Scribd Logo
Upload

Welcome to Scribd!

  • Cebu Tower Area Tab With Parking Computation

    Uploaded by

    Damila
    16 views2 pages
    The document compares the existing plans for the JP Garcia Tower to plans redesigned by Archion Architects. The existing plans have commercial space and parking on the ground floor, with offices on the upper floors and condos on the top floors. Archion's plans reduce the total floor area but increase the amount of commercial and saleable space. They convert basement floors to parking and make more efficient use of space throughout the building.

    Original Description:

    Original Title

    Cebu tower Area Tab with Parking Computation

    Copyright

    © © All Rights Reserved

    Available Formats

    PDF, TXT or read online from Scribd

    Did you find this document useful?

    Is this content inappropriate?

    Report this Document
    The document compares the existing plans for the JP Garcia Tower to plans redesigned by Archion Architects. The existing plans have commercial space and parking on the ground floor, with offices on the upper floors and condos on the top floors. Archion's plans reduce the total floor area but increase the amount of commercial and saleable space. They convert basement floors to parking and make more efficient use of space throughout the building.

    Copyright:

    © All Rights Reserved
    Download as PDF, TXT or read online from Scribd
    Flag for inappropriate content
    Download as pdf or txt
    16 views2 pages

    Cebu Tower Area Tab With Parking Computation

    Uploaded by

    Damila
    The document compares the existing plans for the JP Garcia Tower to plans redesigned by Archion Architects. The existing plans have commercial space and parking on the ground floor, with offices on the upper floors and condos on the top floors. Archion's plans reduce the total floor area but increase the amount of commercial and saleable space. They convert basement floors to parking and make more efficient use of space throughout the building.

    Copyright:

    © All Rights Reserved
    Download as PDF, TXT or read online from Scribd
    Flag for inappropriate content
    Download as pdf or txt
    of 2

    Archion

     Architects 6/24/16

    JP  Garcia  Tower  Economic  Condominium


    EXISTING  PLANS ARCHION  ARCHITECTS  PLANS
    Net   Net  
    Floor CFA Saleable   Remarks CFA Saleable   Remarks
    Area Area
    Pump  &  water  tank  
    Basement  4            1,018.54                              -­‐              1,015.26                              -­‐   32  Parking  Slots
    only
    Basement  3                  978.37                              -­‐   28  Parking  Slots                  927.23                              -­‐   32  Parking  Slots
    Basement  2                  978.37                              -­‐   26  Parking  Slots                  927.23                              -­‐   32  Parking  Slots
    Basement  1                  978.37                              -­‐   26  Parking  Slots                  927.23                              -­‐   32  Parking  Slots
    Commercial  |  13  
    Ground  Floor                  999.26                      44.27
                       796.87                  421.85 Commercial
    Parking  Slots
    Mezzanine                  424.71
                                 -­‐   Utilities                  400.00                              -­‐   Utilities
    2nd  Floor                  785.24
                     635.82 Office                  786.07                  588.60 Office
    3rd  Floor                  791.35
                     654.32 Office                  786.07                  588.60 Office
    4th  Floor                  791.35
                     654.32 Office                  786.07                  588.60 Office
    5th  Floor                  791.35
                     654.32 Office                  786.07                  588.60 Office
    6th  Floor                  802.18
                     610.51 Condo                  773.75                  589.31 Condo
    7th  Floor                  808.27
                     619.60 Condo                  773.75                  589.31 Condo
    8th  Floor                  808.27
                     619.60 Condo                  773.75                  589.31 Condo
    9th  Floor                  808.27
                     619.60 Condo                  773.75                  589.31 Condo
    10th  Floor                  808.27
                     619.60 Condo                  773.75                  589.31 Condo
    11th  Floor                  808.27
                     619.60 Condo                  773.75                  589.31 Condo
    12th  Floor                  808.27
                     619.60 Condo                  773.75                  589.31 Condo
    13th  Floor                  808.27
                     619.60 Condo                  773.75                  589.31 Condo
    14th  Floor                  808.27
                     619.60 Condo                  773.75                  589.31 Condo
    15th  Floor                  808.27
                     619.60 Condo                  773.75                  589.31 Condo
    16th  Floor                  808.27
                     619.60 Condo                  773.75                  589.31 Condo
    17th  Floor                  808.27
                     619.60 Condo                  773.75                  589.31 Condo
    18th  Floor                  808.27
                     619.60 Condo                  773.75                  589.31 Condo
    19th  Floor                  808.27
                     619.60 Condo                  773.75                  589.31 Condo
    20th  Floor                  808.27
                     619.60 Condo                  773.75                  589.31 Condo
    21st  Floor                  808.27
                     619.60 Condo                  773.75                  589.31 Condo
    22nd  Floor 717.38 542.32 Condo                  773.75                  589.31 Condo
    23rd  Floor 717.38 542.32 Condo                  773.75                  589.31 Condo
    24th  Floor 717.38 542.32 Condo                  773.75                  589.31 Condo
    25th  Floor 717.38 542.32 Condo                  773.75                  589.31 Condo
    26th  Floor 633.85 466.31 Condo                  773.75                  589.31 Condo
    27th  Floor 633.85 466.31 Condo                  773.75                  589.31 Condo
    28th  Floor 633.85 466.31 Condo                  773.75                  589.31 Condo
    29th  Floor 633.85 466.31 Condo                  773.75                  589.31 Condo
    Roof  Deck 739.17                              -­‐                    773.75                              -­‐  

    CFA NFA CFA NFA


    TOTALS Existing  Plans Archion  Plans
         27,607.23
           16,582.08
           27,481.85
           16,919.69
     
    Archion  Architects 6/24/16

    Profit  Computation  -­‐  Based  on  Whole  Building


    EXISTING  PLANS ARCHION  PLANS
    CFA NFA Remarks CFA NFA Remarks
         27,607.23
           16,582.08
           27,481.85
           16,919.69
     

    Capital  Cost                                    966,253,050.00


      CFA  x  Php  35,000                                    961,864,750.00
      CFA  x  Php  35,000
    Gross  Profit                            1,658,208,000.00
      NFA  x  Php  100,000                            1,691,969,000.00
      NFA  x  Php  100,000
    Net  Profit                                    691,954,950.00
      Capital  -­‐  Gross                                    730,104,250.00
      Capital  -­‐  Gross
    Gross  to  Net   Net  Profit  /  Gross   Net  Profit  /  Gross  
    41.73% 43.15%
    Ratio Profit Profit

    Profit  Difference  (Existing  -­‐  Archion)  =                      38,149,300.00


    Number  of  Addt'l  Parking  =                                                  35.00
     
    Cost  of  Addt'l  Parking  (@800K/slot)  =                      28,000,000.00
    Total  Additional  Profit  =                      66,149,300.00

    Profit  Computation  -­‐  Based  on  Condo  Floors  Only


    EXISTING  PLANS ARCHION  PLANS
    CFA NFA Remarks CFA NFA Remarks
         18,331.15
           13,939.03
           18,570.00
           14,143.44
     

    Capital  Cost                                    641,590,250.00


      CFA  x  Php  35,000                                    649,950,000.00
      CFA  x  Php  35,000
    Gross  Profit                            1,393,903,000.00
      NFA  x  Php  100,000                            1,414,344,000.00
      NFA  x  Php  100,000
    Net  Profit                                    752,312,750.00
      Capital  -­‐  Gross                                    764,394,000.00
      Capital  -­‐  Gross
    Gross  to  Net   Net  Profit  /  Gross   Net  Profit  /  Gross  
    53.97% 54.05%
    Ratio Profit Profit

    Profit  Difference:                    12,081,250.00


    Number  of  Addt'l  Parking  =                                                  35.00
     
    Cost  of  Addt'l  Parking  (@800K/slot)  =                      28,000,000.00
    Total  Additional  Profit  =                      40,081,250.00

    You might also like