ADM

Custo Operação Comissão 5%

14 15 16
1 R$ 2,000,000.00 R$ 60,000.00 R$ 280,000.00 R$ 300,000.00 R$ 320,000.00
2 R$ 1,500,000.00 R$ 45,000.00 R$ 210,000.00 R$ 225,000.00 R$ 240,000.00
3 R$ 1,000,000.00 R$ 30,000.00 R$ 140,000.00 R$ 150,000.00 R$ 160,000.00
4 R$ 800,000.00 R$ 24,000.00 R$ 112,000.00 R$ 120,000.00 R$ 128,000.00
5 R$ 500,000.00 R$ 15,000.00 R$ 70,000.00 R$ 75,000.00 R$ 80,000.00
6 R$ 300,000.00 R$ 9,000.00 R$ 42,000.00 R$ 45,000.00 R$ 48,000.00

Comissão 3%

Obras 1 2 3 4
1 R$ 140,000.00 R$ 11,666.67 R$ 11,666.67 R$ 11,666.67 R$ 11,666.67
2 R$ 112,000.00 R$ 9,333.33 R$ 9,333.33 R$ 9,333.33 R$ 9,333.33
3 R$ 112,000.00 R$ 9,333.33 R$ 9,333.33 R$ 9,333.33 R$ 9,333.33
4 R$ 112,000.00 R$ 9,333.33 R$ 9,333.33 R$ 9,333.33 R$ 9,333.33
5 R$ 112,000.00 R$ 9,333.33 R$ 9,333.33 R$ 9,333.33 R$ 9,333.33
6 R$ 112,000.00 R$ 9,333.33 R$ 9,333.33 R$ 9,333.33 R$ 9,333.33
7 R$ 210,000.00 R$ 17,500.00 R$ 17,500.00 R$ 17,500.00 R$ 17,500.00
8 R$ 210,000.00 R$ 17,500.00 R$ 17,500.00 R$ 17,500.00 R$ 17,500.00
9 R$ 75,000.00 R$ 6,250.00 R$ 6,250.00 R$ 6,250.00 R$ 6,250.00
10 R$ 75,000.00 R$ 6,250.00 R$ 6,250.00 R$ 6,250.00 R$ 6,250.00
11 R$ 75,000.00 R$ 6,250.00 R$ 6,250.00 R$ 6,250.00 R$ 6,250.00
12 R$ 45,000.00 R$ 3,750.00 R$ 3,750.00 R$ 3,750.00 R$ 3,750.00
13 R$ 45,000.00 R$ 3,750.00 R$ 3,750.00 R$ 3,750.00 R$ 3,750.00
14 R$ 45,000.00 R$ 3,750.00 R$ 3,750.00 R$ 3,750.00 R$ 3,750.00
15 R$ 280,000.00 R$ 23,333.33 R$ 23,333.33 R$ 23,333.33 R$ 23,333.33
16 R$ 280,000.00 R$ 23,333.33 R$ 23,333.33 R$ 23,333.33 R$ 23,333.33
17 R$ 75,000.00 R$ 6,250.00 R$ 6,250.00 R$ 6,250.00 R$ 6,250.00
18 R$ 75,000.00 R$ 6,250.00 R$ 6,250.00 R$ 6,250.00 R$ 6,250.00
19 R$ 75,000.00 R$ 6,250.00 R$ 6,250.00 R$ 6,250.00 R$ 6,250.00
20 R$ 280,000.00 R$ 23,333.33 R$ 23,333.33 R$ 23,333.33 R$ 23,333.33
21 R$ 280,000.00 R$ 23,333.33 R$ 23,333.33 R$ 23,333.33 R$ 23,333.33
22 R$ - R$ - R$ - R$ -
R$ 2,825,000.00 R$ 235,416.67 R$ 235,416.67 R$ 235,416.67 R$ 235,416.67
M Liquido
17 18 14 15 16 17
R$ 340,000.00 R$ 360,000.00 R$ 220,000.00 R$ 240,000.00 R$ 260,000.00 R$ 280,000.00
R$ 255,000.00 R$ 270,000.00 R$ 165,000.00 R$ 180,000.00 R$ 195,000.00 R$ 210,000.00
R$ 170,000.00 R$ 180,000.00 R$ 110,000.00 R$ 120,000.00 R$ 130,000.00 R$ 140,000.00
R$ 136,000.00 R$ 144,000.00 R$ 88,000.00 R$ 96,000.00 R$ 104,000.00 R$ 112,000.00
R$ 85,000.00 R$ 90,000.00 R$ 55,000.00 R$ 60,000.00 R$ 65,000.00 R$ 70,000.00
R$ 51,000.00 R$ 54,000.00 R$ 33,000.00 R$ 36,000.00 R$ 39,000.00 R$ 42,000.00

5 6 7 8 9 10
R$ 11,666.67 R$ 11,666.67 R$ 11,666.67 R$ 11,666.67 R$ 11,666.67 R$ 11,666.67
R$ 9,333.33 R$ 9,333.33 R$ 9,333.33 R$ 9,333.33 R$ 9,333.33 R$ 9,333.33
R$ 9,333.33 R$ 9,333.33 R$ 9,333.33 R$ 9,333.33 R$ 9,333.33 R$ 9,333.33
R$ 9,333.33 R$ 9,333.33 R$ 9,333.33 R$ 9,333.33 R$ 9,333.33 R$ 9,333.33
R$ 9,333.33 R$ 9,333.33 R$ 9,333.33 R$ 9,333.33 R$ 9,333.33 R$ 9,333.33
R$ 9,333.33 R$ 9,333.33 R$ 9,333.33 R$ 9,333.33 R$ 9,333.33 R$ 9,333.33
R$ 17,500.00 R$ 17,500.00 R$ 17,500.00 R$ 17,500.00 R$ 17,500.00 R$ 17,500.00
R$ 17,500.00 R$ 17,500.00 R$ 17,500.00 R$ 17,500.00 R$ 17,500.00 R$ 17,500.00
R$ 6,250.00 R$ 6,250.00 R$ 6,250.00 R$ 6,250.00 R$ 6,250.00 R$ 6,250.00
R$ 6,250.00 R$ 6,250.00 R$ 6,250.00 R$ 6,250.00 R$ 6,250.00 R$ 6,250.00
R$ 6,250.00 R$ 6,250.00 R$ 6,250.00 R$ 6,250.00 R$ 6,250.00 R$ 6,250.00
R$ 3,750.00 R$ 3,750.00 R$ 3,750.00 R$ 3,750.00 R$ 3,750.00 R$ 3,750.00
R$ 3,750.00 R$ 3,750.00 R$ 3,750.00 R$ 3,750.00 R$ 3,750.00 R$ 3,750.00
R$ 3,750.00 R$ 3,750.00 R$ 3,750.00 R$ 3,750.00 R$ 3,750.00 R$ 3,750.00
R$ 23,333.33 R$ 23,333.33 R$ 23,333.33 R$ 23,333.33 R$ 23,333.33 R$ 23,333.33
R$ 23,333.33 R$ 23,333.33 R$ 23,333.33 R$ 23,333.33 R$ 23,333.33 R$ 23,333.33
R$ 6,250.00 R$ 6,250.00 R$ 6,250.00 R$ 6,250.00 R$ 6,250.00 R$ 6,250.00
R$ 6,250.00 R$ 6,250.00 R$ 6,250.00 R$ 6,250.00 R$ 6,250.00 R$ 6,250.00
R$ 6,250.00 R$ 6,250.00 R$ 6,250.00 R$ 6,250.00 R$ 6,250.00 R$ 6,250.00
R$ 23,333.33 R$ 23,333.33 R$ 23,333.33 R$ 23,333.33 R$ 23,333.33 R$ 23,333.33
R$ 23,333.33 R$ 23,333.33 R$ 23,333.33 R$ 23,333.33 R$ 23,333.33 R$ 23,333.33
R$ - R$ - R$ - R$ - R$ - R$ -
R$ 235,416.67 R$ 235,416.67 R$ 235,416.67 R$ 235,416.67 R$ 235,416.67 R$ 235,416.67
 18
R$ 300,000.00
R$ 225,000.00
R$ 150,000.00
R$ 120,000.00
R$ 75,000.00
R$ 45,000.00

11 12
R$ 11,666.67 R$ 11,666.67
R$ 9,333.33 R$ 9,333.33
R$ 9,333.33 R$ 9,333.33
R$ 9,333.33 R$ 9,333.33
R$ 9,333.33 R$ 9,333.33
R$ 9,333.33 R$ 9,333.33
R$ 17,500.00 R$ 17,500.00
R$ 17,500.00 R$ 17,500.00
R$ 6,250.00 R$ 6,250.00
R$ 6,250.00 R$ 6,250.00
R$ 6,250.00 R$ 6,250.00
R$ 3,750.00 R$ 3,750.00
R$ 3,750.00 R$ 3,750.00
R$ 3,750.00 R$ 3,750.00
R$ 23,333.33 R$ 23,333.33
R$ 23,333.33 R$ 23,333.33
R$ 6,250.00 R$ 6,250.00
R$ 6,250.00 R$ 6,250.00
R$ 6,250.00 R$ 6,250.00
R$ 23,333.33 R$ 23,333.33
R$ 23,333.33 R$ 23,333.33
R$ - R$ -
R$ 235,416.67 R$ 235,416.67