TALLER MERCADO

Y X1 X2 X3 Y1 Y2 Y3
No. TIPO FRENTE FONDO EDAD (años) ESTRATO EST. CONS. HEIDECKE
USO SECTOR AREA TERR AREA CONST OFERTA C.R.D. VR DEL TERRNO FACTOR FONDO
1 CASA 5 15 0 3 1 Residencial 75 113 113,000,000 34,453,320.42 78,546,679.58
2 CASA 5 12 18 3 1 Residencial 60 90 90,000,000 27,276,200.91 62,723,799.09
3 CASA 4.5 12 0 3 1 Residencial 54 90 82,000,000 24,806,390.70 57,193,609.30
4 CASA 6 12 21 2 2 Residencial 72 210 97,000,000 26,801,282.60 70,198,717.40
5 APTO 12 12 9 2 3.5 Residencial 144 288 80,000,000 41,953,626.36 38,046,373.64
6 LOCAL 5 5 0 3 1 Comercial 25 50 52,000,000 11,484,440.14 40,515,559.86
7 LOCAL 5 5 0 3 1 Comercial 25 50 52,000,000 11,484,440.14 40,515,559.86
8 CASA 7 14 22 2 2.5 Residencial 85 170 85,000,000 29,963,463.04 55,036,536.96
9 CASA 7 14 35 2 2 Residencial 84 168 85,000,000 27,464,577.38 57,535,422.62
10 APTO 6 12 39 2 2 Residencial 72 72 45,000,000 23,541,066.32 21,458,933.68
11 CASA 6 14 15 2 3 Residencial 84 168 86,000,000 27,464,577.38 58,535,422.62
12 CASA 6 13 6 2 1.5 Residencial 72 144 80,000,000 30,223,681.74 49,776,318.26
13 CASA 5 13 0 3 1 Residencial 65 130 76,000,000 29,859,544.36 46,140,455.64
14 CASA 6 12 22 2 2 Residencial 72 144 78,000,000 27,145,881.41 50,854,118.59
15 CASA 9 13 26 2 2.5 Residencial 117 117 96,000,000 41,243,825.60 54,756,174.40
16 CASA 8 10 44 2 1 Residencial 80 160 81,000,000 23,307,570.20 57,692,429.80
17 CASA 6 12 32 2 1.5 Residencial 72 72 42,000,000 25,380,815.75 16,619,184.25
18 CASA 10 12 27 2 2.5 Residencial 120 360 125,000,000 39,235,110.54 85,764,889.46
19 CASA 5 10 44 2 1 Residencial 50 50 30,000,000 15,707,280.26 14,292,719.74
20 CASA 6 12 13 2 1.5 Residencial 72 216 77,000,000 30,570,850.16 46,429,149.84

IOV CASA 6 14 12 2 1 Residencial 84 84 SUMA

PROMEDIO
Frente tipo 10 DES.EST
Fondo max tipo 14 COEF VAR
Fondo min tipo 10
M2 via sec. 550000
M2 via pri 750000
m 0.5
Ci 1
CV PERMITIDO 7.5
ESQUINEROS FR PPAL= FRENTE
FR SEC= FONDO
NIVEL CONFIOANZ 80%
% AMPLITUD MAX PERMITIDO= 20%

Resumen
 Y4
FACTOR FRENTE FACTOR POSICION FACTOR FINAL
VR M2 TERR HOMOGENEIZADO