Scribd Logo
Upload

Welcome to Scribd!

  • Computation

    Uploaded by

    joshua rodrigo
    7 views2 pages
    This document provides a breakdown of costs for a development project including building costs, site costs, equipment costs, fees, and contingencies. It calculates the total project cost to be $624,444,903,000 which is the sum of the total construction cost, other costs, and owner's contingencies. The building cost is the largest line item at $184,747,000,000 based on the total area and amount per square meter. Escalation costs account for a 5% annual increase over the projected 8 year construction period.

    Original Description:

    Copyright

    © © All Rights Reserved

    Available Formats

    PDF, TXT or read online from Scribd

    Did you find this document useful?

    Is this content inappropriate?

    Report this Document
    This document provides a breakdown of costs for a development project including building costs, site costs, equipment costs, fees, and contingencies. It calculates the total project cost to be $624,444,903,000 which is the sum of the total construction cost, other costs, and owner's contingencies. The building cost is the largest line item at $184,747,000,000 based on the total area and amount per square meter. Escalation costs account for a 5% annual increase over the projected 8 year construction period.

    Copyright:

    © All Rights Reserved
    Download as PDF, TXT or read online from Scribd
    Flag for inappropriate content
    7 views2 pages

    Computation

    Uploaded by

    joshua rodrigo
    This document provides a breakdown of costs for a development project including building costs, site costs, equipment costs, fees, and contingencies. It calculates the total project cost to be $624,444,903,000 which is the sum of the total construction cost, other costs, and owner's contingencies. The building cost is the largest line item at $184,747,000,000 based on the total area and amount per square meter. Escalation costs account for a 5% annual increase over the projected 8 year construction period.

    Copyright:

    © All Rights Reserved
    Download as PDF, TXT or read online from Scribd
    Flag for inappropriate content
    of 2

    FLOOR AREA SOLUTION

    1-3 49940.49 +115629.06


    AMOUNT PER
    3-6 115547.22+49898.98 81-83 59082.36+109046.75 TOTAL AREA PER ZONING Sqm
    PER ZONE Total:
    6-9 111881.41 +50197.65 83-86 106204.0+59577.66 2595081.03
    9-12 107360.84+51178.46 86-89 61053.4 +101214.18 8650270.11 RES 3 residential

    12-15 52358.01+103789.43 89-92 92952.23 +62699.58 housing 30% 2595081.033 48,131 1.24904E+11
    2162567.52
    15-18 100720.95+53595.38 92-95 64401.53 +84120.02 8650270.11 INS 8
    18-21 55338.94 +98558.4 95-98 75471.41+66602.49 Institutional 25%
    21-24 96580.99+57948.13 98-101 69358.96+69861.74 432513.505
    24-27 94254.1+61009.56 101-104 65284.45+73412.02 8650270.11 INDUS 5 Education 5% 108128.3764 50,584 5469565791
    27-30 64136.57 +92082.76 104-107 61863.15+77904.71 government 2% 43251.35055 49,130 2124938853
    30-33 73399.64+90272.45 107-110 83455.72 +58741.1 1297540.51
    8650270.11 COM 7 agency 10% 216256.7528 49,130 10624694263
    33-36 88290.65+73399.64 110-113 56646.39+90495.77
    health care 8% 173005.4022
    74,340
    12861221600
    36-39 79492.21 +84654.11 113-116 99525.99 +55611
    432513.505
    39-42 95217.84 +81125.64 116-119 54687.18+109141.06 8650270.11 RELIG 5
    42-45 77843.43 +110253.82 119-122 53825.23+118960.26 industrial 5%
    1730054.02
    45-48 100755.73 +74649.24 122-125 53538.54 +129178.63 8650270.11 OTHERS 2 ware house 2.50% 10812.83764 388256561
    35,907
    48-51 71827.94 +137896.29 125-128 139523.16+54082.75 factory 2.50% 10812.83764 35,907 388256561
    51-54 167960.26+69096.63 128-131 54930.21+151180.77 8650270.11
    54-57 207824.37+66554.12 131-134 55821.67+156087.81 Commercial 15%
    57-60 64269.36+235512.79 134-137 57214.38+156687.34 marketplace 2.50% 32438.51291 1690208715
    52,105
    60-63 62674.46 +249594.11 137-160 156687.34 +57867.33 shopping center 2.50% 32438.51291 1690208715
    63-66 243408.59 +61329.2 52,105

    retail shops
    66-69 60227.55 +207302.78 10% 129754.0517 41,820 5426314440
    69-72 59213.74 +175073.17 Religious 5%
    72-75 147163.87 +58801
    75-78 101798.8 +58830.07 congregational
    78-81 109586.08+58962.23 mosque 5% 21625.67528 1944040079
    89,895

    Others 20%
    Parks 5% 86502.7011 61,743 5340936274
    Gardens 5% 86502.7011 61,743 5340936274
    paths and
    connector 10% 173005.4022 6553790646
    37,882
    1.84747E+11
    php184,747,000,000

    $ 3,400,867,115.28
    17 LINE COST DIAGRAM

    CATEGORY FORMULA SOLUTION TOTAL

    1. Building Cost Area x Amount per SQM. See Solution php184,747,000,000

    2. Site Cost Site Area x Amount per 739,918.8 x 15,000 Php 11,098,782,750
    SQM.

    3. Equipment Cost 8% of Line 1 0.08x 184,747,000,000 14,779,760,000

    4. Premium Cost 5% of Line 1 0.05x 184,747,000,000 9,237,350,000

    5. Contingency 10% of Line 1 0.10x 184,747,000,000 18,474,700,000

    6. Construction Cost Sum of Line 1 to 5 14,779,760,000 +9,237,350,000 34,178,195,000


    +18,474,700,000

    7. Escalation Cost 5% Per Year x No. of 0.05 x 8 yearsx34,178,195,000 13,671,278,000


    Year x Line 6

    8. Total Construction Sum of Line 6 and 7 34,178,195,000+13,671,278,000 478,494,773,000

    9. Fees 7% of Line 1 0.07x 184,747,000,000 12,932,290,000

    10. Off-Site 7% of Line 1 0.07x 184,747,000,000 12,932,290,000


    Improvement and Limit
    Cost

    11. Fixed Equipment 8% of Line 1 0.08x 184,747,000,000 14,779,760,000


    Cost

    12. Miscellaneous 5% of Line 1 0.05x 184,747,000,000 9,237,350,000

    13. Contingency of the 10% of Line 1 0.10x 184,747,000,000 18,474,700,000


    Costs

    14. Other Cost Sum of Line 9 to 13 12,932,290,000 +12,932,290,000 68,356,390,000


    +14,779,760,000 +18,474,700,000

    15. Project Cost Sum of Line 8 to 14 68,356,390,000 +68,356,390,000 615,207,553,000


    + 478,494,773,000

    16. Owner’s Contingencies 5% of Line 1 0.05x 184,747,000,000 9,237,350,000

    17. Development Sum of Lines 15 & 16 615,207,553,000+9,237,350,000 624,444,903,000

    You might also like