|
|
| LUXURY PENTHOUSES & CONDOMINIUMS |
|
|
|
AREA m2 |
AREA sf |
| 20 Condos + 2 Penthouses with guesthouses |
$8.059.212,23 |
|
5.110,00 |
55.004 |
| |
|
|
|
|
| |
|
|
$/m2 |
$/sf |
| Building direct cost |
|
|
$1.175,00 |
$109,17 |
| Administration cost |
Administration of the construction |
12,00% |
$141,00 |
$13,10 |
| Costs of design |
Architects, engineers |
5,50% |
$64,63 |
$6,00 |
| Municipality permissions |
Municipality of Osa |
1,00% |
$11,75 |
$1,09 |
| Federaded School of Engineers and Architects Costa Rica (CFIA) |
CFIA |
0,02% |
$0,27 |
$0,03 |
| Indirect expenses |
wages, consulting fees, rents |
2,00% |
$23,50 |
$2,18 |
| unexpected costs |
|
2,00% |
$23,50 |
$2,18 |
| Land cost $ 20.00/ m2 |
|
|
$20,00 |
$1,86 |
| subtotal |
|
|
$1.459,65 |
$135,62 |
| Profit |
|
10,00% |
$117,50 |
$10,92 |
| TOTAL |
|
|
$1.577,15 |
$146,54 |
| 861 sq ft. RESORT VILLA |
|
|
|
$/m2 |
$/sf |
| Building direct cost |
Value of the construction |
|
$470,00 |
$43,67 |
| Administration cost |
Administration of the construction |
12,00% |
$56,40 |
$5,24 |
| Costs of design, plane |
Architects, engineers |
5,50% |
$25,85 |
$2,40 |
| Municipality permissions |
Municipality of Osa |
1,00% |
$4,70 |
$0,44 |
| Federaded School of Engineers and Architects Costa Rica (CFIA) |
CFIA |
0,02% |
$0,11 |
$0,01 |
| Indirect expenses |
wages, consultantships, rents |
2,00% |
$9,40 |
$0,87 |
| unexpected cost |
|
5,00% |
$23,50 |
$2,18 |
| subtotal |
|
|
$589,96 |
$54,81 |
| Profit |
|
15,00% |
$70,50 |
$6,55 |
| TOTAL |
|
|
$660,46 |
$61,36 |
|
Land (One acre) |
$48.000,00 |
|
|
|
861 sq ft. RESORT VILLA |
$52.836,65 |
|
|
|
TOTAL |
$100.836,65 |
|
|
| 2,150 sq ft. LUXURY RESORT VILLA |
| |
|
|
$/m2 |
$/sf |
| Building direct cost |
Value of the construction |
|
$835,00 |
$77,58 |
| Administration cost |
Administration of the construction |
12,00% |
$100,20 |
$9,31 |
| Costs of design, plane |
Architects, engineers |
5,50% |
$45,93 |
$4,27 |
| Municipality permissions |
Municipality of Osa |
1,00% |
$8,35 |
$0,78 |
| Federaded School of Engineers and Architects Costa Rica (CFIA) |
CFIA |
0,02% |
$0,19 |
$0,02 |
| Indirect expenses |
wages, consultantships, rents |
2,00% |
$16,70 |
$1,55 |
| unexpected cost |
|
5,00% |
$41,75 |
$3,88 |
| subtotal |
|
|
$1.048,12 |
$97,38 |
| Profit |
|
15,00% |
$125,25 |
$11,64 |
| TOTAL |
|
|
$1.173,37 |
$109,02 |
|
Land one acre |
$48.000,00 |
|
|
|
2,150 sq ft. RESORT VILLA |
$234.673,41 |
|
|
|
TOTAL |
$282.673,41 |
|
|
| 2,800 sq. ft. LUXURY RESORT VILLA |
| |
|
|
$/m2 |
$/sf |
| Building direct cost |
Value of the construction |
|
$1.205,00 |
$111,96 |
| Administration cost |
Administration of the construction |
12,00% |
$144,60 |
$13,44 |
| Costs of design, plane |
Architects, engineers |
5,50% |
$66,28 |
$6,16 |
| Municipality permissions |
Municipality of Osa |
1,00% |
$12,05 |
$1,12 |
| Federaded School of Engineers and Architects Costa Rica (CFIA) |
CFIA |
0,02% |
$0,28 |
$0,03 |
| Indirect expenses |
wages, consultantships, rents |
2,00% |
$24,10 |
$2,24 |
| unexpected cost |
increment of prices |
5,00% |
$60,25 |
$5,60 |
| subtotal |
|
|
$1.512,55 |
$140,53 |
| Profit |
|
15,00% |
$180,75 |
$16,79 |
| TOTAL |
|
|
$1.693,30 |
$157,33 |
| |
Land one acre |
$48.000,00 |
|
|
| |
|
$440.258,56 |
|
|
| |
TOTAL |
$488.258,56 |
|
|
RETURN |
|
