QUIZ 3: BILL OF MATERIAL

MA. FAYE F. HIDALGO

CEM131/EO2
PROJECT NAME: FOUR-STOREY RESIDENTIAL-COMMERCIAL BUILDING WITH ROOF DECK
PROJECT LOCATION: PARAÑAQUE
DESIGNER: MA. FAYE F. HIDALGO
UNIT QTY MAT. COST TOTAL MAT. COST LABOR RATE TOTAL LABOR COST TOTAL COST
Architectural
Doors, Windows, Etc.
Wooden Doors including jamb and accessories

D01 - Solid Core Steel Door Swing Type no 9.00 ₱ 12,600.00 ₱ 113,400.00 ₱ 5,040.00 ₱ 45,360.00 ₱ 158,760.00
D02 - framelss tempered glass door (2.5 x 2.8) no 2.00 ₱ 44,100.00 ₱ 88,200.00 ₱ 17,640.00 ₱ 35,280.00 ₱ 123,480.00
D03 - framelss tempered glass door (1.1 x 2.8) no 2.00 ₱ 19,404.00 ₱ 38,808.00 ₱ 7,761.60 ₱ 15,523.20 ₱ 54,331.20
D04 - Solid core panel door (.9 x 2.1) no 2.00 ₱ 9,286.20 ₱ 18,572.40 ₱ 3,714.48 ₱ 7,428.96 ₱ 26,001.36
D05 - PVC Door (0.6 x 2.1) no 5.00 ₱ 3,511.20 ₱ 17,556.00 ₱ 1,404.48 ₱ 7,022.40 ₱ 24,578.40
D06 - Solid Core panel door with transom window no 9.00 ₱ 10,441.20 ₱ 93,970.80 ₱ 4,176.48 ₱ 37,588.32 ₱ 131,559.12
W01 - awning type glass window (.80 x 1.20) no 1.00 ₱ 7,056.00 ₱ 7,056.00 ₱ 2,822.40 ₱ 2,822.40 ₱ 9,878.40
W02 - awning type glass window (1.20 x 1.20) no 2.00 ₱ 10,584.00 ₱ 21,168.00 ₱ 4,233.60 ₱ 8,467.20 ₱ 29,635.20
W03 - swing type on alum frame (.5 x 1.5) no 2.00 ₱ 5,512.50 ₱ 11,025.00 ₱ 2,205.00 ₱ 4,410.00 ₱ 15,435.00
W04 - awning type glass window (0.40 x 0.40) no 2.00 ₱ 1,176.00 ₱ 2,352.00 ₱ 470.40 ₱ 940.80 ₱ 3,292.80
W05 - awning type glass window (0.90 x 2.10) no 4.00 ₱ 13,891.50 ₱ 55,566.00 ₱ 5,556.60 ₱ 22,226.40 ₱ 77,792.40
W06 - awning type glass window (1.20 x 0.80) no 1.00 ₱ 7,056.00 ₱ 7,056.00 ₱ 2,822.40 ₱ 2,822.40 ₱ 9,878.40
W07 - awning type glass window (1.20 x 2.0) no 2.00 ₱ 17,640.00 ₱ 35,280.00 ₱ 7,056.00 ₱ 14,112.00 ₱ 49,392.00
W08 - awning type glass window (1.20 x 1.50) no 1.00 ₱ 13,230.00 ₱ 13,230.00 ₱ 5,292.00 ₱ 5,292.00 ₱ 18,522.00
W09 - awning type glass window (1.60 x 1.20) no 2.00 ₱ 14,112.00 ₱ 28,224.00 ₱ 5,644.80 ₱ 11,289.60 ₱ 39,513.60

Floor Finishes (ceramic tiles unless specified)

paver blocks finish m2 17.00 ₱ 420.00 ₱ 7,140.00 ₱ 130.00 ₱ 2,210.00 ₱ 9,350.00
600 x 600 tile finish ARTE m2 200.00 ₱ 525.00 ₱ 105,000.00 ₱ 210.00 ₱ 42,000.00 ₱ 147,000.00
300 x 300 tile finish ARTE m2 86.00 ₱ 630.00 ₱ 54,180.00 ₱ 252.00 ₱ 21,672.00 ₱ 75,852.00

Ceiling Finishes
gypsum board on metal furring including painting m2 200.00 ₱ 735.00 ₱ 147,000.00 ₱ 350.00 ₱ 70,000.00 ₱ 217,000.00
moisture resistant gypsum board on metal furring including painting m2 86.00 ₱ 735.00 ₱ 63,210.00 ₱ 450.00 ₱ 38,700.00 ₱ 101,910.00

Wall Finishes
Painted Finish
to Exterior and Interior Walls m2 665.00 ₱ 210.00 ₱ 139,650.00 ₱ 150.00 ₱ 99,750.00 ₱ 239,400.00
Tile Finish
to Toilets m2 210.00 ₱ 787.50 ₱ 165,375.00 ₱ 315.00 ₱ 66,150.00 ₱ 231,525.00

Metal Finish
Ga. 24 (0.6mm) G.I. Roof
Tubular railing lm 90.00 ₱ 1,260.00 ₱ 113,400.00 ₱ 200.00 ₱ 18,000.00 ₱ 131,400.00
TOTAL ₱ 1,925,486.88
CIVIL AND STRUCTURAL
Civil Works
Site Clearing and Stake out lot 1.00 ₱ 4,000.00 ₱ 4,000.00 ₱ 4,000.00
Excavation lot 1.00 ₱ 18,000.00 ₱ 18,000.00 ₱ 18,000.00
Local Backfill lot 1.00 ₱ 18,000.00 ₱ 18,000.00 ₱ 18,000.00
Gravel Bedding lot 1.00 ₱ 4,488.75 ₱ 4,488.75 ₱ 1,795.50 ₱ 1,795.50 ₱ 6,284.25

Structural Works
Formworks m2 180.00 ₱ 420.00 ₱ 75,600.00 ₱ 168.00 ₱ 30,240.00 ₱ 105,840.00
Reinforcing Bars kg 10,800.00 ₱ 36.75 ₱ 396,900.00 ₱ 14.70 ₱ 158,760.00 ₱ 555,660.00
Concrete m3 90.00 ₱ 3,675.00 ₱ 330,750.00 ₱ 1,470.00 ₱ 132,300.00 ₱ 463,050.00
Roof Framing kg 1,260.00 ₱ 47.25 ₱ 59,535.00 ₱ 18.90 ₱ 23,814.00 ₱ 83,349.00

Masonry Works
Superstructure
150mm thick CHB Laying (EXTERIOR WALLS) m2 175.00 ₱ 609.00 ₱ 106,575.00 ₱ 243.60 ₱ 42,630.00 ₱ 149,205.00
100mm thick CHB Laying (INTERIOR WALLS) m2 262.50 ₱ 420.00 ₱ 110,250.00 ₱ 168.00 ₱ 44,100.00 ₱ 154,350.00
CHB Plastering (Exterior and Interior) m2 875.00 ₱ 126.00 ₱ 110,250.00 ₱ 120.00 ₱ 105,000.00 ₱ 215,250.00
TOTAL ₱ 1,772,988.25
ELECTRICAL WORKS
Roughing In Works 1.00 ₱ 179,550.00 ₱ 179,550.00 ₱ 71,820.00 ₱ 71,820.00 ₱ 251,370.00

Wires and Cables 1.00 ₱ 332,167.50 ₱ 332,167.50 ₱ 132,867.00 ₱ 132,867.00 ₱ 465,034.50

Lighting Fixtures
decorative circular light no 10.00 ₱ 1,260.00 ₱ 12,600.00 ₱ 504.00 ₱ 5,040.00 ₱ 17,640.00
pinlight no 37.00 ₱ 525.00 ₱ 19,425.00 ₱ 210.00 ₱ 7,770.00 ₱ 27,195.00
Wall Light no 10.00 ₱ 997.50 ₱ 9,975.00 ₱ 399.00 ₱ 3,990.00 ₱ 13,965.00

Wiring Devices
1-gang switch no 43.00 ₱ 210.00 ₱ 9,030.00 ₱ 84.00 ₱ 3,612.00 ₱ 12,642.00
2-gang switch no 30.00 ₱ 262.50 ₱ 7,875.00 ₱ 105.00 ₱ 3,150.00 ₱ 11,025.00
3-gang switch no 12.00 ₱ 367.50 ₱ 4,410.00 ₱ 147.00 ₱ 1,764.00 ₱ 6,174.00
acu outlet no 15.00 ₱ 315.00 ₱ 4,725.00 ₱ 126.00 ₱ 1,890.00 ₱ 6,615.00
duplex convenient outlet no 52.00 ₱ 262.50 ₱ 13,650.00 ₱ 105.00 ₱ 5,460.00 ₱ 19,110.00

Boxes and Pull Boxes

Panelboards
Panel Board no 1.00 ₱ 84,000.00 ₱ 84,000.00 ₱ 33,600.00 ₱ 33,600.00 ₱ 117,600.00

Service Entrance
service entrance post (0.20 x 0.15 x 3.0m) no 1.00 ₱ 15,750.00 ₱ 15,750.00 ₱ 6,300.00 ₱ 6,300.00 ₱ 22,050.00

Testing and Commisioning

Testing lot 1.00 ₱ 10,000.00 ₱ 10,000.00 ₱ 10,000.00
 TOTAL ₱ 980,420.50

PLUMBING
Main Water Line lot 1.00 ₱ 119,700.00 ₱ 119,700.00 ₱ 47,880.00 ₱ 47,880.00 ₱ 167,580.00

Storm and Sewer Line lot 1.00 ₱ 159,600.00 ₱ 159,600.00 ₱ 63,840.00 ₱ 63,840.00 ₱ 223,440.00

Catch Basin, Area Drain and Manholes lot 15.00 ₱ 5,250.00 ₱ 78,750.00 ₱ 2,100.00 ₱ 31,500.00 ₱ 110,250.00

Plumbing Fixtures and Accessories and Equipment

Plumbing Fixtures and Accessories
Lavatory faucet no 5.00 ₱ 735.00 ₱ 3,675.00 ₱ 294.00 ₱ 1,470.00 ₱ 5,145.00
Shower no 7.00 ₱ 735.00 ₱ 5,145.00 ₱ 294.00 ₱ 2,058.00 ₱ 7,203.00
Lavatory no 5.00 ₱ 1,764.00 ₱ 8,820.00 ₱ 705.60 ₱ 3,528.00 ₱ 12,348.00
Water Closet no 8.00 ₱ 3,494.40 ₱ 27,955.20 ₱ 1,397.76 ₱ 11,182.08 ₱ 39,137.28
Urinial no 4.00 ₱ 7,350.00 ₱ 29,400.00 ₱ 2,940.00 ₱ 11,760.00 ₱ 41,160.00
Kitchen Sink no 3.00 ₱ 1,816.50 ₱ 5,449.50 ₱ 726.60 ₱ 2,179.80 ₱ 7,629.30

Construction of Septic Tank lot 1.00 ₱ 131,250.00 ₱ 131,250.00 ₱ 52,500.00 ₱ 52,500.00 ₱ 183,750.00

Testing and Commisioning lot 1.00 ₱ - ₱ 10,000.00 ₱ 10,000.00 ₱ 10,000.00

TOTAL ₱ 807,642.58
PRELIMINARIES
Preliminaries
Mobilization & Demobilization lot 1.00 20000 20,000.00 20,000.00
Temporary Facilities lot 1.00 20000 20,000.00 20,000.00
Permits & Other Fees lot 1.00
Bonds & Insurances lot 1.00
General Expenses & Supervision month 8.00 40000 320,000.00 320,000.00
TOTAL 360,000.00

GRAND TOTAL 5,846,538.21

QUIZ 3: BILL OF MATERIAL
MA. FAYE F. HIDALGO
CEM131/EO2
PROJECT NAME: FOUR-STOREY RESIDENTIAL-COMMERCIAL BUILDING WITH ROOF DECK
PROJECT LOCATION: PARAÑAQUE
DESIGNER: MA. FAYE F. HIDALGO

FLOOR AREA
1 72.15
2 74.68
3 62.85
4 62.85
ROOF.D 62.85
TOTAL 335.38
LOT 89
QUIZ 3: BILL OF MATERIAL
MA. FAYE F. HIDALGO
CEM131/EO2
PROJECT NAME: FOUR-STOREY RESIDENTIAL-COMMERCIAL BUILDING WITH ROOF DECK
PROJECT LOCATION: PARAÑAQUE
DESIGNER: MA. FAYE F. HIDALGO

WORKS COSTS AMOUNT PER SQ. METER

ARCHITECTURAL ₱ 1,925,486.9
CIVIL AND STRUCTURAL ₱ 1,772,988.3
ELECTRICAL ₱ 980,420.5
PLUMBING ₱ 807,642.6
PRELIMINARIES ₱ 360,000.0
₱ 5,741.21
₱ 5,286.51
₱ 2,923.31
₱ 2,408.14
₱ 1,073.41

GRAND TOTAL ₱ 5,846,538.2 ₱ 17,432.58

TH ROOF DECK
QUIZ 3: BILL OF MATERIAL
MA. FAYE F. HIDALGO
CEM131/EO2
PROJECT NAME: FOUR-STOREY RESIDENTIAL-COMMERCIAL BUILDING WITH ROOF DECK
PROJECT LOCATION: PARAÑAQUE
DESIGNER: MA. FAYE F. HIDALGO

Construction Cost Selling amount (PhP) Lease/ Rent Amount (PhP)

DESCRIPTION No. of floors unit Unit Cost Unit Cost (per Amount Unit Cost (per Amount
Amount Sub-total Sub-total Profit Sub-total Profit
(per sq. m.) sq. m.) sq. m.)
GROUND FLOOR
ARCHITECTURAL ₱ 5,775.30 72.15 ₱ 416,687.84 ₱ 11,414.55 72.15 ₱ 823,560.06 ₱ 406,872.21 ₱ 63.41 72.15 ₱ 4,575.33 ₱ 1,102.93
CIVIL AND STRUCTURAL ₱ 5,308.12 72.15 ₱ 382,981.07 ₱ 10,491.21 72.15 ₱ 756,940.51 ₱ 373,959.44 ₱ 58.28 72.15 ₱ 4,205.23 ₱ 1,013.72
ELECTRICAL ₱ 2,924.80 72.15 ₱ 211,024.55 ₱ 5,780.71 72.15 ₱ 417,078.14 ₱ 206,053.59 ₱ 32.12 72.15 ₱ 2,317.10 ₱ 558.56
PLUMBING ₱ 2,409.63 72.15 ₱ 173,854.99 ₱ 4,762.50 72.15 ₱ 343,614.60 ₱ 169,759.61 ₱ 26.46 72.15 ₱ 1,908.97 ₱ 460.18
PRELIMINARIES ₱ 1,127.08 72.15 ₱ 81,318.80 ₱ 2,227.61 72.15 ₱ 160,722.03 ₱ 79,403.23 ₱ 12.38 72.15 ₱ 892.90 ₱ 215.24
TOTAL ₱ 1,265,867.26 TOTAL ₱ 2,501,915.34 ₱ 1,236,048.08 TOTAL ₱ 13,899.53 ₱ 3,350.64
SECOND FLOOR
ARCHITECTURAL ₱ 5,775.30 74.68 ₱ 431,299.35 ₱ 11,414.55 74.68 ₱ 852,438.88 ₱ 421,139.53 ₱ 63.41 74.68 ₱ 4,735.77 ₱ 1,141.61
CIVIL AND STRUCTURAL ₱ 5,308.12 74.68 ₱ 396,410.62 ₱ 10,491.21 74.68 ₱ 783,483.26 ₱ 387,072.64 ₱ 58.28 74.68 ₱ 4,352.68 ₱ 1,049.26
ELECTRICAL ₱ 2,924.80 74.68 ₱ 218,424.30 ₱ 5,780.71 74.68 ₱ 431,703.33 ₱ 213,279.03 ₱ 32.12 74.68 ₱ 2,398.35 ₱ 578.15
PLUMBING ₱ 2,409.63 74.68 ₱ 179,951.36 ₱ 4,762.50 74.68 ₱ 355,663.73 ₱ 175,712.37 ₱ 26.46 74.68 ₱ 1,975.91 ₱ 476.31
PRELIMINARIES ₱ 1,127.08 74.68 ₱ 84,170.31 ₱ 2,227.61 74.68 ₱ 166,357.89 ₱ 82,187.57 ₱ 12.38 74.68 ₱ 924.21 ₱ 222.79
TOTAL ₱ 1,310,255.95 TOTAL ₱ 2,589,647.09 ₱ 1,279,391.14 TOTAL ₱ 14,386.93 ₱ 3,468.13
THIRD FLOOR
ARCHITECTURAL ₱ 5,775.30 62.85 ₱ 362,977.56 ₱ 11,414.55 62.85 ₱ 717,404.71 ₱ 354,427.15 ₱ 63.41 62.85 ₱ 3,985.58 ₱ 960.77
CIVIL AND STRUCTURAL ₱ 5,308.12 62.85 ₱ 333,615.52 ₱ 10,491.21 62.85 ₱ 659,372.29 ₱ 325,756.77 ₱ 58.28 62.85 ₱ 3,663.18 ₱ 883.05
ELECTRICAL ₱ 2,924.80 62.85 ₱ 183,823.88 ₱ 5,780.71 62.85 ₱ 363,317.55 ₱ 179,493.67 ₱ 32.12 62.85 ₱ 2,018.43 ₱ 486.57
PLUMBING ₱ 2,409.63 62.85 ₱ 151,445.41 ₱ 4,762.50 62.85 ₱ 299,323.32 ₱ 147,877.91 ₱ 26.46 62.85 ₱ 1,662.91 ₱ 400.86
PRELIMINARIES ₱ 1,127.08 62.85 ₱ 70,836.96 ₱ 2,227.61 62.85 ₱ 140,005.26 ₱ 69,168.30 ₱ 12.38 62.85 ₱ 777.81 ₱ 187.50
TOTAL ₱ 1,102,699.34 TOTAL ₱ 2,179,423.13 ₱ 1,076,723.80 TOTAL ₱ 12,107.91 ₱ 2,918.75
FOURTH FLOOR
ARCHITECTURAL ₱ 5,775.30 62.85 ₱ 362,977.56 ₱ 11,414.55 62.85 ₱ 717,404.71 ₱ 354,427.15 ₱ 63.41 62.85 ₱ 3,985.58 ₱ 960.77
CIVIL AND STRUCTURAL ₱ 5,308.12 62.85 ₱ 333,615.52 ₱ 10,491.21 62.85 ₱ 659,372.29 ₱ 325,756.77 ₱ 58.28 62.85 ₱ 3,663.18 ₱ 883.05
ELECTRICAL ₱ 2,924.80 62.85 ₱ 183,823.88 ₱ 5,780.71 62.85 ₱ 363,317.55 ₱ 179,493.67 ₱ 32.12 62.85 ₱ 2,018.43 ₱ 486.57
PLUMBING ₱ 2,409.63 62.85 ₱ 151,445.41 ₱ 4,762.50 62.85 ₱ 299,323.32 ₱ 147,877.91 ₱ 26.46 62.85 ₱ 1,662.91 ₱ 400.86
PRELIMINARIES ₱ 1,127.08 62.85 ₱ 70,836.96 ₱ 2,227.61 62.85 ₱ 140,005.26 ₱ 69,168.30 ₱ 12.38 62.85 ₱ 777.81 ₱ 187.50
TOTAL ₱ 1,102,699.34 TOTAL ₱ 2,179,423.13 ₱ 1,076,723.80 TOTAL ₱ 12,107.91 ₱ 2,918.75
ROOF DECK
ARCHITECTURAL ₱ 5,775.30 62.85 ₱ 362,977.56 ₱ 11,414.55 62.85 ₱ 717,404.71 ₱ 354,427.15 ₱ 63.41 62.85 ₱ 3,985.58 ₱ 960.77
CIVIL AND STRUCTURAL ₱ 5,308.12 62.85 ₱ 333,615.52 ₱ 10,491.21 62.85 ₱ 659,372.29 ₱ 325,756.77 ₱ 58.28 62.85 ₱ 3,663.18 ₱ 883.05
ELECTRICAL ₱ 2,924.80 62.85 ₱ 183,823.88 ₱ 5,780.71 62.85 ₱ 363,317.55 ₱ 179,493.67 ₱ 32.12 62.85 ₱ 2,018.43 ₱ 486.57
PLUMBING ₱ 2,409.63 62.85 ₱ 151,445.41 ₱ 4,762.50 62.85 ₱ 299,323.32 ₱ 147,877.91 ₱ 26.46 62.85 ₱ 1,662.91 ₱ 400.86
PRELIMINARIES ₱ 1,127.08 62.85 ₱ 70,836.96 ₱ 2,227.61 62.85 ₱ 140,005.26 ₱ 69,168.30 ₱ 12.38 62.85 ₱ 777.81 ₱ 187.50
TOTAL ₱ 1,102,699.34 TOTAL ₱ 2,179,423.13 ₱ 1,076,723.80 TOTAL ₱ 12,107.91 ₱ 2,918.75

GRAND TOTAL ₱ 5,884,221.21 GRAND TOTAL ₱ 11,629,831.81 ₱ 5,745,610.60 GRAND TOTAL ₱ 64,610.18 ₱ 15,575.00
QUIZ 3: BILL OF MATERIAL
MA. FAYE F. HIDALGO
CEM131/EO2
PROJECT NAME: FOUR-STOREY RESIDENTIAL-COMMERCIAL BUILDING WITH ROOF DECK
PROJECT LOCATION: PARAÑAQUE
DESIGNER: MA. FAYE F. HIDALGO

FLOOR AMT. PER SQ. METER FLOOR AREA TOTAL AMT.

GROUND FLOOR
ARCHITECTURAL ₱ 5,775.30 72.15 ₱ 416,687.84
CIVIL AND STRUCTURAL ₱ 5,308.12 72.15 ₱ 382,981.07
ELECTRICAL ₱ 2,924.80 72.15 ₱ 211,024.55
PLUMBING ₱ 2,409.63 72.15 ₱ 173,854.99
PRELIMINARIES ₱ 1,127.08 72.15 ₱ 81,318.80
TOTAL ₱ 1,265,867.26
SECOND FLOOR
ARCHITECTURAL ₱ 5,775.30 74.68 ₱ 431,299.35
CIVIL AND STRUCTURAL ₱ 5,308.12 74.68 ₱ 396,410.62
ELECTRICAL ₱ 2,924.80 74.68 ₱ 218,424.30
PLUMBING ₱ 2,409.63 74.68 ₱ 179,951.36
PRELIMINARIES ₱ 1,127.08 74.68 ₱ 84,170.31
TOTAL ₱ 1,310,255.95
THIRD FLOOR
ARCHITECTURAL ₱ 5,775.30 62.85 ₱ 362,977.56
CIVIL AND STRUCTURAL ₱ 5,308.12 62.85 ₱ 333,615.52
ELECTRICAL ₱ 2,924.80 62.85 ₱ 183,823.88
PLUMBING ₱ 2,409.63 62.85 ₱ 151,445.41
PRELIMINARIES ₱ 1,127.08 62.85 ₱ 70,836.96
TOTAL ₱ 1,102,699.34
FOURTH FLOOR
ARCHITECTURAL ₱ 5,775.30 62.85 ₱ 362,977.56
CIVIL AND STRUCTURAL ₱ 5,308.12 62.85 ₱ 333,615.52
ELECTRICAL ₱ 2,924.80 62.85 ₱ 183,823.88
PLUMBING ₱ 2,409.63 62.85 ₱ 151,445.41
PRELIMINARIES ₱ 1,127.08 62.85 ₱ 70,836.96
TOTAL ₱ 1,102,699.34
ROOF DECK
ARCHITECTURAL ₱ 5,775.30 62.85 ₱ 362,977.56
CIVIL AND STRUCTURAL ₱ 5,308.12 62.85 ₱ 333,615.52
ELECTRICAL ₱ 2,924.80 62.85 ₱ 183,823.88
PLUMBING ₱ 2,409.63 62.85 ₱ 151,445.41
PRELIMINARIES ₱ 1,127.08 62.85 ₱ 70,836.96
TOTAL ₱ 1,102,699.34

GRAND TOTAL ₱ 5,884,221.21 ₱ 7,664,221.21

QUIZ 3: BILL OF MATERIAL
MA. FAYE F. HIDALGO
CEM131/EO2
PROJECT NAME: FOUR-STOREY RESIDENTIAL-COMMERCIAL BUILDING WITH ROOF DECK
PROJECT LOCATION: PARAÑAQUE
DESIGNER: MA. FAYE F. HIDALGO

Area Unit Cost (Php/

Item/ Description Amount (PhP)
(sq. m.) sq. m.)
Amount of Lot/ Property 89 ₱ 21,000.00 ₱ 1,869,000.00
Direct Construction Cost 335.38 ₱ 17,432.58 ₱ 5,846,538.21
Target Amount of Investment ₱ 7,715,538.21
Selling Price ₱ 34,676.58 ₱ 11,629,831.81
Approximate Gross Proiit ₱ 11,671.22 ₱ 3,914,293.60
Profit % 50.7326060329
Area Unit Cost (Php/
Item/ Description Amount (PhP)
(sq. m.) sq. m.)
Amount of Lot/ Property 89 ₱ 21,000.00 ₱ 1,869,000.00
Direct Construction Cost 335.38 ₱ 17,432.58 ₱ 5,846,538.21
Target Amount of Investment ₱ 7,664,221.21
Target Rent/ Lease per Monh ₱ 192.65 ₱ 64,610.18
Total Amount of Rent/ Lease, 10 years ₱ 23,117.72 ₱ 7,753,221.21
Total Amount of Rent/ Lease, 15 years ₱ 34,676.58 ₱ 11,629,831.81
Total Amount of Rent/ Lease, 20 years ₱ 46,235.44 ₱ 15,506,442.42