Las Almejas

Ubicación
Las Almejas
Terreno Precio-venta + igv
Area Terreno 360.00 habitable 1,192.66 1,300.00
Libre 0.30 Sotano-cochera 9,174.31 10,000.00
Util 0.70
Niveles 4.30
Tamano prom. mdo. 60.00 Costo + igv
Estac. 11.00 habitable 466.10 550.00
sotano-cochera 296.61 350.00
Coste total 1,101,500.75

Areas Costos
Vendible Vendible
Nivel Techada Costo unit. Ventas
Techado Sin Techar

Azotea 75.60 68.04 158.76 41,580.00 191,646.00

Nivel 4 Dptos. 252.00 226.80 138,600.00 294,840.00
Nivel 3 Dptos. 252.00 226.80 138,600.00 294,840.00
Nivel 2 Dptos. 252.00 226.80 138,600.00 294,840.00
Nivel 1 Dptos. 252.00 226.80 138,600.00 294,840.00
Semisotano Estac. 360.00 11.00 126,000.00 110,000.00
Total 1,443.60 975.24 721,980.00 1,481,006.00
Las Almejas
total ventas 1,481,006.00
terreno 273,600.00 25% Factor/coste total
construccion 721,980.00 66% Factor/coste total
proyecto 14,436.00 1% Factor/coste total
licencias 5,774.40 1% Factor/coste total
publicidad y com. 2,962.01 0% Factor/coste total
gastos adm. 14,436.00 1% Factor/coste total
igv 68,312.34 6% Factor/coste total
Utilidad bruta 379,505.25 26% Utilidad/Ventas

Costo total 1,101,500.75 100%

Terreno 273,600.00 25%
Preoperativo 20,210.40 2%
Aporte 293,810.40 27%