BUILDING COMPUTATION SHEET

PIN: 041-30-0026-011-14-1005 BUCC 5,900

OWNER: SMART COMMUNICATION INC. TURAL TYPE: V-A
LOCATIO17/F SMART TOWER 6799 AYALA AVENUE, MAKATI CITY OF STOREY: 1
STRUCTURAL DESIGN/ TELECOM SHELTER
LOT NO 1332 LOCK: AREA: 5,905 ON OF BUILDING: GOOD
DECLARED OWNER MASCULINO, RAMON JR. CONSTRUCTED:
YEAR RENDERED USEFUL/HABITABLE: 2017 EFFECTIVITY: 2018 TD NO. 30-0026-00386
MATERIALS USED: FLOOR PLAN:
FOUNDATION: REINFORCED CONCRETE
COLUMN: STEEL
BEAMS: STEEL
TRUSS: STEEL
ROOFING: GI
FLOOR FINISH: PLAIN CEMENT
FLOOR FINISH: NONE
CEILING: NONE
TERIOR WALLS: NONE
TERIOR WALLS: GI
DOORS FLUSH DOOR
WINDOWS NONE
INTING: X YES N0 IF YES, HOW M 100%
DIMENSION
PARTICULAR STRUCTURE AREA QUANTITY/UNITUNIT VALUE MARKET VALUE
HEIGHTLENGTH WIDTH
MAIN CORE (GF) 2.50 2.50 6.25 5,900 ₱36,875.00

PAINTING - 2% ₱737.50
FLUSH DOOR 1 2,200 ₱2,200.00

₱39,812.50
PREPARED BY: AL MARKET VALUE: ₱39,810.00
DEPRECIATION:
JOSHUA A. PALACIOS EPRECIATED VALUE:
ASSESSMENT CLERK III (JOSS) ASSESSMENT LEVEL: 30%
DATE: 10/22/2022 14:20 ASSESSED LEVEL: ₱11,940.00
 REAL PROPERTY FIELD APPRAISAL & ASSESSMENT SHEET BUILDING & OTHER STRUCTURES
TRANSACTION CODE: DC

ARP No./TD No.: PIN: 041-30-0026-011-14-1005

OWNER: SMART COMMUNICATION INC.
Address: 17/F SMART TOWER 6799 AYALA AVENUE, MAKATI CITY
Tel. No.: TIN:
Administrator:
Address: TIN:
Tel. No.:

BUILDING LOCATION LAND REFERENCE

No./Street: Owner: MASCULINO, RAMON JR.

Brgy./District: SAN NICOLAS

Municipality: OTON OCT/TCT/CLOA No.: T-158513 Survey No.: OTON CAD.

Lot No. 1332 Blk No:

ILOILO
Province: Area: 5,905 sq. m. TD/ARP No.: 30-0026-00386

GENERAL DESCRIPTION
Kind of Bldg.: TELECOM SHELTER Bldg. Age: (Yrs.)
Structural Type: V-A Type of Bldg.: QUARTERS No. of Storeys: 1
Bldg. Permit No.: Date Issued: Area of 1st Flr: 6.25 SQ. M.
Certificate of Completion Issued On: Area of 2nd Flr: SQ. M.
Certificate of Occupancy Issued On: Area of 3rd Flr: SQ. M.
Date Constructed/Completed: Area of 4th Flr: SQ. M.
Date Occupied: Area of 5th Flr: SQ. M.
Date Renovated/Extended: Basement: SQ. M.
Year Rendered Habitable/Useful: 2017 Total Floor Area: 6.25 SQ. M.
FLOOR PLAN
Attach the building plan or sketch of floor plan. A photograph may also be attached if necessary.
STRUCTURAL MATERIALS (Checklist)
Basement
2nd Floor

2nd Floor
Basement

3rd Floor

3rd Floor
4th Floor

5th Floor

4th Floor

5th Floor
1st Floor

1st Floor
ROOF FLOORING WALLS & PARTITION

Reinforced Concrete Reinforced Concrete (for Upper Floors) Reinforced Concrete

Tiles Plain Cement X Plain Cement
G.I. Sheet X Marble Wood
Aluminum Wood CHB
Asbestos Tiles G.I. Sheet X
Long Span Bamboo Build-A-Wall
Concrete Deck Hardiflex Sawali
Nipa/Anahaw/Cogon Others (Specify) Bamboo
Others (Specify) Others: (Specify)
2nd Floor

2nd Floor
Basement
Basement

3rd Floor

3rd Floor
4th Floor

5th Floor

4th Floor

5th Floor
1st Floor

1st Floor

TRUSS COLUMN BEAM

Reinforced Concrete Reinforced Concrete Reinforced Concrete

Steel X Steel X Steel X
Wood Wood Wood
Bamboo Bamboo Bamboo
Others (Specify) Others (Specify) Others (Specify)
Building Core Cost of Additional Items
(Use additional Sheet if necessary): (Use additional sheet if necessary):
Unit Constrction Cost: 5,900 /sqm Dimension SubTotal
Particulars Code No. Quantity Area USMV
Particulars Area BUCC STMV W L Market Values
Basement
1st Floor 6.25 5,900 36875
2nd Floor
3rd Floor SEE BLDG. COMP.
4th Floor
5th Floor

Item 1 Sub-Total: Php 36,875.00 Item 2 Sub-Total: Php 2,937.50

PROPERTY APPRAISAL COMPUTATION
Total Construction Cost (Item 1 + Item 2) Php 39,812.50
Total Depreciation Rate/Cost % Php
Depreciated Value/Market Value Php 39,812.50
PROPERTY ASSESSMENT
Actual Use Assessed Value
Market Value Assessment Level
Res., Com., Ind., Agri., Special Taxable Exempt
COMMERCIAL 39,810.00 30% 11,940.00

TOTAL 39,810.00 11,940.00

Effectivity of Assessment/Reassessment: 2018
APPRAISED/ASSESSED BY: QTR. YEAR
RECOMMENDING APPROVAL:
MARIA J. DONASCO
TAX MAPPER III

Name Date
APPROVED BY:

MAY KATHERINE S. SULLANO, MMPM

COMPUTED BY: Provincial/Municipal Assessor Date

JOSHUA A. PALACIOS
ASSESSMENT CLERK III (JOSS)

MEMORANDA:
OCULAR INSPECTION CONDUCTED ON JUNE 22, 2022 PER TRAVEL ORDER NO. 073, SERIES OF 2022,
DATED JUNE 17, 2022.

Date of Entry in the Record of Assessment: By:

Name
RECORD OF SUPERSEDED ASSESSMENT
PIN NEW ARP No./TD No. NEW
Total Assessed Value:
Owner:
Effectivity of Assessment: AR Page No.
Recording Person: Date:
 REAL PROPERTY FIELD APPRAISAL & ASSESSMENT SHEET BUILDING & OTHER STRUCTURES
TRANSACTION CODE: DC

ARP No./TD No.: PIN: 041-30-0026-011-14-1005

OWNER: SMART COMMUNICATION INC.
Address: 17/F SMART TOWER 6799 AYALA AVENUE, MAKATI CITY
Tel. No.: TIN:
Administrator:
Address: TIN:
Tel. No.:

BUILDING LOCATION LAND REFERENCE

No./Street: Owner: MASCULINO, RAMON JR.

Brgy./District: SAN NICOLAS

Municipality: OTON OCT/TCT/CLOA No.: T-158513 Survey No.: OTON CAD.

Lot No. 1332 Blk No:

ILOILO
Province: Area: 5,905 sq. m. TD/ARP No.: 30-0026-00386

GENERAL DESCRIPTION
Kind of Bldg.: TELECOM SHELTER Bldg. Age: (Yrs.)
Structural Type: V-A Type of Bldg.: QUARTERS No. of Storeys: 1
Bldg. Permit No.: Date Issued: Area of 1st Flr: 6.25 SQ. M.
Certificate of Completion Issued On: Area of 2nd Flr: SQ. M.
Certificate of Occupancy Issued On: Area of 3rd Flr: SQ. M.
Date Constructed/Completed: Area of 4th Flr: SQ. M.
Date Occupied: Area of 5th Flr: SQ. M.
Date Renovated/Extended: Basement: SQ. M.
Year Rendered Habitable/Useful: 2017 Total Floor Area: 6.25 SQ. M.
FLOOR PLAN
Attach the building plan or sketch of floor plan. A photograph may also be attached if necessary.
STRUCTURAL MATERIALS (Checklist)
Basement
2nd Floor

2nd Floor
Basement

3rd Floor

3rd Floor
4th Floor

5th Floor

4th Floor

5th Floor
1st Floor

1st Floor
ROOF FLOORING WALLS & PARTITION

Reinforced Concrete Reinforced Concrete (for Upper Floors) Reinforced Concrete

Tiles Plain Cement X Plain Cement
G.I. Sheet X Marble Wood
Aluminum Wood CHB
Asbestos Tiles G.I. Sheet X
Long Span Bamboo Build-A-Wall
Concrete Deck Hardiflex Sawali
Nipa/Anahaw/Cogon Others (Specify) Bamboo
Others (Specify) Others: (Specify)
2nd Floor

2nd Floor
Basement
Basement

3rd Floor

3rd Floor
4th Floor

5th Floor

4th Floor

5th Floor
1st Floor

1st Floor

TRUSS COLUMN BEAM

Reinforced Concrete Reinforced Concrete Reinforced Concrete

Steel X Steel X Steel X
Wood Wood Wood
Bamboo Bamboo Bamboo
Others (Specify) Others (Specify) Others (Specify)
Building Core Cost of Additional Items
(Use additional Sheet if necessary): (Use additional sheet if necessary):
Unit Constrction Cost: 5,900 /sqm Dimension SubTotal
Particulars Code No. Quantity Area USMV
Particulars Area BUCC STMV W L Market Values
Basement
1st Floor 6.25 5,900 36875
2nd Floor
3rd Floor SEE BLDG. COMP.
4th Floor
5th Floor

Item 1 Sub-Total: Php 36,875.00 Item 2 Sub-Total: Php 2,937.50

PROPERTY APPRAISAL COMPUTATION
Total Construction Cost (Item 1 + Item 2) Php 39,812.50
Total Depreciation Rate/Cost % Php
Depreciated Value/Market Value Php 39,812.50
PROPERTY ASSESSMENT
Actual Use Assessed Value
Market Value Assessment Level
Res., Com., Ind., Agri., Special Taxable Exempt
COMMERCIAL 39,810.00 30% 11,940.00

TOTAL 39,810.00 11,940.00

Effectivity of Assessment/Reassessment: 2018
APPRAISED/ASSESSED BY: QTR. YEAR
RECOMMENDING APPROVAL:
MARIA J. DONASCO
TAX MAPPER III

Name Date
APPROVED BY:

MAY KATHERINE S. SULLANO, MMPM

COMPUTED BY: Provincial/Municipal Assessor Date

JOSHUA A. PALACIOS
ASSESSMENT CLERK III (JOSS)

MEMORANDA:
OCULAR INSPECTION CONDUCTED ON JUNE 22, 2022 PER TRAVEL ORDER NO. 073, SERIES OF 2022,
DATED JUNE 17, 2022.

Date of Entry in the Record of Assessment: By:

Name
RECORD OF SUPERSEDED ASSESSMENT
PIN NEW ARP No./TD No. NEW
Total Assessed Value:
Owner:
Effectivity of Assessment: AR Page No.
Recording Person: Date:
 REAL PROPERTY FIELD APPRAISAL & ASSESSMENT SHEET - MACHINERY
TRANSACTION CODE: DC

PIN No.: 041-30-0029-021-12-2001 ARP No./TD No.:

Owner: SMART COMMUNICATION INC.
Address: 17/F SMART TOWER 6799 AYALA AVENUE, MAKATI CITY
Tel No.: TIN:

Administrator:
Address:
Tel No.: TIN:

PROPERTY LOCATION
No./Street: Barangay: STA. RITA
Municipality: OTON Province: ILOILO
Land Owner: MASCULINO, RAMON JR. PIN: 041-30-0029-021-12
Building Owner: SMART COMMUNICATION INC. PIN: 041-30-0029-021-12-1002
Lot No.: 8379-A BLOCK: Year Rendered Useful: 2018

PROPERTY APPRAISAL
Economic Life (No. of
Condition
Years) Year Year of Initial
Kind of Machinery Brand Model and Origin Capacity/ HP Date Acquired When
Acquired Installed Operation
Estimated Remaining

1 SET/S 4G/5G NEW 20 20 2018

TELECOMMUNICATION
EQUIPMENTS

Installation which includes control and

Freight from Sources to the Site, Insurance, Bank
Cost of Auxiliaries and/or wirings, electrical & mechanical Replacement Cost (RC)
Cost of Basic Machine Optional Accessories
Charges, Brokerage, Documentation, Arrastre and
connections, millwright work & RC = (1)+(2)+(3)+(4)
Heavy Lifts, Custom Duties and Taxes
foundation

2,429,553.20 242,955.32 242,955.32 485,910.64 3,401,370.00

Replacement Cost Market Value (MV)

Conversion Factor Economic Life Number of Years of
MV= (RC)*(CF)*[(EL-
(CF) (EL) Operation (NO)
(RC) NO)/EL]
3,401,370.00 1.00 20 3,401,370.00
PROPERTY ASSESSMENT:
Actual Use Assessed Value
Market Value Assessment Level
Taxable Exempt
COMMERCIAL 3,401,370.00 80.0% 2,721,100.00

TOTAL 3,401,370.00 2,721,100.00

Effectivity of Assessment/Reassessment: 2019
QTR. YEAR

APPRAISED/ASSESSED BY: RECOMMENDING APPROVAL:

MARIA J. DONASCO
TAX MAPPER III Name Date

APPROVED BY:

MAY KATHERINE S. SULLANO, MMPM

COMPUTED BY: Provincial/Municipal Assessor Date

JOSHUA A. PALACIOS
ASSESSMENT CLERK III (JOSS)

MEMORANDA:
ASSESSOR'S INIATIVE.

OCULAR INSPECTION CONDUCTED ON JUNE 22, 2022 PER TRAVEL ORDER NO.073, SERIES OF 2022, DATED JUNE 17, 2022.

COST OF BASIC MACHINE INCLUDES 1 UNIT BSC; 1 UNIT BBU; 2 UNITS 4G PANEL ANT. & 3 UNITS 5G PANEL ANT.; 2 UNITS 4G RRU &
3 UNITS 5G RRU; 1 UNIT MICROWAVE ANT.- 600MM; 1 UNIT IDU & 1 UNIT ODU; 4 UNITS RECTIFIER; 8 UNITS 180 Ah BATTERY.
1 UNITS TELECOM CABINET.

Date of Entry in the Record of Assessment: By:

Name

RECORD OF SUPERSEDED ASSESSMENT:

PIN: NEW ARP/TD No.: NEW
Total Assessed Value: Area:
Owner:
Effectivity of Assessment: AR Page No.:
Recording Person: Date: