A 1.3 Estimated Project Cost

The estimated cost of this sample PPP project is about PhP402,524,080 million, excluding land. The breakdown of this cost is presented in Table 3-1.

Table 3-1: Shopping Center/Market Project Costs, 2011 (in Pesos)

Item

Unit Cost

Total Cost

1.  Site Works

•  Earthworks

•  Pavement Works

•  Drainage System

•  Landscaping and Lighting 524x2,000

•  Ancillary Work

Total Site Works

1,658,840

7,480,600

904,000

2,368,480

565,000

PhP 12,976,920

Structures

Market Building

Shopping Mall

Well and storage tank

Sewage Treatment Plan

Total Structures

40,745,540

281,512,380

2,599,000

3,430,680

PhP 328,287,600

Equipment

Escalator 1.6x5x2

Elevator (Freight)

Common Air-conditioning

Standby Generator

Total Equipment

18,080,000

12,430,000

24,798,980

5,950,580

PhP 61,259,560

Total Project Cost

PhP 402,524,080