planilha_de_orÇamento_trial_v1 (reparado).xls 0.1

Upload: pinheiroraul

Post on 12-Feb-2018

234 views

Category:

Documents


0 download

TRANSCRIPT

  • 7/23/2019 PLANILHA_DE_ORAMENTO_TRIAL_V1 (Reparado).xls 0.1

    1/52

    Unid. (vazio)

    Total Por Macro

    Cd. Tarefa Descrio Total

    001 CASA T!!A A " #$%#& ' 1%1*.0#

    001.01 S!+,-S P!/,M,A!S $%2.

    001.0$ 3UDACS %4*2.1#001.0 ST!UTU!A %&1.0

    001.0* A/+A!,A 2%#0.*4

    001.0# C5!TU!A &%0.2$

    001.0 S6UAD!,AS $%21.#$

    001.0& ,MP!MA5,/,7ACA #4*.22

    001.04 !+ST,MT 2%$2.4

    001.04.01 !+ST,MT ,T! #%1&4.41

    001.04.0$ !+ST,MT 8T! *%11*.#&

    001.02 !+ST,MT D P,S %0&.4&

    001.10 P,TU!A $%&10.0&

    001.11 +,D!S #2*.&4

    001.1$ ,STA/ACS /T!,CAS $%*$*.22001.1 ,STA/ACS 9,D!AU/,CAS 1%*$2.

    001.1* ,STA/ACS SA,TA!,AS 1%$&4.4*

    001.1# ,STA/ACS P: A;UA P/U+,A/ $%10.##

    001.1 /UCAS 1%1*.*$

    001.1& S!+,-S CMP/MTA!S *%##&.$#

    001.1&.0# CA/CADA 8T!A &2.#*

  • 7/23/2019 PLANILHA_DE_ORAMENTO_TRIAL_V1 (Reparado).xls 0.1

    2/52

    Planilha de Obras - CronogramaProjeto:Total = R$0.00Data Inicial 1!1!01"

    #ascara do Codigo .%alor &! 'DI

    Codigo Descri()o TotalPor #acro Dec-01" *an-01+ ,eb-01+

    001.01 SERVIOS PRELIMINARES R$ -R$ - R$ - R$ - R

    50.00% 60.00%

    001.02 FUNDACOES R$ -R$ - R$ - R$ - R

    50.00% 50.00%

    001.03 ESTRUTURA R$ -R$ - R$ - R$ - R

    30.00%

    001.04 ALVENARIA R$ -R$ - R$ - R$ - R

    001.05 COBERTURA R$ -R$ - R$ - R$ - R

    001.06 ESQUADRIAS R$ -R$ - R$ - R$ - R

    001.0 IMPERMEABILI!ACAO R$ -R$ - R$ - R$ - R

    25.00% 25.00%

    001.0" REVESTIMENTO R$ -R$ - R$ - R$ - R

    001.0# REVESTIMENTO DE PISO R$ -

    R$ - R$ - R$ - R

    001.10 PINTURA R$ -R$ - R$ - R$ - R

    001.11 VIDROS R$ -R$ - R$ - R$ - R

    001.12 INSTALACOES ELETRICAS R$ -R$ - R$ - R$ - R

    001.13 INSTALACOES IDRAULICAS R$ -R$ - R$ - R$ - R

    001.14 INSTALACOES SANITARIAS R$ -R$ - R$ - R$ - R

    001.15 INSTALACOES P A&UA PLUVIAL R$ -R$ - R$ - R$ - R

    001.16 LOUCAS R$ -R$ - R$ - R$ - R

    001.1 SERVIOS COMPLEMENTARES R$ -R$ - R$ - R$ - R

    Total R$ - R$ - R$ - R$ - RTotal cmlada R$ - R$ - R$ - R

    Porcentagem 'DIV0( 'DIV0( 'DIV0(Porcentagem cmlada 'DIV0( 'DIV0( 'DIV0(

  • 7/23/2019 PLANILHA_DE_ORAMENTO_TRIAL_V1 (Reparado).xls 0.1

    3/52

    Planilha de Obras - #edi()oProjeto: Total = 4rr:+0

    Data #e 1!8!01"%alor &! 'DI

    Cd. Tare;a Com. Descri()o

    001 0 CASA TERREA A = 52,57 m

    001.01 0 SERVIOS PRELIMINARES

    001.01.01 000020 LOCACAO DA OBRA

    001.01.02 30054 TERRAPLENA&EM - LIMPE!A)BEM COMO)REMOCAO DO SOLO VE&ETAL NA ESP.MEDIA DE 10CM)CAR&A

    001.01.03 30051 TERRAPLENA&EM - CORTE DE MATERIAL DE 1* CATE&ORIA

    001.01.04 30053 TERRAPLENA&EM - FORNEC. DE MAT. P ATERRO) INCLUINDO CORTE)CAR&A)TRANS

    001.02 0 FUNDACOES

    001.02.01 500001 RADIER

    001.02.02 500015 ARMACAO ACO CA-50 MEDIA001.0 0 ESTRUTURA

    001.03.01 002#53 CONCRETO USINADO 20)0 MPA SLUMP CONVENCIONAL C LANCAMENTO

    001.03.02 500015 ARMACAO ACO CA-50 MEDIA

    001.03.03 500016 LA,E DE FORRO PRE-FABRICADA

    001.03.04 4024"5

    001.0! 0 ALVENARIA

    001.04.01 000"0 ALVENARIA BLOCO DE CONCRETO VEDACAO - E14)0 CM - C3#)0 CM - 03)0 MPA

    001.04.02 000"20 ALVENARIA BLOCO DE CONCRETO CANALETA VEDACAO - E14)0 CM - C3#)0 CM - 03)0 MPA

    001.05 0 CO"ERTURA

    001.05.01 611154 ESTRUTURA METALICA P TELA CERAMICA EQUIP. COMUNITARIOS/

    001.05.02 4020#6 TELA DE FIBROCIMENTO ONDULADA - E 05)0 MM

    001.05.04 50046" CALA DE CAPA &ALVANI!ADA N 26 D 050 CM

    001.05.05 50002 CALA TIPO RUFO EM CAPA &ALVANI!ADA N 26 D 030 CM

    001.05.06 600226 CALA TIPO PIN&ADEIRA EM CAPA &ALVANI!ADA N 26 D 030 CM

    001.0 0 ESUADRIAS

    001.06.01 50014" PORTA DE MADEIRA C MIOLO SEMI-OCO - 0)0 2)10 M - 1F S BATENTE

    001.06.02 50014# PORTA DE MADEIRA C MIOLO SEMI-OCO - 0)"0 2)10 M - 1F S BATENTE

    001.06.03 50014 BATENTE EM MADEIRA - 0)0 2)10 M - REQUADRO 055 MM

    001.06.04 500146 BATENTE EM MADEIRA - 0)"0 2)10 M - REQUADRO 055 MM

    001.06.05 0026"4 FECADURA P PORTA ETERNA - ALE

    001.06.06 0026"5 FECADURA P PORTA DO BANEIRO

    001.06.0 0026" FECADURA P PORTA INTERNA - &OR&ES

    001.06.0" 50006# VITRO DE CORRER METALICO 1)50 1)10 M

    001.06.0# 601051 VITRO MAIM-AR EM ACO &ALVANI!ADO 1 FOLA MOVEL 0)"00)60M/

    001.06.10 600#61 VENE!IANA EM ACO &ALVANI!ADO DE CORRER LATERAL 1)"0 1)10 M

    001.06.11 611364 VITRO ACO &ALVANI!ADO DE CORRER LATERAL 2)00 1)10 M

    001.06.12 400131 ALCAPAO METALICO 0)60 0)60 M

    001.06.13 5000#0 PORTAO METALON 30 20

    001.07 0 IMPERMEA"ILI%ACAO

    001.0.01 500142 ASSENTAMENTO DAS PRIMEIRAS FIADAS C AR&AMASSA C IMPERMEABILI!ANTE

    001.0.02 6006"1 BARRADO IMPERMEABILI!ADO ETERNO COM I&OFLE

    001.0.03 60062 IMPERMEABILI!ACAO C SI+ATOP

    001.0& 0 REVESTIMENTO

    001.0&.01 0 REVESTIMENTO INTERNO

    001.0".01.01 500031 CAPISCO

    001.0".01.02 500033 EMBOCO

    001.0".01.03 00301 A!ULE,O BRANCO 15)0 15)0 CM

    001.0&.02 0 REVESTIMENTO E'TERNO

    001.0".02.01 500031 CAPISCO

    001.0".02.02 500033 EMBOCO

    001.0( 0 REVESTIMENTO DE PISO001.0#.01 001"0 RE&ULARI!ACAO PISO 13 DESEMPENADO E3CM

    001.0#.02 401646 PISO CERAMICO 30)0 30)0 CM C RE,UNTE

    001.0#.03 500154 RODAPE CERAMICO 05)0 CM

    001.0#.04 6010 BIT DE ARDOSIA E2CM L4CM

    001.0#.05 601063 SOLEIRA DE ARDOSIA E2CM L15CM

    001.0#.06 50003" CALADA ETERNA CM

    001.10 0 PINTURA

    001.10.01 0024"1 PINTURA ESMALTE SOBRE ESQUADRIA DE MADEIRA - 2 DEMAOS

    001.10.02 400132 PINTURA ESMALTE SOBRE ESQUADRIA METALICA PREDIO/

    FORMA DE COMPENSADO PLASTIFICADO 1")0 MM

  • 7/23/2019 PLANILHA_DE_ORAMENTO_TRIAL_V1 (Reparado).xls 0.1

    4/52

    PBina * de #$Planil?a de ra'entofile>s:conversion:t'>:scratc?@&:$20400**&.ls!eviso 01 10:0:$01*

    Planilha de Or(amentoProjeto:

    Proriet?rio:4ndere(o:

    Cd. Tare;a Com. Descri()o

  • 7/23/2019 PLANILHA_DE_ORAMENTO_TRIAL_V1 (Reparado).xls 0.1

    5/52

    PBina # de #$Planil?a de ra'entofile>s:conversion:t'>:scratc?@&:$20400**&.ls!eviso 01 10:0:$01*

    Cd. Tare;a Com. Descri()o

  • 7/23/2019 PLANILHA_DE_ORAMENTO_TRIAL_V1 (Reparado).xls 0.1

    6/52

    Co'>

    0000$0

    0000*0

    000020

    000100

    000100001#0

    000120

    000$00

    000$&0

    00010

    0000

    000#10

    000#40

    000&00

    000&40

    0004$0

    00040

    001000

    001&40

    001210

    00$0

    00$*1

    00$*1*

    00$*41

    00$4*

    00$4#

    00$4&

    00$&*00$444

    00$2#

    00$2##

    0001

    0001#

    0001&

    1#10*0

    1#1$20

    1#$00

    1#$0*0

    1##$41

    1##&1##*4

    00#&1

    00#&

    00#&*

    00#&

    *0011

    *001$

    *004*

    *0104*

    *01#1

    *01#1*

    *01*

    *01&0$

    *0$02

  • 7/23/2019 PLANILHA_DE_ORAMENTO_TRIAL_V1 (Reparado).xls 0.1

    7/52

    Co'>

    *0$*4#

    *0$0*

    #00000

    #00001

    #0000

    #0000*

    #0000#

    #0001

    #000$&

    #0001

    #000

    #000*

    #0004

    #000*4

    #000*2

    #000#0

    #000#*

    #000#4

    #0002

    #00020

    #0012

    #001*$

    #001*&

    #001*4

    #001*2

    #001#*

    #00$$

    #00$2&

    #00*#00*4

    #00*44

    00$1

    00$$

    00$&

    00$4

    00$2

    00$*0

    00$*1

    00$*$

    00$*

    00$**00$*#

    00$*

    00$4*

    00$4#

    00$&

    0041

    0020

    0021

    010#1

    010

    010&&

    111#*

    11*

    11#

  • 7/23/2019 PLANILHA_DE_ORAMENTO_TRIAL_V1 (Reparado).xls 0.1

    8/52

    Co'>

    11

    (vazio)

    Total eral

  • 7/23/2019 PLANILHA_DE_ORAMENTO_TRIAL_V1 (Reparado).xls 0.1

    9/52

    Descrio

    /CACA DA 5!A

    SCA+ACA MAUA/ D +A/A

    AP,/AMT MAUA/ 3UD +A/A

    /AST! D 5!,TA

    CC!T CSUM 11%0 E; C,MT:M T!AC 1

  • 7/23/2019 PLANILHA_DE_ORAMENTO_TRIAL_V1 (Reparado).xls 0.1

    10/52

    Descrio

    T!,!A P: FA!D,M AMA!/A 1I

    /CACA DA 5!A

    !AD,!

    5!CA D $0 CM C: SCA+ACA% C: A!MACA /ACAMT

    /AST! D CC!T MA;!

    ,MP!MA5,/,7ACA DS 5A/D!AMSA!MACA AC CA#0 MD,A

    /AF D 3!! P!3A5!,CADA

    CA/9A T,P !U3 M C9APA ;A/+A,7ADA K $ D " 00 CM

    C9AP,SC

    M5C

    M5C C: A!;AMASSA US,ADA (CASA T!!A)

    CA/-ADA 8T!A &CM

    /AT8 P+A

    /AT8 AC!,/,C

    P,TU!A SMA/T S5! S6UAD!,A MTA/,CAS (CASA T!!A)

    +,D! /,S

    P,A D ;!A,T 1%$0 8 0%0 M C: CU5A D ,8

    +7,AA D C!!! MTA/,C 1%#0 8 1%10 M

    P!TA MTA/ 0 8 $0

    PA,SA;,SM P/AT, D ;!AMA M P/ACAS (FA!D,S)

    ASSTAMT DAS P!,M,!AS 3,ADAS C: A!;AMASSA C: ,MP!MA5,/,7AT

    5ATT M MAD,!A 0%&0 8 $%10 M !6UAD! 0## MM

    P!TA D MAD,!A C: M,/ SM,C 0%&0 8 $%10 M 13 S: 5ATT

    P!TA D MAD,!A C: M,/ SM,C 0%40 8 $%10 M 13 S: 5ATT

    !DAP C!AM,C 9 " 0#%0 CM

    TA6U D MA!M! S,TT,C

    P,TU!A SMA/T S5! ST!UTU!A MTA/,CA

    A5!,; PA!A 9,D!MT! C: TAMPACA/9A D C9APA ;A/+A,7ADA K $ D " 0#0 CM

    MU! D D,+,SA PAD!A M A/+A!,A 9 " 1%#0 M

    P/ACA D ,DT,3,CACA UM!ACA DAS CASAS

    CA/9A T,P P,;AD,!A M C9APA ;A/+A,7ADA K $ D " 00 CM

    ,STA/ACA /T!,CA T!ADA D !;,A

    ,STA/ACA /T!,CA TU5U/ACA L CA,8AS

    ,STA/ACA /T!,CA 3,ACA

    ,STA/ACA /T!,CA ,/UM,ACA% TMADAS ,T!!UPT!S

    ,STA/ACA /T!,CA 6UAD! D D,ST!,5U,CA

    ,STA/ACA 9,D!AU/,CA T!ADA D A;UA 3!,A

    ,STA/ACA 9,D!AU/,CA D,ST!,5U,CA D A;UA

    ,STA/ACA 9,D!AU/,CA CA,8A DHA;UA,STA/ACA 9,D!AU/,CA S;T 8T!

    ,STA/ACA 9,D!AU/,CA S;T ,T!

    CA,8A D ;!DU!A P!M/DADA + " $%# /

    P/U; P+C 5!AC 0 MM S;T

    ,MP!MA5,/,7ACA C: S,EATP

    5A!!AD ,MP!MA5,/,7AD 8T! CM ,;3/8

    S,/,C ,C/!

    +7,AA M AC ;A/+A,7AD D C!!! /AT!A/ 1%40 8 1%10 M

    +,T! MA8,MA! M AC ;A/+A,7AD 1 3/9A M+/ (0%4080%0M)

    S/,!A D A!DS,A "$CM /"1#CM

    5,T D A!DS,A "$CM /"*CM

    ST!UTU!A MTA/,CA P: T/9A C!AM,CA (6U,P. CMU,TA!,S)

    +,T! AC ;A/+A,7AD D C!!! /AT!A/ $%00 8 1%10 M

    /,;ACA DM,C,/,A! A;UA PTA+/

  • 7/23/2019 PLANILHA_DE_ORAMENTO_TRIAL_V1 (Reparado).xls 0.1

    11/52

    Descrio

    /,;ACA DM,C,/,A! S;T SA,TA!,

    (vazio)

  • 7/23/2019 PLANILHA_DE_ORAMENTO_TRIAL_V1 (Reparado).xls 0.1

    12/52

    M.. Mat. Diver '>re ./oc. Total eral

    .## 0.2 *.#1

    0.*& 0.*&

    4.## 4.##

    $0.* 4.#0 #2.1*

    11#.42 11.* 0.42 $.$*1*.* 1*.*

    1.&4 *.0 #.41

    1.&4 *.0 #.41

    11#.42 1&$.2& 0.42 $42.

    . $#.11 0.00 1.4

    140.& 1&*.$2 ##.0$

    1.04 1.1& $.$#

    1&.0 #.*$ $$.*4

    4.4$ *.*2 4$.1

    1.4* .4& #0.&$

    1.4* *0.4 #&.4

    1.1 1.02 &&.*1

    $1.11 .$0 $&.0

    10.#$ &.00 1&.#$

    *.#0 0.00 *.#0

    .2 .2

    14.14 &.00 0.00 $#.14

    14.14 &.00 0.00 $#.14

    #.*1 *.1 2.&$

    1$.42 2.&0 #$.#2

    1$.42 $&.0 *0.12

    1$.42 $&.$0 *0.02

    1.42 1.#2 14.*4$#.0 12&.00 *$.0

    . $*0.&1 0.00 &.*

    $1. 10.* $.$1

    . $4.2 0.00 #.&1

    0.$ 0.0 0.$

    12.*0 10.*# $2.4*

    #.## $.*# $2.00

    $.0 $.&2 0&.4$

    &.11 .1 1.$*

    .$$ *.& 10.24

    $.0 104.*4 1*0.#1

    .& 10.21 1&.#.## $1.& $&.$$

    *.#4 *.#4

    $#.0 $#.0

    $.00 $.00

    0.00 0.00

    $*.4 .0 *.*1 2#.4*

    2.# . 1.1

    .&* 4*.02 4&.4

    #.02 #.$ 10.#

    #.## $.1 1.&$

    #.## 14.$1 $.&&

    14.## 11.4* 0.4

    #.## 1*.$1 12.&&

    *.42 1*.# 12.$*

  • 7/23/2019 PLANILHA_DE_ORAMENTO_TRIAL_V1 (Reparado).xls 0.1

    13/52

    M.. Mat. Diver '>re ./oc. Total eral

    $. $.2 #0.0#

    1*.** 1*.# $2.02

    .## 0.2 *.#1

    10.11 *.0 #.*1

    12.# 10.$ $2.41

    1*1.*1 1*1.*4 0.4 $4.$4

    1*.#1 #.*$ 0.00 12.21.&4 *.*4 .$

    10. *2.$# 0.00 #2.42

    1.12 1.12

    1.04 1.1& $.$#

    1*.44 .4 14.&*

    1$.#1 10.04 $$.#2

    12.*1 1#.$0 0.0 *.&

    .&4 1.*2 #.$&

    .&4 1.& #.#1

    #.4 .*1 4.&2

    2*.$ 2*.$

    $.# $&.4* 00.12

    #4.& 1.02 $$1.4#

    1.2$ $0.00 2.$ $&&.1#

    1.2 #.* &.

    .$* .02 .

    $1.1* #.& 4.41

    1*.$$ #.00 &2.$$

    1*.$$ &0.00 4*.$$

    1.04 0.* 1.&$

    . 1&.&2 $10.1$

    #.&4 1.1 .20

    $&.$4 $&.$4$.*& $.*&

    $&*.0 $&*.0

    1.04 10.00 11.04

    14.21 14.21

    1#1.42 *2$.#4 **.*&

    12.2* 1&0.*2 *20.*

    1.1 *12.2 ##.00

    1$$.$0 $1.4$ ***.0$

    $2.22 $.04 $2.0&

    11#.$* **$.4 ##4.10

    1$.* 44.11 $1*.&

    44.# 14&.1* $.&21#1.04 40.&2 1*.2 .#

    1&2.*1 1$$.* 01.4&

    1*.2 1*.2

    0.*2 $.$2 $.&4

    .$* 1.$$ *.*

    1.4& *.04 #.2#

    1.0$ 0.41 1.4*

    #2.4& $1#.$ $.1

    $1.4# 11#.*0 1&.$#

    2.0$ 1$.#0 $1.#$

    2.0$ .&0 1$.&$

    40.00 40.00

    .# 11.* 140.1&

    4*.* $.$ 10&.2

  • 7/23/2019 PLANILHA_DE_ORAMENTO_TRIAL_V1 (Reparado).xls 0.1

    14/52

    M.. Mat. Diver '>re ./oc. Total eral

    2*.1$ $0&.$2 01.*1

    0.00 0.00

    %44.#1 &%&. 20.00 1%$20.0* .#4 $.$2 1$%&1#.0&

  • 7/23/2019 PLANILHA_DE_ORAMENTO_TRIAL_V1 (Reparado).xls 0.1

    15/52

    CNrva A5C ,nsN'os

    Ti>o (+Brios itens)

    +alores

    ,nsN'o Descrio Uni 6Nant +alor Total

    3$000& PD!,! 9 &1#.* !O 11.&* !O 4%

    3$0002 S!+T 9 40*.** !O 2.4 !O &%2

    M1000 5/C D CC!T +DACA 1*%0 8 12%0 8 2%0 CM 0%0 MPA U $%#0.0$ !O 1.2* !O *%2

    M21*0$ ST!UTU!A MTA/,CA P: T/9A D C!AM,CA (6U,PAMTS CMU,TA!, M$ #.0 !O 40.00 !O *%*

    3$0001 AFUDAT ;!A/ 9 1&.2$ !O 2.4 !O %1

    M21*$ A!;AMASSA D ASSTAMT MU/T,P/ US !S,STC,A 0%# MPA E; #%&01.*1 !O 0.# !O 1%2M10*1 CC!T US,AD $#%0 MPA S/UMP C+C,A/ M &.20 !O $$.00 !O 1%4

    M100$0 C,MT E; *%*2.* !O 0.4 !O 1%&

    M10$0 AC CA#0 (MD,A) E; *10.2 !O *.00 !O 1%

    M014& T!!AP/A;M 3!C. D MAT. P: AT!!% ,C/U,D C!T%CA!;A%T!M .00 !O $#.0 !O 1%#

    M10&* CC!T US,AD $0%0 MPA S/UMP C+C,A/ M .*# !O $.&0 !O 1%#

    3$0004 P,T! 9 102.1& !O 1$.2 !O 1%

    M100* /AF P! "4CM M$ #$.#& !O $$.00 !O 1%1

    M1001 A!,A MD,A M 12.* !O *0.00 !O &

    M102$ P!TA P: PDST! MTA/ 0 8 $0 M$ . !O $0.00 !O &

    M400$ P,;AD,!A M C9APA ;A/+A,7ADA $ D"0CM MT *1.10 !O 1&.4 !O &

    3$000# CAAD! 9 ##.&4 !O 1$.2 !O

    M1#1 T/9A D 3,5!C,MT D " # MM M$ *.* !O 10.4 !O

    3$000 CA!P,T,! 9 #$.&1 !O 1$.2 !O

    M10014 CA/ 9,D!ATADA E; 1%*&4. !O 0.* !O

    M10$ CA/9A T,P !U3 D C9APA ;A/+A,7ADA K $ D " 00 CM (C/CAD) MT *0.&2 !O 1#.4 !O M10*$ +,D! /,S M$ .1 !O 2*.$ !O #

    M1#02$ T/A S/DA+/ 602$ M$ 20.14 !O .02 !O #

    M40$4# 3!MA MTA/,CA P: !AD,! M$ .$* !O 4.00 !O #

    M1004 5/C D CC!T CAA/TA +DACA 1*%0 8 12%0 8 2%0 CM 0%0 MPA U 1&.22 !O $.*& !O *

    3$000* /T!,C,STA 9 *. !O 1$.2 !O *

    3$000 3!!,! 9 .1$ !O 1$.2 !O *

    M1#0*2 M$ #$.44 !O &.#0 !O

    M20$*4 CA/9A D C9APA ;A/+A,7ADA K $ D " 0#0 CM (C/CAD) MT 1#.1# !O $#.$0 !O

    M1000& MT 2.*& !O *.4$ !O

    M1$44 TU5 P+C 5!AC !MA/ P5 D 100 MM S;T MT ##. !O #.&* !O

    M1041# P,TU!A T8TU!A AC!,/,CA E; 10&.1* !O $.& !O $

    M20004 C9APA 14 MM P/AST,3,CAD M$ 10.14 !O $4.40 !O $

    T001$ T!!AP/A;M C!T D MAT!,A/ D 1J CAT;!,A M .00 !O *.#4 !O $

    M10* P!TA D MAD,!A 0%40 8 $%10 M 13 C: M,/ SM,C "%# CM U *.00 !O &0.00 !O $

    M000$ ;!AMA M P/ACAS M$ *&.4 !O #.* !O $

    M40$4 CA,8A D P!TCA D 9,D!MT! C: E,T D ,STA/ACA U 1.00 !O $#$.10 !O $

    M0*& T!!AP/A;M /,MP7A%5M CM%!MCA D S/ +;TA/ A SP. M$ 1$#.00 !O $.00 !O $

    M2112 5ATT M MAD,!A 0%40 8 $%10 M !6UAD! 0## MM U *.00 !O 1.*2 !O $

    M40$$# CA,8A D ,SPCA P! M/D. 0%*# 8 0%*# 8 0%*# M U *.00 !O 0.00 !O $

    M110#4 5AC,A SA,TA!,A C: CA,8A ACP/ADA PAD!A 5A,8 U 1.00 !O $$#.00 !O $

    M1000$ PTA/T D MAD,!A D /, 0 8 0I 0&%0 8 0&%0 CM MT 44.& !O $.#* !O $

    M211# +7,AA AC ;A/+A,7AD D C!!! /AT!A/ 1%40 8 1%10 M U 1.00 !O $1$.00 !O $

    M1$04 3, D C5! ,S/AD + Q 1%0MM MT 2.00 !O .01 !O $

    M10# P,A D ;!A,T 1%$0 8 0%0M CM CU5A D ,8 U 1.00 !O 142.00 !O 1

    M1$$42 ;/5 /,TS D +,D! U .00 !O 1.#0 !O 1

    M1000 P,TU!A /AT8 AC!,/,C / #.$0 !O #. !O 1

    M1004 P,TU!A S/AD! AC!,/,C / *2.04 !O .&4 !O 1

    M1*1$ TU5 P+C +,,/3!T (C!) F, P5 D 100 MM S;T MT 1#.1# !O 11.2# !O 1

    M1$* PST D CC!T DUP/ HHTHH 0&%# M CAPAC,DAD 20 E;3 U 1.00 !O 1.0 !O 1M1001# PD!A 5!,TA K1 M *.21 !O #.00 !O 1

    M1$0$# MT $*4.*0 !O 0.4 !O 1

    M10 +7,AA D C!!! MTA/,C 1%#0 8 1%10 M U 1.00 !O 10.00 !O 1

    3$001$ T/9AD,STA 9 1$. !O 1$.2 !O 1

    M10021 AC CA#0 0% MM E; *$.*& !O .#2 !O 1

    M100 T,F/ D 5A!! 0#%0 8 10%0 8 $0%0 CM U $.* !O 0.$0 !O 1

    M100# P,TU!A A;UA !A7 / $$.#1 !O .$4 !O 1

    M40$$ CA,8A DHA;UA P/,T,/ #00 / U 1.00 !O 1&.$0 !O 1

    M10&22 C,MT C/AT E; *#. !O 0.0 !O 1

    M102 P,TU!A /AT8 P+A / *.* !O .2* !O 1

    M1002 5/C D CC!T CAA/TA +DACA 12%0 8 12%0 8 12%0 CM 0%0 MPA U .2 !O 1.2 !O 1

    M101# P,TU!A T,TA SMA/T / 10.$2 !O 1$.1$ !O 1

    M10$$& A7U/F 5!AC 1# 8 1# CM M$ 1.1* !O &.#0 !O 1

    M21$#4 +,T! MA8,MA! M AC ;A/+A,7AD 1 3/9A M+/ (0%4080%0M) U 1.00 !O 11#.00 !O 1

    M##0$ TA6U MA!M! S,TT,C U 1.00 !O 11$.20 !O 1M211#1 +,T! AC ;A/+A,7AD D C!!! /AT!A/ $%00 8 1%10 M U 1.00 !O 110.00 !O 1

    M1000 !,PA D MAD,!A D /, 0#%0 8 01%# CM MT 4.# !O 1.0 !O 1

    M10011 MT &4.#0 !O 1.$& !O

    M1$$41 /T!DUT D P/,T,/ SM, !,;,D S/ +!M/9 :*I MT 1$.$# !O 0. !O

    M40$10 CA,8A D MD,CA T,P ,+ U 1.00 !O 44.*0 !O

    M10$$0 !FUT E; #0.* !O 1.& !O

    M202$$ ,MP!MA5,/,7AT ,;/3/8 / &.1# !O 11.* !O

    M110&$ T!,!A 5,A P: CA,8A DHA;UA P+C D 0#0 MM U 1.00 !O 40.0* !O

    M10$1 PA!A3US 4 110 '' P: T/9A D 3,5!C,MT U &2.# !O 1.00 !O

    M1*$& 9,D!MT! :*I 6 " 01 # MR:9 U 1 00 !O &4 2 !O

  • 7/23/2019 PLANILHA_DE_ORAMENTO_TRIAL_V1 (Reparado).xls 0.1

    16/52

    CNrva A5C ,nsN'os

    +alores

    ,nsN'o Descrio Uni 6Nant +alor Total

    M1$#$ CA5 D C5! U Q 10%0 MM MT $1.#0 !O .4 !O

    M1$1$# 6UAD! D D,ST!,5U,CA M P+C P:1$ D,SFUT!S +A7, U 1.00 !O 2.$ !O

    M110 PA!A3US C!MAD CMP/T P: 3,8ACA D APA!/9 SA,TA!, U #.00 !O 1.#0 !O

    M110#1 MT 1&.2& !O .&* !O

    M10& A/CAPA MTA/,C 0%0 8 0%0 M U 1.00 !O .10 !O

    M10# P!TA D MAD,!A 0%&0 8 $%10 M 13 C: M,/ SM,C "%# CM U 1.00 !O #.00 !O

    M211& 5ATT M MAD,!A 0%&0 8 $%10 M !6UAD! 0## MM U 1.00 !O 1.*2 !O

    M11 D,SPS,T,+ D,3!C,A/ !S,DUA/ $P A 0 'A U 1.00 !O #4.&0 !O M#$## CFUT D +DACA P: T/9A EA/9TA U &2.# !O 0.&0 !O

    M100 3C9ADU!A P: P!TA ,T!A ;!;S U $.00 !O $&.$0 !O

    M1$0$ 3, D C5! ,S/AD + Q 01%#MM MT 1$0. !O 0.*$ !O

    M10*# /A+AT!, /UCA C: C/UA U 1.00 !O #0.$2 !O

    M10#1 PS CC!T U $.00 !O $#.00 !O

    M#*22 SUP!T MTA/,C P: TA6U D MA!M! S,TT,C U $.00 !O $#.00 !O

    M1$4& TU5 P+C 5!AC !MA/ P5 D 0 MM S;T MT 2. !O *.*2 !O

    M11*0 !;,ST! D ;A+TA ACA5. C!MAD :*I C: CAP/A U $.00 !O $1.& !O

    M1$*$ CA,8A MTA/,CA CT;A/ STAMPADA C: 3UD M+/ U 1$.00 !O .#0 !O

    M100$ 3C9ADU!A P: P!TA ,T!A GA/ U 1.00 !O 2.&0 !O

    M100# ,MP!MA5,/,7AT S,EATP E; 14.24 !O $.00 !O

    M14 TA5UA D MAD,!A D /, 01 8 02IH 0$%# 8 $$%# CM MT 1#.&& !O $.2 !O

    M1004# P,TU!A 3UD (5!AC 3SC) / $.& !O 1.40 !O

    M101* CC!T US,AD 1#%0 MPA S/UMP C+C,A/ M 0.1# !O $$4.$ !O

    M100$4 A!AM !C7,D E; 4.$4 !O .2# !O M100&1 P,TU!A 7A!CA / *.0 !O &.2& !O

    M1$02 3, D C5! ,S/AD + Q 0%0MM MT 1&.$# !O 1.40 !O

    M21$ A!;AMASSA P!TA SACADA PA!A !+ST,MT (C,MTLA!,ALCA/) E; 112.$4 !O 0.$* !O

    M1004$ ,MP!MA5,/,7AT +DAC,T / 1*.4* !O 1.42 !O

    M100* 3C9ADU!A P: 5A9,! U 1.00 !O $&.0 !O

    M11410 T!,!A C!MADA /;A P: P,A C$ 1:$I U 1.00 !O $.1# !O

    M1$0*# 9AST D AT!!AMT C5! #:4HH 8 $%* M U $.00 !O 1$. !O

    M1$*$$ CA,8A D P+C *8$HH M5UT,! U $0.00 !O 1.$* !O

    M#0*1 /A P/AST,CA P!TA M$ &0.& !O 0.# !O

    M1$1* CFUT * 8 $I (1 TMADA $0A $PLT) U 2.00 !O $.&* !O

    M100& /,8A P: MAD,!A U 110.* !O 0.$$ !O

    M10** ;AT C!MAD U .00 !O 4.0& !O

    M110& !;,ST! D P!SSA ACA5. C!MAD :*I C: CAP/A U 1.00 !O $.*1 !O

    M20*$ ADAPTAD! CU!T P: CA,8A DHA;UA C: 3/A;S P+C S/DA+/ D 0$# 8 U .00 !O &.& !O

    M1$0# 3,TA ,S/AT MT *0.00 !O 0.# !O

    M110*2 TU5 P+C S/DA+/ P5 D 0$ MM A;UA 3!,A MT &.4 !O $.4$ !O

    M120* /T!DUT D P/,T,/ SM, !,;,D S/ A7U/ 1I MT 1&.$# !O 1.$# !O

    M20* ADAPTAD! CU!T P: CA,8A DHA;UA C: 3/A;S P+C S/DA+/ D 0$ 8 U .00 !O &.1* !O

    M40$40 CA,8A S,3ADA 6UAD!ADA C: AT,SPUMA P+C 5!AC !MA/ D 1#0 U 1.00 !O $0.4 !O

    M11022 CA,8A S,3ADA MT. C: ;!/9A P!TA ;!/9A P+C 5!AC !MA/ U 1.00 !O $0.4 !O

    M1001 PD!A 5!,TA K$ M 0.# !O #.00 !O

    M21$&$ S/,!A D A!DS,A "$CM /"1#CM MT 1.4 !O 11.0 !O

    M110& T!,!A CU!TA P: /A+AT!, 112 C$ 1:$I U 1.00 !O 14.$0 !O

    M1*# P,TU!A S/AD! AC!,/,C P: T8TU!A / &.1* !O $.* !O

    M1001& PD!A PD!,SC M 0.*$ !O *0.00 !O

    M11$2* PA!A3US %# 8 $# MM AUT ATA!!AC9AT U 1.00 !O 1.00 !O

    M1* P/A3,! C: S6UT U 4.00 !O 1.2& !O

    M1*1& S/,M /AST,C 2000H P+C +,,/3!T (C!) D 1#0 8 100 MM S;T U 1.00 !O 1#. !O

    M#00#4 T!,!A P: FA!D,M AMA!/A 1I U 1.00 !O 1*. !O M110$0 F/9 20K00H C: 5UC9A M /ATA P+C S/DA+/ 5! D 0$# MM 8 1:$I U .00 !O $.*0 !O

    M11402 T!,!A C!MADA CU!TA P: TA6U 11$4 1:$ 8 :*I U 1.00 !O 1*.$0 !O

    M1140& ASST PA!A 5AC,A SA,TA!,A U 1.00 !O 1*.04 !O

    M1104* /U5!,3,CAT P: P+C / 1.$0 !O 11.$ !O

    M40$04 D,SFUT! D, M 0&0A U 1.00 !O 1.*0 !O

    M1004 /,8A P: 3!! U 1$.*2 !O 1.0& !O

    M40$0# A!MACA T,P C1 P: 9AST MTA/,CA C: ,S/AD! !/DAA U $.00 !O .0 !O

    M1$ D,SFUT! D, M 010 : 00A U $.00 !O .04 !O

    M1140* +A/+U/A AM!,CAA P+C P: P,A 1.1:$HH U 1.00 !O 1$.1$ !O

    M1$010 CFUT * 8 $I (1 ,T S,MP/S) U .00 !O 1.2* !O

    M1$1** CFUT * 8 $I (1 C,;A!!A 0 97) U 1.00 !O 11.0* !O

    M1$&$0 CFUT * 8 $I ($ TMADA $0A $PLT) U $.00 !O #.*4 !O

    M111&& CU!+A *#K00H CU!TA P+C +,,/3!T (C!) P5F, D 100 MM S;T U 1.00 !O 10.#0 !O

    M20$*1 P/ACA D ,DT,3,CACA UM!ACA D CASAS U 1.00 !O 10.00 !O

    M11 T P+C S!, I!I 5F D 0 8 0 MM S;T U 1.00 !O 2.2$ !O M1$1$& 5A!!AMT 5,3AS,C 0$ 8 0 40A% P: D,SF. D, U 1.00 !O 2.0 !O

    M111# TU5 P+C 5!AC !MA/ P5 D 0*0 MM S;T MT *.2 !O 1.21 !O

    M20$&0 CFUT * 8 *I (1 TMADA T/3 L 1 C8 ATA) U 1.00 !O 2.*0 !O

    M1$22 F/9 20K00H P+C 5!AC !MA/ D 0#0 MM S;T U *.00 !O $.0 !O

    M4012* ADAPTAD! P: MA6U,A D /A+A! 4 MM U 1.00 !O 2.0& !O

    M1$0** CA5 T/3,C CC, 01 PA! MT *.#0 !O 0.$ !O

    M1104 S,3A P+C P: P,A 1.1:$I U 1.00 !O 4.# !O

    M1$*2* D,SFUT! D, M 0*0A U 1.00 !O 4.#& !O

    M##0* +A/+U/A P: TA6U 1.1:* U 1.00 !O 4.*& !O

    M110# TU5 D /,;ACA 3/8,+/ U $ 00 !O * 1$ !O

  • 7/23/2019 PLANILHA_DE_ORAMENTO_TRIAL_V1 (Reparado).xls 0.1

    17/52

    CNrva A5C ,nsN'os

    +alores

    ,nsN'o Descrio Uni 6Nant +alor Total

    M10040 P!; 1# 8 1# MM E; 1.$ !O #.&0 !O

    M11$& +A/+U/A P+C 1 8 $I S:/AD!A P: /A+AT!, U 1.00 !O &.$0 !O

    M10*#4 CCT! P: 9AST D AT!!AMT #:4HH $ CA5S U 1.00 !O &.0* !O

    M21$20 5,T D A!DS,A "$CM /"*CM MT $.1# !O $.2* !O

    M40$1 D,SFUT! D, M 010 : 00A U 1.00 !O #.4# !O

    M1 D,SFUT! D, M 01# : 00A U 1.00 !O #.4# !O

    M1$*&1 CFUT * 8 $I (1 TMADA !F11% P: T/3) U $.00 !O $.42 !O

    M10* A!AM D AC ;A/+A,7AD K 1* E; 1.00 !O #.* !O M##0 S,3A P+C P: TA6U SA3AD U 1.00 !O #.*$ !O

    M40$11 CA,8A D ,SPCA P+C AT!!AMT C,CA C: TAMPA 1 8 #0 MM U $.00 !O $.& !O

    M40$ CA,8A SCA C: ;!/9A P/AST,CA P+C 5!AC !MA/ D 100 8 100 8 0* U 1.00 !O #.$ !O

    M1$$4* 5;A/A P+C * M 1I U 1.00 !O #.1# !O

    M40$&0 5A!!A D STA9 5! 1.00 !O *.4 !O

    M11010 F/9 20K00H P+C S/DA+/ $5 D 0$ MM A;UA 3!,A U .00 !O 0.40 !O

    M1$42 FUCA S,MP/S P+C 5!AC !MA/ D 0 8 0#0MM S;T U 1.00 !O *.4 !O

    M1$2& F/9 20K00H P+C 5!AC !MA/ D 0*0 MM S;T U .00 !O 0.&1 !O

    M1$* F/9 20K00H P+C S/DA+/ $5 D 0$# MM A;UA 3!,A U 1#.00 !O 0.$4 !O

    M1102 T C: 5UC9A M /ATA P+C S/DA+/ D 0$# MM 8 :*I A;UA 3!,A U 1.00 !O *.0# !O

    M1110$ T C: 5UC9A M /ATA P+C S/DA+/ D 0$# MM 8 1:$I A;UA 3!,A U 1.00 !O .2 !O

    M1$*$1 CA,8A D P+C *8*HH M5UT,! U $.00 !O 1.2& !O

    M1$01 CFUT * 8 $I ($ ,T S,MP/S) U 1.00 !O .44 !O

    M1$40 CCT! P: CA5 SP/,T 5/D 1 MM U 1.00 !O .4 !O

    M11042 A/ 5!!AC9A P+C 5!AC !MA/ F D 100 MM S;T U 2.** !O 0.4 !O M210#0 C/A! D TMADA D PP C: SA,DA !SCA+/ #0MM 8 1HH U 1.00 !O .#0 !O

    1*01 5T,!A 9 $.$ !O 1.$# !O

    M1104 T P+C S/DA+/ D 0$ MM A;UA 3!,A U $.00 !O 1.0 !O

    M10*2 TU5 DSPF U 1.00 !O $.*$ !O

    M1100* ADAPTAD! CU!T P: !;,ST! P+C S/DA+/ 5! D 0$ 8 1I A;UA 3 U *.00 !O 0.#2 !O

    M1$*24 T!M,A/ P!SSA TA P: CA5 1 MM U 1.00 !O $.1 !O

    M20$# P/U; P+C 5!AC !MA/ D 0 MM S;T U 1.00 !O $.$2 !O

    M1112* !DUCA 8CT!,CA P+C 5!AC !MA/ D 0 8 0#0 MM S;T U 1.00 !O $.$4 !O

    M1104& A/ 5!!AC9A P+C 5!AC !MA/ F D 0#0 MM S;T U 2.00 !O 0.$* !O

    M1#* S,/,C ,C/! M 5,SA;A 00 ;! U 0.14 !O 11.00 !O

    M1$1*# CFUT * 8 $I (1 ,T PU/SAD! T,P CAMPA9,A) U 1.00 !O 1.2* !O

    3$001* AFUDAT D TP;!A3 9 0.1# !O 1$.2$ !O

    M1$2 F/9 *#K00H P+C 5!AC !MA/ D 0*0 MM S;T U $.00 !O 0.4& !O

    M1$$$1 CU!+A 20K00H P: /T!DUT P+C !SCA+/ D 1I /T!,CA U 1.00 !O 1.&$ !O

    M114 5/SA P: SA,DA D +AS SA,TA!, 100MM S; U 1.00 !O 1.* !O

    3$001 TP;!A3 9 0.0# !O $.20 !O

    M1$24 F/9 *#K00H P+C 5!AC !MA/ D 0#0 MM S;T U 1.00 !O 1.1 !O

    M20*2$ A/ 5!!AC9A P+C 5!AC !MA/ F D 0 MM S;T U *.0 !O 0.$ !O

    M1104 T P+C S/DA+/ 5F D 0$# MM A;UA 3!,A U .00 !O 0.*$ !O

    M1$0 SUP!T P: D,SFUT!S U 1.00 !O 1.$* !O

    M1100$ ADAPTAD! CU!T P: !;,ST! P+C S/DA+/ 5! D 0$# 8 :*I A;UA U *.00 !O 0.1 !O

    M40$2 PA!A3US 1:$ #I C: P!CA A!!U/A P: P!S5 U 1.00 !O 1.00 !O

    M40$4 PA!A3US 1:$ 8 4I C: P!CA A!!U/A P: CA,8A U 1.00 !O 1.00 !O

    M1111* /U+A D !DUCA P+C S/DA+/ P5 D 0$ 8 0$# MM A;UA 3!,A U 1.00 !O 0.22 !O

    M1$2 /U+A P: /T!DUT P+C !SCA+/ D 1I /T!,CA U 1.00 !O 0.4# !O

    M40$#4 5UC9A D A/UM,, 1.1:*I U 1.00 !O 0.4$ !O

    M1$0 CFUT * 8 $I (1 P/ACA C;A C: 3U! CT!A/) U 1.00 !O 0.& !O

    1*000 6U,PAMT UT,/,TA!, 3U!;A 0%& T 9 0.1$ !O .11 !O

    M11&42 /U+A P+C !SCA+/ D :*I A;UA 3!,A U 1.00 !O 0.4 !O M40$&4 5UC9A D A/UM,, 1I U 1.00 !O 0.#* !O

    M110$# ADS,+ P/AST,C P: P+C 4#0 M/ U 0.0 !O 1&.02 !O

    M40$#2 A!!U/A D A/UM,, 1.1:*I U 1.00 !O 0.*1 !O

    M11$4# P/U; P+C !SCA+/ D 1:$ I A;UA 3!,A U $.00 !O 0.$0 !O

    M1104# S/UCA /,MPAD!A P: P+C / 0.0$ !O 1.2$ !O

    M40$&2 A!!U/A D A/UM,, 1I U 1.00 !O 0.$* !O

    M110& 3,TA +DA !SCA 14 MM MT $.$0 !O 0.0* !O

    Total eral $1%#0.$$ !O 1.2 !O 1%#

  • 7/23/2019 PLANILHA_DE_ORAMENTO_TRIAL_V1 (Reparado).xls 0.1

    18/52

    Ti>o (+Brios itens)

    +alores

    Co'> Descrio Uni 6Nant +alor Total

    000&40 A/+A!,A 5/C D CC!T +DACA "1*%0 CM C"2%0 CM 0%0 MPAM$ 12$.2 #0.&$ 2%&&$.#$

    #000 M5C M$ *$1.0 14.&* &%442.04

    111#* ST!UTU!A MTA/,CA P: T/9A C!AM,CA (6U,P. CMU,TA!,S) M$ #.0 40.00 *%*4$.*0

    #00001 !AD,! M$ 2.& #.*1 %&0#.$#

    #0001 /AF D 3!! P!3A5!,CADA M$ #$.#& #2.42 %1*4.$

    #0001# A!MACA AC CA#0 MD,A E; 12.1 .$ 1%222.#2

    00#& T!!AP/A;M 3!C. D MAT. P: AT!!% ,C/U,D C!T%CA!;A%T M .00 $#.0 1%#2.20

    *01* P,S C!AM,C 0%0 8 0%0 CM C: !FUT M$ *#.0 0.4 1%4#.*2

    #0004 CA/-ADA 8T!A &CM M$ &.&$ *.& 1%0&.&1

    *0$*4# M$ $#.*# #0.0# 1%$&.&

    #000*2 /AT8 AC!,/,C M$ $0&.0* #.#1 1%12.21

    *0$02 T/9A D 3,5!C,MT DU/ADA " 0#%0 MM M$ #.0 12.$* 1%0&&.2

    #000*4 /AT8 P+A M$ $0$.00 #.$& 1%0*.*

    #0001 C9AP,SC M$ *$.20 $.$# 2#1.2&

    00$2# CC!T US,AD $0%0 MPA S/UMP C+C,A/ C: /ACAMT M $.2 &.* 204.$0

    #00020 P!TA MTA/ 0 8 $0 M$ . $&.2$ 42$.$0

    001&40 !;U/A!,7ACA P,S 1

  • 7/23/2019 PLANILHA_DE_ORAMENTO_TRIAL_V1 (Reparado).xls 0.1

    19/52

    +alores

    Co'> Descrio Uni 6Nant +alor Total

    00$4& 3C9ADU!A P: P!TA ,T!A ;!;S U $.00 *0.02 40.1&

    #001*4 P!TA D MAD,!A C: M,/ SM,C 0%&0 8 $%10 M 13 S: 5ATT U 1.00 &2.$$ &2.$$

    000$&0 CC!T , /C 1#%0 MPA S/UMP C+C,A/ C: /ACAMT M 0.$ $42. &*.14

    000020 AP,/AMT MAUA/ 3UD +A/A M$ &.# 4.## #.*1

    #00$2& P,TU!A SMA/T S5! ST!UTU!A MTA/,CA M$ 2.4 .20 *.&$

    #000* M5C C: A!;AMASSA US,ADA (CASA T!!A) M$ $.4* $$.#2 *.1#

    #0000 5!CA D $0 CM C: SCA+ACA% C: A!MACA /ACAMT MT $.00 $2.41 #2.

    0001#0 !AT!! AP,/AD D +A/A M .2* 1*.* #.2

    1##*4 !;,ST! D ;A+TA :*HH C!MAD C: CAP/A U $.00 $&.$$ #*.*#

    00$4* 3C9ADU!A P: P!TA 8T!A GA/ U 1.00 #$.#2 #$.#2

    00$4# 3C9ADU!A P: P!TA D 5A9,! U 1.00 *0.12 *0.12

    010 S/,!A D A!DS,A "$CM /"1#CM MT 1.0 $1.#$ *.*

    *01#1 T!,!A C!MADA P: P,A D C7,9A 1:$HH U 1.00 1.&$ 1.&$

    *0$0* T!,!A P: FA!D,M AMA!/A 1I U 1.00 $2.02 $2.02

    1#10*0 !;,ST! D P!SSA :*HH C!MAD C: CAP/A U 1.00 $2.00 $2.00

    00010 CC!T US,AD 1#%0 MPA S/UMP C+C,A/ C: /ACAMT M 0.04 1.4 $.##

    010&& 5,T D A!DS,A "$CM /"*CM MT $.0# 1$.&$ $.04

    *01#1* T!,!A P:/A+AT!, C!MADA U 1.00 $.&& $.&&

    *01&0$ T!,!A C!MADA CU!TA P:TA6U :*HH U 1.00 12.&& 12.&&

    1##& T P+C S!, I!I 0 MM S;T U 1.00 1&.#& 1&.#&

    000#10 C9AP,SC T!AC 1

  • 7/23/2019 PLANILHA_DE_ORAMENTO_TRIAL_V1 (Reparado).xls 0.1

    20/52

    Total Por Ti>o

    PBina $0 de #$

    Total >or Ti>o

    Ti>o Total

    Diver !O 4*.0*

    M.. !O $%1$$.&1Mat. !O &%4#.10

    '>re !O #4.#*

    ./oc. !O .

    Total eral !O 1%1*.0#

  • 7/23/2019 PLANILHA_DE_ORAMENTO_TRIAL_V1 (Reparado).xls 0.1

    21/52

    !elatorio de Co'>osies

    PBina $1 de #$

    +alor ra (TNdo)

    So'a de Total

    Co'> Descrio Un ,nsN'o Descrio

    0000$0 /CACA DA 5!A M$ 3$0001 AFUDAT ;!A/

    3$000 CA!P,T,!

    M1000$ PTA/T D MAD,!

    M100$4 A!AM !C7,D

    M100&4 P!; 14 8 $& MM

    M14 TA5UA D MAD,!A D

    0000$0 Total

    0000*0 SCA+ACA MAUA/ D +A/A M 3$0002 S!+T

    0000*0 Total

    000020 AP,/AMT MAUA/ 3UD +A/A M$ 3$0002 S!+T

    000020 Total

    000100 /AST! D 5!,TA M 3$0002 S!+T

    M1001 PD!A 5!,TA K$

    000100 Total

    00010 CC!T CSUM 11%0 E; C,MT:M T!AC 1

  • 7/23/2019 PLANILHA_DE_ORAMENTO_TRIAL_V1 (Reparado).xls 0.1

    22/52

    !elatorio de Co'>osies

    PBina $$ de #$

    So'a de Total

    Co'> Descrio Un ,nsN'o Descrio

    3$0002 S!+T

    M1001 A!,A MD,A

    M100$0 C,MT

    M1004$ ,MP!MA5,/,7AT +

    000#40 Total

    000&00 A/+A!,A D T,F/ D 5A!! MAC,C " 10%0 CM M$ 3$000& PD!,!

    3$0002 S!+T

    M100 T,F/ D 5A!! 0#%0 8

    M21*$ A!;AMASSA D ASS

    000&00 Total

    000&40 A/+A!,A 5/C D CC!T +DACA "1*%0 CM C"2%0 CM 0%0 MPA M$ 3$000& PD!,!

    3$0002 S!+T

    M1000 5/C D CC!T +

    M21*$ A!;AMASSA D ASS

    000&40 Total

    0004$0 A/+A!,A 5/C D CC!T CAA/TA +DACA "1*%0 CM C"2%0 C M$ 3$000& PD!,!

    3$0002 S!+T

    M1004 5/C D CC!T C

    M21*$ A!;AMASSA D ASS

    0004$0 Total

    00040 A/+A!,A 5/C D CC!T CAA/TA +DACA "12%0 CM C"12%0 C M$ 3$000& PD!,!

    3$0002 S!+TM1002 5/C D CC!T C

    M21*$ A!;AMASSA D ASS

    00040 Total

    001000 3!MA D TA5UA 3UDACA M$ 3$0001 AFUDAT ;!A/

    3$000 CA!P,T,!

    M1000&

    M10011

    M100&4 P!; 14 8 $& MM

    001000 Total

    001&40 !;U/A!,7ACA P,S 1

  • 7/23/2019 PLANILHA_DE_ORAMENTO_TRIAL_V1 (Reparado).xls 0.1

    23/52

    !elatorio de Co'>osies

    PBina $ de #$

    So'a de Total

    Co'> Descrio Un ,nsN'o Descrio

    +10#4 Q:D

    00$&* Total

    00$444 M,C! CC!T ;!AUT 1#%0 MPA C: /ACAMT M 3$000& PD!,!

    3$0002 S!+T

    M1001 A!,A MD,A

    M1001& PD!A PD!,SC

    M100$0 C,MT

    00$444 Total

    00$2# CC!T US,AD $0%0 MPA S/UMP C+C,A/ C: /ACAMT M 3$000& PD!,!

    3$0002 S!+T

    M10&* CC!T US,AD $0

    +0#0 TA8A D 5M5A

    00$2# Total

    00$2## 5!CA D $0 CM C: /ACAMT (C: SCA+ACA : 3CE " $0 MPA : US,AD : MT 00$2# CC!T US,AD $0

    3$0001 AFUDAT ;!A/

    3$000& PD!,!

    3$0002 S!+T

    00$2## Total

    0001 CC!T US,AD $#%0 MPA S/UMP C+C,A/ C: /ACAMT M 3$000& PD!,!

    3$0002 S!+T

    M10*1 CC!T US,AD $#

    +0#0 TA8A D 5M5A 0001 Total

    0001# /CACA D MU!S MT 1*000 6U,PAMT UT,/,TA

    3$001 TP;!A3

    3$001* AFUDAT D TP;!

    0001# Total

    0001& A7U/F 5!AC 1#%0 8 1#%0 CM M$ 3$000& PD!,!

    3$0002 S!+T

    M10$$0 !FUT

    M10$$& A7U/F 5!AC 1# 8

    M10&22 C,MT C/AT

    0001& Total

    1#10*0 !;,ST! D P!SSA :*HH C!MAD C: CAP/A U 3$0001 AFUDAT ;!A/

    3$000# CAAD!

    M110& !;,ST! D P!SSA

    M110& 3,TA +DA !SCA 14 M1#10*0 Total

    1#1$20 5AC,A SA,TA!,A C: CA,8A ACP/ADA PAD!A 5A,8 U 3$000& PD!,!

    3$0002 S!+T

    M110#4 5AC,A SA,TA!,A C: CA,

    M110 PA!A3US C!MAD C

    M114 5/SA P: SA,DA D +AS

    M1140& ASST PA!A 5AC,A S

    M10** ;AT C!MAD

    1#1$20 Total

    1#$00 TU5 P+C 5!AC 100 MM S;T MT 3$0001 AFUDAT ;!A/

    3$000# CAAD!

    M1104* /U5!,3,CAT P: P+C

    M11042 A/ 5!!AC9A P+C

    M1$44 TU5 P+C 5!AC

    1#$00 Total 1#$0*0 TU5 P+C 5!AC 0 MM S;T MT 3$0001 AFUDAT ;!A/

    3$000# CAAD!

    M1104* /U5!,3,CAT P: P+C

    M1$4& TU5 P+C 5!AC

    M20*2$ A/ 5!!AC9A P+C

    1#$0*0 Total

    1##$41 /A+AT!, D /UCA C: C/UA 5!AC U 3$000& PD!,!

    3$0002 S!+T

    M110 PA!A3US C!MAD C

    M11$& +A/+U/A P+C 1 8 $I

    M10** ;AT C!MAD

  • 7/23/2019 PLANILHA_DE_ORAMENTO_TRIAL_V1 (Reparado).xls 0.1

    24/52

    !elatorio de Co'>osies

    PBina $* de #$

    So'a de Total

    Co'> Descrio Un ,nsN'o Descrio

    M10*# /A+AT!, /UCA C: C

    M10*2 TU5 DSPF

    1##$41 Total

    1##& T P+C S!, I!I 0 MM S;T U 3$0001 AFUDAT ;!A/

    3$000# CAAD!

    M1104* /U5!,3,CAT P: P+C

    M11 T P+C S!, I!I 5

    M20*2$ A/ 5!!AC9A P+C

    1##& Total

    1##*4 !;,ST! D ;A+TA :*HH C!MAD C: CAP/A U 3$0001 AFUDAT ;!A/

    3$000# CAAD!

    M11*0 !;,ST! D ;A+TA

    1##*4 Total

    00#&1 T!!AP/A;M C!T D MAT!,A/ D 1J CAT;!,A M T001$ T!!AP/A;M C!

    00#&1 Total

    00#& T!!AP/A;M 3!C. D MAT. P: AT!!% ,C/U,D C!T%CA!;A%T M M014& T!!AP/A;M 3!

    00#& Total

    00#&* T!!AP/A;M /,MP7A%5M CM%!MCA D S/ +;TA/ A SP. M$ M0*& T!!AP/A;M /,M

    00#&* Total

    00#& T!!AP/A;M T!ASP D MAT 8CDT AT 1EM M T001* Q:D

    00#& Total

    *0011 A/CAPA MTA/,C 0%0 8 0%0 M U 0020 S,/,C ,C/!3$000& PD!,!

    3$0002 S!+T

    M1001 A!,A MD,A

    M100$0 C,MT

    M10& A/CAPA MTA/,C 0%

    *0011 Total

    *001$ P,TU!A SMA/T S5! S6UAD!,A MTA/,CA (P!D,) M$ 3$0001 AFUDAT ;!A/

    3$0004 P,T!

    M100# P,TU!A A;UA !A7

    M1004 /,8A P: 3!!

    M100&1 P,TU!A 7A!CA

    M101# P,TU!A T,TA SMA/

    *001$ Total

    *004* CA,8A D ,SPCA M A/+A!,A D T,F/ CMUM 00 8 00 8 0&0 CM U 0000*0 SCA+ACA MAUA/ D

    000020 AP,/AMT MAUA/000100 /AST! D 5!,TA

    00010 CC!T CSUM

    0001#0 !AT!! AP,/AD D

    000120 AC CA #0 0% MM

    000$00 AC CA #0 04%0 MM

    000$&0 CC!T , /C 1#

    000#10 C9AP,SC T!AC 1

  • 7/23/2019 PLANILHA_DE_ORAMENTO_TRIAL_V1 (Reparado).xls 0.1

    25/52

    !elatorio de Co'>osies

    PBina $# de #$

    So'a de Total

    Co'> Descrio Un ,nsN'o Descrio

    *01#1* Total

    *01* P,S C!AM,C 0%0 8 0%0 CM C: !FUT M$ 3$000& PD!,!

    3$0002 S!+T

    M10$$0 !FUT

    M10&22 C,MT C/AT

    M1#0*2

    *01* Total

    *01&0$ T!,!A C!MADA CU!TA P:TA6U :*HH U 3$0001 AFUDAT ;!A/

    3$000# CAAD!

    M110& 3,TA +DA !SCA 14 M

    M11402 T!,!A C!MADA CU

    *01&0$ Total

    *0$02 T/9A D 3,5!C,MT DU/ADA " 0#%0 MM M$ 3$0001 AFUDAT ;!A/

    3$001$ T/9AD,STA

    M1#1 T/9A D 3,5!C,MT

    M10$1 PA!A3US 4 110 '' P

    M#$## CFUT D +DACA

    *0$02 Total

    *0$*4# M$ 3$0001 AFUDAT ;!A/

    3$000 CA!P,T,!

    M1000$ PTA/T D MAD,!

    M1000&M10011

    M100&4 P!; 14 8 $& MM

    M20004 C9APA 14 MM P/AST,

    *0$*4# Total

    *0$0* T!,!A P: FA!D,M AMA!/A 1I U 3$0001 AFUDAT ;!A/

    3$000# CAAD!

    M110& 3,TA +DA !SCA 14 M

    M#00#4 T!,!A P: FA!D,M AM

    *0$0* Total

    #00001 !AD,! M$ 3$000& PD!,!

    3$0002 S!+T

    M1001# PD!A 5!,TA K1

    M10*1 CC!T US,AD $#

    M1#02$ T/A S/DA+/ 602$

    M#0*1 /A P/AST,CA P!TA M40$4# 3!MA MTA/,CA P: !A

    #00001 Total

    #0000 5!CA D $0 CM C: SCA+ACA% C: A!MACA /ACAMT MT 3$000 3!!,!

    3$000& PD!,!

    3$0002 S!+T

    M100$4 A!AM !C7,D

    M101* CC!T US,AD 1#

    M10$0 AC CA#0 (MD,A)

    #0000 Total

    #0000* /AST! D CC!T MA;! M 1*01 5T,!A

    3$000& PD!,!

    3$0002 S!+T

    M1001 A!,A MD,A

    M1001# PD!A 5!,TA K1

    M100$0 C,MT#0000* Total

    #0000& ,MP!MA5,/,7ACA DS 5A/D!AMS M$ 3$000& PD!,!

    3$0002 S!+T

    M1001 A!,A MD,A

    M100$0 C,MT

    M1004$ ,MP!MA5,/,7AT +

    M1004& Q:D

    #0000& Total

    #0001# A!MACA AC CA#0 MD,A E; 3$0001 AFUDAT ;!A/

    3$000 3!!,!

    M100$4 A!AM !C7,D

    P,S C!AM,C 0 8 0

    3!MA D CMPSAD P/AST,3,CAD 14%0 MM

    TA5UA D MAD,!A D

    SA!!A3 D MAD,!A

  • 7/23/2019 PLANILHA_DE_ORAMENTO_TRIAL_V1 (Reparado).xls 0.1

    26/52

    !elatorio de Co'>osies

    PBina $ de #$

    So'a de Total

    Co'> Descrio Un ,nsN'o Descrio

    M10$0 AC CA#0 (MD,A)

    #0001# Total

    #0001 /AF D 3!! P!3A5!,CADA M$ 3$0001 AFUDAT ;!A/

    3$000 3!!,!

    3$000& PD!,!

    3$0002 S!+T

    M1000$ PTA/T D MAD,!

    M1000&

    M10011

    M100* /AF P! "4CM

    M100&4 P!; 14 8 $& MM

    M10$0 AC CA#0 (MD,A)

    M10&* CC!T US,AD $0

    +0#0 TA8A D 5M5A

    #0001 Total

    #000$& CA/9A T,P !U3 M C9APA ;A/+A,7ADA K $ D " 00 CM MT M100&4 P!; 14 8 $& MM

    M10$ CA/9A T,P !U3 D C

    #000$& Total

    #0001 C9AP,SC M$ 3$000& PD!,!

    3$0002 S!+T

    M1001 A!,A MD,A

    M100$0 C,MT#0001 Total

    #000 M5C M$ 3$000& PD!,!

    3$0002 S!+T

    M1001 A!,A MD,A

    M10014 CA/ 9,D!ATADA

    M100$0 C,MT

    #000 Total

    #000* M5C C: A!;AMASSA US,ADA (CASA T!!A) M$ 3$000& PD!,!

    3$0002 S!+T

    M21$ A!;AMASSA P!TA

    #000* Total

    #0004 CA/-ADA 8T!A &CM M$ 1*01 5T,!A

    3$000& PD!,!

    3$0002 S!+T

    M1000 !,PA D MAD,!A D /M1001 A!,A MD,A

    M1001# PD!A 5!,TA K1

    M100$0 C,MT

    #0004 Total

    #000*4 /AT8 P+A M$ 3$0001 AFUDAT ;!A/

    3$0004 P,T!

    M100# P,TU!A A;UA !A7

    M100& /,8A P: MAD,!A

    M1004 P,TU!A S/AD! AC

    M102 P,TU!A /AT8 P+A

    #000*4 Total

    #000*2 /AT8 AC!,/,C M$ 3$0001 AFUDAT ;!A/

    3$0004 P,T!

    M1000 P,TU!A /AT8 AC!,/

    M100# P,TU!A A;UA !A7M100& /,8A P: MAD,!A

    M1004 P,TU!A S/AD! AC

    #000*2 Total

    #000#0 P,TU!A SMA/T S5! S6UAD!,A MTA/,CAS (CASA T!!A) M$ 3$0001 AFUDAT ;!A/

    3$0004 P,T!

    M100# P,TU!A A;UA !A7

    M1004 /,8A P: 3!!

    M100&1 P,TU!A 7A!CA

    M101# P,TU!A T,TA SMA/

    #000#0 Total

    #000#* +,D! /,S M$ M10*$ +,D! /,S

    TA5UA D MAD,!A D SA!!A3 D MAD,!A

  • 7/23/2019 PLANILHA_DE_ORAMENTO_TRIAL_V1 (Reparado).xls 0.1

    27/52

    !elatorio de Co'>osies

    PBina $& de #$

    So'a de Total

    Co'> Descrio Un ,nsN'o Descrio

    #000#* Total

    #000#4 P,A D ;!A,T 1%$0 8 0%0 M C: CU5A D ,8 U 3$000& PD!,!

    3$0002 S!+T

    M1104 S,3A P+C P: P,A 1.1:$I

    M1140* +A/+U/A AM!,CAA P+

    M10** ;AT C!MAD

    M10#1 PS CC!T

    M10# P,A D ;!A,T 1%$0 8 0

    #000#4 Total

    #0002 +7,AA D C!!! MTA/,C 1%#0 8 1%10 M U 3$000& PD!,!

    3$0002 S!+T

    M1001 A!,A MD,A

    M10014 CA/ 9,D!ATADA

    M100$0 C,MT

    M10 +7,AA D C!!!

    #0002 Total

    #00020 P!TA MTA/ 0 8 $0 M$ #000#0 P,TU!A SMA/T S5

    #00$2& P,TU!A SMA/T S5

    3$000& PD!,!

    3$0002 S!+T

    M102$ P!TA P: PDST! M

    #00020 Total #0012 PA,SA;,SM P/AT, D ;!AMA M P/ACAS (FA!D,S) M$ 3$0002 S!+T

    M000$ ;!AMA M P/ACAS

    #0012 Total

    #001*$ ASSTAMT DAS P!,M,!AS 3,ADAS C: A!;AMASSA C: ,MP!MA5,/,7A MT 3$000& PD!,!

    3$0002 S!+T

    M1001 A!,A MD,A

    M100$0 C,MT

    M1004$ ,MP!MA5,/,7AT +

    #001*$ Total

    #001* 5ATT M MAD,!A 0%40 8 $%10 M !6UAD! 0## MM U 3$0001 AFUDAT ;!A/

    3$000& PD!,!

    M1001 A!,A MD,A

    M100$0 C,MT

    M2112 5ATT M MAD,!A

    #001* Total #001*& 5ATT M MAD,!A 0%&0 8 $%10 M !6UAD! 0## MM U 3$0001 AFUDAT ;!A/

    3$000& PD!,!

    M1001 A!,A MD,A

    M100$0 C,MT

    M211& 5ATT M MAD,!A

    #001*& Total

    #001*4 P!TA D MAD,!A C: M,/ SM,C 0%&0 8 $%10 M 13 S: 5ATT U 3$0001 AFUDAT ;!A/

    3$000 CA!P,T,!

    M10# P!TA D MAD,!A 0%&

    #001*4 Total

    #001*2 P!TA D MAD,!A C: M,/ SM,C 0%40 8 $%10 M 13 S: 5ATT U 3$0001 AFUDAT ;!A/

    3$000 CA!P,T,!

    M10* P!TA D MAD,!A 0%4

    #001*2 Total

    #001#* !DAP C!AM,C 9 " 0#%0 CM MT 3$000& PD!,!3$0002 S!+T

    M10$$0 !FUT

    M10&22 C,MT C/AT

    M1#0*2

    #001#* Total

    #00$$ TA6U D MA!M! S,TT,C U 3$0001 AFUDAT ;!A/

    3$000# CAAD!

    M#*22 SUP!T MTA/,C P:

    M##0$ TA6U MA!M! S,

    M##0 S,3A P+C P: TA6U S

    M##0* +A/+U/A P: TA6U 1.

    P,S C!AM,C 0 8 0

  • 7/23/2019 PLANILHA_DE_ORAMENTO_TRIAL_V1 (Reparado).xls 0.1

    28/52

    !elatorio de Co'>osies

    PBina $4 de #$

    So'a de Total

    Co'> Descrio Un ,nsN'o Descrio

    #00$$ Total

    #00$2& P,TU!A SMA/T S5! ST!UTU!A MTA/,CA M$ 3$0001 AFUDAT ;!A/

    3$0004 P,T!

    M100# P,TU!A A;UA !A7

    M101# P,TU!A T,TA SMA/

    #00$2& Total

    #00* A5!,; PA!A 9,D!MT! C: TAMPA U 0000*0 SCA+ACA MAUA/ D

    000100 /AST! D 5!,TA

    00010 CC!T US,AD 1#

    00040 A/+A!,A 5/C D C

    #0000 5!CA D $0 CM C: S

    #0001# A!MACA AC CA#0 M

    #0001 C9AP,SC

    #000* M5C C: A!;AMASS

    #000*2 /AT8 AC!,/,C

    #00* Total

    #00*4 CA/9A D C9APA ;A/+A,7ADA K $ D " 0#0 CM MT M10040 P!; 1# 8 1# MM

    M20$*4 CA/9A D C9APA ;A/+A

    #00*4 Total

    #00*44 MU! D D,+,SA PAD!A M A/+A!,A 9 " 1%#0 M MT 0000*0 SCA+ACA MAUA/ D

    000020 AP,/AMT MAUA/

    00010 CC!T CSUM 0001#0 !AT!! AP,/AD D

    000120 AC CA #0 0% MM

    000&40 A/+A!,A 5/C D C

    0004$0 A/+A!,A 5/C D C

    00040 A/+A!,A 5/C D C

    001000 3!MA D TA5UA 3UD

    00$444 M,C! CC!T ;!A

    00$2# CC!T US,AD $0

    00$2## 5!CA D $0 CM C: /A

    0001# /CACA D MU!S

    *0104* P,TU!A T8TU!ADA A

    #0001# A!MACA AC CA#0 M

    #00*44 Total

    00$1 P/ACA D ,DT,3,CACA UM!ACA DAS CASAS U 3$0002 S!+T

    M20$*1 P/ACA D ,DT,3,CACA00$1 Total

    00$$ CA/9A T,P P,;AD,!A M C9APA ;A/+A,7ADA K $ D " 00 CM MT M100&4 P!; 14 8 $& MM

    M400$ P,;AD,!A M C9APA

    00$$ Total

    00$& ,STA/ACA /T!,CA T!ADA D !;,A U 3$0001 AFUDAT ;!A/

    3$000* /T!,C,STA

    M10*#4 CCT! P: 9AST D

    M1$0*# 9AST D AT!!AMT

    M1$0 SUP!T P: D,SFUT!

    M1$04 3, D C5! ,S/AD

    M1$$$1 CU!+A 20K00H P: /T!

    M1$$4* 5;A/A P+C * M 1I

    M1$* PST D CC!T D

    M1$#$ CA5 D C5! U Q 1

    M1$40 CCT! P: CA5 SPM1$2 /U+A P: /T!DUT

    M1$*24 T!M,A/ P!SSA TA

    M10* A!AM D AC ;A/+A

    M40$0# A!MACA T,P C1 P: 9A

    M40$0& MASSA CA/A3TAD!A

    M40$04 D,SFUT! D, M

    M40$10 CA,8A D MD,CA T,P

    M40$11 CA,8A D ,SPCA P+

    M40$#4 5UC9A D A/UM,, 1

    M40$#2 A!!U/A D A/UM,,

    M40$4 PA!A3US 1:$ 8 4I C: P

  • 7/23/2019 PLANILHA_DE_ORAMENTO_TRIAL_V1 (Reparado).xls 0.1

    29/52

    !elatorio de Co'>osies

    PBina $2 de #$

    So'a de Total

    Co'> Descrio Un ,nsN'o Descrio

    M40$2 PA!A3US 1:$ #I C: P

    M40$&0 5A!!A D STA9

    M40$&4 5UC9A D A/UM,, 1

    M40$&2 A!!U/A D A/UM,,

    00$& Total

    00$4 ,STA/ACA /T!,CA TU5U/ACA L CA,8AS U 3$0001 AFUDAT ;!A/

    3$000* /T!,C,STA

    M1$$41 /T!DUT D P/,

    M1$*$1 CA,8A D P+C *8*HH M

    M1$*$$ CA,8A D P+C *8$HH M

    M1$*$ CA,8A MTA/,CA CT;

    M120* /T!DUT D P/,

    00$4 Total

    00$2 ,STA/ACA /T!,CA 3,ACA U 3$0001 AFUDAT ;!A/

    3$000* /T!,C,STA

    M1$0$#

    M1$0$ 3, D C5! ,S/AD

    M1$02 3, D C5! ,S/AD

    M1$0** CA5 T/3,C CC

    M1$0# 3,TA ,S/AT

    M1$04 3, D C5! ,S/AD

    M1$#$ CA5 D C5! U Q 100$2 Total

    00$*0 ,STA/ACA /T!,CA ,/UM,ACA% TMADAS ,T!!UPT!S U 3$0001 AFUDAT ;!A/

    3$000* /T!,C,STA

    M11$2* PA!A3US %# 8 $# MM

    M1$010 CFUT * 8 $I (1 ,

    M1$01 CFUT * 8 $I ($ ,

    M1$1* CFUT * 8 $I (1 T

    M1$1** CFUT * 8 $I (1 C

    M1$1*# CFUT * 8 $I (1 ,

    M1$$42 ;/5 /,TS D +,D

    M1$*$ CA,8A MTA/,CA CT;

    M1$*&1 CFUT * 8 $I (1 T

    M1$&$0 CFUT * 8 $I ($ T

    M1$0 CFUT * 8 $I (1 P

    M1* P/A3,! C: S6UTM20$&0 CFUT * 8 *I (1 T

    00$*0 Total

    00$*1 ,STA/ACA /T!,CA 6UAD! D D,ST!,5U,CA U 3$0001 AFUDAT ;!A/

    3$000* /T!,C,STA

    M1$0*# 9AST D AT!!AMT

    M1$1$# 6UAD! D D,ST!,5U,C

    M1$1$& 5A!!AMT 5,3AS,C

    M1$*2* D,SFUT! D, M

    M11 D,SPS,T,+ D,3!C

    M1$ D,SFUT! D, M

    M1 D,SFUT! D, M

    M40$11 CA,8A D ,SPCA P+

    M40$1 D,SFUT! D, M

    M40$&1 5A!!AMT LT P: 1$

    00$*1 Total 00$*$ ,STA/ACA 9,D!AU/,CA T!ADA D A;UA 3!,A U 3$0001 AFUDAT ;!A/

    3$000# CAAD!

    M1100$ ADAPTAD! CU!T P:

    M110$# ADS,+ P/AST,C P: P

    M1104 T P+C S/DA+/

    M110*4 TU5 P+C S/DA+/

    M110&$ T!,!A 5,A P: CA,8A

    M1104# S/UCA /,MPAD!A P

    M11&42 /U+A P+C !SCA+/

    M1$* F/9 20K00H P+C S

    M1*$& 9,D!MT! :*I 6 "

    3, D C5! ,S/AD

  • 7/23/2019 PLANILHA_DE_ORAMENTO_TRIAL_V1 (Reparado).xls 0.1

    30/52

    !elatorio de Co'>osies

    PBina 0 de #$

    So'a de Total

    Co'> Descrio Un ,nsN'o Descrio

    M40$4 CA,8A D P!TCA D

    00$*$ Total

    00$* ,STA/ACA 9,D!AU/,CA D,ST!,5U,CA D A;UA U 3$0001 AFUDAT ;!A/

    3$000# CAAD!

    M1100$ ADAPTAD! CU!T P:

    M1100* ADAPTAD! CU!T P:

    M11010 F/9 20K00H P+C S

    M110$0 F/9 20K00H C: 5UC9A

    M110$# ADS,+ P/AST,C P: P

    M1104 T P+C S/DA+/

    M1102 T C: 5UC9A M /ATA

    M110*4 TU5 P+C S/DA+/

    M110*2 TU5 P+C S/DA+/

    M110# TU5 D /,;ACA 3/8

    M1104 T P+C S/DA+/ D

    M1104# S/UCA /,MPAD!A P

    M1110$ T C: 5UC9A M /ATA

    M1111* /U+A D !DUCA P+

    M11$4# P/U; P+C !SCA+/

    M1$* F/9 20K00H P+C S

    00$* Total

    00$** ,STA/ACA 9,D!AU/,CA CA,8A DHA;UA U 3$0001 AFUDAT ;!A/3$000# CAAD!

    M11010 F/9 20K00H P+C S

    M110*4 TU5 P+C S/DA+/

    M110*2 TU5 P+C S/DA+/

    M1$* F/9 20K00H P+C S

    M40$$ CA,8A DHA;UA P/,T,/

    M20*$ ADAPTAD! CU!T P: C

    M20* ADAPTAD! CU!T P: C

    00$** Total

    00$*# ,STA/ACA 9,D!AU/,CA S;T 8T! U 00$4* CA,8A D ;!DU!A P!

    3$0001 AFUDAT ;!A/

    3$000# CAAD!

    M110#1

    M1104* /U5!,3,CAT P: P+C

    M1104& A/ 5!!AC9A P+CM1112* !DUCA 8CT!,CA

    M1$4& TU5 P+C 5!AC

    M1$44 TU5 P+C 5!AC

    M1$42 FUCA S,MP/S P+C

    M40$$# CA,8A D ,SPCA P!

    M20*2$ A/ 5!!AC9A P+C

    00$*# Total

    00$* ,STA/ACA 9,D!AU/,CA S;T ,T! U 3$0001 AFUDAT ;!A/

    3$000# CAAD!

    M1101# CU!+A 20K00H CU!TA P

    M110#1

    M1104* /U5!,3,CAT P: P+C

    M1104& A/ 5!!AC9A P+C

    M11042 A/ 5!!AC9A P+C

    M11022 CA,8A S,3ADA MT.M111# TU5 P+C 5!AC

    M1$2 F/9 *#K00H P+C 5!

    M1$2& F/9 20K00H P+C 5!

    M1$24 F/9 *#K00H P+C 5!

    M1$22 F/9 20K00H P+C 5!

    M4012* ADAPTAD! P: MA6U,

    M40$ CA,8A SCA C: ;!/9A

    M40$40 CA,8A S,3ADA 6UAD!

    00$* Total

    00$4* CA,8A D ;!DU!A P!M/DADA + " $%# / U 0000*0 SCA+ACA MAUA/ D

    000020 AP,/AMT MAUA/

    TU5 P+C 5!AC

    TU5 P+C 5!AC

  • 7/23/2019 PLANILHA_DE_ORAMENTO_TRIAL_V1 (Reparado).xls 0.1

    31/52

    !elatorio de Co'>osies

    PBina 1 de #$

    So'a de Total

    Co'> Descrio Un ,nsN'o Descrio

    0001#0 !AT!! AP,/AD D

    0001 CC!T US,AD $#

    1#$0*0 TU5 P+C 5!AC 0

    1##& T P+C S!, I!I 0

    *0$*4#

    #0001# A!MACA AC CA#0 M

    00$4# P/U; P+C 5!AC 0

    00$4* Total

    00$4# P/U; P+C 5!AC 0 MM S;T U 3$0001 AFUDAT ;!A/

    M20$# P/U; P+C 5!AC

    00$4# Total

    00$& ,MP!MA5,/,7ACA C: S,EATP M$ 3$000& PD!,!

    3$0002 S!+T

    M100# ,MP!MA5,/,7AT S

    00$& Total

    0041 5A!!AD ,MP!MA5,/,7AD 8T! CM ,;3/8 M$ 3$0002 S!+T

    M202$$ ,MP!MA5,/,7AT ,

    0041 Total

    0020 S,/,C ,C/! MT 3$0001 AFUDAT ;!A/

    M1#* S,/,C ,C/! M

    0020 Total

    0021 +7,AA M AC ;A/+A,7AD D C!!! /AT!A/ 1%40 8 1%10 M U 3$000& PD!,!3$0002 S!+T

    M1001 A!,A MD,A

    M10014 CA/ 9,D!ATADA

    M100$0 C,MT

    M211# +7,AA AC ;A/+A

    0021 Total

    010#1 +,T! MA8,MA! M AC ;A/+A,7AD 1 3/9A M+/ (0%4080%0M) U 3$000& PD!,!

    3$0002 S!+T

    M1001 A!,A MD,A

    M10014 CA/ 9,D!ATADA

    M100$0 C,MT

    M21$#4 +,T! MA8,MA! M AC

    010#1 Total

    010 S/,!A D A!DS,A "$CM /"1#CM MT 3$000& PD!,!

    3$0002 S!+TM1001 A!,A MD,A

    M10014 CA/ 9,D!ATADA

    M100$0 C,MT

    M1004$ ,MP!MA5,/,7AT +

    M21$&$ S/,!A D A!DS,A

    010 Total

    010&& 5,T D A!DS,A "$CM /"*CM MT 3$000& PD!,!

    3$0002 S!+T

    M1001 A!,A MD,A

    M10014 CA/ 9,D!ATADA

    M100$0 C,MT

    M1004$ ,MP!MA5,/,7AT +

    M21$20 5,T D A!DS,A "$CM

    010&& Total

    111#* ST!UTU!A MTA/,CA P: T/9A C!AM,CA (6U,P. CMU,TA!,S) M$ M21*0$ ST!UTU!A MTA/,CA 111#* Total

    11* +,T! AC ;A/+A,7AD D C!!! /AT!A/ $%00 8 1%10 M U 3$000& PD!,!

    3$0002 S!+T

    M1001 A!,A MD,A

    M10014 CA/ 9,D!ATADA

    M100$0 C,MT

    M211#1 +,T! AC ;A/+A,7AD

    11* Total

    11# /,;ACA DM,C,/,A! A;UA PTA+/ U 3$0001 AFUDAT ;!A/

    3$000# CAAD!

    M110*4 TU5 P+C S/DA+/

    3!MA D CMPSAD

  • 7/23/2019 PLANILHA_DE_ORAMENTO_TRIAL_V1 (Reparado).xls 0.1

    32/52

    !elatorio de Co'>osies

    PBina $ de #$

    So'a de Total

    Co'> Descrio Un ,nsN'o Descrio

    M1$* F/9 20K00H P+C S

    M20*$ ADAPTAD! CU!T P: C

    M210#0 C/A! D TMADA D

    11# Total

    11 /,;ACA DM,C,/,A! S;T SA,TA!, U 3$0001 AFUDAT ;!A/

    3$000# CAAD!

    M111&& CU!+A *#K00H CU!TA P

    M1*1$ TU5 P+C +,,/3!T (

    M1*1& S/,M /AST,C 2000H

    11 Total

    00$4* 3C9ADU!A P: P!TA 8T!A GA/ U 3$0001 AFUDAT ;!A/

    3$000 CA!P,T,!

    M100$ 3C9ADU!A P: P!TA ,

    00$4* Total

    00$4# 3C9ADU!A P: P!TA D 5A9,! U 3$0001 AFUDAT ;!A/

    3$000 CA!P,T,!

    M100* 3C9ADU!A P: 5A9,!

    00$4# Total

    00$4& 3C9ADU!A P: P!TA ,T!A ;!;S U 3$0001 AFUDAT ;!A/

    3$000 CA!P,T,!

    M100 3C9ADU!A P: P!TA ,

    00$4& Total (vazio) (vazio) (vazio) (vazio) Q:D

    (vazio) Total

    #00000 /CACA DA 5!A M$ 3$0001 AFUDAT ;!A/

    3$000 CA!P,T,!

    M1000$ PTA/T D MAD,!

    M100$4 A!AM !C7,D

    M100&4 P!; 14 8 $& MM

    M14 TA5UA D MAD,!A D

    #00000 Total

  • 7/23/2019 PLANILHA_DE_ORAMENTO_TRIAL_V1 (Reparado).xls 0.1

    33/52

    +alores

    Codio Co'> Un

    0 0 0 0

    0000$0 /CACA DA 5!A M$ 0

    0000*0 SCA+ACA MAUA/ D +A/A M 0000020 AP,/AMT MAUA/ 3UD +A/A M$ 0

    000100 /AST! D 5!,TA M 0

    00010 CC!T CSUM 11%0 E; C,MT:M T!AC 1

  • 7/23/2019 PLANILHA_DE_ORAMENTO_TRIAL_V1 (Reparado).xls 0.1

    34/52

    *01* P,S C!AM,C 0%0 8 0%0 CM C: !FUT M$ 0

    *01&0$ T!,!A C!MADA CU!TA P:TA6U :*HH U 0

    *0$02 T/9A D 3,5!C,MT DU/ADA " 0#%0 MM M$ 0

    *0$*4# M$ 0

    *0$0* T!,!A P: FA!D,M AMA!/A 1I U 0

    #00001 !AD,! M$ 0

    #0000 5!CA D $0 CM C: SCA+ACA% C: A!MACA /ACAMT MT 0

    #0000* /AST! D CC!T MA;! M 0#0000& ,MP!MA5,/,7ACA DS 5A/D!AMS M$ 0

    #0001# A!MACA AC CA#0 MD,A E; 0

    #0001 /AF D 3!! P!3A5!,CADA M$ 0

    #000$& CA/9A T,P !U3 M C9APA ;A/+A,7ADA K $ D " 00 CM MT 0

    #0001 C9AP,SC M$ 0

    #000 M5C M$ 0

    #000* M5C C: A!;AMASSA US,ADA (CASA T!!A) M$ 0

    #0004 CA/-ADA 8T!A &CM M$ 0

    #000*4 /AT8 P+A M$ 0

    #000*2 /AT8 AC!,/,C M$ 0

    #000#0 P,TU!A SMA/T S5! S6UAD!,A MTA/,CAS (CASA T!!A) M$ 0

    #000#* +,D! /,S M$ 0

    #000#4 P,A D ;!A,T 1%$0 8 0%0 M C: CU5A D ,8 U 0

    #0002 +7,AA D C!!! MTA/,C 1%#0 8 1%10 M U 0

    #00020 P!TA MTA/ 0 8 $0 M$ 0

    #0012 PA,SA;,SM P/AT, D ;!AMA M P/ACAS (FA!D,S) M$ 0

    #001*$ ASSTAMT DAS P!,M,!AS 3,ADAS C: A!;AMASSA C: ,MP!MA MT 0

    #001* 5ATT M MAD,!A 0%40 8 $%10 M !6UAD! 0## MM U 0

    #001*& 5ATT M MAD,!A 0%&0 8 $%10 M !6UAD! 0## MM U 0

    #001*4 P!TA D MAD,!A C: M,/ SM,C 0%&0 8 $%10 M 13 S: 5ATTU 0

    #001*2 P!TA D MAD,!A C: M,/ SM,C 0%40 8 $%10 M 13 S: 5ATTU 0

    #001#* !DAP C!AM,C 9 " 0#%0 CM MT 0

    #00$$ TA6U D MA!M! S,TT,C U 0#00$2& P,TU!A SMA/T S5! ST!UTU!A MTA/,CA M$ 0

    #00* A5!,; PA!A 9,D!MT! C: TAMPA U 0

    #00*4 CA/9A D C9APA ;A/+A,7ADA K $ D " 0#0 CM MT 0

    #00*44 MU! D D,+,SA PAD!A M A/+A!,A 9 " 1%#0 M MT 0

    00$1 P/ACA D ,DT,3,CACA UM!ACA DAS CASAS U 0

    00$$ CA/9A T,P P,;AD,!A M C9APA ;A/+A,7ADA K $ D " 00 CM MT 0

    00$& ,STA/ACA /T!,CA T!ADA D !;,A U 0

    00$4 ,STA/ACA /T!,CA TU5U/ACA L CA,8AS U 0

    00$2 ,STA/ACA /T!,CA 3,ACA U 0

    00$*0 ,STA/ACA /T!,CA ,/UM,ACA% TMADAS ,T!!UPT!S U 0

    00$*1 ,STA/ACA /T!,CA 6UAD! D D,ST!,5U,CA U 0

    00$*$ ,STA/ACA 9,D!AU/,CA T!ADA D A;UA 3!,A U 000$* ,STA/ACA 9,D!AU/,CA D,ST!,5U,CA D A;UA U 0

    00$** ,STA/ACA 9,D!AU/,CA CA,8A DHA;UA U 0

    00$*# ,STA/ACA 9,D!AU/,CA S;T 8T! U 0

    00$* ,STA/ACA 9,D!AU/,CA S;T ,T! U 0

    00$4* CA,8A D ;!DU!A P!M/DADA + " $%# / U 0

    00$4# P/U; P+C 5!AC 0 MM S;T U 0

    00$& ,MP!MA5,/,7ACA C: S,EATP M$ 0

    0041 5A!!AD ,MP!MA5,/,7AD 8T! CM ,;3/8 M$ 0

    0020 S,/,C ,C/! MT 0

    0021 +7,AA M AC ;A/+A,7AD D C!!! /AT!A/ 1%40 8 1%10 M U 0

    010#1 +,T! MA8,MA! M AC ;A/+A,7AD 1 3/9A M+/ (0%4080%0M) U 0

    010 S/,!A D A!DS,A "$CM /"1#CM MT 0

    010&& 5,T D A!DS,A "$CM /"*CM MT 0

    111#* ST!UTU!A MTA/,CA P: T/9A C!AM,CA (6U,P. CMU,TA!,S) M$ 0

  • 7/23/2019 PLANILHA_DE_ORAMENTO_TRIAL_V1 (Reparado).xls 0.1

    35/52

    11* +,T! AC ;A/+A,7AD D C!!! /AT!A/ $%00 8 1%10 M U 0

    11# /,;ACA DM,C,/,A! A;UA PTA+/ U 0

    11 /,;ACA DM,C,/,A! S;T SA,TA!, U 0

    #00000 /CACA DA 5!A M$ 0

    Total ;eral 0

  • 7/23/2019 PLANILHA_DE_ORAMENTO_TRIAL_V1 (Reparado).xls 0.1

    36/52

    0 0 0 0 0 0 0 0

    0 0 0 0 0 .##*44 0 0.2#&

    0 0 0 0 0 0.*4 0 00 0 0 0 0 4.##0 0 0

    0 0 0 0 0 $0.44 0 4.#

    0 0 0 0.42$# 0 11#.444# 0 11.*

    0 0 0 0 0 1*.*#404 0 0

    0 0 0 0 0 1.&&&** 0 *.0$4

    0 0 0 0 0 1.&&&** 0 *.0$4

    0 0 0 0.42$# 0 11#.444# 0 1&$.24

    0 0 0 0 0 .&*4# 0 $#.10&4

    0 0 0 0 0 140.&$ 0 1&*.$2*

    0 0 0 0 0 1.0&4# 0 1.1&*

    0 0 0 0 0 1&.0$# 0 #.*$1

    0 0 0 0 0 4.4$0 0 *.*4

    0 0 0 0 0 1.4**1 0 .4&$$

    0 0 0 0 0 1.4**1 0 *0.411

    0 0 0 0 0 1.1**4 0 1.02*

    0 0 0 0 0 $1.10&1 0 .12

    0 0 0 0 0 10.#142 0 .22*

    0 0 0 0 0 *.#0$* 0 0

    0 0 0 0 0 .21$ 0 0

    0 0 0 0 0 14.1&* 0 &

    0 0 0 0 0 14.1&* 0 &

    0 0 0 0 0 #.*0214 0 *.1*4

    0 0 0 0 0 1$.44** 0 2.&0 0 0 0 0 1$.44** 0 $&.

    0 0 0 0 0 1$.44** 0 $&.$

    1.# 0 0 0 0 #.$$**01 0 11.#2

    0 0 0 0 0 $#.#22 0 12&

    0 0 0 0 0 .&*4# 0 $*0.&11

    0.2 0 0 0 0 $.4$110* 0 &.*$0*1

    0 0 0 0 0 .&*4# 0 $4.2

    0 0 0 0.011 0 0.$$#4* 0 0

    0 0 0 0 0 12.2# 0 10.**

    0 0 0 0 0 #.##*# 0 $.**&

    0 0 0 0 0 $.0$# 0 $.&2

    0 0 0 0 0 &.102& 0 .1$2$0 0 0 0 0 .$$10* 0 *.&

    0 0 0 0 0 $.0$# 0 104.*4

    0 0 0 0 0 .#* 0 10.204

    0 0 0 0 0 #.##*# 0 $1.&

    0 *.#4 0 0 0 0 0 0

    0 0 0 0 0 0 0 $#.

    0 $ 0 0 0 0 0 0

    0 0 0 0 0 0 0 0

    0 0 0 0 0 $&.$4$*144 0 4.##4*

    0 0 0 0 0 2.##&2* 0 .**

    0 0 0 0.101&*# 0 $#.2&20$4 0 1#1.#$

    0 0 0 0 0 #.02$2$ 0 #.$#2

    0 0 0 0 0 #.##*# 0 $.11$

    0 0 0 0 0 #.##*# 0 14.$11$

    So'aD,+!

    So'aMP!

    So'a6.A6.

    So'a6./C.

    So'aFU!S

    So'aM..

    So'aMAUT

    So'aMAT.

  • 7/23/2019 PLANILHA_DE_ORAMENTO_TRIAL_V1 (Reparado).xls 0.1

    37/52

    0 0 0 0 0 14.#*&$ 0 11.4

    0 0 0 0 0 #.##*# 0 1*.$11$

    0 0 0 0 0 *.44&2 0 1*.#1

    0 0 0 0 0 $.1 0 $.44

    0 0 0 0 0 1*.**1& 0 1*.*4

    0 0 0 0 0 10.1112$ 0 *.01

    0 0 0 0 0 12.##*0#* 0 10.$#&1*

    0 0 0 0.4$# 0 1*1.*1* 0 1*1.*40 0 0 0 0 1*.#1$4 0 #.*$1

    0 0 0 0 0 1.&&&** 0 *.*&2

    0 0 0 0 0 10.# 0 *2.$#*

    0 0 0 0 0 0 0 1.14&2

    0 0 0 0 0 1.0&4# 0 1.1&*

    0 0 0 0 0 1*.441$ 0 .4##

    0 0 0 0 0 1$.#044 0 10.04

    0 0 0 0.0$# 0 12.*10 0 1#.12

    0 0 0 0 0 .&&&0 0 1.*2$*

    0 0 0 0 0 .&&&0 0 1.&$4&

    0 0 0 0 0 #.4# 0 .*0#

    0 0 0 0 0 0 0 2*.$

    0 0 0 0 0 $.#0# 0 $&.4*

    0 0 0 0 0 #4.&$# 0 1.04&

    0 0 0 0 0 #2.412& 0 $1&.$2

    0 0 0 0 0 1.2$$44 0 #.*

    0 0 0 0 0 .$#0# 0 .02$1$

    0 0 0 0 0 $1.1# 0 $.42

    0 0 0 0 0 $1.1# 0 #.&1*

    0 0 0 0 0 1*.$12#$ 0 #

    0 0 0 0 0 1*.$12#$ 0 &0

    0 0 0 0 0 1.0&4# 0 0.4

    0 0 0 0 0 .$& 0 1&.&20 0 0 0 0 #.&&4 0 1.1$

    $.* 0 0 0 0 114.1#$*4*4 0 1#$.&0&

    0 0 0 0 0 0 0 $.*2

    1.4 0 0 0.0&$$#$# 0 1$1.&$0422 0 1#1.$4*10#

    0 0 0 0 0 1.04104 0 10

    0 0 0 0 0 0 0 14.210#

    0 0 0 0 0 1#1.42 0 *2$.#

    0 0 0 0 0 12.22$ 0 1&0.*2

    0 0 0 0 0 1.04 0 *12.2$

    0 0 0 0 0 1$$.122 0 $1.4$

    0 0 0 0 0 $2.22* 0 $.04

    0 0 0 0 0 11#.$**& 0 **$.4#240 0 0 0 0 1$.*$ 0 44.11*$

    0 0 0 0 0 44.*24$ 0 14&.1*1

    0.2 0 0 0 0 $$.4#* 0 **&.4$&

    0 0 0 0 0 1&2.*10# 0 1$$.*##

    0.2 0 0 0 0 .#* 0 &.0$&

    0 0 0 0 0 0.*21* 0 $.$2

    0 0 0 0 0 .$#0# 0 1.$$

    0 0 0 0 0 1.4&$ 0 *.04$*

    0 0 0 0 0 1.0$$11$ 0 0.41*

    0 0 0 0 0 #2.4&$1& 0 $1#.$$$

    0 0 0 0 0 $1.4*#* 0 11#.*0*#

    0 0 0 0 0 2.0122$ 0 1$.*2&

    0 0 0 0 0 2.0122$ 0 .&0

    0 0 0 0 0 0 0 40

  • 7/23/2019 PLANILHA_DE_ORAMENTO_TRIAL_V1 (Reparado).xls 0.1

    38/52

    0 0 0 0 0 .#$#&$ 0 11.*$

    0 0 0 0 0 4*.*$4* 0 $.$

    0 0 0 0 0 2*.11#**4 0 $0&.$2$#

    0 0 0 0 0 .##*44 0 0.2#&

    24.*2 .#4 0 $.*#101$# 0 *#1.$&01 0 4$#.$#1*

  • 7/23/2019 PLANILHA_DE_ORAMENTO_TRIAL_V1 (Reparado).xls 0.1

    39/52

    Com Descri()o

    000020 LOCACAO DA OBRA

    000020 LOCACAO DA OBRA

    000020 LOCACAO DA OBRA

    000020 LOCACAO DA OBRA

    000020 LOCACAO DA OBRA

    000020 LOCACAO DA OBRA500000 LOCACAO DA OBRA

    500000 LOCACAO DA OBRA

    500000 LOCACAO DA OBRA

    500000 LOCACAO DA OBRA

    500000 LOCACAO DA OBRA

    500000 LOCACAO DA OBRA

    000040 ESCAVACAO MANUAL DE VALA

    0000#0 APILOAMENTO MANUAL FUNDO VALA

    000100 LASTRO DE BRITA

    000100 LASTRO DE BRITA

    000130 CONCRETO CONSUMO 161)0 +& CIMENTOM3 - TRACO 14" - BETONEIRA C LANCAMENTO

    000130 CONCRETO CONSUMO 161)0 +& CIMENTOM3 - TRACO 14" - BETONEIRA C LANCAMENTO

    000130 CONCRETO CONSUMO 161)0 +& CIMENTOM3 - TRACO 14" - BETONEIRA C LANCAMENTO

    000130 CONCRETO CONSUMO 161)0 +& CIMENTOM3 - TRACO 14" - BETONEIRA C LANCAMENTO000130 CONCRETO CONSUMO 161)0 +& CIMENTOM3 - TRACO 14" - BETONEIRA C LANCAMENTO

    000130 CONCRETO CONSUMO 161)0 +& CIMENTOM3 - TRACO 14" - BETONEIRA C LANCAMENTO

    000130 CONCRETO CONSUMO 161)0 +& CIMENTOM3 - TRACO 14" - BETONEIRA C LANCAMENTO

    000150 REATERRO APILOADO DE VALA

    000150 REATERRO APILOADO DE VALA

    0001#0 ACO CA 50 06)3 MM

    0001#0 ACO CA 50 06)3 MM

    0001#0 ACO CA 50 06)3 MM

    0001#0 ACO CA 50 06)3 MM

    000200 ACO CA 50 0")0 MM

    000200 ACO CA 50 0")0 MM

    000200 ACO CA 50 0")0 MM

    000200 ACO CA 50 0")0 MM

    00020 CONCRETO IN LOCO 15)0 MPA SLUMP CONVENCIONAL C LANCAMENTO

    00020 CONCRETO IN LOCO 15)0 MPA SLUMP CONVENCIONAL C LANCAMENTO

    00020 CONCRETO IN LOCO 15)0 MPA SLUMP CONVENCIONAL C LANCAMENTO

    00020 CONCRETO IN LOCO 15)0 MPA SLUMP CONVENCIONAL C LANCAMENTO

    00020 CONCRETO IN LOCO 15)0 MPA SLUMP CONVENCIONAL C LANCAMENTO

    00020 CONCRETO IN LOCO 15)0 MPA SLUMP CONVENCIONAL C LANCAMENTO

    00020 CONCRETO IN LOCO 15)0 MPA SLUMP CONVENCIONAL C LANCAMENTO

    000310 CONCRETO USINADO 15)0 MPA SLUMP CONVENCIONAL C LANCAMENTO

    000310 CONCRETO USINADO 15)0 MPA SLUMP CONVENCIONAL C LANCAMENTO

    000310 CONCRETO USINADO 15)0 MPA SLUMP CONVENCIONAL C LANCAMENTO

    000310 CONCRETO USINADO 15)0 MPA SLUMP CONVENCIONAL C LANCAMENTO

    000330 MICRO CONCRETO &RAUTE 12)0 MPA C LANCAMENTO

    000330 MICRO CONCRETO &RAUTE 12)0 MPA C LANCAMENTO

    000330 MICRO CONCRETO &RAUTE 12)0 MPA C LANCAMENTO000330 MICRO CONCRETO &RAUTE 12)0 MPA C LANCAMENTO

    000330 MICRO CONCRETO &RAUTE 12)0 MPA C LANCAMENTO

    000330 MICRO CONCRETO &RAUTE 12)0 MPA C LANCAMENTO

    000510 CAPISCO - TRACO 13 - VERTICAL

    000510 CAPISCO - TRACO 13 - VERTICAL

    000510 CAPISCO - TRACO 13 - VERTICAL

    000510 CAPISCO - TRACO 13 - VERTICAL

    0005"0 EMBOCO 13 C IMPERMEABILI!ANTE - E 02)0 CM VERTICAL/

    0005"0 EMBOCO 13 C IMPERMEABILI!ANTE - E 02)0 CM VERTICAL/

    0005"0 EMBOCO 13 C IMPERMEABILI!ANTE - E 02)0 CM VERTICAL/

    0005"0 EMBOCO 13 C IMPERMEABILI!ANTE - E 02)0 CM VERTICAL/

    0005"0 EMBOCO 13 C IMPERMEABILI!ANTE - E 02)0 CM VERTICAL/

    00000 ALVENARIA DE TI,OLO DE BARRO MACICO - E 10)0 CM

    00000 ALVENARIA DE TI,OLO DE BARRO MACICO - E 10)0 CM00000 ALVENARIA DE TI,OLO DE BARRO MACICO - E 10)0 CM

    00000 ALVENARIA DE TI,OLO DE BARRO MACICO - E 10)0 CM

    000"0 ALVENARIA BLOCO DE CONCRETO VEDACAO - E14)0 CM - C3#)0 CM - 03)0 MPA

    000"0 ALVENARIA BLOCO DE CONCRETO VEDACAO - E14)0 CM - C3#)0 CM - 03)0 MPA

    000"0 ALVENARIA BLOCO DE CONCRETO VEDACAO - E14)0 CM - C3#)0 CM - 03)0 MPA

    000"0 ALVENARIA BLOCO DE CONCRETO VEDACAO - E14)0 CM - C3#)0 CM - 03)0 MPA

    000"20 ALVENARIA BLOCO DE CONCRETO CANALETA VEDACAO - E14)0 CM - C3#)0 CM - 03)0 MPA

    000"20 ALVENARIA BLOCO DE CONCRETO CANALETA VEDACAO - E14)0 CM - C3#)0 CM - 03)0 MPA

    000"20 ALVENARIA BLOCO DE CONCRETO CANALETA VEDACAO - E14)0 CM - C3#)0 CM - 03)0 MPA

  • 7/23/2019 PLANILHA_DE_ORAMENTO_TRIAL_V1 (Reparado).xls 0.1

    40/52

    Com Descri()o

    001000 FORMA DE TABUA FUNDACAO

    001000 FORMA DE TABUA FUNDACAO

    001000 FORMA DE TABUA FUNDACAO

    001000 FORMA DE TABUA FUNDACAO

    001000 FORMA DE TABUA FUNDACAO

    001"0 RE&ULARI!ACAO PISO 13 DESEMPENADO E3CM001"0 RE&ULARI!ACAO PISO 13 DESEMPENADO E3CM

    001"0 RE&ULARI!ACAO PISO 13 DESEMPENADO E3CM

    001"0 RE&ULARI!ACAO PISO 13 DESEMPENADO E3CM

    001#10 PINTURA CAIACAO PAREDE ETERNA 03 DEMAOS

    001#10 PINTURA CAIACAO PAREDE ETERNA 03 DEMAOS

    001#10 PINTURA CAIACAO PAREDE ETERNA 03 DEMAOS

    001#10 PINTURA CAIACAO PAREDE ETERNA 03 DEMAOS

    002330 LIMPE!A DA OBRA

    002413 ALVENARIA BLOCO DE CONCRETO ESTRUTURAL - E14)0 CM - C3#)0 CM - 04)5 MPA

    002413 ALVENARIA BLOCO DE CONCRETO ESTRUTURAL - E14)0 CM - C3#)0 CM - 04)5 MPA

    002413 ALVENARIA BLOCO DE CONCRETO ESTRUTURAL - E14)0 CM - C3#)0 CM - 04)5 MPA

    002413 ALVENARIA BLOCO DE CONCRETO ESTRUTURAL - E14)0 CM - C3#)0 CM - 04)5 MPA

    002414 ALVENARIA BLOCO DE CONCRETO CANALETA ESTRUTURAL - E14)0 CM - C3#)0 CM - 04)5 MPA

    002414 ALVENARIA BLOCO DE CONCRETO CANALETA ESTRUTURAL - E14)0 CM - C3#)0 CM - 04)5 MPA002414 ALVENARIA BLOCO DE CONCRETO CANALETA ESTRUTURAL - E14)0 CM - C3#)0 CM - 04)5 MPA

    002414 ALVENARIA BLOCO DE CONCRETO CANALETA ESTRUTURAL - E14)0 CM - C3#)0 CM - 04)5 MPA

    0024"1 PINTURA ESMALTE SOBRE ESQUADRIA DE MADEIRA - 2 DEMAOS

    0024"1 PINTURA ESMALTE SOBRE ESQUADRIA DE MADEIRA - 2 DEMAOS

    0024"1 PINTURA ESMALTE SOBRE ESQUADRIA DE MADEIRA - 2 DEMAOS

    0024"1 PINTURA ESMALTE SOBRE ESQUADRIA DE MADEIRA - 2 DEMAOS

    0024"1 PINTURA ESMALTE SOBRE ESQUADRIA DE MADEIRA - 2 DEMAOS

    0024"1 PINTURA ESMALTE SOBRE ESQUADRIA DE MADEIRA - 2 DEMAOS

    0026"4 FECADURA P PORTA ETERNA - ALE

    0026"4 FECADURA P PORTA ETERNA - ALE

    0026"4 FECADURA P PORTA ETERNA - ALE

    0026"5 FECADURA P PORTA DO BANEIRO

    0026"5 FECADURA P PORTA DO BANEIRO

    0026"5 FECADURA P PORTA DO BANEIRO

    0026" FECADURA P PORTA INTERNA - &OR&ES

    0026" FECADURA P PORTA INTERNA - &OR&ES

    0026" FECADURA P PORTA INTERNA - &OR&ES

    00246 ESTACA ESCAV MEC D 25 CM FC+ 15)0 MP9 USINADO S ARMACAO - SOLO NORMAL

    00246 ESTACA ESCAV MEC D 25 CM FC+ 15)0 MP9 USINADO S ARMACAO - SOLO NORMAL

    00246 ESTACA ESCAV MEC D 25 CM FC+ 15)0 MP9 USINADO S ARMACAO - SOLO NORMAL

    00246 ESTACA ESCAV MEC D 25 CM FC+ 15)0 MP9 USINADO S ARMACAO - SOLO NORMAL

    002""" MICRO CONCRETO &RAUTE 15)0 MPA C LANCAMENTO

    002""" MICRO CONCRETO &RAUTE 15)0 MPA C LANCAMENTO

    002""" MICRO CONCRETO &RAUTE 15)0 MPA C LANCAMENTO

    002""" MICRO CONCRETO &RAUTE 15)0 MPA C LANCAMENTO

    002""" MICRO CONCRETO &RAUTE 15)0 MPA C LANCAMENTO

    002#53 CONCRETO USINADO 20)0 MPA SLUMP CONVENCIONAL C LANCAMENTO002#53 CONCRETO USINADO 20)0 MPA SLUMP CONVENCIONAL C LANCAMENTO

    002#53 CONCRETO USINADO 20)0 MPA SLUMP CONVENCIONAL C LANCAMENTO

    002#53 CONCRETO USINADO 20)0 MPA SLUMP CONVENCIONAL C LANCAMENTO

    002#55 BROCA DN 20 CM C LANCAMENTO C ESCAVACAO FC+ 20 MPA USINADO S ARMACAO/

    002#55 BROCA DN 20 CM C LANCAMENTO C ESCAVACAO FC+ 20 MPA USINADO S ARMACAO/

    002#55 BROCA DN 20 CM C LANCAMENTO C ESCAVACAO FC+ 20 MPA USINADO S ARMACAO/

    002#55 BROCA DN 20 CM C LANCAMENTO C ESCAVACAO FC+ 20 MPA USINADO S ARMACAO/

    003013 CONCRETO USINADO 25)0 MPA SLUMP CONVENCIONAL C LANCAMENTO

    003013 CONCRETO USINADO 25)0 MPA SLUMP CONVENCIONAL C LANCAMENTO

    003013 CONCRETO USINADO 25)0 MPA SLUMP CONVENCIONAL C LANCAMENTO

    003013 CONCRETO USINADO 25)0 MPA SLUMP CONVENCIONAL C LANCAMENTO

    003015 LOCACAO DE MUROS

    003015 LOCACAO DE MUROS

    003015 LOCACAO DE MUROS00301 A!ULE,O BRANCO 15)0 15)0 CM

    00301 A!ULE,O BRANCO 15)0 15)0 CM

    00301 A!ULE,O BRANCO 15)0 15)0 CM

    00301 A!ULE,O BRANCO 15)0 15)0 CM

    00301 A!ULE,O BRANCO 15)0 15)0 CM

    151040 RE&ISTRO DE PRESSAO 34 CROMADO C CANOPLA

    151040 RE&ISTRO DE PRESSAO 34 CROMADO C CANOPLA

  • 7/23/2019 PLANILHA_DE_ORAMENTO_TRIAL_V1 (Reparado).xls 0.1

    41/52

    Com Descri()o

    151040 RE&ISTRO DE PRESSAO 34 CROMADO C CANOPLA

    151040 RE&ISTRO DE PRESSAO 34 CROMADO C CANOPLA

    1512#0 BACIA SANITARIA C CAIA ACOPLADA - PADRAO BAIO

    1512#0 BACIA SANITARIA C CAIA ACOPLADA - PADRAO BAIO

    1512#0 BACIA SANITARIA C CAIA ACOPLADA - PADRAO BAIO

    1512#0 BACIA SANITARIA C CAIA ACOPLADA - PADRAO BAIO1512#0 BACIA SANITARIA C CAIA ACOPLADA - PADRAO BAIO

    1512#0 BACIA SANITARIA C CAIA ACOPLADA - PADRAO BAIO

    1512#0 BACIA SANITARIA C CAIA ACOPLADA - PADRAO BAIO

    152030 TUBO PVC BRANCO 100 MM - ES&OTO

    152030 TUBO PVC BRANCO 100 MM - ES&OTO

    152030 TUBO PVC BRANCO 100 MM - ES&OTO

    152030 TUBO PVC BRANCO 100 MM - ES&OTO

    152030 TUBO PVC BRANCO 100 MM - ES&OTO

    152040 TUBO PVC BRANCO 05 MM - ES&OTO

    152040 TUBO PVC BRANCO 05 MM - ES&OTO

    152040 TUBO PVC BRANCO 05 MM - ES&OTO

    152040 TUBO PVC BRANCO 05 MM - ES&OTO

    152040 TUBO PVC BRANCO 05 MM - ES&OTO

    1552"1 LAVATORIO DE LOUCA C COLUNA - BRANCO1552"1 LAVATORIO DE LOUCA C COLUNA - BRANCO

    1552"1 LAVATORIO DE LOUCA C COLUNA - BRANCO

    1552"1 LAVATORIO DE LOUCA C COLUNA - BRANCO

    1552"1 LAVATORIO DE LOUCA C COLUNA - BRANCO

    1552"1 LAVATORIO DE LOUCA C COLUNA - BRANCO

    1552"1 LAVATORIO DE LOUCA C COLUNA - BRANCO

    15536 TEE PVC SERIE R 05 MM - ES&OTO

    15536 TEE PVC SERIE R 05 MM - ES&OTO

    15536 TEE PVC SERIE R 05 MM - ES&OTO

    15536 TEE PVC SERIE R 05 MM - ES&OTO

    15536 TEE PVC SERIE R 05 MM - ES&OTO

    15546" RE&ISTRO DE &AVETA 34 CROMADO C CANOPLA

    15546" RE&ISTRO DE &AVETA 34 CROMADO C CANOPLA

    15546" RE&ISTRO DE &AVETA 34 CROMADO C CANOPLA

    30051 TERRAPLENA&EM - CORTE DE MATERIAL DE 1* CATE&ORIA

    30053 TERRAPLENA&EM - FORNEC. DE MAT. P ATERRO) INCLUINDO CORTE)CAR&A)TRANS

    30054

    30056 TERRAPLENA&EM - TRANSP DE MAT ECEDENTE ATE 1+M

    400131 ALCAPAO METALICO 0)60 0)60 M

    400131 ALCAPAO METALICO 0)60 0)60 M

    400131 ALCAPAO METALICO 0)60 0)60 M

    400131 ALCAPAO METALICO 0)60 0)60 M

    400131 ALCAPAO METALICO 0)60 0)60 M

    400131 ALCAPAO METALICO 0)60 0)60 M

    400132 PINTURA ESMALTE SOBRE ESQUADRIA METALICA PREDIO/

    400132 PINTURA ESMALTE SOBRE ESQUADRIA METALICA PREDIO/

    400132 PINTURA ESMALTE SOBRE ESQUADRIA METALICA PREDIO/400132 PINTURA ESMALTE SOBRE ESQUADRIA METALICA PREDIO/

    400132 PINTURA ESMALTE SOBRE ESQUADRIA METALICA PREDIO/

    400132 PINTURA ESMALTE SOBRE ESQUADRIA METALICA PREDIO/

    400"43

    400"43

    400"43

    400"43

    400"43

    400"43

    400"43

    400"43

    400"43

    400"43

    400"43400"43

    400"43

    4010"4 PINTURA TETURADA ACRILICA ETERNA - PREDIOS/

    4010"4 PINTURA TETURADA ACRILICA ETERNA - PREDIOS/

    4010"4 PINTURA TETURADA ACRILICA ETERNA - PREDIOS/

    4010"4 PINTURA TETURADA ACRILICA ETERNA - PREDIOS/

    401513 TORNEIRA CROMADA P PIA DE CO!INA 12

    401513 TORNEIRA CROMADA P PIA DE CO!INA 12

    401513 TORNEIRA CROMADA P PIA DE CO!INA 12

    - ) ) .

    - -

    - -

    - -

    - -

    - -

    - -

    - -

    - -

    - -

    - -

    - -

    - -

    - -

  • 7/23/2019 PLANILHA_DE_ORAMENTO_TRIAL_V1 (Reparado).xls 0.1

    42/52

    Com Descri()o

    401514 TORNEIRA PLAVATORIO CROMADA

    401514 TORNEIRA PLAVATORIO CROMADA

    401514 TORNEIRA PLAVATORIO CROMADA

    401514 TORNEIRA PLAVATORIO CROMADA

    401646 PISO CERAMICO 30)0 30)0 CM C RE,UNTE

    401646 PISO CERAMICO 30)0 30)0 CM C RE,UNTE401646 PISO CERAMICO 30)0 30)0 CM C RE,UNTE

    401646 PISO CERAMICO 30)0 30)0 CM C RE,UNTE

    401646 PISO CERAMICO 30)0 30)0 CM C RE,UNTE

    40102 TORNEIRA CROMADA CURTA PTANQUE 34

    40102 TORNEIRA CROMADA CURTA PTANQUE 34

    40102 TORNEIRA CROMADA CURTA PTANQUE 34

    40102 TORNEIRA CROMADA CURTA PTANQUE 34

    4020#6 TELA DE FIBROCIMENTO ONDULADA - E 05)0 MM

    4020#6 TELA DE FIBROCIMENTO ONDULADA - E 05)0 MM

    4020#6 TELA DE FIBROCIMENTO ONDULADA - E 05)0 MM

    4020#6 TELA DE FIBROCIMENTO ONDULADA - E 05)0 MM

    4020#6 TELA DE FIBROCIMENTO ONDULADA - E 05)0 MM

    4024"5

    4024"54024"5

    4024"5

    4024"5

    4024"5

    4024"5

    403204 TORNEIRA P ,ARDIM AMARELA 1

    403204 TORNEIRA P ,ARDIM AMARELA 1

    403204 TORNEIRA P ,ARDIM AMARELA 1

    403204 TORNEIRA P ,ARDIM AMARELA 1

    500001 RADIER

    500001 RADIER

    500001 RADIER

    500001 RADIER

    500001 RADIER

    500001 RADIER

    500001 RADIER

    500003 BROCA DN 20 CM - C ESCAVACAO) C ARMACAO E LANCAMENTO

    500003 BROCA DN 20 CM - C ESCAVACAO) C ARMACAO E LANCAMENTO

    500003 BROCA DN 20 CM - C ESCAVACAO) C ARMACAO E LANCAMENTO

    500003 BROCA DN 20 CM - C ESCAVACAO) C ARMACAO E LANCAMENTO

    500003 BROCA DN 20 CM - C ESCAVACAO) C ARMACAO E LANCAMENTO

    500003 BROCA DN 20 CM - C ESCAVACAO) C ARMACAO E LANCAMENTO

    500004 LASTRO DE CONCRETO MA&RO

    500004 LASTRO DE CONCRETO MA&RO

    500004 LASTRO DE CONCRETO MA&RO

    500004 LASTRO DE CONCRETO MA&RO

    500004 LASTRO DE CONCRETO MA&RO500004 LASTRO DE CONCRETO MA&RO

    50000 IMPERMEABILI!ACAO DOS BALDRAMES

    50000 IMPERMEABILI!ACAO DOS BALDRAMES

    50000 IMPERMEABILI!ACAO DOS BALDRAMES

    50000 IMPERMEABILI!ACAO DOS BALDRAMES

    50000 IMPERMEABILI!ACAO DOS BALDRAMES

    50000 IMPERMEABILI!ACAO DOS BALDRAMES

    500015 ARMACAO ACO CA-50 MEDIA

    500015 ARMACAO ACO CA-50 MEDIA

    500015 ARMACAO ACO CA-50 MEDIA

    500015 ARMACAO ACO CA-50 MEDIA

    500016 LA,E DE FORRO PRE-FABRICADA

    500016 LA,E DE FORRO PRE-FABRICADA

    500016 LA,E DE FORRO PRE-FABRICADA500016 LA,E DE FORRO PRE-FABRICADA

    500016 LA,E DE FORRO PRE-FABRICADA

    500016 LA,E DE FORRO PRE-FABRICADA

    500016 LA,E DE FORRO PRE-FABRICADA

    500016 LA,E DE FORRO PRE-FABRICADA

    500016 LA,E DE FORRO PRE-FABRICADA

    500016 LA,E DE FORRO PRE-FABRICADA

    500016 LA,E DE FORRO PRE-FABRICADA

    500016 LA,E DE FORRO PRE-FABRICADA

    )

    )

    )

    )

    )

    )

    )

  • 7/23/2019 PLANILHA_DE_ORAMENTO_TRIAL_V1 (Reparado).xls 0.1

    43/52

    Com Descri()o

    500031 CAPISCO

    500031 CAPISCO

    500031 CAPISCO

    500031 CAPISCO

    500033 EMBOCO

    500033 EMBOCO500033 EMBOCO

    500033 EMBOCO

    500033 EMBOCO

    500034 EMBOCO C AR&AMASSA USINADA CASA TERREA/

    500034 EMBOCO C AR&AMASSA USINADA CASA TERREA/

    500034 EMBOCO C AR&AMASSA USINADA CASA TERREA/

    50003" CALADA ETERNA CM

    50003" CALADA ETERNA CM

    50003" CALADA ETERNA CM

    50003" CALADA ETERNA CM

    50003" CALADA ETERNA CM

    50003" CALADA ETERNA CM

    50003" CALADA ETERNA CM

    50004" LATE PVA50004" LATE PVA

    50004" LATE PVA

    50004" LATE PVA

    50004" LATE PVA

    50004" LATE PVA

    50004# LATE ACRILICO

    50004# LATE ACRILICO

    50004# LATE ACRILICO

    50004# LATE ACRILICO

    50004# LATE ACRILICO

    50004# LATE ACRILICO

    500050 PINTURA ESMALTE SOBRE ESQUADRIA METALICAS CASA TERREA/

    500050 PINTURA ESMALTE SOBRE ESQUADRIA METALICAS CASA TERREA/

    500050 PINTURA ESMALTE SOBRE ESQUADRIA METALICAS CASA TERREA/

    500050 PINTURA ESMALTE SOBRE ESQUADRIA METALICAS CASA TERREA/

    500050 PINTURA ESMALTE SOBRE ESQUADRIA METALICAS CASA TERREA/

    500050 PINTURA ESMALTE SOBRE ESQUADRIA METALICAS CASA TERREA/

    500054 VIDRO LISO

    50005" PIA DE &RANITO 1)20 0)60 M C CUBA DE INO

    50005" PIA DE &RANITO 1)20 0)60 M C CUBA DE INO

    50005" PIA DE &RANITO 1)20 0)60 M C CUBA DE INO

    50005" PIA DE &RANITO 1)20 0)60 M C CUBA DE INO

    50005" PIA DE &RANITO 1)20 0)60 M C CUBA DE INO

    50005" PIA DE &RANITO 1)20 0)60 M C CUBA DE INO

    50005" PIA DE &RANITO 1)20 0)60 M C CUBA DE INO

    50006# VENE!IANA DE CORRER METALICO 1)50 1)10 M

    50006# VENE!IANA DE CORRER METALICO 1)50 1)10 M50006# VENE!IANA DE CORRER METALICO 1)50 1)10 M

    50006# VENE!IANA DE CORRER METALICO 1)50 1)10 M

    50006# VENE!IANA DE CORRER METALICO 1)50 1)10 M

    50006# VENE!IANA DE CORRER METALICO 1)50 1)10 M

    5000#0 PORTAO METALON 30 20

    5000#0 PORTAO METALON 30 20

    5000#0 PORTAO METALON 30 20

    5000#0 PORTAO METALON 30 20

    5000#0 PORTAO METALON 30 20

    50013# PAISA&ISMO - PLANTIO DE &RAMA EM PLACAS ,ARDINS/

    50013# PAISA&ISMO - PLANTIO DE &RAMA EM PLACAS ,ARDINS/

    500142 ASSENTAMENTO DAS PRIMEIRAS FIADAS C AR&AMASSA C IMPERMEABILI!ANTE

    500142 ASSENTAMENTO DAS PRIMEIRAS FIADAS C AR&AMASSA C IMPERMEABILI!ANTE

    500142 ASSENTAMENTO DAS PRIMEIRAS FIADAS C AR&AMASSA C IMPERMEABILI!ANTE500142 ASSENTAMENTO DAS PRIMEIRAS FIADAS C AR&AMASSA C IMPERMEABILI!ANTE

    500142 ASSENTAMENTO DAS PRIMEIRAS FIADAS C AR&AMASSA C IMPERMEABILI!ANTE

    500146 BATENTE EM MADEIRA - 0)"0 2)10 M - REQUADRO 055 MM

    500146 BATENTE EM MADEIRA - 0)"0 2)10 M - REQUADRO 055 MM

    500146 BATENTE EM MADEIRA - 0)"0 2)10 M - REQUADRO 055 MM

    500146 BATENTE EM MADEIRA - 0)"0 2)10 M - REQUADRO 055 MM

  • 7/23/2019 PLANILHA_DE_ORAMENTO_TRIAL_V1 (Reparado).xls 0.1

    44/52

    Com Descri()o

    500146 BATENTE EM MADEIRA - 0)"0 2)10 M - REQUADRO 055 MM

    50014 BATENTE EM MADEIRA - 0)0 2)10 M - REQUADRO 055 MM

    50014 BATENTE EM MADEIRA - 0)0 2)10 M - REQUADRO 055 MM

    50014 BATENTE EM MADEIRA - 0)0 2)10 M - REQUADRO 055 MM

    50014 BATENTE EM MADEIRA - 0)0 2)10 M - REQUADRO 055 MM

    50014 BATENTE EM MADEIRA - 0)0 2)10 M - REQUADRO 055 MM50014" PORTA DE MADEIRA C MIOLO SEMI-OCO - 0)0 2)10 M - 1F S BATENTE

    50014" PORTA DE MADEIRA C MIOLO SEMI-OCO - 0)0 2)10 M - 1F S BATENTE

    50014" PORTA DE MADEIRA C MIOLO SEMI-OCO - 0)0 2)10 M - 1F S BATENTE

    50014# PORTA DE MADEIRA C MIOLO SEMI-OCO - 0)"0 2)10 M - 1F S BATENTE

    50014# PORTA DE MADEIRA C MIOLO SEMI-OCO - 0)"0 2)10 M - 1F S BATENTE

    50014# PORTA DE MADEIRA C MIOLO SEMI-OCO - 0)"0 2)10 M - 1F S BATENTE

    500154 RODAPE CERAMICO 05)0 CM

    500154 RODAPE CERAMICO 05)0 CM

    500154 RODAPE CERAMICO 05)0 CM

    500154 RODAPE CERAMICO 05)0 CM

    500154 RODAPE CERAMICO 05)0 CM

    500262 TANQUE DE MARMORE SINTETICO

    500262 TANQUE DE MARMORE SINTETICO

    500262 TANQUE DE MARMORE SINTETICO500262 TANQUE DE MARMORE SINTETICO

    500262 TANQUE DE MARMORE SINTETICO

    500262 TANQUE DE MARMORE SINTETICO

    5002# PINTURA ESMALTE SOBRE ESTRUTURA METALICA

    5002# PINTURA ESMALTE SOBRE ESTRUTURA METALICA

    5002# PINTURA ESMALTE SOBRE ESTRUTURA METALICA

    5002# PINTURA ESMALTE SOBRE ESTRUTURA METALICA

    500466 ABRI&O PARA IDROMETRO C TAMPA

    500466 ABRI&O PARA IDROMETRO C TAMPA

    500466 ABRI&O PARA IDROMETRO C TAMPA

    500466 ABRI&O PARA IDROMETRO C TAMPA

    500466 ABRI&O PARA IDROMETRO C TAMPA

    500466 ABRI&O PARA IDROMETRO C TAMPA

    500466 ABRI&O PARA IDROMETRO C TAMPA

    500466 ABRI&O PARA IDROMETRO C TAMPA

    500466 ABRI&O PARA IDROMETRO C TAMPA

    50046" CALA DE CAPA &ALVANI!ADA N 26 D 050 CM

    50046" CALA DE CAPA &ALVANI!ADA N 26 D 050 CM

    5004"" MURO DE DIVISA PADRAO EM ALVENARIA - 1)50 M

    5004"" MURO DE DIVISA PADRAO EM ALVENARIA - 1)50 M

    5004"" MURO DE DIVISA PADRAO EM ALVENARIA - 1)50 M

    5004"" MURO DE DIVISA PADRAO EM ALVENARIA - 1)50 M

    5004"" MURO DE DIVISA PADRAO EM ALVENARIA - 1)50 M

    5004"" MURO DE DIVISA PADRAO EM ALVENARIA - 1)50 M

    5004"" MURO DE DIVISA PADRAO EM ALVENARIA - 1)50 M

    5004"" MURO DE DIVISA PADRAO EM ALVENARIA - 1)50 M

    5004"" MURO DE DIVISA PADRAO EM ALVENARIA - 1)50 M5004"" MURO DE DIVISA PADRAO EM ALVENARIA - 1)50 M

  • 7/23/2019 PLANILHA_DE_ORAMENTO_TRIAL_V1 (Reparado).xls 0.1

    45/52

    Com Descri()o

    5004"" MURO DE DIVISA PADRAO EM ALVENARIA - 1)50 M

    5004"" MURO DE DIVISA PADRAO EM ALVENARIA - 1)50 M

    5004"" MURO DE DIVISA PADRAO EM ALVENARIA - 1)50 M

    5004"" MURO DE DIVISA PADRAO EM ALVENARIA - 1)50 M

    5004"" MURO DE DIVISA PADRAO EM ALVENARIA - 1)50 M

    600216 PLACA DE IDENTIFICACAO - NUMERACAO DAS CASAS600216 PLACA DE IDENTIFICACAO - NUMERACAO DAS CASAS

    600226 CALA TIPO PIN&ADEIRA EM CAPA &ALVANI!ADA N 26 D 030 CM

    600226 CALA TIPO PIN&ADEIRA EM CAPA &ALVANI!ADA N 26 D 030 CM

    60023 INSTALACAO ELETRICA - ENTRADA DE ENER&IA

    60023 INSTALACAO ELETRICA - ENTRADA DE ENER&IA

    60023 INSTALACAO ELETRICA - ENTRADA DE ENER&IA

    60023 INSTALACAO ELETRICA - ENTRADA DE ENER&IA

    60023 INSTALACAO ELETRICA - ENTRADA DE ENER&IA

    60023 INSTALACAO ELETRICA - ENTRADA DE ENER&IA

    60023 INSTALACAO ELETRICA - ENTRADA DE ENER&IA

    60023 INSTALACAO ELETRICA - ENTRADA DE ENER&IA

    60023 INSTALACAO ELETRICA - ENTRADA DE ENER&IA

    60023 INSTALACAO ELETRICA - ENTRADA DE ENER&IA

    60023 INSTALACAO ELETRICA - ENTRADA DE ENER&IA60023 INSTALACAO ELETRICA - ENTRADA DE ENER&IA

    60023 INSTALACAO ELETRICA - ENTRADA DE ENER&IA

    60023 INSTALACAO ELETRICA - ENTRADA DE ENER&IA

    60023 INSTALACAO ELETRICA - ENTRADA DE ENER&IA

    60023 INSTALACAO ELETRICA - ENTRADA DE ENER&IA

    60023 INSTALACAO ELETRICA - ENTRADA DE ENER&IA

    60023 INSTALACAO ELETRICA - ENTRADA DE ENER&IA

    60023 INSTALACAO ELETRICA - ENTRADA DE ENER&IA

    60023 INSTALACAO ELETRICA - ENTRADA DE EN