Scribd Logo
Upload

Welcome to Scribd!

  • 63 views

    Developer Feasibility Study

    Uploaded by

    sam dorillo
    The document compares major low-cost property developers in the Philippines based on materials used for different areas of their housing units and the price per square meter. It also provides details on specific condo projects from Avida Land, Phinma Properties, and Filinvest, including unit sizes and types. Finally, it outlines the unit mix, sizes, building details, pricing and estimated revenues for potential housing developments named Balintawak and Cavite.

    Copyright:

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

    Developer Feasibility Study

    Uploaded by

    sam dorillo
    63 views9 pages
    The document compares major low-cost property developers in the Philippines based on materials used for different areas of their housing units and the price per square meter. It also provides details on specific condo projects from Avida Land, Phinma Properties, and Filinvest, including unit sizes and types. Finally, it outlines the unit mix, sizes, building details, pricing and estimated revenues for potential housing developments named Balintawak and Cavite.

    Original Title

    developer feasibility study

    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 compares major low-cost property developers in the Philippines based on materials used for different areas of their housing units and the price per square meter. It also provides details on specific condo projects from Avida Land, Phinma Properties, and Filinvest, including unit sizes and types. Finally, it outlines the unit mix, sizes, building details, pricing and estimated revenues for potential housing developments named Balintawak and Cavite.

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Download as xlsx, pdf, or txt
    63 views9 pages

    Developer Feasibility Study

    Uploaded by

    sam dorillo
    The document compares major low-cost property developers in the Philippines based on materials used for different areas of their housing units and the price per square meter. It also provides details on specific condo projects from Avida Land, Phinma Properties, and Filinvest, including unit sizes and types. Finally, it outlines the unit mix, sizes, building details, pricing and estimated revenues for potential housing developments named Balintawak and Cavite.

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Download as xlsx, pdf, or txt
    You are on page 1of 9

    Major Low Cost Developers Bedroom Living-Dining Amenities Area Utility Area Common Area Market segment price

    lity Area Common Area Market segment price per sqm


    Empire East Land Holdings, Inc. Laminated Vinyl Planks Laminated Vinyl Planks Porcelain Tiles Ceramic tiles Ceramic tiles affordable segment 73,333.33
    Empire East Suntrust (Empire East
    Laminated Vinyl Planks Laminated Vinyl Planks Porcelain Tiles Ceramic tiles Ceramic tiles affordable segment 73,333.33
    Filinvest land, inc. Laminated Vinyl Planks Laminated Vinyl Planks Ceramic tiles Ceramic tiles Ceramic tiles affordable segment 72,727.27
    Avida Land Corporation Laminated Vinyl Planks Laminated Vinyl Planks Laminated Vinyl Planks Laminated Vinyl Planks Laminated Vinyl Planks affordable segment 72,500.00
    Camella Condos Laminated Vinyl Planks Ceramic Tiles Ceramic tiles Ceramic tiles Ceramic tiles affordable segment 72,000.00
    SMDC Ceramic Tiles Ceramic Tiles Ceramic tiles Ceramic tiles Ceramic tiles affordable segment 67,647.06
    Robinsons Home, Inc. Homogeneous Vinyl Tiles Ceramic Tiles n/a n/a Ceramic tiles affordable segment 53,125.00
    Phinma properties Laminated Vinyl Planks Laminated Vinyl Planks Ceramic tiles Ceramic tiles Ceramic tiles affordable segment 44,303.80
    Cathay Land, Inc. Porcelain Tiles Porcelain Tiles Porcelain Tiles Porcelain Tiles Porcelain Tiles affordable segment 44,000.00
    DMCI Laminated Vinyl Planks Ceramic tiles Ceramic tiles Ceramic tiles Ceramic tiles affordable segment 43,859.65
    Cityland Laminated Vinyl Planks Laminated Vinyl Planks Homogeneous Vinyl TilesHomogeneous Vinyl Tiles Homogeneous Vinyl Tiles affordable segment 42,352.94
    Masaito Dev't Laminated Vinyl Planks Laminated Vinyl Planks Ceramic tiles Ceramic tiles Ceramic tiles low affordable segment 37,000.00
    Sta Lucia Realty and Devt. Wood Laminates Ceramic tiles Ceramic tiles Ceramic tiles Ceramic tiles low affordable segment 35,885.17
    Camella Homes Wood Laminates Ceramic Tiles Ceramic tiles Ceramic tiles Ceramic tiles low affordable segment 32,500.00
    San Miguel Properties, Inc. Ceramic tiles Ceramic tiles Ceramic tiles Ceramic tiles Ceramic tiles low affordable segment 28,571.43
    Amaia Land Homogeneous Vinyl Tiles Homogeneous Vinyl TileHomogeneous Vinyl TilesHomogeneous Vinyl Tiles Ceramic tiles low affordable segment 21,276.60

    COMPANY NAME PROJECT NAME LOCATION P. TYPE STUDIO 1BR 2BR


    Avida Land (Vertical Avida Towers Manila City Vertical 20sqm. 30sqm. 42sqm.
    Projects)
    Phinma Properties Fountain Breeze Paranaque City Midrise 30 sqm. 40 sqm. 42 sqm.
    Filinvest Alabang Inc. Studio 3 Alabang Muntinlupa City Vertical 22 Sqm. 35 Sqm. n/a
    Filinvest Land Inc. One Oasis Quezon City Midrise 32 sqm. 42 sqm. n/a

    BALINTAWAK
    unit configuration net area (sqm) inventory mix # of units total sqm per bldg area per floor price per sqm gross revenue
    studio 25 50% 817 20,425 4,085 67,972 1,388,322,381
    1br 50 30% 245 12,250 2,450 67,972 832,653,570
    2br 75 20% 109 8,175 1,635 67,972 555,668,920
    1,171 40,850 8,170 1,021.25 2,776,644,871

    CAVITE
    unit configuration net area (sqm) inventory mix # of units total sqm per bldg area per floor price per sqm gross revenue
    studio 25 60% 3,680 92,000 7,667 61,724 5,678,567,520
    1br 50 30% 920 46,000 3,833 61,724 2,839,282,840
    2br 75 10% 204 15,300 1,275 61,724 944,370,264
    4,804 153,300 12,775 1,064.58 9,462,220,624
    Avida Land NAME PROJECT NAME
    COMPANY LOCATION P. TYPE STUDIO 1BR 2BR
    (Vertical Avida Towers Manila City Vertical 20sqm. 30sqm. 42sqm.
    Phinma Properties
    Projects) Fountain Breeze Paranaque City Midrise 30 sqm. 40 sqm. 42 sqm.
    Filinvest Alabang Inc. Studio 3 Alabang Muntinlupa City Vertical 22 Sqm. 35 Sqm. n/a
    Filinvest Land Inc. One Oasis Quezon City Midrise 32 sqm. 42 sqm. n/a
    unit net area inventory # of units total sqm per bldg area per price per sqm
    configuration (sqm) mix floor
    studio 25 50% 817 20,425 4,085 67,972
    1br 50 30% 245 12,250 2,450 67,972
    2br 75 20% 109 8,175 1,635 67,972
    1,171 40,850 8,170 1,021.25

    1,699,293 TCP
    339,858 DP
    1,359,435 BAL 261,122,886
    416496714
    gross revenue

    1,388,322,381 per sqm price 67,972 BREAKDOWN OF PRICE PER


    832,653,570 direct cost 42,000 62%
    555,668,920 s & m expense 10,196 15% contribution margin
    2,776,644,871 managemet fee 2,039 3% 19%
    other costs 822 1% other costs
    1%
    contribution margin 12,915 19%
    managemet fee
    3%
    3,841.64
    s & m expense
    0.47021298794 15%
    OWN OF PRICE PER SQM
    ibution margin
    19%

    direct cost
    62%
    unit net area inventory # of units total sqm per bldg area per price per sqm
    configuration (sqm) mix floor
    studio 25 60% 3,680 92,000 7,667 61,724
    1br 50 30% 920 46,000 3,833 61,724
    2br 75 10% 204 15,300 1,275 61,724
    4,804 153,300 12,775 1,064.58

    1,699,293 TCP
    339,858 DP
    1,359,435 BAL 261,122,886
    gross revenue

    5,678,567,520 per sqm price 61,724 BREAKDOWN OF PRICE PE


    2,839,282,840 direct cost 42,000 68%
    944,370,264 s & m expense 9,259 15% contribution margin
    9,462,220,624 managemet fee 1,852 3% 17%
    other costs (3,114) -5% other costs
    contribution margin 11,727 19% 5%
    managemet fee
    3%
    4,230.52
    0.331156330453 s & m expense
    14%
    OWN OF PRICE PER SQM
    tribution margin
    17%

    direct cost
    62%
    household income 40,000.00
    expenses:
    utilities 3,300
    food 10,700
    transportation 5,200
    rent 12,000
    education 2,000
    others 2,000
    35,200

    You might also like

    pFad - Phonifier reborn

    Pfad - The Proxy pFad of © 2024 Garber Painting. All rights reserved.

    Note: This service is not intended for secure transactions such as banking, social media, email, or purchasing. Use at your own risk. We assume no liability whatsoever for broken pages.


    Alternative Proxies:

    Alternative Proxy

    pFad Proxy

    pFad v3 Proxy

    pFad v4 Proxy