ESTUDIO PRELIMINAR DE

FACTIBILIDAD ECONOMICA
EDIFICIO CUBA 538 DOLARES

COSTOS 618,705.00
TERRENO 180,000.00
200.00 M2 200.00 900.00 180,000.00

CONSTRUCCION 360,000.00
edificio
800 m2 x $ 540.00/m2 (incluye garage) 800.00 450.00 360,000.00

promocion y ventas 24,705.00

gastos varios 54,000.00

INGRESOS 823,500.00
1er piso 137,250.00
1 dpt. 2 dorm. (75m2) 75.00 915.00 68,625.00
1 dpt. 2 dorm. (75m2) 75.00 915.00 68,625.00
2do piso 915.00 137,250.00
1 dpt. 2 dorm. (75m2) 75.00 915.00 68,625.00
1 dpt. 2 dorm. (75m2) 75.00 915.00 68,625.00
3er piso 915.00 137,250.00
1 dpt. 2 dorm. (75m2) 75.00 915.00 68,625.00
1 dpt. 2 dorm. (75m2) 75.00 915.00 68,625.00
4to piso 915.00 137,250.00
1 dpt. 2 dorm. (75m2) 75.00 915.00 68,625.00
1 dpt. 2 dorm. (75m2) 75.00 915.00 68,625.00
5to piso 915.00 137,250.00
1 dpt. 2 dorm. (75m2) 75.00 915.00 68,625.00
1 dpt. 2 dorm. (75m2) 75.00 915.00 68,625.00
SEMI piso 915.00 137,250.00
1 dpt. 2 dorm. (75m2) 75.00 915.00 68,625.00
1 dpt. 2 dorm. (75m2) 75.00 915.00 68,625.00

UTILIDAD BRUTA 204,795.00

IMPUESSTO A LA RENTA (20%) 40,959.00
UTILIDAD 163,836.00