TABLA DE COSTOS PARAMETRICOS POR M2 DE CONSTRUCCION PARA INVERSION

CATEGORIAS

PARTIDAS MOANA SIN MOANA PLUS MOANA PLUS MAEVA 13.30

VARUA (64.32 MOANA 2 ATUA (123.56
CUARTO (74.44 COCHERA AMPLIADA FOAM BLOCK
M2) (92.76 M2) M2)
M2) (140.71 M2) (108.85 M2) (137.13 M2)

SIN EQUIPAMENTO 9,173.94 8,989.84 7,839.63 6,234.37 8,182.20 8,354.79 9,319.72

CON EQUIPAMENTO 9,173.94 12,671.40 11,155.80 9,727.79 8,182.20 8,354.79 12,011.61
PRELIMINARES $59.47 $110.30 $93.84 $67.59 $91.06 $69.27 $108.03
CIMENTACION $1,203.73 $1,091.58 $1,063.24 $1,060.70 $1,062.17 $630.02 $1,042.63
ESTRUCTURA $2,813.93 $2,741.73 $2,633.09 $1,719.11 $2,515.68 $3,032.15 $3,237.93
ALBAÑILERIA $1,418.77 $1,510.05 $1,392.69 $1,038.08 $1,227.49 $1,406.47 $1,581.43
PASTA Y PINTURA $1,032.58 $1,068.58 $146.88 $773.53 $1,105.43 $1,066.80 $1,140.24
INSTALACION ELECTRICA $1,039.50 $969.79 $915.54 $624.85 $747.45 $752.14 $717.06
INSTALACION HIDROSANITARIA $589.83 $603.99 $693.74 $452.55 $595.12 $638.02 $440.19
INSTALACIONES GAS $106.65 $114.36 $73.96 $48.79 $63.03 $55.52 $50.03
TABLAROCA $0.00 $0.00 $0.00 $0.00 $0.00 $13.84 $341.12
CARPINTERIA $305.41 $268.87 $300.56 $249.38 $326.63 $194.84 $262.03
CANCELERIA $192.43 $166.27 $231.35 $102.91 $203.18 $214.67 $206.21
HERRERIAS $191.27 $175.38 $147.85 $0.00 $115.11 $106.74 $59.44
DETALLES Y LIMPIEZAS $220.38 $168.94 $146.88 $96.90 $129.85 $174.31 $133.38
DUCTOS AA $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
COCHERA $0.00 $0.00 $0.00 $1,313.21 $0.00 $0.00 $0.00
EQUIPAMENTO 0.00 3,681.56 3,316.16 2,180.21 0.00 $0.00 2,691.89

NOTAS:
1.-INCLUYE IVA A MATERIALES Y SUBCONTRATOS
2.-INCLUYE F.S.R A MANO DE OBRA DE 1.25
3.-NO INCLUYE INDIRECTOS NI UTILIDAD

Ing. Arq. Arturo C. Estevez 1 de 5 613027992.xlsx

 MAEVA PLUS
(222.39 M2)

9,845.64
12,094.79
14,000.00
$53.04 12,000.00
$835.37 10,000.00
8,000.00
$3,374.09 6,000.00
$1,432.47 4,000.00
2,000.00
$1,244.87 0.00
$384.11 2) 2) 2) 2) 2) 2) 2)
M M M M M M M
$457.69 .3
2 44 76 .7
1
.8
5 56 .1
3
4 4. 2. 40 08 3. 37
(6 (7 (9 (1 (1 ( 12 (1
$32.28 A O 2
RU RT N A RA DA UA OC
K
VA CU
A
OA CH
E IA AT BL
$568.23 PL
N M CO AM AM
$207.99 SI
US S $M2
FO
NA PL U
OA A PL .3
0
$697.92 M N N A 13
OA OA VA
$66.13 M M AE
M
$54.39
$437.07
$0.00
2,249.15

Ing. Arq. Arturo C. Estevez 2 de 5 613027992.xlsx

 PRECIOS DE VENTA
SUPERFICIE SUPERFICIE $TERRENO $CONSTRUCCION
TERRENO CONSTRUCCION

PROTOTIPO
VARUA 170 64.32 1,500.00 9,173.94
MOANA SENCILLA 170 74.44 1,500.00 8,989.84
MOANA 2 BAÑOS 180 92.76 1,500.00 7,839.63
MOANA PLUS 2 250 103.08 1,500.00
ATUA 162 117.33 1,500.00 8,354.79
MAEVA FOAM 266 137.13 1,500.00 9,319.72
MAEVA PLUS 210 222.39 1,500.00 9,845.64
RECIOS DE VENTA
$EQUIPAMENTO $INFRAESTRUCTURA INDIRECTOS UTILIDAD GASTOS COMISION
(15%) (10%) TITULACION VENTA

1,418.00 140,441.08 93,627.39 30,000.00 29,503.41

3,681.56 1,418.00 154,463.95 102,975.97 30,000.00 33,460.19
3,316.16 1,418.00 169,310.67 112,873.78 30,000.00 36,360.21
1,418.00 78,175.12 52,116.74 30,000.00 0.00
1,418.00 208,446.27 138,964.18 30,000.00 49,013.39
1,418.00 280,719.54 187,146.36 30,000.00 63,900.66
2,249.15 1,418.00 422,988.23 281,992.16 30,000.00 109,478.63
TC PRECIO VENTA PRECIO
SIN EQUIPAR VENTA
USD EQUIPADA
USD

20.00 61,492.29 61,492.29

20.00 67,532.99 81,235.75
20.00 73,864.12 89,244.50
20.00 34,072.97 34,072.97
20.00 90,803.28 90,803.28
20.00 121,661.51 121,661.51
20.00 183,219.03 208,228.42