pago de contado a 3 y 6 meses financiamiento

TERRENO. CONSTRUCCIO. N Y TRAMITES. IVA. TOTAL. PRECIO POR m2. PRECIO. FINANCIAMIENTO. TERRENO. PRECIO. IVA. TOTAL. NAVE 11. 648.19.

Descargar PDF

Imágenes PNG

498KB Größe 0 Downloads 0 vistas

comentario

Informe

NAVE

PRECIO POR M2 NAVE 11 NAVE 12 NAVE 13 NAVE 14 NAVE 25 NAVE 26 NAVE 27 NAVE 31 NAVE 32 NAVE 43 NAVE 44 NAVE 45 NAVE 46 NAVE 47 NAVE 48 NAVE 49 NAVE 50 NAVE 51 NAVE 53 NAVE 54 NAVE 55 NAVE 56 NAVE 57 NAVE 58 NAVE 59 NAVE 60

648.19 584.19 457.02 457.02 507.71 530.26 556.07 457.02 457.02 893.69 700.82 693.07 685.32 677.52 669.77 662.01 654.19 646.48 617.62 609.89 602.13 594.3 586.59 578.8 571.05 573.44

A 3 Y 6 MESES

PAGO DE CONTADO

SUPERFICIE

$ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $

9,500 9,500 9,000 9,000 9,000 9,000 9,000 9,000 9,000 9,000 9,000 9,000 9,000 9,000 9,000 9,000 9,000 9,000 9,000 9,000 9,000 9,000 9,000 9,000 9,000 9,000

PAGO DE CONTADO $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $

6,157,805 5,549,805 4,113,180 4,113,180 4,569,390 4,772,340 5,004,630 4,113,180 4,113,180 8,043,210 6,307,380 6,237,630 6,167,880 6,097,680 6,027,930 5,958,090 5,887,710 5,818,320 5,558,580 5,489,010 5,419,170 5,348,700 5,279,310 5,209,200 5,139,450 5,160,960

TERRENO $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $

972,285 876,285 685,530 685,530 761,565 795,390 834,105 685,530 685,530 1,340,535 1,051,230 1,039,605 1,027,980 1,016,280 1,004,655 993,015 981,285 969,720 926,430 914,835 903,195 891,450 879,885 868,200 856,575 860,160

CONSTRUCCIO N Y TRAMITES $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $

5,185,520 4,673,520 3,427,650 3,427,650 3,807,825 3,976,950 4,170,525 3,427,650 3,427,650 6,702,675 5,256,150 5,198,025 5,139,900 5,081,400 5,023,275 4,965,075 4,906,425 4,848,600 4,632,150 4,574,175 4,515,975 4,457,250 4,399,425 4,341,000 4,282,875 4,300,800

IVA $ 829,683 $ 747,763 $ 548,424 $ 548,424 $ 609,252 $ 636,312 $ 667,284 $ 548,424 $ 548,424 $ 1,072,428 $ 840,984 $ 831,684 $ 822,384 $ 813,024 $ 803,724 $ 794,412 $ 785,028 $ 775,776 $ 741,144 $ 731,868 $ 722,556 $ 713,160 $ 703,908 $ 694,560 $ 685,260 $ 688,128

TOTAL $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $

6,987,488 6,297,568 4,661,604 4,661,604 5,178,642 5,408,652 5,671,914 4,661,604 4,661,604 9,115,638 7,148,364 7,069,314 6,990,264 6,910,704 6,831,654 6,752,502 6,672,738 6,594,096 6,299,724 6,220,878 6,141,726 6,061,860 5,983,218 5,903,760 5,824,710 5,849,088

PRECIO 3 PRECIO 3 PAGOS 6 PAGOS 6 MESES MESES/m2 $ 10,000 $ 6,481,900 $ 10,000 $ 5,841,900 $ 9,500 $ 4,341,690 $ 9,500 $ 4,341,690 $ 9,500 $ 4,823,245 $ 9,500 $ 5,037,470 $ 9,500 $ 5,282,665 $ 9,500 $ 4,341,690 $ 9,500 $ 4,341,690 $ 9,500 $ 8,490,055 $ 9,500 $ 6,657,790 $ 9,500 $ 6,584,165 $ 9,500 $ 6,510,540 $ 9,500 $ 6,436,440 $ 9,500 $ 6,362,815 $ 9,500 $ 6,289,095 $ 9,500 $ 6,214,805 $ 9,500 $ 6,141,560 $ 9,500 $ 5,867,390 $ 9,500 $ 5,793,955 $ 9,500 $ 5,720,235 $ 9,500 $ 5,645,850 $ 9,500 $ 5,572,605 $ 9,500 $ 5,498,600 $ 9,500 $ 5,424,975 $ 9,500 $ 5,447,680

TERRENO $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $

972,285 876,285 685,530 685,530 761,565 795,390 834,105 685,530 685,530 1,340,535 1,051,230 1,039,605 1,027,980 1,016,280 1,004,655 993,015 981,285 969,720 926,430 914,835 903,195 891,450 879,885 868,200 856,575 860,160

CONSTRUCCIO N Y TRAMITES $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $

5,509,615 4,965,615 3,656,160 3,656,160 4,061,680 4,242,080 4,448,560 3,656,160 3,656,160 7,149,520 5,606,560 5,544,560 5,482,560 5,420,160 5,358,160 5,296,080 5,233,520 5,171,840 4,940,960 4,879,120 4,817,040 4,754,400 4,692,720 4,630,400 4,568,400 4,587,520

FINANCIAMIENTO ACTINVER IVA

$ 881,538 $ 794,498 $ 584,986 $ 584,986 $ 649,869 $ 678,733 $ 711,770 $ 584,986 $ 584,986 $ 1,143,923 $ 897,050 $ 887,130 $ 877,210 $ 867,226 $ 857,306 $ 847,373 $ 837,363 $ 827,494 $ 790,554 $ 780,659 $ 770,726 $ 760,704 $ 750,835 $ 740,864 $ 730,944 $ 734,003

TOTAL $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $

7,363,438 6,636,398 4,926,676 4,926,676 5,473,114 5,716,203 5,994,435 4,926,676 4,926,676 9,633,978 7,554,840 7,471,295 7,387,750 7,303,666 7,220,121 7,136,468 7,052,168 6,969,054 6,657,944 6,574,614 6,490,961 6,406,554 6,323,440 6,239,464 6,155,919 6,181,683

PRECIO POR PRECIO m2 FINANCIAMIENTO $ 10,400 $ 10,400 $ 9,900 $ 9,900 $ 9,900 $ 9,900 $ 9,900 $ 9,900 $ 9,900 $ 9,900 $ 9,900 $ 9,900 $ 9,900 $ 9,900 $ 9,900 $ 9,900 $ 9,900 $ 9,900 $ 9,900 $ 9,900 $ 9,900 $ 9,900 $ 9,900 $ 9,900 $ 9,900 $ 9,900

$ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $

6,741,176 6,075,576 4,524,498 4,524,498 5,026,329 5,249,574 5,505,093 4,524,498 4,524,498 8,847,531 6,938,118 6,861,393 6,784,668 6,707,448 6,630,723 6,553,899 6,476,481 6,400,152 6,114,438 6,037,911 5,961,087 5,883,570 5,807,241 5,730,120 5,653,395 5,677,056

TERRENO $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $

972,285 876,285 685,530 685,530 761,565 795,390 834,105 685,530 685,530 1,340,535 1,051,230 1,039,605 1,027,980 1,016,280 1,004,655 993,015 981,285 969,720 926,430 914,835 903,195 891,450 879,885 868,200 856,575 860,160

PRECIO $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $

5,768,891 5,199,291 3,838,968 3,838,968 4,264,764 4,454,184 4,670,988 3,838,968 3,838,968 7,506,996 5,886,888 5,821,788 5,756,688 5,691,168 5,626,068 5,560,884 5,495,196 5,430,432 5,188,008 5,123,076 5,057,892 4,992,120 4,927,356 4,861,920 4,796,820 4,816,896

IVA $ 923,023 $ 831,887 $ 614,235 $ 614,235 $ 682,362 $ 712,669 $ 747,358 $ 614,235 $ 614,235 $ 1,201,119 $ 941,902 $ 931,486 $ 921,070 $ 910,587 $ 900,171 $ 889,741 $ 879,231 $ 868,869 $ 830,081 $ 819,692 $ 809,263 $ 798,739 $ 788,377 $ 777,907 $ 767,491 $ 770,703

TOTAL $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $

7,664,199 6,907,463 5,138,733 5,138,733 5,708,691 5,962,243 6,252,451 5,138,733 5,138,733 10,048,650 7,880,020 7,792,879 7,705,738 7,618,035 7,530,894 7,443,640 7,355,712 7,269,021 6,944,519 6,857,603 6,770,350 6,682,309 6,595,618 6,508,027 6,420,886 6,447,759