Scribd Logo
Upload

Welcome to Scribd!

  • Costing of Expenses: Grand Total COST Per Square Meter

    Uploaded by

    ariel lumayad
    12 views3 pages
    This document outlines the costing of expenses for land development totaling 34,910 square meters across two land titles. It details the costs of land acquisition at PHP1,000 per square meter, settlement payments, landfill activities involving over 8,000 truckloads, and various permitting fees. The total cost is estimated at PHP41,037,175 or PHP1,175.51 per square meter.

    Original Description:

    Original Title

    COSTING

    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
    This document outlines the costing of expenses for land development totaling 34,910 square meters across two land titles. It details the costs of land acquisition at PHP1,000 per square meter, settlement payments, landfill activities involving over 8,000 truckloads, and various permitting fees. The total cost is estimated at PHP41,037,175 or PHP1,175.51 per square meter.

    Copyright:

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

    Costing of Expenses: Grand Total COST Per Square Meter

    Uploaded by

    ariel lumayad
    This document outlines the costing of expenses for land development totaling 34,910 square meters across two land titles. It details the costs of land acquisition at PHP1,000 per square meter, settlement payments, landfill activities involving over 8,000 truckloads, and various permitting fees. The total cost is estimated at PHP41,037,175 or PHP1,175.51 per square meter.

    Copyright:

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

    COSTING OF EXPENSES

    TCT 650735 TCT 650734 TOTAL LOT AREA


    Land Area: 6,706.00 sqm 28,204.00 sqm 34,910.00

    [A] Deed of Absolute Sale @ Php 1,000.00 per square meter

    Creditable Withholding Tax (6% of Php1k/sqm) PhP 2,094,600.00


    VALUE ADDED TAX (12% of Php1k/sqm) 4,189,200.00
    Documentary Stamps Tax (1.5% of Php1k/sqm) 523,650.00
    Transfer Tax (0.75% of Php1k/sqm) 261,825.00
    Registration (0.5% of Php1k/sqm) 174,550.00
    Notarial Fees (1% of Php1k/sqm) 349,100.00
    Under the Table 30,000.00
    Sub-total 7,622,925.00

    LGU (Mayor) PhP 1,000,000.00


    Engineering Team (Clearing/Demolition) 2,000,000.00
    Payment to Settlers (approx. Php250k per house)
    estimated 20 houses = 5,000,000.00
    Sub-total 8,000,000.00

    LANDFILL - 3 to 4 meters depth PhP


    4m depth x 34,910sqm. = 139,640 cubic meters
    139,640 cubic meters / 16 cu.m. per truckload =
    8,727.5 truckloads
    8,727.5 truckloads x Php2,300 (cost per truck) =
    Sub-total 20,073,250.00

    Barangay Clearance PhP 250,000.00


    LGU Backfilling Permit 1,500,000.00
    DPWH Assistance/Mobilization 100,000.00
    LLDA Clearance 3,491,000.00
    Sub-total 5,341,000.00

    GRAND TOTAL PhP 41,037,175.00

    COST per Square Meter PhP 1,175.51


    COSTING OF EXPENSES
    TCT 650735 TCT 650734 TOTAL LOT AREA
    Land Area: 6,706.00 sqm 28,204.00 sqm 34,910.00

    [A] Deed of Absolute Sale @ Php 1,000.00 per square meter

    Creditable Withholding Tax (6% of Php1k/sqm) PhP 2,094,600.00


    VALUE ADDED TAX (12% of Php1k/sqm) 4,189,200.00
    Documentary Stamps Tax (1.5% of Php1k/sqm) 523,650.00
    Transfer Tax (0.75% of Php1k/sqm) 261,825.00
    Registration (0.5% of Php1k/sqm) 174,550.00
    Notarial Fees (1% of Php1k/sqm) 349,100.00
    Under the Table 30,000.00
    Sub-total 7,622,925.00

    LGU (Mayor) 1,000,000.00


    Engineering Team (Clearing/Demolition) 2,000,000.00
    Payment to Settlers (approx. Php250k per house)
    estimated 20 houses = 5,000,000.00
    Sub-total 8,000,000.00

    LANDFILL - 3 to 4 meters depth


    4m depth x 34,910sqm. = 139,640 cubic meters
    139,640 cubic meters / 16 cu.m. per truckload =
    8,727.5 truckloads
    8,727.5 truckloads x Php2,300 (cost per truck) =
    Sub-total 20,073,250.00

    BRIDGE CONSTRUCTION (25m x 10m) by DPWH 8,000,000.00

    Barangay Clearance 250,000.00


    LGU Backfilling Permit 1,500,000.00
    DPWH Assistance/Mobilization 100,000.00
    LLDA Clearance 2,000,000.00
    Sub-total 3,850,000.00

    GRAND TOTAL PhP 47,546,175.00

    COST per Square Meter PhP 1,361.96


    COSTING OF EXPENSES
    TCT 650735 TCT 650734 TOTAL LOT AREA
    Land Area: 6,706.00 sqm 28,204.00 sqm 34,910.00

    [A] Deed of Absolute Sale @ Php per square meter

    Creditable Withholding Tax (6% of Php1k/sqm) PhP -


    VALUE ADDED TAX (12% of Php1k/sqm) -
    Documentary Stamps Tax (1.5% of Php1k/sqm) -
    Transfer Tax (0.75% of Php1k/sqm) -
    Registration (0.5% of Php1k/sqm) -
    Notarial Fees (1% of Php1k/sqm) -
    Under the Table
    Sub-total

    LGU (Mayor) PhP


    Engineering Team (Clearing/Demolition)
    Payment to Settlers (approx. Php250k per house)
    estimated 20 houses =
    Sub-total

    LANDFILL - 3 to 4 meters depth PhP


    4m depth x 34,910sqm. = 139,640 cubic meters
    139,640 cubic meters / 16 cu.m. per truckload =
    8,727.5 truckloads
    8,727.5 truckloads x Php2,300 (cost per truck) =
    Sub-total

    Barangay Clearance PhP


    LGU Backfilling Permit
    DPWH Assistance/Mobilization
    LLDA Clearance
    Sub-total

    GRAND TOTAL PhP -

    COST per Square Meter PhP -

    You might also like