Documentos de Académico
Documentos de Profesional
Documentos de Cultura
TERRENO 996.00
ESTRUCTURA 6.00
ARQUITECTURA 6.00
TOTAL 8.00
681,433.50
% 68,143.35
% 34,071.68
783,648.53
UND 933,048.53
% 74,643.88
1,199,153.96
% 201,538.48
1,400,692.45
233,448.74
INGRESOS
AREA (M2)
UTILIDAD BRUTA
CANTIDAD PRECIO X
UNIDAD ($) IGV ($)
(UNID)
1,499,976.00 149997.6
284,995.44
71,248.86
1,571,224.86
170,532.41
28,422.07
CRONOGRAMA DE INVERSIONES DEL PROYECTO
MESES
RUBROS
1 2 3 4
TERRENO 149,400.00
LICENCIA Y REGISTROS 74,643.88
EDIFICACION DE LA OBRA 156,729.71 156,729.71 156,729.71
GASTOS DE VENTA Y ADMINISTRATIVOS
224,043.88 156,729.71 156,729.71 156,729.71
PROGRAMA DE VENTAS
MES 6 7 8 9 10
UNIDADES 1 1 1 1 2
MONTO A RECIBIR 249,996.00 249,996.00 249,996.00 249,996.00 499,992.00
5% 105%
1.697284367309 0.697284367309
TOTAL
5 6 7 8 9 10
149,400.00
74,643.88
156,729.71 156,729.71 783,648.53
40,307.70 40,307.70 40,307.70 40,307.70 40,307.70 201,538.48
156,729.71 197,037.40 40,307.70 40,307.70 40,307.70 40,307.70 1,209,230.89
TOTAL
6
1499976
156,729.71 156,729.71
40,307.70 40,307.70 40,307.70 40,307.70 40,307.70
17,867.19 17,867.19 0.00 0.00 0.00 0.00
174,596.89 214,904.59 40,307.70 40,307.70 40,307.70 40,307.70
9,059.15 91,649.80 348,837.35 561,372.21 771,060.51 1,230,744.82
69.72843673093