ARENZE'S VILLE

DETAILED ESTIMATE
PROPOSED DETAILED ESTIMATE FOR ARENZE'S VILLE
I.

SITE WORKS
A. LAY-OUT AND STAKING
PCS. 2"X3"X12' GOOD LUMBER
= TOTAL NO. BATTER BOARDS(0.50)/3.00
= [2(44.4)+2(7)]/3.00
= 34.3 PCS SAY 35 PCS for 8 houses
= TOTAL NO. OF BRACING(3.00)
= [2(9)+2(4)](3)
= 78 PCS
TOTAL= 78+35
= 113 PCS2"X3"X10' GOOD LUMBER for houses

KLS. COMMON WIRE NAILS

= (0.003) [(PCS.2X3)(6) + (PCS 2X2)(4)]
= (0.003) [(60+102)(6)+(6+8)(4)]
= (0.003) (3310)
= 9.93 KLS SAY 10 KLS CWN.
ROLLS NYLON CORD
= TOTAL LENGTH/20
= [9(44.4)+4(7)](1.2)/20
=
4.32 SAY 5 ROLLS NO. 18 NYLON CORD

PCS. 2"X2"X10' GOOD LUMBER

= TOTAL NO. OF STAKES(.5)/3.00
= 44.4(.5)/3
= 7.33 PCS SAY 8 PCS
= TOTAL PERIMETER/3.00
= [2(9)+2(4)](0.50)/3
= 4.33 PCS SAY 5 PCS
TOTAL= 8+5
= 13 PCS2"X2"X10' GOOD LUMBER
TOTAL BOARD FEET
= 113(4) +13(6)
= 530 BD. FT.
530/6=88.33 say 89for 8 houses

ARENZE'S VILLE

DETAILED ESTIMATE

B. VOLUME OF EXCAVATION
TOTAL VOLUME (COLUMN FOOTING, AND WALL FOOTING)
= (1.2x1.5)(1)(50)
+ (10x9)+(5.55x4x8)(0.5)
TOTAL= 90+267.6
= 357.6 CU.M for 8 houses X2=715.2
C. VOLUME OF BACKFILL
TOTAL VOLUME (COLUMN FOOTING, WALL FOOTING AND COLUMNS (NGL))
= (1.2x1.5)(0.7)(50)
+ (0.3)(0.6)x(10x9)+(5.55x4x8)
= 63+0.18(90)+(177.6)
= 256.8CU.M for 8 houses X2=513.6
D. SOIL POISONING
LITERS OF ALDREX
= AREA/70 (2COATINGS)
= (44.4X9)(2)/70
= 11.42 SAY 12 LITERS ALDREX for 8 houses X2=24

ARENZE'S VILLE

DETAILED ESTIMATE

I.

REINFORCED CONCRETE WORKS

A. CONCRETE WORKS
TOTAL VOLUME (COLUMN FOOTING,COLUMN, AND WALL FOOTING, BEAMS AND SLABS)
= (1.2x1.5x0.3)(50)
+ (0.3x0.3x6.7)(50)
+ 177.6(0.3x0.3)-wall footing
+ A(0.15) (310.8x0.15)(2) -slab
+ 177.6(0.3x0.2)-beam
27+30.15+15.84+93
= 165.99 CU.M for 8 houses

CEMENT
SAND
GRAVEL

165.99
165.99
165.99

X
X
X

9
0.5
1

=
=
=

1493.91
82.995
165.99

SAY
SAY
SAY

B. REINFORCEMENTS
COLUMN FOOTING
= net L+0.20 1.5+0.20=1.7
= (10x2x50)(1.7)for wastage
= 1700/6
= 283.34 PCS. Say 284pcs 20MM 6M RSB for 8 houses
284X2=568

RSB WALL(PxH)
= 177.6x6.8= 1207.68x1.6
1932.288/6
= 322pcs 12mmd 6m rsb
= 1207.68x2.15
2596.512/6

ARENZE'S VILLE

DETAILED ESTIMATE

= 433 pcs 12mmd 6m rsb

322X2=644 12MMD
433X2=866 12MMD

COLUMN
= TOTAL NO. (TOTAL LENGTH)/6
= (1+3+3+0.2)(6)(50)/6
= TOTAL(310)(1.2)
= 372 PCS 20MM 6M RSB
372X2=744PCS
WALL FOOTING
= 3(TOTAL LENGTH)/6
= 3(177.6)/6
= 88.8(1.20)
= 107 PCS 16MM 6M RSB
107X2=214PCS
LONGITUDINAL BARS
= (TOTAL LENGTH)(3)/6
= (177.6X3)/6 (1.2)
= 107 PCS 12MM 6M RSB 107X2=214PCS
B. REINFORCEMENTS

LATERAL TIES (COLUMN)by 6m rsb

= 7.2/0.32 =22.5= 23+1
= 24x50=1200 ties/3.33
= TOTAL361.10(1.20)
= 433.32= 434 PCS 10MM 6M RSB
434X2=868PCS

TRANSVERSE BARS
= (TOTAL LENGTH)/SPACINGX 0.54/6
= ([177.6/0.32+1)] X 0.54 /6
= 50.04(1.20)
= 60 PCS 12MM 6M RSB
60X2=120PCS

BEAMS
= TOTAL LENGTH(4)/6
= (223.2)(4)(2)/6
= 297.6(1.20)
= 357.12=358 20MM 6M RSB for 8 housesX2= 716
STIRRUPS (BEAM)

ARENZE'S VILLE

DETAILED ESTIMATE
= TOTAL LENGTH/SPACING (LENGTH OF STIRRUPS)/6
= [(223.2(2)/0.25) +1 ](0.5/6)
= (148.88)(1.2)
= 179 PCS 16MM 6M RSBX2= 358
FLOOR SLAB
NO. OF RSB
= TOTAL AREA (2.88)
= (5.55x7x8)(2.88)(2)
=
1,790.21
SAY 1792 PCS 12MM 6M RSBX2=3584
TIE WIRES
= TOTAL AREA(MULTIPLIER)
= 130.8(2)X0.222
= 58 KG NO. 16 G.I. WIRE X2=116
= NO.OF INTERSECTIONS(.30)/50
= 285497(.30)/50
= 1712.982 SAY 1713 KG NO.16 G.I. WIRE X2=3426

C. FORMWORKS AND SCAFFOLDING

BEAMS
P= 2(a)+b+ 0.10
= 2(0.2)+0.2+0.10
= 0.7M
A= 0.7(240.6)

ARENZE'S VILLE

DETAILED ESTIMATE
NO:

A= 168.42SQ.M
168.42/2.88 = 59 PCS 4'X8'X1/2" MARINE PLYWOOD.FOR 8 HOUSES X2=118

COLUMN
P1= 2(A+B) +0.20
= [2(0.3+0.3)+0.2]= 0.38M
A= 0.38x6.7x50= 119.7 cu. M
= 127.3/2.88= 44.21
NO.= 45 PCS 4'X8'X1/2" MARINE PLYWOOD.
45X2=90PCS
FRAME
= TOTAL NO. OF MPW(c)
= 45x29.67 +59x25.06
= 1335.15bd ft +1479bdft
= 2815PCS 2'x2' GOOD LUMBER
2815X2=5630PCS
C. FORMWORKS AND SCAFFOLDING

WALL FOOTING
P= 2(0.15) + 0.20
= 0.5M
A= 0.5(240.6)
A= 10.5SQ.M
NO:
10.5/2.88
= 4 PCS 4'X8'X1/2" MARINE PLYWOOD.
4X2=8PCS

SCAFFOLDS
COLUMN
= TOTAL HT. X NO. COLUMNS
= 6.7X50=335X7= 2345BDFT 2"X3"X14' - vert.
= 335x21 7035bdft 2"x2"L - hor.
= 335x11.7= 3919.5bdft 2"x2"L

ARENZE'S VILLE

DETAILED ESTIMATE
3920X2=7840BD.FT
BEAM
=
TOTAL LENGTH
= 223.2x6= 1339.2bdft 2"x3"L - vert. X2=2680BD.FT
= 223.2x4.70= 1049.04bdft 2"x3"L - hor. X2=2098BDFT

I.

MASONRY WORKS
CHB WALLS
TOTAL WALL AREAS
= 665.835+89.1+48
= 814.135 SQ.M
NO. CHB
= (814.135)(12.5)
= 10176.69=10177 PCS FOR 8 HOUSES
10177X2=20354PCS

CEMENT MORTAR
= AREA(MULTIPLIER)
A. QTY CEMENT
= 814.135(0.522)
= 425 BAGS PORTLAND CEMENT
QTY SAND
= AREA(0.435)
= 355 CU.M SAND

PLASTER(CEMENT) use class b

= TOTAL AREA(MULTIPLIER)
= 646.26(2)(0.240)
= 310BAGS PORTLAND CEMENT
SAND= 646.26(2)(0.2)
= 259CU.M FINE SAND

TIEWIRE @ 800X600MM SPACING

= NO. OF CHB(MULTIPLIER)
= 10177(0.019)
= 194 KG. NO. 16 G.I. WIRE X2= 388
C-310+425=735X2=1470B.
S-259+355=614X2=1228CU.M.

ARENZE'S VILLE

DETAILED ESTIMATE

I.

PLUMBING WORKS AND ELECTRICAL WORKS

ESTIMATED QUANTITIES OF MATERIALS ON ELECTRICAL AND PLUMBING ARE ALL THRU DIRECT COUNTING
AND IS DIRECTLY WRITTEN ON THE BILL OF MATERIALS ON THE SUMMARY OF DETAILED ESTIMATE
SEPTIC TANK
CONCRETE
P=(4x2)+(2x3)= 14x3= 42 sq. m. per house
volume=0.3x0.3x14=1.26
CEMENT
1.26
X
9
SAND
1.26
X
0.5
GRAVEL
1.26
X
1
REINFORCEMENTS
QTY= LENGTH/6
= 4/0.4x3x2sx1.2/6
= 10PCS 10MM 6M RSB
MASONRY
= AREA(12.5)

=
=
=

11.34
0.63
1.26

SAY
SAY
SAY

12 BAGSx 16houses=192
1 CU.M SANDx16= 16
2 CU.M GRAVELx16=32

WALL REINFORCEMENTS
QTY= LENGTH/6
= 4/0.4x30x2x1.2/6
= 10PCS 10MM 6M RSB-vert.
= 3/0.4x4x2/6= 11 pcs 10mmd 6m rsb-hor.
SEPTIC TANK COVER
VOLUME= 2X4X0.20 = 1.6 CU.M

ARENZE'S VILLE

DETAILED ESTIMATE
= 42x12.5
= 525 PCS NO.4 CHB
525x16=8400pcs
cement mortar
42x0.522=22 bags cementx16=352
42x0.435=19 cu. M.x16=57

I.

CEMENT
SAND

1.6X9
1.6X0.5

= 15 BAGS PORTLAND CE
= 0.8 CU.M SAND

GRAVEL 1.6X1
= 2 CU.M GRAVEL
15x16+45, 0.8x16=12.8, 2x16=32
plastering 20mm
2x3x4+4x3x2= 48sq. M.
48x0.360=18 bags cement
48x0.2=10 cu. M.

FINISHING WORKS
A. TILE WORKS
TILES
= AREAx multiplier 40x40
= (1.2x2-5.55x7)x6.25
= 222PCS TILES per house

C.R. using 20x20

= 1.7x2=3.4sq.m.x 25=85pcs
cement=Ax0.086
white cement= Ax0.5

ADHESIVE
CEMENT PASTE
= (222)/15
= 15 BAGS TILE ADHESIVE

B. PAINT WORKS
PAINT
= WALL AREAS(NO.COATINGS)(2)/35

white cement

NEUTRALIZERS
= (37)(1/3)

=
=

ARENZE'S VILLE

DETAILED ESTIMATE
= 1292.52/35
= 37 GAL. for 8 houses

= 12 GALLONS
PRIMER
= 1292.52/35=37 GALLONS

C. DOORS, WINDOWS AND LANDSCAPES

EXTERIOR AND INTERIOR DOORS, WINDOWS AND LANDSCAPES ARE DIRECTLY
COUNTED AND ESTIMATED ON AREA BASIS AND IS DIRECTLY WRITTEN AND TABULATED
IN THE SUMMARIZED DETAILED ESTIMATES

D. ROOF WORKS
FLEX BOARD FICEM 4'X8'X1/4"
= AREA/2.88
= 49.95/2.88
= 17.34 SAY18 PCS FICEM BOARD per house
SINGLE FURRING CHANNEL
= AREA/(2)(NO. OF CUT/PCS)
= 49.95/(2)(3)
= 74.93 SAY 75 PCS SINGLE FURRING CHANNEL

RIDGE ROLL
= TOTAL LENGTH/2.2
= 5.55.+1.5/2.2
= 3.2 SAY 4 PCS RIDGE R
90/52.5=2 rgrl persheet 4/2= 2plain
C-PURLINS 50MMX150MMX6000M
= TOTAL LENGTH/6
= 5.55(8)+1.5(6)/6
= 9 PCS

ARENZE'S VILLE

DETAILED ESTIMATE
BOLTS
= TOTAL NO. PURLINS(32)
= 9(32)
= 288 PCS BOLTS

ROOF SHEETS
= L/0.6 = 5.55/0.6+1.5/0.6=11.75
= 11.75x2=23.5pcs
= SAY 24 PCS PRE-PAINTED LONG SPAN
GUTTER
= TOTAL LENGTH/2.35
= 11.1/2.35
= 4.7 SAY 5 PCS SPANISH GUTTER
3 pcs 90x240 plain g.i. sheet

90/52.5totl width gutter, 5pcs/2

ARENZE'S VILLE

DETAILED ESTIMATE

S VILLE

OD LUMBER
. OF STAKES(.5)/3.00
SAY 8 PCS

RIMETER/3.00
SAY 5 PCS

X2"X10' GOOD LUMBER

.33 say 89for 8 houses

ARENZE'S VILLE

DETAILED ESTIMATE

ARENZE'S VILLE

DETAILED ESTIMATE

ND SLABS)

1494 BAGSX2=2988
83 CU.M SANDX2=166
166 CU.M GRAVELX2=332

177.6x6.8= 1207.68x1.6
1932.288/6
322pcs 12mmd 6m rsb- vert.
1207.68x2.15
2596.512/6

ARENZE'S VILLE

DETAILED ESTIMATE
433 pcs 12mmd 6m rsb - hor.

0MM 6M RSB

CINGX 0.54/6
54 /6

RSB

ARENZE'S VILLE

DETAILED ESTIMATE

ARINE PLYWOOD.

ARENZE'S VILLE

DETAILED ESTIMATE

ARENZE'S VILLE

DETAILED ESTIMATE

ND CEMENT

0MM SPACING

WIRE X2= 388

=1228CU.M.

THRU DIRECT COUNTING

DETAILED ESTIMATE

x 16houses=192
ANDx16= 16
RAVELx16=32

RSB-vert.
s 10mmd 6m rsb-hor.

ARENZE'S VILLE

DETAILED ESTIMATE

ARENZE'S VILLE

DETAILED ESTIMATE
15 BAGS PORTLAND CEMENT
0.8 CU.M SAND
2 CU.M GRAVEL

4 BAGS
20 KG

E DIRECTLY
ND TABULATED

TOTAL LENGTH/2.2
5.55.+1.5/2.2
3.2 SAY 4 PCS RIDGE ROLL
2 rgrl persheet 4/2= 2plain sheet
NS 50MMX150MMX6000MM
TOTAL LENGTH/6
5.55(8)+1.5(6)/6

ARENZE'S VILLE

DETAILED ESTIMATE

ARENZE'S VILLE

DETAILED ESTIMATE
TOTAL NO. PURLINS(32)
288 PCS BOLTS

BILL OF MATERIALS
PROJECT: PROPOSED TOWNHOUSE
LOCATION: 373 SAN JOSE ST. BRGY TALOLONG LOPEZ,QUEZON

DESCRIPTION
I.LAYOUT AND STAKING
PCS. 2"X3"X12' GOOD LUMBER
KLS. COMMON WIRE NAILS
ROLLS NYLON CORD

QUANTITY

UNIT

176
20
10

pcs
kls
roll

II. EARTHWORKS
EXCAVATION
BACKFILL
SOIL POISONING

715.2
513.6
24

cu.m
cu.m
lit

III.CONCRETE WORKS
CEMENT
SAND
GRAVEL

3,855
194.8
396

bags
cu.m
cu.m

IV. MASONRY WORKS

CEMENT
SAND
#16 GI Tie wire
CHB 6" thk

2,110
1445
388
28,754

bags
cu.m
kgs
pcs

2028
572
5,428
1,204
3426

pcs
pcs
pcs
PCS
kgs

216
13,470
23,668
245

pcs
bd.ft
bd.ft
kgs

32
48
16
32

sets
sets
sets
sets

V. STEEL WORKS
20mm dia x 6m
16mm dia x 6m
12mm dia x 6m
10mm dia x 6m
#16 GI Tie wire
VI. FORMWORKS AND SCAFOLDING
Plywood 1/2" 4' X 8 ' marine
2" x 2" X Coco Lumber
2" x 3" X Coco Lumber
Common Wire Nail 3"
VII. DOORS AND WINDOWS
French Door
Hinged Door
Flush Door
casement(1) windows

16
16
16
16
48

sets
sets
sets
sets
sets

16
16
48
32
16
90
72
36
16
64
80
164
32
12
100
16

sets
sets
sets
sets
sets
sets
sets
sets
sets
sets
sets
sets
sets
sets
sets
sets

3,552
1,360
64
320

pcs
pcs
bags
kgs

X. ELECTRICAL WORKS
Single Gang Switch
Double Gang swith
Douplex Convience Outlet
Safety Switch
Meter Base
Panel board
Junction board
Flexible hose(1/2")100m
pvc pipe orange 2" x 6m
Electric tape
2.0 sq.mm TW CU WIRE 150m
3.5 sq.mm TW CU WIRE 150m

32
128
147
16
16
16
16
10
125
87
15
12

pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
box
box

XI.PAINTING
Prime Paint
Master Paint
Paint Brush

74
148
30

gal
gal
pcs

casement(2) windows
fix windows
casement(3) windows
Sliding Door
Sliding Windows
VIII. PLUMBING WORKS
Water Closet
Lavatory
Faucet
Floor Drain
Kitchen Sink
4"x6m sanitary PVC pipe
2"x6m PVC pipe blue
4"PVC elbow 90
4"PVC tee
2"PVC elbow
2"PVC tee
2" PVC p-trap
2" PVC clean out
3" PVC downspout
teflon
Water meter
IX. TILE WORKS
40 X 40 Floor Tile
20 X 20 Floor Tile
Cement Mortar
White Cement

20
12

pcs
gal.

XII. SITE DEVELOPMENT WOKS

ROADWORKS
MINI PARK
MINI OFFICE

314.4
144
25

SQ. M.
SQ. M.
SQ. M.

IX. ROOF WORKS

Corrugated iron GI sheet
corrugated plain iron sheet
purlins
bolts
single furing channel
ficem board
welding rod
angle bar

384
80
144
4608
1200
288
5
144

pcs
pcs
pcs
pcs
pcs
pcs
box
pcs

Paint Roller
NEUTRALIZERS

ESTIMATED MATERIAL COST

SUMMARY OF ESTIMATES
ESTIMATED MATERIAL COST
LABOR COST
OVERHEAD(10%)
TOTAL

SITE DEVELOPMENT WORKS

ROADWORKS
MINI PARK
MINI OFFICE
SUM
OVERHEAD(10%)
LABOR COST(40%)
ELECTRICFAN
TABLE SETS
CHAIRS
COMPUTERS
MISCELLANEOUS

MATERIALS FOR MINI OFFICE

3 PCS
4PCS
10PCS
2PCS

SUM
TOTAL
LICENSE TO OPERATE AND OTHER PAPERS
PRE OPERTIONAL ESTIMATED COST

OPEZ,QUEZON

TOTAL COST

UNIT COST
35
70
30
PHP

6160
1400
300
7860

PHP

178,800.00
87,312.00
16800
282,912.00

250
170
700

230
1200
1200
PHP

886,650.00
233,760.00
475,200.00
1,595,610.00

PHP

485,300.00
1,734,000.00
26,384.00
316,294.00
2,561,978.00

PHP

912,600.00
131,560.00
949,900.00
180,600.00
232,968.00
2,407,628.00

PHP

97,200.00
404,100.00
828,380.00
17,150.00
1,346,830.00

230
1200
68
11

450
230
175
150
68

450
30
35
70

15,000
10,000
3,000
8,000

480,000.00
480,000.00
48,000.00
256,000.00

16,000
10,000
3,000
13,000
5,000
PHP

256,000.00
160,000.00
48,000.00
208,000.00
240,000.00
2,176,000.00

PHP

56,000.00
44,800.00
7,200.00
3,840.00
16,000.00
23,400.00
24,480.00
1,620.00
1,120.00
1,920.00
3,200.00
7,380.00
1,120.00
1,440.00
1,000.00
24,000.00
218,520.00

PHP

213,120.00
47,600.00
14,720.00
22,400.00
297,840.00

PHP

3,200.00
15,360.00
32,340.00
7,920.00
25,600.00
18,400.00
640.00
3,400.00
87,500.00
6,525.00
32,250.00
45,600.00
278,735.00

3,500
2,800
150
120
1000
260
340
45
70
30
40
45
35
120
10
1500

60
35
230
70

100
120
220
495
1600
1150
40
340
700
75
2150
3800

615
700
95

45,510.00
103,600.00
2,850.00

120
220
PHP

2,400.00
2,640.00
157,000.00

PHP

3,144,000.00
1,440,000.00
250,000.00
4,834,000.00

10000
10000
10000

250
200
180
5
100
250
450
280
PHP

PHP
PHP
PHP
PHP

96,000.00
16,000.00
25,920.00
23,040.00
120,000.00
72,000.00
2,250.00
40,320.00
257,610.00
11,588,523.00

11,588,523
4,398,792.85
1,158,852
17,146,168

T WORKS
PHP
PHP
PHP
PHP
PHP
PHP

3,144,000.00
1,440,000.00
250,000.00
4,834,000.00
483,400.00
1,933,600.00

PHP
PHP
PHP
PHP
PHP
PHP
PHP
PHP
PHP

3,000.00
10,000.00
10,000.00
40,000.00
5,000.00
68,000.00
7,319,000.00
8,050.00
24,473,217.85

PROJECTED CASH FLOW

PROPOSED TWO STOREY TOWNHOUSE(ARENZE'S VILLE)

SOURCE OF FUND

APPLICATION

YEAR

TOTAL FUNDS AVAILABLE

CASH BEGINNING

FINANCING CAPITAL

PROCEEDS FROM SALES

30,000,000.00

PRE-OPERATING COST

30,000,000.00

OPERATING EXPENSES

PAYMENT FOR CAPITAL

24,473,218.00

5,526,782.00

1,785,000.00

7,311,782.00

813,200.00

5,000,000.00

1,498,582.00

3,264,000.00

4,762,582.00

813,200.00

2,000,000.00

1,949,382.00

3,264,000.00

5,213,382.00

813,200.00

2,000,000.00

2,400,182.00

3,264,000.00

5,664,182.00

813,200.00

3,000,000.00

1,850,982.00

3,264,000.00

5,114,982.00

813,200.00

3,000,000.00

1,301,782.00

3,264,000.00

4,565,782.00

815,233.00

3,000,000.00

750,549.00

3,264,000.00

4,014,549.00

815,233.00

2,000,000.00

1,199,316.00

3,264,000.00

4,463,316.00

815,233.00

3,000,000.00

648,083.00

3,264,000.00

3,912,083.00

815,233.00

3,000,000.00

10

96,850.00

3,264,000.00

3,360,850.00

815,233.00

2,000,000.00

11

545,617.00

3,264,000.00

3,809,617.00

817,271.08

2,000,000.00

12

992,345.92

2,295,000.00

3,287,345.92

817,271.08
30,000,000.00

ASSUME THAT OPERATIONAL EXPENSES INCREASE BY 0.25% EVERY 5th YEAR

THE PROCEEDS FROM SALES WILL start 1785000 AT THE FIRST 12 MONTHS OR 1 YEAR

assume that there is no percentge increase at proceeds at sale because it is a contract (continuos payment 0f 17,000.00php from start to fully pa

TOTAL APPLICATION

CASH AVAILABLE

24,473,218.00

5,526,782.00

5,813,200.00

1,498,582.00

2,813,200.00

1,949,382.00

2,813,200.00

2,400,182.00

3,813,200.00

1,850,982.00

3,813,200.00

1,301,782.00

3,815,233.00

750,549.00

2,815,233.00

1,199,316.00

3,815,233.00

648,083.00

3,815,233.00

96,850.00

2,815,233.00

545,617.00

2,817,271.08

992,345.92

817,271.08

2,470,074.84

om start to fully paid)

2,470,074.84

SALES BREAKDOWN
A CONRACT OF 12 YRS PAYMENT
ASSUMING THAT 2 HOUSES ARE RENTED FOR THE 1ST QUARTER OF THE YEAR
17,0000PHP/MONTHLY PAYMENT
17,000X2= 34,000PHPX3=102,000PHP
ASSUMING THAT 4 HOUSES ARE RENTED FOR THE 1ST QUARTER OF THE YEAR
SAME PAYMENT
17,000X(2+4)X3=306,000PHP
ASSUMING THAT 5 HOUSES ARE RENTED FOR THE 3RD QUARTER OF THE YEAR
SAME PAYMENT
17,000(2+4+5)X3=561,000PHP
ASSUMING THAT 5 HOUSES ARE RENTED FOR THE 4TH QUARTER OF THE YEAR
SAME PAYMENT
17,000(2+4+5+5)X3=816,000PHP
SALES FOR THE 1ST YR=1,785,000PHP
SINCE ALL HOUSES ARE RENTED FOR THE 2ND YR.
17,000X16HOUSESX12 MONTHS=3,264,000PHP FOR THE 2ND YR. UP TO THE 11TH YEAR
FOR THE LAST YEAR(1ST QUARTER)
16HOUSESX17,OOOPHPX3MONTHS=816,000PHP
FOR THE LAST YEAR(2ND QUARTER)
14X17,000X3=714,000PHP
FOR THE LAST YEAR(3RD QUARTER)
10X17,000X3=510,000PHP
FOR THE LAST YEAR(4TH QUARTER)
5X17,000X3=255,000PHP
SALES FOR THE LAST YEAR=2,295,000PHP