Documentos de Académico
Documentos de Profesional
Documentos de Cultura
A. Techada Dpto.
Kateg
A. Techada A. Serv.
Azotea
V Edi1/m2
Kateg
V Edi1/m2
Categ
V Edi1/m2
Cimentacin
46.13
46.13
37.94
Estructura Portante
195.24
132.35
132.35
Techos
53.45
46.48
53.45
Pisos
85.62
85.62
85.62
Revestimientos
87.00
87.00
87.00
Coberturas
6.44
6.44
Puertas y Ventanas
62.11
62.11
62.11
Clsets
22.98
22.98
Cerrajeria
6.79
6.79
7.56
Agua y Desage
60.80
60.80
25.64
Electricidad
38.04
38.04
20.96
Baos
22.55
22.55
22.55
Cocinas
6.64
6.64
Obras Complement.
693.79
623.93
535.18
5% $
728.48
5% $
655.13
5% $
561.94
Utilidad Construct.
12% $
815.90
12% $
733.74
12% $
629.37
Utilidad Inmobiliaria
30% $
1,060.67
30% $
953.86
30% $
818.18
Reajuste
20% $
1,272.80
20% $
1,144.64
20% $
981.82
US$ $
471.41
US$ $
423.94
US$ $
363.64
Tipo de Cambio:
2.70
Gastos Generales
CATEGORIA
Partida
A
Cimentacin
74.60
Estructura Portante
195.24
Techos
92.10
Pisos
129.35
Revestimientos
199.24
Coberturas
58.69
Puertas y Ventanas
119.71
Closets
39.39
Cerrajeria
9.34
Agua y Desague
60.80
Electricidad
38.04
Baos
26.55
Cocinas
42.41
Obras Complementarias201.20
46.13
132.35
53.45
85.62
87.00
13.86
112.90
22.98
7.56
40.22
29.77
22.55
11.57
129.26
37.94
33.76
46.48
63.98
63.51
6.44
62.11
16.41
6.79
25.64
20.96
14.56
6.64
62.21
24.68
13.25
19.67
22.33
5.36
6.80
3.34
18.97
8.25
4.94
4.63
9.92
TERRENO
1,300.00
38,506.00
EDIFICAC
Descripcin
rea de la
Edificacin m2
79.37 m2
0.00 m2
0.00 m2
0.00 m2
0.00 m2
0.00 m2
0.00 m2
0.00 m2
0.00 m2
0.00 m2
0.00 m2
0.00 m2
0.00 m2
Valor Similar a
Nuevo
VSN US$
Valor Unitario en $
VUT US$
$
471.41
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
79.37 m2
37,415.59
37,415.59
Valor Similar a
Nuevo
VSN US$
5,612.34
Valor Edificacin
en $
VE US$
38,506.00
36,293.12
Valor de Areas
Comunes
VAC US$
$
5,443.97
VEST US$
7,000.00
7,000.00
VEST S/.
S/.
18,900.00
AREA
VDEP S/.
-
S/.
Valor Estac.
VEST US$
96,291.71
7,000.00
Valor Dep
VDEP US$
$
VR US$
80.00%
80.00%
80.00%
$
$
$
77,033.37
5,600.00
-
80.00%
82,633.37
Valor Similar a
Nuevo
VSN US$
Valor Unitario en $
VUT US$
79.37 m2
$
0.00 m2
$
0.00 m2
$
0.00 m2
$
0.00 m2
$
0.00 m2
$
0.00 m2
$
0.00 m2
$
0.00 m2
$
0.00 m2
$
0.00 m2
$
0.00 m2
$
0.00 m2
$
0.00 m2
$
79.37 m2
Areas Comunes
471.41
-
Estac
Dep
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
37,415.59
37,415.59
5,612.34
7,000.00
50,027.93
Tasa de Cambio
T.C.
103,966.20
2.70
Valor Edificacin en
$
VE US$
Valor Edificacin
S/.
VE S/.
0.97
S/.
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
$
$
$
$
$
$
$
$
$
$
$
$
DEPREC.
36,293.12
36,293.12
DEPREC.
Valor de Areas
Comunes
VAC US$
0.97
5,443.97
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
14,698.72
AIRES S/.
S/.
Valor Obras
Complement
VOC S/.
S/.
-
Valor Obras
Complement
VOC US$
AIRES US$
97,991.42
Valor Obras
Complement
VOC US$
Valor de Areas
Comunes
VAC S/.
AIRES US$
$
97,991.42
80,243.09
Factor de
Mecado
F.M.
1.20
103,291.71
278,887.61
Descripcin
Departamento Flat
N 101
TOTAL
1,301.39
VR S/.
S/.
S/.
S/.
207,990.09
15,120.00
-
S/.
223,110.09
Redondeo US$
96,290.00
103,290.00
82,630.00
50,030.00
VD
VR
VSN
RESUMEN
Valor Similar a
Nuevo
VSN S/.
101,022.09
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
101,022.09
15,153.31
135,075.40
VALORES
MONEDA
VALOR COMERCIAL
VALOR DE
REALIZACION
VALOR A NUEVO
ATM
AD
ATC
US $
S/.
US $
S/.
US $
S/.
Zonificacin
RDB
Datos
Precio venta S/.
Precio venta $
Costo xm2
Area Total
Antigedad
Ambientes
BAOS
Estacionamientos
Nivel o piso
Caracteristicas
Alt edificio
Contacto
Descripcin
AT m2
AO m2
180.80
13.54
2.89
197.23
180.80
13.54
2.89
197.23
96,291.71
S/.
259,987.61
Inmueble a tasar
$
S/.
103,291.71
278,887.61
1,301.39
79.37
Ao 2009
rea
m2
VUE
( US$/m2 )
79.37 m2
471.41
79.37
VESD
( US$)
Factor de
Depreciacin
37,415.59
0.97
37,415.59
VALOR
TOTAL
DPTO.
301
ESTAC.
N 09 y 10
DEPOSITO N 14
103,291.71
96,291.71
7,000.00
0.00
278,887.61
259,987.61
18,900.00
0.00
82,633.37
77,033.37
5,600.00
0.00
223,110.09
207,990.09
15,120.00
0.00
50,027.93
43,027.93
7,000.00
0.00
135,075.40
116,175.40
18,900.00
0.00
469.95
Area del Departamento}
Area Total Construida
11.655%
54.77
PROMEDIO
Referencia 1
Referencia 3
1er piso
1er piso, patio, buen estado
Referencia 4
Las Vascongadas 185
S/.
95,000.00
256,500.00
950.00
100.00
Estreno
2.00
2.00
1.00
4to piso
lav en azotea
877.16
Total
( US$ )
36,293.12
36,293.12
103,291.71
278,887.61
82,633.37
223,110.09
50,027.93
135,075.40
TERRENO
m2
0.00
T.C.
0.00
VUT US$
0.00
VT US$
0.00
VT S/.
0.00
EDIFICACIN
m2
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
VUE US$
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
VSN US$
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
DEPREC.
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
VE US$
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
VE S/.
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
VOC US$
0.00
VOC S/.
0.00
VOC US$
0.00
VTP US$
0.00
F.M.
1.00
VTP US$
0.00
VR US$
0.00
VSN US$
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
VSN S/.
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
VTPB US$
0.00