Scribd Logo
Upload

Welcome to Scribd!

  • Verde Bldg. Probabale Cost and Income

    Uploaded by

    Botenes Mallorca Rhon
    6 views3 pages
    The document provides a cost estimate for the demolition, land development, building construction, and probable net income of a commercial property development with 6 commercial units over 2 floors. It estimates the total construction cost to be 3.16 million PHP with a potential yearly net income of 688,218 PHP and total net income over 5 years of 3.44 million PHP. Breakdowns of the demolition, land development, building areas, and construction materials are also provided.

    Original Description:

    Probable cost and Income

    Original Title

    Verde Bldg. Probabale cost and Income

    Copyright

    © © All Rights Reserved

    Available Formats

    XLSX, PDF, TXT or read online from Scribd

    Did you find this document useful?

    Is this content inappropriate?

    Report this Document
    The document provides a cost estimate for the demolition, land development, building construction, and probable net income of a commercial property development with 6 commercial units over 2 floors. It estimates the total construction cost to be 3.16 million PHP with a potential yearly net income of 688,218 PHP and total net income over 5 years of 3.44 million PHP. Breakdowns of the demolition, land development, building areas, and construction materials are also provided.

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    6 views3 pages

    Verde Bldg. Probabale Cost and Income

    Uploaded by

    Botenes Mallorca Rhon
    The document provides a cost estimate for the demolition, land development, building construction, and probable net income of a commercial property development with 6 commercial units over 2 floors. It estimates the total construction cost to be 3.16 million PHP with a potential yearly net income of 688,218 PHP and total net income over 5 years of 3.44 million PHP. Breakdowns of the demolition, land development, building areas, and construction materials are also provided.

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    of 3

    R.K.

    TECH
    Design Services
    email: r.k.techdesignservices@gmail.com
    cell.no. 09565927294
    UNIT
    DEMOLITION + HAULING COST ASSUME ₱250.00 PER SQ.M 103.00 SQ.M
    TOTAL 25,750.00

    LAND DEV'T m³ 54.00 SQ.M


    10% compaction 5.40 SQ.M
    total m³ 99.00 SQ.M
    ₱550.00 PER SQ.M 54,450.00 ₱

    BUILDING CONSTRUCTION COMMERCIAL SPACE 1 9.25 SQ.M


    COMMERCIAL SPACE 2 6.94 SQ.M
    COMMERCIAL SPACE 3 7.02 SQ.M

    COMFORT ROOM 5.37 SQ.M


    CORRIDOR 15.00 SQ.M
    GROUND FLOOR 43.58 SQ.M

    CORRIDOR 18.41 SQ.M


    COMMERCIAL SPACE 4 12.00 SQ.M
    COMMERCIAL SPACE 5 12.00 SQ.M

    COMMERCIAL SPACE 6 12.00 SQ.M


    STAIRS 9.36 SQ.M
    SECOND FLOOR 63.77 SQ.M

    NON SEALABLE AREA PARKING AREA 46.77 SQ.M


    RAMP 10.96 SQ.M
    OPEN SPACE 25.16 SQ.M
    TOTAL 82.89 SQ.M

    SEALABLE AREA 6 -SIX COMMERCIAL UNITS 59.21 SQ.M

    TOTAL BUILDING FOOTPRINT 107.35 SQ.M


    TOTAL LOT AREA 136.00 SQ.M
    PROBABLE NET INCOME ASSUME 25,000 PER m²
    CONSTRUCTION COST 2,683,750.00 ₱
    15%CONTIGENIES 402,562.50 ₱
    TOTAL CONSTRUCTION COST 3,166,512.50 ₱

    SAY ₱900.00/SQ.M

    COMMERCIAL SPACE 1 8,787.50 ₱


    COMMERCIAL SPACE 2 6,246.00 ₱
    COMMERCIAL SPACE 3 6,318.00 ₱
    TOTAL NET INCOME @ GROUND FLO 21,351.50 ₱

    COMMERCIAL SPACE 4-6 12,000.00 ₱


    TOTAL NET INCOME @ SECONND FL 36,000.00 ₱
    1-ONE MONTH 57,351.50 ₱ MONTHLY
    1-ONE YEAR 688,218.00 ₱ YEARLY
    TOTAL NET INCOME (5 YEARS) 3,441,090.00 ₱ 5 YEARS

    Prepared by:

    Ronnel M. Botenes, uap


    Achitect
    Email: ronnelbotenes@gmail.com
    Cellpnone no.: 09565927294/095019609171

    I. MASONRY

    ITEM UNIT QTY.


    CEMENT 130 BAGS
    SAND 8 CU.M.
    GRAVEL 12 CU.M.
    4X8X16 CONCRETE HOLLOW BLOCKS 250 PCS.

    II. REINFORCEMENT BAR/ HARDWARES

    ITEM UNIT QTY.


    REINFORCING BARS 10mm 15 PCS.
    9mm 10 PCS.
    TIE WIRE #16 8 KGS.
    CUTTING DISK 3 BOX
    WELDING ROD 2 KGS.
    REVITS 2 BOX
    TEXT SCREW 250 PCS.
    1/4" THK. MARINE PLYWOOD 15 PCS.

    III. STEEL WORKS/ROOFING

    ITEM UNIT QTY.


    C-PULINS 1.3MMTHK. X 150MM X 100MM X 6.0M. 5 PCS.
    C-PULINS 1.3MMTHK. X 75MM X 100MM X 6.0M. 13 PCS.
    TUBULAR STEEL 1.5THK. X 75 MM X 100MM X 6.0M. 6 PCS.
    RIB TYPE 0.5MMTHK. 1100MM X 6.00M. 19 PCS.
    METAL STUDS 0.5MMTHK. X 75MM X 3.0M. 60 PCS.

    Prepared by:

    Ronnel M. Botenes, uap


    Achitect

    You might also like