DESCRIPCIN

UBICACIN

ANTIGEDAD SUP. CONSTRUIDA

VALOR

Viv. Unifamiliar

0 a 5 aos

180

400,000.00

Viv. Unifamiliar

10 a 20 aos

250

220,000.00

Viv. Unifamiliar

5 a 10 aos

188

290,000.00

Viv. Unifamiliar

5 a 10 aos

170

180,000.00

Viv. Unifamiliar

5 a 10 aos

270

300,000.00

Viv. Unifamiliar

5 a 10 aos

167

195,000.00

Viv. Unifamiliar

5 a 10 aos

180

250,000.00

Viv. Unifamiliar

0 a 5 aos (Restaurada)

250

193,000.00

Viv. Unifamiliar

10 a 20 aos

300

350,000.00

Viv. Unifamiliar

10 a 20 aos

290

295,000.00

Viv. Unifamiliar

10 a 20 aos

140

165,000.00

Viv. Unifamiliar

5 a 10 aos

270

340,000.00

Viv. Unifamiliar

0 a 5 aos

311

380,000.00

Valor unitario homogeneizado y ponderado por m2 para vivienda unifamiliar aislada

Cc vivienda

Valor

Vivienda

583.55

102.10%

Garaje

281.09

0.00%

TOTAL
779.49

CALCULO RESIDUAL ESTTICO

DATOS:
b
1-b
CUc
Cup
Cc
Gc
Gpp

1,278.12
0.18
0.82
0.00
0.00
595.80
59.58 10%sCc
101.29 17%sCc

Gf

31.95 2,5%sVM

Gc

70.30 5,5%sVM

Ci (Cuc+Cup+Cc

858.92

F = VM*(1-b)-Ci

189.14

Coste Urbanizacin:

0.00

Superficie a edificar:

467.69

Superficie a urbanizar

0.00

Valor urbanizacin

0.00

Valor de la parcela:

0.00
595.80

Parcela

VM

595.80

88,458.00

88,458.00

r aislada

Valor unitario
Coef. Homogen.
Valor unitario%
homogen.
Ponderacin
Valor unitario
testigos
homogen. Y ponderado
2,222.22

0.90

2,000.00

5.00%

880.00

1.15

1,012.00

7.00%

100.00
70.84

1,542.55

1.05

1,619.68

7.00%

113.38

1,058.82

1.05

1,111.76

8.00%

88.94

1,111.11

1.05

1,166.67

10.00%

116.67

1,167.66

1.05

1,226.05

8.00%

98.08

1,388.89

1.05

1,458.33

7.00%

102.08

772.00

1.05

810.60

7.00%

56.74

1,166.67

1.15

1,341.67

7.00%

93.92

1,017.24

1.15

1,169.83

7.00%

81.89

1,178.57

1.15

1,355.36

7.00%

94.88

1,259.26

1.10

1,385.19

10.00%

138.52

1,221.86

1.00

1,221.86

10.00%

122.19

100.00%

1,278.12