This document provides a cost breakdown for developing a warehouse and packaging building. It lists 17 line items with formulas and computations to calculate total construction costs, capital and other costs, and total project development costs. The total development cost is estimated to be 294,017,757.60 Philippine pesos based on building specifications, current construction costs, land values, and contingency amounts.
This document provides a cost breakdown for developing a warehouse and packaging building. It lists 17 line items with formulas and computations to calculate total construction costs, capital and other costs, and total project development costs. The total development cost is estimated to be 294,017,757.60 Philippine pesos based on building specifications, current construction costs, land values, and contingency amounts.
Original Title
17-Line Cost Analysis 4 - Warehouse and Packaging Bldg
This document provides a cost breakdown for developing a warehouse and packaging building. It lists 17 line items with formulas and computations to calculate total construction costs, capital and other costs, and total project development costs. The total development cost is estimated to be 294,017,757.60 Philippine pesos based on building specifications, current construction costs, land values, and contingency amounts.
This document provides a cost breakdown for developing a warehouse and packaging building. It lists 17 line items with formulas and computations to calculate total construction costs, capital and other costs, and total project development costs. The total development cost is estimated to be 294,017,757.60 Philippine pesos based on building specifications, current construction costs, land values, and contingency amounts.
Download as XLSX, PDF, TXT or read online from Scribd
Download as xlsx, pdf, or txt
You are on page 1/ 1
Warehouse and Packaging Building
17 LINE COST FORMULA COMPUTATION TOTAL COST
CONSTRUCTION COST 1. Building Cost Total Building Floor Area x Cost per m 2 654 x 28000[1] 18,312,000.00 2. Equipment Cost 8% to 15% of Line 1 18,312,000.00 x 1% 1,831,200.00 3. Premium Cost 3% of Line 1 65,632,450.00 x 3% 549,360.00 4. Contingencies 5% to 10% of Line 1 65,632,450.00 x 8% 1,464,960.00 5. Construction Cost Sum of Lines 1-4 Total 22,157,520.00 6. Escalation Cost 1% to 5% of Line 5 65,632,450.00 x 3% 664,725.60 7. Total Construction Sum of Lines 5-6 Total 22,822,245.60 Cost CAPITAL & OTHER COST 8. Professional Fee 3% to 12% of Line 1 65,632,450.00 x 12% 2,197,440.00 9. Site Acquisition Lot Area x Land Market Value per m 2 82,624sqm x 800.00 [2] 66,099,200.00 Cost 10. Land Dev't and (TLA - Building Footprint) (82,624 - 13716.5) x 800.00 55,126,000.00 Site Improvement x Cost per m2 Cost 11. Fixed Equipment 8% of Line 10 55,126,000.00 x 8% 4,410,080.00 Cost Including Outside Utilities 12. Miscellaneous 5% of Line 1 65,632,450.00 x 5% 915,600.00 13. Contingencies 5% of Line 8 to 11 Total x 5% 6,391,636.00 and Other Cost 14. Total Capital Sum of Lines 8 to 13 Total 135,139,956.00 and Other Cost
PROJECT DEVELOPMENT COST
15. Project Cost Sum of Lines 7 to 14 Total 293,102,157.60 16. Owner's 5% of Line 1 65,632,450.00 x 5% 915,600.00 Contingencies 17. Total Development Sum of Lines 15 & 16 Total 294,017,757.60 Cost
[1] Construction Cost for Industrial Building Type Source: ARCADIS Philippines Inc. [2] Land Market Value per sqm from Tax Declaration of Real Property
