TOTAL LOT AREA SUMMARY

DESCRIPTION AREA (SQM.)

TOTAL LOT AREA 33,001.50
Encroached Area (RROW) 1,096.01
Outlying parcel 2,597.31
TOTAL 10-M ROAD WIDENING 2,033.16
GROSS DEVELOPABLE AREA 27,275.01
PHASE 1 - RETAIL 7,909.89
PHASE 2 - RETAIL 1,485.20
PHASE 3 - HOTEL 2,758.44

PHASE 1 AREA DISTRIBUTION & EST. CONSTRUCTION COST

ITEM DESCRIPTION AREA (SQM.) COST/SQM. CONSTRUCTION COST
PHASE 1 - RETAIL + ROAD WIDENING 9,252.84 176,943,138.60
I. 10-METER ROAD WIDENING 1,342.95 9,400,642.30
Phase 1 Road Expansion 1,342.95 7,000.00 9,400,642.30
II. NET PHASE 1 DEVELOPMENT 7,909.89 167,542,496.30
A. LOT 1 (GAS, DRIVE THRU & UTILITIES) 1,874.22 23,301,232.50
GAS STATION 580.38 7,000.00 4,062,659.30
DRIVE THRU 510.63 7,000.00 3,574,393.20
PARKING + SIDEWALK 783.21 20,000.00 15,664,180.00
B. LOT 2 (RETAIL, PROMENADE & PARKING) 2,612.11 79,755,502.00
1 COMMERCIAL BUILDING 1,375.66 40,000.00 55,026,436.00
LEASABLE 1,205.51
A1 ANCHOR 202.71
A2 116.04
A3 BANK 116.04
A4 GROCERY 507.21
A5 20.52
A6 63.53
A7 19.83
B1 DRUG STORE 38.68
B2 DONUTS 58.93
B3 62.02
TOILETS, HALLWAY, UTILITIES (WATER) 120.83
ADMIN, SECURITY & CCTV, UTILITIES (ELECTRICAL),
49.32 40,000.00 1,972,796.00
SERVICE
2 PARKING + LANDSCAPE 680.44 20,000.00 13,608,894.00
3 PROMENADE 556.01 20,000.00 11,120,172.00
C. ROAD + FRONT PARKING/LANDSCAPE 3,423.56 64,485,761.80
ROAD 2,596.56 20,000.00 51,931,154.00
GRAVEL PARKING 494.54 7,000.00 3,461,803.80
UTILITIES 122.19 40,000.00 4,887,424.00
LANDSCAPE 210.27 20,000.00 4,205,380.00

PHASE 1 EFFICIENCY
GROSS DEVELOPABLE AREA (PHASE 1) 7,909.89
LEASABLE AREA 2,296.51
NON LEASABLE
ROADS 2,596.56
PARKING, PROMENADE, SIDEWALK,
2,724.47
LANDSCAPE
SUPPORT & UTILITIES* 292.34
EFFICIENCY 76.12%
PARKING SUMMARY
BICYCLES 50.00
MOTORCYCLE 27.00
CAR SLOTS 77.00
TOTAL 154.00