nde Periodos

1 100
2 46
3 14
4 12
5
6
6
5
7
4
8
3
9
3
10
2
11
2
12
2
13 1.5
14 1.5
15 1.5
16
1
17
1
18
1
19
1
20
1
Periodos

100
54

100

66

20

35

45

22

43

24

14

27

37

13

10

18

33

24

14

22

30

16

11

17

25

22

10

13

19

25

17

10

14

20

21

13

12

17

22

15

2.5

6.5

7.5

12

15

19

14

11

1.5

3.5

4.5

6.5

11

13

21

15

11

6.5

1.5

4.5

6.5

9.5

11

15

15

14

8.5

2.5

1.5

4.5

7.5

9.5

13

16

14

10

2.5

4.5

5.5

7.5

8.5

11

14

15

12

4.5

1.5

1.5

2.5

7.5

9.5

11

14

12

10

7.5

5.5

2.5

1.5

0.5

2.5

5.5

6.5

8.5

10

12

12

11

8.5

2.5

1.5

0.5

100

1.5

2.5

3.5

4.5

8.5

10

13

12

10

7.5

4.5

3.5

2.5

1.5

0.5 100

10

11

12

13

14

15

16

17

18

19

100
100
100
100
3

100
100
100
100
100
100
100
100
100
100
0.5

100
100

20

CLIENTE

OBRA
END.

CRONOGRAMA FSICO-FINANCEIRO
Item

Servico

R$

Total

01
02
03
04
05
06
07
08
09

Servios Preliminares
Despesas Gerais
Trabalhos em Terra
Fundaes / Subsolo
Estrutura
Alvenaria
Cobertura
Impermeabilizaes
Esquadrias / Ferragens e Vidros

121,800.36
104,397.44
32,035.55
73,382.73
193,205.52
67,469.92
130,183.86
7,314.36
41,285.52

10
11
12
13
14
15
16
17
18

Instalaes Eltricas / Telefone

77,668.85

Instalaes Hidrossanitrias / Gs
Outras Instalaes
Revestimentos Internos
Soleiras, Rodaps e Peitoris
Revestimentos de Parede
Revestimentos de Fachada
Pinturas
Servios Complementares

TOTAL
TOTAL ACUMULADO

109,338.35
3,585.57
50,077.85
25,858.40
61,721.70
32,725.65
142,692.34
180,181.52

1,454,925.49

Janeiro
R$

Fevereiro
R$

8.37% 121,800.36 100.00%

7.18% 14,913.91
14.29% 14,913.91
2.20% 32,035.55 100.00%
5.04% 16,900.04
23.03% 56,482.69
13.28%
2,511.67
4.64%
8.95%
0.50%
2.84%
5.34%
7.52%
0.25%
3.44%
1.78%
4.24%
2.25%
9.81%
12.38%

Maro
R$

14.29%

14,913.91

Abril
R$

14.29% 14,913.91

76.97%
1.30% 107,692.76 55.74% 83,001.09
27,844.84
14,320.22
7,314.36

Maio
R$

Junho
R$

Julho
R$

14.29%

14,913.91

14.29%

14,913.91

14.29%

14,913.91

14.29%

58.73%
41.84%

43,819.89

33.66%

17,574.82

13.50%

41.07%

17,950.94

43.48%

6,378.61

15.45%

34.10%
27.52%
100.00%
100.00%
42.70%

50,251.75
43,144.91

64.70%
39.46%

2,174.73
36,103.52

2.80%
33.02%

3,103.01
40,470.92
32,725.65

12.00%
65.57%
100.00%

11,713.86
21,250.78

45.30%
34.43%

106,325.11

59.01%

142,692.34
18,810.95

100.00%
10.44%

42.96%
41.27% 39,625.08
11.00% 54,468.93
100.00%
16,955.96
26,485.08
30,089.91
3,585.57
50,077.85
11,041.54

55,045.45

100.00% 240,695.31
240,695.31

30.55%

16.54% 73,908.26
16.54% 314,603.58

5.08% 122,606.66 8.43% 147,394.42

21.62% 437,210.24 30.05% 584,604.66

10.13% 247,243.83
40.18% 831,848.48

16.99% 352,706.09
57.17% 1,184,554.57

24.24% 271,613.52
18.67%
81.42% 1,456,168.09 100.09%

Data: 02/07/2001