ITEM DESCRIPCION VALOR TOTAL AREA M2 Valor Simentacion M2 128,000 1. VIVIENDAS 1.1 Martinica 75,500,000 80.34 10,283,520 1.2 Terranova 101,000,000 100.20 12,825,600 1.3 Primaveral 116,000,000 116.62 14,927,360 1.4 Mediterráneo 130,500,000 132.25 16,928,000 1.5 Madeira 132,600,000 143.92 18,421,760 1.6 Florida 152,500,000 166.51 21,313,280 1.7 Dubai 181,100,000 176.84 22,635,520 1.8 Santa Catalina 175,500,000 189.13 24,208,640 1.9 Key West 167,000,000 179.79 23,013,120 1.10 Margarita 186,000,000 186.81 23,911,680 1.11 Garaje 33,700,000 28.80 3,686,400 2. Micro Green-Houses 2.1 Bora Bora 46,200,000 25.71 3,290,880 2.2 Capri 44,500,000 27.81 3,559,680 2.3 Oahu 40,800,000 28.14 3,601,920 2.4 Fidji 53,000,000 29.17 3,733,760 2.5 Geneva 58,700,000 34.15 4,371,200 2.6 Maui 53,000,000 35.01 4,481,280 2.7 Decameron 57,000,000 35.59 4,555,520 2.8 Samoa 63,100,000 43.45 5,561,600 2.9 Sotavento 57,700,000 46.62 5,967,360 2.10 Paradise 60,200,000 48.87 6,255,360 3. Cabañas Hoteleras 3.1 Curacao 47,000,000 37.59 4,811,520 3.2 Coralina 57,900,000 46.69 5,976,320 3.3 Provenza 69,900,000 60.19 7,704,320 3.4 Dolphin 70,700,000 61.39 7,857,920 3.5 Galápagos 74,600,000 68.74 8,798,720 3.6 Waikiki 93,400,000 77.84 9,963,520 3.7 Bali 81,000,000 80.74 10,334,720 3.8 Mónaco 88,700,000 84.58 10,826,240 3.9 Sardinia 97,600,000 86.76 11,105,280 3.10 Bonaire 93,800,000 107.13 13,712,640

Precio Final Casas

Download XLSX Report

Upload
juan-carlos-roa
View
224
Download
0

Embed Size (px)

DESCRIPTION

Citation preview

ITEM DESCRIPCION VALOR TOTAL AREA M2 Valor Simentacion M2 Valor Total128,000 Tec.Green house

1. VIVIENDAS1.1 Martinica 75,500,000 80.34 10,283,520 85,783,520 1.2 Terranova 101,000,000 100.20 12,825,600 113,825,600 1.3 Primaveral 116,000,000 116.62 14,927,360 130,927,360 1.4 Mediterráneo 130,500,000 132.25 16,928,000 147,428,000 1.5 Madeira 132,600,000 143.92 18,421,760 151,021,760 1.6 Florida 152,500,000 166.51 21,313,280 173,813,280 1.7 Dubai 181,100,000 176.84 22,635,520 203,735,520 1.8 Santa Catalina 175,500,000 189.13 24,208,640 199,708,640 1.9 Key West 167,000,000 179.79 23,013,120 190,013,120

1.10 Margarita 186,000,000 186.81 23,911,680 209,911,680 1.11 Garaje 33,700,000 28.80 3,686,400 37,386,400

2. Micro Green-Houses - 2.1 Bora Bora 46,200,000 25.71 3,290,880 49,490,880 2.2 Capri 44,500,000 27.81 3,559,680 48,059,680 2.3 Oahu 40,800,000 28.14 3,601,920 44,401,920 2.4 Fidji 53,000,000 29.17 3,733,760 56,733,760 2.5 Geneva 58,700,000 34.15 4,371,200 63,071,200 2.6 Maui 53,000,000 35.01 4,481,280 57,481,280 2.7 Decameron 57,000,000 35.59 4,555,520 61,555,520 2.8 Samoa 63,100,000 43.45 5,561,600 68,661,600 2.9 Sotavento 57,700,000 46.62 5,967,360 63,667,360

2.10 Paradise 60,200,000 48.87 6,255,360 66,455,360 -

3. Cabañas Hoteleras - 3.1 Curacao 47,000,000 37.59 4,811,520 51,811,520 3.2 Coralina 57,900,000 46.69 5,976,320 63,876,320 3.3 Provenza 69,900,000 60.19 7,704,320 77,604,320 3.4 Dolphin 70,700,000 61.39 7,857,920 78,557,920 3.5 Galápagos 74,600,000 68.74 8,798,720 83,398,720 3.6 Waikiki 93,400,000 77.84 9,963,520 103,363,520 3.7 Bali 81,000,000 80.74 10,334,720 91,334,720 3.8 Mónaco 88,700,000 84.58 10,826,240 99,526,240 3.9 Sardinia 97,600,000 86.76 11,105,280 108,705,280

3.10 Bonaire 93,800,000 107.13 13,712,640 107,512,640

3.11 Zanzibar 101,300,000 109.15 13,971,200 115,271,200 -

4. Oficinas - 4.1 Ibiza 46,900,000 36.66 4,692,480 51,592,480 4.2 Montserrat 57,000,000 42.99 5,502,720 62,502,720 4.3 Santorini 64,600,000 52.21 6,682,880 71,282,880

5. Salas de Exhibición y Ventas - 5.1 Show Room 47,800,000 36.00 4,608,000 52,408,000 5.2 Marsella 59,500,000 52.41 6,708,480 66,208,480 5.3 Galicia 84,400,000 77.95 9,977,600 94,377,600 5.4 Sapphire 111,900,000 114.61 14,670,080 126,570,080

6. Salones de reuniones 6.1 Báltico 78,500,000 70.18 8,983,040 87,483,040 6.2 Alcatraz 103,000,000 100.71 12,890,880 115,890,880 6.3 Caribe 131,500,000 162.02 20,738,560 152,238,560

7. Campamentos 7.1 Sahara 62,000,000.00 43.57 5,576,960 67,576,960 7.2 Pacific 72,600,000.00 53.36 6,830,080 79,430,080 7.3 Stonehenge 175,200,000.00 153.38 19,632,640 194,832,640 7.4 Mountain View 369,000,000.00 401.28 51,363,840 420,363,840

8. Salones de Clase 8.1 Tenerife 76,200,000 63.85 8,172,800 84,372,800 8.2 Palermo 138,400,000 139.22 17,820,160 156,220,160 8.3 Vallarta 178,800,000 181.71 23,258,880 202,058,880

9. Gazebos 9.1 Tahiti 30,900,000 43.44 5,560,320 36,460,320 9.2 Hawaii 75,800,000 110.47 14,140,160 89,940,160 9.3 Aruba 79,800,000 141.12 18,063,360 97,863,360

10. Módulos de baños y vestieres 10.1 South Beach 57,400,000 45.87 5,871,360 63,271,360 10.2 Emirates 63,000,000 57.19 7,320,320 70,320,320 10.3 Mar Azul 70,400,000 60.85 7,788,800 78,188,800