Académique Documents
Professionnel Documents
Culture Documents
TERRENO
Caracteristicas fisicas:
Costos de adquisicion:
ancho (m)
largo (m)
area (m2)
6.10
10.00
61.00
area (m2)
61.00
vr x m2
$
300,000.00
tiempo financiacion
interes a capital
36 meses
7% E.A
vr. Neto
$
18,300,000.00
320,250.00
estudios lonja
imp. Predial (5 aos)
vr. Total predio
400,000.00 $
800,000.00 $ 19,820,250.00
GASTOS DE PREINVERSION
levantamiento topografico
area (m2)
61.00
vr. Dia
$
250,000.00
1,000,000.00
600,000.00
1,850,000.00
vr. Total
3,000,000.00
vr. Total
2,200,000.00
vr. Total
1,000,000.00
vr. Total
vr. Total
$
$
1,000,000.00
800,000.00
8,000,000.00
GASTOS GENERALES
Arrendamiento Oficina Constructora
vr. Mensual
$
secretaria oficina
meses
600,000.00
12
vr. Mensual
$
contadora
servicios publicos
700,000.00
12
12
vr. Mensual
12
vr. Mensual
$
12
IMPUESTOS CONSTRUCCION
vr. Total
2,500,000.00
2,500,000.00
vr. Total
250,000.00
vr. Total
200,000.00
vr. Total
150,000.00
8,400,000.00
vr. Total
1,800,000.00
vr. Total
meses
100,000.00
licencia de construccion
meses
250,000.00
7,200,000.00
vr. Total
meses
150,000.00
meses
vr. Mensual
$
vr. Total
3,000,000.00
vr. Total
1,200,000.00
21,600,000.00
Matricula Aseo
Matricula Gas domiciliario
vr. Total
90,000.00
vr. Total
100,000.00
790,000.00
vr. Total
80,000.00
vr. Total
80,000.00
vr. Total
80,000.00
240,000.00
vr. Total
100,000.00
vr. Total
700,000.00
vr. Total
50,000.00
850,000.00
SEGUROS Y GARANTIAS
poliza de cumplimiento
poliza de daos a terceros
poliza de responsabilidad
GASTOS COMERCIALES
valla informativa
escrituracion
volantes
GASTOS DE CONSTRUCCION
Caracteristicas fisicas:
primer piso
cubierta
area de ampliacion
ancho (m)
largo (m)
area (m2)
6.10
10.00
61.00
6.10
6.20
37.82
6.10
3.80
23.18
vr. Mensual
meses
maestro de obra
2,800,000.00
vr. Mensual
oficiales (2 personas)
1,800,000.00
vr. Mensual
vr. Mensual
$
1,800,000.00
ayudante (9 personas)
2,600,000.00
vr. Mensual
alquiler mezcladora
4,050,000.00
vr. Mensual
andamio tubular
250,000.00
vr. Mensual
vr. Mensual
$
50,000.00
400,000.00
vr. Mensual
10,000,000.00
vr. Mensual
18,000,000.00
12
meses
12
12
$
$
21,600,000.00
31,200,000.00
48,600,000.00
vr. Total
meses
12
vr. Total
meses
5
vr. Total
$
meses
5
vr. Total
2,000,000.00
50,000,000.00
vr. Total
meses
7
391,750,250.00
250,000.00
meses
5
1,250,000.00
vr. Total
meses
5
21,600,000.00
vr. Total
meses
12
33,600,000.00
vr. Total
meses
vr. Total
$
vr. Total
$
126,000,000.00
336,100,000.00