Investment (Figures in 2006 Mexican Pesos) | |
Land | $40,000,000 |
Construction | $383,418,020 |
Indirect Costs | $69,120,453 |
Total Investment | $492,538,473 |
Projected Yearly Income | |
Retail | $61,525,188 |
Advertising | $7,488,000 |
Parking | $11,273,472 |
Transit Fees | $3,316,404 |
Bathrooms | $3,200,000 |
Total Projected Income Per Year | $86,803,064 |
Projected Yearly Costs | |
Operations & Maintenance | $6,857,442 |
Net Yearly Revenue | $79,945,622 |
Internal Rate of Return Before Taxes | |
Years | Percent |
10 | 18% |
20 | 26% |
30 | 27% |