Scribd Logo
Upload

Welcome to Scribd!

  • 18 views

    Costo Total $ 659,563,720: Porcentaje Valor

    Uploaded by

    Jorge Alba
    The initial total cost of the project is $659,563,720. This includes direct costs of $540,626,000 plus administration costs of 12% ($64,875,120), unforeseen costs of 4% ($21,625,040), and profits of 6% ($32,437,560), totaling 22% of direct costs. The nominal annual interest rate is 28.8% and the effective monthly rate is 1.978%. Loans range from $11,350,000 to $24,320,000 per month over 12 months. Total interest on the loans amounts to $14,145,466.17. The final total cost is $673,709,186.17, which

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd

    Costo Total $ 659,563,720: Porcentaje Valor

    Uploaded by

    Jorge Alba
    18 views5 pages
    The initial total cost of the project is $659,563,720. This includes direct costs of $540,626,000 plus administration costs of 12% ($64,875,120), unforeseen costs of 4% ($21,625,040), and profits of 6% ($32,437,560), totaling 22% of direct costs. The nominal annual interest rate is 28.8% and the effective monthly rate is 1.978%. Loans range from $11,350,000 to $24,320,000 per month over 12 months. Total interest on the loans amounts to $14,145,466.17. The final total cost is $673,709,186.17, which

    Original Description:

    taller final costos y presupuestos para edificaciones 3

    Original Title

    Taller Final

    Copyright

    © © All Rights Reserved

    Available Formats

    XLSX, PDF, TXT or read online from Scribd

    Did you find this document useful?

    Is this content inappropriate?

    The initial total cost of the project is $659,563,720. This includes direct costs of $540,626,000 plus administration costs of 12% ($64,875,120), unforeseen costs of 4% ($21,625,040), and profits of 6% ($32,437,560), totaling 22% of direct costs. The nominal annual interest rate is 28.8% and the effective monthly rate is 1.978%. Loans range from $11,350,000 to $24,320,000 per month over 12 months. Total interest on the loans amounts to $14,145,466.17. The final total cost is $673,709,186.17, which

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Download as xlsx, pdf, or txt
    18 views5 pages

    Costo Total $ 659,563,720: Porcentaje Valor

    Uploaded by

    Jorge Alba
    The initial total cost of the project is $659,563,720. This includes direct costs of $540,626,000 plus administration costs of 12% ($64,875,120), unforeseen costs of 4% ($21,625,040), and profits of 6% ($32,437,560), totaling 22% of direct costs. The nominal annual interest rate is 28.8% and the effective monthly rate is 1.978%. Loans range from $11,350,000 to $24,320,000 per month over 12 months. Total interest on the loans amounts to $14,145,466.17. The final total cost is $673,709,186.17, which

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Download as xlsx, pdf, or txt
    of 5

    COSTOS INICIALES

    PORCENTAJE VALOR
    COSTOS DIRECTOS $ 540,626,000
    ADMINISTRACIÓN 12% $ 64,875,120
    IMPREVISTOS 4% $ 21,625,040
    UTILIDAD 6% $ 32,437,560
    COSTO TOTAL 22.00% $ 659,563,720

    TASA
    Nominal Anual 28.80%
    Capitalabizable mensual 12
    Efectiva mensual 1.978%

    PRESTAMO $ 11,350,000.00 $ 18,500,000.00


    MES/INTERESES UNO DOS TRES
    UNO $ 224,540.63
    DOS
    TRES
    CUATRO
    CINCO
    TOTAL INTERESES

    COSTOS FINALES

    PORCENTAJE VALOR
    COSTOS DIRECTOS $ 540,626,000
    ADMINISTRACIÓN 14.62% $ 79,020,586
    IMPREVISTOS 4.00% $ 21,625,040
    UTILIDAD 6.00% $ 32,437,560
    COSTO TOTAL 24.62% $ 673,709,186
    COMO PRUEBA NOS DEBE DAR IGUAL LA SUMA DEL COSTO TOTAL INICIAL MAS EL TOTAL DE INTERESES
    Prestamo Mes Cuantía
    1 2 $ 11,350,000
    2 3 $ 18,500,000
    3 4 $ 21,700,000
    4 5 $ 16,500,000
    5 6 $ 24,320,000
    TASA CAPI ANUAL 28.80%

    $ 21,700,000.00 $ 16,500,000.00 $ 24,320,000.00


    CUATRO CINCO SEIS SIETE OCHO
    $ 224,540.63 $ 224,540.63 $ 224,540.63 $ 224,540.63 $ 224,540.63
    $ 365,991.33 $ 365,991.33 $ 365,991.33 $ 365,991.33 $ 365,991.33
    $ 429,297.94 $ 429,297.94 $ 429,297.94 $ 429,297.94
    $ 326,424.70 $ 326,424.70 $ 326,424.70
    $ 481,130.23 $ 481,130.23
    $ 590,531.96 $ 1,019,829.91 $ 1,346,254.61 $ 1,827,384.84 $ 1,827,384.84
    MAS EL TOTAL DE INTERESES $ 673,709,186.17
    $ 92,370,000.00
    NUEVE DIEZ ONCE DOCE TOTAL
    $ 224,540.63 $ 224,540.63 $ 224,540.63 $ 224,540.63 $ 2,245,406.30
    $ 365,991.33 $ 365,991.33 $ 365,991.33 $ 365,991.33 $ 3,293,922.01
    $ 429,297.94 $ 429,297.94 $ 429,297.94 $ 429,297.94 $ 3,434,383.55
    $ 326,424.70 $ 326,424.70 $ 326,424.70 $ 326,424.70 $ 2,284,972.93
    $ 481,130.23 $ 481,130.23 $ 481,130.23 $ 481,130.23 $ 2,886,781.38
    $ 1,827,384.84 $ 1,827,384.84 $ 1,827,384.84 $ 1,827,384.84 $ 14,145,466.17

    You might also like