Inventario (precios, descuentos ROI, upgrades).xlsx

	A	B	C	D	E	F	G	H	I	J	K	L	M	N	O	P	Q	R	T	U	V	W	X	Y	Z	AA	AB	AC	AD	AE	AF	AG	AH	AI
1					M2 construccion					Extra m2 habitable			Escalones de precios						Mejor valor por m2 en el mercado de lujo						Promesa De Retorno de Inversion			Descuento prelanzamiento			Descuento financiero hasta $5,000)			total descuento
2	Numero de casa	LOTE m2	Frente	Fondo	Interior m²	Area Coralina m²	Area Piscina m²	Área Terraza m²	TOTAL M2	Area Parqueo m²	Area Verde (jardines) m²	total M2	precio + impuestos	impuestos iva + timbres	precio impuestos incluidos prelanzamiento	precio + impuestos	impuestos iva + timbres	Precio Oficial	Precio x M2	enganche 25% en 24 meses	utilidad generada por compra en planos antes de entregar la casa	Precio x M2 ultima grada de precio (precio oficial)	Escenario de reventa de propiedad a los 48 meses a partir de entrega (2029) 4,5% anual de plusvalia	utilidad generado en reventa en 48 meses	% recuperacion de enganche y utilidad adicional	precio m2 reventa	valor de m2 en proyectos de gama menor	precio cotizador en linea	descuento especial pre lanzamiento	% de descuento sobre enganche	descuento financiero	% sobre enganche	total descuento	% total de descuento
3	A1	218.85	10.00	21.89	180.00	21.01	18.00	26.01	245.02	45.49	38.27	328.78	$355,000.00	$33,015.00	$388,015.00	$376,300.00	$34,995.90	$411,295.90	$1,583.61	$97,003.75	$23,280.90	$1,678.62	$485,329.17	$97,314.16	100.32%	$1,980.77	$2,050.00	$384,626.70	-$3,388.30	-3.5%	$5,000.00	5.15%	$1,611.70	1.66%
4	A2	217.30	10.00	21.73	180.00	21.01	18.00	26.01	245.02	45.49	36.72	327.23	$353,000.00	$32,829.00	$385,829.00	$374,180.00	$34,798.74	$408,978.74	$1,574.68	$96,457.25	$23,149.74	$1,669.16	$482,594.92	$96,765.91	100.32%	$1,969.61	$2,050.00	$382,396.98	-$3,432.02	-3.6%	$5,000.00	5.18%	$1,567.98	1.63%
5	A3	215.75	10.00	21.58	180.00	21.01	18.00	26.01	245.02	45.49	38.25	328.76	$347,500.00	$32,317.50	$379,817.50	$368,350.00	$34,256.55	$402,606.55	$1,550.15	$94,954.38	$22,789.05	$1,643.16	$475,075.73	$95,258.23	100.32%	$1,938.93	$2,050.00	$376,265.25	-$3,552.25	-3.7%	$5,000.00	5.27%	$1,447.75	1.52%
6	A4	214.25	10.00	21.43	180.00	21.01	18.00	26.01	245.02	45.49	36.75	327.26	$347,500.00	$32,317.50	$379,817.50	$368,350.00	$34,256.55	$402,606.55	$1,550.15	$94,954.38	$22,789.05	$1,643.16	$475,075.73	$95,258.23	100.32%	$1,938.93	$2,050.00	$375,707.82	-$4,109.68	-4.3%	$5,000.00	5.27%	$890.32	0.94%
7	A5	212.70	10.00	21.27	180.00	21.01	18.00	26.01	245.02	45.49	38.28	328.79	$346,000.00	$32,178.00	$378,178.00	$366,760.00	$34,108.68	$400,868.68	$1,543.46	$94,544.50	$22,690.68	$1,636.07	$473,025.05	$94,847.04	100.32%	$1,930.56	$2,050.00	$374,592.96	-$3,585.04	-3.8%	$5,000.00	5.29%	$1,414.96	1.50%
8	A6	211.10	10.00	21.11	180.00	21.01	18.00	26.01	245.02	45.49	36.68	327.19	$346,000.00	$32,178.00	$378,178.00	$366,760.00	$34,108.68	$400,868.68	$1,543.46	$94,544.50	$22,690.68	$1,636.07	$473,025.05	$94,847.04	100.32%	$1,930.56	$2,050.00	$374,592.96	-$3,585.04	-3.8%	$5,000.00	5.29%	$1,414.96	1.50%
9	A7	209.45	10.00	20.95	180.00	21.01	18.00	26.01	245.02	45.49	38.10	328.61	$346,000.00	$32,178.00	$378,178.00	$366,760.00	$34,108.68	$400,868.68	$1,543.46	$94,544.50	$22,690.68	$1,636.07	$473,025.05	$94,847.04	100.32%	$1,930.56	$2,050.00	$373,478.10	-$4,699.90	-5.0%	$5,000.00	5.29%	$300.10	0.32%
10	A8	207.70	10.00	20.77	180.00	21.01	18.00	26.01	245.02	45.49	36.35	326.86	$346,000.00	$32,178.00	$378,178.00	$366,760.00	$34,108.68	$400,868.68	$1,543.46	$94,544.50	$22,690.68	$1,636.07	$473,025.05	$94,847.04	100.32%	$1,930.56	$2,050.00	$373,478.10	-$4,699.90	-5.0%	$5,000.00	5.29%	$300.10	0.32%
11	A9	205.95	10.00	20.60	180.00	21.01	18.00	26.01	245.02	45.49	37.68	328.19	$344,000.00	$31,992.00	$375,992.00	$364,640.00	$33,911.52	$398,551.52	$1,534.54	$93,998.00	$22,559.52	$1,626.61	$470,290.80	$94,298.79	100.32%	$1,919.40	$2,050.00	$372,363.24	-$3,628.76	-3.9%	$5,000.00	5.32%	$1,371.24	1.46%
12	A10	204.40	10.00	20.44	180.00	21.01	18.00	26.01	245.02	45.49	36.12	326.63	$347,000.00	$32,271.00	$379,271.00	$367,820.00	$34,207.26	$402,027.26	$1,547.92	$94,817.75	$22,756.26	$1,640.79	$474,392.17	$95,121.17	100.32%	$1,936.14	$2,050.00	$375,707.82	-$3,563.18	-3.8%	$5,000.00	5.27%	$1,436.82	1.52%
13	A11	212.15	10.50	20.21	180.00	21.01	18.00	26.01	245.02	45.49	38.70	329.21	$347,000.00	$32,271.00	$379,271.00	$367,820.00	$34,207.26	$402,027.26	$1,547.92	$94,817.75	$22,756.26	$1,640.79	$474,392.17	$95,121.17	100.32%	$1,936.14	$2,050.00	$375,707.82	-$3,563.18	-3.8%	$5,000.00	5.27%	$1,436.82	1.52%
14	A12	210.21	10.50	20.02	180.00	21.01	18.00	26.01	245.02	45.49	36.76	327.27	$348,000.00	$32,364.00	$380,364.00	$368,880.00	$34,305.84	$403,185.84	$1,552.38	$95,091.00	$22,821.84	$1,645.52	$475,759.29	$95,395.29	100.32%	$1,941.72	$2,050.00	$374,592.96	-$5,771.04	-6.1%	$5,000.00	5.26%	-$771.04	-0.81%
15	A13	205.59	10.50	19.58	180.00	21.01	18.00	26.01	245.02	45.49	39.80	330.31	$342,000.00	$31,806.00	$373,806.00	$362,520.00	$33,714.36	$396,234.36	$1,525.61	$93,451.50	$22,428.36	$1,617.15	$467,556.55	$93,750.55	100.32%	$1,908.24	$2,050.00	$367,903.80	-$5,902.20	-6.3%	$5,000.00	5.35%	-$902.20	-0.97%
16	A14	198.92	10.50	18.95	180.00	21.01	18.00	26.01	245.02	45.49	35.72	326.23	$338,000.00	$31,434.00	$369,434.00	$358,280.00	$33,320.04	$391,600.04	$1,507.77	$92,358.50	$22,166.04	$1,598.24	$462,088.05	$92,654.05	100.32%	$1,885.92	$2,050.00	$365,674.08	-$3,759.92	-4.1%	$5,000.00	5.41%	$1,240.08	1.34%
17	A15	222.46	12.25	18.16	180.00	21.01	18.00	26.01	242.02	45.49	33.82	324.33	$345,000.00	$32,085.00	$377,085.00	$365,700.00	$34,010.10	$399,710.10	$1,558.07	$94,271.25	$22,625.10	$1,651.56	$471,657.92	$94,572.92	100.32%	$1,948.84	$2,050.00	$373,478.10	-$3,606.90	-3.8%	$5,000.00	5.30%	$1,393.10	1.48%
18	A16	212.84	12.25	17.38	180.00	21.01	18.00	26.01	242.02	45.49	37.17	327.68	$338,000.00	$31,434.00	$369,434.00	$358,280.00	$33,320.04	$391,600.04	$1,526.46	$92,358.50	$22,166.04	$1,618.05	$462,088.05	$92,654.05	100.32%	$1,909.30	$2,050.00	$365,674.08	-$3,759.92	-4.1%	$5,000.00	5.41%	$1,240.08	1.34%
19	A17	224.51	13.50	16.63	180.00	21.01	18.00	26.01	242.02	45.49	46.43	336.94	$339,000.00	$31,527.00	$370,527.00	$359,340.00	$33,418.62	$392,758.62	$1,530.98	$92,631.75	$22,231.62	$1,622.84	$463,455.17	$92,928.17	100.32%	$1,914.95	$2,050.00	$366,788.94	-$3,738.06	-4.0%	$5,000.00	5.40%	$1,261.94	1.36%
20
21
22
23
24
25
26
27
28
29																0
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100