Leasehold Improvements The proponents planned to rent the commercial space

Leasehold improvements the proponents planned to rent

This preview shows page 17 - 21 out of 27 pages.

Leasehold Improvements The proponents planned to rent the commercial space which is an ideal size for the proponent’s business. However, the commercial 11.1 cm 12.5 cm 11.1 cm 12.5 cm 6cm 6cm 5.4 cm 5.4 cm 10.9 cm 6.1 cm 3cm 3cm 1.8 cm 1.25 cm 4.75 cm 1.8 cm 1.25 cm Scale: 1m = 1.7cm
Image of page 17
47 space needs renovation to concur to the project’s floor plan. The proponents were able to consult an engineer about this matter. According to Engr. Cyrone G. Bejer the total estimated cost of renovation is P257,251.10 this includes labor and all the materials needed. The renovation will take two months to finish. Office supplies The supplies for the office are shown below. Table 27. Canvass of office supplies Description Alternative 1 Unit cost (in pesos) Alternative 2 Unit cost (in pesos) Printer ink Salary slip Pencil Pen Bond Paper rim Stapler set Marker Receipt Folders Calculator Filer Corkboard Cashbox Record book Nat’l Bookstore Nat’l Bookstore 268 Market 268 Market Rex and Test Wholesale SM Dept. Store Nat’l Bookstore Nat’l Bookstore 268 Market 578 Emporium SM Dept. Store SM Dept. Store SM Dept. Store Nat’l Bookstore 425 5.75 54.25 144 135 128 45 43.50 4 79 89 149 800 129 - - Nat’l Bookstore Nat’l Bookstore Nat’l Bookstore Nat’l Bookstore - - Nat’l Bookstore Nat’l Bookstore Nat’l Bookstore Nat’l Bookstore Ace Hardware - - - 62.75 203 160 195 - - 5 234.75 90.75 250 999 - Table 28. Chosen office supplies Description Supplier Unit Cost (in pesos) Total cost (in pesos) Printer ink Salary slip Pencil Pen Bond Paper rim Stapler set Marker Receipt Folders Calculator Filer Corkboard Cashbox Record book Nat’l Bookstore Nat’l Bookstore 268 Market 268 Market Rex and Test Wholesale SM Dept. Store Nat’l Bookstore Nat’l Bookstore 268 Market 578 Emporium SM Dept. Store SM Dept. Store SM Dept. Store Nat’l Bookstore 1 3 1 1 1 2 2 3 20 2 2 1 1 1 425 5.75 54.25 144 135 128 45 43.50 4 79 89 149 800 129 425 17.25 54.25 144 135 256 90 130.50 80 158 178 149 800 129
Image of page 18
48 Total 2,746 Utilities Basic utilities such as electricity and water are required for the dance studio to operate. The following computations are estimates and are based on assumed data. Results are expected to vary from the actual billings. The formulas and rate per kilowatt hour used for the computation of electricity consumption per unit were taken from the descriptions of the unit and from the Meralco official website. The formulas used are as follows: For air conditioner Cost per hour = Rate× [ ( appwattage× 0.8 × 0.8 ) +( app wattage× 0.2 ) 1000 ] For all other appliances: Cost per hour=Rate ×(appliance wattage / 1000) The cost of the electricity for each appliance was computed and is summarized in the following table: Table 29. Cost of electricity APPLIANCE UNIT S USE D WATTAGE HOURS CONSUMED *RATE /KWH TOTAL COST/ HR COST PER DAY **ANNUAL COST Air conditioner 4 900 9.5 8.5 30.60 290.7 0 84,012.30
Image of page 19
49 Computer Set 2 650 8 8.5 5.53 44.20 12,773.80 Speakers 4 600 8 8.5 5.10 40.80 11,719.20 Media Player 2 90 8 8.5 0.77 6.12 1,768.68 Amplifier 2 600 8 8.5 5.10 40.80 11,719.20 Television Fluorescent 1 40 45 9 9.5 9.5 8.5 8.5 0.38 3.06 3.63 29.07 1,049.07 8,401.23 TOTAL 15 2,894 60.5 50.54 455.3 2 131,442.88 *The rate per kilowatt hour is obtained from the official website of Meralco.
Image of page 20
Image of page 21

You've reached the end of your free preview.

Want to read all 27 pages?

  • Fall '16
  • Benjie
  • Depreciation, Kompakt, SM Dept, Nat’l Bookstore

What students are saying

  • Left Quote Icon

    As a current student on this bumpy collegiate pathway, I stumbled upon Course Hero, where I can find study resources for nearly all my courses, get online help from tutors 24/7, and even share my old projects, papers, and lecture notes with other students.

    Student Picture

    Kiran Temple University Fox School of Business ‘17, Course Hero Intern

  • Left Quote Icon

    I cannot even describe how much Course Hero helped me this summer. It’s truly become something I can always rely on and help me. In the end, I was not only able to survive summer classes, but I was able to thrive thanks to Course Hero.

    Student Picture

    Dana University of Pennsylvania ‘17, Course Hero Intern

  • Left Quote Icon

    The ability to access any university’s resources through Course Hero proved invaluable in my case. I was behind on Tulane coursework and actually used UCLA’s materials to help me move forward and get everything together on time.

    Student Picture

    Jill Tulane University ‘16, Course Hero Intern

Stuck? We have tutors online 24/7 who can help you get unstuck.
A+ icon
Ask Expert Tutors You can ask You can ask You can ask (will expire )
Answers in as fast as 15 minutes
A+ icon
Ask Expert Tutors