Beruflich Dokumente
Kultur Dokumente
PRECIO PB
PRECIO PA
AREA PB
AREA PA
TOTAL
AREA COMUN
CAJONES
PLAZA CERRADA
134
80
698.65 M2
427 M2
1,125.65
305 M2
31
PRIMER ANO
COSTO CONST
INGRESOS
1,123,429.20
409,920.00
3,300,000 1,533,349.20
OPCION 2
OPCION A
PLAZA ABIERTA
PRECIO PB
PRECIO PA
LOCALES
AREA PB
AREA PA
TOTAL
CAJONES
134
80
18
598 M2
598 M2
1,196.00 M2
45
COSTO CONST
134
80
616
778
1,394.00
36
COSTO CONST
134
80
718
718
1,436.00
36
COSTO CONST
4,620,000.00
INGRESOS
961,584.00
574,080.00
1,535,664.00
OPCION B
PRECIO PB
PRECIO PA
AREA PB
AREA PA
TOTAL
CAJONES
3,400,000.00
INGRESOS
990,528.00
746,880.00
1,737,408.00
OPCION C
PRECIO PB
PRECIO PA
AREA PB
AREA PA
TOTAL
CAJONES
5,460,000.00
INGRESOS
1,154,544.00
689,280.00
1,843,824.00
397,700.00
1,135,649.20
344,621.00
38,200.00
1,497,464.00
482,396.00
38,200.00
1,699,208.00
355,014.00
38,200.00
1,805,624.00
570,138.00
791,028.20
1,015,068.00
1,344,194.00
1,235,486.00
ISR 35%
276,859.87
ISR 35%
355,273.80
ISR 35%
470,467.90
ISR 35%
432,420.10
UTIL. NETA
514,168.33
UTIL. NETA
659,794.20
UTIL. NETA
873,726.10
UTIL. NETA
803,065.90
OPCION 1
PLAZA CERRADA
PRIMER ANO
COSTO CONST
AREA PB
AREA PA
TOTAL
AREA COMUN
CAJONES
OPCION 2
698.65 M2
427 M2
1,125.65
305 M2
31
COSTO CONST
18
598 M2
598 M2
1,196.00 M2
45
OPCION B
AREA PB
AREA PA
TOTAL
CAJONES
4,620,000.00
COSTO CONST
616
778
1,394.00
36
OPCION C
AREA PB
AREA PA
TOTAL
CAJONES
230,500.00
PLAZA ABIERTA
OPCION A
LOCALES
AREA PB
AREA PA
TOTAL
CAJONES
3,300,000
INGRESOS
3,400,000.00
COSTO CONST
718
718
1,436.00
36
5,460,000.00
INGRESOS
209,000.00
INGRESOS
235,100.00
INGRESOS
258,000.00
397,700.00
(167,200.00)
344,621.00
38,200.00
170,800.00
196,900.00
38,200.00
219,800.00
ISR
570,138.00
UTIL.NETA
0 (311,596.00)
ISR
355,014.00
UTIL.NETA
0 (511,821.00)
482,396.00
38,200.00
ISR
UTIL.NETA
0 (158,114.00)
ISR
UTIL.NETA
0 (350,338.00)
93,619.10
1,123,429.20