| LOCALIZACIÓN ROYECTO LOCATION PROJECT |
3 HOUSING BUILDINGS COMPLEX OF 4 STORIES | SUPERFICIE DE TERRENO LAND SURFACE |
76.230 | SQ FT | |
| CONJUNTO DE 3 EDIFICIOS DE 4 PISOS DE VIVIENDA | 1,75 | ACRES | |||
DESCRIPTION / DESCRIPCIÓN
It is an ecological complex, friendly to the pedestrian, cyclist and motorist, with ample green areas, contains the following sections, Residential buildings, commercial premises, Swimming pool, playground and parking.
Es un conjunto ecológico, amable al peatón, al ciclista y al automovilista, con amplias áreas verdes, contiene las siguientes secciones, Edificios habitacionales, locales comerciales, Piscina, área de juegos infantiles y parqueo.
| CONSTRUCTION ÁREA CONSTRUCTIVA: | 54,797 SQ FT (5,091 M2) |
| PARKING / APARCAMIENTO | 107 autos |
Disclaimer: This cost is only an estimate of the final construction cost, does not represent any signed commitment to the designer, builder, or financial representative. It is solely to have an approximate idea of the investment required for the execution of the work.
El presente costo es solo un estimado del costo final de construcción, no representa ningun compromiso suscrito para el diseñador, constructor, ni representante financiero. Sirve solo para tener una idea aproximada de la inversión requerida para la ejecución de la obra.
| START / PARTIDA | CONCEPT / CONCEPTO | UNIT / UNIDAD | QUANTITY / CANTIDAD | UNIT PRICE USD / PRECIO UNITARIO USD | TOTAL |
| DEVELOPMENT OF THE INFRASTRUCTURE / DESARROLLO DE LA INFRAESTRUCTURA | WORK OFFICE / OFICINA DE OBRA | M2 | 5.090,78 | $225,00 | $1.145.425,50 |
| RENTAL PORTABLE TOILETS / RENTA DE BAÑOS PORTATILES | |||||
| CLEANING DURING THE WORK / LIMPIEZA DURANTE LA OBRA | |||||
| STROKE AND LAND LEVELING / TRAZO Y NIVELACION DE TERRENO | |||||
| PEDESTRIAN PATHWAYS / CALLES Y BANQUETAS | |||||
| PARKING LOT & STREETS / ESTACIONAMIENTO PARA 161 AUTOS | |||||
| DESCELERATION LANE / BAHÍA DAY CARE | |||||
| PROVISIONAL ELECTRICAL INSTALLATION / INSTALACION ELECTRICA PROVISIONAL | |||||
| LIGHTING AND ELECTRIFICATION IN STREETS / ILUMINACIÓN Y ELECTRIFICACION EN CALLES | |||||
| PLAY GROUND & SWIMMING POOL / AREA DE JUEGOS Y PISCINA | |||||
| NETWORK EQUIPMENT PLUMBING , PLANT WASTEWATER TREATMENT / EQUIPAMIENTO PARA REDES DE AGUA POTABLE Y DE AGUAS NEGRAS | |||||
| NETWORK EQUIPMENT HVAC / EQUIPAMIENTO DE REDES HVAC | |||||
| BUILDING STRUCTURE AND INTERIORS / EDIFICACION ESTRUCTURA E INTERIORES | HOUSING BUILDING IN THE 5 STORIES ; STAIRS AND LIFT MODULE ; SOLAR PANELS FOR POWER CONSUMPTION. / EDIFICIO DE VIVIENDA DE 4 PISOS, MODULO DE ESCALERAS Y ELEVADOR; PANELES SOLARES PARA CONSUMO DE ENERGÍA ELÉCTRICA. | M2 | 5.090,78 | $750,00 | $3.818.085,00 |
| GARITA IN THE 1 STORY / GARITA DE SERVICIOS DE 1 PISO. | |||||
| GASTOS INDIRECTOS / INDIRECT COST | SUPERVISION OF WORK 10% OF THE AMOUNT OF CONSTRUCTION / SUPERVISIÓN DE OBRA 10% DEL MONTO DE CONSTRUCCIÓN | M2 | 5.090,78 | $97,50 | $496.351,05 |
| EXECUTIVE PROJECT FOR CONSTRUCTION 5% / PROYECTO EJECUTIVO PARA CONSTRUCCIÓN 5% | M2 | 5.090,78 | $48,75 | $248.175,53 | |
| PERMITS AND LEGAL ($ 5 USD PER EACH M2) / PERMISOS Y LEGAL ($ 5 USD POR CADA M2) | M2 | 5.090,78 | $5,00 | 25.453,90 | |
| INDIRECT EXPENSES | $769.980,48 | ||||
Note: This chart has not added the credit and sales percentages, not including incorrect expenses /
Nota: En esta tabla no se han añadido los porcentajes de crédito y ventas, tampoco se incluyen gastos imprevistos
Disclaimer: This cost is only an estimate of the final construction cost, does not represent any signed commitment to the designer, builder, or financial representative. It is solely to have an approximate idea of the investment required for the execution of the work.
El presente costo es solo un estimado del costo final de construcción, no representa ningun compromiso suscrito para el diseñador, constructor, ni representante financiero. Sirve solo para tener una idea aproximada de la inversión requerida para la ejecución de la obra.
| SUMMARY / RESUMEN | ||||
| DEVELOPMENT OF THE INFRASTRUCTURE / DESARROLLO DE LA INFRAESTRUCTURA | $1.145.425,50 | |||
| BUILDING STRUCTURE AND INTERIORS / EDIFICACIÓN ESTRUCTURA E INTERIORES | $3.818.085,00 | |||
| INDIRECT EXPENSES / GASTOS INDIRECTOS | $769.980,48 | |||
| TOTAL COST / COSTO TOTAL | $5.7733.490,98 | |||
| LAND COST / COSTO TERRENO | $1,676,191.00 | |||
| TOTAL COST / COSTO TOTAL | $7.409.681,98 | 1,75 ACRES | ||
| SALE UNIT / UNIDADES VENDIBLES | 48 | APARTMENTS / Apartamentos | ||
| COST BY SQ FT OF CONSTRUCTION / COSTO POR SQ FT DE CONSTRUCCIÓN | $104,73 | $1.127,30 | M2 | |
| COST BY VENDIBLE UNIT / COSTO POR UNIDAD VENDIBLE | $154. 368,37 | $761.905,00 | ACRE | |
| VENTAS | ||||
| 48 VIVIENDAS @ $185,913 | $8.923.824,00 | |||
| GANANCIA BRUTA | $1.514.142,00 | |||