OBRA

Servios Preliminares
Fundaes
Estrutura
Vedaes
Esquadrias
Acabamentos

R$
50,000.00
150,000.00
300,000.00
120,000.00
80,000.00
100,000.00
800,000.00

Cronograma fsico-financeiro obra exerccio-aula

itens

R$

Servios Preliminares

Fundaes

Estrutura

Vedaes

Esquadrias

Acabamentos

TOTAL

50,000.00

150,000.00

300,000.00

120,000.00

80,000.00

100,000.00

800,000.00

Prazo
ms 1
ms 2
ms 3
ms 4
ms 5
ms 6
ms 7
ms 8
ms 9
ms 10
ms 11
ms 12
6.25%
80.00%
20.00%
40,000.00 10,000.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
%

18.75%

10.00%
15,000.00

50.00%
75,000.00

40.00%
60,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

10.00%
30,000.00

20.00%
60,000.00

20.00%
60,000.00

20.00%
60,000.00

20.00%
60,000.00

10.00%
30,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

10.00%
12,000.00

20.00%
24,000.00

20.00%
24,000.00

20.00%
24,000.00

20.00%
24,000.00

10.00%
12,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

25.00%
20,000.00

25.00%
20,000.00

25.00%
20,000.00

25.00%
20,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

25.00%
25,000.00

25.00%
25,000.00

25.00%
25,000.00

25.00%
25,000.00

37.50%

15.00%

10.00%

12.50%

100.00%

SUBTOTAL MS
SUBTOTAL MS ACUMULADO
% TOTAL OBRA
% TOTAL OBRA ACUMULADA

55,000.00 115,000.00 120,000.00 60,000.00 72,000.00 84,000.00 54,000.00 44,000.00 69,000.00 57,000.00 45,000.00 25,000.00
55,000.00 170,000.00 290,000.00 350,000.00 422,000.00 506,000.00 560,000.00 604,000.00 673,000.00 730,000.00 775,000.00 800,000.00
6.88%
6.88%

14.38%
21.25%

15.00%
36.25%

7.50%
43.75%

9.00%
52.75%

10.50%
63.25%

6.75%
70.00%

5.50%
75.50%

8.63%
84.13%

7.13%
91.25%

5.63%
96.88%

3.13%
100.00%