Escolar Documentos
Profissional Documentos
Cultura Documentos
Reviso:
2) Caractersticas do Empreendimento:
Localizao:
Tipologia Estrutural
Tipologia Fit
ECONMICO SKU
reas:
rea Privativa Total:
rea Equivalente:
rea Construda:
Relao de reas:
30,742.20 m
38,883.69 m
40,097.32 m
79.06%
Caractersticas do Edifcio:
N de Torres
N de Pavimentos Total
N de Pavimentos SS
N de Pavimentos Tipo
5.00
16.00
0.00
15.00
2.00
N de Apto
Apto Zelador
N de Dorm.
N de Banho
N de Coz e AS
1332.00
1028.00
462.00
rea do Terreno
2,428.54 m
Prazo da Obra
462.00
21 meses
3) Dados Financeiro:
MS BASE (n-1):
INCC (n-1):
Custo Meta da Parametrizao
Custo Meta da Parametrizao
Custo Meta da Parametrizao
1-Nov-08
405.090
2.240 INCC/mA EQ
87,117.00 INCC
R$ 35,290,224.30
DATA DO ORAMENTO:
15-Dec-08
Cod.
Data de Elaborao
Reviso
Un
SUPER SEM
ELEVADOR
ADOTADO
SUPER. 2
DORM.
ADOTADO
SUPER. 2
DORM. - SKU
ADOTADO
SUPER. 2 e 3
DORM.
ADOTADO
SUPER. 2 e 3
DORM. - SKU
ADOTADO
ECONMICO SKU
ADOTADO
FLEX
NORDESTE
ADOTADO
ADOTADO
DADOS INICIAIS
Permetro do Pav. Tipo (Fachada)
Permetro do Pav. Tipo Incluindo dente de Sacada
Permetro das Sacadas
Abertura do Poo do Elevador
ml
ml
ml
ml
84.24
-
128.72
114.32
19.20
8.56
128.72
114.82
19.20
8.56
153.74
139.34
19.20
8.56
ADOTADO
153.74
139.34
19.20
8.56
120.58
109.78
19.20
7.80
120.58
109.78
19.20
7.80
157.50
128.70
19.20
8.00
123.87
114.27
19.20
7.50
m
m
195.84
195.84
525.49
525.49
525.49
525.49
567.89
567.89
567.89
567.89
441.89
441.89
441.89
441.89
536.14
536.14
447.76
447.76
PAREDE
Paredes e Painis
Alvenaria Estrutural 14 cm
M.O.
Material
m
m
432.80
377.27
1,062.03
946.46
1,073.00
951.18
1,206.98
1,070.15
1,217.95
1,074.88
839.32
727.89
857.26
745.11
1,066.83
924.12
961.20
831.38
m
m
3.07
3.07
3.07
3.07
3.07
3.07
3.07
3.07
2.56
2.56
2.56
2.56
3.18
3.18
3.34
3.34
Alvenaria de Vedao de 9 cm
M.O.
Material
m
m
30.26
30.26
71.40
67.39
77.22
73.22
163.44
163.44
169.26
169.26
137.98
124.85
140.89
127.76
169.73
159.04
187.25
179.24
FECHAMENTO
Impermeabilizao
Impermeabilizao polmerica box
Horizontal
Vertical
m
m
3.10
15.42
6.55
32.64
8.19
40.80
9.83
48.96
11.47
57.12
7.83
39.60
9.47
50.46
10.15
50.04
7.85
39.00
m
m
m
m
m
un
4.88
10.25
6.55
12.00
10.08
16.18
14.40
10.08
32.00
12.42
16.18
14.40
10.08
36.00
15.48
16.15
10.56
10.08
40.00
17.82
16.18
10.56
10.08
44.00
10.65
13.63
7.94
11.88
32.00
12.99
13.63
7.94
11.88
36.00
14.76
15.43
9.71
9.74
3.07
36.00
10.76
13.13
7.33
7.07
32.00
REVESTIMENTO EXTERNO
Fachada
M.O.
Material
m
m
223.37
199.36
353.78
319.48
353.78
319.48
421.34
379.74
421.34
379.74
322.19
263.53
322.19
263.53
416.38
369.92
307.71
269.34
Friso
ml
84.24
114.32
114.32
139.34
139.34
109.78
109.78
128.70
114.27
Forro
Teto sala
Teto terrao
Teto dormitrio
Teto wc
Teto cozinha
Teto rea de servio
Teto circulao
Teto ante-cmara
Teto Circulao Escada
m
m
m
m
m
m
m
m
m
57.92
61.32
9.44
17.33
7.44
8.33
-
120.22
17.28
141.90
19.52
32.90
15.36
36.43
4.92
9.94
120.22
17.28
141.90
24.04
32.90
15.36
36.43
4.92
9.94
129.66
17.28
167.27
30.00
35.61
15.41
34.81
8.45
17.02
129.66
17.28
167.27
34.52
35.61
15.41
34.81
8.45
17.02
101.20
10.94
135.21
24.66
27.42
11.54
21.71
5.75
9.95
101.20
10.94
135.21
29.18
27.42
11.54
21.71
5.75
9.95
119.72
35.76
138.89
34.62
31.64
21.76
30.62
9.18
12.45
105.78
10.99
141.70
23.96
27.32
11.90
21.71
5.75
9.95
Pintura do Forro
Pintura teto sala
Pintura teto terrao
Pintura teto dormitrio
Pintura teto wc
Pintura teto cozinha
Pintura teto rea de servio
Pintura teto circulao
Pintura teto ante-cmara
Pintura Teto Circulao Escada
m
m
m
m
m
m
m
m
m
57.92
61.32
9.44
17.33
7.44
8.33
-
120.22
17.28
141.90
19.52
32.90
15.36
36.43
4.92
9.94
120.22
17.28
141.90
24.04
32.90
15.36
36.43
4.92
9.94
129.66
17.28
167.27
30.00
35.61
15.41
34.81
8.45
17.02
129.66
17.28
167.27
34.52
35.61
15.41
34.81
8.45
17.02
101.20
10.94
135.21
24.66
27.42
11.54
21.71
5.75
9.95
101.20
10.94
135.21
29.18
27.42
11.54
21.71
5.75
9.95
119.72
35.76
138.89
34.62
31.64
21.76
30.62
9.18
12.45
105.78
10.99
141.70
23.96
27.32
11.90
21.71
5.75
9.95
Piso
Piso sala
Piso terrao
Piso dormitrio
Piso wc
Piso cozinha
Piso rea de servio
Piso circulao
Piso ante-cmara
Piso Circulao Escada
m
m
m
m
m
m
m
m
m
57.92
61.32
9.44
17.33
7.44
8.33
-
120.22
17.28
141.90
19.52
32.90
15.36
36.43
4.92
9.94
120.22
17.28
141.90
24.04
32.90
15.36
36.43
4.92
9.94
129.66
17.28
167.27
30.00
35.61
15.41
34.81
8.45
17.02
129.66
17.28
167.27
34.52
35.61
15.41
34.81
8.45
17.02
101.20
10.94
135.21
24.66
27.42
11.54
21.71
5.75
9.95
101.20
10.94
135.21
29.18
27.42
11.54
21.71
5.75
9.95
119.72
35.76
138.89
34.62
31.64
21.76
30.62
9.18
12.45
105.90
10.99
141.70
23.96
27.32
11.90
21.71
5.75
9.95
Rodap
Rodap sala
Rodap terrao
Rodap dormitrio
Rodap circulao
Rodap ante-cmara
Rodap Circulao Escada
ml
ml
ml
ml
ml
ml
57.56
82.96
4.79
-
124.80
23.92
180.56
35.18
9.36
15.94
124.80
23.92
180.56
35.18
9.36
15.94
140.44
23.92
221.44
33.22
12.80
17.62
140.44
23.92
221.44
33.22
12.80
17.62
103.28
16.26
178.80
23.86
10.78
13.00
103.28
16.26
178.80
23.86
10.78
13.00
126.80
33.62
176.58
35.31
14.88
14.65
102.84
16.38
184.08
23.86
7.18
13.00
Soleira
Soleira de entrada
Soleira cozinha
Soleira terrao com tropeo
Soleira banheiro
Soleira elevador
Tento
ml
ml
ml
ml
ml
ml
3.60
3.60
2.80
3.88
7.28
7.28
9.68
5.68
3.82
7.20
7.28
7.28
9.68
7.48
3.82
8.60
7.20
7.20
9.68
8.40
4.84
10.80
7.20
7.20
9.68
9.80
4.84
12.60
5.40
5.40
7.26
7.00
2.42
9.00
5.40
5.40
7.26
8.40
2.42
10.80
5.40
5.40
12.10
11.24
2.42
10.80
5.40
5.40
7.26
7.00
2.42
7.20
Parede
Parede sala
Parede terrao
Parede dormitrio
Parede wc
Parede cozinha
Parede rea de servio
Parede circulao
Parede ante-cmara
Parede Circulao Escada
m
m
m
m
m
m
m
m
m
150.44
206.58
61.37
70.30
42.28
14.27
-
341.44
451.22
111.94
124.18
83.52
87.39
25.76
42.15
341.44
451.22
138.55
124.18
83.52
87.39
25.76
42.15
380.49
554.08
170.67
132.81
83.94
82.29
34.70
46.52
380.49
554.08
197.28
132.81
83.94
82.29
34.70
46.52
282.55
447.78
140.86
101.87
62.85
65.89
29.43
34.50
282.55
447.78
167.47
101.87
62.85
65.89
29.43
34.50
347.81
442.57
211.23
122.77
93.95
86.43
32.53
38.79
281.07
461.53
136.91
101.72
88.73
65.89
21.47
34.50
Pintura Parede
Parede sala
Parede terrao
Parede dormitrio
m
m
m
150.44
206.58
341.44
341.44
380.49
380.49
451.22
451.22
554.08
554.08
282.55
447.78
282.55
447.78
347.81
442.57
461.53
TIPOLOGIAS
DESCRIO
ECONMICO
REVESTIMENTO INTERNO
Pgina 2 de 189
281.07
SUPER SEM
ELEVADOR
SUPER. 2
DORM.
SUPER. 2
DORM. - SKU
SUPER. 2 e 3
DORM.
SUPER. 2 e 3
DORM. - SKU
ECONMICO
ECONMICO SKU
FLEX
NORDESTE
Parede wc
Parede cozinha
Parede rea de servio
Parede circulao
Parede ante-cmara
Parede Circulao Escada
Un
m
m
m
m
m
m
ADOTADO
61.37
70.30
42.28
14.27
-
ADOTADO
111.94
124.18
83.52
87.39
25.76
42.15
ADOTADO
138.55
124.18
83.52
87.39
25.76
42.15
ADOTADO
170.67
132.81
83.94
82.29
34.70
46.52
ADOTADO
197.28
132.81
83.94
82.29
34.70
46.52
ADOTADO
140.86
101.87
62.85
65.89
29.43
34.50
ADOTADO
167.47
101.87
62.85
65.89
29.43
34.50
ADOTADO
211.23
122.77
93.95
86.43
32.53
38.79
ADOTADO
136.91
101.72
88.73
65.89
21.47
34.50
Outros
Sanca cozinha
Peitoril janela
ml
ml
17.00
20.92
35.20
32.16
35.20
33.36
35.20
39.40
35.20
40.60
28.02
31.36
28.02
32.56
39.16
31.36
28.06
31.36
Revestimento Escada
Piso - Acab. Laje zero
Parede - Acab. Pintura rolada sobre bloco
Teto - Acab. Pintura rolada sobre estrutura
Rodap
m
m
m
ml
11.57
38.38
9.25
20.20
18.77
73.32
14.37
19.20
18.77
73.32
14.37
19.20
18.77
73.32
14.41
19.20
18.77
73.32
14.41
19.20
18.72
66.66
14.37
17.92
18.72
66.66
14.37
17.92
18.88
67.08
14.47
18.09
18.72
66.66
14.37
17.92
un
4.00
10.00
12.00
14.00
16.00
10.00
12.00
16.00
10.00
un
8.00
16.00
16.00
20.00
20.00
16.00
16.00
20.00
16.00
un
8.00
16.00
16.00
16.00
16.00
12.00
12.00
12.00
12.00
un
4.00
4.00
4.00
4.00
4.00
4.00
4.00
4.00
un
un
un
un
4.00
8.00
8.00
60.00
8.00
24.00
10.00
150.00
10.00
24.00
10.00
156.00
12.00
28.00
10.00
174.00
14.00
28.00
10.00
180.00
10.00
22.00
6.00
132.00
12.00
22.00
6.00
135.00
16.00
26.00
6.00
162.00
10.00
22.00
6.00
144.00
un
12.00
16.00
16.00
20.00
20.00
16.00
16.00
16.00
16.00
un
4.00
8.00
10.00
12.00
14.00
10.00
12.00
10.00
10.00
un
4.00
8.00
8.00
8.00
8.00
6.00
6.00
6.00
6.00
un
8.00
8.00
8.00
8.00
6.00
6.00
10.00
6.00
un
un
un
1.00
9.56
4.00
19.20
14.33
4.00
19.20
14.33
4.00
19.20
14.33
4.00
19.20
14.33
4.00
14.40
14.33
4.00
14.40
14.33
4.00
18.60
14.33
4.00
14.46
13.53
TIPOLOGIAS
DESCRIO
Esquadrias
Esquadria de madeira
Folha Duratri em madeira compensada, 0,60 x 2,10m, encabeada, miolo
colmia com acabamento pintado. Batente e guarnio em madeira
compensada com acabamento pintado. Ferragens padro Pado, Arouca, La
fonte ou similar.
Folha Duratri em madeira compensada, 0,70 x 2,10m, encabeada, miolo
colmia com acabamento pintado. Batente e guarnio em madeira
compensada com acabamento pintado. Ferragens padro Pado, Arouca, La
fonte ou similar.
Folha Duratri em madeira compensada, 0,80 x 2,10m, encabeada, miolo
colmia com acabamento pintado. Batente e guarnio em madeira
compensada com acabamento pintado. Ferragens padro Pado, Arouca, La
fonte ou similar.
Portinhola de shafts 1,21 x 1,91 mts
Ferragem
Ferragens para banheiro padro Pado, Arouca, La fonte ou similar.
Ferragens interna padro Pado, Arouca, La fonte ou similar.
Ferragens Externa padro Pado, Arouca, La fonte ou similar.
Dobradias
Esquadrias de Alumnio
Esquadria de alumnio anodizado branco linha modulada correr com 3 folhas (2
venezianas, 1 vidro) 1,20x1,20m, Ibrap / Esaf
Esquadria de alumnio anodizado branco linha modulada MAXIM AR (0,60 x
0,60 m) Ibrap / Esaf
Esquadria de alumnio anodizado branco linha modulada fixa com 2 folhas
(vidro e bscula) 1,00 x 1,00m
Porta de alumnio anodizado branco linha modulada correr com 2 folhas de
vidro - COM VAR 1,40 X 2,10 M
Esquadrias de Ferro
Porta Corta-Fogo 0,82 x 2,10m, PCF60, pintada
Gradil de Ferro Pintado nas medidas mnima 1,20 x 1,00m (ml)
Corrimo em ferro tubular pintado diam. (ml)
Esquadria de Ferro Pintado de correr com 3 folhas (2 de veneziana e 1 de
vidro) (meds.: 1,20x1,20m)
un
un
un
un
un
4.00
4.00
4.00
8.00
8.00
8.00
10.00
10.00
8.00
10.00
2.00
12.00
8.00
10.00
4.00
14.00
8.00
10.00
12.00
16.00
10.00
10.00
6.00
12.00
6.00
16.00
6.00
10.00
6.00
Metais
Torneira de mesa Deca, Docol, Celfix ou similar
Torneira de mesa bica mvel Deca, Docol, Celfix ou Similar.
Torneira Docol, Fabrimar ou similar (tanque)
un
un
un
4.00
4.00
4.00
8.00
8.00
8.00
10.00
8.00
8.00
12.00
8.00
8.00
14.00
8.00
8.00
10.00
6.00
6.00
12.00
6.00
6.00
16.00
12.00
6.00
10.00
6.00
6.00
un
un
un
4.00
8.00
10.00
10.00
8.00
10.00
12.00
16.00
12.00
8.00
6.00
6.00
10.00
6.00
Pgina 3 de 189
8.00
F.003-APT
7/18/2008
0
NORDESTE
SKU
ADOTADO
123.87
114.27
19.20
7.50
447.76
447.76
979.14
845.47
3.34
3.34
193.02
185.02
9.48
47.16
12.68
13.13
7.33
7.07
36.00
307.71
269.34
114.27
105.78
10.99
141.70
30.66
27.32
11.90
21.71
5.75
9.95
105.78
10.99
141.70
30.66
27.32
11.90
21.71
5.75
9.95
105.90
10.99
141.70
30.66
27.32
11.90
21.71
5.75
9.95
102.84
16.38
184.08
23.86
7.18
13.00
5.40
5.40
7.26
8.40
2.42
7.20
281.07
461.53
171.89
101.72
88.73
65.89
21.47
34.50
281.07
461.53
Pgina 4 de 189
NORDESTE
SKU
ADOTADO
171.89
101.72
88.73
65.89
21.47
34.50
28.06
32.56
18.72
66.66
14.37
17.92
12.00
16.00
12.00
4.00
12.00
22.00
6.00
150.00
16.00
12.00
6.00
6.00
4.00
14.46
13.53
12.00
12.00
6.00
12.00
6.00
6.00
12.00
6.00
Pgina 5 de 189
Inicio
Fim
Prazo
N Equipamentos
019
017
001
017
003
009
007
005
035
000
001
MS
MS
MS
MS
MS
MS
MS
MS
MS
10
MS
11
MS
12
MS
13
MS
14
MS
15
MS
16
MS
17
MS
18
4 Sem.
5 Sem.
6 Sem.
7 Sem.
8 Sem.
Grua
9 Sem. 10 Sem. 11 Sem. 12 Sem. 13 Sem. 14 Sem. 15 Sem. 16 Sem. 17 Sem. 18 Sem. 19 Sem. 20 Sem. 21 Sem. 22 Sem. 23 Sem. 24 Sem. 25 Sem. 26 Sem. 27 Sem. 28 Sem. 29 Sem. 30 Sem. 31 Sem. 32 Sem. 33 Sem. 34 Sem. 35 Sem. 36 Sem. 37 Sem. 38 Sem. 39 Sem. 40 Sem. 41 Sem. 42 Sem. 43 Sem. 44 Sem. 45 Sem. 46 Sem. 47 Sem. 48 Sem. 49 Sem. 50 Sem. 51 Sem. 52 Sem. 53 Sem. 54 Sem. 55 Sem. 56 Sem. 57 Sem. 58 Sem. 59 Sem. 60 Sem. 61 Sem. 62 Sem. 63 Sem. 64 Sem. 65 Sem. 66 Sem. 67 Sem. 68 Sem. 69 Sem. 70 Sem. 71 Sem. 72 Sem.
1
Guincho CREMALHEIRA
Tipo Cremalheira
Guincho Carga
Tipo Cremalheira
0
1
0
1
0
0
1
0
1
0
0
1
0
1
0
0
1
0
1
0
0
1
0
1
0
0
1
0
1
0
0
1
0
1
0
0
1
0
1
0
0
1
0
1
0
0
1
0
1
0
0
1
0
1
0
0
1
0
1
0
0
1
1
1
0
0
1
1
1
0
0
1
1
1
0
0
1
1
1
0
0
1
1
1
0
0
1
1
1
0
0
1
1
1
0
0
1
1
1
0
0
1
1
1
0
0
1
1
1
0
0
1
1
1
0
0
1
1
1
0
0
1
1
1
0
0
1
1
1
0
0
1
1
1
0
0
1
1
1
0
0
1
1
1
0
0
1
1
1
0
0
1
1
1
0
0
1
1
1
0
0
1
1
1
0
0
1
1
1
0
0
1
1
1
0
0
1
1
1
0
0
1
1
1
0
0
1
1
1
0
0
1
1
1
0
0
1
1
1
0
0
1
1
1
0
0
1
1
1
0
0
1
1
1
0
0
1
1
1
0
0
1
1
1
0
0
1
1
1
0
0
1
1
1
0
0
1
1
1
0
0
1
1
1
0
0
1
1
1
0
0
1
1
1
0
0
1
1
1
0
0
1
1
1
0
0
1
1
1
0
0
1
1
1
0
0
1
1
1
0
0
1
1
1
0
0
1
1
1
0
0
1
1
1
0
0
1
1
1
0
0
1
1
1
0
0
1
1
1
0
0
1
1
1
0
0
1
1
1
0
0
1
1
1
0
0
1
1
1
0
0
1
1
1
0
0
1
1
1
0
0
1
1
1
0
0
1
1
1
0
0
1
1
1
0
0
1
1
1
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1
0
0
1
0
0
1
0
0
1
0
0
1
0
0
1
0
0
1
0
0
1
0
0
1
1
0
1
1
0
1
1
0
1
1
0
1
1
0
1
1
0
1
1
0
1
1
0
1
1
0
1
1
0
1
1
0
1
1
0
1
1
0
1
1
0
1
1
0
1
1
0
1
1
0
1
1
0
1
1
0
1
1
0
1
1
0
1
1
0
1
1
0
1
1
0
1
1
0
1
1
0
1
1
0
1
1
0
1
1
0
1
1
0
1
1
0
1
1
0
1
1
0
1
1
0
1
1
0
1
1
0
1
1
0
1
1
0
1
1
0
1
1
0
1
1
0
1
1
0
1
1
0
1
1
0
1
1
0
1
1
0
1
1
0
1
1
0
1
1
0
1
1
0
1
1
0
1
1
0
1
1
0
1
1
0
1
1
0
1
1
0
1
1
0
0
0
1
1
0
0
0
1
1
0
0
0
1
1
0
0
0
1
1
0
0
0
1
1
0
0
0
1
1
0
0
0
1
1
0
0
0
1
1
0
0
0
1
1
0
0
0
1
1
0
0
0
1
1
0
0
0
1
1
0
0
0
1
1
0
0
0
1
1
0
0
0
1
1
0
0
0
1
1
0
0
0
1
1
0
0
0
1
1
0
0
0
1
1
0
0
0
1
1
0
0
0
1
1
0
0
0
1
1
0
0
0
1
1
0
0
0
1
1
0
0
0
1
1
0
0
0
1
1
0
0
0
1
1
0
0
0
1
1
0
0
0
1
1
0
0
0
1
1
0
0
0
1
1
0
0
0
1
1
0
0
0
1
1
0
0
0
1
1
0
0
0
1
1
0
0
0
1
1
0
0
0
1
1
0
0
0
1
1
0
0
0
1
1
0
0
0
1
1
0
0
0
1
1
0
0
0
1
1
0
0
0
1
1
0
0
0
1
1
0
0
0
1
1
0
0
0
1
1
0
0
0
1
1
0
0
0
1
1
0
0
0
1
1
0
0
0
1
1
0
0
0
1
1
0
0
0
1
1
0
0
0
1
1
0
0
0
1
1
0
0
0
1
1
0
0
0
1
1
0
0
0
1
1
0
0
0
1
1
0
0
0
1
1
0
0
0
1
1
0
0
0
1
1
0
0
0
1
1
0
0
0
1
1
0
0
0
1
1
0
0
0
1
1
0
0
0
1
1
0
0
0
1
1
0
0
0
1
1
0
0
0
1
1
0
0
0
1
1
0
0
0
1
1
0
0
Total
003
000
MS
Descrio de Servio
Equipamentos
000
000
Pessoal Permanente
Inicio
-
Fim
Prazo
N Pessoas
Total
Salrio + Encargos
Total
CARGO
Arquiteto de Obras Jr. * No
Adotar
Assist. Adm. Obra
Coord. De Obras Junior
Coord. De Obras Pleno
Coord. De Obras Senior
Encarregado de Acabamento *
No Adotar
Encarregado de Escritrio
Estagirio
Gerente de Obra Junior * OVER
HEAD
Gerente de Obra Pleno * OVER
HEAD
Mestre de Obras I
Mestre de Obras II
Mestre de Obras III
Oficial de Segurana * DESME
MS
MS
MS
MS
MS
MS
MS
MS
MS
MS
10
MS
11
MS
12
MS
13
MS
14
MS
15
MS
16
MS
17
MS
18
1
4
1
1
21
21
21
21
001
021
018
021
021
1
1
1
-
000
021
018
021
000
R$2,829.68
R$7,167.11
R$11,405.11
R$15,545.31
R$59,423.28
R$129,007.98
R$239,507.31
R$-
1
3
5
21
21
21
021
019
017
1
5
000
019
085
R$3,304.01
R$1,100.00
R$R$62,776.19
R$93,500.00
21
022
000
21
21
21
21
-
022
021
021
021
001
2
1
-
000
042
021
000
000
001
000
001
000
1
1
1
001
TOTAL EQUIPE PERMANENTE
Total de Pessoas Mensalistas
Total de Pessoas Horistas
Total Vale transporte
Total assistncia mdica
R$-
R$3,856.58
R$4,503.69
R$5,256.75
R$R$161,976.36
R$94,577.49
R$-
000
R$840,768.61
12
0
227
0
103
142
40037
5 pessoa(s)
R$ 26,451.64 / ms
5 pessoa(s)
6 pessoa(s)
7 pessoa(s)
12 pessoa(s)
12 pessoa(s)
12 pessoa(s)
12 pessoa(s)
12 pessoa(s)
12 pessoa(s)
12 pessoa(s)
12 pessoa(s)
12 pessoa(s)
12 pessoa(s)
12 pessoa(s)
12 pessoa(s)
12 pessoa(s)
12 pessoa(s)
R$ 22,595.06 / ms
R$ 25,899.07 / ms
R$ 33,066.18 / ms
R$ 34,166.18 / ms
R$ 34,166.18 / ms
R$ 34,166.18 / ms
R$ 34,166.18 / ms
R$ 34,166.18 / ms
R$ 34,166.18 / ms
R$ 34,166.18 / ms
R$ 34,166.18 / ms
R$ 34,166.18 / ms
R$ 34,166.18 / ms
R$ 34,166.18 / ms
R$ 34,166.18 / ms
R$ 34,166.18 / ms
R$ 34,166.18 / ms
Inicio
Fim
Prazo
N Equipamentos
019
017
001
017
003
009
007
005
035
000
001
MS
MS
MS
MS
MS
MS
MS
MS
MS
10
MS
11
MS
12
MS
13
MS
14
MS
15
MS
16
MS
17
MS
18
4 Sem.
5 Sem.
6 Sem.
7 Sem.
8 Sem.
Grua
9 Sem. 10 Sem. 11 Sem. 12 Sem. 13 Sem. 14 Sem. 15 Sem. 16 Sem. 17 Sem. 18 Sem. 19 Sem. 20 Sem. 21 Sem. 22 Sem. 23 Sem. 24 Sem. 25 Sem. 26 Sem. 27 Sem. 28 Sem. 29 Sem. 30 Sem. 31 Sem. 32 Sem. 33 Sem. 34 Sem. 35 Sem. 36 Sem. 37 Sem. 38 Sem. 39 Sem. 40 Sem. 41 Sem. 42 Sem. 43 Sem. 44 Sem. 45 Sem. 46 Sem. 47 Sem. 48 Sem. 49 Sem. 50 Sem. 51 Sem. 52 Sem. 53 Sem. 54 Sem. 55 Sem. 56 Sem. 57 Sem. 58 Sem. 59 Sem. 60 Sem. 61 Sem. 62 Sem. 63 Sem. 64 Sem. 65 Sem. 66 Sem. 67 Sem. 68 Sem. 69 Sem. 70 Sem. 71 Sem. 72 Sem.
1
Guincho CREMALHEIRA
Tipo Cremalheira
Guincho Carga
Tipo Cremalheira
0
1
0
1
0
0
1
0
1
0
0
1
0
1
0
0
1
0
1
0
0
1
0
1
0
0
1
0
1
0
0
1
0
1
0
0
1
0
1
0
0
1
0
1
0
0
1
0
1
0
0
1
0
1
0
0
1
0
1
0
0
1
1
1
0
0
1
1
1
0
0
1
1
1
0
0
1
1
1
0
0
1
1
1
0
0
1
1
1
0
0
1
1
1
0
0
1
1
1
0
0
1
1
1
0
0
1
1
1
0
0
1
1
1
0
0
1
1
1
0
0
1
1
1
0
0
1
1
1
0
0
1
1
1
0
0
1
1
1
0
0
1
1
1
0
0
1
1
1
0
0
1
1
1
0
0
1
1
1
0
0
1
1
1
0
0
1
1
1
0
0
1
1
1
0
0
1
1
1
0
0
1
1
1
0
0
1
1
1
0
0
1
1
1
0
0
1
1
1
0
0
1
1
1
0
0
1
1
1
0
0
1
1
1
0
0
1
1
1
0
0
1
1
1
0
0
1
1
1
0
0
1
1
1
0
0
1
1
1
0
0
1
1
1
0
0
1
1
1
0
0
1
1
1
0
0
1
1
1
0
0
1
1
1
0
0
1
1
1
0
0
1
1
1
0
0
1
1
1
0
0
1
1
1
0
0
1
1
1
0
0
1
1
1
0
0
1
1
1
0
0
1
1
1
0
0
1
1
1
0
0
1
1
1
0
0
1
1
1
0
0
1
1
1
0
0
1
1
1
0
0
1
1
1
0
0
1
1
1
0
0
1
1
1
0
0
1
1
1
0
0
1
1
1
0
0
1
1
1
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1
0
0
1
0
0
1
0
0
1
0
0
1
0
0
1
0
0
1
0
0
1
0
0
1
1
0
1
1
0
1
1
0
1
1
0
1
1
0
1
1
0
1
1
0
1
1
0
1
1
0
1
1
0
1
1
0
1
1
0
1
1
0
1
1
0
1
1
0
1
1
0
1
1
0
1
1
0
1
1
0
1
1
0
1
1
0
1
1
0
1
1
0
1
1
0
1
1
0
1
1
0
1
1
0
1
1
0
1
1
0
1
1
0
1
1
0
1
1
0
1
1
0
1
1
0
1
1
0
1
1
0
1
1
0
1
1
0
1
1
0
1
1
0
1
1
0
1
1
0
1
1
0
1
1
0
1
1
0
1
1
0
1
1
0
1
1
0
1
1
0
1
1
0
1
1
0
1
1
0
1
1
0
1
1
0
1
1
0
1
1
0
1
1
0
0
0
1
1
0
0
0
1
1
0
0
0
1
1
0
0
0
1
1
0
0
0
1
1
0
0
0
1
1
0
0
0
1
1
0
0
0
1
1
0
0
0
1
1
0
0
0
1
1
0
0
0
1
1
0
0
0
1
1
0
0
0
1
1
0
0
0
1
1
0
0
0
1
1
0
0
0
1
1
0
0
0
1
1
0
0
0
1
1
0
0
0
1
1
0
0
0
1
1
0
0
0
1
1
0
0
0
1
1
0
0
0
1
1
0
0
0
1
1
0
0
0
1
1
0
0
0
1
1
0
0
0
1
1
0
0
0
1
1
0
0
0
1
1
0
0
0
1
1
0
0
0
1
1
0
0
0
1
1
0
0
0
1
1
0
0
0
1
1
0
0
0
1
1
0
0
0
1
1
0
0
0
1
1
0
0
0
1
1
0
0
0
1
1
0
0
0
1
1
0
0
0
1
1
0
0
0
1
1
0
0
0
1
1
0
0
0
1
1
0
0
0
1
1
0
0
0
1
1
0
0
0
1
1
0
0
0
1
1
0
0
0
1
1
0
0
0
1
1
0
0
0
1
1
0
0
0
1
1
0
0
0
1
1
0
0
0
1
1
0
0
0
1
1
0
0
0
1
1
0
0
0
1
1
0
0
0
1
1
0
0
0
1
1
0
0
0
1
1
0
0
0
1
1
0
0
0
1
1
0
0
0
1
1
0
0
0
1
1
0
0
0
1
1
0
0
0
1
1
0
0
0
1
1
0
0
0
1
1
0
0
0
1
1
0
0
0
1
1
0
0
0
1
1
0
0
Total
003
000
MS
Descrio de Servio
Equipamentos
000
000
Pessoal Permanente
Inicio
-
Fim
Prazo
N Pessoas
Total
Salrio + Encargos
Total
CARGO
Arquiteto de Obras Jr. * No
Adotar
Assist. Adm. Obra
Coord. De Obras Junior
Coord. De Obras Pleno
Coord. De Obras Senior
Encarregado de Acabamento *
No Adotar
Encarregado de Escritrio
Estagirio
Gerente de Obra Junior * OVER
HEAD
Gerente de Obra Pleno * OVER
HEAD
Mestre de Obras I
Mestre de Obras II
Mestre de Obras III
Oficial de Segurana * DESME
MS
MS
MS
MS
MS
MS
MS
MS
MS
MS
10
MS
11
MS
12
MS
13
MS
14
MS
15
MS
16
MS
17
MS
18
1
4
1
1
21
21
21
21
001
021
018
021
021
1
1
1
-
000
021
018
021
000
R$3,400.00
R$9,702.00
R$16,632.00
R$15,545.31
R$71,400.00
R$174,636.00
R$349,272.00
R$-
1
3
5
21
21
21
021
019
017
1
5
000
019
085
R$4,060.00
R$1,000.00
R$R$77,140.00
R$85,000.00
21
022
000
21
21
21
21
-
022
021
021
021
001
2
1
-
000
042
021
000
000
001
000
001
000
1
1
1
001
TOTAL EQUIPE PERMANENTE
Total de Pessoas Mensalistas
Total de Pessoas Horistas
Total Vale transporte
Total assistncia mdica
R$-
R$3,800.00
R$6,400.00
R$8,800.00
R$R$159,600.00
R$134,400.00
R$-
000
R$1,051,448.00
12
0
227
0
103
142
50069
5 pessoa(s)
R$ 34,032.00 / ms
5 pessoa(s)
6 pessoa(s)
7 pessoa(s)
12 pessoa(s)
12 pessoa(s)
12 pessoa(s)
12 pessoa(s)
12 pessoa(s)
12 pessoa(s)
12 pessoa(s)
12 pessoa(s)
12 pessoa(s)
12 pessoa(s)
12 pessoa(s)
12 pessoa(s)
12 pessoa(s)
12 pessoa(s)
R$ 30,232.00 / ms
R$ 34,292.00 / ms
R$ 43,994.00 / ms
R$ 44,994.00 / ms
R$ 44,994.00 / ms
R$ 44,994.00 / ms
R$ 44,994.00 / ms
R$ 44,994.00 / ms
R$ 44,994.00 / ms
R$ 44,994.00 / ms
R$ 44,994.00 / ms
R$ 44,994.00 / ms
R$ 44,994.00 / ms
R$ 44,994.00 / ms
R$ 44,994.00 / ms
R$ 44,994.00 / ms
R$ 44,994.00 / ms
PREOS UNITRIOS
Cod.:
F.004.AEC
Data de Elaborao: 18/07/08
Vero
0
Planilha de preos
FIT PSSARO AZUL CONDOMNIO RESORT
Rev. 2
12/15/2008
Insumo
Unidade
Valor Unitrio
Ao cortado e dobrado
Ao CA50 6,3 mm
Ao CA50 8 mm
Ao CA50 10 mm
Ao CA50 12,5 mm
Ao CA50 16 mm
Ao CA50 20 mm
Ao CA50 25 mm
Ao CA50 32 mm
Arame
Arame
Prego
Prego
Prego
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
R$4.62
R$4.29
R$3.80
R$3.63
R$3.63
R$3.63
R$3.63
R$4.19
R$4.39
R$5.38
R$4.50
R$4.11
R$3.91
Agregados
Areia Mdia Lavada
Areia Grossa Lavada
Pedra Britada 1
Pedra Britada 2
Pedrisco
Bica Corrida
m
m
m
m
m
m
R$60.00
R$60.00
R$52.00
R$52.00
Aglomerantes
Cal Hidratada - saco de 20 kg
Cimento CP II 32 - saco de 50 kg
Cimento Branco
sc
sc
sc
Argamassas
Argamassa ACI
Argamassa ACIII
Rejunte
Madeiras
Compensado plastificado 18 mm
Compensado resinado 18 mm
Tabua
Pontalete
Sarrafo
Concreto
p
p
m
m
m
Taxa de Bomba
Concreto fck 20 Mpa consumo 400 kg cim / m
Concreto fck 25 Mpa slump 8+-1
Concreto fck 25 Mpa slump 10+-1
Concreto fck 25 Mpa slump 12+-1
Concreto fck 25 Mpa slump 14+-1
Concreto fck 30 Mpa slump 8+-1
Concreto fck 30 Mpa slump 10+-1
Concreto fck 30 Mpa slump 12+-1
Concreto fck 30 Mpa slump 14+-1
m
m
m
m
m
m
m
m
m
m
R$25.00
R$200.00
BASE DE PREO
Planilha Oramentria
OBRA
ENDEREO
TIPOLOGIA
ECONMICO SKU
MS BASE:
11/1/2008
PRAZO:
21.00
INCC (n-1) :
405.09
Cod.:
F.004.AEC
Data de Elaborao:
15/12/08
Verso
REA PRIVATIVA :
30,742.20 m2
REA EQ.:
38,883.69 m2
REA CONST.:
40,097.32 m2
Pr-Planejamento
PEP
COMPONE
SERVIOS TCNICOS
NTE
t
TOTAL GRUPO 11
Quantidade
levantada
Unidade
Coeficiente
Unidade
Componente
Quantidade
Total
Componente
38.30
Preo
Componente
R$67.93
R$27,516.35
Total INCC
106.23
1.00
OBRA
ENDEREO
TIPOLOGIA
ECONMICO SKU
MS BASE:
11/1/2008
PRAZO:
21.00
INCC (n-1) :
405.09
REA PRIVATIVA :
30,742.20 m2
REA EQ.:
38,883.69 m2
REA CONST.:
40,097.32 m2
Pr-Planejamento
N29C-T1-OS-12
COMPONE
GASTOS GERAIS
NTE
t
TOTAL GRUPO 12
Quantidade
levantada
Unidade
Coeficiente
Unidade
Componente
Quantidade
Total
Componente
0.00
Preo
Componente
R$456.26
R$184,825.23
Total INCC
456.26
1.00
OBRA
ENDEREO
TIPOLOGIA
ECONMICO SKU
MS BASE:
11/1/2008
PRAZO:
21.00
INCC (n-1) :
405.09
REA PRIVATIVA :
30,742.20 m2
REA EQ.:
38,883.69 m2
REA CONST.:
40,097.32 m2
Pr-Planejamento
N29C-T1-OS-13
Component
PESSOAL PERMANENTE - Mensal
e
t
TOTAL GRUPO 13
Quantidade
levantada
Unidade
Coeficiente
Unidade
Componente
Quantidade
Total
Componente
0.00
Preo
Componente
R$2,324.90
R$941,795.09
Total INCC
2,324.90
1.00
OBRA
ENDEREO
TIPOLOGIA
ECONMICO SKU
MS BASE:
11/1/2008
PRAZO:
21.00
INCC (n-1) :
405.09
REA PRIVATIVA :
30,742.20 m2
REA EQ.:
38,883.69 m2
REA CONST.:
40,097.32 m2
Pr-Planejamento
N29C-T1-OS-14
Component
ADMINISTRAO
e
t
TOTAL GRUPO 14
Quantidade
levantada
Unidade
Coeficiente
Unidade
Componente
Quantidade
Total
Componente
0.00
Preo
Componente
R$1,289.23
R$522,252.27
Total INCC
1,289.23
1.00
OBRA
ENDEREO
TIPOLOGIA
ECONMICO SKU
MS BASE:
11/1/2008
PRAZO:
21.00
INCC (n-1) :
405.09
REA PRIVATIVA :
30,742.20 m2
REA EQ.:
38,883.69 m2
REA CONST.:
40,097.32 m2
Pr-Planejamento
N29C-T1-OS-15
Component
IMPLANTAO DO CANTEIRO
e
t
TOTAL GRUPO 15
Quantidade
levantada
Unidade
Coeficiente
Unidade
Componente
Quantidade
Total
Componente
0.00
Preo
Componente
R$262.30
R$106,253.70
Total INCC
262.30
1.00
OBRA
ENDEREO
TIPOLOGIA
ECONMICO SKU
MS BASE:
11/1/2008
PRAZO:
21.00
INCC (n-1) :
405.09
REA PRIVATIVA :
30,742.20 m2
REA EQ.:
38,883.69 m2
REA CONST.:
40,097.32 m2
Pr-Planejamento
N29C-T1-OS-16
Component
EQUIPAMENTOS
e
3000127
2000038
2000672
2000914
2000735
MATERIAL SEGURANA/EQUIPAMENTO
DE USO PESSOAL
- Uniformes
- Bota de borracha
- Bota de couro
- Capacete
- Capa de chuva
3000399
FERRAMENTAS
Ferramentas padro
0010-1-T1-OS-16-01
0010-1-T1-OS-16-02
0010-1-T1-OS-16-03
SEGURANA E PROTEES
PLATAFORMA PRINCIPAL DE PROTEO
(BANDEJO)
0010-1-T1-OS-16-04
5000205
1007791
1001915
1001920
3000700
3000699
3000699
1002533
1002533
D102
5000221
0010-1-T1-OS-16-06
5000224
1001011
1002315
1006196
1007791
1001011
1001920
3000700
3000699
1002533
0010-1-T1-OS-16-07
3000278
1002486
1000105
1001915
ENTELAMENTO DO PRDIO
Tela branca de nylon reforada fio nn, # 2
mm, sem logomarca
Arame galvanizado no. 14
Prego com cabea - 15x15"
3001707
0010-1-T1-OS-16-09
1006196
1007791
Quantidade
levantada
21.00
40,097.32
604.75
3,293.40
600.00
28,672.00
Unidade
Unidade
Componente
0.84
2.00
2.00
1.00
2.00
unid
unid
unid
unid
unid
1.00
1.24
unid. * ms/ m
3.24
m / m
0.42
1.00
0.01
0.04
3.00
2.50
2.00
0.02
0.01
Quantidade
Total
Componente
Preo
Componente
Prazo da Obra
(meses)
17.54
42.08
42.08
20.92
42.08
R$11,886.59
R$1,832.41
R$2,720.73
R$5,401.48
R$1,519.55
R$412.42
29.34
R$0.10
R$4,009.73
R$4,009.73
9.90
40,097.32
R$0.10
748.68
R$12.00
R$8,984.17
1,959.39
R$55.00
R$107,766.45
unid. / m
255.13
R$1.19
R$303.60
unid. / m
kg / m
kg / m
hs / m
hs / m
hs / m
lata / m
gl / m
604.75
4.23
24.19
1,814.25
1,511.88
1,209.50
13.12
6.59
R$1.80
R$4.50
R$3.91
R$3.00
R$2.27
R$3.00
R$61.00
R$27.40
R$1,088.55
R$19.04
R$94.58
R$5,442.75
R$3,431.96
R$3,628.50
R$800.51
R$180.61
1.00
unid. * ms/ m
3,293.40
R$11.50
0.65
unid. / m
390.00
R$3.20
R$1,248.00
0.40
0.00
0.10
2.00
0.50
unid. / m
m / m
kg / m
hs / m
hs / m
238.20
0.00
60.00
1,200.00
300.00
R$1.80
R$11.16
R$3.91
R$3.00
R$3.00
R$428.76
R$R$234.60
R$3,600.00
R$900.00
0.00
lt. / m
2.16
R$61.00
R$131.76
1.10
0.01
0.01
m / m
kg / m
kg / m
31,539.20
172.03
286.72
R$1.20
R$4.39
R$4.50
R$37,847.04
R$755.05
R$1,289.38
1.00
m / m
28,672.00
R$0.70
R$20,070.40
3.57
unid. / unid.
17.86
R$13.05
R$233.01
0.48
unid. / unid.
2.38
R$7.20
R$17.14
m/ obra
R$217.84
m/ obra
m de fachada
R$131,740.72
325.21
R$11.50
R$37,874.10
R$37,874.10
93.50
R$10.91
R$6,543.12
16.15
R$2.09
guincho
Total INCC
R$566.03
R$104.50
R$64.65
R$128.35
R$72.65
R$9.80
A. Const.
5.00
Coeficiente
R$937.14
R$59,961.87
R$4,685.70
3.78
44.88
148.02
11.57
OBRA
ENDEREO
TIPOLOGIA
ECONMICO SKU
MS BASE:
11/1/2008
PRAZO:
21.00
INCC (n-1) :
405.09
REA PRIVATIVA :
30,742.20 m2
REA EQ.:
38,883.69 m2
REA CONST.:
40,097.32 m2
Pr-Planejamento
0010-1-T1-OS-16-10
1001011
Compensado resinado 12 mm
12.00
m / unid.
60.00
R$55.10
R$3,306.00
1002486
1001920
3000700
36.00
1.00
20.00
m / unid.
kg / unid.
hs / unid.
180.00
5.00
100.00
R$4.50
R$3.91
R$3.00
R$810.00
R$19.55
R$300.00
6.00
0.02
1.45
m / unid.
kg / unid.
hs / unid.
30.00
0.10
7.25
R$55.00
R$4.39
R$3.00
2.00
m / unid.
9,109.35
R$0.32
0.001
0.001
unid.
unid.
40.10
40.10
R$144.30
R$29.90
0.001
unid.
40.10
R$29.90
1005892
1000104
3000700
5000219
3000277
0010-1-T1-OS-16-11
0010-1-T1-OS-16-12
2000158
2000156
2000160
0010-1-T1-OS-16-13
3000963
5.00
4,554.67
40,097.32
SINALIZAO DE SEGURANA
40,097.32
Sinalizao de Segurana
TOTAL GRUPO 16
guincho
R$334.44
m de concreto
m Constr.
m Constr.
INCC / m Constr.
16.04
R$100.00
0.00
R$669.18
4.13
20.93
R$1,650.00
R$0.44
R$21.75
R$0.64
R$2,914.99
R$2,914.99
7.20
R$0.20
R$8,183.86
R$5,786.04
R$1,198.91
20.20
R$1,198.91
R$0.04
0.00
R$1,672.19
R$1,603.89
3.96
R$1,603.89
0.82%
R$271,076.76
669.18
1.00
OBRA
ENDEREO
TIPOLOGIA
ECONMICO SKU
MS BASE:
11/1/2008
PRAZO:
21.00
INCC (n-1) :
REA PRIVATIVA :
30,742.20 m2
REA EQ.:
38,883.69 m2
REA CONST.:
40,097.32 m2
405.09
Pr-Planejamento
N29C-T1-OS-17
Component
OPERAO DO CANTEIRO - Mensal
e
BETONEIRA
0010-1-T1-OS-17-01
0010-1-T1-OS-17-02
5000120
3000671
LOCAO DE ELEVADOR
CREMALHEIRA (2000 KG)
Quantidade
levantada
Unidade
0.00
ms
7.00
ms
1.00
1.00
35.00
0010-1-T1-OS-17-03
3001835
t
Quantidade
Total
Componente
0.00
7.00
Preo
Componente
#DIV/0!
R$-
R$25,000.00
R$R$175,000.00
R$25,000.00
R$25,000.00
35.00
R$10,500.00
ms
0.00
R$745.79
0.00
R$1,339.21
0.00
432.00
R$367,500.00
907.21
R$367,500.00
#DIV/0!
1.00
Total INCC
R$175,000.00
R$10,500.00
1.00
0.00
Unidade
Componente
ms
Coeficiente
R$-
0.00
R$1.64%
R$542,500.00
1,339.21
1.00
OBRA
ENDEREO
TIPOLOGIA
ECONMICO SKU
MS BASE:
11/1/2008
PRAZO:
21.00
INCC (n-1) :
405.09
REA PRIVATIVA :
30,742.20 m2
REA EQ.:
38,883.69 m2
REA CONST.:
40,097.32 m2
Pr-Planejamento
N29C-T1-OS-19
0010-1-T1-OS-19-01
0010-1-T1-OS-19-02
Component
TRANSPORTE E LIMPEZA
e
3000997
3000662
Quantidade
levantada
Unidade
CARRETOS
Carreto
21.00
Ms
CACAMBAS
Caamba
672.00
TOTAL GRUPO 19
Quantidade
Total
Componente
Coeficiente
Unidade
Componente
Preo
Componente
1.00
Vb x Ac
21.00
R$1,250.00
1.00
caambas
672.00
R$120.00
0.00
R$263.87
Total INCC
R$1,250.00
R$26,250.00
R$26,250.00
64.80
R$120.00
R$80,640.00
R$80,640.00
199.07
0.32%
R$106,890.00
263.87
1.00
OBRA
ENDEREO
TIPOLOGIA
ECONMICO SKU
MS BASE:
11/1/2008
PRAZO:
21.00
INCC (n-1) :
405.09
REA PRIVATIVA :
30,742.20 m2
REA EQ.:
38,883.69 m2
REA CONST.:
40,097.32 m2
Pr-Planejamento
N29C-T1-OS-21
Component
URBANIZAO
e
t
TOTAL GRUPO 21
Quantidade
levantada
Unidade
Coeficiente
Unidade
Componente
Quantidade
Total
Componente
0.00
Preo
Componente
R$-
R$-
Total INCC
0.00
1.00
OBRA
ENDEREO
TIPOLOGIA
ECONMICO SKU
MS BASE:
11/1/2008
PRAZO:
21.00
INCC (n-1) :
405.09
REA PRIVATIVA :
30,742.20 m2
REA EQ.:
38,883.69 m2
REA CONST.:
40,097.32 m2
Pr-Planejamento
N29C-T1-OS-25
Component
PREPARO DO TERRENO
e
3000648
3000288
3001903
3000447
3001162
3000680
N100-1-T1-OS-25-02
N100-1-T1-OS-25-03
N100-1-T1-OS-25-03
N100-1-T1-OS-25-05
N100-1-T1-OS-25-05
N100-1-T1-OS-25-08
N100-1-T1-OS-25-02
Quantidade
levantada
3001805
Execuo de gabarito
TOTAL GRUPO 25
Unidade
Componente
Quantidade
Total
Componente
Preo
Componente
1.00
0.00
R$18.50
1.00
m3
0.00
R$8.70
1.00
m3
0.00
R$11.06
1.00
1.00
m3
0.00
0.00
R$18.00
1.00
1.00
m3
0.00
0.00
R$9.80
1.00
ml.
602.95
R$35.97
1.00
m2
0.00
R$3.73
5.00
1.00
m2
5.00
R$2,500.00
0.00
R$84.40
0.00
R$-
0.00
R$-
0.00
R$21,688.11
53.54
R$21,688.11
#DIV/0!
torres
R$-
R$-
R$35.97
m2
0.00
R$-
#DIV/0!
ml.
R$-
R$-
#DIV/0!
m3
0.00
R$-
#DIV/0!
m3
R$-
Total INCC
R$-
#DIV/0!
m3
602.95
#DIV/0!
2
m3
0010-1-T1-OS-25-08
Coeficiente
m2
Unidade
R$-
0.00
R$-
R$2,500.00
R$12,500.00
30.86
R$12,500.00
0.10%
R$34,188.11
84.40
1.00
OBRA
ENDEREO
TIPOLOGIA
ECONMICO SKU
MS BASE:
11/1/2008
PRAZO:
21.00
INCC (n-1) :
405.09
REA PRIVATIVA :
30,742.20 m2
REA EQ.:
38,883.69 m2
REA CONST.:
40,097.32 m2
Pr-Planejamento
N29C-T1-OS-27
Component
FUNDAO
e
D146
Mo-de-obra de sapatas
Mo-de-obra empreitada sapatas
3000285
Escavao
Escavao Manual e Acerto do terreno
(incluso MO empreitada, locao de
Retroescavadeira para escavao e reaterro,
transporte e espalhamento do material
escavado)
Lastro
D146
D146
3002135
D146
Concreto
1005331
3000980
D146
D146
1001013
D146
1006196
D146
D146
1007791
1001920
Forma
Compensado resinado 18 mm
Pontalete 3x3 Aparelhado - 3 Industrial com 3
m
Sarrafo de Cedrinho 1 x 4" - 3 Industrial com
3m
Prego 18 x 27 com cabea
D146
D146
D146
D146
1005331
1000033
1000108
Ao
Concreto fck 25 Mpa slump 8+-1
Ao CA50 12,5 mm
Arame recozido n 18
3001115
Mo
de obra empreitada: acerto fino
Diversos
(raspagem 10 cm) da base das sapatas,
lanamento de lastro de concreto, montagem
e desmontagem de forma, armao e
concretagem.
D146
1.00
m3
Quantidade
Total
Componente
Preo
Componente
Total INCC
Escavao
908.44
D147
3002135
D147
D147
D147
1005331
3000980
Concreto
Concreto fck 25 Mpa -slump 8 + 1
Taxa de Bomba
1001013
D147
1006196
Forma
Compensado resinado 18 mm
Pontalete 3x3 Aparelhado - 3 Industrial com 3
m
D147
1007791
0.00
R$170.67
1.02
1.03
m/ m de conc
m/m
0.00
0.00
R$195.03
R$-
0.00
0.31
p / m
0.00
R$55.10
R$R$-
0.73
m/m
0.00
R$13.05
R$-
0.46
0.15
m/m
kg/m
0.00
0.00
R$15.00
R$3.50
R$R$-
0.00
R$#DIV/0!
R$-
0.00
R$R$#DIV/0!
kg/m
kg/m
0.00
0.00
R$3.18
R$4.19
R$-
0.00
0.00
1.00
m/m
1.00
1,674.54
0.00
R$250.00
416.02
R$250.00
908.44
R$11.00
908.44
R$9.90
1.02
1.03
m/ m de conc
m/m
424.34
0.00
R$326.00
R$-
1.02
m/ m de conc
0.00
R$-
R$9,992.84
R$8,993.56
R$138,333.64
R$138,333.64
R$-
523.29
R$25.00
R$50,033.23
R$13,082.34
m/m
1,228.00
R$20.00
R$24,559.92
m/m
767.50
R$15.00
R$11,512.46
p / m
0.73
0.46
24.67
22.20
341.49
R$R$29.88
0.31
256.74
R$8,993.56
R$332.52
R$104,004.00
R$9,992.84
R$9.90
1.00
0.00
R$104,004.00
R$11.00
R$-
R$-
R$250.00
1.00
416.02
R$R$#DIV/0!
m3
R$-
1.00
D147
D147
R$-
R$#DIV/0!
0.00
416.02
Lastro
R$15.00
#DIV/0!
3000285
0.00
0.00
R$#DIV/0!
R$-
D147
D147
R$250.00
BLOCOS E BALDRAMES
3000310
#DIV/0!
0.00
D147
D147
Unidade
Componente
1.00
D146
D146
D146
Coeficiente
m3
3000633
D146
D146
Unidade
FUNDAO DIRETA
SAPATAS
D146
D146
Quantidade
levantada
123.51
OBRA
ENDEREO
TIPOLOGIA
ECONMICO SKU
MS BASE:
11/1/2008
PRAZO:
21.00
INCC (n-1) :
405.09
REA PRIVATIVA :
30,742.20 m2
REA EQ.:
38,883.69 m2
REA CONST.:
40,097.32 m2
Pr-Planejamento
D147
1001920
D147
D147
D147
D147
1005331
1000033
1000108
3000310
TUBULO A CU ABERTO
Mo-de-obra de tubulo
Mo-de-obra empreitada
D149
Escavao
D149
D149
D149
D149
3000285
D149
D149
Lastro
3002135
D149
1005331
3000980
1001013
D149
1006196
Forma
Compensado resinado 18 mm
Pontalete 3x3 Aparelhado - 3 Industrial com 3
m
D149
D149
1007791
1001920
D149
D149
D149
1005331
1000033
Ao
Concreto fck 25 Mpa slump 8+-1
Ao CA50 12,5 mm
D149
1000108
Arame recozido n 18
D149
Diversos
D149
R$3.50
100.00
0.88
kg/m
kg/m
41,601.60
366.09
R$3.18
R$4.19
R$878.50
R$133,925.88
330.61
R$132,393.35
R$1,532.54
#DIV/0!
1.00
m/m
1.00
416.02
R$250.00
0.00
R$258.52
1.00
0.00
R$11.37
1.00
0.00
R$8.41
R$104,004.00
#DIV/0!
R$R$-
0.00
#DIV/0!
R$-
0.00
R$R$-
0.00
R$-
#DIV/0!
R$-
1.02
1.03
m/ m de conc
m/m
0.00
0.00
R$226.25
R$-
0.31
p / m
0.00
R$25.00
R$R$-
0.73
m/m
0.00
R$20.00
R$-
0.46
0.15
m/m
kg/m
0.00
0.00
R$15.00
R$4.23
R$R$-
85.00
kg/m
0.00
R$3.29
R$-
0.75
kg/m
0.00
R$4.33
R$-
256.74
R$104,004.00
#DIV/0!
D149
D149
3001115
416.02
D149
251.18
3001115
D147
kg/m
R$321.92
416.02
Mo
de obra empreitada: acerto fino
Diversos
(raspagem 10 cm) da base das sapatas,
lanamento de lastro de concreto, montagem
e desmontagem de forma, armao e
concretagem.
D147
0.15
0.00
R$R$#DIV/0!
#DIV/0!
R$-
0.00
0.00
#DIV/0!
1.00
m/m
0.00
R$250.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
*
*
*
*
*
*
*
0.00
0.00
0.00
0.00
0.00
0.00
0.00
R$5,000.00
R$1,000.00
R$49.50
R$50.85
R$67.01
R$67.41
R$80.57
R$-
0.00
R$-
FUNDAO PROFUNDA
D167
D167
D167
D167
D167
D167
D167
D167
3000709
3000340
3000344
3000344
3000344
3000344
3000344
ESTACA PR MOLDADA
- Mobilizao de Mquina de cravao estaca
pr-moldada:
- Transporte das estacas:
- Execuo de Pr-moldada D=18cm- 20tf
- Execuo de Pr-moldada D=23cm- 30tf
- Execuo de Pr-moldada D=26cm- 40tf
- Execuo de Pr-moldada D=30cm- 54tf
- Execuo de Pr-moldada D=33cm- 70tf
#DIV/0!
unid.
unid.
m
m
m
m
m
R$R$R$R$R$R$R$R$-
0.00
OBRA
ENDEREO
TIPOLOGIA
ECONMICO SKU
MS BASE:
11/1/2008
PRAZO:
21.00
INCC (n-1) :
405.09
REA PRIVATIVA :
30,742.20 m2
REA EQ.:
38,883.69 m2
REA CONST.:
40,097.32 m2
Pr-Planejamento
ESTACA HLICE CONTINUA
- Mobilizao de Equipamento de hlice
continua:
51.21
2.00
unid.
1.00
2.00
1,892.00
1.00
6,754.00
1.00
1.00
2,772.00
2,347.67
D152
D152
D152
D152
D159
D159
D159
D159
D159
D159
D159
D159
D159
D159
D159
D159
D159
3001879
1007430
1005331
1000030
3001905
3000225
3000225
3000225
3000225
3000225
3000225
3000225
3000225
3001233
D158
D158
D158
D158
D158
D158
D158
3001233
1000111
1001764
1001765
1001767
1000857
D158
D158
1000933
1001206
D158
1006361
D158
1000026
D158
D158
D158
1002903
1000108
1001920
1,892.00
R$40.00
R$75,680.00
6,754.00
R$50.00
R$337,700.00
2,772.00
R$60.00
R$166,320.00
2,347.67
R$357.00
R$838,116.43
1.02
1.03
m/ m de conc
m/m
2,394.62
0.00
R$350.00
R$25.00
35.00
kg/m
82,168.28
R$3.63
R$301,115.78
R$297,942.17
0.31
kg/m
723.08
R$4.39
R$3,173.60
Arame recozido n 18
Ao CA50 8,00 mm
Ao CA50 10,00 mm
Ao CA50 16,00 mm
Ao CA50 20,00 mm
Mo-de-obra para corte, dobra e armao
D152
R$5,000.00
1,443.38
ok
2,068.96
ok
743.33
ok
R$584,700.00
R$2,500.00
R$838,116.43
R$R$#REF!
#DIV/0!
R$-
1.00
1.00
0.09
3.20
m / m
m / m
m / m
kg / m
0.00
0.00
0.00
0.00
R$40.00
R$56.00
R$171.34
R$3.16
unid
1.00
0.00
R$24,965.38
R$R$-
m
m
m
m
1.00
1.00
1.00
1.00
*
*
*
*
0.00
0.00
0.00
0.00
R$29.08
R$R$R$-
R$R$R$R$-
42.35
57.20
86.90
68.20
0.27
kg
kg
kg
kg
m
0.00
0.00
0.00
0.00
0.00
R$3.17
R$R$R$R$3.42
R$R$R$R$R$-
1.00
0.10
0.02
0.03
0.01
0.05
m
m
m
m
m
sc
0.00
0.00
0.00
0.00
0.00
0.00
R$30.00
R$40.00
R$70.00
R$70.00
R$38.00
R$5.90
R$R$R$R$R$R$-
0.64
0.10
sc
l
0.00
0.00
R$15.76
R$4.34
R$R$-
1.54
kg
0.00
R$5.18
R$-
3.79
kg
0.00
R$4.34
R$-
15.56
0.09
0.12
un
kg
kg
0.00
0.00
0.00
R$2.50
R$4.65
R$3.78
R$R$R$-
0.00
R$R$R$R$#DIV/0!
#DIV/0!
R$-
0.00
1.00
0.00
OBRA
ENDEREO
TIPOLOGIA
ECONMICO SKU
MS BASE:
11/1/2008
PRAZO:
21.00
INCC (n-1) :
405.09
REA PRIVATIVA :
30,742.20 m2
REA EQ.:
38,883.69 m2
REA CONST.:
40,097.32 m2
Pr-Planejamento
D158
1006196
D158
1007791
D158
1002313
D158
1006231
D154
D154
D154
D154
D154
D154
D154
3001817
3002138
3000380
1000933
3002140
N100-1-T1-OS-31
5000085
5000085
N100-1-T1-OS-31-01
5000085
5000085
R$26.46
R$-
0.00
R$17.93
R$-
1.69
0.00
R$31.36
R$-
1,097.40
malvenaria
0.00
R$6.34
Quantidade
levantada
Unidade
1.00
12.00
vb
m
1.00
0.00
12.50
18.00
18.00
1.00
m
sc
sc
uni
0.00
0.00
0.00
0.00
Unidade
Componente
Quantidade
Total
Componente
485.71
m Proj. Forma
Laje
R$6,515.65
R$6,515.65
R$-
16.08
R$R$R$R$R$5,627.72
Preo
Componente
6.89%
R$2,279,735.00
#DIV/0!
R$-
2.70
0.00
m2
mil
0.00
0.00
R$42.00
R$130.47
R$R$-
0.01
0.03
lt
m
0.00
0.00
R$4.34
R$0.35
R$R$-
m Proj. Forma
Laje
Coeficiente
R$6,515.65
m Proj. Forma
Laje
R$#DIV/0!
0.00
PERIFERIA- Convencional
3000201
5000085
0.00
uni
SUBSOLO- Convencional
5000114
5000085
0.91
TOTAL GRUPO 27
Component
ESTRUTURA FRMA
e
N100-1-T1-OS-31-01
N100-1-T1-OS-31-01
TIRANTES
Mobilizao de Equipamento
Perfurao de tirante em solo
Fornecimento, montagem e instalao de
tirantes
Cimento CP II 32 - saco de 50 kg
Injeo de calda de cimento
Proteno de tirantes provisrios - 40 tf
1.78
#DIV/0!
R$-
2.70
0.00
m2
mil
0.00
0.00
R$42.00
R$130.47
R$R$-
0.01
0.03
lt
m
0.00
0.00
R$4.34
R$0.35
R$R$-
R$134.70
R$65,425.81
5,627.72
Total INCC
0.00
0.00
161.51
1.00
OBRA
ENDEREO
TIPOLOGIA
ECONMICO SKU
MS BASE:
11/1/2008
PRAZO:
21.00
INCC (n-1) :
5000085
5000085
N100-1-T1-OS-31-01
5000114
5000085
5000085
5000085
30,742.20 m2
REA EQ.:
38,883.69 m2
REA CONST.:
40,097.32 m2
Pr-Planejamento
5000114
5000085
405.09
REA PRIVATIVA :
2,428.54
3.20
0.00
m2
mil
1,554.27
0.97
0.01
0.03
lt
m
3.40
14.57
R$42.00
R$130.47
R$4.34
R$0.35
m Proj. Forma
Laje
R$65,279.22
R$126.74
R$14.75
R$5.10
R$46.50
R$42.00
R$130.47
R$112,931.59
1.10
0.00
m2
mil
2,671.40
4.86
0.01
0.03
lt
m
17.00
72.86
R$4.34
R$0.35
0.40
p / m
0.00
R$1.00
R$-
0.38
0.38
0.01
0.12
0.19
p / m
p / m
kg / m
kg / m
kg / m
0.00
0.00
0.00
0.00
0.00
R$1.00
R$1.00
R$1.00
R$1.00
R$1.00
R$R$R$R$R$-
0.70
% / m
0.00
R$1.00
R$-
7.00
28.00
Dias
Dias
0.00
0.00
R$0.21
R$0.04
278.78
R$112,198.66
R$633.68
R$73.75
R$25.50
CIMBRAMENTO METLICO E
REESCORAMENTO
N100-1-T1-OS-31-07
N100-1-T1-OS-31-02
1002313
1006196
1000999
1001915
1001918
1001920
m Proj. Forma
Laje
N100-1-T1-OS-31-07
3000186
3000446
#DIV/0!
#REF!
R$-
R$R$R$-
0.00
0.00
OBRA
ENDEREO
TIPOLOGIA
ECONMICO SKU
MS BASE:
11/1/2008
PRAZO:
21.00
INCC (n-1) :
405.09
REA PRIVATIVA :
30,742.20 m2
REA EQ.:
38,883.69 m2
REA CONST.:
40,097.32 m2
Pr-Planejamento
N100-1-T1-OS-31-07
3000184
3000293
3000186
3000446
PRE-TIPO E TRANSIO
Volume (m) de Pr-Tipo
- Escoramento
- Reescoramento 28 dias
3000185
3000294
N100-1-T1-OS-31-07
N100-1-T1-OS-31-07
TOTAL GRUPO 31
1,408.55
105,641.59
7.00
28.00
Dias
Dias
0.00
0.00
R$0.21
R$0.04
7.00
28.00
Dias
Dias
9,859.88
39,439.53
R$0.21
R$0.04
7.00
28.00
Dias
Dias
739,491.16
2,957,964.64
R$0.09
R$0.01
0.00
R$689.44
#REF!
R$R$R$-
0.00
R$2.55
R$3,590.03
R$2,022.28
R$1,567.75
8.86
R$0.92
R$97,339.19
R$68,396.11
R$28,943.08
240.29
0.84%
R$279,286.62
689.44
1.00
OBRA
ENDEREO
TIPOLOGIA
ECONMICO SKU
MS BASE:
11/1/2008
PRAZO:
21.00
INCC (n-1) :
405.09
REA PRIVATIVA :
30,742.20 m2
REA EQ.:
38,883.69 m2
REA CONST.:
40,097.32 m2
Pr-Planejamento
N29C-T1-OS-32
Component
ESTRUTURA ARMAO
e
N100-1-T1-OS-32-01
Quantidade
levantada
Unidade
323,812.21
kg Armao
Coeficiente
Unidade
Componente
Quantidade
Total
Componente
Preo
Componente
R$3.37
R$1,090,827.24
Total INCC
2,692.80
0.20
kg / kg Armao
64,762.44
R$3.83
R$248,077.39
1000031
- Ferro CA-50 f 8 mm
0.13
kg / kg Armao
42,095.59
R$3.57
R$150,176.01
1000032
- Ferro CA-50 f 10 mm
0.19
kg / kg Armao
59,905.26
R$3.24
R$193,793.51
1000033
0.12
kg / kg Armao
38,857.47
R$3.09
R$120,118.14
1000034
- Ferro CA-50 f 16 mm
0.12
kg / kg Armao
38,857.47
R$3.09
R$120,118.14
1000035
- Ferro CA-50 f 20 mm
0.12
kg / kg Armao
38,857.47
R$3.09
R$120,118.14
1000037
- Ferro CA-50 f 25 mm
0.12
kg / kg Armao
38,857.47
R$3.09
R$120,118.14
1000038
- Ferro CA-50 f 32 mm
0.01
kg / kg Armao
1,619.06
R$3.42
R$5,529.09
1000108
- Arame recozido n. 18
0.01
kg / kg Armao
2,817.17
R$4.54
R$12,778.67
N100-1-T1-OS-32-01
kg Armao
#DIV/0!
R$-
1000030
0.20
kg / kg Armao
0.00
R$1.00
R$-
1000031
- Ferro CA-25 f 8 mm
0.13
kg / kg Armao
0.00
R$1.00
R$-
1000032
- Ferro CA-50 f 10 mm
0.19
kg / kg Armao
0.00
R$1.00
R$-
1000033
0.12
kg / kg Armao
0.00
R$1.00
R$-
1000034
- Ferro CA-50 f 16 mm
0.12
kg / kg Armao
0.00
R$1.00
R$-
1000035
- Ferro CA-50 f 20 mm
0.12
kg / kg Armao
0.00
R$1.00
R$-
1000037
- Ferro CA-50 f 25 mm
0.12
kg / kg Armao
0.00
R$1.00
R$-
1000038
- Ferro CA-50 f 32 mm
0.01
kg / kg Armao
0.00
R$1.00
R$-
1000108
- Arame recozido n. 18
0.01
kg / kg Armao
0.00
R$1.00
R$-
N100-1-T1-OS-32-01
kg Armao
#DIV/0!
R$-
1000030
0.20
kg / kg Armao
0.00
R$1.00
R$-
1000031
- Ferro CA-25 f 8 mm
0.13
kg / kg Armao
0.00
R$1.00
R$-
1000032
- Ferro CA-50 f 10 mm
0.19
kg / kg Armao
0.00
R$1.00
R$-
1000033
0.12
kg / kg Armao
0.00
R$1.00
R$-
1000034
- Ferro CA-50 f 16 mm
0.12
kg / kg Armao
0.00
R$1.00
R$-
1000035
- Ferro CA-50 f 20 mm
0.12
kg / kg Armao
0.00
R$1.00
R$-
1000037
- Ferro CA-50 f 25 mm
0.12
kg / kg Armao
0.00
R$1.00
R$-
1000038
- Ferro CA-50 f 32 mm
0.01
kg / kg Armao
0.00
R$1.00
R$-
1000108
- Arame recozido n. 18
0.01
kg / kg Armao
0.00
R$1.00
R$-
0.00
0.00
OBRA
ENDEREO
TIPOLOGIA
ECONMICO SKU
MS BASE:
11/1/2008
PRAZO:
21.00
INCC (n-1) :
405.09
REA PRIVATIVA :
30,742.20 m2
REA EQ.:
38,883.69 m2
REA CONST.:
40,097.32 m2
Pr-Planejamento
t
TOTAL GRUPO 32
0.00
R$2,692.80
3.29%
R$1,090,827.24
2,692.80
1.00
OBRA
ENDEREO
TIPOLOGIA
ECONMICO SKU
MS BASE:
11/1/2008
PRAZO:
21.00
INCC (n-1) :
405.09
REA PRIVATIVA :
30,742.20 m2
REA EQ.:
38,883.69 m2
REA CONST.:
40,097.32 m2
Pr-Planejamento
N29C-T1-OS-33
Component
ESTRUTURA CONCRETO
e
N100-1-T1-OS-33-01
Quantidade
levantada
Unidade
Coeficiente
Unidade
Componente
Quantidade
Total
Componente
Preo
Componente
CONCRETO
R$357.00
1002812
4,554.67
3000980
TAXA DE BOMBEAMENTO
- Taxa de bombeamento
ACESSRIOS
4,554.67
1002816
1002810
1005331
1002811
1005332
1002812
N100-1-T1-OS-33-03
N100-1-T1-OS-33-02
4,554.67
R$1,626,018.49
1.02
0.00
R$258.00
R$-
1.02
0.00
R$254.00
R$-
1.02
0.00
R$154.00
R$-
1.02
0.00
R$1.00
R$-
1.02
4,645.77
1.02
0.00
R$1.00
1.02
0.00
R$1.00
R$350.00
m
1.00
0.03
mil / m Concreto
4,554.67
R$25.00
136.64
R$50.00
mil / m Concr.
R$R$25.00
R$113,866.84
R$113,866.84
281.09
R$1.50
R$6,832.01
16.87
3000309
36,428.14
1.00
36,428.14
R$6.00
R$233,868.63
R$218,568.82
3000309
2,428.54
1.05
2,549.97
R$6.00
R$15,299.82
TOTAL GRUPO 33
R$6,832.01
R$6.02
0.00
R$4,889.25
579.57
R$-
4,013.97
R$1,626,018.49
1006151
N100-1-T1-OS-33-04
Total INCC
5.98%
R$1,980,585.97
577.33
4,889.25
1.00
OBRA
ENDEREO
TIPOLOGIA
ECONMICO SKU
MS BASE:
11/1/2008
PRAZO:
21.00
INCC (n-1) :
405.09
REA PRIVATIVA :
30,742.20 m2
REA EQ.:
38,883.69 m2
REA CONST.:
40,097.32 m2
Pr-Planejamento
N29C-T1-OS-34
Component
ESTRUTURA MO DE OBRA
e
N100-1-T1-OS-34-01
3000311
3000311
3000311
TOTAL GRUPO 34
Quantidade
levantada
728.56
3,642.81
Unidade
Coeficiente
Unidade
Componente
m
m
m
1.00
1.00
1.00
m
m
m
Quantidade
Total
Componente
0.00
728.56
3,642.81
0.00
Preo
Componente
R$225.00
R$983,559.67
R$R$218,568.82
R$764,990.86
2,428.00
2.97%
R$983,559.67
2,428.00
R$300.00
R$210.00
R$2,428.00
Total INCC
1.00
OBRA
ENDEREO
TIPOLOGIA
ECONMICO SKU
MS BASE:
11/1/2008
PRAZO:
21.00
INCC (n-1) :
405.09
REA PRIVATIVA :
30,742.20 m2
REA EQ.:
38,883.69 m2
REA CONST.:
40,097.32 m2
Pr-Planejamento
N29C-T1-OS-37
Component
ESTRUTURA METLICA
e
t
N29C-T1-OS-39
N29C-T1-OS-40
D203
ALVENARIA ESTRUTURAL DE 14 CM MO
DE OBRA
3000317
D199
D199
1002902
D199
1002893
D199
1002860
D199
1002871
D199
1002842
D199
1002864
D199
1005839
D199
D199
1002903
D199
1002894
D199
1002861
D199
1002872
D199
1002843
D199
1002864
D199
1005839
D199
D199
1002904
D199
1002895
D199
1002862
D199
1002873
D199
1002844
D199
1002864
Coeficiente
Unidade
Componente
Quantidade
Total
Componente
0.00
Quantidade
levantada
Unidade
Coeficiente
Unidade
Componente
Quantidade
Total
Componente
TOTAL GRUPO 39
Component
ALVENARIA ESTRUTURAL
e
D203
Unidade
TOTAL GRUPO 37
Component
GESS0 ACARTONADO
e
t
Quantidade
levantada
0.00
Quantidade
levantada
Unidade
75,787.06
4,079.99
12,239.96
12,239.96
Coeficiente
Unidade
Componente
Quantidade
Total
Componente
Preo
Componente
R$-
Preo
Componente
R$-
Preo
Componente
R$-
R$-
R$23.20
R$1,758,259.79
1.00
75,787.06
R$23.20
8.53
34,807.39
R$2.12
R$73,791.66
2.63
10,709.97
R$1.26
R$13,494.56
0.38
1,530.00
R$1.97
R$3,014.09
0.24
973.63
R$2.78
R$2,706.70
1.71
6,961.48
R$2.37
R$16,519.59
5.25
21,419.93
R$1.52
R$32,558.30
0.66
2,677.49
R$0.54
R$1,445.85
8.53
104,422.16
R$2.23
R$232,861.43
2.63
32,129.90
R$1.47
R$47,230.95
0.38
4,589.99
R$2.02
R$9,271.77
0.24
2,920.90
R$2.69
R$7,857.22
1.71
20,884.43
R$2.33
R$48,660.73
5.25
64,259.79
R$1.57
R$100,887.88
0.66
8,032.47
R$0.58
R$4,658.84
R$36.88
0.00
R$40.05
R$143,530.74
R$451,428.80
R$490,188.93
8.53
104,422.16
R$2.40
R$250,613.19
2.63
32,129.90
R$1.62
R$52,050.43
0.38
4,589.99
R$2.18
R$10,006.17
0.24
2,920.90
R$2.91
R$8,499.82
1.71
20,884.43
R$2.52
R$52,628.77
5.25
64,259.79
R$1.73
R$111,169.44
1.00
Total INCC
0.00
1.00
Total INCC
4,340.42
R$1,758,259.79
R$35.18
Total INCC
354.32
1,114.39
1,210.07
OBRA
ENDEREO
TIPOLOGIA
ECONMICO SKU
MS BASE:
11/1/2008
PRAZO:
21.00
INCC (n-1) :
405.09
REA PRIVATIVA :
30,742.20 m2
REA EQ.:
38,883.69 m2
REA CONST.:
40,097.32 m2
Pr-Planejamento
D199
1005839
D199
D199
1002896
D199
1002887
D199
1002854
D199
1002865
D199
1002845
D199
1002864
D199
1005839
D199
D199
1002897
D199
1002888
D199
1002855
D199
1002866
D199
1002846
D199
1002864
D199
1005839
D199
D199
1002898
D199
1002889
D199
1002856
D199
1002867
D199
1002847
D199
1002864
D199
1005839
D199
D199
1002899
D199
1002890
D199
1002857
D199
1002868
D199
1002848
D199
1002864
D199
1005839
12,239.96
8,159.97
8,159.97
8,159.97
0.66
8,032.47
R$0.65
8.53
104,422.16
R$2.88
R$300,735.83
2.63
32,129.90
R$1.73
R$55,584.72
0.38
4,589.99
R$2.38
R$10,924.16
0.24
2,920.90
R$3.20
R$9,346.88
1.71
20,884.43
R$2.81
R$58,685.26
5.25
64,259.79
R$1.89
R$121,451.01
0.66
8,032.47
R$0.73
R$5,863.71
8.53
69,614.78
R$2.90
R$201,882.85
2.63
21,419.93
R$1.44
R$30,844.70
0.38
3,059.99
R$2.70
R$8,261.97
0.24
1,947.27
R$3.61
R$7,029.63
1.71
13,922.96
R$3.44
R$47,894.97
5.25
42,839.86
R$3.20
R$137,087.56
0.66
5,354.98
R$0.89
R$4,765.93
8.53
69,614.78
R$3.18
R$221,374.99
2.63
21,419.93
R$1.58
R$33,843.49
0.38
3,059.99
R$2.96
R$9,057.57
0.24
1,947.27
R$3.96
R$7,711.18
1.71
13,922.96
R$3.44
R$47,894.97
5.25
42,839.86
R$2.31
R$98,960.08
0.66
5,354.98
R$0.89
R$4,765.93
8.53
69,614.78
R$3.10
R$215,805.81
2.63
21,419.93
R$1.60
R$34,271.89
0.38
3,059.99
R$2.91
R$8,904.57
0.24
1,947.27
R$3.93
R$7,652.76
1.71
13,922.96
R$3.44
R$47,894.97
5.25
42,839.86
R$2.31
R$98,960.08
0.66
5,354.98
R$0.89
R$4,765.93
R$5,221.11
R$45.96
R$53.65
R$51.91
R$51.26
R$562,591.57
R$437,767.62
R$423,608.21
R$418,256.01
1,388.81
1,080.67
1,045.71
1,032.50
OBRA
ENDEREO
TIPOLOGIA
ECONMICO SKU
MS BASE:
11/1/2008
PRAZO:
21.00
INCC (n-1) :
405.09
REA PRIVATIVA :
30,742.20 m2
REA EQ.:
38,883.69 m2
REA CONST.:
40,097.32 m2
Pr-Planejamento
D199
D199
1002900
D199
1002891
D199
1002858
D199
1002869
D199
1002849
D199
1002864
D199
1005839
D199
D199
1002901
D199
1002892
D199
1002859
D199
1002870
D199
1002850
D199
1002864
D199
1005839
D200
D200
D200
D200
1000933
1000111
1000857
3000317
D199
D199
1005864
D199
1005860
D199
D199
D199
1005951
D199
1005856
D199
1005852
D199
D199
1005865
D199
1005861
D199
D199
D203
D203
65,279.79
743.95
743.95
R$-
0.00
R$2.56
R$-
2.63
0.00
R$2.56
R$-
0.38
0.00
R$1.70
R$-
0.24
0.00
R$1.70
R$-
1.71
0.00
R$1.70
R$-
5.25
0.00
R$1.70
R$-
0.66
0.00
R$1.70
R$-
#DIV/0!
R$-
8.53
0.00
R$2.56
R$-
2.63
0.00
R$2.56
R$-
0.38
0.00
R$1.70
R$-
0.24
0.00
R$1.70
R$-
1.71
0.00
R$1.70
R$-
5.25
0.00
R$1.70
R$-
0.66
0.00
R$1.70
m
0.08
0.01
0.03
sc
m
sc
5,483.50
783.36
1,631.99
R$22.90
R$21.94
R$5.95
1.00
743.95
R$22.00
#DIV/0!
8.53
0.00
R$R$2.34
R$152,467.45
R$125,572.20
R$17,183.11
R$9,712.13
376.38
R$22.00
R$16,366.90
40.40
R$16,366.90
R$42.49
R$31,611.58
8.53
6,346.82
R$2.56
R$16,239.41
2.63
1,952.87
R$2.56
R$4,996.74
0.38
278.98
R$1.70
R$472.98
0.24
177.53
R$1.70
R$300.99
1.71
1,269.36
R$1.70
R$2,152.05
5.25
3,905.74
R$1.70
R$6,621.70
0.66
488.22
R$1.70
R$827.71
8.53
0.00
R$2.56
R$-
2.63
0.00
R$2.56
R$-
0.38
0.00
R$1.70
R$-
0.24
0.00
R$1.70
R$-
0.00
#DIV/0!
R$-
78.04
0.00
OBRA
ENDEREO
TIPOLOGIA
ECONMICO SKU
MS BASE:
11/1/2008
PRAZO:
21.00
INCC (n-1) :
405.09
REA PRIVATIVA :
30,742.20 m2
REA EQ.:
38,883.69 m2
REA CONST.:
40,097.32 m2
Pr-Planejamento
D199
1005841
D199
1005857
D199
1005853
D199
D199
1005866
D199
1005862
D199
D199
D199
1005842
D199
1005858
D199
1005854
D199
D199
1005863
D199
1005859
D199
D199
D199
1005840
D199
1005855
D199
1005851
D199
D199
D199
D199
D199
D199
1000436
D199
1005839
D199
D199
D199
D199
D199
0.00
R$1.70
R$-
5.25
0.00
R$1.70
R$-
0.66
0.00
R$1.70
R$-
8.53
0.00
R$2.56
R$-
2.63
0.00
R$2.56
R$-
0.38
0.00
R$1.70
R$-
0.24
0.00
R$1.70
R$-
1.71
0.00
R$1.70
R$-
5.25
0.00
R$1.70
R$-
0.66
0.00
R$1.70
R$-
#DIV/0!
#DIV/0!
R$-
R$-
8.53
0.00
R$2.56
R$-
2.63
0.00
R$2.56
R$-
0.38
0.00
R$1.70
R$-
0.24
0.00
R$1.70
R$-
1.71
0.00
R$1.70
R$-
5.25
0.00
R$1.70
R$-
0.66
0.00
R$1.70
R$-
8.53
0.00
R$2.56
R$-
2.63
0.00
R$2.56
R$-
0.38
0.00
R$1.70
R$-
0.24
0.00
R$1.70
R$-
1.71
0.00
R$1.70
R$-
5.25
0.00
R$1.70
R$-
0.66
0.00
R$1.70
R$-
1.71
#DIV/0!
#DIV/0!
R$-
R$-
8.53
0.00
R$2.56
R$-
2.63
0.00
R$2.56
R$-
0.38
0.00
R$1.70
R$-
0.00
0.00
0.00
0.00
OBRA
ENDEREO
TIPOLOGIA
ECONMICO SKU
MS BASE:
11/1/2008
PRAZO:
21.00
INCC (n-1) :
405.09
REA PRIVATIVA :
30,742.20 m2
REA EQ.:
38,883.69 m2
REA CONST.:
40,097.32 m2
Pr-Planejamento
D199
D199
D199
1000436
D199
1005839
D199
D199
D199
D199
D199
D199
D199
1000436
D199
1005839
D199
D199
D199
D199
D199
D199
D199
1000436
D199
1005839
D199
1000436
D199
1005839
1000933
1000111
1000857
ARGAMASSA DE ASSENTAMENTO
MOLDADA IN LOCCO PARA ALV. 19 CM
fak = 9 Mpa
- Cimento CP-II-E-32 Saco 50 kg
- Areia Mdia Lavada
- Cal Hidratada saco de 20 kg
D199
D199
D199
D199
D199
D200
D200
D200
D200
0.00
R$1.70
R$-
1.71
0.00
R$1.70
R$-
5.25
0.00
R$1.70
R$-
0.66
0.00
R$1.70
R$-
8.53
0.00
R$2.56
R$-
2.63
0.00
R$2.56
R$-
0.38
0.00
R$1.70
R$-
0.24
0.00
R$1.70
R$-
1.71
0.00
R$1.70
R$-
5.25
0.00
R$1.70
R$-
0.66
0.00
R$1.70
R$-
8.53
0.00
R$2.56
R$-
2.63
0.00
R$2.56
R$-
0.38
0.00
R$1.70
R$-
0.24
0.00
R$1.70
R$-
1.71
0.00
R$1.70
R$-
5.25
0.00
R$1.70
R$-
0.66
0.00
R$1.70
R$-
D199
0.24
#DIV/0!
#DIV/0!
743.95
#DIV/0!
R$-
R$-
R$-
8.53
0.00
R$2.56
R$-
2.63
0.00
R$2.56
R$-
0.38
0.00
R$1.70
R$-
0.24
0.00
R$1.70
R$-
1.71
0.00
R$1.70
R$-
5.25
0.00
R$1.70
R$-
0.66
0.00
R$1.70
R$-
0.11
0.02
0.03
sc
m
sc
84.81
11.90
25.29
R$22.90
R$21.94
R$5.95
m alvenaria
R$3.16
R$2,353.78
R$1,942.16
R$261.10
R$150.53
0.00
0.00
0.00
5.81
OBRA
ENDEREO
TIPOLOGIA
ECONMICO SKU
MS BASE:
11/1/2008
PRAZO:
21.00
INCC (n-1) :
405.09
REA PRIVATIVA :
30,742.20 m2
REA EQ.:
38,883.69 m2
REA CONST.:
40,097.32 m2
Pr-Planejamento
D202
D202
D202
D202
ARMAO
1000033
1000108
D201
D201
D201
D201
D201
D201
1000933
1000111
1001767
1000857
3001731
DIVERSOS DE ALVENARIA
- Chumbamento de Quadros Eltricos e
Bonecas (1%do Valor Total)
Taxa de Armao
D203
D203
N29C-T1-OS-41
N29C-T1-OS-45
N100-1-T1-OS-47
132,047.48
0.00
R$3.11
R$4.50
8.00
0.65
0.50
0.80
sc
m
m
sc
13,204.75
1,072.89
825.30
1,320.47
R$22.90
R$21.94
R$50.00
R$5.95
0.01
56,741.49
R$1.00
m alvenaria
m/m
vb
Quantidade
levantada
Unidade
Coeficiente
Unidade
Componente
Quantidade
Total
Componente
0.00
Quantidade
levantada
Unidade
Coeficiente
Unidade
Componente
Quantidade
Total
Componente
Component
IMPERMEABILIZAO
e
N100-1-T1-OS-47-03
D228
D228
D228
1000935
1000111
3000424
1000935
1000111
5000121
IMPERMEABILIZAO - SOLUO
ASFLTICA ELASTOMRICA BANHOS,
SAUNA, COZINHA, A.SERVIO, LAVABO
- Cimento CP-II-E-32 Saco 50 kg
- Areia Mdia Lavada
- Empreitada Impermeabilizao
1000935
1000111
5000123
IMPERMEABILIZAO - MANTA
ASFLTICA COM BANHO ASFLTICO LAJES DE COBERTURA COM
ISOLAMENTO TRMICO
- Cimento CP-II-E-32 Saco 50 kg
- Areia Mdia Lavada
- Empreitada Impermeabilizao
-18.82
Quantidade
levantada
Unidade
316.14
1.00
8,399.66
316.95
Quantidade
Total
Componente
R$14,147.20
Preo
Componente
R$1,257.29
Preo
Componente
R$389.48
Coeficiente
Unidade
Componente
Preo
Componente
0.18
0.04
1.00
sc/m
m/m
m/m
55.39
11.57
316.14
R$18.67
R$21.94
R$31.00
0.29
0.04
1.00
sc/m
m/m
m/m
0.29
0.04
1.00
R$1.00
R$1.00
R$16.55
0.36
0.14
1.00
sc / m
m / m
m / m
3,062.52
1,175.95
8,399.66
R$18.67
R$21.94
R$19.75
0.87
0.67
1.00
sc / m
m / m
m / m
277.27
213.37
316.95
R$18.67
R$21.94
R$14.21
1,013.77
R$375,049.51
925.84
R$302,388.73
R$23,539.11
R$41,264.84
R$7,856.83
R$0.01
0.00
R$410,667.66
R$410,667.66
R$-
R$5.68
TOTAL GRUPO 45
1000935
1000111
5000140
N100-1-T1-OS-47-04
D229
D229
D229
5,674,148.54
kg
kg
TOTAL GRUPO 41
N100-1-T1-OS-47-11
D236
D236
D236
N100-1-T1-OS-47-06
D231
D231
D231
66,023.74
0.03
R$6.22
1.00
0.00
TOTAL GRUPO 40
Component
COBERTURA
e
t
m alvenaria
kg/m
- Ao CA 50 12,5mm
- Arame recozido no. 18
Ao CA 50 10,0mm
Ao CA 50 16,0mm
Component
ALVENARIA DE VEDAO
e
t
66,023.74
2.00
R$56,741.49
140.07
R$56,741.49
17.31%
R$5,730,890.03
R$509,314.41
R$157,774.43
14147.202
1.00
Total INCC
1257.287
1.00
Total INCC
370.656
Total INCC
R$35.07
R$11,088.27
R$1,034.11
R$253.86
R$9,800.30
27.37
R$16.88
R$16.88
R$0.29
R$0.04
R$16.55
0.04
R$29.63
R$248,870.86
R$57,177.17
R$25,800.40
R$165,893.29
614.36
R$45.31
R$14,361.94
R$5,176.64
R$4,681.40
R$4,503.90
35.45
1.00
OBRA
ENDEREO
TIPOLOGIA
ECONMICO SKU
MS BASE:
11/1/2008
PRAZO:
21.00
INCC (n-1) :
405.09
REA PRIVATIVA :
30,742.20 m2
REA EQ.:
38,883.69 m2
REA CONST.:
40,097.32 m2
Pr-Planejamento
N100-1-T1-OS-47-05
D230
D230
D230
N100-1-T1-OS-47-05
D230
D230
D230
N100-1-T1-OS-47-05
D230
D230
D230
1000935
1000111
5000123
IMPERMEABILIZAO - MANTA
ASFLTICA - LAJES DE COBERTURA SEM
ISOLAMENTO TRMICO
- Cimento CP-II-E-32 Saco 50 kg
- Areia Mdia Lavada
- Empreitada Impermeabilizao
1000935
1000111
1002807
5000134
IMPERMEABILIZAO - MANTA
ASFLTICA - JARDINS, JARDINEIRAS E
FLOREIRAS
- Cimento CP-II-E-32 Saco 50 kg
- Areia Mdia Lavada
- Concreto fck 15 MPa
- Empreitada Impermeabilizao
1000935
1000111
5000126
IMPERMEABILIZAO - MANTA
ASFLTICA: CIRCULAO DE AUTOS E
ESTACIONAMENTO
- Cimento CP-II-E-32 Saco 50 kg
- Areia Mdia Lavada
- Empreitada Impermeabilizao
1000935
1000111
5000126
N100-1-T1-OS-47-05
D230
D230
D230
1000935
1000111
5000148
IMPERMEABILIZAO - MANTA
ASFLTICA: ESPELHOS D'GUA
- Cimento CP-II-E-32 Saco 50 kg
- Areia Mdia Lavada
- Empreitada Impermeabilizao
N100-1-T1-OS-47-05
D230
D230
D230
1000935
1000111
5000124
IMPERMEABILIZAO - MANTA
ASFLTICA: CALHAS E ESCADAS
- Cimento CP-II-E-32 Saco 50 kg
- Areia Mdia Lavada
- Empreitada Impermeabilizao
1000935
1000111
5000151
IMPERMEABILIZAO - MANTA
ASFLTICA COM BANHO DE ASFALTO:
PISCINAS ELEVADAS
- Cimento CP-II-E-32 Saco 50 kg
- Areia Mdia Lavada
- Empreitada Impermeabilizao
1000935
1000111
5000148
IMPERMEABILIZAO - CIMENTO
POLIMRICO ESTRUTURADO COM TELA
DE POLISTER: CASA DE MQUINAS
- Cimento CP-II-E-32 Saco 50 kg
- Areia Mdia Lavada
- Empreitada Impermeabilizao
N100-1-T1-OS-47-01
D234
D234
D234
N100-1-T1-OS-47-01
sc / m
m / m
m / m
277.27
213.37
316.95
R$1.00
R$1.00
R$28.70
0.58
0.07
0.07
1.00
sc / m
m / m
m / m
m / m
0.00
0.00
0.00
0.00
R$1.00
R$1.00
R$1.00
R$28.70
0.87
0.11
1.00
sc / m
m / m
m / m
0.00
0.00
0.00
R$1.00
R$1.00
R$28.70
0.58
0.07
1.00
sc / m
m / m
m / m
0.00
0.00
0.00
R$1.00
R$1.00
R$28.70
0.58
0.07
1.00
sc / m
m / m
m/m
0.00
0.00
0.00
R$1.00
R$1.00
R$28.70
0.58
0.07
1.00
sc / m
m / m
m/m
55.93
7.02
95.91
R$18.67
R$21.94
R$14.21
0.58
0.07
1.00
sc / m
m / m
m / m
0.00
0.00
0.00
R$1.00
R$1.00
R$28.70
0.58
0.07
1.00
sc / m
m / m
m / m
1,468.50
184.32
2,518.00
R$18.67
R$21.94
R$16.55
RAMPA
IMPERMEABILIZAO - CIMENTO
POLIMRICO ESTRUTURADO COM TELA
DE POLISTER: CORTINA
0.87
0.67
1.00
IMPERMEABILIZAO - MANTA
ASFLTICA SEM ISOLAMENTO TRMICO -
N100-1-T1-OS-47-05
D230
D230
D230
N100-1-T1-OS-47-04
D229
D229
D229
95.91
2,518.00
#DIV/0!
R$9,587.19
R$277.27
R$213.37
R$9,096.55
23.67
#DIV/0!
R$R$R$-
0.00
R$-
#DIV/0!
R$R$R$R$-
0.00
#DIV/0!
R$R$R$R$-
0.00
#DIV/0!
R$R$R$R$-
0.00
R$26.70
R$2,561.21
R$1,044.30
R$154.03
R$1,362.88
6.32
#DIV/0!
R$R$R$R$-
0.00
R$29.04
R$73,133.68
R$27,416.85
R$4,043.93
R$41,672.90
#DIV/0!
R$-
180.54
0.00
OBRA
ENDEREO
TIPOLOGIA
ECONMICO SKU
MS BASE:
11/1/2008
PRAZO:
21.00
INCC (n-1) :
405.09
REA PRIVATIVA :
30,742.20 m2
REA EQ.:
38,883.69 m2
REA CONST.:
40,097.32 m2
Pr-Planejamento
D234
D234
D234
1000935
1000111
5000129
1000935
1000111
5000145
TOTAL GRUPO 47
462.00
0.29
0.04
1.00
sc / m
m / m
m / m
0.00
0.00
0.00
R$1.00
R$1.00
R$16.55
0.02
0.01
1.00
sc / unid.
m / unid.
m / unid.
10.03
5.41
462.00
R$18.67
R$51.00
R$14.00
unid
R$R$R$R$15.00
0.00
R$904.86
1.11%
R$6,930.85
R$187.18
R$275.68
R$6,468.00
R$366,550.88
17.11
904.863
1.00
OBRA
ENDEREO
TIPOLOGIA
ECONMICO SKU
MS BASE:
11/1/2008
PRAZO:
21.00
INCC (n-1) :
405.09
REA PRIVATIVA :
30,742.20 m2
REA EQ.:
38,883.69 m2
REA CONST.:
40,097.32 m2
Pr-Planejamento
N100-1-T1-OS-51
Component
REVESTIMENTO DE ARGAMASSA
e
t
TOTAL GRUPO 51
Quantidade
levantada
Unidade
Coeficiente
Unidade
Componente
Quantidade
Total
Componente
0.00
Preo
Componente
R$442.07
R$179,076.15
Total INCC
442.07
1.00
OBRA
ENDEREO
TIPOLOGIA
ECONMICO SKU
MS BASE:
11/1/2008
PRAZO:
21.00
INCC (n-1) :
405.09
REA PRIVATIVA :
30,742.20 m2
REA EQ.:
38,883.69 m2
REA CONST.:
40,097.32 m2
Pr-Planejamento
N100-1-T1-OS-52
Component
REVESTIMENTO CERAMICO INTERNO
e
t
N100-1-T1-OS-53
Quantidade
levantada
Unidade
Unidade
Componente
Quantidade
Total
Componente
TOTAL GRUPO 52
Component
REVESTIMENTO CERAMICO EXTERNO
e
0.00
Quantidade
Total
Componente
Preo
Componente
R$4,507.71
Preo
Componente
R$1,826,027.47
Quantidade
levantada
Unidade
Coeficiente
Unidade
Componente
19,085.98
1.04
m/m
19,755.89
R$14.00
R$276,582.51
4,771.49
1.04
m/m
4,938.97
R$14.00
R$69,145.63
1.00
m/m
23,857.47
R$1.80
R$42,943.45
28,056.27
1.00
m/m
28,056.27
R$20.79
R$583,241.67
1.00
m/m
0.00
R$42.30
R$-
1.00
m/m
0.00
R$14.00
R$-
1.00
m/m
0.00
R$10.39
R$-
3000054
1000166
1005904
8.50
0.02
kg/m
sc/m
202,788.50
477.15
R$0.44
R$18.67
R$89,219.95
R$8,908.38
1002030
2.00
kg/m
47,714.94
R$1.00
R$47,714.94
N100-1-T1-OS-53-03
3000081
3000059
3000062
3000055
N100-1-T1-OS-53-04
3001676
5000158
2000170
1001666
3001723
R$46.85
12,308.67
2,822.00
m/m
12,308.67
R$7.20
R$88,622.45
tb / m
31,264.03
R$15.50
R$484,592.48
0.03
rl / m
410.29
R$12.48
R$5,120.94
0.25
tb / m
3,077.17
R$26.01
R$80,024.64
0.30
m / m
3,692.60
R$2.71
R$10,024.25
0.30
kg / m
3,692.60
R$16.35
TOTAL GRUPO 54
R$235,009.57
m / unid.
14,900.16
R$4.94
R$73,603.66
3.00
m / unid.
8,466.00
R$2.71
R$22,982.51
3.00
kg* m de Tela /
unid.
8,466.00
R$16.35
Coeficiente
Unidade
Componente
Quantidade
Total
Componente
0.00
R$5,138.43
Preo
Componente
R$-
Total INCC
4,507.71
1.00
Total INCC
2759.279
745467.78
1799.009
R$60,375.92
R$83.28
0.00
Unidade
R$728,760.68
2.54
5.28
Quantidade
levantada
R$1,117,756.53
1.00
TOTAL GRUPO 53
R$59.21
unid
N100-1-T1-OS-54
Coeficiente
580.142
R$138,423.40
6.29%
R$2,081,526.78
R$-
5,138.43
1.00
Total INCC
0.00
1.00
OBRA
ENDEREO
TIPOLOGIA
ECONMICO SKU
MS BASE:
11/1/2008
PRAZO:
21.00
INCC (n-1) :
405.09
REA PRIVATIVA :
30,742.20 m2
REA EQ.:
38,883.69 m2
REA CONST.:
40,097.32 m2
Pr-Planejamento
N100-1-T1-OS-55
Component
MARMORES E GRANITOS
e
t
TOTAL GRUPO 55
Quantidade
levantada
Unidade
Coeficiente
Unidade
Componente
Quantidade
Total
Componente
0.00
Preo
Componente
R$1,578.74
R$639,530.37
Total INCC
1,578.74
1.00
OBRA
ENDEREO
TIPOLOGIA
ECONMICO SKU
MS BASE:
11/1/2008
PRAZO:
21.00
INCC (n-1) :
405.09
REA PRIVATIVA :
30,742.20 m2
REA EQ.:
38,883.69 m2
REA CONST.:
40,097.32 m2
Pr-Planejamento
N100-1-T1-OS-57
Component
OUTROS REVESTIMENTOS DE PISO
e
t
TOTAL GRUPO 57
Quantidade
levantada
Unidade
Coeficiente
Unidade
Componente
Quantidade
Total
Componente
0.00
Preo
Componente
R$215.93
R$87,469.32
Total INCC
215.93
1.00
OBRA
ENDEREO
TIPOLOGIA
ECONMICO SKU
MS BASE:
11/1/2008
PRAZO:
21.00
INCC (n-1) :
405.09
REA PRIVATIVA :
30,742.20 m2
REA EQ.:
38,883.69 m2
REA CONST.:
40,097.32 m2
Pr-Planejamento
N100-1-T1-OS-58
Component
OUTROS REVESTIMENTOS DE PAREDE
e
t
TOTAL GRUPO 58
Quantidade
levantada
Unidade
Coeficiente
Unidade
Componente
Quantidade
Total
Componente
0.00
Preo
Componente
R$1,911.12
R$774,177.52
Total INCC
1,911.12
1.00
OBRA
ENDEREO
TIPOLOGIA
ECONMICO SKU
MS BASE:
11/1/2008
PRAZO:
21.00
INCC (n-1) :
405.09
REA PRIVATIVA :
30,742.20 m2
REA EQ.:
38,883.69 m2
REA CONST.:
40,097.32 m2
Pr-Planejamento
N100-1-T1-OS-59
Component
OUTROS REVESTIMENTOS DE TETO
e
t
TOTAL GRUPO 59
Quantidade
levantada
Unidade
Coeficiente
Unidade
Componente
Quantidade
Total
Componente
0.00
Preo
Componente
R$1,167.64
R$472,999.55
Total INCC
1,167.64
1.00
OBRA
ENDEREO
TIPOLOGIA
ECONMICO SKU
MS BASE:
11/1/2008
PRAZO:
21.00
INCC (n-1) :
405.09
REA PRIVATIVA :
30,742.20 m2
REA EQ.:
38,883.69 m2
REA CONST.:
40,097.32 m2
Pr-Planejamento
N100-1-T1-OS-60
Component
PEDRAS DECORATIVAS
e
t
TOTAL GRUPO 60
Quantidade
levantada
Unidade
Coeficiente
Unidade
Componente
Quantidade
Total
Componente
0.00
Preo
Componente
R$-
R$-
Total INCC
0.00
1.00
OBRA
ENDEREO
TIPOLOGIA
ECONMICO SKU
MS BASE:
11/1/2008
PRAZO:
21.00
INCC (n-1) :
405.09
REA PRIVATIVA :
30,742.20 m2
REA EQ.:
38,883.69 m2
REA CONST.:
40,097.32 m2
Pr-Planejamento
N29C-T1-OS-61
Component
ESQUADRIAS DE MADEIRA
e
t
TOTAL GRUPO 61
Quantidade
levantada
Unidade
Coeficiente
Unidade
Componente
Quantidade
Total
Componente
0.00
Preo
Componente
R$1,952.26
R$790,839.09
Total INCC
1,952.26
1.00
OBRA
ENDEREO
TIPOLOGIA
ECONMICO SKU
MS BASE:
11/1/2008
PRAZO:
21.00
INCC (n-1) :
405.09
REA PRIVATIVA :
30,742.20 m2
REA EQ.:
38,883.69 m2
REA CONST.:
40,097.32 m2
Pr-Planejamento
N29C-T1-OS-63
Component
ESQUADRIAS DE ALUMINIO
e
TOTAL GRUPO 63
Quantidade
levantada
Unidade
Coeficiente
Unidade
Componente
Quantidade
Total
Componente
0.00
Preo
Componente
R$3,044.28
3.72%
R$1,233,208.02
Total INCC
3,044.28
1.00
OBRA
ENDEREO
TIPOLOGIA
ECONMICO SKU
MS BASE:
11/1/2008
PRAZO:
21.00
INCC (n-1) :
405.09
REA PRIVATIVA :
30,742.20 m2
REA EQ.:
38,883.69 m2
REA CONST.:
40,097.32 m2
Pr-Planejamento
N29C-T1-OS-65
Component
ESQUADRIAS DE FERRO
e
3000420
3000419
ESCADA: GUARDA-CORPO
- Guarda-corpo da escada H = 1,20 em tela
soldada e tubo 1 1/2"
3000221
3000415
3000415
GRADIL PISCINA
- Gradil de Ferro H = 1,20 metros
N29C-T1-OS-65-1
N29C-T1-OS-65-2
N29C-T1-OS-65-3
N29C-T1-OS-65-4
N29C-T1-OS-65-5
Quantidade
levantada
Unidade
1,206.00
ml.
3000525
2,149.50
3000524
10.00
3000281
GRELHAS DE PISO
3000026
N29C-T1-OS-65-11
30.00
1004168
1006612
N29C-T1-OS-65-13
1.00
ml.
2,149.50
R$50.41
1.00
ml.
0.00
R$455.00
1.00
ml.
0.00
R$150.00
1.00
m2
0.00
R$245.00
1.00
m2
0.00
R$270.00
1.00
m2
0.00
R$230.00
1.50
15.00
R$140.00
1.50
15.00
R$140.00
1.00
m2
0.00
R$300.00
1.00
m2
30.00
R$455.00
1.00
m2
0.00
R$260.00
1.00
#DIV/0!
1,028.00
#DIV/0!
R$R$-
0.000
#DIV/0!
R$-
0.000
R$-
2,056.00
Banca
2.00
unid. / Banca
924.00
5.184
R$210.00
R$2,100.00
R$2,100.00
5.184
R$-
0.000
R$-
R$13,650.00
33.696
R$13,650.00
R$-
0.000
R$-
R$260.00
R$-
0.000
R$-
R$10.50
R$10.50
0.000
R$2,100.00
R$2,100.00
R$21,588.00
53.292
R$21,588.00
R$23.94
462.00
R$-
R$210.00
R$21.00
unid. / Banca
0.000
R$-
#DIV/0!
2.00
R$R$-
#DIV/0!
0.00
267.487
0.000
R$455.00
Banca
R$108,356.30
R$R$-
#DIV/0!
0.000
#DIV/0!
#DIV/0!
m2
R$-
515.865
R$108,356.30
#DIV/0!
m2
R$208,971.81
R$208,971.81
Total INCC
R$R$50.41
m2
3000164
N29C-T1-OS-65-13
R$280.00
unid.
N29C-T1-OS-65-11
0.00
m2
ml.
unid.
N29C-T1-OS-65-11
1.00
R$173.28
m2
10.00
3000417
R$173.28
m2
N29C-T1-OS-65-10
1,206.00
m2
3000282
N29C-T1-OS-65-7
ml.
ml.
1.00
ml.
N29C-T1-OS-65-6
Preo
Componente
ml.
N29C-T1-OS-65-6
Unidade
Componente
ml.
N29C-T1-OS-65-6
Quantidade
Total
Componente
Coeficiente
R$15,372.00
R$9,702.00
37.947
OBRA
ENDEREO
TIPOLOGIA
ECONMICO SKU
MS BASE:
11/1/2008
PRAZO:
21.00
INCC (n-1) :
405.09
REA PRIVATIVA :
30,742.20 m2
REA EQ.:
38,883.69 m2
REA CONST.:
40,097.32 m2
Pr-Planejamento
1006612
N29C-T1-OS-65-14
180.00
Banca
PORTA CORTA-FOGO
336.00
unid
3000299
1001064
1000081
ALAMBRADO
- Alambrado H = 2,00 mts. para quadra
poliesportiva
N29C-T1-OS-65-14
N29C-T1-OS-65-16
TOTAL GRUPO 65
3.00
540.00
R$10.50
R$5,670.00
R$295.39
1.00
20.00
unid. / Banca
unid
336.00
R$295.39
Torres
3.00
unid. / torre
60.00
R$33.80
ml.
0.00
R$270.00
0.00
R$1,168.67
R$2,028.00
5.006
R$2,028.00
#DIV/0!
1.00
245.011
R$99,251.33
R$101.40
ml.
R$99,251.33
R$-
0.000
R$1.43%
R$473,417.44
1,168.67
1.00
OBRA
ENDEREO
TIPOLOGIA
ECONMICO SKU
MS BASE:
11/1/2008
PRAZO:
21.00
INCC (n-1) :
405.09
REA PRIVATIVA :
30,742.20 m2
REA EQ.:
38,883.69 m2
REA CONST.:
40,097.32 m2
Pr-Planejamento
N29C-T1-OS-67
Component
VIDROS
e
t
TOTAL GRUPO 67
Quantidade
levantada
Unidade
Coeficiente
Unidade
Componente
Quantidade
Total
Componente
0.00
Preo
Componente
R$-
R$-
Total INCC
0.00
1.00
OBRA
ENDEREO
TIPOLOGIA
ECONMICO SKU
MS BASE:
11/1/2008
PRAZO:
21.00
INCC (n-1) :
405.09
REA PRIVATIVA :
30,742.20 m2
REA EQ.:
38,883.69 m2
REA CONST.:
40,097.32 m2
Pr-Planejamento
N29C-T1-OS-68
Component
MARMORES E GRANITOS EXTERNOS
e
t
TOTAL GRUPO 68
Quantidade
levantada
Unidade
Coeficiente
Unidade
Componente
Quantidade
Total
Componente
0.00
Preo
Componente
R$-
R$-
Total INCC
0.00
1.00
OBRA
ENDEREO
TIPOLOGIA
ECONMICO SKU
MS BASE:
11/1/2008
PRAZO:
21.00
INCC (n-1) :
405.09
REA PRIVATIVA :
30,742.20 m2
REA EQ.:
38,883.69 m2
REA CONST.:
40,097.32 m2
Pr-Planejamento
N100-1-T1-OS-71
Component
INSTALAES ELETRICAS
e
N100-1-T1-OS-71-01
INSTALAES ELTRICAS
3001069
3001078
LIGAES DEFINITIVAS/ENTRADA DE
ENERGIA
Previso: rede area em poste c/ futura
subterrnea
3000527
N100-1-T1-OS-71-02
Quantidade
levantada
Unidade
38,883.69
Aeq
Coeficiente
Quantidade
Total
Componente
Preo
Componente
R$80.00
1.00
1.00
Unidade
Componente
m2
38,883.69
0.00
R$80.00
vb
*
1.00
7679.022
R$3,110,695.20
R$15,000.00
1.00
R$3,110,695.20
Total INCC
R$15,000.00
R$15,000.00
37.029
R$15,000.00
0.00
N100-1-T1-OS-71-03
TOTAL GRUPO 71
38,883.69
Aeq
R$2.25
1.00
m2
38,883.69
0.00
R$2.25
R$7,932.02
R$87,488.30
215.973
R$87,488.30
9.71%
R$3,213,183.50
7,932.02
1.00
OBRA
ENDEREO
TIPOLOGIA
ECONMICO SKU
MS BASE:
11/1/2008
PRAZO:
21.00
INCC (n-1) :
405.09
REA PRIVATIVA :
30,742.20 m2
REA EQ.:
38,883.69 m2
REA CONST.:
40,097.32 m2
Pr-Planejamento
N100-1-T1-OS-73
Component
INSTALAES HIDRAULICAS
e
N100-1-T1-OS-73-01
INSTALAES HIDRULICAS
Quantidade
levantada
Unidade
38,883.69
Aeq
3001455
3001055
LIGAES DEFINITIVAS
ETE
LIGAES DEFINITIVAS
Poos Artesianos
unid.
3001042
6000006
LIGAES DEFINITIVAS
Ligaes definitivas de gua e Esgoto
1000841
1000840
1000837
1000849
3001118
RESERVATRIOS
Reservatrio em Fibra para 20.000l
Reservatrio em Fibra para 15.000l
Reservatrio em Fibra para 10.000l
Reservatrio em Fibra para 7.000l
Torre metlica com reservatrio
3000445
N100-1-T1-OS-73-02
N100-1-T1-OS-73-02
N100-1-T1-OS-73-02
N100-1-T1-OS-73-03
N100-1-T1-OS-73-04
TOTAL GRUPO 73
Coeficiente
Quantidade
Total
Componente
Preo
Componente
R$36.00
1.00
1.00
Unidade
Componente
m2
38,883.69
R$36.00
1.00
0.00
R$6,000.00
1.00
0.00
R$1.00
1.00
1.00
R$3,000.00
1.00
1.00
1.00
1.00
1.00
*
*
*
*
*
0.00
0.00
0.00
0.00
0.00
R$1.00
R$1.00
R$1.00
R$1.00
R$1.00
1.00
462.00
unid.
462.00
R$1,399,812.84
R$R$-
0.000
#DIV/0!
R$R$-
0.000
R$3,000.00
R$3,000.00
7.406
R$R$R$R$R$R$-
0.000
R$3,000.00
unidades
R$310.00
0.00
R$310.00
R$3,816.52
3455.560
#DIV/0!
#DIV/0!
unid.
unid.
unid.
unid.
unid.
R$1,399,812.84
Total INCC
4.67%
R$143,220.00
R$143,220.00
353.551
R$1,546,032.84
3,816.52
1.00
OBRA
ENDEREO
TIPOLOGIA
ECONMICO SKU
MS BASE:
11/1/2008
PRAZO:
21.00
INCC (n-1) :
405.09
REA PRIVATIVA :
30,742.20 m2
REA EQ.:
38,883.69 m2
REA CONST.:
40,097.32 m2
Pr-Planejamento
N100-1-T1-OS-75
N100-1-T1-OS-75-01
3000964
AR CONDICIONADO
- Sistema Split - considerao infra por ponto de
Evaporadora
N100-1-T1-OS-75-02
3000534
PRESSURIZAO
Pressurizao escadaria
N100-1-T1-OS-75-05
3001220
EXAUSTO MECNICA
N100-1-T1-OS-75-06
3000966
DETECO DE FUMAA
Detector de fumaa
Quantidade
levantada
Unidade
TOTAL GRUPO 75
Unidade
Componente
Quantidade
Total
Componente
Preo
Componente
unidades
1.00
0.00
R$1.00
0.00
R$1.00
pavimentos
R$169.90
1.00
128.00
R$169.90
pavimentos
1.00
0.00
R$1.00
0.00
R$53.68
R$-
Total INCC
0.000
R$#DIV/0!
1.00
128.00
#DIV/0!
pavimentos
Coeficiente
R$R$-
0.000
R$21,747.20
53.685
78.00
R$21,747.20
#DIV/0!
R$R$-
0.000
0.07%
R$21,747.20
53.68
1.00
OBRA
ENDEREO
TIPOLOGIA
ECONMICO SKU
MS BASE:
11/1/2008
PRAZO:
21.00
INCC (n-1) :
405.09
REA PRIVATIVA :
30,742.20 m2
REA EQ.:
38,883.69 m2
REA CONST.:
40,097.32 m2
Pr-Planejamento
N100-1-T1-OS-77
Component
OUTRAS INSTALAES
e
Quantidade
levantada
Quantidade
Total
Componente
Unidade
Coeficiente
Unidade
Componente
Preo
Componente
unid.
unid.
unid.
unid.
unid.
unid.
unid.
unid.
unid.
unid.
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
*
*
*
*
*
*
*
*
*
*
1.00
1,332.00
R$110.00
1.00
462.00
R$110.00
m
m
1.00
1.00
0.13
0.10
1.20
1.75
*
*
m
m
m
hs
0.00
0.00
0.00
0.00
0.00
0.00
R$1.00
R$1.00
R$1.00
R$1.00
R$1.00
R$1.00
unid.
unid.
1.00
1.00
*
*
0.00
0.00
R$1.00
R$1.00
R$R$-
unid.
1.00
0.00
R$1.00
R$-
unid.
unid.
unid.
unid.
unid.
1.00
1.00
1.00
1.00
1.00
*
*
*
*
*
0.00
0.00
0.00
0.00
0.00
R$1.00
R$1.00
R$1.00
R$1.00
R$1.00
R$R$R$R$R$-
unid.
1.00
0.00
R$1.00
R$-
unid.
1.00
0.00
R$1.00
R$-
unid.
1.00
0.00
R$1.00
R$-
unid.
unid.
1.00
1.00
*
*
0.00
0.00
R$1.00
R$1.00
R$R$-
unid.
unid.
unid.
1.00
1.00
1.00
*
*
*
0.00
0.00
0.00
R$1.00
R$1.00
R$1.00
R$R$R$R$-
D369
D369
D369
D369
D369
D369
D369
D369
D369
D369
3000506
3000145
3000387
3000387
1006233
3000172
3000511
3000966
3000460
3000979
D370
D370
1,332.00
3000168
D370
D370
462.00
3000509
D371
D371
D371
D371
D371
D371
D371
D371
1005463
1005463
1000188
1000110
1001393
1000110
D371
1001393
D371
D371
4000156
1006514
D371
4000085
D371
D371
D371
D371
D371
4000110
4000163
1006355
3000708
1003244
D371
4000161
D371
4000161
D371
4000085
D371
D371
4000055
4000059
D371
D371
D371
4000059
4000157
3000707
D371
1008096
unid.
1.00
0.00
R$1.00
D371
3000736
PERGOLADO
- Pergolado de 1,40 x 3,10 m - Linha 1
unid.
1.00
0.00
R$1.00
D369
MOBILIRIO DE PISCINA
- Mesa Redonda Cassino Encaixe Branca
-Tramontina
- Mesa Apoio Pituba Branca - Tramontina
- Cadeira Dobrvel Ipanema Branca Tramontina
- Espreguiadeira de Plstico Tramontina
Leblon linha Basic
- Guarda Sol com base de fixao
- Ducha Panelo
- Kit com Rede de Biribol com bola
- Jatos de gua para Piscina
R$45.00
400.00
0.00
0.00
0.00
0.00
0.00
0.00
400.00
0.00
0.00
0.00
R$1.00
R$1.00
R$1.00
R$1.00
R$1.00
R$1.00
R$45.00
R$1.00
R$1.00
R$1.00
dorm
unid.
R$18,000.00
Total INCC
44.435
R$R$R$R$R$R$R$18,000.00
R$R$R$-
R$110.00
R$146,520.00
R$146,520.00
361.697
R$110.00
R$50,820.00
R$50,820.00
125.454
#DIV/0!
R$R$R$R$R$R$R$-
0.000
#DIV/0!
R$-
0.000
#DIV/0!
#DIV/0!
R$-
R$R$-
0.000
0.000
OBRA
ENDEREO
TIPOLOGIA
ECONMICO SKU
MS BASE:
11/1/2008
PRAZO:
21.00
INCC (n-1) :
405.09
REA PRIVATIVA :
30,742.20 m2
REA EQ.:
38,883.69 m2
REA CONST.:
40,097.32 m2
Pr-Planejamento
D371
D371
D371
D371
3000736
3000736
3000736
4000055
unid.
unid.
unid.
unid.
1.00
1.00
1.00
1.00
*
*
*
*
0.00
0.00
0.00
0.00
R$1.00
R$1.00
R$1.00
R$1.00
D371
3000809
D371
3000809
D371
3000809
PLAY GROUND
- Play - Ground Infantil
- Play - Ground Junior tipo 1 (Balana /
Travessia no Precipcio / Gangorra)
- Play - Ground Junior tipo 2 (Casa c/
Escorregador)
D371
3000809
D371
D371
3000182
3000182
CHURRASQUEIRA
Churrasqueira Tipo 1
Churrasqueira Tipo 2
unid.
unid.
1.00
1.00
*
*
0.00
0.00
R$1.00
R$1.00
D371
3000182
unid.
1.00
0.00
R$1.00
D371
D371
D371
D371
5000184
3000279
3000792
3000809
OUTROS
- Bar da Piscina
- Equipamentos de Ginstica Externo
- Pista de Cooper apenas Britada
- Redrio com 2 redes
D371
3000897
D371
3000897
D371
3000897
D371
3000897
QUADRA RECREATIVA
- Quadra Recreativa Gramada de 14 x 7 m
Sobre Solo
- Quadra Recreativa Gramada de 14 x 7 m
Sobre Laje
- Quadra Recreativa Pintada de 14 x 7 m
Sobre Solo
- Quadra Recreativa Pintada de 14 x 7 m
Sobre Laje
D371
D371
D371
R$R$R$R$-
unid.
1.00
0.00
R$1.00
R$R$-
unid.
1.00
0.00
R$1.00
R$-
unid.
1.00
0.00
R$1.00
R$-
unid.
1.00
0.00
R$1.00
#DIV/0!
R$#DIV/0!
R$R$R$R$R$R$R$R$R$-
0.000
#DIV/0!
R$-
0.000
1.00
1.00
1.00
1.00
*
*
*
*
0.00
0.00
0.00
0.00
R$1.00
R$1.00
R$1.00
R$1.00
conj.
1.00
0.00
R$1.00
R$-
conj.
1.00
0.00
R$1.00
R$-
conj.
1.00
0.00
R$1.00
R$-
conj.
1.00
0.00
R$1.00
R$-
6000012
6000012
conj.
conj.
1.00
1.00
*
*
0.00
0.00
R$40,000.00
R$25,000.00
6000012
conj.
1.00
0.00
R$15,000.00
D371
D371
6000012
6000012
conj.
conj.
1.00
1.00
*
*
0.00
0.00
R$40,000.00
R$25,000.00
R$R$R$-
D371
6000012
conj.
1.00
0.00
R$15,000.00
R$-
D371
D371
D371
6000012
6000012
6000012
ESPAO GOURMET
- Espao Gourmet - Flex
- Espao Gourmet - Econmico
- Espao Gourmet - Super Econmico
conj.
conj.
conj.
1.00
1.00
1.00
*
*
*
0.00
0.00
0.00
R$40,000.00
R$25,000.00
R$15,000.00
D371
D371
6000012
6000012
unid.
unid.
1.00
1.00
*
*
0.00
0.00
D371
6000012
unid.
1.00
D371
D371
6000012
6000012
unid.
unid.
1.00
1.00
D371
6000012
unid.
D371
6000012
HOME THEATHER
Home theather - flex
unid.
SALA DE ESTUDOS
0.000
#DIV/0!
conj.
conj.
m
conj.
D371
0.000
#DIV/0!
R$R$R$-
0.000
R$#DIV/0!
0.000
#DIV/0!
R$R$R$R$-
0.000
#DIV/0!
R$R$R$-
0.000
R$20,000.00
R$15,000.00
0.00
R$10,000.00
R$-
*
*
0.00
0.00
R$20,000.00
R$15,000.00
R$R$R$-
1.00
0.00
R$10,000.00
R$-
1.00
0.00
R$20,000.00
#DIV/0!
0.000
#DIV/0!
R$R$-
0.000
#DIV/0!
R$-
0.000
OBRA
ENDEREO
TIPOLOGIA
ECONMICO SKU
MS BASE:
11/1/2008
PRAZO:
21.00
INCC (n-1) :
405.09
REA PRIVATIVA :
30,742.20 m2
REA EQ.:
38,883.69 m2
REA CONST.:
40,097.32 m2
Pr-Planejamento
D371
6000012
unid.
1.00
0.00
R$20,000.00
D371
6000012
GARAGE BAND
Garage band - econmico
unid.
1.00
0.00
R$20,000.00
D371
D371
D371
6000012
6000012
6000012
FITNESS
- Fitness- Flex
- Fitness- Econmico
- Fitness- Super Econmico
unid.
unid.
unid.
1.00
1.00
1.00
*
*
*
0.00
0.00
0.00
R$30,000.00
R$25,000.00
R$15,000.00
D371
D371
D371
6000012
6000012
6000012
BRINQUEDOTECA
- Brinquedoteca - Linha 1
- Brinquedoteca - Linha 2
- Brinquedoteca - Linha 2
unid.
unid.
unid.
1.00
1.00
1.00
*
*
*
0.00
0.00
0.00
R$25,000.00
R$15,000.00
R$10,000.00
D371
D371
D371
6000012
6000012
6000012
LAN HOUSE
- Lan House - Flex
- Lan House - Econmico
- Lan House - Super Econmico
unid.
unid.
unid.
1.00
1.00
1.00
*
*
*
0.00
0.00
0.00
R$25,000.00
R$15,000.00
R$10,000.00
D371
D371
D371
6000012
6000012
6000012
ESPAO ZEN
- Espao Zen- Flex
- Espao Zen- Econmico
- Espao Zen- Super Econmico
unid.
unid.
unid.
1.00
1.00
1.00
*
*
*
0.00
0.00
0.00
R$25,000.00
R$15,000.00
R$10,000.00
3000192
1.00
D371
D371
D373
D373
1007447
D373
1007447
D373
3001925
- Iluminao Externa
D373
3001925
D373
3001925
TOTAL GRUPO 77
40,097.32
m A. Constr.
40,097.32
R$#DIV/0!
R$R$-
0.000
#DIV/0!
R$R$R$R$-
0.000
#DIV/0!
R$R$R$R$-
0.000
#DIV/0!
R$R$R$R$-
0.000
#DIV/0!
R$R$R$R$-
0.000
R$7.00
R$280,681.24
R$7.00
R$0.80
40,097.32
40,097.32
40,097.32
R$96,233.57
m A. Constr.
0.50
20,048.66
R$0.80
R$16,038.93
unid.
1.00
0.00
R$1.00
R$-
m A. Constr.
0.50
20,048.66
R$3.00
R$60,145.98
m A. Constr.
1.00
0.00
R$1.00
R$-
m A. Constr.
0.50
20,048.66
R$1.00
R$20,048.66
0.00
R$1,462.03
692.886
R$280,681.24
1.79%
R$592,254.81
237.561
1,462.03
1.00
OBRA
ENDEREO
TIPOLOGIA
ECONMICO SKU
MS BASE:
11/1/2008
PRAZO:
21.00
INCC (n-1) :
405.09
REA PRIVATIVA :
30,742.20 m2
REA EQ.:
38,883.69 m2
REA CONST.:
40,097.32 m2
Pr-Planejamento
N100-1-T1-OS-78
Component
ELEVADORES
e
3000260
D375
D375
3000260
D376
3000999
D374
D374
TOTAL GRUPO 78
Quantidade
levantada
Unidade
160.00
n paradas
0.00
0.00
Coeficiente
Unidade
Componente
Quantidade
Total
Componente
Preo
Componente
R$7,000.00
1.00
160.00
R$7,000.00
1.00
0.00
R$28,602.99
1.00
0.00
R$1,253.85
0.00
R$2,764.82
n paradas
unid.
R$1,120,000.00
Total INCC
2764.818
R$1,120,000.00
#DIV/0!
R$R$-
0.000
#DIV/0!
R$R$-
0.000
3.38%
R$1,120,000.00
2,764.82
1.00
OBRA
ENDEREO
TIPOLOGIA
ECONMICO SKU
MS BASE:
11/1/2008
PRAZO:
21.00
INCC (n-1) :
405.09
REA PRIVATIVA :
30,742.20 m2
REA EQ.:
38,883.69 m2
REA CONST.:
40,097.32 m2
Pr-Planejamento
N29C-T1-OS-81
Component
LOUAS E METAIS
e
N29C-T1-OS-81-1
Unidade
1,054.00
unid.
Coeficiente
Unidade
Componente
Quantidade
Total
Componente
Preo
Componente
R$59.04
R$62,230.64
1.00
unid.
1,054.00
R$23.21
R$24,463.55
1.00
unid.
1,054.00
R$15.00
R$15,810.00
1008080
1.00
unid.
1,054.00
R$0.51
R$535.17
1007806
1.00
unid.
1,054.00
R$5.41
R$5,700.71
1.00
2.00
unid.
unid.
1,054.00
2,108.00
R$10.38
R$2.27
R$10,936.05
R$4,785.16
1.00
unid.
1,054.00
R$21.49
R$22,653.20
R$0.51
R$535.17
1002717
1002926
CUBA DE LOUA
- Cuba de embutir oval branco ref. 76117 Marca Incepa
1008080
1.00
unid.
1,054.00
1007806
1.00
unid.
1,054.00
R$5.41
R$5,700.71
1.00
unid.
1,054.00
R$10.38
R$10,936.05
N29C-T1-OS-81-1
1002717
N29C-T1-OS-81-1
1006111
1002716
N29C-T1-OS-81-1
1002943
1008083
1007846
1001371
1007974
1007973
1007975
1003109
N29C-T1-OS-81-2
N29C-T1-OS-81-2
N29C-T1-OS-81-2
1,054.00
1,054.00
462.00
unid.
CUBA DE AO INOX
1,054.00
R$37.78
unid.
R$117.44
462.00
unid.
1,054.00
R$101.78
R$107,275.17
unid.
1,054.00
R$11.06
R$11,653.73
2.00
unid.
2,108.00
R$2.30
R$4,852.31
1.00
unid.
462.00
R$111.19
1.00
unid.
462.00
R$0.87
R$402.87
1.00
1.00
unid.
unid.
462.00
462.00
R$6.35
R$2.27
R$2,932.26
R$1,051.05
R$120.69
unid
unid.
1,054.00
R$24.91
unid.
1,054.00
R$16.10
1.00
unid.
462.00
R$27.84
unid
unid
462.00
unid
4,008.00
305.565
137.641
R$26,255.14
64.813
R$16,969.40
41.890
R$12,862.00
31.751
R$12,862.00
R$9.39
unid.
98.312
R$16,969.40
R$27.84
1.00
153.622
R$26,255.14
R$16.10
1.00
R$55,756.88
Total INCC
R$51,370.70
R$24.91
unid
4,008.00
R$123,781.21
1.00
1.00
1,054.00
R$39,825.13
1.00
unid
N29C-T1-OS-81-2
N29C-T1-OS-81-2
Quantidade
levantada
R$9.39
R$37,635.12
92.906
R$37,635.12
R$129.59
R$59,872.73
147.801
OBRA
ENDEREO
TIPOLOGIA
ECONMICO SKU
MS BASE:
11/1/2008
PRAZO:
21.00
INCC (n-1) :
405.09
REA PRIVATIVA :
30,742.20 m2
REA EQ.:
38,883.69 m2
REA CONST.:
40,097.32 m2
Pr-Planejamento
1006492
1002716
- Cuba de ao inox
- Valvula americana c/ cesto 3 1/2 x 1 1/2"
cromada - Esteves
- Sifo com tubo 30 cm 1 x 1 1/2" cromado Esteves
- Tubo de ligacao flexivel tranado 1/2"x30
cm - Esteves
3000162
TAMPA DE SHAFTS
- Tampa de Shafts
CARENAGENS
- Carenagens
462.00
1006532
10.00
1006678
1008081
1006668
N29C-T1-OS-81-2
N29C-T1-OS-81-2
N29C-T1-OS-81-2
N29C-T1-OS-81-2
1,028.00
unid
unid
462.00
R$0.87
R$402.87
1.00
unid.
462.00
R$6.35
R$2,932.26
1.00
unid.
462.00
R$10.38
R$4,793.60
1.00
unid.
1,028.00
R$56.87
1.00
unid.
462.00
R$18.55
1.00
unid.
10.00
R$32.00
1.00
unid.
0.00
R$17.25
1.00
unid.
0.00
R$13.19
unid
R$112.00
unid.
unid
1006729
1006492
462.00
1.00
unid
N29C-T1-OS-81-2
unid.
unid
1004989
N29C-T1-OS-81-2
1.00
R$51,744.00
R$56.87
R$58,467.44
R$58,467.44
144.332
R$18.55
R$8,569.28
R$8,569.28
21.154
R$32.00
R$320.00
0.790
R$320.00
#DIV/0!
1.00
unid.
0.00
R$128.55
0.00
R$1,240.58
R$-
0.000
R$-
#DIV/0!
R$R$-
0.000
#DIV/0!
R$-
0.000
R$1.52%
R$502,544.97
1,240.58
1.00
OBRA
ENDEREO
TIPOLOGIA
ECONMICO SKU
MS BASE:
11/1/2008
PRAZO:
21.00
INCC (n-1) :
405.09
REA PRIVATIVA :
30,742.20 m2
REA EQ.:
38,883.69 m2
REA CONST.:
40,097.32 m2
Pr-Planejamento
N100-1-T1-OS-83
Component
PINTURA E LIMPEZA
e
Quantidade
levantada
Unidade
Coeficiente
Unidade
Componente
1,206.00
m
m
m
1.00
1.00
1.00
*
*
*
Quantidade
Total
Componente
Preo
Componente
PINTURA DIVERSOS
N100-1-T1-OS-83-01
3000386
3000743
3000742
4.15
PINTURA ESQUADRIAS
N100-1-T1-OS-83-02
3000765
3000767
3000753
3000754
PINTURA EXTERNA
-Latex Acrilico com Massa Acrilica
-Latex Acrilico sobre emboco
3001772
3000079
3000160
PINTURA INTERNA
-Caiao (poo de elevador)
-Emalux
c/Massa
Corrida
--Latex
Pintura
em Ltex
PVA sem massa sobre
3000768
3000766
N100-1-T1-OS-83-03
N100-1-T1-OS-83-04
3000757
0.00
1,206.00
0.00
R$3.94
R$4.15
R$3.81
0.00
R$5,007.54
17.95
R$229,933.25
1.00
1,735.78
R$13.73
R$23,839.42
1,326.60
1.00
1,326.60
R$13.10
R$17,372.30
9,749.88
1.00
9,749.88
R$14.63
R$142,625.87
3,520.00
Unid.
1.00
3,520.00
R$13.10
R$46,095.66
m
m
1.00
1.00
*
*
0.00
0.00
R$9.04
R$8.06
m
m
m
1.00
1.00
1.00
*
*
*
3,966.69
0.00
0.00
R$5.57
R$4.10
R$-
R$638,078.41
R$22,094.48
R$R$-
#DIV/0!
5.30
R$R$R$-
1.00
0.00
R$5.32
R$-
3000758
3000759
m
m
1.00
1.00
*
*
0.00
0.00
R$R$-
R$R$-
3000757
1.00
0.00
R$-
R$-
9,414.70
1.00
9,414.70
R$10.65
R$100,234.86
99,241.36
5,080.24
m
m
m
m
1.00
1.00
1.00
1.00
*
*
*
*
99,241.36
5,080.24
0.00
0.00
R$4.80
R$4.80
R$5.32
R$5.65
R$475,907.40
R$24,385.15
R$R$-
m
m
m
1.00
1.00
1.00
*
*
*
0.00
0.00
0.00
R$1.70
R$0.65
R$1.15
R$R$R$-
1.00
1.00
*
*
1,095.44
1,575.85
R$5.79
R$5.79
R$6,338.39
R$9,118.13
3000763
3000764
3000762
3000761
3001781
3001782
3001783
3001784
1005888
3001786
N100-1-T1-OS-83-05
1,095.44
1,575.85
m
m
LIMPEZA FINAL
40,097.32
m A. Constr.
3000647
3000230
3000253
DEDETIZAO
- Dedetizao
- Desratizao
N100-1-T1-OS-83-07
R$1.06
1.00
m A. Constr.
40,097.32
R$1.06
Obra
Obra
40,097.32
m A. Constr.
3.00
3.00
unid.
unid.
3.00
3.00
R$97.91
R$34.49
1.00
m A. Constr.
40,097.32
R$0.30
R$42,503.16
567.610
0.000
1575.152
104.923
R$42,503.16
R$198.60
1.00
1.00
12.362
R$R$5,007.54
R$-
1,735.78
3,966.69
Total INCC
R$397.21
R$293.73
R$103.47
0.981
R$12,029.20
29.695
N100-1-T1-OS-83-06
3000644
TOTAL GRUPO 83
R$0.30
0.00
R$2,290.72
R$12,029.20
2.80%
R$927,948.76
2,290.72
1.00
OBRA
ENDEREO
TIPOLOGIA
ECONMICO SKU
MS BASE:
11/1/2008
PRAZO:
21.00
INCC (n-1) :
405.09
REA PRIVATIVA :
30,742.20 m2
REA EQ.:
38,883.69 m2
REA CONST.:
40,097.32 m2
Pr-Planejamento
N100-1-T1-OS-93
Component
ENTREGA E REVISO DE OBRA
e
0010-1-T1-OS-93
Quantidade
levantada
3.00
3000738
3001282
3000824
3000823
3001361
3001361
3001283
3001339
3001114
3001824
3000410
EMPREITADA
- Entrega / reviso da obra GR 10 ao 83 EDIFICIOS
1.00
3001233
ADMINISTRAO
- Entrega / reviso da obra GR 10 ao 83 EDIFICIOS
1.00
3001233
0010-1-T1-OS-93-01
0010-1-T1-OS-93-01
TOTAL GRUPO 93
Quantidade
Total
Componente
Unidade
Coeficiente
Unidade
Componente
Preo
Componente
ms
ms
ms
ms
ms
ms
ms
ms
ms
ms
ms
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
*
*
*
*
*
*
*
*
*
*
*
3.00
3.00
3.00
3.00
3.00
3.00
3.00
3.00
3.00
3.00
3.00
R$15,809.12
0.00
0.00
R$33,000,000.00
0.04
0.04
R$-
R$16,809.12
R$50,427.36
R$47,427.36
R$R$R$R$R$R$R$R$R$R$3,000.00
124.48
R$115,500.00
R$115,500.00
285.122
R$1,000.00
vb
vb
R$115,500.00
R$-
0.00
R$409.61
Total INCC
R$-
0.000
R$-
0.50%
R$165,927.36
409.61
OBRA
ENDEREO
TIPOLOGIA
ECONMICO SKU
MS BASE:
11/1/2008
PRAZO:
21.00
INCC (n-1) :
405.09
REA PRIVATIVA :
30,742.20 m2
REA EQ.:
38,883.69 m2
REA CONST.:
40,097.32 m2
Pr-Planejamento
N100-1-T1-OS-94
Component
MANUTENO ASSI
e
t
TOTAL GRUPO 94
Quantidade
levantada
Unidade
Coeficiente
Unidade
Componente
Quantidade
Total
Componente
0.00
Preo
Componente
R$610.98
R$247,500.00
Total INCC
610.98
OBRA
ENDEREO
TIPOLOGIA
ECONMICO SKU
MS BASE:
11/1/2008
PRAZO:
21.00
INCC (n-1) :
405.09
REA PRIVATIVA :
30,742.20 m2
REA EQ.:
38,883.69 m2
REA CONST.:
40,097.32 m2
Pr-Planejamento
N100-1-T1-OS-95
Component
HONORRIOS BRUTOS
e
t
TOTAL GRUPO 95
Quantidade
levantada
Unidade
Coeficiente
Unidade
Componente
Quantidade
Total
Componente
0.00
Preo
Componente
R$-
R$-
Total INCC
0.00
OBRA
ENDEREO
TIPOLOGIA
ECONMICO SKU
MS BASE:
11/1/2008
PRAZO:
21.00
INCC (n-1) :
405.09
REA PRIVATIVA :
30,742.20 m2
REA EQ.:
38,883.69 m2
REA CONST.:
40,097.32 m2
Pr-Planejamento
N100-1-T1-OS-96
Component
IMPOSTOS
e
t
TOTAL GRUPO 96
TOTAL
Quantidade
levantada
Unidade
Coeficiente
Unidade
Componente
Quantidade
Total
Componente
0.00
Preo
Componente
R$239.97
R$97,209.23
R$33,108,442.14
Total INCC
239.97
R$81,750.56
MS BASE:
12/30/1
899
PRAZO:
0.00
INCC (n1) :
0.00
425.27
Cod.:
F.004.AEC
Data de Elaborao:
30/12/99
Verso
REA PRIVATIVA :
30,742.20 m2
REA EQ.:
38,883.69 m2
REA CONST.:
40,097.32 m2
Planejamento Inicial
Quantidade
levantada
Unidade
Unidade
Quantidade
Coeficie
Componen
Total Preo Componente
nte
te
Componente
622.36
R$622.36
R$252,112.60
Total INCC
1,244.72
Quant.
Justificativa
Quantitativo
INCC
#VALUE!
#REF!
Responsvel pelo
desvio
MS BASE:
12/30/1
899
PRAZO:
0.00
INCC (n1) :
0.00
425.27
REA PRIVATIVA :
30,742.20 m2
REA EQ.:
38,883.69 m2
REA CONST.:
40,097.32 m2
Planejamento Inicial
-
Quantidade
levantada
Unidade
Unidade
Quantidade
Coeficie
Componen
Total Preo Componente
nte
te
Componente
0.00
R$452.07
R$183,128.95
Total INCC
452.07
#VALUE!
#REF!
#REF!
MS BASE:
12/30/1
899
PRAZO:
0.00
INCC (n1) :
0.00
425.27
REA PRIVATIVA :
30,742.20 m2
REA EQ.:
38,883.69 m2
REA CONST.:
40,097.32 m2
Planejamento Inicial
-
Quantidade
levantada
Unidade
Unidade
Quantidade
Coeficie
Componen
Total Preo Componente
nte
te
Componente
0.00
R$2,849.67
R$1,154,373.74
Total INCC
2,849.67
#VALUE!
#REF!
#REF!
MS BASE:
12/30/1
899
PRAZO:
0.00
INCC (n1) :
0.00
425.27
REA PRIVATIVA :
30,742.20 m2
REA EQ.:
38,883.69 m2
REA CONST.:
40,097.32 m2
Planejamento Inicial
-
Quantidade
levantada
Unidade
Unidade
Quantidade
Coeficie
Componen
Total Preo Componente
nte
te
Componente
0.00
R$1,268.35
R$513,794.72
Total INCC
1,268.35
#VALUE!
#REF!
#REF!
MS BASE:
12/30/1
899
PRAZO:
0.00
INCC (n1) :
0.00
425.27
REA PRIVATIVA :
30,742.20 m2
REA EQ.:
38,883.69 m2
REA CONST.:
40,097.32 m2
Planejamento Inicial
-
Quantidade
levantada
Unidade
Unidade
Quantidade
Coeficie
Componen
Total Preo Componente
nte
te
Componente
0.00
R$382.80
R$155,066.59
Total INCC
382.80
#VALUE!
#REF!
#REF!
MS BASE:
12/30/1
899
PRAZO:
0.00
INCC (n1) :
0.00
425.27
REA PRIVATIVA :
30,742.20 m2
REA EQ.:
38,883.69 m2
REA CONST.:
40,097.32 m2
Planejamento Inicial
-
Quantidade
levantada
Unidade
Unidade
Quantidade
Coeficie
Componen
Total Preo Componente
nte
te
Componente
Total INCC
21.00
Prazo da
Obra (meses)
R$4,196.15
12.00
12.00
12.00
7.00
12.00
unid
unid
unid
unid
unid
252.00
252.00
252.00
147.00
252.00
R$104.50
R$64.65
R$128.35
R$72.65
R$9.80
R$88,119.15
R$26,334.00
R$16,291.80
R$32,344.20
R$10,679.55
R$2,469.60
A. Const.
R$9.50
1.00
40,097.32
R$9.50
R$380,924.54
R$380,924.54
m/ obra
R$247.72
4.92
unid. * ms/
m
3.24
m / m
0.42
unid. / m
1.00
0.01
0.04
3.00
2.50
2.00
0.02
0.01
unid. / m
kg / m
kg / m
hs / m
hs / m
hs / m
lata / m
gl / m
2,977.23
R$9.00
R$149,808.10
940.35
R$55.00
R$107,766.45
255.13
R$1.19
R$303.60
604.75
4.23
24.19
1,814.25
1,511.88
1,209.50
13.12
6.59
369.81
R$26,795.08
1,959.39
R$1.60
R$4.43
R$4.02
R$3.00
R$2.27
R$3.31
R$61.00
R$27.40
R$967.60
R$18.74
R$97.36
R$5,442.75
R$3,431.96
R$4,003.45
R$800.51
R$180.61
m
1.00
unid. * ms/
m
R$19.00
3,611.40
R$19.00
R$68,616.60
R$68,616.60
m/ obra
R$11.87
R$6,731.58
0.65
unid. / m
368.55
R$3.60
R$1,326.78
0.40
0.00
0.10
2.00
0.50
unid. / m
m / m
kg / m
hs / m
hs / m
225.10
0.00
56.70
1,134.00
283.50
R$1.60
R$11.16
R$4.02
R$3.31
R$3.31
R$360.16
R$R$228.20
R$3,753.54
R$938.39
0.00
lt. / m
2.04
R$61.00
28,672.00
#VALUE!
1.00
m / m
kg / m
kg / m
m / m
31,539.20
172.03
286.72
28,672.00
R$1.20
R$4.39
R$4.43
R$59,942.03
#VALUE!
147.97
R$37,847.04
R$755.22
R$1,269.37
R$0.70
guincho
#REF!
#REF!
R$20,070.40
-
10.00
#REF!
16.62
R$124.51
R$2.09
1.10
0.01
0.01
m de
fachada
#REF!
#VALUE!
567.00
#VALUE!
169.39
#REF!
3,611.40
#REF!
604.75
#REF!
217.53
40,097.32
R$943.45
R$9,434.55
3.57
unid. / unid.
35.71
R$13.05
R$466.02
0.48
unid. / unid.
4.76
R$7.20
R$34.29
23.29
#REF!
MS BASE:
12/30/1
899
PRAZO:
0.00
REA PRIVATIVA :
30,742.20 m2
REA EQ.:
38,883.69 m2
REA CONST.:
40,097.32 m2
INCC (n1) :
0.00
12.00
m / unid.
120.00
R$55.10
R$6,612.00
36.00
1.00
20.00
m / unid.
kg / unid.
hs / unid.
360.00
10.00
200.00
R$4.50
R$4.02
R$3.31
R$1,620.00
R$40.25
R$662.00
425.27
Planejamento Inicial
-
10.00
guincho
R$334.89
6.00
0.02
1.45
m / unid.
kg / unid.
hs / unid.
60.00
0.20
14.50
R$55.00
R$4.39
R$3.31
R$3,348.87
8.27
R$3,300.00
R$0.88
R$48.00
#VALUE!
-
4,340.78
m de
concreto
2.00
m / unid.
8,681.56
R$1.02
R$4,427.60
R$4,427.60
10.93
R$0.60
59.82
R$0.51
40,097.32
m Constr.
0.001
0.001
unid.
unid.
40.10
40.10
R$144.30
R$115.00
R$24,230.81
R$5,786.04
R$4,611.19
0.001
unid.
40.10
R$345.00
R$13,833.58
m Constr.
R$0.03
0.00
INCC / m
Constr.
16.04
R$87.00
R$1,395.39
3.44
R$1,395.39
R$1,967.41
2.41%
R$796,979.22
1,967.41
#REF!
-
#REF!
0.00
#REF!
40,097.32
#REF!
#VALUE!
#REF!
MS BASE:
12/30/1
899
PRAZO:
0.00
INCC (n1) :
0.00
REA PRIVATIVA :
30,742.20 m2
REA EQ.:
38,883.69 m2
REA CONST.:
40,097.32 m2
425.27
Planejamento Inicial
-
Quantidade
levantada
Unidade
100.00
ms
Unidade
Quantidade
Coeficie
Componen
Total Preo Componente
nte
te
Componente
Total INCC
R$350.00
R$35,000.00
86.40
1.00
0.00
100.00
R$350.00
ms
R$35,000.00
R$-
#DIV/0!
1.00
0.00
0.00
R$10,500.00
90.00
R$10,500.00
ms
R$945,000.00
2,332.81
R$-
0.00
0.00
R$-
0.00
R$2,419.22
#REF!
R$945,000.00
#DIV/0!
1.00
#DIV/0!
0.00
#REF!
R$-
ms
1.00
#REF!
#VALUE!
90.00
#DIV/0!
R$-
2.96%
R$980,000.00
2,419.22
#VALUE!
#REF!
Planejamento
MS BASE:
12/30/1
899
PRAZO:
0.00
INCC (n1) :
0.00
425.27
REA PRIVATIVA :
30,742.20 m2
REA EQ.:
38,883.69 m2
REA CONST.:
40,097.32 m2
Planejamento Inicial
-
Quantidade
levantada
Unidade
17.00
Ms
Unidade
Quantidade
Coeficie
Componen
Total Preo Componente
nte
te
Componente
Total INCC
R$10,850.00
1.00
672.00
Vb x Ac
17.00
R$10,850.00
R$150.00
1.00
caambas
672.00
R$150.00
R$184,450.00
R$184,450.00
R$100,800.00
R$100,800.00
455.33
248.83
R$704.16
0.86%
R$285,250.00
#REF!
-
704.16
#REF!
0.00
#VALUE!
#REF!
#REF!
Valor do Carreto
Preo Unitrio
MS BASE:
12/30/1
899
PRAZO:
0.00
INCC (n1) :
0.00
425.27
REA PRIVATIVA :
30,742.20 m2
REA EQ.:
38,883.69 m2
REA CONST.:
40,097.32 m2
Planejamento Inicial
-
Quantidade
levantada
Unidade
Unidade
Quantidade
Coeficie
Componen
Total Preo Componente
nte
te
Componente
0.00
R$-
R$-
Total INCC
0.00
#VALUE!
#REF!
MS BASE:
12/30/1
899
PRAZO:
0.00
INCC (n1) :
0.00
425.27
REA PRIVATIVA :
30,742.20 m2
REA EQ.:
38,883.69 m2
REA CONST.:
40,097.32 m2
Planejamento Inicial
-
Quantidade
levantada
Unidade
Unidade
Quantidade
Coeficie
Componen
Total Preo Componente
nte
te
Componente
Total INCC
m2
#DIV/0!
1.00
m2
0.00
R$-
R$-
0.00
R$-
#DIV/0!
1.00
m3
0.00
R$-
R$-
0.00
R$-
#DIV/0!
1.00
m3
0.00
R$-
R$-
0.00
R$-
#DIV/0!
1.00
1.00
m3
0.00
0.00
R$-
#DIV/0!
602.95
m3
0.00
0.00
R$-
602.95
R$-
0.00
R$-
R$35.97
ml.
ml.
1.00
0.00
R$-
m3
1.00
1.00
R$-
R$35.97
R$21,688.11
53.54
R$21,688.11
m2
#DIV/0!
1.00
m2
0.00
R$3.73
R$-
0.00
R$-
5.00
torres
R$2,500.00
1.00
m2
5.00
R$2,500.00
R$12,500.00
30.86
R$12,500.00
R$84.40
0.10%
R$34,188.11
84.40
#REF!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#REF!
#DIV/0!
#REF!
0.00
#VALUE!
#REF!
MS BASE:
12/30/1
899
PRAZO:
0.00
INCC (n1) :
0.00
425.27
REA PRIVATIVA :
30,742.20 m2
REA EQ.:
38,883.69 m2
REA CONST.:
40,097.32 m2
Planejamento Inicial
-
Quantidade
levantada
Unidade
Unidade
Quantidade
Coeficie
Componen
Total Preo Componente
nte
te
Componente
Total INCC
#DIV/0!
1.00
m3
0.00
R$-
R$-
0.00
R$-
#DIV/0!
R$-
0.00
1.00
0.00
R$#DIV/0!
1.00
0.00
R$-
R$-
0.00
R$-
#DIV/0!
1.02
1.03
m/ m de
conc
m/m
0.00
0.00
R$280.00
R$-
R$-
0.00
R$R$-
#DIV/0!
0.31
0.73
0.46
0.15
p / m
m/m
m/m
kg/m
0.00
0.00
0.00
0.00
R$R$-
R$R$-
0.00
R$-
R$R$-
R$R$-
0.00
0.00
R$3.12
R$-
R$-
0.00
R$R$#DIV/0!
m/m
0.00
R$-
R$-
0.00
m3
466.10
R$366.90
R$171,012.09
422.16
1.00
2,091.45
R$13.33
1,818.80
R$9.90
R$27,886.00
68.84
R$18,006.12
44.45
R$18,006.12
R$348.80
1.03
1.02
0.00
2,388.90
m/m
m/ m de
conc
480.08
475.42
R$25.00
R$316.72
R$162,577.73
R$R$12,002.08
401.34
R$150,575.66
#DIV/0!
#REF!
#REF!
R$18.35
0.31
p / m
746.53
R$46.00
R$43,841.21
R$34,340.44
0.73
m/m
1,751.86
R$3.60
R$6,306.70
0.46
m/m
1,094.91
R$1.60
R$1,751.86
108.23
#REF!
#REF!
466.10
#DIV/0!
-
R$27,886.00
R$9.90
1.00
#DIV/0!
R$171,012.09
R$13.33
1,818.80
#DIV/0!
2,091.45
R$-
R$366.90
1.00
#DIV/0!
m3
466.10
#DIV/0!
1.00
m
kg/m
kg/m
#DIV/0!
#DIV/0!
0.00
#REF!
R$-
#REF!
MS BASE:
12/30/1
899
PRAZO:
0.00
INCC (n1) :
0.00
425.27
REA PRIVATIVA :
30,742.20 m2
REA EQ.:
38,883.69 m2
REA CONST.:
40,097.32 m2
Planejamento Inicial
0.15
kg/m
358.34
R$4.02
R$1,442.21
R$347.72
466.10
10,422.63
430.67
186.00
494.00
14,316.27
6,635.74
8,672.85
5,438.22
466.10
1.05
1.05
1.05
1.05
1.05
1.05
1.05
1.05
kg
kg
kg
kg
kg
kg
kg
kg
10,943.76
452.20
195.30
518.70
15,032.08
6,967.53
9,106.49
5,710.13
R$3.12
R$4.19
R$3.41
R$3.89
R$3.62
R$3.27
R$3.12
R$3.12
R$162,071.64
400.09
R$34,124.84
R$1,894.73
R$665.40
R$2,019.43
R$54,390.59
R$22,775.45
R$28,395.86
R$17,805.33
1.00
m/m
466.10
R$250.00
R$116,525.00
287.65
1.00
0.00
#DIV/0!
R$R$-
0.00
#DIV/0!
R$-
0.00
R$-
1.00
0.00
R$#DIV/0!
1.00
0.00
R$-
R$-
0.00
R$-
#DIV/0!
1.02
1.03
m/ m de
conc
m/m
0.00
0.00
R$280.00
R$-
R$-
0.00
R$R$-
#DIV/0!
0.31
p / m
0.00
R$-
R$R$-
0.73
m/m
0.00
R$-
R$-
0.46
0.15
m/m
kg/m
0.00
0.00
R$R$-
0.00
R$R$#DIV/0!
R$-
85.00
kg/m
0.00
R$3.12
R$-
0.75
kg/m
0.00
R$-
R$-
0.00
#DIV/0!
0.00
R$-
R$-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
R$R$R$R$R$R$R$-
#DIV/0!
-
#DIV/0!
#DIV/0!
R$-
#DIV/0!
*
*
*
*
*
*
*
#DIV/0!
1.00
1.00
1.00
1.00
1.00
1.00
1.00
unid.
unid.
m
m
m
m
m
#DIV/0!
m/m
1.00
#DIV/0!
#DIV/0!
R$-
#REF!
R$116,525.00
-
R$250.00
#REF!
R$R$R$R$R$R$R$R$-
0.00
#DIV/0!
MS BASE:
12/30/1
899
PRAZO:
0.00
INCC (n1) :
0.00
425.27
REA PRIVATIVA :
30,742.20 m2
REA EQ.:
38,883.69 m2
REA CONST.:
40,097.32 m2
Planejamento Inicial
R$ 53.99
2.00
1,760.00
unid.
m
1.00
1.00
*
*
2.00
1,760.00
R$2,800.00
R$592,851.86
1,463.51
R$5,600.00
R$40.00
R$70,400.00
6,352.00
1.00
6,352.00
R$46.00
R$292,192.00
2,748.00
120.00
2,347.67
m
dia
m
1.00
1.00
1.30
*
*
2,748.00
120.00
3,051.97
R$50.00
R$600.00
R$5.00
R$137,400.00
R$72,000.00
R$15,259.86
#VALUE!
2,245.36
R$479.25
1.35
1.35
1.35
m/ m de
conc
m/m
m/m
3,031.24
3,031.24
R$280.00
R$25.00
R$330.00
R$1,076,088.78
2,656.42
R$R$75,780.90
R$1,000,307.88
#VALUE!
R$78.61
1.05
0.31
1.05
1.05
1.05
1.05
1.05
kg
kg/m
kg
kg
kg
kg
kg
1,987.63
691.57
429.73
7,858.36
17,440.06
7,634.74
35,350.52
R$3.12
R$4.37
R$3.62
R$3.27
R$3.12
R$3.12
R$1.75
R$176,510.59
R$6,197.83
435.73
R$3,018.81
R$1,554.89
R$25,687.41
R$54,381.60
R$23,806.65
R$61,863.41
#VALUE!
#DIV/0!
1.00
1.00
0.09
3.20
m / m
m / m
m / m
kg / m
0.00
0.00
0.00
0.00
R$R$R$280.00
R$3.89
R$-
0.00
R$R$R$R$-
unid
m
m
m
m
1.00
1.00
1.00
1.00
1.00
42.35
57.20
86.90
68.20
0.27
*
*
*
*
*
kg
kg
kg
kg
m
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
R$R$R$R$R$-
R$R$-
R$R$R$R$-
R$R$R$R$R$-
R$R$R$R$R$-
1.00
0.10
0.02
0.03
0.01
0.05
m
m
m
m
m
sc
0.00
0.00
0.00
0.00
0.00
0.00
R$R$R$60.00
R$60.00
R$60.00
R$-
R$R$R$R$R$R$R$-
0.64
0.10
sc
l
0.00
0.00
R$22.62
R$-
R$R$-
1.54
kg
0.00
R$-
R$-
3.79
kg
0.00
R$-
R$-
15.56
0.09
0.12
un
kg
kg
0.00
0.00
0.00
R$R$R$-
R$R$R$-
#VALUE!
-
0.00
#DIV/0!
#DIV/0!
#DIV/0!
0.00
#DIV/0!
#REF!
#REF!
2,245.36
#REF!
#DIV/0!
MS BASE:
12/30/1
899
PRAZO:
0.00
INCC (n1) :
0.00
425.27
REA PRIVATIVA :
30,742.20 m2
REA EQ.:
38,883.69 m2
REA CONST.:
40,097.32 m2
Planejamento Inicial
1.78
0.00
R$-
R$-
0.91
0.00
R$-
R$-
1.69
0.00
R$-
R$-
1,097.40 malvenaria
0.00
R$-
R$-
uni
#DIV/0!
1.00
12.00
vb
m
1.00
0.00
R$R$-
R$R$R$-
12.50
18.00
18.00
1.00
m
sc
sc
uni
0.00
0.00
0.00
0.00
R$R$22.62
R$R$-
R$R$R$R$-
0.00
0.00
R$6,288.41
7.69%
R$2,547,371.01
6,288.41
#VALUE!
-
Quantidade
levantada
Unidade
Unidade
Quantidade
Coeficie
Componen
Total Preo Componente
nte
te
Componente
Total INCC
m Proj.
Forma Laje
#DIV/0!
2.70
0.00
0.01
0.03
m2
mil
lt
m
0.00
0.00
0.00
0.00
R$R$-
R$-
0.00
R$R$-
R$R$-
R$R$-
#DIV/0!
2.70
0.00
0.01
0.03
m2
mil
lt
m
0.00
0.00
0.00
0.00
R$R$-
R$-
0.00
R$R$-
R$R$-
R$R$-
453.54
R$134.70
R$61,092.66
150.81
#REF!
#DIV/0!
#DIV/0!
m Proj.
Forma Laje
#REF!
m Proj.
Forma Laje
#DIV/0!
#REF!
MS BASE:
12/30/1
899
PRAZO:
0.00
INCC (n1) :
0.00
425.27
REA PRIVATIVA :
30,742.20 m2
REA EQ.:
38,883.69 m2
REA CONST.:
40,097.32 m2
Planejamento Inicial
3.20
0.00
m2
mil
1,451.33
0.91
0.01
0.03
lt
m
3.17
13.61
R$42.00
R$130.47
R$60,955.78
R$118.35
R$4.34
R$0.35
R$13.78
R$4.76
2,545.88
m Proj.
Forma Laje
R$46.50
1.10
0.00
m2
mil
2,800.47
5.09
0.01
0.03
lt
m
17.82
76.38
R$42.00
R$130.47
R$118,388.05
292.25
R$117,619.66
R$664.32
R$4.34
R$0.35
R$77.34
R$26.73
m Proj.
Forma Laje
#DIV/0!
R$-
0.40
p / m
0.00
R$-
R$-
0.38
0.38
0.01
0.12
0.19
p / m
p / m
kg / m
kg / m
kg / m
0.00
0.00
0.00
0.00
0.00
R$R$R$R$R$-
R$R$R$R$R$-
0.70
% / m
0.00
R$-
R$-
0.00
#REF!
7.00
28.00
Dias
Dias
0.00
0.00
R$R$-
R$R$R$-
0.00
#DIV/0!
#REF!
#REF!
MS BASE:
12/30/1
899
PRAZO:
0.00
INCC (n1) :
0.00
425.27
REA PRIVATIVA :
30,742.20 m2
REA EQ.:
38,883.69 m2
REA CONST.:
40,097.32 m2
Planejamento Inicial
-
#REF!
7.00
28.00
Dias
Dias
0.00
0.00
R$R$-
R$R$R$-
0.00
R$6.30
7.00
28.00
Dias
Dias
9,206.86
36,827.45
R$0.46
R$0.11
R$8,286.18
R$4,235.16
R$4,051.02
20.46
R$4.90
7.00
28.00
Dias
Dias
775,220.46
3,100,881.84
R$0.38
R$0.08
R$542,654.32
R$294,583.77
R$248,070.55
1,339.59
R$1,803.11
2.21%
R$730,421.21
1,803.11
#REF!
0.00
#REF!
110,745.78
#REF!
1,315.27
#VALUE!
#REF!
MS BASE:
12/30/1
899
PRAZO:
0.00
INCC (n1) :
0.00
425.27
REA PRIVATIVA :
30,742.20 m2
REA EQ.:
38,883.69 m2
REA CONST.:
40,097.32 m2
Planejamento Inicial
-
Quantidade
levantada
Unidade
Unidade
Quantidade
Coeficie
Componen
Total Preo Componente
nte
te
Componente
Total INCC
407,861.66
kg Armao
55,256.56
kg Armao
1.05
R$3.60
83,798.92
kg Armao
1.05
122,560.05
kg Armao
1.05
72,475.45
kg Armao
1.05
22,069.67
kg Armao
1.05
20,296.53
kg Armao
1.05
9,479.48
kg Armao
1.05
2,503.02
3,884.40
kg Armao
1.05
kg Armao
1.05
kg Armao
0.02
kg / kg
Armao
kg / kg
Armao
kg / kg
Armao
kg / kg
Armao
kg / kg
Armao
kg / kg
Armao
kg / kg
Armao
kg / kg
Armao
kg / kg
Armao
kg / kg
Armao
R$1,468,176.22
58,019.39
R$3.41
R$197,677.28
87,988.87
R$3.89
R$342,562.65
128,688.05
R$3.62
R$465,631.98
76,099.22
R$3.27
R$248,753.14
23,173.15
R$3.12
R$3.12
R$66,453.07
9,953.45
R$3.12
R$31,036.86
2,628.17
8,157.23
R$3.12
R$8,195.16
R$3.12
R$-
R$4.37
R$35,607.55
#DIV/0!
0.20
0.13
0.19
0.12
0.12
0.12
0.12
0.01
0.01
kg / kg
Armao
kg / kg
Armao
kg / kg
Armao
kg / kg
Armao
kg / kg
Armao
kg / kg
Armao
kg / kg
Armao
kg / kg
Armao
kg / kg
Armao
0.00
R$-
R$-
R$-
R$-
0.00
R$-
R$-
0.00
R$-
R$-
0.00
R$-
R$-
0.00
R$-
R$-
0.00
R$-
R$-
0.00
R$-
R$-
0.00
R$-
R$-
kg Armao
#DIV/0!
0.20
0.13
0.19
0.12
0.12
0.12
0.12
0.01
0.01
kg / kg
Armao
kg / kg
Armao
kg / kg
Armao
kg / kg
Armao
kg / kg
Armao
kg / kg
Armao
kg / kg
Armao
kg / kg
Armao
kg / kg
Armao
R$-
0.00
R$-
R$-
0.00
R$-
R$-
0.00
R$-
R$-
0.00
R$-
R$-
0.00
R$-
R$-
0.00
R$-
R$-
0.00
R$-
R$-
0.00
0.00
R$-
R$R$-
#DIV/0!
0.00
R$-
0.00
#REF!
kg Armao
#REF!
3,624.32
R$72,258.53
21,311.36
0.00
#DIV/0!
MS BASE:
12/30/1
899
PRAZO:
0.00
INCC (n1) :
0.00
425.27
REA PRIVATIVA :
30,742.20 m2
REA EQ.:
38,883.69 m2
REA CONST.:
40,097.32 m2
Planejamento Inicial
-
0.00
R$3,624.32
4.43%
R$1,468,176.22
3,624.32
#VALUE!
#REF!
MS BASE:
12/30/1
899
PRAZO:
0.00
INCC (n1) :
0.00
425.27
REA PRIVATIVA :
30,742.20 m2
REA EQ.:
38,883.69 m2
REA CONST.:
40,097.32 m2
Planejamento Inicial
-
Quantidade
levantada
Unidade
Unidade
Quantidade
Coeficie
Componen
Total Preo Componente
nte
te
Componente
Total INCC
R$323.59
3,815.00
525.78
0.00
R$1,404,616.54
1.05
0.00
R$-
1.05
0.00
R$-
1.05
4,005.75
1.05
0.00
1.05
552.07
R$307.00
3,467.42
R$1,229,765.25
R$-
R$316.72
1.05
0.00
R$-
1.05
0.00
R$-
4,340.78
mil / m
Concr.
R$26.25
1.05
4,557.82
R$25.00
R$113,945.48
R$113,945.48
281.28
0.03
mil / m
Concreto
130.22
R$147.62
R$19,223.58
47.46
R$19,223.58
R$6.28
2,480.22
38,531.52
m
m
1.00
1.05
m
m
2,480.22
40,458.10
R$6.00
R$6.00
R$257,629.90
R$14,881.32
635.98
R$242,748.58
5.42%
R$1,795,415.49
4,432.14
#REF!
#REF!
-
R$4,432.14
#REF!
0.00
R$4.43
#REF!
-
4,340.78
#REF!
#VALUE!
R$174,851.29
#VALUE!
#REF!
MS BASE:
12/30/1
899
PRAZO:
0.00
INCC (n1) :
0.00
425.27
REA PRIVATIVA :
30,742.20 m2
REA EQ.:
38,883.69 m2
REA CONST.:
40,097.32 m2
Planejamento Inicial
-
Quantidade
levantada
Unidade
Unidade
Quantidade
Coeficie
Componen
Total Preo Componente
nte
te
Componente
Total INCC
R$288.91
525.78
3,815.00
m
m
m
1.00
1.00
1.00
m
m
m
0.00
0.00
0.00
R$R$310.00
R$286.00
R$1,254,081.80
R$R$162,991.80
R$1,091,090.00
3,095.81
3.79%
R$1,254,081.80
3,095.81
#REF!
-
R$3,095.81
#REF!
0.00
#VALUE!
#REF!
MS BASE:
12/30/1
899
PRAZO:
0.00
INCC (n1) :
0.00
425.27
REA PRIVATIVA :
30,742.20 m2
REA EQ.:
38,883.69 m2
REA CONST.:
40,097.32 m2
Planejamento Inicial
-
Quantidade
levantada
Unidade
Unidade
Quantidade
Coeficie
Componen
Total Preo Componente
nte
te
Componente
0.00
R$-
R$-
Total INCC
0.00
#VALUE!
-
Quantidade
levantada
Unidade
Unidade Quantidade
Coeficie
Componen
Total
nte
te
Componente
0.00
Preo Componente
R$-
R$-
Total INCC
0.00
#VALUE!
-
Quantidade
levantada
Unidade
65,893.35
Unidade Quantidade
Coeficie
Componen
Total
nte
te
Componente
Preo Componente
Total INCC
R$28.00
1.00
65,893.35
R$28.00
R$1,845,013.80
4,554.58
#VALUE!
-
R$1,845,013.80
12,043.67
R$41.82
R$503,639.85
6.74
81,135.47
R$3.30
R$267,747.04
0.95
11,447.69
R$1.74
R$19,918.98
2.90
34,983.75
R$3.22
R$112,647.67
0.34
4,147.74
R$3.72
R$15,429.59
1.74
20,898.15
R$3.86
R$80,666.86
0.54
0.13
p
p
6,499.41
1,575.02
1,243.28
R$0.95
R$6,174.44
R$0.67
R$1,055.26
m
1
R$43.27
6.74
51,838.73
R$3.42
R$332,956.48
0.95
7,314.11
R$1.79
R$13,092.26
2.90
22,351.67
R$3.33
R$74,431.05
0.34
2,650.06
R$3.86
R$10,229.21
1.74
13,352.16
R$3.98
R$53,141.59
0.54
0.13
p
p
4,152.57
1,006.31
821.93
R$177,288.44
R$0.98
R$4,069.52
R$0.70
R$704.41
m
1
R$44.47
6.74
77,758.05
R$3.44
R$513,290.99
R$267,487.71
0.95
10,971.16
R$1.82
R$19,967.51
2.90
33,527.48
R$3.36
R$112,652.35
0.34
3,975.08
R$3.89
R$15,463.07
1.74
20,028.23
R$4.51
R$90,327.30
0.54
6,228.86
R$1.01
R$6,291.14
1,267.10
#REF!
#REF!
#REF!
#REF!
-
#REF!
11,542.33
#REF!
7,694.89
#REF!
MS BASE:
12/30/1
899
PRAZO:
0.00
INCC (n1) :
0.00
425.27
REA PRIVATIVA :
30,742.20 m2
REA EQ.:
38,883.69 m2
REA CONST.:
40,097.32 m2
Planejamento Inicial
0.13
1,509.46
R$0.73
R$1,101.90
26,932.10
R$46.56
R$1,253,936.81
6.74
181,435.44
R$3.56
R$645,910.16
0.95
25,599.37
R$1.88
R$48,126.82
2.90
78,230.79
R$3.44
3,095.45
R$269,113.91
0.34
9,275.19
R$4.00
R$37,100.75
1.74
46,732.52
R$5.04
R$235,531.92
0.54
14,533.99
R$1.06
R$15,406.03
0.13
3,522.07
R$0.78
R$2,747.21
#DIV/0!
R$-
6.74
0.00
R$-
R$-
0.95
0.00
R$-
R$-
2.90
0.00
R$-
0.00
R$-
R$-
1.74
0.00
R$-
R$-
0.54
0.13
p
p
0.00
0.00
R$-
R$-
R$-
R$-
0.00
#DIV/0!
R$-
6.74
0.00
R$-
R$-
0.95
0.00
R$-
R$-
2.90
0.00
R$-
0.00
R$-
0.34
0.00
R$-
R$-
1.74
0.00
R$-
R$-
0.54
0.00
R$-
R$-
0.13
0.00
R$-
R$-
#DIV/0!
6.74
0.00
R$-
R$R$-
0.95
0.00
R$-
R$-
2.90
0.00
R$-
R$-
0.34
0.00
R$-
R$-
1.74
0.00
R$-
R$-
0.54
0.13
p
p
0.00
0.00
R$R$-
R$R$-
0.00
#DIV/0!
0.00
#DIV/0!
0.00
R$-
0.34
#REF!
0.00
#DIV/0!
MS BASE:
12/30/1
899
PRAZO:
0.00
INCC (n1) :
0.00
425.27
REA PRIVATIVA :
30,742.20 m2
REA EQ.:
38,883.69 m2
REA CONST.:
40,097.32 m2
Planejamento Inicial
-
#DIV/0!
6.74
0.00
R$-
R$-
0.95
0.00
R$-
R$-
2.90
0.00
R$-
R$-
0.34
0.00
R$-
R$-
1.74
0.00
R$-
R$-
0.54
0.00
R$-
R$-
0.13
0.00
0.00
R$-
R$-
R$-
#DIV/0!
6.74
0.95
p
p
0.00
0.00
R$-
R$R$-
R$-
R$-
2.90
0.00
R$-
R$-
0.34
0.00
R$-
R$-
1.74
0.00
R$-
R$-
0.54
0.00
R$-
R$-
0.13
0.00
0.00
R$-
R$-
R$2.41
0.08
0.01
0.03
sc
m
sc
4,889.89
698.56
1,455.32
R$22.62
R$30.00
R$5.95
R$140,200.75
R$110,584.89
R$20,956.68
R$8,659.18
346.10
R$28.00
1.00
6,676.74
R$28.00
R$186,948.72
461.50
R$186,948.72
1,874.87
R$50.43
10.56
0.84
p
p
19,791.50
1,577.97
R$3.78
R$94,558.60
R$74,811.88
R$2.66
R$4,197.39
0.00
R$-
0.00
R$-
1.47
2,758.61
R$5.57
R$15,365.44
0.10
193.56
R$0.95
R$183.89
233.43
0.00
R$-
R$51.38
R$39,780.17
10.56
8,173.45
R$3.86
R$31,549.53
0.84
651.66
R$2.72
R$1,772.53
0.00
R$-
0.00
R$-
98.20
#REF!
#REF!
774.28
#REF!
6,676.74
#DIV/0!
58,212.99
#DIV/0!
#REF!
MS BASE:
12/30/1
899
PRAZO:
0.00
INCC (n1) :
0.00
425.27
REA PRIVATIVA :
30,742.20 m2
REA EQ.:
38,883.69 m2
REA CONST.:
40,097.32 m2
Planejamento Inicial
1.47
0.10
1,139.24
79.94
0.00
R$5.60
R$6,379.77
R$0.98
R$78.34
R$-
1,161.41
R$51.76
10.56
0.84
1.47
0.10
12,260.08
977.49
0.00
0.00
1,708.85
p
p
119.91
R$3.89
R$60,111.95
148.39
R$47,691.70
R$2.74
R$2,678.32
R$R$-
R$5.63
R$9,620.83
R$1.01
R$121.10
0.00
R$-
2,709.97
R$53.10
10.56
0.84
1.47
0.10
p
p
28,606.99
2,280.82
R$4.00
R$143,895.74
R$6,523.14
0.00
R$-
0.00
R$-
3,987.34
279.78
0.00
R$5.68
R$22,648.09
R$1.06
R$296.57
R$-
#DIV/0!
10.56
0.84
p
p
0.00
0.00
R$-
R$-
R$-
0.00
R$-
R$-
0.00
R$-
R$-
1.47
0.00
R$-
R$-
0.10
0.00
R$-
R$-
0.00
R$-
R$-
#DIV/0!
10.56
0.84
p
p
p
0.00
0.00
0.00
R$R$R$-
R$R$R$R$-
#DIV/0!
0.00
R$-
R$-
#REF!
355.22
R$114,427.94
R$2.86
#REF!
#DIV/0!
0.00
-
MS BASE:
12/30/1
899
PRAZO:
0.00
INCC (n1) :
0.00
425.27
REA PRIVATIVA :
30,742.20 m2
REA EQ.:
38,883.69 m2
REA CONST.:
40,097.32 m2
Planejamento Inicial
p
0.00
R$-
R$-
1.47
0.00
R$-
R$-
0.10
0.00
R$-
R$-
0.00
R$-
R$-
#DIV/0!
10.56
0.84
1.47
0.10
p
p
0.00
0.00
R$-
R$R$-
R$-
R$-
0.00
R$-
R$-
0.00
R$-
R$-
0.00
R$-
R$-
0.00
R$-
R$-
0.00
R$-
R$-
#DIV/0!
R$-
10.56
0.00
R$-
R$-
0.84
0.00
R$-
R$-
1.47
0.10
0.00
R$-
R$-
0.00
R$-
R$-
0.00
R$-
0.00
R$-
R$-
0.00
R$-
R$-
#DIV/0!
10.56
0.84
p
p
0.00
0.00
R$-
R$-
R$-
0.00
R$-
R$-
0.00
R$-
R$-
1.47
0.00
R$-
R$-
0.10
0.00
R$-
R$-
0.00
R$-
R$-
6,520.53
m alvenaria
R$3.26
0.11
0.02
0.03
sc
m
sc
743.34
104.33
221.70
R$22.62
R$30.00
R$5.95
R$21,259.60
R$16,810.64
R$3,129.85
R$1,319.10
#DIV/0!
0.00
R$-
R$-
#DIV/0!
0.00
R$-
#DIV/0!
0.00
#REF!
52.48
-
MS BASE:
12/30/1
899
PRAZO:
0.00
INCC (n1) :
0.00
425.27
REA PRIVATIVA :
30,742.20 m2
REA EQ.:
38,883.69 m2
REA CONST.:
40,097.32 m2
Planejamento Inicial
70,283.19
R$3.26
kg
kg
kg
kg
1.05
0.02
1.05
1.05
kg
kg
kg
kg
7,421.44
1,139.31
55,622.22
6,100.22
R$3.12
R$4.37
R$3.27
R$3.12
R$228,954.41
565.19
R$23,141.53
R$4,973.26
R$181,817.91
R$19,021.71
3,973.77
R$186.77
5.94
0.69
0.46
0.75
sc
m
m
sc
23,604.19
2,722.03
1,816.01
2,980.33
R$22.62
R$30.00
R$60.00
R$5.95
R$742,163.54
1,832.10
R$533,808.84
R$81,660.97
R$108,960.77
R$17,732.95
vb
R$0.01
0.01
61,067.11
R$1.00
R$61,067.11
150.75
R$61,067.11
0.00
R$15,225.70
18.63%
R$6,167,778.51
15225.699
#VALUE!
-
Quantidade
levantada
Unidade
Unidade Quantidade
Coeficie
Componen
Total
nte
te
Componente
0.00
Preo Componente
R$2,609.97
R$1,057,274.47
Total INCC
2609.974
#VALUE!
-
Quantidade
levantada
Unidade
Unidade Quantidade
Coeficie
Componen
Total
nte
te
Componente
-16.51
Preo Componente
R$560.40
R$227,010.94
Total INCC
543.884
#VALUE!
-
Quantidade
levantada
Unidade
Unidade
Quantidade
Coeficie
Componen
Total Preo Componente
nte
te
Componente
Total INCC
161.27
R$36.06
0.18
0.04
1.00
sc/m
m/m
m/m
28.25
5.90
161.27
R$22.62
R$30.00
R$31.00
R$5,815.42
R$638.98
R$177.07
R$4,999.37
14.36
R$24.24
0.29
0.04
1.00
sc/m
m/m
m/m
1,237.24
155.29
4,242.93
R$22.62
R$30.00
R$16.55
R$102,859.37
R$27,980.15
R$4,658.74
R$70,220.49
R$31.45
0.36
0.14
1.00
sc / m
m / m
m / m
1,356.64
520.93
3,720.90
R$22.62
R$30.00
R$19.00
R$117,005.30
R$30,680.42
R$15,627.78
R$70,697.10
R$68.98
0.87
0.67
1.00
sc / m
m / m
m / m
277.27
213.37
316.95
R$22.62
R$30.00
R$29.00
R$21,863.08
R$6,270.41
R$6,401.12
R$9,191.55
#REF!
-
#REF!
#REF!
-
#REF!
#REF!
#REF!
#REF!
-
#REF!
253.92
-
#REF!
288.84
-
316.95
3,720.90
#REF!
4,242.93
#REF!
6,106,711.40
#REF!
-
#REF!
53.97
-
MS BASE:
12/30/1
899
PRAZO:
0.00
INCC (n1) :
0.00
425.27
REA PRIVATIVA :
30,742.20 m2
REA EQ.:
38,883.69 m2
REA CONST.:
40,097.32 m2
Planejamento Inicial
-
356.02
R$61.41
0.87
0.67
1.00
sc / m
m / m
m / m
277.27
213.37
316.95
R$22.62
R$30.00
R$29.00
R$21,863.08
R$6,270.41
R$6,401.12
R$9,191.55
#DIV/0!
0.58
0.07
0.07
1.00
sc / m
m / m
m / m
m / m
0.00
0.00
0.00
0.00
R$22.62
R$R$R$-
R$R$R$R$-
#DIV/0!
0.87
0.11
1.00
sc / m
m / m
m / m
0.00
0.00
0.00
R$22.62
R$R$-
R$R$R$R$-
#DIV/0!
0.58
0.07
1.00
sc / m
m / m
m / m
0.00
0.00
0.00
R$22.62
R$R$-
R$R$R$R$-
#DIV/0!
0.58
0.07
1.00
sc / m
m / m
m/m
0.00
0.00
0.00
R$22.62
R$R$-
R$R$R$R$-
#DIV/0!
0.58
0.07
1.00
sc / m
m / m
m/m
0.00
0.00
0.00
R$22.62
R$30.00
R$29.00
R$R$R$R$-
#DIV/0!
0.58
0.07
1.00
sc / m
m / m
m / m
0.00
0.00
0.00
R$22.62
R$R$-
R$R$R$R$-
R$44.39
0.58
0.07
1.00
sc / m
m / m
m / m
408.72
51.30
700.83
R$22.62
R$30.00
R$29.00
R$31,106.39
R$9,243.29
R$1,539.02
R$20,324.07
#DIV/0!
R$-
#REF!
76.79
-
#DIV/0!
0.00
700.83
#DIV/0!
0.00
#DIV/0!
0.00
#DIV/0!
0.00
#DIV/0!
0.00
#DIV/0!
0.00
#REF!
53.97
0.00
#DIV/0!
MS BASE:
12/30/1
899
PRAZO:
0.00
INCC (n1) :
0.00
425.27
REA PRIVATIVA :
30,742.20 m2
REA EQ.:
38,883.69 m2
REA CONST.:
40,097.32 m2
Planejamento Inicial
0.29
0.04
1.00
sc / m
m / m
m / m
0.00
0.00
0.00
R$22.62
R$R$-
R$R$R$-
2,344.00
unid
R$29.84
0.02
0.01
1.00
sc / unid.
m / unid.
m / unid.
50.86
27.42
2,344.00
R$22.62
R$30.00
R$29.00
R$69,949.05
R$1,150.31
R$822.74
R$67,976.00
172.68
0.00
R$914.52
1.12%
R$370,461.70
914.517
#REF!
#VALUE!
#REF!
MS BASE:
12/30/1
899
PRAZO:
0.00
INCC (n1) :
0.00
425.27
REA PRIVATIVA :
30,742.20 m2
REA EQ.:
38,883.69 m2
REA CONST.:
40,097.32 m2
Planejamento Inicial
-
Quantidade
levantada
Unidade
Unidade
Quantidade
Coeficie
Componen
Total Preo Componente
nte
te
Componente
0.00
R$589.06
R$238,621.50
Total INCC
589.06
#VALUE!
#REF!
#REF!
MS BASE:
12/30/1
899
PRAZO:
0.00
INCC (n1) :
0.00
425.27
REA PRIVATIVA :
30,742.20 m2
REA EQ.:
38,883.69 m2
REA CONST.:
40,097.32 m2
Planejamento Inicial
-
Quantidade
levantada
Unidade
Unidade
Quantidade
Coeficie
Componen
Total Preo Componente
nte
te
Componente
0.00
R$4,778.72
R$1,935,812.30
Total INCC
4,778.72
#VALUE!
-
Quantidade
levantada
Unidade
Unidade
Quantidade
Coeficie
Componen
Total Preo Componente
nte
te
Componente
Total INCC
R$57.91
R$1,099,247.27
17,255.06
1.07
m/m
18,462.91
R$18.00
R$332,332.46
1,726.18
1.07
m/m
1,847.01
R$18.00
R$33,246.23
1.00
18,981.24
m/m
18,981.24
R$-
1.00
m/m
18,981.24
R$21.00
1.00
m/m
0.00
R$-
m
m
1.00
m/m
0.00
2713.588
#VALUE!
R$R$398,606.04
R$-
R$-
R$-
1.00
m/m
0.00
R$-
8.50
0.02
kg/m
sc/m
161,340.54
379.62
R$1.20
R$22.62
R$193,608.65
R$8,585.21
2.00
kg/m
37,962.48
R$3.50
R$132,868.68
R$-
R$59.21
1.00
m/m
9,686.40
R$7.20
R$573,503.51
1415.743
R$69,742.08
2.54
tb / m
24,603.46
R$15.50
R$381,353.57
0.03
rl / m
322.88
R$12.48
R$4,029.96
0.25
tb / m
2,421.60
R$26.01
R$62,975.97
0.30
m / m
2,905.92
R$2.71
R$7,888.65
0.30
kg / m
2,905.92
R$16.35
R$47,513.27
unid
R$83.28
5.28
m / unid.
13,928.64
R$4.94
R$219,686.48
542.315
R$68,804.56
3.00
m / unid.
7,914.00
R$2.71
R$21,484.01
3.00
kg* m de
Tela / unid.
7,914.00
R$16.35
R$129,397.92
R$4,671.65
5.72%
R$1,892,437.26
4,671.65
Quantidade
levantada
Unidade
0.00
R$980.53
R$397,202.55
Total INCC
980.53
#REF!
#REF!
-
#REF!
#REF!
#VALUE!
-
Unidade
Quantidade
Coeficie
Componen
Total Preo Componente
nte
te
Componente
0.00
#REF!
2,638.00
#REF!
9,686.40
#VALUE!
#REF!
-
#REF!
#REF!
MS BASE:
12/30/1
899
PRAZO:
0.00
INCC (n1) :
0.00
425.27
REA PRIVATIVA :
30,742.20 m2
REA EQ.:
38,883.69 m2
REA CONST.:
40,097.32 m2
Planejamento Inicial
-
Quantidade
levantada
Unidade
Unidade
Quantidade
Coeficie
Componen
Total Preo Componente
nte
te
Componente
0.00
R$2,275.82
R$921,910.98
Total INCC
2,275.82
#VALUE!
#REF!
#REF!
MS BASE:
12/30/1
899
PRAZO:
0.00
INCC (n1) :
0.00
425.27
REA PRIVATIVA :
30,742.20 m2
REA EQ.:
38,883.69 m2
REA CONST.:
40,097.32 m2
Planejamento Inicial
-
Quantidade
levantada
Unidade
Unidade
Quantidade
Coeficie
Componen
Total Preo Componente
nte
te
Componente
0.00
R$305.51
R$123,757.59
Total INCC
305.51
#VALUE!
#REF!
#REF!
MS BASE:
12/30/1
899
PRAZO:
0.00
INCC (n1) :
0.00
425.27
REA PRIVATIVA :
30,742.20 m2
REA EQ.:
38,883.69 m2
REA CONST.:
40,097.32 m2
Planejamento Inicial
-
Quantidade
levantada
Unidade
Unidade
Quantidade
Coeficie
Componen
Total Preo Componente
nte
te
Componente
0.00
R$2,594.74
R$1,051,101.78
Total INCC
2,594.74
#VALUE!
#REF!
#REF!
MS BASE:
12/30/1
899
PRAZO:
0.00
INCC (n1) :
0.00
425.27
REA PRIVATIVA :
30,742.20 m2
REA EQ.:
38,883.69 m2
REA CONST.:
40,097.32 m2
Planejamento Inicial
-
Quantidade
levantada
Unidade
Unidade
Quantidade
Coeficie
Componen
Total Preo Componente
nte
te
Componente
0.00
R$1,733.21
R$702,106.22
Total INCC
1,733.21
#VALUE!
#REF!
#REF!
MS BASE:
12/30/1
899
PRAZO:
0.00
INCC (n1) :
0.00
425.27
REA PRIVATIVA :
30,742.20 m2
REA EQ.:
38,883.69 m2
REA CONST.:
40,097.32 m2
Planejamento Inicial
-
Quantidade
levantada
Unidade
Unidade
Quantidade
Coeficie
Componen
Total Preo Componente
nte
te
Componente
0.00
R$-
R$-
Total INCC
0.00
#VALUE!
#REF!
MS BASE:
12/30/1
899
PRAZO:
0.00
INCC (n1) :
0.00
425.27
REA PRIVATIVA :
30,742.20 m2
REA EQ.:
38,883.69 m2
REA CONST.:
40,097.32 m2
Planejamento Inicial
-
Quantidade
levantada
Unidade
Unidade
Quantidade
Coeficie
Componen
Total Preo Componente
nte
te
Componente
2.38
R$3,142.08
R$1,272,826.28
Total INCC
3,144.46
#VALUE!
#REF!
#REF!
MS BASE:
12/30/1
899
PRAZO:
0.00
INCC (n1) :
0.00
425.27
REA PRIVATIVA :
30,742.20 m2
REA EQ.:
38,883.69 m2
REA CONST.:
40,097.32 m2
Planejamento Inicial
-
Quantidade
levantada
Unidade
Unidade
Quantidade
Coeficie
Componen
Total Preo Componente
nte
te
Componente
Total INCC
0.00
R$2,586.05
3.16%
R$1,047,582.52
2,586.05
#VALUE!
#REF!
#REF!
MS BASE:
12/30/1
899
PRAZO:
0.00
INCC (n1) :
0.00
425.27
REA PRIVATIVA :
30,742.20 m2
REA EQ.:
38,883.69 m2
REA CONST.:
40,097.32 m2
Planejamento Inicial
-
Quantidade
levantada
Unidade
1,229.10
ml.
Unidade
Quantidade
Coeficie
Componen
Total Preo Componente
nte
te
Componente
Total INCC
R$203.69
1.00
ml.
1,229.10
R$203.69
R$250,355.38
R$250,355.38
618.024
135.46
ml.
R$166.84
1.00
ml.
135.46
R$166.84
R$22,600.15
55.790
R$22,600.15
1,429.70
ml.
R$25.71
1.00
ml.
1,429.70
R$25.71
R$36,757.59
90.739
R$36,757.59
ml.
1.00
ml.
0.00
#DIV/0!
R$R$-
0.000
#DIV/0!
R$R$-
0.000
R$455.00
1.00
ml.
0.00
R$-
#DIV/0!
1.00
m2
0.00
R$-
R$-
0.000
#DIV/0!
1.00
m2
0.00
R$-
R$-
0.000
R$-
m2
#DIV/0!
1.00
m2
0.00
R$-
R$-
0.000
R$-
173.00
unid.
R$357.75
1.50
259.50
R$238.50
R$61,890.75
R$61,890.75
152.783
15.00
unid.
R$357.90
1.50
22.50
R$238.60
R$5,368.50
R$5,368.50
13.253
R$-
0.000
m2
#DIV/0!
1.00
m2
0.00
R$-
29.85
R$190.00
1.00
m2
29.85
R$190.00
R$5,671.50
14.001
R$5,671.50
#DIV/0!
1.00
m2
0.00
R$-
R$-
1.00
m2
0.00
R$-
R$-
Banca
2.00
unid. /
Banca
2,056.00
R$5.97
R$12,274.32
0.000
30.300
R$12,274.32
R$11.94
669.00
Banca
2.00
unid. /
Banca
1,338.00
R$5.97
R$7,987.86
R$7,987.86
#DIV/0!
#DIV/0!
#DIV/0!
#REF!
#REF!
#DIV/0!
#REF!
R$R$11.94
#DIV/0!
1,028.00
#DIV/0!
#DIV/0!
0.000
R$-
#DIV/0!
#REF!
m2
m2
#REF!
R$-
m2
#REF!
ml.
#REF!
10.00
19.719
#DIV/0!
#REF!
#REF!
-
MS BASE:
12/30/1
899
PRAZO:
0.00
INCC (n1) :
0.00
425.27
REA PRIVATIVA :
30,742.20 m2
REA EQ.:
38,883.69 m2
REA CONST.:
40,097.32 m2
Planejamento Inicial
0.00
Banca
3.00
unid. /
Banca
0.00
R$-
R$-
177.00
unid
R$459.78
R$81,381.06
200.896
1.00
unid
177.00
R$459.78
und
R$33.80
1.00
und
177.00
R$33.80
R$5,982.60
14.769
R$5,982.60
ml.
#DIV/0!
1.00
ml.
0.00
R$-
R$-
0.000
R$-
0.00
R$1,210.27
#REF!
-
R$81,381.06
-
177.00
1.48%
R$490,269.70
1,210.27
#VALUE!
#REF!
#DIV/0!
#REF!
MS BASE:
12/30/1
899
PRAZO:
0.00
INCC (n1) :
0.00
425.27
REA PRIVATIVA :
30,742.20 m2
REA EQ.:
38,883.69 m2
REA CONST.:
40,097.32 m2
Planejamento Inicial
-
Quantidade
levantada
Unidade
Unidade
Quantidade
Coeficie
Componen
Total Preo Componente
nte
te
Componente
0.00
R$-
R$-
Total INCC
0.00
#VALUE!
#REF!
MS BASE:
12/30/1
899
PRAZO:
0.00
INCC (n1) :
0.00
425.27
REA PRIVATIVA :
30,742.20 m2
REA EQ.:
38,883.69 m2
REA CONST.:
40,097.32 m2
Planejamento Inicial
-
Quantidade
levantada
Unidade
Unidade
Quantidade
Coeficie
Componen
Total Preo Componente
nte
te
Componente
0.00
R$-
R$-
Total INCC
0.00
#VALUE!
#REF!
MS BASE:
12/30/1
899
PRAZO:
0.00
INCC (n1) :
0.00
425.27
REA PRIVATIVA :
30,742.20 m2
REA EQ.:
38,883.69 m2
REA CONST.:
40,097.32 m2
Planejamento Inicial
-
Quantidade
levantada
Unidade
38,883.69
Aeq
Unidade
Quantidade
Coeficie
Componen
Total Preo Componente
nte
te
Componente
Total INCC
R$92.00
R$3,577,299.48
8830.876
1.00
1.00
m2
38,883.69
0.00
R$92.00
R$15,000.00
1.00
1.00
R$15,000.00
R$15,000.00
37.029
Aeq
R$2.25
1.00
m2
R$15,000.00
0.00
38,883.69
38,883.69
R$2.25
R$87,488.30
215.973
R$87,488.30
0.00
R$9,083.88
#REF!
#REF!
R$3,577,299.48
-
vb
11.11%
R$3,679,787.78
9,083.88
#VALUE!
#REF!
#REF!
#REF!
MS BASE:
12/30/1
899
PRAZO:
0.00
INCC (n1) :
0.00
425.27
REA PRIVATIVA :
30,742.20 m2
REA EQ.:
38,883.69 m2
REA CONST.:
40,097.32 m2
Planejamento Inicial
-
Quantidade
levantada
Unidade
38,883.69
Aeq
Unidade
Quantidade
Coeficie
Componen
Total Preo Componente
nte
te
Componente
Total INCC
R$73.90
R$2,873,504.69
7093.497
1.00
m2
38,883.69
R$73.90
1.00
0.00
#DIV/0!
R$R$-
0.000
#DIV/0!
R$R$-
0.000
R$3,000.00
R$3,000.00
7.406
R$-
unid.
1.00
0.00
R$-
1.00
unid.
R$3,000.00
1.00
1.00
R$3,000.00
#DIV/0!
unid.
unid.
unid.
unid.
unid.
462.00
1.00
1.00
1.00
1.00
1.00
*
*
*
*
*
0.00
0.00
0.00
0.00
0.00
R$R$R$R$R$-
unidades
R$1.00
462.00
R$-
R$R$R$R$R$R$R$R$-
0.000
0.000
R$7,100.90
#REF!
-
8.69%
R$2,876,504.69
7,100.90
#DIV/0!
#DIV/0!
#REF!
#DIV/0!
0.00
#REF!
R$2,873,504.69
-
unid.
#VALUE!
#REF!
MS BASE:
12/30/1
899
PRAZO:
0.00
INCC (n1) :
0.00
425.27
REA PRIVATIVA :
30,742.20 m2
REA EQ.:
38,883.69 m2
REA CONST.:
40,097.32 m2
Planejamento Inicial
-
Quantidade
levantada
Unidade
Unidade
Quantidade
Coeficie
Componen
Total Preo Componente
nte
te
Componente
Total INCC
unidades
#DIV/0!
1.00
0.00
R$-
R$-
0.000
R$-
pavimentos
#DIV/0!
1.00
0.00
R$-
R$R$-
0.000
R$13,252.20
32.714
78.00
pavimentos
R$169.90
1.00
78.00
R$169.90
#VALUE!
-
R$13,252.20
pavimentos
#DIV/0!
1.00
0.00
R$-
0.00
R$32.71
R$R$-
0.000
R$13,252.20
32.71
0.04%
#VALUE!
#REF!
#DIV/0!
#DIV/0!
#REF!
#DIV/0!
#REF!
MS BASE:
12/30/1
899
PRAZO:
0.00
INCC (n1) :
0.00
425.27
REA PRIVATIVA :
30,742.20 m2
REA EQ.:
38,883.69 m2
REA CONST.:
40,097.32 m2
Planejamento Inicial
-
Quantidade
levantada
Unidade
Unidade
Quantidade
Coeficie
Componen
Total Preo Componente
nte
te
Componente
Total INCC
R$45.00
0.00
400.00
unid.
unid.
unid.
unid.
unid.
unid.
unid.
unid.
unid.
unid.
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
*
*
*
*
*
*
*
*
*
*
0.00
0.00
0.00
0.00
0.00
0.00
400.00
0.00
0.00
0.00
R$R$R$R$R$R$R$45.00
R$R$R$-
R$18,000.00
44.435
R$R$R$R$R$R$R$18,000.00
R$R$R$-
dorm
R$110.00
1.00
1,332.00
R$110.00
R$146,520.00
R$146,520.00
361.697
unid.
R$110.00
1.00
462.00
R$110.00
R$50,820.00
R$50,820.00
125.454
m
m
1.00
1.00
0.13
0.10
1.20
1.75
*
*
m
m
m
hs
0.00
0.00
0.00
0.00
0.00
0.00
R$R$R$R$R$R$-
R$R$R$R$R$R$R$-
0.000
R$-
unid.
unid.
1.00
1.00
*
*
0.00
0.00
R$R$-
R$R$-
unid.
1.00
0.00
R$-
R$-
unid.
unid.
unid.
unid.
unid.
1.00
1.00
1.00
1.00
1.00
*
*
*
*
*
0.00
0.00
0.00
0.00
0.00
R$R$R$R$R$-
R$R$R$R$R$-
0.000
R$-
unid.
1.00
0.00
R$-
R$-
unid.
1.00
0.00
R$-
R$-
unid.
1.00
0.00
R$-
R$-
unid.
unid.
1.00
1.00
*
*
0.00
0.00
R$R$-
R$R$-
unid.
unid.
unid.
1.00
1.00
1.00
*
*
*
0.00
0.00
0.00
R$R$R$-
R$R$R$-
unid.
1.00
0.00
R$-
R$-
0.000
unid.
1.00
0.00
R$-
R$R$-
0.000
#DIV/0!
#VALUE!
#DIV/0!
#DIV/0!
#DIV/0!
#REF!
-
#DIV/0!
#DIV/0!
#REF!
#DIV/0!
#REF!
462.00
0.00
#REF!
1,332.00
#DIV/0!
-
MS BASE:
12/30/1
899
PRAZO:
0.00
INCC (n1) :
0.00
425.27
REA PRIVATIVA :
30,742.20 m2
REA EQ.:
38,883.69 m2
REA CONST.:
40,097.32 m2
Planejamento Inicial
unid.
unid.
unid.
unid.
1.00
1.00
1.00
1.00
*
*
*
*
0.00
0.00
0.00
0.00
R$R$R$R$-
R$R$R$R$-
#DIV/0!
unid.
unid.
1.00
1.00
*
*
0.00
0.00
R$R$-
R$R$-
0.000
R$-
unid.
1.00
0.00
R$-
R$-
unid.
1.00
0.00
R$-
R$-
R$480.00
180.00
unid.
unid.
unid.
1.00
1.00
1.00
*
*
*
180.00
0.00
0.00
R$480.00
R$R$-
R$86,400.00
R$86,400.00
R$-
213.286
R$-
conj.
conj.
m
conj.
1.00
1.00
1.00
1.00
*
*
*
*
0.00
0.00
0.00
0.00
R$R$R$R$-
R$R$R$R$R$-
0.000
conj.
1.00
0.00
R$-
R$R$-
conj.
1.00
0.00
R$-
R$-
conj.
1.00
0.00
R$-
R$-
conj.
1.00
0.00
0.000
R$-
R$-
1.00
conj.
conj.
1.00
1.00
*
*
1.00
0.00
R$12,000.00
R$-
conj.
1.00
0.00
R$-
R$12,000.00
R$12,000.00
R$-
29.623
R$-
1.00
1.00
*
*
0.00
0.00
R$R$-
#DIV/0!
R$R$R$-
conj.
1.00
0.00
R$-
R$-
0.000
R$12,000.00
conj.
conj.
conj.
1.00
1.00
1.00
*
*
*
2.00
0.00
0.00
R$12,000.00
R$R$-
R$24,000.00
R$24,000.00
R$R$-
59.246
0.000
unid.
unid.
1.00
1.00
*
*
0.00
0.00
R$R$-
R$R$R$-
unid.
1.00
0.00
R$-
R$-
R$8,000.00
1.00
1.00
1.00
*
*
0.00
1.00
R$R$8,000.00
unid.
1.00
0.00
R$-
unid.
1.00
1.00
R$20,000.00
19.749
R$R$6,666.67
1.00
R$8,000.00
R$R$8,000.00
R$6,000.00
R$20,000.00
R$20,000.00
49.372
R$12,000.00
29.623
#DIV/0!
unid.
unid.
#REF!
#DIV/0!
#DIV/0!
2.00
#REF!
conj.
conj.
#DIV/0!
R$12,000.00
#DIV/0!
#DIV/0!
#REF!
#DIV/0!
#DIV/0!
#REF!
#REF!
#REF!
MS BASE:
12/30/1
899
PRAZO:
0.00
INCC (n1) :
0.00
425.27
REA PRIVATIVA :
30,742.20 m2
REA EQ.:
38,883.69 m2
REA CONST.:
40,097.32 m2
Planejamento Inicial
1.00
unid.
1.00
1.00
R$12,000.00
R$12,000.00
R$20,000.00
1.00
unid.
1.00
1.00
R$20,000.00
unid.
unid.
unid.
1.00
1.00
1.00
*
*
*
0.00
0.00
0.00
R$R$R$-
#DIV/0!
R$20,000.00
R$20,000.00
49.372
R$R$R$R$-
0.000
R$R$R$R$-
0.000
unid.
unid.
unid.
1.00
1.00
1.00
*
*
*
0.00
0.00
0.00
R$R$R$-
1.00
unid.
unid.
unid.
1.00
1.00
1.00
*
*
*
0.00
1.00
0.00
R$R$15,000.00
R$-
R$15,000.00
R$R$15,000.00
R$-
#DIV/0!
1.00
1.00
1.00
*
*
*
0.00
0.00
0.00
R$R$R$-
R$R$R$R$-
m A. Constr.
R$7.00
1.00
40,097.32
R$7.00
R$280,681.24
692.886
40,097.32
40,097.32
m A. Constr.
20,048.66
R$0.80
1.00
0.00
R$1.00
R$-
m A. Constr.
0.50
20,048.66
R$3.00
R$60,145.98
m A. Constr.
1.00
0.50
*
*
0.00
R$1.00
20,048.66
237.561
R$16,038.93
unid.
m A. Constr.
40,097.32
0.50
R$96,233.57
R$-
R$1.00
R$20,048.66
R$1,949.33
2.39%
R$789,654.81
1,949.33
#REF!
#REF!
0.00
R$0.80
#DIV/0!
R$280,681.24
#REF!
40,097.32
0.000
#DIV/0!
unid.
unid.
unid.
#DIV/0!
-
37.029
R$15,000.00
#DIV/0!
#REF!
#VALUE!
#REF!
MS BASE:
12/30/1
899
PRAZO:
0.00
INCC (n1) :
0.00
425.27
REA PRIVATIVA :
30,742.20 m2
REA EQ.:
38,883.69 m2
REA CONST.:
40,097.32 m2
Planejamento Inicial
-
Quantidade
levantada
Unidade
160.00
n paradas
Unidade
Quantidade
Coeficie
Componen
Total Preo Componente
nte
te
Componente
Total INCC
R$6,346.15
R$1,015,384.60
2506.565
1.00
160.00
R$6,346.15
n paradas
#DIV/0!
1.00
0.00
R$-
R$R$-
0.000
unid.
#DIV/0!
1.00
0.00
R$R$2,506.57
R$R$-
0.000
3.07%
R$1,015,384.60
2,506.57
#DIV/0!
0.00
#REF!
0.00
#REF!
R$1,015,384.60
-
0.00
#VALUE!
#DIV/0!
#REF!
MS BASE:
12/30/1
899
PRAZO:
0.00
INCC (n1) :
0.00
425.27
REA PRIVATIVA :
30,742.20 m2
REA EQ.:
38,883.69 m2
REA CONST.:
40,097.32 m2
Planejamento Inicial
-
Quantidade
levantada
Unidade
5.00
unid.
Unidade
Quantidade
Coeficie
Componen
Total Preo Componente
nte
te
Componente
Total INCC
R$88.51
1.00
unid.
5.00
R$45.71
R$442.55
1.092
R$228.55
R$-
1.00
1.00
1.00
2.00
unid.
unid.
unid.
unid.
5.00
5.00
5.00
10.00
R$6.44
R$32.20
R$29.54
R$147.70
R$5.14
R$0.84
R$25.70
R$8.40
unid.
R$62.87
1.00
unid.
1,232.00
R$21.75
R$77,455.84
R$26,796.00
1.00
unid.
1,232.00
R$6.44
R$7,934.08
1.00
unid.
1,232.00
R$29.54
R$36,393.28
1.00
unid.
1,232.00
R$5.14
R$6,332.48
unid.
R$132.24
1.00
1.00
2.00
unid.
unid.
unid.
1,069.00
1,069.00
2,138.00
R$124.82
R$141,364.56
348.971
R$133,432.58
R$5.14
R$5,494.66
R$1.14
R$2,437.32
unid
R$247.60
R$114,391.20
1.00
unid.
462.00
R$209.35
R$96,719.70
1.00
unid.
462.00
R$7.57
R$3,497.34
1.00
1.00
unid.
unid.
462.00
462.00
R$29.54
R$1.14
282.385
R$13,647.48
R$526.68
unid
R$21.67
1.00
unid.
462.00
R$21.67
R$10,011.54
unid
unid.
5.00
R$13.73
R$68.65
unid
R$68.65
R$13.73
1.00
unid.
462.00
R$13.73
R$6,343.26
unid
R$6,343.26
R$6.86
1.00
unid.
2,501.00
R$6.86
R$17,156.86
42.353
R$17,156.86
462.00
unid
R$151.76
R$70,113.12
#REF!
15.659
2,501.00
#REF!
0.169
462.00
#REF!
24.714
R$10,011.54
R$13.73
1.00
#REF!
5.00
#REF!
462.00
462.00
#REF!
1,069.00
#REF!
191.206
#REF!
1,232.00
173.080
#REF!
#REF!
MS BASE:
12/30/1
899
PRAZO:
0.00
INCC (n1) :
0.00
425.27
REA PRIVATIVA :
30,742.20 m2
REA EQ.:
38,883.69 m2
REA CONST.:
40,097.32 m2
Planejamento Inicial
1.00
unid.
462.00
R$112.00
R$51,744.00
1.00
unid.
462.00
R$5.08
R$2,346.96
1.00
1.00
unid.
unid.
462.00
462.00
R$29.54
R$13,647.48
R$5.14
R$2,374.68
1,028.00
unid
R$56.87
1.00
unid.
1,028.00
R$56.87
R$58,462.36
R$58,462.36
144.319
462.00
unid
R$18.55
1.00
unid.
462.00
R$18.55
R$8,570.10
R$8,570.10
21.156
10.00
unid
R$32.00
1.00
unid.
10.00
R$32.00
R$320.00
0.790
R$320.00
unid
#DIV/0!
1.00
unid.
0.00
R$-
R$-
0.000
R$-
1,575.00
unid
1.00
unid.
1,575.00
R$9.68
R$15,246.00
R$15,246.00
37.636
#DIV/0!
R$-
0.000
R$9.68
unid
1.00
unid.
0.00
R$-
R$-
0.00
R$1,283.53
1.57%
R$519,946.04
1,283.53
#VALUE!
#REF!
#REF!
#REF!
#DIV/0!
#REF!
#DIV/0!
#REF!
MS BASE:
12/30/1
899
PRAZO:
0.00
INCC (n1) :
0.00
425.27
REA PRIVATIVA :
30,742.20 m2
REA EQ.:
38,883.69 m2
REA CONST.:
40,097.32 m2
Planejamento Inicial
-
Quantidade
levantada
Unidade
Unidade
Quantidade
Coeficie
Componen
Total Preo Componente
nte
te
Componente
Total INCC
6.00
1,429.70
m
m
m
1.00
1.00
1.00
*
*
*
0.00
1,429.70
0.00
R$R$6.00
R$-
R$8,578.20
21.176
R$R$8,578.20
R$-
16.22
R$157,971.88
1,003.59
1.00
1,003.59
R$13.73
R$13,783.46
1,604.68
1.00
1,604.68
R$13.10
R$21,013.86
7,129.08
1.00
7,129.08
R$14.82
R$105,652.97
1,338.00
Unid.
1.00
1,338.00
R$13.10
R$17,521.59
m
m
1.00
1.00
*
*
0.00
0.00
R$R$-
389.967
R$R$R$-
0.000
13.11
5,302.27
98,703.00
7,683.57
1,626.31
R$1,624,936.03
R$59,476.01
R$R$-
m
m
m
1.00
1.00
1.00
*
*
*
10,677.92
0.00
0.00
R$5.57
R$R$-
1.00
0.00
R$-
R$-
m
m
1.00
1.00
*
*
0.00
0.00
R$R$-
R$R$-
1.00
0.00
R$-
R$-
1.00
5,302.27
R$14.82
m
m
m
m
1.00
1.00
1.00
1.00
*
*
*
*
98,703.00
7,683.57
0.00
0.00
R$78,579.64
R$14.82
R$R$R$-
m
m
m
1.00
1.00
1.00
*
*
*
0.00
0.00
0.00
R$R$R$-
m
m
1.00
1.00
*
*
1,626.31
0.00
R$14.82
R$6.30
4011.296
R$1,462,778.46
R$R$R$R$R$R$R$24,101.91
R$-
m A. Constr.
R$1.06
1.00
m A.
Constr.
40,097.32
R$1.06
R$42,503.16
104.923
1.00
1.00
Obra
Obra
3.00
3.00
unid.
unid.
3.00
3.00
R$97.91
R$34.49
R$397.20
R$293.73
R$103.47
0.981
m A. Constr.
R$0.30
1.00
m A.
Constr.
40,097.32
R$0.30
R$12,029.20
29.695
R$4,558.04
5.58%
R$1,846,415.66
4,558.04
#REF!
-
0.00
#REF!
R$12,029.20
40,097.32
#REF!
-
R$198.60
R$42,503.16
#DIV/0!
40,097.32
#REF!
10,677.92
#REF!
#DIV/0!
#REF!
0.00
#VALUE!
#REF!
#REF!
MS BASE:
12/30/1
899
PRAZO:
0.00
INCC (n1) :
0.00
425.27
REA PRIVATIVA :
30,742.20 m2
REA EQ.:
38,883.69 m2
REA CONST.:
40,097.32 m2
Planejamento Inicial
-
Quantidade
levantada
Unidade
Unidade
Quantidade
Coeficie
Componen
Total Preo Componente
nte
te
Componente
Total INCC
3.00
R$22,809.12
ms
ms
ms
ms
ms
ms
ms
ms
ms
ms
ms
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
7.01
*
*
*
*
*
*
*
*
*
*
*
3.00
3.00
3.00
3.00
3.00
3.00
3.00
3.00
3.00
3.00
21.00
R$15,809.12
R$R$R$R$R$R$R$R$R$R$1,000.00
R$68,427.36
R$47,427.36
R$R$R$R$R$R$R$R$R$R$21,000.00
168.92
vb
R$115,500.00
0.00
1.00
0.00
R$33,000,000.00
vb
%
0.04
285.122
R$115,500.00
R$-
0.04
R$115,500.00
R$-
R$-
0.000
R$-
R$454.04
0.56%
R$183,927.36
454.04
#REF!
-
#REF!
0.00
#REF!
1.00
#REF!
MS BASE:
12/30/1
899
PRAZO:
0.00
INCC (n1) :
0.00
425.27
REA PRIVATIVA :
30,742.20 m2
REA EQ.:
38,883.69 m2
REA CONST.:
40,097.32 m2
Planejamento Inicial
-
Quantidade
levantada
Unidade
Unidade
Quantidade
Coeficie
Componen
Total Preo Componente
nte
te
Componente
0.00
R$610.98
R$247,500.00
Total INCC
#REF!
610.98
#REF!
MS BASE:
12/30/1
899
PRAZO:
0.00
INCC (n1) :
0.00
425.27
REA PRIVATIVA :
30,742.20 m2
REA EQ.:
38,883.69 m2
REA CONST.:
40,097.32 m2
Planejamento Inicial
-
Quantidade
levantada
Unidade
Unidade
Quantidade
Coeficie
Componen
Total Preo Componente
nte
te
Componente
0.00
R$-
R$-
Total INCC
0.00
#REF!
MS BASE:
12/30/1
899
PRAZO:
0.00
INCC (n1) :
0.00
425.27
REA PRIVATIVA :
30,742.20 m2
REA EQ.:
38,883.69 m2
REA CONST.:
40,097.32 m2
Planejamento Inicial
-
Quantidade
levantada
Unidade
Unidade
Quantidade
Coeficie
Componen
Total Preo Componente
nte
te
Componente
0.00
R$239.97
R$97,209.23
Total INCC
#REF!
239.97
#REF!
R$41,316,096.32
R$102,600.62
425.27Fevereiro
1.02
Eventual
Pr- Oramento atualizado
29,464.71
Comparao
(222,647.90)
No Item
No Oramento
-755.64%
#DIV/0!
425.27Fevereiro
1.02
Eventual
-
197,912.22
14,783.27
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
7.47%
#DIV/0!
425.27Fevereiro
1.02
Eventual
-
1,008,481.13
(145,892.61)
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
-14.47%
#DIV/0!
425.27Fevereiro
1.02
Eventual
-
559,231.58
45,436.87
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
8.12%
#DIV/0!
425.27Fevereiro
1.02
Eventual
-
113,777.24
(41,289.34)
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
-36.29%
#DIV/0!
425.27Fevereiro
1.02
Eventual
-
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
12,728.25
(75,390.90)
-592.31%
#DIV/0!
1,962.16
(24,371.84)
-1242.10%
#DIV/0!
2,913.38
(13,378.42)
-459.21%
#DIV/0!
5,783.95
(26,560.25)
-459.21%
#DIV/0!
1,627.14
(9,052.41)
-556.34%
#DIV/0!
441.63
(2,027.97)
-459.21%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
4,293.65
(376,630.89)
-8771.81%
#DIV/0!
4,293.65
(376,630.89)
-8771.81%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
141,068.93
(8,739.17)
-6.19%
#DIV/0!
9,620.31
(17,174.77)
-178.53%
#DIV/0!
115,397.11
7,630.66
6.61%
#DIV/0!
325.10
21.50
6.61%
#DIV/0!
1,165.63
198.03
16.99%
#DIV/0!
20.38
1.64
8.06%
#DIV/0!
101.28
3.92
3.87%
#DIV/0!
5,828.14
385.39
6.61%
#DIV/0!
3,674.96
243.01
6.61%
#DIV/0!
3,885.42
(118.02)
-3.04%
#DIV/0!
857.19
56.68
6.61%
#DIV/0!
193.40
12.79
6.61%
#DIV/0!
#DIV/0!
#DIV/0!
40,555.87
(28,060.73)
-69.19%
#DIV/0!
40,555.87
(28,060.73)
-69.19%
#DIV/0!
#DIV/0!
#DIV/0!
7,006.42
274.84
3.92%
#DIV/0!
1,336.37
9.59
0.72%
#DIV/0!
459.12
98.96
21.55%
#DIV/0!
#DIV/0!
#DIV/0!
251.21
23.01
9.16%
#DIV/0!
3,854.91
101.37
2.63%
#DIV/0!
963.73
25.34
2.63%
#DIV/0!
141.09
16.58
11.75%
#DIV/0!
#DIV/0!
#DIV/0!
64,207.61
4,265.58
6.64%
#DIV/0!
40,526.89
2,679.85
6.61%
#DIV/0!
808.51
53.29
6.59%
#DIV/0!
1,380.68
111.31
8.06%
#DIV/0!
21,491.53
1,421.13
6.61%
#DIV/0!
#DIV/0!
#DIV/0!
5,017.48
(4,417.07)
-88.03%
#DIV/0!
249.51
(216.51)
-86.77%
#DIV/0!
18.36
(15.93)
-86.77%
#DIV/0!
425.27Fevereiro
1.02
Eventual
3,540.09
(3,071.91)
-86.77%
#DIV/0!
867.35
(752.65)
-86.77%
#DIV/0!
20.93
(19.31)
-92.26%
#DIV/0!
321.24
(340.76)
-106.08%
#DIV/0!
#DIV/0!
#DIV/0!
1,790.59
(1,558.28)
-87.03%
#DIV/0!
1,766.83
(1,533.17)
-86.77%
#DIV/0!
0.47
(0.41)
-86.77%
#DIV/0!
23.29
(24.70)
-106.08%
#DIV/0!
#DIV/0!
#DIV/0!
3,121.39
(1,306.20)
-41.85%
#DIV/0!
3,121.39
(1,306.20)
-41.85%
#DIV/0!
#DIV/0!
#DIV/0!
-176.50%
#DIV/0!
6.61%
#DIV/0!
(3,327.39)
-259.18%
#DIV/0!
(12,549.77)
-977.55%
#DIV/0!
#DIV/0!
#DIV/0!
8,763.34
(15,467.47)
6,195.74
409.69
1,283.80
1,283.80
-
1,717.46
322.07
18.75%
#DIV/0!
1,717.46
322.07
18.75%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
-174.56%
#DIV/0!
290,271.00
(506,708.22)
425.27Fevereiro
1.02
Eventual
-
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
(35,000.00)
#DIV/0!
#DIV/0!
(35,000.00)
#DIV/0!
#DIV/0!
187,391.29
187,391.29
100.00%
#DIV/0!
187,391.29
187,391.29
100.00%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
393,521.71
(551,478.29)
-140.14%
#DIV/0!
393,521.71
(551,478.29)
-140.14%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
-68.70%
#DIV/0!
580,913.00
(399,087.00)
425.27Fevereiro
1.02
Eventual
-
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
28,108.69
(156,341.31)
-556.20%
#DIV/0!
28,108.69
(156,341.31)
-556.20%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
86,349.91
(14,450.09)
-16.73%
#DIV/0!
86,349.91
(14,450.09)
-16.73%
#DIV/0!
#DIV/0!
#DIV/0!
-149.22%
#DIV/0!
114,458.60
(170,791.40)
425.27Fevereiro
1.02
Eventual
-
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
425.27Fevereiro
1.02
Eventual
-
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
23,223.79
1,535.68
6.61%
#DIV/0!
23,223.79
1,535.68
6.61%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
13,385.09
885.09
6.61%
#DIV/0!
13,385.09
885.09
6.61%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
6.61%
#DIV/0!
36,608.88
2,420.77
425.27Fevereiro
1.02
Eventual
-
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
111,368.25
(59,643.84)
-53.56%
#DIV/0!
111,368.25
(59,643.84)
-53.56%
#DIV/0!
#DIV/0!
#DIV/0!
10,700.41
(17,185.59)
-160.61%
#DIV/0!
10,700.41
(17,185.59)
-160.61%
#DIV/0!
#DIV/0!
#DIV/0!
9,630.37
(8,375.75)
-86.97%
#DIV/0!
9,630.37
(8,375.75)
-86.97%
#DIV/0!
#DIV/0!
#DIV/0!
148,128.68
(14,449.05)
-9.75%
#DIV/0!
148,128.68
148,128.68
100.00%
#DIV/0!
(12,002.08)
#DIV/0!
#DIV/0!
(150,575.66)
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
18.17%
#DIV/0!
53,575.95
9,734.74
14,008.67
(20,331.77)
-145.14%
#DIV/0!
26,298.94
19,992.25
76.02%
#DIV/0!
12,327.63
10,575.77
85.79%
#DIV/0!
425.27Fevereiro
1.02
Eventual
940.71
143,408.82
-
(501.51)
(18,662.81)
-
-53.31%
#DIV/0!
#DIV/0!
#DIV/0!
-13.01%
#DIV/0!
#DIV/0!
#DIV/0!
141,767.77
107,642.94
75.93%
#DIV/0!
1,641.05
(253.68)
-15.46%
#DIV/0!
#DIV/0!
#DIV/0!
-4.63%
#DIV/0!
111,368.25
(5,156.75)
111,368.25
(5,156.75)
-4.63%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
425.27Fevereiro
1.02
Eventual
626,101.07
33,249.22
5.31%
#DIV/0!
5,354.04
(245.96)
-4.59%
#DIV/0!
81,038.70
10,638.70
13.13%
#DIV/0!
361,611.65
69,419.65
19.20%
#DIV/0!
178,096.68
40,696.68
22.85%
#DIV/0!
(72,000.00)
#DIV/0!
#DIV/0!
(15,259.86)
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
897,461.25
(178,627.53)
-19.90%
#DIV/0!
897,461.25
897,461.25
100.00%
#DIV/0!
(75,780.90)
#DIV/0!
#DIV/0!
(1,000,307.88)
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
322,436.99
145,926.40
45.26%
#DIV/0!
319,038.68
312,840.85
98.06%
#DIV/0!
3,398.32
379.51
11.17%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
425.27Fevereiro
1.02
Eventual
-
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
6,977.01
6,977.01
100.00%
#DIV/0!
6,977.01
6,977.01
100.00%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
-4.35%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
2,441,157.06
-
(106,213.95)
-
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
12.80%
#DIV/0!
70,058.44
8,965.77
425.27Fevereiro
1.02
Eventual
69,901.47
8,945.69
12.80%
#DIV/0!
135.71
17.36
12.79%
#DIV/0!
15.80
2.02
12.77%
#DIV/0!
5.46
0.70
12.80%
#DIV/0!
#DIV/0!
#DIV/0!
120,927.98
2,539.93
2.10%
#DIV/0!
120,143.15
2,523.50
2.10%
#DIV/0!
678.55
14.23
2.10%
#DIV/0!
78.98
1.63
2.07%
#DIV/0!
27.31
0.57
2.10%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
425.27Fevereiro
1.02
Eventual
-
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
-115.55%
#DIV/0!
3,844.23
(4,441.95)
2,165.47
(2,069.69)
-95.58%
#DIV/0!
1,678.76
(2,372.26)
-141.31%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
104,231.53
(438,422.79)
-420.62%
#DIV/0!
73,239.06
(221,344.71)
-302.22%
#DIV/0!
30,992.46
(217,078.08)
-700.42%
#DIV/0!
#DIV/0!
#DIV/0!
-144.24%
#DIV/0!
299,062.17
(431,359.04)
425.27Fevereiro
1.02
Eventual
-
1,168,065.85
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
(300,110.36)
-25.69%
#DIV/0!
(197,677.28)
#DIV/0!
#DIV/0!
265,643.10
(76,919.55)
-28.96%
#DIV/0!
160,809.58
(304,822.40)
-189.55%
#DIV/0!
207,515.52
(41,237.61)
-19.87%
#DIV/0!
128,623.39
56,364.86
43.82%
#DIV/0!
128,623.39
62,170.32
48.34%
#DIV/0!
128,623.39
97,586.53
75.87%
#DIV/0!
128,623.39
120,428.23
93.63%
#DIV/0!
5,920.59
5,920.59
100.00%
#DIV/0!
13,683.49
(21,924.06)
-160.22%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
425.27Fevereiro
1.02
Eventual
-
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
-25.69%
#DIV/0!
1,168,065.85
(300,110.36)
425.27Fevereiro
1.02
Eventual
-
1,741,152.59
-
1,741,152.59
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
19.33%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
336,536.05
(1,229,765.25)
1,566,301.30
#DIV/0!
#DIV/0!
89.96%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
121,929.45
7,983.98
6.55%
#DIV/0!
121,929.45
7,983.98
6.55%
#DIV/0!
#DIV/0!
#DIV/0!
7,315.77
(11,907.81)
-162.77%
#DIV/0!
7,315.77
(11,907.81)
-162.77%
#DIV/0!
#DIV/0!
#DIV/0!
250,428.26
(7,201.64)
-2.88%
#DIV/0!
234,045.10
219,163.78
93.64%
#DIV/0!
16,383.16
(226,365.42)
-1381.70%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
15.34%
#DIV/0!
2,120,826.07
325,410.57
425.27Fevereiro
1.02
Eventual
-
1,053,202.95
-
(200,878.85)
-
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
-19.07%
#DIV/0!
#DIV/0!
#DIV/0!
234,045.10
71,053.30
30.36%
#DIV/0!
819,157.85
(271,932.15)
-33.20%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
-19.07%
#DIV/0!
1,053,202.95
(200,878.85)
425.27Fevereiro
1.02
Eventual
-
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
2.00%
#DIV/0!
1,882,757.55
37,743.75
1,882,757.55
37,743.75
2.00%
#DIV/0!
#DIV/0!
#DIV/0!
153,693.77
(349,946.07)
-227.69%
#DIV/0!
79,016.66
(188,730.39)
-238.85%
#DIV/0!
14,450.07
(5,468.91)
-37.85%
#DIV/0!
3,227.51
(109,420.16)
-3390.23%
#DIV/0!
2,898.35
(12,531.23)
-432.36%
#DIV/0!
17,689.29
(62,977.57)
-356.02%
#DIV/0!
34,863.66
28,689.23
82.29%
#DIV/0!
1,548.22
492.96
31.84%
#DIV/0!
#DIV/0!
#DIV/0!
483,393.29
150,436.81
31.12%
#DIV/0!
249,349.73
72,061.29
28.90%
#DIV/0!
50,575.25
37,482.99
74.11%
#DIV/0!
9,928.28
(64,502.77)
-649.69%
#DIV/0!
8,413.57
(1,815.64)
-21.58%
#DIV/0!
52,106.27
(1,035.32)
-1.99%
#DIV/0!
108,031.48
103,961.96
96.23%
#DIV/0!
4,988.71
4,284.30
85.88%
#DIV/0!
#DIV/0!
#DIV/0!
2.21%
#DIV/0!
524,897.93
11,606.94
268,358.46
870.75
0.32%
#DIV/0!
55,735.99
35,768.47
64.17%
#DIV/0!
10,714.68
(101,937.67)
-951.38%
#DIV/0!
9,101.67
(6,361.40)
-69.89%
#DIV/0!
56,355.28
(33,972.03)
-60.28%
#DIV/0!
119,041.06
112,749.91
94.72%
#DIV/0!
425.27Fevereiro
1.02
Eventual
5,590.80
-
4,488.90
-
80.29%
#DIV/0!
#DIV/0!
#DIV/0!
602,427.20
(651,509.61)
-108.15%
#DIV/0!
322,030.15
(323,880.01)
-100.57%
#DIV/0!
59,520.53
11,393.71
19.14%
#DIV/0!
11,697.68
(257,416.23)
-2200.58%
#DIV/0!
10,008.71
(27,092.05)
-270.68%
#DIV/0!
62,840.61
(172,691.31)
-274.81%
#DIV/0!
130,050.64
114,644.60
88.15%
#DIV/0!
6,278.90
3,531.69
56.25%
#DIV/0!
#DIV/0!
#DIV/0!
468,764.79
468,764.79
100.00%
#DIV/0!
216,177.65
216,177.65
100.00%
#DIV/0!
33,028.73
33,028.73
100.00%
#DIV/0!
8,846.98
8,846.98
100.00%
#DIV/0!
7,527.38
7,527.38
100.00%
#DIV/0!
51,286.28
51,286.28
100.00%
#DIV/0!
146,794.37
146,794.37
100.00%
#DIV/0!
5,103.40
5,103.40
100.00%
#DIV/0!
#DIV/0!
#DIV/0!
453,602.79
453,602.79
100.00%
#DIV/0!
237,049.97
237,049.97
100.00%
#DIV/0!
36,239.86
36,239.86
100.00%
#DIV/0!
9,698.91
9,698.91
100.00%
#DIV/0!
8,257.18
8,257.18
100.00%
#DIV/0!
51,286.28
51,286.28
100.00%
#DIV/0!
105,967.19
105,967.19
100.00%
#DIV/0!
5,103.40
5,103.40
100.00%
#DIV/0!
#DIV/0!
#DIV/0!
447,871.62
447,871.62
100.00%
#DIV/0!
231,086.45
231,086.45
100.00%
#DIV/0!
36,698.59
36,698.59
100.00%
#DIV/0!
9,535.08
9,535.08
100.00%
#DIV/0!
8,194.63
8,194.63
100.00%
#DIV/0!
51,286.28
51,286.28
100.00%
#DIV/0!
105,967.19
105,967.19
100.00%
#DIV/0!
5,103.40
5,103.40
100.00%
#DIV/0!
425.27Fevereiro
1.02
Eventual
-
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
163,263.27
23,062.52
14.13%
#DIV/0!
134,463.64
23,878.75
17.76%
#DIV/0!
18,399.80
(2,556.88)
-13.90%
#DIV/0!
10,399.82
1,740.64
16.74%
#DIV/0!
#DIV/0!
#DIV/0!
17,525.80
(169,422.92)
-966.71%
#DIV/0!
17,525.80
(169,422.92)
-966.71%
#DIV/0!
#DIV/0!
#DIV/0!
33,849.91
(60,708.69)
-179.35%
#DIV/0!
17,389.28
(57,422.60)
-330.22%
#DIV/0!
5,350.55
1,153.16
21.55%
#DIV/0!
506.47
506.47
100.00%
#DIV/0!
322.30
322.30
100.00%
#DIV/0!
2,304.43
(13,061.01)
-566.78%
#DIV/0!
7,090.56
6,906.68
97.41%
#DIV/0!
886.32
886.32
100.00%
#DIV/0!
#DIV/0!
#DIV/0!
(39,780.17)
#DIV/0!
#DIV/0!
(31,549.53)
#DIV/0!
#DIV/0!
(1,772.53)
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
425.27Fevereiro
1.02
Eventual
-
(6,379.77)
#DIV/0!
#DIV/0!
(78.34)
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
(60,111.95)
#DIV/0!
#DIV/0!
(47,691.70)
#DIV/0!
#DIV/0!
(2,678.32)
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
(9,620.83)
#DIV/0!
#DIV/0!
(121.10)
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
(143,895.74)
#DIV/0!
#DIV/0!
(114,427.94)
#DIV/0!
#DIV/0!
(6,523.14)
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
(22,648.09)
#DIV/0!
#DIV/0!
(296.57)
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
425.27Fevereiro
1.02
Eventual
-
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
2,520.45
(18,739.15)
-743.48%
#DIV/0!
2,079.67
(14,730.97)
-708.33%
#DIV/0!
279.59
(2,850.27)
-1019.46%
#DIV/0!
161.19
(1,157.92)
-718.37%
#DIV/0!
#DIV/0!
#DIV/0!
425.27Fevereiro
1.02
Eventual
439,745.96
-
210,791.55
-
47.93%
#DIV/0!
#DIV/0!
#DIV/0!
439,745.96
416,604.43
94.74%
#DIV/0!
(4,973.26)
#DIV/0!
#DIV/0!
401,605.78
-
(340,557.76)
-
#DIV/0!
#DIV/0!
-84.80%
#DIV/0!
#DIV/0!
#DIV/0!
323,800.08
(210,008.76)
-64.86%
#DIV/0!
25,205.86
(56,455.12)
-223.98%
#DIV/0!
44,186.69
(64,774.08)
-146.59%
#DIV/0!
8,413.15
(9,319.80)
-110.78%
#DIV/0!
#DIV/0!
#DIV/0!
60,759.20
(307.91)
-0.51%
#DIV/0!
60,759.20
(307.91)
-0.51%
#DIV/0!
#DIV/0!
#DIV/0!
6,136,679.31
-
545,377.63
-
168,946.03
-
(31,099.20)
-
(511,896.84)
-
(58,064.91)
-
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
-93.86%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
-34.37%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
11,873.40
6,057.98
51.02%
#DIV/0!
1,107.33
468.36
42.30%
#DIV/0!
271.84
94.76
34.86%
#DIV/0!
10,494.23
5,494.86
52.36%
#DIV/0!
#DIV/0!
#DIV/0!
-569023.34%
#DIV/0!
-0.51%
#DIV/0!
18.07
(102,841.30)
0.31
(27,979.83)
-8960789.15%
#DIV/0!
0.04
(4,658.70)
-11886995.93%
#DIV/0!
17.72
(70,202.77)
-396136.53%
#DIV/0!
#DIV/0!
#DIV/0!
149,487.45
56.09%
#DIV/0!
266,492.75
61,225.74
30,545.32
49.89%
#DIV/0!
27,627.25
11,999.47
43.43%
#DIV/0!
177,639.75
106,942.65
60.20%
#DIV/0!
#DIV/0!
#DIV/0!
(6,484.21)
-42.16%
#DIV/0!
5,543.18
(727.23)
-13.12%
#DIV/0!
5,012.88
(1,388.25)
-27.69%
#DIV/0!
4,822.81
(4,368.74)
-90.58%
#DIV/0!
#DIV/0!
#DIV/0!
15,378.87
425.27Fevereiro
1.02
Eventual
10,266.04
(11,597.05)
-112.97%
#DIV/0!
296.90
(5,973.51)
-2011.94%
#DIV/0!
228.48
(6,172.64)
-2701.60%
#DIV/0!
9,740.65
549.10
5.64%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
2,742.57
2,742.57
100.00%
#DIV/0!
1,118.25
1,118.25
100.00%
#DIV/0!
164.94
164.94
100.00%
#DIV/0!
1,459.38
1,459.38
100.00%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
78,312.08
47,205.69
60.28%
#DIV/0!
29,358.17
20,114.87
68.52%
#DIV/0!
4,330.27
2,791.25
64.46%
#DIV/0!
44,623.65
24,299.58
54.45%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
425.27Fevereiro
1.02
Eventual
-
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
7,421.61
(62,527.44)
-842.51%
#DIV/0!
200.43
(949.88)
-473.91%
#DIV/0!
295.20
(527.55)
-178.71%
#DIV/0!
6,925.98
(61,050.02)
-881.46%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
5.62%
#DIV/0!
392,505.39
22,043.69
425.27Fevereiro
1.02
Eventual
-
191,756.06
(46,865.44)
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
-24.44%
#DIV/0!
425.27Fevereiro
1.02
Eventual
-
1,955,323.68
-
19,511.38
-
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
1.00%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
1,196,901.93
97,654.67
8.16%
#DIV/0!
296,166.59
(36,165.86)
-12.21%
#DIV/0!
74,041.65
40,795.42
55.10%
#DIV/0!
45,984.16
45,984.16
100.00%
#DIV/0!
624,539.48
225,933.44
36.18%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
-102.65%
#DIV/0!
95,537.38
(98,071.27)
9,539.16
953.94
51,093.51
(81,775.17)
10.00%
#DIV/0!
-160.05%
#DIV/0!
#DIV/0!
#DIV/0!
780,362.32
206,858.81
26.51%
#DIV/0!
94,897.57
25,155.49
26.51%
#DIV/0!
518,905.20
137,551.63
26.51%
#DIV/0!
5,483.54
1,453.58
26.51%
#DIV/0!
85,690.98
22,715.00
26.51%
#DIV/0!
10,734.04
2,845.38
26.51%
#DIV/0!
64,650.98
17,137.71
26.51%
#DIV/0!
#DIV/0!
#DIV/0!
251,649.99
31,963.50
12.70%
#DIV/0!
78,815.34
10,010.79
12.70%
#DIV/0!
24,609.84
3,125.84
12.70%
#DIV/0!
148,224.80
18,826.88
12.70%
#DIV/0!
#DIV/0!
#DIV/0!
15.10%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
2,228,914.23
-
336,476.98
-
(397,202.55)
425.27Fevereiro
1.02
Eventual
-
684,813.83
(237,097.14)
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
-34.62%
#DIV/0!
425.27Fevereiro
1.02
Eventual
-
93,662.79
(30,094.80)
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
-32.13%
#DIV/0!
425.27Fevereiro
1.02
Eventual
-
828,995.00
(222,106.78)
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
-26.79%
#DIV/0!
425.27Fevereiro
1.02
Eventual
-
506,491.41
(195,614.81)
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
-38.62%
#DIV/0!
425.27Fevereiro
1.02
Eventual
-
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
425.27Fevereiro
1.02
Eventual
-
846,836.33
(425,989.95)
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
-50.30%
#DIV/0!
425.27Fevereiro
1.02
Eventual
-
1,320,528.25
272,945.73
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
20.67%
#DIV/0!
425.27Fevereiro
1.02
Eventual
-
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
223,768.56
(26,586.82)
-11.88%
#DIV/0!
223,768.56
(26,586.82)
-11.88%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
(22,600.15)
#DIV/0!
#DIV/0!
(22,600.15)
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
116,028.72
79,271.13
68.32%
#DIV/0!
116,028.72
79,271.13
68.32%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
2,248.70
(59,642.05)
-2652.30%
#DIV/0!
2,248.70
(59,642.05)
-2652.30%
#DIV/0!
#DIV/0!
#DIV/0!
2,248.70
(3,119.80)
-138.74%
#DIV/0!
2,248.70
(3,119.80)
-138.74%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
14,616.52
8,945.02
61.20%
#DIV/0!
14,616.52
8,945.02
61.20%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
23,116.59
10,842.27
46.90%
#DIV/0!
23,116.59
10,842.27
46.90%
#DIV/0!
#DIV/0!
#DIV/0!
16,460.45
8,472.59
51.47%
#DIV/0!
10,388.97
2,401.11
23.11%
#DIV/0!
425.27Fevereiro
1.02
Eventual
6,071.48
-
6,071.48
-
100.00%
#DIV/0!
#DIV/0!
#DIV/0!
106,279.06
24,898.00
23.43%
#DIV/0!
106,279.06
24,898.00
23.43%
#DIV/0!
#DIV/0!
#DIV/0!
2,171.60
(3,811.00)
-175.49%
#DIV/0!
2,171.60
(3,811.00)
-175.49%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
3.29%
#DIV/0!
506,938.88
16,669.18
425.27Fevereiro
1.02
Eventual
-
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
425.27Fevereiro
1.02
Eventual
-
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
425.27Fevereiro
1.02
Eventual
-
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
3,330,955.37
(246,344.11)
-7.40%
#DIV/0!
3,330,955.37
(246,344.11)
-7.40%
#DIV/0!
#DIV/0!
#DIV/0!
6.61%
#DIV/0!
#DIV/0!
16,062.11
1,062.11
16,062.11
1,062.11
6.61%
#DIV/0!
#DIV/0!
#DIV/0!
93,683.12
6,194.82
6.61%
#DIV/0!
93,683.12
6,194.82
6.61%
#DIV/0!
#DIV/0!
#DIV/0!
-6.95%
#DIV/0!
3,440,700.60
(239,087.19)
425.27Fevereiro
1.02
Eventual
-
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
1,498,929.91
(1,374,574.78)
-91.70%
#DIV/0!
1,498,929.91
(1,374,574.78)
-91.70%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
3,212.42
212.42
6.61%
#DIV/0!
3,212.42
212.42
6.61%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
153,361.03
153,361.03
100.00%
#DIV/0!
153,361.03
153,361.03
100.00%
#DIV/0!
#DIV/0!
#DIV/0!
-73.75%
#DIV/0!
1,655,503.37
(1,221,001.32)
425.27Fevereiro
1.02
Eventual
-
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
23,287.06
10,034.86
43.09%
#DIV/0!
23,287.06
10,034.86
43.09%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
43.09%
#DIV/0!
23,287.06
10,034.86
425.27Fevereiro
1.02
Eventual
-
19,274.53
1,274.53
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
6.61%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
6.61%
#DIV/0!
19,274.53
1,274.53
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
156,894.70
10,374.70
6.61%
#DIV/0!
156,894.70
10,374.70
6.61%
#DIV/0!
#DIV/0!
#DIV/0!
54,418.43
3,598.43
6.61%
#DIV/0!
54,418.43
3,598.43
6.61%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
425.27Fevereiro
1.02
Eventual
-
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
(86,400.00)
#DIV/0!
#DIV/0!
(86,400.00)
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
(12,000.00)
#DIV/0!
#DIV/0!
(12,000.00)
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
(24,000.00)
#DIV/0!
#DIV/0!
(24,000.00)
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
(8,000.00)
(8,000.00)
-
(20,000.00)
#DIV/0!
#DIV/0!
(20,000.00)
#DIV/0!
#DIV/0!
(12,000.00)
#DIV/0!
#DIV/0!
425.27Fevereiro
1.02
Eventual
-
(12,000.00)
-
(20,000.00)
(20,000.00)
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
(15,000.00)
(15,000.00)
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
300,555.54
19,874.30
6.61%
#DIV/0!
300,555.54
19,874.30
6.61%
#DIV/0!
#DIV/0!
#DIV/0!
103,047.61
6,814.05
6.61%
#DIV/0!
17,174.60
1,135.67
6.61%
#DIV/0!
#DIV/0!
#DIV/0!
64,404.76
21,468.25
634,190.82
4,258.78
1,419.59
(155,463.99)
6.61%
#DIV/0!
#DIV/0!
#DIV/0!
6.61%
#DIV/0!
#DIV/0!
#DIV/0!
-24.51%
#DIV/0!
425.27Fevereiro
1.02
Eventual
-
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
1,199,304.26
183,919.66
15.34%
#DIV/0!
1,199,304.26
183,919.66
15.34%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
15.34%
#DIV/0!
1,199,304.26
183,919.66
425.27Fevereiro
1.02
Eventual
-
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
66,637.03
66,194.48
99.34%
#DIV/0!
26,195.75
25,967.20
99.13%
#DIV/0!
16,929.46
16,929.46
100.00%
#DIV/0!
573.06
540.86
94.38%
#DIV/0!
6,104.36
5,956.66
97.58%
#DIV/0!
11,710.41
11,684.71
99.78%
#DIV/0!
5,123.98
5,115.58
99.84%
#DIV/0!
#DIV/0!
#DIV/0!
42,645.05
(34,810.79)
-81.63%
#DIV/0!
24,257.21
(2,538.79)
-10.47%
#DIV/0!
573.06
(7,361.02)
-1284.51%
#DIV/0!
6,104.36
(30,288.92)
-496.18%
#DIV/0!
11,710.41
5,377.93
45.92%
#DIV/0!
#DIV/0!
#DIV/0!
132,545.83
(8,818.73)
-6.65%
#DIV/0!
114,871.04
(18,561.54)
-16.16%
#DIV/0!
12,478.90
6,984.24
55.97%
#DIV/0!
5,195.89
2,758.57
53.09%
#DIV/0!
#DIV/0!
#DIV/0!
59,704.87
(54,686.33)
-91.59%
#DIV/0!
55,008.13
(41,711.57)
-75.83%
#DIV/0!
431.39
(3,065.95)
-710.71%
#DIV/0!
3,139.88
(10,507.60)
-334.65%
#DIV/0!
1,125.47
598.79
53.20%
#DIV/0!
#DIV/0!
#DIV/0!
28,114.20
18,102.66
64.39%
#DIV/0!
28,114.20
18,102.66
64.39%
#DIV/0!
#DIV/0!
#DIV/0!
18,170.96
18,102.31
99.62%
#DIV/0!
18,170.96
18,102.31
99.62%
#DIV/0!
#DIV/0!
#DIV/0!
13,772.73
7,429.47
53.94%
#DIV/0!
13,772.73
7,429.47
53.94%
#DIV/0!
#DIV/0!
#DIV/0!
40,299.96
23,143.10
57.43%
#DIV/0!
40,299.96
23,143.10
57.43%
#DIV/0!
#DIV/0!
#DIV/0!
-9.36%
#DIV/0!
64,112.16
(6,000.96)
425.27Fevereiro
1.02
Eventual
55,407.86
3,663.86
6.61%
#DIV/0!
431.39
(1,915.57)
-444.04%
#DIV/0!
3,139.88
(10,507.60)
-334.65%
#DIV/0!
5,133.02
2,758.34
53.74%
#DIV/0!
#DIV/0!
#DIV/0!
62,607.37
4,145.01
6.62%
#DIV/0!
62,607.37
4,145.01
6.62%
#DIV/0!
#DIV/0!
#DIV/0!
9,176.05
605.95
6.60%
#DIV/0!
9,176.05
605.95
6.60%
#DIV/0!
#DIV/0!
#DIV/0!
342.66
22.66
6.61%
#DIV/0!
342.66
22.66
6.61%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
(15,246.00)
#DIV/0!
#DIV/0!
(15,246.00)
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
3.38%
#DIV/0!
538,128.86
18,182.82
425.27Fevereiro
1.02
Eventual
-
5,362.11
5,362.11
(3,216.09)
(3,216.09)
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
-59.98%
#DIV/0!
#DIV/0!
#DIV/0!
-59.98%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
246,214.22
88,242.34
35.84%
#DIV/0!
25,527.43
11,743.96
46.01%
#DIV/0!
18,602.39
(2,411.47)
-12.96%
#DIV/0!
152,724.83
47,071.86
30.82%
#DIV/0!
49,359.58
31,837.99
64.50%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
683,259.07
(941,676.96)
-137.82%
#DIV/0!
23,658.93
(35,817.08)
-151.39%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
107,332.22
28,752.58
26.79%
#DIV/0!
509,605.15
(953,173.31)
-187.04%
#DIV/0!
26,111.80
26,111.80
100.00%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
6,787.20
(17,314.71)
-255.11%
#DIV/0!
9,763.76
9,763.76
100.00%
#DIV/0!
#DIV/0!
#DIV/0!
6.61%
#DIV/0!
45,512.70
3,009.54
45,512.70
3,009.54
6.61%
#DIV/0!
#DIV/0!
#DIV/0!
425.33
28.13
6.61%
#DIV/0!
314.53
20.80
6.61%
#DIV/0!
110.80
7.33
6.62%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
12,880.95
851.76
6.61%
#DIV/0!
12,880.95
851.76
6.61%
#DIV/0!
#DIV/0!
#DIV/0!
-85.82%
#DIV/0!
993,654.37
(852,761.29)
425.27Fevereiro
1.02
Eventual
-
53,997.99
(14,429.37)
50,785.57
3,358.21
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
-26.72%
#DIV/0!
6.61%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
3,212.42
-
(17,787.58)
-
#DIV/0!
#DIV/0!
-553.71%
#DIV/0!
#DIV/0!
#DIV/0!
123,678.25
8,178.25
6.61%
#DIV/0!
123,678.25
8,178.25
6.61%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
-3.52%
#DIV/0!
177,676.24
(6,251.12)
425.27Fevereiro
1.02
Eventual
-
265,024.83
17,524.83
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
6.61%
#DIV/0!
425.27Fevereiro
1.02
Eventual
-
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
425.27Fevereiro
1.02
Eventual
-
104,092.36
6,883.13
R$35,452,764.06
R$(5,863,332.26)
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
6.61%
#DIV/0!
#DIV/0!
#DIV/0!
-16.54%
100.00%
Proposta de Construo
Cod.:
F.004.AEC
Data de Elaborao: 15/12/08
Verso
0
43,873.52 m
40,097.32 m
30,742.20 m
Relao de A. Priv. / A. Eq. 70.07%
CUSTO DE CONSTRUO
R$ 33,108,442.14
81731.077 INCC
R$ 754.63
1.863 INCC
R$ 825.70
2.038 INCC
R$ 1,076.97
2.659 INCC
PRAZO DA OBRA :
21 Meses
REGIME:
EMPREITADA
MS BASE (N-1):
November/2008
INCC (n-1):
405.090
EVENTUAL INCLUSO:
2.00%
R$ 33,108,442.14
R$ 33,770,610.98
OBSERVAES:
Analista Responsvel
Christiani R. Oliveira
Coordenador de Custos
Gerente Tcnico
Rogrio Martins
12/15/2008
07/12/2011
Proposta de Construo
Cod.:
F.004.AEC
Data de Elaborao: 15/03/10
Verso
0
43,873.52 m
40,097.32 m
30,742.20 m
Relao de A. Priv. / A. Eq. 70.07%
CUSTO DE CONSTRUO
R$ 41,316,096.32
102600.615 INCC
R$ 941.71
2.339 INCC
R$ 1,030.40
2.559 INCC
R$ 1,343.95
3.337 INCC
PRAZO DA OBRA :
21 Meses
REGIME:
VERTICALIZADA
MS BASE (N-1):
February/2010
INCC (n-1):
425.268
EVENTUAL INCLUSO:
0.00%
R$ 41,316,096.32
R$ 41,316,096.32
OBSERVAES:
Coordenador de Custos
Gerente Tcnico
Rogrio Martins
Cesar Souto
Gerente de Obra
07/12/2011
Cod.:
Data de Elaborao:
Verso
Oramento Resumo
F.004.AEC
15/12/08
0
DISCRIMINAO
SERVIOS TCNICOS
GASTOS GERAIS
PERCENT.
0.08%
0.56%
CUSTO UNITRIO
0.002 INCC/ m A. Eq
0.012 INCC/ m A. Eq
CUSTO TOTAL
R$ 27,516.3476
R$ 184,825.2269
13
14
15
16
17
19
PESSOAL PERMANENTE
ADMINISTRAO
IMPLANTAO DO CANTEIRO
EQUIPAMENTOS
OPERAO DO CANTEIRO
TRANSPORTE E LIMPEZA
2.84%
1.58%
0.32%
0.82%
1.64%
0.32%
0.060 INCC/ m A. Eq
0.033 INCC/ m A. Eq
0.007 INCC/ m A. Eq
0.017 INCC/ m A. Eq
0.034 INCC/ m A. Eq
0.007 INCC/ m A. Eq
2324.90
1289.23
262.30
669.18
1339.21
263.87
Incc
Incc
Incc
Incc
Incc
Incc
R$ 941,795.0900
R$ 522,252.2700
R$ 106,253.6989
R$ 271,076.7649
R$ 542,500.0000
R$ 106,890.0000
21
25
27
31
32
33
URBANIZAO
PREPARO DO TERRENO
FUNDAES E ESCORAMENTOS
ESTRUTURA FORMAS
ESTRUTURA ARMAO
ESTRUTURA
CONCRETO
ESTRUTURA DE
CONCRETO ARMADO GLOBAL * MO-
0.00%
0.10%
6.89%
0.84%
3.29%
5.98%
0.000 INCC/ m A. Eq
0.002 INCC/ m A. Eq
0.145 INCC/ m A. Eq
0.018 INCC/ m A. Eq
0.069 INCC/ m A. Eq
0.126 INCC/ m A. Eq
0.00
84.40
5627.72
689.44
2692.80
4889.25
Incc
Incc
Incc
Incc
Incc
Incc
R$ R$ 34,188.1115
R$ 2,279,735.0044
R$ 279,286.6192
R$ 1,090,827.2398
R$ 1,980,585.9719
34
35
37
39
40
41
DE-OBRA
ESTRUTURA DE MADEIRA
ESTRUTURA METLICA
GESSO ACARTONADO
ALVENARIA ESTRUTURAL
ALVENARIA DE VEDAO
2.97%
0.00%
0.00%
0.00%
17.31%
1.54%
0.062 INCC/ m A. Eq
0.000 INCC/ m A. Eq
0.000 INCC/ m A. Eq
0.000 INCC/ m A. Eq
0.364 INCC/ m A. Eq
0.032 INCC/ m A. Eq
2428.00
0.00
0.00
0.00
14147.20
1257.29
Incc
Incc
Incc
Incc
Incc
Incc
R$ 983,559.6720
R$ R$ R$ 5,730,890.0253
R$ 509,314.4097
45
47
51
52
53
54
55
COBERTURA
IMPERMEABILIZAO E ISOLAMENTO
REVESTIMENTO EM ARGAMASSA
REVESTIMENTO CERMICO INTERNO
REVESTIMENTO CERMICO EXTERNO
MADEIRA EM PISO, PAREDE, FORRO E COMPLEMENTOS
MRMORES E GRANITOS
0.48%
1.11%
0.54%
5.52%
6.29%
0.00%
1.93%
0.010 INCC/ m A. Eq
0.023 INCC/ m A. Eq
0.011 INCC/ m A. Eq
0.116 INCC/ m A. Eq
0.132 INCC/ m A. Eq
0.000 INCC/ m A. Eq
0.041 INCC/ m A. Eq
389.48
904.86
442.07
4507.71
5138.43
0.00
1578.74
Incc
Incc
Incc
Incc
Incc
Incc
Incc
R$ 157,774.4344
R$ 366,550.8844
R$ 179,076.1500
R$ 1,826,027.4653
R$ 2,081,526.7840
R$ R$ 639,530.3665
56
57
58
59
60
61
MARMORITE
OUTROS REVESTIMENTOS - PISOS
OUTROS REVESTIMENTOS - PAREDE
OUTROS REVESTIMENTOS - TETO
PEDRAS DECORATIVAS
ESQUADRIAS DE MADEIRA
0.00%
0.26%
2.34%
1.43%
0.00%
2.39%
0.000 INCC/ m A. Eq
0.006 INCC/ m A. Eq
0.049 INCC/ m A. Eq
0.030 INCC/ m A. Eq
0.000 INCC/ m A. Eq
0.050 INCC/ m A. Eq
0.00
215.93
1911.12
1167.64
0.00
1952.26
Incc
Incc
Incc
Incc
Incc
Incc
R$ 87,469.3170
R$ 774,177.5200
R$ 472,999.5519
R$ R$ 790,839.0900
63
65
67
68
69
71
ESQUADRIAS DE ALUMNIO
ESQUADRIAS DE FERRO
VIDROS
MARMORES E GRANITOS EXTERNOS
OUTROS REVESTIMENTOS DE FACHADA
INSTALAES ELTRICAS
3.72%
1.43%
0.00%
0.00%
0.00%
9.71%
0.078 INCC/ m A. Eq
0.030 INCC/ m A. Eq
0.000 INCC/ m A. Eq
0.000 INCC/ m A. Eq
0.000 INCC/ m A. Eq
0.204 INCC/ m A. Eq
3044.28
1168.67
0.00
0.00
0.00
7932.02
Incc
Incc
Incc
Incc
Incc
Incc
R$ 1,233,208.0220
R$ 473,417.4376
R$ R$ -
73
75
77
78
81
83
INSTALAES
SISTEMA DE ARHIDRULICAS
CONDICIONADO E EXAUSTO
MECNICA
OUTRAS INSTALAES
ELEVADORES
LOUAS E METAIS
PINTURA / LIMPEZA
4.67%
0.07%
1.79%
3.38%
1.52%
2.80%
0.098 INCC/ m A. Eq
0.001 INCC/ m A. Eq
0.038 INCC/ m A. Eq
0.071 INCC/ m A. Eq
0.032 INCC/ m A. Eq
0.059 INCC/ m A. Eq
3816.52
53.68
1462.03
2764.82
1240.58
2290.72
Incc
Incc
Incc
Incc
Incc
Incc
R$ 1,546,032.8400
R$ 21,747.2000
R$ 592,254.8080
R$ 1,120,000.0000
R$ 502,544.9721
R$ 927,948.7577
88
90
91
92
93
94
DESPESAS EXTARORDINARIAS
RESERVA TECNICA - 1
DESPESA A SER REMBOLSADA PELA SEGURADORA
RESERVA TECNICA 2
ENTREGA / REVISO DA OBRA
MANUTENO DASSI
0.00%
0.00%
0.00%
0.00%
0.50%
0.75%
0.000 INCC/ m A. Eq
0.000 INCC/ m A. Eq
0.000 INCC/ m A. Eq
0.000 INCC/ m A. Eq
0.011 INCC/ m A. Eq
0.016 INCC/ m A. Eq
0.00
0.00
0.00
0.00
409.61
610.98
Incc
Incc
Incc
Incc
Incc
Incc
R$ 165,927.3600
R$ 247,500.0000
95
96
HONORARIOS BRUTO
IMPOSTOS
TOTAL GERAL
0.00%
0.29%
100.00%
0.000 INCC/ m A. Eq
0.006 INCC/ m A. Eq
2.102 INCC/ m A. Eq
0.00 Incc
239.97 Incc
81,731.08 INCC
R$ R$ 97,209.2250
R$ 33,108,442.1407
R$ 3,213,183.5025
Cod.:
F.004.AEC
Matriz de Riscos
Verso
Grupo/ Atividade
GRUPO 34 - ESTRUTURA DE CONCRETO - MO DE OBRA
Laje Pr Tipo (convencional)
Laje Transio
Laje para Alvenaria Estrutural
Unidade
Preo Real
(R$)
Preo
Reduo de Custo
Adotado (R$)
(R$)
Reduo de
Custo (%)
Proposta
Observaes
m
m
m
280.00
280.00
240.00
270.00
270.00
230.00
(10.00)
(10.00)
(10.00)
-3.57
-3.57
-4.17
m
m
20.40
16.38
17.00
14.74
(3.40)
(1.64)
-16.67
-10.01
unid.
unid.
unid.
unid.
unid.
unid.
unid.
1.60
0.97
1.55
2.90
1.60
#REF!
0.52
1.36
0.82
1.32
2.47
1.36
1.14
0.44
(0.24)
(0.15)
(0.23)
(0.44)
(0.24)
#REF!
(0.08)
-15.00 Original
-15.00 Original
-15.00 Original
-15.00 Original
-15.00 Original
#REF! Original
-15.00 Original
unid.
unid.
unid.
unid.
unid.
unid.
unid.
1.68
1.01
1.63
3.02
1.71
#REF!
0.62
1.43
0.86
1.39
2.57
1.45
1.44
0.53
(0.25)
(0.15)
(0.24)
(0.45)
(0.26)
#REF!
(0.09)
-15.00 Original
-15.00 Original
-15.00 Original
-15.00 Original
-15.00 Original
#REF! Original
-15.00 Original
unid.
unid.
unid.
unid.
unid.
unid.
unid.
1.82
1.09
1.77
3.28
1.85
#REF!
0.72
1.55
0.93
1.50
2.79
1.57
1.84
0.61
(0.27)
(0.16)
(0.27)
(0.49)
(0.28)
#REF!
(0.11)
-15.00 Original
-15.00 Original
-15.00 Original
-15.00 Original
-15.00 Original
#REF! Original
-15.00 Original
GRUPO 41 - ALVENARIA
ALVENARIA ESTRUTURAL - MO-DE-OBRA
ALVENARIA VEDAO - MO-DE-OBRA
ALVENARIA ESTRUTURAL - MATERIAL
Matriz de Riscos
Verso
Grupo/ Atividade
Unidade
Preo Real
(R$)
Preo
Reduo de Custo
Adotado (R$)
(R$)
Reduo de
Custo (%)
Proposta
Observaes
unid.
unid.
unid.
unid.
unid.
unid.
unid.
1.98
1.19
1.93
3.60
2.02
#REF!
0.82
1.68
1.01
1.64
3.06
1.72
2.06
0.70
(0.30)
(0.18)
(0.29)
(0.54)
(0.30)
#REF!
(0.12)
-15.00 Original
-15.00 Original
-15.00 Original
-15.00 Original
-15.00 Original
#REF! Original
-15.00 Original
unid.
unid.
unid.
unid.
unid.
unid.
unid.
2.33
1.40
2.27
4.26
2.37
#REF!
0.92
1.98
1.19
1.93
3.62
2.01
2.24
0.78
(0.35)
(0.21)
(0.34)
(0.64)
(0.36)
#REF!
(0.14)
-15.00 Original
-15.00 Original
-15.00 Original
-15.00 Original
-15.00 Original
#REF! Original
-15.00 Original
unid.
unid.
unid.
unid.
unid.
unid.
unid.
2.50
1.51
2.44
4.59
2.55
#REF!
1.02
2.13
1.28
2.07
3.90
2.17
2.31
0.87
(0.38)
(0.23)
(0.37)
(0.69)
(0.38)
#REF!
(0.15)
-15.00 Original
-15.00 Original
-15.00 Original
-15.00 Original
-15.00 Original
#REF! Original
-15.00 Original
unid.
unid.
unid.
unid.
unid.
unid.
unid.
2.64
1.60
2.61
5.04
2.69
#REF!
1.10
2.24
1.36
2.22
4.28
2.29
#REF!
0.94
(0.40)
(0.24)
(0.39)
(0.76)
(0.40)
#REF!
(0.17)
-15.00 Original
-15.00 Original
-15.00 Original
-15.00 Original
-15.00 Original
#REF! Original
-15.00 Original
8.00
7.50
(0.50)
-6.25
Matriz de Riscos
Verso
Grupo/ Atividade
Unidade
Preo Real
(R$)
vb
vb
249.78
249.78
70.15
218.51
541.28
196.83
785.97
1,148.20
1,571.94
70.15
770.93
1,131.79
98.42
440.14
1,100.35
943.16
785.97
136.69
273.38
70.15
273.38
538.24
Preo
Reduo de Custo
Adotado (R$)
(R$)
237.30
237.30
66.64
207.59
514.21
186.99
746.67
1,090.79
1,493.34
66.64
732.39
1,075.20
93.50
418.13
1,045.34
896.00
746.67
129.86
259.71
66.64
259.71
511.33
(12.48)
(12.48)
(3.51)
(10.92)
(27.07)
(9.84)
(39.30)
(57.41)
(78.60)
(3.51)
(38.54)
(56.59)
(4.92)
(22.01)
(55.01)
(47.16)
(39.30)
(6.83)
(13.67)
(3.51)
(13.67)
(26.91)
2,072,811.00 1,923,388.55
130,329.95
86,886.63
Reduo de
Custo (%)
Proposta
Observaes
(149,422.46)
-7.21
(43,443.32)
-33.33
Cod.:
Data de Elaborao:
Verso
F.004.AEC
15/12/08
0
Pr-Planejamento
Diferena AnteProjeto x Pr
Variao
R$ 41,221,015.66
R$45,683,896.34
R$ 48,785,879.00
R$ 3,101,982.66
6.79%
35,464.00 m
36,197.36 m
70,790.86 m
R$ 34,593.50
95.57%
365.906
387.906
387.906
R$ 0.00
0.00%
112,654.66 (INCC)
117,770.53 (INCC)
125,767.27 (INCC)
R$ 7,996.74
6.79%
1.950 INCC/m
3.254 INCC/m
2.096 INCC/m
-R$ 1.16
-35.57%
Area Privativa
57,771.62 m
61,497.12 m
60,000.00 m
-R$ 1,497.12
2.43%
R$ 713.52/ m
R$ 742.86/ m
R$ 813.10/ m
R$ 70.24
9.45%
61.39%
169.89%
117.98%
-R$ 0.52
-30.55%
18 meses
20 meses
39,630 meses
39,610 meses
198050.00%
Parametrizao Ante
Projeto
Pr-Planejamento
PARMETROS
Parametrizao
Comit
Data
Custo Total
rea Equivalente
INCC
Custo em Incc
Incc / Aeq
Relao
Prazo de Obra
MEMORIAL
Parametrizao
Comit
Observaes
Fachada
Caixilho
Piso Ceramica na Area Seca
07/12/2011
Cod.:
Data de Elaborao:
Verso
F.004.AEC
15/12/08
0
Data
02/09/08
Data
Incc
361.00
Incc
A. Eq.
25,784.00
A. Priv.
18,048.80
02/09/08
354.00
A. Eq.
24,787.00
A. Priv.
17,350.90
12/15/2008
Pr Planejamento
GRUPOS
DISCRIMINACAO
CUSTO UNITRIO
11
SERVIOS TCNICOS
0.08%
0.002 INCC/ m A. Eq
12
GASTOS GERAIS
0.56%
13
PESSOAL PERMANENTE
2.84%
14
ADMINISTRAO
15
*
*
*
*
*
*
*
CUSTO UNITRIO
CUSTO TOTAL
EM INCC
CUSTO TOTAL
CUSTO TOTAL
ATUALIZADO EM INCC
CUSTO UNITRIO
CUSTO TOTAL
EM INCC
DIFERENA
CUSTO TOTAL
CUSTO TOTAL
ATUALIZADO EM INCC
PR X PARAMETRIZAO
COMIT
PR X
PARAMETRIZAO
ANTE PROJETO
R$ 27,516.3476
1.89%
0.000 INCC/ m A. Eq
0.03 Incc
R$ 10.0000
R$ 11.2213
1.89%
0.000 INCC/ m A. Eq
0.03 Incc
R$ 10.0000
R$ 11.4432
R$ 27,505.1263
R$ 27,504.9044
0.012 INCC/ m A. Eq
456.3 Incc
R$ 184,825.2269
1.89%
0.000 INCC/ m A. Eq
0.03 Incc
R$ 10.0000
R$ 11.2213
1.89%
0.000 INCC/ m A. Eq
0.03 Incc
R$ 10.0000
R$ 11.4432
R$ 184,814.0056
R$ 184,813.7837
0.060 INCC/ m A. Eq
2324.9 Incc
R$ 941,795.0900
1.89%
0.000 INCC/ m A. Eq
0.03 Incc
R$ 10.0000
R$ 11.2213
1.89%
0.000 INCC/ m A. Eq
0.03 Incc
R$ 10.0000
R$ 11.4432
R$ 941,783.8687
R$ 941,783.6468
1.58%
0.033 INCC/ m A. Eq
1289.2 Incc
R$ 522,252.2700
1.89%
0.000 INCC/ m A. Eq
0.03 Incc
R$ 10.0000
R$ 11.2213
1.89%
0.000 INCC/ m A. Eq
0.03 Incc
R$ 10.0000
R$ 11.4432
R$ 522,241.0487
R$ 522,240.8268
IMPLANTAO DO CANTEIRO
0.32%
0.007 INCC/ m A. Eq
262.3 Incc
R$ 106,253.6989
1.89%
0.000 INCC/ m A. Eq
0.03 Incc
R$ 10.0000
R$ 11.2213
1.89%
0.000 INCC/ m A. Eq
0.03 Incc
R$ 10.0000
R$ 11.4432
R$ 106,242.4775
R$ 106,242.2556
16
EQUIPAMENTOS
0.82%
0.017 INCC/ m A. Eq
669.2 Incc
R$ 271,076.7649
1.89%
0.000 INCC/ m A. Eq
0.03 Incc
R$ 10.0000
R$ 11.2213
1.89%
0.000 INCC/ m A. Eq
0.03 Incc
R$ 10.0000
R$ 11.4432
R$ 271,065.5435
R$ 271,065.3216
17
OPERAO DO CANTEIRO
1.64%
0.034 INCC/ m A. Eq
1339.2 Incc
R$ 542,500.0000
1.89%
0.000 INCC/ m A. Eq
0.03 Incc
R$ 10.0000
R$ 11.2213
1.89%
0.000 INCC/ m A. Eq
0.03 Incc
R$ 10.0000
R$ 11.4432
R$ 542,488.7787
R$ 542,488.5568
19
TRANSPORTE E LIMPEZA
0.32%
0.007 INCC/ m A. Eq
263.9 Incc
R$ 106,890.0000
1.89%
0.000 INCC/ m A. Eq
0.03 Incc
R$ 10.0000
R$ 11.2213
1.89%
0.000 INCC/ m A. Eq
0.03 Incc
R$ 10.0000
R$ 11.4432
R$ 106,878.7787
R$ 106,878.5568
21
URBANIZAO
0.00%
0.000 INCC/ m A. Eq
0.0 Incc
1.89%
0.000 INCC/ m A. Eq
0.03 Incc
R$ 10.0000
R$ 11.2213
1.89%
0.000 INCC/ m A. Eq
0.03 Incc
R$ 10.0000
R$ 11.4432
R$ (11.2213)
R$ (11.4432)
25
PREPARO DO TERRENO
0.10%
0.002 INCC/ m A. Eq
84.4 Incc
R$ 34,188.1115
1.89%
0.000 INCC/ m A. Eq
0.03 Incc
R$ 10.0000
R$ 11.2213
1.89%
0.000 INCC/ m A. Eq
0.03 Incc
R$ 10.0000
R$ 11.4432
R$ 34,176.8902
R$ 34,176.6683
27
FUNDAES E ESCORAMENTOS
6.89%
0.145 INCC/ m A. Eq
5627.7 Incc
R$ 2,279,735.0044
1.89%
0.000 INCC/ m A. Eq
0.03 Incc
R$ 10.0000
R$ 11.2213
1.89%
0.000 INCC/ m A. Eq
0.03 Incc
R$ 10.0000
R$ 11.4432
R$ 2,279,723.7831
R$ 2,279,723.5612
31
ESTRUTURA FORMAS
0.84%
0.018 INCC/ m A. Eq
689.4 Incc
R$ 279,286.6192
1.89%
0.000 INCC/ m A. Eq
0.03 Incc
R$ 10.0000
R$ 11.2213
1.89%
0.000 INCC/ m A. Eq
0.03 Incc
R$ 10.0000
R$ 11.4432
R$ 279,275.3979
R$ 279,275.1760
32
ESTRUTURA ARMAO
3.29%
0.069 INCC/ m A. Eq
2692.8 Incc
R$ 1,090,827.2398
1.89%
0.000 INCC/ m A. Eq
0.03 Incc
R$ 10.0000
R$ 11.2213
1.89%
0.000 INCC/ m A. Eq
0.03 Incc
R$ 10.0000
R$ 11.4432
R$ 1,090,816.0185
R$ 1,090,815.7966
33
ESTRUTURA CONCRETO
5.98%
0.126 INCC/ m A. Eq
4889.2 Incc
R$ 1,980,585.9719
1.89%
0.000 INCC/ m A. Eq
0.03 Incc
R$ 10.0000
R$ 11.2213
1.89%
0.000 INCC/ m A. Eq
0.03 Incc
R$ 10.0000
R$ 11.4432
R$ 1,980,574.7506
R$ 1,980,574.5287
34
2.97%
0.062 INCC/ m A. Eq
2428.0 Incc
R$ 983,559.6720
1.89%
0.000 INCC/ m A. Eq
0.03 Incc
R$ 10.0000
R$ 11.2213
1.89%
0.000 INCC/ m A. Eq
0.03 Incc
R$ 10.0000
R$ 11.4432
R$ 983,548.4507
R$ 983,548.2288
35
ESTRUTURA DE MADEIRA
0.00%
0.000 INCC/ m A. Eq
0.0 Incc
R$ -
1.89%
0.000 INCC/ m A. Eq
0.03 Incc
R$ 10.0000
R$ 11.2213
1.89%
0.000 INCC/ m A. Eq
0.03 Incc
R$ 10.0000
R$ 11.4432
R$ (11.2213)
R$ (11.4432)
37
ESTRUTURA METLICA
0.00%
0.000 INCC/ m A. Eq
0.0 Incc
R$ -
1.89%
0.000 INCC/ m A. Eq
0.03 Incc
R$ 10.0000
R$ 11.2213
1.89%
0.000 INCC/ m A. Eq
0.03 Incc
R$ 10.0000
R$ 11.4432
R$ (11.2213)
39
GESSO ACARTONADO
0.00%
0.000 INCC/ m A. Eq
0.0 Incc
R$ -
1.89%
0.000 INCC/ m A. Eq
0.03 Incc
R$ 10.0000
R$ 11.2213
1.89%
0.000 INCC/ m A. Eq
0.03 Incc
R$ 10.0000
R$ 11.4432
R$ (11.2213)
R$ (11.4432)
40
ALVENARIA ESTRUTURAL
17.31%
0.364 INCC/ m A. Eq
14147.2 Incc
R$ 5,730,890.0253
1.89%
0.000 INCC/ m A. Eq
0.03 Incc
R$ 10.0000
R$ 11.2213
1.89%
0.000 INCC/ m A. Eq
0.03 Incc
R$ 10.0000
R$ 11.4432
R$ 5,730,878.8040
R$ 5,730,878.5821
41
ALVENARIA DE VEDAO
1.54%
0.032 INCC/ m A. Eq
1257.3 Incc
R$ 509,314.4097
1.89%
0.000 INCC/ m A. Eq
0.03 Incc
R$ 10.0000
R$ 11.2213
1.89%
0.000 INCC/ m A. Eq
0.03 Incc
R$ 10.0000
R$ 11.4432
R$ 509,303.1884
R$ 509,302.9665
45
COBERTURA
0.48%
0.010 INCC/ m A. Eq
389.5 Incc
R$ 157,774.4344
1.89%
0.000 INCC/ m A. Eq
0.03 Incc
R$ 10.0000
R$ 11.2213
1.89%
0.000 INCC/ m A. Eq
0.03 Incc
R$ 10.0000
R$ 11.4432
R$ 157,763.2131
R$ 157,762.9912
47
IMPERMEABILIZAO E ISOLAMENTO
1.11%
0.023 INCC/ m A. Eq
904.9 Incc
R$ 366,550.8844
1.89%
0.000 INCC/ m A. Eq
0.03 Incc
R$ 10.0000
R$ 11.2213
1.89%
0.000 INCC/ m A. Eq
0.03 Incc
R$ 10.0000
R$ 11.4432
R$ 366,539.6631
R$ 366,539.4412
51
REVESTIMENTO EM ARGAMASSA
0.54%
0.011 INCC/ m A. Eq
442.1 Incc
R$ 179,076.1500
1.89%
0.000 INCC/ m A. Eq
0.03 Incc
R$ 10.0000
R$ 11.2213
1.89%
0.000 INCC/ m A. Eq
0.03 Incc
R$ 10.0000
R$ 11.4432
R$ 179,064.9287
R$ 179,064.7068
52
5.52%
0.116 INCC/ m A. Eq
4507.7 Incc
R$ 1,826,027.4653
1.89%
0.000 INCC/ m A. Eq
0.03 Incc
R$ 10.0000
R$ 11.2213
1.89%
0.000 INCC/ m A. Eq
0.03 Incc
R$ 10.0000
R$ 11.4432
R$ 1,826,016.2440
R$ 1,826,016.0221
53
6.29%
0.132 INCC/ m A. Eq
5138.4 Incc
R$ 2,081,526.7840
1.89%
0.000 INCC/ m A. Eq
0.03 Incc
R$ 10.0000
R$ 11.2213
1.89%
0.000 INCC/ m A. Eq
0.03 Incc
R$ 10.0000
R$ 11.4432
R$ 2,081,515.5627
R$ 2,081,515.3408
54
0.00%
0.000 INCC/ m A. Eq
0.0 Incc
1.89%
0.000 INCC/ m A. Eq
0.03 Incc
R$ 10.0000
R$ 11.2213
1.89%
0.000 INCC/ m A. Eq
0.03 Incc
R$ 10.0000
R$ 11.4432
R$ (11.2213)
R$ (11.4432)
55
MRMORES E GRANITOS
1.93%
0.041 INCC/ m A. Eq
1578.7 Incc
1.89%
0.000 INCC/ m A. Eq
0.03 Incc
R$ 10.0000
R$ 11.2213
1.89%
0.000 INCC/ m A. Eq
0.03 Incc
R$ 10.0000
R$ 11.4432
R$ 639,519.1451
R$ 639,518.9232
56
MARMORITE
0.00%
0.000 INCC/ m A. Eq
0.0 Incc
1.89%
0.000 INCC/ m A. Eq
0.03 Incc
R$ 10.0000
R$ 11.2213
1.89%
0.000 INCC/ m A. Eq
0.03 Incc
R$ 10.0000
R$ 11.4432
R$ (11.2213)
R$ (11.4432)
57
0.26%
0.006 INCC/ m A. Eq
215.9 Incc
R$ 87,469.3170
1.89%
0.000 INCC/ m A. Eq
0.03 Incc
R$ 10.0000
R$ 11.2213
1.89%
0.000 INCC/ m A. Eq
0.03 Incc
R$ 10.0000
R$ 11.4432
R$ 87,458.0957
R$ 87,457.8738
58
2.34%
0.049 INCC/ m A. Eq
1911.1 Incc
R$ 774,177.5200
1.89%
0.000 INCC/ m A. Eq
0.03 Incc
R$ 10.0000
R$ 11.2213
1.89%
0.000 INCC/ m A. Eq
0.03 Incc
R$ 10.0000
R$ 11.4432
R$ 774,166.2987
R$ 774,166.0768
59
1.43%
0.030 INCC/ m A. Eq
1167.6 Incc
R$ 472,999.5519
1.89%
0.000 INCC/ m A. Eq
0.03 Incc
R$ 10.0000
R$ 11.2213
1.89%
0.000 INCC/ m A. Eq
0.03 Incc
R$ 10.0000
R$ 11.4432
R$ 472,988.3305
R$ 472,988.1086
60
PEDRAS DECORATIVAS
0.00%
0.000 INCC/ m A. Eq
0.0 Incc
1.89%
0.000 INCC/ m A. Eq
0.03 Incc
R$ 10.0000
R$ 11.2213
1.89%
0.000 INCC/ m A. Eq
0.03 Incc
R$ 10.0000
R$ 11.4432
R$ (11.2213)
61
ESQUADRIAS DE MADEIRA
2.39%
0.050 INCC/ m A. Eq
1952.3 Incc
R$ 790,839.0900
1.89%
0.000 INCC/ m A. Eq
0.03 Incc
R$ 10.0000
R$ 11.2213
1.89%
0.000 INCC/ m A. Eq
0.03 Incc
R$ 10.0000
R$ 11.4432
R$ 790,827.8687
R$ 790,827.6468
63
ESQUADRIAS DE ALUMNIO
3.72%
0.078 INCC/ m A. Eq
3044.3 Incc
R$ 1,233,208.0220
1.89%
0.000 INCC/ m A. Eq
0.03 Incc
R$ 10.0000
R$ 11.2213
1.89%
0.000 INCC/ m A. Eq
0.03 Incc
R$ 10.0000
R$ 11.4432
R$ 1,233,196.8007
R$ 1,233,196.5788
65
ESQUADRIAS DE FERRO
1.43%
0.030 INCC/ m A. Eq
1168.7 Incc
R$ 473,417.4376
1.89%
0.000 INCC/ m A. Eq
0.03 Incc
R$ 10.0000
R$ 11.2213
1.89%
0.000 INCC/ m A. Eq
0.03 Incc
R$ 10.0000
R$ 11.4432
R$ 473,406.2163
R$ 473,405.9944
67
VIDROS
0.00%
0.000 INCC/ m A. Eq
0.0 Incc
R$ -
1.89%
0.000 INCC/ m A. Eq
0.03 Incc
R$ 10.0000
R$ 11.2213
1.89%
0.000 INCC/ m A. Eq
0.03 Incc
R$ 10.0000
R$ 11.4432
R$ (11.2213)
R$ (11.4432)
68
0.00%
0.000 INCC/ m A. Eq
0.0 Incc
R$ -
1.89%
0.000 INCC/ m A. Eq
0.03 Incc
R$ 10.0000
R$ 11.2213
1.89%
0.000 INCC/ m A. Eq
0.03 Incc
R$ 10.0000
R$ 11.4432
R$ (11.2213)
R$ (11.4432)
69
0.00%
0.000 INCC/ m A. Eq
0.0 Incc
R$ -
1.89%
0.000 INCC/ m A. Eq
0.03 Incc
R$ 10.0000
R$ 11.2213
1.89%
0.000 INCC/ m A. Eq
0.03 Incc
R$ 10.0000
R$ 11.4432
R$ (11.2213)
R$ (11.4432)
71
INSTALAES ELTRICAS
9.71%
0.204 INCC/ m A. Eq
7932.0 Incc
R$ 3,213,183.5025
1.89%
0.000 INCC/ m A. Eq
0.03 Incc
R$ 10.0000
R$ 11.2213
1.89%
0.000 INCC/ m A. Eq
0.03 Incc
R$ 10.0000
R$ 11.4432
R$ 3,213,172.2812
R$ 3,213,172.0593
73
INSTALAES HIDRULICAS
4.67%
0.098 INCC/ m A. Eq
3816.5 Incc
R$ 1,546,032.8400
1.89%
0.000 INCC/ m A. Eq
0.03 Incc
R$ 10.0000
R$ 11.2213
1.89%
0.000 INCC/ m A. Eq
0.03 Incc
R$ 10.0000
R$ 11.4432
R$ 1,546,021.6187
R$ 1,546,021.3968
75
SISTEMA DE AR CONDICIONADO E
EXAUSTO MECNICA
0.07%
0.001 INCC/ m A. Eq
53.7 Incc
R$ 21,747.2000
1.89%
0.000 INCC/ m A. Eq
0.03 Incc
R$ 10.0000
R$ 11.2213
1.89%
0.000 INCC/ m A. Eq
0.03 Incc
R$ 10.0000
R$ 11.4432
R$ 21,735.9787
R$ 21,735.7568
77
OUTRAS INSTALAES
1.79%
0.038 INCC/ m A. Eq
1462.0 Incc
R$ 592,254.8080
1.89%
0.000 INCC/ m A. Eq
0.03 Incc
R$ 10.0000
R$ 11.2213
1.89%
0.000 INCC/ m A. Eq
0.03 Incc
R$ 10.0000
R$ 11.4432
R$ 592,243.5867
R$ 592,243.3648
78
ELEVADORES
3.38%
0.071 INCC/ m A. Eq
2764.8 Incc
R$ 1,120,000.0000
1.89%
0.000 INCC/ m A. Eq
0.03 Incc
R$ 10.0000
R$ 11.2213
1.89%
0.000 INCC/ m A. Eq
0.03 Incc
R$ 10.0000
R$ 11.4432
R$ 1,119,988.7787
R$ 1,119,988.5568
81
LOUAS E METAIS
1.52%
0.032 INCC/ m A. Eq
1240.6 Incc
R$ 502,544.9721
1.89%
0.000 INCC/ m A. Eq
0.03 Incc
R$ 10.0000
R$ 11.2213
1.89%
0.000 INCC/ m A. Eq
0.03 Incc
R$ 10.0000
R$ 11.4432
R$ 502,533.7508
R$ 502,533.5289
83
PINTURA / LIMPEZA
2.80%
0.059 INCC/ m A. Eq
2290.7 Incc
R$ 927,948.7577
1.89%
0.000 INCC/ m A. Eq
0.03 Incc
R$ 10.0000
R$ 11.2213
1.89%
0.000 INCC/ m A. Eq
0.03 Incc
R$ 10.0000
R$ 11.4432
R$ 927,937.5364
R$ 927,937.3145
88
DESPESAS EXTARORDINARIAS
0.00%
0.000 INCC/ m A. Eq
0.0 Incc
R$ -
1.89%
0.000 INCC/ m A. Eq
0.03 Incc
R$ 10.0000
R$ 11.2213
1.89%
0.000 INCC/ m A. Eq
0.03 Incc
R$ 10.0000
R$ 11.4432
R$ (11.2213)
R$ (11.4432)
90
0.00%
0.000 INCC/ m A. Eq
0.0 Incc
R$ -
1.89%
0.000 INCC/ m A. Eq
0.03 Incc
R$ 10.0000
R$ 11.2213
1.89%
0.000 INCC/ m A. Eq
0.03 Incc
R$ 10.0000
R$ 11.4432
R$ (11.2213)
R$ (11.4432)
91
RESERVA TECNICA - 1
DESPESA A SER REMBOLSADA PELA
SEGURADORA
0.00%
0.000 INCC/ m A. Eq
0.0 Incc
R$ -
1.89%
0.000 INCC/ m A. Eq
0.03 Incc
R$ 10.0000
R$ 11.2213
1.89%
0.000 INCC/ m A. Eq
0.03 Incc
R$ 10.0000
R$ 11.4432
R$ (11.2213)
92
RESERVA TECNICA 2
0.00%
0.000 INCC/ m A. Eq
0.0 Incc
R$ -
1.89%
0.000 INCC/ m A. Eq
0.03 Incc
R$ 10.0000
R$ 11.2213
1.89%
0.000 INCC/ m A. Eq
0.03 Incc
R$ 10.0000
R$ 11.4432
R$ (11.2213)
R$ (11.4432)
93
0.50%
0.011 INCC/ m A. Eq
409.6 Incc
R$ 165,927.3600
1.89%
0.000 INCC/ m A. Eq
0.03 Incc
R$ 10.0000
R$ 11.2213
1.89%
0.000 INCC/ m A. Eq
0.03 Incc
R$ 10.0000
R$ 11.4432
R$ 165,916.1387
R$ 165,915.9168
94
MANUTENO DASSI
0.75%
0.016 INCC/ m A. Eq
611.0 Incc
R$ 247,500.0000
1.89%
0.000 INCC/ m A. Eq
0.03 Incc
R$ 10.0000
R$ 11.2213
1.89%
0.000 INCC/ m A. Eq
0.03 Incc
R$ 10.0000
R$ 11.4432
R$ 247,488.7787
R$ 247,488.5568
95
HONORARIOS BRUTO
0.00%
0.000 INCC/ m A. Eq
0.0 Incc
1.89%
0.000 INCC/ m A. Eq
0.03 Incc
R$ 10.0000
R$ 11.2213
1.89%
0.000 INCC/ m A. Eq
0.03 Incc
R$ 10.0000
R$ 11.4432
R$ (11.2213)
R$ (11.4432)
96
IMPOSTOS
0.29%
0.006 INCC/ m A. Eq
240.0 Incc
R$ 97,209.2250
1.89%
0.000 INCC/ m A. Eq
0.03 Incc
R$ 10.0000
R$ 11.2213
1.89%
0.000 INCC/ m A. Eq
0.03 Incc
R$ 10.0000
R$ 11.4432
R$ 97,198.0037
R$ 97,197.7818
81,731.08 INCC
R$ 33,108,442.1407
100.00%
R$ 530.0000
R$ 594.7305
100.00%
R$ 530.0000
R$ 606.4907
R$ 33,107,847.4102
R$ 33,107,835.6500
R$0.03 m/AP
R$0.03 m/AP
R$0.03 m/AP
R$0.03 m/AP
TOTAL GERAL
CUSTO TOTAL
67.9 Incc
100.00%
2.102 INCC/ m A. Eq
CUSTO TOTAL EM
INCC
Parametrizao Comit
PRINCIPAIS ALTERAES:
Incluso de Medidores Individuais e ETE
(premissas adotadas pela FIT, hoje)
Alterao de Fachada Cermica para
Monocapa, incluindo as molduras
Alterao de piso externo de concreto com
vagas verdes para Intertravado
R$ R$ 639,530.3665
R$ -
R$ -
R$ -
0.000 INCC/ m A. Eq
1.47 INCC
R$1,076.97 m/AP
0.000 INCC/ m A. Eq
1.50 INCC
R$ (11.4432)
R$ (11.4432)
R$ (11.4432)
Grafico Comparativo
25000000
-
677528.09
24000000
203673.76
R$ 841,762.19
Row 85
203673.76
841762.19
23208799.66
23000000
22000000
R$ 23,208,799.66
TOTAL PR - ORAMENTO:
TOTAL ANTE - PROJETO:
TOTAL COMIT ATUALIZADO:
TOTAL ANTE - PROJETO COM PRINCIPAIS ALTERAES:
R$ -
Justificativa
R$ 0.00
21000000
20000000
1
07/12/2011