Page 31 - Distum_Brochure_15042020
P. 31
Suite 60m 2 distum obra gris* co-working OFICINA CONVENCIONAL
suite
*CAPEX/m = $12,000.00
2
CAPEX= COSTO DE
$m 2 $500.00 $400.00 $1,333.00 ADECUACIONES
OPEX =COSTOS
$mensual $30,000.00 $24,000.00 $60,000.00 DE OPERACIÓN Y
MANTENIMIENTO
$anual $360,000.00 $288,000.00 $960,000.00
Total capex 0 $720,000.00 0
opex/m 2 TBD $60,00 0
Total Año1 $360,000.00 $1,051,200.00 $960,000.00 PLAZOS CONTRATO A 5 AÑOS
Capacidad 10 10 10 1 $360,000.00 $1,051,200.00 $960,000.00
2 $376,200.00 $300,960.00 $1,003,200.00
3 $393,129.00 $314,503.20 $1,048,344.00
4 $410,819.81 $328,655.84 $1,055,519.48
5 $429,306.70 $343,445.36 $1,144,818.86
Total $1,969,455.50 $2,338,764.40 $5,251,881.34
Costo por persona $39,389.11 $46,775.26 $105,037.63
Distum vs
Distum vs
Ahorro Convencional Coworking
