Scribd Logo
Upload

Welcome to Scribd!

  • 203 views

    Construction Cost

    Uploaded by

    Hanna
    The document provides cost details for the construction of a multi-story building project including various areas like the vestibule, lobby, kitchen, café, and administrative offices on the ground floor. It then lists the total construction costs for floors 2 through 12, which amount to over 770 million. The document also provides rental projections for revenue generating areas like the restaurant, café, bar, ballrooms and KTV, which are expected to generate over 745 million in annual collection, achieving a return on investment within 2 years.

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd

    Construction Cost

    Uploaded by

    Hanna
    203 views13 pages
    The document provides cost details for the construction of a multi-story building project including various areas like the vestibule, lobby, kitchen, café, and administrative offices on the ground floor. It then lists the total construction costs for floors 2 through 12, which amount to over 770 million. The document also provides rental projections for revenue generating areas like the restaurant, café, bar, ballrooms and KTV, which are expected to generate over 745 million in annual collection, achieving a return on investment within 2 years.

    Original Description:

    HEHEHE

    Copyright

    © © All Rights Reserved

    Available Formats

    XLSX, PDF, TXT or read online from Scribd

    Did you find this document useful?

    Is this content inappropriate?

    The document provides cost details for the construction of a multi-story building project including various areas like the vestibule, lobby, kitchen, café, and administrative offices on the ground floor. It then lists the total construction costs for floors 2 through 12, which amount to over 770 million. The document also provides rental projections for revenue generating areas like the restaurant, café, bar, ballrooms and KTV, which are expected to generate over 745 million in annual collection, achieving a return on investment within 2 years.

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Download as xlsx, pdf, or txt
    203 views13 pages

    Construction Cost

    Uploaded by

    Hanna
    The document provides cost details for the construction of a multi-story building project including various areas like the vestibule, lobby, kitchen, café, and administrative offices on the ground floor. It then lists the total construction costs for floors 2 through 12, which amount to over 770 million. The document also provides rental projections for revenue generating areas like the restaurant, café, bar, ballrooms and KTV, which are expected to generate over 745 million in annual collection, achieving a return on investment within 2 years.

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Download as xlsx, pdf, or txt
    of 13

    GRUNDFLOOR

    NAME AREA SQM CONSTRRUCTION COST TOTAL


    VESTIBULE 160 25000 4000000
    LOBBY 865 35000 30275000
    KITCHEN 230 35000 8050000
    BUFFET 439 30000 13170000
    CAFÉ 255 35000 8925000
    ADMIN 460 30000 13800000
    PAVED 5245 6000 31470000
    LANDSCAPE 5500 8000 44000000

    SECONDFLOOR TOTAL C.C 54967000


    LOBBY 425 30000 12750000
    RESTAURANT 142 35000 4970000
    ADMIN 690 25000 17250000
    BALLROOM 240 25000 6000000
    KTV 300 30000 9000000

    THIRD FLOOR TOTAL C.C 75295000


    SWIMMING POOL 940 35000 32900000
    BAR 715 30000 21450000
    AMENITIES 470 30000 14100000
    0

    FOURTH FLOOR TOTAL 42592000


    SUITE ROOM 2B WO BAL 85 35000
    SUITE ROOM 2BRW BAL 95 35000
    ROOM 2 BED W/O BAL 45 35000
    ROOM 1B W/ BAL 35 35000
    SERVICE CORE 150 25000
    SUITE ROOM 1B W/O BAL 65 35000
    ATRIUM 85 12000

    FIFTH FLOOR 10% TOTAL C.C


    CONSTRUCTION COST 42592000 4259200 46851200
    SIXTH FLOOR 46851200 4685120 51536320
    SEVENTH FLOOR 51536320 5153632 56689952
    EIGHT FLOOR 56689952 5668995.2 62358947.2
    NINETH FLOOR 62358947.2 6235894.72 68594841.92
    TENTH FLOOR 68594841.92 6859484.192 75454326.112
    ELEVENTH 75454326.112 7545432.6112 82999758.7232

    TWELFTH FLOOR AREA


    SUITE 2 B 125
    SUITE B 66

    TOTAL CONSTRUCTION COST : 770229345.955

    NO. OF SUITE ROOMS TOTAL NO. OF ROOMS PWD


    43 171
    SEATING CAPACITY BREAKFAST 60%

    ROI

    RESTAURANT RENT
    VALUE QTY SEATER PERSON
    2 SEATER TABLE 1500 25 2 50
    4 SEATER 3000 15 4 60
    6 SEATER 6000 6 6 36

    CONSTRUCTION COST OF RESTAURANT 21220000


    RENT PER MONTH 427000
    PER DAY 14200
    RENT PER ANUM : 5124000
    NOTE: AFTER 4 YEARS
    CAFE
    VALUE QTY SEATER PERSON
    2 SEATER TABLE 1500 15 2 30
    4 SEATER 3000 10 4 40
    6 SEATER 6000 3 6 18

    CONSTRUCTION COST OF CAFÉ 8925000


    RENT PER MONTH 253800
    PER DAY 8460
    RENT PER ANUM 3,048,000
    NOTE: AFTER 3 YEARS
    RESTAURANT B
    RESTAURANT RENT
    VALUE QTY SEATER PERSON
    2 SEATER TABLE 1500 8 2 16
    4 SEATER 3000 5 4 20
    6 SEATER 6000 2 6 12
    CONSTRUCTION COST OF RESTAURANT 4970000
    RENT PER MONTH 141000
    PER DAY 4700
    RENT PER ANUM : 1692000
    NOTE: AFTER 3 YEARS

    BAR
    VALUE QTY SEATER PERSON
    2 SEATER TABLE 1500 10 2 20
    4 SEATER 3000 15 4 60
    6 SEATER 6000 6 6 36

    CONSTRUCTION COST OF RESTAURANT 21450000


    RENT PER MONTH 374400
    PER DAY 12480
    RENT PER ANUM : 4500000
    NOTE: AFTER 5 YEARS

    BALLROOM HALL
    SQM
    HALL A 80 16000
    HALLB 80 16000
    HALL C 80 16000
    GRAND BALLROOM 240 40000

    CONSTRUCTION COST 6000000


    NOTE: 20% OF THE YEAR ASSUMPTION
    365 DAY 92 DAYS IS 20%

    PER ANUM RENT: 8 000000


    KTV PER ANUM 2640000
    SQM
    ROOM A 90 3500
    ROOM B 30 2500
    ROOM C 30 2500
    ROOM D 30 2500
    15HRS 11000 MONTHLY 220000
    CONSTRUCTION COST 6000000
    NOTE: 20% OF THE YEAR ASSUMPTION
    365 DAY 92 DAYS IS 20%

    PER ANUM RENT: 8 000000

    TOTAL C.C 770229346


    GUEST ROOMS 720,000,000
    BALLROOM 8000000
    RESTOA 1692000
    CAFÉ 3,048,000
    RESTOB 5124000
    BAR 4500000
    KTV 2640000

    ANNUAL COLLECTION 745,004,000

    TOTAL C.C 770229346

    770229346/745,004,000

    ROI : 2 YEAR
    TOTAL 109690000

    TOTAL 49970000 X 10%


    4997000

    TOTAL 68450000 X 10%


    6845000

    QTY TOTAL AREA T. COST


    1 85 2975000
    1 95 3325000
    10 450 15750000
    6 210 7350000
    1 150 3750000
    2 130 4550000
    1 85 1020000

    38720000 X10%
    3872000

    QTY T. AREA COST


    6 750 40000 30000000
    5 330 40000 13200000
    TOTAL 43200000

    770229346

    AREA T T. VALUE
    3.24 81 37500
    6.25 93.75 45000
    12.6 75.6 36000
    T.AREA T VALUE
    250.35 118500 X 20%
    142200

    AREA T T.VALUE
    3.24 48.6 22500
    6.25 62.5 30000
    12.6 37.8 18000
    T.AREA T VALUE
    148.9 70500 X 20%
    84600

    AREA T T. VALUE
    3.24 25.92 12000
    6.25 31.25 15000
    12.6 25.2 12000
    T.AREA T VALUE
    82.37 39000 X 20%
    47000

    AREA T T. VALUE
    3.24 32.4 15000
    6.25 93.75 45000
    12.6 75.6 36000
    T.AREA T
    201.75 96000 X30%
    124800

    11000

    NTHLY 220000

    ASSUMPTION
    MIDORI HOTEL
    SQM RATE
    52..5 16000
    91.75 36000
    RATE PER SQM
    GUEST ROOMS 720,000,000
    BALLROOM 8000000
    RESTOA 1692000
    CAFÉ 3,048,000 SUITE ROOM 3B WO BAL
    RESTOB 5124000 SUITE ROOM 2BRW BAL
    BAR 4500000 SUITE ROOM 1B W/O BAL
    KTV 2640000 SUITE 3 B WITH POOL
    SUITE B W POOL
    ANNUAL COLLE 529,004,000 ROOM 2 BED W/O BAL
    ROOM 1B W/ BAL

    NOTE: 30%

    TOTAL C.C 770229346

    770229346/529004000

    ROI 2 AND A HALF YEAR


    42592000
    75295000
    54967000
    109690000
    46851200
    51536320
    56689952
    62358947
    68594841
    75454986
    82999758
    43200000

    770230004
    720,000,000

    PRIME ASIA HOTEL


    SQM RATE
    305 26.2 3067 118
    392 46.5 8500 185
    350 RATE PER SQM 151
    RATE PER SQM : 250

    QTY SQM RATE PER SQM PRICE


    8 85 250 21250
    8 95 250 23750
    16 65 250 16250
    6 125 300 37500
    5 66 300 19800
    80 45 200 9000
    48 35 200 7000
    NOTES:
    CUTED LENTEN RITES APRIL
    PHILIPPINE INTERNATIONAL HOT AIREVERY 2ND WEEK OF FEB
    CANDABA Ibon festival feb
    LANTERN FESTIVAL (SAN FERNANDO)DEC
    T.
    170000
    190000
    260000
    225000
    99000
    720000
    336000

    PER DAY 2000000


    PER MONTH 60000000
    PER ANUM 720000000

    You might also like