12/2/2014 PLANILHA DE REDES ORÇAMENTO

12/12/2014 COMPOSIÇÃO DE SERVIÇOS COMP_SERV

Page 4: €¦ · XLS file · Web view2016-03-22 · calculo bdi_16,43 mediana comp 3.2.2 resumo composiÇÃo_serv boletim orcamento carregamento ... caminhao pipa f12000 142hp tanque 6000l/mao-de-obra

CONTROLE DE REVISÃODESCRIÇÃO DA REVISÃO AUTOR

ERIVELTON

ERIVELTON

MUDANÇA DE BDI DE MEDIANO PARA BDI MÍNIMO ERIVELTONMUDANÇA DA ESPECIFICAÇÃO DOS MATERIAIS ERIVELTON

ERIVELTON

ERIVELTON

VERIFICAÇÃO DE FÓMULAS ROGÉRIOATUALIZAÇÃO DO SINAPI ROGÉRIOATUALIZAÇÃO DO BDI ROGÉRIOATUALIZAÇÃO DO BDI ROGÉRIO

ERIVELTON

ERIVELTON

ALTERAÇÃO DA COMPOSIÇÃO 72921 DO SINAPI CONFORM ERIVELTON

ATUALIZAÇÃO DOS PREÇOS DO ORÇAMENTO PARA O SINAPI DE 03/2014

TROCA DAS ESPECIFICAÇÕES DE TUBOS E CONEXÕES, TROCANDO OS MATERIAIS DO SINAPI PELOS DA TIGRE

REVISÃO NOS VALORES DOS FORNECEDORES DA MEDIANAOS ANEIS DE BORRACHA FORAM ZERADOS NO ORÇAMENTO, POR OS TUBOS SEREM JEI

ATUALIZAÇÃO DOS PREÇOS DO ORÇAMENTO PARA O SINAPI DE 03/2014REVISÃO DOS ITENSDE ACORDO COM O PARECER 1544/2014

Page 5: €¦ · XLS file · Web view2016-03-22 · calculo bdi_16,43 mediana comp 3.2.2 resumo composiÇÃo_serv boletim orcamento carregamento ... caminhao pipa f12000 142hp tanque 6000l/mao-de-obra

5

MEMORIA DE CÁLCULO DE CONDUTORES DE ESGOTOREDE ESCAVAÇÃO REATERRODADOS DO TRECHO Altura média - hm Volume EmpréstimoCOL TRECHO Prof. (m) Ø lig L b BASE CAL? ASF? <1,5 1,5-3,0 3,0-4,5 >4,5 hm A MANUAL <1,5 1,5-3,0 3,0-4,5 >4,5 TOTAL TUBO Man Mec Total BASE JAZ TotEMP TotpróprioBACIA MON JUS MON JUS mm n m m m m m m m m m² m³ m³ m³ m³ m³ m³ m³ m³ m³ m³ m³ m³ m³

1-A1a PV1 PV2 1.40 1.45 150 0 16.30 0.65 0.10 0 N 1.42 0.00 0.00 0.00 1.42 10.60 15.10 0.00 0.00 0.00 0.00 15.10 0.288 4.48 10.33 14.81 1.06 0.15 1.21 13.60

1-A1a PV2 PV3 1.45 2.48 150 8 77.37 0.65 0.00 2 N 1.50 0.46 0.00 0.00 1.96 50.29 0.00 75.44 23.39 0.00 0.00 98.82 1.367 21.26 76.19 97.45 0.00 0.97 0.97 96.48

1-A1a PV3 PV4 2.48 3.86 150 8 82.81 1.05 0.40 4 S 1.50 1.50 0.17 0.00 3.17 86.95 0.00 130.43 130.43 14.78 0.00 275.63 1.463 37.66 236.51 274.17 34.78 2.74 37.52 236.65

1-A1a PV4 PV5 3.86 3.54 150 0 16.60 1.05 0.40 0 S 1.50 1.50 0.70 0.00 3.70 17.43 0.00 26.15 26.15 12.20 0.00 64.49 0.293 7.55 56.65 64.20 6.97 0.64 7.61 56.58

1-A1a PV5 PV6 3.54 4.31 150 2 58.28 1.05 0.40 2 S 1.50 1.50 0.92 0.00 3.93 61.19 0.00 91.79 91.79 56.60 0.00 240.19 1.030 26.51 212.65 239.16 24.48 2.39 26.87 212.29

1-A1a PV6 PV7 4.31 4.32 150 2 45.22 1.35 0.40 1 S 1.50 1.50 1.31 0.00 4.31 61.05 0.00 91.57 91.57 80.28 0.00 263.42 0.799 26.67 235.95 262.62 24.42 2.63 27.04 235.57

1-A1a PV7 PV8 4.32 4.23 150 0 36.25 1.35 0.40 0 S 1.50 1.50 1.28 0.00 4.28 48.94 0.00 73.41 73.41 62.40 0.00 209.21 0.641 21.38 187.19 208.57 19.58 2.09 21.66 186.91

1-A1a PV8 PV9 4.23 3.80 150 5 50.06 1.35 0.40 1 S 1.50 1.50 1.02 0.00 4.02 67.58 0.00 101.37 101.37 68.59 0.00 271.34 0.885 29.53 240.93 270.45 27.03 2.70 29.74 240.72

1-A1a PV9 PV10 3.03 150 6 52.41 1.05 0.40 3 S 1.50 0.01 0.00 0.00 1.52 55.03 0.00 82.55 0.83 0.00 0.00 83.37 0.926 23.84 58.61 82.45 22.01 0.82 22.84 59.61

1-A1a PV10 PV11 3.03 3.68 150 7 80.00 1.05 0.40 4 S 1.50 1.50 0.36 0.00 3.36 84.00 0.00 126.00 126.00 29.82 0.00 281.82 1.414 36.39 244.02 280.41 33.60 2.80 36.40 244.00

1-A1a PV11 PV12 3.68 4.63 150 8 82.17 1.35 0.40 4 S 1.50 1.50 1.16 0.00 4.16 110.93 0.00 166.39 166.39 128.12 0.00 460.91 1.452 48.47 410.99 459.46 44.37 4.59 48.97 410.49

1-A1a PV12 PV13 4.63 5.03 150 0 15.71 1.35 0.40 0 S 1.50 1.50 1.50 0.33 4.83 21.21 0.00 31.81 31.81 31.81 7.00 102.44 0.278 9.27 92.89 102.16 8.48 1.02 9.50 92.65

1-A1a PV13 PV14 5.03 5.57 150 3 50.09 1.35 0.40 1 S 1.50 1.50 1.50 0.80 5.30 67.62 0.00 101.43 101.43 101.43 54.10 358.39 0.885 29.54 327.96 357.51 27.05 3.58 30.62 326.89

1-A1a PV14 PV15 5.57 6.07 150 4 53.85 1.35 0.40 0 S 1.50 1.50 1.50 1.32 5.82 72.70 0.00 109.05 109.05 109.05 95.96 423.10 0.952 31.76 390.39 422.15 29.08 4.22 33.30 388.85

1-A1a PV15 PV16 6.07 5.96 150 0 16.45 1.35 0.40 0 S 1.50 1.50 1.50 1.52 6.02 22.21 0.00 33.31 33.31 33.31 33.64 133.58 0.291 9.70 123.58 133.29 8.88 1.33 10.22 123.07

1-A1a PV16 PV17 5.96 4.98 150 5 49.85 1.35 0.00 1 N 1.50 1.50 1.50 0.97 5.47 67.30 0.00 100.95 100.95 100.95 65.28 368.12 0.881 29.40 337.83 367.24 0.00 3.67 3.67 363.56

1-A1a PV17 PV18 4.98 3.89 150 5 52.53 1.35 0.00 1 N 1.50 1.50 1.44 0.00 4.44 70.92 0.00 106.37 106.37 101.76 0.00 314.51 0.928 30.98 282.60 313.58 0.00 3.14 3.14 310.45

1-A1a PV18 PV19 3.89 3.63 150 0 15.83 1.05 0.40 0 S 1.50 1.50 0.76 0.00 3.76 16.62 0.00 24.93 24.93 12.63 0.00 62.50 0.280 7.20 55.02 62.22 6.65 0.62 7.27 54.95

1-A1a PV19 PV20 3.63 2.38 150 2 50.25 1.05 0.00 1 N 1.50 1.50 0.00 0.00 3.01 52.76 0.00 79.14 79.14 0.26 0.00 158.55 0.888 22.86 134.81 157.66 0.00 1.58 1.58 156.09

1-A1a PV20 PV21 2.38 1.20 150 2 43.86 0.65 0.00 0 N 1.50 0.29 0.00 0.00 1.79 28.51 0.00 42.76 8.27 0.00 0.00 51.03 0.775 12.05 38.20 50.26 0.00 0.50 0.50 49.75

1-A1a PV21 PV22 1.20 1.20 150 3 57.05 0.65 0.00 0 N 1.20 0.00 0.00 0.00 1.20 37.08 44.50 0.00 0.00 0.00 0.00 44.50 1.008 15.68 27.81 43.49 0.00 0.43 0.43 43.06

1-A1a PV22 PV23 1.20 1.20 150 4 56.22 0.65 0.00 3 N 1.20 0.00 0.00 0.00 1.20 36.54 43.85 0.00 0.00 0.00 0.00 43.85 0.993 15.45 27.41 42.86 0.00 0.43 0.43 42.43

1-A1a PV23 PV24 1.20 1.24 150 0 16.37 0.65 0.40 0 S 1.22 0.00 0.00 0.00 1.22 10.64 12.98 0.00 0.00 0.00 0.00 12.98 0.289 4.50 8.19 12.69 4.26 0.13 4.38 8.31

1-A1a PV24 PV25 1.24 2.14 150 7 76.49 0.65 0.00 2 N 1.50 0.19 0.00 0.00 1.69 49.72 0.00 74.58 9.45 0.00 0.00 84.02 1.352 21.02 61.65 82.67 0.00 0.83 0.83 81.85

1-A1a PV25 PV26 2.14 2.54 150 8 85.42 0.75 0.00 0 N 1.50 0.84 0.00 0.00 2.34 64.07 0.00 96.10 53.81 0.00 0.00 149.91 1.509 27.32 121.08 148.40 0.00 1.48 1.48 146.92

1-A1a PV26 PV27 2.54 2.48 150 0 13.32 0.75 0.40 0 S 1.50 1.01 0.00 0.00 2.51 9.99 0.00 14.99 10.09 0.00 0.00 25.07 0.235 4.26 20.58 24.84 4.00 0.25 4.24 20.60

1-A1a PV27 PV28 2.48 2.06 150 7 80.70 0.75 0.00 3 N 1.50 0.77 0.00 0.00 2.27 60.53 0.00 90.79 46.60 0.00 0.00 137.39 1.426 25.81 110.16 135.97 0.00 1.36 1.36 134.61

1-A1a PV28 PV29 2.06 1.60 150 8 83.15 0.65 0.00 7 N 1.50 0.33 0.00 0.00 1.83 54.05 0.00 81.07 17.84 0.00 0.00 98.91 1.469 22.85 74.59 97.44 0.00 0.97 0.97 96.46

1-A1a PV29 PV30 1.60 1.57 150 0 14.14 0.65 0.40 0 S 1.50 0.08 0.00 0.00 1.59 9.19 0.00 13.79 0.78 0.00 0.00 14.57 0.250 3.89 10.43 14.32 3.68 0.14 3.82 10.50

1-A1a PV30 PV31 1.57 1.20 150 7 80.02 0.65 0.00 1 N 1.39 0.00 0.00 0.00 1.39 52.01 72.04 0.00 0.00 0.00 0.00 72.04 1.414 21.99 48.63 70.62 0.00 0.71 0.71 69.92

1-A1a PV31 PV32 1.20 1.20 150 7 84.72 0.65 0.00 4 N 1.20 0.00 0.00 0.00 1.20 55.07 66.08 0.00 0.00 0.00 0.00 66.08 1.497 23.28 41.30 64.58 0.00 0.65 0.65 63.94

1-A1a PV32 PV33 1.20 1.20 150 0 32.27 0.65 0.40 0 S 1.20 0.00 0.00 0.00 1.20 20.98 25.17 0.00 0.00 0.00 0.00 25.17 0.570 8.87 15.73 24.60 8.39 0.25 8.64 15.96

1-A1a PV33 PV34 1.20 1.20 150 1 78.79 0.65 0.00 8 N 1.20 0.00 0.00 0.00 1.20 51.21 61.46 0.00 0.00 0.00 0.00 61.46 1.392 21.65 38.41 60.06 0.00 0.60 0.60 59.46

1-A1a PV34 PV35 1.20 1.45 150 1 88.97 0.65 0.00 8 N 1.33 0.00 0.00 0.00 1.33 57.83 76.63 0.00 0.00 0.00 0.00 76.63 1.572 24.45 50.60 75.05 0.00 0.75 0.75 74.30

1-A1a PV35 PV36 1.45 1.45 150 0 14.22 0.65 0.40 0 S 1.45 0.00 0.00 0.00 1.45 9.24 13.40 0.00 0.00 0.00 0.00 13.40 0.251 3.91 9.24 13.15 3.70 0.13 3.83 9.32

1-A1a PV36 PV37 1.45 1.20 150 7 78.01 0.65 0.00 0 N 1.33 0.00 0.00 0.00 1.33 50.71 67.19 0.00 0.00 0.00 0.00 67.19 1.379 21.44 44.37 65.81 0.00 0.66 0.66 65.15

1-A1a PV37 PV38 1.20 1.20 150 6 76.82 0.65 0.00 0 N 1.20 0.00 0.00 0.00 1.20 49.93 59.92 0.00 0.00 0.00 0.00 59.92 1.358 21.11 37.45 58.56 0.00 0.59 0.59 57.98

1-A1a PV38 PV39 1.20 1.20 150 0 52.15 0.65 0.40 0 S 1.20 0.00 0.00 0.00 1.20 33.90 40.68 0.00 0.00 0.00 0.00 40.68 0.922 14.33 25.42 39.76 13.56 0.40 13.96 25.80

1-A1a PV39 PV40 1.20 1.20 150 2 45.65 0.65 0.00 2 N 1.20 0.00 0.00 0.00 1.20 29.67 35.61 0.00 0.00 0.00 0.00 35.61 0.807 12.55 22.25 34.80 0.00 0.35 0.35 34.45

1-A1a PV40 PV41 1.20 1.20 150 2 40.35 0.65 0.00 2 N 1.20 0.00 0.00 0.00 1.20 26.23 31.47 0.00 0.00 0.00 0.00 31.47 0.713 11.09 19.67 30.76 0.00 0.31 0.31 30.45

1-A1a PV41 PV42 1.20 1.20 150 0 16.09 0.65 0.40 0 S 1.20 0.00 0.00 0.00 1.20 10.46 12.55 0.00 0.00 0.00 0.00 12.55 0.284 4.42 7.84 12.27 4.18 0.12 4.31 7.96

1-A1a PV42 PV43 1.20 1.20 150 2 50.21 0.65 0.00 2 N 1.20 0.00 0.00 0.00 1.20 32.64 39.16 0.00 0.00 0.00 0.00 39.16 0.887 13.80 24.48 38.28 0.00 0.38 0.38 37.89

1-A1a PV43 PV44 1.20 1.20 150 2 53.29 0.65 0.00 0 N 1.20 0.00 0.00 0.00 1.20 34.64 41.57 0.00 0.00 0.00 0.00 41.57 0.942 14.65 25.98 40.62 0.00 0.41 0.41 40.22

1-A1a PV44 PV45 1.20 1.30 150 0 13.73 0.65 0.40 0 S 1.25 0.00 0.00 0.00 1.25 8.92 11.16 0.00 0.00 0.00 0.00 11.16 0.243 3.77 7.14 10.91 3.57 0.11 3.68 7.23

1-A1a PV45 PV46 1.30 1.40 150 2 57.10 0.65 0.00 1 N 1.35 0.00 0.00 0.00 1.35 37.12 50.11 0.00 0.00 0.00 0.00 50.11 1.009 15.69 33.40 49.10 0.00 0.49 0.49 48.61

1-A1a PV46 PV47 1.40 1.90 150 2 46.65 0.65 0.00 0 N 1.50 0.15 0.00 0.00 1.65 30.32 0.00 45.48 4.55 0.00 0.00 50.03 0.824 12.82 36.39 49.21 0.00 0.49 0.49 48.72

1-A1a PV47 PV48 1.90 1.70 150 0 14.03 0.65 0.40 0 S 1.50 0.30 0.00 0.00 1.80 9.12 0.00 13.68 2.74 0.00 0.00 16.42 0.248 3.86 12.31 16.17 3.65 0.16 3.81 12.36

1-A1a PV48 PV49 1.70 1.20 150 2 51.44 0.65 0.00 1 N 1.45 0.00 0.00 0.00 1.45 33.44 48.48 0.00 0.00 0.00 0.00 48.48 0.909 14.14 33.44 47.57 0.00 0.48 0.48 47.10

1-A1a PV49 PV50 1.20 1.35 150 2 53.74 0.65 0.00 0 N 1.28 0.00 0.00 0.00 1.28 34.93 44.54 0.00 0.00 0.00 0.00 44.54 0.950 14.77 28.82 43.59 0.00 0.44 0.44 43.15

1-A1a PV50 PV51 1.35 2.17 150 0 33.23 0.65 0.40 0 S 1.50 0.26 0.00 0.00 1.76 21.60 0.00 32.40 5.62 0.00 0.00 38.02 0.587 9.13 28.30 37.43 8.64 0.37 9.01 28.41

1-A1a PV51 PV52 2.17 1.54 200 2 56.70 0.70 0.00 2 N 1.50 0.36 0.00 0.00 1.86 39.69 0.00 59.54 14.09 0.00 0.00 73.62 1.781 18.06 53.78 71.84 0.00 0.72 0.72 71.13

1-A1a PV52 PV53 1.54 1.25 200 2 49.10 0.70 0.00 2 N 1.40 0.00 0.00 0.00 1.40 34.37 47.95 0.00 0.00 0.00 0.00 47.95 1.543 15.64 30.76 46.40 0.00 0.46 0.46 45.94

1-A1a PV53 PV54 1.25 1.20 200 0 15.80 0.70 0.40 0 S 1.23 0.00 0.00 0.00 1.23 11.06 13.55 0.00 0.00 0.00 0.00 13.55 0.496 5.03 8.02 13.05 4.42 0.13 4.55 8.50

1-A1a PV54 PV55 1.20 1.20 200 2 53.98 0.70 0.00 1 N 1.20 0.00 0.00 0.00 1.20 37.79 45.34 0.00 0.00 0.00 0.00 45.34 1.696 17.20 26.45 43.65 0.00 0.44 0.44 43.21

1-A1a PV55 PV56 1.20 1.20 200 2 48.24 0.70 0.00 1 N 1.20 0.00 0.00 0.00 1.20 33.77 40.52 0.00 0.00 0.00 0.00 40.52 1.516 15.37 23.64 39.01 0.00 0.39 0.39 38.62

1-A1a PV56 PV57 1.20 1.20 200 0 14.54 0.70 0.40 0 S 1.20 0.00 0.00 0.00 1.20 10.18 12.21 0.00 0.00 0.00 0.00 12.21 0.457 4.63 7.12 11.76 4.07 0.12 4.19 7.57

1-A1a PV57 PV58 1.20 1.20 200 2 53.51 0.70 0.00 2 N 1.20 0.00 0.00 0.00 1.20 37.46 44.95 0.00 0.00 0.00 0.00 44.95 1.681 17.05 26.22 43.27 0.00 0.43 0.43 42.83

1-A1a PV58 PV59 1.20 1.40 200 2 49.80 0.70 0.00 1 N 1.30 0.00 0.00 0.00 1.30 34.86 45.32 0.00 0.00 0.00 0.00 45.32 1.565 15.87 27.89 43.75 0.00 0.44 0.44 43.32

1-A1a PV59 PV60 1.40 1.40 200 0 15.91 0.70 0.40 0 S 1.40 0.00 0.00 0.00 1.40 11.14 15.59 0.00 0.00 0.00 0.00 15.59 0.500 5.07 10.02 15.09 4.45 0.15 4.61 10.49

1-A1a PV60 PV61 1.40 1.20 200 2 52.12 0.70 0.00 0 N 1.30 0.00 0.00 0.00 1.30 36.48 47.43 0.00 0.00 0.00 0.00 47.43 1.637 16.60 29.19 45.79 0.00 0.46 0.46 45.33

1-A1a PV61 PV62 1.20 1.30 200 2 50.56 0.70 0.00 0 N 1.25 0.00 0.00 0.00 1.25 35.39 44.24 0.00 0.00 0.00 0.00 44.24 1.588 16.11 26.54 42.65 0.00 0.43 0.43 42.23

1-A1a PV62 PV63 1.30 1.25 200 0 16.54 0.70 0.10 0 N 1.28 0.00 0.00 0.00 1.28 11.58 14.76 0.00 0.00 0.00 0.00 14.76 0.520 5.27 8.97 14.24 1.16 0.14 1.30 12.94

1-A1a PV63 PV64 1.25 1.20 200 2 50.29 0.70 0.00 0 N 1.23 0.00 0.00 0.00 1.23 35.20 43.12 0.00 0.00 0.00 0.00 43.12 1.580 16.02 25.52 41.54 0.00 0.42 0.42 41.13

1-A1a PV64 PV64A 1.20 1.20 200 2 42.68 0.70 0.00 0 N 1.20 0.00 0.00 0.00 1.20 29.88 35.85 0.00 0.00 0.00 0.00 35.85 1.341 13.60 20.91 34.51 0.00 0.35 0.35 34.17

1-A1a PV64A PV65 1.20 5.27 200 0 11.17 1.10 0.00 0 N 1.50 1.50 0.23 0.00 3.24 12.29 0.00 18.43 18.43 2.89 0.00 39.75 0.351 5.79 33.60 39.40 0.00 0.39 0.39 39.00

1-A1a PV65 PV66 5.27 5.84 300 0 15.04 1.50 0.10 0 N 1.50 1.50 1.50 1.05 5.56 22.56 0.00 33.84 33.84 33.84 23.80 125.32 1.063 12.47 111.78 124.26 2.26 1.24 3.50 120.76

1-A1a PV66 PV67 5.84 5.78 300 0 10.97 1.50 0.10 0 N 1.50 1.50 1.50 1.31 5.81 16.46 0.00 24.68 24.68 24.68 21.56 95.60 0.775 9.10 85.73 94.83 1.65 0.95 2.59 92.23

1-A1a PV67 PV68 5.78 4.05 300 0 50.46 1.50 0.10 0 N 1.50 1.50 1.50 0.42 4.92 75.69 0.00 113.54 113.54 113.54 31.41 372.02 3.567 41.85 326.60 368.45 7.57 3.68 11.25 357.20

1-A1a PV68 PV69 4.05 2.01 300 0 54.58 1.20 0.00 0 N 1.50 1.50 0.03 0.00 3.03 65.50 0.00 98.24 98.24 1.96 0.00 198.45 3.858 35.44 159.16 194.59 0.00 1.95 1.95 192.65

Page 6: €¦ · XLS file · Web view2016-03-22 · calculo bdi_16,43 mediana comp 3.2.2 resumo composiÇÃo_serv boletim orcamento carregamento ... caminhao pipa f12000 142hp tanque 6000l/mao-de-obra

6

MEMORIA DE CÁLCULO DE CONDUTORES DE ESGOTOREDE ESCAVAÇÃO REATERRODADOS DO TRECHO Altura média - hm Volume EmpréstimoCOL TRECHO Prof. (m) Ø lig L b BASE CAL? ASF? <1,5 1,5-3,0 3,0-4,5 >4,5 hm A MANUAL <1,5 1,5-3,0 3,0-4,5 >4,5 TOTAL TUBO Man Mec Total BASE JAZ TotEMP TotpróprioBACIA MON JUS MON JUS mm n m m m m m m m m m² m³ m³ m³ m³ m³ m³ m³ m³ m³ m³ m³ m³ m³

1-A1a PV69 PV70 2.01 4.51 300 0 83.47 1.50 0.10 0 N 1.50 1.50 0.26 0.00 3.26 125.21 0.00 187.81 187.81 32.55 0.00 408.17 5.900 69.22 333.05 402.27 12.52 4.02 16.54 385.72

1-A1a PV70 PV71 4.51 6.51 300 0 77.05 1.50 0.10 0 N 1.50 1.50 1.50 1.01 5.51 115.57 0.00 173.36 173.36 173.36 116.73 636.82 5.446 63.90 567.47 631.37 11.56 6.31 17.87 613.50

1-A1a PV71 PV72 6.51 5.92 300 0 13.80 1.80 0.10 0 N 1.50 1.50 1.50 1.71 6.22 24.84 0.00 37.26 37.26 37.26 42.60 154.38 0.975 13.93 139.48 153.41 2.48 1.53 4.02 149.39

1-A1a PV72 PV73 5.92 4.61 300 0 50.01 1.50 0.00 0 N 1.50 1.50 1.50 0.77 5.27 75.02 0.00 112.52 112.52 112.52 57.39 394.95 3.535 41.47 349.94 391.42 0.00 3.91 3.91 387.50

1-A1a PV73 PV74 4.61 3.05 300 0 51.89 1.20 0.00 0 N 1.50 1.50 0.83 0.00 3.83 62.27 0.00 93.40 93.40 51.68 0.00 238.49 3.668 33.69 201.13 234.82 0.00 2.35 2.35 232.47

1-A1a PV74 PV75 3.05 2.96 300 0 16.90 1.20 0.00 0 N 1.50 1.50 0.00 0.00 3.01 20.28 0.00 30.42 30.42 0.10 0.00 60.94 1.195 10.97 48.77 59.75 0.00 0.60 0.60 59.15

1-A1a PV75 PV76 2.96 2.95 300 10 79.59 1.20 0.00 0 N 1.50 1.46 0.00 0.00 2.96 95.51 0.00 143.26 138.96 0.00 0.00 282.23 5.626 51.68 224.92 276.60 0.00 2.77 2.77 273.83

1-A1a PV76 PV77 2.95 1.51 300 9 79.59 1.20 0.00 0 N 1.50 0.73 0.00 0.00 2.23 95.51 0.00 143.26 69.72 0.00 0.00 212.98 5.626 51.68 155.68 207.36 0.00 2.07 2.07 205.28

2-A1a PV1 PV2 1.20 1.20 150 0 15.28 0.65 0.40 0 S 1.20 0.00 0.00 0.00 1.20 9.93 11.92 0.00 0.00 0.00 0.00 11.92 0.270 4.20 7.45 11.65 3.97 0.12 4.09 7.56

2-A1a PV2 PV3 1.20 1.20 150 4 51.60 0.65 0.00 0 N 1.20 0.00 0.00 0.00 1.20 33.54 40.25 0.00 0.00 0.00 0.00 40.25 0.912 14.18 25.16 39.34 0.00 0.39 0.39 38.94

2-A1a PV3 PV4 1.20 1.20 150 4 50.83 0.65 0.00 4 N 1.20 0.00 0.00 0.00 1.20 33.04 39.65 0.00 0.00 0.00 0.00 39.65 0.898 13.97 24.78 38.75 0.00 0.39 0.39 38.36

2-A1a PV4 PV5 1.20 1.20 150 0 15.79 0.65 0.40 0 S 1.20 0.00 0.00 0.00 1.20 10.26 12.32 0.00 0.00 0.00 0.00 12.32 0.279 4.34 7.70 12.04 4.11 0.12 4.23 7.81

2-A1a PV5 PV6 1.20 1.20 150 7 81.99 0.65 0.00 6 N 1.20 0.00 0.00 0.00 1.20 53.29 63.95 0.00 0.00 0.00 0.00 63.95 1.449 22.53 39.97 62.50 0.00 0.63 0.63 61.88

2-A1a PV6 PV7-01 1.20 3.70 150 7 81.82 0.75 0.00 2 N 1.50 0.95 0.00 0.00 2.45 61.36 0.00 92.05 58.30 0.00 0.00 150.34 1.446 26.17 122.73 148.90 0.00 1.49 1.49 147.41

3-A1a PV1 PV2 1.20 1.42 150 0 16.23 0.65 0.40 0 S 1.31 0.00 0.00 0.00 1.31 10.55 13.82 0.00 0.00 0.00 0.00 13.82 0.287 4.46 9.07 13.53 4.22 0.14 4.36 9.18

3-A1a PV2 PV3 1.42 2.00 150 4 53.78 0.65 0.00 2 N 1.50 0.21 0.00 0.00 1.71 34.96 0.00 52.44 7.34 0.00 0.00 59.78 0.950 14.78 44.05 58.83 0.00 0.59 0.59 58.24

3-A1a PV3 PV18-01 2.00 3.07 150 3 48.17 0.75 0.00 1 N 1.50 1.04 0.00 0.00 2.54 36.13 0.00 54.19 37.39 0.00 0.00 91.58 0.851 15.41 75.33 90.73 0.00 0.91 0.91 89.82

4-A1a PV1 PV2 1.20 1.47 150 1 13.03 0.65 0.40 1 S 1.34 0.00 0.00 0.00 1.34 8.47 11.31 0.00 0.00 0.00 0.00 11.31 0.230 3.58 7.50 11.08 3.39 0.11 3.50 7.58

4-A1a PV2 PV3 1.47 1.20 150 0 14.38 0.65 0.40 0 S 1.34 0.00 0.00 0.00 1.34 9.35 12.48 0.00 0.00 0.00 0.00 12.48 0.254 3.95 8.27 12.22 3.74 0.12 3.86 8.36

4-A1a PV3 PV4 1.20 1.20 150 2 53.67 0.65 0.00 0 N 1.20 0.00 0.00 0.00 1.20 34.89 41.86 0.00 0.00 0.00 0.00 41.86 0.948 14.75 26.16 40.91 0.00 0.41 0.41 40.51

4-A1a PV4 PV5 1.20 1.40 150 2 50.34 0.65 0.00 0 N 1.30 0.00 0.00 0.00 1.30 32.72 42.54 0.00 0.00 0.00 0.00 42.54 0.890 13.83 27.81 41.65 0.00 0.42 0.42 41.23

4-A1a PV5 PV6 1.40 1.30 150 0 15.08 0.65 0.40 0 S 1.35 0.00 0.00 0.00 1.35 9.80 13.23 0.00 0.00 0.00 0.00 13.23 0.266 4.14 8.82 12.97 3.92 0.13 4.05 8.92

4-A1a PV6 PV7 1.30 1.20 150 1 54.74 0.65 0.00 1 N 1.25 0.00 0.00 0.00 1.25 35.58 44.48 0.00 0.00 0.00 0.00 44.48 0.967 15.04 28.46 43.51 0.00 0.44 0.44 43.07

4-A1a PV7 PV29-01 1.20 1.20 150 2 47.64 0.65 0.00 2 N 1.20 0.00 0.00 0.00 1.20 30.97 37.16 0.00 0.00 0.00 0.00 37.16 0.842 13.09 23.22 36.32 0.00 0.36 0.36 35.95

5-A1a PV1 PV2 1.70 1.70 150 0 14.23 0.65 0.40 0 S 1.50 0.20 0.00 0.00 1.70 9.25 0.00 13.87 1.85 0.00 0.00 15.72 0.251 3.91 11.56 15.47 3.70 0.15 3.85 11.62

5-A1a PV2 PV3 1.70 1.20 150 2 55.02 0.65 0.00 0 N 1.45 0.00 0.00 0.00 1.45 35.76 51.86 0.00 0.00 0.00 0.00 51.86 0.972 15.12 35.76 50.88 0.00 0.51 0.51 50.38

5-A1a PV3 PV32-01 1.20 1.20 150 2 49.22 0.65 0.00 1 N 1.20 0.00 0.00 0.00 1.20 31.99 38.39 0.00 0.00 0.00 0.00 38.39 0.870 13.53 23.99 37.52 0.00 0.38 0.38 37.15

Page 7: €¦ · XLS file · Web view2016-03-22 · calculo bdi_16,43 mediana comp 3.2.2 resumo composiÇÃo_serv boletim orcamento carregamento ... caminhao pipa f12000 142hp tanque 6000l/mao-de-obra

7

MEMORIA DE CÁLCULO DE CONDUTORES DE ESGOTOREDE ESCAVAÇÃO REATERRODADOS DO TRECHO Altura média - hm Volume EmpréstimoCOL TRECHO Prof. (m) Ø lig L b BASE CAL? ASF? <1,5 1,5-3,0 3,0-4,5 >4,5 hm A MANUAL <1,5 1,5-3,0 3,0-4,5 >4,5 TOTAL TUBO Man Mec Total BASE JAZ TotEMP TotpróprioBACIA MON JUS MON JUS mm n m m m m m m m m m² m³ m³ m³ m³ m³ m³ m³ m³ m³ m³ m³ m³ m³

6-A1a PV1 PV2 1.45 1.35 150 0 40.28 0.65 0.40 0 S 1.40 0.00 0.00 0.00 1.40 26.18 36.65 0.00 0.00 0.00 0.00 36.65 0.712 11.07 24.87 35.94 10.47 0.36 10.83 25.11

6-A1a PV2 PV3 1.35 1.20 150 1 37.99 0.65 0.00 3 N 1.28 0.00 0.00 0.00 1.28 24.69 31.48 0.00 0.00 0.00 0.00 31.48 0.671 10.44 20.37 30.81 0.00 0.31 0.31 30.50

6-A1a PV3 PV35-01 1.20 1.20 150 1 51.58 0.65 0.00 4 N 1.20 0.00 0.00 0.00 1.20 33.53 40.23 0.00 0.00 0.00 0.00 40.23 0.911 14.18 25.15 39.32 0.00 0.39 0.39 38.93

7-A1a PV1 PV2 1.20 1.20 150 0 13.30 0.65 0.10 0 N 1.20 0.00 0.00 0.00 1.20 8.65 10.37 0.00 0.00 0.00 0.00 10.37 0.235 3.66 6.48 10.14 0.86 0.10 0.97 9.17

7-A1a PV2 PV3 1.20 1.20 150 10 57.16 0.65 0.00 0 N 1.20 0.00 0.00 0.00 1.20 37.15 44.58 0.00 0.00 0.00 0.00 44.58 1.010 15.71 27.87 43.57 0.00 0.44 0.44 43.14

7-A1a PV3 PV4 1.20 2.35 150 10 96.56 0.65 0.00 0 N 1.50 0.27 0.00 0.00 1.78 62.76 0.00 94.15 17.26 0.00 0.00 111.41 1.706 26.54 83.16 109.70 0.00 1.10 1.10 108.60

7-A1a PV4 PV5 2.35 2.06 150 0 11.25 0.75 0.10 0 N 1.50 0.71 0.00 0.00 2.21 8.44 0.00 12.66 5.95 0.00 0.00 18.60 0.199 3.60 14.81 18.41 0.84 0.18 1.03 17.38

7-A1a PV5 PV6 2.06 1.20 150 4 64.40 0.65 0.00 0 N 1.50 0.13 0.00 0.00 1.63 41.86 0.00 62.79 5.44 0.00 0.00 68.23 1.138 17.70 49.39 67.09 0.00 0.67 0.67 66.42

7-A1a PV6 PV7 1.20 1.20 150 3 49.87 0.65 0.00 0 N 1.20 0.00 0.00 0.00 1.20 32.42 38.90 0.00 0.00 0.00 0.00 38.90 0.881 13.71 24.31 38.02 0.00 0.38 0.38 37.64

7-A1a PV7 PV8 1.20 2.45 150 5 69.88 0.75 0.00 2 N 1.50 0.33 0.00 0.00 1.83 52.41 0.00 78.62 17.03 0.00 0.00 95.65 1.235 22.35 72.06 94.41 0.00 0.94 0.94 93.47

7-A1a PV8 PV9 2.45 3.37 150 5 66.79 0.75 0.00 2 N 1.50 1.41 0.00 0.00 2.91 50.09 0.00 75.14 70.63 0.00 0.00 145.77 1.180 21.36 123.23 144.59 0.00 1.45 1.45 143.14

7-A1a PV9 PV10 3.37 3.63 150 0 14.53 0.75 0.40 0 S 1.50 1.50 0.50 0.00 3.50 10.90 0.00 16.35 16.35 5.45 0.00 38.14 0.257 4.65 33.24 37.88 4.36 0.38 4.74 33.15

7-A1a PV10 PV11 3.63 2.37 150 1 29.57 0.75 0.10 0 N 1.50 1.50 0.00 0.00 3.00 22.18 0.00 33.27 33.27 0.00 0.00 66.53 0.523 9.46 56.55 66.01 2.22 0.66 2.88 63.13

7-A1a PV11 PV12 2.37 1.20 150 0 54.84 0.65 0.10 0 N 1.50 0.29 0.00 0.00 1.79 35.65 0.00 53.47 10.16 0.00 0.00 63.63 0.969 15.07 47.59 62.66 3.56 0.63 4.19 58.47

7-A1a PV12 PV13 1.20 1.20 150 0 71.85 0.65 0.10 0 N 1.20 0.00 0.00 0.00 1.20 46.70 56.04 0.00 0.00 0.00 0.00 56.04 1.270 19.75 35.03 54.77 4.67 0.55 5.22 49.56

7-A1a PV13 PV14 1.20 2.08 150 0 31.19 0.65 0.10 0 N 1.50 0.14 0.00 0.00 1.64 20.27 0.00 30.41 2.84 0.00 0.00 33.25 0.551 8.57 24.13 32.70 2.03 0.33 2.35 30.34

7-A1a PV14 PV15 2.08 1.20 150 0 88.91 0.65 0.10 0 N 1.50 0.14 0.00 0.00 1.64 57.79 0.00 86.69 8.09 0.00 0.00 94.78 1.571 24.44 68.77 93.21 5.78 0.93 6.71 86.50

7-A1a PV15 PV16 1.20 1.25 150 0 40.00 0.65 0.10 0 N 1.23 0.00 0.00 0.00 1.23 26.00 31.85 0.00 0.00 0.00 0.00 31.85 0.707 10.99 20.15 31.14 2.60 0.31 2.91 28.23

7-A1a PV16 PV17 1.25 1.50 150 0 40.00 0.65 0.10 0 N 1.38 0.00 0.00 0.00 1.38 26.00 35.75 0.00 0.00 0.00 0.00 35.75 0.707 10.99 24.05 35.04 2.60 0.35 2.95 32.09

7-A1a PV17 PV18 1.50 2.24 150 2 60.00 0.75 0.10 0 N 1.50 0.37 0.00 0.00 1.87 45.00 0.00 67.50 16.65 0.00 0.00 84.15 1.060 19.19 63.90 83.09 4.50 0.83 5.33 77.76

7-A1a PV18 PV2-09 2.24 2.40 150 2 40.00 0.75 0.10 2 N 1.50 0.82 0.00 0.00 2.32 30.00 0.00 45.00 24.60 0.00 0.00 69.60 0.707 12.79 56.10 68.89 3.00 0.69 3.69 65.20

8-A1a PV1 PV2 1.20 1.20 150 0 38.30 0.65 0.40 0 S 1.20 0.00 0.00 0.00 1.20 24.90 29.87 0.00 0.00 0.00 0.00 29.87 0.677 10.53 18.67 29.20 9.96 0.29 10.25 18.95

8-A1a PV2 PV3 1.20 1.20 150 1 80.17 0.65 0.00 7 N 1.20 0.00 0.00 0.00 1.20 52.11 62.53 0.00 0.00 0.00 0.00 62.53 1.417 22.03 39.08 61.12 0.00 0.61 0.61 60.50

8-A1a PV3 PV4 1.20 1.25 150 1 81.36 0.65 0.00 7 N 1.23 0.00 0.00 0.00 1.23 52.88 64.78 0.00 0.00 0.00 0.00 64.78 1.438 22.36 40.99 63.35 0.00 0.63 0.63 62.71

8-A1a PV4 PV5 1.25 1.20 150 0 13.08 0.65 0.40 0 S 1.23 0.00 0.00 0.00 1.23 8.50 10.41 0.00 0.00 0.00 0.00 10.41 0.231 3.59 6.59 10.18 3.40 0.10 3.50 6.68

8-A1a PV5 PV6 1.20 1.20 150 0 50.25 0.60 0.00 4 N 1.20 0.00 0.00 0.00 1.20 30.15 36.18 0.00 0.00 0.00 0.00 36.18 0.888 12.68 22.61 35.29 0.00 0.35 0.35 34.94

8-A1a PV6 PV7 1.20 1.20 150 0 54.06 0.65 0.00 4 N 1.20 0.00 0.00 0.00 1.20 35.14 42.17 0.00 0.00 0.00 0.00 42.17 0.955 14.86 26.35 41.21 0.00 0.41 0.41 40.80

8-A1a PV7 PV8 1.20 1.20 150 0 13.53 0.65 0.40 0 S 1.20 0.00 0.00 0.00 1.20 8.79 10.55 0.00 0.00 0.00 0.00 10.55 0.239 3.72 6.60 10.31 3.52 0.10 3.62 6.69

8-A1a PV8 PV9 1.20 1.20 150 2 48.19 0.65 0.00 1 N 1.20 0.00 0.00 0.00 1.20 31.32 37.59 0.00 0.00 0.00 0.00 37.59 0.852 13.24 23.49 36.74 0.00 0.37 0.37 36.37

8-A1a PV9 PV10 1.20 1.20 150 2 56.62 0.65 0.00 0 N 1.20 0.00 0.00 0.00 1.20 36.80 44.16 0.00 0.00 0.00 0.00 44.16 1.001 15.56 27.60 43.16 0.00 0.43 0.43 42.73

8-A1a PV10 PV11 1.20 1.20 150 0 15.99 0.65 0.40 0 S 1.20 0.00 0.00 0.00 1.20 10.39 12.47 0.00 0.00 0.00 0.00 12.47 0.283 4.39 7.80 12.19 4.16 0.12 4.28 7.91

8-A1a PV11 PV12 1.20 1.20 150 2 48.91 0.65 0.00 0 N 1.20 0.00 0.00 0.00 1.20 31.79 38.15 0.00 0.00 0.00 0.00 38.15 0.864 13.44 23.84 37.29 0.00 0.37 0.37 36.91

8-A1a PV12 PV13 1.20 1.20 150 2 56.31 0.65 0.00 0 N 1.20 0.00 0.00 0.00 1.20 36.60 43.92 0.00 0.00 0.00 0.00 43.92 0.995 15.48 27.45 42.93 0.00 0.43 0.43 42.50

8-A1a PV13 PV14 1.20 1.25 150 0 34.18 0.65 0.40 0 S 1.23 0.00 0.00 0.00 1.23 22.22 27.22 0.00 0.00 0.00 0.00 27.22 0.604 9.39 17.22 26.61 8.89 0.27 9.15 17.46

8-A1a PV14 PV15 1.25 1.25 150 2 49.95 0.65 0.00 0 N 1.25 0.00 0.00 0.00 1.25 32.47 40.58 0.00 0.00 0.00 0.00 40.58 0.883 13.73 25.97 39.70 0.00 0.40 0.40 39.30

8-A1a PV15 PV16 1.25 1.20 150 2 52.02 0.65 0.00 0 N 1.23 0.00 0.00 0.00 1.23 33.81 41.42 0.00 0.00 0.00 0.00 41.42 0.919 14.30 26.21 40.50 0.00 0.41 0.41 40.10

8-A1a PV16 PV17 1.20 1.20 150 0 14.94 0.65 0.40 0 S 1.20 0.00 0.00 0.00 1.20 9.71 11.65 0.00 0.00 0.00 0.00 11.65 0.264 4.11 7.28 11.39 3.88 0.11 4.00 7.39

8-A1a PV17 PV18 1.20 1.20 150 2 51.03 0.65 0.00 0 N 1.20 0.00 0.00 0.00 1.20 33.17 39.80 0.00 0.00 0.00 0.00 39.80 0.902 14.02 24.88 38.90 0.00 0.39 0.39 38.51

8-A1a PV18 PV19 1.20 1.20 150 2 53.99 0.65 0.00 0 N 1.20 0.00 0.00 0.00 1.20 35.09 42.11 0.00 0.00 0.00 0.00 42.11 0.954 14.84 26.32 41.16 0.00 0.41 0.41 40.75

8-A1a PV19 PV20 1.20 1.20 150 0 12.22 0.65 0.40 0 S 1.20 0.00 0.00 0.00 1.20 7.94 9.53 0.00 0.00 0.00 0.00 9.53 0.216 3.36 5.96 9.32 3.18 0.09 3.27 6.05

8-A1a PV20 PV21 1.20 1.20 150 2 49.54 0.65 0.00 1 N 1.20 0.00 0.00 0.00 1.20 32.20 38.64 0.00 0.00 0.00 0.00 38.64 0.875 13.62 24.15 37.77 0.00 0.38 0.38 37.39

8-A1a PV21 PV22 1.20 1.20 150 2 55.54 0.65 0.00 2 N 1.20 0.00 0.00 0.00 1.20 36.10 43.32 0.00 0.00 0.00 0.00 43.32 0.981 15.26 27.08 42.34 0.00 0.42 0.42 41.92

8-A1a PV22 PV23 1.20 1.30 150 0 14.45 0.65 0.40 0 S 1.25 0.00 0.00 0.00 1.25 9.39 11.74 0.00 0.00 0.00 0.00 11.74 0.255 3.97 7.51 11.49 3.76 0.11 3.87 7.61

8-A1a PV23 PV24 1.30 1.30 150 2 52.98 0.65 0.00 0 N 1.30 0.00 0.00 0.00 1.30 34.44 44.77 0.00 0.00 0.00 0.00 44.77 0.936 14.56 29.27 43.83 0.00 0.44 0.44 43.39

8-A1a PV24 PV25 1.30 1.20 150 2 50.40 0.65 0.00 0 N 1.25 0.00 0.00 0.00 1.25 32.76 40.95 0.00 0.00 0.00 0.00 40.95 0.891 13.85 26.21 40.06 0.00 0.40 0.40 39.66

8-A1a PV25 PV26 1.20 1.20 150 0 11.14 0.65 0.10 0 N 1.20 0.00 0.00 0.00 1.20 7.24 8.69 0.00 0.00 0.00 0.00 8.69 0.197 3.06 5.43 8.49 0.72 0.08 0.81 7.68

8-A1a PV26 PV27 1.20 1.20 150 2 49.31 0.65 0.00 0 N 1.20 0.00 0.00 0.00 1.20 32.05 38.46 0.00 0.00 0.00 0.00 38.46 0.871 13.55 24.04 37.59 0.00 0.38 0.38 37.21

8-A1a PV27 PV33-01 1.20 1.40 150 2 60.11 0.65 0.00 0 N 1.30 0.00 0.00 0.00 1.30 39.07 50.79 0.00 0.00 0.00 0.00 50.79 1.062 16.52 33.21 49.73 0.00 0.50 0.50 49.23

9-A1A PV1 PV2 1.20 2.40 150 0 12.39 0.65 0.10 0 N 1.50 0.30 0.00 0.00 1.80 8.05 0.00 12.08 2.42 0.00 0.00 14.50 0.219 3.41 10.87 14.28 0.81 0.14 0.95 13.33

9-A1A PV2 PV3 2.40 2.64 150 0 13.01 0.75 0.40 0 S 1.50 1.02 0.00 0.00 2.52 9.76 0.00 14.64 9.94 0.00 0.00 24.57 0.230 4.16 20.18 24.34 3.90 0.24 4.15 20.20

9-A1A PV3 PV4 2.64 2.42 150 2 50.59 0.75 0.00 0 N 1.50 1.03 0.00 0.00 2.53 37.94 0.00 56.91 39.10 0.00 0.00 96.01 0.894 16.18 78.94 95.12 0.00 0.95 0.95 94.17

9-A1A PV4 PV5 2.42 1.91 150 2 52.81 0.75 0.00 0 N 1.50 0.67 0.00 0.00 2.17 39.61 0.00 59.41 26.44 0.00 0.00 85.85 0.933 16.89 68.03 84.92 0.00 0.85 0.85 84.07

9-A1A PV5 PV6 1.91 1.80 150 0 14.24 0.65 0.40 0 S 1.50 0.35 0.00 0.00 1.85 9.26 0.00 13.88 3.27 0.00 0.00 17.16 0.252 3.91 12.99 16.90 3.70 0.17 3.87 13.03

9-A1A PV6 PV7 1.80 1.29 150 2 50.81 0.65 0.00 0 N 1.50 0.04 0.00 0.00 1.55 33.03 0.00 49.54 1.49 0.00 0.00 51.03 0.898 13.96 36.16 50.13 0.00 0.50 0.50 49.63

9-A1A PV7 PV8 1.29 1.48 150 2 53.04 0.65 0.00 0 N 1.39 0.00 0.00 0.00 1.39 34.48 47.84 0.00 0.00 0.00 0.00 47.84 0.937 14.58 32.32 46.90 0.00 0.47 0.47 46.43

9-A1A PV8 PV9 1.48 1.21 150 0 13.11 0.65 0.40 0 S 1.35 0.00 0.00 0.00 1.35 8.52 11.49 0.00 0.00 0.00 0.00 11.49 0.232 3.60 7.65 11.26 3.41 0.11 3.52 7.73

9-A1A PV9 PV10 1.21 1.20 150 2 50.08 0.65 0.00 0 N 1.21 0.00 0.00 0.00 1.21 32.55 39.31 0.00 0.00 0.00 0.00 39.31 0.885 13.76 24.66 38.42 0.00 0.38 0.38 38.04

9-A1A PV10 PV11 1.20 1.25 150 2 55.36 0.65 0.00 0 N 1.23 0.00 0.00 0.00 1.23 35.98 44.08 0.00 0.00 0.00 0.00 44.08 0.978 15.21 27.89 43.10 0.00 0.43 0.43 42.67

9-A1A PV11 PV12 1.25 1.20 150 0 13.86 0.65 0.10 0 N 1.23 0.00 0.00 0.00 1.23 9.01 11.04 0.00 0.00 0.00 0.00 11.04 0.245 3.81 6.98 10.79 0.90 0.11 1.01 9.78

9-A1A PV12 PV13 1.20 1.20 150 2 49.75 0.65 0.00 2 N 1.20 0.00 0.00 0.00 1.20 32.34 38.81 0.00 0.00 0.00 0.00 38.81 0.879 13.67 24.25 37.93 0.00 0.38 0.38 37.55

9-A1A PV13 PV14 1.20 1.40 150 2 55.72 0.65 0.00 2 N 1.30 0.00 0.00 0.00 1.30 36.22 47.08 0.00 0.00 0.00 0.00 47.08 0.985 15.31 30.79 46.10 0.00 0.46 0.46 45.64

9-A1A PV14 PV15 1.40 1.40 150 0 12.44 0.65 0.40 0 S 1.40 0.00 0.00 0.00 1.40 8.09 11.32 0.00 0.00 0.00 0.00 11.32 0.220 3.42 7.68 11.10 3.23 0.11 3.35 7.76

9-A1A PV15 PV16 1.40 1.20 150 2 49.87 0.65 0.00 0 N 1.30 0.00 0.00 0.00 1.30 32.42 42.14 0.00 0.00 0.00 0.00 42.14 0.881 13.71 27.55 41.26 0.00 0.41 0.41 40.85

9-A1A PV16 PV71-01 1.20 1.20 150 2 54.15 0.65 0.00 0 N 1.20 0.00 0.00 0.00 1.20 35.20 42.24 0.00 0.00 0.00 0.00 42.24 0.957 14.88 26.40 41.28 0.00 0.41 0.41 40.87

Trav1-A1A PV1 PV4-01 1.20 3.26 150 0 17.11 0.75 0.10 0 N 1.50 0.73 0.00 0.00 2.23 12.83 0.00 19.25 9.37 0.00 0.00 28.62 0.302 5.47 22.84 28.31 1.28 0.28 1.57 26.75

Trav2-A1A PV1 PV7-01 1.20 3.70 150 0 15.56 0.75 0.40 0 S 1.50 0.95 0.00 0.00 2.45 11.67 0.00 17.51 11.09 0.00 0.00 28.59 0.275 4.98 23.34 28.32 4.67 0.28 4.95 23.37

Trav3-A1A PV1 PV7-02 1.20 1.35 150 0 15.00 0.65 0.40 0 S 1.28 0.00 0.00 0.00 1.28 9.75 12.43 0.00 0.00 0.00 0.00 12.43 0.265 4.12 8.04 12.17 3.90 0.12 4.02 8.14

Trav4-A1A PV1 PV5-09 1.20 1.91 150 0 12.57 0.65 0.10 0 N 1.50 0.05 0.00 0.00 1.56 8.17 0.00 12.26 0.45 0.00 0.00 12.71 0.222 3.45 9.03 12.48 0.82 0.12 0.94 11.54

Trav5-A1A PV1 PV8-09 1.20 1.48 150 0 14.03 0.65 0.10 0 N 1.34 0.00 0.00 0.00 1.34 9.12 12.22 0.00 0.00 0.00 0.00 12.22 0.248 3.86 8.12 11.97 0.91 0.12 1.03 10.94

Page 8: €¦ · XLS file · Web view2016-03-22 · calculo bdi_16,43 mediana comp 3.2.2 resumo composiÇÃo_serv boletim orcamento carregamento ... caminhao pipa f12000 142hp tanque 6000l/mao-de-obra

8

MEMORIA DE CÁLCULO DE CONDUTORES DE ESGOTOREDE ESCAVAÇÃO REATERRODADOS DO TRECHO Altura média - hm Volume EmpréstimoCOL TRECHO Prof. (m) Ø lig L b BASE CAL? ASF? <1,5 1,5-3,0 3,0-4,5 >4,5 hm A MANUAL <1,5 1,5-3,0 3,0-4,5 >4,5 TOTAL TUBO Man Mec Total BASE JAZ TotEMP TotpróprioBACIA MON JUS MON JUS mm n m m m m m m m m m² m³ m³ m³ m³ m³ m³ m³ m³ m³ m³ m³ m³ m³Trav6-A1A PV1 PV11-09 1.30 1.25 150 0 14.04 0.65 0.10 0 N 1.28 0.00 0.00 0.00 1.28 9.13 11.64 0.00 0.00 0.00 0.00 11.64 0.248 3.86 7.53 11.39 0.91 0.11 1.03 10.36

Trav7-A1A PV1 PV14-09 1.20 1.40 150 0 11.83 0.65 0.40 0 S 1.30 0.00 0.00 0.00 1.30 7.69 10.00 0.00 0.00 0.00 0.00 10.00 0.209 3.25 6.54 9.79 3.08 0.10 3.17 6.61

Trav8-A1A PV1 PV71-01 1.20 1.20 150 0 15.36 0.65 0.10 0 N 1.20 0.00 0.00 0.00 1.20 9.98 11.98 0.00 0.00 0.00 0.00 11.98 0.271 4.22 7.49 11.71 1.00 0.12 1.12 10.59

1-A2a PV1 PV2 1.20 1.20 150 0 14.74 0.65 0.40 0 S 1.20 0.00 0.00 0.00 1.20 9.58 11.50 0.00 0.00 0.00 0.00 11.50 0.260 4.05 7.19 11.24 3.83 0.11 3.94 7.29

1-A2a PV2 PV3 1.20 1.20 150 2 49.94 0.65 0.00 1 N 1.20 0.00 0.00 0.00 1.20 32.46 38.95 0.00 0.00 0.00 0.00 38.95 0.883 13.72 24.35 38.07 0.00 0.38 0.38 37.69

1-A2a PV3 PV4 1.20 1.20 150 2 53.85 0.65 0.00 2 N 1.20 0.00 0.00 0.00 1.20 35.00 42.00 0.00 0.00 0.00 0.00 42.00 0.952 14.80 26.25 41.05 0.00 0.41 0.41 40.64

1-A2a PV4 PV5 1.20 1.20 150 0 14.18 0.65 0.40 0 S 1.20 0.00 0.00 0.00 1.20 9.22 11.06 0.00 0.00 0.00 0.00 11.06 0.251 3.90 6.91 10.81 3.69 0.11 3.79 7.01

1-A2a PV5 PV6 1.20 1.20 150 2 53.06 0.65 0.00 0 N 1.20 0.00 0.00 0.00 1.20 34.49 41.39 0.00 0.00 0.00 0.00 41.39 0.938 14.58 25.87 40.45 0.00 0.40 0.40 40.04

1-A2a PV6 PV7 1.20 1.20 150 2 49.94 0.65 0.00 2 N 1.20 0.00 0.00 0.00 1.20 32.46 38.95 0.00 0.00 0.00 0.00 38.95 0.883 13.72 24.35 38.07 0.00 0.38 0.38 37.69

1-A2a PV7 PV8 1.20 1.20 150 0 13.99 0.65 0.40 0 S 1.20 0.00 0.00 0.00 1.20 9.09 10.91 0.00 0.00 0.00 0.00 10.91 0.247 3.84 6.82 10.66 3.64 0.11 3.74 6.92

1-A2a PV8 PV9 1.20 1.20 150 2 48.79 0.65 0.00 0 N 1.20 0.00 0.00 0.00 1.20 31.71 38.06 0.00 0.00 0.00 0.00 38.06 0.862 13.41 23.79 37.19 0.00 0.37 0.37 36.82

1-A2a PV9 PV10 1.20 1.25 150 2 57.38 0.65 0.00 0 N 1.23 0.00 0.00 0.00 1.23 37.30 45.69 0.00 0.00 0.00 0.00 45.69 1.014 15.77 28.91 44.67 0.00 0.45 0.45 44.23

1-A2a PV10 PV11 1.25 1.30 150 0 32.66 0.65 0.40 0 S 1.28 0.00 0.00 0.00 1.28 21.23 27.07 0.00 0.00 0.00 0.00 27.07 0.577 8.98 17.51 26.49 8.49 0.26 8.76 17.73

1-A2a PV11 PV12 1.30 1.20 150 0 51.47 0.65 0.00 2 N 1.25 0.00 0.00 0.00 1.25 33.46 41.82 0.00 0.00 0.00 0.00 41.82 0.910 14.15 26.76 40.91 0.00 0.41 0.41 40.50

1-A2a PV12 PV13 1.20 1.20 150 0 54.49 0.65 0.00 2 N 1.20 0.00 0.00 0.00 1.20 35.42 42.50 0.00 0.00 0.00 0.00 42.50 0.963 14.98 26.56 41.54 0.00 0.42 0.42 41.12

1-A2a PV13 PV14 1.20 1.33 150 0 14.15 0.65 0.40 0 S 1.27 0.00 0.00 0.00 1.27 9.20 11.63 0.00 0.00 0.00 0.00 11.63 0.250 3.89 7.50 11.38 3.68 0.11 3.79 7.59

1-A2a PV14 PV15 1.33 1.20 150 0 50.29 0.65 0.00 2 N 1.27 0.00 0.00 0.00 1.27 32.69 41.35 0.00 0.00 0.00 0.00 41.35 0.889 13.82 26.64 40.46 0.00 0.40 0.40 40.06

1-A2a PV15 PV16 1.20 1.50 150 0 57.08 0.65 0.00 2 N 1.35 0.00 0.00 0.00 1.35 37.10 50.09 0.00 0.00 0.00 0.00 50.09 1.009 15.69 33.39 49.08 0.00 0.49 0.49 48.59

1-A2a PV16 PV17 1.50 1.84 250 0 12.62 0.80 0.40 0 S 1.50 0.17 0.00 0.00 1.67 10.10 0.00 15.14 1.72 0.00 0.00 16.86 0.619 4.93 11.31 16.24 4.04 0.16 4.20 12.04

1-A2a PV17 PV18 1.84 1.20 250 3 77.70 0.80 0.00 2 N 1.50 0.02 0.00 0.00 1.52 62.16 0.00 93.24 1.24 0.00 0.00 94.48 3.814 30.37 60.30 90.67 0.00 0.91 0.91 89.76

1-A2a PV18 PV19 1.20 1.20 250 4 79.89 0.80 0.00 2 N 1.20 0.00 0.00 0.00 1.20 63.91 76.69 0.00 0.00 0.00 0.00 76.69 3.922 31.23 41.54 72.77 0.00 0.73 0.73 72.05

1-A2a PV19 PV19A 1.20 1.20 250 0 31.21 0.80 0.40 0 S 1.20 0.00 0.00 0.00 1.20 24.97 29.96 0.00 0.00 0.00 0.00 29.96 1.532 12.20 16.23 28.43 9.99 0.28 10.27 18.16

1-A2a PV19A PV20 1.20 1.57 250 0 19.67 0.80 0.00 0 N 1.39 0.00 0.00 0.00 1.39 15.74 21.79 0.00 0.00 0.00 0.00 21.79 0.966 7.69 13.14 20.83 0.00 0.21 0.21 20.62

1-A2a PV20 PV20A 1.57 1.20 250 0 49.16 0.80 0.00 0 N 1.39 0.00 0.00 0.00 1.39 39.33 54.47 0.00 0.00 0.00 0.00 54.47 2.413 19.22 32.84 52.06 0.00 0.52 0.52 51.54

1-A2a PV20A PV21 1.20 1.20 250 0 18.53 0.80 0.40 0 S 1.20 0.00 0.00 0.00 1.20 14.82 17.79 0.00 0.00 0.00 0.00 17.79 0.910 7.24 9.64 16.88 5.93 0.17 6.10 10.78

1-A2a PV21 PV22 1.20 1.20 250 6 83.11 0.80 0.00 0 N 1.20 0.00 0.00 0.00 1.20 66.49 79.79 0.00 0.00 0.00 0.00 79.79 4.080 32.49 43.22 75.71 0.00 0.76 0.76 74.95

1-A2a PV22 PV23 1.20 2.98 250 5 82.00 0.90 0.00 0 N 1.50 0.59 0.00 0.00 2.09 73.80 0.00 110.70 43.54 0.00 0.00 154.24 4.025 36.56 113.65 150.22 0.00 1.50 1.50 148.71

Page 9: €¦ · XLS file · Web view2016-03-22 · calculo bdi_16,43 mediana comp 3.2.2 resumo composiÇÃo_serv boletim orcamento carregamento ... caminhao pipa f12000 142hp tanque 6000l/mao-de-obra

9

MEMORIA DE CÁLCULO DE CONDUTORES DE ESGOTOREDE ESCAVAÇÃO REATERRODADOS DO TRECHO Altura média - hm Volume EmpréstimoCOL TRECHO Prof. (m) Ø lig L b BASE CAL? ASF? <1,5 1,5-3,0 3,0-4,5 >4,5 hm A MANUAL <1,5 1,5-3,0 3,0-4,5 >4,5 TOTAL TUBO Man Mec Total BASE JAZ TotEMP TotpróprioBACIA MON JUS MON JUS mm n m m m m m m m m m² m³ m³ m³ m³ m³ m³ m³ m³ m³ m³ m³ m³ m³

1-A2a PV23 PV24 2.98 2.84 250 0 5.89 0.90 0.40 0 S 1.50 1.41 0.00 0.00 2.91 5.30 0.00 7.95 7.47 0.00 0.00 15.43 0.289 2.63 12.51 15.14 2.12 0.15 2.27 12.87

1-A2a PV24 PV25 2.84 2.26 250 0 37.94 0.90 0.10 0 N 1.50 1.05 0.00 0.00 2.55 34.15 0.00 51.22 35.85 0.00 0.00 87.07 1.862 16.92 68.29 85.21 3.41 0.85 4.27 80.94

1-A2a PV25 PV26 2.26 2.07 250 0 19.04 0.90 0.10 0 N 1.50 0.67 0.00 0.00 2.17 17.14 0.00 25.70 11.40 0.00 0.00 37.10 0.935 8.49 27.67 36.16 1.71 0.36 2.08 34.09

1-A2a PV26 PV27 2.07 1.20 250 2 48.86 0.80 0.00 0 N 1.50 0.13 0.00 0.00 1.63 39.09 0.00 58.63 5.28 0.00 0.00 63.91 2.398 19.10 42.41 61.51 0.00 0.62 0.62 60.90

1-A2a PV27 PV28 1.20 1.50 250 3 20.50 0.80 0.00 1 N 1.35 0.00 0.00 0.00 1.35 16.40 22.14 0.00 0.00 0.00 0.00 22.14 1.006 8.01 13.12 21.13 0.00 0.21 0.21 20.92

1-A2a PV28 PV29 1.50 1.20 250 2 49.89 0.80 0.00 0 N 1.35 0.00 0.00 0.00 1.35 39.91 53.88 0.00 0.00 0.00 0.00 53.88 2.449 19.50 31.93 51.43 0.00 0.51 0.51 50.92

1-A2a PV29 PV30 1.20 1.70 250 2 55.73 0.80 0.00 0 N 1.45 0.00 0.00 0.00 1.45 44.58 64.65 0.00 0.00 0.00 0.00 64.65 2.736 21.79 40.13 61.91 0.00 0.62 0.62 61.29

1-A2a PV30 PV31 1.70 1.75 250 0 29.07 0.80 0.10 1 N 1.50 0.23 0.00 0.00 1.73 23.26 0.00 34.88 5.23 0.00 0.00 40.12 1.427 11.36 27.33 38.69 2.33 0.39 2.71 35.98

1-A2a PV31 PV32 1.75 2.10 250 2 66.67 0.80 0.00 0 N 1.50 0.43 0.00 0.00 1.93 53.34 0.00 80.00 22.67 0.00 0.00 102.67 3.273 26.06 73.34 99.40 0.00 0.99 0.99 98.41

1-A2a PV32 PV33 2.10 2.00 250 2 103.19 0.80 0.00 0 N 1.50 0.55 0.00 0.00 2.05 82.55 0.00 123.83 45.40 0.00 0.00 169.23 5.065 40.34 123.83 164.17 0.00 1.64 1.64 162.52

1-A2a PV33 PV34 2.00 1.90 250 0 12.71 0.80 0.10 0 N 1.50 0.45 0.00 0.00 1.95 10.17 0.00 15.25 4.58 0.00 0.00 19.83 0.624 4.97 14.24 19.20 1.02 0.19 1.21 17.99

1-A2a PV34 PV35 1.90 2.40 250 9 78.58 0.90 0.00 0 N 1.50 0.65 0.00 0.00 2.15 70.72 0.00 106.08 45.97 0.00 0.00 152.05 3.857 35.04 113.16 148.20 0.00 1.48 1.48 146.71

1-A2a PV35 PV65-01 2.40 5.27 250 9 68.65 1.10 0.00 0 N 1.50 1.50 0.84 0.00 3.84 75.51 0.00 113.27 113.27 63.06 0.00 289.60 3.370 38.16 248.07 286.23 0.00 2.86 2.86 283.37

2-A2A PV1 PV2 1.20 1.20 150 0 15.28 0.65 0.40 0 S 1.20 0.00 0.00 0.00 1.20 9.93 11.92 0.00 0.00 0.00 0.00 11.92 0.270 4.20 7.45 11.65 3.97 0.12 4.09 7.56

2-A2A PV2 PV3 1.20 1.20 150 2 52.19 0.65 0.00 0 N 1.20 0.00 0.00 0.00 1.20 33.92 40.71 0.00 0.00 0.00 0.00 40.71 0.922 14.34 25.44 39.79 0.00 0.40 0.40 39.39

2-A2A PV3 PV4 1.20 1.20 150 2 50.30 0.65 0.00 2 N 1.20 0.00 0.00 0.00 1.20 32.70 39.23 0.00 0.00 0.00 0.00 39.23 0.889 13.82 24.52 38.35 0.00 0.38 0.38 37.96

2-A2A PV4 PV5 1.20 1.20 150 0 15.00 0.65 0.40 0 S 1.20 0.00 0.00 0.00 1.20 9.75 11.70 0.00 0.00 0.00 0.00 11.70 0.265 4.12 7.31 11.43 3.90 0.11 4.01 7.42

2-A2A PV5 PV6 1.20 1.20 150 2 50.25 0.65 0.00 2 N 1.20 0.00 0.00 0.00 1.20 32.66 39.20 0.00 0.00 0.00 0.00 39.20 0.888 13.81 24.50 38.31 0.00 0.38 0.38 37.92

2-A2A PV6 PV7 1.20 1.20 150 2 52.79 0.65 0.00 1 N 1.20 0.00 0.00 0.00 1.20 34.31 41.18 0.00 0.00 0.00 0.00 41.18 0.933 14.51 25.74 40.24 0.00 0.40 0.40 39.84

2-A2A PV7 PV8 1.20 1.20 150 0 15.37 0.65 0.40 0 S 1.20 0.00 0.00 0.00 1.20 9.99 11.99 0.00 0.00 0.00 0.00 11.99 0.272 4.22 7.49 11.72 4.00 0.12 4.11 7.60

2-A2A PV8 PV9 1.20 1.20 150 2 51.64 0.65 0.00 0 N 1.20 0.00 0.00 0.00 1.20 33.57 40.28 0.00 0.00 0.00 0.00 40.28 0.913 14.19 25.17 39.37 0.00 0.39 0.39 38.97

2-A2A PV9 PV10 1.20 1.30 150 2 53.98 0.65 0.00 0 N 1.25 0.00 0.00 0.00 1.25 35.09 43.88 0.00 0.00 0.00 0.00 43.88 0.954 14.84 28.09 42.92 0.00 0.43 0.43 42.49

2-A2A PV10 PV11 1.30 1.30 150 0 34.21 0.65 0.40 0 S 1.30 0.00 0.00 0.00 1.30 22.24 28.93 0.00 0.00 0.00 0.00 28.93 0.605 9.40 18.92 28.33 8.89 0.28 9.18 19.15

2-A2A PV11 PV12 1.30 1.20 150 2 51.59 0.65 0.00 0 N 1.25 0.00 0.00 0.00 1.25 33.53 41.93 0.00 0.00 0.00 0.00 41.93 0.912 14.18 26.84 41.02 0.00 0.41 0.41 40.61

2-A2A PV12 PV13 1.20 1.20 150 2 51.91 0.65 0.00 1 N 1.20 0.00 0.00 0.00 1.20 33.74 40.49 0.00 0.00 0.00 0.00 40.49 0.917 14.27 25.31 39.57 0.00 0.40 0.40 39.18

2-A2A PV13 PV14 1.20 1.20 150 0 12.91 0.65 0.40 0 S 1.20 0.00 0.00 0.00 1.20 8.39 10.07 0.00 0.00 0.00 0.00 10.07 0.228 3.55 6.29 9.84 3.36 0.10 3.46 6.39

2-A2A PV14 PV15 1.20 1.20 150 2 50.90 0.65 0.00 1 N 1.20 0.00 0.00 0.00 1.20 33.09 39.70 0.00 0.00 0.00 0.00 39.70 0.899 13.99 24.81 38.80 0.00 0.39 0.39 38.41

2-A2A PV15 PV16 1.20 1.25 150 2 54.12 0.65 0.00 1 N 1.23 0.00 0.00 0.00 1.23 35.18 43.09 0.00 0.00 0.00 0.00 43.09 0.956 14.87 27.26 42.14 0.00 0.42 0.42 41.72

2-A2A PV16 PV17 1.25 1.20 150 0 13.45 0.65 0.40 0 S 1.23 0.00 0.00 0.00 1.23 8.74 10.71 0.00 0.00 0.00 0.00 10.71 0.238 3.70 6.78 10.47 3.50 0.10 3.60 6.87

2-A2A PV17 PV18 1.20 1.20 150 4 51.61 0.65 0.00 3 N 1.20 0.00 0.00 0.00 1.20 33.55 40.26 0.00 0.00 0.00 0.00 40.26 0.912 14.18 25.16 39.34 0.00 0.39 0.39 38.95

2-A2A PV18 PV19 1.20 1.20 150 3 52.61 0.65 0.00 1 N 1.20 0.00 0.00 0.00 1.20 34.20 41.04 0.00 0.00 0.00 0.00 41.04 0.930 14.46 25.65 40.11 0.00 0.40 0.40 39.71

2-A2A PV19 PV20-01 1.20 1.20 150 0 11.86 0.65 0.40 0 S 1.20 0.00 0.00 0.00 1.20 7.71 9.25 0.00 0.00 0.00 0.00 9.25 0.210 3.26 5.78 9.04 3.08 0.09 3.17 5.87

3-A2A PV1 PV2 1.20 1.20 150 0 14.17 0.65 0.40 0 S 1.20 0.00 0.00 0.00 1.20 9.21 11.05 0.00 0.00 0.00 0.00 11.05 0.250 3.89 6.91 10.80 3.68 0.11 3.79 7.01

3-A2A PV2 PV3 1.20 1.20 150 2 50.10 0.65 0.00 0 N 1.20 0.00 0.00 0.00 1.20 32.57 39.08 0.00 0.00 0.00 0.00 39.08 0.885 13.77 24.42 38.19 0.00 0.38 0.38 37.81

3-A2A PV3 PV4 1.20 1.25 150 2 55.48 0.65 0.00 1 N 1.23 0.00 0.00 0.00 1.23 36.06 44.18 0.00 0.00 0.00 0.00 44.18 0.980 15.25 27.95 43.20 0.00 0.43 0.43 42.76

3-A2A PV4 PV5 1.25 1.28 150 0 12.06 0.65 0.40 0 S 1.27 0.00 0.00 0.00 1.27 7.84 9.93 0.00 0.00 0.00 0.00 9.93 0.213 3.31 6.40 9.72 3.14 0.10 3.23 6.49

3-A2A PV5 PV6 1.28 1.50 150 2 48.63 0.65 0.00 1 N 1.39 0.00 0.00 0.00 1.39 31.61 44.00 0.00 0.00 0.00 0.00 44.00 0.859 13.36 29.78 43.14 0.00 0.43 0.43 42.71

3-A2A PV6 PV7 1.50 1.56 150 2 55.23 0.65 0.00 2 N 1.50 0.03 0.00 0.00 1.53 35.90 0.00 53.85 1.08 0.00 0.00 54.93 0.976 15.18 38.77 53.95 0.00 0.54 0.54 53.41

3-A2A PV7 PV8 1.56 1.25 150 0 14.96 0.65 0.40 0 S 1.41 0.00 0.00 0.00 1.41 9.72 13.66 0.00 0.00 0.00 0.00 13.66 0.264 4.11 9.29 13.40 3.89 0.13 4.02 9.37

3-A2A PV8 PV9 1.25 1.20 150 2 52.64 0.65 0.00 2 N 1.23 0.00 0.00 0.00 1.23 34.22 41.91 0.00 0.00 0.00 0.00 41.91 0.930 14.47 26.52 40.98 0.00 0.41 0.41 40.57

3-A2A PV9 PV10 1.20 1.20 150 2 52.79 0.65 0.00 2 N 1.20 0.00 0.00 0.00 1.20 34.31 41.18 0.00 0.00 0.00 0.00 41.18 0.933 14.51 25.74 40.24 0.00 0.40 0.40 39.84

3-A2A PV10 PV11 1.20 1.20 150 0 33.44 0.65 0.40 0 S 1.20 0.00 0.00 0.00 1.20 21.74 26.08 0.00 0.00 0.00 0.00 26.08 0.591 9.19 16.30 25.49 8.69 0.25 8.95 16.54

3-A2A PV11 PV12 1.20 1.20 150 2 49.73 0.65 0.00 0 N 1.20 0.00 0.00 0.00 1.20 32.32 38.79 0.00 0.00 0.00 0.00 38.79 0.879 13.67 24.24 37.91 0.00 0.38 0.38 37.53

3-A2A PV12 PV13 1.20 1.20 150 2 55.10 0.65 0.00 2 N 1.20 0.00 0.00 0.00 1.20 35.81 42.98 0.00 0.00 0.00 0.00 42.98 0.974 15.14 26.86 42.00 0.00 0.42 0.42 41.58

3-A2A PV13 PV14 1.20 1.20 150 0 14.55 0.65 0.40 0 S 1.20 0.00 0.00 0.00 1.20 9.46 11.35 0.00 0.00 0.00 0.00 11.35 0.257 4.00 7.09 11.09 3.78 0.11 3.89 7.20

3-A2A PV14 PV15 1.20 1.20 150 2 48.83 0.65 0.00 0 N 1.20 0.00 0.00 0.00 1.20 31.74 38.09 0.00 0.00 0.00 0.00 38.09 0.863 13.42 23.80 37.22 0.00 0.37 0.37 36.85

3-A2A PV15 PV16 1.20 1.25 150 2 55.34 0.65 0.00 1 N 1.23 0.00 0.00 0.00 1.23 35.97 44.06 0.00 0.00 0.00 0.00 44.06 0.978 15.21 27.88 43.09 0.00 0.43 0.43 42.66

3-A2A PV16 PV17 1.25 1.20 150 0 14.63 0.65 0.40 0 S 1.23 0.00 0.00 0.00 1.23 9.51 11.65 0.00 0.00 0.00 0.00 11.65 0.259 4.02 7.37 11.39 3.80 0.11 3.92 7.47

3-A2A PV17 PV18 1.20 1.20 150 2 50.16 0.65 0.00 2 N 1.20 0.00 0.00 0.00 1.20 32.60 39.12 0.00 0.00 0.00 0.00 39.12 0.886 13.79 24.45 38.24 0.00 0.38 0.38 37.86

3-A2A PV18 PV19 1.20 1.20 150 2 53.57 0.65 0.00 2 N 1.20 0.00 0.00 0.00 1.20 34.82 41.78 0.00 0.00 0.00 0.00 41.78 0.947 14.72 26.12 40.84 0.00 0.41 0.41 40.43

3-A2A PV19 PV20 1.20 1.20 150 0 12.36 0.65 0.40 0 S 1.20 0.00 0.00 0.00 1.20 8.03 9.64 0.00 0.00 0.00 0.00 9.64 0.218 3.40 6.03 9.42 3.21 0.09 3.31 6.11

3-A2A PV20 PV21 1.20 1.20 150 2 52.17 0.65 0.00 1 N 1.20 0.00 0.00 0.00 1.20 33.91 40.69 0.00 0.00 0.00 0.00 40.69 0.922 14.34 25.43 39.77 0.00 0.40 0.40 39.37

3-A2A PV21 PV22 1.20 1.20 150 2 50.51 0.65 0.00 1 N 1.20 0.00 0.00 0.00 1.20 32.83 39.40 0.00 0.00 0.00 0.00 39.40 0.893 13.88 24.62 38.51 0.00 0.39 0.39 38.12

3-A2A PV22 PV23 1.20 1.20 150 0 13.06 0.65 0.40 0 S 1.20 0.00 0.00 0.00 1.20 8.49 10.19 0.00 0.00 0.00 0.00 10.19 0.231 3.59 6.37 9.96 3.40 0.10 3.50 6.46

3-A2A PV23 PV24 1.20 1.20 150 1 51.69 0.65 0.10 0 N 1.20 0.00 0.00 0.00 1.20 33.60 40.32 0.00 0.00 0.00 0.00 40.32 0.913 14.21 25.20 39.40 3.36 0.39 3.75 35.65

3-A2A PV24 PV25-01 1.20 1.66 150 0 12.06 0.65 0.10 0 N 1.43 0.00 0.00 0.00 1.43 7.84 11.21 0.00 0.00 0.00 0.00 11.21 0.213 3.31 7.69 11.00 0.78 0.11 0.89 10.11

4-A2a PV1 PV2 1.25 1.20 150 0 34.47 0.65 0.40 0 S 1.23 0.00 0.00 0.00 1.23 22.41 27.45 0.00 0.00 0.00 0.00 27.45 0.609 9.47 17.36 26.84 8.96 0.27 9.23 17.61

4-A2a PV2 PV3 1.20 1.20 150 2 54.92 0.65 0.00 2 N 1.20 0.00 0.00 0.00 1.20 35.70 42.84 0.00 0.00 0.00 0.00 42.84 0.971 15.09 26.77 41.87 0.00 0.42 0.42 41.45

4-A2a PV3 PV4 1.20 1.20 150 3 49.97 0.65 0.00 2 N 1.20 0.00 0.00 0.00 1.20 32.48 38.98 0.00 0.00 0.00 0.00 38.98 0.883 13.73 24.36 38.09 0.00 0.38 0.38 37.71

4-A2a PV4 PV5 1.20 1.20 150 0 13.95 0.65 0.40 0 S 1.20 0.00 0.00 0.00 1.20 9.07 10.88 0.00 0.00 0.00 0.00 10.88 0.247 3.83 6.80 10.63 3.63 0.11 3.73 6.90

4-A2a PV5 PV6 1.20 1.20 150 2 52.90 0.65 0.00 2 N 1.20 0.00 0.00 0.00 1.20 34.39 41.26 0.00 0.00 0.00 0.00 41.26 0.935 14.54 25.79 40.33 0.00 0.40 0.40 39.92

4-A2a PV6 PV7 1.20 1.25 150 2 51.14 0.65 0.00 1 N 1.23 0.00 0.00 0.00 1.23 33.24 40.72 0.00 0.00 0.00 0.00 40.72 0.904 14.05 25.76 39.82 0.00 0.40 0.40 39.42

4-A2a PV7 PV8 1.25 1.20 150 0 14.54 0.65 0.40 0 S 1.23 0.00 0.00 0.00 1.23 9.45 11.58 0.00 0.00 0.00 0.00 11.58 0.257 4.00 7.32 11.32 3.78 0.11 3.89 7.43

4-A2a PV8 PV9 1.20 1.20 150 2 52.90 0.65 0.00 0 N 1.20 0.00 0.00 0.00 1.20 34.39 41.26 0.00 0.00 0.00 0.00 41.26 0.935 14.54 25.79 40.33 0.00 0.40 0.40 39.92

4-A2a PV9 PV10 1.20 1.35 150 2 50.02 0.65 0.00 0 N 1.28 0.00 0.00 0.00 1.28 32.51 41.47 0.00 0.00 0.00 0.00 41.47 0.884 13.75 26.84 40.59 0.00 0.41 0.41 40.18

4-A2a PV10 PV11 1.35 1.30 150 0 14.21 0.65 0.40 0 S 1.33 0.00 0.00 0.00 1.33 9.24 12.25 0.00 0.00 0.00 0.00 12.25 0.251 3.91 8.09 12.00 3.69 0.12 3.81 8.184-A2a PV11 PV12 1.30 1.20 150 2 56.67 0.65 0.00 1 N 1.25 0.00 0.00 0.00 1.25 36.84 46.06 0.00 0.00 0.00 0.00 46.06 1.001 15.57 29.49 45.06 0.00 0.45 0.45 44.614-A2a PV12 PV13 1.20 1.20 150 2 49.46 0.65 0.00 0 N 1.20 0.00 0.00 0.00 1.20 32.15 38.58 0.00 0.00 0.00 0.00 38.58 0.874 13.59 24.11 37.70 0.00 0.38 0.38 37.334-A2a PV13 PV14 1.20 1.20 150 0 9.79 0.65 0.10 0 N 1.20 0.00 0.00 0.00 1.20 6.36 7.64 0.00 0.00 0.00 0.00 7.64 0.173 2.69 4.77 7.46 0.64 0.07 0.71 6.75

Page 10: €¦ · XLS file · Web view2016-03-22 · calculo bdi_16,43 mediana comp 3.2.2 resumo composiÇÃo_serv boletim orcamento carregamento ... caminhao pipa f12000 142hp tanque 6000l/mao-de-obra

10

MEMORIA DE CÁLCULO DE CONDUTORES DE ESGOTOREDE ESCAVAÇÃO REATERRODADOS DO TRECHO Altura média - hm Volume EmpréstimoCOL TRECHO Prof. (m) Ø lig L b BASE CAL? ASF? <1,5 1,5-3,0 3,0-4,5 >4,5 hm A MANUAL <1,5 1,5-3,0 3,0-4,5 >4,5 TOTAL TUBO Man Mec Total BASE JAZ TotEMP TotpróprioBACIA MON JUS MON JUS mm n m m m m m m m m m² m³ m³ m³ m³ m³ m³ m³ m³ m³ m³ m³ m³ m³

4-A2a PV14 PV15 1.20 1.20 150 2 56.08 0.65 0.00 0 N 1.20 0.00 0.00 0.00 1.20 36.45 43.74 0.00 0.00 0.00 0.00 43.74 0.991 15.41 27.34 42.75 0.00 0.43 0.43 42.324-A2a PV15 PV30-01 1.20 1.20 150 2 49.36 0.65 0.00 0 N 1.20 0.00 0.00 0.00 1.20 32.08 38.50 0.00 0.00 0.00 0.00 38.50 0.872 13.57 24.06 37.63 0.00 0.38 0.38 37.255-A2a PV1 PV2 1.20 1.20 150 2 25.18 0.65 0.00 0 N 1.20 0.00 0.00 0.00 1.20 16.37 19.64 0.00 0.00 0.00 0.00 19.64 0.445 6.92 12.28 19.20 0.00 0.19 0.19 19.005-A2a PV2 PV3 1.20 1.20 150 3 45.41 0.65 0.00 0 N 1.20 0.00 0.00 0.00 1.20 29.52 35.42 0.00 0.00 0.00 0.00 35.42 0.802 12.48 22.14 34.62 0.00 0.35 0.35 34.275-A2a PV3 PV4 1.20 1.20 150 4 69.41 0.65 0.00 0 N 1.20 0.00 0.00 0.00 1.20 45.12 54.14 0.00 0.00 0.00 0.00 54.14 1.227 19.08 33.84 52.91 0.00 0.53 0.53 52.385-A2a PV4 PV5 1.20 2.98 150 4 67.79 0.65 0.00 0 N 1.50 0.59 0.00 0.00 2.09 44.06 0.00 66.10 26.02 0.00 0.00 92.11 1.198 18.63 72.29 90.92 0.00 0.91 0.91 90.01

Trav1-A2A PV1 PV4-03 1.20 1.20 150 0 14.63 0.65 0.40 0 S 1.20 0.00 0.00 0.00 1.20 9.51 11.41 0.00 0.00 0.00 0.00 11.41 0.259 4.02 7.13 11.15 3.80 0.11 3.92 7.24Trav2-A2A PV1 PV6-03 1.20 1.47 150 0 14.96 0.65 0.40 0 S 1.34 0.00 0.00 0.00 1.34 9.72 12.98 0.00 0.00 0.00 0.00 12.98 0.264 4.11 8.61 12.72 3.89 0.13 4.02 8.70Trav3-A2A PV1 PV7-03 1.20 1.56 150 0 15.67 0.65 0.40 0 S 1.38 0.00 0.00 0.00 1.38 10.19 14.06 0.00 0.00 0.00 0.00 14.06 0.277 4.31 9.47 13.78 4.07 0.14 4.21 9.57

1-C2c PV1 PV2 1.40 1.45 150 8 71.14 0.65 0.10 0 S 1.42 0.00 0.00 0.00 1.42 46.24 65.89 0.00 0.00 0.00 0.00 65.89 1.257 19.55 45.08 64.64 4.62 0.65 5.27 59.371-C2c PV2 PV3 1.45 1.25 150 8 61.72 0.65 0.00 0 N 1.35 0.00 0.00 0.00 1.35 40.12 54.16 0.00 0.00 0.00 0.00 54.16 1.091 16.96 36.11 53.07 0.00 0.53 0.53 52.541-C2c PV3 PV4 1.25 1.59 150 0 11.62 0.65 0.10 0 S 1.42 0.00 0.00 0.00 1.42 7.55 10.71 0.00 0.00 0.00 0.00 10.71 0.205 3.19 7.31 10.50 0.76 0.11 0.86 9.641-C2c PV4 PV5 1.59 1.20 150 0 68.99 0.65 0.00 0 N 1.39 0.00 0.00 0.00 1.39 44.84 62.47 0.00 0.00 0.00 0.00 62.47 1.219 18.96 42.29 61.25 0.00 0.61 0.61 60.641-C2c PV5 PV6 1.20 1.20 150 0 16.00 0.65 0.10 0 S 1.20 0.00 0.00 0.00 1.20 10.40 12.48 0.00 0.00 0.00 0.00 12.48 0.283 4.40 7.80 12.20 1.04 0.12 1.16 11.041-C2c PV6 PV7 1.20 1.20 150 1 47.58 0.65 0.00 0 N 1.20 0.00 0.00 0.00 1.20 30.93 37.11 0.00 0.00 0.00 0.00 37.11 0.841 13.08 23.20 36.27 0.00 0.36 0.36 35.911-C2c PV7 PV8 1.20 1.35 150 1 22.49 0.65 0.00 0 N 1.27 0.00 0.00 0.00 1.27 14.62 18.60 0.00 0.00 0.00 0.00 18.60 0.397 6.18 12.02 18.20 0.00 0.18 0.18 18.021-C2c PV8 PV9 1.35 1.45 150 0 7.59 0.65 0.40 0 S 1.40 0.00 0.00 0.00 1.40 4.93 6.89 0.00 0.00 0.00 0.00 6.89 0.134 2.09 4.67 6.75 1.97 0.07 2.04 4.711-C2c PV9 PV10 1.45 1.20 150 3 96.44 0.65 0.00 0 N 1.32 0.00 0.00 0.00 1.32 62.69 82.96 0.00 0.00 0.00 0.00 82.96 1.704 26.50 54.76 81.26 0.00 0.81 0.81 80.451-C2c PV10 PV11 1.20 1.20 150 3 50.28 0.65 0.00 0 N 1.20 0.00 0.00 0.00 1.20 32.68 39.22 0.00 0.00 0.00 0.00 39.22 0.889 13.82 24.51 38.33 0.00 0.38 0.38 37.951-C2c PV11 PV12 1.20 1.25 150 2 36.90 0.65 0.00 0 N 1.23 0.00 0.00 0.00 1.23 23.98 29.38 0.00 0.00 0.00 0.00 29.38 0.652 10.14 18.59 28.73 0.00 0.29 0.29 28.441-C2c PV12 PV13 1.25 1.30 150 5 15.36 0.65 0.40 1 S 1.28 0.00 0.00 0.00 1.28 9.98 12.73 0.00 0.00 0.00 0.00 12.73 0.271 4.22 8.24 12.46 3.99 0.12 4.12 8.341-C2c PV13 PV14 1.30 1.20 150 4 63.47 0.65 0.00 2 N 1.25 0.00 0.00 0.00 1.25 41.26 51.59 0.00 0.00 0.00 0.00 51.59 1.122 17.44 33.03 50.47 0.00 0.50 0.50 49.961-C2c PV14 PV15 1.20 1.20 150 0 14.70 0.65 0.40 0 S 1.20 0.00 0.00 0.00 1.20 9.55 11.47 0.00 0.00 0.00 0.00 11.47 0.260 4.04 7.17 11.21 3.82 0.11 3.93 7.271-C2c PV15 PV16 1.20 1.25 150 2 63.42 0.65 0.00 0 N 1.23 0.00 0.00 0.00 1.23 41.22 50.50 0.00 0.00 0.00 0.00 50.50 1.121 17.43 31.95 49.38 0.00 0.49 0.49 48.881-C2c PV16 PV17 1.25 1.30 150 0 14.30 0.65 0.40 0 S 1.28 0.00 0.00 0.00 1.28 9.29 11.86 0.00 0.00 0.00 0.00 11.86 0.253 3.93 7.67 11.60 3.72 0.12 3.83 7.771-C2c PV17 PV18 1.30 1.51 150 3 63.83 0.65 0.00 0 N 1.41 0.00 0.00 0.00 1.41 41.49 58.35 0.00 0.00 0.00 0.00 58.35 1.128 17.54 39.68 57.23 0.00 0.57 0.57 56.651-C2c PV18 PV19 1.51 1.53 150 0 13.96 0.65 0.40 0 S 1.50 0.02 0.00 0.00 1.52 9.07 0.00 13.61 0.21 0.00 0.00 13.82 0.247 3.84 9.74 13.57 3.63 0.14 3.77 9.811-C2c PV19 PV20 1.53 1.97 150 4 63.52 0.65 0.00 1 N 1.50 0.25 0.00 0.00 1.75 41.29 0.00 61.93 10.34 0.00 0.00 72.27 1.122 17.46 53.70 71.15 0.00 0.71 0.71 70.441-C2c PV20 PV21 1.97 2.37 150 0 14.73 0.65 0.40 0 S 1.50 0.67 0.00 0.00 2.17 9.57 0.00 14.36 6.40 0.00 0.00 20.76 0.260 4.05 16.45 20.50 3.83 0.20 4.03 16.461-C2c PV21 PV22 2.37 2.15 150 2 27.96 0.65 0.00 1 N 1.50 0.76 0.00 0.00 2.26 18.17 0.00 27.26 13.78 0.00 0.00 41.04 0.494 7.68 32.86 40.54 0.00 0.41 0.41 40.142-C2c PV1 PV2 1.20 1.20 150 6 40.00 0.65 0.00 0 N 1.20 0.00 0.00 0.00 1.20 26.00 31.20 0.00 0.00 0.00 0.00 31.20 0.707 10.99 19.50 30.49 0.00 0.30 0.30 30.192-C2c PV2 PV3 1.20 1.20 150 6 80.00 0.65 0.00 0 N 1.20 0.00 0.00 0.00 1.20 52.00 62.40 0.00 0.00 0.00 0.00 62.40 1.414 21.99 39.00 60.99 0.00 0.61 0.61 60.382-C2c PV3 EEE 1.20 2.89 150 4 80.00 0.65 0.00 0 N 1.50 0.54 0.00 0.00 2.04 52.00 0.00 78.00 28.29 0.00 0.00 106.29 1.414 21.99 82.89 104.87 0.00 1.05 1.05 103.831-B1b PV1 PV2 1.20 1.20 150 2 11.21 0.65 0.10 0 N 1.20 0.00 0.00 0.00 1.20 7.29 8.74 0.00 0.00 0.00 0.00 8.74 0.198 3.08 5.46 8.55 0.73 0.09 0.81 7.731-B1b PV2 PV3 1.20 1.20 150 2 53.35 0.65 0.00 0 N 1.20 0.00 0.00 0.00 1.20 34.68 41.61 0.00 0.00 0.00 0.00 41.61 0.943 14.66 26.01 40.67 0.00 0.41 0.41 40.261-B1b PV3 PV4 1.20 1.20 150 0 10.04 0.65 0.10 0 N 1.20 0.00 0.00 0.00 1.20 6.53 7.83 0.00 0.00 0.00 0.00 7.83 0.177 2.76 4.89 7.65 0.65 0.08 0.73 6.921-B1b PV4 PV5 1.20 1.20 150 2 80.40 0.65 0.00 0 N 1.20 0.00 0.00 0.00 1.20 52.26 62.71 0.00 0.00 0.00 0.00 62.71 1.421 22.10 39.20 61.29 0.00 0.61 0.61 60.681-B1b PV5 PV6 1.20 1.20 150 2 43.78 0.65 0.00 0 N 1.20 0.00 0.00 0.00 1.20 28.46 34.15 0.00 0.00 0.00 0.00 34.15 0.774 12.03 21.34 33.37 0.00 0.33 0.33 33.041-B1b PV6 PV7 1.20 1.20 150 0 11.75 0.65 0.10 0 N 1.20 0.00 0.00 0.00 1.20 7.64 9.17 0.00 0.00 0.00 0.00 9.17 0.208 3.23 5.73 8.96 0.76 0.09 0.85 8.101-B1b PV7 PV8 1.20 1.20 150 2 51.07 0.65 0.00 0 N 1.20 0.00 0.00 0.00 1.20 33.20 39.83 0.00 0.00 0.00 0.00 39.83 0.902 14.04 24.90 38.93 0.00 0.39 0.39 38.541-B1b PV8 PV9 1.20 1.20 150 2 73.80 0.65 0.00 0 N 1.20 0.00 0.00 0.00 1.20 47.97 57.56 0.00 0.00 0.00 0.00 57.56 1.304 20.28 35.98 56.26 0.00 0.56 0.56 55.701-B1b PV9 PV10 1.20 1.20 150 0 14.48 0.65 0.10 0 N 1.20 0.00 0.00 0.00 1.20 9.41 11.29 0.00 0.00 0.00 0.00 11.29 0.256 3.98 7.06 11.04 0.94 0.11 1.05 9.991-B1b PV10 PV11 1.20 1.20 150 2 63.28 0.65 0.00 0 N 1.20 0.00 0.00 0.00 1.20 41.13 49.36 0.00 0.00 0.00 0.00 49.36 1.118 17.39 30.85 48.24 0.00 0.48 0.48 47.761-B1b PV11 PV12 1.20 3.95 150 2 59.86 0.75 0.00 0 N 1.50 1.08 0.00 0.00 2.58 44.89 0.00 67.34 48.26 0.00 0.00 115.60 1.058 19.14 95.40 114.55 0.00 1.15 1.15 113.401-B1b PV12 PV13 3.95 3.46 150 0 11.37 0.75 0.10 0 N 1.50 1.50 0.71 0.00 3.71 8.53 0.00 12.79 12.79 6.01 0.00 31.59 0.201 3.64 27.76 31.39 0.85 0.31 1.17 30.231-B1b PV13 PV14 3.46 4.56 150 2 56.97 1.35 0.00 0 N 1.50 1.50 1.01 0.00 4.01 76.91 0.00 115.36 115.36 77.68 0.00 308.41 1.007 33.60 273.80 307.40 0.00 3.07 3.07 304.331-B1b PV14 PV15 4.56 5.14 150 2 55.96 1.35 0.00 0 N 1.50 1.50 1.50 0.35 4.85 75.55 0.00 113.32 113.32 113.32 26.44 366.40 0.989 33.01 332.40 365.41 0.00 3.65 3.65 361.761-B1b PV15 PV16 5.14 6.37 150 0 32.09 1.35 0.10 0 N 1.50 1.50 1.50 1.26 5.76 43.32 0.00 64.98 64.98 64.98 54.37 249.32 0.567 18.93 229.82 248.75 4.33 2.49 6.82 241.931-B1b PV16 PV17 6.37 6.26 150 0 50.04 1.35 0.10 0 N 1.50 1.50 1.50 1.81 6.31 67.55 0.00 101.33 101.33 101.33 122.61 426.60 0.884 29.52 396.20 425.72 6.76 4.26 11.01 414.711-B1b PV17 PV18 6.26 5.89 150 0 67.69 1.35 0.10 0 N 1.50 1.50 1.50 1.57 6.07 91.38 0.00 137.07 137.07 137.07 143.93 555.14 1.196 39.93 514.02 553.95 9.14 5.54 14.68 539.271-B1b PV18 PV19 5.89 3.54 150 0 50.47 1.35 0.40 0 S 1.50 1.50 1.50 0.21 4.72 68.13 0.00 102.20 102.20 102.20 14.65 321.25 0.892 29.77 290.59 320.36 27.25 3.20 30.46 289.901-B1b PV19 PV20 3.54 1.20 150 0 56.48 0.75 0.40 0 S 1.50 0.87 0.00 0.00 2.37 42.36 0.00 63.54 36.85 0.00 0.00 100.39 0.998 18.06 81.33 99.40 16.94 0.99 17.94 81.461-B1b PV20 PV21 1.20 1.20 150 0 12.85 0.65 0.00 0 S 1.20 0.00 0.00 0.00 1.20 8.35 10.02 0.00 0.00 0.00 0.00 10.02 0.227 3.53 6.26 9.80 0.00 0.10 0.10 9.701-B1b PV21 PV22 1.20 1.20 150 0 14.36 0.65 0.40 0 S 1.20 0.00 0.00 0.00 1.20 9.33 11.20 0.00 0.00 0.00 0.00 11.20 0.254 3.95 7.00 10.95 3.73 0.11 3.84 7.101-B1b PV22 PV23 1.20 1.70 250 0 23.15 0.80 0.00 0 S 1.45 0.00 0.00 0.00 1.45 18.52 26.85 0.00 0.00 0.00 0.00 26.85 1.136 9.05 16.67 25.72 0.00 0.26 0.26 25.461-B1b PV23 PV24 1.70 1.70 250 0 75.16 0.80 0.00 0 S 1.50 0.20 0.00 0.00 1.70 60.13 0.00 90.19 12.03 0.00 0.00 102.22 3.689 29.38 69.15 98.53 0.00 0.99 0.99 97.541-B1b PV24 PV17-01A 1.70 1.34 250 0 74.14 0.80 0.00 0 S 1.50 0.02 0.00 0.00 1.52 59.31 0.00 88.97 1.19 0.00 0.00 90.15 3.639 28.98 57.53 86.51 0.00 0.87 0.87 85.652-B1b PV1 PV2 1.35 1.30 150 2 10.55 0.65 0.10 0 N 1.33 0.00 0.00 0.00 1.33 6.86 9.09 0.00 0.00 0.00 0.00 9.09 0.186 2.90 6.00 8.90 0.69 0.09 0.77 8.132-B1b PV2 PV3 1.30 1.20 150 2 59.18 0.65 0.00 0 N 1.25 0.00 0.00 0.00 1.25 38.47 48.08 0.00 0.00 0.00 0.00 48.08 1.046 16.26 30.77 47.04 0.00 0.47 0.47 46.573-B1b PV1 PV2 1.20 2.07 150 0 16.86 0.65 0.40 0 S 1.50 0.13 0.00 0.00 1.63 10.96 0.00 16.44 1.48 0.00 0.00 17.92 0.298 4.63 12.99 17.62 4.38 0.18 4.56 13.063-B1b PV2 PV3 2.07 3.34 150 0 50.87 0.65 0.10 0 N 1.50 1.21 0.00 0.00 2.71 33.07 0.00 49.60 39.84 0.00 0.00 89.44 0.899 13.98 74.56 88.54 3.31 0.89 4.19 84.353-B1b PV3 PV4 3.34 4.49 150 7 94.96 0.65 0.10 0 N 1.50 1.50 0.92 0.00 3.92 61.72 0.00 92.59 92.59 56.48 0.00 241.65 1.678 26.10 213.87 239.97 6.17 2.40 8.57 231.403-B1b PV4 PV5 4.49 4.86 150 7 79.91 0.65 0.10 0 N 1.50 1.50 1.50 0.18 4.68 51.94 0.00 77.91 77.91 77.91 9.09 242.83 1.412 21.96 219.45 241.41 5.19 2.41 7.61 233.813-B1b PV5 PV6 4.86 5.03 150 0 11.31 0.65 0.10 0 N 1.50 1.50 1.50 0.45 4.95 7.35 0.00 11.03 11.03 11.03 3.27 36.35 0.200 3.11 33.04 36.15 0.74 0.36 1.10 35.063-B1b PV6 PV7 5.03 4.67 150 0 11.45 0.65 0.10 0 N 1.50 1.50 1.50 0.35 4.85 7.44 0.00 11.16 11.16 11.16 2.60 36.10 0.202 3.15 32.75 35.89 0.74 0.36 1.10 34.793-B1b PV7 PV8 4.67 3.65 150 0 55.17 0.65 0.10 0 N 1.50 1.50 1.16 0.00 4.16 35.86 0.00 53.79 53.79 41.60 0.00 149.18 0.975 15.16 133.04 148.20 3.59 1.48 5.07 143.143-B1b PV8 PV9 3.65 3.79 150 0 21.49 0.65 0.10 0 N 1.50 1.50 0.72 0.00 3.72 13.97 0.00 20.95 20.95 10.06 0.00 51.96 0.380 5.91 45.68 51.58 1.40 0.52 1.91 49.673-B1b PV9 PV10 3.79 3.43 150 0 6.61 0.65 0.10 0 N 1.50 1.50 0.61 0.00 3.61 4.30 0.00 6.44 6.44 2.62 0.00 15.51 0.117 1.82 13.58 15.39 0.43 0.15 0.58 14.813-B1b PV10 PV11 3.43 1.87 150 0 62.13 0.65 0.10 0 N 1.50 1.15 0.00 0.00 2.65 40.38 0.00 60.58 46.44 0.00 0.00 107.02 1.098 17.08 88.85 105.92 4.04 1.06 5.10 100.823-B1b PV11 PV12 1.87 1.78 150 0 14.09 0.65 0.10 0 N 1.50 0.33 0.00 0.00 1.83 9.16 0.00 13.74 2.98 0.00 0.00 16.71 0.249 3.87 12.59 16.47 0.92 0.16 1.08 15.383-B1b PV12 PV13 1.78 1.20 150 1 56.50 0.65 0.10 0 N 1.49 0.00 0.00 0.00 1.49 36.73 54.72 0.00 0.00 0.00 0.00 54.72 0.998 15.53 38.19 53.72 3.67 0.54 4.21 49.51

3A-B1b PV1 PV2 1.20 1.20 150 0 10.07 0.65 0.40 0 S 1.20 0.00 0.00 0.00 1.20 6.55 7.85 0.00 0.00 0.00 0.00 7.85 0.178 2.77 4.91 7.68 2.62 0.08 2.69 4.983A-B1b PV2 PV6-03B 1.20 1.20 150 1 56.79 0.65 0.00 0 N 1.20 0.00 0.00 0.00 1.20 36.91 44.30 0.00 0.00 0.00 0.00 44.30 1.004 15.61 27.69 43.29 0.00 0.43 0.43 42.864-B1b PV1 PV2 1.20 1.20 150 0 15.27 0.65 0.10 0 N 1.20 0.00 0.00 0.00 1.20 9.93 11.91 0.00 0.00 0.00 0.00 11.91 0.270 4.20 7.44 11.64 0.99 0.12 1.11 10.53

Page 11: €¦ · XLS file · Web view2016-03-22 · calculo bdi_16,43 mediana comp 3.2.2 resumo composiÇÃo_serv boletim orcamento carregamento ... caminhao pipa f12000 142hp tanque 6000l/mao-de-obra

11

MEMORIA DE CÁLCULO DE CONDUTORES DE ESGOTOREDE ESCAVAÇÃO REATERRODADOS DO TRECHO Altura média - hm Volume EmpréstimoCOL TRECHO Prof. (m) Ø lig L b BASE CAL? ASF? <1,5 1,5-3,0 3,0-4,5 >4,5 hm A MANUAL <1,5 1,5-3,0 3,0-4,5 >4,5 TOTAL TUBO Man Mec Total BASE JAZ TotEMP TotpróprioBACIA MON JUS MON JUS mm n m m m m m m m m m² m³ m³ m³ m³ m³ m³ m³ m³ m³ m³ m³ m³ m³

4-B1b PV2 PV10-01B 1.20 1.20 150 2 53.09 0.65 0.00 0 N 1.20 0.00 0.00 0.00 1.20 34.51 41.41 0.00 0.00 0.00 0.00 41.41 0.938 14.59 25.88 40.47 0.00 0.40 0.40 40.075-B1b PV1 PV2 1.20 1.20 150 0 10.93 0.65 0.10 0 N 1.20 0.00 0.00 0.00 1.20 7.10 8.53 0.00 0.00 0.00 0.00 8.53 0.193 3.00 5.33 8.33 0.71 0.08 0.79 7.545-B1b PV2 PV13-01B 1.20 2.86 150 4 55.55 0.75 0.00 0 N 1.50 0.53 0.00 0.00 2.03 41.66 0.00 62.49 22.08 0.00 0.00 84.57 0.982 17.77 65.83 83.59 0.00 0.84 0.84 82.766-B1b PV1 PV2 1.45 1.45 150 0 28.29 0.65 0.10 0 N 1.45 0.00 0.00 0.00 1.45 18.39 26.64 0.00 0.00 0.00 0.00 26.64 0.500 7.77 18.37 26.15 1.84 0.26 2.10 24.046-B1b PV2 PV3 1.45 1.20 150 4 58.30 0.65 0.00 2 N 1.32 0.00 0.00 0.00 1.32 37.90 50.17 0.00 0.00 0.00 0.00 50.17 1.030 16.02 33.12 49.14 0.00 0.49 0.49 48.656-B1b PV3 PV4 1.20 1.35 150 4 50.35 0.65 0.00 2 N 1.28 0.00 0.00 0.00 1.28 32.73 41.74 0.00 0.00 0.00 0.00 41.74 0.890 13.84 27.02 40.85 0.00 0.41 0.41 40.456-B1b PV4 PV18-01B 1.35 5.29 150 0 34.94 1.35 0.40 0 S 1.50 1.50 0.32 0.00 3.32 47.17 0.00 70.75 70.75 15.14 0.00 156.65 0.617 20.61 135.42 156.03 18.87 1.56 20.43 135.607-B1b PV1 PV2 1.20 1.20 150 0 18.57 0.65 0.40 0 S 1.20 0.00 0.00 0.00 1.20 12.07 14.48 0.00 0.00 0.00 0.00 14.48 0.328 5.10 9.05 14.16 4.83 0.14 4.97 9.197-B1b PV2 PV3 1.20 1.20 150 5 48.53 0.65 0.00 2 N 1.20 0.00 0.00 0.00 1.20 31.54 37.85 0.00 0.00 0.00 0.00 37.85 0.858 13.34 23.66 37.00 0.00 0.37 0.37 36.637-B1b PV3 PV4 1.20 1.30 150 5 69.83 0.65 0.00 4 N 1.25 0.00 0.00 0.00 1.25 45.39 56.76 0.00 0.00 0.00 0.00 56.76 1.234 19.19 36.33 55.53 0.00 0.56 0.56 54.977-B1b PV4 PV5 1.30 1.30 150 0 14.03 0.65 0.40 0 S 1.30 0.00 0.00 0.00 1.30 9.12 11.86 0.00 0.00 0.00 0.00 11.86 0.248 3.86 7.76 11.62 3.65 0.12 3.76 7.857-B1b PV5 PV6 1.30 1.20 150 3 50.06 0.65 0.00 1 N 1.25 0.00 0.00 0.00 1.25 32.54 40.69 0.00 0.00 0.00 0.00 40.69 0.885 13.76 26.05 39.81 0.00 0.40 0.40 39.417-B1b PV6 PV7 1.20 1.20 150 4 48.61 0.65 0.00 1 N 1.20 0.00 0.00 0.00 1.20 31.60 37.92 0.00 0.00 0.00 0.00 37.92 0.859 13.36 23.70 37.06 0.00 0.37 0.37 36.698-B1b PV1 PV2 1.20 1.20 150 0 10.06 0.65 0.40 0 S 1.20 0.00 0.00 0.00 1.20 6.54 7.85 0.00 0.00 0.00 0.00 7.85 0.178 2.76 4.90 7.67 2.62 0.08 2.69 4.988-B1b PV2 PV3 1.20 1.20 150 1 56.32 0.65 0.00 0 N 1.20 0.00 0.00 0.00 1.20 36.61 43.93 0.00 0.00 0.00 0.00 43.93 0.995 15.48 27.46 42.93 0.00 0.43 0.43 42.508-B1b PV3 PV4 1.20 1.20 150 0 10.06 0.65 0.10 0 N 1.20 0.00 0.00 0.00 1.20 6.54 7.85 0.00 0.00 0.00 0.00 7.85 0.178 2.76 4.90 7.67 0.65 0.08 0.73 6.948-B1b PV4 PV5 1.20 1.20 150 1 56.65 0.65 0.00 0 N 1.20 0.00 0.00 0.00 1.20 36.82 44.19 0.00 0.00 0.00 0.00 44.19 1.001 15.57 27.62 43.19 0.00 0.43 0.43 42.758-B1b PV5 PV6 1.20 1.20 150 0 7.35 0.65 0.10 0 N 1.20 0.00 0.00 0.00 1.20 4.78 5.73 0.00 0.00 0.00 0.00 5.73 0.130 2.02 3.58 5.60 0.48 0.06 0.53 5.078-B1b PV6 PV7 1.20 1.20 150 1 54.93 0.65 0.00 0 N 1.20 0.00 0.00 0.00 1.20 35.70 42.85 0.00 0.00 0.00 0.00 42.85 0.971 15.10 26.78 41.87 0.00 0.42 0.42 41.468-B1b PV7 PV8 1.20 1.20 150 1 10.79 0.65 0.00 0 N 1.20 0.00 0.00 0.00 1.20 7.01 8.42 0.00 0.00 0.00 0.00 8.42 0.191 2.97 5.26 8.23 0.00 0.08 0.08 8.141-C1c PV1 PV2 1.20 1.20 150 0 11.89 0.65 0.10 0 N 1.20 0.00 0.00 0.00 1.20 7.73 9.27 0.00 0.00 0.00 0.00 9.27 0.210 3.27 5.80 9.06 0.77 0.09 0.86 8.201-C1c PV2 PV3 1.20 1.20 150 2 12.38 0.65 0.00 0 N 1.20 0.00 0.00 0.00 1.20 8.05 9.66 0.00 0.00 0.00 0.00 9.66 0.219 3.40 6.04 9.44 0.00 0.09 0.09 9.341-C1c PV3 PV4 1.20 1.20 150 2 69.53 0.65 0.00 0 N 1.20 0.00 0.00 0.00 1.20 45.19 54.23 0.00 0.00 0.00 0.00 54.23 1.229 19.11 33.90 53.00 0.00 0.53 0.53 52.471-C1c PV4 PV5 1.20 1.20 150 0 11.30 0.65 0.10 0 N 1.20 0.00 0.00 0.00 1.20 7.34 8.81 0.00 0.00 0.00 0.00 8.81 0.200 3.11 5.51 8.61 0.73 0.09 0.82 7.791-C1c PV5 PV6 1.20 1.20 150 0 39.20 0.65 0.00 0 N 1.20 0.00 0.00 0.00 1.20 25.48 30.58 0.00 0.00 0.00 0.00 30.58 0.693 10.77 19.11 29.88 0.00 0.30 0.30 29.581-C1c PV6 PV7 1.20 1.20 150 0 14.00 0.65 0.10 0 N 1.20 0.00 0.00 0.00 1.20 9.10 10.92 0.00 0.00 0.00 0.00 10.92 0.247 3.85 6.83 10.67 0.91 0.11 1.02 9.661-C1c PV7 PV8 1.20 1.20 150 12 80.20 0.65 0.00 1 N 1.20 0.00 0.00 0.00 1.20 52.13 62.56 0.00 0.00 0.00 0.00 62.56 1.417 22.04 39.10 61.14 0.00 0.61 0.61 60.531-C1c PV8 PV9 1.20 1.20 150 0 17.00 0.65 0.10 0 N 1.20 0.00 0.00 0.00 1.20 11.05 13.26 0.00 0.00 0.00 0.00 13.26 0.300 4.67 8.29 12.96 1.11 0.13 1.23 11.721-C1c PV9 PV10 1.20 1.20 150 3 76.50 0.65 0.00 0 N 1.20 0.00 0.00 0.00 1.20 49.73 59.67 0.00 0.00 0.00 0.00 59.67 1.352 21.02 37.29 58.32 0.00 0.58 0.58 57.731-C1c PV10 PV11 1.20 1.20 150 3 78.00 0.65 0.00 0 N 1.20 0.00 0.00 0.00 1.20 50.70 60.84 0.00 0.00 0.00 0.00 60.84 1.378 21.44 38.03 59.46 0.00 0.59 0.59 58.871-C1c PV11 PV12 1.20 1.20 150 0 13.60 0.65 0.10 0 N 1.20 0.00 0.00 0.00 1.20 8.84 10.61 0.00 0.00 0.00 0.00 10.61 0.240 3.74 6.63 10.37 0.88 0.10 0.99 9.381-C1c PV12 PV13 1.20 1.20 150 0 39.40 0.65 0.00 0 N 1.20 0.00 0.00 0.00 1.20 25.61 30.73 0.00 0.00 0.00 0.00 30.73 0.696 10.83 19.21 30.04 0.00 0.30 0.30 29.741-C1c PV13 PV14 1.20 1.20 150 0 12.00 0.65 0.10 0 N 1.20 0.00 0.00 0.00 1.20 7.80 9.36 0.00 0.00 0.00 0.00 9.36 0.212 3.30 5.85 9.15 0.78 0.09 0.87 8.281-C1c PV14 PV15 1.20 1.20 150 0 39.50 0.65 0.00 0 N 1.20 0.00 0.00 0.00 1.20 25.68 30.81 0.00 0.00 0.00 0.00 30.81 0.698 10.86 19.26 30.11 0.00 0.30 0.30 29.811-C1c PV15 PV16 1.20 1.20 150 0 13.50 0.65 0.10 0 N 1.20 0.00 0.00 0.00 1.20 8.78 10.53 0.00 0.00 0.00 0.00 10.53 0.239 3.71 6.58 10.29 0.88 0.10 0.98 9.311-C1c PV16 PV17 1.20 1.20 150 0 33.00 0.65 0.00 0 N 1.20 0.00 0.00 0.00 1.20 21.45 25.74 0.00 0.00 0.00 0.00 25.74 0.583 9.07 16.09 25.16 0.00 0.25 0.25 24.911-C1c PV17 PV18 1.20 1.20 150 0 11.00 0.65 0.10 0 N 1.20 0.00 0.00 0.00 1.20 7.15 8.58 0.00 0.00 0.00 0.00 8.58 0.194 3.02 5.36 8.39 0.72 0.08 0.80 7.591-C1c PV18 PV19 1.20 1.20 150 0 12.50 0.65 0.00 0 N 1.20 0.00 0.00 0.00 1.20 8.13 9.75 0.00 0.00 0.00 0.00 9.75 0.221 3.44 6.09 9.53 0.00 0.10 0.10 9.431-C1c PV19 PV20 1.20 1.20 150 0 39.60 0.65 0.00 0 N 1.20 0.00 0.00 0.00 1.20 25.74 30.89 0.00 0.00 0.00 0.00 30.89 0.700 10.88 19.31 30.19 0.00 0.30 0.30 29.891-C1c PV20 PV21 1.20 1.20 150 0 13.90 0.65 0.10 0 N 1.20 0.00 0.00 0.00 1.20 9.03 10.84 0.00 0.00 0.00 0.00 10.84 0.246 3.82 6.78 10.60 0.90 0.11 1.01 9.591-C1c PV21 PV22 1.20 1.20 150 0 40.00 0.65 0.00 0 N 1.20 0.00 0.00 0.00 1.20 26.00 31.20 0.00 0.00 0.00 0.00 31.20 0.707 10.99 19.50 30.49 0.00 0.30 0.30 30.191-C1c PV22 PV23 1.20 1.20 150 0 13.00 0.65 0.10 0 N 1.20 0.00 0.00 0.00 1.20 8.45 10.14 0.00 0.00 0.00 0.00 10.14 0.230 3.57 6.34 9.91 0.85 0.10 0.94 8.971-C1c PV23 PV24 1.20 1.20 150 0 11.00 0.65 0.00 0 N 1.20 0.00 0.00 0.00 1.20 7.15 8.58 0.00 0.00 0.00 0.00 8.58 0.194 3.02 5.36 8.39 0.00 0.08 0.08 8.301-A1a PV77 PV78 1.51 1.20 400 0 52.48 1.10 0.10 0 N 1.36 0.00 0.00 0.00 1.36 57.73 78.22 0.00 0.00 0.00 0.00 78.22 6.595 33.81 37.81 71.63 5.77 0.72 6.49 65.141-A1a PV78 PV79 1.20 1.20 400 0 86.32 1.10 0.10 0 N 1.20 0.00 0.00 0.00 1.20 94.95 113.94 0.00 0.00 0.00 0.00 113.94 10.847 55.62 47.48 103.10 9.50 1.03 10.53 92.571-A1a PV79 PV80 1.20 1.20 400 0 46.68 1.10 0.10 0 N 1.20 0.00 0.00 0.00 1.20 51.35 61.62 0.00 0.00 0.00 0.00 61.62 5.866 30.08 25.67 55.75 5.13 0.56 5.69 50.061-A1a PV80 PV81 1.20 2.70 400 0 6.20 1.10 0.10 0 N 1.50 0.45 0.00 0.00 1.95 6.82 0.00 10.23 3.07 0.00 0.00 13.30 0.779 3.99 8.52 12.52 0.68 0.13 0.81 11.711-A1a PV81 PV82 2.70 2.20 400 0 18.81 1.20 0.10 0 N 1.50 0.95 0.00 0.00 2.45 22.57 0.00 33.86 21.45 0.00 0.00 55.31 2.364 13.44 39.51 52.95 2.26 0.53 2.79 50.161-A1a PV82 PV83 2.20 2.20 400 0 32.88 1.20 0.10 0 N 1.50 0.70 0.00 0.00 2.20 39.46 0.00 59.18 27.64 0.00 0.00 86.82 4.132 23.49 59.20 82.69 3.95 0.83 4.77 77.921-A1a PV83 PV84 2.20 2.00 500 0 42.11 1.20 0.10 0 N 1.50 0.60 0.00 0.00 2.10 50.53 0.00 75.80 30.32 0.00 0.00 106.12 8.268 32.16 65.69 97.85 5.05 0.98 6.03 91.821-A1a PV84 PV85 2.00 1.63 500 0 80.00 1.10 0.10 0 N 1.50 0.31 0.00 0.00 1.82 88.00 0.00 132.00 27.72 0.00 0.00 159.72 15.708 54.69 89.32 144.01 8.80 1.44 10.24 133.771-A1a PV85 PV86 1.63 1.50 500 0 80.00 1.10 0.10 0 N 1.50 0.06 0.00 0.00 1.57 88.00 0.00 132.00 5.72 0.00 0.00 137.72 15.708 54.69 67.32 122.01 8.80 1.22 10.02 111.991-A1a PV86 PV87 2.50 1.20 500 0 45.46 1.10 0.10 0 N 1.50 0.35 0.00 0.00 1.85 50.01 0.00 75.01 17.50 0.00 0.00 92.51 8.926 31.08 52.51 83.59 5.00 0.84 5.84 77.751-A1a PV87 PV88 1.20 2.30 500 0 34.54 1.10 0.10 0 N 1.50 0.25 0.00 0.00 1.75 37.99 0.00 56.99 9.56 0.00 0.00 66.55 6.782 23.61 36.15 59.76 3.80 0.60 4.40 55.371-A1a PV88 PV89 2.30 2.50 500 0 80.00 1.20 0.10 0 N 1.50 0.90 0.00 0.00 2.40 96.00 0.00 144.00 86.54 0.00 0.00 230.54 15.708 61.09 153.74 214.84 9.60 2.15 11.75 203.091-A1a PV89 PV90 4.00 2.10 500 0 85.65 1.20 0.10 0 N 1.50 1.50 0.05 0.00 3.05 102.78 0.00 154.17 154.17 5.14 0.00 313.48 16.817 65.41 231.25 296.66 10.28 2.97 13.24 283.42

0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.000 0.00 0.00 0.00 0.00 0.00 0.00 0.000.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.000 0.00 0.00 0.00 0.00 0.00 0.00 0.00

TOTALIZAÇÃO 633 16,421.22 516.96 107.69 45.80 17.39 12,479.46 8,888.99 7,980.17 5,177.30 2,430.64 926.43 25,403.52 473.81 5,631.68 19,298.03 24,929.71 990.65 249.30 1,239.95 23,689.76

Page 12: €¦ · XLS file · Web view2016-03-22 · calculo bdi_16,43 mediana comp 3.2.2 resumo composiÇÃo_serv boletim orcamento carregamento ... caminhao pipa f12000 142hp tanque 6000l/mao-de-obra

12

MEMORIA DE CÁLCULO DE CONDUTORES DE ESGOTOREDEDADOS DO TRECHOCOL TRECHOBACIA MON JUS

1-A1a PV1 PV2

1-A1a PV2 PV3

1-A1a PV3 PV4

1-A1a PV4 PV5

1-A1a PV5 PV6

1-A1a PV6 PV7

1-A1a PV7 PV8

1-A1a PV8 PV9

1-A1a PV9 PV10

1-A1a PV10 PV11

1-A1a PV11 PV12

1-A1a PV12 PV13

1-A1a PV13 PV14

1-A1a PV14 PV15

1-A1a PV15 PV16

1-A1a PV16 PV17

1-A1a PV17 PV18

1-A1a PV18 PV19

1-A1a PV19 PV20

1-A1a PV20 PV21

1-A1a PV21 PV22

1-A1a PV22 PV23

1-A1a PV23 PV24

1-A1a PV24 PV25

1-A1a PV25 PV26

1-A1a PV26 PV27

1-A1a PV27 PV28

1-A1a PV28 PV29

1-A1a PV29 PV30

1-A1a PV30 PV31

1-A1a PV31 PV32

1-A1a PV32 PV33

1-A1a PV33 PV34

1-A1a PV34 PV35

1-A1a PV35 PV36

1-A1a PV36 PV37

1-A1a PV37 PV38

1-A1a PV38 PV39

1-A1a PV39 PV40

1-A1a PV40 PV41

1-A1a PV41 PV42

1-A1a PV42 PV43

1-A1a PV43 PV44

1-A1a PV44 PV45

1-A1a PV45 PV46

1-A1a PV46 PV47

1-A1a PV47 PV48

1-A1a PV48 PV49

1-A1a PV49 PV50

1-A1a PV50 PV51

1-A1a PV51 PV52

1-A1a PV52 PV53

1-A1a PV53 PV54

1-A1a PV54 PV55

1-A1a PV55 PV56

1-A1a PV56 PV57

1-A1a PV57 PV58

1-A1a PV58 PV59

1-A1a PV59 PV60

1-A1a PV60 PV61

1-A1a PV61 PV62

1-A1a PV62 PV63

1-A1a PV63 PV64

1-A1a PV64 PV64A

1-A1a PV64A PV65

1-A1a PV65 PV66

1-A1a PV66 PV67

1-A1a PV67 PV68

1-A1a PV68 PV69

RAMAL PREDIALESCORAMENTO

PAVIMENTAÇÃOBOTA-FORA

TOTALIZAÇÃOVolume Reaterro ASF Escavação Reaterro

L A Vesc Vtubo total PONT DESC. MISTO CALÇADA área pav. VOL IMPR REV.BET TRANS CAPA Vol < 1,5 Manm m² m³ m³ m³ m² m² m² m³ m2 m³ m² m³ m³*Km m² m³ m³ m³

0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1.50 0.00 4.48

16.00 10.40 20.44 0.13 20.31 304.06 0.00 0.00 0.78 50.29 0.00 0.00 0.00 0.00 0.00 3.25 95.87 41.57

16.00 10.40 32.97 0.13 32.84 0.00 0.00 525.02 2.52 86.95 3.48 103.51 3.48 3.48 103.51 45.11 163.39 70.51

0.00 0.00 0.00 0.00 0.00 0.00 0.00 122.84 0.00 0.70 20.75 0.70 0.70 20.75 8.60 26.15 7.55

4.00 2.60 10.21 0.03 10.17 0.00 0.00 457.50 1.26 61.19 2.45 72.85 2.45 2.45 72.85 31.64 102.00 36.68

4.00 2.60 11.22 0.03 11.19 0.00 0.00 390.25 0.81 61.05 2.44 70.09 2.44 2.44 70.09 31.13 102.79 37.86

0.00 0.00 0.00 0.00 0.00 0.00 0.00 309.94 0.00 1.96 56.19 1.96 1.96 56.19 24.26 73.41 21.38

10.00 6.50 26.10 0.08 26.02 0.00 0.00 401.98 0.81 67.58 2.70 77.59 2.70 2.70 77.59 34.21 127.47 55.55

12.00 7.80 11.82 0.09 11.72 158.80 0.00 0.00 1.89 55.03 2.20 65.51 2.20 2.20 65.51 27.95 94.36 35.56

14.00 9.10 30.53 0.11 30.42 0.00 0.00 536.80 2.52 84.00 3.36 100.00 3.36 3.36 100.00 43.81 156.53 66.81

16.00 10.40 43.21 0.13 43.09 0.00 0.00 682.83 3.24 110.93 4.44 127.36 4.44 4.44 127.36 58.22 209.61 91.55

0.00 0.00 0.00 0.00 0.00 0.00 0.00 151.76 0.00 0.85 24.35 0.85 0.85 24.35 10.63 31.81 9.27

6.00 3.90 20.67 0.05 20.62 0.00 0.00 530.95 0.81 67.62 2.70 77.64 2.70 2.70 77.64 35.07 122.10 50.17

8.00 5.20 30.26 0.06 30.20 0.00 0.00 626.81 0.00 2.91 83.47 2.91 2.91 83.47 37.22 139.31 61.96

0.00 0.00 0.00 0.00 0.00 0.00 0.00 197.89 0.00 0.89 25.50 0.89 0.89 25.50 11.39 33.31 9.70

10.00 6.50 35.56 0.08 35.48 0.00 0.00 545.36 0.81 67.30 0.00 0.00 0.00 0.00 0.00 5.44 136.50 64.88

10.00 6.50 28.83 0.08 28.75 0.00 0.00 465.94 0.81 70.92 0.00 0.00 0.00 0.00 0.00 4.95 135.20 59.73

0.00 0.00 0.00 0.00 0.00 0.00 0.00 119.04 0.00 0.66 19.79 0.66 0.66 19.79 8.22 24.93 7.20

4.00 2.60 7.81 0.03 7.78 0.00 0.00 0.00 0.63 52.76 0.00 0.00 0.00 0.00 0.00 3.13 86.96 30.64

4.00 2.60 4.65 0.03 4.62 157.02 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1.31 47.42 16.68

6.00 3.90 4.68 0.05 4.63 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1.49 4.68 20.31

8.00 5.20 6.24 0.06 6.18 0.00 0.00 0.00 1.17 36.54 0.00 0.00 0.00 0.00 0.00 2.65 6.24 21.63

0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.43 13.91 0.43 0.43 13.91 5.10 0.00 4.50

14.00 9.10 15.38 0.11 15.27 258.54 0.00 0.00 0.78 49.72 0.00 0.00 0.00 0.00 0.00 3.07 89.96 36.29

16.00 10.40 24.34 0.13 24.21 0.00 399.77 0.00 0.00 0.00 0.00 0.00 0.00 0.00 3.12 120.43 51.53

0.00 0.00 0.00 0.00 0.00 0.00 66.87 0.00 0.00 0.40 12.65 0.40 0.40 12.65 4.88 14.99 4.26

14.00 9.10 20.66 0.11 20.55 0.00 366.38 0.00 1.35 60.53 0.00 0.00 0.00 0.00 0.00 4.25 111.44 46.36

16.00 10.40 19.03 0.13 18.91 304.33 0.00 0.00 2.73 54.05 0.00 0.00 0.00 0.00 0.00 5.30 100.10 41.76

0.00 0.00 0.00 0.00 0.00 44.82 0.00 0.00 0.00 0.37 12.02 0.37 0.37 12.02 4.44 13.79 3.89

14.00 9.10 12.60 0.11 12.49 0.00 0.00 0.00 0.39 52.01 0.00 0.00 0.00 0.00 0.00 2.62 12.60 34.49

14.00 9.10 10.92 0.11 10.81 0.00 0.00 0.00 1.56 55.07 0.00 0.00 0.00 0.00 0.00 3.81 10.92 34.09

0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.84 27.43 0.84 0.84 27.43 10.05 0.00 8.87

2.00 1.30 1.56 0.02 1.54 0.00 0.00 0.00 3.12 51.21 0.00 0.00 0.00 0.00 0.00 5.13 1.56 23.20

2.00 1.30 1.72 0.02 1.71 0.00 0.00 0.00 3.12 57.83 0.00 0.00 0.00 0.00 0.00 5.46 1.72 26.16

0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.37 12.09 0.37 0.37 12.09 4.45 0.00 3.91

14.00 9.10 12.06 0.11 11.95 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2.15 12.06 33.39

12.00 7.80 9.36 0.09 9.27 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2.04 9.36 30.38

0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1.36 44.33 1.36 1.36 44.33 16.23 0.00 14.33

4.00 2.60 3.12 0.03 3.09 0.00 0.00 0.00 0.78 29.67 0.00 0.00 0.00 0.00 0.00 1.97 3.12 15.63

4.00 2.60 3.12 0.03 3.09 0.00 0.00 0.00 0.78 26.23 0.00 0.00 0.00 0.00 0.00 1.83 3.12 14.18

0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.42 13.68 0.42 0.42 13.68 5.01 0.00 4.42

4.00 2.60 3.12 0.03 3.09 0.00 0.00 0.00 0.78 32.64 0.00 0.00 0.00 0.00 0.00 2.08 3.12 16.89

4.00 2.60 3.12 0.03 3.09 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1.38 3.12 17.73

0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.36 11.67 0.36 0.36 11.67 4.28 0.00 3.77

4.00 2.60 3.51 0.03 3.48 0.00 0.00 0.00 0.39 37.12 0.00 0.00 0.00 0.00 0.00 1.92 3.51 19.17

4.00 2.60 4.29 0.03 4.26 153.95 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1.35 49.77 17.08

0.00 0.00 0.00 0.00 0.00 50.51 0.00 0.00 0.00 0.36 11.93 0.36 0.36 11.93 4.42 13.68 3.86

4.00 2.60 3.77 0.03 3.74 0.00 0.00 0.00 0.39 33.44 0.00 0.00 0.00 0.00 0.00 1.81 3.77 17.88

4.00 2.60 3.32 0.03 3.28 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1.42 3.32 18.05

0.00 0.00 0.00 0.00 0.00 116.97 0.00 0.00 0.00 0.86 28.25 0.86 0.86 28.25 10.47 32.40 9.13

4.00 2.60 4.82 0.03 4.79 210.36 0.00 0.00 0.84 39.69 0.00 0.00 0.00 0.00 0.00 3.37 64.36 22.86

4.00 2.60 3.63 0.03 3.60 0.00 0.00 0.00 0.84 34.37 0.00 0.00 0.00 0.00 0.00 2.88 3.63 19.24

0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.44 14.22 0.44 0.44 14.22 5.49 0.00 5.03

4.00 2.60 3.12 0.03 3.09 0.00 0.00 0.00 0.42 37.79 0.00 0.00 0.00 0.00 0.00 2.58 3.12 20.29

4.00 2.60 3.12 0.03 3.09 0.00 0.00 0.00 0.42 33.77 0.00 0.00 0.00 0.00 0.00 2.36 3.12 18.46

0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.41 13.09 0.41 0.41 13.09 5.05 0.00 4.63

4.00 2.60 3.12 0.03 3.09 0.00 0.00 0.00 0.84 37.46 0.00 0.00 0.00 0.00 0.00 2.99 3.12 20.14

4.00 2.60 3.38 0.03 3.35 0.00 0.00 0.00 0.42 34.86 0.00 0.00 0.00 0.00 0.00 2.45 3.38 19.21

0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.45 14.32 0.45 0.45 14.32 5.55 0.00 5.07

4.00 2.60 3.38 0.03 3.35 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2.13 3.38 19.95

4.00 2.60 3.25 0.03 3.22 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2.05 3.25 19.33

0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1.82 0.00 5.27

4.00 2.60 3.19 0.03 3.15 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2.03 3.19 19.18

4.00 2.60 3.12 0.03 3.09 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1.72 3.12 16.69

0.00 0.00 0.00 0.00 0.00 0.00 0.00 72.27 0.00 0.00 0.00 0.00 0.00 0.00 0.74 18.43 5.79

0.00 0.00 0.00 0.00 0.00 0.00 0.00 167.09 0.00 0.00 0.00 0.00 0.00 0.00 4.56 33.84 12.47

0.00 0.00 0.00 0.00 0.00 0.00 0.00 127.47 0.00 0.00 0.00 0.00 0.00 0.00 3.37 24.68 9.10

0.00 0.00 0.00 0.00 0.00 0.00 0.00 496.02 0.00 0.00 0.00 0.00 0.00 0.00 14.82 113.54 41.85

0.00 0.00 0.00 0.00 0.00 0.00 0.00 330.75 0.00 0.00 0.00 0.00 0.00 0.00 5.80 98.24 35.44

Page 13: €¦ · XLS file · Web view2016-03-22 · calculo bdi_16,43 mediana comp 3.2.2 resumo composiÇÃo_serv boletim orcamento carregamento ... caminhao pipa f12000 142hp tanque 6000l/mao-de-obra

13

MEMORIA DE CÁLCULO DE CONDUTORES DE ESGOTOREDEDADOS DO TRECHOCOL TRECHOBACIA MON JUS

1-A1a PV69 PV70

1-A1a PV70 PV71

1-A1a PV71 PV72

1-A1a PV72 PV73

1-A1a PV73 PV74

1-A1a PV74 PV75

1-A1a PV75 PV76

1-A1a PV76 PV77

2-A1a PV1 PV2

2-A1a PV2 PV3

2-A1a PV3 PV4

2-A1a PV4 PV5

2-A1a PV5 PV6

2-A1a PV6 PV7-01

3-A1a PV1 PV2

3-A1a PV2 PV3

3-A1a PV3 PV18-01

4-A1a PV1 PV2

4-A1a PV2 PV3

4-A1a PV3 PV4

4-A1a PV4 PV5

4-A1a PV5 PV6

4-A1a PV6 PV7

4-A1a PV7 PV29-01

5-A1a PV1 PV2

5-A1a PV2 PV3

5-A1a PV3 PV32-01

RAMAL PREDIALESCORAMENTO

PAVIMENTAÇÃOBOTA-FORA

TOTALIZAÇÃOVolume Reaterro ASF Escavação Reaterro

L A Vesc Vtubo total PONT DESC. MISTO CALÇADA área pav. VOL IMPR REV.BET TRANS CAPA Vol < 1,5 Manm m² m³ m³ m³ m² m² m² m³ m2 m³ m² m³ m³*Km m² m³ m³ m³

0.00 0.00 0.00 0.00 0.00 0.00 0.00 544.22 0.00 0.00 0.00 0.00 0.00 0.00 22.44 187.81 69.22

0.00 0.00 0.00 0.00 0.00 0.00 0.00 849.09 0.00 0.00 0.00 0.00 0.00 0.00 23.32 173.36 63.90

0.00 0.00 0.00 0.00 0.00 0.00 0.00 171.53 0.00 0.00 0.00 0.00 0.00 0.00 4.99 37.26 13.93

0.00 0.00 0.00 0.00 0.00 0.00 0.00 526.61 0.00 0.00 0.00 0.00 0.00 0.00 7.45 112.52 41.47

0.00 0.00 0.00 0.00 0.00 0.00 0.00 397.48 0.00 0.00 0.00 0.00 0.00 0.00 6.02 93.40 33.69

0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1.79 30.42 10.97

20.00 13.00 38.42 0.16 38.26 0.00 470.38 0.00 0.00 0.00 0.00 0.00 0.00 0.00 8.55 181.68 89.94

18.00 11.70 26.09 0.14 25.95 0.00 354.97 0.00 0.00 0.00 0.00 0.00 0.00 0.00 7.84 169.35 77.63

0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.40 12.99 0.40 0.40 12.99 4.76 0.00 4.20

8.00 5.20 6.24 0.06 6.18 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1.37 6.24 20.36

8.00 5.20 6.24 0.06 6.18 0.00 0.00 0.00 1.56 33.04 0.00 0.00 0.00 0.00 0.00 2.91 6.24 20.15

0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.41 13.42 0.41 0.41 13.42 4.92 0.00 4.34

14.00 9.10 10.92 0.11 10.81 0.00 0.00 0.00 2.34 53.29 0.00 0.00 0.00 0.00 0.00 4.52 10.92 33.34

14.00 9.10 22.30 0.11 22.19 0.00 400.92 0.00 0.90 61.36 0.00 0.00 0.00 0.00 0.00 3.94 114.34 48.35

0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.42 13.80 0.42 0.42 13.80 5.06 0.00 4.46

8.00 5.20 8.89 0.06 8.83 183.93 0.00 0.00 0.78 34.96 0.00 0.00 0.00 0.00 0.00 2.38 61.33 23.61

6.00 3.90 9.89 0.05 9.84 0.00 244.22 0.00 0.45 36.13 0.00 0.00 0.00 0.00 0.00 2.26 64.08 25.25

2.00 1.30 1.74 0.02 1.72 0.00 0.00 0.00 0.39 8.47 0.34 11.08 0.34 0.34 11.08 4.47 1.74 5.30

0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.37 12.22 0.37 0.37 12.22 4.49 0.00 3.95

4.00 2.60 3.12 0.03 3.09 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1.39 3.12 17.84

4.00 2.60 3.38 0.03 3.35 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1.34 3.38 17.18

0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.39 12.82 0.39 0.39 12.82 4.71 0.00 4.14

2.00 1.30 1.63 0.02 1.61 0.00 0.00 0.00 0.39 35.58 0.00 0.00 0.00 0.00 0.00 1.81 1.63 16.65

4.00 2.60 3.12 0.03 3.09 0.00 0.00 0.00 0.78 30.97 0.00 0.00 0.00 0.00 0.00 2.02 3.12 16.18

0.00 0.00 0.00 0.00 0.00 48.38 0.00 0.00 0.00 0.37 12.10 0.37 0.37 12.10 4.48 13.87 3.91

4.00 2.60 3.77 0.03 3.74 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1.51 3.77 18.86

4.00 2.60 3.12 0.03 3.09 0.00 0.00 0.00 0.39 31.99 0.00 0.00 0.00 0.00 0.00 1.67 3.12 16.62

Page 14: €¦ · XLS file · Web view2016-03-22 · calculo bdi_16,43 mediana comp 3.2.2 resumo composiÇÃo_serv boletim orcamento carregamento ... caminhao pipa f12000 142hp tanque 6000l/mao-de-obra

14

MEMORIA DE CÁLCULO DE CONDUTORES DE ESGOTOREDEDADOS DO TRECHOCOL TRECHOBACIA MON JUS

6-A1a PV1 PV2

6-A1a PV2 PV3

6-A1a PV3 PV35-01

7-A1a PV1 PV2

7-A1a PV2 PV3

7-A1a PV3 PV4

7-A1a PV4 PV5

7-A1a PV5 PV6

7-A1a PV6 PV7

7-A1a PV7 PV8

7-A1a PV8 PV9

7-A1a PV9 PV10

7-A1a PV10 PV11

7-A1a PV11 PV12

7-A1a PV12 PV13

7-A1a PV13 PV14

7-A1a PV14 PV15

7-A1a PV15 PV16

7-A1a PV16 PV17

7-A1a PV17 PV18

7-A1a PV18 PV2-09

8-A1a PV1 PV2

8-A1a PV2 PV3

8-A1a PV3 PV4

8-A1a PV4 PV5

8-A1a PV5 PV6

8-A1a PV6 PV7

8-A1a PV7 PV8

8-A1a PV8 PV9

8-A1a PV9 PV10

8-A1a PV10 PV11

8-A1a PV11 PV12

8-A1a PV12 PV13

8-A1a PV13 PV14

8-A1a PV14 PV15

8-A1a PV15 PV16

8-A1a PV16 PV17

8-A1a PV17 PV18

8-A1a PV18 PV19

8-A1a PV19 PV20

8-A1a PV20 PV21

8-A1a PV21 PV22

8-A1a PV22 PV23

8-A1a PV23 PV24

8-A1a PV24 PV25

8-A1a PV25 PV26

8-A1a PV26 PV27

8-A1a PV27 PV33-01

9-A1A PV1 PV2

9-A1A PV2 PV3

9-A1A PV3 PV4

9-A1A PV4 PV5

9-A1A PV5 PV6

9-A1A PV6 PV7

9-A1A PV7 PV8

9-A1A PV8 PV9

9-A1A PV9 PV10

9-A1A PV10 PV11

9-A1A PV11 PV12

9-A1A PV12 PV13

9-A1A PV13 PV14

9-A1A PV14 PV15

9-A1A PV15 PV16

9-A1A PV16 PV71-01

Trav1-A1A PV1 PV4-01

Trav2-A1A PV1 PV7-01

Trav3-A1A PV1 PV7-02

Trav4-A1A PV1 PV5-09

Trav5-A1A PV1 PV8-09

RAMAL PREDIALESCORAMENTO

PAVIMENTAÇÃOBOTA-FORA

TOTALIZAÇÃOVolume Reaterro ASF Escavação Reaterro

L A Vesc Vtubo total PONT DESC. MISTO CALÇADA área pav. VOL IMPR REV.BET TRANS CAPA Vol < 1,5 Manm m² m³ m³ m³ m² m² m² m³ m2 m³ m² m³ m³*Km m² m³ m³ m³

0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1.05 34.24 1.05 1.05 34.24 12.59 0.00 11.07

2.00 1.30 1.66 0.02 1.64 0.00 0.00 0.00 1.17 24.69 0.00 0.00 0.00 0.00 0.00 2.17 1.66 12.08

2.00 1.30 1.56 0.02 1.54 0.00 0.00 0.00 1.56 33.53 0.00 0.00 0.00 0.00 0.00 2.88 1.56 15.72

0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1.20 0.00 3.66

20.00 13.00 15.60 0.16 15.44 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1.60 15.60 31.15

20.00 13.00 23.08 0.16 22.92 342.79 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2.96 117.22 49.46

0.00 0.00 0.00 0.00 0.00 0.00 49.61 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1.23 12.66 3.60

8.00 5.20 8.48 0.06 8.41 209.94 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1.87 71.27 26.11

6.00 3.90 4.68 0.05 4.63 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1.31 4.68 18.34

10.00 6.50 11.86 0.08 11.78 255.06 0.00 0.00 0.90 52.41 0.00 0.00 0.00 0.00 0.00 3.16 90.48 34.13

10.00 6.50 18.92 0.08 18.84 0.00 388.72 0.00 0.90 50.09 0.00 0.00 0.00 0.00 0.00 3.60 94.05 40.20

0.00 0.00 0.00 0.00 0.00 0.00 0.00 101.71 0.00 0.44 13.80 0.44 0.44 13.80 5.43 16.35 4.65

2.00 1.30 3.90 0.02 3.88 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 3.42 37.17 13.34

0.00 0.00 0.00 0.00 0.00 195.78 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 5.16 53.47 15.07

0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 6.49 0.00 19.75

0.00 0.00 0.00 0.00 0.00 102.30 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2.91 30.41 8.57

0.00 0.00 0.00 0.00 0.00 291.62 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 8.28 86.69 24.44

0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 3.62 0.00 10.99

0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 3.66 0.00 10.99

4.00 2.60 4.86 0.03 4.83 224.40 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 6.42 72.36 24.02

4.00 2.60 6.03 0.03 6.00 0.00 185.60 0.00 0.90 30.00 0.00 0.00 0.00 0.00 0.00 5.33 51.03 18.79

0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1.00 32.56 1.00 1.00 32.56 11.92 0.00 10.53

2.00 1.30 1.56 0.02 1.54 0.00 0.00 0.00 2.73 52.11 0.00 0.00 0.00 0.00 0.00 4.77 1.56 23.58

2.00 1.30 1.59 0.02 1.58 0.00 0.00 0.00 2.73 52.88 0.00 0.00 0.00 0.00 0.00 4.82 1.59 23.94

0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.34 11.12 0.34 0.34 11.12 4.07 0.00 3.59

0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1.44 30.15 0.00 0.00 0.00 0.00 0.00 2.68 0.00 12.68

0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1.56 35.14 0.00 0.00 0.00 0.00 0.00 2.93 0.00 14.86

0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.35 11.50 0.35 0.35 11.50 4.21 0.00 3.72

4.00 2.60 3.12 0.03 3.09 0.00 0.00 0.00 0.39 31.32 0.00 0.00 0.00 0.00 0.00 1.64 3.12 16.33

4.00 2.60 3.12 0.03 3.09 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1.46 3.12 18.65

0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.42 13.59 0.42 0.42 13.59 4.98 0.00 4.39

4.00 2.60 3.12 0.03 3.09 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1.27 3.12 16.53

4.00 2.60 3.12 0.03 3.09 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1.46 3.12 18.56

0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.89 29.05 0.89 0.89 29.05 10.65 0.00 9.39

4.00 2.60 3.25 0.03 3.22 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1.31 3.25 16.95

4.00 2.60 3.19 0.03 3.15 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1.36 3.19 17.45

0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.39 12.70 0.39 0.39 12.70 4.65 0.00 4.11

4.00 2.60 3.12 0.03 3.09 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1.32 3.12 17.11

4.00 2.60 3.12 0.03 3.09 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1.40 3.12 17.93

0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.32 10.39 0.32 0.32 10.39 3.80 0.00 3.36

4.00 2.60 3.12 0.03 3.09 0.00 0.00 0.00 0.39 32.20 0.00 0.00 0.00 0.00 0.00 1.67 3.12 16.70

4.00 2.60 3.12 0.03 3.09 0.00 0.00 0.00 0.78 36.10 0.00 0.00 0.00 0.00 0.00 2.22 3.12 18.35

0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.38 12.28 0.38 0.38 12.28 4.50 0.00 3.97

4.00 2.60 3.38 0.03 3.35 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1.41 3.38 17.91

4.00 2.60 3.25 0.03 3.22 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1.32 3.25 17.07

0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1.01 0.00 3.06

4.00 2.60 3.12 0.03 3.09 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1.28 3.12 16.64

4.00 2.60 3.38 0.03 3.35 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1.59 3.38 19.87

0.00 0.00 0.00 0.00 0.00 44.60 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1.17 12.08 3.41

0.00 0.00 0.00 0.00 0.00 0.00 65.53 0.00 0.00 0.39 12.36 0.39 0.39 12.36 4.77 14.64 4.16

4.00 2.60 6.58 0.03 6.55 0.00 256.04 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1.88 63.49 22.73

4.00 2.60 5.64 0.03 5.60 0.00 228.93 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1.81 65.05 22.49

0.00 0.00 0.00 0.00 0.00 52.79 0.00 0.00 0.00 0.37 12.10 0.37 0.37 12.10 4.49 13.88 3.91

4.00 2.60 4.02 0.03 3.99 157.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1.43 53.56 17.95

4.00 2.60 3.61 0.03 3.58 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1.44 3.61 18.15

0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.34 11.14 0.34 0.34 11.14 4.09 0.00 3.60

4.00 2.60 3.14 0.03 3.11 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1.30 3.14 16.87

4.00 2.60 3.19 0.03 3.15 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1.44 3.19 18.37

0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1.25 0.00 3.81

4.00 2.60 3.12 0.03 3.09 0.00 0.00 0.00 0.78 32.34 0.00 0.00 0.00 0.00 0.00 2.07 3.12 16.76

4.00 2.60 3.38 0.03 3.35 0.00 0.00 0.00 0.78 36.22 0.00 0.00 0.00 0.00 0.00 2.26 3.38 18.66

0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.32 10.57 0.32 0.32 10.57 3.89 0.00 3.42

4.00 2.60 3.38 0.03 3.35 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1.33 3.38 17.05

4.00 2.60 3.12 0.03 3.09 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1.40 3.12 17.97

0.00 0.00 0.00 0.00 0.00 0.00 76.31 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1.87 19.25 5.47

0.00 0.00 0.00 0.00 0.00 0.00 76.24 0.00 0.00 0.47 14.78 0.47 0.47 14.78 5.69 17.51 4.98

0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.39 12.75 0.39 0.39 12.75 4.68 0.00 4.12

0.00 0.00 0.00 0.00 0.00 39.09 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1.16 12.26 3.45

0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1.28 0.00 3.86

Page 15: €¦ · XLS file · Web view2016-03-22 · calculo bdi_16,43 mediana comp 3.2.2 resumo composiÇÃo_serv boletim orcamento carregamento ... caminhao pipa f12000 142hp tanque 6000l/mao-de-obra

15

MEMORIA DE CÁLCULO DE CONDUTORES DE ESGOTOREDEDADOS DO TRECHOCOL TRECHOBACIA MON JUSTrav6-A1A PV1 PV11-09

Trav7-A1A PV1 PV14-09

Trav8-A1A PV1 PV71-01

1-A2a PV1 PV2

1-A2a PV2 PV3

1-A2a PV3 PV4

1-A2a PV4 PV5

1-A2a PV5 PV6

1-A2a PV6 PV7

1-A2a PV7 PV8

1-A2a PV8 PV9

1-A2a PV9 PV10

1-A2a PV10 PV11

1-A2a PV11 PV12

1-A2a PV12 PV13

1-A2a PV13 PV14

1-A2a PV14 PV15

1-A2a PV15 PV16

1-A2a PV16 PV17

1-A2a PV17 PV18

1-A2a PV18 PV19

1-A2a PV19 PV19A

1-A2a PV19A PV20

1-A2a PV20 PV20A

1-A2a PV20A PV21

1-A2a PV21 PV22

1-A2a PV22 PV23

RAMAL PREDIALESCORAMENTO

PAVIMENTAÇÃOBOTA-FORA

TOTALIZAÇÃOVolume Reaterro ASF Escavação Reaterro

L A Vesc Vtubo total PONT DESC. MISTO CALÇADA área pav. VOL IMPR REV.BET TRANS CAPA Vol < 1,5 Manm m² m³ m³ m³ m² m² m² m³ m2 m³ m² m³ m³*Km m² m³ m³ m³

0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1.27 0.00 3.86

0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.31 10.06 0.31 0.31 10.06 3.69 0.00 3.25

0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1.39 0.00 4.22

0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.38 12.53 0.38 0.38 12.53 4.59 0.00 4.05

4.00 2.60 3.12 0.03 3.09 0.00 0.00 0.00 0.39 32.46 0.00 0.00 0.00 0.00 0.00 1.68 3.12 16.81

4.00 2.60 3.12 0.03 3.09 0.00 0.00 0.00 0.78 35.00 0.00 0.00 0.00 0.00 0.00 2.17 3.12 17.89

0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.37 12.05 0.37 0.37 12.05 4.41 0.00 3.90

4.00 2.60 3.12 0.03 3.09 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1.37 3.12 17.67

4.00 2.60 3.12 0.03 3.09 0.00 0.00 0.00 0.78 32.46 0.00 0.00 0.00 0.00 0.00 2.07 3.12 16.81

0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.36 11.89 0.36 0.36 11.89 4.36 0.00 3.84

4.00 2.60 3.12 0.03 3.09 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1.27 3.12 16.50

4.00 2.60 3.19 0.03 3.15 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1.49 3.19 18.92

0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.85 27.76 0.85 0.85 27.76 10.18 0.00 8.98

0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.78 33.46 0.00 0.00 0.00 0.00 0.00 2.10 0.00 14.15

0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.78 35.42 0.00 0.00 0.00 0.00 0.00 2.16 0.00 14.98

0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.37 12.03 0.37 0.37 12.03 4.41 0.00 3.89

0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.78 32.69 0.00 0.00 0.00 0.00 0.00 2.07 0.00 13.82

0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.78 37.10 0.00 0.00 0.00 0.00 0.00 2.28 0.00 15.69

0.00 0.00 0.00 0.00 0.00 42.15 0.00 0.00 0.00 0.40 12.62 0.40 0.40 12.62 5.22 15.14 4.93

6.00 3.90 5.93 0.05 5.88 236.21 0.00 0.00 0.96 62.16 0.00 0.00 0.00 0.00 0.00 5.73 99.17 36.25

8.00 5.20 6.24 0.06 6.18 0.00 0.00 0.00 0.96 63.91 0.00 0.00 0.00 0.00 0.00 5.67 6.24 37.41

0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1.00 31.21 1.00 1.00 31.21 12.80 0.00 12.20

0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1.17 0.00 7.69

0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2.93 0.00 19.22

0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.59 18.53 0.59 0.59 18.53 7.60 0.00 7.24

12.00 7.80 9.36 0.09 9.27 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 4.93 9.36 41.75

10.00 6.50 13.58 0.08 13.51 0.00 342.76 0.00 0.00 0.00 0.00 0.00 0.00 0.00 5.61 124.29 50.07

Page 16: €¦ · XLS file · Web view2016-03-22 · calculo bdi_16,43 mediana comp 3.2.2 resumo composiÇÃo_serv boletim orcamento carregamento ... caminhao pipa f12000 142hp tanque 6000l/mao-de-obra

16

MEMORIA DE CÁLCULO DE CONDUTORES DE ESGOTOREDEDADOS DO TRECHOCOL TRECHOBACIA MON JUS

1-A2a PV23 PV24

1-A2a PV24 PV25

1-A2a PV25 PV26

1-A2a PV26 PV27

1-A2a PV27 PV28

1-A2a PV28 PV29

1-A2a PV29 PV30

1-A2a PV30 PV31

1-A2a PV31 PV32

1-A2a PV32 PV33

1-A2a PV33 PV34

1-A2a PV34 PV35

1-A2a PV35 PV65-01

2-A2A PV1 PV2

2-A2A PV2 PV3

2-A2A PV3 PV4

2-A2A PV4 PV5

2-A2A PV5 PV6

2-A2A PV6 PV7

2-A2A PV7 PV8

2-A2A PV8 PV9

2-A2A PV9 PV10

2-A2A PV10 PV11

2-A2A PV11 PV12

2-A2A PV12 PV13

2-A2A PV13 PV14

2-A2A PV14 PV15

2-A2A PV15 PV16

2-A2A PV16 PV17

2-A2A PV17 PV18

2-A2A PV18 PV19

2-A2A PV19 PV20-01

3-A2A PV1 PV2

3-A2A PV2 PV3

3-A2A PV3 PV4

3-A2A PV4 PV5

3-A2A PV5 PV6

3-A2A PV6 PV7

3-A2A PV7 PV8

3-A2A PV8 PV9

3-A2A PV9 PV10

3-A2A PV10 PV11

3-A2A PV11 PV12

3-A2A PV12 PV13

3-A2A PV13 PV14

3-A2A PV14 PV15

3-A2A PV15 PV16

3-A2A PV16 PV17

3-A2A PV17 PV18

3-A2A PV18 PV19

3-A2A PV19 PV20

3-A2A PV20 PV21

3-A2A PV21 PV22

3-A2A PV22 PV23

3-A2A PV23 PV24

3-A2A PV24 PV25-01

4-A2a PV1 PV2

4-A2a PV2 PV3

4-A2a PV3 PV4

4-A2a PV4 PV5

4-A2a PV5 PV6

4-A2a PV6 PV7

4-A2a PV7 PV8

4-A2a PV8 PV9

4-A2a PV9 PV10

4-A2a PV10 PV114-A2a PV11 PV124-A2a PV12 PV134-A2a PV13 PV14

RAMAL PREDIALESCORAMENTO

PAVIMENTAÇÃOBOTA-FORA

TOTALIZAÇÃOVolume Reaterro ASF Escavação Reaterro

L A Vesc Vtubo total PONT DESC. MISTO CALÇADA área pav. VOL IMPR REV.BET TRANS CAPA Vol < 1,5 Manm m² m³ m³ m³ m² m² m² m³ m2 m³ m² m³ m³*Km m² m³ m³ m³

0.00 0.00 0.00 0.00 0.00 0.00 34.28 0.00 0.00 0.21 6.48 0.21 0.21 6.48 2.77 7.95 2.63

0.00 0.00 0.00 0.00 0.00 0.00 193.49 0.00 0.00 0.00 0.00 0.00 0.00 0.00 6.13 51.22 16.92

0.00 0.00 0.00 0.00 0.00 0.00 82.44 0.00 0.00 0.00 0.00 0.00 0.00 0.00 3.01 25.70 8.49

4.00 2.60 4.25 0.03 4.22 159.77 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 3.04 62.88 23.32

6.00 3.90 5.27 0.05 5.22 0.00 0.00 0.00 0.48 16.40 0.00 0.00 0.00 0.00 0.00 1.74 5.27 13.23

4.00 2.60 3.51 0.03 3.48 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2.99 3.51 22.98

4.00 2.60 3.77 0.03 3.74 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 3.39 3.77 25.52

0.00 0.00 0.00 0.00 0.00 100.29 0.00 0.00 0.48 23.26 0.00 0.00 0.00 0.00 0.00 4.62 34.88 11.36

4.00 2.60 5.01 0.03 4.97 256.68 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 4.30 85.01 31.04

4.00 2.60 5.33 0.03 5.30 0.00 423.08 0.00 0.00 0.00 0.00 0.00 0.00 0.00 6.74 129.16 45.64

0.00 0.00 0.00 0.00 0.00 49.57 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1.83 15.25 4.97

18.00 11.70 25.16 0.14 25.01 0.00 337.89 0.00 0.00 0.00 0.00 0.00 0.00 0.00 5.48 131.24 60.05

18.00 11.70 44.87 0.14 44.73 0.00 0.00 526.55 0.00 0.00 0.00 0.00 0.00 0.00 6.37 158.14 82.89

0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.40 12.99 0.40 0.40 12.99 4.76 0.00 4.20

4.00 2.60 3.12 0.03 3.09 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1.35 3.12 17.43

4.00 2.60 3.12 0.03 3.09 0.00 0.00 0.00 0.78 32.70 0.00 0.00 0.00 0.00 0.00 2.08 3.12 16.91

0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.39 12.75 0.39 0.39 12.75 4.67 0.00 4.12

4.00 2.60 3.12 0.03 3.09 0.00 0.00 0.00 0.78 32.66 0.00 0.00 0.00 0.00 0.00 2.08 3.12 16.90

4.00 2.60 3.12 0.03 3.09 0.00 0.00 0.00 0.39 34.31 0.00 0.00 0.00 0.00 0.00 1.76 3.12 17.60

0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.40 13.06 0.40 0.40 13.06 4.78 0.00 4.22

4.00 2.60 3.12 0.03 3.09 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1.34 3.12 17.28

4.00 2.60 3.25 0.03 3.22 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1.41 3.25 18.06

0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.89 29.08 0.89 0.89 29.08 10.67 0.00 9.40

4.00 2.60 3.25 0.03 3.22 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1.35 3.25 17.40

4.00 2.60 3.12 0.03 3.09 0.00 0.00 0.00 0.39 33.74 0.00 0.00 0.00 0.00 0.00 1.73 3.12 17.35

0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.34 10.97 0.34 0.34 10.97 4.02 0.00 3.55

4.00 2.60 3.12 0.03 3.09 0.00 0.00 0.00 0.39 33.09 0.00 0.00 0.00 0.00 0.00 1.71 3.12 17.08

4.00 2.60 3.19 0.03 3.15 0.00 0.00 0.00 0.39 35.18 0.00 0.00 0.00 0.00 0.00 1.80 3.19 18.03

0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.35 11.43 0.35 0.35 11.43 4.19 0.00 3.70

8.00 5.20 6.24 0.06 6.18 0.00 0.00 0.00 1.17 33.55 0.00 0.00 0.00 0.00 0.00 2.54 6.24 20.36

6.00 3.90 4.68 0.05 4.63 0.00 0.00 0.00 0.39 34.20 0.00 0.00 0.00 0.00 0.00 1.77 4.68 19.09

0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.31 10.08 0.31 0.31 10.08 3.69 0.00 3.26

0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.37 12.04 0.37 0.37 12.04 4.41 0.00 3.89

4.00 2.60 3.12 0.03 3.09 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1.30 3.12 16.86

4.00 2.60 3.19 0.03 3.15 0.00 0.00 0.00 0.39 36.06 0.00 0.00 0.00 0.00 0.00 1.83 3.19 18.40

0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.31 10.25 0.31 0.31 10.25 3.76 0.00 3.31

4.00 2.60 3.62 0.03 3.59 0.00 0.00 0.00 0.39 31.61 0.00 0.00 0.00 0.00 0.00 1.71 3.62 16.95

4.00 2.60 3.98 0.03 3.95 169.00 0.00 0.00 0.78 35.90 0.00 0.00 0.00 0.00 0.00 2.33 57.83 19.13

0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.39 12.72 0.39 0.39 12.72 4.68 0.00 4.11

4.00 2.60 3.19 0.03 3.15 0.00 0.00 0.00 0.78 34.22 0.00 0.00 0.00 0.00 0.00 2.15 3.19 17.62

4.00 2.60 3.12 0.03 3.09 0.00 0.00 0.00 0.78 34.31 0.00 0.00 0.00 0.00 0.00 2.15 3.12 17.60

0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.87 28.42 0.87 0.87 28.42 10.41 0.00 9.19

4.00 2.60 3.12 0.03 3.09 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1.29 3.12 16.76

4.00 2.60 3.12 0.03 3.09 0.00 0.00 0.00 0.78 35.81 0.00 0.00 0.00 0.00 0.00 2.21 3.12 18.23

0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.38 12.37 0.38 0.38 12.37 4.53 0.00 4.00

4.00 2.60 3.12 0.03 3.09 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1.27 3.12 16.51

4.00 2.60 3.19 0.03 3.15 0.00 0.00 0.00 0.39 35.97 0.00 0.00 0.00 0.00 0.00 1.83 3.19 18.36

0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.38 12.44 0.38 0.38 12.44 4.56 0.00 4.02

4.00 2.60 3.12 0.03 3.09 0.00 0.00 0.00 0.78 32.60 0.00 0.00 0.00 0.00 0.00 2.08 3.12 16.87

4.00 2.60 3.12 0.03 3.09 0.00 0.00 0.00 0.78 34.82 0.00 0.00 0.00 0.00 0.00 2.17 3.12 17.81

0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.32 10.51 0.32 0.32 10.51 3.85 0.00 3.40

4.00 2.60 3.12 0.03 3.09 0.00 0.00 0.00 0.39 33.91 0.00 0.00 0.00 0.00 0.00 1.74 3.12 17.43

4.00 2.60 3.12 0.03 3.09 0.00 0.00 0.00 0.39 32.83 0.00 0.00 0.00 0.00 0.00 1.70 3.12 16.97

0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.34 11.10 0.34 0.34 11.10 4.07 0.00 3.59

2.00 1.30 1.56 0.02 1.54 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 4.68 1.56 15.75

0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1.11 0.00 3.31

0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.90 29.30 0.90 0.90 29.30 10.74 0.00 9.47

4.00 2.60 3.12 0.03 3.09 0.00 0.00 0.00 0.78 35.70 0.00 0.00 0.00 0.00 0.00 2.20 3.12 18.18

6.00 3.90 4.68 0.05 4.63 0.00 0.00 0.00 0.78 32.48 0.00 0.00 0.00 0.00 0.00 2.09 4.68 18.37

0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.36 11.86 0.36 0.36 11.86 4.34 0.00 3.83

4.00 2.60 3.12 0.03 3.09 0.00 0.00 0.00 0.78 34.39 0.00 0.00 0.00 0.00 0.00 2.15 3.12 17.63

4.00 2.60 3.19 0.03 3.15 0.00 0.00 0.00 0.39 33.24 0.00 0.00 0.00 0.00 0.00 1.72 3.19 17.21

0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.38 12.36 0.38 0.38 12.36 4.53 0.00 4.00

4.00 2.60 3.12 0.03 3.09 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1.37 3.12 17.63

4.00 2.60 3.32 0.03 3.28 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1.32 3.32 17.03

0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.37 12.08 0.37 0.37 12.08 4.44 0.00 3.914.00 2.60 3.25 0.03 3.22 0.00 0.00 0.00 0.39 36.84 0.00 0.00 0.00 0.00 0.00 1.87 3.25 18.794.00 2.60 3.12 0.03 3.09 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1.28 3.12 16.680.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.88 0.00 2.69

Page 17: €¦ · XLS file · Web view2016-03-22 · calculo bdi_16,43 mediana comp 3.2.2 resumo composiÇÃo_serv boletim orcamento carregamento ... caminhao pipa f12000 142hp tanque 6000l/mao-de-obra

17

MEMORIA DE CÁLCULO DE CONDUTORES DE ESGOTOREDEDADOS DO TRECHOCOL TRECHOBACIA MON JUS

4-A2a PV14 PV154-A2a PV15 PV30-01

5-A2a PV1 PV25-A2a PV2 PV35-A2a PV3 PV45-A2a PV4 PV5

Trav1-A2A PV1 PV4-03

Trav2-A2A PV1 PV6-03

Trav3-A2A PV1 PV7-03

1-C2c PV1 PV21-C2c PV2 PV31-C2c PV3 PV41-C2c PV4 PV51-C2c PV5 PV61-C2c PV6 PV71-C2c PV7 PV81-C2c PV8 PV91-C2c PV9 PV101-C2c PV10 PV111-C2c PV11 PV121-C2c PV12 PV131-C2c PV13 PV141-C2c PV14 PV151-C2c PV15 PV161-C2c PV16 PV171-C2c PV17 PV181-C2c PV18 PV191-C2c PV19 PV201-C2c PV20 PV211-C2c PV21 PV222-C2c PV1 PV22-C2c PV2 PV32-C2c PV3 EEE1-B1b PV1 PV21-B1b PV2 PV31-B1b PV3 PV41-B1b PV4 PV51-B1b PV5 PV61-B1b PV6 PV71-B1b PV7 PV81-B1b PV8 PV91-B1b PV9 PV101-B1b PV10 PV111-B1b PV11 PV121-B1b PV12 PV131-B1b PV13 PV141-B1b PV14 PV151-B1b PV15 PV161-B1b PV16 PV171-B1b PV17 PV181-B1b PV18 PV191-B1b PV19 PV201-B1b PV20 PV211-B1b PV21 PV221-B1b PV22 PV231-B1b PV23 PV241-B1b PV24 PV17-01A

2-B1b PV1 PV22-B1b PV2 PV33-B1b PV1 PV23-B1b PV2 PV33-B1b PV3 PV43-B1b PV4 PV53-B1b PV5 PV63-B1b PV6 PV73-B1b PV7 PV83-B1b PV8 PV93-B1b PV9 PV103-B1b PV10 PV113-B1b PV11 PV123-B1b PV12 PV13

3A-B1b PV1 PV23A-B1b PV2 PV6-03B

4-B1b PV1 PV2

RAMAL PREDIALESCORAMENTO

PAVIMENTAÇÃOBOTA-FORA

TOTALIZAÇÃOVolume Reaterro ASF Escavação Reaterro

L A Vesc Vtubo total PONT DESC. MISTO CALÇADA área pav. VOL IMPR REV.BET TRANS CAPA Vol < 1,5 Manm m² m³ m³ m³ m² m² m² m³ m2 m³ m² m³ m³*Km m² m³ m³ m³

4.00 2.60 3.12 0.03 3.09 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1.45 3.12 18.504.00 2.60 3.12 0.03 3.09 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1.28 3.12 16.654.00 2.60 3.12 0.03 3.09 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.67 3.12 10.016.00 3.90 4.68 0.05 4.63 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1.20 4.68 17.118.00 5.20 6.24 0.06 6.18 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1.82 6.24 25.258.00 5.20 10.87 0.06 10.81 0.00 283.43 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2.17 76.97 29.440.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.38 12.44 0.38 0.38 12.44 4.55 0.00 4.020.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.39 12.72 0.39 0.39 12.72 4.67 0.00 4.110.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.41 13.32 0.41 0.41 13.32 4.90 0.00 4.3116.00 10.40 14.82 0.13 14.69 0.00 0.00 0.00 0.00 1.85 60.47 1.85 1.85 60.47 8.50 14.82 34.2516.00 10.40 14.04 0.13 13.91 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1.75 14.04 30.880.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.30 9.88 0.30 0.30 9.88 1.37 0.00 3.190.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1.83 0.00 18.960.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.42 13.60 0.42 0.42 13.60 1.86 0.00 4.402.00 1.30 1.56 0.02 1.54 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1.22 1.56 14.622.00 1.30 1.65 0.02 1.64 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.60 1.65 7.820.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.20 6.45 0.20 0.20 6.45 2.37 0.00 2.096.00 3.90 5.16 0.05 5.11 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2.56 5.16 31.626.00 3.90 4.68 0.05 4.63 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1.32 4.68 18.454.00 2.60 3.19 0.03 3.15 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.97 3.19 13.2910.00 6.50 8.29 0.08 8.21 0.00 0.00 0.00 0.39 9.98 0.40 13.06 0.40 0.40 13.06 5.26 8.29 12.438.00 5.20 6.50 0.06 6.44 0.00 0.00 0.00 0.78 41.26 0.00 0.00 0.00 0.00 0.00 2.47 6.50 23.880.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.38 12.49 0.38 0.38 12.49 4.58 0.00 4.044.00 2.60 3.19 0.03 3.15 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1.65 3.19 20.580.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.37 12.15 0.37 0.37 12.15 4.46 0.00 3.936.00 3.90 5.49 0.05 5.44 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1.75 5.49 22.980.00 0.00 0.00 0.00 0.00 42.52 0.00 0.00 0.00 0.36 11.87 0.36 0.36 11.87 4.37 13.61 3.848.00 5.20 9.10 0.06 9.04 222.38 0.00 0.00 0.39 41.29 0.00 0.00 0.00 0.00 0.00 2.29 71.03 26.500.00 0.00 0.00 0.00 0.00 0.00 63.87 0.00 0.00 0.38 12.52 0.38 0.38 12.52 4.68 14.36 4.054.00 2.60 5.87 0.03 5.84 0.00 126.27 0.00 0.39 18.17 0.00 0.00 0.00 0.00 0.00 1.32 33.13 13.5212.00 7.80 9.36 0.09 9.27 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1.11 9.36 20.2612.00 7.80 9.36 0.09 9.27 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2.12 9.36 31.258.00 5.20 10.63 0.06 10.57 0.00 327.04 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2.53 88.63 32.554.00 2.60 3.12 0.03 3.09 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1.04 3.12 6.174.00 2.60 3.12 0.03 3.09 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1.38 3.12 17.750.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.91 0.00 2.764.00 2.60 3.12 0.03 3.09 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2.07 3.12 25.184.00 2.60 3.12 0.03 3.09 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1.14 3.12 15.120.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1.06 0.00 3.234.00 2.60 3.12 0.03 3.09 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1.32 3.12 17.124.00 2.60 3.12 0.03 3.09 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1.90 3.12 23.370.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1.31 0.00 3.984.00 2.60 3.12 0.03 3.09 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1.63 3.12 20.484.00 2.60 6.70 0.03 6.66 0.00 308.28 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2.23 74.04 25.810.00 0.00 0.00 0.00 0.00 0.00 0.00 84.25 0.00 0.00 0.00 0.00 0.00 0.00 1.37 12.79 3.644.00 2.60 10.43 0.03 10.39 0.00 0.00 456.90 0.00 0.00 0.00 0.00 0.00 0.00 4.11 125.79 44.004.00 2.60 12.61 0.03 12.58 0.00 0.00 542.81 0.00 0.00 0.00 0.00 0.00 0.00 4.67 125.93 45.590.00 0.00 0.00 0.00 0.00 0.00 0.00 369.36 0.00 0.00 0.00 0.00 0.00 0.00 7.39 64.98 18.930.00 0.00 0.00 0.00 0.00 0.00 0.00 632.01 0.00 0.00 0.00 0.00 0.00 0.00 11.90 101.33 29.520.00 0.00 0.00 0.00 0.00 0.00 0.00 822.43 0.00 0.00 0.00 0.00 0.00 0.00 15.87 137.07 39.930.00 0.00 0.00 0.00 0.00 0.00 0.00 475.93 0.00 2.73 78.23 2.73 2.73 78.23 34.07 102.20 29.770.00 0.00 0.00 0.00 0.00 0.00 267.72 0.00 0.00 1.69 53.66 1.69 1.69 53.66 20.63 63.54 18.060.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.33 10.92 0.33 0.33 10.92 0.66 0.00 3.530.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.37 12.21 0.37 0.37 12.21 4.47 0.00 3.950.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.74 23.15 0.74 0.74 23.15 2.13 0.00 9.050.00 0.00 0.00 0.00 0.00 255.54 0.00 0.00 0.00 2.41 75.16 2.41 2.41 75.16 7.08 90.19 29.380.00 0.00 0.00 0.00 0.00 225.39 0.00 0.00 0.00 2.37 74.14 2.37 2.37 74.14 6.88 88.97 28.984.00 2.60 3.45 0.03 3.41 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.99 3.45 6.314.00 2.60 3.25 0.03 3.22 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1.55 3.25 19.480.00 0.00 0.00 0.00 0.00 55.13 0.00 0.00 0.00 0.44 14.33 0.44 0.44 14.33 5.30 16.44 4.630.00 0.00 0.00 0.00 0.00 0.00 275.21 0.00 0.00 0.00 0.00 0.00 0.00 0.00 5.09 49.60 13.9814.00 9.10 35.63 0.11 35.52 0.00 0.00 743.54 0.00 0.00 0.00 0.00 0.00 0.00 10.36 128.21 61.6114.00 9.10 42.54 0.11 42.43 0.00 0.00 747.16 0.00 0.00 0.00 0.00 0.00 0.00 9.13 120.45 64.390.00 0.00 0.00 0.00 0.00 0.00 0.00 111.86 0.00 0.00 0.00 0.00 0.00 0.00 1.30 11.03 3.110.00 0.00 0.00 0.00 0.00 0.00 0.00 111.06 0.00 0.00 0.00 0.00 0.00 0.00 1.31 11.16 3.150.00 0.00 0.00 0.00 0.00 0.00 0.00 459.01 0.00 0.00 0.00 0.00 0.00 0.00 6.04 53.79 15.160.00 0.00 0.00 0.00 0.00 0.00 0.00 159.89 0.00 0.00 0.00 0.00 0.00 0.00 2.29 20.95 5.910.00 0.00 0.00 0.00 0.00 0.00 0.00 47.72 0.00 0.00 0.00 0.00 0.00 0.00 0.70 6.44 1.820.00 0.00 0.00 0.00 0.00 0.00 329.29 0.00 0.00 0.00 0.00 0.00 0.00 0.00 6.20 60.58 17.080.00 0.00 0.00 0.00 0.00 51.43 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1.33 13.74 3.872.00 1.30 1.94 0.02 1.92 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 5.22 1.94 17.450.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.26 8.56 0.26 0.26 8.56 3.13 0.00 2.772.00 1.30 1.56 0.02 1.54 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1.45 1.56 17.150.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1.38 0.00 4.20

Page 18: €¦ · XLS file · Web view2016-03-22 · calculo bdi_16,43 mediana comp 3.2.2 resumo composiÇÃo_serv boletim orcamento carregamento ... caminhao pipa f12000 142hp tanque 6000l/mao-de-obra

18

MEMORIA DE CÁLCULO DE CONDUTORES DE ESGOTOREDEDADOS DO TRECHOCOL TRECHOBACIA MON JUS

4-B1b PV2 PV10-01B

5-B1b PV1 PV25-B1b PV2 PV13-01B

6-B1b PV1 PV26-B1b PV2 PV36-B1b PV3 PV46-B1b PV4 PV18-01B

7-B1b PV1 PV27-B1b PV2 PV37-B1b PV3 PV47-B1b PV4 PV57-B1b PV5 PV67-B1b PV6 PV78-B1b PV1 PV28-B1b PV2 PV38-B1b PV3 PV48-B1b PV4 PV58-B1b PV5 PV68-B1b PV6 PV78-B1b PV7 PV81-C1c PV1 PV21-C1c PV2 PV31-C1c PV3 PV41-C1c PV4 PV51-C1c PV5 PV61-C1c PV6 PV71-C1c PV7 PV81-C1c PV8 PV91-C1c PV9 PV101-C1c PV10 PV111-C1c PV11 PV121-C1c PV12 PV131-C1c PV13 PV141-C1c PV14 PV151-C1c PV15 PV161-C1c PV16 PV171-C1c PV17 PV181-C1c PV18 PV191-C1c PV19 PV201-C1c PV20 PV211-C1c PV21 PV221-C1c PV22 PV231-C1c PV23 PV241-A1a PV77 PV781-A1a PV78 PV791-A1a PV79 PV801-A1a PV80 PV811-A1a PV81 PV821-A1a PV82 PV831-A1a PV83 PV841-A1a PV84 PV851-A1a PV85 PV861-A1a PV86 PV871-A1a PV87 PV881-A1a PV88 PV891-A1a PV89 PV90

TOTALIZAÇÃO

RAMAL PREDIALESCORAMENTO

PAVIMENTAÇÃOBOTA-FORA

TOTALIZAÇÃOVolume Reaterro ASF Escavação Reaterro

L A Vesc Vtubo total PONT DESC. MISTO CALÇADA área pav. VOL IMPR REV.BET TRANS CAPA Vol < 1,5 Manm m² m³ m³ m³ m² m² m² m³ m2 m³ m² m³ m³*Km m² m³ m³ m³

4.00 2.60 3.12 0.03 3.09 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1.37 3.12 17.680.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.99 0.00 3.008.00 5.20 10.56 0.06 10.49 0.00 225.53 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1.88 73.05 28.260.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2.60 0.00 7.778.00 5.20 6.88 0.06 6.82 0.00 0.00 0.00 0.78 37.90 0.00 0.00 0.00 0.00 0.00 2.36 6.88 22.848.00 5.20 6.63 0.06 6.57 0.00 0.00 0.00 0.78 32.73 0.00 0.00 0.00 0.00 0.00 2.14 6.63 20.410.00 0.00 0.00 0.00 0.00 0.00 0.00 232.07 0.00 1.89 54.16 1.89 1.89 54.16 22.93 70.75 20.610.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.48 15.78 0.48 0.48 15.78 5.78 0.00 5.1010.00 6.50 7.80 0.08 7.72 0.00 0.00 0.00 0.78 31.54 0.00 0.00 0.00 0.00 0.00 2.09 7.80 21.0610.00 6.50 8.13 0.08 8.05 0.00 0.00 0.00 1.56 45.39 0.00 0.00 0.00 0.00 0.00 3.43 8.13 27.240.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.36 11.93 0.36 0.36 11.93 4.38 0.00 3.866.00 3.90 4.88 0.05 4.83 0.00 0.00 0.00 0.39 32.54 0.00 0.00 0.00 0.00 0.00 1.72 4.88 18.598.00 5.20 6.24 0.06 6.18 0.00 0.00 0.00 0.39 31.60 0.00 0.00 0.00 0.00 0.00 1.68 6.24 19.540.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.26 8.55 0.26 0.26 8.55 3.13 0.00 2.762.00 1.30 1.56 0.02 1.54 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1.44 1.56 17.020.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.91 0.00 2.762.00 1.30 1.56 0.02 1.54 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1.45 1.56 17.110.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.66 0.00 2.022.00 1.30 1.56 0.02 1.54 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1.41 1.56 16.642.00 1.30 1.56 0.02 1.54 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.29 1.56 4.510.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1.07 0.00 3.274.00 2.60 3.12 0.03 3.09 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.34 3.12 6.494.00 2.60 3.12 0.03 3.09 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1.79 3.12 22.200.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1.02 0.00 3.110.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.99 0.00 10.770.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1.26 0.00 3.8524.00 15.60 18.72 0.19 18.53 0.00 0.00 0.00 0.39 52.13 0.00 0.00 0.00 0.00 0.00 2.61 18.72 40.570.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1.54 0.00 4.676.00 3.90 4.68 0.05 4.63 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1.98 4.68 25.666.00 3.90 4.68 0.05 4.63 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2.02 4.68 26.070.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1.23 0.00 3.740.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1.00 0.00 10.830.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1.08 0.00 3.300.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1.00 0.00 10.860.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1.22 0.00 3.710.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.83 0.00 9.070.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.99 0.00 3.020.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.32 0.00 3.440.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1.00 0.00 10.880.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1.26 0.00 3.820.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1.01 0.00 10.990.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1.17 0.00 3.570.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.28 0.00 3.020.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 13.08 0.00 33.810.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 21.37 0.00 55.620.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 11.56 0.00 30.080.00 0.00 0.00 0.00 0.00 24.18 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1.59 10.23 3.990.00 0.00 0.00 0.00 0.00 0.00 92.19 0.00 0.00 0.00 0.00 0.00 0.00 0.00 5.15 33.86 13.440.00 0.00 0.00 0.00 0.00 0.00 144.70 0.00 0.00 0.00 0.00 0.00 0.00 0.00 8.90 59.18 23.490.00 0.00 0.00 0.00 0.00 0.00 176.86 0.00 0.00 0.00 0.00 0.00 0.00 0.00 14.30 75.80 32.160.00 0.00 0.00 0.00 0.00 290.40 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 25.95 132.00 54.690.00 0.00 0.00 0.00 0.00 250.40 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 25.73 132.00 54.690.00 0.00 0.00 0.00 0.00 168.20 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 14.76 75.01 31.080.00 0.00 0.00 0.00 0.00 120.99 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 11.18 56.99 23.610.00 0.00 0.00 0.00 0.00 0.00 384.24 0.00 0.00 0.00 0.00 0.00 0.00 0.00 27.46 144.00 61.090.00 0.00 0.00 0.00 0.00 0.00 0.00 522.46 0.00 0.00 0.00 0.00 0.00 0.00 30.06 154.17 65.410.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.000.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00

1,266.00 822.90 1,496.59 9.94 1,486.65 6,627.30 8,049.06 16,894.18 92.40 4,083.53 82.81 2,560.23 82.81 82.81 2,560.23 1,898.91 9,476.76 7,118.33

Page 19: €¦ · XLS file · Web view2016-03-22 · calculo bdi_16,43 mediana comp 3.2.2 resumo composiÇÃo_serv boletim orcamento carregamento ... caminhao pipa f12000 142hp tanque 6000l/mao-de-obra

PLANILHA DE ORÇAMENTO REDE PÚBLICA E EMISSÁRIOS DE ESGOTO SISTEMA CONDOMINIAL DE ESGOTAMENTO SANITÁRIO

LOCAL: JACIARA-MT ENGEARTE CONSULTORIA PROJETOS E OBRAS PREFEITURA MUNICIPAL DE JACIARA

CONTRATO: REVISÃO: 12/12/2014 CONTRATADA: SINAPI: 03/2014 DES. COMPONENTE : REDE PÚBLICA E EMISSÁRIOS DE ESGOTO CAESB: Dec-11

BDI SERVIÇO: 26.88% BDI INSUMO: 16.43%

ITEM FONTE CÓDIGO DESCRIÇÃO UNID. DMT VALORES CONTRATUAIS QUANT VALOR UNIT. TOTAL

1.0 SERVIÇOS TÉCNICOS 31,692.95

1.1 SINAPI 73679 M 16,421.22 0.54 8,867.46

1.2 SINAPI 73678 M 16,421.22 1.39 22,825.50

2.0 SERVIÇOS PRELIMINARES 73,878.04

2.1 SINAPI 74242/001 M2 413.00 125.40 51,790.20

2.2 SINAPI 74142/002 M 600.00 14.81 8,886.00

2.3 SINAPI 74209/001 PLACA DE OBRA EM CHAPA DE ACO GALVANIZADO M2 36.00 301.34 10,848.24

2.4 SINAPI 74219/001 M2 30.00 29.80 894.00

2.5 SINAPI 74219/002 PASSADICOS COM TABUAS DE MADEIRA PARA VEICULOS M2 20.00 25.68 513.60

2.6 SANEAR RL1 REMOÇÃO E RECOLOCAÇÃO DE LIXEIRAS UN 50.00 18.92 946.00

3.0 MOVIMENTO DE TERRA 839,451.16

3.1 Escavação

3.1.1 SINAPI 73965/010 M3 8,888.99 24.52 217,957.98

3.1.2 SINAPI 73962/013 M3 7,980.17 3.92 31,282.28

3.1.3 SINAPI 73962/004 M3 4,457.30 6.00 26,743.79

3.1.4 SINAPI 73575 M3 2,430.64 5.57 13,538.64

3.1.5 SINAPI 73574 M3 926.43 6.81 6,308.97

3.1.7 CAESB 8002008010011 EXTRAÇÃO DE ROCHA A FRIO EM VALAS m3 720.00 106.80 76,893.16

3.1.8 SINAPI 5622 M2 12,479.46 2.31 28,827.55

3.2 Aterro / Reaterro

3.2.1 SINAPI 73964/004 M3 5,631.68 14.71 82,842.03

3.2.2 COMP COMP-72921 M³ 617.72 29.11 17,981.40

3.2.3 SINAPI 74015/001 M3 18,681.36 17.75 331,594.16

LOCAÇÃO DE ADUTORAS, COLETORES TRONCO E INTERCEPTORES - ATÉ DN 500 MM, INCLUSIVE TOPOGRAFO

CADASTRO DE ADUTORAS. COLETORES E INTERCEPTORES - ATÉ DN 500 MM, INCLUSIVE TOPOGRAFO E DESENHISTA

BARRACAO DE OBRA EM CHAPA DE MADEIRA COMPENSADA COM BANHEIRO, COBERTURA EM FIBROCIMENTO 4 MM, INCLUSO INSTALACOES HIDRO-SANITARIAS E ELETRICAS

CERCA COM MOUROES DE MADEIRA, 7,5X7,5CM, ESPACAMENTO DE 2M, ALTURA LIVRE DE 2M, CRAVADOS 0,5M, COM 4 FIOS DE ARAME FARPADO Nº 14 CLASSE 250

PASSADICOS COM TABUAS DE MADEIRA PARA PEDESTRES

ESCAVACAO MANUAL DE VALA EM MATERIAL DE 1A CATEGORIA ATE 1,5M EXCLUINDO ESGOTAMENTO / ESCORAMENTO

ESCAVACAO DE VALA NAO ESCORADA EM MATERIAL 1A CATEGORIA , PROFUNDIDADE ATE 1,5 M COM ESCAVADEIRA HIDRAULICA 105 HP(CAPACIDADE DE 0,78M3), SEM ESGOTAMENTO

ESCAVACAO DE VALA NAO ESCORADA EM MATERIAL DE 1A CATEGORIA COM PROFUNDIDADE DE 1,5 ATE 3M COM RETROESCAVADEIRA 75HP, SEM ESGOTAMENTO

ESCAV MEC VALA N ESCOR DE 3 A 4,5M(ESCAV HIDRAUL O,78M3)MAT 1A CAT EXCL ESGOTAMENTO.

ESCAV.MEC. VALA N ESCOR DE 4,5 A 6M(ESCAV HIDRAUL 0,78M3)MAT1ACAT EXCL ESGOTAMENTO.

REGULARIZACAO E COMPACTACAO MANUAL DE TERRENO COM SOQUETE

REATERRO DE VALAS / CAVAS, COMPACTADA A MAÇO, EM CAMADAS DE ATÉ 30 CM.

REATERRO DE VALA COM MATERIAL GRANULAR DE EMPRESTIMO ADENSADO EVIBRADO

REATERRO E COMPACTACAO MECANICO DE VALA COM COMPACTADOR MANUAL TIPO SOQUETE VIBRATORIO

Page 20: €¦ · XLS file · Web view2016-03-22 · calculo bdi_16,43 mediana comp 3.2.2 resumo composiÇÃo_serv boletim orcamento carregamento ... caminhao pipa f12000 142hp tanque 6000l/mao-de-obra

PLANILHA DE ORÇAMENTO REDE PÚBLICA E EMISSÁRIOS DE ESGOTO SISTEMA CONDOMINIAL DE ESGOTAMENTO SANITÁRIO

LOCAL: JACIARA-MT ENGEARTE CONSULTORIA PROJETOS E OBRAS PREFEITURA MUNICIPAL DE JACIARA

CONTRATO: REVISÃO: 12/12/2014 CONTRATADA: SINAPI: 03/2014 DES. COMPONENTE : REDE PÚBLICA E EMISSÁRIOS DE ESGOTO CAESB: Dec-11

BDI SERVIÇO: 26.88% BDI INSUMO: 16.43%

ITEM FONTE CÓDIGO DESCRIÇÃO UNID. DMT VALORES CONTRATUAIS QUANT VALOR UNIT. TOTAL

3.3 Carga, Transporte e Descarga

3.3.1 SINAPI 72844 T 1,898.91 0.51 968.44

3.3.1 SINAPI 72881 M3XKM 2.45 4,652.33 0.97 4,512.76

4.0 ESCORAMENTO 311,315.36

4.1 SINAPI 83769 M2 1,988.19 5.35 10,636.81

4.2 SINAPI 83867 ESCORAMENTO DE VALAS DESCONTINUO M2 3,219.62 23.37 75,242.58

4.3 SINAPI 73877/001 M2 6,757.67 33.36 225,435.97

5.0 ESGOTAMENTO E DRENAGEM 53,077.50

5.1 SINAPI 73891/001 ESGOTAMENTO COM MOTO-BOMBA AUTOESCOVANTE H 250.00 3.74 935.00

5.2 SANEAR PF1 m 100.00 10.75 1,075.00

5.3 CAESB 8003008010010 UN 89.33 142.61 12,739.57

5.4 SANEAR TF1 UN 90.00 140.15 12,613.50

5.5 SANEAR RFS1 UN 18.00 1,428.58 25,714.43

6.0 FUNDAÇÕES E ESTRUTURAS 519,237.89 6.1 Inspeções

6.1.1 SINAPI 73963/005 UN 222.00 990.80 219,957.60

6.1.2 SINAPI 73963/006 UN 51.00 1,155.52 58,931.52

6.1.3 SINAPI 73963/007 UN 16.00 1,242.46 19,879.36

6.1.4 SINAPI 73963/008 UN 9.00 1,249.16 11,242.44

6.1.5 SINAPI 73963/009 UN 7.00 1,347.31 9,431.17

6.1.6 SINAPI 73963/010 UN 12.00 1,448.72 17,384.64

6.1.7 SINAPI 73963/011 UN 14.00 1,573.77 22,032.78

6.1.8 SINAPI 73963/012 UN 11.00 1,763.56 19,399.16

CARGA, MANOBRAS E DESCARGA DE AREIA, BRITA, PEDRA DE MAO E SOLOS COM CAMINHAO BASCULANTE 6 M3 (DESCARGA LIVRE)

TRANSPORTE LOCAL COM CAMINHAO BASCULANTE 6 M3, RODOVIA PAVIMENTADA ( PARA DISTANCIAS SUPERIORES A 4 KM )

ESCORAMENTO DE MADEIRA EM VALAS, TIPO PONTALETEAMENTO

ESCORAMENTO DE VALAS COM PRANCHOES METALICOS - AREA CRAVADA

REBAIXAMENTO DE LENÇOL FREATICO C/ PONTEIRAS FILTRANTES EM VALAS,ESTAGIO SIMPLES,CRAVAÇÃO DE PONTEIRA C/ JATEAMENTO DE AGUA

ESGOTAMENTO DE FOSSA POR BOMBEAMENTO E TRANSPORTE EM CAMINHÃO FOSSA

TRAVESSIA DE FOSSA SÉPTICA PARA PASSAGEM DA TUBULAÇÃO, INCLUINDO DEMOLIÇÃO E RECOMPOSIÇÃO DE ALVENARIA E VIGAS.

FORNECIMENTO DE MATERIAL E RECONSTRUÇÃO DE FOSSA SÉPTICA DE DIÂM.= 1,20M, H= 2,0M, COM ANÉIS DE CONCRETO.

POCO DE VISITA PARA REDE DE ESG. SANIT., EM ANEIS DE CONCRETO, DIÂMETRO = 60CM E 110CM, PROF = 120CM, INCLUINDO DEGRAU, EXCLUINDO TAMPAO FERRO FUNDIDO.

POCO DE VISITA PARA REDE DE ESG. SANIT., EM ANEIS DE CONCRETO, DIÂMETRO = 60CM E 110CM, PROF = 140CM, INCLUINDO DEGRAU, EXCLUINDO TAMPAO FERRO FUNDIDO.

POCO DE VISITA PARA REDE DE ESG. SANIT., EM ANEIS DE CONCRETO, DIÂMETRO = 60CM E 110CM, PROF = 150CM, INCLUINDO DEGRAU, EXCLUINDO TAMPAO FERRO FUNDIDO.

POCO DE VISITA PARA REDE DE ESG. SANIT., EM ANEIS DE CONCRETO, DIÂMETRO = 60CM E 110CM, PROF = 160CM, INCLUINDO DEGRAU, EXCLUINDO TAMPAO FER RO FUNDIDO.

POCO DE VISITA PARA REDE DE ESG. SANIT., EM ANEIS DE CONCRETO, DIÂMETRO = 110CM, PROF = 170CM, INCLUINDO DEGRAU, EXCLUINDO TAMPAO FERRO FUNDIDO.

POCO DE VISITA PARA REDE DE ESG. SANIT., EM ANEIS DE CONCRETO, DIÂMETRO = 60CM E 110CM, PROF = 200CM, INCLUINDO DEGRAU, EXCLUINDO TAMPAO FERRO FUNDIDO.

POCO DE VISITA PARA REDE DE ESG. SANIT., EM ANEIS DE CONCRETO, DIÂMETRO = 60CM E 110CM, PROF = 230CM, INCLUINDO DEGRAU, EXCLUINDO TAMPAO FERRO FUNDIDO.

POCO DE VISITA PARA REDE DE ESG. SANIT., EM ANEIS DE CONCRETO, DIÂMETRO = 60CM E 110CM, PROF = 260CM, INCLUINDO DEGRAU, EXCLUINDO TAMPAO FERRO FUNDIDO.

Page 21: €¦ · XLS file · Web view2016-03-22 · calculo bdi_16,43 mediana comp 3.2.2 resumo composiÇÃo_serv boletim orcamento carregamento ... caminhao pipa f12000 142hp tanque 6000l/mao-de-obra

PLANILHA DE ORÇAMENTO REDE PÚBLICA E EMISSÁRIOS DE ESGOTO SISTEMA CONDOMINIAL DE ESGOTAMENTO SANITÁRIO

LOCAL: JACIARA-MT ENGEARTE CONSULTORIA PROJETOS E OBRAS PREFEITURA MUNICIPAL DE JACIARA

CONTRATO: REVISÃO: 12/12/2014 CONTRATADA: SINAPI: 03/2014 DES. COMPONENTE : REDE PÚBLICA E EMISSÁRIOS DE ESGOTO CAESB: Dec-11

BDI SERVIÇO: 26.88% BDI INSUMO: 16.43%

ITEM FONTE CÓDIGO DESCRIÇÃO UNID. DMT VALORES CONTRATUAIS QUANT VALOR UNIT. TOTAL

6.1.9 SINAPI 73963/013 UN 3.00 1,949.82 5,849.46

6.1.10 SINAPI 73963/014 UN 5.00 2,057.33 10,286.65

6.1.11 SINAPI 73963/015 UN 4.00 2,252.92 9,011.68

6.1.12 SINAPI 73963/016 UN 8.00 2,429.96 19,439.68

6.1.13 SINAPI 73963/017 UN 4.00 2,626.74 10,506.96

6.1.14 SINAPI 73963/018 UN 3.00 2,752.45 8,257.35

6.1.15 SINAPI 73963/019 UN 6.00 2,938.94 17,633.64

6.1.16 SINAPI 73963/020 UN 2.00 3,125.04 6,250.08

6.1.17 SINAPI 73963/021 UN 4.00 3,319.61 13,278.44

6.1.18 SINAPI 73963/022 UN 1.00 3,505.71 3,505.71

6.1.19 SINAPI 73963/023 UN 3.00 3,691.81 11,075.43

6.1.20 SINAPI 73963/025 UN 5.00 4,064.69 20,323.45

6.1.21 SINAPI 73963/027 UN 1.00 4,437.29 4,437.29

6.2 Estruturas

6.2.1 SINAPI 5652 M3 5.00 224.68 1,123.40

POCO DE VISITA PARA REDE DE ESG. SANIT., EM ANEIS DE CONCRETO, DIÂMETRO = 60CM E 110CM, PROF = 290CM, INCLUINDO DEGRAU, EXCLUINDO TAMPAO FERRO FUNDIDO.

POCO DE VISITA PARA REDE DE ESG. SANIT., EM ANEIS DE CONCRETO, DIÂMETRO = 60CM E 110CM, PROF = 320CM, INCLUINDO DEGRAU, EXCLUINDO TAMPAO FERRO FUNDIDO.

POCO DE VISITA PARA REDE DE ESG. SANIT., EM ANEIS DE CONCRETO, DIÂMETRO = 60CM E 110CM, PROF = 350CM, INCLUINDO DEGRAU, EXCLUINDO TAMPAO FERRO FUNDIDO.

POCO DE VISITA PARA REDE DE ESG. SANIT., EM ANEIS DE CONCRETO, DIÂMETRO = 60CM E 110CM, PROF = 380CM, INCLUINDO DEGRAU, EXCLUINDO TAMPAO FERRO FUNDIDO.

POCO DE VISITA PARA REDE DE ESG. SANIT., EM ANEIS DE CONCRETO, DIÂMETRO = 60CM E 110CM, PROF = 410CM, INCLUINDO DEGRAU, EXCLUINDO TAMPAO FERRO FUNDIDO.

POCO DE VISITA PARA REDE DE ESG. SANIT., EM ANEIS DE CONCRETO, DIÂMETRO = 60CM E 110CM, PROF = 440CM, INCLUINDO DEGRAU, EXCLUINDO TAMPAO FERRO FUNDIDO.

POCO DE VISITA PARA REDE DE ESG. SANIT., EM ANEIS DE CONCRETO, DIÂMETRO = 60CM E 110CM, PROF = 470CM, INCLUINDO DEGRAU, EXCLUINDO TAMPAO FERRO FUNDIDO.

POCO DE VISITA PARA REDE DE ESG. SANIT., EM ANEIS DE CONCRETO, DIÂMETRO = 60CM E 110CM, PROF = 500CM, INCLUINDO DEGRAU, EXCLUINDO TAMPAO FERRO FUNDIDO.

POCO DE VISITA PARA REDE DE ESG. SANIT., EM ANEIS DE CONCRETO, DIÂMETRO = 60CM E 110CM, PROF = 530CM, INCLUINDO DEGRAU, EXCLUINDO TAMPAO FERRO FUNDIDO.

POCO DE VISITA PARA REDE DE ESG. SANIT., EM ANEIS DE CONCRETO, DIÂMETRO = 60CM E 110CM, PROF = 560CM, INCLUINDO DEGRAU, EXCLUINDO TAMPAO FERRO FUNDIDO.

POCO DE VISITA PARA REDE DE ESG. SANIT., EM ANEIS DE CONCRETO, DIÂMETRO = 60CM E 110CM, PROF = 590CM, INCLUINDO DEGRAU, EXCLUINDO TAMPAO FERRO FUNDIDO.

POCO DE VISITA PARA REDE DE ESG. SANIT., EM ANEIS DE CONCRETO, DIÂMETRO = 60CM E 110CM, PROF = 650CM, INCLUINDO DEGRAU, EXCLUINDO TAMPAO FERRO FUNDIDO.

POCO DE VISITA PARA REDE DE ESG. SANIT., EM ANEIS DE CONCRETO, DIÂMETR O = 60CM E 110CM, PROF = 710CM, INCLUINDO DEGRAU, EXCLUINDO TAMPAO FERRO FUNDIDO.

CONCRETO NAO ESTRUTURAL, CONSUMO 150KG/M3, PREPARO COM BETONEIRA, SEM LANCAMENTO

Page 22: €¦ · XLS file · Web view2016-03-22 · calculo bdi_16,43 mediana comp 3.2.2 resumo composiÇÃo_serv boletim orcamento carregamento ... caminhao pipa f12000 142hp tanque 6000l/mao-de-obra

PLANILHA DE ORÇAMENTO REDE PÚBLICA E EMISSÁRIOS DE ESGOTO SISTEMA CONDOMINIAL DE ESGOTAMENTO SANITÁRIO

LOCAL: JACIARA-MT ENGEARTE CONSULTORIA PROJETOS E OBRAS PREFEITURA MUNICIPAL DE JACIARA

CONTRATO: REVISÃO: 12/12/2014 CONTRATADA: SINAPI: 03/2014 DES. COMPONENTE : REDE PÚBLICA E EMISSÁRIOS DE ESGOTO CAESB: Dec-11

BDI SERVIÇO: 26.88% BDI INSUMO: 16.43%

ITEM FONTE CÓDIGO DESCRIÇÃO UNID. DMT VALORES CONTRATUAIS QUANT VALOR UNIT. TOTAL

7.0 ASSENTAMENTO DE TUBULAÇÃO 52,402.10

7.1 SINAPI 73840/003 M 13,342.74 2.10 28,019.75

7.2 SINAPI 73840/004 M 580.94 2.36 1,371.02

7.3 SINAPI 73840/005 M 1,223.06 2.62 3,204.42

7.4 SINAPI 73840/006 M 583.35 2.88 1,680.05

7.5 SINAPI 73888/009 M 243.37 4.31 1,048.92

7.6 SINAPI 73879/003 M 447.76 34.91 15,631.30

7.7 SINAPI 00020078 UN 52.00 27.82 1,446.64

8.0 PAVIMENTAÇÃO 120,211.49

8.1 SINAPI 72949 M3 82.81 16.66 1,379.54

8.2 SINAPI 72898 M3 82.81 0.76 62.93

8.3 SINAPI 72943 PINTURA DE LIGACAO COM EMULSAO RR-2C M2 1,248.00 1.19 1,485.12

8.4 SINAPI 73759/002 M3 62.40 374.40 23,362.56

8.5 SINAPI 72881 M3XKM 2.45 202.87 0.97 196.79

8.6 SINAPI 74223/001 M 10.00 28.91 289.10

8.7 CAESB 8001508040030 M 7,080.00 4.15 29,403.24

8.8 CAESB 8001508040044 M 15.00 3.87 58.05

8.9 CAESB 8001508040042 REMOÇÃO DE PISO INTERTRAVADO DE CONCRETO M2 10.00 5.41 54.10

8.10 CAESB 8001508040013 DEMOLIÇÃO DE PISO CERÂMICO M2 10.00 6.25 62.50

8.11 CAESB 8005008010010 M2 10.00 8.81 88.10

8.12 CAESB 8001508040004 M3 10.00 135.43 1,354.30

8.13 SINAPI 73892/002 M2 1,848.00 25.97 47,992.56

8.14 SINAPI 74012/001 M 10.00 27.82 278.20

8.15 SINAPI 00001146 H 100.00 89.76 8,976.00

8.16 SINAPI 73806/001 M2 7,080.00 0.73 5,168.40

ASSENTAMENTO TUBO PVC COM JUNTA ELASTICA, DN 150 MM - (OU RPVC, OU PRFV) - PARA ESGOTO.

ASSENTAMENTO TUBO PVC COM JUNTA ELASTICA, DN 200 MM - (OU RPVC, OU PRF V) - PARA ESGOTO.

ASSENTAMENTO TUBO PVC COM JUNTA ELASTICA, DN 250 MM - (OU RPVC, OU PRFV) - PARA ESGOTO.

ASSENTAMENTO TUBO PVC COM JUNTA ELASTICA, DN 300 MM - (OU RPVC, OU PRFV) - PARA ESGOTO.

ASSENTAMENTO TUBO PVC COM JUNTA ELASTICA, DN 400 MM - (OU RPVC, OU PVC DEFOFO, OU PRFV) - PARA AGUA.

ASSENTAMENTO DE TUBO DE CONCRETO DIAMETRO 500 MM, JUNTAS COM ANEL DE BORRACHA, MONTAGEM COM AUXÍLIO DE EQUIPAMENTOS

PASTA LUBRIFICANTE PARA TUBOS DE PVC C/ ANEL DE BORRACHA ( POTE 500G)

DEMOLICAO DE PAVIMENTACAO ASFALTICA, EXCLUSIVE TRANSPORTE DO MATERIAL RETIRADO

CARGA E DESCARGA MECANIZADAS DE ENTULHO EM CAMINHAO BASCULANTE 6 M3

PRE-MISTURADO A FRIO COM EMULSAO RM-1C, INCLUSO USINAGEM E APLICACAO, EXCLUSIVE TRANSPORTE

TRANSPORTE LOCAL COM CAMINHAO BASCULANTE 6 M3, RODOVIA PAVIMENTADA ( PARA DISTANCIAS SUPERIORES A 4 KM )

MEIO-FIO (GUIA) DE CONCRETO PRE-MOLDADO, DIMENSÕES 12X15X30X100CM (FACE SUPERIORXFACE INFERIORXALTURAXCOMPRIMENTO),REJUNTADO C/ARGAMASSA 1:4 CIMENTO:AREIA, INCLUINDO ESCAVAÇÃO E REATERRO.

CORTE EM PISOS DIVERSOS EXCETO ASFALTO, UTILIZANDO EQUIPAMENTO DE CORTE

REMOÇÃO DE MEIO-FIO COM APROVEITAMENTO DO MATERIAL

RECOMPOSIÇÃO DE PISO INTERTRAVADO DE CONCRETO SOBRE COXIM DE AREIA

DEMOLIÇÃO DE CONCRETO SIMPLES COM UTILIZAÇÃO DE MARTELO ROMPEDOR

PISO (CALCADA) EM CONCRETO 12MPA TRACO 1:3:5 (CIMENTO/AREIA/BRITA) PREPARO MECANICO, ESPESSURA 7CM, COM JUNTA DE DILATACAO EM MADEIRA

SARJETA EM CONCRETO, PREPARO MANUAL, COM SEIXO ROLADO, ESPESSURA = 8CM, LARGURA = 40CM.

CAMINHAO PIPA 10.000L C/ BARRA ESPARGIDORA (INCL MANUT/OPERACAO)

LIMPEZA DE SUPERFICIES COM JATO DE ALTA PRESSAO DE AR E AGUA

Page 23: €¦ · XLS file · Web view2016-03-22 · calculo bdi_16,43 mediana comp 3.2.2 resumo composiÇÃo_serv boletim orcamento carregamento ... caminhao pipa f12000 142hp tanque 6000l/mao-de-obra

PLANILHA DE ORÇAMENTO REDE PÚBLICA E EMISSÁRIOS DE ESGOTO SISTEMA CONDOMINIAL DE ESGOTAMENTO SANITÁRIO

LOCAL: JACIARA-MT ENGEARTE CONSULTORIA PROJETOS E OBRAS PREFEITURA MUNICIPAL DE JACIARA

CONTRATO: REVISÃO: 12/12/2014 CONTRATADA: SINAPI: 03/2014 DES. COMPONENTE : REDE PÚBLICA E EMISSÁRIOS DE ESGOTO CAESB: Dec-11

BDI SERVIÇO: 26.88% BDI INSUMO: 16.43%

ITEM FONTE CÓDIGO DESCRIÇÃO UNID. DMT VALORES CONTRATUAIS QUANT VALOR UNIT. TOTAL

9.0 MATERIAL 654,912.27

9.1 COT1 TUBO PVC EB-644 P/ REDE COLET ESG JEI DN 150MM m 13,344.00 23.76 316,986.72

9.2 COT2 TUBO PVC EB 644 P/ REDE COLET ESG JEI DN 200MM m 582.00 36.87 21,458.34

9.3 COT3 TUBO PVC EB-644 P/ REDE COLET ESG JEI DN 250MM m 1,224.00 61.74 75,563.64

9.4 COT4 TUBO PVC EB-644 P/ REDE COLET ESG JEI DN 300MM m 588.00 100.13 58,879.38

9.5 COT5 TUBO PVC EB-644 P/ REDE COLET ESG JEI DN 400MM m 246.00 160.19 39,406.74

9.6 SINAPI 00007741 M 447.76 183.74 82,271.42

9.7 COT7 un. 10.00 105.85 1,058.50

9.8 COT8 un. 10.00 63.99 639.85

9.9 SINAPI 00021090 UN 104.00 563.92 58,647.68

TOTAL SERVIÇOS (SEM BDI) 2,001,266.49TOTAL SERVIÇOS (BDI-26,88%) 2,539,206.92TOTAL MATERIAIS (BDI-16,43%) 762,514.36TOTAL GERAL 3,301,721.28

COTAÇÃO

COTAÇÃO

COTAÇÃO

COTAÇÃO

COTAÇÃO

TUBO CONCRETO ARMADO CLASSE EA-2 PB JE NBR-8890/2007 DN 500MM P/ ESG SANITARIO

COTAÇÃO CURVA PVC 90G NBR-10569 P/ REDE COLET ESG PB JE DN 150MM

COTAÇÃO TE PVC 90G NBR 10569 P/ REDE COLET ESG JE BBB DN 150MM

TAMPAO FOFO ARTICULADO 83KG CARGA MAX 30000KG DIAM ABERT 600MM P/ POCO VISITA DE REDE AGUA PLUVIAL, ESGOTO ETC

Page 24: €¦ · XLS file · Web view2016-03-22 · calculo bdi_16,43 mediana comp 3.2.2 resumo composiÇÃo_serv boletim orcamento carregamento ... caminhao pipa f12000 142hp tanque 6000l/mao-de-obra

CÓDIGO TABELA TIPO DESCRIÇÃO DO MATERIAL UNID

CONEXÕES EM FERRO FUNDIDO DÚCTIL TIGRE

COT1 COTAÇÃO INS TUBO PVC EB-644 P/ REDE COLET ESG JEI DN 150MM m 23.76 25.17 22.34

COT2 COTAÇÃO INS TUBO PVC EB 644 P/ REDE COLET ESG JEI DN 200MM m 36.87 39.17 34.57

COT3 COTAÇÃO INS TUBO PVC EB-644 P/ REDE COLET ESG JEI DN 250MM m 61.74 65.00 58.47

COT4 COTAÇÃO INS TUBO PVC EB-644 P/ REDE COLET ESG JEI DN 300MM m 100.13 107.50 92.77

COT5 COTAÇÃO INS TUBO PVC EB-644 P/ REDE COLET ESG JEI DN 400MM m 160.19 170.00 150.38

COT6 COTAÇÃO INS m 0.00 0.00 0.00

COT7 COTAÇÃO INS CURVA PVC 90G NBR-10569 P/ REDE COLET ESG PB JE DN 150MM un. 105.85 101.00 110.70

COT8 COTAÇÃO INS TE PVC 90G NBR 10569 P/ REDE COLET ESG JE BBB DN 150MM un. 63.99 58.00 69.97

COT9 COTAÇÃO INS ANEL BORRACHA P/ TUBO PVC REDE ESGOTO EB 644 DN 150MM un. 4.76 4.76

COT10 COTAÇÃO INS ANEL BORRACHA P/ TUBO PVC REDE ESGOTO EB 644 DN 200MM un. 7.20 7.20

COT11 COTAÇÃO INS ANEL BORRACHA P/ TUBO PVC REDE ESGOTO EB 644 DN 250MM un. 51.01 51.01

COT12 COTAÇÃO INS ANEL BORRACHA P/ TUBO PVC REDE ESGOTO EB 644 DN 300MM un. 35.83 35.83

COT13 COTAÇÃO INS ANEL BORRACHA P/ TUBO PVC REDE ESGOTO EB 644 DN 400MM un. 50.15 50.15

MEDIANA DOS

VALORES

FORNECEDOR 01

FORNECEDOR 2

FORNECEDOR 3

FORNECEDOR 4

COOR PLASTIK

TUBO CONCRETO ARMADO CLASSE EA-2 PB JE NBR-8890/2007 DN 500MM P/ ESG SANITARIO

Page 25: €¦ · XLS file · Web view2016-03-22 · calculo bdi_16,43 mediana comp 3.2.2 resumo composiÇÃo_serv boletim orcamento carregamento ... caminhao pipa f12000 142hp tanque 6000l/mao-de-obra

COMPOSIÇÃO PARA MÃO DE OBRA sinapi-mar/2014

caesb- 2011

ITEMTABELA TIPO Discriminação dos Serviços REF. COEF. VALOR TOTAL

CÓDIGO TABELA TIPO ITEM MATERIAIS E SERVIÇO UNIDADE VALOR (R$) QTD TOTAL (R$)

2280009027001 CAESB INS h prod 112.07 1.01 113.53

00006111 SINAPI SINAPI SERVENTE H 7.01 1.60 11.19

2280009027002 CAESB INS h improd 30.69 0.58 17.89

8003008010010 COMP SER TOTAL_GERAL 142.61

CÓDIGO TABELA TIPO ITEM MATERIAIS E SERVIÇO UNIDADE VALOR (R$) QTD TOTAL (R$)

00006111 SINAPI SINAPI SERVENTE H 7.01 0.10 0.70

00004750 SINAPI SINAPI PEDREIRO H 9.44 0.10 0.94

2205003011001 CAESB INS UND 31.5 0.02 0.63

2250009010005 CAESB INS h prod 18.78 0.10 1.88

8001508040030 COMP SER TOTAL_GERAL 4.15

CÓDIGO TABELA TIPO ITEM MATERIAIS E SERVIÇO UNIDADE VALOR (R$) QTD TOTAL (R$)

00006111 SINAPI SINAPI SERVENTE H 7.01 0.50 3.51

8001508040044 COMP SER TOTAL_GERAL 3.51

Remoção de piso em mosaico português

CÓDIGO TABELA TIPO ITEM MATERIAIS E SERVIÇO UNIDADE VALOR (R$) QTD TOTAL (R$)

00006111 SINAPI SINAPI SERVENTE H 7.01 0.70 4.91

8001508040043 COMP SER Remoção de piso em mosaico português TOTAL_GERAL 4.91

CÓDIGO SINAPI REG-MS/NAC/DNIT

Esgotamento de fossa por bombeamentoe transporte em caminhão fossa

SUBTOTAL (R$)

Caminhão de sucção tipo limpa-fossa, diesel,potência 167 HP (125 KW), capacidade 9.000l - vida útil 8.000 h

Caminhão de sucção tipo limpa-fossa, diesel,potência 167 HP (125 KW), capacidade 9.000l - vida útil 8.000 h

Esgotamento de fossa por bombeamentoe transporte em caminhão fossa

Corte em pisos diversos exceto asfalto,utilizando equipamento de corte

SUBTOTAL (R$)

Disco de corte diamantado anel contínuo -corte refrigerado (à água) - para tijolo, telha,azulejo, concreto, pedra (diâmetro da seção:110,00 mm)

SERRA para corte de pavimento, gasolina,potência 13 HP (9,7 kW) - vida útil 8.000 h

Corte em pisos diversos exceto asfalto,utilizando equipamento de corte

Remoção de meio-fio com aproveitamentodo material

SUBTOTAL (R$)

Remoção de meio-fio com aproveitamentodo material

SUBTOTAL (R$)

Page 26: €¦ · XLS file · Web view2016-03-22 · calculo bdi_16,43 mediana comp 3.2.2 resumo composiÇÃo_serv boletim orcamento carregamento ... caminhao pipa f12000 142hp tanque 6000l/mao-de-obra

Remoção de piso intertravado de concreto

CÓDIGO TABELA TIPO ITEM MATERIAIS E SERVIÇO UNIDADE VALOR (R$) QTD TOTAL (R$)

00006111 SINAPI SERVENTE H 7.01 0.70 4.91

8001508040042 COMP SER Remoção de piso intertravado de concreto TOTAL_GERAL 4.91

CÓDIGO TABELA TIPO ITEM MATERIAIS E SERVIÇO UNIDADE VALOR (R$) QTD TOTAL (R$)

00002696 SINAPI INS ENCANADOR OU BOMBEIRO HIDRAULICO H 9.76 0.16 1.56

00006111 SINAPI INS SERVENTE H 7.01 0.32 2.24

0206003002001 CAESB INS Areia lavada tipo fina m³ 72.18 0.005 0.36

0206003002002 CAESB INS Areia lavada tipo média m³ 75.05 0.05 3.75

2270009002001 CAESB INS h prod 10.48 0.03 0.31

8005008010010 COMP SER TOTAL_GERAL 8.23

CÓDIGO TABELA TIPO ITEM MATERIAIS E SERVIÇO UNIDADE VALOR (R$) QTD TOTAL (R$)

00004750 SINAPI INS PEDREIRO H 9.44 0.80 7.55

2205003040002 CAESB INS un 88.64 0.0375 3.32

2207009001001 CAESB INS h prod 23.41 2.500 58.53

2260009003005 CAESB INS h prod 8.53 7.50 63.97

8001508040004 COMP SER TOTAL_GERAL 133.38

Extração de rocha a frio em valas

CÓDIGO TABELA TIPO ITEM MATERIAIS E SERVIÇO UNIDADE VALOR (R$) QTD TOTAL (R$)

00006111 SINAPI INS SERVENTE H 7.01 5.00 35.05

2207009001005 CAESB INS h prod 29.44 1.6245 47.83

2260009003005 CAESB INS h prod 8.53 2.4367500 20.79

SUBTOTAL (R$)

Recomposição de piso intertravado deconcreto sobre coxim de areia

SUBTOTAL (R$)

COMPACTADOR de placa vibratória, diesel,potência 4,7 HP (3,5 kW) - vida útil 8.000 h

Recomposição de piso intertravado deconcreto sobre coxim de areia

Demolição de concreto simples comutilização de martelo rompedor

SUBTOTAL (R$)

Ponteiro para rompedor (diâmetro da seção:32 mm / comprimento: 160 mm)COMPRESSOR de ar portátil rebocável,diesel, potência 63 HP (47 kW), capacidade3,3 m³/min (116 pcm) - vida útil 20.000 hMARTELO rompedor, pneumático,capacidade para furos com até 32 mm dediâmetro - vida útil: 8.000h

Demolição de concreto simples comutilização de martelo rompedor

SUBTOTAL (R$)

COMPRESSOR de ar portátil rebocável,diesel, potência 78 HP (58 kW), capacidade5,7 m³/min (200 pcm) - vida útil 20.000 h

MARTELO rompedor, pneumático,capacidade para furos com até 32 mm dediâmetro - vida útil: 8.000h

Page 27: €¦ · XLS file · Web view2016-03-22 · calculo bdi_16,43 mediana comp 3.2.2 resumo composiÇÃo_serv boletim orcamento carregamento ... caminhao pipa f12000 142hp tanque 6000l/mao-de-obra

2270009008008 CAESB INS h prod 84.93 0.0300000 2.55

2280009001002 CAESB INS h imp 19.58 0.0300000 0.59

8002008010011 COMP SER Extração de rocha a frio em valas TOTAL_GERAL 106.80

CÓDIGO TABELA TIPO ITEM MATERIAIS E SERVIÇO UNIDADE VALOR (R$) QTD TOTAL (R$)

5761 SER SINAPI CHP 115.66 0.0325 3.76

5875 SER SINAPI RETRO-ESCAVADEIRA, 74HP - (VU = 6 ANOS) - CHP DIURNO CHP 86.12 0.0325 2.80

73331 SER SINAPI H 2.46 0.0325 0.08

00006111 INS SINAPI SERVENTE H 7.01 0.6500 4.56

00006077 INS SINAPI M3 6.50 1.1500 7.48

72886 SER SINAPI M3XKM 0.87 12.0000 10.44

COMP-72921 COMP SER TOTAL_GERAL 29.11

RETROESCAVADEIRA sobre pneus, pot.nom. no volante do motor: 76 HP, diesel, fatorde carga médio, com caçamba dianteira deinclinação simples e aplicação geral, comcapacidade nominal de 0,96m³, braço padrão,profundidade de escavação de 4362mm -vida útil

CAMINHÃO basculante, diesel, potência 167HP (125 kW), capacidade carga útil 8,6 t,caçamba 5 m³- vida útil 8.000 h

REATERRO DE VALA COM MATERIAL GRANULAR DE EMPRESTIMO ADENSADO EVIBRADO

SUBTOTAL (R$)

CAMINHAO PIPA 6000L TOCO, 162CV - 7,5T (VU=6ANOS) (INCLUI TANQUE DE ACO PARA TRANSPORTE DE AGUA E MOTOBOMBA CENTRIFUGA A GASOLINA 3,5CV) - CUSTO HORARIO PRODUTIVO DIURNO

VIBRADOR DE IMERSAO MOTOR GAS 3,5CV (CP) TUBO 48X480MM C/MANGOTE DE 5M COMP - EXCL OPERADOR

MATERIAL PARA ATERRO/REATERRO (BARRO, ARGILA) - RETIRADO NA JAZIDA - SEM TRANSPORTE

TRANSPORTE COMERCIAL COM CAMINHAO BASCULANTE 6 M3, RODOVIA COM REVESTIMENTO PRIMARIO

REATERRO DE VALA COM MATERIAL GRANULAR DE EMPRESTIMO ADENSADO EVIBRADO

Page 28: €¦ · XLS file · Web view2016-03-22 · calculo bdi_16,43 mediana comp 3.2.2 resumo composiÇÃo_serv boletim orcamento carregamento ... caminhao pipa f12000 142hp tanque 6000l/mao-de-obra

PLANILHA DE ORÇAMENTO RESUMO

LOCAL: JACIARA - MT REVISÃO: 9/23/2014 CONTRATO: BDI SERVIÇOS: 26.88% CONTRATADA: BDI MATERIAIS: 16.43% COMPONENTE : RESUMO

ITEM DESCRIÇÃO VALOR COM BDI

1.0 SERVIÇOS TÉCNICOS 31,692.95 40,212.02 2.0 SERVIÇOS PRELIMINARES 73,878.04 93,736.46 3.0 MOVIMENTO DE TERRA 839,451.16 1,065,095.63 4.0 ESCORAMENTO 311,315.36 394,996.93 5.0 ESGOTAMENTO E DRENAGEM 53,077.50 67,344.73 6.0 FUNDAÇÕES E ESTRUTURAS 519,237.89 658,809.03 7.0 ASSENTAMENTO DE TUBULAÇÃO 52,402.10 66,487.79 8.0 PAVIMENTAÇÃO 120,211.49 152,524.33 9.0 MATERIAL 654,912.27 762,514.36

TOTAL 2,656,178.76 3,301,721.28

VALOR SEM BDI

Page 29: €¦ · XLS file · Web view2016-03-22 · calculo bdi_16,43 mediana comp 3.2.2 resumo composiÇÃo_serv boletim orcamento carregamento ... caminhao pipa f12000 142hp tanque 6000l/mao-de-obra

NOVA COMPOSIÇÃO:

Material para aterro: custo por m³ = R$ 8,00 * (*) fonte: Prefeitura Municiapal de Jaciara-MT

SUBSTITUINDO-SE O PREÇO UNITÁRIO DO ITEM EM QUESTÃO, TEMOS:

CÓDIGO DESCRIÇÃO UNID QUANT PREÇO UNIT. TOTAL

368 AREIA P/ ATERRO m³ 1.15 25.71 29.57

Substituição pelo custo local: m³ 1.15 8.00 9.20

Tomando-se o valor total:

40,28 - 29,57 temos: 10.71

Acrescentando-se o valor calculado : 9.20

Portanto, o valor do serviço corresponderá:

10.71 + 9.20 = 19.91 ( Err:511 )

Com aplicação de BDI o serviço corresponderá ao valor de:

1.25 * 19.91 = 24.89 ( Err:511 )

Page 30: €¦ · XLS file · Web view2016-03-22 · calculo bdi_16,43 mediana comp 3.2.2 resumo composiÇÃo_serv boletim orcamento carregamento ... caminhao pipa f12000 142hp tanque 6000l/mao-de-obra

CÁLCULO DE BDI DETALHADO CÁLCULO DE BDI DETALHADO CONFORME ACÓRDÃO No. 2622 de 25/09/2013 - TCU

Descrição Despesas %

Administração Central (AC) 3.45%

Seguro (S) 0.40%

Riscos (R) 0.80%

Garantia (G)

Despesas Financeiras ( DF ) 0.85%

Lucro ( L ) 4.09%

Impostos - Tributos ( I ) 5.65%COFINS 3.00%PIS 0.65%ISS 0.00%CPRB 2.00%

Total 16.43%

onde:AC = taxa de Administração Central;S= taxa de segurosR = taxa de riscos;G= taxa de garantiasDF = taxa das despesas financeiras;L= taxa de lucroI = taxa de tributos/ impostos (PIS, COFINS, ISSQN);CRPB= contribuição previdenciária sobre a receita bruta (incluir 2% a partir de 01/11/2013, de acordo com o caso).

Page 31: €¦ · XLS file · Web view2016-03-22 · calculo bdi_16,43 mediana comp 3.2.2 resumo composiÇÃo_serv boletim orcamento carregamento ... caminhao pipa f12000 142hp tanque 6000l/mao-de-obra

CÁLCULO DE BDI DETALHADO CÁLCULO DE BDI DETALHADO CONFORME ACÓRDÃO No. 2622 de 25/09/2013 - TCU

Descrição Despesas %

Administração Central (AC) 4.93%

Seguro (S) 0.49%

Riscos (R) 1.39%

Garantia (G)

Despesas Financeiras ( DF ) 0.99%

Lucro ( L ) 8.04%

Impostos - Tributos ( I ) 8.15%COFINS 3.00%PIS 0.65%ISS 2.50%CPRB 2.00%

Total 26.88%

onde:AC = taxa de Administração Central;S= taxa de segurosR = taxa de riscos;G= taxa de garantiasDF = taxa das despesas financeiras;L= taxa de lucroI = taxa de tributos/ impostos (PIS, COFINS, ISSQN);CRPB= contribuição previdenciária sobre a receita bruta (incluir 2% a partir de 01/11/2013, de acordo com o caso).