Scribd Logo
Upload

Welcome to Scribd!

  • 13 views

    Space Prog - Feasibility

    Uploaded by

    Patrici Layson
    This document provides details on the construction costs for various spaces in a large commercial building development project. It includes the area, number of rooms, monthly rent costs, construction costs per square meter, and total costs for over 50 spaces ranging from lobbies, restrooms, offices, retail shops, a supermarket, restaurants and more. The total construction cost for the project is over $645 million with details on space factors, contingencies, fixed equipment costs, and return on investment calculations.

    Copyright:

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

    You might also like

    Space Prog - Feasibility

    Uploaded by

    Patrici Layson
    13 views2 pages
    This document provides details on the construction costs for various spaces in a large commercial building development project. It includes the area, number of rooms, monthly rent costs, construction costs per square meter, and total costs for over 50 spaces ranging from lobbies, restrooms, offices, retail shops, a supermarket, restaurants and more. The total construction cost for the project is over $645 million with details on space factors, contingencies, fixed equipment costs, and return on investment calculations.

    Original Description:

    Original Title

    Space Prog - feasibility

    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 details on the construction costs for various spaces in a large commercial building development project. It includes the area, number of rooms, monthly rent costs, construction costs per square meter, and total costs for over 50 spaces ranging from lobbies, restrooms, offices, retail shops, a supermarket, restaurants and more. The total construction cost for the project is over $645 million with details on space factors, contingencies, fixed equipment costs, and return on investment calculations.

    Copyright:

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

    Space Prog - Feasibility

    Uploaded by

    Patrici Layson
    This document provides details on the construction costs for various spaces in a large commercial building development project. It includes the area, number of rooms, monthly rent costs, construction costs per square meter, and total costs for over 50 spaces ranging from lobbies, restrooms, offices, retail shops, a supermarket, restaurants and more. The total construction cost for the project is over $645 million with details on space factors, contingencies, fixed equipment costs, and return on investment calculations.

    Copyright:

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

    DESCRIPTION RENTABLE COST CONSTRUCTION COST

    NO. OF
    LOCATION AREA SPACE/ROOM COST PER SQM/MONTH TOTAL COST COST PER SQM/MONTH SPACE FACTOR TOTAL COST
    Lobby 118.5004 1 0 0 30000 1 3555012
    Public Toilet( Male) 27.0773 7 0 0 20000 0.8 3032657.6
    Public Toilet( Female) 29.8165 7 0 0 20000 0.8 3339448
    Staff Locker Room 61.8871 3 0 0 20000 0.9 3341903.4
    Human Resource Department 91.185 1 0 0 30000 0.7 1914885
    Office Dining 133.9922 1 0 0 30000 0.7 2813836.2
    Security Department 99.8558 1 0 0 30000 0.7 2096971.8
    Operation & Engineering Department 161.6219 1 0 0 30000 0.7 3394059.9
    Accounting Department 97.2565 1 0 0 30000 0.7 2042386.5
    Leasing Department 86.9 1 0 0 30000 0.7 1824900
    Sales & Marketing Department 108.5795 1 0 0 30000 0.7 2280169.5
    Commercial Management 55.9726 1 0 0 30000 0.7 1175424.6
    Executive Department 81.04 1 0 0 30000 0.7 1701840
    Chairman's Office 110.3327 1 0 0 30000 0.7 2316986.7
    Managing Director's Office 74.5035 1 0 0 30000 0.7 1564573.5
    CEO/President Office 110.3327 1 0 0 30000 0.7 2316986.7
    Conference Room 40.6949 1 0 0 30000 0.7 854592.9
    Atrium 911.8312 1 0 0 30000 1.5 41032404
    Supermarket 3056.8671 1 300 917060.13 30000 1 91706013
    Department Store 4536.6345 2 300 1360990.35 30000 1 272198070
    Bank 120.8935 1 1000 120893.5 30000 1 3626805
    Clothing Store 82.3221 6 1000 82322.1 30000 1 14817978
    Souvenir Shop 48.8083 7 300 14642.49 30000 0.9 9224768.7
    Restaurant/Fastfood 192.9738 12 1000 192973.8 30000 1 69470568
    Aquamuseum 1733 1 1000 1733000 30000 1.5 77985000
    Cyberzone 1098 1 1000 1098000 30000 0.8 26352000
    Hardware 939 1 1000 939000 30000 0.8 22536000
    Cinema 4369 1 1000 4369000 30000 1 131070000
    Gym 899 1 1000 899000 30000 1 26970000
    Salon 121 2 1000 121000 30000 1 7260000
    Beauty Clinic 97.9456 1 1000 97945.6 30000 1 2938368
    Optical Clinic 129.5056 1 1000 129505.6 30000 1 3885168
    Cosmetics Store 72.666 1 600 43599.6 30000 1 2179980
    Tattoo Shop 48.8083 1 400 19523.32 30000 0.8 1171399.2
    Photo Studio 48.8083 1 300 14642.49 30000 0.8 1171399.2
    Cafe 271 1 1000 271000 30000 1 8130000
    Bake shop 180 1 400 72000 30000 0.8 4320000
    Shipping and Courier Service 82.3221 1 400 32928.84 30000 0.8 1975730.4
    Footwear Store 77.3225 2 500 38661.25 30000 1 4639350
    Swimwear and Equipment Store 119.4585 1 400 47783.4 30000 1 3583755
    Toy Store 539 1 600 323400 30000 11 177870000
    Sports Equipment Store 119.4585 1 500 59729.25 30000 1 3583755
    Pharmacy 158 1 500 79000 30000 1 4740000
    Accesories shop 48.8083 2 600 29284.98 30000 1 2928498
    Event Center 2085.3452 1 400 834138.08 30000 1.2 75072427.2
    Bookstore 156.3206 1 300 46896.18 30000 1 4689618
    Food Court 988 1 1000 988000 30000 1 29640000
    Arcade 632 1 400 252918.8 30000 1 18968910
    Parking 10,168 1 0 0 20000 0.7 142352000
    Landscaping 12999 1 0 0 20000 0.7 181986000
    Bowling and Leisure Center 1330.7734 1 1000 1330773.4 30000 1 39923202
    Basement Parking and Maintenance 5237 1 0 0 20000 1 104740000

    TOTAL
    CONSTRUCTION
    TOTAL 16559613.16 COST 1654305801
    PF 7% 1158014061
    FIXED EQUIPMENT
    NET MONTHLY INCOME 16559613.16 COST 3% 496291740.3
    MOVABLE EQUIPMENT
    COST 5% 1488875221
    ROI 389.6101051 10% CONTINGENCIES 1654305801
    YEARS 32.46750876 TOTAL PROJECT COST 6451792624

    You might also like