Departamentos Terraza

PV x Und PV x m2 PV x Und PV x m2
Numero Q M2 Q M2
Usd Usd Usd Usd
101 1 58.23 81,522 1,400 1 47.2 22,986 487
201 1 58.23 81,522 1,400
301 1 58.23 81,522 1,400
401 1 58.23 81,522 1,400
501 1 58.23 81,522 1,400
601 1 58.23 81,522 1,400
701 1 58.23 81,522 1,400
801 1 58.23 81,522 1,400
901 1 58.23 81,522 1,400
202 1 25.9 39,886 1,540
302 1 25.9 39,886 1,540
402 1 25.9 39,886 1,540
502 1 25.9 39,886 1,540
602 1 25.9 39,886 1,540
702 1 25.9 39,886 1,540
802 1 25.9 39,886 1,540
902 1 25.9 39,886 1,540
203 1 50.5 73,225 1,450
303 1 50.5 73,225 1,450
403 1 50.5 73,225 1,450
503 1 50.5 73,225 1,450
603 1 50.5 73,225 1,450
703 1 50.5 73,225 1,450
803 1 50.5 73,225 1,450
104 1 33.77 49,980 1,480 1 25.92 12,804 494
204 1 33.77 49,980 1,480
304 1 33.77 49,980 1,480
404 1 33.77 49,980 1,480
504 1 33.77 49,980 1,480
604 1 33.77 49,980 1,480
704 1 33.77 49,980 1,480
804 1 33.77 49,980 1,480
904 1 33.77 49,980 1,480
105 1 31.42 47,130 1,500 1 28.74 14,341 499
205 1 31.42 47,130 1,500
305 1 31.42 47,130 1,500
405 1 31.42 47,130 1,500
505 1 31.42 47,130 1,500
605 1 31.42 47,130 1,500
705 1 31.42 47,130 1,500
805 1 31.42 47,130 1,500
905 1 31.42 47,130 1,500
106 1 32.5 48,750 1,500 1 11.91 6,210 521
206 1 32.5 48,750 1,500
306 1 32.5 48,750 1,500
406 1 32.5 48,750 1,500
506 1 32.5 48,750 1,500
606 1 32.5 48,750 1,500
706 1 32.5 48,750 1,500
 806 1 32.5 48,750 1,500
906 1 32.5 48,750 1,500
107 1 31.36 47,040 1,500 1 18.96 9,651 509
207 1 31.36 47,040 1,500
307 1 31.36 47,040 1,500
407 1 31.36 47,040 1,500
507 1 31.36 47,040 1,500
607 1 31.36 47,040 1,500
707 1 31.36 47,040 1,500
807 1 31.36 47,040 1,500
907 1 31.36 47,040 1,500
108 1 32.61 48,915 1,500 1 19.72 10,294 522
208 1 32.61 48,915 1,500
308 1 32.61 48,915 1,500
408 1 32.61 48,915 1,500
508 1 32.61 48,915 1,500
608 1 32.61 48,915 1,500
708 1 32.61 48,915 1,500
808 1 32.61 48,915 1,500
908 1 32.61 48,915 1,500
105 1 31.42 47,130 1,500 1 28.74 14,341 499
109 1 31.41 47,115 1,500 1 18.87 9,586 508
209 1 31.41 47,115 1,500
309 1 31.41 47,115 1,500
409 1 31.41 47,115 1,500
509 1 31.41 47,115 1,500
609 1 31.41 47,115 1,500
709 1 31.41 47,115 1,500
809 1 31.41 47,115 1,500
909 1 31.41 47,115 1,500
110 1 40.53 59,984 1,480 1 9.9 5,514 557
210 1 40.53 59,984 1,480
310 1 40.53 59,984 1,480
410 1 40.53 59,984 1,480
510 1 40.53 59,984 1,480
610 1 40.53 59,984 1,480
710 1 40.53 59,984 1,480
810 1 40.53 59,984 1,480
910 1 40.53 59,984 1,480
111 1 45.72 68,580 1,500 1 13.2 6,996 530
211 1 45.72 68,580 1,500
311 1 45.72 68,580 1,500
411 1 45.72 68,580 1,500
511 1 45.72 68,580 1,500
611 1 45.72 68,580 1,500
711 1 45.72 68,580 1,500
811 1 45.72 68,580 1,500
911 1 45.72 68,580 1,500
503
Total 97 3630.07 5,369,937.00 1,490 10 223.16 112723
 RESUMEN GENERAL
PV PROM
NOMBRE Q M2 PV USD
USD
Departamentos 97 3630.07 1479.29 5,369,937.00
Terrazas 10 223.16 505.12 112,723.00
Azoteas - - -
Balcones 9 29 -
Cocheras 32 - 10875.00 348,000.00
Depositos 26 - 3000.00 78,000.00
Tienda 1 50 1500.00 75,000.00
TOTAL EN US$ 5,983,660

Castigo 10% en precio de venta 5,385,294.00

Pago terreno +licencias 1,200,000.00
construccin 5942 500 2,971,000.00
Costo 4,171,000.00

Ut. Bruta 1,214,294.00