8/19/2019 Cuadro de Ratio

1/6

AREA (m2) dolar/m2

ARE DE VIVIENDAS I ETAPA 15,641.00 220.00

ARE DE VIVIENDAS II ETAPA 17,485.60 220.00

AREA DE BLOQUES14,998.82 220.00

AREA TOTAL 48,125.42

AREA (m2) dolar/m2

ARE DE VIVIENDAS I ETAPA 15,641.00 180.00

ARE DE VIVIENDAS II ETAPA 17,485.60 180.00

AREA DE BLOQUES 14,998.82 180.00

AREA TOTAL 48,125.42

8/19/2019 Cuadro de Ratio

2/6

LOTES, FRENTE DE 8.00 m

DESR!"!ON D#LAR/m2AREA (m2) "AR!AL

costo del terreno 180.00 120.00 $21!00.00

costo de l" constr#ccon %&!.'( )%.'2 $1!%8(.20

$%7,989.20

LOTES, FRENTE DE 7.50 m

DESR!"!ON D#LAR/m2AREA (m2) "AR!AL

costo del terreno 180.00 112.'0 $202'0.00

costo de l" constr#ccon %&!.'( )2.)& $1'((%.&8

$%6,24%.78

LOTES, FRENTE DE 7.00 m

DESR!"!ON D#LAR/m2AREA (m2) "AR!AL

costo del terreno 180.00 10'.00 $18(00.00

costo de l" constr#ccon %&!.'( )1.&8 $1'&%%.(%

$%4,6%%.9%

LOTES, FRENTE DE 8.00 m

DESR!"!ON D#LAR/m2AREA (m2) "AR!AL

costo del terreno 220.00 120.00 $2!)00.00

costo de l" constr#ccon %&!.'( )%.'2 $1!%8(.20$42,789.20

LOTES, FRENTE DE 7.50 m

DESR!"!ON D#LAR/m2AREA (m2) "AR!AL

costo del terreno 220.00 112.'0 $2)&'0.00

costo de l" constr#ccon %&!.'( )2.)& $1'((%.&8

$40,74%.78

LOTES, FRENTE DE 7.00 m

DESR!"!ON D#LAR/m2AREA (m2) "AR!ALcosto del terreno 220.00 10'.00 $2%100.00

costo de l" constr#ccon %1%.8% )1.&8 $1%111.82

$%6,211.82

8/19/2019 Cuadro de Ratio

3/6

"AR!AL

$%,441,020.00

$%,846,8%2.00

$%,299,740.40

$10,587,592.40

"AR!AL

$2,815,%80.00

$%,147,408.00

$2,699,787.60

$8,662,575.60

8/19/2019 Cuadro de Ratio

4/6

$118'2!.%0

8/19/2019 Cuadro de Ratio

5/6

&!LLA 'ELOR!TA*OSTO

DESR!"!ONRED DE A+U S,. 101!(00.'%

RED DE DES S,. 1!1(%8!.1&

PISTAS - VER S,. '&'!%8).!'

S,. ((0%%'2.1(

AREA 2&8000.00

S,. %'.!2 S,. 28)(88'.'2

8/19/2019 Cuadro de Ratio

6/6

%'.)2

(!.(!

1%2.%8