Ejercicio 4

Ejercicio 3

CAV 0.75 5450 M2

Fr 0.85 218 ML
VUP $3.50

Ejercicio 3

AREA 350000
FONDO 636.36
VALOR $10,000 $1.00

VUP $1.00
CAV 0.5
 FR 0.5
VB $0.25

Ejercicio 1

valor del terreno

frente 15 1
fondo 30 2
area 450
3 por 2 del frente del terreno 675
valor x m2 $958.00

VT $431,100.00

VALOR DE LA CONSTRUCCION
1
PRIMER PISO 315 339.54
1
SEGUNDO PISO 300 339.54
1
AZOTEA 55 339.54

VALOR DE DEPRECIACION 13% 0.13

VC S/ 508,769.48
VC $133,535.30

VALOR DE LAS OBRAS COMPLEMENTARIAS

PISCINA 10 m3 S/ 924.59
PARAPETOS 50 m2 S/ 156.54
MUROS PERIMETRICOS 30 m2 S/ 305.95
CISTERNA 8 m3 S/ 805.36
TANQUE ETERNIT 4 m3 S/ 1,066.15

vc S/ 32,154.23
vc $8,439.43
 Ejercicio 5
28 m2
vc $180.00 21 m2

175 m2

7 ml
 1 2
B C
Primer piso 340 m2 339.54 172.40
B C
Segundo piso 320 m2 339.54 172.40
B C
Tercer piso 295 m2 339.54 172.40
D D
Azotea 90 m2 226.02 109.43

DEPRECIACION 19%

4 138

3 80

3 20

100
2
30
1

25

536.36 294998 40% $0.10

100 55000 60% $0.15
100 55000 80% $0.20
50 27500 100% $0.25

550 VALOR DEL TERRENO

 $431,100.00

2 3 4 5 6
172.4 24.83 54.79 64.42 0
2 3 4 5 6
172.4 98.3 72.98 64.42 54.83
2 3 4 5 6
172.4 98.3 54.79 64.42 54.83

0.87

S/ 9,245.90
S/ 7,827.00
S/ 9,178.50
S/ 6,442.88
S/ 4,264.60

valor de la edificación $573,074.72

 4 ml $4,032.00
3 ml $3,780.00
$31,500.00
25 ml
VC $39,312.00

VT AMPLIACION $7,812.00
 3 4 5 6
E F F B
65.86 54.79 64.42 79.04
G F F E
39.69 54.79 64.42 17.20
G F F E
39.69 54.79 64.42 17.20
G F F F
39.69 54.79 64.42 12.81

40% $0.89 3450

60% $1.34 2000

VALOR DEL TERRENO

80% VB $2.23

100%

$29,499.80
$8,250.00
$11,000.00
$6,875.00

VALOR DEL TERRENO $55,624.80

 7
140.72 S/ 796.70 S/ 250,960.50 S/ 218,335.64
7
140.72 S/ 943.19 S/ 282,957.00 S/ 246,172.59
7
140.72 S/ 925.00 S/ 50,875.00 S/ 44,261.25

S/ 508,769.48

S/ 8,043.93
S/ 6,809.49
S/ 7,985.30
S/ 5,605.31
S/ 3,710.20

S/ 32,154.23
 7
SUBTOTAL CON DEPRECIACIÓN
B
223.06 S/ 999.11 S/ 339,697.40 S/ 275,154.89
B
223.06 S/ 911.10 S/ 291,552.00 S/ 236,157.12
B
223.06 S/ 911.10 S/ 268,774.50 S/ 217,707.35
C
140.72 S/ 647.88 S/ 58,309.20 S/ 47,230.45

VALOR CONSTRUCCIÓN S/ 776,249.81

$3,079.13

$2,677.50

$5,756.63