Académique Documents
Professionnel Documents
Culture Documents
A R Q U I T E C T U R A DISENO CONSTRUCCION.
Nextel : (99)822*8128
OBRA:
R.N.C.
PROYECTO
RDM
RDM
II
II
N/I
N/I
3.00 m
5 pisos
5 pisos
35%
35%
350.00 m2
466.00 m2
466.00 m
0.00%
0.00 m
0.00%
0.00 m
S
466.00 m
$936,800
$460,000
1,974.25 $/m2
$920,000
3.00%
$13,800
$1,500
$1,500
$1,270,301
696.62 $/m2
1,510.00 m
$1,051,902.10
550.00 $/m2
1,370.00 m
$753,500.00
380.00 $/m2
396.10 m
$150,518
37.50 $/m2
75.00 m
$2,813
21.00 $/m2
1,029.60 m
$21,622
350.00 $/m2
85.00 m
$29,750
450.00 $/m2
0.00 m
$0
55.00 $/m2
140.00 m
$7,700
0.00
0.00
$0
40.00 $/m2
400.00 m
$16,000
1.00
70,000.00
$70,000
10.00%
$105,190
$3,000
0.00%
$0
9.50%
$110,208.77
0.00%
$0
0.00%
$0
$6,000
$1,500
$1,500
$3,000
$12,580
4.00 $/m2
1,510.00 m
$6,040
2.00 $/m2
1,510.00 m
$3,020
1.00 $/m2
1,510.00 m
$1,510
1.00 $/m2
1,510.00 m
$1,510
$500
$0
$0
$30,202
$1,893
$736
$5,260
$2,945
$4,235
$5,260
$3,156
$900
$1,367
$250
$1,350
$500
$350
$1,000
$1,000
$0
$22,250
$11,250
$3,750
$3,750
$0
$0
$1,750
$1,750
$0
$108,354
$9,000
$91,890.00
$3,964
$2,000
$1,500
$0
$69,867
$63,515
$6,352
$2,456,353
696.62 $/m2
1,792.96 $/m2
$2,456,353
$3,303,000
25.63%
$846,647
$66,060
23.63%
35 UIT
$780,587
$50,784
s
B1
Medio
US$800
100%
US$800
40%
US$320
$ 480 SALDO
11.5%
0.91%
20 aos
20.0%
US$31,135
NO CALIFICA $31,135
Err:512
20%
Err:512
Err:512
Err:512
JOEL AYALA C.
A R Q U I T E C T U R A DISENO CONSTRUCCION.
Nextel : (99)822*8128
OBRA:
Departamento
1 er
101
110.00 m2
180.00 m2
70.00 m2
102
110.00 m2
180.00 m2
70.00 m2
201
110.00 m2
110.00 m2
0.00 m2
202
110.00 m2
110.00 m2
203
135.00 m2
135.00 m2
301
110.00 m2
110.00 m2
302
110.00 m2
110.00 m2
401
110.00 m2
110.00 m2
402
110.00 m2
110.00 m2
403
135.00 m2
135.00 m2
501
110.00 m2
110.00 m2
502
110.00 m2
110.00 m2
1,370.00 m2
1,510.00 m2
2 do
3 er
4 to
5 to
Area Techada
TOTAL
Area Vendible
Venta Estacionamientos
Cantidad
Precio
Total
24 und
$10,000.00
$240,000.00
$3,063,000.00
$240,000.00
$3,303,000.00
Area Libre
0.00 m2
0.00 m2
0.00 m2
140.00 m2
Area Comn
25.00 m2
15.00 m2
15.00 m2
15.00 m2
15.00 m2
85.00 m2
Precio de Venta
(US$)
Precio + Estac
$266,500.00
$276,500.00
$266,500.00
$276,500.00
$242,000.00
$252,000.00
$242,000.00
$252,000.00
$297,000.00
$307,000.00
$242,000.00
$252,000.00
$242,000.00
$252,000.00
$242,000.00
$252,000.00
$242,000.00
$252,000.00
$297,000.00
$307,000.00
$242,000.00
$252,000.00
$242,000.00
$252,000.00
$3,063,000.00
$3,183,000.00
JOEL AYALA C.
A R Q U I T E C T U R A DISENO CONSTRUCCION.
Nextel : (99)822*8128
OBRA:
Gerente de Proyecto
Ing. Residente
Jefe de Campo
Oficina Tecnica
Maestro de Obra
Topografo
Almacenero
Vigilancia
Movilidad/ Transporte/ Otros
Gastos de Oficina
5.00
Cant.
US$
1
1
1
1
1
1
1
1
1
1
3,000.00
2,500.00
1,800.00
1,800.00
2,000.00
750.00
1,000.00
750.00
500.00
400.00
MESES
1.50
3.00
2.50
0.50
7.50
Tiempo
7.50
7.50
7.50
7.50
7.50
7.50
7.50
7.50
7.50
7.50
Total
22,500.00
18,750.00
13,500.00
13,500.00
15,000.00
5,625.00
7,500.00
5,625.00
3,750.00
3,000.00
86,250