Scribd Logo
Upload

Welcome to Scribd!

  • Investment Analysis - Saraiva 636 3

    Uploaded by

    urban.rise.works
    8 views1 page
    The document outlines the hard costs for a construction project including demolition, common areas, pool, backyard, parking below ground, terraces, balconies, and contingencies. It provides the total cost and breakdown by year for each item. The total hard costs for the project are estimated to be €1,859,642 including VAT.

    Original Description:

    Analise Investimento 1

    Copyright

    © © All Rights Reserved

    Available Formats

    PDF, TXT or read online from Scribd

    Did you find this document useful?

    Is this content inappropriate?

    Report this Document
    The document outlines the hard costs for a construction project including demolition, common areas, pool, backyard, parking below ground, terraces, balconies, and contingencies. It provides the total cost and breakdown by year for each item. The total hard costs for the project are estimated to be €1,859,642 including VAT.

    Copyright:

    © All Rights Reserved
    Download as PDF, TXT or read online from Scribd
    Flag for inappropriate content
    8 views1 page

    Investment Analysis - Saraiva 636 3

    Uploaded by

    urban.rise.works
    The document outlines the hard costs for a construction project including demolition, common areas, pool, backyard, parking below ground, terraces, balconies, and contingencies. It provides the total cost and breakdown by year for each item. The total hard costs for the project are estimated to be €1,859,642 including VAT.

    Copyright:

    © All Rights Reserved
    Download as PDF, TXT or read online from Scribd
    Flag for inappropriate content
    of 1

    CB Saraiva 636

    Hard Costs VAT 6%

    Demolition 9 450 € 10 017 €

    Demolition Value 1 2 3 4 5 6 7 YEARS Value (incl. VAT)


    TOTAL 9 000 € 0% 100% 0% 0% 0% 0% 0% 100% 9 540 €
    Cost/sqm 300 €

    Demolition Contigency Value % (if applicable) 1 2 3 4 5 6 7 YEARS Value (incl. VAT)


    TOTAL 450 € 5% 0% 100% 0% 0% 0% 0% 0% 100% 477 €

    Common areas 53 000 € 56 180 €

    Pool Value 1 2 3 4 5 6 7 YEARS Value (incl. VAT)


    TOTAL 27 000 € 0% 20% 80% 0% 0% 0% 0% 100% 28 620 €
    Cost per pool 27 000 €

    Backyard Value 1 2 3 4 5 6 7 YEARS Value (incl. VAT)


    TOTAL 26 000 € 0% 20% 80% 0% 0% 0% 0% 100% 27 560 €
    Cost/sqm 130 €

    Construction 1 691 929 € 1 793 445 €

    Parking below ground Value 1 2 3 4 5 6 7 YEARS Value (incl. VAT)


    TOTAL 229 500 € 0% 100% 0% 0% 0% 0% 0% 100% 243 270 €
    Cost/sqm 750 €

    Construction Value 1 2 3 4 5 6 7 YEARS Value (incl. VAT)


    TOTAL 1 345 750 € 0% 60% 40% 0% 0% 0% 0% 100% 1 426 495 €
    GCA Apartments 641
    Cost/sqm Apartments 2 100 €

    Terraces Value 1 2 3 4 5 6 7 YEARS Value (incl. VAT)


    TOTAL 7 180 € 0% 60% 40% 0% 0% 0% 0% 100% 7 611 €
    Cost/sqm 400 €

    Balconies Value 1 2 3 4 5 6 7 YEARS Value (incl. VAT)


    TOTAL 24 271 € 0% 60% 40% 0% 0% 0% 0% 100% 25 727 €
    Cost/sqm 650 €

    Pateo Value 1 2 3 4 5 6 7 YEARS Value (incl. VAT)


    TOTAL 4 660 € 0% 60% 40% 0% 0% 0% 0% 100% 4 940 €
    Cost/sqm 200 €

    Construction Contigency Value % (if applicable) Value (incl. VAT)


    TOTAL 80 568 € 5% 1 2 3 4 5 6 7 YEARS 85 402 €
    0% 60% 40% 0% 0% 0% 0% 100%

    TOTAL HARD COSTS 1 754 379 € 1 859 642 €

    Cálculo Financeiro - CBS 636 1 de 1

    You might also like