planilha barreirinha finan9
DESCRIPTION
Planilha Para Calculo de Viabilidade de Um Investimento Imobiliario de ConstruçãoTRANSCRIPT
GeralCidade/ UF: Curitiba/PRBairro: BarreirinhaDestinação: ResidencialClassificação: SobradoQtde: 21Agrupamento p/ construção: 3Área / unidade (m²) 123Prazo de Construção Padrão:(meses) 8Sobrados Pagamento Diferencial 3Sobrados Pagamento Normal 18Área de terreno / unidade (m²) 135.30Índice Vel. Vendas (%): 10.70
Terreno (Mercado de Vendas Da Barreirinha)Valor/m² R$ 267.85
Relação Custo do Terreno / Custo da Obra%/m² 44.3435453383512
Custo Obra (Somente construção)(Medianeira 2004)/m² 477.16
664.45
ÍtemCusto do Terreno 1,145.3937761 Custo unitário da obra 2,583.0000000 Orçamento de itens especiais 334.0390133
4,062.4327894
Ítem Valor2583.00
Outros Tributos (Sem I.R.) -104.09
2478.91
Relação Valor Final de Venda / Custo Total do m2 (Para Cálculo do I.R.)%/m² 1.4588130885586
Unidade (Mercado de Vendas Da Barreirinha)Valor/m² R$ 1,588.49
INCC (Atualiza o Custo de Construção de Medianeira - 2004)Valor jul/04 294.625Valor fev/09 410.262Relação INCC jul/04 - fev/09 1.39248875689436
(fev/09)/m2
Valor (em m2)
Custo Total em m2
Valor de Venda em M2
Valor Final de Venda em m2
Nº Dado
DADOS GERAIS
1 Valor da unidade monetária adotada
2 Taxa mínima de atratividade - TMA
DADOS DA OBRA, CUSTOS E DESPESAS
3 Área total construída
4 Custo unitário da obra
5 Orçamento de itens especiais
6 Mês inicial das obras
7 Mês de entrega da primeira obra
8
9 Preço de aquisição do terreno por unidade
10 ITBI sobre o valor do terreno
11 IPTU sobre o valor do terreno
12 Tributos sobre as receitas
13 Despesas administrativas
14
15 Despesas com corretagem
DADOS SOBRE VENDAS E RECEITAS
16 Número de unidades geradas
17 Preço unitário médio de venda
18 Indicador de velocidade de vendas - IVV
19 Mês inicial de vendas
20
21 Número de meses para pagamento da Entrada
22 Número de balões sugeridos para a Entrada
23
24 Número de balões sugeridos para as demais parcelas
DADOS SOBRE O RESULTADO
25 Imposto de renda sobre o lucro real
DADOS SOBRE FINANCIAMENTO
26 Objeto do financiamento
Assunção do saldo devedor
Percentual a financiar
27 Taxa de juros do financiamento
Atualização monetária
OUTROS DADOS
28 Condições de compra do terreno
29 Área construída da unidade
Relação % duração x % desembolso acumulado do cronograma físico-financeiro
Despesas com marketing - inicial
Despesas com marketing - por mês de colocação à venda
Condições de parcelamento para a compra das unidades
Número de meses para pagamento das demais parcelas
30 Preço unitário de venda da unidade
31
32 Sistema de amortização
33 Nº de prestações do financiamento
34 Mês de início das amortizações
35 Tipo de cenário esperado velocidade vendas
36
37
38 Tipo de cenário esperado preço vendas
39
40
41 Tipo de cenário esperado custo
42 Parâmetro do cenário otimista custo
43 Parâmetro do cenário pessimista custo
44 Tipo de cenário esperado construção
45 Parâmetro do cenário Otimista construção
46 Parâmetro do cenário Normal construção
47
48 Perda de terreno
49 Condições de pagamento do IPTU
Mês de venda da 1a unidade
Parâmetro do cenário otimista velocidade vendasParâmetro do cenário pessimista velocidade vendas
Parâmetro do cenário otimista preço vendasParâmetro do cenário pessimista preço vendas
Parâmetro do cenário Pessimista construção
SazonalidadeJan 115.00%Fev 115.00%Mar 110.00%Abr 95.00%Mai 90.00%Jun 90.00%Jul 120.00%Ago 105.00%Set 90.00%Out 70.00%Nov 90.00%Dez 110.00%
Agrupamento Tempo Const Mês Início Mês FinalGrupo 1 9 1 10Grupo 2 9 7 16Grupo 3 9 13 22Grupo 4 9 19 28Grupo 5 9 25 34Grupo 6 9 31 40Grupo 7 9 37 46
Tempo entre obras (Meses) 6
% Custo da Obra44.343545338
100.00000000012.932211122
157.275756460
100.000000000-4.030000000
95.970000000
Unidade Valor
DADOS GERAIS
em R$ 1.00% ao mês 1.5
DADOS DA OBRA, CUSTOS E DESPESAS
em m² 2583em R$/m² 664.45em %/m² 12
em n inteiros 1em n inteiros 46
X/8 0.8888889
em R$ 36,240.56 em % 2em % 1em % 4.03em % 6em % 0.02em % 0.01
em % 4.5DADOS SOBRE VENDAS E RECEITAS
em n inteiros 21
em R$/m² 1588.49 em % ao mês 10.70em n inteiros 0
em n inteiros 12
em n inteiros 0
em n inteiros 48
em n inteiros4
DADOS SOBRE O RESULTADO
% por período15
DADOS SOBRE FINANCIAMENTO
Obras ou vendas Vendas
Cliente ou Construtor Cliente
20em % ao mês 1.5em % ao mês T.R. do mês
OUTROS DADOS
n parcelas 8
em m² 123
20%ENT EM 12X + 80% BANCO
% sobre obras ou vendas
em R$ R$ 195,384.66 em n inteiros 4
SACem n inteiros 12em n inteiros 1
2em % 10em % 10
2em % 11em % 11
2em % 13em % 13
2em n meses 6em n meses 9em n meses 12
em % 10n parcelas 10
SAC, SPC ou SAM
1-O, 2-N ou 3-P
1-O, 2-N ou 3-P
1-O, 2-N ou 3-P
1-O, 2-N ou 3-P
Data Chaves Quantidade
### 0 0 0 0 0 R$ 1,588.49Feb-09 1 2.419 0 0 0 R$ 1,588.49Mar-09 2 2.38825 0 0 0 R$ 1,588.49Apr-09 3 2.3575 0 0 0 R$ 1,588.49
May-09 4 2.32675 0 0 0 R$ 1,588.49Jun-09 5 4.346 0 0 0 R$ 1,588.49Jul-09 6 4.6535 0 0 0 R$ 1,588.49
Aug-09 7 6.642 0 0 0 R$ 1,588.49Sep-09 8 6.91875 0 0 0 R$ 1,588.49Oct-09 9 6.8265 0 0 0 R$ 1,588.49Nov-09 10 6.73425 0 0 0 R$ 1,588.49Dec-09 11 8.692 0 0 0 R$ 1,588.49Jan-10 12 10.988 98.4 0 1 R$ 1,588.49Feb-10 13 9.15325 0 0 0 R$ 1,588.49Mar-10 14 11.08025 0 0 0 R$ 1,588.49Apr-10 15 11.2955 0 0 0 R$ 1,588.49
May-10 16 11.14175 98.4 0 1 R$ 1,588.49Jun-10 17 10.988 0 0 0 R$ 1,588.49Jul-10 18 13.25325 98.4 0 1 R$ 1,588.49
Aug-10 19 11.38775 0 0 0 R$ 1,588.49Sep-10 20 11.234 0 0 0 R$ 1,588.49Oct-10 21 13.13025 0 0 0 R$ 1,588.49Nov-10 22 13.31475 98.4 0 1 R$ 1,588.49Dec-10 23 13.13025 98.4 0 1 R$ 1,588.49Jan-11 24 11.26475 0 0 0 R$ 1,588.49Feb-11 25 13.161 98.4 0 1 R$ 1,588.49Mar-11 26 11.2955 0 0 0 R$ 1,588.49Apr-11 27 13.19175 0 0 0 R$ 1,588.49
May-11 28 13.37625 98.4 0 1 R$ 1,588.49Jun-11 29 13.19175 98.4 0 1 R$ 1,588.49Jul-11 30 11.32625 0 0 0 R$ 1,588.49
Aug-11 31 13.2225 0 0 0 R$ 1,588.49Sep-11 32 13.407 98.4 0 1 R$ 1,588.49Oct-11 33 13.2225 0 0 0 R$ 1,588.49Nov-11 34 13.407 98.4 0 1 R$ 1,588.49Dec-11 35 13.2225 0 0 0 R$ 1,588.49Jan-12 36 13.407 98.4 0 1 R$ 1,588.49Feb-12 37 13.2225 0 0 0 R$ 1,588.49Mar-12 38 13.407 98.4 0 1 R$ 1,588.49Apr-12 39 13.2225 0 0 0 R$ 1,588.49
May-12 40 13.407 98.4 0 1 R$ 1,588.49Jun-12 41 11.1725 0 0 0 R$ 1,588.49Jul-12 42 13.06875 98.4 0 1 R$ 1,588.49
Aug-12 43 11.20325 0 0 0 R$ 1,588.49Sep-12 44 11.0495 98.4 0 1 R$ 1,588.49
Indice Mês
Sinal Parcelas(20%)
Financ. Chaves pela Construtora
Valor Unitário
Oct-12 45 8.84575 0 0 0 R$ 1,588.49Nov-12 46 8.72275 98.4 0 1 R$ 1,588.49Dec-12 47 8.59975 0 0 0 R$ 1,588.49Jan-13 48 8.84575 98.4 0 1 R$ 1,588.49Feb-13 49 6.67275 0 0 0 R$ 1,588.49Mar-13 50 6.5805 98.4 0 1 R$ 1,588.49Apr-13 51 4.43825 0 0 0 R$ 1,588.49
May-13 52 4.37675 0 0 0 R$ 1,588.49Jun-13 53 4.31525 0 3.526 1 R$ 1,588.49Jul-13 54 2.20375 0 3.49525 0 R$ 1,588.49
Aug-13 55 4.223 0 3.4645 0 R$ 1,588.49Sep-13 56 4.5305 0 3.43375 0 R$ 1,588.49Oct-13 57 4.469 0 3.403 0 R$ 1,588.49Nov-13 58 4.4075 0 6.89825 1 R$ 1,588.49Dec-13 59 2.296 0 6.83675 0 R$ 1,588.49Jan-14 60 2.26525 0 6.77525 0 R$ 1,588.49Feb-14 61 2.2345 0 6.71375 0 R$ 1,588.49Mar-14 62 2.20375 0 6.65225 0 R$ 1,588.49Apr-14 63 2.173 0 6.59075 0 R$ 1,588.49
May-14 64 2.14225 0 6.52925 0 R$ 1,588.49Jun-14 65 2.1115 0 6.46775 0 R$ 1,588.49Jul-14 66 2.08075 0 9.93225 1 R$ 1,588.49
Aug-14 67 0 0 9.84 0 R$ 1,588.49Sep-14 68 0 0 9.74775 0 R$ 1,588.49Oct-14 69 0 0 9.6555 0 R$ 1,588.49Nov-14 70 0 0 9.56325 0 R$ 1,588.49Dec-14 71 0 0 9.471 0 R$ 1,588.49Jan-15 72 0 0 9.37875 0 R$ 1,588.49Feb-15 73 0 0 9.2865 0 R$ 1,588.49Mar-15 74 0 0 9.19425 0 R$ 1,588.49Apr-15 75 0 0 9.102 0 R$ 1,588.49
May-15 76 0 0 9.00975 0 R$ 1,588.49Jun-15 77 0 0 8.9175 0 R$ 1,588.49Jul-15 78 0 0 8.82525 0 R$ 1,588.49
Aug-15 79 0 0 8.733 0 R$ 1,588.49Sep-15 80 0 0 8.64075 0 R$ 1,588.49Oct-15 81 0 0 8.5485 0 R$ 1,588.49Nov-15 82 0 0 8.45625 0 R$ 1,588.49Dec-15 83 0 0 8.364 0 R$ 1,588.49Jan-16 84 0 0 8.27175 0 R$ 1,588.49Feb-16 85 0 0 8.1795 0 R$ 1,588.49Mar-16 86 0 0 8.08725 0 R$ 1,588.49Apr-16 87 0 0 7.995 0 R$ 1,588.49
May-16 88 0 0 7.90275 0 R$ 1,588.49Jun-16 89 0 0 7.8105 0 R$ 1,588.49Jul-16 90 0 0 7.71825 0 R$ 1,588.49
Aug-16 91 0 0 7.626 0 R$ 1,588.49Sep-16 92 0 0 7.53375 0 R$ 1,588.49Oct-16 93 0 0 7.4415 0 R$ 1,588.49
Nov-16 94 0 0 7.34925 0 R$ 1,588.49Dec-16 95 0 0 7.257 0 R$ 1,588.49Jan-17 96 0 0 7.16475 0 R$ 1,588.49Feb-17 97 0 0 7.0725 0 R$ 1,588.49Mar-17 98 0 0 6.98025 0 R$ 1,588.49Apr-17 99 0 0 6.888 0 R$ 1,588.49
May-17 100 0 0 6.79575 0 R$ 1,588.49Jun-17 101 0 0 4.6535 0 R$ 1,588.49Jul-17 102 0 0 4.592 0 R$ 1,588.49
Aug-17 103 0 0 4.5305 0 R$ 1,588.49Sep-17 104 0 0 4.469 0 R$ 1,588.49Oct-17 105 0 0 4.4075 0 R$ 1,588.49Nov-17 106 0 0 2.296 0 R$ 1,588.49Dec-17 107 0 0 2.26525 0 R$ 1,588.49Jan-18 108 0 0 2.2345 0 R$ 1,588.49Feb-18 109 0 0 2.20375 0 R$ 1,588.49Mar-18 110 0 0 2.173 0 R$ 1,588.49Apr-18 111 0 0 2.14225 0 R$ 1,588.49
May-18 112 0 0 2.1115 0 R$ 1,588.49Jun-18 113 0 0 2.08075 0 R$ 1,588.49Jul-18 114 0 0 0 0 R$ 1,588.49
Aug-18 115 0 0 0 0 R$ 1,588.49Sep-18 116 0 0 0 0 R$ 1,588.49Oct-18 117 0 0 0 0 R$ 1,588.49Nov-18 118 0 0 0 0 R$ 1,588.49Dec-18 119 0 0 0 0 R$ 1,588.49Jan-19 120 0 0 0 0 R$ 1,588.49Feb-19 121 0 0 0 0 R$ 1,588.49Mar-19 122 0 0 0 0 R$ 1,588.49Apr-19 123 0 0 0 0 R$ 1,588.49
May-19 124 0 0 0 0 R$ 1,588.49Jun-19 125 0 0 0 0 R$ 1,588.49Jul-19 126 0 0 0 0 R$ 1,588.49
Aug-19 127 0 0 0 0 R$ 1,588.49Sep-19 128 0 0 0 0 R$ 1,588.49Oct-19 129 0 0 0 0 R$ 1,588.49Nov-19 130 0 0 0 0 R$ 1,588.49
559.5885 1771.2 403.686 2734.4745
Errom2 m2 m2 m2
Valor V.P.L
R$ 0.00 R$ 0.00R$ 3,687.71 R$ 3,633.21R$ 3,640.83 R$ 3,534.02R$ 3,593.95 R$ 3,436.96R$ 3,547.08 R$ 3,342.00R$ 6,625.38 R$ 6,150.07R$ 7,094.15 R$ 6,487.90
R$ 10,125.58 R$ 9,123.41R$ 10,547.47 R$ 9,363.11R$ 10,406.84 R$ 9,101.74R$ 10,266.21 R$ 8,846.06R$ 13,250.75 R$ 11,249.00
R$ 166,759.47 R$ 139,475.53R$ 13,953.92 R$ 11,498.41R$ 16,891.58 R$ 13,713.42R$ 17,219.73 R$ 13,773.23
R$ 166,993.86 R$ 131,596.35R$ 16,750.95 R$ 13,005.19
R$ 170,212.80 R$ 130,197.74R$ 17,360.36 R$ 13,082.90R$ 17,125.97 R$ 12,715.53R$ 20,016.76 R$ 14,642.22
R$ 170,306.55 R$ 122,737.83R$ 170,025.29 R$ 120,724.26
R$ 17,172.85 R$ 12,013.16R$ 170,072.16 R$ 117,214.73
R$ 17,219.73 R$ 11,692.55R$ 20,110.52 R$ 13,453.65
R$ 170,400.31 R$ 112,310.71R$ 170,119.04 R$ 110,468.31
R$ 17,266.61 R$ 11,046.53R$ 20,157.40 R$ 12,705.36
R$ 170,447.18 R$ 105,846.49R$ 20,157.40 R$ 12,332.61
R$ 170,447.18 R$ 102,741.14R$ 20,157.40 R$ 11,970.79
R$ 170,447.18 R$ 99,726.90R$ 20,157.40 R$ 11,619.59
R$ 170,447.18 R$ 96,801.09R$ 20,157.40 R$ 11,278.69
R$ 170,447.18 R$ 93,961.11R$ 17,032.22 R$ 9,250.46
R$ 169,931.53 R$ 90,928.53R$ 17,079.10 R$ 9,003.78
R$ 166,853.23 R$ 86,662.01
R$ 13,485.14 R$ 6,900.55R$ 163,306.15 R$ 82,331.23
R$ 13,110.12 R$ 6,511.82R$ 163,493.66 R$ 80,007.54
R$ 10,172.45 R$ 4,904.44R$ 160,040.34 R$ 76,019.91
R$ 6,766.01 R$ 3,166.39R$ 6,672.25 R$ 3,076.37
R$ 11,953.80 R$ 5,430.08R$ 8,687.99 R$ 3,888.24
R$ 11,719.42 R$ 5,167.42R$ 12,141.31 R$ 5,274.33R$ 12,000.68 R$ 5,136.20R$ 17,235.35 R$ 7,267.58R$ 13,922.67 R$ 5,783.97R$ 13,782.03 R$ 5,640.93R$ 13,641.40 R$ 5,500.86R$ 13,500.77 R$ 5,363.69R$ 13,360.13 R$ 5,229.38R$ 13,219.50 R$ 5,097.87R$ 13,078.87 R$ 4,969.10R$ 18,313.54 R$ 6,855.10R$ 15,000.85 R$ 5,532.11R$ 14,860.22 R$ 5,399.26R$ 14,719.59 R$ 5,269.13R$ 14,578.95 R$ 5,141.66R$ 14,438.32 R$ 5,016.81R$ 14,297.69 R$ 4,894.53R$ 14,157.05 R$ 4,774.76R$ 14,016.42 R$ 4,657.47R$ 13,875.79 R$ 4,542.60R$ 13,735.16 R$ 4,430.11R$ 13,594.52 R$ 4,319.95R$ 13,453.89 R$ 4,212.08R$ 13,313.26 R$ 4,106.45R$ 13,172.62 R$ 4,003.03R$ 13,031.99 R$ 3,901.77R$ 12,891.36 R$ 3,802.62R$ 12,750.72 R$ 3,705.56R$ 12,610.09 R$ 3,610.53R$ 12,469.46 R$ 3,517.50R$ 12,328.83 R$ 3,426.43R$ 12,188.19 R$ 3,337.29R$ 12,047.56 R$ 3,250.03R$ 11,906.93 R$ 3,164.62R$ 11,766.29 R$ 3,081.03R$ 11,625.66 R$ 2,999.22R$ 11,485.03 R$ 2,919.15R$ 11,344.39 R$ 2,840.79
R$ 11,203.76 R$ 2,764.11R$ 11,063.13 R$ 2,689.08R$ 10,922.50 R$ 2,615.66R$ 10,781.86 R$ 2,543.83R$ 10,641.23 R$ 2,473.54R$ 10,500.60 R$ 2,404.78R$ 10,359.96 R$ 2,337.51
R$ 7,094.15 R$ 1,576.99R$ 7,000.40 R$ 1,533.16R$ 6,906.64 R$ 1,490.27R$ 6,812.89 R$ 1,448.31R$ 6,719.13 R$ 1,407.27R$ 3,500.20 R$ 722.26R$ 3,453.32 R$ 702.05R$ 3,406.44 R$ 682.29R$ 3,359.57 R$ 662.96R$ 3,312.69 R$ 644.04R$ 3,265.81 R$ 625.55R$ 3,218.93 R$ 607.46R$ 3,172.06 R$ 589.76
R$ 0.00 R$ 0.00R$ 0.00 R$ 0.00R$ 0.00 R$ 0.00R$ 0.00 R$ 0.00R$ 0.00 R$ 0.00R$ 0.00 R$ 0.00R$ 0.00 R$ 0.00R$ 0.00 R$ 0.00R$ 0.00 R$ 0.00R$ 0.00 R$ 0.00R$ 0.00 R$ 0.00R$ 0.00 R$ 0.00R$ 0.00 R$ 0.00R$ 0.00 R$ 0.00R$ 0.00 R$ 0.00R$ 0.00 R$ 0.00R$ 0.00 R$ 0.00
R$ 4,168,643.10 R$ 2,434,358.65R$ 3,937,723.73
R$ 230,919.37
Data Indice MêsGastos Obra Gastos Acum. Itens Especiais
Feb-09 0 0 0 0 0 23.88964162### 1 0.133257357 16.39065497 0.1332573575 21.7644338177 0
Apr-09 2 0.21026403 25.86247569 0.3435213875 1.81037329859 20.61708797### 3 0.200578058 24.6711011 0.5440994453 1.72697707713 20.61708797
Jun-09 4 0.229113731 28.18098887 0.773213176 1.97266922121 20.61708797Jul-09 5 0.387516889 47.66457741 1.1607300654 3.33652041849 20.61708797
Aug-09 6 0.430771565 52.98490244 1.59150163 3.70894317107 44.3431019Sep-09 7 0.51464639 63.30150602 2.1061480205 4.4311054217 41.07054826Oct-09 8 0.870923888 107.1236382 2.9770719085 7.49865467626 20.61708797Nov-09 9 0.567027537 69.74438702 3.5440994453 4.88210709128 20.61708797Dec-09 10 0.229113731 28.18098887 3.773213176 2.08336922121 20.45346029Jan-10 11 0.387516889 47.66457741 4.1607300654 3.37342041849 20.45346029Feb-10 12 0.430771565 52.98490244 4.59150163 9.26854317107 44.50672959
### 13 0.51464639 63.30150602 5.1061480205 4.4557054217 41.23417594Apr-10 14 0.870923888 107.1236382 5.9770719085 7.52325467626 20.78071565
### 15 0.567027537 69.74438702 6.5440994453 4.90670709128 20.78071565Jun-10 16 0.229113731 28.18098887 6.773213176 7.63066922121 20.78071565Jul-10 17 0.387516889 47.66457741 7.1607300654 3.38572041849 20.78071565
Aug-10 18 0.430771565 52.98490244 7.59150163 9.28084317107 44.50672959Sep-10 19 0.51464639 63.30150602 8.1061480205 4.4680054217 41.23417594Oct-10 20 0.870923888 107.1236382 8.9770719085 7.53555467626 20.78071565Nov-10 21 0.567027537 69.74438702 9.5440994453 4.91900709128 20.78071565Dec-10 22 0.229113731 28.18098887 9.773213176 7.64296922121 20.45346029Jan-11 23 0.387516889 47.66457741 10.160730065 8.92072041849 20.45346029Feb-11 24 0.430771565 52.98490244 10.59150163 3.75814317107 44.50672959
### 25 0.51464639 63.30150602 11.10614802 10.0030054217 41.23417594Apr-11 26 0.870923888 107.1236382 11.977071909 7.53555467626 20.78071565
### 27 0.567027537 69.74438702 12.544099445 4.91900709128 20.78071565Jun-11 28 0.229113731 28.18098887 12.773213176 7.64296922121 20.78071565Jul-11 29 0.387516889 47.66457741 13.160730065 8.92072041849 20.78071565
Aug-11 30 0.430771565 52.98490244 13.59150163 3.75814317107 44.50672959Sep-11 31 0.51464639 63.30150602 14.10614802 4.4803054217 41.23417594Oct-11 32 0.870923888 107.1236382 14.977071909 13.0705546763 20.78071565Nov-11 33 0.567027537 69.74438702 15.544099445 4.91900709128 20.78071565Dec-11 34 0.229113731 28.18098887 15.773213176 7.64296922121 20.45346029Jan-12 35 0.387516889 47.66457741 16.160730065 3.39802041849 20.45346029Feb-12 36 0.430771565 52.98490244 16.59150163 9.29314317107 44.50672959
### 37 0.51464639 63.30150602 17.10614802 4.4803054217 41.23417594Apr-12 38 0.870923888 107.1236382 17.977071909 13.0705546763 20.78071565
### 39 0.567027537 69.74438702 18.544099445 4.91900709128 20.78071565Jun-12 40 0.229113731 28.18098887 18.773213176 7.64296922121 20.78071565Jul-12 41 0.387516889 47.66457741 19.160730065 3.39802041849 20.78071565
Aug-12 42 0.430771565 52.98490244 19.59150163 9.29314317107 20.78071565Sep-12 43 0.381389033 46.91085105 19.972890663 3.33295957363 20.78071565Oct-12 44 0.660659858 81.26116254 20.633550521 11.2601813777 0.327255365Nov-12 45 0.366449479 45.07328592 21 3.19203001415 0.327255365Dec-12 46 0 0 0 5.6703 0
Gastos Obra em m2
Gastos Terreno
Jan-13 47 0 0 0 0.0615 0Feb-13 48 0 0 0 5.5842 0
### 49 0 0 0 0.0492 0Apr-13 50 0 0 0 5.5719 0
### 51 0 0 0 0.0369 0Jun-13 52 0 0 0 0.0369 0Jul-13 53 0 0 0 5.5596 0
Aug-13 54 0 0 0 0.0246 0Sep-13 55 0 0 0 0.0246 0Oct-13 56 0 0 0 0.0246 0Nov-13 57 0 0 0 0.0246 0Dec-13 58 0 0 0 5.5473 0Jan-14 59 0 0 0 0.0123 0Feb-14 60 0 0 0 0.0123 0
### 61 0 0 0 0.0123 0Apr-14 62 0 0 0 0.0123 0
### 63 0 0 0 0.0123 0Jun-14 64 0 0 0 0.0123 0Jul-14 65 0 0 0 0.0123 0
Aug-14 66 0 0 0 5.535 0Sep-14 67 0 0 0 0 0Oct-14 68 0 0 0 0 0Nov-14 69 0 0 0 0 0Dec-14 70 0 0 0 0 0Jan-15 71 0 0 0 0 0Feb-15 72 0 0 0 0 0
### 73 0 0 0 0 0Apr-15 74 0 0 0 0 0
### 75 0 0 0 0 0Jun-15 76 0 0 0 0 0Jul-15 77 0 0 0 0 0
Aug-15 78 0 0 0 0 0Sep-15 79 0 0 0 0 0Oct-15 80 0 0 0 0 0Nov-15 81 0 0 0 0 0Dec-15 82 0 0 0 0 0Jan-16 83 0 0 0 0 0Feb-16 84 0 0 0 0 0
### 85 0 0 0 0 0Apr-16 86 0 0 0 0 0
### 87 0 0 0 0 0Jun-16 88 0 0 0 0 0Jul-16 89 0 0 0 0 0
Aug-16 90 0 0 0 0 0Sep-16 91 0 0 0 0 0Oct-16 92 0 0 0 0 0Nov-16 93 0 0 0 0 0Dec-16 94 0 0 0 0 0Jan-17 95 0 0 0 0 0
Feb-17 96 0 0 0 0 0### 97 0 0 0 0 0
Apr-17 98 0 0 0 0 0### 99 0 0 0 0 0
Jun-17 100 0 0 0 0 0Jul-17 101 0 0 0 0 0
Aug-17 102 0 0 0 0 0Sep-17 103 0 0 0 0 0Oct-17 104 0 0 0 0 0Nov-17 105 0 0 0 0 0Dec-17 106 0 0 0 0 0Jan-18 107 0 0 0 0 0Feb-18 108 0 0 0 0 0
### 109 0 0 0 0 0Apr-18 110 0 0 0 0 0
### 111 0 0 0 0 0Jun-18 112 0 0 0 0 0Jul-18 113 0 0 0 0 0
Aug-18 114 0 0 0 0 0Sep-18 115 0 0 0 0 0Oct-18 116 0 0 0 0 0Nov-18 117 0 0 0 0 0Dec-18 118 0 0 0 0 0Jan-19 119 0 0 0 0 0Feb-19 120 0 0 0 0 0
### 121 0 0 0 0 0Apr-19 122 0 0 0 0 0
### 123 0 0 0 0 0Jun-19 124 0 0 0 0 0Jul-19 125 0 0 0 0 0
Aug-19 126 0 0 0 0 0Sep-19 127 0 0 0 0 0Oct-19 128 0 0 0 0 0Nov-19 129 0 0 0 0 0Dec-19 130 0 0 0 0 0
2583 320.29428797 1159.138501
Erro
Saídas V.P.L. Saídas Terreno
0 R$ 664.45 R$ 15,873.37 R$ 15,873.37 116.3906549724 R$ 664.45 R$ 25,351.98 R$ 24,977.32 042.2531306665 R$ 664.45 R$ 32,086.03 R$ 31,144.69 066.9242317684 R$ 664.45 R$ 31,239.02 R$ 29,874.40 095.1052206428 R$ 664.45 R$ 33,734.40 R$ 31,784.02 0
142.76979805 R$ 664.45 R$ 47,586.39 R$ 44,172.55 0195.754700494 R$ 664.45 R$ 67,133.55 R$ 61,396.46 1259.056206518 R$ 664.45 R$ 72,293.78 R$ 65,138.63 0
366.17984475 R$ 664.45 R$ 89,859.21 R$ 79,769.02 0435.924231768 R$ 664.45 R$ 63,284.18 R$ 55,347.85 0464.105220643 R$ 664.45 R$ 33,699.23 R$ 29,037.52 0
511.76979805 R$ 664.45 R$ 47,502.18 R$ 40,326.18 0564.754700494 R$ 664.45 R$ 70,936.32 R$ 59,330.25 1628.056206518 R$ 664.45 R$ 72,418.84 R$ 59,675.08 0
735.17984475 R$ 664.45 R$ 89,984.27 R$ 73,053.67 0804.924231768 R$ 664.45 R$ 63,409.24 R$ 50,717.98 0833.105220643 R$ 664.45 R$ 37,602.55 R$ 29,631.98 0
880.76979805 R$ 664.45 R$ 47,727.80 R$ 37,055.16 0933.754700494 R$ 664.45 R$ 70,944.50 R$ 54,266.27 1997.056206518 R$ 664.45 R$ 72,427.02 R$ 54,581.54 01104.17984475 R$ 664.45 R$ 89,992.45 R$ 66,816.73 01173.92423177 R$ 664.45 R$ 63,417.41 R$ 46,389.71 01202.10522064 R$ 664.45 R$ 37,393.28 R$ 26,948.87 01249.76979805 R$ 664.45 R$ 51,188.06 R$ 36,345.42 01302.75470049 R$ 664.45 R$ 67,274.96 R$ 47,061.79 11366.05620652 R$ 664.45 R$ 76,104.72 R$ 52,451.82 01473.17984475 R$ 664.45 R$ 89,992.45 R$ 61,106.72 01542.92423177 R$ 664.45 R$ 63,417.41 R$ 42,425.35 01571.10522064 R$ 664.45 R$ 37,610.72 R$ 24,789.20 01618.76979805 R$ 664.45 R$ 51,405.50 R$ 33,380.62 01671.75470049 R$ 664.45 R$ 67,274.96 R$ 43,039.99 11735.05620652 R$ 664.45 R$ 72,435.19 R$ 45,656.47 01842.17984475 R$ 664.45 R$ 93,670.15 R$ 58,168.50 01911.92423177 R$ 664.45 R$ 63,417.41 R$ 38,799.77 01940.10522064 R$ 664.45 R$ 37,393.28 R$ 22,539.70 01987.76979805 R$ 664.45 R$ 47,518.53 R$ 28,219.64 02040.75470049 R$ 664.45 R$ 70,952.67 R$ 41,513.68 12104.05620652 R$ 664.45 R$ 72,435.19 R$ 41,754.76 02211.17984475 R$ 664.45 R$ 93,670.15 R$ 53,197.55 02280.92423177 R$ 664.45 R$ 63,417.41 R$ 35,484.03 02309.10522064 R$ 664.45 R$ 37,610.72 R$ 20,733.38 02356.76979805 R$ 664.45 R$ 47,735.97 R$ 25,926.15 02409.75470049 R$ 664.45 R$ 55,188.02 R$ 29,530.52 02456.66555155 R$ 664.45 R$ 47,191.93 R$ 24,878.71 02537.92671408 R$ 664.45 R$ 61,692.84 R$ 32,042.68 0
2583 R$ 664.45 R$ 32,287.12 R$ 16,521.80 00 R$ 664.45 R$ 3,767.61 R$ 1,899.45 0
Gastos Acumul. em m2
Valor Custo da Obra
0 R$ 664.45 R$ 40.86 R$ 20.30 00 R$ 664.45 R$ 3,710.40 R$ 1,815.73 00 R$ 664.45 R$ 32.69 R$ 15.76 00 R$ 664.45 R$ 3,702.22 R$ 1,758.57 00 R$ 664.45 R$ 24.52 R$ 11.47 00 R$ 664.45 R$ 24.52 R$ 11.30 00 R$ 664.45 R$ 3,694.05 R$ 1,678.04 00 R$ 664.45 R$ 16.35 R$ 7.32 00 R$ 664.45 R$ 16.35 R$ 7.21 00 R$ 664.45 R$ 16.35 R$ 7.10 00 R$ 664.45 R$ 16.35 R$ 7.00 00 R$ 664.45 R$ 3,685.88 R$ 1,554.21 00 R$ 664.45 R$ 8.17 R$ 3.40 00 R$ 664.45 R$ 8.17 R$ 3.35 00 R$ 664.45 R$ 8.17 R$ 3.30 00 R$ 664.45 R$ 8.17 R$ 3.25 00 R$ 664.45 R$ 8.17 R$ 3.20 00 R$ 664.45 R$ 8.17 R$ 3.15 00 R$ 664.45 R$ 8.17 R$ 3.11 00 R$ 664.45 R$ 3,677.71 R$ 1,376.63 00 R$ 664.45 R$ 0.00 R$ 0.00 00 R$ 664.45 R$ 0.00 R$ 0.00 00 R$ 664.45 R$ 0.00 R$ 0.00 00 R$ 664.45 R$ 0.00 R$ 0.00 00 R$ 664.45 R$ 0.00 R$ 0.00 00 R$ 664.45 R$ 0.00 R$ 0.00 00 R$ 664.45 R$ 0.00 R$ 0.00 00 R$ 664.45 R$ 0.00 R$ 0.00 00 R$ 664.45 R$ 0.00 R$ 0.00 00 R$ 664.45 R$ 0.00 R$ 0.00 00 R$ 664.45 R$ 0.00 R$ 0.00 00 R$ 664.45 R$ 0.00 R$ 0.00 00 R$ 664.45 R$ 0.00 R$ 0.00 00 R$ 664.45 R$ 0.00 R$ 0.00 00 R$ 664.45 R$ 0.00 R$ 0.00 00 R$ 664.45 R$ 0.00 R$ 0.00 00 R$ 664.45 R$ 0.00 R$ 0.00 00 R$ 664.45 R$ 0.00 R$ 0.00 00 R$ 664.45 R$ 0.00 R$ 0.00 00 R$ 664.45 R$ 0.00 R$ 0.00 00 R$ 664.45 R$ 0.00 R$ 0.00 00 R$ 664.45 R$ 0.00 R$ 0.00 00 R$ 664.45 R$ 0.00 R$ 0.00 00 R$ 664.45 R$ 0.00 R$ 0.00 00 R$ 664.45 R$ 0.00 R$ 0.00 00 R$ 664.45 R$ 0.00 R$ 0.00 00 R$ 664.45 R$ 0.00 R$ 0.00 00 R$ 664.45 R$ 0.00 R$ 0.00 00 R$ 664.45 R$ 0.00 R$ 0.00 0
0 R$ 664.45 R$ 0.00 R$ 0.00 00 R$ 664.45 R$ 0.00 R$ 0.00 00 R$ 664.45 R$ 0.00 R$ 0.00 00 R$ 664.45 R$ 0.00 R$ 0.00 00 R$ 664.45 R$ 0.00 R$ 0.00 00 R$ 664.45 R$ 0.00 R$ 0.00 00 R$ 664.45 R$ 0.00 R$ 0.00 00 R$ 664.45 R$ 0.00 R$ 0.00 00 R$ 664.45 R$ 0.00 R$ 0.00 00 R$ 664.45 R$ 0.00 R$ 0.00 00 R$ 664.45 R$ 0.00 R$ 0.00 00 R$ 664.45 R$ 0.00 R$ 0.00 00 R$ 664.45 R$ 0.00 R$ 0.00 00 R$ 664.45 R$ 0.00 R$ 0.00 00 R$ 664.45 R$ 0.00 R$ 0.00 00 R$ 664.45 R$ 0.00 R$ 0.00 00 R$ 664.45 R$ 0.00 R$ 0.00 00 R$ 664.45 R$ 0.00 R$ 0.00 00 R$ 664.45 R$ 0.00 R$ 0.00 00 R$ 664.45 R$ 0.00 R$ 0.00 00 R$ 664.45 R$ 0.00 R$ 0.00 00 R$ 664.45 R$ 0.00 R$ 0.00 00 R$ 664.45 R$ 0.00 R$ 0.00 00 R$ 664.45 R$ 0.00 R$ 0.00 00 R$ 664.45 R$ 0.00 R$ 0.00 00 R$ 664.45 R$ 0.00 R$ 0.00 00 R$ 664.45 R$ 0.00 R$ 0.00 00 R$ 664.45 R$ 0.00 R$ 0.00 00 R$ 664.45 R$ 0.00 R$ 0.00 00 R$ 664.45 R$ 0.00 R$ 0.00 00 R$ 664.45 R$ 0.00 R$ 0.00 00 R$ 664.45 R$ 0.00 R$ 0.00 00 R$ 664.45 R$ 0.00 R$ 0.00 00 R$ 664.45 R$ 0.00 R$ 0.00 00 R$ 664.45 R$ 0.00 R$ 0.00 0
4062.43278937 R$ 2,699,265.42 R$ 1,933,070.324062.43278937 R$ 2,699,265.42
0 R$ 0.00
Data Fluxo Mês Fluxo Acumulado VPL Fluxo V.P.L..Feb-09 0 R$ (15,873.37) R$ (15,873.37) -R$ 15,873.37 -R$ 15,873.37
### 1 R$ (21,664.27) R$ (37,537.64) -R$ 21,344.11 -R$ 37,217.47Apr-09 2 R$ (28,445.20) R$ (65,982.84) -R$ 27,610.67 -R$ 64,828.14
### 3 R$ (27,645.06) R$ (93,627.90) -R$ 26,437.44 -R$ 91,265.59Jun-09 4 R$ (30,187.32) R$ (123,815.22) -R$ 28,442.02 -R$ 119,707.61Jul-09 5 R$ (40,961.01) R$ (164,776.23) -R$ 38,022.48 -R$ 157,730.09
Aug-09 6 R$ (60,039.40) R$ (224,815.63) -R$ 54,908.56 -R$ 212,638.65Sep-09 7 R$ (62,168.20) R$ (286,983.83) -R$ 56,015.21 -R$ 268,653.86Oct-09 8 R$ (79,311.73) R$ (366,295.56) -R$ 70,405.91 -R$ 339,059.77Nov-09 9 R$ (52,877.33) R$ (419,172.90) -R$ 46,246.11 -R$ 385,305.87Dec-09 10 R$ (23,433.02) R$ (442,605.92) -R$ 20,191.47 -R$ 405,497.34Jan-10 11 R$ (34,251.43) R$ (476,857.35) -R$ 29,077.18 -R$ 434,574.52Feb-10 12 R$ 95,823.15 R$ (381,034.20) R$ 80,145.28 -R$ 354,429.24
### 13 R$ (58,464.93) R$ (439,499.12) -R$ 48,176.68 -R$ 402,605.92Apr-10 14 R$ (73,092.69) R$ (512,591.81) -R$ 59,340.25 -R$ 461,946.16
### 15 R$ (46,189.51) R$ (558,781.32) -R$ 36,944.75 -R$ 498,890.92Jun-10 16 R$ 129,391.31 R$ (429,390.01) R$ 101,964.37 -R$ 396,926.55Jul-10 17 R$ (30,976.85) R$ (460,366.86) -R$ 24,049.97 -R$ 420,976.51
Aug-10 18 R$ 99,268.30 R$ (361,098.56) R$ 75,931.47 -R$ 345,045.04Sep-10 19 R$ (55,066.65) R$ (416,165.21) -R$ 41,498.64 -R$ 386,543.68Oct-10 20 R$ (72,866.47) R$ (489,031.69) -R$ 54,101.20 -R$ 440,644.88Nov-10 21 R$ (43,400.65) R$ (532,432.34) -R$ 31,747.49 -R$ 472,392.37Dec-10 22 R$ 132,913.27 R$ (399,519.07) R$ 95,788.95 -R$ 376,603.42Jan-11 23 R$ 118,837.22 R$ (280,681.84) R$ 84,378.84 -R$ 292,224.59Feb-11 24 R$ (50,102.11) R$ (330,783.96) -R$ 35,048.63 -R$ 327,273.21
### 25 R$ 93,967.44 R$ (236,816.51) R$ 64,762.91 -R$ 262,510.31Apr-11 26 R$ (72,772.72) R$ (309,589.23) -R$ 49,414.17 -R$ 311,924.47
### 27 R$ (43,306.90) R$ (352,896.13) -R$ 28,971.70 -R$ 340,896.17Jun-11 28 R$ 132,789.58 R$ (220,106.55) R$ 87,521.51 -R$ 253,374.66Jul-11 29 R$ 118,713.54 R$ (101,393.01) R$ 77,087.69 -R$ 176,286.97
Aug-11 30 R$ (50,008.36) R$ (151,401.37) -R$ 31,993.47 -R$ 208,280.44Sep-11 31 R$ (52,277.79) R$ (203,679.16) -R$ 32,951.10 -R$ 241,231.54Oct-11 32 R$ 76,777.03 R$ (126,902.13) R$ 47,677.99 -R$ 193,553.55Nov-11 33 R$ (43,260.02) R$ (170,162.15) -R$ 26,467.16 -R$ 220,020.70Dec-11 34 R$ 133,053.90 R$ (37,108.24) R$ 80,201.44 -R$ 139,819.26Jan-12 35 R$ (27,361.13) R$ (64,469.38) -R$ 16,248.85 -R$ 156,068.11Feb-12 36 R$ 99,494.51 R$ 35,025.14 R$ 58,213.22 -R$ 97,854.89
### 37 R$ (52,277.79) R$ (17,252.65) -R$ 30,135.17 -R$ 127,990.06Apr-12 38 R$ 76,777.03 R$ 59,524.38 R$ 43,603.54 -R$ 84,386.53
### 39 R$ (43,260.02) R$ 16,264.36 -R$ 24,205.33 -R$ 108,591.86Jun-12 40 R$ 132,836.46 R$ 149,100.82 R$ 73,227.74 -R$ 35,364.12Jul-12 41 R$ (30,703.75) R$ 118,397.07 -R$ 16,675.69 -R$ 52,039.81
Aug-12 42 R$ 114,743.50 R$ 233,140.57 R$ 61,398.02 R$ 9,358.21Sep-12 43 R$ (30,112.84) R$ 203,027.73 -R$ 15,874.93 -R$ 6,516.72Oct-12 44 R$ 105,160.39 R$ 308,188.13 R$ 54,619.33 R$ 48,102.60Nov-12 45 R$ (18,801.98) R$ 289,386.15 -R$ 9,621.25 R$ 38,481.35Dec-12 46 R$ 159,538.55 R$ 448,924.70 R$ 80,431.78 R$ 118,913.13
Indice Mês
Jan-13 47 R$ 13,069.26 R$ 461,993.95 R$ 6,491.53 R$ 125,404.66Feb-13 48 R$ 159,783.27 R$ 621,777.22 R$ 78,191.81 R$ 203,596.47
### 49 R$ 10,139.76 R$ 631,916.98 R$ 4,888.68 R$ 208,485.15Apr-13 50 R$ 156,338.12 R$ 788,255.10 R$ 74,261.34 R$ 282,746.49
### 51 R$ 6,741.49 R$ 794,996.59 R$ 3,154.92 R$ 285,901.40Jun-13 52 R$ 6,647.74 R$ 801,644.33 R$ 3,065.06 R$ 288,966.47Jul-13 53 R$ 8,259.75 R$ 809,904.08 R$ 3,752.03 R$ 292,718.50
Aug-13 54 R$ 8,671.65 R$ 818,575.73 R$ 3,880.93 R$ 296,599.43Sep-13 55 R$ 11,703.07 R$ 830,278.80 R$ 5,160.21 R$ 301,759.64Oct-13 56 R$ 12,124.97 R$ 842,403.77 R$ 5,267.23 R$ 307,026.87Nov-13 57 R$ 11,984.34 R$ 854,388.11 R$ 5,129.20 R$ 312,156.07Dec-13 58 R$ 13,549.48 R$ 867,937.58 R$ 5,713.37 R$ 317,869.43Jan-14 59 R$ 13,914.49 R$ 881,852.07 R$ 5,780.57 R$ 323,650.01Feb-14 60 R$ 13,773.86 R$ 895,625.93 R$ 5,637.59 R$ 329,287.59
### 61 R$ 13,633.23 R$ 909,259.16 R$ 5,497.56 R$ 334,785.15Apr-14 62 R$ 13,492.59 R$ 922,751.76 R$ 5,360.45 R$ 340,145.60
### 63 R$ 13,351.96 R$ 936,103.72 R$ 5,226.18 R$ 345,371.78Jun-14 64 R$ 13,211.33 R$ 949,315.05 R$ 5,094.71 R$ 350,466.49Jul-14 65 R$ 13,070.70 R$ 962,385.74 R$ 4,965.99 R$ 355,432.49
Aug-14 66 R$ 14,635.83 R$ 977,021.58 R$ 5,478.46 R$ 360,910.95Sep-14 67 R$ 15,000.85 R$ 992,022.43 R$ 5,532.11 R$ 366,443.06Oct-14 68 R$ 14,860.22 R$ 1,006,882.65 R$ 5,399.26 R$ 371,842.32Nov-14 69 R$ 14,719.59 R$ 1,021,602.23 R$ 5,269.13 R$ 377,111.45Dec-14 70 R$ 14,578.95 R$ 1,036,181.19 R$ 5,141.66 R$ 382,253.11Jan-15 71 R$ 14,438.32 R$ 1,050,619.51 R$ 5,016.81 R$ 387,269.92Feb-15 72 R$ 14,297.69 R$ 1,064,917.20 R$ 4,894.53 R$ 392,164.45
### 73 R$ 14,157.05 R$ 1,079,074.25 R$ 4,774.76 R$ 396,939.21Apr-15 74 R$ 14,016.42 R$ 1,093,090.67 R$ 4,657.47 R$ 401,596.68
### 75 R$ 13,875.79 R$ 1,106,966.46 R$ 4,542.60 R$ 406,139.28Jun-15 76 R$ 13,735.16 R$ 1,120,701.61 R$ 4,430.11 R$ 410,569.39Jul-15 77 R$ 13,594.52 R$ 1,134,296.14 R$ 4,319.95 R$ 414,889.34
Aug-15 78 R$ 13,453.89 R$ 1,147,750.03 R$ 4,212.08 R$ 419,101.42Sep-15 79 R$ 13,313.26 R$ 1,161,063.28 R$ 4,106.45 R$ 423,207.87Oct-15 80 R$ 13,172.62 R$ 1,174,235.91 R$ 4,003.03 R$ 427,210.90Nov-15 81 R$ 13,031.99 R$ 1,187,267.90 R$ 3,901.77 R$ 431,112.67Dec-15 82 R$ 12,891.36 R$ 1,200,159.25 R$ 3,802.62 R$ 434,915.29Jan-16 83 R$ 12,750.72 R$ 1,212,909.98 R$ 3,705.56 R$ 438,620.85Feb-16 84 R$ 12,610.09 R$ 1,225,520.07 R$ 3,610.53 R$ 442,231.38
### 85 R$ 12,469.46 R$ 1,237,989.53 R$ 3,517.50 R$ 445,748.87Apr-16 86 R$ 12,328.83 R$ 1,250,318.35 R$ 3,426.43 R$ 449,175.31
### 87 R$ 12,188.19 R$ 1,262,506.55 R$ 3,337.29 R$ 452,512.59Jun-16 88 R$ 12,047.56 R$ 1,274,554.11 R$ 3,250.03 R$ 455,762.62Jul-16 89 R$ 11,906.93 R$ 1,286,461.03 R$ 3,164.62 R$ 458,927.25
Aug-16 90 R$ 11,766.29 R$ 1,298,227.33 R$ 3,081.03 R$ 462,008.28Sep-16 91 R$ 11,625.66 R$ 1,309,852.99 R$ 2,999.22 R$ 465,007.49Oct-16 92 R$ 11,485.03 R$ 1,321,338.01 R$ 2,919.15 R$ 467,926.64Nov-16 93 R$ 11,344.39 R$ 1,332,682.41 R$ 2,840.79 R$ 470,767.43Dec-16 94 R$ 11,203.76 R$ 1,343,886.17 R$ 2,764.11 R$ 473,531.55Jan-17 95 R$ 11,063.13 R$ 1,354,949.30 R$ 2,689.08 R$ 476,220.63
Feb-17 96 R$ 10,922.50 R$ 1,365,871.79 R$ 2,615.66 R$ 478,836.29### 97 R$ 10,781.86 R$ 1,376,653.66 R$ 2,543.83 R$ 481,380.12
Apr-17 98 R$ 10,641.23 R$ 1,387,294.89 R$ 2,473.54 R$ 483,853.66### 99 R$ 10,500.60 R$ 1,397,795.48 R$ 2,404.78 R$ 486,258.44
Jun-17 100 R$ 10,359.96 R$ 1,408,155.45 R$ 2,337.51 R$ 488,595.96Jul-17 101 R$ 7,094.15 R$ 1,415,249.60 R$ 1,576.99 R$ 490,172.95
Aug-17 102 R$ 7,000.40 R$ 1,422,250.00 R$ 1,533.16 R$ 491,706.11Sep-17 103 R$ 6,906.64 R$ 1,429,156.64 R$ 1,490.27 R$ 493,196.38Oct-17 104 R$ 6,812.89 R$ 1,435,969.53 R$ 1,448.31 R$ 494,644.69Nov-17 105 R$ 6,719.13 R$ 1,442,688.66 R$ 1,407.27 R$ 496,051.97Dec-17 106 R$ 3,500.20 R$ 1,446,188.86 R$ 722.26 R$ 496,774.22Jan-18 107 R$ 3,453.32 R$ 1,449,642.18 R$ 702.05 R$ 497,476.28Feb-18 108 R$ 3,406.44 R$ 1,453,048.62 R$ 682.29 R$ 498,158.57
### 109 R$ 3,359.57 R$ 1,456,408.19 R$ 662.96 R$ 498,821.52Apr-18 110 R$ 3,312.69 R$ 1,459,720.88 R$ 644.04 R$ 499,465.57
### 111 R$ 3,265.81 R$ 1,462,986.69 R$ 625.55 R$ 500,091.12Jun-18 112 R$ 3,218.93 R$ 1,466,205.62 R$ 607.46 R$ 500,698.57Jul-18 113 R$ 3,172.06 R$ 1,469,377.67 R$ 589.76 R$ 501,288.34
Aug-18 114 R$ - R$ 1,469,377.67 R$ 0.00 R$ 501,288.34Sep-18 115 R$ - R$ 1,469,377.67 R$ 0.00 R$ 501,288.34Oct-18 116 R$ - R$ 1,469,377.67 R$ 0.00 R$ 501,288.34Nov-18 117 R$ - R$ 1,469,377.67 R$ 0.00 R$ 501,288.34Dec-18 118 R$ - R$ 1,469,377.67 R$ 0.00 R$ 501,288.34Jan-19 119 R$ - R$ 1,469,377.67 R$ 0.00 R$ 501,288.34Feb-19 120 R$ - R$ 1,469,377.67 R$ 0.00 R$ 501,288.34
### 121 R$ - R$ 1,469,377.67 R$ 0.00 R$ 501,288.34Apr-19 122 R$ - R$ 1,469,377.67 R$ 0.00 R$ 501,288.34
### 123 R$ - R$ 1,469,377.67 R$ 0.00 R$ 501,288.34Jun-19 124 R$ - R$ 1,469,377.67 R$ 0.00 R$ 501,288.34Jul-19 125 R$ - R$ 1,469,377.67 R$ 0.00 R$ 501,288.34
Aug-19 126 R$ - R$ 1,469,377.67 R$ 0.00 R$ 501,288.34Sep-19 127 R$ - R$ 1,469,377.67 R$ 0.00 R$ 501,288.34Oct-19 128 R$ - R$ 1,469,377.67 R$ 0.00 R$ 501,288.34Nov-19 129 R$ - R$ 1,469,377.67 R$ 0.00 R$ 501,288.34Dec-19 130 R$ - R$ 1,469,377.67 R$ 0.00 R$ 501,288.34
R$ 1,469,377.67 R$ 501,288.34R$ 4,168,643.10 R$ 2,434,358.65R$ 2,699,265.42 R$ 1,933,070.32R$ 1,469,377.67 R$ 501,288.34
Erro: R$ - R$ 0.00
Parcela de SinalMês Ref.
nº de sobrados vendidos Dados de Cálculo Soma 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17Feb-09 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 1 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0Apr-09 2 0 0 1 1 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
### 3 0 0 1 1 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0Jun-09 4 0 0 1 1 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0Jul-09 5 0 0 2 1 1 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Aug-09 6 0 0 2 1 1 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0Sep-09 7 0 0 3 1 1 1 0 0 0 0 0 0 0 0 0 0 0 0 0 0Oct-09 8 0 0 3 1 1 1 0 0 0 0 0 0 0 0 0 0 0 0 0 0Nov-09 9 0 0 3 1 1 1 0 0 0 0 0 0 0 0 0 0 0 0 0 0Dec-09 10 0 0 3 1 1 1 0 0 0 0 0 0 0 0 0 0 0 0 0 0Jan-10 11 0 0 4 1 1 1 1 0 0 0 0 0 0 0 0 0 0 0 0 0Feb-10 12 1 1 5 1 1 1 1 1 0 0 0 0 0 0 0 0 0 0 0 0
### 13 0 1 4 0 1 1 1 1 0 0 0 0 0 0 0 0 0 0 0 0Apr-10 14 0 1 5 0 1 1 1 1 1 0 0 0 0 0 0 0 0 0 0 0
### 15 0 1 5 0 1 1 1 1 1 0 0 0 0 0 0 0 0 0 0 0Jun-10 16 1 2 5 0 1 1 1 1 1 0 0 0 0 0 0 0 0 0 0 0Jul-10 17 0 2 5 0 0 1 1 1 1 1 0 0 0 0 0 0 0 0 0 0
Aug-10 18 1 3 6 0 0 1 1 1 1 1 1 0 0 0 0 0 0 0 0 0Sep-10 19 0 3 5 0 0 0 1 1 1 1 1 0 0 0 0 0 0 0 0 0Oct-10 20 0 3 5 0 0 0 1 1 1 1 1 0 0 0 0 0 0 0 0 0Nov-10 21 0 3 6 0 0 0 1 1 1 1 1 1 0 0 0 0 0 0 0 0Dec-10 22 1 4 6 0 0 0 1 1 1 1 1 1 0 0 0 0 0 0 0 0Jan-11 23 1 5 6 0 0 0 0 1 1 1 1 1 1 0 0 0 0 0 0 0Feb-11 24 0 5 5 0 0 0 0 0 1 1 1 1 1 0 0 0 0 0 0 0
### 25 1 6 6 0 0 0 0 0 1 1 1 1 1 1 0 0 0 0 0 0Apr-11 26 0 6 5 0 0 0 0 0 0 1 1 1 1 1 0 0 0 0 0 0
### 27 0 6 6 0 0 0 0 0 0 1 1 1 1 1 1 0 0 0 0 0Jun-11 28 1 7 6 0 0 0 0 0 0 1 1 1 1 1 1 0 0 0 0 0Jul-11 29 1 8 6 0 0 0 0 0 0 0 1 1 1 1 1 1 0 0 0 0
Aug-11 30 0 8 5 0 0 0 0 0 0 0 0 1 1 1 1 1 0 0 0 0Sep-11 31 0 8 6 0 0 0 0 0 0 0 0 1 1 1 1 1 1 0 0 0Oct-11 32 1 9 6 0 0 0 0 0 0 0 0 1 1 1 1 1 1 0 0 0Nov-11 33 0 9 6 0 0 0 0 0 0 0 0 0 1 1 1 1 1 1 0 0Dec-11 34 1 10 6 0 0 0 0 0 0 0 0 0 1 1 1 1 1 1 0 0Jan-12 35 0 10 6 0 0 0 0 0 0 0 0 0 0 1 1 1 1 1 1 0Feb-12 36 1 11 6 0 0 0 0 0 0 0 0 0 0 1 1 1 1 1 1 0
### 37 0 11 6 0 0 0 0 0 0 0 0 0 0 0 1 1 1 1 1 1Apr-12 38 1 12 6 0 0 0 0 0 0 0 0 0 0 0 1 1 1 1 1 1
### 39 0 12 6 0 0 0 0 0 0 0 0 0 0 0 0 1 1 1 1 1Jun-12 40 1 13 6 0 0 0 0 0 0 0 0 0 0 0 0 1 1 1 1 1Jul-12 41 0 13 5 0 0 0 0 0 0 0 0 0 0 0 0 0 1 1 1 1
Aug-12 42 1 14 6 0 0 0 0 0 0 0 0 0 0 0 0 0 1 1 1 1Sep-12 43 0 14 5 0 0 0 0 0 0 0 0 0 0 0 0 0 0 1 1 1Oct-12 44 1 15 5 0 0 0 0 0 0 0 0 0 0 0 0 0 0 1 1 1
Nov-12 45 0 15 4 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 1 1Dec-12 46 1 16 4 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 1 1Jan-13 47 0 16 4 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 1Feb-13 48 1 17 4 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 1
### 49 0 17 3 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0Apr-13 50 1 18 3 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
### 51 0 18 2 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0Jun-13 52 0 18 2 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0Jul-13 53 1 19 2 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Aug-13 54 0 19 1 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0Sep-13 55 0 19 2 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0Oct-13 56 0 19 2 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0Nov-13 57 0 19 2 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0Dec-13 58 1 20 2 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0Jan-14 59 0 20 1 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0Feb-14 60 0 20 1 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
### 61 0 20 1 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0Apr-14 62 0 20 1 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
### 63 0 20 1 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0Jun-14 64 0 20 1 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0Jul-14 65 0 20 1 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Aug-14 66 1 21 1 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0Sep-14 67 0 21 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0Oct-14 68 0 21 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0Nov-14 69 0 21 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0Dec-14 70 0 21 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0Jan-15 71 0 21 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0Feb-15 72 0 21 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
### 73 0 21 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0Apr-15 74 0 21 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
### 75 0 21 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0Jun-15 76 0 21 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0Jul-15 77 0 21 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Aug-15 78 0 21 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0Sep-15 79 0 21 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0Oct-15 80 0 21 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0Nov-15 81 0 21 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0Dec-15 82 0 21 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0Jan-16 83 0 21 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0Feb-16 84 0 21 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
### 85 0 21 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0Apr-16 86 0 21 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
### 87 0 21 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0Jun-16 88 0 21 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0Jul-16 89 0 21 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Aug-16 90 0 21 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0Sep-16 91 0 21 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0Oct-16 92 0 21 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0Nov-16 93 0 21 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0Dec-16 94 0 21 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0Jan-17 95 0 21 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Feb-17 96 0 21 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0### 97 0 21 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Apr-17 98 0 21 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0### 99 0 21 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Jun-17 100 0 21 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0Jul-17 101 0 21 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Aug-17 102 0 21 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0Sep-17 103 0 21 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0Oct-17 104 0 21 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0Nov-17 105 0 21 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0Dec-17 106 0 21 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0Jan-18 107 0 21 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0Feb-18 108 0 21 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
### 109 0 21 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0Apr-18 110 0 21 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
### 111 0 21 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0Jun-18 112 0 21 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0Jul-18 113 0 21 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Aug-18 114 0 21 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0Sep-18 115 0 21 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0Oct-18 116 0 21 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0Nov-18 117 0 21 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0Dec-18 118 0 21 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0Jan-19 119 0 21 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0Feb-19 120 0 21 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
### 121 0 21 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0Apr-19 122 0 21 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
### 123 0 21 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0Jun-19 124 0 21 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0Jul-19 125 0 21 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Aug-19 126 0 21 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0Sep-19 127 0 21 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0Oct-19 128 0 21 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0Nov-19 129 0 21 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0Dec-19 130 0 21 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Parcela de Sinal
18 19 20 210 Juros Amortização do Saldo devedor Pagamento 0.00
0 0 0 0 0 0 0 0 0.00 0 0 00 0 0 0 2.05 0.369 2.05 2.419 22.55 24.6 0 10 0 0 0 2.05 0.33825 2.05 2.38825 20.50 0 0 00 0 0 0 2.05 0.3075 2.05 2.3575 18.45 0 0 00 0 0 0 2.05 0.27675 2.05 2.32675 16.40 0 0 00 0 0 0 4.1 0.246 4.1 4.346 36.90 24.6 0 10 0 0 0 4.1 0.5535 4.1 4.6535 32.80 0 0 00 0 0 0 6.15 0.492 6.15 6.642 51.25 24.6 0 10 0 0 0 6.15 0.76875 6.15 6.91875 45.10 0 0 00 0 0 0 6.15 0.6765 6.15 6.8265 38.95 0 0 00 0 0 0 6.15 0.58425 6.15 6.73425 32.80 0 0 00 0 0 0 8.2 0.492 8.2 8.692 49.20 24.6 0 10 0 0 0 10.25 0.738 10.25 10.988 63.55 24.6 0 10 0 0 0 8.2 0.95325 8.2 9.15325 55.35 0 0 00 0 0 0 10.25 0.83025 10.25 11.08025 69.70 24.6 0 10 0 0 0 10.25 1.0455 10.25 11.2955 59.45 0 0 00 0 0 0 10.25 0.89175 10.25 11.14175 49.20 0 0 00 0 0 0 10.25 0.738 10.25 10.988 63.55 24.6 0 10 0 0 0 12.3 0.95325 12.3 13.25325 75.85 24.6 0 10 0 0 0 10.25 1.13775 10.25 11.38775 65.60 0 0 00 0 0 0 10.25 0.984 10.25 11.234 55.35 0 0 00 0 0 0 12.3 0.83025 12.3 13.13025 67.65 24.6 0 10 0 0 0 12.3 1.01475 12.3 13.31475 55.35 0 0 00 0 0 0 12.3 0.83025 12.3 13.13025 67.65 24.6 0 10 0 0 0 10.25 1.01475 10.25 11.26475 57.40 0 0 00 0 0 0 12.3 0.861 12.3 13.161 69.70 24.6 0 10 0 0 0 10.25 1.0455 10.25 11.2955 59.45 0 0 00 0 0 0 12.3 0.89175 12.3 13.19175 71.75 24.6 0 10 0 0 0 12.3 1.07625 12.3 13.37625 59.45 0 0 00 0 0 0 12.3 0.89175 12.3 13.19175 71.75 24.6 0 10 0 0 0 10.25 1.07625 10.25 11.32625 61.50 0 0 00 0 0 0 12.3 0.9225 12.3 13.2225 73.80 24.6 0 10 0 0 0 12.3 1.107 12.3 13.407 61.50 0 0 00 0 0 0 12.3 0.9225 12.3 13.2225 73.80 24.6 0 10 0 0 0 12.3 1.107 12.3 13.407 61.50 0 0 00 0 0 0 12.3 0.9225 12.3 13.2225 73.80 24.6 0 10 0 0 0 12.3 1.107 12.3 13.407 61.50 0 0 00 0 0 0 12.3 0.9225 12.3 13.2225 73.80 24.6 0 10 0 0 0 12.3 1.107 12.3 13.407 61.50 0 0 01 0 0 0 12.3 0.9225 12.3 13.2225 73.80 24.6 0 11 0 0 0 12.3 1.107 12.3 13.407 61.50 0 0 01 0 0 0 10.25 0.9225 10.25 11.1725 51.25 0 0 01 1 0 0 12.3 0.76875 12.3 13.06875 63.55 24.6 0 11 1 0 0 10.25 0.95325 10.25 11.20325 53.30 0 0 01 1 0 0 10.25 0.7995 10.25 11.0495 43.05 0 0 0
Soma das
Entradas
Saldo devedo
r
1 1 0 0 8.2 0.64575 8.2 8.84575 34.85 0 0 01 1 0 0 8.2 0.52275 8.2 8.72275 26.65 0 0 01 1 1 0 8.2 0.39975 8.2 8.59975 43.05 24.6 0 11 1 1 0 8.2 0.64575 8.2 8.84575 34.85 0 0 01 1 1 0 6.15 0.52275 6.15 6.67275 28.70 0 0 01 1 1 0 6.15 0.4305 6.15 6.5805 22.55 0 0 00 1 1 0 4.1 0.33825 4.1 4.43825 18.45 0 0 00 1 1 0 4.1 0.27675 4.1 4.37675 14.35 0 0 00 1 1 0 4.1 0.21525 4.1 4.31525 10.25 0 0 00 0 1 0 2.05 0.15375 2.05 2.20375 8.20 0 0 00 0 1 1 4.1 0.123 4.1 4.223 28.70 24.6 0 10 0 1 1 4.1 0.4305 4.1 4.5305 24.60 0 0 00 0 1 1 4.1 0.369 4.1 4.469 20.50 0 0 00 0 1 1 4.1 0.3075 4.1 4.4075 16.40 0 0 00 0 0 1 2.05 0.246 2.05 2.296 14.35 0 0 00 0 0 1 2.05 0.21525 2.05 2.26525 12.30 0 0 00 0 0 1 2.05 0.1845 2.05 2.2345 10.25 0 0 00 0 0 1 2.05 0.15375 2.05 2.20375 8.20 0 0 00 0 0 1 2.05 0.123 2.05 2.173 6.15 0 0 00 0 0 1 2.05 0.09225 2.05 2.14225 4.10 0 0 00 0 0 1 2.05 0.0615 2.05 2.1115 2.05 0 0 00 0 0 1 2.05 0.03075 2.05 2.08075 0.00 0 0 00 0 0 0 0 0 0 0 0.00 0 0 00 0 0 0 0 0 0 0 0.00 0 0 00 0 0 0 0 0 0 0 0.00 0 0 00 0 0 0 0 0 0 0 0.00 0 0 00 0 0 0 0 0 0 0 0.00 0 0 00 0 0 0 0 0 0 0 0.00 0 0 00 0 0 0 0 0 0 0 0.00 0 0 00 0 0 0 0 0 0 0 0.00 0 0 00 0 0 0 0 0 0 0 0.00 0 0 00 0 0 0 0 0 0 0 0.00 0 0 00 0 0 0 0 0 0 0 0.00 0 0 00 0 0 0 0 0 0 0 0.00 0 0 00 0 0 0 0 0 0 0 0.00 0 0 00 0 0 0 0 0 0 0 0.00 0 0 00 0 0 0 0 0 0 0 0.00 0 0 00 0 0 0 0 0 0 0 0.00 0 0 00 0 0 0 0 0 0 0 0.00 0 0 00 0 0 0 0 0 0 0 0.00 0 0 00 0 0 0 0 0 0 0 0.00 0 0 00 0 0 0 0 0 0 0 0.00 0 0 00 0 0 0 0 0 0 0 0.00 0 0 00 0 0 0 0 0 0 0 0.00 0 0 00 0 0 0 0 0 0 0 0.00 0 0 00 0 0 0 0 0 0 0 0.00 0 0 00 0 0 0 0 0 0 0 0.00 0 0 00 0 0 0 0 0 0 0 0.00 0 0 00 0 0 0 0 0 0 0 0.00 0 0 00 0 0 0 0 0 0 0 0.00 0 0 00 0 0 0 0 0 0 0 0.00 0 0 0
0 0 0 0 0 0 0 0 0.00 0 0 00 0 0 0 0 0 0 0 0.00 0 0 00 0 0 0 0 0 0 0 0.00 0 0 00 0 0 0 0 0 0 0 0.00 0 0 00 0 0 0 0 0 0 0 0.00 0 0 00 0 0 0 0 0 0 0 0.00 0 0 00 0 0 0 0 0 0 0 0.00 0 0 00 0 0 0 0 0 0 0 0.00 0 0 00 0 0 0 0 0 0 0 0.00 0 0 00 0 0 0 0 0 0 0 0.00 0 0 00 0 0 0 0 0 0 0 0.00 0 0 00 0 0 0 0 0 0 0 0.00 0 0 00 0 0 0 0 0 0 0 0.00 0 0 00 0 0 0 0 0 0 0 0.00 0 0 00 0 0 0 0 0 0 0 0.00 0 0 00 0 0 0 0 0 0 0 0.00 0 0 00 0 0 0 0 0 0 0 0.00 0 0 00 0 0 0 0 0 0 0 0.00 0 0 00 0 0 0 0 0 0 0 0.00 0 0 00 0 0 0 0 0 0 0 0.00 0 0 00 0 0 0 0 0 0 0 0.00 0 0 00 0 0 0 0 0 0 0 0.00 0 0 00 0 0 0 0 0 0 0 0.00 0 0 00 0 0 0 0 0 0 0 0.00 0 0 00 0 0 0 0 0 0 0 0.00 0 0 00 0 0 0 0 0 0 0 0.00 0 0 00 0 0 0 0 0 0 0 0.00 0 0 00 0 0 0 0 0 0 0 0.00 0 0 00 0 0 0 0 0 0 0 0.00 0 0 00 0 0 0 0 0 0 0 0.00 0 0 00 0 0 0 0 0 0 0 0.00 0 0 00 0 0 0 0 0 0 0 0.00 0 0 00 0 0 0 0 0 0 0 0.00 0 0 00 0 0 0 0 0 0 0 0.00 0 0 00 0 0 0 0 0 0 0 0.00 0 0 0
Parcela de ChavesMês Ref.
1 2 3 4 5 6 7 8 9 10Feb-09 0 0 1 0 0 0 0 0 0 0 0 0 0 0 0 0
### 1 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0Apr-09 2 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
### 3 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0Jun-09 4 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0Jul-09 5 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Aug-09 6 0 1 0 0 0 0 0 0 0 0 0 0 0 0 0Sep-09 7 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0Oct-09 8 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0Nov-09 9 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0Dec-09 10 3 0 3 0 0 0 0 0 0 0 0 0 0 0 0Jan-10 11 0 0 3 0 0 0 0 0 0 0 0 0 0 0 0Feb-10 12 0 1 2 1 1 1 0 0 0 0 0 0 0 0 0
### 13 0 0 2 0 1 0 0 0 0 0 0 0 0 0 0Apr-10 14 0 0 2 0 1 0 0 0 0 0 0 0 0 0 0
### 15 0 0 2 0 1 0 0 0 0 0 0 0 0 0 0Jun-10 16 3 0 4 1 2 0 1 0 0 0 0 0 0 0 0Jul-10 17 0 0 4 0 2 0 0 0 0 0 0 0 0 0 0
Aug-10 18 0 1 3 1 3 0 0 1 0 0 0 0 0 0 0Sep-10 19 0 0 3 0 3 0 0 0 0 0 0 0 0 0 0Oct-10 20 0 0 3 0 3 0 0 0 0 0 0 0 0 0 0Nov-10 21 0 0 3 0 3 0 0 0 0 0 0 0 0 0 0Dec-10 22 3 0 5 1 4 0 0 0 1 0 0 0 0 0 0Jan-11 23 0 0 4 1 5 0 0 0 0 1 0 0 0 0 0Feb-11 24 0 1 4 0 5 0 0 0 0 0 0 0 0 0 0
### 25 0 0 3 1 6 0 0 0 0 0 1 0 0 0 0Apr-11 26 0 0 3 0 6 0 0 0 0 0 0 0 0 0 0
### 27 0 0 3 0 6 0 0 0 0 0 0 0 0 0 0Jun-11 28 3 0 5 1 7 0 0 0 0 0 0 1 0 0 0Jul-11 29 0 0 4 1 8 0 0 0 0 0 0 0 1 0 0
Aug-11 30 0 1 4 0 8 0 0 0 0 0 0 0 0 0 0Sep-11 31 0 0 4 0 8 0 0 0 0 0 0 0 0 0 0Oct-11 32 0 0 3 1 9 0 0 0 0 0 0 0 0 1 0Nov-11 33 0 0 3 0 9 0 0 0 0 0 0 0 0 0 0Dec-11 34 3 0 5 1 10 0 0 0 0 0 0 0 0 0 1Jan-12 35 0 0 5 0 10 0 0 0 0 0 0 0 0 0 0Feb-12 36 0 1 4 1 11 0 0 0 0 0 0 0 0 0 0
### 37 0 0 4 0 11 0 0 0 0 0 0 0 0 0 0Apr-12 38 0 0 3 1 12 0 0 0 0 0 0 0 0 0 0
### 39 0 0 3 0 12 0 0 0 0 0 0 0 0 0 0Jun-12 40 3 0 5 1 13 0 0 0 0 0 0 0 0 0 0Jul-12 41 0 0 5 0 13 0 0 0 0 0 0 0 0 0 0
Aug-12 42 0 0 4 1 14 0 0 0 0 0 0 0 0 0 0Sep-12 43 0 0 4 0 14 0 0 0 0 0 0 0 0 0 0Oct-12 44 0 0 3 1 15 0 0 0 0 0 0 0 0 0 0Nov-12 45 0 0 3 0 15 0 0 0 0 0 0 0 0 0 0Dec-12 46 3 0 5 1 16 0 0 0 0 0 0 0 0 0 0
nº de sobrados prontos
nº de terrenos
compradosnº de sobrados
(acumulado)nº de sobrados
entreguesDados de Cálculo
Jan-13 47 0 0 5 0 16 0 0 0 0 0 0 0 0 0 0Feb-13 48 0 0 4 1 17 0 0 0 0 0 0 0 0 0 0
### 49 0 0 4 0 17 0 0 0 0 0 0 0 0 0 0Apr-13 50 0 0 3 1 18 0 0 0 0 0 0 0 0 0 0
### 51 0 0 3 0 18 0 0 0 0 0 0 0 0 0 0Jun-13 52 0 0 3 0 18 0 0 0 0 0 0 0 0 0 0Jul-13 53 0 0 2 1 19 0 0 0 0 0 0 0 0 0 0
Aug-13 54 0 0 2 0 19 0 0 0 0 0 0 0 0 0 0Sep-13 55 0 0 2 0 19 0 0 0 0 0 0 0 0 0 0Oct-13 56 0 0 2 0 19 0 0 0 0 0 0 0 0 0 0Nov-13 57 0 0 2 0 19 0 0 0 0 0 0 0 0 0 0Dec-13 58 0 0 1 1 20 0 0 0 0 0 0 0 0 0 0Jan-14 59 0 0 1 0 20 0 0 0 0 0 0 0 0 0 0Feb-14 60 0 0 1 0 20 0 0 0 0 0 0 0 0 0 0
### 61 0 0 1 0 20 0 0 0 0 0 0 0 0 0 0Apr-14 62 0 0 1 0 20 0 0 0 0 0 0 0 0 0 0
### 63 0 0 1 0 20 0 0 0 0 0 0 0 0 0 0Jun-14 64 0 0 1 0 20 0 0 0 0 0 0 0 0 0 0Jul-14 65 0 0 1 0 20 0 0 0 0 0 0 0 0 0 0
Aug-14 66 0 0 0 1 21 0 0 0 0 0 0 0 0 0 0Sep-14 67 0 0 0 0 21 0 0 0 0 0 0 0 0 0 0Oct-14 68 0 0 0 0 21 0 0 0 0 0 0 0 0 0 0Nov-14 69 0 0 0 0 21 0 0 0 0 0 0 0 0 0 0Dec-14 70 0 0 0 0 21 0 0 0 0 0 0 0 0 0 0Jan-15 71 0 0 0 0 21 0 0 0 0 0 0 0 0 0 0Feb-15 72 0 0 0 0 21 0 0 0 0 0 0 0 0 0 0
### 73 0 0 0 0 21 0 0 0 0 0 0 0 0 0 0Apr-15 74 0 0 0 0 21 0 0 0 0 0 0 0 0 0 0
### 75 0 0 0 0 21 0 0 0 0 0 0 0 0 0 0Jun-15 76 0 0 0 0 21 0 0 0 0 0 0 0 0 0 0Jul-15 77 0 0 0 0 21 0 0 0 0 0 0 0 0 0 0
Aug-15 78 0 0 0 0 21 0 0 0 0 0 0 0 0 0 0Sep-15 79 0 0 0 0 21 0 0 0 0 0 0 0 0 0 0Oct-15 80 0 0 0 0 21 0 0 0 0 0 0 0 0 0 0Nov-15 81 0 0 0 0 21 0 0 0 0 0 0 0 0 0 0Dec-15 82 0 0 0 0 21 0 0 0 0 0 0 0 0 0 0Jan-16 83 0 0 0 0 21 0 0 0 0 0 0 0 0 0 0Feb-16 84 0 0 0 0 21 0 0 0 0 0 0 0 0 0 0
### 85 0 0 0 0 21 0 0 0 0 0 0 0 0 0 0Apr-16 86 0 0 0 0 21 0 0 0 0 0 0 0 0 0 0
### 87 0 0 0 0 21 0 0 0 0 0 0 0 0 0 0Jun-16 88 0 0 0 0 21 0 0 0 0 0 0 0 0 0 0Jul-16 89 0 0 0 0 21 0 0 0 0 0 0 0 0 0 0
Aug-16 90 0 0 0 0 21 0 0 0 0 0 0 0 0 0 0Sep-16 91 0 0 0 0 21 0 0 0 0 0 0 0 0 0 0Oct-16 92 0 0 0 0 21 0 0 0 0 0 0 0 0 0 0Nov-16 93 0 0 0 0 21 0 0 0 0 0 0 0 0 0 0Dec-16 94 0 0 0 0 21 0 0 0 0 0 0 0 0 0 0Jan-17 95 0 0 0 0 21 0 0 0 0 0 0 0 0 0 0Feb-17 96 0 0 0 0 21 0 0 0 0 0 0 0 0 0 0
### 97 0 0 0 0 21 0 0 0 0 0 0 0 0 0 0
Apr-17 98 0 0 0 0 21 0 0 0 0 0 0 0 0 0 0### 99 0 0 0 0 21 0 0 0 0 0 0 0 0 0 0
Jun-17 100 0 0 0 0 21 0 0 0 0 0 0 0 0 0 0Jul-17 101 0 0 0 0 21 0 0 0 0 0 0 0 0 0 0
Aug-17 102 0 0 0 0 21 0 0 0 0 0 0 0 0 0 0Sep-17 103 0 0 0 0 21 0 0 0 0 0 0 0 0 0 0Oct-17 104 0 0 0 0 21 0 0 0 0 0 0 0 0 0 0Nov-17 105 0 0 0 0 21 0 0 0 0 0 0 0 0 0 0Dec-17 106 0 0 0 0 21 0 0 0 0 0 0 0 0 0 0Jan-18 107 0 0 0 0 21 0 0 0 0 0 0 0 0 0 0Feb-18 108 0 0 0 0 21 0 0 0 0 0 0 0 0 0 0
### 109 0 0 0 0 21 0 0 0 0 0 0 0 0 0 0Apr-18 110 0 0 0 0 21 0 0 0 0 0 0 0 0 0 0
### 111 0 0 0 0 21 0 0 0 0 0 0 0 0 0 0Jun-18 112 0 0 0 0 21 0 0 0 0 0 0 0 0 0 0Jul-18 113 0 0 0 0 21 0 0 0 0 0 0 0 0 0 0
Aug-18 114 0 0 0 0 21 0 0 0 0 0 0 0 0 0 0Sep-18 115 0 0 0 0 21 0 0 0 0 0 0 0 0 0 0Oct-18 116 0 0 0 0 21 0 0 0 0 0 0 0 0 0 0Nov-18 117 0 0 0 0 21 0 0 0 0 0 0 0 0 0 0Dec-18 118 0 0 0 0 21 0 0 0 0 0 0 0 0 0 0Jan-19 119 0 0 0 0 21 0 0 0 0 0 0 0 0 0 0Feb-19 120 0 0 0 0 21 0 0 0 0 0 0 0 0 0 0
### 121 0 0 0 0 21 0 0 0 0 0 0 0 0 0 0Apr-19 122 0 0 0 0 21 0 0 0 0 0 0 0 0 0 0
### 123 0 0 0 0 21 0 0 0 0 0 0 0 0 0 0Jun-19 124 0 0 0 0 21 0 0 0 0 0 0 0 0 0 0Jul-19 125 0 0 0 0 21 0 0 0 0 0 0 0 0 0 0
Aug-19 126 0 0 0 0 21 0 0 0 0 0 0 0 0 0 0Sep-19 127 0 0 0 0 21 0 0 0 0 0 0 0 0 0 0Oct-19 128 0 0 0 0 21 0 0 0 0 0 0 0 0 0 0Nov-19 129 0 0 0 0 21 0 0 0 0 0 0 0 0 0 0Dec-19 130 0 0 0 0 21 0 0 0 0 0 0 0 0 0 0
Parcela de Chaves
11 12 13 14 15 16 17 18 19 20 210 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 98.4 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 98.4 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 98.4 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 98.4 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 98.4 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 98.4 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 98.4 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 98.4 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 98.4 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 98.4 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 01 0 0 0 0 0 0 0 0 0 0 98.4 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 1 0 0 0 0 0 0 0 0 0 98.4 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 1 0 0 0 0 0 0 0 0 98.4 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 1 0 0 0 0 0 0 0 98.4 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 1 0 0 0 0 0 0 98.4 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 1 0 0 0 0 0 98.4 0 0 0 0 0 0
Soma Banco
Soma Fin. Construtora
Soma Chaves
Dados de Cálculo
Dados de Cálculo
Dados de Cálculo
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 1 0 0 0 0 98.4 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 1 0 0 0 98.4 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 98.40 0 0 0 0 0 0 0 48 0 0 0 2.05 5.576 0.020833 0 0 00 0 0 0 0 0 0 0 47 0 0 0 2.05 5.54525 0.020833 0 0 00 0 0 0 0 0 0 0 46 0 0 0 2.05 5.5145 0.020833 0 0 00 0 0 0 0 0 0 0 45 0 0 0 2.05 5.48375 0.020833 0 0 00 0 0 0 0 0 0 0 44 0 0 0 2.05 5.453 0.020833 0 0 98.40 0 0 0 0 0 0 0 43 48 0 0 4.1 10.9983 0.020833 0.020833 0 00 0 0 0 0 0 0 0 42 47 0 0 4.1 10.9368 0.020833 0.020833 0 00 0 0 0 0 0 0 0 41 46 0 0 4.1 10.8753 0.020833 0.020833 0 00 0 0 0 0 0 0 0 40 45 0 0 4.1 10.8138 0.020833 0.020833 0 00 0 0 0 0 0 0 0 39 44 0 0 4.1 10.7523 0.020833 0.020833 0 00 0 0 0 0 0 0 0 38 43 0 0 4.1 10.6908 0.020833 0.020833 0 00 0 0 0 0 0 0 0 37 42 0 0 4.1 10.6293 0.020833 0.020833 0 00 0 0 0 0 0 0 0 36 41 0 0 4.1 10.5678 0.020833 0.020833 0 98.40 0 0 0 0 0 0 0 35 40 48 0 6.15 16.0823 0.020833 0.020833 0.02083333 00 0 0 0 0 0 0 0 34 39 47 0 6.15 15.99 0.020833 0.020833 0.02083333 00 0 0 0 0 0 0 0 33 38 46 0 6.15 15.8978 0.020833 0.020833 0.02083333 00 0 0 0 0 0 0 0 32 37 45 0 6.15 15.8055 0.020833 0.020833 0.02083333 00 0 0 0 0 0 0 0 31 36 44 0 6.15 15.7133 0.020833 0.020833 0.02083333 00 0 0 0 0 0 0 0 30 35 43 0 6.15 15.621 0.020833 0.020833 0.02083333 00 0 0 0 0 0 0 0 29 34 42 0 6.15 15.5288 0.020833 0.020833 0.02083333 00 0 0 0 0 0 0 0 28 33 41 0 6.15 15.4365 0.020833 0.020833 0.02083333 00 0 0 0 0 0 0 0 27 32 40 0 6.15 15.3443 0.020833 0.020833 0.02083333 00 0 0 0 0 0 0 0 26 31 39 0 6.15 15.252 0.020833 0.020833 0.02083333 00 0 0 0 0 0 0 0 25 30 38 0 6.15 15.1598 0.020833 0.020833 0.02083333 00 0 0 0 0 0 0 0 24 29 37 0 6.15 15.0675 0.020833 0.020833 0.02083333 00 0 0 0 0 0 0 0 23 28 36 0 6.15 14.9753 0.020833 0.020833 0.02083333 00 0 0 0 0 0 0 0 22 27 35 0 6.15 14.883 0.020833 0.020833 0.02083333 00 0 0 0 0 0 0 0 21 26 34 0 6.15 14.7908 0.020833 0.020833 0.02083333 00 0 0 0 0 0 0 0 20 25 33 0 6.15 14.6985 0.020833 0.020833 0.02083333 00 0 0 0 0 0 0 0 19 24 32 0 6.15 14.6063 0.020833 0.020833 0.02083333 00 0 0 0 0 0 0 0 18 23 31 0 6.15 14.514 0.020833 0.020833 0.02083333 00 0 0 0 0 0 0 0 17 22 30 0 6.15 14.4218 0.020833 0.020833 0.02083333 00 0 0 0 0 0 0 0 16 21 29 0 6.15 14.3295 0.020833 0.020833 0.02083333 00 0 0 0 0 0 0 0 15 20 28 0 6.15 14.2373 0.020833 0.020833 0.02083333 00 0 0 0 0 0 0 0 14 19 27 0 6.15 14.145 0.020833 0.020833 0.02083333 00 0 0 0 0 0 0 0 13 18 26 0 6.15 14.0528 0.020833 0.020833 0.02083333 00 0 0 0 0 0 0 0 12 17 25 0 6.15 13.9605 0.020833 0.020833 0.02083333 00 0 0 0 0 0 0 0 11 16 24 0 6.15 13.8683 0.020833 0.020833 0.02083333 00 0 0 0 0 0 0 0 10 15 23 0 6.15 13.776 0.020833 0.020833 0.02083333 00 0 0 0 0 0 0 0 9 14 22 0 6.15 13.6838 0.020833 0.020833 0.02083333 00 0 0 0 0 0 0 0 8 13 21 0 6.15 13.5915 0.020833 0.020833 0.02083333 00 0 0 0 0 0 0 0 7 12 20 0 6.15 13.4993 0.020833 0.020833 0.02083333 00 0 0 0 0 0 0 0 6 11 19 0 6.15 13.407 0.020833 0.020833 0.02083333 00 0 0 0 0 0 0 0 5 10 18 0 6.15 13.3148 0.020833 0.020833 0.02083333 00 0 0 0 0 0 0 0 4 9 17 0 6.15 13.2225 0.020833 0.020833 0.02083333 0
0 0 0 0 0 0 0 0 3 8 16 0 6.15 13.1303 0.020833 0.020833 0.02083333 00 0 0 0 0 0 0 0 2 7 15 0 6.15 13.038 0.020833 0.020833 0.02083333 00 0 0 0 0 0 0 0 1 6 14 0 6.15 12.9458 0.020833 0.020833 0.02083333 00 0 0 0 0 0 0 0 0 5 13 0 4.1 8.7535 0 0.020833 0.02083333 00 0 0 0 0 0 0 0 0 4 12 0 4.1 8.692 0 0.020833 0.02083333 00 0 0 0 0 0 0 0 0 3 11 0 4.1 8.6305 0 0.020833 0.02083333 00 0 0 0 0 0 0 0 0 2 10 0 4.1 8.569 0 0.020833 0.02083333 00 0 0 0 0 0 0 0 0 1 9 0 4.1 8.5075 0 0.020833 0.02083333 00 0 0 0 0 0 0 0 0 0 8 0 2.05 4.346 0 0 0.02083333 00 0 0 0 0 0 0 0 0 0 7 0 2.05 4.31525 0 0 0.02083333 00 0 0 0 0 0 0 0 0 0 6 0 2.05 4.2845 0 0 0.02083333 00 0 0 0 0 0 0 0 0 0 5 0 2.05 4.25375 0 0 0.02083333 00 0 0 0 0 0 0 0 0 0 4 0 2.05 4.223 0 0 0.02083333 00 0 0 0 0 0 0 0 0 0 3 0 2.05 4.19225 0 0 0.02083333 00 0 0 0 0 0 0 0 0 0 2 0 2.05 4.1615 0 0 0.02083333 00 0 0 0 0 0 0 0 0 0 1 0 2.05 4.13075 0 0 0.02083333 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Juros Pgto.
0 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 0
Amortização do Saldo devedor
Saldo devedor
0 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 98.4
1.476 2.05 3.526 96.351.44525 2.05 3.49525 94.3
1.4145 2.05 3.4645 92.251.38375 2.05 3.43375 90.2
1.353 2.05 3.403 186.552.79825 4.1 6.89825 182.452.73675 4.1 6.83675 178.352.67525 4.1 6.77525 174.252.61375 4.1 6.71375 170.152.55225 4.1 6.65225 166.052.49075 4.1 6.59075 161.952.42925 4.1 6.52925 157.852.36775 4.1 6.46775 252.153.78225 6.15 9.93225 246
3.69 6.15 9.84 239.853.59775 6.15 9.74775 233.7
3.5055 6.15 9.6555 227.553.41325 6.15 9.56325 221.4
3.321 6.15 9.471 215.253.22875 6.15 9.37875 209.1
3.1365 6.15 9.2865 202.953.04425 6.15 9.19425 196.8
2.952 6.15 9.102 190.652.85975 6.15 9.00975 184.5
2.7675 6.15 8.9175 178.352.67525 6.15 8.82525 172.2
2.583 6.15 8.733 166.052.49075 6.15 8.64075 159.9
2.3985 6.15 8.5485 153.752.30625 6.15 8.45625 147.6
2.214 6.15 8.364 141.452.12175 6.15 8.27175 135.3
2.0295 6.15 8.1795 129.151.93725 6.15 8.08725 123
1.845 6.15 7.995 116.851.75275 6.15 7.90275 110.7
1.6605 6.15 7.8105 104.551.56825 6.15 7.71825 98.4
1.476 6.15 7.626 92.251.38375 6.15 7.53375 86.1
1.2915 6.15 7.4415 79.951.19925 6.15 7.34925 73.8
1.107 6.15 7.257 67.651.01475 6.15 7.16475 61.5
0.9225 6.15 7.0725 55.35
0.83025 6.15 6.98025 49.20.738 6.15 6.888 43.05
0.64575 6.15 6.79575 36.90.5535 4.1 4.6535 32.8
0.492 4.1 4.592 28.70.4305 4.1 4.5305 24.6
0.369 4.1 4.469 20.50.3075 4.1 4.4075 16.4
0.246 2.05 2.296 14.350.21525 2.05 2.26525 12.3
0.1845 2.05 2.2345 10.250.15375 2.05 2.20375 8.2
0.123 2.05 2.173 6.150.09225 2.05 2.14225 4.1
0.0615 2.05 2.1115 2.050.03075 2.05 2.08075 0
0 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 0
OUTRAS SAÍDAS
mês índice TERRENO ITBI IPTUFeb-09 0 20.45346029 3.272553646 0.163627682 0 0 0
### 1 20.45346029 0 0.163627682 0.983439298 0.1639065497 0Apr-09 2 20.45346029 0 0.163627682 1.551748542 0.2586247569 0
### 3 20.45346029 0 0.163627682 1.480266066 0.246711011 0Jun-09 4 20.45346029 0 0.163627682 1.690859332 0.2818098887 0Jul-09 5 20.45346029 0 0.163627682 2.859874644 0.4766457741 0
Aug-09 6 40.90692057 3.272553646 0.163627682 3.179094147 0.5298490244 0Sep-09 7 40.90692057 0 0.163627682 3.798090361 0.6330150602 0Oct-09 8 20.45346029 0 0.163627682 6.427418294 1.0712363823 0Nov-09 9 20.45346029 0 0.163627682 4.184663221 0.6974438702 0Dec-09 10 20.45346029 0 0 1.690859332 0.2818098887 0.0738Jan-10 11 20.45346029 0 0 2.859874644 0.4766457741 0Feb-10 12 40.90692057 3.272553646 0.327255365 3.179094147 0.5298490244 0
### 13 40.90692057 0 0.327255365 3.798090361 0.6330150602 0Apr-10 14 20.45346029 0 0.327255365 6.427418294 1.0712363823 0
### 15 20.45346029 0 0.327255365 4.184663221 0.6974438702 0Jun-10 16 20.45346029 0 0.327255365 1.690859332 0.2818098887 0.0738Jul-10 17 20.45346029 0 0.327255365 2.859874644 0.4766457741 0
Aug-10 18 40.90692057 3.272553646 0.327255365 3.179094147 0.5298490244 0Sep-10 19 40.90692057 0 0.327255365 3.798090361 0.6330150602 0Oct-10 20 20.45346029 0 0.327255365 6.427418294 1.0712363823 0Nov-10 21 20.45346029 0 0.327255365 4.184663221 0.6974438702 0Dec-10 22 20.45346029 0 0 1.690859332 0.2818098887 0.0738Jan-11 23 20.45346029 0 0 2.859874644 0.4766457741 0Feb-11 24 40.90692057 3.272553646 0.327255365 3.179094147 0.5298490244 0
### 25 40.90692057 0 0.327255365 3.798090361 0.6330150602 0Apr-11 26 20.45346029 0 0.327255365 6.427418294 1.0712363823 0
### 27 20.45346029 0 0.327255365 4.184663221 0.6974438702 0Jun-11 28 20.45346029 0 0.327255365 1.690859332 0.2818098887 0.0738Jul-11 29 20.45346029 0 0.327255365 2.859874644 0.4766457741 0
Aug-11 30 40.90692057 3.272553646 0.327255365 3.179094147 0.5298490244 0Sep-11 31 40.90692057 0 0.327255365 3.798090361 0.6330150602 0Oct-11 32 20.45346029 0 0.327255365 6.427418294 1.0712363823 0Nov-11 33 20.45346029 0 0.327255365 4.184663221 0.6974438702 0Dec-11 34 20.45346029 0 0 1.690859332 0.2818098887 0.0738Jan-12 35 20.45346029 0 0 2.859874644 0.4766457741 0Feb-12 36 40.90692057 3.272553646 0.327255365 3.179094147 0.5298490244 0
### 37 40.90692057 0 0.327255365 3.798090361 0.6330150602 0Apr-12 38 20.45346029 0 0.327255365 6.427418294 1.0712363823 0
### 39 20.45346029 0 0.327255365 4.184663221 0.6974438702 0Jun-12 40 20.45346029 0 0.327255365 1.690859332 0.2818098887 0.0738Jul-12 41 20.45346029 0 0.327255365 2.859874644 0.4766457741 0
Aug-12 42 20.45346029 0 0.327255365 3.179094147 0.5298490244 0Sep-12 43 20.45346029 0 0.327255365 2.814651063 0.4691085105 0Oct-12 44 0 0 0.327255365 4.875669752 0.8126116254 0Nov-12 45 0 0 0.327255365 2.704397155 0.4507328592 0Dec-12 46 0 0 0 0 0 0.0738Jan-13 47 0 0 0 0 0 0
DESPESAS ADM
TRIBUTOS E TAXAS
1ª DESPESA MKT
Feb-13 48 0 0 0 0 0 0### 49 0 0 0 0 0 0
Apr-13 50 0 0 0 0 0 0### 51 0 0 0 0 0 0
Jun-13 52 0 0 0 0 0 0Jul-13 53 0 0 0 0 0 0
Aug-13 54 0 0 0 0 0 0Sep-13 55 0 0 0 0 0 0Oct-13 56 0 0 0 0 0 0Nov-13 57 0 0 0 0 0 0Dec-13 58 0 0 0 0 0 0Jan-14 59 0 0 0 0 0 0Feb-14 60 0 0 0 0 0 0
### 61 0 0 0 0 0 0Apr-14 62 0 0 0 0 0 0
### 63 0 0 0 0 0 0Jun-14 64 0 0 0 0 0 0Jul-14 65 0 0 0 0 0 0
Aug-14 66 0 0 0 0 0 0Sep-14 67 0 0 0 0 0 0Oct-14 68 0 0 0 0 0 0Nov-14 69 0 0 0 0 0 0Dec-14 70 0 0 0 0 0 0Jan-15 71 0 0 0 0 0 0Feb-15 72 0 0 0 0 0 0
### 73 0 0 0 0 0 0Apr-15 74 0 0 0 0 0 0
### 75 0 0 0 0 0 0Jun-15 76 0 0 0 0 0 0Jul-15 77 0 0 0 0 0 0
Aug-15 78 0 0 0 0 0 0Sep-15 79 0 0 0 0 0 0Oct-15 80 0 0 0 0 0 0Nov-15 81 0 0 0 0 0 0Dec-15 82 0 0 0 0 0 0Jan-16 83 0 0 0 0 0 0Feb-16 84 0 0 0 0 0 0
### 85 0 0 0 0 0 0Apr-16 86 0 0 0 0 0 0
### 87 0 0 0 0 0 0Jun-16 88 0 0 0 0 0 0Jul-16 89 0 0 0 0 0 0
Aug-16 90 0 0 0 0 0 0Sep-16 91 0 0 0 0 0 0Oct-16 92 0 0 0 0 0 0Nov-16 93 0 0 0 0 0 0Dec-16 94 0 0 0 0 0 0Jan-17 95 0 0 0 0 0 0Feb-17 96 0 0 0 0 0 0
### 97 0 0 0 0 0 0Apr-17 98 0 0 0 0 0 0
### 99 0 0 0 0 0 0Jun-17 100 0 0 0 0 0 0Jul-17 101 0 0 0 0 0 0
Aug-17 102 0 0 0 0 0 0Sep-17 103 0 0 0 0 0 0Oct-17 104 0 0 0 0 0 0Nov-17 105 0 0 0 0 0 0Dec-17 106 0 0 0 0 0 0Jan-18 107 0 0 0 0 0 0Feb-18 108 0 0 0 0 0 0
### 109 0 0 0 0 0 0Apr-18 110 0 0 0 0 0 0
### 111 0 0 0 0 0 0Jun-18 112 0 0 0 0 0 0Jul-18 113 0 0 0 0 0 0
Aug-18 114 0 0 0 0 0 0Sep-18 115 0 0 0 0 0 0Oct-18 116 0 0 0 0 0 0Nov-18 117 0 0 0 0 0 0Dec-18 118 0 0 0 0 0 0Jan-19 119 0 0 0 0 0 0Feb-19 120 0 0 0 0 0 0
### 121 0 0 0 0 0 0Apr-19 122 0 0 0 0 0 0
### 123 0 0 0 0 0 0Jun-19 124 0 0 0 0 0 0Jul-19 125 0 0 0 0 0 0
Aug-19 126 0 0 0 0 0 0Sep-19 127 0 0 0 0 0 0Oct-19 128 0 0 0 0 0 0Nov-19 129 0 0 0 0 0 0Dec-19 130 0 0 0 0 0 0
OUTRAS SAÍDAS
CORRETAGEM TOTAL0 0 23.88964162 0.1 0.1250 0 21.76443382 0.1 0.1250 0 22.42746127 0.1 0.1250 0 22.34406505 0.1 0.1250 0 22.58975719 0.1 0.1250 0 23.95360839 0.1 0.1250 0 48.05204507 0.1 0.250 0 45.50165368 0.1 0.250 0 28.11574265 0.1 0.1250 0 25.49919506 0.1 0.125
0.0369 0 22.53682951 0 0.1250.0369 0 23.82688071 0 0.1250.0246 5.535 53.77527276 0.2 0.250.0246 0 45.68988136 0.2 0.250.0246 0 28.30397033 0.2 0.1250.0246 0 25.68742274 0.2 0.1250.0492 5.535 28.41138487 0.2 0.1250.0492 0 24.16643607 0.2 0.1250.0369 5.535 53.78757276 0.2 0.250.0369 0 45.70218136 0.2 0.250.0369 0 28.31627033 0.2 0.1250.0369 0 25.69972274 0.2 0.1250.0615 5.535 28.09642951 0 0.1250.0492 5.535 29.37418071 0 0.1250.0492 0 48.26487276 0.2 0.250.0369 5.535 51.23718136 0.2 0.250.0369 0 28.31627033 0.2 0.1250.0369 0 25.69972274 0.2 0.1250.0615 5.535 28.42368487 0.2 0.1250.0492 5.535 29.70143607 0.2 0.1250.0492 0 48.26487276 0.2 0.250.0492 0 45.71448136 0.2 0.250.0369 5.535 33.85127033 0.2 0.1250.0369 0 25.69972274 0.2 0.1250.0615 5.535 28.09642951 0 0.1250.0615 0 23.85148071 0 0.1250.0492 5.535 53.79987276 0.2 0.250.0492 0 45.71448136 0.2 0.250.0369 5.535 33.85127033 0.2 0.1250.0369 0 25.69972274 0.2 0.1250.0615 5.535 28.42368487 0.2 0.1250.0615 0 24.17873607 0.2 0.1250.0492 5.535 30.07385882 0.2 0.1250.0492 0 24.11367523 0.2 0.1250.0369 5.535 11.58743674 0.2 00.0369 0 3.519285379 0.2 00.0615 5.535 5.6703 0 00.0615 0 0.0615 0 0
DESP. MENSAIS MKT
Dados C. IPTU
Dados C. Terreno
0.0492 5.535 5.5842 0 00.0492 0 0.0492 0 00.0369 5.535 5.5719 0 00.0369 0 0.0369 0 00.0369 0 0.0369 0 00.0246 5.535 5.5596 0 00.0246 0 0.0246 0 00.0246 0 0.0246 0 00.0246 0 0.0246 0 00.0246 0 0.0246 0 00.0123 5.535 5.5473 0 00.0123 0 0.0123 0 00.0123 0 0.0123 0 00.0123 0 0.0123 0 00.0123 0 0.0123 0 00.0123 0 0.0123 0 00.0123 0 0.0123 0 00.0123 0 0.0123 0 0
0 5.535 5.535 0 00 0 0 0 00 0 0 0 00 0 0 0 00 0 0 0 00 0 0 0 00 0 0 0 00 0 0 0 00 0 0 0 00 0 0 0 00 0 0 0 00 0 0 0 00 0 0 0 00 0 0 0 00 0 0 0 00 0 0 0 00 0 0 0 00 0 0 0 00 0 0 0 00 0 0 0 00 0 0 0 00 0 0 0 00 0 0 0 00 0 0 0 00 0 0 0 00 0 0 0 00 0 0 0 00 0 0 0 00 0 0 0 00 0 0 0 00 0 0 0 00 0 0 0 00 0 0 0 0
0 0 0 0 00 0 0 0 00 0 0 0 00 0 0 0 00 0 0 0 00 0 0 0 00 0 0 0 00 0 0 0 00 0 0 0 00 0 0 0 00 0 0 0 00 0 0 0 00 0 0 0 00 0 0 0 00 0 0 0 00 0 0 0 00 0 0 0 00 0 0 0 00 0 0 0 00 0 0 0 00 0 0 0 00 0 0 0 00 0 0 0 00 0 0 0 00 0 0 0 00 0 0 0 00 0 0 0 00 0 0 0 00 0 0 0 00 0 0 0 00 0 0 0 00 0 0 0 0
1479.4327892583
4062.432789
Cenário normal velocidade vendas 10.70 EscolhaCenário otimista velocidade vendas 11.77 10.70
9.63
Cenário nomal preço vendas 1588.49Cenário otimista preço vendas 1763.23 1588.49Cenário pessimista preço vendas 1413.76
Cenário normal custo 664.45Cenário otimista custo 578.07 664.45Cenário pessimista custo 750.82
Cenário Otimista construção 6Cenário Normal construção 9 9Cenário Pessimista construção 12
Cenário pessimista velocidade vendas
2.2.5.1VALORES MÉDIO DOS SOBRADOS NO BARREIRINHA 2.2.5.1 VALORES DOS TERRENOS NA BARREIRINHAmetragem valor m2
110 175000 1,590.91 metragem130 225000 1,730.77 574
102.85 165000 1,604.28 432130 240000 1,846.15 674102 170000 1,666.67 576104 150000 1,442.31 280
113.07 185000 1,636.15 600135 240000 1,777.78 691130 240000 1,846.15 168102 175000 1,715.69 360
132.4 200000 1,510.57 469130 215000 1,653.85 486107 195000 1,822.43 475105 150000 1,428.57 500
110.62 140000 1,265.59 660102.87 158000 1,535.92 605
130 240000 1,846.15 597102 168000 1,647.06 328150 210000 1,400.00 630
123.33 198000 1,605.45 627130 235000 1,807.69 280136 245000 1,801.47101 185000 1,831.68103 175000 1,699.03
preço medio do metro quadrado
preço medio do metro quadrado 1,588.49 metragem estimada do terreno
metragem do sobrado 123 valor Estimado do terreno
valor estimado do sobrado ### perda do terreno
numero de sobrados 21 relação custo do terreno /obra
2.2.5.1 VALORES DOS TERRENOS NA BARREIRINHA
valor m2110000 191.64
58000 134.2685000 126.11
160000 277.7890000 321.43
230000 383.33150000 217.08
65000 386.9085000 236.11
165000 351.81110000 226.34150000 315.79125000 250.00230000 348.48150000 247.93150000 251.26
80000 243.90110000 174.60220000 350.88
90000 321.43
preço medio do metro quadrado 267.85
metragem estimada do terreno 135
valor Estimado do terreno 36,240.56
10.00%
relação custo do terreno /obra 0.403123139
CRONOGRAMA FÍSICO-FINANCEIRO (DESEMBOLSOS)
3 SOBRADOS COM 123M²/CADA - CONCLUSÃO EM 8 MESES
DESCRIÇÃO 1 2 3 4 5 6
1 Inst. Prelimin. 100%
e Limpeza ###
2 Movim. Terra 100%
Drenag. Ter. ###
3 Infra 60% 40%
Estrutura ### ###
4 Super 25% 25% 25% 25%
Estrutura ### ### ### ###
5 Paredes, 25% 25% 25% 25%
Painéis/Forros ### ### ### ###
6 Impermeabiliz. 100%
Isolamentos ###
7 Cobertura 50% 50%
### ###
8 Esquadrias
Madeira
9 Esquadrias
Metálicas
10 Revest. 30% 30%
### ###
11 Pisos,Degraus 25% 25%
Soleiras,Peit. ### ###
12 Vidros
Espelhos
13 Pintura
14 Inst. Elétricas 10% 15% 15%
Telef. ### ### ###
15 Inst. Hidro-San 10% 15% 15%
Águas Pluv. ### ### ###
16 Serviços
Complement.
17 Limpeza Final
TOTAIS 0.0499715 0.0829744 0.0726309 0.0938897 0.1967480 0.1028583
Porcentagem Acumulada 4.9971509 13.2945878 20.5576784 29.9466479 49.6214451 59.9072728
CRONOGRAMA FÍSICO-FINANCEIRO (DESEMBOLSOS) - JULHO 2004
3 SOBRADOS COM 123M²/CADA - CONCLUSÃO EM 8 MESES
DESCRIÇÃO 1 2 3 4 5 6
1 Inst. Prelimin. 100%
e Limpeza 3241.36
2 Movim. Terra 100%
Drenag. Ter. 100.50
3 Infra 60% 40%
Estrutura 2,731.82 1,821.21
4 Super 25% 25% 25% 25%
Estrutura 9,014.38 9,014.38 9,014.39 9,014.39
5 Paredes, 25% 25% 25% 25%
Painéis/Forros 3,774.00 3,774.00 3,774.00 3,774.00
6 Impermeabiliz. 100%
Isolamentos 229.57
7 Cobertura 50% 50%
4,807.09 4,807.09
8 Esquadrias
Madeira
9 Esquadrias
Metálicas
10 Revest. 30% 30%
9866.67 9866.67
11 Pisos,Degraus 25% 25%
Soleiras,Peit. 3,436.86 3,436.86
12 Vidros
Espelhos
13 Pintura
14 Inst. Elétricas 10% 15% 15%
Telef. 1,485.53 2,228.28 2,228.28
15 Inst. Hidro-San 10% 15% 15%
Águas Pluv. 1,009.88 1,514.82 1,514.82
16 Serviços
Complement.
17 Limpeza Final
TOTAIS 8,798.66 14,609.59 12,788.38 16,531.49 34,642.11 18,110.62
TOTAL / M² 23.84 39.59 34.66 44.80 93.88 49.08
TOTAL / M² CORRIGIDO INCC 32.80 54.47 47.68 61.63 129.15 67.52
CRONOGRAMA FÍSICO-FINANCEIRO (DESEMBOLSOS)
3 SOBRADOS COM 123M²/CADA - CONCLUSÃO EM 8 MESES
7 8
100%
###
100%
###
40%
###
25% 25%
### ###
100%
###
100%
###
40% 20%
### ###
40% 20%
### ###
50% 50%
### ###
100%
###
0.2635087 0.1374186 1.00 86.2581445 100.0000000
CRONOGRAMA FÍSICO-FINANCEIRO (DESEMBOLSOS) - JULHO 2004
3 SOBRADOS COM 123M²/CADA - CONCLUSÃO EM 8 MESES
7 8
100%
4,362.12
100%
11,854.00
40%
13155.59
25% 25%
3,436.86 3,436.86
100%
2,569.70
100%
9,336.67
40% 20%
5,942.10 2,971.05
40% 20%
4,039.52 2,019.76
50% 50%
3,606.72 3,606.73
100%
255.00
46,396.91 24,195.77 176,073.53 176073.53Custo 3 sobrados Medianeira
125.74 65.57 477.16 58691.18 Custo 1 sobrado Medianeira
172.97 90.20 477.16 Custo do m2 Medianeira
Mês0 0 0 0 39.97720724972121 4.99715090621515 4.99715090621515 0.125 66.37949497576382 13.29458777818560 8.29743687197048 0.250 58.10472477038433 20.55767837448370 7.26309059629804 0.375 75.11175586699494 29.94664785785800 9.38896948337436 0.500 157.39837782544605 49.62144508603880 19.67479722818070 0.625 82.28662195845116 59.90727283084520 10.28582774480640 0.750 210.80697365470007 86.25814453768260 26.35087170683750 0.875 109.93484369853908 100 13.74185546231740 1.000 100
Mês % da Obra Start % Acum. Obra Dados Cálculo Dados Cálculo Dados Cálculo Dados Cálculo0 0.00000000 0 01 0.11111111 1 4.4419119166 4.075213476 5.2244871156 0.7365205762 -31.263832412 0.22222222 1 11.450712918 11.450712918 11.680567646 9.0822712281 -13.775123763 0.33333333 1 18.136648176 18.136648176 18.136648176 17.42802188 3.7135848874 0.44444444 1 25.773772532 25.773772532 25.773772532 25.773772532 21.2022935345 0.55555556 1 38.691002181 38.691002181 38.691002181 38.691002181 38.6910021816 0.66666667 1 53.050054334 53.050054334 53.050054334 53.050054334 53.0500543347 0.77777778 1 65.763022099 65.763022099 65.763022099 65.763022099 65.7630220998 0.88888889 1 87.785017367 87.785017367 87.785017367 87.785017367 87.7850173679 1.00000000 1 100 100 100 100 100
10 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410511 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410512 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410513 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410514 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410515 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410516 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410517 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410518 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410519 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410520 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410521 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410522 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410523 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410524 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410525 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410526 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410527 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410528 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410529 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410530 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410531 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410532 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410533 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410534 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410535 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410536 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410537 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410538 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410539 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410540 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410541 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410542 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410543 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410544 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410545 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410546 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410547 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.75254105
48 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410549 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410550 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410551 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410552 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410553 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410554 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410555 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410556 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410557 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410558 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410559 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410560 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410561 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410562 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410563 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410564 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410565 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410566 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410567 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410568 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410569 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410570 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410571 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410572 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410573 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410574 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410575 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410576 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410577 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410578 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410579 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410580 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410581 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410582 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410583 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410584 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410585 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410586 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410587 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410588 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410589 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410590 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.75254105
Dados Cálculo Dados Cálculo Dados Cálculo % Grupo Sobrados Terreno Parc. Ter.1 8
7.3352643574 -74.77496034 2.2801389346 4.4419119166 0 0 716.478222353 -51.35196326 14.495121568 7.0088010011 0 0 625.621180348 -27.92896619 26.710104201 6.685935258 0 0 534.764138344 -4.505969119 38.925086834 7.6371243562 0 0 443.907096339 18.917027954 51.140069467 12.91722965 0 0 353.050054334 42.340025026 63.3550521 14.359052153 0 0 265.763022099 65.763022099 75.570034734 12.712967765 0 0 187.785017367 87.785017367 87.785017367 22.021995268 0 0 0
100 100 100 12.214982633 0 0 0-1.807693638 -98.19795741 -9.934843699 0 3 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0
-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0
Parc. IPTU Ini. IPTU Pgto IPTU Pgto Ter.10 1 0.1 0.125
9 0 0.1 0.1258 0 0.1 0.1257 0 0.1 0.1256 0 0.1 0.1255 0 0.1 0.1254 0 0.1 0.1253 0 0.1 0.1252 0 0.1 01 0 0.1 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 0
0 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 0
Mês % da Obra Start % Acum. Obra Dados Cálculo Dados Cálculo Dados Cálculo Dados Cálculo0 0.00000000 0 01 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.752541052 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.752541053 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.752541054 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.752541055 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.752541056 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.752541057 0.11111111 1 4.4419119166 4.075213476 5.2244871156 0.7365205762 -31.263832418 0.22222222 1 11.450712918 11.450712918 11.680567646 9.0822712281 -13.775123769 0.33333333 1 18.136648176 18.136648176 18.136648176 17.42802188 3.713584887
10 0.44444444 1 25.773772532 25.773772532 25.773772532 25.773772532 21.20229353411 0.55555556 1 38.691002181 38.691002181 38.691002181 38.691002181 38.69100218112 0.66666667 1 53.050054334 53.050054334 53.050054334 53.050054334 53.05005433413 0.77777778 1 65.763022099 65.763022099 65.763022099 65.763022099 65.76302209914 0.88888889 1 87.785017367 87.785017367 87.785017367 87.785017367 87.78501736715 1.00000000 1 100 100.00000000 100.00000000 100.00000000 10016 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410517 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410518 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410519 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410520 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410521 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410522 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410523 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410524 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410525 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410526 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410527 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410528 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410529 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410530 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410531 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410532 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410533 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410534 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410535 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410536 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410537 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410538 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410539 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410540 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410541 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410542 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410543 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410544 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410545 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410546 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410547 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.75254105
48 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410549 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410550 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410551 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410552 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410553 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410554 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410555 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410556 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410557 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410558 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410559 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410560 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410561 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410562 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410563 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410564 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410565 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410566 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410567 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410568 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410569 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410570 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410571 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410572 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410573 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410574 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410575 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410576 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410577 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410578 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410579 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410580 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410581 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410582 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410583 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410584 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410585 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410586 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410587 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410588 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410589 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410590 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.75254105
Dados Cálculo Dados Cálculo Dados Cálculo % Grupo Sobrados Terreno Parc. Ter.0 0
-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 1 87.3352643574 -74.77496034 2.2801389346 4.4419119166 0 0 716.478222353 -51.35196326 14.495121568 7.0088010011 0 0 625.621180348 -27.92896619 26.710104201 6.685935258 0 0 534.764138344 -4.505969119 38.925086834 7.6371243562 0 0 443.907096339 18.917027954 51.140069467 12.91722965 0 0 353.050054334 42.340025026 63.3550521 14.359052153 0 0 265.763022099 65.763022099 75.570034734 12.712967765 0 0 187.785017367 87.785017367 87.785017367 22.021995268 0 0 0
100 100 100 12.214982633 0 0 0-1.807693638 -98.19795741 -9.934843699 0 3 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0
-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0
Parc. IPTU Ini. IPTU Pgto IPTU Pgto Ter.0 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 0.1250 0 0 0.1250 0 0 0.1250 0 0 0.1250 0 0 0.1250 0 0 0.125
10 1 0.1 0.1259 0 0.1 0.1258 0 0.1 07 0 0.1 06 0 0.1 05 0 0.1 04 0 0.1 03 0 0.1 02 0 0.1 01 0 0.1 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 0
0 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 0
Mês % da Obra Start % Acum. Obra Dados Cálculo Dados Cálculo Dados Cálculo Dados Cálculo0 0.00000000 0 01 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.752541052 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.752541053 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.752541054 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.752541055 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.752541056 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.752541057 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.752541058 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.752541059 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.75254105
10 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410511 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410512 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410513 0.11111111 1 4.4419119166 4.075213476 5.2244871156 0.7365205762 -31.2638324114 0.22222222 1 11.450712918 11.450712918 11.680567646 9.0822712281 -13.7751237615 0.33333333 1 18.136648176 18.136648176 18.136648176 17.42802188 3.71358488716 0.44444444 1 25.773772532 25.773772532 25.773772532 25.773772532 21.20229353417 0.55555556 1 38.691002181 38.691002181 38.691002181 38.691002181 38.69100218118 0.66666667 1 53.050054334 53.050054334 53.050054334 53.050054334 53.05005433419 0.77777778 1 65.763022099 65.763022099 65.763022099 65.763022099 65.76302209920 0.88888889 1 87.785017367 87.785017367 87.785017367 87.785017367 87.78501736721 1.00000000 1 100 100 100 100 10022 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410523 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410524 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410525 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410526 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410527 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410528 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410529 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410530 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410531 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410532 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410533 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410534 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410535 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410536 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410537 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410538 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410539 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410540 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410541 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410542 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410543 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410544 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410545 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410546 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410547 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.75254105
48 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410549 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410550 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410551 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410552 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410553 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410554 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410555 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410556 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410557 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410558 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410559 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410560 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410561 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410562 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410563 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410564 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410565 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410566 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410567 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410568 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410569 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410570 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410571 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410572 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410573 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410574 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410575 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410576 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410577 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410578 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410579 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410580 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410581 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410582 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410583 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410584 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410585 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410586 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410587 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410588 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410589 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410590 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.75254105
Dados Cálculo Dados Cálculo Dados Cálculo % Grupo Sobrados Terreno Parc.Ter.0 0
-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 1 87.3352643574 -74.77496034 2.2801389346 4.4419119166 0 0 716.478222353 -51.35196326 14.495121568 7.0088010011 0 0 625.621180348 -27.92896619 26.710104201 6.685935258 0 0 534.764138344 -4.505969119 38.925086834 7.6371243562 0 0 443.907096339 18.917027954 51.140069467 12.91722965 0 0 353.050054334 42.340025026 63.3550521 14.359052153 0 0 265.763022099 65.763022099 75.570034734 12.712967765 0 0 187.785017367 87.785017367 87.785017367 22.021995268 0 0 0
100 100 100 12.214982633 0 0 0-1.807693638 -98.19795741 -9.934843699 0 3 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0
-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0
Parc. IPTU Ini. IPTU Pgto IPTU Pgto Ter.0 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 0
10 1 0.1 0.1259 0 0.1 0.1258 0 0.1 0.1257 0 0.1 0.1256 0 0.1 0.1255 0 0.1 0.1254 0 0.1 0.1253 0 0.1 0.1252 0 0.1 01 0 0.1 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 0
0 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 0
Mês % da Obra Start % Acum. Obra Dados Cálculo Dados Cálculo Dados Cálculo Dados Cálculo0 0.00000000 0 01 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.752541052 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.752541053 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.752541054 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.752541055 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.752541056 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.752541057 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.752541058 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.752541059 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.75254105
10 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410511 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410512 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410513 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410514 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410515 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410516 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410517 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410518 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410519 0.11111111 1 4.4419119166 4.075213476 5.2244871156 0.7365205762 -31.2638324120 0.22222222 1 11.450712918 11.450712918 11.680567646 9.0822712281 -13.7751237621 0.33333333 1 18.136648176 18.136648176 18.136648176 17.42802188 3.71358488722 0.44444444 1 25.773772532 25.773772532 25.773772532 25.773772532 21.20229353423 0.55555556 1 38.691002181 38.691002181 38.691002181 38.691002181 38.69100218124 0.66666667 1 53.050054334 53.050054334 53.050054334 53.050054334 53.05005433425 0.77777778 1 65.763022099 65.763022099 65.763022099 65.763022099 65.76302209926 0.88888889 1 87.785017367 87.785017367 87.785017367 87.785017367 87.78501736727 1.00000000 1 100 100 100 100 10028 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410529 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410530 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410531 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410532 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410533 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410534 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410535 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410536 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410537 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410538 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410539 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410540 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410541 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410542 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410543 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410544 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410545 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410546 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410547 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.75254105
48 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410549 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410550 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410551 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410552 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410553 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410554 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410555 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410556 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410557 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410558 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410559 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410560 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410561 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410562 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410563 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410564 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410565 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410566 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410567 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410568 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410569 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410570 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410571 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410572 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410573 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410574 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410575 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410576 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410577 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410578 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410579 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410580 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410581 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410582 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410583 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410584 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410585 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410586 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410587 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410588 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410589 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410590 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.75254105
Dados Cálculo Dados Cálculo Dados Cálculo % Grupo Sobrados Terreno Parc. Ter.0 0
-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 1 87.3352643574 -74.77496034 2.2801389346 4.4419119166 0 0 716.478222353 -51.35196326 14.495121568 7.0088010011 0 0 625.621180348 -27.92896619 26.710104201 6.685935258 0 0 534.764138344 -4.505969119 38.925086834 7.6371243562 0 0 443.907096339 18.917027954 51.140069467 12.91722965 0 0 353.050054334 42.340025026 63.3550521 14.359052153 0 0 265.763022099 65.763022099 75.570034734 12.712967765 0 0 187.785017367 87.785017367 87.785017367 22.021995268 0 0 0
100 100 100 12.214982633 0 0 0-1.807693638 -98.19795741 -9.934843699 0 3 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0
-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0
Parc. IPTU Ini. IPTU Pgto IPTU Pgto Ter.0 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 0.1250 0 0 0.1250 0 0 0.1250 0 0 0.1250 0 0 0.1250 0 0 0.125
10 1 0.1 0.1259 0 0.1 0.1258 0 0.1 07 0 0.1 06 0 0.1 05 0 0.1 04 0 0.1 03 0 0.1 02 0 0.1 01 0 0.1 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 0
0 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 0
Mês % da Obra Start % Acum. Obra Dados Cálculo Dados Cálculo Dados Cálculo Dados Cálculo0 0.00000000 0 01 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.752541052 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.752541053 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.752541054 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.752541055 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.752541056 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.752541057 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.752541058 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.752541059 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.75254105
10 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410511 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410512 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410513 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410514 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410515 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410516 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410517 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410518 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410519 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410520 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410521 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410522 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410523 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410524 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410525 0.11111111 1 4.4419119166 4.075213476 5.2244871156 0.7365205762 -31.2638324126 0.22222222 1 11.450712918 11.450712918 11.680567646 9.0822712281 -13.7751237627 0.33333333 1 18.136648176 18.136648176 18.136648176 17.42802188 3.71358488728 0.44444444 1 25.773772532 25.773772532 25.773772532 25.773772532 21.20229353429 0.55555556 1 38.691002181 38.691002181 38.691002181 38.691002181 38.69100218130 0.66666667 1 53.050054334 53.050054334 53.050054334 53.050054334 53.05005433431 0.77777778 1 65.763022099 65.763022099 65.763022099 65.763022099 65.76302209932 0.88888889 1 87.785017367 87.785017367 87.785017367 87.785017367 87.78501736733 1.00000000 1 100 100 100 100 10034 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410535 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410536 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410537 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410538 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410539 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410540 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410541 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410542 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410543 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410544 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410545 0.00000000 0 0.000000 -3.300286 -1.231593 -7.609230076 -48.7525410546 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410547 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.75254105
48 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410549 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410550 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410551 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410552 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410553 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410554 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410555 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410556 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410557 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410558 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410559 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410560 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410561 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410562 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410563 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410564 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410565 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410566 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410567 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410568 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410569 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410570 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410571 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410572 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410573 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410574 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410575 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410576 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410577 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410578 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410579 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410580 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410581 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410582 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410583 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410584 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410585 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410586 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410587 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410588 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410589 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410590 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.75254105
Dados Cálculo Dados Cálculo Dados Cálculo % Grupo Sobrados Terreno Parc. Ter.0 0
-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 1 87.3352643574 -74.77496034 2.2801389346 4.4419119166 0 0 716.478222353 -51.35196326 14.495121568 7.0088010011 0 0 625.621180348 -27.92896619 26.710104201 6.685935258 0 0 534.764138344 -4.505969119 38.925086834 7.6371243562 0 0 443.907096339 18.917027954 51.140069467 12.91722965 0 0 353.050054334 42.340025026 63.3550521 14.359052153 0 0 265.763022099 65.763022099 75.570034734 12.712967765 0 0 187.785017367 87.785017367 87.785017367 22.021995268 0 0 0
100 100 100 12.214982633 0 0 0-1.807693638 -98.19795741 -9.934843699 0 3 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0
-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0
Parc. IPTU Ini. IPTU Pgto IPTU Pgto Ter.0 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 0
10 1 0.1 0.1259 0 0.1 0.1258 0 0.1 0.1257 0 0.1 0.1256 0 0.1 0.1255 0 0.1 0.1254 0 0.1 0.1253 0 0.1 0.1252 0 0.1 01 0 0.1 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 0
0 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 0
Mês % da Obra Start % Acum. Obra Dados Cálculo Dados Cálculo Dados Cálculo Dados Cálculo0 0.00000000 0 01 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.752541052 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.752541053 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.752541054 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.752541055 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.752541056 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.752541057 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.752541058 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.752541059 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.75254105
10 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410511 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410512 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410513 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410514 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410515 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410516 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410517 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410518 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410519 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410520 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410521 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410522 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410523 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410524 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410525 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410526 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410527 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410528 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410529 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410530 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410531 0.11111111 1 4.4419119166 4.075213476 5.2244871156 0.7365205762 -31.2638324132 0.22222222 1 11.450712918 11.450712918 11.680567646 9.0822712281 -13.7751237633 0.33333333 1 18.136648176 18.136648176 18.136648176 17.42802188 3.71358488734 0.44444444 1 25.773772532 25.773772532 25.773772532 25.773772532 21.20229353435 0.55555556 1 38.691002181 38.691002181 38.691002181 38.691002181 38.69100218136 0.66666667 1 53.050054334 53.050054334 53.050054334 53.050054334 53.05005433437 0.77777778 1 65.763022099 65.763022099 65.763022099 65.763022099 65.76302209938 0.88888889 1 87.785017367 87.785017367 87.785017367 87.785017367 87.78501736739 1.00000000 1 100 100 100 100 10040 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410541 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410542 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410543 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410544 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410545 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410546 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410547 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.75254105
48 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410549 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410550 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410551 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410552 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410553 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410554 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410555 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410556 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410557 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410558 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410559 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410560 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410561 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410562 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410563 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410564 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410565 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410566 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410567 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410568 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410569 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410570 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410571 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410572 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410573 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410574 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410575 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410576 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410577 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410578 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410579 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410580 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410581 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410582 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410583 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410584 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410585 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410586 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410587 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410588 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410589 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410590 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.75254105
Dados Cálculo Dados Cálculo Dados Cálculo % Grupo Sobrados Terreno Parc. Ter.0 0
-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 1 87.3352643574 -74.77496034 2.2801389346 4.4419119166 0 0 716.478222353 -51.35196326 14.495121568 7.0088010011 0 0 625.621180348 -27.92896619 26.710104201 6.685935258 0 0 534.764138344 -4.505969119 38.925086834 7.6371243562 0 0 443.907096339 18.917027954 51.140069467 12.91722965 0 0 353.050054334 42.340025026 63.3550521 14.359052153 0 0 265.763022099 65.763022099 75.570034734 12.712967765 0 0 187.785017367 87.785017367 87.785017367 22.021995268 0 0 0
100 100 100 12.214982633 0 0 0-1.807693638 -98.19795741 -9.934843699 0 3 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0
-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0
Parc. IPTU Ini. IPTU Pgto IPTU Pgto Ter.0 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 0.1250 0 0 0.1250 0 0 0.1250 0 0 0.1250 0 0 0.1250 0 0 0.125
10 1 0.1 0.1259 0 0.1 0.1258 0 0.1 07 0 0.1 06 0 0.1 05 0 0.1 04 0 0.1 03 0 0.1 02 0 0.1 01 0 0.1 00 0 0 00 0 0 0
0 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 0
Mês % da Obra Start % Acum. Obra Dados Cálculo Dados Cálculo Dados Cálculo Dados Cálculo0 0.00000000 0 01 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.752541052 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.752541053 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.752541054 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.752541055 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.752541056 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.752541057 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.752541058 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.752541059 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.75254105
10 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410511 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410512 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410513 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410514 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410515 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410516 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410517 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410518 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410519 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410520 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410521 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410522 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410523 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410524 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410525 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410526 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410527 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410528 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410529 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410530 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410531 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410532 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410533 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410534 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410535 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410536 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410537 0.11111111 1 4.4419119166 4.075213476 5.2244871156 0.7365205762 -31.2638324138 0.22222222 1 11.450712918 11.450712918 11.680567646 9.0822712281 -13.7751237639 0.33333333 1 18.136648176 18.136648176 18.136648176 17.42802188 3.71358488740 0.44444444 1 25.773772532 25.773772532 25.773772532 25.773772532 21.20229353441 0.55555556 1 38.691002181 38.691002181 38.691002181 38.691002181 38.69100218142 0.66666667 1 53.050054334 53.050054334 53.050054334 53.050054334 53.05005433443 0.77777778 1 65.763022099 65.763022099 65.763022099 65.763022099 65.76302209944 0.88888889 1 87.785017367 87.785017367 87.785017367 87.785017367 87.78501736745 1.00000000 1 100 100 100 100 10046 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410547 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.75254105
48 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410549 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410550 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410551 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410552 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410553 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410554 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410555 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410556 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410557 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410558 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410559 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410560 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410561 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410562 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410563 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410564 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410565 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410566 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410567 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410568 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410569 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410570 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410571 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410572 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410573 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410574 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410575 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410576 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410577 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410578 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410579 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410580 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410581 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410582 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410583 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410584 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410585 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410586 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410587 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410588 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410589 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.7525410590 0.00000000 0 0 -3.300285966 -1.231593414 -7.609230076 -48.75254105
Dados Cálculo Dados Cálculo Dados Cálculo % Grupo Sobrados Terreno Parc. Ter.0 0
-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 1 87.3352643574 -74.77496034 2.2801389346 4.4419119166 0 0 716.478222353 -51.35196326 14.495121568 7.0088010011 0 0 625.621180348 -27.92896619 26.710104201 6.685935258 0 0 534.764138344 -4.505969119 38.925086834 7.6371243562 0 0 443.907096339 18.917027954 51.140069467 12.91722965 0 0 353.050054334 42.340025026 63.3550521 14.359052153 0 0 265.763022099 65.763022099 75.570034734 12.712967765 0 0 187.785017367 87.785017367 87.785017367 22.021995268 0 0 0
100 100 100 12.214982633 0 0 0-1.807693638 -98.19795741 -9.934843699 0 3 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0
-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0-1.807693638 -98.19795741 -9.934843699 0 0 0 0
Parc. IPTU Ini. IPTU Pgto IPTU Pgto Ter.0 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 0
10 1 0.1 0.1259 0 0.1 0.1258 0 0.1 0.1257 0 0.1 0.1256 0 0.1 0.1255 0 0.1 0.1254 0 0.1 0.1253 0 0.1 0.1252 0 0.1 01 0 0.1 00 0 0 00 0 0 0
0 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 0
Mês Ref. Sazonalidade I.V.V. I.V.V. Sazonal Estoque Calc ParcialFeb-09 0 115.00% 10.70 12.305 0 0 0 0
### 1 110.00% 10.70 11.77 0 0 0 0Apr-09 2 95.00% 10.70 10.165 0 0 0 0
### 3 90.00% 10.70 9.63 0 0 0 0Jun-09 4 90.00% 10.70 9.63 0 0 0 0Jul-09 5 120.00% 10.70 12.84 0 0 0 0
Aug-09 6 105.00% 10.70 11.235 0 0 0 0Sep-09 7 90.00% 10.70 9.63 0 0 0 0Oct-09 8 70.00% 10.70 7.49 0 0 0 0Nov-09 9 90.00% 10.70 9.63 0 0 0 0Dec-09 10 110.00% 10.70 11.77 3 0.3531 0.3531 0Jan-10 11 115.00% 10.70 12.305 3 0.36915 0.72225 0Feb-10 12 115.00% 10.70 12.305 3 0.36915 0.0914 0
### 13 110.00% 10.70 11.77 2 0.2354 0.3268 0Apr-10 14 95.00% 10.70 10.165 2 0.2033 0.5301 0
### 15 90.00% 10.70 9.63 2 0.1926 0.7227 0Jun-10 16 90.00% 10.70 9.63 5 0.4815 0.2042 0Jul-10 17 120.00% 10.70 12.84 4 0.5136 0.7178 0
Aug-10 18 105.00% 10.70 11.235 4 0.4494 0.1672 0Sep-10 19 90.00% 10.70 9.63 3 0.2889 0.4561 0Oct-10 20 70.00% 10.70 7.49 3 0.2247 0.6808 0Nov-10 21 90.00% 10.70 9.63 3 0.2889 0.9697 0Dec-10 22 110.00% 10.70 11.77 6 0.7062 0.6759 0Jan-11 23 115.00% 10.70 12.305 5 0.61525 0.29115 0Feb-11 24 115.00% 10.70 12.305 4 0.4922 0.78335 0
### 25 110.00% 10.70 11.77 4 0.4708 0.25415 0Apr-11 26 95.00% 10.70 10.165 3 0.30495 0.5591 0
### 27 90.00% 10.70 9.63 3 0.2889 0.848 0Jun-11 28 90.00% 10.70 9.63 6 0.5778 0.4258 0Jul-11 29 120.00% 10.70 12.84 5 0.642 0.0678 0
Aug-11 30 105.00% 10.70 11.235 4 0.4494 0.5172 0Sep-11 31 90.00% 10.70 9.63 4 0.3852 0.9024 0Oct-11 32 70.00% 10.70 7.49 4 0.2996 0.202 0Nov-11 33 90.00% 10.70 9.63 3 0.2889 0.4909 0Dec-11 34 110.00% 10.70 11.77 6 0.7062 0.1971 0Jan-12 35 115.00% 10.70 12.305 5 0.61525 0.81235 0Feb-12 36 115.00% 10.70 12.305 5 0.61525 0.4276 0
### 37 110.00% 10.70 11.77 4 0.4708 0.8984 0Apr-12 38 95.00% 10.70 10.165 4 0.4066 0.305 0
### 39 90.00% 10.70 9.63 3 0.2889 0.5939 0Jun-12 40 90.00% 10.70 9.63 6 0.5778 0.1717 0Jul-12 41 120.00% 10.70 12.84 5 0.642 0.8137 0
Aug-12 42 105.00% 10.70 11.235 5 0.56175 0.37545 0Sep-12 43 90.00% 10.70 9.63 4 0.3852 0.76065 0Oct-12 44 70.00% 10.70 7.49 4 0.2996 0.06025 0Nov-12 45 90.00% 10.70 9.63 3 0.2889 0.34915 0Dec-12 46 110.00% 10.70 11.77 6 0.7062 0.05535 0Jan-13 47 115.00% 10.70 12.305 5 0.61525 0.6706 0
Numero Vendidos
Acumulado
Feb-13 48 115.00% 10.70 12.305 5 0.61525 0.28585 0### 49 110.00% 10.70 11.77 4 0.4708 0.75665 0
Apr-13 50 95.00% 10.70 10.165 4 0.4066 0.16325 0### 51 90.00% 10.70 9.63 3 0.2889 0.45215 0
Jun-13 52 90.00% 10.70 9.63 3 0.2889 0.74105 0Jul-13 53 120.00% 10.70 12.84 3 0.3852 0.12625 0
Aug-13 54 105.00% 10.70 11.235 2 0.2247 0.35095 0Sep-13 55 90.00% 10.70 9.63 2 0.1926 0.54355 0Oct-13 56 70.00% 10.70 7.49 2 0.1498 0.69335 0Nov-13 57 90.00% 10.70 9.63 2 0.1926 0.88595 0Dec-13 58 110.00% 10.70 11.77 2 0.2354 0.12135 0Jan-14 59 115.00% 10.70 12.305 1 0.12305 0.2444 0Feb-14 60 115.00% 10.70 12.305 1 0.12305 0.36745 0
### 61 110.00% 10.70 11.77 1 0.1177 0.48515 0Apr-14 62 95.00% 10.70 10.165 1 0.10165 0.5868 0
### 63 90.00% 10.70 9.63 1 0.0963 0.6831 0Jun-14 64 90.00% 10.70 9.63 1 0.0963 0.7794 0Jul-14 65 120.00% 10.70 12.84 1 0.1284 0.9078 0
Aug-14 66 105.00% 10.70 11.235 1 0.11235 0.02015 0Sep-14 67 90.00% 10.70 9.63 0 0 0.02015 0Oct-14 68 70.00% 10.70 7.49 0 0 0.02015 0Nov-14 69 90.00% 10.70 9.63 0 0 0.02015 0Dec-14 70 110.00% 10.70 11.77 0 0 0.02015 0Jan-15 71 115.00% 10.70 12.305 0 0 0.02015 0Feb-15 72 115.00% 10.70 12.305 0 0 0.02015 0
### 73 110.00% 10.70 11.77 0 0 0.02015 0Apr-15 74 95.00% 10.70 10.165 0 0 0.02015 0
### 75 90.00% 10.70 9.63 0 0 0.02015 0Jun-15 76 90.00% 10.70 9.63 0 0 0.02015 0Jul-15 77 120.00% 10.70 12.84 0 0 0.02015 0
Aug-15 78 105.00% 10.70 11.235 0 0 0.02015 0Sep-15 79 90.00% 10.70 9.63 0 0 0.02015 0Oct-15 80 70.00% 10.70 7.49 0 0 0.02015 0Nov-15 81 90.00% 10.70 9.63 0 0 0.02015 0Dec-15 82 110.00% 10.70 11.77 0 0 0.02015 0Jan-16 83 115.00% 10.70 12.305 0 0 0.02015 0Feb-16 84 115.00% 10.70 12.305 0 0 0.02015 0
### 85 110.00% 10.70 11.77 0 0 0.02015 0Apr-16 86 95.00% 10.70 10.165 0 0 0.02015 0
### 87 90.00% 10.70 9.63 0 0 0.02015 0Jun-16 88 90.00% 10.70 9.63 0 0 0.02015 0Jul-16 89 120.00% 10.70 12.84 0 0 0.02015 0
Aug-16 90 105.00% 10.70 11.235 0 0 0.02015 0
Calc Parcial000000000000100010100011010011001010101010101010
1010010000100000001000000000000000000000000
Mês Índice E do mês N do mês E corrigido
Feb-09 0 0 0 0 0 0 0 0Mar-09 1 0 0 0 0 0 0 0Apr-09 2 0 0 0 0 0 0 0
May-09 3 0 0 0 0 0 0 0Jun-09 4 0 0 0 0 0 0 0Jul-09 5 0 0 0 0 0 0 0
Aug-09 6 0 0 0 0 0 0 0Sep-09 7 0 0 0 0 0 0 0Oct-09 8 0 0 0 0 0 0 0Nov-09 9 0 0 0 0 0 0 0Dec-09 10 3 3 0 3 0 0 0Jan-10 11 0 3 0 3 0 0 0Feb-10 12 0 2 1 2 1 1 0Mar-10 13 0 2 0 2 0 1 0Apr-10 14 0 2 0 2 0 1 0
May-10 15 0 2 0 2 0 1 0Jun-10 16 3 4 1 4 1 2 0Jul-10 17 0 4 0 4 0 2 0
Aug-10 18 0 3 1 3 1 3 0Sep-10 19 0 3 0 3 0 3 0Oct-10 20 0 3 0 3 0 3 0Nov-10 21 0 3 0 3 0 3 0Dec-10 22 3 5 1 5 1 4 0Jan-11 23 0 4 1 4 1 5 0Feb-11 24 0 4 0 4 0 5 0Mar-11 25 0 3 1 3 1 6 0Apr-11 26 0 3 0 3 0 6 0
May-11 27 0 3 0 3 0 6 0Jun-11 28 3 5 1 5 1 7 0Jul-11 29 0 4 1 4 1 8 0
Aug-11 30 0 4 0 4 0 8 0Sep-11 31 0 4 0 4 0 8 0Oct-11 32 0 3 1 3 1 9 0Nov-11 33 0 3 0 3 0 9 0Dec-11 34 3 5 1 5 1 10 0Jan-12 35 0 5 0 5 0 10 0Feb-12 36 0 4 1 4 1 11 0Mar-12 37 0 4 0 4 0 11 0Apr-12 38 0 3 1 3 1 12 0
May-12 39 0 3 0 3 0 12 0Jun-12 40 3 5 1 5 1 13 0Jul-12 41 0 5 0 5 0 13 0
Aug-12 42 0 4 1 4 1 14 0Sep-12 43 0 4 0 4 0 14 0Oct-12 44 0 3 1 3 1 15 0
Sobrados Prontos
Entregas previstas no
mês
Entregas acumuladas
Mês da última venda
Nov-12 45 0 3 0 3 0 15 0Dec-12 46 3 5 1 5 1 16 0Jan-13 47 0 5 0 5 0 16 0Feb-13 48 0 4 1 4 1 17 0Mar-13 49 0 4 0 4 0 17 0Apr-13 50 0 3 1 3 1 18 0
May-13 51 0 3 0 3 0 18 0Jun-13 52 0 3 0 3 0 18 0Jul-13 53 0 2 1 2 1 19 0
Aug-13 54 0 2 0 2 0 19 0Sep-13 55 0 2 0 2 0 19 0Oct-13 56 0 2 0 2 0 19 0Nov-13 57 0 2 0 2 0 19 0Dec-13 58 0 1 1 1 1 20 0Jan-14 59 0 1 0 1 0 20 0Feb-14 60 0 1 0 1 0 20 0Mar-14 61 0 1 0 1 0 20 0Apr-14 62 0 1 0 1 0 20 0
May-14 63 0 1 0 1 0 20 0Jun-14 64 0 1 0 1 0 20 0Jul-14 65 0 1 0 1 0 20 0
Aug-14 66 0 0 1 0 1 21 1111111Sep-14 67 0 0 0 0 0 21 0Oct-14 68 0 0 0 0 0 21 0Nov-14 69 0 0 0 0 0 21 0Dec-14 70 0 0 0 0 0 21 0Jan-15 71 0 0 0 0 0 21 0Feb-15 72 0 0 0 0 0 21 0Mar-15 73 0 0 0 0 0 21 0Apr-15 74 0 0 0 0 0 21 0
May-15 75 0 0 0 0 0 21 0Jun-15 76 0 0 0 0 0 21 0Jul-15 77 0 0 0 0 0 21 0
Aug-15 78 0 0 0 0 0 21 0Sep-15 79 0 0 0 0 0 21 0Oct-15 80 0 0 0 0 0 21 0Nov-15 81 0 0 0 0 0 21 0Dec-15 82 0 0 0 0 0 21 0Jan-16 83 0 0 0 0 0 21 0Feb-16 84 0 0 0 0 0 21 0Mar-16 85 0 0 0 0 0 21 0Apr-16 86 0 0 0 0 0 21 0
May-16 87 0 0 0 0 0 21 0Jun-16 88 0 0 0 0 0 21 0Jul-16 89 0 0 0 0 0 21 0
Aug-16 90 0 0 0 0 0 21 0