Académique Documents
Professionnel Documents
Culture Documents
Robinsons place
novaliches
Sm city fairview
site
Ob montessori college
Commonwealth hospital
& medical center
Sm city fairview
Ob montessori
Robinsons place
novaliches
Commonwealth
Hospital & medical
center
A. AREA ALLOCATIONS
1. Gross Area
(100%)
2. Residential Lots (60%)
3. Road Lot
(40%)
9250 sq.m.
5550 sq.m.
3118 sq.m.
B. LOT AREA
1. Lot Acquisition
Cost
9250 @ P8300
2. Site Development
Cost
9250 @ P2540
3. Average lot sizes
4. Total No. Of Lots
5. Selling Price per sq.m.
6. Total Lot Sales
7. Selling price per lot
76,775,000.00
23,495,000.00
154.16 sq.m.
36 lots
6320.00
35,074,483.20
974,291.00
C. HOUSE DATA
1.
2.
3.
4.
5.
6.
House Model
House Floor Area
No. Of Units
Construction Cost per sq.m.
Construction Cost per unit
Total Construction Cost
( 36 Units)
3 Bedroom
199.8 sq.m.
36
P 17,900.00
P 3,576,420.00
P 128,751,120.00
26,850.00
5,364,630.00
193,126,680.00
F.
PROJECT
ANALYSIS
1. PROFITABILITY
a.
Investment
1.
Lot
AcquisiSon
Cost
P
76,775,000.00
2.
IniSal
Cash
Requirement
23,495,000.00
TOTAL
P
100,270,000.00
b.
Prot
123,529,295.00
c.
Return
on
Investment
100,270,000.00
123,529,295.00
=
81.17%
per
year