Documenti di Didattica
Documenti di Professioni
Documenti di Cultura
Manzana
M 26
M 28
M 29
M 30
M 32
M 33
M 34
edificabilidad maxima
factor
total
Uso
Zona libre
Ind. Extensiva 1
Zona libre
Ind. Extensiva 1
Ind. Intensiva 1
Ind. Intensiva 3
Comercial
Zona libre
Otros
Ind. Intensiva 1
Ind. Extensiva 1
SIPS
Zona libre
Otros
Ind. Extensiva 1
Ind. Intensiva 3
Terciario 1
Otros
Terciario 1
Terciario 1
Superficie
1,509.23 m2
5,234.90 m2
1,503.22 m2
5,234.90 m2
6,692.04 m2
278.48 m2
1,728.00 m2
3,938.69 m2
25.06 m2
6,369.26 m2
4,836.40 m2
1,728.00 m2
4,584.05 m2
25.06 m2
4,836.40 m2
1,017.25 m2
10,665.17 m2
21.87 m2
9,056.92 m2
7,403.30 m2
76,688.20 m2
Privado
Ind. Extensiva 1
Ind. Intensiva 1
Ind. Intensiva 3
Terciario 1
20,142.60 m2
13,061.30 m2
1,295.73 m2
27,125.39 m2 61,625.02 m2
Publico
SIPS
Comercial
Zona libre
Otros
total
1,728.00 m2
1,728.00 m2
11,535.19 m2
71.99 m2 15,063.18 m2
76,688.20 m2
M 35
M 36
M 37
M 38
M 39
M 40
M 41
M 42
41,569.41 m2
118,257.61 m2
0.70
3,664.43 m2
0.70
1
1.10
1.35
3,664.43 m2
6,692.04 m2
306.33 m2
2,332.80 m2
1
0.70
1.35
6,369.26 m2
3,385.48 m2
2,332.80 m2
0.70
1.10
1.35
3,385.48 m2
1,118.98 m2
14,397.98 m2
1.35
1.35
12,226.84 m2
9,994.46 m2
69,871.30 m2
14,099.82 m2
13,061.30 m2
1,425.30 m2
36,619.28 m2
4,665.60 m2
69,871.30 m2
Plantas max.
Haltura max.
Aparcamiento
12.00 m
18
3
2
2
3
12.00 m
12.00 m
12.00 m
12.00 m
18
33
2
23
2
3
3
12.00 m
12.00 m
12.00 m
32
17
23
3
2
4
12.00 m
12.00 m
15.00 m
17
6
144
4
4
15.00 m
15.00 m
122
100
Valor medio
Valor total
140.00 1,973,974.80
185.00 2,416,340.50
185.00
263,681.06
325.00 11,901,264.86
325.00
1,516,320.00
18,071,581.22
Ocupacin
prevista
5,671.63 m2
6,312.05 m2
UE-4
N
1
Propietario
Herederos Da. Angela Huesca Sasain
2
3
4
5
Superficie
35,609.30 m2
4,277.30 m2
4,594.86 m2
72,239.82 m2
1,016.61 m2
519.72 m2
118,257.61 m2
%
30.112
3.617
3.885
61.087
0.860
0.439
100.000
21,480.00 154.35
14,070.00 94.50
40,130.00 135.00
3,188.00 270.00
%
%
%
%
%
%
%
Precio medio
Valor total
24.00
854,623.20
24.00
102,655.20
24.00
110,276.64
24.00 1,733,755.68
24.00
24,398.64
0.00
2,825,709.36
3,315,438.00
1,329,615.00
5,417,550.00
860,760.00
39,886.60 m2
35810.02
4277.3
35609.30
Sup. Mnima
200 m2
cod.zona
li 1-M 32
li 1-M 35
u.a. /m2
1.00
1.00
Sup. Mnima
200 m2
cod.zona
li 3-M 33
li 3-M 39
u.a. /m2
1.00
1.00
Sup. Mnima
2,400 m2
cod.zona
li-M 28
li-M 30
li-M 36
li-M 38
u.a. /m2
1.07
1.07
1.07
1.07
Sup. Mnima
400 m2
cod.zona
T1-M 40
T1-M 41
T1-M 42
u.a. /m2
1.35
1.35
1.35
m2 techo
6,692.04 m2
6,369.26 m2
13,061.30 m2
m2 techo
306.33 m2
1,118.98 m2
1,425.30 m2
m2 techo
3,664.43 m2
3,664.43 m2
3,385.48 m2
3,385.48 m2
14,099.82 m2
m2 techo
14,397.98 m2
12,226.84 m2
9,994.46 m2
36,619.28 m2
65,205.70 m2
SUELO PUBLICO
Tipo de Suelo:
cod. Tipo de Suelo
Vi
Viarias
Sup. Mnima
0 m2
cod.zona
Vi 1
u.a. /m2
0.00
Sup. Mnima
0 m2
cod.zona
ZL-M 26
ZL-M 29
u.a. /m2
0.00
0.00
m2 techo
0.00 m2
0.00 m2
m2 techo
0.00 m2
0.00 m2
ZL-M 34
ZL-M 37
0.00
0.00
Sup. Mnima
0 m2
cod.zona
Co-M 34
u.a. /m2
0.00
Sup. Mnima
0 m2
cod.zona
SIPS-M 37
u.a. /m2
0.00
Sup. Mnima
0 m2
cod.zona
Ot-M 34
Ot-M 37
Ot-M 40
u.a. /m2
m2 techo
0.00 m2
0.00 m2
m2 techo
0.00 m2
0.00 m2
m2 techo
0.00 m2
0.00 m2
0.00 m2
0.00 m2
0.00 m2
TOTAL SECTOR
0.00
0.00
0.00
0.00 m2
0.00 m2
0.00 m2
65,205.70 m2
u.a.
m2 suelo
6,692.04
6,369.26
13,061.30
u.a.
6,692.04 m2
6,369.26 m2
13,061.30 m2
m2 suelo
278.48
1,017.25
1,295.73
u.a.
278.48 m2
1,017.25 m2
1,295.73 m2
m2 suelo
5,601.34
5,601.34
5,174.95
5,174.95
21,552.58
u.a.
5,234.90 m2
5,234.90 m2
4,836.40 m2
4,836.40 m2
20,142.60 m2
m2 suelo
14,397.98
12,226.84
9,994.46
36,619.28
10,665.17 m2
9,056.92 m2
7,403.30 m2
27,125.39 m2
72,528.89
61,625.02 m2
u.a.
m2 suelo
0.00
0.00
u.a.
41,569.41 m2
41,569.41 m2
m2 suelo
0.00
0.00
1,509.23 m2
1,503.22 m2
Valor
1,157,522.16
1,101,690.90
2,259,213.06
Valor
52,986.39
193,552.16
246,538.55
Valor
678,233.64
678,233.64
626,603.98
626,603.98
2,609,675.26
Valor
3,362,088.19
2,855,103.46
2,333,816.29
8,551,007.94
13,666,434.81
Valor
0.00
Valor
-
0.00
0.00
0.00
u.a.
3,938.69 m2
4,584.05 m2
11,535.19 m2
m2 suelo
0.00
0.00
u.a.
1,728.00 m2
1,728.00 m2
m2 suelo
0.00
0.00
u.a.
1,728.00 m2
1,728.00 m2
m2 suelo
0.00
Valor
0.00
Valor
0.00
Valor
0.00
0.00
0.00
0.00
25.06 m2
25.06 m2
21.87 m2
71.99 m2
0.00
56,632.59 m2
0.00
72,528.89
118,257.61 m2
13,666,434.81
0.00
N
1
Propietario
Herederos Da. Angela Huesca Sasain
2
3
4
5
Superficie
35,609.30 m2
4,277.30 m2
4,594.86 m2
72,239.82 m2
1,016.61 m2
519.72 m2
118,257.61 m2
21.05.2008
%
30.112
3.617
3.885
61.087
0.860
0.439
100.000
Precio medio
100.00
100.00
100.00
100.00
100.00
1,879,892.43
3,205,391.46
205,023.41
60,000.00
317,418.44
5,667,725.74
118,257.61 m2
100.00 /m2
11,825,761.00
11,825,761.00
3 COSTES SEVILLANA
3.1 Infrastructura Electrizidad
TOTAL COSTES SEVILLANA
400,000.00
400,000.00
17,893,486.74
6,067,725.74
51.31
Valor total
3,560,930.00
427,730.00
459,486.00
7,223,982.00
101,661.00
0.00
11,773,789.00
13,061.30 m2
1,425.30 m2
14,099.82 m2
36,619.28 m2
375.00 /m2
375.00 /m2
375.00 /m2
450.00 /m2
=
=
3,706,581.042
37,065.81 m2
72,239.82 m2
35,174.01 m2
4,897,987.50
534,487.50
5,287,432.50
16,478,676.00
5,439,716.70
32,638,300.20
50,531,786.94
1
2
3
4
13,061.30 u.a
1,295.73 u.a
21,142.60 u.a
36,619.28 u.a
72,118.91 u.a
5,667,725.74
11,825,761.00
400,000.00
32,638,300.20
50,531,786.94
72,118.91 u.a
700.67 /u.a.
Superficie
72,239.82 m2
%
61.087
44,055.28 u.a
72,118.91 u.a
44,055.28 u.a
700.67 /u.a.
30,868,352.69
Resumen economico
30,868,352.69
Manzana
M40, M40, M42
M 35
M 39
M 28
u.a.
36,619.28 u.a
6,369.26 u.a
1,017.25 u.a
49.49 u.a
44,055.28 u.a
44,055.28 u.a
u.a. /m2
1.35
1.00
1.00
1.07
m2 construido
27,125.39 m2
6,369.26 m2
1,017.25 m2
46.25 m2
34,558.15 m2
Valor m2 en venta
900.00
1,800.00
1,800.00
1,800.00
37,791,825.54
30,868,352.69
6,923,472.85
Ejemplo 2
Aprovechamiento de u.a. en:
% del uso total
Industria Intensiva 1
100.00 %
Industrial Intensiva 3
100.00 %
Industrial Extensiva 1
100.00 %
Terciario 1
23.36 %
Total Ejemplo 2
Valor en venta total Ejemplo 2
Costes total
Beneficio Ejemplo 2
Valor total
24,412,853.33
11,464,668.00
1,831,050.00
83,254.21
37,791,825.54
Manzana
u.a.
13,061.30 u.a
1,295.73 u.a
21,142.60 u.a
8,555.65 u.a
44,055.28 u.a
u.a. /m2
1.00
1.00
1.07
1.35
m2 construido
13,061.30 m2
1,295.73 m2
19,759.44 m2
6,337.52 m2
40,453.99 m2
Valor m2 en venta
900.00
900.00
900.00
1,800.00
Valor total
11,755,170.00
1,166,157.00
17,783,495.33
11,407,533.33
30,357,185.66
30,357,185.66
30,868,352.69
-511,167.03