Escolar Documentos
Profissional Documentos
Cultura Documentos
Área Equivalente
CUB
Custos Diretos
PREÇO DE VENDA
100
Área Eq.
0
0
0
0
0
6.25
0
0
berdade de utilizar
106.25
R$ 1,000.00
R$ 106,250.00
R$ 35.00
R$ 3,719.98
R$ 22,001.00
R$ 131,970.97
Estimativa de divisão por tipo de custo
Material Mão de Obra Desp. Admin. Equipamentos
TOTAL 61.65% 35.60% 2.09% 0.65%
Custos Diretos R$ 106,250.00 R$ 65,503.13 R$ 37,825.00 R$ 2,220.63 R$ 690.63
Custos Indiretos R$ 3,719.98 R$ 2,293.36 R$ 1,324.31 R$ 77.75 R$ 24.18
BDI R$ 22,001.00 R$ 13,563.61 R$ 7,832.35 R$ 459.82 R$ 143.01
TOTAL R$ 131,970.97 R$ 81,360.10 R$ 46,981.67 R$ 2,758.19 R$ 857.81
ETAPA L Inf. Média L. superior L Inf.
Serviços Preliminares 1.10% 1.60% 2.10% R$ 1,451.68
Movimento de terra 0.00% 0.50% 1.00% R$ -
Fundações Especiais 3.00% 3.50% 4.00% R$ 3,959.13
Infraestrutura 3.80% 4.05% 4.30% R$ 5,014.90
Superestrutura 18.60% 20.90% 23.20% R$ 24,546.60
Alvenaria 8.30% 11.20% 14.10% R$ 10,953.59
Esquadrias 3.80% 5.15% 6.50% R$ 5,014.90
Cobertura 0.00% 0.00% 0.00% R$ -
Instalações Hidraulicas 9.40% 9.90% 10.40% R$ 12,405.27
Instalações Elétricas 3.80% 4.30% 4.80% R$ 5,014.90
Impermeabilização 4.40% 5.00% 5.60% R$ 5,806.72
Revestimentos (pisos, paredes e forros) 24.50% 29.55% 34.60% R$ 32,332.89
Vidros 0.40% 0.65% 0.90% R$ 527.88
Pintura 2.60% 3.00% 3.40% R$ 3,431.25
Serviços Complementares 0.50% 0.80% 1.10% R$ 659.85
Elevadores 0.00% 0.00% 0.00% R$ -
80.10% 100.05% 120.00% R$ 111,119.56
Materiais Mão de ob
61.65% 35.60%
Média L. superior L Inf. Média L. superior L Inf.
R$ 2,111.54 R$ 2,771.39 R$ 894.96 R$ 1,301.76 R$ 1,708.56 R$ 516.80
R$ 659.85 R$ 1,319.71 R$ - R$ 406.80 R$ 813.60 R$ -
R$ 4,618.98 R$ 5,278.84 R$ 2,440.80 R$ 2,847.60 R$ 3,254.40 R$ 1,409.45
R$ 5,344.82 R$ 5,674.75 R$ 3,091.68 R$ 3,295.08 R$ 3,498.48 R$ 1,785.30
R$ 27,581.93 R$ 30,617.27 R$ 15,132.98 R$ 17,004.26 R$ 18,875.54 R$ 8,738.59
R$ 14,780.75 R$ 18,607.91 R$ 6,752.89 R$ 9,112.33 R$ 11,471.77 R$ 3,899.48
R$ 6,796.50 R$ 8,578.11 R$ 3,091.68 R$ 4,190.05 R$ 5,288.41 R$ 1,785.30
R$ - R$ - R$ - R$ - R$ - R$ -
R$ 13,065.13 R$ 13,724.98 R$ 7,647.85 R$ 8,054.65 R$ 8,461.45 R$ 4,416.28
R$ 5,674.75 R$ 6,334.61 R$ 3,091.68 R$ 3,498.48 R$ 3,905.28 R$ 1,785.30
R$ 6,598.55 R$ 7,390.37 R$ 3,579.84 R$ 4,068.01 R$ 4,556.17 R$ 2,067.19
R$ 38,997.42 R$ 45,661.96 R$ 19,933.23 R$ 24,041.91 R$ 28,150.60 R$ 11,510.51
R$ 857.81 R$ 1,187.74 R$ 325.44 R$ 528.84 R$ 732.24 R$ 187.93
R$ 3,959.13 R$ 4,487.01 R$ 2,115.36 R$ 2,440.80 R$ 2,766.24 R$ 1,221.52
R$ 1,055.77 R$ 1,451.68 R$ 406.80 R$ 650.88 R$ 894.96 R$ 234.91
R$ - R$ - R$ - R$ - R$ - R$ -
R$ 132,102.94 R$ 153,086.33 R$ 68,505.21 R$ 81,441.46 R$ 94,377.72 R$ 39,558.56
Mão de obra Despesas administrativas Equipamento
35.60% 2.09% 0.65%
Média L. superior L Inf. Média L. superior L Inf.
R$ 751.71 R$ 986.61 R$ 30.34 R$ 44.13 R$ 57.92 R$ 9.44
R$ 234.91 R$ 469.82 R$ - R$ 13.79 R$ 27.58 R$ -
R$ 1,644.36 R$ 1,879.27 R$ 82.75 R$ 96.54 R$ 110.33 R$ 25.73
R$ 1,902.76 R$ 2,020.21 R$ 104.81 R$ 111.71 R$ 118.60 R$ 32.60
R$ 9,819.17 R$ 10,899.75 R$ 513.02 R$ 576.46 R$ 639.90 R$ 159.55
R$ 5,261.95 R$ 6,624.41 R$ 228.93 R$ 308.92 R$ 388.91 R$ 71.20
R$ 2,419.56 R$ 3,053.81 R$ 104.81 R$ 142.05 R$ 179.28 R$ 32.60
R$ - R$ - R$ - R$ - R$ -R$ -
R$ 4,651.18 R$ 4,886.09 R$ 259.27 R$ 273.06 R$ 286.85 R$ 80.63
R$ 2,020.21 R$ 2,255.12 R$ 104.81 R$ 118.60 R$ 132.39 R$ 32.60
R$ 2,349.08 R$ 2,630.97 R$ 121.36 R$ 137.91 R$ 154.46 R$ 37.74
R$ 13,883.08 R$ 16,255.66 R$ 675.76 R$ 815.05 R$ 954.33 R$ 210.16
R$ 305.38 R$ 422.83 R$ 11.03 R$ 17.93 R$ 24.82 R$ 3.43
R$ 1,409.45 R$ 1,597.38 R$ 71.71 R$ 82.75 R$ 93.78 R$ 22.30
R$ 375.85 R$ 516.80 R$ 13.79 R$ 22.07 R$ 30.34 R$ 4.29
R$ - R$ - R$ -
R$ 47,028.65 R$ 54,498.73 R$ 2,322.40 R$ 2,760.95 R$ 3,199.50 R$ 722.28
Equipamentos
0.65%
Média L. superior
R$ 13.72R$ 18.01
R$ 4.29R$ 8.58
R$ 30.02R$ 34.31
R$ 34.74R$ 36.89
R$ 179.28R$ 199.01
R$ 96.07R$ 120.95
R$ 44.18R$ 55.76
R$ - R$ -
R$ 84.92R$ 89.21
R$ 36.89R$ 41.17
R$ 42.89R$ 48.04
R$ 253.48R$ 296.80
R$ 5.58R$ 7.72
R$ 25.73R$ 29.17
R$ 6.86R$ 9.44
R$ -
R$ 858.67 R$ 995.06