SHOPPING 

MALL
NO ITEMS VOL UNIT PRICE COST
1 LAND AQCUIZATION       7.667                    2.500.000,00                  19.166.666.666,67
2 LAND DEVELOPMENT       7.667                            3.500,00                         26.833.333,33
3 INFRASTRUCTURE       3.067                       120.000,00                       368.000.000,00
4 BUILDING CONSTRUCTION    18.400                    4.000.000,00                  73.600.000.000,00
5 MECHANICAL & EQUIPMENT 4               450.000.000,00                    1.800.000.000,00
6 PROJECT MANAGEMENT 12%          75.400.000.000,00                    9.048.000.000,00
7 MARKETING MANAGEMENT 12                  25.000.000,00                       300.000.000,00
              104.309.500.000,00

Rentable Area    16.000                   6.519.343,75 HPP/m2 selama 20 tahun