Escolar Documentos
Profissional Documentos
Cultura Documentos
22/0091/09161/04
DATA: 18/07/201
OBRA/SERVIO: IMPLANTAO DA TORRE DE CONTROLE PARA O DTCEA, NO AEROPORTO INTERNACIONAL DE SALVADOR/BA - DEPUTADO LUIS EDUARDO MAGALHES
CRONOGRAMA FSICO-FINANCEIRO
MS
DISCRIMINAO
01
02
03
04
05
06
07
08
09
010
011
012
013
014
015
016
017
018
019
020
021
022
023
024
025
026
027
028
029
SERVIOS PRELIMINARES
CANTEIRO DE OBRAS
R$
R$
R$
R$
R$
R$
50.00%
50.00%
4.17%
ADMINISTRAO LOCAL
R$
MOBILIZAO
R$
R$
R$
4.17%
4.17%
4.17%
50.00%
R$
R$
4.17%
R$
R$
4.17%
4.17%
R$
R$
4.17%
4.17%
R$
R$
4.17%
4.17%
R$
R$
4.17%
4.17%
R$
R$
4.17%
4.17%
R$
R$
4.17%
4.17%
R$
R$
4.17%
4.17%
R$
R$
4.17%
4.17%
R$
R$
4.17%
4.17%
R$
R$
4.17%
4.17%
R$
R$
4.17%
4.17%
R$
R$
4.17%
4.17%
R$
R$
4.17%
4.17%
R$
R$
4.17%
4.17%
R$
R$
4.17%
4.17%
R$
R$
4.17%
4.17%
R$
R$
4.17%
4.17%
R$
R$
4.17%
4.17%
R$
R$
4.17%
4.17%
R$
R$
4.17%
4.17%
4.17%
4.17%
4.17%
50.00%
DESMOBILIZAO
R$
100.00%
DTCEA/TWR E KF
TERRAPLENAGEM
R$
R$
50.00%
50.00%
-
PAVIMENTAO
25.00%
R$
ESTRUTURAS E FUNDAES
R$
R$
R$
25.00%
R$
R$
25.00%
7.69%
R$
R$
25.00%
7.69%
25.00%
25.00%
25.00%
25.00%
7.69%
R$
7.69%
R$
7.69%
R$
7.69%
R$
7.69%
R$
R$
7.69%
ARQUITETURA
R$
R$
R$
7.69%
9.09%
R$
R$
7.69%
9.09%
R$
R$
7.69%
9.09%
R$
R$
7.69%
9.09%
7.69%
9.09%
R$
9.09%
R$
9.09%
R$
9.09%
R$
9.09%
R$
9.09%
9.09%
URBANIZAO
R$
R$
R$
R$
R$
R$
25.00%
R$
R$
R$
R$
9.09%
R$
R$
9.09%
9.09%
R$
R$
9.09%
9.09%
R$
R$
9.09%
9.09%
R$
R$
9.09%
9.09%
R$
INSTALAES MECNICAS
R$
R$
R$
9.09%
9.09%
R$
R$
11.11%
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
11.11%
11.11%
R$
25.00%
25.00%
9.09%
11.11%
11.11%
R$
9.09%
9.09%
-
25.00%
9.09%
9.09%
11.11%
11.11%
9.09%
9.09%
11.11%
11.11%
9.09%
9.09%
11.11%
11.11%
R$
9.09%
9.09%
-
R$
R$
11.11%
11.11%
SUBESTAO EQUIPAMENTOS
R$
R$
11.11%
11.11%
-
11.11%
11.11%
11.11%
33.33%
33.33%
33.33%
SERVIOS COMPLEMENTARES
R$
OPERAO ASSISTIDA
100.00%
R$
MANUTENO INICIAL
R$
16.70%
R$
R$
16.66%
R$
16.66%
R$
16.66%
16.66%
100.00%
% MS
DESEMBOLSO MENSAL
DESEMBOLSO ACUMULADO
#DIV/0!
R$
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
326423528.xls
1/2
ORAMENTO: SV.22/0091/09161/04
A/SERVIO: IMPLANTAO DA TORRE DE CONTROLE PARA O DTCEA, NO AEROPORTO INTERNACIONAL DE SALVADOR/BA - DEPUTADO LUIS EDUARDO MAGALHES
OBRA/SERVIO: IMPLANTAO DA TORRE DE CONTROLE PARA O DTCEA, NO AEROPORTO INTERNACIONAL DE SALVADOR/BA - DEPUTADO LUIS EDUARDO MAGALH
CRONOGRAMA FSICO-FINANCEIRO
CRONOGRAMA FSICO-FINANCEIRO
MS
MS
DISCRIMINAO
01
02
03
04
05
06
030
SERVIOS PRELIMINARES
CANTEIRO DE OBRAS
R$
R$
R$
R$
R$
R$
50.00%
50.00%
4.17%
ADMINISTRAO LOCAL
R$
MOBILIZAO
R$
R$
R$
4.17%
4.17%
4.17%
50.00%
R$
R$
4.17%
R$
R$
4.17%
4.17%
R$
R$
4.17%
4.17%
4.17%
4.17%
4.17%
50.00%
DESMOBILIZAO
DTCEA/TWR E KF
TERRAPLENAGEM
R$
R$
50.00%
50.00%
PAVIMENTAO
R$
ESTRUTURAS E FUNDAES
R$
R$
R$
25.00%
R$
R$
25.00%
7.69%
R$
R$
25.00%
7.69%
25.00%
7.69%
7.69%
ARQUITETURA
URBANIZAO
INSTALAES MECNICAS
SUBESTAO EQUIPAMENTOS
SERVIOS COMPLEMENTARES
OPERAO ASSISTIDA
R$
MANUTENO INICIAL
16.66%
% MS
DESEMBOLSO MENSAL
DESEMBOLSO ACUMULADO
326423528.xls
#DIV/0!
R$
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
2/2