Escolar Documentos
Profissional Documentos
Cultura Documentos
MINISTÉRIO DA ECONOMIA
Secretaria de Coordenação e Governança do Patrimônio da União
Superintendência do Patrimônio da União em Goias
VENDAS
1 2 3
VC
PU escolhido LI VC LS
LS
CENÁRIO ADOTADO
2 básico
(escolher cenário)
TABELA DE CENÁRIOS E RESULTADOS MÉTODO INVOLUTIVO
500
147.96 226187
98 100
97 100 300
0.75
214652690.82
2E+07 R$ 15,649,528.79
4E+07 R$ 39,103,899.25
7578000
26.2
loteamento
MINISTÉRIO DA ECONOMIA
Secretaria de Coordenação e Governança do Patrimônio da União
Superintendência do Patrimônio da União em Goias
527,244.00
Página 3
loteamento
97352
0.00
0.00
1401349
1347719
1278063
Página 4
loteamento
EP 27394
34501
61895
Página 5
preços
MINISTÉRIO DA ECONOMIA
Secretaria de Coordenação e Governança do Patrimônio da União
Superintendência do Patrimônio da União em Goias
LAUDO Nº 0
TABELA DE PREÇOS
informar tipo do modelo da
regressão 2
Lotes / Área média Área
TIPO DE IMÓVEL: TERRENO Loteável TOTAIS
450 374,730.17
QUANTIDADE DE UNIDADES
833 833
área (m2)
450.00 374,730.17
LIMITE LI 343.74
INFERIOR
preço unitário VALOR VC 404.40
CENTRAL
LIMITE LS 465.06
SUPERIOR
Preço LI 154,683.00 - -
valor cena1
por VC 181,980.00 - -
valor cena2
Lote LS 209,277.00 - -
valor cena3
Subtotal p/cenário 1
128,809,748.63 - - 128,809,748.63
Subtotal p/cenário 2
151,540,880.75 - - 151,540,880.75
Subtotal p/cenário 3
174,272,012.86 - - 174,272,012.86
Página 6
MINISTÉRIO DA ECONOMIA
Secretaria de Coordenação e Governança do Patrimônio da União
Superintendência do Patrimônio da União em Goias
ORÇAMENTO E CRONOGRAMA PARA EXECUÇÃO DE OBRAS LAUDO Nº 0
MINISTÉRIO DA ECONOMIA
Secretaria de Coordenação e Governança do
Patrimônio da União
Superintendência do Patrimônio da União em Goias
LAUDO Nº 0
TABELA DE PARÂMETROS
3.65
Página 8
parâmetros
393258.5305
Página 9
parâmetros
62
Página 10
FLUXO1
MINISTÉRIO DA ECONOMIA
Secretaria de Coordenação e Governança do Patrimônio da União
Superintendência do Patrimônio da União em Goias
CÁLCULO DE VALOR PARA VENDA ÚNICA Cenário Pessimista
t valor para despesas c/ITBI, faturamento resultado oper. custos para CS e resultado CS sobre o resultado Fluxo de invest. Fluxo de
custos da obra COFINS e PIS IR Fluxo de caixa
(mês) venda única publ. e vendas bruto bruto IR antes da CS lucro antes do IR e custos de obra receitas líquidas
0 - -
1 2,485,126.28 - - - -2,485,126.28 - - - - - (2,485,126.28) 2,485,126.28 -
2 2,485,126.28 195,166.29 3,903,325.72 142,471.39 1,080,561.76 1,467,240.53 2,436,085.19 201,144.65 2,234,940.54 556,735.13 322,681.98 2,485,126.28 2,807,808.26
3 2,485,126.28 195,166.29 3,903,325.72 142,471.39 1,080,561.76 1,467,240.53 2,436,085.19 201,144.65 2,234,940.54 556,735.13 322,681.98 2,485,126.28 2,807,808.26
4 2,485,126.28 195,166.29 3,903,325.72 142,471.39 1,080,561.76 1,467,240.53 2,436,085.19 201,144.65 2,234,940.54 556,735.13 322,681.98 2,485,126.28 2,807,808.26
5 2,485,126.28 195,166.29 3,903,325.72 142,471.39 1,080,561.76 1,467,240.53 2,436,085.19 201,144.65 2,234,940.54 556,735.13 322,681.98 2,485,126.28 2,807,808.26
6 2,485,126.28 195,166.29 3,903,325.72 142,471.39 1,080,561.76 1,467,240.53 2,436,085.19 201,144.65 2,234,940.54 556,735.13 322,681.98 2,485,126.28 2,807,808.26
7 2,485,126.28 195,166.29 3,903,325.72 142,471.39 1,080,561.76 1,467,240.53 2,436,085.19 201,144.65 2,234,940.54 556,735.13 322,681.98 2,485,126.28 2,807,808.26
8 2,485,126.28 195,166.29 3,903,325.72 142,471.39 1,080,561.76 1,467,240.53 2,436,085.19 201,144.65 2,234,940.54 556,735.13 322,681.98 2,485,126.28 2,807,808.26
9 2,485,126.28 195,166.29 3,903,325.72 142,471.39 1,080,561.76 1,467,240.53 2,436,085.19 201,144.65 2,234,940.54 556,735.13 322,681.98 2,485,126.28 2,807,808.26
10 2,485,126.28 195,166.29 3,903,325.72 142,471.39 1,080,561.76 1,467,240.53 2,436,085.19 201,144.65 2,234,940.54 556,735.13 322,681.98 2,485,126.28 2,807,808.26
11 2,485,126.28 195,166.29 3,903,325.72 142,471.39 1,080,561.76 1,467,240.53 2,436,085.19 201,144.65 2,234,940.54 556,735.13 322,681.98 2,485,126.28 2,807,808.26
12 2,485,126.28 195,166.29 3,903,325.72 142,471.39 1,080,561.76 1,467,240.53 2,436,085.19 201,144.65 2,234,940.54 556,735.13 322,681.98 2,485,126.28 2,807,808.26
13 2,485,126.28 195,166.29 3,903,325.72 142,471.39 1,080,561.76 1,467,240.53 2,436,085.19 201,144.65 2,234,940.54 556,735.13 322,681.98 2,485,126.28 2,807,808.26
14 2,485,126.28 195,166.29 3,903,325.72 142,471.39 1,080,561.76 1,467,240.53 2,436,085.19 201,144.65 2,234,940.54 556,735.13 322,681.98 2,485,126.28 2,807,808.26
15 2,485,126.28 195,166.29 3,903,325.72 142,471.39 1,080,561.76 1,467,240.53 2,436,085.19 201,144.65 2,234,940.54 556,735.13 322,681.98 2,485,126.28 2,807,808.26
16 - 195,166.29 3,903,325.72 142,471.39 3,565,688.04 1,467,240.53 2,436,085.19 201,144.65 2,234,940.54 556,735.13 2,807,808.26 - 2,807,808.26
17 - 195,166.29 3,903,325.72 142,471.39 3,565,688.04 1,467,240.53 2,436,085.19 201,144.65 2,234,940.54 556,735.13 2,807,808.26 - 2,807,808.26
18 - 195,166.29 3,903,325.72 142,471.39 3,565,688.04 1,467,240.53 2,436,085.19 201,144.65 2,234,940.54 556,735.13 2,807,808.26 - 2,807,808.26
19 - 195,166.29 3,903,325.72 142,471.39 3,565,688.04 1,467,240.53 2,436,085.19 201,144.65 2,234,940.54 556,735.13 2,807,808.26 - 2,807,808.26
20 - 195,166.29 3,903,325.72 142,471.39 3,565,688.04 1,467,240.53 2,436,085.19 201,144.65 2,234,940.54 556,735.13 2,807,808.26 - 2,807,808.26
21 - 195,166.29 3,903,325.72 142,471.39 3,565,688.04 1,467,240.53 2,436,085.19 201,144.65 2,234,940.54 556,735.13 2,807,808.26 - 2,807,808.26
22 - 195,166.29 3,903,325.72 142,471.39 3,565,688.04 1,467,240.53 2,436,085.19 201,144.65 2,234,940.54 556,735.13 2,807,808.26 - 2,807,808.26
23 - 195,166.29 3,903,325.72 142,471.39 3,565,688.04 1,467,240.53 2,436,085.19 201,144.65 2,234,940.54 556,735.13 2,807,808.26 - 2,807,808.26
24 - 195,166.29 3,903,325.72 142,471.39 3,565,688.04 1,467,240.53 2,436,085.19 201,144.65 2,234,940.54 556,735.13 2,807,808.26 - 2,807,808.26
25 - 195,166.29 3,903,325.72 142,471.39 3,565,688.04 1,467,240.53 2,436,085.19 201,144.65 2,234,940.54 556,735.13 2,807,808.26 - 2,807,808.26
26 - 195,166.29 3,903,325.72 142,471.39 3,565,688.04 1,467,240.53 2,436,085.19 201,144.65 2,234,940.54 556,735.13 2,807,808.26 - 2,807,808.26
27 - 195,166.29 3,903,325.72 142,471.39 3,565,688.04 1,467,240.53 2,436,085.19 201,144.65 2,234,940.54 556,735.13 2,807,808.26 - 2,807,808.26
28 - 195,166.29 3,903,325.72 142,471.39 3,565,688.04 1,467,240.53 2,436,085.19 201,144.65 2,234,940.54 556,735.13 2,807,808.26 - 2,807,808.26
29 - 195,166.29 3,903,325.72 142,471.39 3,565,688.04 1,467,240.53 2,436,085.19 201,144.65 2,234,940.54 556,735.13 2,807,808.26 - 2,807,808.26
30 - 195,166.29 3,903,325.72 142,471.39 3,565,688.04 1,467,240.53 2,436,085.19 201,144.65 2,234,940.54 556,735.13 2,807,808.26 - 2,807,808.26
31 - 195,166.29 3,903,325.72 142,471.39 3,565,688.04 1,467,240.53 2,436,085.19 201,144.65 2,234,940.54 556,735.13 2,807,808.26 - 2,807,808.26
32 - 195,166.29 3,903,325.72 142,471.39 3,565,688.04 1,467,240.53 2,436,085.19 201,144.65 2,234,940.54 556,735.13 2,807,808.26 - 2,807,808.26
33 - 195,166.29 3,903,325.72 142,471.39 3,565,688.04 1,467,240.53 2,436,085.19 201,144.65 2,234,940.54 556,735.13 2,807,808.26 - 2,807,808.26
34 - 195,166.29 3,903,325.72 142,471.39 3,565,688.04 1,467,240.53 2,436,085.19 201,144.65 2,234,940.54 556,735.13 2,807,808.26 - 2,807,808.26
35 - - - - - - - - - - - - -
36 - - - - - - - - - - - - -
37 - - - - - - - - - - - -
38 - - - - - - - - - - - -
39 - - - - - - - - - - - -
Página 11
FLUXO1
40 - - - - - - - - - - - -
41 - - - - - - - - - - - -
42 - - - - - - - - - - - -
43 - - - - - - - - - - - -
44 - - - - - - - - - - - -
45 - - - - - - - - - - - -
46 - - - - - - - - - - - -
47 - - - - - - - - - - - -
48 - - - - - - - - - - - -
49 - - - - - - - - - - - -
50 - - - - - - - - - - - -
51 - - - - - - - - - - - -
52 - - - - - - - - - - - -
53 - - - - - - - - - - - -
54 - - - - - - - - - - - -
55 - - - - - - - - - - - -
56 - - - - - - - - - - - -
57 - - - - - - - - - - - -
58 - - - - - - - - - - - -
59 - - - - - - - - - - - -
60 - - - - - - - - - - - -
61 - - - - - - - - - - - -
62 - - - - - - - - - - - -
63 - - - - - - - - - - - -
64 - - - - - - - - - - - -
65 - - - - - - - - - - - -
66 - - - - - - - - - - - -
67 - - - - - - - - - - - -
68 - - - - - - - - - - - -
69 - - - - - - - - - - - -
70 - - - - - - - - - - - -
71 - - - - - - - - - - - -
72 - - - - - - - - - - - -
73 - - - - - - - - - - - -
74 - - - - - - - - - - - -
75 - - - - - - - - - - - -
76 - - - - - - - - - - - -
77 - - - - - - - - - - - -
78 - - - - - - - - - - - -
79 - - - - - - - - - - - -
80 - - - - - - - - - - - -
81 - - - - - - - - - - - -
37,276,894.17 6,440,487.43 128,809,748.63 4,701,555.83 80,390,811.21 48,418,937.43 6,637,773.40 18,372,259.45 55,380,778.35 37,276,894.17 92,657,672.52
ok erro ok ok ok DESPESAS = 121,847,907.71 55,380,778.35
Página 12
FLUXO1
(20,000.00)
4,547,954.91
4,530,377.80
6,017,149.60
5,993,877.21
5,970,686.28
2,973,788.26
30,013,834.06
18,997,889.21 0.018295
DESCONT 15.00%
Página 13
FLUXO1
5,350,535.19
802,580.28
Página 14
VENDAS1
PU/m2 R$ 343.74
Preço de uma unidade R$ 154,683.00
FLUXO DE VENDA
tempo receita
1 -
2 3,903,325.72
3 3,903,325.72
4 3,903,325.72
5 3,903,325.72
6 3,903,325.72
7 3,903,325.72
8 3,903,325.72
9 3,903,325.72
10 3,903,325.72
11 3,903,325.72
12 3,903,325.72
13 3,903,325.72
14 3,903,325.72
15 3,903,325.72
16 3,903,325.72
17 3,903,325.72
18 3,903,325.72
19 3,903,325.72
20 3,903,325.72
21 3,903,325.72
22 3,903,325.72
23 3,903,325.72
24 3,903,325.72
25 3,903,325.72
26 3,903,325.72
27 3,903,325.72
28 3,903,325.72
29 3,903,325.72
30 3,903,325.72
31 3,903,325.72
32 3,903,325.72
33 3,903,325.72
34 3,903,325.72
Página 15
VENDAS1
35 -
36 -
37 -
38 -
39 -
40 -
41 -
42 -
43 -
Página 16
FLUXO2
MINISTÉRIO DA ECONOMIA
Secretaria de Coordenação e Governança do Patrimônio da União
Superintendência do Patrimônio da União em Goiás
CÁLCULO DE VALOR PARA VENDA ÚNICA Cenário Básico
30 - - - - - - - - - - - - -
31 - - - - - - - - - - - - -
32 - - - - - - - - - - - - -
33 - - - - - - - - - - - - -
34 - - - - - - - - - - - - -
35 - - - - - - - - - - - - -
36 - - - - - - - - - - - - -
37 - - - - - - - - - - - - -
38 - - - - - - - - - - - -
39 - - - - - - - - - - - -
40 - - - - - - - - - - - -
41 - - - - - - - - - - - -
42 - - - - - - - - - - - -
43 - - - - - - - - - - - -
44 - - - - - - - - - - - -
45 - - - - - - - - - - - -
46 - - - - - - - - - - - -
47 - - - - - - - - - - - -
48 - - - - - - - - - - - -
49 - - - - - - - - - - - -
50 - - - - - - - - - - - -
51 - - - - - - - - - - - -
52 - - - - - - - - - - - -
53 - - - - - - - - - - - -
54 - - - - - - - - - - - -
55 - - - - - - - - - - - -
56 - - - - - - - - - - - -
57 - - - - - - - - - - - -
58 - - - - - - - - - - - -
59 - - - - - - - - - - - -
60 - - - - - - - - - - - -
61 - - - - - - - - - - - -
62 - - - - - - - - - - - -
37,276,894.2 ### ### ### ### ### 8,352,305.54 23,144,848.71 69,658,546.14 ### 106,935,440.31
ok ok ok ok ok DESPESAS = ### 69,658,546.14
7577044.037
FLUXO2
- - - - - - - - - - -
erro #VALUE! ok ok ok DESPESAS = .00 -
FLUXO2
c13 5.00%
e82 ###
b19 -
VENDAS2
PU/m2 R$ 404.40
Preço de uma unidade R$ 181,980.00
tempo receita
1 -
2 5,412,174.31
3 5,412,174.31
4 5,412,174.31
5 5,412,174.31
6 5,412,174.31
7 5,412,174.31
8 5,412,174.31
9 5,412,174.31
10 5,412,174.31
11 5,412,174.31
12 5,412,174.31
13 5,412,174.31
14 5,412,174.31
15 5,412,174.31
16 5,412,174.31
17 5,412,174.31
18 5,412,174.31
19 5,412,174.31
20 5,412,174.31
21 5,412,174.31
22 5,412,174.31
23 5,412,174.31
24 5,412,174.31
25 5,412,174.31
26 5,412,174.31
27 5,412,174.31
28 5,412,174.31
29 5,412,174.31
30 -
31 -
32 -
33 -
34 -
Página 21
VENDAS2
35 -
36 -
37 -
38 -
39 -
40 -
41 -
42 -
43 -
44 -
45 -
46 -
47 -
48 -
49 -
50 -
51 -
52 -
53 -
54 -
55 -
56 -
57 -
58 -
59 -
60 -
61 -
62 -
63 -
151,540,880.75
Página 22
FLUXO3
MINISTÉRIO DA ECONOMIA
Secretaria de Coordenação e Governança do Patrimônio da União
Superintendência do Patrimônio da União em Goias
despesas
t valor para custos da faturamento resultado oper. custos para CS e resultado CS sobre o resultado Fluxo de invest. Fluxo de receitas
c/ITBI, publ. e COFINS e PIS IR Fluxo de caixa
(mês) venda única obra bruto bruto IR antes da CS lucro antes do IR e custos de obra líquidas
vendas
0 - - 0.00 0.00 -
1 2,485,126.28 - - - (2,485,126.28) - - - - - (2,485,126.28) 2,485,126.28 -
2 2,485,126.28 363,066.69 7,261,333.87 265,038.69 4,148,102.21 2,181,309.30 5,080,024.57 419,451.57 4,660,573.00 1,163,143.25 2,565,507.39 2,485,126.28 5,050,633.67
3 2,485,126.28 363,066.69 7,261,333.87 265,038.69 4,148,102.21 2,181,309.30 5,080,024.57 419,451.57 4,660,573.00 1,163,143.25 2,565,507.39 2,485,126.28 5,050,633.67
4 2,485,126.28 363,066.69 7,261,333.87 265,038.69 4,148,102.21 2,181,309.30 5,080,024.57 419,451.57 4,660,573.00 1,163,143.25 2,565,507.39 2,485,126.28 5,050,633.67
5 2,485,126.28 363,066.69 7,261,333.87 265,038.69 4,148,102.21 2,181,309.30 5,080,024.57 419,451.57 4,660,573.00 1,163,143.25 2,565,507.39 2,485,126.28 5,050,633.67
6 2,485,126.28 363,066.69 7,261,333.87 265,038.69 4,148,102.21 2,181,309.30 5,080,024.57 419,451.57 4,660,573.00 1,163,143.25 2,565,507.39 2,485,126.28 5,050,633.67
7 2,485,126.28 363,066.69 7,261,333.87 265,038.69 4,148,102.21 2,181,309.30 5,080,024.57 419,451.57 4,660,573.00 1,163,143.25 2,565,507.39 2,485,126.28 5,050,633.67
8 2,485,126.28 363,066.69 7,261,333.87 265,038.69 4,148,102.21 2,181,309.30 5,080,024.57 419,451.57 4,660,573.00 1,163,143.25 2,565,507.39 2,485,126.28 5,050,633.67
9 2,485,126.28 363,066.69 7,261,333.87 265,038.69 4,148,102.21 2,181,309.30 5,080,024.57 419,451.57 4,660,573.00 1,163,143.25 2,565,507.39 2,485,126.28 5,050,633.67
10 2,485,126.28 363,066.69 7,261,333.87 265,038.69 4,148,102.21 2,181,309.30 5,080,024.57 419,451.57 4,660,573.00 1,163,143.25 2,565,507.39 2,485,126.28 5,050,633.67
11 2,485,126.28 363,066.69 7,261,333.87 265,038.69 4,148,102.21 2,181,309.30 5,080,024.57 419,451.57 4,660,573.00 1,163,143.25 2,565,507.39 2,485,126.28 5,050,633.67
12 2,485,126.28 363,066.69 7,261,333.87 265,038.69 4,148,102.21 2,181,309.30 5,080,024.57 419,451.57 4,660,573.00 1,163,143.25 2,565,507.39 2,485,126.28 5,050,633.67
13 2,485,126.28 363,066.69 7,261,333.87 265,038.69 4,148,102.21 2,181,309.30 5,080,024.57 419,451.57 4,660,573.00 1,163,143.25 2,565,507.39 2,485,126.28 5,050,633.67
14 2,485,126.28 363,066.69 7,261,333.87 265,038.69 4,148,102.21 2,181,309.30 5,080,024.57 419,451.57 4,660,573.00 1,163,143.25 2,565,507.39 2,485,126.28 5,050,633.67
15 2,485,126.28 363,066.69 7,261,333.87 265,038.69 4,148,102.21 2,181,309.30 5,080,024.57 419,451.57 4,660,573.00 1,163,143.25 2,565,507.39 2,485,126.28 5,050,633.67
16 - 363,066.69 7,261,333.87 265,038.69 6,633,228.49 2,181,309.30 5,080,024.57 419,451.57 4,660,573.00 1,163,143.25 5,050,633.67 - 5,050,633.67
17 - 363,066.69 7,261,333.87 265,038.69 6,633,228.49 2,181,309.30 5,080,024.57 419,451.57 4,660,573.00 1,163,143.25 5,050,633.67 - 5,050,633.67
18 - 363,066.69 7,261,333.87 265,038.69 6,633,228.49 2,181,309.30 5,080,024.57 419,451.57 4,660,573.00 1,163,143.25 5,050,633.67 - 5,050,633.67
19 - 363,066.69 7,261,333.87 265,038.69 6,633,228.49 2,181,309.30 5,080,024.57 419,451.57 4,660,573.00 1,163,143.25 5,050,633.67 - 5,050,633.67
20 - 363,066.69 7,261,333.87 265,038.69 6,633,228.49 2,181,309.30 5,080,024.57 419,451.57 4,660,573.00 1,163,143.25 5,050,633.67 - 5,050,633.67
21 - 363,066.69 7,261,333.87 265,038.69 6,633,228.49 2,181,309.30 5,080,024.57 419,451.57 4,660,573.00 1,163,143.25 5,050,633.67 - 5,050,633.67
22 - 363,066.69 7,261,333.87 265,038.69 6,633,228.49 2,181,309.30 5,080,024.57 419,451.57 4,660,573.00 1,163,143.25 5,050,633.67 - 5,050,633.67
23 - 363,066.69 7,261,333.87 265,038.69 6,633,228.49 2,181,309.30 5,080,024.57 419,451.57 4,660,573.00 1,163,143.25 5,050,633.67 - 5,050,633.67
24 - 363,066.69 7,261,333.87 265,038.69 6,633,228.49 2,181,309.30 5,080,024.57 419,451.57 4,660,573.00 1,163,143.25 5,050,633.67 - 5,050,633.67
25 - 363,066.69 7,261,333.87 265,038.69 6,633,228.49 2,181,309.30 5,080,024.57 419,451.57 4,660,573.00 1,163,143.25 5,050,633.67 - 5,050,633.67
26 - - - - - - - - - - - - -
27 - - - - - - - - - - - - -
28 - - - - - - - - - - - - -
29 - - - - - - - - - - - - -
30 - - - - - - - - - - - - -
31 - - - - - - - - - - - - -
32 - - - - - - - - - - - - -
33 - - - - - - - - - - - - -
34 - - - - - - - - - - - - -
35 - - - - - - - - - - - - -
36 - - - - - - - - - - - - -
37 - - - - - - - - - - - - -
Página 23
FLUXO3
38 - - - - - - - - - - - -
39 - - - - - - - - - - - -
40 - - - - - - - - - - - -
41 - - - - - - - - - - - -
42 - - - - - - - - - - - -
43 - - - - - - - - - - - -
44 - - - - - - - - - - - -
45 - - - - - - - - - - - -
46 - - - - - - - - - - - -
47 - - - - - - - - - - - -
48 - - - - - - - - - - - -
49 - - - - - - - - - - - -
50 - - - - - - - - - - - -
51 - - - - - - - - - - - -
52 - - - - - - - - - - - -
37,276,894.17 8,713,600.64 174,272,012.86 6,360,928.47 121,920,589.58 52,351,423.28 ### ### ### 27,915,437.98 83,938,313.93 37,276,894.17 121,215,208.10
ok ok ok ok ok DESPESAS = 142,685,122.21 83,938,313.93
8713600.64289
Página 24
VENDAS3
PU/m2 R$ 465.06
Preço de uma unidade R$ 209,277.00
FLUXO DE VENDA
tempo receita
1 -
2 7,261,333.87
3 7,261,333.87
4 7,261,333.87
5 7,261,333.87
6 7,261,333.87
7 7,261,333.87
8 7,261,333.87
9 7,261,333.87
10 7,261,333.87
11 7,261,333.87
12 7,261,333.87
13 7,261,333.87
14 7,261,333.87
15 7,261,333.87
16 7,261,333.87
17 7,261,333.87
18 7,261,333.87
19 7,261,333.87
20 7,261,333.87
21 7,261,333.87
22 7,261,333.87
23 7,261,333.87
24 7,261,333.87
25 7,261,333.87
26 -
27 -
28 -
29 -
30 -
31 -
32 -
33 -
34 -
Página 25
VENDAS3
35 -
36 -
37 -
38 -
39 -
40 -
41 -
42 -
43 -
44 -
45 -
46 -
47 -
48 -
49 -
50 -
51 -
52 -
53 -
54 -
174,272,012.86
Página 26
VENDAS3
Página 27
Tabela de Fundamentação
Página 28