Sky Park Project 625 acres just outside of La Paz, Baja ,Mexico

Theme Ranch
General Infrastructure
Economic Analysis of Costs & Projected ROI
COST OF DEVELOPMENT
1. Cost of land, 2,456,988 M2 @ $3.67 U.S. / M2 $ 9,017,147
2. Cost of Infrastructure and Improvements
A. Asphalt pavement of roads $ 2,590,000
B. Asphalt pavement for the landing strip $ 800,000
C. Distribution of electricity to lots (Includes cabling conduit,
substations and underground distribution. $ 2,600,000
D. Distribution of domestic water (Includes purchase
of water rights, elevated tank) $ 1,800,000
E. Distribution of underground sewage drainage system
from lots to treatment plant. $ 360,000
F. Water treatment plant $ 590,000
G. Sidewalks, curbs & gutters $ 790,000
H. Introduction of wide-band internet via
satellite $ 35,000
I. Street lighting, signage, landscaping of public areas. $ 630,000
Total cost of land & infrastructure: $ 9,795,000
3. Architectural, engineering, permits & fees $ 975,600
Total Investment $19,787,747
A. Sale of Lots (A total area of 814,915 M2)
Projected ROI
Presale Phase I 25% of saleable lots, 203,728 M2 @ $40US/M2 $ 8,149,120
Phase II 25% of saleable lots, 203,728 M2 @ $45US M2 $ 9,167,760
Phase III 25% of saleable lots, 203,728 M2 @ $55US M2 $11,205,040
Phase IV 25% of saleable lots, 203,728 M2 @ $70 US M2 $14,260,960