4 - Tabela de Precos LUX Home Design _ Pre Lancamento _ Junho 2014.pdf
6
5,000% 3,500% 12,000% 7,000% 12,500% 40,000% 25,000% 35,000% 60,000% JUNHO -2014 Local Desconto 1 2 5 1 36 50 10 Cadastro Pré-Lançamento (7%) SINAL ATO 30 E 60 SEMESTRAIS 25/12/2014 ÚNICA (25/04/2017) MENSAIS DURANTE OBRA (25/09/2014) MENSAIS PÓS OBRA SEMESTRAIS Apto 1Q 201 8 MEZ 02/ DESC 45,20 R$ 230.940,36 R$ 11.547,02 R$ 4.041,46 R$ 5.542,57 R$ 16.165,83 R$ 801,88 R$ 92.376,14 R$ 1.154,70 R$ 8.082,91 R$ 138.564,22 Apto 1Q 202 7 MEZ 02/ DESC 41,88 R$ 224.395,55 R$ 11.219,78 R$ 3.926,92 R$ 5.385,49 R$ 15.707,69 R$ 779,15 R$ 89.758,22 R$ 1.121,98 R$ 7.853,84 R$ 134.637,33 Apto 1Q 203 4 MEZ 02/ DESC 41,88 R$ 224.395,55 R$ 11.219,78 R$ 3.926,92 R$ 5.385,49 R$ 15.707,69 R$ 779,15 R$ 89.758,22 R$ 1.121,98 R$ 7.853,84 R$ 134.637,33 Apto 1Q 204 3 MEZ 02/ DESC 45,20 R$ 242.487,38 R$ 12.124,37 R$ 4.243,53 R$ 5.819,70 R$ 16.974,12 R$ 841,97 R$ 96.994,95 R$ 1.212,44 R$ 8.487,06 R$ 145.492,43 Apto 2Q 205 233/233a SUBSOLO 73,76 R$ 374.230,83 R$ 18.711,54 R$ 6.549,04 R$ 8.981,54 R$ 26.196,16 R$ 1.299,41 R$ 149.692,33 R$ 1.871,15 R$ 13.098,08 R$ 224.538,50 Apto 1Q 206 2 MEZ 02/ DESC 39,05 R$ 203.138,10 R$ 10.156,91 R$ 3.554,92 R$ 4.875,31 R$ 14.219,67 R$ 705,34 R$ 81.255,24 R$ 1.015,69 R$ 7.109,83 R$ 121.882,86 Apto 1Q 207 1 MEZ 02/ DESC 39,05 R$ 203.138,10 R$ 10.156,91 R$ 3.554,92 R$ 4.875,31 R$ 14.219,67 R$ 705,34 R$ 81.255,24 R$ 1.015,69 R$ 7.109,83 R$ 121.882,86 Apto 2Q 208 234/234a SUBSOLO 73,40 R$ 350.265,96 R$ 17.513,30 R$ 6.129,65 R$ 8.406,38 R$ 24.518,62 R$ 1.216,20 R$ 140.106,38 R$ 1.751,33 R$ 12.259,31 R$ 210.159,58 Apto 1Q 301 35 MEZ 02/ DESC 45,20 R$ 239.023,27 R$ 11.951,16 R$ 4.182,91 R$ 5.736,56 R$ 16.731,63 R$ 829,94 R$ 95.609,31 R$ 1.195,12 R$ 8.365,81 R$ 143.413,96 Apto 1Q 302 13 MEZ 02/ DESC 41,88 R$ 232.249,40 R$ 11.612,47 R$ 4.064,36 R$ 5.573,99 R$ 16.257,46 R$ 806,42 R$ 92.899,76 R$ 1.161,25 R$ 8.128,73 R$ 139.349,64 Apto 1Q 303 12 MEZ 02/ DESC 41,88 R$ 232.249,40 R$ 11.612,47 R$ 4.064,36 R$ 5.573,99 R$ 16.257,46 R$ 806,42 R$ 92.899,76 R$ 1.161,25 R$ 8.128,73 R$ 139.349,64 Apto 1Q 304 11 MEZ 02/ DESC 45,20 R$ 250.974,44 R$ 12.548,72 R$ 4.392,05 R$ 6.023,39 R$ 17.568,21 R$ 871,44 R$ 100.389,77 R$ 1.254,87 R$ 8.784,11 R$ 150.584,66 Apto 2Q 305 235/235a SUBSOLO 73,76 R$ 388.013,91 R$ 19.400,70 R$ 6.790,24 R$ 9.312,33 R$ 27.160,97 R$ 1.347,27 R$ 155.205,56 R$ 1.940,07 R$ 13.580,49 R$ 232.808,34 Apto 1Q 306 10 MEZ 02/ DESC 39,05 R$ 210.247,93 R$ 10.512,40 R$ 3.679,34 R$ 5.045,95 R$ 14.717,36 R$ 730,03 R$ 84.099,17 R$ 1.051,24 R$ 7.358,68 R$ 126.148,76 Apto 1Q 307 9 MEZ 02/ DESC 39,05 R$ 210.247,93 R$ 10.512,40 R$ 3.679,34 R$ 5.045,95 R$ 14.717,36 R$ 730,03 R$ 84.099,17 R$ 1.051,24 R$ 7.358,68 R$ 126.148,76 Apto 2Q 308 236/236a SUBSOLO 73,40 R$ 363.210,27 R$ 18.160,51 R$ 6.356,18 R$ 8.717,05 R$ 25.424,72 R$ 1.261,15 R$ 145.284,11 R$ 1.816,05 R$ 12.712,36 R$ 217.926,16 Apto 1Q 401 21 MEZ 02/ COB 45,20 R$ 240.457,41 R$ 12.022,87 R$ 4.208,00 R$ 5.770,98 R$ 16.832,02 R$ 834,92 R$ 96.182,96 R$ 1.202,29 R$ 8.416,01 R$ 144.274,45 Apto 1Q 402 23 MEZ 02/ COB 41,88 R$ 233.642,89 R$ 11.682,14 R$ 4.088,75 R$ 5.607,43 R$ 16.355,00 R$ 811,26 R$ 93.457,16 R$ 1.168,21 R$ 8.177,50 R$ 140.185,74 TABELA DE PREÇOS - PRÉ LANÇAMENTO SUBTOTAL SUBTOTAL Vagas de Garagem ATÉ ENTREGA DA OBRA APÓS A ENTREGA DA OBRA FINANCIAMENTO DIRETO N° Área Privativa (m2) TIPO Apto Área de Escaninho 402 23 MEZ 02/ COB 41,88 Apto 1Q 403 24 MEZ 02/ COB 41,88 R$ 233.642,89 R$ 11.682,14 R$ 4.088,75 R$ 5.607,43 R$ 16.355,00 R$ 811,26 R$ 93.457,16 R$ 1.168,21 R$ 8.177,50 R$ 140.185,74 Apto 1Q 404 28 MEZ 02/ COB 45,20 3,56 23 R$ 260.490,28 R$ 13.024,51 R$ 4.558,58 R$ 6.251,77 R$ 18.234,32 R$ 904,48 R$ 104.196,11 R$ 1.302,45 R$ 9.117,16 R$ 156.294,17 Apto 2Q 405 116/116a TERREO/ COB 73,76 R$ 390.281,99 R$ 19.514,10 R$ 6.829,93 R$ 9.366,77 R$ 27.319,74 R$ 1.355,15 R$ 156.112,80 R$ 1.951,41 R$ 13.659,87 R$ 234.169,19 Apto 1Q 406 38 MEZ 02/ DESC 39,05 R$ 211.509,42 R$ 10.575,47 R$ 3.701,41 R$ 5.076,23 R$ 14.805,66 R$ 734,41 R$ 84.603,77 R$ 1.057,55 R$ 7.402,83 R$ 126.905,65 Apto 1Q 407 37 MEZ 02/ DESC 39,05 R$ 211.509,42 R$ 10.575,47 R$ 3.701,41 R$ 5.076,23 R$ 14.805,66 R$ 734,41 R$ 84.603,77 R$ 1.057,55 R$ 7.402,83 R$ 126.905,65 Apto 2Q 408 47/47a MEZ 02/ DESC 73,40 R$ 365.329,53 R$ 18.266,48 R$ 6.393,27 R$ 8.767,91 R$ 25.573,07 R$ 1.268,51 R$ 146.131,81 R$ 1.826,65 R$ 12.786,53 R$ 219.197,72 Apto 1Q 501 39 MEZ 02/ DESC 45,20 R$ 241.900,16 R$ 12.095,01 R$ 4.233,25 R$ 5.805,60 R$ 16.933,01 R$ 839,93 R$ 96.760,06 R$ 1.209,50 R$ 8.466,51 R$ 145.140,09 Apto 1Q 502 40 MEZ 02/ DESC 41,88 R$ 235.044,75 R$ 11.752,24 R$ 4.113,28 R$ 5.641,07 R$ 16.453,13 R$ 816,13 R$ 94.017,90 R$ 1.175,22 R$ 8.226,57 R$ 141.026,85 Apto 1Q 503 17 MEZ 02/ COB 41,88 5,01 28 R$ 246.317,25 R$ 12.315,86 R$ 4.310,55 R$ 5.911,61 R$ 17.242,21 R$ 855,27 R$ 98.526,90 R$ 1.231,59 R$ 8.621,10 R$ 147.790,35 Apto 1Q 504 83 MEZ 01 45,20 R$ 253.995,16 R$ 12.699,76 R$ 4.444,92 R$ 6.095,88 R$ 17.779,66 R$ 881,93 R$ 101.598,07 R$ 1.269,98 R$ 8.889,83 R$ 152.397,10 Apto 2Q 505 22 MEZ 02/ COB 73,76 R$ 382.563,68 R$ 19.128,18 R$ 6.694,86 R$ 9.181,53 R$ 26.779,46 R$ 1.328,35 R$ 153.025,47 R$ 1.912,82 R$ 13.389,73 R$ 229.538,21 Apto 1Q 506 19 MEZ 02/ COB 39,05 R$ 212.778,48 R$ 10.638,92 R$ 3.723,62 R$ 5.106,68 R$ 14.894,49 R$ 738,81 R$ 85.111,39 R$ 1.063,89 R$ 7.447,25 R$ 127.667,09 Apto 1Q 507 20 MEZ 02/ COB 39,05 R$ 212.778,48 R$ 10.638,92 R$ 3.723,62 R$ 5.106,68 R$ 14.894,49 R$ 738,81 R$ 85.111,39 R$ 1.063,89 R$ 7.447,25 R$ 127.667,09 Apto 2Q 508 26 MEZ 02/ COB 73,40 3,56 22 R$ 365.471,51 R$ 18.273,58 R$ 6.395,75 R$ 8.771,32 R$ 25.583,01 R$ 1.269,00 R$ 146.188,60 R$ 1.827,36 R$ 12.791,50 R$ 219.282,90 Apto 1Q 601 45 MEZ 02/ DESC 45,20 R$ 243.351,56 R$ 12.167,58 R$ 4.258,65 R$ 5.840,44 R$ 17.034,61 R$ 844,97 R$ 97.340,62 R$ 1.216,76 R$ 8.517,30 R$ 146.010,93 Apto 1Q 602 44 MEZ 02/ DESC 41,88 R$ 236.455,02 R$ 11.822,75 R$ 4.137,96 R$ 5.674,92 R$ 16.551,85 R$ 821,02 R$ 94.582,01 R$ 1.182,28 R$ 8.275,93 R$ 141.873,01 Apto 1Q 603 43 MEZ 02/ DESC 41,88 R$ 236.455,02 R$ 11.822,75 R$ 4.137,96 R$ 5.674,92 R$ 16.551,85 R$ 821,02 R$ 94.582,01 R$ 1.182,28 R$ 8.275,93 R$ 141.873,01 Apto 1Q 604 42 MEZ 02/ DESC 45,20 R$ 255.519,14 R$ 12.775,96 R$ 4.471,58 R$ 6.132,46 R$ 17.886,34 R$ 887,22 R$ 102.207,65 R$ 1.277,60 R$ 8.943,17 R$ 153.311,48 Apto 2Q 605 14 MEZ 02/ COB 73,76 2,88 24 R$ 391.339,06 R$ 19.566,95 R$ 6.848,43 R$ 9.392,14 R$ 27.393,73 R$ 1.358,82 R$ 156.535,63 R$ 1.956,70 R$ 13.696,87 R$ 234.803,44 Apto 1Q 606 41 MEZ 02/ DESC 39,05 R$ 214.055,15 R$ 10.702,76 R$ 3.745,97 R$ 5.137,32 R$ 14.983,86 R$ 743,25 R$ 85.622,06 R$ 1.070,28 R$ 7.491,93 R$ 128.433,09 Apto 1Q 607 15 MEZ 02/ COB 39,05 R$ 214.055,15 R$ 10.702,76 R$ 3.745,97 R$ 5.137,32 R$ 14.983,86 R$ 743,25 R$ 85.622,06 R$ 1.070,28 R$ 7.491,93 R$ 128.433,09 Apto 2Q 608 16 MEZ 02/ COB 73,40 4,86 26 R$ 370.541,28 R$ 18.527,06 R$ 6.484,47 R$ 8.892,99 R$ 25.937,89 R$ 1.286,60 R$ 148.216,51 R$ 1.852,71 R$ 12.968,94 R$ 222.324,77 Apto 1Q 701 54 MEZ 02/ DESC 45,20 R$ 244.811,67 R$ 12.240,58 R$ 4.284,20 R$ 5.875,48 R$ 17.136,82 R$ 850,04 R$ 97.924,67 R$ 1.224,06 R$ 8.568,41 R$ 146.887,00 Apto 1Q 702 53 MEZ 02/ DESC 41,88 R$ 237.873,75 R$ 11.893,69 R$ 4.162,79 R$ 5.708,97 R$ 16.651,16 R$ 825,95 R$ 95.149,50 R$ 1.189,37 R$ 8.325,58 R$ 142.724,25 Apto 1Q 703 52 MEZ 02/ DESC 41,88 R$ 237.873,75 R$ 11.893,69 R$ 4.162,79 R$ 5.708,97 R$ 16.651,16 R$ 825,95 R$ 95.149,50 R$ 1.189,37 R$ 8.325,58 R$ 142.724,25 Apto 1Q 703 52 DESC 41,88 R$ 237.873,75 R$ 11.893,69 R$ 4.162,79 R$ 5.708,97 R$ 16.651,16 R$ 825,95 R$ 95.149,50 R$ 1.189,37 R$ 8.325,58 R$ 142.724,25 Apto 1Q 704 51 MEZ 02/ DESC 45,20 R$ 257.052,25 R$ 12.852,61 R$ 4.498,41 R$ 6.169,25 R$ 17.993,66 R$ 892,54 R$ 102.820,90 R$ 1.285,26 R$ 8.996,83 R$ 154.231,35 Apto 2Q 705 50 MEZ 02/ DESC 73,76 R$ 387.168,22 R$ 19.358,41 R$ 6.775,44 R$ 9.292,04 R$ 27.101,78 R$ 1.344,33 R$ 154.867,29 R$ 1.935,84 R$ 13.550,89 R$ 232.300,93 Apto 1Q 706 49 MEZ 02/ DESC 39,05 R$ 215.339,48 R$ 10.766,97 R$ 3.768,44 R$ 5.168,15 R$ 15.073,76 R$ 747,71 R$ 86.135,79 R$ 1.076,70 R$ 7.536,88 R$ 129.203,69
-
Upload
cadudiskmed -
Category
Documents
-
view
2 -
download
0
Transcript of 4 - Tabela de Precos LUX Home Design _ Pre Lancamento _ Junho 2014.pdf
-
5,000% 3,500% 12,000% 7,000% 12,500% 40,000% 25,000% 35,000% 60,000%
JUNHO -2014
Local Desconto 1 2 5 1 36 50 10
Cadastro Pr-Lanamento
(7%)
SINAL
ATO30 E 60
SEMESTRAIS
25/12/2014NICA (25/04/2017)
MENSAIS DURANTE
OBRA
(25/09/2014)
MENSAIS PS OBRA SEMESTRAIS
Apto 1Q 201 8MEZ 02/ DESC 45,20 R$ 230.940,36 R$ 11.547,02 R$ 4.041,46 R$ 5.542,57 R$ 16.165,83 R$ 801,88 R$ 92.376,14 R$ 1.154,70 R$ 8.082,91 R$ 138.564,22
Apto 1Q 202 7MEZ 02/ DESC 41,88 R$ 224.395,55 R$ 11.219,78 R$ 3.926,92 R$ 5.385,49 R$ 15.707,69 R$ 779,15 R$ 89.758,22 R$ 1.121,98 R$ 7.853,84 R$ 134.637,33
Apto 1Q 203 4MEZ 02/ DESC 41,88 R$ 224.395,55 R$ 11.219,78 R$ 3.926,92 R$ 5.385,49 R$ 15.707,69 R$ 779,15 R$ 89.758,22 R$ 1.121,98 R$ 7.853,84 R$ 134.637,33
Apto 1Q 204 3MEZ 02/ DESC 45,20 R$ 242.487,38 R$ 12.124,37 R$ 4.243,53 R$ 5.819,70 R$ 16.974,12 R$ 841,97 R$ 96.994,95 R$ 1.212,44 R$ 8.487,06 R$ 145.492,43
Apto 2Q 205 233/233a SUBSOLO 73,76 R$ 374.230,83 R$ 18.711,54 R$ 6.549,04 R$ 8.981,54 R$ 26.196,16 R$ 1.299,41 R$ 149.692,33 R$ 1.871,15 R$ 13.098,08 R$ 224.538,50Apto 1Q 206 2
MEZ 02/ DESC 39,05 R$ 203.138,10 R$ 10.156,91 R$ 3.554,92 R$ 4.875,31 R$ 14.219,67 R$ 705,34 R$ 81.255,24 R$ 1.015,69 R$ 7.109,83 R$ 121.882,86
Apto 1Q 207 1MEZ 02/ DESC 39,05 R$ 203.138,10 R$ 10.156,91 R$ 3.554,92 R$ 4.875,31 R$ 14.219,67 R$ 705,34 R$ 81.255,24 R$ 1.015,69 R$ 7.109,83 R$ 121.882,86
Apto 2Q 208 234/234a SUBSOLO 73,40 R$ 350.265,96 R$ 17.513,30 R$ 6.129,65 R$ 8.406,38 R$ 24.518,62 R$ 1.216,20 R$ 140.106,38 R$ 1.751,33 R$ 12.259,31 R$ 210.159,58Apto 1Q 301 35
MEZ 02/ DESC 45,20 R$ 239.023,27 R$ 11.951,16 R$ 4.182,91 R$ 5.736,56 R$ 16.731,63 R$ 829,94 R$ 95.609,31 R$ 1.195,12 R$ 8.365,81 R$ 143.413,96
Apto 1Q 302 13MEZ 02/ DESC 41,88 R$ 232.249,40 R$ 11.612,47 R$ 4.064,36 R$ 5.573,99 R$ 16.257,46 R$ 806,42 R$ 92.899,76 R$ 1.161,25 R$ 8.128,73 R$ 139.349,64
Apto 1Q 303 12MEZ 02/ DESC 41,88 R$ 232.249,40 R$ 11.612,47 R$ 4.064,36 R$ 5.573,99 R$ 16.257,46 R$ 806,42 R$ 92.899,76 R$ 1.161,25 R$ 8.128,73 R$ 139.349,64
Apto 1Q 304 11MEZ 02/ DESC 45,20 R$ 250.974,44 R$ 12.548,72 R$ 4.392,05 R$ 6.023,39 R$ 17.568,21 R$ 871,44 R$ 100.389,77 R$ 1.254,87 R$ 8.784,11 R$ 150.584,66
Apto 2Q 305 235/235a SUBSOLO 73,76 R$ 388.013,91 R$ 19.400,70 R$ 6.790,24 R$ 9.312,33 R$ 27.160,97 R$ 1.347,27 R$ 155.205,56 R$ 1.940,07 R$ 13.580,49 R$ 232.808,34Apto 1Q 306 10
MEZ 02/ DESC 39,05 R$ 210.247,93 R$ 10.512,40 R$ 3.679,34 R$ 5.045,95 R$ 14.717,36 R$ 730,03 R$ 84.099,17 R$ 1.051,24 R$ 7.358,68 R$ 126.148,76
Apto 1Q 307 9MEZ 02/ DESC 39,05 R$ 210.247,93 R$ 10.512,40 R$ 3.679,34 R$ 5.045,95 R$ 14.717,36 R$ 730,03 R$ 84.099,17 R$ 1.051,24 R$ 7.358,68 R$ 126.148,76
Apto 2Q 308 236/236a SUBSOLO 73,40 R$ 363.210,27 R$ 18.160,51 R$ 6.356,18 R$ 8.717,05 R$ 25.424,72 R$ 1.261,15 R$ 145.284,11 R$ 1.816,05 R$ 12.712,36 R$ 217.926,16Apto 1Q 401 21 MEZ 02/ COB 45,20 R$ 240.457,41 R$ 12.022,87 R$ 4.208,00 R$ 5.770,98 R$ 16.832,02 R$ 834,92 R$ 96.182,96 R$ 1.202,29 R$ 8.416,01 R$ 144.274,45Apto 1Q 402 23 MEZ 02/ COB 41,88 R$ 233.642,89 R$ 11.682,14 R$ 4.088,75 R$ 5.607,43 R$ 16.355,00 R$ 811,26 R$ 93.457,16 R$ 1.168,21 R$ 8.177,50 R$ 140.185,74
TABELA DE PREOS - PR LANAMENTO
SUBTOTAL SUBTOTALVagas de
Garagem
AT ENTREGA DA OBRA APS A ENTREGA DA OBRA FINANCIAMENTO DIRETO
N rea Privativa
(m2) TIPO Apto
rea de
Escaninho
Apto 1Q 402 23 MEZ 02/ COB 41,88 R$ 233.642,89 R$ 11.682,14 R$ 4.088,75 R$ 5.607,43 R$ 16.355,00 R$ 811,26 R$ 93.457,16 R$ 1.168,21 R$ 8.177,50 R$ 140.185,74Apto 1Q 403 24 MEZ 02/ COB 41,88 R$ 233.642,89 R$ 11.682,14 R$ 4.088,75 R$ 5.607,43 R$ 16.355,00 R$ 811,26 R$ 93.457,16 R$ 1.168,21 R$ 8.177,50 R$ 140.185,74Apto 1Q 404 28 MEZ 02/ COB 45,20 3,56 23 R$ 260.490,28 R$ 13.024,51 R$ 4.558,58 R$ 6.251,77 R$ 18.234,32 R$ 904,48 R$ 104.196,11 R$ 1.302,45 R$ 9.117,16 R$ 156.294,17Apto 2Q 405 116/116a
TERREO/ COB 73,76 R$ 390.281,99 R$ 19.514,10 R$ 6.829,93 R$ 9.366,77 R$ 27.319,74 R$ 1.355,15 R$ 156.112,80 R$ 1.951,41 R$ 13.659,87 R$ 234.169,19
Apto 1Q 406 38MEZ 02/ DESC 39,05 R$ 211.509,42 R$ 10.575,47 R$ 3.701,41 R$ 5.076,23 R$ 14.805,66 R$ 734,41 R$ 84.603,77 R$ 1.057,55 R$ 7.402,83 R$ 126.905,65
Apto 1Q 407 37MEZ 02/ DESC 39,05 R$ 211.509,42 R$ 10.575,47 R$ 3.701,41 R$ 5.076,23 R$ 14.805,66 R$ 734,41 R$ 84.603,77 R$ 1.057,55 R$ 7.402,83 R$ 126.905,65
Apto 2Q 408 47/47aMEZ 02/ DESC 73,40 R$ 365.329,53 R$ 18.266,48 R$ 6.393,27 R$ 8.767,91 R$ 25.573,07 R$ 1.268,51 R$ 146.131,81 R$ 1.826,65 R$ 12.786,53 R$ 219.197,72
Apto 1Q 501 39MEZ 02/ DESC 45,20 R$ 241.900,16 R$ 12.095,01 R$ 4.233,25 R$ 5.805,60 R$ 16.933,01 R$ 839,93 R$ 96.760,06 R$ 1.209,50 R$ 8.466,51 R$ 145.140,09
Apto 1Q 502 40MEZ 02/ DESC 41,88 R$ 235.044,75 R$ 11.752,24 R$ 4.113,28 R$ 5.641,07 R$ 16.453,13 R$ 816,13 R$ 94.017,90 R$ 1.175,22 R$ 8.226,57 R$ 141.026,85
Apto 1Q 503 17 MEZ 02/ COB 41,88 5,01 28 R$ 246.317,25 R$ 12.315,86 R$ 4.310,55 R$ 5.911,61 R$ 17.242,21 R$ 855,27 R$ 98.526,90 R$ 1.231,59 R$ 8.621,10 R$ 147.790,35Apto 1Q 504 83 MEZ 01 45,20 R$ 253.995,16 R$ 12.699,76 R$ 4.444,92 R$ 6.095,88 R$ 17.779,66 R$ 881,93 R$ 101.598,07 R$ 1.269,98 R$ 8.889,83 R$ 152.397,10Apto 2Q 505 22 MEZ 02/ COB 73,76 R$ 382.563,68 R$ 19.128,18 R$ 6.694,86 R$ 9.181,53 R$ 26.779,46 R$ 1.328,35 R$ 153.025,47 R$ 1.912,82 R$ 13.389,73 R$ 229.538,21Apto 1Q 506 19 MEZ 02/ COB 39,05 R$ 212.778,48 R$ 10.638,92 R$ 3.723,62 R$ 5.106,68 R$ 14.894,49 R$ 738,81 R$ 85.111,39 R$ 1.063,89 R$ 7.447,25 R$ 127.667,09Apto 1Q 507 20 MEZ 02/ COB 39,05 R$ 212.778,48 R$ 10.638,92 R$ 3.723,62 R$ 5.106,68 R$ 14.894,49 R$ 738,81 R$ 85.111,39 R$ 1.063,89 R$ 7.447,25 R$ 127.667,09Apto 2Q 508 26 MEZ 02/ COB 73,40 3,56 22 R$ 365.471,51 R$ 18.273,58 R$ 6.395,75 R$ 8.771,32 R$ 25.583,01 R$ 1.269,00 R$ 146.188,60 R$ 1.827,36 R$ 12.791,50 R$ 219.282,90Apto 1Q 601 45
MEZ 02/ DESC 45,20 R$ 243.351,56 R$ 12.167,58 R$ 4.258,65 R$ 5.840,44 R$ 17.034,61 R$ 844,97 R$ 97.340,62 R$ 1.216,76 R$ 8.517,30 R$ 146.010,93
Apto 1Q 602 44MEZ 02/ DESC 41,88 R$ 236.455,02 R$ 11.822,75 R$ 4.137,96 R$ 5.674,92 R$ 16.551,85 R$ 821,02 R$ 94.582,01 R$ 1.182,28 R$ 8.275,93 R$ 141.873,01
Apto 1Q 603 43MEZ 02/ DESC 41,88 R$ 236.455,02 R$ 11.822,75 R$ 4.137,96 R$ 5.674,92 R$ 16.551,85 R$ 821,02 R$ 94.582,01 R$ 1.182,28 R$ 8.275,93 R$ 141.873,01
Apto 1Q 604 42MEZ 02/ DESC 45,20 R$ 255.519,14 R$ 12.775,96 R$ 4.471,58 R$ 6.132,46 R$ 17.886,34 R$ 887,22 R$ 102.207,65 R$ 1.277,60 R$ 8.943,17 R$ 153.311,48
Apto 2Q 605 14 MEZ 02/ COB 73,76 2,88 24 R$ 391.339,06 R$ 19.566,95 R$ 6.848,43 R$ 9.392,14 R$ 27.393,73 R$ 1.358,82 R$ 156.535,63 R$ 1.956,70 R$ 13.696,87 R$ 234.803,44Apto 1Q 606 41
MEZ 02/ DESC 39,05 R$ 214.055,15 R$ 10.702,76 R$ 3.745,97 R$ 5.137,32 R$ 14.983,86 R$ 743,25 R$ 85.622,06 R$ 1.070,28 R$ 7.491,93 R$ 128.433,09
Apto 1Q 607 15 MEZ 02/ COB 39,05 R$ 214.055,15 R$ 10.702,76 R$ 3.745,97 R$ 5.137,32 R$ 14.983,86 R$ 743,25 R$ 85.622,06 R$ 1.070,28 R$ 7.491,93 R$ 128.433,09Apto 2Q 608 16 MEZ 02/ COB 73,40 4,86 26 R$ 370.541,28 R$ 18.527,06 R$ 6.484,47 R$ 8.892,99 R$ 25.937,89 R$ 1.286,60 R$ 148.216,51 R$ 1.852,71 R$ 12.968,94 R$ 222.324,77Apto 1Q 701 54
MEZ 02/ DESC 45,20 R$ 244.811,67 R$ 12.240,58 R$ 4.284,20 R$ 5.875,48 R$ 17.136,82 R$ 850,04 R$ 97.924,67 R$ 1.224,06 R$ 8.568,41 R$ 146.887,00
Apto 1Q 702 53MEZ 02/ DESC 41,88 R$ 237.873,75 R$ 11.893,69 R$ 4.162,79 R$ 5.708,97 R$ 16.651,16 R$ 825,95 R$ 95.149,50 R$ 1.189,37 R$ 8.325,58 R$ 142.724,25
Apto 1Q 703 52MEZ 02/ DESC 41,88 R$ 237.873,75 R$ 11.893,69 R$ 4.162,79 R$ 5.708,97 R$ 16.651,16 R$ 825,95 R$ 95.149,50 R$ 1.189,37 R$ 8.325,58 R$ 142.724,25Apto 1Q 703 52 DESC 41,88 R$ 237.873,75 R$ 11.893,69 R$ 4.162,79 R$ 5.708,97 R$ 16.651,16 R$ 825,95 R$ 95.149,50 R$ 1.189,37 R$ 8.325,58 R$ 142.724,25
Apto 1Q 704 51MEZ 02/ DESC 45,20 R$ 257.052,25 R$ 12.852,61 R$ 4.498,41 R$ 6.169,25 R$ 17.993,66 R$ 892,54 R$ 102.820,90 R$ 1.285,26 R$ 8.996,83 R$ 154.231,35
Apto 2Q 705 50MEZ 02/ DESC 73,76 R$ 387.168,22 R$ 19.358,41 R$ 6.775,44 R$ 9.292,04 R$ 27.101,78 R$ 1.344,33 R$ 154.867,29 R$ 1.935,84 R$ 13.550,89 R$ 232.300,93
Apto 1Q 706 49MEZ 02/ DESC 39,05 R$ 215.339,48 R$ 10.766,97 R$ 3.768,44 R$ 5.168,15 R$ 15.073,76 R$ 747,71 R$ 86.135,79 R$ 1.076,70 R$ 7.536,88 R$ 129.203,69
-
5,000% 3,500% 12,000% 7,000% 12,500% 40,000% 25,000% 35,000% 60,000%
JUNHO -2014
Local Desconto 1 2 5 1 36 50 10
Cadastro Pr-Lanamento
(7%)
SINAL
ATO30 E 60
SEMESTRAIS
25/12/2014NICA (25/04/2017)
MENSAIS DURANTE
OBRA
(25/09/2014)
MENSAIS PS OBRA SEMESTRAIS
TABELA DE PREOS - PR LANAMENTO
SUBTOTAL SUBTOTALVagas de
Garagem
AT ENTREGA DA OBRA APS A ENTREGA DA OBRA FINANCIAMENTO DIRETO
N rea Privativa
(m2) TIPO Apto
rea de
Escaninho
Apto 1Q 707 48MEZ 02/ DESC 39,05 R$ 215.339,48 R$ 10.766,97 R$ 3.768,44 R$ 5.168,15 R$ 15.073,76 R$ 747,71 R$ 86.135,79 R$ 1.076,70 R$ 7.536,88 R$ 129.203,69
Apto 2Q 708 25 MEZ 02/ COB 73,40 R$ 361.763,91 R$ 18.088,20 R$ 6.330,87 R$ 8.682,33 R$ 25.323,47 R$ 1.256,12 R$ 144.705,57 R$ 1.808,82 R$ 12.661,74 R$ 217.058,35Apto 1Q 801 62
MEZ 02/ DESC 45,20 R$ 246.280,54 R$ 12.314,03 R$ 4.309,91 R$ 5.910,73 R$ 17.239,64 R$ 855,14 R$ 98.512,21 R$ 1.231,40 R$ 8.619,82 R$ 147.768,32
Apto 1Q 802 61MEZ 02/ DESC 41,88 R$ 239.300,99 R$ 11.965,05 R$ 4.187,77 R$ 5.743,22 R$ 16.751,07 R$ 830,91 R$ 95.720,40 R$ 1.196,50 R$ 8.375,53 R$ 143.580,60
Apto 1Q 803 60MEZ 02/ DESC 41,88 R$ 239.300,99 R$ 11.965,05 R$ 4.187,77 R$ 5.743,22 R$ 16.751,07 R$ 830,91 R$ 95.720,40 R$ 1.196,50 R$ 8.375,53 R$ 143.580,60
Apto 1Q 804 59MEZ 02/ DESC 45,20 2,88 25 R$ 265.074,56 R$ 13.253,73 R$ 4.638,80 R$ 6.361,79 R$ 18.555,22 R$ 920,40 R$ 106.029,83 R$ 1.325,37 R$ 9.277,61 R$ 159.044,74
Apto 2Q 805 58MEZ 02/ DESC 73,76 4,37 20 R$ 399.323,73 R$ 19.966,19 R$ 6.988,17 R$ 9.583,77 R$ 27.952,66 R$ 1.386,54 R$ 159.729,49 R$ 1.996,62 R$ 13.976,33 R$ 239.594,24
Apto 1Q 806 57MEZ 02/ DESC 39,05 R$ 216.631,52 R$ 10.831,58 R$ 3.791,05 R$ 5.199,16 R$ 15.164,21 R$ 752,19 R$ 86.652,61 R$ 1.083,16 R$ 7.582,10 R$ 129.978,91
Apto 1Q 807 56MEZ 02/ DESC 39,05 R$ 216.631,52 R$ 10.831,58 R$ 3.791,05 R$ 5.199,16 R$ 15.164,21 R$ 752,19 R$ 86.652,61 R$ 1.083,16 R$ 7.582,10 R$ 129.978,91
Apto 2Q 808 55MEZ 02/ DESC 73,40 R$ 363.934,50 R$ 18.196,72 R$ 6.368,85 R$ 8.734,43 R$ 25.475,41 R$ 1.263,66 R$ 145.573,80 R$ 1.819,67 R$ 12.737,71 R$ 218.360,70
Apto 1Q 901 71 MEZ 01 45,20 R$ 247.758,22 R$ 12.387,91 R$ 4.335,77 R$ 5.946,20 R$ 17.343,08 R$ 860,27 R$ 99.103,29 R$ 1.238,79 R$ 8.671,54 R$ 148.654,93Apto 1Q 902 70 MEZ 01 41,88 R$ 240.736,80 R$ 12.036,84 R$ 4.212,89 R$ 5.777,68 R$ 16.851,58 R$ 835,89 R$ 96.294,72 R$ 1.203,68 R$ 8.425,79 R$ 144.442,08Apto 1Q 903 69
MEZ 02/ DESC 41,88 R$ 240.736,80 R$ 12.036,84 R$ 4.212,89 R$ 5.777,68 R$ 16.851,58 R$ 835,89 R$ 96.294,72 R$ 1.203,68 R$ 8.425,79 R$ 144.442,08
Apto 1Q 904 66 MEZ 01 45,20 R$ 260.146,13 R$ 13.007,31 R$ 4.552,56 R$ 6.243,51 R$ 18.210,23 R$ 903,29 R$ 104.058,45 R$ 1.300,73 R$ 9.105,11 R$ 156.087,68Apto 2Q 905 74 MEZ 01 73,76 R$ 391.828,17 R$ 19.591,41 R$ 6.856,99 R$ 9.403,88 R$ 27.427,97 R$ 1.360,51 R$ 156.731,27 R$ 1.959,14 R$ 13.713,99 R$ 235.096,90Apto 1Q 906 65 MEZ 01 39,05 R$ 217.931,31 R$ 10.896,57 R$ 3.813,80 R$ 5.230,35 R$ 15.255,19 R$ 756,71 R$ 87.172,52 R$ 1.089,66 R$ 7.627,60 R$ 130.758,78Apto 1Q 907 63 MEZ 01 39,05 R$ 217.931,31 R$ 10.896,57 R$ 3.813,80 R$ 5.230,35 R$ 15.255,19 R$ 756,71 R$ 87.172,52 R$ 1.089,66 R$ 7.627,60 R$ 130.758,78Apto 2Q 908 77 MEZ 01 73,40 3,56 19 R$ 374.128,10 R$ 18.706,41 R$ 6.547,24 R$ 8.979,07 R$ 26.188,97 R$ 1.299,06 R$ 149.651,24 R$ 1.870,64 R$ 13.094,48 R$ 224.476,86Apto 2Q 908 77 MEZ 01 73,40 3,56 19 R$ 374.128,10 R$ 18.706,41 R$ 6.547,24 R$ 8.979,07 R$ 26.188,97 R$ 1.299,06 R$ 149.651,24 R$ 1.870,64 R$ 13.094,48 R$ 224.476,86Apto 1Q 1001 80 MEZ 01 45,20 R$ 249.244,77 R$ 12.462,24 R$ 4.361,78 R$ 5.981,87 R$ 17.447,13 R$ 865,43 R$ 99.697,91 R$ 1.246,22 R$ 8.723,57 R$ 149.546,86Apto 1Q 1002 81 MEZ 01 41,88 R$ 242.181,22 R$ 12.109,06 R$ 4.238,17 R$ 5.812,35 R$ 16.952,69 R$ 840,91 R$ 96.872,49 R$ 1.210,91 R$ 8.476,34 R$ 145.308,73Apto 1Q 1003 82 MEZ 01 41,88 R$ 242.181,22 R$ 12.109,06 R$ 4.238,17 R$ 5.812,35 R$ 16.952,69 R$ 840,91 R$ 96.872,49 R$ 1.210,91 R$ 8.476,34 R$ 145.308,73Apto 1Q 1004 18 MEZ 02/ COB 45,20 4,12 27 R$ 270.977,01 R$ 13.548,85 R$ 4.742,10 R$ 6.503,45 R$ 18.968,39 R$ 940,89 R$ 108.390,80 R$ 1.354,89 R$ 9.484,20 R$ 162.586,20Apto 2Q 1005 84 MEZ 01 73,76 R$ 394.179,14 R$ 19.708,96 R$ 6.898,14 R$ 9.460,30 R$ 27.592,54 R$ 1.368,68 R$ 157.671,66 R$ 1.970,90 R$ 13.796,27 R$ 236.507,49Apto 1Q 1006 85 MEZ 01 39,05 R$ 219.238,89 R$ 10.961,94 R$ 3.836,68 R$ 5.261,73 R$ 15.346,72 R$ 761,25 R$ 87.695,56 R$ 1.096,19 R$ 7.673,36 R$ 131.543,34Apto 1Q 1007 86 MEZ 01 39,05 R$ 219.238,89 R$ 10.961,94 R$ 3.836,68 R$ 5.261,73 R$ 15.346,72 R$ 761,25 R$ 87.695,56 R$ 1.096,19 R$ 7.673,36 R$ 131.543,34Apto 2Q 1008 87 MEZ 01 73,40 R$ 368.314,81 R$ 18.415,74 R$ 6.445,51 R$ 8.839,56 R$ 25.782,04 R$ 1.278,87 R$ 147.325,93 R$ 1.841,57 R$ 12.891,02 R$ 220.988,89Apto 1Q 1101 88 MEZ 01 45,20 R$ 249.494,01 R$ 12.474,70 R$ 4.366,15 R$ 5.987,86 R$ 17.464,58 R$ 866,30 R$ 99.797,61 R$ 1.247,47 R$ 8.732,29 R$ 149.696,41Apto 1Q 1102 89 MEZ 01 41,88 R$ 242.423,40 R$ 12.121,17 R$ 4.242,41 R$ 5.818,16 R$ 16.969,64 R$ 841,75 R$ 96.969,36 R$ 1.212,12 R$ 8.484,82 R$ 145.454,04Apto 1Q 1103 90 MEZ 01 41,88 R$ 242.423,40 R$ 12.121,17 R$ 4.242,41 R$ 5.818,16 R$ 16.969,64 R$ 841,75 R$ 96.969,36 R$ 1.212,12 R$ 8.484,82 R$ 145.454,04Apto 1Q 1104 91 MEZ 01 45,20 R$ 261.968,72 R$ 13.098,44 R$ 4.584,45 R$ 6.287,25 R$ 18.337,81 R$ 909,61 R$ 104.787,49 R$ 1.309,84 R$ 9.168,91 R$ 157.181,23Apto 2Q 1105 163/163a
TERREO/ COB 73,76 R$ 404.573,32 R$ 20.228,67 R$ 7.080,03 R$ 9.709,76 R$ 28.320,13 R$ 1.404,77 R$ 161.829,33 R$ 2.022,87 R$ 14.160,07 R$ 242.743,99
Apto 1Q 1106 92 MEZ 01 39,05 R$ 219.458,13 R$ 10.972,91 R$ 3.840,52 R$ 5.267,00 R$ 15.362,07 R$ 762,01 R$ 87.783,25 R$ 1.097,29 R$ 7.681,03 R$ 131.674,88Apto 1Q 1107 93 MEZ 01 39,05 R$ 219.458,13 R$ 10.972,91 R$ 3.840,52 R$ 5.267,00 R$ 15.362,07 R$ 762,01 R$ 87.783,25 R$ 1.097,29 R$ 7.681,03 R$ 131.674,88Apto 2Q 1108 75 MEZ 01 73,40 3,56 18 R$ 376.693,13 R$ 18.834,66 R$ 6.592,13 R$ 9.040,64 R$ 26.368,52 R$ 1.307,96 R$ 150.677,25 R$ 1.883,47 R$ 13.184,26 R$ 226.015,88Apto 1Q 1201 94 MEZ 01 45,20 R$ 249.743,51 R$ 12.487,18 R$ 4.370,51 R$ 5.993,84 R$ 17.482,05 R$ 867,16 R$ 99.897,40 R$ 1.248,72 R$ 8.741,02 R$ 149.846,10Apto 1Q 1202 95 MEZ 01 38,12 R$ 220.879,21 R$ 11.043,96 R$ 3.865,39 R$ 5.301,10 R$ 15.461,54 R$ 766,94 R$ 88.351,68 R$ 1.104,40 R$ 7.730,77 R$ 132.527,52Apto 1Q 1203 96 MEZ 01 38,12 R$ 220.879,21 R$ 11.043,96 R$ 3.865,39 R$ 5.301,10 R$ 15.461,54 R$ 766,94 R$ 88.351,68 R$ 1.104,40 R$ 7.730,77 R$ 132.527,52Apto 1Q 1204 97 MEZ 01 45,20 R$ 262.230,68 R$ 13.111,53 R$ 4.589,04 R$ 6.293,54 R$ 18.356,15 R$ 910,52 R$ 104.892,27 R$ 1.311,15 R$ 9.178,07 R$ 157.338,41Apto 2Q 1205 162/162a
TERREO/ COB 73,76 R$ 404.967,90 R$ 20.248,39 R$ 7.086,94 R$ 9.719,23 R$ 28.347,75 R$ 1.406,14 R$ 161.987,16 R$ 2.024,84 R$ 14.173,88 R$ 242.980,74
Apto 1Q 1206 99 MEZ 01 39,05 R$ 219.677,59 R$ 10.983,88 R$ 3.844,36 R$ 5.272,26 R$ 15.377,43 R$ 762,77 R$ 87.871,04 R$ 1.098,39 R$ 7.688,72 R$ 131.806,55Apto 1Q 1207 100 MEZ 01 39,05 R$ 219.677,59 R$ 10.983,88 R$ 3.844,36 R$ 5.272,26 R$ 15.377,43 R$ 762,77 R$ 87.871,04 R$ 1.098,39 R$ 7.688,72 R$ 131.806,55Apto 2Q 1208 101 MEZ 01 73,40 R$ 369.051,81 R$ 18.452,59 R$ 6.458,41 R$ 8.857,24 R$ 25.833,63 R$ 1.281,43 R$ 147.620,72 R$ 1.845,26 R$ 12.916,81 R$ 221.431,09Apto 1Q 1301 102 MEZ 01 45,20 R$ 249.993,25 R$ 12.499,66 R$ 4.374,88 R$ 5.999,84 R$ 17.499,53 R$ 868,03 R$ 99.997,30 R$ 1.249,97 R$ 8.749,76 R$ 149.995,95Apto 1Q 1301 102 MEZ 01 45,20 R$ 249.993,25 R$ 12.499,66 R$ 4.374,88 R$ 5.999,84 R$ 17.499,53 R$ 868,03 R$ 99.997,30 R$ 1.249,97 R$ 8.749,76 R$ 149.995,95Apto 1Q 1302 103 MEZ 01 38,12 R$ 221.100,09 R$ 11.055,00 R$ 3.869,25 R$ 5.306,40 R$ 15.477,01 R$ 767,71 R$ 88.440,03 R$ 1.105,50 R$ 7.738,50 R$ 132.660,05Apto 1Q 1303 104 MEZ 01 38,12 R$ 221.100,09 R$ 11.055,00 R$ 3.869,25 R$ 5.306,40 R$ 15.477,01 R$ 767,71 R$ 88.440,03 R$ 1.105,50 R$ 7.738,50 R$ 132.660,05Apto 1Q 1304 105 MEZ 01 45,20 R$ 262.492,91 R$ 13.124,65 R$ 4.593,63 R$ 6.299,83 R$ 18.374,50 R$ 911,43 R$ 104.997,17 R$ 1.312,46 R$ 9.187,25 R$ 157.495,75
-
5,000% 3,500% 12,000% 7,000% 12,500% 40,000% 25,000% 35,000% 60,000%
JUNHO -2014
Local Desconto 1 2 5 1 36 50 10
Cadastro Pr-Lanamento
(7%)
SINAL
ATO30 E 60
SEMESTRAIS
25/12/2014NICA (25/04/2017)
MENSAIS DURANTE
OBRA
(25/09/2014)
MENSAIS PS OBRA SEMESTRAIS
TABELA DE PREOS - PR LANAMENTO
SUBTOTAL SUBTOTALVagas de
Garagem
AT ENTREGA DA OBRA APS A ENTREGA DA OBRA FINANCIAMENTO DIRETO
N rea Privativa
(m2) TIPO Apto
rea de
Escaninho
Apto 2Q 1305 161/161aTERREO/
COB 73,76 R$ 405.362,86 R$ 20.268,14 R$ 7.093,85 R$ 9.728,71 R$ 28.375,40 R$ 1.407,51 R$ 162.145,15 R$ 2.026,81 R$ 14.187,70 R$ 243.217,72Apto 1Q 1306 107 MEZ 01 39,05 R$ 219.897,27 R$ 10.994,86 R$ 3.848,20 R$ 5.277,53 R$ 15.392,81 R$ 763,53 R$ 87.958,91 R$ 1.099,49 R$ 7.696,40 R$ 131.938,36Apto 1Q 1307 108 MEZ 01 39,05 R$ 219.897,27 R$ 10.994,86 R$ 3.848,20 R$ 5.277,53 R$ 15.392,81 R$ 763,53 R$ 87.958,91 R$ 1.099,49 R$ 7.696,40 R$ 131.938,36Apto 2Q 1308 114 MEZ 01 73,40 R$ 369.420,86 R$ 18.471,04 R$ 6.464,87 R$ 8.866,10 R$ 25.859,46 R$ 1.282,71 R$ 147.768,35 R$ 1.847,10 R$ 12.929,73 R$ 221.652,52Apto 1Q 1401 115 MEZ 01 45,20 R$ 250.243,25 R$ 12.512,16 R$ 4.379,26 R$ 6.005,84 R$ 17.517,03 R$ 868,90 R$ 100.097,30 R$ 1.251,22 R$ 8.758,51 R$ 150.145,95Apto 1Q 1402 128
TERREO/ COB 38,12 R$ 221.321,19 R$ 11.066,06 R$ 3.873,12 R$ 5.311,71 R$ 15.492,48 R$ 768,48 R$ 88.528,47 R$ 1.106,61 R$ 7.746,24 R$ 132.792,71
Apto 1Q 1403 125TERREO/
COB 38,12 R$ 221.321,19 R$ 11.066,06 R$ 3.873,12 R$ 5.311,71 R$ 15.492,48 R$ 768,48 R$ 88.528,47 R$ 1.106,61 R$ 7.746,24 R$ 132.792,71Apto 1Q 1404 118
TERREO/ COB 45,20 R$ 262.755,41 R$ 13.137,77 R$ 4.598,22 R$ 6.306,13 R$ 18.392,88 R$ 912,35 R$ 105.102,16 R$ 1.313,78 R$ 9.196,44 R$ 157.653,24
Apto 2Q 1405 238/238a SUBSOLO 73,76 R$ 405.758,23 R$ 20.287,91 R$ 7.100,77 R$ 9.738,20 R$ 28.403,08 R$ 1.408,88 R$ 162.303,29 R$ 2.028,79 R$ 14.201,54 R$ 243.454,94Apto 1Q 1406 119
TERREO/ COB 39,05 R$ 220.117,17 R$ 11.005,86 R$ 3.852,05 R$ 5.282,81 R$ 15.408,20 R$ 764,30 R$ 88.046,87 R$ 1.100,59 R$ 7.704,10 R$ 132.070,30
Apto 1Q 1407 121TERREO/
COB 39,05 R$ 220.117,17 R$ 11.005,86 R$ 3.852,05 R$ 5.282,81 R$ 15.408,20 R$ 764,30 R$ 88.046,87 R$ 1.100,59 R$ 7.704,10 R$ 132.070,30Apto 2Q 1408 122
TERREO/ COB 73,40 R$ 369.790,28 R$ 18.489,51 R$ 6.471,33 R$ 8.874,97 R$ 25.885,32 R$ 1.283,99 R$ 147.916,11 R$ 1.848,95 R$ 12.942,66 R$ 221.874,17
Apto 1Q 1501 131TERREO/
COB 45,20 R$ 250.493,49 R$ 12.524,67 R$ 4.383,64 R$ 6.011,84 R$ 17.534,54 R$ 869,77 R$ 100.197,40 R$ 1.252,47 R$ 8.767,27 R$ 150.296,09Apto 1Q 1502 132
TERREO/ COB 38,12 R$ 221.542,51 R$ 11.077,13 R$ 3.876,99 R$ 5.317,02 R$ 15.507,98 R$ 769,24 R$ 88.617,00 R$ 1.107,71 R$ 7.753,99 R$ 132.925,50
Apto 1Q 1503 133TERREO/
COB 38,12 R$ 221.542,51 R$ 11.077,13 R$ 3.876,99 R$ 5.317,02 R$ 15.507,98 R$ 769,24 R$ 88.617,00 R$ 1.107,71 R$ 7.753,99 R$ 132.925,50Apto 1Q 1504 136
TERREO/ COB 45,20 R$ 263.018,16 R$ 13.150,91 R$ 4.602,82 R$ 6.312,44 R$ 18.411,27 R$ 913,26 R$ 105.207,27 R$ 1.315,09 R$ 9.205,64 R$ 157.810,90
Apto 2Q 1505 232/232a SUBSOLO 73,76 R$ 406.153,99 R$ 20.307,70 R$ 7.107,69 R$ 9.747,70 R$ 28.430,78 R$ 1.410,26 R$ 162.461,59 R$ 2.030,77 R$ 14.215,39 R$ 243.692,39Apto 1Q 1506 134
TERREO/ COB 39,05 R$ 220.337,28 R$ 11.016,86 R$ 3.855,90 R$ 5.288,09 R$ 15.423,61 R$ 765,06 R$ 88.134,91 R$ 1.101,69 R$ 7.711,80 R$ 132.202,371506 134 COB 39,05
Apto 1Q 1507 135TERREO/
COB 39,05 R$ 220.337,28 R$ 11.016,86 R$ 3.855,90 R$ 5.288,09 R$ 15.423,61 R$ 765,06 R$ 88.134,91 R$ 1.101,69 R$ 7.711,80 R$ 132.202,37Apto 2Q 1508 126
TERREO/ COB 73,40 2,82 14 R$ 376.505,07 R$ 18.825,25 R$ 6.588,84 R$ 9.036,12 R$ 26.355,36 R$ 1.307,31 R$ 150.602,03 R$ 1.882,53 R$ 13.177,68 R$ 225.903,04
Apto 1Q 1601 137TERREO/
COB 45,20 R$ 250.743,98 R$ 12.537,20 R$ 4.388,02 R$ 6.017,86 R$ 17.552,08 R$ 870,64 R$ 100.297,59 R$ 1.253,72 R$ 8.776,04 R$ 150.446,39Apto 1Q 1602 138
TERREO/ COB 38,12 R$ 221.764,05 R$ 11.088,20 R$ 3.880,87 R$ 5.322,34 R$ 15.523,48 R$ 770,01 R$ 88.705,62 R$ 1.108,82 R$ 7.761,74 R$ 133.058,43
Apto 1Q 1603 139TERREO/
COB 38,12 R$ 221.764,05 R$ 11.088,20 R$ 3.880,87 R$ 5.322,34 R$ 15.523,48 R$ 770,01 R$ 88.705,62 R$ 1.108,82 R$ 7.761,74 R$ 133.058,43Apto 1Q 1604 140
TERREO/ COB 45,20 R$ 263.281,18 R$ 13.164,06 R$ 4.607,42 R$ 6.318,75 R$ 18.429,68 R$ 914,17 R$ 105.312,47 R$ 1.316,41 R$ 9.214,84 R$ 157.968,71
Apto 2Q 1605 68 e 73 MEZ 01 73,76 R$ 412.550,14 R$ 20.627,51 R$ 7.219,63 R$ 9.901,20 R$ 28.878,51 R$ 1.432,47 R$ 165.020,06 R$ 2.062,75 R$ 14.439,25 R$ 247.530,08Apto 1Q 1606 141
TERREO/ COB 39,05 R$ 220.557,62 R$ 11.027,88 R$ 3.859,76 R$ 5.293,38 R$ 15.439,03 R$ 765,83 R$ 88.223,05 R$ 1.102,79 R$ 7.719,52 R$ 132.334,57
Apto 1Q 1607 142TERREO/
COB 39,05 R$ 220.557,62 R$ 11.027,88 R$ 3.859,76 R$ 5.293,38 R$ 15.439,03 R$ 765,83 R$ 88.223,05 R$ 1.102,79 R$ 7.719,52 R$ 132.334,57Apto 2Q 1608 143
TERREO/ COB 73,40 R$ 370.530,23 R$ 18.526,51 R$ 6.484,28 R$ 8.892,73 R$ 25.937,12 R$ 1.286,56 R$ 148.212,09 R$ 1.852,65 R$ 12.968,56 R$ 222.318,14
Apto 1Q 1701 144TERREO/
COB 45,20 R$ 250.994,73 R$ 12.549,74 R$ 4.392,41 R$ 6.023,87 R$ 17.569,63 R$ 871,51 R$ 100.397,89 R$ 1.254,97 R$ 8.784,82 R$ 150.596,84Apto 1Q 1702 145
TERREO/ COB 38,12 R$ 221.985,81 R$ 11.099,29 R$ 3.884,75 R$ 5.327,66 R$ 15.539,01 R$ 770,78 R$ 88.794,33 R$ 1.109,93 R$ 7.769,50 R$ 133.191,49
Apto 1Q 1703 146TERREO/
DESC 38,12 R$ 221.985,81 R$ 11.099,29 R$ 3.884,75 R$ 5.327,66 R$ 15.539,01 R$ 770,78 R$ 88.794,33 R$ 1.109,93 R$ 7.769,50 R$ 133.191,49
Apto 1Q1704 147
TERREO/ DESC 45,20
R$ 263.544,46 R$ 13.177,22 R$ 4.612,03 R$ 6.325,07 R$ 18.448,11 R$ 915,08 R$ 105.417,78 R$ 1.317,72 R$ 9.224,06 R$ 158.126,68
Apto 2Q 1705 30 e 186MEZ 02/
DESC e MEZ 73,76 R$ 412.946,69 R$ 20.647,33 R$ 7.226,57 R$ 9.910,72 R$ 28.906,27 R$ 1.433,84 R$ 165.178,68 R$ 2.064,73 R$ 14.453,13 R$ 247.768,01
Apto 1Q 1706 148TERREO/
DESC 39,05 2,57 16 R$ 226.560,68 R$ 11.328,03 R$ 3.964,81 R$ 5.437,46 R$ 15.859,25 R$ 786,67 R$ 90.624,27 R$ 1.132,80 R$ 7.929,62 R$ 135.936,41
Apto 1Q 1707 149TERREO/
DESC 39,05 R$ 220.778,18 R$ 11.038,91 R$ 3.863,62 R$ 5.298,68 R$ 15.454,47 R$ 766,59 R$ 88.311,27 R$ 1.103,89 R$ 7.727,24 R$ 132.466,91
Apto 2Q1708 06 e 124
MEZ 02/ DESC e
TERREO/COB 73,40R$ 386.900,76 R$ 19.345,04 R$ 6.770,76 R$ 9.285,62 R$ 27.083,05 R$ 1.343,41 R$ 154.760,31 R$ 1.934,50 R$ 13.541,53 R$ 232.140,46
Apto 1Q 1801 150TERREO/
COB 38,93 R$ 220.319,83 R$ 11.015,99 R$ 3.855,60 R$ 5.287,68 R$ 15.422,39 R$ 765,00 R$ 88.127,93 R$ 1.101,60 R$ 7.711,19 R$ 132.191,90Apto 1Q 1802 151
TERREO/ COB 38,12 R$ 222.207,80 R$ 11.110,39 R$ 3.888,64 R$ 5.332,99 R$ 15.554,55 R$ 771,55 R$ 88.883,12 R$ 1.111,04 R$ 7.777,27 R$ 133.324,68
Apto 1Q 1803 152TERREO/
COB 38,12 R$ 222.207,80 R$ 11.110,39 R$ 3.888,64 R$ 5.332,99 R$ 15.554,55 R$ 771,55 R$ 88.883,12 R$ 1.111,04 R$ 7.777,27 R$ 133.324,68Apto 1Q 1804 153
TERREO/ COB 45,20 R$ 263.808,01 R$ 13.190,40 R$ 4.616,64 R$ 6.331,39 R$ 18.466,56 R$ 916,00 R$ 105.523,20 R$ 1.319,04 R$ 9.233,28 R$ 158.284,80
Apto 2Q 1805 46/46aMEZ 02/ DESC 69,19 R$ 382.725,14 R$ 19.136,26 R$ 6.697,69 R$ 9.185,40 R$ 26.790,76 R$ 1.328,91 R$ 153.090,06 R$ 1.913,63 R$ 13.395,38 R$ 229.635,08Apto 2Q 1805 46/46a DESC 69,19 R$ 382.725,14 R$ 19.136,26 R$ 6.697,69 R$ 9.185,40 R$ 26.790,76 R$ 1.328,91 R$ 153.090,06 R$ 1.913,63 R$ 13.395,38 R$ 229.635,08
Apto 1Q 1806 154TERREO/
COB 39,05 R$ 220.998,96 R$ 11.049,95 R$ 3.867,48 R$ 5.303,97 R$ 15.469,93 R$ 767,36 R$ 88.399,58 R$ 1.104,99 R$ 7.734,96 R$ 132.599,37Apto 1Q 1807 155
TERREO/ COB 39,05 R$ 220.998,96 R$ 11.049,95 R$ 3.867,48 R$ 5.303,97 R$ 15.469,93 R$ 767,36 R$ 88.399,58 R$ 1.104,99 R$ 7.734,96 R$ 132.599,37
Apto 2Q 1808 36MEZ 02/ DESC 62,72 R$ 317.250,12 R$ 15.862,51 R$ 5.551,88 R$ 7.614,00 R$ 22.207,51 R$ 1.101,56 R$ 126.900,05 R$ 1.586,25 R$ 11.103,75 R$ 190.350,07
-
5,000% 3,500% 12,000% 7,000% 12,500% 40,000% 25,000% 35,000% 60,000%
JUNHO -2014
Local Desconto 1 2 5 1 36 50 10
Cadastro Pr-Lanamento
(7%)
SINAL
ATO30 E 60
SEMESTRAIS
25/12/2014NICA (25/04/2017)
MENSAIS DURANTE
OBRA
(25/09/2014)
MENSAIS PS OBRA SEMESTRAIS
TABELA DE PREOS - PR LANAMENTO
SUBTOTAL SUBTOTALVagas de
Garagem
AT ENTREGA DA OBRA APS A ENTREGA DA OBRA FINANCIAMENTO DIRETO
N rea Privativa
(m2) TIPO Apto
rea de
Escaninho
Apto 1Q 1901 156TERREO/
COB 38,93 R$ 220.540,15 R$ 11.027,01 R$ 3.859,45 R$ 5.292,96 R$ 15.437,81 R$ 765,76 R$ 88.216,06 R$ 1.102,70 R$ 7.718,91 R$ 132.324,09Apto 1Q 1902 157
TERREO/ COB 38,12 R$ 222.430,01 R$ 11.121,50 R$ 3.892,53 R$ 5.338,32 R$ 15.570,10 R$ 772,33 R$ 88.972,00 R$ 1.112,15 R$ 7.785,05 R$ 133.458,00
Apto 1Q 1903 158TERREO/
COB 38,12 3,09 15 R$ 229.382,51 R$ 11.469,13 R$ 4.014,19 R$ 5.505,18 R$ 16.056,78 R$ 796,47 R$ 91.753,00 R$ 1.146,91 R$ 8.028,39 R$ 137.629,50Apto 1Q 1904 159
TERREO/ COB 45,20 R$ 264.071,81 R$ 13.203,59 R$ 4.621,26 R$ 6.337,72 R$ 18.485,03 R$ 916,92 R$ 105.628,73 R$ 1.320,36 R$ 9.242,51 R$ 158.443,09
Apto 2Q 1905 79 e 192MEZ 01 e SUBSOLO 69,19 R$ 389.097,86 R$ 19.454,89 R$ 6.809,21 R$ 9.338,35 R$ 27.236,85 R$ 1.351,03 R$ 155.639,15 R$ 1.945,49 R$ 13.618,43 R$ 233.458,72
Apto 1Q 1906 160TERREO/
COB 39,05 R$ 221.219,95 R$ 11.061,00 R$ 3.871,35 R$ 5.309,28 R$ 15.485,40 R$ 768,12 R$ 88.487,98 R$ 1.106,10 R$ 7.742,70 R$ 132.731,97
Apto 1Q 1907 168TERREO/
DESC 39,05 R$ 221.219,95 R$ 11.061,00 R$ 3.871,35 R$ 5.309,28 R$ 15.485,40 R$ 768,12 R$ 88.487,98 R$ 1.106,10 R$ 7.742,70 R$ 132.731,97
Apto 2Q 1908 67 e 72 MEZ 01 62,72 R$ 333.567,37 R$ 16.678,37 R$ 5.837,43 R$ 8.005,62 R$ 23.349,72 R$ 1.158,22 R$ 133.426,95 R$ 1.667,84 R$ 11.674,86 R$ 200.140,42
Apto 1Q 2001 169TERREO/
DESC 38,93 R$ 220.760,69 R$ 11.038,03 R$ 3.863,31 R$ 5.298,26 R$ 15.453,25 R$ 766,53 R$ 88.304,28 R$ 1.103,80 R$ 7.726,62 R$ 132.456,41
Apto 1Q 2002 170TERREO/
COB 38,12 R$ 222.652,44 R$ 11.132,62 R$ 3.896,42 R$ 5.343,66 R$ 15.585,67 R$ 773,10 R$ 89.060,98 R$ 1.113,26 R$ 7.792,84 R$ 133.591,46Apto 1Q 2003 171
TERREO/ COB 38,12 R$ 222.652,44 R$ 11.132,62 R$ 3.896,42 R$ 5.343,66 R$ 15.585,67 R$ 773,10 R$ 89.060,98 R$ 1.113,26 R$ 7.792,84 R$ 133.591,46
Apto 1Q 2004 172TERREO/
COB 45,20 R$ 264.335,89 R$ 13.216,79 R$ 4.625,88 R$ 6.344,06 R$ 18.503,51 R$ 917,83 R$ 105.734,35 R$ 1.321,68 R$ 9.251,76 R$ 158.601,53Apto 2Q 2005 112/112a MEZ 01 69,19 R$ 383.470,96 R$ 19.173,55 R$ 6.710,74 R$ 9.203,30 R$ 26.842,97 R$ 1.331,50 R$ 153.388,38 R$ 1.917,35 R$ 13.421,48 R$ 230.082,58Apto 1Q 2006 173
TERREO/ COB 39,05 R$ 221.441,17 R$ 11.072,06 R$ 3.875,22 R$ 5.314,59 R$ 15.500,88 R$ 768,89 R$ 88.576,47 R$ 1.107,21 R$ 7.750,44 R$ 132.864,70
Apto 1Q 2007 174TERREO/
COB 39,05 R$ 221.441,17 R$ 11.072,06 R$ 3.875,22 R$ 5.314,59 R$ 15.500,88 R$ 768,89 R$ 88.576,47 R$ 1.107,21 R$ 7.750,44 R$ 132.864,70Apto 2Q 2008 113/113a MEZ 01 62,72 R$ 327.884,94 R$ 16.394,25 R$ 5.737,99 R$ 7.869,24 R$ 22.951,95 R$ 1.138,49 R$ 131.153,98 R$ 1.639,42 R$ 11.475,97 R$ 196.730,96Apto 1Q 2101 175
TERREO/ COB 38,93 R$ 220.871,07 R$ 11.043,55 R$ 3.865,24 R$ 5.300,91 R$ 15.460,97 R$ 766,91 R$ 88.348,43 R$ 1.104,36 R$ 7.730,49 R$ 132.522,642101 38,93
Apto 1Q 2102 176TERREO/
COB 38,12 R$ 222.763,76 R$ 11.138,19 R$ 3.898,37 R$ 5.346,33 R$ 15.593,46 R$ 773,49 R$ 89.105,51 R$ 1.113,82 R$ 7.796,73 R$ 133.658,26Apto 1Q 2103 177
TERREO/ COB 38,12 R$ 222.763,76 R$ 11.138,19 R$ 3.898,37 R$ 5.346,33 R$ 15.593,46 R$ 773,49 R$ 89.105,51 R$ 1.113,82 R$ 7.796,73 R$ 133.658,26
Apto 1Q 2104 250 SUBSOLO 45,20 R$ 264.468,05 R$ 13.223,40 R$ 4.628,19 R$ 6.347,23 R$ 18.512,76 R$ 918,29 R$ 105.787,22 R$ 1.322,34 R$ 9.256,38 R$ 158.680,83Apto 2Q 2105 110/110a MEZ 01 69,19 R$ 383.657,70 R$ 19.182,88 R$ 6.714,01 R$ 9.207,78 R$ 26.856,04 R$ 1.332,14 R$ 153.463,08 R$ 1.918,29 R$ 13.428,02 R$ 230.194,62Apto 1Q 2106 249 SUBSOLO 39,05 R$ 221.551,89 R$ 11.077,59 R$ 3.877,16 R$ 5.317,25 R$ 15.508,63 R$ 769,28 R$ 88.620,76 R$ 1.107,76 R$ 7.754,32 R$ 132.931,14Apto 1Q 2107 248 SUBSOLO 39,05 R$ 221.551,89 R$ 11.077,59 R$ 3.877,16 R$ 5.317,25 R$ 15.508,63 R$ 769,28 R$ 88.620,76 R$ 1.107,76 R$ 7.754,32 R$ 132.931,14Apto 2Q 2108 111/111a MEZ 01 62,72 R$ 328.043,88 R$ 16.402,19 R$ 5.740,77 R$ 7.873,05 R$ 22.963,07 R$ 1.139,04 R$ 131.217,55 R$ 1.640,22 R$ 11.481,54 R$ 196.826,33Apto 1Q 2201 242 SUBSOLO 38,93 R$ 220.981,51 R$ 11.049,08 R$ 3.867,18 R$ 5.303,56 R$ 15.468,71 R$ 767,30 R$ 88.392,60 R$ 1.104,91 R$ 7.734,35 R$ 132.588,90Apto 1Q 2202 243 SUBSOLO 38,12 R$ 222.875,15 R$ 11.143,76 R$ 3.900,32 R$ 5.349,00 R$ 15.601,26 R$ 773,87 R$ 89.150,06 R$ 1.114,38 R$ 7.800,63 R$ 133.725,09Apto 1Q 2203 244 SUBSOLO 38,12 R$ 222.875,15 R$ 11.143,76 R$ 3.900,32 R$ 5.349,00 R$ 15.601,26 R$ 773,87 R$ 89.150,06 R$ 1.114,38 R$ 7.800,63 R$ 133.725,09Apto 1Q 2204 245 SUBSOLO 45,20 R$ 264.600,29 R$ 13.230,01 R$ 4.630,51 R$ 6.350,41 R$ 18.522,02 R$ 918,75 R$ 105.840,12 R$ 1.323,00 R$ 9.261,01 R$ 158.760,17Apto 2Q 2205 64/64a MEZ 01 69,19 R$ 383.844,53 R$ 19.192,23 R$ 6.717,28 R$ 9.212,27 R$ 26.869,12 R$ 1.332,79 R$ 153.537,81 R$ 1.919,22 R$ 13.434,56 R$ 230.306,72Apto 1Q 2206 246 SUBSOLO 39,05 R$ 221.662,67 R$ 11.083,13 R$ 3.879,10 R$ 5.319,90 R$ 15.516,39 R$ 769,66 R$ 88.665,07 R$ 1.108,31 R$ 7.758,19 R$ 132.997,60Apto 1Q 2207 247 SUBSOLO 39,05 R$ 221.662,67 R$ 11.083,13 R$ 3.879,10 R$ 5.319,90 R$ 15.516,39 R$ 769,66 R$ 88.665,07 R$ 1.108,31 R$ 7.758,19 R$ 132.997,60Apto 2Q 2208 109/109a MEZ 01 62,72 R$ 328.202,90 R$ 16.410,15 R$ 5.743,55 R$ 7.876,87 R$ 22.974,20 R$ 1.139,59 R$ 131.281,16 R$ 1.641,01 R$ 11.487,10 R$ 196.921,74Apto 1Q 2301 229 SUBSOLO 38,93 R$ 221.092,00 R$ 11.054,60 R$ 3.869,11 R$ 5.306,21 R$ 15.476,44 R$ 767,68 R$ 88.436,80 R$ 1.105,46 R$ 7.738,22 R$ 132.655,20Apto 1Q 2302 230 SUBSOLO 38,12 R$ 222.986,58 R$ 11.149,33 R$ 3.902,27 R$ 5.351,68 R$ 15.609,06 R$ 774,26 R$ 89.194,63 R$ 1.114,93 R$ 7.804,53 R$ 133.791,95Apto 1Q 2303 231 SUBSOLO 38,12 R$ 222.986,58 R$ 11.149,33 R$ 3.902,27 R$ 5.351,68 R$ 15.609,06 R$ 774,26 R$ 89.194,63 R$ 1.114,93 R$ 7.804,53 R$ 133.791,95Apto 1Q 2304 239 SUBSOLO 45,20 R$ 264.732,59 R$ 13.236,63 R$ 4.632,82 R$ 6.353,58 R$ 18.531,28 R$ 919,21 R$ 105.893,04 R$ 1.323,66 R$ 9.265,64 R$ 158.839,55
Apto 2Q 2305 130 e 182TERREO/
COB e 69,19 R$ 390.031,45 R$ 19.501,57 R$ 6.825,55 R$ 9.360,75 R$ 27.302,20 R$ 1.354,28 R$ 156.012,58 R$ 1.950,16 R$ 13.651,10 R$ 234.018,87
Apto 1Q 2306 240 SUBSOLO 39,05 R$ 221.773,50 R$ 11.088,68 R$ 3.881,04 R$ 5.322,56 R$ 15.524,15 R$ 770,05 R$ 88.709,40 R$ 1.108,87 R$ 7.762,07 R$ 133.064,10Apto 1Q 2307 241 SUBSOLO 39,05 3,18 9 R$ 228.928,50 R$ 11.446,43 R$ 4.006,25 R$ 5.494,28 R$ 16.025,00 R$ 794,89 R$ 91.571,40 R$ 1.144,64 R$ 8.012,50 R$ 137.357,10
Apto 2Q2308 5 e 123
MEZ 02/ DESC e
TERREO/COB 62,72R$ 334.362,00 R$ 16.718,10 R$ 5.851,34 R$ 8.024,69 R$ 23.405,34 R$ 1.160,98 R$ 133.744,80 R$ 1.671,81 R$ 11.702,67 R$ 200.617,20
Apto 1Q 2401 223 SUBSOLO 38,93 R$ 221.202,54 R$ 11.060,13 R$ 3.871,04 R$ 5.308,86 R$ 15.484,18 R$ 768,06 R$ 88.481,02 R$ 1.106,01 R$ 7.742,09 R$ 132.721,532401 223 SUBSOLO 38,93Apto 1Q 2402 224 SUBSOLO 38,12 R$ 223.098,08 R$ 11.154,90 R$ 3.904,22 R$ 5.354,35 R$ 15.616,87 R$ 774,65 R$ 89.239,23 R$ 1.115,49 R$ 7.808,43 R$ 133.858,85Apto 1Q 2403 225 SUBSOLO 38,12 R$ 223.098,08 R$ 11.154,90 R$ 3.904,22 R$ 5.354,35 R$ 15.616,87 R$ 774,65 R$ 89.239,23 R$ 1.115,49 R$ 7.808,43 R$ 133.858,85Apto 1Q 2404 226 SUBSOLO 45,20 R$ 264.864,95 R$ 13.243,25 R$ 4.635,14 R$ 6.356,76 R$ 18.540,55 R$ 919,67 R$ 105.945,98 R$ 1.324,32 R$ 9.270,27 R$ 158.918,97
-
5,000% 3,500% 12,000% 7,000% 12,500% 40,000% 25,000% 35,000% 60,000%
JUNHO -2014
Local Desconto 1 2 5 1 36 50 10
Cadastro Pr-Lanamento
(7%)
SINAL
ATO30 E 60
SEMESTRAIS
25/12/2014NICA (25/04/2017)
MENSAIS DURANTE
OBRA
(25/09/2014)
MENSAIS PS OBRA SEMESTRAIS
TABELA DE PREOS - PR LANAMENTO
SUBTOTAL SUBTOTALVagas de
Garagem
AT ENTREGA DA OBRA APS A ENTREGA DA OBRA FINANCIAMENTO DIRETO
N rea Privativa
(m2) TIPO Apto
rea de
Escaninho
Apto 2Q2405 166/166a
TERREO/ DESC 69,19
R$ 384.218,46 R$ 19.210,92 R$ 6.723,82 R$ 9.221,24 R$ 26.895,29 R$ 1.334,09 R$ 153.687,39 R$ 1.921,09 R$ 13.447,65 R$ 230.531,08
Apto 1Q 2406 227 SUBSOLO 39,05 R$ 221.884,39 R$ 11.094,22 R$ 3.882,98 R$ 5.325,23 R$ 15.531,91 R$ 770,43 R$ 88.753,76 R$ 1.109,42 R$ 7.765,95 R$ 133.130,63Apto 1Q 2407 228 SUBSOLO 39,05 R$ 221.884,39 R$ 11.094,22 R$ 3.882,98 R$ 5.325,23 R$ 15.531,91 R$ 770,43 R$ 88.753,76 R$ 1.109,42 R$ 7.765,95 R$ 133.130,63
Apto 2Q2408 167/167a
TERREO/ DESC 62,72 4,37
13 R$ 338.353,68 R$ 16.917,68 R$ 5.921,19 R$ 8.120,49 R$ 23.684,76 R$ 1.174,84 R$ 135.341,47 R$ 1.691,77 R$ 11.842,38 R$ 203.012,21
Apto 1Q 2501 217 SUBSOLO 38,93 R$ 221.313,14 R$ 11.065,66 R$ 3.872,98 R$ 5.311,52 R$ 15.491,92 R$ 768,45 R$ 88.525,26 R$ 1.106,57 R$ 7.745,96 R$ 132.787,89Apto 1Q 2502 218 SUBSOLO 38,12 R$ 223.209,63 R$ 11.160,48 R$ 3.906,17 R$ 5.357,03 R$ 15.624,67 R$ 775,03 R$ 89.283,85 R$ 1.116,05 R$ 7.812,34 R$ 133.925,78Apto 1Q 2503 219 SUBSOLO 38,12 R$ 223.209,63 R$ 11.160,48 R$ 3.906,17 R$ 5.357,03 R$ 15.624,67 R$ 775,03 R$ 89.283,85 R$ 1.116,05 R$ 7.812,34 R$ 133.925,78Apto 1Q 2504 220 SUBSOLO 45,20 2,93 8 R$ 271.589,89 R$ 13.579,49 R$ 4.752,82 R$ 6.518,16 R$ 19.011,29 R$ 943,02 R$ 108.635,95 R$ 1.357,95 R$ 9.505,65 R$ 162.953,93Apto 2Q 2505 164/164a
TERREO/ COB 69,19 R$ 384.405,57 R$ 19.220,28 R$ 6.727,10 R$ 9.225,73 R$ 26.908,39 R$ 1.334,74 R$ 153.762,23 R$ 1.922,03 R$ 13.454,20 R$ 230.643,34
Apto 1Q 2506 221 SUBSOLO 39,05 R$ 221.995,33 R$ 11.099,77 R$ 3.884,92 R$ 5.327,89 R$ 15.539,67 R$ 770,82 R$ 88.798,13 R$ 1.109,98 R$ 7.769,84 R$ 133.197,20Apto 1Q 2507 222 SUBSOLO 39,05 R$ 221.995,33 R$ 11.099,77 R$ 3.884,92 R$ 5.327,89 R$ 15.539,67 R$ 770,82 R$ 88.798,13 R$ 1.109,98 R$ 7.769,84 R$ 133.197,20Apto 2Q 2508 165/165a
TERREO/ COB 62,72 R$ 328.680,45 R$ 16.434,02 R$ 5.751,91 R$ 7.888,33 R$ 23.007,63 R$ 1.141,25 R$ 131.472,18 R$ 1.643,40 R$ 11.503,82 R$ 197.208,27
Apto 1Q 2601 211 SUBSOLO 38,93 R$ 221.423,80 R$ 11.071,19 R$ 3.874,92 R$ 5.314,17 R$ 15.499,67 R$ 768,83 R$ 88.569,52 R$ 1.107,12 R$ 7.749,83 R$ 132.854,28Apto 1Q 2602 212 SUBSOLO 38,12 R$ 223.321,23 R$ 11.166,06 R$ 3.908,12 R$ 5.359,71 R$ 15.632,49 R$ 775,42 R$ 89.328,49 R$ 1.116,61 R$ 7.816,24 R$ 133.992,74Apto 1Q 2603 213 SUBSOLO 38,12 R$ 223.321,23 R$ 11.166,06 R$ 3.908,12 R$ 5.359,71 R$ 15.632,49 R$ 775,42 R$ 89.328,49 R$ 1.116,61 R$ 7.816,24 R$ 133.992,74Apto 1Q 2604 214 SUBSOLO 45,20 R$ 265.129,89 R$ 13.256,49 R$ 4.639,77 R$ 6.363,12 R$ 18.559,09 R$ 920,59 R$ 106.051,95 R$ 1.325,65 R$ 9.279,55 R$ 159.077,93Apto 2Q 2605 27 MEZ 02/ COB 69,19 3,85 21 R$ 383.255,28 R$ 19.162,76 R$ 6.706,97 R$ 9.198,13 R$ 26.827,87 R$ 1.330,75 R$ 153.302,11 R$ 1.916,28 R$ 13.413,93 R$ 229.953,17Apto 2Q 2605 27 MEZ 02/ COB 69,19 3,85 21 R$ 383.255,28 R$ 19.162,76 R$ 6.706,97 R$ 9.198,13 R$ 26.827,87 R$ 1.330,75 R$ 153.302,11 R$ 1.916,28 R$ 13.413,93 R$ 229.953,17Apto 1Q 2606 215 SUBSOLO 39,05 R$ 222.106,33 R$ 11.105,32 R$ 3.886,86 R$ 5.330,55 R$ 15.547,44 R$ 771,20 R$ 88.842,53 R$ 1.110,53 R$ 7.773,72 R$ 133.263,80Apto 1Q 2607 216 SUBSOLO 39,05 R$ 222.106,33 R$ 11.105,32 R$ 3.886,86 R$ 5.330,55 R$ 15.547,44 R$ 771,20 R$ 88.842,53 R$ 1.110,53 R$ 7.773,72 R$ 133.263,80Apto 2Q 2608 117/117a
TERREO/ COB 62,72 R$ 328.839,79 R$ 16.441,99 R$ 5.754,70 R$ 7.892,15 R$ 23.018,78 R$ 1.141,80 R$ 131.535,91 R$ 1.644,20 R$ 11.509,39 R$ 197.303,87
Apto 1Q 2701 206 SUBSOLO 38,93 R$ 221.534,51 R$ 11.076,73 R$ 3.876,85 R$ 5.316,83 R$ 15.507,42 R$ 769,22 R$ 88.613,80 R$ 1.107,67 R$ 7.753,71 R$ 132.920,71Apto 1Q 2702 207 SUBSOLO 38,12 R$ 223.432,89 R$ 11.171,64 R$ 3.910,08 R$ 5.362,39 R$ 15.640,30 R$ 775,81 R$ 89.373,16 R$ 1.117,16 R$ 7.820,15 R$ 134.059,73Apto 1Q 2703 208 SUBSOLO 38,12 R$ 223.432,89 R$ 11.171,64 R$ 3.910,08 R$ 5.362,39 R$ 15.640,30 R$ 775,81 R$ 89.373,16 R$ 1.117,16 R$ 7.820,15 R$ 134.059,73Apto 1Q 2704 76 MEZ 01 45,20 3,79 17 R$ 273.789,95 R$ 13.689,50 R$ 4.791,32 R$ 6.570,96 R$ 19.165,30 R$ 950,66 R$ 109.515,98 R$ 1.368,95 R$ 9.582,65 R$ 164.273,97
Apto 2Q 2705 129 e 181TERREO/
COB e 69,19 R$ 390.780,07 R$ 19.539,00 R$ 6.838,65 R$ 9.378,72 R$ 27.354,61 R$ 1.356,88 R$ 156.312,03 R$ 1.953,90 R$ 13.677,30 R$ 234.468,04
Apto 1Q 2706 209 SUBSOLO 39,05 3,13 3 R$ 229.259,88 R$ 11.462,99 R$ 4.012,05 R$ 5.502,24 R$ 16.048,19 R$ 796,04 R$ 91.703,95 R$ 1.146,30 R$ 8.024,10 R$ 137.555,93Apto 1Q 2707 210 SUBSOLO 39,05 R$ 222.217,38 R$ 11.110,87 R$ 3.888,80 R$ 5.333,22 R$ 15.555,22 R$ 771,59 R$ 88.886,95 R$ 1.111,09 R$ 7.777,61 R$ 133.330,43
Apto 2Q 2708 78 e 191MEZ 01 e SUBSOLO 62,72 R$ 334.999,21 R$ 16.749,96 R$ 5.862,49 R$ 8.039,98 R$ 23.449,94 R$ 1.163,19 R$ 133.999,68 R$ 1.675,00 R$ 11.724,97 R$ 200.999,52
Apto 1Q 2801 201 SUBSOLO 38,93 3,13 2 R$ 228.687,78 R$ 11.434,39 R$ 4.002,04 R$ 5.488,51 R$ 16.008,14 R$ 794,05 R$ 91.475,11 R$ 1.143,44 R$ 8.004,07 R$ 137.212,67Apto 1Q 2802 202 SUBSOLO 38,12 R$ 223.544,61 R$ 11.177,23 R$ 3.912,03 R$ 5.365,07 R$ 15.648,12 R$ 776,20 R$ 89.417,84 R$ 1.117,72 R$ 7.824,06 R$ 134.126,76Apto 1Q 2803 98 MEZ 01 38,12 R$ 223.544,61 R$ 11.177,23 R$ 3.912,03 R$ 5.365,07 R$ 15.648,12 R$ 776,20 R$ 89.417,84 R$ 1.117,72 R$ 7.824,06 R$ 134.126,76Apto 1Q 2804 203 SUBSOLO 45,20 R$ 265.395,08 R$ 13.269,75 R$ 4.644,41 R$ 6.369,48 R$ 18.577,66 R$ 921,51 R$ 106.158,03 R$ 1.326,98 R$ 9.288,83 R$ 159.237,05Apto 2Q 2805 178/178a SUBSOLO 69,19 R$ 384.967,46 R$ 19.248,37 R$ 6.736,93 R$ 9.239,22 R$ 26.947,72 R$ 1.336,69 R$ 153.986,98 R$ 1.924,84 R$ 13.473,86 R$ 230.980,48Apto 1Q 2806 204 SUBSOLO 39,05 R$ 222.328,49 R$ 11.116,42 R$ 3.890,75 R$ 5.335,88 R$ 15.562,99 R$ 771,97 R$ 88.931,40 R$ 1.111,64 R$ 7.781,50 R$ 133.397,09Apto 1Q 2807 205 SUBSOLO 39,05 R$ 222.328,49 R$ 11.116,42 R$ 3.890,75 R$ 5.335,88 R$ 15.562,99 R$ 771,97 R$ 88.931,40 R$ 1.111,64 R$ 7.781,50 R$ 133.397,09Apto 2Q 2808 179/179a SUBSOLO 62,72 R$ 329.158,71 R$ 16.457,94 R$ 5.760,28 R$ 7.899,81 R$ 23.041,11 R$ 1.142,91 R$ 131.663,48 R$ 1.645,79 R$ 11.520,55 R$ 197.495,22Apto 1Q 2901 196 SUBSOLO 38,93 3,76 11 R$ 230.216,10 R$ 11.510,81 R$ 4.028,78 R$ 5.525,19 R$ 16.115,13 R$ 799,36 R$ 92.086,44 R$ 1.151,08 R$ 8.057,56 R$ 138.129,66Apto 1Q 2902 106 MEZ 01 38,12 R$ 223.656,38 R$ 11.182,82 R$ 3.913,99 R$ 5.367,75 R$ 15.655,95 R$ 776,58 R$ 89.462,55 R$ 1.118,28 R$ 7.827,97 R$ 134.193,83Apto 1Q 2903 197 SUBSOLO 38,12 5,87 12 R$ 236.863,88 R$ 11.843,19 R$ 4.145,12 R$ 5.684,73 R$ 16.580,47 R$ 822,44 R$ 94.745,55 R$ 1.184,32 R$ 8.290,24 R$ 142.118,33Apto 1Q 2904 198 SUBSOLO 45,20 R$ 265.527,78 R$ 13.276,39 R$ 4.646,74 R$ 6.372,67 R$ 18.586,94 R$ 921,97 R$ 106.211,11 R$ 1.327,64 R$ 9.293,47 R$ 159.316,67Apto 2Q 2905 237/237a SUBSOLO 69,19 4,37 4 R$ 394.987,45 R$ 19.749,37 R$ 6.912,28 R$ 9.479,70 R$ 27.649,12 R$ 1.371,48 R$ 157.994,98 R$ 1.974,94 R$ 13.824,56 R$ 236.992,47Apto 1Q 2906 199 SUBSOLO 39,05 R$ 222.439,65 R$ 11.121,98 R$ 3.892,69 R$ 5.338,55 R$ 15.570,78 R$ 772,36 R$ 88.975,86 R$ 1.112,20 R$ 7.785,39 R$ 133.463,79Apto 1Q 2907 200 SUBSOLO 39,05 R$ 222.439,65 R$ 11.121,98 R$ 3.892,69 R$ 5.338,55 R$ 15.570,78 R$ 772,36 R$ 88.975,86 R$ 1.112,20 R$ 7.785,39 R$ 133.463,79
Apto 2Q 2908 29 e 185MEZ 02/COB e SUBSOLO 62,72 R$ 335.318,28 R$ 16.765,91 R$ 5.868,07 R$ 8.047,64 R$ 23.472,28 R$ 1.164,30 R$ 134.127,31 R$ 1.676,59 R$ 11.736,14 R$ 201.190,97
-
5,000% 3,500% 12,000% 7,000% 12,500% 40,000% 25,000% 35,000% 60,000%
JUNHO -2014
Local Desconto 1 2 5 1 36 50 10
Cadastro Pr-Lanamento
(7%)
SINAL
ATO30 E 60
SEMESTRAIS
25/12/2014NICA (25/04/2017)
MENSAIS DURANTE
OBRA
(25/09/2014)
MENSAIS PS OBRA SEMESTRAIS
TABELA DE PREOS - PR LANAMENTO
SUBTOTAL SUBTOTALVagas de
Garagem
AT ENTREGA DA OBRA APS A ENTREGA DA OBRA FINANCIAMENTO DIRETO
N rea Privativa
(m2) TIPO Apto
rea de
Escaninho
Apto 1Q 3001 120TERREO/
COB 38,93 R$ 221.866,98 R$ 11.093,35 R$ 3.882,67 R$ 5.324,81 R$ 15.530,69 R$ 770,37 R$ 88.746,79 R$ 1.109,33 R$ 7.765,34 R$ 133.120,19Apto 1Q 3002 189 SUBSOLO 38,12 3,85 5 R$ 232.430,71 R$ 11.621,54 R$ 4.067,54 R$ 5.578,34 R$ 16.270,15 R$ 807,05 R$ 92.972,28 R$ 1.162,15 R$ 8.135,07 R$ 139.458,42Apto 1Q 3003 190 SUBSOLO 38,12 3,56 7 R$ 231.778,21 R$ 11.588,91 R$ 4.056,12 R$ 5.562,68 R$ 16.224,47 R$ 804,79 R$ 92.711,28 R$ 1.158,89 R$ 8.112,24 R$ 139.066,92Apto 1Q 3004 193 SUBSOLO 45,20 R$ 265.660,54 R$ 13.283,03 R$ 4.649,06 R$ 6.375,85 R$ 18.596,24 R$ 922,43 R$ 106.264,22 R$ 1.328,30 R$ 9.298,12 R$ 159.396,33Apto 2Q 3005 34 MEZ 02/ DESC 69,19 R$ 375.342,52 R$ 18.767,13 R$ 6.568,49 R$ 9.008,22 R$ 26.273,98 R$ 1.303,27 R$ 150.137,01 R$ 1.876,71 R$ 13.136,99 R$ 225.205,51Apto 1Q 3006 194 SUBSOLO 39,05 R$ 222.550,87 R$ 11.127,54 R$ 3.894,64 R$ 5.341,22 R$ 15.578,56 R$ 772,75 R$ 89.020,35 R$ 1.112,75 R$ 7.789,28 R$ 133.530,52Apto 1Q 3007 195 SUBSOLO 39,05 3,41 10 R$ 230.223,37 R$ 11.511,17 R$ 4.028,91 R$ 5.525,36 R$ 16.115,64 R$ 799,39 R$ 92.089,35 R$ 1.151,12 R$ 8.057,82 R$ 138.134,02Apto 2Q 3008 33 MEZ 02/ DESC 62,72 R$ 319.477,94 R$ 15.973,90 R$ 5.590,86 R$ 7.667,47 R$ 22.363,46 R$ 1.109,30 R$ 127.791,18 R$ 1.597,39 R$ 11.181,73 R$ 191.686,77Apto 1Q 3101 127 TERREO/ COB 38,93 R$ 221.977,91 R$ 11.098,90 R$ 3.884,61 R$ 5.327,47 R$ 15.538,45 R$ 770,76 R$ 88.791,17 R$ 1.109,89 R$ 7.769,23 R$ 133.186,75Apto 1Q 3102 180 SUBSOLO 38,12 4,13 1 R$ 233.172,59 R$ 11.658,63 R$ 4.080,52 R$ 5.596,14 R$ 16.322,08 R$ 809,63 R$ 93.270,04 R$ 1.165,86 R$ 8.161,04 R$ 139.903,56Apto 1Q 3103 183 SUBSOLO 38,12 R$ 223.880,09 R$ 11.194,00 R$ 3.917,90 R$ 5.373,12 R$ 15.671,61 R$ 777,36 R$ 73.693,08 R$ 1.119,40 R$ 7.835,80 R$ 134.328,06Apto 1Q 3104 184 SUBSOLO 45,20 R$ 265.793,37 R$ 13.289,67 R$ 4.651,38 R$ 6.379,04 R$ 18.605,54 R$ 922,89 R$ 106.317,35 R$ 1.328,97 R$ 9.302,77 R$ 159.476,02Apto 2Q 3105 32 MEZ 02/ DESC 69,19 R$ 375.530,19 R$ 18.776,51 R$ 6.571,78 R$ 9.012,72 R$ 26.287,11 R$ 1.303,92 R$ 150.212,08 R$ 1.877,65 R$ 13.143,56 R$ 225.318,12Apto 1Q 3106 187 SUBSOLO 39,05 R$ 222.662,15 R$ 11.133,11 R$ 3.896,59 R$ 5.343,89 R$ 15.586,35 R$ 773,13 R$ 89.064,86 R$ 1.113,31 R$ 7.793,18 R$ 133.597,29Apto 1Q 3107 188 SUBSOLO 39,05 3,56 6 R$ 230.672,15 R$ 11.533,61 R$ 4.036,76 R$ 5.536,13 R$ 16.147,05 R$ 800,94 R$ 92.268,86 R$ 1.153,36 R$ 8.073,53 R$ 138.403,29Apto 2Q 3108 31 MEZ 02/ DESC 62,72 R$ 319.637,68 R$ 15.981,88 R$ 5.593,66 R$ 7.671,30 R$ 22.374,64 R$ 1.109,85 R$ 127.855,07 R$ 1.598,19 R$ 11.187,32 R$ 191.782,61NOTAS :
1) DATA BASE : JUNHO/2014
2)A concluso Fsica da Obra est prevista para : 31/08/2017
3) Correo at Emisso do HABITE-SE : INCC/FGV
4)Correo ps Emisso do HABITE-SE : IGPM/FGV + 1% AO MS PELA TABELA PRICE, EM NO MXIMO 60 MESES.
5) A ENTREGA DAS CHAVES ESTA CONDICIONADA ADIMPLENCIA DO CLIENTE E ESCRITURAO DO IMVEL PARA A ELMO OU AGENTE FINANCEIRO
6) MEMORIAL DESCRITIVO CONFORME REGISTRO DE IMVEIS
7) AS DESPESAS CARTORIAIS, AVERBAES DO HABITE-SE E CONDOMNIO, DE DE ITBI, DE REGISTRO E FINANCIMANTO, SE HOUVER, SO DE RESPONSABILIDADE DO ADQUIRENTE
8)A CONCLUSO DA OBRA NO EST VINCULADA ENTREGA DAS CHAVES
9) O preo da unidade constante na tabela est expresso em Reais, sem juros e sem correo e j inclui as vagas de garagem e escaninhos, se for o caso, definidos para a unidade
11) A PRESENTE TABELA PODER SER ALTERADA SEM PRVIO AVISO
10) Incorporadora: ELMO INCORPORAES LTDA., com sede Avenida T-2, nmero 1.258, sala 05, Setor Bueno, Goinia -
Gois, CNPJ n 11.591.561/0001-29
