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