Escolar Documentos
Profissional Documentos
Cultura Documentos
Área Equivalente
CUB
Custos Diretos
Custos Extras
PREÇO DE VENDA
120
Área Eq.
0
0
0
0
0
0
0
0
0
0
berdade de utilizar outros
120
R$ 2,142.38
R$ 257,085.60
R$ 25,708.56
R$ 56,558.83
R$ 339,352.99
Estimativa de divisão por tipo de custo
Material Mão de Obra Desp. Admin. Equipamentos
TOTAL 60.18% 35.89% 3.89% 0.03%
Custos Diretos R$ 257,085.60 R$ 154,714.11 R$ 92,268.02 R$ 10,000.63 R$ 77.13
Custos Indiretos R$ 25,708.56 R$ 15,471.41 R$ 9,226.80 R$ 1,000.06 R$ 7.71
BDI R$ 56,558.83 R$ 34,037.11 R$ 20,298.96 R$ 2,200.14 R$ 16.97
TOTAL R$ 339,352.99 R$ 204,222.63 R$ 121,793.79 R$ 13,200.83 R$ 101.81
ETAPA L Inf. Média L. superior L Inf.
Serviços Preliminares 2.60% 3.10% 3.60% R$ 8,823.18
Movimento de terra 0.00% 0.50% 1.00% R$ -
Fundações Especiais 0.00% 0.00% 0.00% R$ -
Infraestrutura 6.70% 6.95% 7.20% R$ 22,736.65
Superestrutura 15.10% 16.40% 17.70% R$ 51,242.30
Alvenaria 4.80% 6.40% 8.00% R$ 16,288.94
Esquadrias 2.90% 4.35% 5.80% R$ 9,841.24
Cobertura 0.00% 0.20% 0.40% R$ -
Instalações Hidraulicas 10.80% 11.75% 12.70% R$ 36,650.12
Instalações Elétricas 3.80% 4.30% 4.80% R$ 12,895.41
Impermeabilização 10.10% 11.65% 13.20% R$ 34,274.65
Revestimentos (pisos, paredes e forros) 20.60% 24.25% 27.90% R$ 69,906.72
Vidros 1.80% 2.60% 3.40% R$ 6,108.35
Pintura 4.00% 4.85% 5.70% R$ 13,574.12
Serviços Complementares 2.10% 2.65% 3.20% R$ 7,126.41
Elevadores 0.00% 0.00% 0.00% R$ -
85.30% 99.95% 114.60% R$ 289,468.10
Materiais Mão d
60.18% 35.8
Média L. superior L Inf. Média L. superior L Inf.
R$ 10,519.94 R$ 12,216.71 R$ 5,309.79 R$ 6,330.90 R$ 7,352.01 R$ 3,166.64
R$ 1,696.76 R$ 3,393.53 R$ - R$ 1,021.11 R$ 2,042.23 R$ -
R$ - R$ - R$ - R$ - R$ - R$ -
R$ 23,585.03 R$ 24,433.42 R$ 13,682.92 R$ 14,193.47 R$ 14,704.03 R$ 8,160.18
R$ 55,653.89 R$ 60,065.48 R$ 30,837.62 R$ 33,492.51 R$ 36,147.41 R$ 18,390.86
R$ 21,718.59 R$ 27,148.24 R$ 9,802.69 R$ 13,070.25 R$ 16,337.81 R$ 5,846.10
R$ 14,761.86 R$ 19,682.47 R$ 5,922.46 R$ 8,883.68 R$ 11,844.91 R$ 3,532.02
R$ 678.71 R$ 1,357.41 R$ - R$ 408.45 R$ 816.89 R$ -
R$ 39,873.98 R$ 43,097.83 R$ 22,056.04 R$ 23,996.16 R$ 25,936.27 R$ 13,153.73
R$ 14,592.18 R$ 16,288.94 R$ 7,760.46 R$ 8,781.57 R$ 9,802.69 R$ 4,628.16
R$ 39,534.62 R$ 44,794.59 R$ 20,626.49 R$ 23,791.94 R$ 26,957.39 R$ 12,301.17
R$ 82,293.10 R$ 94,679.48 R$ 42,069.86 R$ 49,523.99 R$ 56,978.11 R$ 25,089.52
R$ 8,823.18 R$ 11,538.00 R$ 3,676.01 R$ 5,309.79 R$ 6,943.57 R$ 2,192.29
R$ 16,458.62 R$ 19,343.12 R$ 8,168.91 R$ 9,904.80 R$ 11,640.69 R$ 4,871.75
R$ 8,992.85 R$ 10,859.30 R$ 4,288.68 R$ 5,411.90 R$ 6,535.12 R$ 2,557.67
R$ - R$ - R$ - R$ - R$ - R$ -
R$ 339,183.32 R$ 388,898.53 R$ 174,201.90 R$ 204,120.52 R$ 234,039.13 R$ 103,890.10
Mão de obra Despesas administrativas Equipamentos
35.89% 4% 0.03%
Média L. superior L Inf. Média L. superior L Inf.
R$ 3,775.61 R$ 4,384.58 R$ 343.22 R$ 409.23 R$ 475.23
R$ 2.65
R$ 608.97 R$ 1,217.94 R$ - R$ 66.00 R$ 132.01
R$ -
R$ - R$ - R$ - R$ - R$ R$ - -
R$ 8,464.67 R$ 8,769.15 R$ 884.46 R$ 917.46 R$ 950.46
R$ 6.82
R$ 19,974.18 R$ 21,557.50 R$ 1,993.33 R$ 2,164.94 R$ 2,336.55 R$ 15.37
R$ 7,794.80 R$ 9,743.50 R$ 633.64 R$ 844.85 R$ 1,056.07
R$ 4.89
R$ 5,298.03 R$ 7,064.04 R$ 382.82 R$ 574.24 R$ 765.65
R$ 2.95
R$ 243.59 R$ 487.18 R$ - R$ 26.40 R$ R$52.80 -
R$ 14,310.77 R$ 15,467.81 R$ 1,425.69 R$ 1,551.10 R$ 1,676.51 R$ 11.00
R$ 5,237.13 R$ 5,846.10 R$ 501.63 R$ 567.64 R$ 633.64
R$ 3.87
R$ 14,188.98 R$ 16,076.78 R$ 1,333.28 R$ 1,537.90 R$ 1,742.51 R$ 10.28
R$ 29,534.99 R$ 33,980.47 R$ 2,719.37 R$ 3,201.20 R$ 3,683.03 R$ 20.97
R$ 3,166.64 R$ 4,140.99 R$ 237.61 R$ 343.22 R$ 448.83
R$ 1.83
R$ 5,907.00 R$ 6,942.25 R$ 528.03 R$ 640.24 R$ 752.45
R$ 4.07
R$ 3,227.54 R$ 3,897.40 R$ 277.22 R$ 349.82 R$ 422.43
R$ 2.14
R$ - R$ - R$ -
R$ 121,732.89 R$ 139,575.68 R$ 11,260.31 R$ 13,194.23 R$ 15,128.15 R$ 86.84
Equipamentos
0.03%
Média L. superior
R$ 3.16R$ 3.67
R$ 0.51R$ 1.02
R$ - R$ -
R$ 7.08R$ 7.33
R$ 16.70 R$ 18.02
R$ 6.52R$ 8.14
R$ 4.43R$ 5.90
R$ 0.20R$ 0.41
R$ 11.96 R$ 12.93
R$ 4.38R$ 4.89
R$ 11.86 R$ 13.44
R$ 24.69 R$ 28.40
R$ 2.65R$ 3.46
R$ 4.94R$ 5.80
R$ 2.70R$ 3.26
R$ -
R$ 101.75 R$ 116.67