Conjunto Residencial de 66 Apartamentos | 66 Apartments Residential Complex, Auditorium, Mall and Day Care
Finantial Summary Construction Costs Finantial Costs Price Rent Expenses
Housing Rent Price Income (USD) Description Quantity Rent Monthly Annual 15 Years Apartment A Level 1 - 1226.99 Sqft (113.99 m2) 14 1,600 22,400 268,800 4,032,000 Apartment A Level 2 - 1226.99 Sqft (113.99 m2) 16 1,700 27,200 326,400 4,896,000 Apartment A Level 3 - 1226.99 Sqft (113.99 m2) 12 1,800 21,600 259,200 3,888,000 Apartment B Level 1- 1006.47 Sqft (93.5 0m2) 6 1,400 8,400 100,800 1,512,000 Apartment B Level 2 - 1006.47 Sqft (93.5 0m2) 10 1,500 15,000 180,000 2,700,000 Apartment B Level 3 - 1006.47 Sqft (93.5 0m2) 8 1,600 12,800 153,600 2,304,000 Total Housing Income 107,400 1,288,800 19,332,000 Mall Rent Price Income (USD) Description Quantity Rent Monthly Annual 15 Years Shop type 1 - 547.43 Sqft (50.00 m2) 10 2,000 20,000 240,000 3,600,000 Shop type 2 - 430.56 Sqft (40.00 m2) 2 1,800 3,600 43,200 648,000 Shop type 3- 807.29 Sqft (75.00 m2) 1 3,500 3,500 42,000 630,000 Kiosk type 1 - 96.88 Sqft (9.00 m2) 2 1,000 2,000 24,000 360,000 Total Mall Income 29,100 349,200 5,238,000 Gym Rent Price Income (USD) Description Quantity Rent Monthly Annual 15 Years Monthly fee of roating users during the year. 1,000 20 20,000 240,000 3,600,000 Total Gym Income 20,000 240,000 3,600,000 Day Care Rent Price Income (USD) Description Quantity Rent Monthly Annual 15 Years Monthly fee of rotating child during the year 320 500 160,000 1,920,000 28,800,000 Total Day CareIncome 160,000 1,920,000 28,800,000 Coffe Shop Rent Price Income (USD) Description Quantity Rent Monthly Annual 15 Years Coffe Shop (estimated 25 people per day) 25 20 15,000 180,000 2,700,000 Coffe Shop Income 15,000 180,000 2,700,000 G-Offices Rent Price Income (USD) Description Quantity Rent Monthly Annual 15 Years Offices type 1- 1076.30 Sqft (100.00 m2) 7 2,000 14,000 168,000 2,520,000 Offices Rent Income 14,000 168,000 2,520,000 Miscellaneus Others fees
Aparments + Offices + commercial premisse Others feesIncome (USD) Description Quantity Rent Monthly Annual 15 Years Monthly fee per tenant of Waste Management. 87 60 5,220 62,640 939,600 Monthly fee per tenant of Drinking water supply. 87 50 4,350 52,200 783,000 Monthly security fee per Security 87 50 4,350 52,200 783,000 Monthly fee per tenant for maintenance of common areas and gardens. 87 60 5,220 62,640 939,600 Monthly fee per security 87 60 5,220 62,640 939,600 Montlhy pest service 87 25 2,175 26,100 391,500 Total Miscellaneus Income 26,535 318,420 4,776,300 Day care and Auditorium Others fees Income (USD) Description Quantity Rent Monthly Annual 15 Years Monthly fee per tenant of Waste Management. 2 480 960 11,520 172,800 Monthly fee per tenant of Drinking water supply. 2 350 700 8,400 126,000 Monthly security fee per Security 2 350 700 8,400 126,000 Monthly fee per tenant for maintenance of common areas and gardens. 2 420 840 10,080 151,200 Monthly fee per security 2 420 840 10,080 151,200 Montlhy pest service 2 175 350 4,200 63,000 Miscellaneus Others fees incomes 4,390 52,680 790,200 Total Miscellaneus Income 30,925 371,100 5,566,500 Rent Price for all Complex Monthly Annual 15 Years Total Income 376,425 4,517,100 67,756,500 DECLAIMER: Los precios de renta y cuotas de pago aquí presentados se han propuesto para ofrecer un programa financiero aproximado, los precios definitivos serán fijados por los inversionistas, e incrementados de manera anual segun las proyecciones financieras del proyecto aprobado.
The rental prices and payment installments presented here have been proposed to offer an approximate financial program, the final prices will be set by investors, and increased annually according to the financial projections of the approved project.
All construction projects here are subject to approval of State of Florida cities, engineers, archtects and contruction companies accredited in this State. This projects are examples of howcould be, and all are subjects to the conditions mentioned.
Todos los proyectos de construcción aqui presentados estan sujetos a la aprobación de las ciudades del Estado de Florida, EEUU; de los ingenieros, arquitectos y compañías de construcción acreditadas en el Estado. Son ejemplos de cómo podrían ser y siguen sujetos a las condiciones mencionadas.