Table 6 Data analysis of alternative No. 1
From: Integrated framework for existing building alternatives by the building information modeling
Clause | Item | Value | Notes |
|---|---|---|---|
Data | No. of floor | 6 | (Ground + 5 typical) floor |
Restaurants—commercial areas | 608.57 m2 | m2 | |
Administrative areas | 2607.89 m2 | m2 | |
Meter price of commercial | $4000 | $ | |
Meter price of administrative | $3083 | $ | |
The total price of alternatives area | $10,475,430 | $ | |
Cost estimation | Construction cost | $263,927 | $ |
Administration expenses | $3959 | 1.5% Of construction cost | |
Supervising the implementation | $6598 | 2.5% Of construction cost | |
Selling commission marketing expenses | $523,772 | 5% Of the selling price | |
Total cost | $798,256 | $ | |
Net present value (NPV) | $629,160 | From cash flow |