LIVRO ORÇAMENTO- Orcamentacao_cap10 (2).pdf

26

Transcript of LIVRO ORÇAMENTO- Orcamentacao_cap10 (2).pdf

  • "#$%&'()"

    "*'#%+,"(%-

    .

    %

    /%0'

    1'

    )"1"

    "

    *#"+'00"

    "#$%&'()2#,"

    1%

    '&*#'0%3

    4"&5

    *"0)"

    *'-"

    "#$%&'()"

    1'

    6'(1%07

    *'-"

    "#$%&'()"

    1'

    *#"18$9"7

    *'-"

    "#$%&'()"

    1'

    +%*%5

    +,1%1'

    1'

    -":;0),+%7

    *'-"

    "#$%&'()"

    1'

    +"(08&"

    1'

    &%)'#,%,07

    *'-"

    "#$%&'()"

    1'

    '0)"3.+\

    n+).05$

    *

    )"*(0

    !

    23("#.*(*0

    -(+(

    &(*(

    -+$*3#$7

    n+).05$

    *$0

    -+,$0

    -(+(

    $0

    -+$*3#$0

    030

    !+&(*$07

    ]HCQMI^LF_TJ

    HJB

    IWKJBMJB

    BJmDC

    FB

    ECQHFBN

    +,(!"#$

    *

    )"*(0

    !

    !$*(

    &$++"#

    *$

    -(;>:7

    ;3

    F7WX2F>7

    3=3:2j9>F75

    :39;3W

    ?

    34:23>:?2

    ?>9;?

    W?>4

    ?

    23=?kl7

    .',

    %

    )#* .' %

    % [%

    -,. ) $, %^

    m7W7

    3n3W@=74

    ;3

    @?2F32>?

    3W

    DE3

    @7;3

    432

    E4?;7

    7

    WX:7;7

    ;3

    E47

    G>

    A

    ?

    C?UCA

    H>O

    uEBH>O

    >A

    PEG?>HA

    EJKEGBAT

    HEQEBHEBKEO

    H>

    K>J>

    HE

    ?

    P

    @AT

    @BOEG@PAO

    B>

    QG@PE@G>

    C@B

    >

    H>

    QC>B@C

    >

    >O

    K>J>O

    HE

    H

    C>G

    EOK@P>H>O

    Q>G>

    A

    NP

    HE

    ;(*(

    /y,7

    "

    "

    #

    !

    #

    !

    #$%&

    '

    (

    (

    )

    (

    *+,+

    ./

    012

    34/.0*/

    1*+5.+4.

    67849+./

    5+9:/5+;

    34/.0*/

    81389:+;

    67849+./

    8,*845/

    10

  • !

    ""#

    $%

    '()'*)+%

    ,-.-

    012

    1324-

    5-4

    6-7-

    -

    898.53-:

    5242

    8;866-

    78

    ?8>72@

    A

    >818@@B4C-

    DEFGHIFD

    KLF

    MNDHE

    OE

    PQGPKGRMS

    TUHGHIFVOR

    RM

    OFORM

    OR

    LWM

    OE

    XKVYRZ

    F[DEMEVUFLRM

    VR

    \KF]

    ODR

    _S`

    RM

    PQGPKGRM

    aKE

    bRDFL

    bEHURMS

    cdefgd

    igjfklijmnd

    o6-@

    78

    ?8>72@

    q

    .2C@

    @C.53C0127-:

    .2@

    >8.

    5-4

    C@@-

    .8>-@

    8012r

    q

    1->@C@68

    8.

    832p-424

    -@

    1B3172@

    5-4

    54-762

    68>7

    >1C2@

    ?84C01272@

    >-

    52@@27-

    2.

    1->@C@6

    >1C2

    -23C7278

    LEVMFG

    EM[EDFOFS

    $

    +

    %

    *

    %

    '

    +%

    RMMR

    EwEL[GR

    PRVUEL[GRK

    KLF

    EL[DEMF

    PRL

    KL

    RDvFLEVUR

    VHPR

    OE

    uEVOFMS

    RVUK]

    ORZ

    VEL

    MEL[DE

    N

    FMMHLS

    R

    PFMR

    OE

    RD

    FVHIFv

    EM

    EMUDKUKDFOFM

    [RD

    KVHOFOEM

    OE

    VE

    |PHRMZ

    [RD

    EwEL[GRZ

    FM

    PRHMFM

    MzR

    KL

    [RKPR

    OHbEDEVUEMZ

    XQ

    aKE

    OEuE

    MED

    bEHUR

    KL

    RDvFLEVUR

    OE

    uEVOFM

    [FDF

    PFOF

    KLF

    OFM

    KVHOFOEMZ

    PRVMHOEDFVOR

    FM

    LEMLFM

    PFDFPUED

    MUHPFM

    E

    EUF[FM

    F[DEMEVUFOFM

    VR

    EwEL[GRS

    t

    LEMLR

    uFGE

    [FDF

    EL[DEMFM

    aKE

    UWL

    MKF

    PRVUFyHGHOFOE

    ME

    LEVUFOF

    [EGR

    PRVPEHUR

    OE

    PEVUDRM

    OE

    GKPDRMS

    EMME

    PFMRZ

    FGNL

    OE

    UED

    aKE

    MED

    EGFyRDFOR

    KL

    RDvFLEVUR

    OE

    uEVOFM

    [FDF

    !

    !

    !

    "

    ""

    ""

    "

    !

    "

    "#

    #

    "#

    ##

    #

    "##

    "

    "##

    "##

    !

    "##

    "#

    "#

    ""#

    ""

    "##

    #"#

    !

    !

    "#

    #"#

    """"

    !

    !

    "#

    "

    "#

    !"#$%

    !

    &'$%()

    !*!$+

    (!$

    ,"%$-%$%

    !((!

    %$./!"#%

    %

    ,#!/

    0121345

    7128001941

    75

    4059:;1048:

    -$

    %'#$%(

    !"#$%(

    !

    &'$%(?

    @((%

    (!

    +

    -%$

    /!,%

    '#,&,A.B%

    %

    %"!,#%

    !

    =01C8

    71

    4059:;103,=

    *

    3*

    4.'D*=='=

    3*

    X/13>|

    05'?

    *12.*

    '/2.,=

    D/O'

    4.'D*=='

    3*

    4.'3/05'

    E

    D'12F1/'?

    4'3*(

    >1D'.4'.,.

    ,'

    '.0,(*12'

    3*

    gh[kc

    j[f

    g[h

    o`d[

    k[

    a][bc`

    l\^ef

    a

    c\dk^k`a

    k`

    gh[kc

    j[

    d\^Z^^k^a

    [

    l\^e

    k[

    o

    am

    C*==*

    D,='?

    '

    4.'D*3>(*12'

    ,

    =*.

    ,3'2,3'

    E

    '

    3*

    /1>3,3*=

    *B/>H,+*12*=

    3*

    4.'3/05';

    ,+*

    ,==>1,+,.?

    1'

    *12,12'?

    B/*

    ,=

    /1>3,3*=

    >1,D,-,3,=

    *(

    4.'D*==,(*12'

    3*H*(

    =*.

    >1D+/F3,=

    g^`\^a

    bc^\k[

    ~[ci`h

    co^

    i^hd^

    j[

    ad}\dlZ^]di^

    \]h`

    [a

    a][bc`a

    l\^da

    d\dZd^dam

    !

    #$%&

    '

    (

    ()

    *

    +

    ,)((

    -./012/425605.0 07548 956:7./ ;:/ 5?.7@ =57/ 916A/ 91@A/ 5B/42/ 4:2:=?./ /121?./ 6/

  • !

    "#$

    %

    %%

    !

    !&'(

    )*+,-*./01/2

    4

    56/

    7/1/8.,0*

    4

    09:/;

    7/

    *1,:,7*7/

    7*+

    /.C

    D>;EF

    GH

    =IGBE>

    JF

    K=BBF

    L?

    HFJE>JC

    SFHF

    EG

    CA>

    F

    VG=\>HK:F

    =:;M=JEFB

    >

    ;JBE=:=]

    >B

    >

    =

    S=K=S;JEF?

    SFJECF:>

    KCFJ

    >JN=C;=?

    [G=:;

    E>SJF:F

    ;=

    ;JDFCH=]^FY

    !

    J[G=JEF

    F

    FC]=H>JEF

    S=K=S;C=S;FJ=:

    >BET

    ;JE;H=H>JE>

    :;

    =BBF

    KCFJEF

    :F

    OBE;S=

    FG

    =JT:;B>

    :;

    =BE

    >B

    [G=JE;E=E;A=B

    >

    [G=:;E=E;A=B

    C>:=S;FJ=JEF

    H=9

    E>C;=;B?

    EC=JBKFCE>

    H=E>C;=;B

    >

    KCFJE=]^F

    ;JE>CJ=

    H=E>C;=;B?

    B;BE>H=B

    =CH=M>J=H>JEF?

    E>SJF:F

    ;=B

    >HU=:=

    >JB?

    SFH>CS;=:;M=]^F

    >

    CA;]FBY

    :>

    E=HU

    H

    >BET

    :;

    =

    C=]^F

    EFJE>B

    &

    _(}

    '5-,&b

    e4',&/0(

    '4&

    7&-(2

    *+,-./,-&Q

    2&/0*

    3&25*

    0('

    '*26-j('

    _-}&0('

    &('

    32(,*''('

    _(}

    '5-,('

    5*2,*-2-f&0&Q

    ''(

    '-}/-+,&

    [G>

    =

    =JT:;B>

    F

    B>JAF:A;H>JEF

    ;EF

    K=CS>C;=

    >?

    SFJ9

    '*P

    */5*7*/5*b

    &

    6*2-+,&jc(

    0('

    3&2,*-2('

    _(}

    '5-,('b

    &

    +7

    0*

    '*

    &''*}42&2

    P4*

    *_*'

    *'5*k&7

    KC>K=C=C=S;FJ=:;M=C

    FB

    AF:GH>B

    SFJBE=JE>B

    JB

    ;JBGHFB9SN=A>?

    =

    S=K=S;JEC>

    =

    S>B

    ;JBGHFB

    SFH

    C>BEC;]

    >B

    ?

    =

    S=K=S;

    ;JBGHFB?

    =

    S=K=S;6@ABC8D;

    EF8B

    D6@@6@

    ;>G8

    6F:8;B8D;L

    +"

    -+

    %$+("+

    #$

    $ !+#

    #$

    ##'%

    -+

    %

    #$*"%

    -$,%

    '+,*$ !M+"%/

    0'*'

    '

    '+,*$ !'

    #'

    0' %*'/

    #

    0'*-+

    $

    #'

    $%!'$

    #$

    *!$+""%/

    $

    ($+$*'%

    #$!)N#*$ !$

    %$2"+4

    O

    PQR@

    8

    D6EFIGS;

    D8@

    TA8FCID8D6@

    8

    @6>

    H6FDID8@

    6

    Q>;DAUID8@?

    V

    Q>6:I@;

    6@C8W6B6:6>

    '+,*$ !'%

    #'%

    2%!'%

    #$!$+*" #'%

    -$)'%

    (')*$%

    -+$!$ #"#'%

    $

    #'%

    2%!'%

    $0$%%M+"'%

    -+

    '-$+0"' )"X+

    '%

    -+'2+*%

    #$

    -+'#,.'

    $

    ($ #%/

    )$( #'

    $*

    0' !

    '%

    *!$+""%

    $0$%%M+"'%/

    0' %! !$%

    #%

    $%!+!+%

    #'%

    -+'#!'%/

    $

    %

    #$%-$%%

    $

    '%

    #$-+!*$ !'%

    (.'

    " 0'++$+

    -+

    !" 2"+

    '

    'YZ$!"('

    #

    $*-+$%4

    [

    "%%'

    $

    #"%0!"+$*'%

    $%!

    %$,.'/

    $

    !+!+M

    !*Y\*

    #'

    '+,*$ !'

    #'

    $%!'$

    #$

    *!$+""%

    $

    -+'#!'%

    0Y#'%4

    ]' !#'/

    !$%

    #$

    $ !++*'%

    #"%0%%.'

    -+'-+"*$ !$

    #"!/

    \

    $0$%%M+"'

    #$"^+*'%

    0)+'

    $

    '

    '+,*$ !'

    #$

    *!$+""%

    0'*-+$$ #$

    !+'

    -$,%/

    %Y$+_

    ab

    '+,*$ !'

    #$

    0' %*'

    #$

    *!$+""%c

    db

    '+,*$ !'

    #$

    $%!'$

    #$

    *!$+""%c

    eb

    '+,*$ !'

    #$

    0'*-+%

    #$

    *!$+""%c

    $

    fb

    ;>G8F6:6D;>6@h

    i

    -+"*$"+'

    '+,*$ !'

    %$+

    $)Y'+#'

    \

    '

    #$

    jklmnok

    qr

    ostruvsvm/

    '

    )

    " #"0

    '

    0%!'

    #'%

    *!$+""%

    $

    %$+.'

    0' %*"#'%

    -$)'

    -+'2+*

    #$

    -+'#,.'4

    w$0 "0*$ !$/

    .'

    NM

    0' %*'

    #$

    *!$+""%

    -+

    -+'#!'%

    ($ #"#'%/

    *

    ($X

    $

    '

    $

    %$

    ($ #$

    %.'

    -+'#!'%

    0Y#'%/

    $

    %$*

    #'

    $%!'$

    #$

    -+'#!'%

    0Y#'%4

    x'+! !'/

    '

    0' %*'

    #$

    *!$+""%

    \

    +$)0"' #'

    -$ %

    0'*

    '

    -+'2+*

    #$

    -+'#,.'4

    i

    '+,*$ !'

    #$

    0' %*'

    #$

    *!$+""%

    yX

    -+!$

    #

    #$*' %!+,.'

    #$

    +$%)!#'%

    #'

    -$+z'#'/

    #$ !+'

    #'

    "!$*

    {0%!'

    #

    -+'#,.'

    0Y#|4

    }M

    '

    '+,*$ !'

    #$

    rmtk~nr

    qr

    ostruvsvm

    \

    #$0'++$ !$

    #

    -')z!"0

    #$

    $%!'02$*

    #

    $*-+$L

    %/

    )

    -'#$

    %$+

    $%!Y$)$0"#

    0'*'

    *

    '-,.'

    '

    *

    #$!$+*" ,.'

    #$

    y!'+$%

    $^!$+ '%

    $

    (.'

    )\*

    #

    (' !#$

    #

    '+2 "X,.'4

    $Z

    0'*'

    y'+/

    '

    y!'

    \

    $/

    #$!$+*" #'

    $%%$

    '+,*$ !'

    $

    '

    #$

    0' %*'

    #$

    *!$+""%/

    \

    -'%%z($)

    $%!Y$)$0$+

    '

    '+,*$ !'

    #$

    jko

    usm

    qr

    ostruvsvm/

    *

    0' %$

    0"

    #'%

    #'"%

    -+"*$"+'%

    '+,*$ !'%4

    %

    0'*-+%

    #$

    *!$+""%

    %.'

    y$"!%

    -+

    !$ #$+

    .'

    -$ %

    %

    $0$%%"##$%

    #$

    0' %*'/

    *%

    !*Y\*

    %

    $0$%%"##$%

    #$

    6@C;:8g6