ORÇAMENTO PARAMETRIZADO

_________________________ PREÇO DE PREÇO DE LUCRO

CUSTO VENDA ESTIMADA
ESTADO R$ 112.195,12
R$ 1.987,79 R$ 2.444,98

QTD AMBIENTE CUSTO

ACABAMENTO 1 GARAGEM R$ 744.54
4 BANHEIRO (CONTAR SÚITES) R$ 3,474.53
1 SALA R$ 1,240.90
4 QUARTO R$ 1,240.90
FATOR DE LUCRATIVIDADE 1 LAVABO R$ 2,978.17
1 SERVIÇO R$ 2,978.17
14 0 ESCRITORIO R$ 1,489.08
1 COZINHA R$ 3,474.53
VALOR PARA CONSTRUÇÃO 1 PISCINA R$ 3,722.71
1 ÁREA GOURMET R$ 3,474.53
R$ 600,000.00 1 CLOSET R$ 1,240.90
1 DESPENSA R$ 1,240.90

R$ 2,274.99
R$ 183.55

média ponderada de venda

R$ 2,444.98

pod de custo
R$ 1,987.79
LUCRO
1.23

lucro da obra
R$ 457.19

TAMANHO DA OBRA
245.40

LUCRO TOTAL ESTIMADO

R$ 112,195.12
LUCRO %
19%
 LUCRO M²
ESTIMADA ESTIMADA
R$ 112.195,12
19% 245,40

M² MÉDIA DO AMBIENTE VENDA

38 m² R$ 915.79
5 m² R$ 4,273.67
42 m² R$ 1,526.31
13.5 m² R$ 1,526.31
2.8 m² R$ 3,663.15
6.25 m² R$ 3,663.15
6 m² R$ 1,831.57
11 m² R$ 4,273.67
12 m² R$ 4,578.94
35 m² R$ 4,273.67
8 m² R$ 1,526.31
4 m² R$ 1,526.31

nderada de venda

HO DA OBRA

TOTAL ESTIMADO
 ESTADO CUB GARAGEM BANHEIRO (CONTAR SÚITES) SALA QUARTO LAVABO SERVIÇO ESCRITORIO COZINHA PISCINA
% 0.3 1.4 0.5 0.5 1.2 1.2 0.6 1.4 1.5
Acre 1,294.67 388.40 1,812.54 647.34 647.34 1,553.60 1,553.60 776.80 1,812.54 1,942.01
Alagoas 1,294.67 388.40 1,812.54 647.34 647.34 1,553.60 1,553.60 776.80 1,812.54 1,942.01
Amapá 1,294.67 388.40 1,812.54 647.34 647.34 1,553.60 1,553.60 776.80 1,812.54 1,942.01
Amazonas 1,481.78 444.53 2,074.49 740.89 740.89 1,778.14 1,778.14 889.07 2,074.49 2,222.67
Bahia 1,448.07 434.42 2,027.30 724.04 724.04 1,737.68 1,737.68 868.84 2,027.30 2,172.11
Ceará 1,223.52 367.06 1,712.93 611.76 611.76 1,468.22 1,468.22 734.11 1,712.93 1,835.28
Distrito Federal 1,342.39 402.72 1,879.35 671.20 671.20 1,610.87 1,610.87 805.43 1,879.35 2,013.59
Espírito Santo 1,689.81 506.94 2,365.73 844.91 844.91 2,027.77 2,027.77 1,013.89 2,365.73 2,534.72
Goiás 1,667.64 500.29 2,334.70 833.82 833.82 2,001.17 2,001.17 1,000.58 2,334.70 2,501.46
Maranhão 1,262.39 378.72 1,767.35 631.20 631.20 1,514.87 1,514.87 757.43 1,767.35 1,893.59
Mato Grosso 1,477.67 443.30 2,068.74 738.84 738.84 1,773.20 1,773.20 886.60 2,068.74 2,216.51
Mato Grosso do Sul 1,165.50 349.65 1,631.70 582.75 582.75 1,398.60 1,398.60 699.30 1,631.70 1,748.25
Minas Gerais 1,460.07 438.02 2,044.10 730.04 730.04 1,752.08 1,752.08 876.04 2,044.10 2,190.11
Pará 1,300.56 390.17 1,820.78 650.28 650.28 1,560.67 1,560.67 780.34 1,820.78 1,950.84
Paraíba 1,294.67 388.40 1,812.54 647.34 647.34 1,553.60 1,553.60 776.80 1,812.54 1,942.01
Paraná 1,601.10 480.33 2,241.54 800.55 800.55 1,921.32 1,921.32 960.66 2,241.54 2,401.65
Pernambuco 1,430.48 429.14 2,002.67 715.24 715.24 1,716.58 1,716.58 858.29 2,002.67 2,145.72
Piauí 1,294.67 388.40 1,812.54 647.34 647.34 1,553.60 1,553.60 776.80 1,812.54 1,942.01
Rio de Janeiro 1,551.13 465.34 2,171.58 775.57 775.57 1,861.36 1,861.36 930.68 2,171.58 2,326.70
Rio Grande do Norte 1,294.67 388.40 1,812.54 647.34 647.34 1,553.60 1,553.60 776.80 1,812.54 1,942.01
Rio Grande do Sul 1,573.81 472.14 2,203.33 786.91 786.91 1,888.57 1,888.57 944.29 2,203.33 2,360.72
Rondônia 1,323.44 397.03 1,852.82 661.72 661.72 1,588.13 1,588.13 794.06 1,852.82 1,985.16
Roraima 1,294.67 388.40 1,812.54 647.34 647.34 1,553.60 1,553.60 776.80 1,812.54 1,942.01
Santa Catarina 1,942.41 582.72 2,719.37 971.21 971.21 2,330.89 2,330.89 1,165.45 2,719.37 2,913.62
São Paulo 1,437.58 431.27 2,012.61 718.79 718.79 1,725.10 1,725.10 862.55 2,012.61 2,156.37
Sergipe 1,090.60 327.18 1,526.84 545.30 545.30 1,308.72 1,308.72 654.36 1,526.84 1,635.90
Tocantins 1,294.67 388.40 1,812.54 647.34 647.34 1,553.60 1,553.60 776.80 1,812.54 1,942.01
ÁREA GOURMET CLOSET DESPENSA MEDIA SELEÇÃO ACABAMENTO LUCRO
1.4 0.5 0.5
1,812.54 647.34 647.34 1,186.78 CUB 19
1,812.54 647.34 647.34 1,186.78 ACABAMENTO 3 MÍNIMO 0.9 0
1,812.54 647.34 647.34 1,186.78 LUCRO 14 BAIXO 1.1 10
2,074.49 740.89 740.89 1,358.30 NORMAL 1.6 12
2,027.30 724.04 724.04 1,327.40 ALTO 1.8 13
1,712.93 611.76 611.76 1,121.56 14
1,879.35 671.20 671.20 1,230.52 15
2,365.73 844.91 844.91 1,548.99 16
2,334.70 833.82 833.82 1,528.67 17
1,767.35 631.20 631.20 1,157.19 18
2,068.74 738.84 738.84 1,354.53 19
1,631.70 582.75 582.75 1,068.38 20
2,044.10 730.04 730.04 1,338.40 21
1,820.78 650.28 650.28 1,192.18 22
1,812.54 647.34 647.34 1,186.78 23
2,241.54 800.55 800.55 1,467.68 24
2,002.67 715.24 715.24 1,311.27 25
1,812.54 647.34 647.34 1,186.78 26
2,171.58 775.57 775.57 1,421.87 27
1,812.54 647.34 647.34 1,186.78 28
2,203.33 786.91 786.91 1,442.66 29
1,852.82 661.72 661.72 1,213.15 30
1,812.54 647.34 647.34 1,186.78 31
2,719.37 971.21 971.21 1,780.54 32
2,012.61 718.79 718.79 1,317.78 33
1,526.84 545.30 545.30 999.72 34
1,812.54 647.34 647.34 1,186.78 35
- 36
- 37
38
39
40