PAVIMENTAO E QUALIFICAO DE VIAS URBANAS DE MARAB

CRONOGRAMA FSICO FINANCEIRO POR REAS

ETAPAS

SERVIOS

%
(R$)

01.00

1.1

1.2

1.3

1.4

2.2

2.12

2.13

2.15

2.16

2.17

2.18

2.19

2.20

2.21

2.2

2.12

2.13

2.15

2.16

2.17

3. MS

4. MS

5. MS

TOTAL(R$)
6. MS

7. MS

8. MS

9. MS
-

2.467.072,82

SERVIOS INICIAIS

MOBILIZAO E DESMOBILIZAO

CANTEIRO DE OBRA

PLACA DE OBRA

ADMINISTRAO DA OBRA

50,00%

50,00%

100,00%

R$

248.579,96

248.579,96

497.159,92

70,00%

30,00%

100,00%

R$

54.126,31

23.196,99

77.323,30

100,00%

100,00%

R$

31.924,20

31.924,20

11,11%

11,11%

11,11%

11,11%

11,11%

11,11%

11,11%

11,11%

11,11%

100,00%

R$

206.740,60

206.740,60

206.740,60

206.740,60

206.740,60

206.740,60

206.740,60

206.740,60

206.740,60

1.860.665,40
16.500.720,48

SISTEMA VIRIO

FOLHAS 05 e 09

FOLHA 06

FOLHA 07

FOLHA 08

FOLHA 10

FOLHA 11

FOLHA 12

FOLHA 13

FOLHA 14

FOLHA 25

FOLHA 34

2.1

2. MS

SERVIOS PRELIMINARES

2.1

PERODO
1. MS

30,00%

40,00%

30,00%

100,00%

R$

242.466,30

323.288,40

242.466,30

808.220,99

20,00%

20,00%

10,00%

10,00%

20,00%

20,00%

100,00%

R$

548.790,34

548.790,34

274.395,17

274.395,17

548.790,34

548.790,34

2.743.951,70

30,00%

40,00%

30,00%

100,00%

R$

195.110,96

260.147,94

195.110,96

650.369,86

30,00%

40,00%

30,00%

100,00%

R$

295.596,62

394.128,83

295.596,62

985.322,07

25,00%

25,00%

25,00%

25,00%

100,00%

R$

633.868,39

633.868,39

633.868,39

633.868,39

2.535.473,56

50,00%

30,00%

20,00%

100,00%

R$

587.721,59

352.632,95

235.088,64

1.175.443,18

25,00%

25,00%

25,00%

25,00%

100,00%

R$

346.594,57

346.594,57

346.594,57

346.594,57

1.386.378,27

25,00%

25,00%

25,00%

25,00%

100,00%

R$

442.639,00

442.639,00

442.639,00

442.639,00

1.770.556,01

25,00%

25,00%

25,00%

25,00%

100,00%

R$

172.364,64

172.364,64

172.364,64

172.364,64

689.458,57

25,00%

25,00%

25,00%

25,00%

100,00%

R$

549.389,41

549.389,41

549.389,41

549.389,41

2.197.557,63

25,00%

25,00%

25,00%

25,00%

100,00%

R$

389.497,16

389.497,16

389.497,16

389.497,16

1.557.988,64
6.956.167,07

SISTEMA DE DRENAGEM PLUVIAL

FOLHAS 05 e 09

FOLHA 06

FOLHA 07

FOLHA 08

FOLHA 10

FOLHA 11

FOLHA 12

30,00%

40,00%

30,00%

100,00%

R$

155.642,86

207.523,81

155.642,86

518.809,52

20,00%

20,00%

10,00%

10,00%

20,00%

20,00%

100,00%

R$

211.686,31

211.686,31

105.843,16

105.843,16

211.686,31

211.686,31

1.058.431,55

30,00%

40,00%

30,00%

100,00%

R$

75.830,74

101.107,66

75.830,74

252.769,14

30,00%

40,00%

30,00%

100,00%

R$

122.386,22

163.181,62

122.386,22

407.954,06

25,00%

25,00%

25,00%

25,00%

100,00%

R$

271.171,82

271.171,82

271.171,82

271.171,82

1.084.687,28

50,00%

30,00%

20,00%

100,00%

R$

334.912,40

200.947,44

133.964,96

669.824,79

25,00%

25,00%

25,00%

25,00%

100,00%

R$

142.516,36

142.516,36

142.516,36

142.516,36

570.065,44

PAVIMENTAO E QUALIFICAO DE VIAS URBANAS DE MARAB

CRONOGRAMA FSICO FINANCEIRO POR REAS
ETAPAS

SERVIOS

%
(R$)

01.00
2.18

2.19

2.20

2.21

FOLHA 13

SERVIOS PRELIMINARES

FOLHA 14

FOLHA 25

FOLHA 34

PERODO
1. MS

2. MS

3. MS

4. MS

5. MS

TOTAL(R$)
6. MS

7. MS

8. MS

9. MS

25,00%

25,00%

25,00%

25,00%

100,00%

R$

173.962,78

173.962,78

173.962,78

173.962,78

695.851,10

25,00%

25,00%

25,00%

25,00%

100,00%

R$

73.167,11

73.167,11

73.167,11

73.167,11

292.668,42

25,00%

25,00%

25,00%

25,00%

100,00%

R$

240.634,30

240.634,30

240.634,30

240.634,30

962.537,19

25,00%

25,00%

25,00%

25,00%

100,00%

R$

110.642,15

110.642,15

110.642,15

110.642,15

442.568,58

PERCENTUAL SIMPLES

7,18%

6,96%

12,57%

11,09%

9,09%

15,10%

14,54%

13,24%

10,22%

PERCENTUAL ACUMULADO

7,18%

14,14%

26,71%

37,80%

46,89%

61,99%

76,53%

89,78%

100,00%

VALOR TOTAL SIMPLES

1.862.114,21

1.803.441,11

3.258.075,54

2.875.772,15

2.356.206,22

3.915.257,37

3.769.207,82

3.433.362,17

2.650.523,78

VALOR TOTAL ACUMULADO

1.862.114,21

3.665.555,32

6.923.630,86

9.799.403,02

12.155.609,23

16.070.866,60

19.840.074,42

23.273.436,59

25.923.960,37

100,00%

25.923.960,37