(Preencher com 1, 2, 3, 4, 5 ou 6)
A Tabela a seguir apresenta a correspondncia entre a nomenclatura e a numerao dos LOTES licitados.
LOTE
1
2
3
4
5
6
BACIA
NOMENCLATURA
N1
Norte/Nordeste
N2
S1
Sul
S2
L1
Leste/Sudeste
L2
Se a Licitante desejar realizar propostas para mais de um LOTE dever copiar este arquivo e entregar uma PROPOSTA
por LOTE desejado.
A Licitante dever preencher as planilhas a seguir, observando que algumas clulas no so editveis, e seguindo as
orientaes apresentadas no Anexo VI - B.
Se a Licitante constatar algum equvoco do PODER CONCEDENTE na apresentao das planilhas, dever solicitar que
o PODER CONCEDENTE corrija o problema e reenvie a planilha, caso este concorde com a motivao.
Sob hiptese alguma a Licitante dever corrigir/alterar/modificar as clulas no editveis.
Os erros cometidos no preenchimento das planilhas so de responsabilidade da Licitante.
A Licitante poder criar planilhas auxiliares neste mesmo arquivo ou em outro, com extenso .xlsx.
, 2, 3, 4, 5 ou 6)
POSTA
o as
tar que
CUSTO KM (R$/km)
PART.
CUSTOS VARIVEIS
1.2859
#REF!
Combustvel
1.1793
#REF!
leos&Lubrificantes
0.0262
#REF!
Rodagem
0.0805
#REF!
CUSTOS FIXOS
#REF!
#REF!
Despesas de capital
#REF!
#REF!
Depreciao da frota
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
Remunerao da frota
#REF!
#REF!
#REF!
#REF!
Remunerao de almoxarifado
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
2.7192
#REF!
Operacional
2.1369
#REF!
Manuteno
0.2295
#REF!
Administrativo
0.1489
#REF!
0.1413
#REF!
Honorrios da administrao
0.0625
#REF!
#REF!
#REF!
Outras Despesas
#REF!
#REF!
0.0083
#REF!
#REF!
#REF!
REMUNERAO DO SERVIO - RS
7.24%
Despesas administrativas
#REF!
#REF!
#REF!
#REF!
3.00%
3.00%
2.00%
2.00%
#REF!
#REF!
IPK (Pass_Equiv/km)
1.8243
#REF!
Item
Custo R$
Unid.
Referncia
Observao
2.5574
Combustvel
Diesel S10
1,196.25
un
Rodagem
275/80 R22
348.27
un
Rodagem
1,435.40
un
Rodagem
362.83
un
Rodagem
Ar Condicionado Vec.Leve/Pesado
#REF!
un
Ar Condicionado Vec.Especial
#REF!
un
Salrio Motorista
2,168.45
R$
mensal
Salrio Cobrador
1,302.76
R$
mensal
Salrio Fiscal
2,168.45
R$
Vale Refeio
21.00
R$
890.00 R$/veic
mensal
leo Diesel
Pneu Vec. Tipo Leve
Recapagem Vec.Tipo Leve
Pneu Vec.Tipo Pesado/Especial
Despesas de pessoal
14.58 R$/veic
295/80 R22.5
mensal
mensal
Despesas administrativas
Seguro DPVAT
396.49 R$/veic
mensal
Valores
0.3167
0.0000
0.0000
0.0000
0.0000
0.3897
0.5526
0.0000
0.0000
0.4025
0.0000
0.4669
0.0000
0.4484
0.6064
0.5233
0.5431
0.0000
0.0000
0.0000
0.0000
0.4498
0.5343
0.0000
0.0000
0.0000
0.0000
0.7985
0.0000
0.7735
0.0000
0.7530
0.0000
0.6860
0.0222
54,869
113,194
6
6
8
10
2
10
15
Mnimo
0.2692
0.0000
0.0000
0.0000
0.0000
0.3312
0.4697
0.0000
0.0000
0.3421
0.0000
0.3969
0.0000
0.3811
0.5154
0.4448
0.4616
0.0000
0.0000
0.0000
0.0000
0.3823
0.4542
0.0000
0.0000
0.0000
0.0000
0.6787
0.0000
0.6575
0.0000
0.6401
0.0000
0.5831
0.0189
54,869
113,194
6
6
8
10
2
10
15
Mximo
0.3642
0.0000
0.0000
0.0000
0.0000
0.4482
0.6355
0.0000
0.0000
0.4629
0.0000
0.5369
0.0000
0.5157
0.6974
0.6018
0.6246
0.0000
0.0000
0.0000
0.0000
0.5173
0.6144
0.0000
0.0000
0.0000
0.0000
0.9183
0.0000
0.8895
0.0000
0.8660
0.0000
0.7889
0.0255
65,843
135,833
6
6
8
10
2
10
15
0.0040
42.10
4.29
25.00
80.00
0.0054
42.10
4.29
25.00
80.00
0.00037
0.00005
0.00156
0.00004
0.00003
6.23
0.0047
42.10
4.29
25
80.00
25.00
0.0040
8.33
5
2
3
6
15
3.00
2.00
5.00
2.2088
2.2088
0.2000
0.1074
0.0697
7.24
25.00
0.0034
8.33
5
25.00
0.0046
8.33
10
3
3
15
3.00
2.00
5.00
2.0943
2.0943
0.1600
0.0859
0.0558
3
6
15
3.00
2.00
5.00
2.5597
2.5597
0.2400
0.1289
0.0836
Unidade
l/km
l/km
l/km
l/km
l/km
l/km
l/km
l/km
l/km
l/km
l/km
l/km
l/km
l/km
l/km
l/km
l/km
l/km
l/km
l/km
l/km
l/km
l/km
l/km
l/km
l/km
l/km
l/km
l/km
l/km
l/km
l/km
l/km
l/km
km
km
un
un
un
un
vezes
anos
%
Referncia
Combustvel
Combustvel
Combustvel
Combustvel
Combustvel
Combustvel
Combustvel
Combustvel
Combustvel
Combustvel
Combustvel
Combustvel
Combustvel
Combustvel
Combustvel
Combustvel
Combustvel
Combustvel
Combustvel
Combustvel
Combustvel
Combustvel
Combustvel
Combustvel
Combustvel
Combustvel
Combustvel
Combustvel
Combustvel
Combustvel
Combustvel
Combustvel
Combustvel
Combustvel
leos&Lubrificantes
Rodagem
Rodagem
Rodagem
Rodagem
Rodagem
Rodagem
Rodagem
Custo de capital
(depreciao e
remunerao)
%
%
%
vezes
%
Pessoal Operacional, de
Manuteno e
Administrativo
%
%
vezes
un
un
un
%
%
%
%
vezes
vezes
%
%
%
%
Despesas
Administrativas e de
Pessoal
Valor adotado
2.2088
2.2088
2,183,297.86
1,196,757.90
190
19
209
1.8243
Norte
Sul
Leste
0
0
0
#DIV/0!
2.2088
2.2088
2,183,297.86
1,196,757.90
190
19
209
1.8243
0
0
0
#DIV/0!
0
0
0
#DIV/0!
0
0
0
#DIV/0!
0
0
0
#DIV/0!
0
0
0
#DIV/0!
6,298.73
#DIV/0!
6,298.73
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
5,726.11
#DIV/0!
5,726.11
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
Carris
N1
N2
S1
S2
L1
L2
48,031,774
21.88%
22,448,108
18.81%
26,892,097
12.25%
14,425,864
12.09%
29,736,426
13.54%
17,214,848
14.42%
39,037,349
17.78%
20,717,634
17.36%
25,690,903
11.70%
17,027,735
14.27%
24,598,755
11.20%
13,144,893
11.01%
25,575,296
11.65%
14,387,833
12.05%
Carris
Pblica
Carris
Bacia Norte
Bacia Sul
Bacia Leste
3,895,118.77
3,119,369.28
4,066,327.70
4,185,146.10
4,257,902.57
3,821,330.29
4,153,549.92
4,320,870.71
4,307,932.14
4,354,868.37
4,061,660.93
3,786,844.80
48,330,921.58
4,549,469.71
3,802,202.84
4,471,170.30
4,666,838.90
4,813,886.00
4,324,587.73
4,852,267.82
4,827,777.74
4,825,404.15
4,967,357.55
4,600,619.67
4,572,999.40
55,274,581.80
4,937,130.04
4,118,792.11
4,994,414.00
5,360,203.30
5,465,290.65
4,783,495.45
5,351,549.47
5,464,741.70
5,433,084.52
5,507,099.22
5,064,422.15
4,933,386.27
61,413,608.87
3,833,323.55
3,166,123.24
4,089,514.10
4,261,953.50
4,315,382.79
3,778,941.85
4,264,487.90
4,333,910.04
4,313,061.59
4,389,071.48
4,116,126.75
4,027,433.25
48,889,330.04
Carris
Bacia Norte
Bacia Sul
Bacia Leste
1,864,124.409
2,761,067.104
2,980,518.950
2,168,838.153
Feb-13
Mar-14
Apr-14
May-14
Jun-14
Jul-14
Aug-14
Sep-14
Oct-14
Nov-14
Dec-14
Total
1,635,297.668
1,909,125.672
1,831,060.522
1,923,277.886
1,823,337.457
1,989,365.390
1,963,727.156
1,945,082.324
2,046,614.676
1,825,174.475
1,897,724.834
22,653,912.47
2,431,193.327
2,671,444.632
2,615,618.668
2,751,106.475
2,591,005.571
2,829,808.999
2,737,073.688
2,707,366.306
2,862,813.630
2,611,231.932
2,738,071.655
32,307,801.99
2,643,939.641
3,011,945.701
3,018,132.265
3,163,937.663
2,947,198.612
3,260,167.929
3,189,964.037
3,152,231.279
3,314,453.871
3,047,210.892
3,189,592.150
36,919,292.99
1,919,425.690
2,237,358.352
2,169,974.541
2,284,752.319
2,150,367.707
2,409,610.556
2,325,229.117
2,295,905.627
2,441,500.205
2,220,079.453
2,326,932.435
26,949,974.16
Unid.
func/vec.
func/vec.
PE
km
Veic.
Veic.
Veic.
PE/km
km/vec.
km/vec.
Total
219,562,601
100.00%
119,366,915
100.00%
Total
17,215,042.07
14,206,487.47
17,621,426.10
18,474,141.80
18,852,462.01
16,708,355.33
18,621,855.11
18,947,300.19
18,879,482.40
19,218,396.62
17,842,829.50
17,320,663.72
213,908,442.29
Total
9,774,548.62
8,629,856.33
9,829,874.36
9,634,786.00
10,123,074.34
9,511,909.35
10,488,952.87
10,215,994.00
10,100,585.54
10,665,382.38
9,703,696.75
10,152,321.07
118,830,981.60
Frota
104,047.50
211,103.59
211,103.59
232,907.80
SIM
SIM
NO
SIM
NO
SIM
NO
SIM
NO
SIM
NO
SIM
NO
NO
NO
NO
SIM
SIM
251,517.00
251,517.00
124,785.00
380,446.13
205,202.00
205,202.00
231,502.80
231,502.80
273,701.18
273,701.18
179,042.40
179,042.40
175,253.60
199,320.00
164,031.00
289,704.79
289,704.79
195,069.75
NO
SIM
NO
SIM
NO
NO
SIM
SIM
482,502.00
482,502.00
415,950.00
415,950.00
293,580.00
336,600.00
404,646.00
296,184.00
58
36
86
12
192
14
209
6
8
Coef Idade
0.5
1.5
2.5
3.5
4.5
5.5
6.5
7.5
8.5
9.5
10.5
Total Lote
32
13
17
33
24
31
22
24
13
0
0
209
4.33
#REF!
Com Ar
Condcionado
Sem Ar
Condicionado
Total
Leve
Pesado
Trucado
Especial
0
48
0
8
3
144
0
6
3
192
0
14
Total de Veculos
56
153
209
Idade Mdia
Preo Mdio
Preo Carroceria R$
Preo ar R$
Preo Vec. R$
Vlr Invest. R$
104,741.15
155,318.40
155,318.40
251,260.35
0.00
0.00
#REF!
#REF!
0.00
0.00
0.00
0.00
208,788.65
366,421.99
#REF!
#REF!
0.00
0.00
0.00
0.00
0.00
1,099,265.98
#REF!
#REF!
0.00
0.00
0.00
0.00
#REF!
185,676.40
185,676.40
121,572.00
251,833.87
183,556.80
183,556.80
154,035.60
154,035.60
235,281.75
235,281.75
130,213.90
130,213.90
135,939.60
138,920.00
124,179.90
207,089.95
207,089.95
213,694.50
#REF!
#REF!
0.00
#REF!
0.00
#REF!
0.00
#REF!
0.00
#REF!
0.00
#REF!
0.00
0.00
0.00
0.00
#REF!
#REF!
0.00
0.00
#REF!
#REF!
246,357.00
#REF!
388,758.80
#REF!
385,538.40
#REF!
508,982.93
#REF!
309,256.30
#REF!
311,193.20
338,240.00
288,210.90
496,794.74
#REF!
#REF!
0.00
0.00
#REF!
#REF!
0.00
#REF!
22,548,010.40
#REF!
0.00
#REF!
0.00
#REF!
26,596,041.80
#REF!
0.00
0.00
0.00
0.00
#REF!
#REF!
0.00
0.00
#REF!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
#REF!
0.00
#REF!
0.00
0.00
#REF!
#REF!
0.00
0.00
0.00
0.00
757,853.98
#REF!
644,126.00
#REF!
531,240.00
504,900.00
#REF!
#REF!
0.00
0.00
0.00
0.00
0.00
#REF!
3,864,756.00
#REF!
0.00
0.00
#REF!
#REF!
0.00
0.00
0.00
0.00
#REF!
275,351.98
275,351.98
228,176.00
228,176.00
237,660.00
168,300.00
404,646.00
305,420.20
#REF!
Proporo Com Ar
Condicionado %
0.00%
25.00%
0.00%
57.14%
26.79%
Quantidade
86
12
58
36
8
6
209
Coeficiente
0.3167
0.0000
0.0000
0.0000
0.0000
0.3897
0.5526
0.0000
0.0000
0.4025
0.0000
0.4669
0.0000
0.4484
0.6064
0.5233
0.5431
0.0000
0.0000
0.0000
0.0000
0.4498
0.5343
0.0000
0.0000
0.0000
0.0000
0.7985
0.0000
0.7735
0.0000
0.7530
0.0000
0.6860
Preo
combustvel
2.5574
2.5574
2.5574
2.5574
2.5574
2.5574
2.5574
2.5574
2.5574
2.5574
2.5574
2.5574
2.5574
2.5574
2.5574
2.5574
2.5574
2.5574
2.5574
2.5574
2.5574
2.5574
2.5574
2.5574
2.5574
2.5574
2.5574
2.5574
2.5574
2.5574
2.5574
2.5574
2.5574
2.5574
Total R$
0.0000
0.0000
0.0000
0.0000
0.0000
2.9899
0.0000
0.0000
0.0000
88.5244
0.0000
14.3286
0.0000
66.5108
0.0000
48.1783
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
15.4058
0.0000
10.5263
246.4641
1.1793
0.0262
Pneus
Veculo Micro / Leve
Veculo Pesado
Veculo Trucado
Veculo Especial
Frota total
Custo Total Ponderado
Recapagem
Veculo Micro / Leve
Veculo Pesado
Sistema
Preo Pneu
Qtd Pneu
3
192
0
14
209
1,196.25
1,435.40
1,435.40
1,435.40
6
6
8
10
Preo Por
Veic R$
7,177.48
8,612.41
11,483.21
14,354.02
8,976.42
Sistema
3
192
Preo Recap
R$
348.27
362.83
Pneu x Rec
12
12
Preo Por
Veic R$
4,179.24
4,353.98
Veculo Trucado
Veculo Especial
Frota total
Custo Total Ponderado
0
14
209
362.83
362.83
16
20
5,805.31
7,256.64
4,545.91
13,522.33
0.0805
Valor adotado
Unid.
#REF!
R$/vec.
Coef Ms Pe/Aces
0.0047
Desp Ms Pe/Aces
#REF!
R$/vec.
6,298.73
km/vec.
#REF!
R$/km
PMM Operacional
Custo km peas&acessrios
Faixa ano
Coef Idade
00 a 01
0.5
01 a 02
1.5
02 a 03
2.5
03 a 04
3.5
04 a 05
4.5
05 a 06
5.5
06 a 07
6.5
07 a 08
7.5
08 a 09
8.5
09 a 10
9.5
10 +
10.5
Frota Total
Idade Mdia da Frota
Coeficiente de depreciao Cole
Coeficiente mensal de depreciao final
Preo ponderado dos pneus
Preo mdio da frota
Preo mdio da frota sem pneus
PMM Total
Vida til
Fator depr.
Valor adotado
10
9
8
7
6
5
4
3
2
1
0
0.154545
0.139091
0.123636
0.108182
0.092727
0.077273
0.061818
0.046364
0.030909
0.015455
0.000000
32
13
17
33
24
31
22
24
13
0
0
209
4.33
0.0953
1.6601
8,976.42
#REF!
#REF!
5,726.11
#REF!
Sistema
0.00037
#REF!
#REF!
5,726.11
#REF!
Sistema
0.00005
#REF!
#REF!
5,726.11
#REF!
Faixa ano
Coef Idade
Vida til
Fator remun.
Valor adotado
10
9
8
7
6
5
4
3
2
1
0
0.062300
0.052672
0.044006
0.036304
0.029564
0.023787
0.018973
0.015122
0.012233
0.010308
0.009345
0
10
19
27
34
40
45
49
52
54
55
32
13
17
33
24
31
22
24
13
0
0
209
4.33
0.0335
0.5842
8,976.42
#REF!
#REF!
5,726.11
00 a 01
0.5
01 a 02
1.5
02 a 03
2.5
03 a 04
3.5
04 a 05
4.5
05 a 06
5.5
06 a 07
6.5
07 a 08
7.5
08 a 09
8.5
09 a 10
9.5
10 +
10.5
Frota Total
Idade Mdia da Frota
Coeficiente de remunerao Cole
Coeficiente mensal de remunerao final
Preo ponderado dos pneus
Preo mdio do veculo - PMV
Preo mdio da frota sem pneus
PMM Total
Remunerao de almoxarifado
Coeficiente de remunerao de almoxarifado
Preo mdio do veculo - PMV
Remunerao ms
PMM Total
#REF!
Valor adotado
0.00156
#REF!
#REF!
5,726.11
#REF!
Valor adotado
0.00004
#REF!
#REF!
5,726.11
#REF!
Valor adotado
0.00003
#REF!
#REF!
5,726.11
#REF!
Salrio
Quinqunio
Enc Social
FU adotado
Motorista
Cobrador
Fiscal
2,168.45
1,302.76
2,168.45
4.29
4.29
4.29
42.10
42.10
42.10
2.2088
2.2088
0.2000
12,005.22
6,298.73
1.9060
Valor adotado
0.1074
12,005.22
1,289.36
6,298.73
0.2047
FU adotado
2.2088
2.2088
0.2000
1,454.54
6,298.73
0.2309
Valor adotado
0.1074
1,454.54
156.22
6,298.73
0.0248
Valor adotado
12,005.22
1,454.54
13,459.76
6,298.73
2.1369
Valor adotado
1,289.36
156.22
1,445.58
6,298.73
0.2295
Valor adotado
13,459.76
0.07
938.15
6,298.73
0.1489
Valor adotado
890.00
6,298.73
0.1413
Valor adotado
2,168.45
5
10,842.25
6
15.00
74,811.53
190
393.74
6,298.73
0.0625
Valor adotado
#REF!
0.0040
#REF!
6,298.73
#REF!
Valor adotado
Seguro DPVAT
Coef Ms Seguro DPVAT
Despesa Ms DPVAT
PMM Total (km/vec.)
396.49
8.3333
33.04
5,726.11
0.0058
Valor adotado
14.58
5,726.11
0.0025
Valor adotado
0.0058
0.0025
0.0083
Fr.PVE
Sistema
0.00037
0.00000
0.00005
Parmetros considerados
Nmero de meses de vida til das edificaes, equipamentos e
mobilirio de garagem
Nmero de meses de vida til bilhetagem eletrnica e ITS
Nmero de meses de vida til Veculos de apoio
PMV
Fr
Ms
300
Ms
Ms
60
120
R$
Veiculos
406,465.35
1,709
Sistema
77,160,959.74
300
257,203.20
0.00037
Sistema
0.00
60
0.00
0.00000
Sistema
4,348,493.70
120
36,237.45
0.00005
Sistema
208,277,450.43
#REF!
0.00
4,348,493.70
R$
Veiculos
406,465.35
1,709
INPC
6.23%
Taxa de remunerao
Sistema
208,277,450.43
12,975,685.16
0.00156
Sistema
#REF!
#REF!
#REF!
Sistema
0.00
0.00
0.00000
Sistema
4,348,493.70
270,911.16
0.00003
Rtulos de Coluna
Terrenos, edificaes e
equipamentos de garagem
127,250,805.47
213,326.19
11,204,919.87
31,449,082.41
27,157,145.00
57,226,332.00
13,807,923.21
1,310,470.97
2,345,576.24
10,151,876.00
31,654,585.06
31,654,585.06
35,564,136.69
2,352,533.24
2,961,712.17
11,082,816.00
19,167,075.28
208,277,450.43
Veculos de
apoio
1,466,307.27
160,442.73
195,956.75
436,924.70
306,777.00
366,206.09
709,919.67
53,237.62
374,000.05
282,682.00
502,316.75
502,316.75
1,669,950.01
267,327.90
1,035,951.13
366,670.98
4,348,493.70
Total Geral
128,717,112.74
373,768.92
11,400,876.62
31,886,007.11
27,463,922.00
57,592,538.09
14,517,842.88
1,363,708.59
2,719,576.29
10,434,558.00
32,156,901.81
32,156,901.81
37,234,086.70
2,352,533.24
3,229,040.07
12,118,767.13
19,533,746.26
212,625,944.13
Rtulos de Coluna
Terrenos
96,924,797.51
4,073,922.51
27,975,050.00
20,973,629.00
43,902,196.00
5,332,053.66
130,418.42
1,635.24
5,200,000.00
11,289,999.25
11,289,999.25
17,569,640.27
181,663.34
17,387,976.93
131,116,490.69
Total Geral
96,924,797.51
4,073,922.51
27,975,050.00
20,973,629.00
43,902,196.00
5,332,053.66
130,418.42
1,635.24
5,200,000.00
11,289,999.25
11,289,999.25
17,569,640.27
181,663.34
17,387,976.93
131,116,490.69
Carris
Navegantes
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
Nortran
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
Sopal
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
B Novo
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
Restinga
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
Trevo
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
Vtc
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
Estoril
Gazometro
#REF!
Err:509
#REF!
Err:509
#REF!
Err:509
#REF!
Err:509
#REF!
Err:509
#REF!
Err:509
#REF!
Err:509
#REF!
Err:509
#REF!
Err:509
#REF!
Err:509
#REF!
Err:509
#REF!
Err:509
#REF!
Err:509
#REF!
Err:509
#REF!
Err:509
Tomou-se por base a despesa de dois meses (com base na mdia mensal anual) com peas e acessrios como sendo o capital investido em almoxarifado, segundo estudo AN
Pres Vargas
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
Sudeste
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
Vap
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
SISTEMA
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
o estudo ANTP/NTU.
at (ano)
Coeficiente
0
1.0001
2.0001
3.0001
4.0001
5.0001
6.0001
7.0001
8.0001
9.0001
10.0001
1
2
3
4
5
6
7
8
9
10
0.154545
0.293636
0.417273
0.525455
0.618182
0.695455
0.757273
0.803636
0.834545
0.850000
#REF!
4.33
61.82%
#REF!
209
#REF!
Investimento em imobilizado:
Imobilizado total no atual sistema, com base no Balano
contbil das empresas permissionrias em 2013 (R$)
Frota do sistema em 2013 (vec.)
Mdia de investimento em imobilizado por veculo (R$ /
vec.)
Investimento total estimado no imobilizado (R$)
Valor estimado do investimento inicial (R$)
212,625,944.13
1,704
124,780.48
26,079,121.08
#REF!
CARRIS Total
BACIA NORTE
NO Total
SIM
SIM Total
BACIA NORTE Total
BACIA SUL
NO
NO Total
SIM
2002
2003
2006
2007
2008
15
2009
2010
2011
2012
2013
2014
0
11
0
2
28
28
3
9
18
2
2
3
1
7
0
0
11
1
11
12
23
15
26
0
61
26
4
49
68
15
31
40
12
37
17
1
12
0
0
0
0
12
12
0
0
1
62
0
26
7
25
54
51
19
12
80
31
31
77
92
0
0
9
24
40
14
20
26
23
40
1
55
46
63
0
55
6
6
52
7
7
70
30
1
3
4
34
15
14
52
29
55
15
18
52
44
2
69
7
32
54
70
33
0
0
0
0
2
2
5
0
32
0
54
1
1
71
13
13
46
1
O-500 MA
O500M
11
2
2
O-500 MA
2005
53
8
O-500 MA
O500M
OF 1721
OH 1518
OH 1622
LO 915
O-500 MA
O500M
O500M Aut.
OF 1721
OF 1721 (A)
OF 1721 Truck
OH 1518
VW 17230
VW 17230 (A)
2004
15
67
15
21
71
32
27
3
7
2
5
9
9
54
41
35
0
0
O-500 UA
O500M
OF 1721
SIM Total
BACIA SUL Total
BACIA LESTE
NO
NO Total
SIM
SIM Total
BACIA LESTE Total
Total Geral
B340M
O-500 MA
O500M
O500M Aut.
O500U Aut.
OF 1721
OF 1721 Truck
OH 1518
OH 1622
VW 17230
0
2
0
5
2
14
13
13
28
1
22
0
71
7
7
48
6
6
60
2
2
54
23
25
69
1
5
23
36
105
14
28
14
1
22
10
1
2
17
16
12
13
40
2
4
5
37
11
10
0
35
0
0
0
0
5
5
0
5
30
1
1
1
1
5
16
2
2
37
4
5
22
1
4
20
1
8
O500M
O500M Aut.
O500U Aut.
SCANIA K 310
21
18
46
2
27
15
35
5
43
1
1
3
2
40
1
10
0
8
10
10
31
36
0
2
47
0
18
72
2
48
235
15
42
187
5
40
226
2
45
185
6
46
259
21
58
233
1
41
138
2015
0
15
35
50
50
0
0
Total
15
15
53
8
30
49
170
28
71
12
37
17
1
12
0
35
213
383
6
112
259
19
1
397
2
43
45
442
1
31
9
15
297
3
21
12
11
9
409
9
0
0
0
0
50
1
19
61
90
499
2
8
88
57
5
128
7
11
4
12
322
36
16
10
1
63
385
1,709
POSIO MOTOR
DIANTEIRO
TRASEIRO
DIANTEIRO
TRASEIRO
DIANTEIRO
CENTRAL
TRASEIRO
Pblica
CARRIS
3
65
209
60
15
352
Norte/Nordeste
N1
N2
3
98
94
14
209
11
147
76
2
236
Sul
S1
8
237
35
2
10
292
S2
1
4
138
30
7
51
231
Leste/Sudeste
L1
L2
6
55
131
2
77
105
192
1
12
197
TOTAL
1
37
817
680
9
61
104
1,709
AR
NO
MODELO
B340MA
O-500 MA
OF 1721
OF 1721 Truck
VW 17230
VW 17260 Aut.
NO Total
CARRIS
SIM
SIM Total
B340MA
B7R Low-Entry
MT 12.0 LE
O-500 U Low-Entry
O500M Aut.
OF 1721
VW 17260 Aut.
VW 17260 Low-Entry
B290R
#REF!
N1
SIM Total
O-500 MA
OF 1721
O500M
#REF!
N1 Total
NO
N2
SIM Total
O-500 MA
OF 1721
O500M
#REF!
N2 Total
NO
S1
SIM Total
O-500 MA
O-500 UA
O500M
OF 1721
#REF!
S1 Total
LO 915
O-500 MA
2006
2007
2008
15
2009
2010
15
26
0
35
26
4
49
68
15
31
40
3
37
0
0
0
0
0
0
0
0
0
35
0
26
13
20
3
3
71
31
31
77
92
5
10
25
6
10
11
13
23
15
31
21
0
0
0
0
0
0
0
0
0
13
1
1
24
7
7
22
0
31
3
3
24
4
14
15
8
10
15
25
3
3
28
12
31
11
12
42
18
1
24
0
0
0
0
0
0
0
0
0
12
0
42
6
6
24
0
24
LO 915
O-500 MA
O500M
O500M Aut.
OF 1721
OF 1721 (A)
OF 1721 Truck
OH 1518
VW 17230
VW 17230 (A)
NO Total
SIM
2005
O-500 MA
O500M
OF 1721
OH 1518
OH 1622
NO Total
SIM
2004
O-500 MA
O500M
OF 1721
OH 1518
OH 1622
NO Total
SIM
2003
35
CARRIS Total
NO
2002
38
19
17
2
7
1
1
5
32
18
38
27
25
32
23
2
0
0
0
0
0
0
0
0
0
38
4
4
31
3
3
28
1
1
1
33
15
17
40
10
NO
S2
O500M
O500M Aut.
OF 1721
OF 1721 (A)
OF 1721 Truck
OH 1518
VW 17230
VW 17230 (A)
NO Total
SIM
SIM Total
O-500 MA
O-500 UA
O500M
OF 1721
#REF!
S2 Total
NO
L1
SIM Total
O500M
O500M Aut.
O500U Aut.
OF 1721
SCANIA K 310
#REF!
L1 Total
NO
L2
SIM
SIM Total
L2 Total
Total Geral
NO
EDITAL 3
Total Geral
SIM
EDITAL 3
Total Geral EDITAL 3
O500M
O500M Aut.
O500U Aut.
OF 1721
O-500 MA
B340MA
SCANIA K 310
#REF!
#REF!
10
20
11
20
21
26
14
4
4
7
26
0
0
0
0
0
0
0
0
0
26
3
3
17
3
3
29
1
1
21
8
8
29
15
8
12
6
15
8
2
15
10
8
16
3
24
1
1
21
1
2
0
0
0
0
0
0
0
0
0
15
8
18
3
19
2
26
3
24
13
6
1
10
4
B340M
O-500 MA
O500M
O500M Aut.
O500U Aut.
OF 1721
OF 1721 Truck
OH 1518
OH 1622
VW 17230
NO Total
13
B340M
O-500 MA
O500M
O500M Aut.
O500U Aut.
OF 1721
OF 1721 Truck
OH 1518
OH 1622
VW 17230
NO Total
SIM
26
22
14
12
2
1
0
22
16
7
19
2
19
19
1
2
0
0
0
0
0
0
0
0
0
22
7
23
2
21
0
19
3
22
161
158
187
150
145
23
27
35
114
161
181
214
185
259
2011
2012
2013
2014
0
11
0
2
2
2
3
0
0
13
16
28
28
3
5
7
29
15
6
1
4
4
33
2
2
17
6
7
13
10
24
4
11
1
4
34
15
1
3
3
37
1
2
17
5
5
10
0
0
34
8
12
34
20
3
15
18
52
0
20
0
0
0
0
14
17
0
0
0
0
2015
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
Total
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
9
30
1
25
0
3
1
1
1
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
169
105
16
#REF!
#REF!
64
33
14
#REF!
#REF!
233
138
30
#REF!
#REF!
21
35
7
1
2
8
18
53
7
6
15
0
15
0
0
0
0
16
2
2
12
28
0
16
0
2
0
0
1
1
8
3
3
1
9
2
2
16
6
6
3
21
5
4
1
2
24
1
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!