Ministrio da Educao

Planilha de clculo do Proinfncia - Metodologias Inovadoras (MI)

Esta planilha visa auxiliar o propoponente a calcular as quantidades necessrias para as planilhas oramentrias das propostas de construo de Escola Proinfncia Metodologias Inovadoras. Ao preencher os campos amarelos, a planilha ir calcular as quantidades corretas, demonstradas na cor azul, que devero ser inseridas na planilha
oramentria do Proinfncia no SIMEC. Para melhor compreenso dos clculos, o interessado dever ler o manual: "Orientaes gerais para preenchimento dos dados no
SIMEC - Projeto padro tipo B e C".
Obs. 1: O proponente deve preencher apenas os campos amarelos.
Obs. 2: Para preencher os campos referentes ao tipo de Proinfncia , estado, fossa sptica e fechamento do ptio, o
proponente deve clicar na clula e depois na seta lateral, escolhendo uma das respostas existentes. Nestes 3 campos no
ser possvel escrever respostas diferentes das estabelecidas pelo FNDE.
Obs. 3 : As quantidades, apresentadas na cor azul, devem ser copiadas e inseridas nos campos de quantidades da planilha
oramentria no SIMEC.

Obs. 4: Recomendamos anexar a planilha de clculo, preenchida com os dados da proposta (no formato .pdf ou
.jpg), na aba "Documentos anexos" junto ao item "5 Planta de locao".

Dados para o proponente preencher

Tipo de
Estado
Proinfncia (UF)

Distncia do
Existe a
rea do rea de acesso
municpio at necessidade
terreno
edificao
a capital do
de fossa
(m)
(m)
estado (km)
sptica?

Permetro
do terreno
(m)

Existe necessidade
de fechamento do
ptio? (municpios
com clima frio)

Quantidades para a planilha oramentria do SIMEC

Unidade
de
medida
Descrio do item
Quantidade

FEC - Fechamentos
EDIF - Edificao principal
PSG - Paisagismo
SDG - Sondagem do terreno
PROJ - Elaborao do projeto de
implantao
ACS - Acessos

Und
m
Furo

0
1.00
FALSE
4.00

Und
m

1.00
0.00

t*Km

0.00

Und

0.00

MTR - Momento de transporte

FOS - Fossa
MUR - Muro

FALSE

codigo
num
1.1
1.2
1.3
1.4
1.5
1.6
1.7
1.8
1.9
1.10
1.11
1.12
1.13
1.14
1.15
1.16
1.17
1.18
1.19
1.20
1.21
1.22
1.23
1.24
1.25
1.26
1.27
2.1
2.2
2.3
2.4
2.5
2.6
2.7
2.8
2.9
2.10
2.11
2.12
2.13
2.14
2.15
2.16
2.17
2.18
2.19
2.20

tipo
B/C
B
B
B
B
B
B
B
B
B
B
B
B
B
B
B
B
B
B
B
B
B
B
B
B
B
B
B
C
C
C
C
C
C
C
C
C
C
C
C
C
C
C
C
C
C
C
C

estado
UF
AL
SE
PE
BA
PI
MA
ES
RJ
RS
MG
SP
PR
SC
AC
RO
DF
GO
TO
MS
MT
PB
RN
CE
AM
RR
AP
PA
AL
SE
PE
BA
PI
MA
ES
RJ
RS
MG
SP
PR
SC
AC
RO
DF
GO
TO
MS
MT

empresa AREA DE EDIFICAO

AREA DO TERRENO
SDG-Sondagem
PADRAO
PROJ- Elaborao
do Terreno do Projeto de Implantao
nome
m
m
furo
un
MVC
1977 2,800.00
380.00
6,000.00
MVC
1977 2,800.00
380.00
6,000.00
MVC
1977 2,800.00
380.00
6,000.00
MVC
1977 2,800.00
354.00
5,593.00
MVC
1977 2,800.00
350.00
5,000.00
MVC
1977 2,800.00
350.00
5,000.00
MVC
1977 2,800.00
380.00
4,784.77
MVC
1977 2,800.00
380.00
4,784.77
MVC
1977 2,800.00
380.00
4,784.77
CASA ALTA
1912.3 2,800.00
1125.22
9,010.00
CASA ALTA
1912.3 2,800.00
1125.22
9,010.00
CASA ALTA
1912.3 2,800.00
1125.22
9,010.00
CASA ALTA
1912.3 2,800.00
1125.22
9,010.00
CASA ALTA
1912.3 2,800.00
1125.22
9,010.00
CASA ALTA
1912.3 2,800.00
1125.22
9,010.00
CASA ALTA
1912.3 2,800.00
1125.22
9,010.00
CASA ALTA
1912.3 2,800.00
1125.22
9,010.00
CASA ALTA
1912.3 2,800.00
1125.22
9,010.00
CASA ALTA
1912.3 2,800.00
1125.22
9,010.00
CASA ALTA
1912.3 2,800.00
1125.22
9,010.00
JGA/VENANCIO
1912.3 2,800.00
1125.22
9,010.00
JGA/VENANCIO
1912.3 2,800.00
1125.22
9,010.00
JGA/VENANCIO
1912.3 2,800.00
1125.22
9,010.00
FERRAZ
1979 2,800.00
750.00
8,500.00
FERRAZ
1979 2,800.00
750.00
8,500.00
FERRAZ
1979 2,800.00
750.00
8,500.00
FERRAZ
1979 2,800.00
750.00
8,500.00
MVC
1107 1,575.00
380.00
2,905.58
MVC
1107 1,575.00
380.00
2,905.58
MVC
1107 1,575.00
380.00
2,905.58
MVC
1107 1,575.00
354.00
2,708.00
MVC
1107 1,575.00
350.00
2,685.00
MVC
1107 1,575.00
350.00
2,685.00
MVC
1107 1,575.00
380.00
2,404.00
MVC
1107 1,575.00
380.00
2,404.00
MVC
1107 1,575.00
380.00
2,404.00
CASA ALTA
990.1 1,575.00
1125.22
6,757.50
CASA ALTA
990.1 1,575.00
1125.22
6,757.50
CASA ALTA
990.1 1,575.00
1125.22
6,757.50
CASA ALTA
990.1 1,575.00
1125.22
6,757.50
CASA ALTA
990.1 1,575.00
1125.22
6,757.50
CASA ALTA
990.1 1,575.00
1125.22
6,757.50
CASA ALTA
990.1 1,575.00
1125.22
6,757.50
CASA ALTA
990.1 1,575.00
1125.22
6,757.50
CASA ALTA
990.1 1,575.00
1125.22
6,757.50
CASA ALTA
990.1 1,575.00
1125.22
6,757.50
CASA ALTA
990.1 1,575.00
1125.22
6,757.50

2.21
2.22
2.23
2.24
2.25
2.26
2.27

C
C
C
C
C
C
C

PB
RN
CE
AM
RR
AP
PA

JGA/VENANCIO
JGA/VENANCIO
JGA/VENANCIO
FERRAZ
FERRAZ
FERRAZ
FERRAZ

SDG-Sondagem
PROJ- Elaborao
EDIF
do Terreno
-do
Edificao
Projeto de
Principal
Implantao
do Proinfncia
FOS - FossaB
tipo
furo
un
un
B
7
1
1
C
4
1
1

990.1
990.1
990.1
1105
1105
1105
1105

1,575.00
1,575.00
1,575.00
1,575.00
1,575.00
1,575.00
1,575.00

1125.22
1125.22
1125.22
750.00
750.00
750.00
750.00

6,757.50
6,757.50
6,757.50
5,000.00
5,000.00
5,000.00
5,000.00

ACS - Acessos MUR - Muro

PSG - Paisagismo(grama)
FEC - Fechamentos
un
m
m
m
27.30
842.00
0
18.00
468.00
0

EDIF - Edificao Principal do Proinfncia

FOS - Fossa
B
ACS - Acessos
un
un
m
1,325,870.00
4,000.00
53.00
1,325,870.00
4,000.00
53.00
1,325,870.00
4,000.00
53.00
1,554,516.00
3728.00
50.00
1,555,245.00
3,703.00
47.00
1,555,245.00
3,703.00
47.00
1,330,000.00
5,925.00
53.10
1,330,000.00
5,925.00
53.10
1,430,483.33
5,925.00
53.10
1,494,800.00
3,500.00
45.00
1,470,560.00
3,500.00
50.00
1,430,160.00
3,500.00
50.00
1,430,160.00
3,500.00
50.00
1,645,000.00
3,500.00
76.00
1,645,000.00
3,500.00
76.00
1,375,000.00
2,000.00
76.00
1,375,000.00
2,000.00
76.00
1,375,000.00
2,000.00
76.00
1,650,000.00
3,500.00
76.00
1,650,000.00
3,500.00
76.00
1,611,610.00
3,500.00
75.00
1,611,610.00
3,500.00
75.00
1,611,610.00
3,500.00
75.00
1,735,000.00
4,000.00
70.30
1,735,000.00
4,000.00
70.30
1,735,000.00
4,000.00
70.30
1,735,000.00
4,000.00
70.30
870,000.00
4,000.00
53.00
870,000.00
4,000.00
53.00
870,000.00
4,000.00
53.00
856,031.00
3,728.00
50.00
830,855.00
3,703.00
47.00
830,855.00
3,703.00
47.00
776,240.00
5,925.00
53.10
776,240.00
5,925.00
53.10
749,000.01
5,925.00
53.10
814,000.00
3,500.00
45.00
800,800.00
3,500.00
50.00
778,800.00
3,500.00
50.00
778,800.00
3,500.00
50.00
850,000.00
3,500.00
76.00
850,000.00
3,500.00
76.00
739,750.00
2,000.00
76.00
739,750.00
2,000.00
76.00
739,750.00
2,000.00
76.00
887,700.00
3,500.00
76.00
887,700.00
3,500.00
76.00

MUR - MuroPSG - Paisagismo(grama)

FEC - Fechamentos
m
m
m
150.00
10.00
80.00
150.00
10.00
80.00
150.00
10.00
80.00
140.00
9.00
75.00
139.00
9.00
75.00
139.00
9.00
75.00
170.00
10.00
116.32
170.00
10.00
116.32
170.00
10.00
116.32
85.00
10.00
70.00
85.00
10.00
80.00
85.00
10.00
80.00
85.00
10.00
80.00
150.00
12.45
110.00
150.00
12.45
110.00
75.00
9.00
145.00
75.00
9.00
145.00
75.00
9.00
145.00
105.00
10.00
90.00
105.00
10.00
90.00
90.00
10.50
80.00
90.00
10.50
80.00
90.00
10.50
80.00
150.00
7.00
100.00
150.00
7.00
100.00
150.00
7.00
100.00
150.00
7.00
100.00
150.00
10.00
80.00
150.00
10.00
80.00
150.00
10.00
80.00
140.00
9.00
75.00
139.00
9.00
75.00
139.00
9.00
75.00
170.00
10.00
116.32
170.00
10.00
116.32
170.00
10.00
116.32
85.00
10.00
70.00
85.00
10.00
80.00
85.00
10.00
80.00
85.00
10.00
80.00
150.00
12.45
110.00
150.00
12.45
110.00
75.00
9.00
145.00
75.00
9.00
145.00
75.00
9.00
145.00
105.00
10.00
90.00
105.00
10.00
90.00

885,500.00
885,500.00
885,500.00
925,000.00
925,000.00
925,000.00
925,000.00

3,500.00
3,500.00
3,500.00
4,000.00
4,000.00
4,000.00
4,000.00

MTR - Momento de Transporte

t*Km

75.00
75.00
75.00
70.30
70.30
70.30
70.30

90.00
90.00
90.00
150.00
150.00
150.00
150.00

10.50
10.50
10.50
7.00
7.00
7.00
7.00

80.00
80.00
80.00
100.00
100.00
100.00
100.00

MTR - Momento de Transporte

quantitativo acesso padrao
FECHAMENTO RS PR SC
t*Km
m
m
0.15
27.30
74.00
0.15
27.30
74.00
0.15
27.30
74.00
0.14
27.30
74.00
0.19
27.30
74.00
0.19
27.30
74.00
0.32
27.30
74.00
0.32
27.30
74.00
0.33
27.30
74.00
0.15
34.30
72.00
0.10
34.30
72.00
0.05
34.30
72.00
0.05
34.30
72.00
0.01
34.30
72.00
0.01
34.30
72.00
0.05
34.30
72.00
0.05
34.30
72.00
0.05
34.30
72.00
0.20
34.30
72.00
0.20
34.30
72.00
0.33
34.30
72.00
0.33
34.30
72.00
0.33
34.30
72.00
0.20
26.70
0.00
0.20
26.70
0.00
0.20
26.70
0.00
0.20
26.70
0.00
0.15
18.00
14.00
0.15
18.00
14.00
0.15
18.00
14.00
0.14
18.00
14.00
0.19
18.00
14.00
0.19
18.00
14.00
0.32
18.00
14.00
0.32
18.00
14.00
0.33
18.00
14.00
0.15
18.30
12.00
0.10
18.30
12.00
0.05
18.30
12.00
0.05
18.30
12.00
0.01
18.30
12.00
0.01
18.30
12.00
0.05
18.30
12.00
0.05
18.30
12.00
0.05
18.30
12.00
0.20
18.30
12.00
0.20
18.30
12.00

0.33
0.33
0.33
0.20
0.20
0.20
0.20

18.30
18.30
18.30
18.20
18.20
18.20
18.20

12.00
12.00
12.00
0.00
0.00
0.00
0.00