c



 


 



 
 

    

c 

 



%
)*+,*,-./ 100.00%

  c  ! " #

!$% " 
$!%  & " #
&% " 
$ & % ' " #
'% " 
$ ' % c  (
VR EPU PL
c1 -

Valor dos Projetos (R$)

Valor dos estudos e proposta urbanstica (R$)
Valor d projeto legal
Constante relativa ao valor do metro quadrado da construo (R$)

c2 c3 A1edif A2est A3pais Coef 1Coef 2Coef 3PC FC AT-

Mo de oba
Material
Constante relativa ao valor do metro quadrado da construo: subsolo ou garagem ou estacionamento (R$)
Constante relativa ao valor do metro quadrado da rea de paisagismo (R$)
rea do projeto Edificao principal (m 2)
2
rea do projeto: estacionamento no subsolo ou estacionamento (m )
2
rea do projeto: Paisagismo (m )
Coeficiente de dificuldade tcnica do projeto da Edif principal
Coeficiente de dificuldade tcnica do projeto da Garagem ou estacionamento
Coeficiente de dificuldade tcnica do projeto de paisagismo
Valor dos Pojetos Comlementares (R$)
Valor dos servios de coordenao dos projetos complementares (R$)
rea do terreno


 0
 
1 

Edificaes
Estacionamento
Paisagismo
Custo estimado do empreendimento
Custo do projeto em relao ao total

Unidades
Custo dos materiais
Custo M. Obra
Custo mamteriais/Um
Custo Eq. Tecnica/um
Custo M. Obra/um

3,583,506.40
105,638.10
96,797.67
'+/),+*2&-!/
&-'!3

c

 
  
Preo atribuido
P Fund
PEstr
PHidr
PEletr
PTelef
PGas
Soma

0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%

89,595.07

136.00 R$/un
1,984,556.76
1,801,385.40 3.66
14,592.33
2,719.19
10,526.29 3.66

Raiz Q Parciais
10%
3,895.44
10%
3,895.44
409.45 R$/m2
194.82 R$/m2
214.63 R$/m2
80.00 R$/m2
50.00 R$/m2
8,752.00
93.55
38,304.92
2,580.00
50.79
406.35
2,364.09
48.62
243.11
100%
38,954.38
10%
10%
50%
38,954.38
10%
3,895.44
6,694.49 m2

meses
72.00
491,556.84
72.00
72.00
2,872.38

72.00

4.35%
4.35%

42.75%
0.45%
0.27%
43.48%

43.48%
4.35%

por ms
27,563.29
6,827.18
202.67
39.89


4
1 
  0


Preo Proporcional
7%
2,726.81
48%
18,698.10
15%
5,843.16
20%
7,790.88
5%
1,947.72
5%
1,947.72
100%
38,954.38

3.04%
20.87%
6.52%
8.70%
2.17%
2.17%
43.48%

c


6


7


)*+,*,-./
!.3 *+*,,-.!
**+,,.-./

c  

Nmero de parcelas
Valor das parcelas - R$

12.00
8,295.84

5
5
5

R$

c


 


 



 
 

    



  
  
c






 








01&$










 !"#



$% 



$&  



$'




$( 



$()



*
&



+ 



"



!,
&
& 

(
-  (


 $$$$$$$$$$$$$$$$$$$$$$$$$ $5

 $$$$$$$$$$$$$$$$$$$$$$$$$$$ $5
$$$$$$$$$$$$$$$$$$$$$$$$$ $5


($
-  (
$

c 

./$$
(
&
 2
$&$
3
 &

 $01&
 -  (



01&$


01&$


01&$

01&$

01&$

01&$

01&$

01&$

01&$

01&$

01&$

                                      



                                              

                                              

                                              

                                              

                                              

                                              

                                              

                                              

                                              

                                              

                                              

                                              

                                              

$$$$$$$$$$5

$$$$$$$$5

$$$$$$$$5

$$$$$$$$5

$$$$$$$$$$$$$$$$$$$4

$$$$$$$$$$$$$$$$$$$4

$$$$$$$$$$$$$$$$$$$4

$$$$$$$$$$$$$$$$$$$4

$$$$$$$$$$$$$$$$$$$4

$$$$$$$$$$$$$$$$$$$4

$$$$$$$$$$$$$$$$$$$4

$$$$$$$$$$$$$$$$$$$$$4

$$$$$$$$$$$$$

$$$$$$$$$$5

$$$$$$$$$$5

$$$$$$$$$$5

$$$$$$$$$$$$$$$$$$$4

$$$$$$$$$$$$$$$$$$$4

$$$$$$$$$$$$$$$$$$$4

$$$$$$$$$$$$$$$$$$$4

$$$$$$$$$$$$$$$$$$$4

$$$$$$$$$$$$$$$$$$$4

$$$$$$$$$$$$$$$$$$$4

$$$$$$$$$$$$$$$$$$$$$4

$$$$$$$$$$5

$$$$$$$$5

$$$$$$$$5

$$$$$$$$5

$$$$$$$$$$$$$$$$$$$4

$$$$$$$$$$$$$$$$$$$4

$$$$$$$$$$$$$$$$$$$4

$$$$$$$$$$$$$$$$$$$4

$$$$$$$$$$$$$$$$$$$4

$$$$$$$$$$$$$$$$$$$4

$$$$$$$$$$$$$$$$$$$4

$$$$$$$$$$$$$$$$$$$$$4

$$$$$$$$$$5

$$$$$$$$5

$$$$$$$$5

$$$$$$$$5

$$$$$$$$$$$$$$$$$$$4

$$$$$$$$$$$$$$$$$$$4

$$$$$$$$$$$$$$$$$$$4

$$$$$$$$$$$$$$$$$$$4

$$$$$$$$$$$$$$$$$$$4

$$$$$$$$$$$$$$$$$$$4

$$$$$$$$$$$$$$$$$$$4

$$$$$$$$$$$$$$$$$$$$$4

















































c


 


 



 
 

    

   
c


  

  


 
%
&' 
 

(
 ))

 




 
 

 






 


c) 

 (


+ 

&
, )
 
%-
)&' (
 ))

 "
 ""
 "
 "
#
"







$
$
$
$
"$#

 

.)
)

 

(  ))

$$






 



!"#
 !## #


 
 
 





! 
$!" 
! 

 


"!"
#!
 !$
  !##

!"
"!##$

*
*
*
!#
"!#







 *
 *
 *
 "!"# 
 !$
"! $

 *
 *
 *
 !"###
!$!##
!#







$ !  !#!