Anexo X - Cronograma Financeiro.xlsx

	A	B	C	D	E	F	G	H	I	J	K	L	M	N
1
2		ESTADO DO RIO DE JANEIRO
3		Prefeitura Municipal de Rio Bonito
4		Secretaria Municipal de Obras e Serviços Públicos
5
6	CÓDIGO ORÇAMENTO:
7	DESCRIÇÃO:	PAVIMENTAÇÃO E DRENAGEM EM DIVERSOS LOGRADOUROS DO MUNICÍPIO DE RIO BONITO
8	NATUREZA:	Pavimentação e complementação de drenagem
9	PREÇOS:	EMOP JUN/2022
10	ANEXO X - CRONOGRAMA FÍSICO FINANCEIRO
11	ITEM	ESPECIFICAÇÃO	VALOR	1º MÊS	2º MÊS	3º MÊS	4º MÊS	5º MÊS	6º MÊS	7º MÊS	8º MÊS	9º MÊS	10º MÊS	TOTAL
12	1	#REF!	#REF!	#REF!	#REF!	#REF!	#REF!	#REF!	#REF!	#REF!	#REF!	#REF!	#REF!	#REF!
13	1	#REF!	#REF!	20,00%	30,00%	10,00%	10,00%	5,00%	5,00%	5,00%	5,00%	5,00%	5,00%	100,00%
14	2	#REF!	#REF!	#REF!	#REF!	#REF!	#REF!	#REF!	#REF!	#REF!	#REF!	#REF!	#REF!	#REF!
15	2	#REF!	#REF!	10,00%	10,00%	10,00%	10,00%	10,00%	10,00%	10,00%	10,00%	10,00%	10,00%	100%
16	3	#REF!	#REF!	#REF!	#REF!	#REF!	#REF!	#REF!	#REF!	#REF!	#REF!	#REF!	#REF!	#REF!
17	3	#REF!	#REF!	20,00%	20,00%	20,00%	10,00%	5,00%	5,00%	5,00%	5,00%	5,00%	5,00%	100,00%
18	4	#REF!	#REF!	#REF!	#REF!	#REF!	#REF!	#REF!	#REF!	#REF!	#REF!	#REF!	#REF!	#REF!
19	4	#REF!	#REF!			15,00%	15,00%	15,00%	15,00%	10,00%	10,00%	10,00%	10,00%	100%
20	6	#REF!	#REF!	#REF!	#REF!	#REF!	#REF!	#REF!	#REF!	#REF!	#REF!	#REF!	#REF!	#REF!
21	6	#REF!	#REF!					20,00%	20,00%	20,00%	20,00%	10,00%	10,00%	100,00%
22	5	#REF!	#REF!	#REF!	#REF!	#REF!	#REF!	#REF!	#REF!	#REF!	#REF!	#REF!	#REF!	#REF!
23	5	#REF!	#REF!	0,00%	20,00%	10,00%	10,00%	10,00%	10,00%	10,00%	10,00%	10,00%	10,00%	100%
24	BDI		#REF!	#REF!	#REF!	#REF!	#REF!	#REF!	#REF!	#REF!	#REF!	#REF!	#REF!	#REF!
25	BDI		#REF!	#REF!	#REF!	#REF!	#REF!	#REF!	#REF!	#REF!	#REF!	#REF!	#REF!	#REF!
26		TOTAL	#REF!
27		VENDA MENSAL (R$)		#REF!	#REF!	#REF!	#REF!	#REF!	#REF!	#REF!	#REF!	#REF!	#REF!	#REF!
28				#REF!	#REF!	#REF!	#REF!	#REF!	#REF!	#REF!	#REF!	#REF!	#REF!	#REF!
29		VENDA ACUMULADO (R$)		#REF!	#REF!	#REF!	#REF!	#REF!	#REF!	#REF!	#REF!	#REF!	#REF!	#REF!
30				#REF!	#REF!	#REF!	#REF!	#REF!	#REF!	#REF!	#REF!	#REF!	#REF!	#REF!
31
32
33
34
35				__________________________________________
36				SECRETARIA DE OBRAS DE RIO BONITO
37
38
39
40			#REF!	#REF!	#REF!	#REF!	#REF!	#REF!	#REF!	#REF!	#REF!	#REF!	#REF!
41			#REF!	#REF!	#REF!	#REF!	#REF!	#REF!	#REF!	#REF!	#REF!	#REF!	#REF!
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100