Beruflich Dokumente
Kultur Dokumente
DE MERCADO
URBANIZACION
VENDEDOR
COMPRADOR
PRECIO
VENTA
(Bs.)
541.40
23-jul-11
P.U.
AREA
(m)
FECHA
(Bs/m2)
CIRCU
MATRCULA
ITO
NMERO
ALEIDA PEREZ
LILIBETH SOTO
100,000.00
150.00
666.67 28-08-2012
2012-1386
MARIA CISNEROS
EGDDA TORRES
100,000.00
150.00
666.67 05-11-2012
62321
2012-1853
YANINA FIGUERO
479.50
729.93 01-10-2012
54642
2012-1617
LAGUNETICA
JOSE PUERTA
CARMEN GONZALEZ
370,000.00
495.18
747.20 17-04-2012
2012-550
ESTELI RIVERO
900,000.00
1,000.00
900.00 13-12-2012
2012-2232
MARBELY RIVERO
SAMY HERNANDEZ
140,000.00
150.00
933.33 23-08-2012
63120
25012-1172
475,000.00
400.00
1,187.50 04-07-2012
2012-1062
LOS PARQUES
LILIANA MARTINEZ
INV.COLINA FRESCA, C
###
1,895.00
1,240.11 24-04-2012
55829
2012-585
LAS GUAMAS
ANA MARQUEZ
700,000.00
435.00
1,609.20 22-11-2012
2012-1979
10
ASOCSUVEAS
JESUS RICO
400,000.00
150.00
2,666.67 09-08-2012
61962
2012-1285
AV.PPAL.PARCELA N B-15
1,284.06
VALOR INMUEBLE
541.40
Chart Title
3,000.00
695,190.66
2,500.00
rea (M2)
P.U. (Bs/M2)
150
666.67
150
666.67
480
729.93
495
747.20
1,000
900.00
150
933.33
400
1,187.50
1,895
1,240.11
435
1,609.20
150
2,666.67
2,000.00
1,500.00
f(x) = - 0.0499220057x + 1161.2084586224
1,000.00
500.00
0.00
200
400
600
800
1,000
1,200
1,400
1,600
Chart Title
3,000.00
2,500.00
Fecha
P.U. (Bs/M2)
28-ago-12
666.67
05-nov-12
666.67
01-oct-12
729.93
17-abr-12
747.20
13-dic-12
900.00
23-ago-12
933.33
04-jul-12
1,187.50
24-abr-12
1,240.11
22-nov-12
1,609.20
09-ago-12
2,666.67
2,000.00
1,500.00
1,000.00
500.00
0.00
17-abr-12
17-jun-12
17-ago-12
17-oct-12
1,800
2,000
1
2
3
4
5
6
7
8
9
10
Nro.
141
269
206
257
239
154
142
20
283
165
Localidad
LOS TEQUES-SAN ANTONIO DE LOS ALTOS
LOS TEQUES-SAN ANTONIO DE LOS ALTOS
LOS TEQUES-SAN ANTONIO DE LOS ALTOS
LOS TEQUES-SAN ANTONIO DE LOS ALTOS
LOS TEQUES-SAN ANTONIO DE LOS ALTOS
LOS TEQUES-SAN ANTONIO DE LOS ALTOS
LOS TEQUES-SAN ANTONIO DE LOS ALTOS
LOS TEQUES-SAN ANTONIO DE LOS ALTOS
LOS TEQUES-SAN ANTONIO DE LOS ALTOS
LOS TEQUES-SAN ANTONIO DE LOS ALTOS
Municipio
GUAICAIPURO
GUAICAIPURO
GUAICAIPURO
GUAICAIPURO
GUAICAIPURO
GUAICAIPURO
GUAICAIPURO
GUAICAIPURO
GUAICAIPURO
GUAICAIPURO
Parroquia
LOS TEQUES
LOS TEQUES
LOS TEQUES
LOS TEQUES
LOS TEQUES
LOS TEQUES
LOS TEQUES
LOS TEQUES
LOS TEQUES
LOS TEQUES
Urbanizacin
LOS GUAMITOS
LOS GUAMITOS
ALTOS DE LA MONTAA
LAGUNETICA
FUNDO MUJICA
LOS GUAMITOS
HACIENDA QUENIQUEA
LOS PARQUES
LAS GUAMAS
ASOCSUVEAS
Inmueble
TERRENOS
TERRENOS
TERRENOS
TERRENOS
TERRENOS
TERRENOS
TERRENOS
TERRENOS
TERRENOS
TERRENOS
Direccin
CALLE "F" PARCELA N 91
CALLE "D" PARCELA N 64
CALLE PRINCIPAL S/N
AV.PPAL.PARCELA N B-15
AV.PPAL.DE LAS MERCEDES PARCELA S/N
CALLE "B" PARCELA N 37
PASEO LOS NOGALES PARCELA S/N
AV.LOS EUCALIPTOS PARCELA N 14
RUTA 4 PARCELA N E-27
CALLE TERRAZAS 1 PARELA N 20C-188P
A. T
150.00
150.00
479.50
495.18
1,000.00
150.00
400.00
1,895.00
435.00
150.00
A. C
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
C.I. V
6440957
5580351
10275450
8552134
5145053
11817666
2124278
9880498
2924768
12112303
Comprador
LILIBETH SOTO
EGDDA TORRES
INSTALACIONES ULPINO TH C.A
CARMEN GONZALEZ
ESTELI RIVERO
SAMY HERNANDEZ
ENDRY MENDEZ
INV.COLINA FRESCA, C.A
VICENTE DEL NEGRO
JESUS RICO
C.I. C
Cir Nro.
14481928 1 2012-1386
15516242 1 2012-1853
13711014 1 2012-1617
6842893 1 2012-550
14788575 1 2012-2232
16591078 1 25012-1172
15201374 1 2012-1062
J-40067775-0 1 2012-585
4772657 1 2012-1979
11202631 1 2012-1285
Nro. C
62321
54642
63120
55829
61962
AREA
TERRENO
(m)
P.U. TERRENO
CONTACTO
(Bs/m2)
2,600,000.00
1,200.00
2,166.67
0416-9200927
9,500,000.00
7,000.00
1,357.14
2,500,000.00
270.00
9,259.26
0212 - 3223444
0414-4890725
1,300,000.00
1,123.00
1,157.61
0212-986-9080
0414-2748451
5,000,000.00
700.00
(0212) 364-1363
7,142.86 0414-9163193
0426-5114429
Promedio:
Precio Unitario Promedio (Bs/m)
+ 6% por tipologa
rea Total
TOTAL
350,000,000.00
UBICACIN
P.U. Ajustado
Bs/M".
Pozo de Rosas
2,166.67
Pozo de Rosas
1,357.14
5,555.56
Lagunetica
1,157.61
3,571.43
2,761.68
PRECIO VENTA
N
(Bs.)
AREA
TERRENO
(m)
AREA
CONST.
(m)
P.U. TERRENO
(Bs/m2)
P.U. CONST.
(Bs/m2)
55,500,000.00
424.00
272.00
130,896.23
204,044.12
35,000,000.00
487.00
120.00
71,868.58
291,666.67
55,000,000.00
400.00
200.00
137,500.00
275,000.00
13,000,000.00
183.00
183.00
71,038.25
71,038.25
27,000,000.00
2,000.00
180.00
13,500.00
150,000.00
30,000,000.00
150.00
150.00
200,000.00
200,000.00
70,000,000.00
750.00
480.00
93,333.33
145,833.33
45,000,000.00
310.00
220.00
145,161.29
204,545.45
16,500,000.00
200.00
150.00
82,500.00
110,000.00
10
17,500,000.00
1,230.00
90.00
14,227.64
194,444.44
209,968.81
Promedio:
Precio Unitario Promedio (Bs/m)
209,968.81
20,996.88
188,971.93
+ 6% por tipologa
200,310.24
rea Total
1,838.00
TOTAL
368,170,229.13
DE ROSAS
RO DEL ESTADO BOLIVARIANO DE MIRANDA.
CONTACTO
Acabados
Factor Ajuste
por acabados /
ubic.
P.U. Ajustado
Bs/M".
Regulares
1.20
244,852.94
Similares
291,666.67
Regulares
1.2
330,000.00
Sencillos
1.5
106,557.38
Regulares
1.20
180,000.00
Similares
0.90
180,000.00
No se aprecian
1.00
145,833.33
Regulares
1.10
225,000.00
Sencillos
1.30
143,000.00
Sencillos
1.30
252,777.78
0414-1112777
0414-1102227
(0212)3238053
04242723072
(0212)3238053
0424-2723072
0424-2633626
0416-4217359
0212-3223444
0414-4480725
0212-9919155
414-1391278
(0212) 364-1363
04149163193
(0212) 364-1363
0414-9163193
0424-2633626
0416-4217359
0212-3728805
0426820.74.05
209,968.81
156.63
32,887,414.65
350,000,000.00
19/10/12
11/10/12
05/10/12
28/09/12
21/09/12
14/09/12
07/09/12
31/08/12
24/08/12
17/08/12
10/08/12
03/08/12
27/07/12
20/07/12
13/07/12
06/07/12
29/06/12
22/06/12
Depsitos a Plazo
a 90
das
Depsitos
de Ahorro
16.14
17.66
15.71
14.50
14.50
14.50
12.50
12.50
12.50
16.80
14.50
12.50
16.44
17.50
17.01
16.59
14.50
14.50
14.50
14.50
12.50
12.50
12.50
12.50
16.51
14.62
12.50
16.37
17.41
16.42
17.55
15.35
14.50
14.50
14.50
15.00
14.94
12.50
12.50
12.50
12.50
12.50
16.20
14.50
12.50
17.10
17.66
17.11
14.24
14.50
14.50
14.50
14.50
12.50
12.50
12.50
12.50
16.25
14.50
12.50
15.65
16.61
14.50
14.50
12.50
12.50
Operaciones
Activas
1/
01/06/12
25/05/12
18/05/12
11/05/12
04/05/12
27/04/12
20/04/12
13/04/12
04/04/12
30/03/12
23/03/12
16/03/12
09/03/12
02/03/12
24/02/12
17/02/12
10/02/12
03/02/12
18.15
17.51
Depsitos a Plazo
a 90
das
14.50
14.50
16.75
14.50
12.50
15.90
16.86
17.63
16.42
16.22
14.50
14.50
14.50
14.50
14.50
12.50
12.50
12.50
12.50
12.50
16.31
14.50
12.50
16.74
14.82
17.40
17.62
14.50
14.50
14.50
14.50
12.50
12.50
12.50
12.50
15.43
14.50
12.50
14.05
16.59
17.61
17.83
14.50
14.50
14.50
14.50
12.50
12.50
12.50
12.50
15.65
14.70
12.50
14.25
16.56
17.43
18.23
16.71
14.50
14.50
14.50
14.50
14.84
12.50
12.50
12.50
12.50
12.50
16.90
14.50
12.50
Operaciones
Activas
1/
Depsitos
de Ahorro
12.50
12.50
30/12/11
23/12/11
16/12/11
09/12/11
02/12/11
25/11/11
18/11/11
11/11/11
04/11/11
28/10/11
21/10/11
14/10/11
07/10/11
30/09/11
23/09/11
16/09/11
09/09/11
17.46
18.76
17.36
13.80
Depsitos a Plazo
a 90
das
14.50
14.50
14.50
14.50
17.29
14.81
12.59
15.55
14.50
12.50
15.87
16.38
16.01
13.93
14.50
14.50
14.50
14.50
12.50
12.50
12.50
12.50
16.35
14.50
12.52
14.85
16.77
17.07
16.51
18.28
14.50
14.50
14.50
14.50
14.50
12.50
12.50
12.50
12.50
12.61
18.28
14.50
12.61
18.47
18.19
17.76
18.33
14.50
14.50
14.50
14.50
12.61
12.61
12.61
12.61
17.50
14.50
12.61
16.77
18.00
18.35
18.40
14.50
14.50
14.50
14.50
12.61
12.61
12.61
12.61
Operaciones
Activas
1/
Depsitos
de Ahorro
12.50
12.50
12.50
12.50
02/09/11
26/08/11
19/08/11
12/08/11
05/08/11
29/07/11
22/07/11
15/07/11
08/07/11
01/07/11
23/06/11
17/06/11
10/06/11
03/06/11
27/05/11
20/05/11
13/05/11
06/05/11
29/04/11
20/04/11
Depsitos a Plazo
a 90
das
Depsitos
de Ahorro
17.37
14.50
12.61
17.25
17.51
15.24
18.91
18.70
14.50
14.50
14.50
14.50
14.50
12.61
12.61
12.61
12.61
12.61
18.51
14.52
12.61
18.45
18.90
18.45
18.30
14.50
14.57
14.50
14.54
12.61
12.61
12.61
12.61
17.41
14.77
12.61
16.69
17.33
18.49
18.28
18.07
14.68
14.84
14.78
14.56
14.82
12.61
12.61
12.61
12.61
12.61
18.17
15.10
12.61
18.03
18.51
18.53
17.87
14.76
14.52
15.66
14.80
12.61
12.61
12.61
12.61
17.69
15.04
12.61
17.13
19.51
14.63
15.75
12.61
12.61
Operaciones
Activas
1/
01/04/11
25/03/11
18/03/11
11/03/11
04/03/11
25/02/11
18/02/11
11/02/11
04/02/11
28/01/11
21/01/11
14/01/11
07/01/11
31/12/10
24/12/10
17/12/10
10/12/10
03/12/10
17.25
19.52
Depsitos a Plazo
a 90
das
15.00
14.62
17.13
14.86
12.62
16.68
17.10
17.73
18.45
17.39
14.75
14.51
14.96
14.54
14.52
12.62
12.62
12.62
12.62
12.62
17.85
14.89
12.62
17.67
17.68
18.24
17.40
14.95
14.92
14.89
14.52
12.62
12.62
12.62
12.62
17.53
15.04
12.61
17.65
18.13
18.39
17.29
14.50
15.52
14.62
14.59
12.62
12.61
12.61
12.61
17.93
14.79
12.61
17.89
15.00
12.61
16.68
17.63
18.27
18.80
17.54
14.58
14.53
15.53
14.55
14.53
12.61
12.61
12.62
12.61
12.62
Operaciones
Activas
1/
Depsitos
de Ahorro
12.61
12.61
26/11/10
19/11/10
12/11/10
05/11/10
29/10/10
22/10/10
15/10/10
08/10/10
01/10/10
24/09/10
17/09/10
10/09/10
03/09/10
27/08/10
20/08/10
13/08/10
06/08/10
30/07/10
23/07/10
16/07/10
09/07/10
17.76
Depsitos a Plazo
a 90
das
14.73
18.02
17.66
18.45
17.07
14.91
14.53
14.52
14.51
12.62
12.61
12.61
12.61
17.70
15.05
12.61
17.50
17.56
17.99
18.11
14.93
15.40
15.35
14.59
12.61
12.61
12.61
12.61
17.43
14.77
12.61
16.69
17.76
17.93
18.59
17.31
14.60
14.51
15.03
14.51
14.77
12.61
12.61
12.61
12.61
12.61
17.97
14.58
12.61
17.40
17.30
19.45
18.38
14.77
14.52
14.51
14.50
12.61
12.61
12.61
12.61
17.73
14.95
12.61
16.98
19.15
17.66
18.94
14.52
15.20
15.11
14.73
12.61
12.61
12.61
12.61
Operaciones
Activas
1/
Depsitos
de Ahorro
12.61
02/07/10
25/06/10
18/06/10
11/06/10
04/06/10
28/05/10
21/05/10
14/05/10
07/05/10
30/04/10
23/04/10
16/04/10
09/04/10
31/03/10
26/03/10
18/03/10
12/03/10
05/03/10
26/02/10
19/02/10
Depsitos a Plazo
a 90
das
Depsitos
de Ahorro
17.65
14.55
12.60
16.92
18.07
18.43
18.10
17.07
14.62
14.50
14.55
14.53
14.98
12.61
12.61
12.60
12.60
12.60
17.93
14.87
12.60
17.62
18.60
19.24
17.98
14.52
14.83
14.53
14.63
12.60
12.60
12.60
12.60
17.95
14.50
12.60
16.86
18.60
18.79
20.42
14.50
14.50
14.50
14.50
12.60
12.60
12.60
12.60
18.36
14.51
12.60
17.72
17.67
19.38
19.10
19.23
14.52
14.50
14.50
14.54
14.50
12.60
12.60
12.60
12.60
12.60
18.55
14.75
12.60
18.17
19.32
14.50
15.32
12.60
12.60
Operaciones
Activas
1/
29/01/10
22/01/10
15/01/10
08/01/10
31/12/09
24/12/09
18/12/09
11/12/09
04/12/09
27/11/09
20/11/09
13/11/09
06/11/09
30/10/09
23/10/09
16/10/09
09/10/09
17.66
19.84
Depsitos a Plazo
a 90
das
14.50
14.63
18.96
14.51
12.60
19.00
18.92
18.64
19.45
14.50
14.52
14.50
14.52
12.60
12.60
12.60
12.60
20.31
15.58
13.43
18.94
15.00
12.59
19.43
18.21
18.79
19.55
18.98
14.50
14.50
14.60
14.55
17.78
12.59
12.60
12.59
12.59
12.59
18.84
15.25
12.59
18.50
19.02
19.10
18.60
15.10
15.21
14.95
15.44
12.59
12.59
12.59
12.59
20.35
14.89
12.59
20.24
19.47
18.91
18.78
14.67
14.96
15.09
14.73
12.59
12.59
12.59
12.59
18.62
14.53
12.59
Operaciones
Activas
1/
Depsitos
de Ahorro
12.60
12.60
28/08/09
21/08/09
14/08/09
07/08/09
31/07/09
23/07/09
17/07/09
10/07/09
03/07/09
26/06/09
19/06/09
12/06/09
05/06/09
29/05/09
22/05/09
15/05/09
08/05/09
Depsitos a Plazo
a 90
das
Depsitos
de Ahorro
20.49
18.78
19.01
17.70
18.86
14.50
14.50
14.63
14.50
14.51
12.59
12.59
12.59
12.59
12.59
19.56
14.52
12.59
20.33
19.45
19.89
18.97
14.50
14.56
14.50
14.51
12.59
12.59
12.59
12.59
20.01
14.50
12.59
20.67
19.83
19.69
19.23
20.54
14.53
14.50
14.50
14.50
14.51
12.59
12.59
12.59
12.59
12.57
20.41
14.71
12.83
20.50
19.26
20.38
22.10
14.50
14.54
14.50
15.98
12.50
12.50
12.50
13.75
21.54
16.00
14.00
20.80
22.03
22.22
22.14
16.00
16.00
16.00
16.00
14.00
14.00
14.00
14.00
Operaciones
Activas
1/
01/05/09
24/04/09
17/04/09
10/04/09
03/04/09
27/03/09
20/03/09
13/03/09
06/03/09
27/02/09
20/02/09
13/02/09
06/02/09
30/01/09
23/01/09
16/01/09
09/01/09
02/01/09
Depsitos a Plazo
a 90
das
Depsitos
de Ahorro
21.46
16.08
14.00
21.42
21.13
21.73
21.82
22.25
16.09
16.00
16.03
16.03
16.53
14.00
14.00
14.00
14.00
14.40
22.37
17.10
15.00
21.32
22.57
23.26
23.42
17.25
17.20
17.01
17.01
15.00
15.00
15.00
15.00
22.89
17.06
15.00
20.41
23.80
24.44
23.79
17.13
17.13
17.02
17.01
15.00
15.00
15.00
15.00
22.38
17.14
15.00
22.06
23.19
22.13
22.97
17.21
17.17
17.06
17.13
15.00
15.00
15.00
15.00
22.77
16.55
13.90
21.67
17.63
15.00
20.14
17.65
15.00
Operaciones
Activas
1/
28/11/08
21/11/08
14/11/08
07/11/08
31/10/08
24/10/08
17/10/08
10/10/08
03/10/08
26/09/08
19/09/08
12/09/08
05/09/08
29/08/08
22/08/08
15/08/08
08/08/08
21.85
22.47
20.43
23.56
Depsitos a Plazo
a 90
das
17.00
17.00
17.24
18.03
23.18
17.29
15.00
23.05
22.71
23.21
24.13
17.01
17.28
17.00
17.63
15.00
15.00
15.00
15.00
22.62
17.01
15.00
22.47
22.64
22.76
22.45
21.08
17.00
17.02
17.01
17.00
17.03
15.00
15.00
15.00
15.00
15.00
22.31
17.05
15.00
22.30
22.32
23.91
24.78
17.04
17.00
17.11
17.02
15.00
15.00
15.00
15.00
22.83
17.35
15.00
21.18
24.00
23.94
24.40
17.81
17.03
17.12
17.17
15.00
15.00
15.00
15.00
23.47
17.13
15.00
Operaciones
Activas
1/
Depsitos
de Ahorro
15.00
15.00
15.00
15.00
27/06/08
20/06/08
13/06/08
06/06/08
30/05/08
23/05/08
16/05/08
09/05/08
02/05/08
25/04/08
18/04/08
11/04/08
04/04/08
28/03/08
21/03/08
14/03/08
07/03/08
Depsitos a Plazo
a 90
das
Depsitos
de Ahorro
22.40
23.20
24.06
24.54
21.62
17.05
17.18
17.20
17.36
17.26
15.00
15.00
15.00
15.00
15.00
22.38
17.79
15.00
22.07
22.70
23.56
24.16
17.50
17.26
17.18
18.07
15.00
15.00
15.00
15.00
24.00
17.69
15.00
22.98
24.27
24.71
24.66
17.17
17.94
17.70
17.10
15.00
15.00
15.00
15.00
22.62
14.08
13.01
22.65
22.64
22.71
23.16
22.23
14.79
14.22
14.00
14.14
14.00
13.53
13.00
13.00
13.00
13.00
22.24
14.10
13.00
22.44
21.78
22.12
22.79
14.00
14.36
14.36
14.00
13.00
13.00
13.00
13.00
Operaciones
Activas
1/
29/02/08
22/02/08
15/02/08
08/02/08
01/02/08
25/01/08
18/01/08
11/01/08
04/01/08
28/12/07
21/12/07
14/12/07
07/12/07
30/11/07
23/11/07
16/11/07
09/11/07
02/11/07
Depsitos a Plazo
a 90
das
Depsitos
de Ahorro
22.68
12.44
10.00
22.26
22.68
22.98
24.13
11.81
12.11
13.38
11.77
10.00
10.00
10.00
10.00
24.14
12.92
10.00
23.70
24.05
24.67
24.09
23.74
13.77
13.59
11.20
11.10
11.06
10.00
10.00
10.00
10.00
10.00
16.77
10.89
7.47
21.73
11.15
10.00
22.03
21.76
21.44
21.60
11.06
11.03
11.12
11.35
10.00
10.00
10.00
10.00
19.91
11.58
8.00
19.90
19.93
20.25
19.87
11.43
11.20
11.72
11.00
8.00
8.00
8.00
8.00
16.96
11.04
8.00
16.59
11.19
8.00
Operaciones
Activas
1/
28/09/07
21/09/07
14/09/07
07/09/07
31/08/07
24/08/07
17/08/07
10/08/07
03/08/07
27/07/07
20/07/07
13/07/07
06/07/07
29/06/07
22/06/07
15/06/07
08/06/07
16.71
17.63
18.35
17.17
Depsitos a Plazo
a 90
das
11.00
11.04
11.05
11.00
16.53
11.05
8.00
15.93
16.29
17.67
17.43
11.00
11.03
11.09
11.07
8.00
8.00
8.00
8.00
16.59
11.12
8.00
16.35
16.77
16.22
17.22
16.03
11.00
11.12
11.13
11.16
11.16
8.00
8.00
8.00
8.00
8.00
16.17
10.85
7.41
16.61
16.05
16.48
16.54
11.02
11.10
10.17
10.18
8.00
8.00
6.57
6.57
14.91
10.14
6.57
13.78
15.74
15.15
17.12
10.12
10.18
10.15
10.11
6.57
6.57
6.57
6.57
15.94
10.12
6.57
Operaciones
Activas
1/
Depsitos
de Ahorro
8.00
8.00
8.00
8.00
27/04/07
20/04/07
13/04/07
06/04/07
30/03/07
23/03/07
16/03/07
09/03/07
02/03/07
23/02/07
16/02/07
09/02/07
02/02/07
26/01/07
19/01/07
12/01/07
05/01/07
Depsitos a Plazo
a 90
das
Depsitos
de Ahorro
15.87
15.90
16.02
16.32
15.89
10.12
10.15
10.11
10.11
10.12
6.57
6.57
6.57
6.57
6.57
15.99
10.11
6.57
16.22
16.65
15.40
15.65
10.12
10.11
10.11
10.13
6.57
6.57
6.57
6.58
14.94
10.12
6.58
14.43
16.31
15.38
14.43
10.06
10.16
10.19
10.14
6.58
6.58
6.58
6.58
15.50
10.13
6.58
15.14
14.86
16.64
15.83
10.15
10.26
10.14
10.09
6.58
6.58
6.58
6.58
15.78
10.05
6.58
15.44
16.65
15.75
15.16
15.85
10.06
10.04
10.08
10.02
10.05
6.58
6.58
6.57
6.58
6.58
Operaciones
Activas
1/
29/12/06
22/12/06
15/12/06
08/12/06
01/12/06
24/11/06
17/11/06
10/11/06
03/11/06
27/10/06
20/10/06
13/10/06
06/10/06
29/09/06
22/09/06
15/09/06
08/09/06
01/09/06
Depsitos a Plazo
a 90
das
Depsitos
de Ahorro
14.64
10.20
6.81
15.23
10.04
6.59
14.74
15.59
15.45
15.22
10.03
10.04
10.02
10.03
6.59
6.59
6.59
6.59
15.20
10.06
6.59
15.63
15.30
15.01
15.39
14.18
10.08
10.06
10.06
10.06
10.03
6.59
6.59
6.59
6.59
6.61
14.87
10.04
6.61
14.88
15.10
15.30
14.71
10.04
10.05
10.04
10.05
6.61
6.61
6.61
6.62
14.42
10.22
6.68
13.50
14.92
15.28
15.56
10.05
10.04
10.33
10.03
6.67
6.67
6.67
6.70
14.79
10.07
6.72
14.59
10.13
6.72
Operaciones
Activas
1/
28/07/06
21/07/06
14/07/06
07/07/06
30/06/06
23/06/06
16/06/06
09/06/06
02/06/06
26/05/06
19/05/06
12/05/06
05/05/06
28/04/06
21/04/06
14/04/06
07/04/06
14.47
15.39
14.91
14.22
Depsitos a Plazo
a 90
das
10.05
10.07
10.05
10.15
14.50
10.07
6.81
15.63
14.40
14.41
13.70
10.03
10.04
10.03
10.03
6.80
6.81
6.81
6.81
13.83
10.04
6.81
13.26
14.02
14.40
14.70
10.03
10.15
10.01
10.02
6.81
6.81
6.81
6.81
14.17
10.13
6.82
13.80
14.51
13.81
14.73
14.83
10.06
10.07
10.10
10.07
10.28
6.81
6.81
6.82
6.82
6.82
14.16
10.05
6.89
14.38
13.84
14.48
13.83
10.08
10.04
10.09
10.03
6.86
6.90
6.90
6.90
14.55
10.07
7.03
Operaciones
Activas
1/
Depsitos
de Ahorro
6.71
6.71
6.71
6.74
24/02/06
17/02/06
10/02/06
03/02/06
27/01/06
20/01/06
13/01/06
06/01/06
30/12/05
23/12/05
16/12/05
09/12/05
02/12/05
25/11/05
18/11/05
Depsitos a Plazo
a 90
das
Depsitos
de Ahorro
14.02
14.90
15.64
14.40
14.65
10.03
10.26
10.04
10.08
10.04
6.98
7.01
7.01
7.06
7.15
15.04
10.48
7.22
14.69
15.65
14.97
14.76
10.41
10.63
10.40
10.54
7.21
7.20
7.20
7.33
14.93
10.48
7.39
14.51
15.24
15.22
16.44
10.87
10.64
10.37
10.23
7.38
7.38
7.41
7.39
15.36
11.74
6.64
14.40
11.17
7.32
14.77
14.98
14.13
13.95
10.97
11.35
11.12
11.23
7.38
7.34
7.31
7.27
15.07
10.82
7.10
14.57
15.01
14.96
11.09
10.93
10.49
7.22
7.18
7.14
Operaciones
Activas
1/
28/10/05
21/10/05
14/10/05
07/10/05
30/09/05
23/09/05
16/09/05
09/09/05
02/09/05
26/08/05
19/08/05
12/08/05
05/08/05
29/07/05
22/07/05
15/07/05
08/07/05
01/07/05
15.59
15.88
Depsitos a Plazo
a 90
das
10.69
10.86
15.26
11.09
7.11
15.33
15.86
14.55
15.16
10.67
11.27
11.01
11.13
7.02
7.01
7.16
7.28
14.68
10.74
7.32
14.26
14.41
14.87
15.82
11.01
10.84
10.59
10.53
7.28
7.28
7.32
7.33
15.85
10.80
7.33
15.48
15.78
15.95
16.20
16.09
11.00
11.36
10.94
10.42
10.32
7.32
7.32
7.32
7.32
7.36
15.82
11.24
7.37
15.86
15.84
15.95
15.41
10.87
10.32
11.91
11.15
7.35
7.34
7.41
7.38
15.25
11.68
7.46
14.94
11.57
7.41
Operaciones
Activas
1/
Depsitos
de Ahorro
6.99
6.99
27/05/05
20/05/05
13/05/05
06/05/05
29/04/05
22/04/05
15/04/05
08/04/05
01/04/05
25/03/05
18/03/05
11/03/05
04/03/05
25/02/05
18/02/05
11/02/05
04/02/05
15.02
15.15
15.99
16.62
Depsitos a Plazo
a 90
das
11.71
11.70
10.85
11.48
16.37
11.67
7.24
16.40
16.48
16.70
15.51
11.60
11.44
11.59
11.84
7.25
7.22
7.21
7.25
15.45
12.46
5.19
16.05
14.85
15.80
15.49
12.40
12.75
12.52
11.92
5.24
5.19
5.19
5.16
16.48
12.39
5.17
15.99
19.11
15.48
16.72
16.27
12.16
12.12
13.32
12.52
11.66
5.17
5.17
5.17
5.16
5.16
16.04
12.37
5.10
16.41
16.20
15.27
16.06
12.38
11.37
12.94
11.99
5.14
5.12
5.10
4.99
16.30
13.55
4.83
Operaciones
Activas
1/
Depsitos
de Ahorro
7.48
7.47
7.46
7.39
31/12/04
24/12/04
17/12/04
10/12/04
03/12/04
26/11/04
19/11/04
12/11/04
05/11/04
29/10/04
22/10/04
15/10/04
08/10/04
01/10/04
24/09/04
17/09/04
Depsitos a Plazo
a 90
das
Depsitos
de Ahorro
16.81
16.07
16.27
16.01
13.37
13.68
13.25
14.11
4.85
4.83
4.82
4.82
17.06
12.93
4.52
16.00
14.50
4.72
16.16
16.19
15.59
15.83
15.87
14.78
14.86
14.83
14.08
13.62
4.78
4.69
4.67
4.73
4.68
16.11
12.90
4.75
16.36
16.16
16.03
16.91
13.60
13.00
12.73
12.53
4.62
4.67
4.93
4.85
17.01
13.03
4.49
17.34
17.51
16.97
15.78
12.86
12.43
13.82
12.58
4.55
4.55
4.45
4.45
16.92
13.47
4.26
16.60
16.16
17.50
14.73
11.53
13.78
4.34
4.25
4.24
Operaciones
Activas
1/
27/08/04
20/08/04
13/08/04
06/08/04
30/07/04
23/07/04
16/07/04
09/07/04
02/07/04
25/06/04
18/06/04
11/06/04
04/06/04
28/05/04
21/05/04
14/05/04
07/05/04
30/04/04
17.94
17.13
Depsitos a Plazo
a 90
das
12.69
14.50
17.58
12.43
4.21
18.21
19.03
17.02
17.44
11.66
11.56
10.82
12.12
4.21
4.19
4.19
4.21
17.22
11.67
4.17
17.32
17.73
16.77
17.18
16.75
12.09
11.30
11.90
10.38
13.33
4.15
4.11
4.14
4.27
4.26
17.08
12.75
4.33
16.08
17.57
18.40
17.19
12.32
12.12
12.98
12.54
4.30
4.33
4.34
4.37
17.68
13.11
4.43
17.55
17.29
18.03
18.34
12.02
14.07
12.13
13.70
4.36
4.39
4.47
4.51
17.97
12.46
4.56
19.31
11.51
4.57
Operaciones
Activas
1/
Depsitos
de Ahorro
4.23
4.25
02/04/04
26/03/04
19/03/04
12/03/04
05/03/04
27/02/04
20/02/04
13/02/04
06/02/04
30/01/04
23/01/04
16/01/04
09/01/04
02/01/04
26/12/03
19/12/03
12/12/03
05/12/03
16.98
18.73
16.80
Depsitos a Plazo
a 90
das
10.77
14.35
11.59
17.56
12.84
4.56
18.85
18.05
15.93
17.68
16.51
10.59
10.80
10.65
16.06
11.84
4.55
4.52
4.57
4.59
4.58
18.08
10.84
4.54
19.24
17.49
18.01
17.60
10.05
10.21
10.91
11.43
4.51
4.48
4.50
4.64
18.38
11.79
5.19
19.29
18.26
17.71
17.43
11.88
11.51
11.70
12.09
5.18
5.10
5.05
5.42
24.05
17.58
6.15
19.48
14.18
5.28
19.88
20.04
19.74
18.82
18.81
11.12
12.92
14.48
12.92
16.49
5.42
5.36
5.31
5.21
5.15
Operaciones
Activas
1/
Depsitos
de Ahorro
4.56
4.56
4.56
Operaciones
Activas
19.82
1/
Depsitos a Plazo
a 90
das
Depsitos
de Ahorro
15.51
5.32
TIPOLOGIA SOITAVE
- BASE DE COMPARACION
Excavaciones,
Bases
INFRAESTRUCTURA
Losa de Fundacin en concreto armado (Fc= 210 Kg./cm2 y RAT= 2.100 Kg/cm2.)
SUPERESTRUCTURA
CUBIERTO DE TECHO
Inversin Previa
HERRERA
CERRAJERA
CARPINTERA
Cerraduras de Plomo
VIDRIOS
PINTURA
INSTALACIONES
ELCTRICAS
Gastos Generales
INSTALACIONES SANITARIA Tubera de PVC, puntos de aguas claras en H.G., llaves de paso de 3/4" y1".
ARTEFACTOS Y PIEZAS
Utilidad Empresarial
VALOR ACTUA
Depreciacin (Ross-Heidecke)
INCIDENCIA DE COSTO POR PARTE DE OBRA
DESCRIPCION
Obras Preliminares
Infraestructura
Variacin
Ajuste
Bs./m2
m2
100.00%
115,258.98
156.63
18,053,014.04
0.0000%
0.00
100.00%
3.00%
18,053,014.04
541,590.42
Permisos
Incorporaciones
Estudio de Suelos
2.00%
2.00%
3.00%
361,060.28
361,060.28
541,590.42
Inspeccin
3.00%
541,590.42
Administracin
10.00%
1,805,301.40
Financiamiento
30.00%
5,415,904.21
Proyecto
Del promotor
10.00%
Bs.
Bs/m
1,805,301.40
29,426,412.88
187,872.14
VALOR ACTUAL
Depreciacin (Ross-Heidecke)
D=(Cr-Cs)[dt+(1-dt)K]
E= Edad aparente
V = Vida til
Dt= Depreciacin tcnica
aos
aos
4.00
60.00
3.56%
TIPOLOGIA SOITAVE
- BASE DE COMPARACION
Excavaciones,
Bases
INFRAESTRUCTURA
Losa de Fundacin en concreto armado (Fc= 210 Kg./cm2 y RAT= 2.100 Kg/cm2.)
SUPERESTRUCTURA
CUBIERTO DE TECHO
PAREDES
REVESTIMIENTO INTERIOR
REVESTIMIENTO EXTERIOR
IMPERMEABILIZACIN
HERRERA
Inversin Previa
CERRAJERA
CARPINTERA
Cerraduras de Plomo
VIDRIOS
PINTURA
Gastos Generales
INSTALACIONES ELCTRICAS Tubera tipo conduit PVC, cable AWG 12, tomacorrientes de 1 fase de 20 Amp.
INSTALACIONES SANITARIAS
ARTEFACTOS Y PIEZAS
Tubera de PVC, puntos de aguas claras en H.G., llaves de paso de 3/4" y1".
W.C. de tanque, grifera de 4", lnea econmica.
Utilidad Empresarial
VALOR ACT
Depreciacin (Ross-Heidecke)
INCIDENCIA DE COSTO POR PARTE DE OBRA
DESCRIPCION
Obras Preliminares
Infraestructura
Variacin
-100.00%
Ajuste
Bs./m2
m2
100.00%
115,258.98
197.51
22,764,801.14
-82.0925%
-18,688,194.38
17.91%
3.00%
4,076,606.76
122,298.20
Permisos
Incorporaciones
Estudio de Suelos
2.00%
2.00%
3.00%
81,532.14
81,532.14
122,298.20
Inspeccin
3.00%
122,298.20
Administracin
10.00%
407,660.68
Financiamiento
30.00%
1,222,982.03
Proyecto
Del promotor
10.00%
Bs.
Bs/m
407,660.68
6,644,869.03
33,643.20
VALOR ACTUAL
Depreciacin (Ross-Heidecke)
D=(Cr-Cs)[dt+(1-dt)K]
E= Edad aparente
V = Vida til
Dt= Depreciacin tcnica
aos
aos
4.00
60.00
3.56%
PARTIDA
DESCRIPCIN
E.311.110.150
E.313.110.000
E.319.100.000
E.317.S/C
Total
RIPCIN
UNIDAD
CANTIDAD
P.U.
SIENTO DE FUNDACIONES,ZANJAS,U
ENDIDAS ENTRE 0,00 Y 1,50 m.
M3.
26.00
1,883.42
46,520.47
M3.
26.00
557.38
13,767.29
M3.
0.98
2,005.25
1,857.36
M2.
52.00
3,269.44
161,510.34
M2.
52.00
348.45
17,213.53
M3.
15.60
2,198.17
32,576.89
Ml.
167.4
3,899.29
652,741.15
...
926,187.02
....
1,815,685.58
Valor Bienhechuras
Tipologa "A"
889,498.56
Construcci[on de Muro
926,187.02
Total (Bs.)
1,815,685.58
lnstalaciones Sanitarias
lnstalaciones Elctricas y Tuberas E.M.T cable T.W. trenzado , tableros de 12 circuitos, tomacorrientes e
interruptores plsticos, tomacorrientes 208 V para cocina y secadora.
Otros Equipos
Inversin Previa
Cubierta de Techo:
Paredes:
Revestimientos:
Pavimentos:
Carpintera:
Herrera y Cerrajera:
Gastos Generales
Artefactos y
Sanitarios:
Accesorios W.C., lavamanos y baera lnea media, accesorios metlicos, calentadores de 50 litros
Utilidad Empresarial
COSTO DE REPOSICION A N
VALOR AC
Depreciacin (Ross-Heidecke)
INCIDENCIA DE COSTO POR PARTE DE OBRA
DESCRIPCION
Trabajos preliminares
Infraestructura
Variacin
Ajuste
1,838.75
-20.00%
-3.68
Bs./m2
m2
100.00%
22,927.00
85.00
1,948,795.00
-49.9476%
-973,376.64
50.05%
975,418.36
Proyecto
0.00%
0.00
Permisos
Incorporaciones
Estudio de Suelos
0.00%
0.00%
0.00%
0.00
0.00
0.00
Inspeccin
0.00%
0.00
Administracin
0.00%
0.00
Financiamiento
0.00%
0.00
Del promotor
0.00%
Bs.
0.00
975,418.36
Bs/m
11,475.51
VALOR ACTUAL
Depreciacin (Ross-Heidecke)
D=(Cr-Cs)[dt+(1-dt)K]
E= Edad aparente
V = Vida til
Dt= Depreciacin tcnica
aos
aos
20.00
60.00
22.22%