Sunteți pe pagina 1din 8

TABELA DE VENDAS - SALAS

julho-11
Realizao e Construo

Empreendimento ........................................................................ PATIO JARDINS


Endereo .................................................................................... AV. JERNIMO DE ALBUQUERQUE, N.25, STIO SO BENEDITO
Bairro ......................................................................................... ALTOS DO CALHAU
INFORMAES TCNICAS
1
2
3
4
5
6

Data de Lanamento .....................................................................................Outubro 2010


Incorporao ................................................................................................ Cyrela Brazil Realty
Construo ...................................................................................................Cyrela Brazil Realty
Sistema de Vendas ....................................................................................... Preo Fechado
Estilo ............................................................................................................Misto
Prazo previsto entrega para cliente ............................................................... Maro/2014

7 - Projeto Arquitetnico .................................................................................... Itamar Berezin


8 - Projeto Paisagstico........................................................................................Benedito Abbud
9 - Projeto Decorao..........................................................................................Debora Aguiar

10
11
12
13
14

Nmero
Nmero
Nmero
Nmero
Nmero

de torres..........................................................................................2 Torres - 1 Fase 1 Torre / 2 Fase 1 Torre


de salas por andar...........................................................................33 Finais do 1 ao 9 andar / 27 finais 10 andar
de pavimentos ................................................................................ 10
total de unidades ............................................................................TOTAL 670 - 1 Fase 340 unidades / 2 Fase 330 unidades
de elevadores .................................................................................. 6 elevadores do trreo ao 10 andar e 2 elevadores do subsolo ao 2 sobresolo (4
pavimentos de garagem por torre)

15 - rea total do terreno .................................................................................... 11.283,48 m

julho-11

Tabela de 100 Meses

PATIO JARDINS - TORRE HYDE PARK

ANDAR
1

2, 3 e 4

5 e 6

FINAIS

Metragem

ENTRADA

MENSAL
60/90 /120/150 DIAS
Nota B

27
MENSAIS
01/01/2012
Nota B

2
ANUAIS
01/07/2012
Nota B

1
NICA
01/03/2014
Nota B

PRINCIPAL
MENSAIS
Notas B/C

68
MENSAIS A PARTIR
01/04/2014
Notas B/C

PRINCIPAL
ANUAIS
Notas B/C

6
ANUAIS A PARTIR
01/07/2014
Notas B/C

PREO

29

34,60

4.867

4.867

1.411

9.522

13.754

78.293

1.568

38.089

8.509

211.604

45,70

6.626

6.626

1.921

12.963

18.725

106.588

2.134

51.854

11.584

288.075

45,70

6.626

6.626

1.921

12.963

18.725

106.588

2.134

51.854

11.584

288.075

34,60

4.992

4.992

1.447

9.767

14.107

80.303

1.608

39.067

8.728

217.036

34,60

4.967

4.967

1.440

9.719

14.038

79.908

1.600

38.874

8.685

34,60

4.967

4.967

1.440

9.719

14.038

79.908

1.600

38.874

8.685

215.967

11

34,60

4.967

4.967

1.440

9.719

14.038

79.908

1.600

38.874

8.685

215.967

14

38,00

5.482

5.482

1.589

10.726

15.494

88.194

1.766

42.905

9.585

238.363

18

41,00

5.915

5.915

1.715

11.573

16.717

95.157

1.905

46.293

10.342

257.182

19

58,60

8.413

8.413

2.438

16.460

23.775

135.335

2.710

65.839

14.709

365.771

20

41,00

5.915

5.915

1.715

11.573

16.717

95.157

1.905

46.293

10.342

257.182

25

34,60

4.967

4.967

1.440

9.719

14.038

79.908

1.600

38.874

8.685

215.967

27

34,60

4.967

4.967

1.440

9.719

14.038

79.908

1.600

38.874

8.685

215.967

29

34,60

4.967

4.967

1.440

9.719

14.038

79.908

1.600

38.874

8.685

215.967

32

50,01

7.432

7.432

2.154

14.540

21.002

119.551

2.394

58.160

12.993

323.110

33

50,01

7.215

7.215

2.091

14.116

20.390

116.069

2.324

56.466

12.615

313.699

45,70

6.693

6.693

1.940

13.094

18.914

107.665

2.156

52.377

11.701

290.985

45,70

6.693

6.693

1.940

13.094

18.914

107.665

2.156

52.377

11.701

290.985

45,70

6.693

6.693

1.940

13.094

18.914

107.665

2.156

52.377

11.701

290.985

34,60

5.042

5.042

1.462

9.865

14.250

81.115

1.624

39.461

8.816

219.228

34,60

4.968

4.968

1.440

9.719

14.039

79.916

1.600

38.878

8.686

215.989

34,60

5.042

5.042

1.462

9.865

14.250

81.115

1.624

39.461

8.816

219.228

34,60

5.017

5.017

1.454

9.817

14.180

80.715

1.616

39.267

8.772

218.148

34,60

5.042

5.042

1.462

9.865

14.250

81.115

1.624

39.461

8.816

219.228

34,60

5.017

5.017

1.454

9.817

14.180

80.715

1.616

39.267

8.772

218.148

10

34,60

5.042

5.042

1.462

9.865

14.250

81.115

1.624

39.461

8.816

219.228

11

34,60

5.017

5.017

1.454

9.817

14.180

80.715

1.616

39.267

8.772

218.148

12

34,60

5.042

5.042

1.462

9.865

14.250

81.115

1.624

39.461

8.816

219.228

13

34,60

5.017

5.017

1.454

9.817

14.180

80.715

1.616

39.267

8.772

218.148

14

38,00

5.538

5.538

1.605

10.835

15.650

89.085

1.784

43.339

9.682

240.771

15

34,60

5.017

5.017

1.454

9.817

14.180

80.715

1.616

39.267

8.772

218.148

16

38,00

5.538

5.538

1.605

10.835

15.650

89.085

1.784

43.339

9.682

240.771

17

34,60

5.017

5.017

1.454

9.817

14.180

80.715

1.616

39.267

8.772

218.148

18

41,00

5.975

5.975

1.732

11.690

16.886

96.118

1.925

46.760

10.447

259.779

19

58,60

8.498

8.498

2.463

16.626

24.015

136.702

2.737

66.504

14.857

369.465

20

41,00

5.975

5.975

1.732

11.690

16.886

96.118

1.925

46.760

10.447

259.779

21

33,30

4.853

4.853

1.407

9.495

13.714

78.067

1.563

37.978

8.485

210.991

22

33,30

4.853

4.853

1.407

9.495

13.714

78.067

1.563

37.978

8.485

210.991

23

40,64

5.777

5.777

1.674

11.302

16.325

92.928

1.861

45.208

10.100

251.156

24

34,60

4.918

4.918

1.426

9.622

13.899

79.117

1.584

38.489

8.599

213.829

25

34,60

5.017

5.017

1.454

9.817

14.180

80.715

1.616

39.267

8.772

218.148

26

34,60

4.918

4.918

1.426

9.622

13.899

79.117

1.584

38.489

8.599

213.829

27

34,60

5.017

5.017

1.454

9.817

14.180

80.715

1.616

39.267

8.772

218.148

28

34,60

4.918

4.918

1.426

9.622

13.899

79.117

1.584

38.489

8.599

213.829

29

34,60

5.017

5.017

1.454

9.817

14.180

80.715

1.616

39.267

8.772

218.148

30

34,60

4.918

4.918

1.426

9.622

13.899

79.117

1.584

38.489

8.599

213.829

31

50,01

7.288

7.288

2.112

14.259

20.596

117.241

2.348

57.036

12.742

316.867

32

50,01

7.507

7.507

2.176

14.687

21.214

120.758

2.418

58.747

13.124

326.373

33

50,01

7.288

7.288

2.112

14.259

20.596

117.241

2.348

57.036

12.742

316.867

45,70

6.760

6.760

1.959

13.225

19.103

108.741

2.177

52.901

11.818

293.895

34,60

5.093

5.093

1.476

9.964

14.392

81.926

1.641

39.856

8.904

221.421

34,60

5.017

5.017

1.454

9.817

14.180

80.715

1.616

39.267

8.772

218.148

34,60

5.093

5.093

1.476

9.964

14.392

81.926

1.641

39.856

8.904

221.421

34,60

5.068

5.068

1.469

9.915

14.321

81.522

1.632

39.659

8.860

220.330

11

34,60

5.068

5.068

1.469

9.915

14.321

81.522

1.632

39.659

8.860

220.330

12

34,60

5.093

5.093

1.476

9.964

14.392

81.926

1.641

39.856

8.904

221.421

13

34,60

5.068

5.068

1.469

9.915

14.321

81.522

1.632

39.659

8.860

220.330

14

38,00

5.593

5.593

1.621

10.943

15.807

89.976

1.802

43.772

9.779

243.179

15

34,60

5.068

5.068

1.469

9.915

14.321

81.522

1.632

39.659

8.860

220.330

18

41,00

6.035

6.035

1.749

11.807

17.055

97.080

1.944

47.228

10.551

262.377

19

58,60

8.583

8.583

2.488

16.792

24.255

138.069

2.765

67.169

15.006

373.160

20

41,00

6.035

6.035

1.749

11.807

17.055

97.080

1.944

47.228

10.551

262.377

21

33,30

4.901

4.901

1.421

9.590

13.852

78.848

1.579

38.358

8.569

213.101

25

34,60

5.068

5.068

1.469

9.915

14.321

81.522

1.632

39.659

8.860

220.330

27

34,60

5.068

5.068

1.469

9.915

14.321

81.522

1.632

39.659

8.860

220.330

28

34,60

4.967

4.967

1.440

9.719

14.038

79.908

1.600

38.874

8.685

29

34,60

5.068

5.068

1.469

9.915

14.321

81.522

1.632

39.659

8.860

220.330

31

50,01

7.361

7.361

2.134

14.402

20.802

118.413

2.371

57.606

12.870

320.036

32

50,01

7.582

7.582

2.198

14.834

21.426

121.966

2.442

59.335

13.256

329.637

33

50,01

7.361

7.361

2.134

14.402

20.802

118.413

2.371

57.606

12.870

320.036

215.967

215.967

ANDAR

10

FINAIS

Metragem

ENTRADA

MENSAL
60/90 /120/150 DIAS
Nota B

27
MENSAIS
01/01/2012
Nota B

2
ANUAIS
01/07/2012
Nota B

1
NICA
01/03/2014
Nota B

PRINCIPAL
MENSAIS

PRINCIPAL
ANUAIS

Notas B/C

68
MENSAIS A PARTIR
01/04/2014
Notas B/C

PREO

Notas B/C

6
ANUAIS A PARTIR
01/07/2014
Notas B/C

45,70

6.760

6.760

1.959

13.225

19.103

108.741

2.177

52.901

11.818

293.895

45,70

6.760

6.760

1.959

13.225

19.103

108.741

2.177

52.901

11.818

293.895

45,70

6.760

6.760

1.959

13.225

19.103

108.741

2.177

52.901

11.818

293.895

34,60

5.093

5.093

1.476

9.964

14.392

81.926

1.641

39.856

8.904

221.421

34,60

5.093

5.093

1.476

9.964

14.392

81.926

1.641

39.856

8.904

221.421

34,60

5.093

5.093

1.476

9.964

14.392

81.926

1.641

39.856

8.904

221.421

10

34,60

5.093

5.093

1.476

9.964

14.392

81.926

1.641

39.856

8.904

221.421

11

34,60

5.068

5.068

1.469

9.915

14.321

81.522

1.632

39.659

8.860

220.330

12

34,60

5.093

5.093

1.476

9.964

14.392

81.926

1.641

39.856

8.904

13

34,60

5.068

5.068

1.469

9.915

14.321

81.522

1.632

39.659

8.860

220.330

14

38,00

5.593

5.593

1.621

10.943

15.807

89.976

1.802

43.772

9.779

243.179

15

34,60

5.220

5.220

1.513

10.212

14.751

83.968

1.681

40.849

9.126

226.940

16

38,00

5.593

5.593

1.621

10.943

15.807

89.976

1.802

43.772

9.779

243.179

17

34,60

5.220

5.220

1.513

10.212

14.751

83.968

1.681

40.849

9.126

226.940

18

41,00

6.035

6.035

1.749

11.807

17.055

97.080

1.944

47.228

10.551

262.377

19

58,60

8.583

8.583

2.488

16.792

24.255

138.069

2.765

67.169

15.006

373.160

20

41,00

6.035

6.035

1.749

11.807

17.055

97.080

1.944

47.228

10.551

262.377

21

33,30

4.901

4.901

1.421

9.590

13.852

78.848

1.579

38.358

8.569

213.101

22

33,30

4.901

4.901

1.421

9.590

13.852

78.848

1.579

38.358

8.569

213.101

23

40,64

5.834

5.834

1.691

11.415

16.488

93.857

1.879

45.660

10.201

253.668

24

34,60

4.967

4.967

1.440

9.719

14.038

79.908

1.600

38.874

8.685

215.967

25

34,60

5.068

5.068

1.469

9.915

14.321

81.522

1.632

39.659

8.860

220.330

26

34,60

4.967

4.967

1.440

9.719

14.038

79.908

1.600

38.874

8.685

215.967

27

34,60

5.068

5.068

1.469

9.915

14.321

81.522

1.632

39.659

8.860

220.330

28

34,60

4.967

4.967

1.440

9.719

14.038

79.908

1.600

38.874

8.685

215.967

29

34,60

5.068

5.068

1.469

9.915

14.321

81.522

1.632

39.659

8.860

220.330

30

34,60

4.967

4.967

1.440

9.719

14.038

79.908

1.600

38.874

8.685

215.967

45,70

6.827

6.827

1.979

13.356

19.292

109.818

2.199

53.425

11.935

296.805

45,70

6.827

6.827

1.979

13.356

19.292

109.818

2.199

53.425

11.935

296.805

45,70

6.827

6.827

1.979

13.356

19.292

109.818

2.199

53.425

11.935

296.805

34,60

5.143

5.143

1.491

10.063

14.535

82.737

1.657

40.250

8.992

223.613

34,60

5.067

5.067

1.469

9.914

14.320

81.514

1.632

39.656

8.859

220.308

34,60

5.143

5.143

1.491

10.063

14.535

82.737

1.657

40.250

8.992

223.613

34,60

5.271

5.271

1.528

10.313

14.897

84.799

1.698

41.254

9.216

229.187

34,60

5.143

5.143

1.491

10.063

14.535

82.737

1.657

40.250

8.992

34,60

5.271

5.271

1.528

10.313

14.897

84.799

1.698

41.254

9.216

229.187

10

34,60

5.143

5.143

1.491

10.063

14.535

82.737

1.657

40.250

8.992

223.613

11

34,60

5.118

5.118

1.483

10.013

14.463

82.329

1.649

40.052

8.948

222.511

12

34,60

5.143

5.143

1.491

10.063

14.535

82.737

1.657

40.250

8.992

223.613

13

34,60

5.118

5.118

1.483

10.013

14.463

82.329

1.649

40.052

8.948

222.511

14

38,00

5.648

5.648

1.637

11.051

15.963

90.867

1.820

44.206

9.876

245.586

15

34,60

5.271

5.271

1.528

10.313

14.897

84.799

1.698

41.254

9.216

229.187

16

38,00

5.648

5.648

1.637

11.051

15.963

90.867

1.820

44.206

9.876

245.586

17

34,60

5.271

5.271

1.528

10.313

14.897

84.799

1.698

41.254

9.216

229.187

18

41,00

6.094

6.094

1.766

11.924

17.223

98.041

1.963

47.695

10.655

264.975

19

58,60

8.668

8.668

2.512

16.958

24.496

139.436

2.792

67.834

15.154

376.855

20

41,00

6.094

6.094

1.766

11.924

17.223

98.041

1.963

47.695

10.655

264.975

21

33,30

4.950

4.950

1.435

9.685

13.989

79.628

1.595

38.738

8.654

215.211

22

33,30

4.950

4.950

1.435

9.685

13.989

79.628

1.595

38.738

8.654

215.211

23

40,64

5.892

5.892

1.708

11.528

16.652

94.786

1.898

46.112

10.302

256.179

24

34,60

5.016

5.016

1.454

9.815

14.177

80.699

1.616

39.259

8.771

218.105

25

34,60

5.118

5.118

1.483

10.013

14.463

82.329

1.649

40.052

8.948

222.511

26

34,60

5.016

5.016

1.454

9.815

14.177

80.699

1.616

39.259

8.771

218.105

27

34,60

5.118

5.118

1.483

10.013

14.463

82.329

1.649

40.052

8.948

222.511

28

34,60

5.016

5.016

1.454

9.815

14.177

80.699

1.616

39.259

8.771

218.105

29

34,60

5.118

5.118

1.483

10.013

14.463

82.329

1.649

40.052

8.948

222.511

30

34,60

5.016

5.016

1.454

9.815

14.177

80.699

1.616

39.259

8.771

218.105

34,60

5.143

5.143

1.491

10.063

14.535

82.737

1.657

40.250

8.992

223.613

34,60

5.067

5.067

1.469

9.914

14.320

81.514

1.632

39.656

8.859

220.308

34,60

5.143

5.143

1.491

10.063

14.535

82.737

1.657

40.250

8.992

223.613

34,60

5.271

5.271

1.528

10.313

14.897

84.799

1.698

41.254

9.216

229.187

34,60

5.143

5.143

1.491

10.063

14.535

82.737

1.657

40.250

8.992

223.613

34,60

5.271

5.271

1.528

10.313

14.897

84.799

1.698

41.254

9.216

229.187

10

34,60

5.143

5.143

1.491

10.063

14.535

82.737

1.657

40.250

8.992

223.613

11

34,60

5.118

5.118

1.483

10.013

14.463

82.329

1.649

40.052

8.948

222.511

13

34,60

5.118

5.118

1.483

10.013

14.463

82.329

1.649

40.052

8.948

222.511

14

38,00

5.648

5.648

1.637

11.051

15.963

90.867

1.820

44.206

9.876

245.586

15

34,60

5.271

5.271

1.528

10.313

14.897

84.799

1.698

41.254

9.216

229.187

16

38,00

5.648

5.648

1.637

11.051

15.963

90.867

1.820

44.206

9.876

245.586

17

34,60

5.271

5.271

1.528

10.313

14.897

84.799

1.698

41.254

9.216

229.187

19

58,60

8.668

8.668

2.512

16.958

24.496

139.436

2.792

67.834

15.154

376.855

20

41,00

6.094

6.094

1.766

11.924

17.223

98.041

1.963

47.695

10.655

264.975

21

33,30

4.950

4.950

1.435

9.685

13.989

79.628

1.595

38.738

8.654

215.211

22

33,30

4.950

4.950

1.435

9.685

13.989

79.628

1.595

38.738

8.654

215.211

23

40,64

5.892

5.892

1.708

11.528

16.652

94.786

1.898

46.112

10.302

256.179

24

34,60

5.016

5.016

1.454

9.815

14.177

80.699

1.616

39.259

8.771

218.105

25

34,60

5.118

5.118

1.483

10.013

14.463

82.329

1.649

40.052

8.948

222.511

26

34,60

5.016

5.016

1.454

9.815

14.177

80.699

1.616

39.259

8.771

218.105

27

34,60

5.118

5.118

1.483

10.013

14.463

82.329

1.649

40.052

8.948

222.511

28

34,60

5.016

5.016

1.454

9.815

14.177

80.699

1.616

39.259

8.771

218.105

29

34,60

5.118

5.118

1.483

10.013

14.463

82.329

1.649

40.052

8.948

222.511

1.800.569

1.800.569

521.904

3.522.853

5.088.566

28.965.681,02

Notas:
A) Esta tabela esta expressa em reais;
B) Os valores das obrigaes contratuais sero corrigidos mensalmente pela variao do INCC-FGV, tomando-se como base o ndice de dois meses anteriores assinatura do contrato, observadas as condies contratuais, atMARO/2014.
Aps esta data o valor das obrigaes contratuais passaro a ser corrigidos pelo IGP(M).;
C) As parcelas com vencimento a partir de ABRIL/2014, sero acrescidas de juros de 12% ao ano calculados pela tabela Price.
D) As despesas cartorrias de ITBI, de registro e de financiamento, quando houver, sero de responsabilidade do adquirente.
E) As condies acima e as demais condies complementares de vendas, esto explicitadas no contrato de compromisso de compra e venda.
F) A presente tabela poder ser alterada sem prvio aviso;

580.020,82

14.091.412,39

221.421

223.613

3.148.108,56

78.285.624,37

julho-11

Estudo de Tabela Curta

PATIO JARDINS - TORRE HYDE PARK


MENSAL
60/90 DIAS
Nota B

29
MENSAIS
01/11/2011
Nota B

2
ANUAIS
01/07/2012
Nota B

1
NICA
01/03/2014
Nota B

PREO

13.052

13.051

2.295

35.237

19.576

195.764

17.768

17.767

3.125

47.972

26.651

266.510

45,70

17.768

17.767

3.125

47.972

26.651

266.510

34,60

13.387

13.386

2.354

36.142

20.079

200.789

34,60

13.321

13.320

2.342

35.964

19.980

199.800

11

34,60

13.321

13.320

2.342

35.964

19.980

199.800

14

38,00

14.702

14.701

2.585

39.694

22.052

220.520

18

41,00

15.863

15.862

2.790

42.827

23.793

237.929

19

58,60

22.560

22.559

3.967

60.910

33.839

338.389

20

41,00

15.863

15.862

2.790

42.827

23.793

237.929

25

34,60

13.321

13.320

2.342

35.964

19.980

199.800

27

34,60

13.321

13.320

2.342

35.964

19.980

199.800

29

34,60

13.321

13.320

2.342

35.964

19.980

199.800

32

50,01

19.929

19.928

3.505

53.806

29.892

298.922

33

50,01

19.349

19.347

3.403

52.239

29.022

290.216

45,70

17.948

17.946

3.156

48.456

26.920

269.202

45,70

17.948

17.946

3.156

48.456

26.920

269.202

45,70

17.948

17.946

3.156

48.456

26.920

269.202

34,60

13.522

13.521

2.378

36.507

20.282

202.817

34,60

13.322

13.321

2.343

35.968

19.982

199.820

34,60

13.522

13.521

2.378

36.507

20.282

202.817

34,60

13.455

13.454

2.366

36.327

20.182

201.818

34,60

13.522

13.521

2.378

36.507

20.282

202.817

34,60

13.455

13.454

2.366

36.327

20.182

201.818

10

34,60

13.522

13.521

2.378

36.507

20.282

202.817

11

34,60

13.455

13.454

2.366

36.327

20.182

201.818

12

34,60

13.522

13.521

2.378

36.507

20.282

202.817

13

34,60

13.455

13.454

2.366

36.327

20.182

201.818

14

38,00

14.851

14.849

2.612

40.094

22.275

222.747

15

34,60

13.455

13.454

2.366

36.327

20.182

201.818

16

38,00

14.851

14.849

2.612

40.094

22.275

222.747

17

34,60

13.455

13.454

2.366

36.327

20.182

201.818

18

41,00

16.023

16.022

2.818

43.260

24.033

240.332

19

58,60

22.788

22.787

4.007

61.525

34.181

341.807

20

41,00

16.023

16.022

2.818

43.260

24.033

240.332

21

33,30

13.014

13.013

2.289

35.135

19.520

195.197

22

33,30

13.014

13.013

2.289

35.135

19.520

195.197

23

40,64

15.491

15.490

2.724

41.824

23.235

232.355

24

34,60

13.189

13.188

2.319

35.608

19.782

197.822

25

34,60

13.455

13.454

2.366

36.327

20.182

201.818

26

34,60

13.189

13.188

2.319

35.608

19.782

197.822

27

34,60

13.455

13.454

2.366

36.327

20.182

201.818

28

34,60

13.189

13.188

2.319

35.608

19.782

197.822

29

34,60

13.455

13.454

2.366

36.327

20.182

201.818

30

34,60

13.189

13.188

2.319

35.608

19.782

197.822

31

50,01

19.544

19.543

3.437

52.766

29.315

293.147

32

50,01

20.130

20.129

3.540

54.349

30.194

301.941

33

50,01

19.544

19.543

3.437

52.766

29.315

293.147

45,70

18.127

18.126

3.188

48.941

27.189

271.894

34,60

13.657

13.656

2.402

36.872

20.485

204.845

34,60

13.455

13.454

2.366

36.327

20.182

201.818

34,60

13.657

13.656

2.402

36.872

20.485

204.845

34,60

13.590

13.589

2.390

36.691

20.384

203.836

11

34,60

13.590

13.589

2.390

36.691

20.384

203.836

12

34,60

13.657

13.656

2.402

36.872

20.485

204.845

13

34,60

13.590

13.589

2.390

36.691

20.384

203.836

14

38,00

14.999

14.998

2.638

40.495

22.497

224.975

15

34,60

13.590

13.589

2.390

36.691

20.384

203.836

18

41,00

16.183

16.182

2.846

43.692

24.274

242.736

19

58,60

23.016

23.014

4.047

62.141

34.523

345.226

20

41,00

16.183

16.182

2.846

43.692

24.274

242.736

21

33,30

13.144

13.143

2.311

35.487

19.715

197.149

25

34,60

13.590

13.589

2.390

36.691

20.384

203.836

27

34,60

13.590

13.589

2.390

36.691

20.384

203.836

28

34,60

13.321

13.320

2.342

35.964

19.980

199.800

29

34,60

13.590

13.589

2.390

36.691

20.384

203.836

31

50,01

19.740

19.738

3.471

53.294

29.608

296.078

32

50,01

20.332

20.330

3.575

54.893

30.496

304.961

33

50,01

19.740

19.738

3.471

53.294

29.608

296.078

ANDAR

FINAIS

METRAGEM
TOTAL

ENTRADA

29

34,60

45,70

2, 3 e 4

5 e 6

ANDAR

10

MENSAL
60/90 DIAS
Nota B

29
MENSAIS
01/11/2011
Nota B

2
ANUAIS
01/07/2012
Nota B

1
NICA
01/03/2014
Nota B

PREO

18.127

18.126

3.188

48.941

27.189

271.894

18.127

18.126

3.188

48.941

27.189

271.894

45,70

18.127

18.126

3.188

48.941

27.189

271.894

34,60

13.657

13.656

2.402

36.872

20.485

204.845

34,60

13.657

13.656

2.402

36.872

20.485

204.845

34,60

13.657

13.656

2.402

36.872

20.485

204.845

10

34,60

13.657

13.656

2.402

36.872

20.485

204.845

11

34,60

13.590

13.589

2.390

36.691

20.384

203.836

12

34,60

13.657

13.656

2.402

36.872

20.485

204.845

13

34,60

13.590

13.589

2.390

36.691

20.384

203.836

14

38,00

14.999

14.998

2.638

40.495

22.497

224.975

15

34,60

13.997

13.996

2.461

37.791

20.995

209.951

16

38,00

14.999

14.998

2.638

40.495

22.497

224.975

17

34,60

13.997

13.996

2.461

37.791

20.995

209.951

18

41,00

16.183

16.182

2.846

43.692

24.274

242.736

19

58,60

23.016

23.014

4.047

62.141

34.523

345.226

20

41,00

16.183

16.182

2.846

43.692

24.274

242.736

21

33,30

13.144

13.143

2.311

35.487

19.715

197.149

22

33,30

13.144

13.143

2.311

35.487

19.715

197.149

23

40,64

15.646

15.645

2.751

42.242

23.468

234.678

24

34,60

13.321

13.320

2.342

35.964

19.980

199.800

25

34,60

13.590

13.589

2.390

36.691

20.384

203.836

26

34,60

13.321

13.320

2.342

35.964

19.980

199.800

27

34,60

13.590

13.589

2.390

36.691

20.384

203.836

28

34,60

13.321

13.320

2.342

35.964

19.980

199.800

29

34,60

13.590

13.589

2.390

36.691

20.384

203.836

30

34,60

13.321

13.320

2.342

35.964

19.980

199.800

45,70

18.307

18.305

3.219

49.426

27.459

274.586

45,70

18.307

18.305

3.219

49.426

27.459

274.586

45,70

18.307

18.305

3.219

49.426

27.459

274.586

34,60

13.792

13.791

2.425

37.237

20.687

206.873

34,60

13.588

13.587

2.390

36.687

20.382

203.816

34,60

13.792

13.791

2.425

37.237

20.687

206.873

34,60

14.136

14.135

2.486

38.165

21.203

212.030

34,60

13.792

13.791

2.425

37.237

20.687

206.873

34,60

14.136

14.135

2.486

38.165

21.203

212.030

10

34,60

13.792

13.791

2.425

37.237

20.687

206.873

11

34,60

13.724

13.723

2.413

37.054

20.585

205.854

12

34,60

13.792

13.791

2.425

37.237

20.687

206.873

13

34,60

13.724

13.723

2.413

37.054

20.585

205.854

14

38,00

15.148

15.146

2.664

40.896

22.720

227.202

15

34,60

14.136

14.135

2.486

38.165

21.203

212.030

16

38,00

15.148

15.146

2.664

40.896

22.720

227.202

17

34,60

14.136

14.135

2.486

38.165

21.203

212.030

18

41,00

16.343

16.342

2.874

44.125

24.514

245.139

19

58,60

23.244

23.242

4.088

62.756

34.864

348.644

20

41,00

16.343

16.342

2.874

44.125

24.514

245.139

21

33,30

13.274

13.273

2.334

35.838

19.910

199.101

22

33,30

13.274

13.273

2.334

35.838

19.910

199.101

23

40,64

15.801

15.800

2.779

42.660

23.700

237.002

24

34,60

13.453

13.452

2.366

36.320

20.178

201.778

25

34,60

13.724

13.723

2.413

37.054

20.585

205.854

26

34,60

13.453

13.452

2.366

36.320

20.178

201.778

27

34,60

13.724

13.723

2.413

37.054

20.585

205.854

28

34,60

13.453

13.452

2.366

36.320

20.178

201.778

29

34,60

13.724

13.723

2.413

37.054

20.585

205.854

30

34,60

13.453

13.452

2.366

36.320

20.178

201.778

34,60

13.792

13.791

2.425

37.237

20.687

206.873

34,60

13.588

13.587

2.390

36.687

20.382

203.816

34,60

13.792

13.791

2.425

37.237

20.687

206.873

34,60

14.136

14.135

2.486

38.165

21.203

212.030

34,60

13.792

13.791

2.425

37.237

20.687

206.873

34,60

14.136

14.135

2.486

38.165

21.203

212.030

10

34,60

13.792

13.791

2.425

37.237

20.687

206.873

11

34,60

13.724

13.723

2.413

37.054

20.585

205.854

13

34,60

13.724

13.723

2.413

37.054

20.585

205.854

14

38,00

15.148

15.146

2.664

40.896

22.720

227.202

15

34,60

14.136

14.135

2.486

38.165

21.203

212.030

16

38,00

15.148

15.146

2.664

40.896

22.720

227.202

17

34,60

14.136

14.135

2.486

38.165

21.203

212.030

19

58,60

23.244

23.242

4.088

62.756

34.864

348.644

20

41,00

16.343

16.342

2.874

44.125

24.514

245.139

21

33,30

13.274

13.273

2.334

35.838

19.910

199.101

22

33,30

13.274

13.273

2.334

35.838

19.910

199.101

23

40,64

15.801

15.800

2.779

42.660

23.700

237.002

24

34,60

13.453

13.452

2.366

36.320

20.178

201.778

25

34,60

13.724

13.723

2.413

37.054

20.585

205.854

26

34,60

13.453

13.452

2.366

36.320

20.178

201.778

27

34,60

13.724

13.723

2.413

37.054

20.585

205.854

28

34,60

13.453

13.452

2.366

36.320

20.178

201.778

29

34,60

13.724

13.723

2.413

37.054

20.585

205.854

4.828.590

4.828.228

849.123

13.036.541

7.242.523

FINAIS

METRAGEM
TOTAL

ENTRADA

45,70

45,70

Notas:
A) Esta tabela esta expressa em reais;
B) Os valores das obrigaes contratuais sero corrigidos mensalmente pela variao do INCC-FGV, tomando-se como base o ndice de dois meses anteriores assinatura do contrato, observadas as condies contratuais, at MARO/2014.
Aps esta data o valor das obrigaes contratuais passaro a ser corrigidos pelo IGP(M).;
C) As parcelas com vencimento a partir de ABRIL/2014, sero acrescidas de juros de 12% ao ano calculados pela tabela Price.
D) As despesas cartorrias de ITBI, de registro e de financiamento, quando houver, sero de responsabilidade do adquirente.
E) As condies acima e as demais condies complementares de vendas, esto explicitadas no contrato de compromisso de compra e venda.
F) A presente tabela poder ser alterada sem prvio aviso;

72.425.226,40

S-ar putea să vă placă și