Planejamento Executivo Edificação - FIT

PR PLANEJAMENTO
DADOS INICIAIS - FASE 1

1) Dados do Cabealho:
Obra
Endereo da Obra
Codigo SAP
Reviso:
FIT PSSARO AZUL CONDOMNIO RESORT

Cidade Nova VII, Arterial 5
N29C
2) Caractersticas do Empreendimento:
Localizao:
1 - So Paulo - Raio maior que 70 km da Capital

2 - So Paulo - Raio at 70 km da Capital
Tipologia Estrutural
1 - Alvenaria Armada + Estrutura Convencional

2 - Estrutura Convencional
3 - Outros
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
N de Elevadores por Torre
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
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
MODELO DE PARAMETROS DA TIPOLOGIA PADRO
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
rea do Pav. Tipo (Sombra)

rea Construda sobre Solo
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
Elemento vazado (shafts)

M.O.
Material
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
Impermeabilizao vertical de rodap banheiro (h=0,30m)

Impermeabilizao vertical de rodap cozinha (h=0,30m)
Impermeabilizao vertical de rodap de AS (h=0,30m)
Impermeabilizao vertical de rodap Terrao 1 (h=0,30m)
Impermeabilizao vertical de rodap Terrao 2 (h=0,30m)
Reforo em ralo
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.
fonte ou similar.
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
Louas, Metais e Tampos

Louas
Cuba de loua oval de embutir Incepa, Celite, Icasa ou similar
Lavatrio de loua Incepa, Celite, Icasa ou similar
Bacia de loua com caixa acoplada Incepa, Celite, Icasa ou similar.
Tanque de loua Incepa, Celite, Icasa, Hevoy ou similar
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
Tampos em mrmore/ granito

Banca de Mrmore ou Granito nacional
Pia em Pedra Nacional de 1,20 x 0,60 m com Fronto de 5 cm com cuba em
inox
Tampo de inox com cuba 0,6x1,2m apt. Tipo trreo
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
Cronograma Fsico para Pr Oramento - Fit Residencial
Inicio
Fim
Prazo
N Equipamentos
019
017
001
017
003
009
007
005
035
000
001
1 Sem. 2 Sem. 3 Sem.
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
Tcnico de Edificaes Junior *

No Adotar
001
000
Tcnico de Edificaes Pleno *

No Adotar
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
Tcnico de Edificaes Senior *

No Adotar
N de Pessoas /Ms
Total (R$/ms)
5 pessoa(s)
R$ 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
Cronograma Fsico para Pr Oramento - Fit Residencial
Inicio
Fim
Prazo
N Equipamentos
019
017
001
017
003
009
007
005
035
000
001
1 Sem. 2 Sem. 3 Sem.
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
Tcnico de Edificaes Junior *

No Adotar
001
000
Tcnico de Edificaes Pleno *

No Adotar
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
Tcnico de Edificaes Senior *

No Adotar
N de Pessoas /Ms
Total (R$/ms)
5 pessoa(s)
R$ 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
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
m
m
m
m
m
m
m
m
m
m
R$25.00
R$200.00
BASE DE PREO
TABELA GERDAU SP - 03/09/08 - VAL. 31/12/08
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
Preo Global Composio Preo Total

0.08%
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

0.56%
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

2.84%
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

1.58%
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

0.32%
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
Viga metlica do bandejo (L = 4,4 m) - 50%

Compensado resinado 12 mm (chapa 1,22 x
2,44 m)
Tbua Cedrinho Aparelhada 2,2x15cm x 4,5
metros
Sarrafo Cedrinho Aparelhado 2,2x10cm x 3
metros
Prego com cabea - 15x15"
Oficial (montagem/desmontagem)
Servente (montagem/desmontagem)
Pintor
Ltex branco (pintar ambas as faces)
Tinta vermelha ref. TEC SCREENTINTAS
D102
5000221
PROTEO PERIFRICA DAS LAJES

PARA ALVENARIA ESTRUTURAL
Proteo de periferia SCANMETAL
0010-1-T1-OS-16-06
5000224
1001011
1002315
1006196
1007791
1001011
1001920
3000700
3000699
1002533
0010-1-T1-OS-16-07
3000278
PROTEO DOS VOS DE ACESSO AS

CXS. DOS ELEVADORES
Pontalete Bruto Cedrinho Medida Aproximada
7cm x 3 metros
metros
Oficial (montagem/desmontagem)
Pintor
Ltex branco (pintar ambas as faces) - latas
de 18 l
1002486
1000105
1001915
ENTELAMENTO DO PRDIO
Tela branca de nylon reforada fio nn, # 2
mm, sem logomarca
Arame galvanizado no. 14
3001707
Material e mo de obra para costura e

colocao de tela ( incluso corda para estucar
a tela)
0010-1-T1-OS-16-09
1006196
1007791
PROTEO DA CABINE DO GUINCHO /

GUINCHEIRO
7cm x 3 metros
metros
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
12.00
m / unid.
60.00
R$55.10
R$3,306.00
1002486
1001920
3000700
Tela de nylon verde mosquiteiro, largura 1,5 m

Oficial
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
ENTELAMENTO DA TORRE DO GUINCHO:

Altura das torres
Tela de arame galvanizado, com fio no. 14, #
30 mm
Arame galvanizado no. 12
Oficial
5000219
PROTEO NOS ARRANQUES DOS

PILARES: Projeo do tipo
Proteo arranque do pilar cone plstico
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
PROTEO CONTRA INCNDIO

Extintor CO 2 - 6 kg
Extintor gua - 10 litros
Extintor P qumico a seco - 6 kg quantidades por obra
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 padro (incluso mobilizao e

desmobilizao, locao metro adicional,
manuteno mensal, transporte,
chumbadores, montagem e desmontagem da
torre e cabine, cinta de poliester: 3 por obra,
lao de cabo de ao: 3 por obra, amarrao,
asceno, sinaleiro e operador)
Locao
GRUA padro (incluso mobilizao e
torre e cabine, cinta de poliester: 3 por obra,
lao de cabo de ao: 3 por obra, amarrao,
asceno, sinaleiro e operador)
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

torre e cabine, cancela de pav., amarrao e
guincheiro)
TOTAL GRUPO 17
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

torre e cabine, cancela de pav., amarrao e
guincheiro)
LOCAO DE VELOX PARA MATERIAL
(250 KG) altura total 13,50 m
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$106,890.00
263.87
1.00
OBRA
ENDEREO
TIPOLOGIA
ECONMICO SKU
MS BASE:
11/1/2008
PRAZO:
21.00
INCC (n-1) :
405.09
REA PRIVATIVA :
30,742.20 m2
REA EQ.:
38,883.69 m2
REA CONST.:
40,097.32 m2
Pr-Planejamento
N29C-T1-OS-21
Component
URBANIZAO
e
t
TOTAL GRUPO 21
Quantidade
levantada
Unidade
Coeficiente
Unidade
Componente
Quantidade
Total
Componente
0.00
Preo
Componente
R$-

0.00%
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
RASPAGEM E LIMPEZA MANUAL DO

TERRENO
- Empreitada para raspagem e limpeza
manual do terreno
3000288
ESCAVAO MECNICA MEDIDA NO

CORTE
- Empreitada para escavao mecnica
medida no corte, sem transporte de terra
3001903
ESCAVAO MECNICA COM

TRANSPORTE DE TERRA
- Empreitada para escavao mecnica com
transporte de terra
3000447
EXECUO DE ATERRO COM IMPORTE

DE TERRA
- Empreitada para execuo de aterro com
importe de terra
3001162
EXECUO DE ATERRO SEM IMPORTE

DE TERRA
- Empreitada para execuo de aterro sem
importe de terra
3000680
LOCAO DA OBRA - POR PERMETRO

- Mat. + M.O. empreitada com pintura e
marcao de pilares incluso
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
- Empreitada para acerto fino e apiloamento

EXECUO DE GABARITO E DE EIXOS
DE FUNDAO
0010-1-T1-OS-25-08
Coeficiente
m2
ACERTO FINO E APILOAMENTO

3001115
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
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
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

escavado)
908.44
3002135
Lastro de concreto fck=13,5 Mpa, slump 6 +-1
D147
D147
D147
1005331
3000980
Concreto
Concreto fck 25 Mpa -slump 8 + 1
Taxa de Bomba
1001013
D147
1006196
Forma
m
D147
1007791
Sarrafo de Pinho 1 x 4" - 3 Industrial com 3 m
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
Concreto fck 30 Mpa -slump 10 +- 1

D147
D147
R$-
1.00
D147
D147
R$-
R$#DIV/0!
0.00
416.02
Lastro
R$15.00
#DIV/0!
Mo-de-obra de Blocos e Baldrames

Mo-de-obra empreitada de Blocos e
Baldrames
3000285
0.00
0.00
R$#DIV/0!
R$-
D147
D147
R$250.00
BLOCOS E BALDRAMES
3000310
#DIV/0!
0.00

Taxa de Bomba
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

Ao OK
Ao CA50 12,5 mm
Arame recozido n 18
Ao CA50 5,0mm
Ao CA50 6,3mm
Ao CA50 8,0 mm
Ao CA50 10,0 mm
Ao CA50 16,0 mm
Ao CA50 20,0 mm
3000310
TUBULO A CU ABERTO
Mo-de-obra de tubulo
Mo-de-obra empreitada
D149
Escavao
D149

escavado)
D149
D149
D149
3000285
D149
D149
Lastro
3002135
D149
1005331
3000980
1001013
D149
1006196
Forma
m
D149
D149
1007791
1001920
Sarrafo de Pinho 1 x 4" - 3 Industrial com 3 m

D149
D149
D149
1005331
1000033
Ao
Ao CA50 12,5 mm
D149
1000108
Arame recozido n 18
D149
Diversos
D149
Mo de obra empreitada: acerto fino

concretagem.
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!

Taxa de Bomba
D149
D149
3001115
416.02

Concreto fck 20 Mpa slump 22+2 consumo 400 kg/m
D149
251.18
3001115
D147
kg/m
R$321.92
416.02
Mo
de obra empreitada: acerto fino
Diversos
concretagem.
D147
0.15
0.00
R$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$-
FUNDAO PROFUNDA
D167
D167
D167
D167
D167
D167
D167
D167
3000709
3000340
3000344
3000344
3000344
3000344
3000344
ESTACA PR MOLDADA
- Mobilizao de Mquina de cravao estaca
pr-moldada:
- Transporte das estacas:
- Execuo de Pr-moldada D=18cm- 20tf
#DIV/0!
unid.
unid.
m
m
m
m
m
R$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
- Execuo de Hlice continua D=40cm - 50tf
1,892.00
1.00
- Execuo de Hlice continua D=50cm - 90tf

- Execuo de Hlice continua D=60cm 130tf
Locao Retroescavadeira (apoio)
Retirada de material escavado
6,754.00
1.00
1.00
Concreto fck 20 Mpa slump 22+2 consumo 400 kg/m
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
CORTINA COM PLACA DUPLA DE

CONCRETO PR MOLDADA
- Mo de obra empreitada p/ execuo de
Cortina em Placa Pr Moldada
- Placa Dupla Treliada 3+9+3 (cm) - m
- Concreto - 25 Mpa Bombevel
- Ao CA50-25 - 6,3 mm
PERFIL METLICO PARA CORTINA
MOBILIZAO DE EQUIPAMENTO
PERFIL METLICO SIMPLES
W 250 x 38,5
W 310 X 52
HP 310 X 79
HP 250 X 62
MATERIAL COMPLEMENTAR
W 250 x 38,5
W 310 X 52
HP 310 X 79
HP 250 X 62
MO DE OBRA COMPLEMENTAR
MURO DE CONTENO
Mo de Obra para Execuo do Muro de
Conteno
Areia lavada tipo mdia
Pedra britada 1
Pedra britada 2
Pedrisco
Cal hidratada saco de 20 kg
Cimento Portland CP II-E-32 (resistncia:
32,00 MPa)
Desmoldante de frmas para concreto
Ao CA50-25 Cortado e Dobrado - 6,3
mm
Ao CA50-25 Cortado e Dobrado - 10
mm
Bloco de Concreto Estrutural FBK =6 Mpa
14x19x39
Arame Recozido - BWG18-TOR
Prego com cabea - 18x27
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

Taxa de Bomba
Concreto 20 MPA
Ao
Ao CA50 12,5 mm
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

7cm x 3 metros
metros
Tbua Cedrinho Aparelhada 2,2x30cm x 3,5
metros
D158
1006231
GROUT MOLDADO IN LOCCO fgk = 20 Mpa
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
Composio da rea de bancada do tipo

(rea em contato com o concreto).
Parmetros:
- 1 jogo completo de forma, na projeo do
pavto. Tipo
- Compensado Plastificado 18mm (garantia
18 usos)
- Longarinas de madeira para apoio dos
fundos de viga (tipo grade)
- Pontaletes para aprumao dos pilares
- Grade para fundo das vigas
- Guias de alinhamento (sarrafo) para vigas
externas
- Compensado plastificado para escada
- Cone plstico/desmoldante/tubo de pvc
- Desmoldante tipo CD para forma de
madeira
- Tubos de pvc, dimetro 3/4"
TRANSIO (AT 8 USOS) - Convencional
Coeficiente
R$6,515.65
m Proj. Forma
Laje

Parmetros:
pavto. Tipo
18 usos)
externas
madeira
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
- Guarda corpo de madeira

madeira
TIPO (AT 15 USOS) - Laje para Alvenaria
Estrutural
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

Parmetros:
pavto. tipo
12 usos)
- Escoramento de vigas do tipo forcado de
madeira (pinos ou pinho araucria)
- 2 jogos de painis para o fundo de viga
mais tiras de laje
- Pilares e vigas j furados
- Painis e forcados identificados
- Transporte da forma at a obra
- Longarinas de laje
- Pontaletes para fixao dos painis dos
pilares
externas
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

Parmetros:
pavto. Tipo
18 usos)
externas
madeira
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
OUTROS REFORMAS BANCADA DO PR

TIPO
- Tbua Cedrinho Aparelhada 2,2x30cm x 3,5
metros
- Pontalete Bruto Cedrinho Medida
Aproximada 7cm x 3m
- Compensado plastificado de 18 mm
- Prego 15 x 15
- Prego 17 x 21
- Prego 18 x 27
m Proj. Forma
Laje
- Desconto de 70% da rea a Ser Reformada
N100-1-T1-OS-31-07
3000186
3000446
SUBSOLO (Sistema Ulman Recub)

rea do Subsolo
- Escoramento
- Reescoramento 28 dias
#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
PERIFERIA (Sistema Ulman Recub)

Volume (m) de Pr-Tipo
- Escoramento
3000186
3000446
PRE-TIPO E TRANSIO
Volume (m) de Pr-Tipo
- Escoramento
3000185
3000294
TIPO E PS TIPO - Alvenaria Estrutural

Volume (m) de Tipo e Ps-Tipo
- Escoramento
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
ALV. ESTRUTURAL - ARMAO PARA A

ESTRUTURA CORTADO E DOBRADO
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
- Ferro CA-60 f 5.0 mm

1000030
- Ferro CA-50 f 6,3 mm
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
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
0.12
kg / kg Armao
38,857.47
R$3.09
R$120,118.14
1000035
0.12
kg / kg Armao
38,857.47
R$3.09
R$120,118.14
1000037
0.12
kg / kg Armao
38,857.47
R$3.09
R$120,118.14
1000038
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
ESTR. CONVENCIONAL - ARMAO PARA

A ESTRUTURA CORTADO E DOBRADO
N100-1-T1-OS-32-01
kg Armao
#DIV/0!
R$-
1000030
0.20
kg / kg Armao
0.00
R$1.00
R$-
1000031
0.13
kg / kg Armao
0.00
R$1.00
R$-
1000032
0.19
kg / kg Armao
0.00
R$1.00
R$-
1000033
0.12
kg / kg Armao
0.00
R$1.00
R$-
1000034
0.12
kg / kg Armao
0.00
R$1.00
R$-
1000035
0.12
kg / kg Armao
0.00
R$1.00
R$-
1000037
0.12
kg / kg Armao
0.00
R$1.00
R$-
1000038
0.01
kg / kg Armao
0.00
R$1.00
R$-
1000108
0.01
kg / kg Armao
0.00
R$1.00
R$-
LAJE NERVURADA - ARMAO PARA A

ESTRUTURA CORTADO DOBRADO
N100-1-T1-OS-32-01
kg Armao
#DIV/0!
R$-
1000030
0.20
kg / kg Armao
0.00
R$1.00
R$-
1000031
0.13
kg / kg Armao
0.00
R$1.00
R$-
1000032
0.19
kg / kg Armao
0.00
R$1.00
R$-
1000033
0.12
kg / kg Armao
0.00
R$1.00
R$-
1000034
0.12
kg / kg Armao
0.00
R$1.00
R$-
1000035
0.12
kg / kg Armao
0.00
R$1.00
R$-
1000037
0.12
kg / kg Armao
0.00
R$1.00
R$-
1000038
0.01
kg / kg Armao
0.00
R$1.00
R$-
1000108
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
- Concreto fck 20 MPa Consumo 400 kg de

cimento/m de concreto com perda de 2%
- Concreto fck 25 MPa Convencional com
perda de 2%
- Concreto fck 25 MPa Bombevel com perda
de 2%
perda de 2%
- Concreto fck 30 MPa Bombevel - Slump
14+2 com perda de 2%
perda de 2%
- Concreto fck 35 MPa Bombevel com perda
de 2%
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
LAJE ACABADA - LAJE ZERO

Mo de obra empreitada (sobre solo)
36,428.14
1.00
36,428.14
R$6.00
R$233,868.63
R$218,568.82
3000309
Mo de obra empreitada (exceto sobre solo)
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$4,889.25
579.57
R$-
- Espaador de PVC para apoio das ferragens
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
ESTRUTURA DE CONCRETO ARMADO

GLOBAL
- Laje Pr Tipo (convencional)
- Laje Transio
- Laje para Alvenaria Estrutural
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
Alvenaria Estrutural de 14 cm - Mo-de-Obra

BLOCO DE CONCRETO ESTRUTURAL DE
14 CM - fbk 4,5 MPA
- Bloco de Concreto Estrutural 14 x 19 x 39
Fbk = 4,5 Mpa
- Bloco de Concreto Estrutural Meio 14 x 19 x
19 Fbk = 4,5 Mpa
- Bloco de Concreto Compensador Estrutural
de 14 x 19 x 34 fbk=4,5 Mpa
de 14 x 19 x 54 Fbk = 4,5 Mpa
- Bloco de Concreto Canaleta Estrutural 14 x
19 x 39 Fbk = 4,5 Mpa
de 14 x 19 x 9 Fbk=4,5 Mpa
- Bloco de Concreto Compensador Semi
Estrutural de 14 x 19 x 4 Fbk=4,5 Mpa
14 CM - fbk 6 MPA
Fbk = 6,0 MPa
19 Fbk = 6,0 MPa
de 14 x 19 x 34 fbk=6,0 MPa
de 14 x 19 x 54 Fbk = 6,0 MPa
19 x 39 Fbk = 6,0 MPa
de 14 x 19 x 9 Fbk=6,0 MPa
Estrutural de 14 x 19 x 4 Fbk=6,0 MPa
14 CM - fbk 8 MPA
Fbk = 8,0 MPa
19 Fbk = 8,0 MPa
de 14 x 19 x 34 fbk=8,0 MPa
de 14 x 19 x 54 Fbk = 8,0 MPa
19 x 39 Fbk = 8,0 MPa
de 14 x 19 x 9 Fbk=8,0 MPa
4,079.99
12,239.96
12,239.96
Coeficiente
Unidade
Componente
Quantidade
Total
Componente
Preo
Componente
R$-
Preo
Componente
R$-
Preo
Componente

0.00%
R$-

0.00%
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

14 CM - fbk 10 MPA
Fbk = 10,0 MPa
19 Fbk = 10,0 MPa
de 14 x 19 x 34 fbk=10,0 MPa
de 14 x 19 x 54 Fbk = 10,0 MPa
19 x 39 Fbk = 10,0 MPa
de 14 x 19 x 9 Fbk=10,0 MPa

14 CM - fbk 12MPA
Fbk = 12,0 MPa
19 Fbk = 12,0 MPa
de 14 x 19 x 34 fbk=12,0 MPa
de 14 x 19 x 54 Fbk = 12,0 MPa
19 x 39 Fbk = 12,0 MPa
de 14 x 19 x 9 Fbk=12,0 MPa
14 CM - fbk 14 MPA
Fbk = 14,0 MPa
19 Fbk = 14,0 MPa
de 14 x 19 x 34 fbk=14,0 MPa
de 14 x 19 x 54 Fbk = 14,0 MPa
19 x 39 Fbk = 14,0 MPa
de 14 x 19 x 9 Fbk=14,0 MPa
14 CM - fbk 16 MPA
Fbk = 16,0 MPa
19 Fbk = 16,0 MPa
de 14 x 19 x 34 fbk=16,0 MPa
de 14 x 19 x 54 Fbk = 16,0 MPa
19 x 39 Fbk = 16,0 MPa
de 14 x 19 x 9 Fbk=16,0 MPa
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

14 CM - fbk 20 MPA
Fbk = 20 MPa
19 Fbk = 20 MPa
de 14 x 19 x 34 fbk=20 MPa
de 14 x 19 x 54 Fbk = 20 MPa
19 x 39 Fbk = 20 MPa
de 14 x 19 x 9 Fbk=20 MPa
Estrutural de 14DE
x 19
x 4 Fbk=20 MPa
ARGAMASSA
ASSENTAMENTO
MOLDADA IN LOCCO PARA ALV. 14 CM
fak = 9 Mpa
- Cimento CP-II-E-32 Saco 50 kg
- Areia Mdia Lavada
- Cal Hidratada saco de 20 kg
ALVENARIA ESTRUTURAL DE 19 CM MO
DE OBRA
D203
D203

14 CM - fbk 18 MPA
Fbk = 18,0 MPa
19 Fbk = 18,0 MPa
de 14 x 19 x 34 fbk=18,0 MPa
de 14 x 19 x 54 Fbk = 18,0 MPa
19 x 39 Fbk = 18,0 MPa
de 14 x 19 x 9 Fbk=18,0 MPa
65,279.79
743.95

19 CM - fbk 6 MPA
Fbk = 6,0 MPa
19 Fbk = 6,0 MPa
de 19 x 19 x 34 fbk=6,0 MPa
de 19 x 19 x 54 Fbk = 6,0 MPa
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
Alvenaria Estrutural de 19 cm - Mo-de-Obra

19 CM - fbk 4,5 MPA
Fbk = 4,5 Mpa
19 Fbk = 4,5 Mpa
de 19 x 19 x 34 fbk=4,5 Mpa
de 19 x 19 x 54 Fbk = 4,5 Mpa
19 x 39 Fbk = 4,5 Mpa
de 19 x 19 x 9 Fbk=4,5 Mpa
Estrutural de 19 x 19 x 4 Fbk=4,5 Mpa
#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

19 CM - fbk 8 MPA
Fbk = 8,0 MPa
19 Fbk = 8,0 MPa
de 19 x 19 x 34 fbk=8,0 MPa
de 19 x 19 x 54 Fbk = 8,0 MPa
19 x 39 Fbk = 8,0 MPa
de 19 x 19 x 9 Fbk=8,0 MPa

19 CM - fbk 10 MPA
Fbk = 10,0 MPa
19 Fbk = 10,0 MPa
de 19 x 19 x 34 fbk=10,0 MPa
de 19 x 19 x 54 Fbk = 10,0 MPa
19 x 39 Fbk = 10,0 MPa
de 19 x 19 x 9 Fbk=10,0 MPa

19 CM - fbk 12MPA
Fbk = 12,0 MPa
19 Fbk = 12,0 MPa
D199
D199

19 x 39 Fbk = 6,0 MPa
de 19 x 19 x 9 Fbk=6,0 MPa
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$1.70
R$-

de 19 x 19 x 34 fbk=12,0 MPa
de 19 x 19 x 54 Fbk = 12,0 MPa
19 x 39 Fbk = 12,0 MPa
de 19 x 19 x 9 Fbk=12,0 MPa

19 CM - fbk 14 MPA
Fbk = 14 MPA
19 Fbk = 14 MPA
de 19 x 19 x 34 fbk=14 MPA
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

de 19 x 19 x 54 Fbk = 14 MPA
19 x 39 Fbk = 14 MPA
de 19 x 19 x 9 Fbk=14 MPA
Estrutural de 19 x 19 x 4 Fbk=14 MPA

19 CM - fbk 16 MPA
Fbk = 16,0 MPa
19 Fbk = 16,0 MPa
de 19 x 19 x 34 fbk=16,0 MPa
de 19 x 19 x 54 Fbk = 16,0 MPa
19 x 39 Fbk = 16,0 MPa
de 19 x 19 x 9 Fbk=16,0 MPa
D199
1000436
D199
1005839
1000933
1000111
1000857
ARGAMASSA DE ASSENTAMENTO
MOLDADA IN LOCCO PARA ALV. 19 CM
fak = 9 Mpa
- Areia Mdia Lavada
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$1.70
R$-

19 CM - fbk 18 MPA
Fbk = 18,0 MPa
19 Fbk = 18,0 MPa
de 19 x 19 x 34 fbk=18,0 MPa
de 19 x 19 x 54 Fbk = 18,0 MPa
19 x 39 Fbk = 18,0 MPa
de 19 x 19 x 9 Fbk=18,0 MPa

19 CM - fbk 20 MPA
Fbk = 20 MPa
19 Fbk = 20 MPa
de 19 x 19 x 34 fbk=20 MPa
de 19 x 19 x 54 Fbk = 20 MPa
19 x 39 Fbk = 20 MPa
de 19 x 19 x 9 Fbk=20 MPa
Estrutural de 19 x 19 x 4 Fbk=20 MPa
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
GROUT MOLDADO IN LOCCO fgk = 20 Mpa

Taxa de Grout
- Areia
- Pedrisco
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
CRISTALIZAO POO DO ELEVADOR

- Areia Mdia Lavada
- Empreitada Impermeabilizao
N100-1-T1-OS-47-03
D228
D228
D228
1000935
1000111
3000424
CIMENTO POLIMRICO - BALDRAMES E

BLOCO CONCRETO
- Areia Mdia Lavada
1000935
1000111
5000121
IMPERMEABILIZAO - SOLUO
ASFLTICA ELASTOMRICA BANHOS,
SAUNA, COZINHA, A.SERVIO, LAVABO
- Areia Mdia Lavada
1000935
1000111
5000123
IMPERMEABILIZAO - MANTA
ASFLTICA COM BANHO ASFLTICO LAJES DE COBERTURA COM
ISOLAMENTO TRMICO
- Areia Mdia Lavada
-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

1.54%
R$509,314.41

0.48%
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
ASFLTICA - LAJES DE COBERTURA SEM
ISOLAMENTO TRMICO
- Areia Mdia Lavada
1000935
1000111
1002807
5000134
ASFLTICA - JARDINS, JARDINEIRAS E
FLOREIRAS
- Areia Mdia Lavada
- Concreto fck 15 MPa
1000935
1000111
5000126
ASFLTICA: CIRCULAO DE AUTOS E
ESTACIONAMENTO
- Areia Mdia Lavada
1000935
1000111
5000126

- Areia Mdia Lavada
N100-1-T1-OS-47-05
D230
D230
D230
1000935
1000111
5000148
ASFLTICA: ESPELHOS D'GUA
- Areia Mdia Lavada
N100-1-T1-OS-47-05
D230
D230
D230
1000935
1000111
5000124
ASFLTICA: CALHAS E ESCADAS
- Areia Mdia Lavada
1000935
1000111
5000151
ASFLTICA COM BANHO DE ASFALTO:
PISCINAS ELEVADAS
- Areia Mdia Lavada
1000935
1000111
5000148
IMPERMEABILIZAO - CIMENTO
POLIMRICO ESTRUTURADO COM TELA
DE POLISTER: CASA DE MQUINAS
- Areia Mdia Lavada
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
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

- Areia Mdia Lavada
1000935
1000111
5000145
REFORO DE RALOS E RODAPS

- Areia Mdia Lavada
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

0.54%
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

5.52%
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
CERMICA COLADA DIRETO NO

SUBSTRATO
- Cermica Marca Villagres Tam. 20 x 20 cm Cores Claras
- Cermica Marca Villagres Tam. 20 x 20 cm Cores Escuras
- Material e mo de obra para lavagem da
fachada com jato d'gua e acido diluido
- Mo de obra empreitada, incluso
rejuntamento - fachada
rejuntamento - muros
rejuntamento - faixas
rejuntamento - canto chanfrado
1000166
1005904
- Argamassa colante para assentamento de

cermicas em paredes externas - Cola 175
flexvel ACII - cor: cinza - consumo 5kg/m
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
- Rejunte Portokoll E-Flex - Flexvel /

Antifungo. - Para fachadas de cermica
2.00
kg/m
47,714.94
R$1.00
R$47,714.94
N100-1-T1-OS-53-03
3000081
3000059
3000062
3000055
JUNTA DE DILATAO P/ FACHADA DE

CERMICA
N100-1-T1-OS-53-04
3001676
5000158
- Mo de obra empreitada, junta de dilatao

- Junta de dilatao - Silicone Qualiflex
(bisnaga com 600ml)
2000170
- Fita Adesiva de PVC para uso no fundo das

juntas com 2,5 cm de largura cor branca - rolo
de 30 m
1001666
3001723
R$46.85
12,308.67
- Mastique: Selante Monocomponente

tixotrpico a base de poliuretano aliftico Siloc
PU36 anaerbico - Tubo 410 ml * consumo
1tb/ 4 m
- Tela tipo Veu No tecido de poliester F1285
- termoligado com 85g/m
- Resina acrlica BAUCRYL 5.000 - barrica de
25 kg * consumo de 1kg/m (3 demos)
REFORO DE JANELAS
2,822.00
- Mo de obra para vedao em esquadrias

- Tela tipo Veu No tecido de poliester F1285
- termoligado com 85g/m
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
Component MADEIRA EM PISO, PAREDE, FORRO E

e
COMPLEMENTOS
t
R$59.21
unid
- Resina acrlica BAUCRYL 5.000 - barrica de

25 kg * consumo de 1kg/m (3 demos)
N100-1-T1-OS-54
Coeficiente
580.142
R$138,423.40
6.29%
R$2,081,526.78

0.00%
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

1.93%
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

0.26%
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

2.34%
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

1.43%
R$472,999.55
Total INCC
1,167.64
1.00
OBRA
ENDEREO
TIPOLOGIA
ECONMICO SKU
MS BASE:
11/1/2008
PRAZO:
21.00
INCC (n-1) :
405.09
REA PRIVATIVA :
30,742.20 m2
REA EQ.:
38,883.69 m2
REA CONST.:
40,097.32 m2
Pr-Planejamento
N100-1-T1-OS-60
Component
PEDRAS DECORATIVAS
e
t
TOTAL GRUPO 60
Quantidade
levantada
Unidade
Coeficiente
Unidade
Componente
Quantidade
Total
Componente
0.00
Preo
Componente
R$-

0.00%
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

2.39%
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
GRADIL DA SACADA / TERRAO

- Gradil de Terrao H = 1,10 metros
3000419
ESCADA: GUARDA-CORPO
- Guarda-corpo da escada H = 1,20 em tela
soldada e tubo 1 1/2"
3000221
ESCADAS E RAMPAS: CORRIMO

- Corrimo tubular 1 1/2" fixado em alvenaria
estrutural
3000415
Escada Metalica com garda corpo em tela

soldada
GRADIL DA REA EXTERNA
- Gradil de Ferro H = 2,20 metros
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
- Portes de Ferro de Garagem Basculante
ESCADA MARINHEIRO - Com proteo

- Escada Marinheiro com proteo
10.00
3000281
GRELHAS DE PISO
3000026
N29C-T1-OS-65-11
30.00
- Caixa de Visita sem ralo 0,50 x 0,50 metros
1004168
SUPORTE PARA BANCAS - Banho

- Suporte para bancas em banhos (2 ps. /
unid.)
1006612
SUPORTE PARA BANCAS - Cozinha

- Suporte para bancas em cozinha L < 1,20
mts. (2 ps. / unid.)
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
- Caixa de Visita com ralo 0,50 x 0,50 metros
3000164
N29C-T1-OS-65-13
R$280.00
unid.
- Alapo para casa de mquinas
ALAPES E CAIXAS DE INSPEO Caixa de Visita sem ralo
N29C-T1-OS-65-11
0.00
m2
ALAPES E CAIXAS DE INSPEO Caixa de Visita com ralo

3000163
ml.
unid.
- Grelha de Piso em Ferro

ALAPES E CAIXAS DE INSPEO Alapo
N29C-T1-OS-65-11
1.00
R$173.28
m2
10.00
3000417
R$173.28
m2
ESCADA MARINHEIRO - Interna

- Escada Marinheiro Interna
N29C-T1-OS-65-10
1,206.00
m2
- Portes de Ferro de Garagem de Correr
3000282
N29C-T1-OS-65-7
ml.
ml.
- Portes de Ferro de Pedestre

N29C-T1-OS-65-7
1.00
ml.
PORTES REA EXTERNA - Porto de

Pedestre
N29C-T1-OS-65-6
Preo
Componente
ml.

Garagem Basculante
N29C-T1-OS-65-6
Unidade
Componente
ml.

Garagem de Correr
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
- Suporte para bancas em cozinha L > 1,20

mts. (3 ps. / unid.)
180.00
Banca
PORTA CORTA-FOGO
336.00
unid
3000299
- Porta Corta-Fogo com batente e sem

fechadura galvanizada P60, nas medidas 0,80
x 2,10 mts. - COLOCADA
1001064
FECHADURA COM TRANCA PARA PORTA

CORTA- FOGO
- Fechadura com tranca para porta CortaFogo P60 e P90
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$473,417.44
1,168.67
1.00
OBRA
ENDEREO
TIPOLOGIA
ECONMICO SKU
MS BASE:
11/1/2008
PRAZO:
21.00
INCC (n-1) :
405.09
REA PRIVATIVA :
30,742.20 m2
REA EQ.:
38,883.69 m2
REA CONST.:
40,097.32 m2
Pr-Planejamento
N29C-T1-OS-67
Component
VIDROS
e
t
TOTAL GRUPO 67
Quantidade
levantada
Unidade
Coeficiente
Unidade
Componente
Quantidade
Total
Componente
0.00
Preo
Componente
R$-

0.00%
R$-
Total INCC
0.00
1.00
OBRA
ENDEREO
TIPOLOGIA
ECONMICO SKU
MS BASE:
11/1/2008
PRAZO:
21.00
INCC (n-1) :
405.09
REA PRIVATIVA :
30,742.20 m2
REA EQ.:
38,883.69 m2
REA CONST.:
40,097.32 m2
Pr-Planejamento
N29C-T1-OS-68
Component
MARMORES E GRANITOS EXTERNOS
e
t
TOTAL GRUPO 68
Quantidade
levantada
Unidade
Coeficiente
Unidade
Componente
Quantidade
Total
Componente
0.00
Preo
Componente
R$-

0.00%
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
Contrato com terceiros para fornecimento de

materiais e mo de obra para instalaes
eltricas e rede secundria de telefonia
3001078
LIGAES DEFINITIVAS/ENTRADA DE
ENERGIA
Previso: rede area em poste c/ futura
subterrnea
3000527
TELEFONE EXTERNO/REDE PRIMRIA E

EXTERNA
Telefone externo/ rede primria e externaedificaes
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
Contrato com terceiros para fornecimento de

materiais e mo de obra para instalaes
hidrulicas
unid.
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
Torre metlica com reservatrio
3000445
MEDIO INDIVIDUALIZADA DE GUA

Medidor individual de gua
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
Component EXAUSTO MECANICA E AR

e
CONDICIONADO
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$#DIV/0!
1.00
128.00
#DIV/0!
pavimentos
- Sistema de Exausto Mecnica tipo Ventokit
Coeficiente
R$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
SEGURANA PATRIMONIAL, COMBATE A

INCNDIO E EMERGNCIA
- Grupo Moto-Gerador com Chave Transf.
Autom. Potncia 180 KVA
- Automao de Portes (Deslizante)
- Porteiro Eletrnico
- Fechadura Eletrnica
- Sinaleiro de Garagens
- CFTV - n de Cmeras
- Iluminao de Emergncia
- Sistema de Deteco de Fumaa
- Sensoreamento de Muros Perifricos
- Superviso Predial
D370
D370
SISTEMA DE INTER / TELE

COMUNICAO
- CATV / FM (c/ rabicho)
1,332.00
3000168
D370
D370
SISTEMA DE INTER / TELE

COMUNICAO
- Interfone
462.00
3000509
D371
D371
D371
D371
D371
D371
D371
D371
1005463
1005463
1000188
1000110
1001393
1000110
REA EXTERNA: PAISAGISMO, LAZER,

DECORAO E COMUNICAO VISUAL
JARDIM
- Jardim sobre Solo
- Jardim sobre Laje
- Argila
- Areia Grossa Lavada
- Manta de Polister XT-2
- Mo de Obra Geral
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
MOBILIRIOS REA EXTERNA

- Mesa Dobrvel de Madeira Marca
Tramontina linha Bari
- Mesa apoio de Madeira Marca Tramontina
linha Bari
- Cadeira de Madeira Dobrvel Marca
Tramontina linha Bari
- Banco de Madeira marca Tramontina Fixo
com Braos
- Banco de Madeira e Ferro
- Banco de Pr Moldado de Concreto Neo
Rex B5P
- Mesa de Pic Nic Lao Engenharia
- Vaso Montado com Raphis
D371
1008096
- Ventilador de Teto Quantum CLD 01 Branco
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

- Pergolado Pequeno (0,60 x 1,30 m)
- Banco com rvore no Centro
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
- Play - Ground Junior tipo 3 (Casa do Tarzan)
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
Churrasqueira Tipo 3 - Com Forno de Pizza
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
REA INTERNA: DECORAO,

MOBILIRIOS E PERTENCES
SALO DE FESTAS ADULTO
- Salo de Festas Adulto - Flex
- Salo de Festas Adulto - Econmico
conj.
conj.
1.00
1.00
*
*
0.00
0.00
R$40,000.00
R$25,000.00
6000012
- Salo de Festas Adulto - Super Econmico
conj.
1.00
0.00
R$15,000.00
D371
D371
6000012
6000012
SALO DE FESTAS INFANTIL

- Salo de Festas Infantil - Flex
- Salo de Festas Infantil - Econmico
conj.
conj.
1.00
1.00
*
*
0.00
0.00
R$40,000.00
R$25,000.00
R$R$R$-
D371
6000012
- Salo de Festas Infantil - Super Econmico
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
SALO DE JOGOS ADULTO

- Salo de Jogos Adulto- Flex
- Salo de Jogos Adulto- Econmico
unid.
unid.
1.00
1.00
*
*
0.00
0.00
D371
6000012
- Salo de Jogos Adulto- Super Econmico
unid.
1.00
D371
D371
6000012
6000012
SALO DE JOGOS INFANTIL

- Salo de Jogos Juvenil- Flex
- Salo de Jogos Juvenil- Econmico
unid.
unid.
1.00
1.00
D371
6000012
- Salo de Jogos Juvenil- Super Econmico
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
Sala de estudos - ecmico
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
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
MOBILIRIOS E PERTENCES POR

ESTIMATIVA
- Comunicao Visual - Apenas Placa nas
Portas e nos andares
1.00
D371
D371
D373
D373
1007447
D373
1007447
COMPLEMENTOS: ILUMINAO GERAL

- Luminrias das reas comuns tcnicas e
halls
- Luminrias das reas comuns tcnicas e
halls do T+4
D373
3001925
- Iluminao Externa
D373
3001925
- Iluminao Externa do T+4
D373
3001925
- Lmpadas, reatores e pertences
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
ELEVADORES RESIDENCIAIS EMPREITADA GLOBAL

Caracteristicas
do equipamento: Velocidade 1,75 m/s, capacidade - (___) passageiros
(___kg), tipo de porta- correr dois painis
abrindo ao centro, modelo da cabine - Otis
Solution - C-VW2-0815-9A-MD e Motor Frequncia Varivel
D375
D375
3000260
ELEVADORES TORRE GARAGEM EMPREITADA GLOBAL

Elevador- Torre garagem
D376
3000999
Tratamento Anti Vibratrio Casa de Mquinas

dos Elevadores
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
LAVATRIO COM COLUNA

- Lavatrio fiore branco c/ coluna - Marca
Incepa ref. 09007
- Coluna para lavatrio Marca INCEPA linha
FIORE branco ref. 09201
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
- Vlvula Lato Lavat. S/L 2.3/8"x1", - Anaco
1.00
unid.
1,054.00
R$0.51
R$535.17
1007806
- Sifo Reg. Lav. 1" x 1.1/2" TS30 - Amanco

- Tubo de ligao flexvel tranado 1/2"x30
cm, inox - Clodal
- Fixacao para lavatorio (conjunto)
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
- Vlvula Lato Lavat. S/L 2.3/8"x1", - Anaco
1.00
unid.
1,054.00
1007806
- Sifo Reg. Lav. 1" x 1.1/2" TS30 - Amanco

- Tubo de ligao flexvel tranado 1/2"x30
cm, inox - Clodal
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
BACIA SANITRIA DE LOUA COM CAIXA

ACOPLADA
- Bacia com caixa acoplada Marca INCEPA
linha FIORE branco
- Tubo de ligacao flexivel tranado 1/2"x40
cm, inox - Esteves
- Parafuso de fixacao, incluso na inst.
hidraulica
TANQUE DE LOUA COM COLUNA
- Tanque 53,5x48,5 cm branco, ref. 51261 Incepa (com coluna)
1007974
- Torneira de mesa bica mvel para cozinha

sem sada de filtro DOCOL Linha PERTUTTI
1007973
TORNEIRA DE MESA PARA LAVATRIO

BICA BAIXA REF.:1193 - DOCOL LINHA
PERTUTTI
- Torneira de mesa para lavatrio bica baixa
ref.: 1193 - DOCOL Linha Pertutti
1007975
TORNEIRA DE TANQUE COM SADA PARA

MQUINA DOCOL LINHA PERTUTTI
- Torneira de tanque com sada para mquina
DOCOL Linha Pertutti
1003109
ACABAMENTO PARA REGISTRO DOCOL

BASE 3/4 - LINHA PERTUTTI
- Acabamento para registro DOCOL base 3/4
- Linha Pertutti
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
- Valvula plus tanque 3.1/8"x1.1/2" - Esteves

- Sifao Reg. Tanque (1.1/4"x2") TS20 Esteves
- Fixacao para tanque (conjunto)
TORNEIRA DE MESA BICA MVEL PARA
COZINHA SEM SADA DE FILTRO DOCOL
LINHA PERTUTTI
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
BARRA DE APOIO PARA DEFICIENTES

- Barra de apoio para deficientes - 350mm
Cromado
10.00
1006678
1008081
1006668
N29C-T1-OS-81-2
N29C-T1-OS-81-2
N29C-T1-OS-81-2
TORNEIRA DE JARDIM DOCOL LINHA

PERTUTTI
N29C-T1-OS-81-2
1,028.00
unid
TAMPO COM CUBA DE AO INOX
unid
Tampo com Cuba de Ao Inox (1,20 x 0,60 m)

TOTAL GRUPO 81
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
BASE PARA REGISTRO DE GAVETA 3/4 BRUTO

- Base para registro de gaveta 3/4 - Bruto
R$112.00
unid.
unid
1006729
1006492
462.00
1.00
unid
- Torneira de Jardim DOCOL Linha Pertutti
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
-Faixa Demarcatoria de Vagas na Garagem

-Corrimao de Ferro
-Barras em Garagem
4.15
PINTURA ESQUADRIAS
N100-1-T1-OS-83-02
3000765
- Pintura em Esmalte com galvite sobre

esquadrias Metlicas - Porta Corta Fogo
- Pintura em Tinta Esmalte com zarco sobre
esquadrias de ferro
- Pintura em Tinta Esmalte com massa sobre
madeira
3000767
- Suportes de bancas:Pintura em Tinta

Esmalte com zarco sobre esquadrias de
ferro
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$R$-
alvenaria e concreto (muro, parede, escada)
1.00
0.00
R$5.32
R$-
3000758
3000759
-Pintura em Latex Acrilico com Massa Acrilica

- Pintura em Latex Acrilico simples
m
m
1.00
1.00
*
*
0.00
0.00
R$R$-
R$R$-
3000757
- Pintura Latex Acrilico c/ emassamento PVA

- Pintura PVA uma demo de massa PVA
sobre forro de gesso (Placas)
-Pintura em Ltex PVA repasse de massa
corrida sobre gesso liso
-Latex sobre concreto
-Latex sobre Bloco Frisado
-Latex sobre painel dry wall
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
-Liquido selador e massa corrida sobre gesso

-Massa corrida
-Selador acrilico + massa corrida acrilica
-Pintura tipo Textura PVA interna de rolo em
teto
-Texturizada PVA
1,095.44
1,575.85
m
m
LIMPEZA FINAL
40,097.32
m A. Constr.
3000647
- Limpeza Empreitada Global
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
LIMPEZA E DESINFECCAO DE CAIXA

D'AGUA
N100-1-T1-OS-83-06
3000644
- Limpeza e desinfeccao de caixa d'agua
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
EMPREITADA - EQUIPE PERMANENTE

- Equipe Permanente
- Despesas de Viagens e Acomodao
- Vigilncia
- Motoboy
- Over Head
- Rateio da rea de Segurana
- gua e Esgoto
- Energia Eltrica
- Telefone
- Rdio
- Fundo Fixo
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

0.75%
R$247,500.00
Total INCC
610.98
OBRA
ENDEREO
TIPOLOGIA
ECONMICO SKU
MS BASE:
11/1/2008
PRAZO:
21.00
INCC (n-1) :
405.09
REA PRIVATIVA :
30,742.20 m2
REA EQ.:
38,883.69 m2
REA CONST.:
40,097.32 m2
Pr-Planejamento
N100-1-T1-OS-95
Component
HONORRIOS BRUTOS
e
t
TOTAL GRUPO 95
Quantidade
levantada
Unidade
Coeficiente
Unidade
Componente
Quantidade
Total
Componente
0.00
Preo
Componente
R$-

0.00%
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

0.29%
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
ANALISE ORAMENTO INICIAL - Quantidades
Planejamento Inicial
Quantidade
levantada
Unidade
Unidade
Quantidade
Coeficie
Componen
Total Preo Componente
nte
te
Componente
622.36
R$622.36

0.76%
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
-
Quantidade
levantada
Unidade
Unidade
Quantidade
Coeficie
Componen
nte
te
Componente
0.00
R$452.07

0.55%
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
-
Quantidade
levantada
Unidade
Unidade
Quantidade
Coeficie
Componen
nte
te
Componente
0.00
R$2,849.67

3.49%
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
-
Quantidade
levantada
Unidade
Unidade
Quantidade
Coeficie
Componen
nte
te
Componente
0.00
R$1,268.35

1.55%
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
-
Quantidade
levantada
Unidade
Unidade
Quantidade
Coeficie
Componen
nte
te
Componente
0.00
R$382.80

0.47%
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
-
Quantidade
levantada
Unidade
Unidade
Quantidade
Coeficie
Componen
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
-
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
-
Quantidade
levantada
Unidade
100.00
ms
Unidade
Quantidade
Coeficie
Componen
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!
Foram utilizadas duas

cremalheiras por torre
para atender ao ciclo da
obra
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
-
Quantidade
levantada
Unidade
17.00
Ms
Unidade
Quantidade
Coeficie
Componen
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$285,250.00
#REF!
-
704.16
#REF!
0.00
#VALUE!
#REF!
#REF!
Valor do Carreto
Preo Unitrio
MS BASE:
12/30/1
899
PRAZO:
0.00
INCC (n1) :
0.00
425.27
REA PRIVATIVA :
30,742.20 m2
REA EQ.:
38,883.69 m2
REA CONST.:
40,097.32 m2
-
Quantidade
levantada
Unidade
Unidade
Quantidade
Coeficie
Componen
nte
te
Componente
0.00
R$-

0.00%
R$-
Total INCC
0.00
#VALUE!
#REF!
MS BASE:
12/30/1
899
PRAZO:
0.00
INCC (n1) :
0.00
425.27
REA PRIVATIVA :
30,742.20 m2
REA EQ.:
38,883.69 m2
REA CONST.:
40,097.32 m2
-
Quantidade
levantada
Unidade
Unidade
Quantidade
Coeficie
Componen
nte
te
Componente
Total INCC
m2
#DIV/0!
1.00
m2
0.00
R$-
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$34,188.11
84.40
#REF!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#REF!
#DIV/0!
#REF!
0.00
#VALUE!
#REF!
MS BASE:
12/30/1
899
PRAZO:
0.00
INCC (n1) :
0.00
425.27
REA PRIVATIVA :
30,742.20 m2
REA EQ.:
38,883.69 m2
REA CONST.:
40,097.32 m2
-
Quantidade
levantada
Unidade
Unidade
Quantidade
Coeficie
Componen
nte
te
Componente
Total INCC
#DIV/0!
1.00
m3
0.00
R$-
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
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$-
0.00
#DIV/0!
MS BASE:
12/30/1
899
PRAZO:
0.00
INCC (n1) :
0.00
425.27
REA PRIVATIVA :
30,742.20 m2
REA EQ.:
38,883.69 m2
REA CONST.:
40,097.32 m2
R$ 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
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$2,547,371.01
6,288.41
#VALUE!
-
Quantidade
levantada
Unidade
Unidade
Quantidade
Coeficie
Componen
nte
te
Componente
Total INCC
m Proj.
Forma Laje
#DIV/0!
2.70
0.00
0.01
0.03
m2
mil
lt
m
0.00
0.00
0.00
0.00
R$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
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$-
0.00
#DIV/0!
#REF!
#REF!
MS BASE:
12/30/1
899
PRAZO:
0.00
INCC (n1) :
0.00
425.27
REA PRIVATIVA :
30,742.20 m2
REA EQ.:
38,883.69 m2
REA CONST.:
40,097.32 m2
-
#REF!
7.00
28.00
Dias
Dias
0.00
0.00
R$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
-
Quantidade
levantada
Unidade
Unidade
Quantidade
Coeficie
Componen
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
-
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
-
Quantidade
levantada
Unidade
Unidade
Quantidade
Coeficie
Componen
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
-
Quantidade
levantada
Unidade
Unidade
Quantidade
Coeficie
Componen
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$3,095.81
#REF!
0.00
#VALUE!
#REF!
MS BASE:
12/30/1
899
PRAZO:
0.00
INCC (n1) :
0.00
425.27
REA PRIVATIVA :
30,742.20 m2
REA EQ.:
38,883.69 m2
REA CONST.:
40,097.32 m2
-
Quantidade
levantada
Unidade
Unidade
Quantidade
Coeficie
Componen
nte
te
Componente
0.00
R$-

0.00%
R$-
Total INCC
0.00
#VALUE!
-
Quantidade
levantada
Unidade
Unidade Quantidade
Coeficie
Componen
Total
nte
te
Componente
0.00
Preo Componente
R$-

0.00%
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
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
-
#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
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$2.86
#REF!
#DIV/0!
0.00
-
MS BASE:
12/30/1
899
PRAZO:
0.00
INCC (n1) :
0.00
425.27
REA PRIVATIVA :
30,742.20 m2
REA EQ.:
38,883.69 m2
REA CONST.:
40,097.32 m2
p
0.00
R$-
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
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

3.19%
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

0.69%
R$227,010.94
Total INCC
543.884
#VALUE!
-
Quantidade
levantada
Unidade
Unidade
Quantidade
Coeficie
Componen
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
-
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
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
-
Quantidade
levantada
Unidade
Unidade
Quantidade
Coeficie
Componen
nte
te
Componente
0.00
R$589.06

0.72%
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
-
Quantidade
levantada
Unidade
Unidade
Quantidade
Coeficie
Componen
nte
te
Componente
0.00
R$4,778.72

5.85%
R$1,935,812.30
Total INCC
4,778.72
#VALUE!
-
Quantidade
levantada
Unidade
Unidade
Quantidade
Coeficie
Componen
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

1.20%
R$397,202.55
Total INCC
980.53
#REF!
#REF!
-
#REF!
#REF!
#VALUE!
-
Unidade
Quantidade
Coeficie
Componen
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
-
Quantidade
levantada
Unidade
Unidade
Quantidade
Coeficie
Componen
nte
te
Componente
0.00
R$2,275.82

2.78%
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
-
Quantidade
levantada
Unidade
Unidade
Quantidade
Coeficie
Componen
nte
te
Componente
0.00
R$305.51

0.37%
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
-
Quantidade
levantada
Unidade
Unidade
Quantidade
Coeficie
Componen
nte
te
Componente
0.00
R$2,594.74

3.17%
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
-
Quantidade
levantada
Unidade
Unidade
Quantidade
Coeficie
Componen
nte
te
Componente
0.00
R$1,733.21

2.12%
R$702,106.22
Total INCC
1,733.21
#VALUE!
#REF!
#REF!
MS BASE:
12/30/1
899
PRAZO:
0.00
INCC (n1) :
0.00
425.27
REA PRIVATIVA :
30,742.20 m2
REA EQ.:
38,883.69 m2
REA CONST.:
40,097.32 m2
-
Quantidade
levantada
Unidade
Unidade
Quantidade
Coeficie
Componen
nte
te
Componente
0.00
R$-

0.00%
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
-
Quantidade
levantada
Unidade
Unidade
Quantidade
Coeficie
Componen
nte
te
Componente
2.38
R$3,142.08

3.84%
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
-
Quantidade
levantada
Unidade
Unidade
Quantidade
Coeficie
Componen
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
-
Quantidade
levantada
Unidade
1,229.10
ml.
Unidade
Quantidade
Coeficie
Componen
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$-
m2
#REF!
ml.
#REF!
10.00
19.719
#DIV/0!
#REF!
#REF!
-
MS BASE:
12/30/1
899
PRAZO:
0.00
INCC (n1) :
0.00
425.27
REA PRIVATIVA :
30,742.20 m2
REA EQ.:
38,883.69 m2
REA CONST.:
40,097.32 m2
0.00
Banca
3.00
unid. /
Banca
0.00
R$-
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$490,269.70
1,210.27
#VALUE!
#REF!
#DIV/0!
#REF!
MS BASE:
12/30/1
899
PRAZO:
0.00
INCC (n1) :
0.00
425.27
REA PRIVATIVA :
30,742.20 m2
REA EQ.:
38,883.69 m2
REA CONST.:
40,097.32 m2
-
Quantidade
levantada
Unidade
Unidade
Quantidade
Coeficie
Componen
nte
te
Componente
0.00
R$-

0.00%
R$-
Total INCC
0.00
#VALUE!
#REF!
MS BASE:
12/30/1
899
PRAZO:
0.00
INCC (n1) :
0.00
425.27
REA PRIVATIVA :
30,742.20 m2
REA EQ.:
38,883.69 m2
REA CONST.:
40,097.32 m2
-
Quantidade
levantada
Unidade
Unidade
Quantidade
Coeficie
Componen
nte
te
Componente
0.00
R$-

0.00%
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
-
Quantidade
levantada
Unidade
38,883.69
Aeq
Unidade
Quantidade
Coeficie
Componen
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
-
Quantidade
levantada
Unidade
38,883.69
Aeq
Unidade
Quantidade
Coeficie
Componen
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$2,873,504.69
-
unid.
#VALUE!
#REF!
MS BASE:
12/30/1
899
PRAZO:
0.00
INCC (n1) :
0.00
425.27
REA PRIVATIVA :
30,742.20 m2
REA EQ.:
38,883.69 m2
REA CONST.:
40,097.32 m2
-
Quantidade
levantada
Unidade
Unidade
Quantidade
Coeficie
Componen
nte
te
Componente
Total INCC
unidades
#DIV/0!
1.00
0.00
R$-
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
-
Quantidade
levantada
Unidade
Unidade
Quantidade
Coeficie
Componen
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$-
0.000
#DIV/0!
#VALUE!
#DIV/0!
#DIV/0!
#DIV/0!
#REF!
-
#DIV/0!
#DIV/0!
#REF!
#DIV/0!
#REF!
462.00
0.00
#REF!
1,332.00
#DIV/0!
-
MS BASE:
12/30/1
899
PRAZO:
0.00
INCC (n1) :
0.00
425.27
REA PRIVATIVA :
30,742.20 m2
REA EQ.:
38,883.69 m2
REA CONST.:
40,097.32 m2
unid.
unid.
unid.
unid.
1.00
1.00
1.00
1.00
*
*
*
*
0.00
0.00
0.00
0.00
R$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
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
-
Quantidade
levantada
Unidade
160.00
n paradas
Unidade
Quantidade
Coeficie
Componen
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
-
Quantidade
levantada
Unidade
5.00
unid.
Unidade
Quantidade
Coeficie
Componen
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
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$519,946.04
1,283.53
#VALUE!
#REF!
#REF!
#REF!
#DIV/0!
#REF!
#DIV/0!
#REF!
MS BASE:
12/30/1
899
PRAZO:
0.00
INCC (n1) :
0.00
425.27
REA PRIVATIVA :
30,742.20 m2
REA EQ.:
38,883.69 m2
REA CONST.:
40,097.32 m2
-
Quantidade
levantada
Unidade
Unidade
Quantidade
Coeficie
Componen
nte
te
Componente
Total INCC
6.00
1,429.70
m
m
m
1.00
1.00
1.00
*
*
*
0.00
1,429.70
0.00
R$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
-
Quantidade
levantada
Unidade
Unidade
Quantidade
Coeficie
Componen
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
-
Quantidade
levantada
Unidade
Unidade
Quantidade
Coeficie
Componen
nte
te
Componente
0.00
R$610.98

0.75%
R$247,500.00
Total INCC
#REF!
610.98
#REF!
MS BASE:
12/30/1
899
PRAZO:
0.00
INCC (n1) :
0.00
425.27
REA PRIVATIVA :
30,742.20 m2
REA EQ.:
38,883.69 m2
REA CONST.:
40,097.32 m2
-
Quantidade
levantada
Unidade
Unidade
Quantidade
Coeficie
Componen
nte
te
Componente
0.00
R$-

0.00%
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
-
Quantidade
levantada
Unidade
Unidade
Quantidade
Coeficie
Componen
nte
te
Componente
0.00
R$239.97

0.29%
R$97,209.23
Total INCC
#REF!
239.97
#REF!
R$41,316,096.32
R$102,600.62
ANALISE ORAMENTO INICIAL - Valores
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
Verso
0
PROPOSTA DE CONSTRUO - PR PLANEJAMENTO

FOLHA ROSTO

Rev. 2
5/7/2009
REA EQUIVALENTE DE CONSTRUO
43,873.52 m
REA CONSTRUDA TOTAL
40,097.32 m
REA PRIVATIVA TOTAL
30,742.20 m
Relao de A. Priv. / A. Eq. 70.07%
CUSTO DE CONSTRUO
R$ 33,108,442.14
81731.077 INCC
CUSTO POR M2 - REA EQUIVALENTE DE CONSTRUO
R$ 754.63
1.863 INCC
CUSTO POR M2 - REA CONSTRUDA TOTAL
R$ 825.70
2.038 INCC
CUSTO POR M2 - REA PRIVATIVA TOTAL
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%
CUSTO RASO DE CONSTRUO:
R$ 33,108,442.14
CUSTO COM EVENTUAL
R$ 33,770,610.98
OBSERVAES:
Analista Responsvel
Christiani R. Oliveira
Coordenador de Custos
Ana Laura Amantea
Gerente Tcnico
Rogrio Martins
Gerente de Planejamento Finaceiro

Dono de Negcios
file:///opt/scribd/conversion/tmp/scratch26218/62776737.xls 6-Folha Rosto
12/15/2008
07/12/2011
Proposta de Construo
Cod.:
F.004.AEC
Verso
0
PROPOSTA DE CONSTRUO - ORAMENTO INICIAL

FOLHA ROSTO
FIT MIRANTE DO LAGO

Rev. 0
3/15/2010
REA EQUIVALENTE DE CONSTRUO
43,873.52 m
REA CONSTRUDA TOTAL
40,097.32 m
REA PRIVATIVA TOTAL
30,742.20 m
Relao de A. Priv. / A. Eq. 70.07%
CUSTO DE CONSTRUO
R$ 41,316,096.32
102600.615 INCC
CUSTO POR M2 - REA EQUIVALENTE DE CONSTRUO
R$ 941.71
2.339 INCC
CUSTO POR M2 - REA CONSTRUDA TOTAL
R$ 1,030.40
2.559 INCC
CUSTO POR M2 - REA PRIVATIVA TOTAL
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%
CUSTO RASO DE CONSTRUO:
R$ 41,316,096.32
CUSTO COM EVENTUAL
R$ 41,316,096.32
OBSERVAES:
Coordenador de Custos
Ana Laura Amantea
Gerente Tcnico
Rogrio Martins
Gerente Geral de Obra
Cesar Souto
Gerente de Obra
Armindo Bitar Dias
file:///opt/scribd/conversion/tmp/scratch26218/62776737.xls 6-Folha Rosto OI
07/12/2011
Cod.:
Data de Elaborao:
Verso
Oramento Resumo
F.004.AEC
15/12/08
0

ORAMENTO RESUMO

Rev. 2
12/15/2008
GRUPOS
11
12
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 EM INCC

67.93 Incc
456.26 Incc
CUSTO TOTAL
R$ 27,516.3476
R$ 184,825.2269
13
14
15
16
17
19
PESSOAL PERMANENTE
ADMINISTRAO
EQUIPAMENTOS
OPERAO DO CANTEIRO
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 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
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
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

MATRIZ DE RISCO

Rev. 2
12/15/2008
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
BLOCO DE CONCRETO ESTRUTURAL DE 14 CM

FBK 4,5 MPa
- Bloco de concreto - esp. 14cm 39 X 19 X 14
- Meio Bloco de concreto - esp. 14cm 19 X 19 X 14
- Bloco 34 - 34 X 19 X 14
- Bloco 54 - 54 X 19 X 14
- Canaleta - 39 X 19 X 14
- Compensador - 9 X 19 X 14
- Semi 4 X 19 X 14
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
Reduo de 15% do valor da prospota (sem negociao)

FBK 6,0 MPa

- 1/2 Bloco de concreto - esp. 14cm 19 X 19 X 14
- Bloco 34 - 34 X 19 X 14
- Bloco 54 - 54 X 19 X 14
- Semi 4 X 19 X 14
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

FBK 8,0 MPa

- Bloco 34 - 34 X 19 X 14
- Bloco 54 - 54 X 19 X 14
- Semi 4 X 19 X 14
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

MATRIZ DE RISCO

Rev. 2
12/15/2008
Grupo/ Atividade
Unidade
Preo Real
(R$)
Preo
Reduo de Custo
Adotado (R$)
(R$)
Reduo de
Custo (%)
Proposta
Observaes
FBK 10,0 MPa

- Bloco 34 - 34 X 19 X 14
- Bloco 54 - 54 X 19 X 14
- Semi 4 X 19 X 14
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

FBK 12,0 MPa

- Bloco 34 - 34 X 19 X 14
- Bloco 54 - 54 X 19 X 14
- Semi 4 X 19 X 14
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

FBK 14,0 MPa

- Bloco 34 - 34 X 19 X 14
- Bloco 54 - 54 X 19 X 14
- Semi 4 X 19 X 14
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

FBK 16,0 MPa

- Bloco 34 - 34 X 19 X 14
- Bloco 54 - 54 X 19 X 14
- Semi 4 X 19 X 14
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)
GRUPO 59 - OUTROS REVESTIMENTOS DE PAREDE E TETO

REVESTIMENTO DE GESSO
Revestimento de gesso liso em parede e teto
m2
-6.25
Matriz de Riscos
Verso

MATRIZ DE RISCO

Rev. 2
12/15/2008
Grupo/ Atividade
Unidade
Preo Real
(R$)
GRUPO 63 - ESQUADRIAS DE ALUMNIO

ESQUADRIAS DE ALUMINIO
AL 01 - Janela de Correr Vidro 2 Folhas 1,10 x 1,20 metros- rea de
unid.
servio
AL 01 - Janela de Correr Vidro 2 Folhas 1,10 x 1,20 metros- rea de
unid.
servio
AL 02 - Janela Maxim-Ar 1 Folha 0,60 x 0,60 metros- banho
unid.
AL 03 - Janela de correr veneziana 2 folhas- 1,20x1,20m- dormitrio
unid.
AL 04 - Porta Correr Vidro 2 Folhas 1,80 x 2,20 metros- varanda unid.
AL6 - Caixilho salo gourmet/salo de festas adulto/spa/brinq.1,20x1,20m
unid.
AL7 - Caixilho salo de festas adulto 2,30x2,50m
unid.
AL8 - Caixilho trreo 2,30x3,65m
unid.
AL9 - Caixilho salo gourmet/ salo de festas adulto 5,00x2,30m unid.
AL10 - Caixilho wc/wc portaria 0,60x0,60m
unid.
AL11- Caixilho spa/brinquedoteca 2,45x2,30m
unid.
unid.
AL13 - Caixilho salo de festas/ escada 0,60x1,20m
unid.
unid.
unid.
unid.
AL17 - Caixilho spa/ salo gourmet 2,50x2,30m
unid.
CPOR - Caixilho portaria 1,25x0,8m
unid.
CPOR1 - Caixilho portaria 2,50x0,8m
unid.
unid.
unid.
Caixilho veneziana fixa 1,10 x 1,20 metros- cobertura
unid.
GRUPO 71 - INSTALAO ELTRICA
EMPREITADA GLOBAL (MATERIAL E MO DE OBRA)
Obras acima de 20.001 m
vb
GRUPO 93 - ENTREGA DE OBRA

EMPREITADA - EQUIPE PERMANENTE
- Equipe Permanente
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
-5.00 Ibrap - Fit Coqueiro I

Reduo de 5% devido ao frete

(149,422.46)
-7.21
Reduo do ndice: de 0,14 para 0,13 INCCxA.Eq.
(43,443.32)
-33.33
Reduo de 3 para 2 meses - entrega da obra
COMPARATIVO RESUMO DE CUSTO ORADO COM PARAMETRIZAO
Cod.:
Data de Elaborao:
Verso
F.004.AEC
15/12/08
0
COMPARATIVO RESUMO: PARAMETRIZAO x PR-PLANEJAMENTO

Rev. 2
12/15/2008
Parametrizao Ante
Projeto
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%
Custo Por rea Privativa
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
file:///opt/scribd/conversion/tmp/scratch26218/62776737.xls9 - Comp. Resumo
07/12/2011
Cod.:
Data de Elaborao:
Verso
Comparativo Grupo a Grupo
F.004.AEC
15/12/08
0
COMPARATIVO GRUPO A GRUPO: PARAMETRIZAO x PR-PLANEJAMENTO

Rev. 2
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
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
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
ESTRUTURA DE CONCRETO ARMADO

GLOBAL * MO-DE-OBRA
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
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
REVESTIMENTO CERMICO INTERNO
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
REVESTIMENTO CERMICO EXTERNO
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
MADEIRA EM PISO, PAREDE, FORRO E

COMPLEMENTOS
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
OUTROS REVESTIMENTOS - PISOS
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
OUTROS REVESTIMENTOS - PAREDE
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
OUTROS REVESTIMENTOS - TETO
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
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
OUTROS REVESTIMENTOS DE FACHADA
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
ENTREGA / REVISO DA OBRA
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$0.03 m/AP
TOTAL GERAL
CUSTO TOTAL
Parametrizao de Ante Projeto
67.9 Incc
100.00%
2.102 INCC/ m A. Eq
CUSTO POR REA PRIVATIVA
CUSTO TOTAL EM
INCC
Parametrizao Comit
PRINCIPAIS ALTERAES:
Incluso de Medidores Individuais e ETE
(premissas adotadas pela FIT, hoje)
Alterao de Fachada Cermica para
Monocapa, incluindo as molduras
Alterao de piso externo de concreto com
vagas verdes para Intertravado
R$ 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
Incluso de Misturadores nos banhos e cozinha

No comit, no foi considerado custo pra Deck
de madeira da Piscina
Incluso de extenso de rede eltrica
(Premissas adotadas pela FIT, hoje)
Churrasqueira s nos apartamentos de 3 Dorms.

Incluso de Infra de Ar condicionado
Aumento do Custo de Ao em aproximadamente
15 %
TOTAL:
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:
file:///opt/scribd/conversion/tmp/scratch26218/62776737.xls10 - Grupo a Grupo
R$ -
Justificativa
R$ 0.00
21000000
20000000
1
07/12/2011

Planejamento Executivo Edificação - FIT

Încărcat de

Informații document

Titlu original

Drepturi de autor

Formate disponibile

Partajați acest document

Partajați sau inserați document

Opțiuni de partajare

Vi se pare util acest document?

Este necorespunzător acest conținut?

Drepturi de autor:

Formate disponibile

Planejamento Executivo Edificação - FIT

Încărcat de

Drepturi de autor:

Formate disponibile

PR PLANEJAMENTO

DADOS INICIAIS - FASE 1

FIT PSSARO AZUL CONDOMNIO RESORT

1 - So Paulo - Raio maior que 70 km da Capital

1 - Alvenaria Armada + Estrutura Convencional

N de Elevadores por Torre

MODELO DE PARAMETROS DA TIPOLOGIA PADRO

rea do Pav. Tipo (Sombra)

Elemento vazado (shafts)

Impermeabilizao vertical de rodap banheiro (h=0,30m)

Louas, Metais e Tampos

Tampos em mrmore/ granito

Cronograma Fsico para Pr Oramento - Fit Residencial

1 Sem. 2 Sem. 3 Sem.

Tcnico de Edificaes Junior *

Tcnico de Edificaes Pleno *

Tcnico de Edificaes Senior *

Cronograma Fsico para Pr Oramento - Fit Residencial

1 Sem. 2 Sem. 3 Sem.

Tcnico de Edificaes Junior *

Tcnico de Edificaes Pleno *

Tcnico de Edificaes Senior *

TABELA GERDAU SP - 03/09/08 - VAL. 31/12/08

FIT PSSARO AZUL CONDOMNIO RESORT

Cidade Nova VII, Arterial 5

Preo Global Composio Preo Total

FIT PSSARO AZUL CONDOMNIO RESORT

Cidade Nova VII, Arterial 5

Preo Global Composio Preo Total

FIT PSSARO AZUL CONDOMNIO RESORT

Cidade Nova VII, Arterial 5

Preo Global Composio Preo Total

FIT PSSARO AZUL CONDOMNIO RESORT

Cidade Nova VII, Arterial 5

Preo Global Composio Preo Total

FIT PSSARO AZUL CONDOMNIO RESORT

Cidade Nova VII, Arterial 5

Preo Global Composio Preo Total

FIT PSSARO AZUL CONDOMNIO RESORT

Cidade Nova VII, Arterial 5

Viga metlica do bandejo (L = 4,4 m) - 50%

PROTEO PERIFRICA DAS LAJES

PROTEO DOS VOS DE ACESSO AS

Material e mo de obra para costura e

PROTEO DA CABINE DO GUINCHO /

Preo Global Composio Preo Total

FIT PSSARO AZUL CONDOMNIO RESORT

Cidade Nova VII, Arterial 5

Tela de nylon verde mosquiteiro, largura 1,5 m

ENTELAMENTO DA TORRE DO GUINCHO:

PROTEO NOS ARRANQUES DOS

PROTEO CONTRA INCNDIO

FIT PSSARO AZUL CONDOMNIO RESORT

Cidade Nova VII, Arterial 5

Locao padro (incluso mobilizao e

Locao padro (incluso mobilizao e

Preo Global Composio Preo Total

Locao padro (incluso mobilizao e

FIT PSSARO AZUL CONDOMNIO RESORT

Cidade Nova VII, Arterial 5

Preo Global Composio Preo Total

FIT PSSARO AZUL CONDOMNIO RESORT

Cidade Nova VII, Arterial 5