Commercial Complex

SITE DEV. AND CONSTRUCTION COST

Ground Preparation Cost

Lot No. Type Lot Pos Finish App. Lot App. House Retaining Wall Excavation and
Area Area Hauling
1A CU CU Bare 233 528 103,615.85 174,983.00
1B CU IU Bare 278 594 103,615.85 208,778.00
2A CU IU Bare 259 600 103,615.85 194,509.00
2B CU IU Bare 289 600 103,615.85 217,039.00
2C CU IU Bare 374 600 103,615.85 280,874.00
3A CU IU Bare 628 592 103,615.85 471,628.00
3B CU EU Bare 279 527 103,615.85 209,529.00
Total 2340 4041 725,310.93 1,757,340.00

Summary Derived Site Devt

Cost Price per sq.m.
Ground Preparation / Site Devt 6,109,150.93 2,610.75
Building Construction Cost 88,902,000.00
95,011,150.93

Note:
1. Derived Cost per sq.m. (10,500 / sq.m.) for Ground Preparation / Site Devt.
2. Derived Cost per sq.m. (45,000 / sq.m.) for Building Construction
 Site Devt and Building Construction
Site Building Add-on roof deck
Development Construction Level
466,000.00 10,560,000.00 1,056,000.00
417,000.00 11,880,000.00 1,188,000.00
388,500.00 12,000,000.00 1,200,000.00
433,500.00 12,000,000.00 1,200,000.00
561,000.00 12,000,000.00 1,200,000.00
942,000.00 11,840,000.00 1,184,000.00
418,500.00 10,540,000.00 1,054,000.00
3,626,500.00 80,820,000.00 8,082,000.00

Building Cons.
price per sq.m.

22,000.00