Scribd Logo
Upload

Welcome to Scribd!

  • Based On Condominium in Malate, Manila, Philippines, As of 2022

    Uploaded by

    Irish Sibal
    4 views2 pages
    This document projects the return on investment over 5 years for Crystal Palms, a condominium development in Malate, Manila, Philippines. It provides details on the unit types, number of units, floor area, selling price, monthly profit, and annual profit. Over the 5 year period, the total annual profit remains constant at PHP 317,527,800. The development includes studio, 1-bedroom, and prime units as well as parking spaces, a convenience store, mini mart, and retail store units.

    Original Description:

    Original Title

    D10_ROI

    Copyright

    © © All Rights Reserved

    Available Formats

    PDF, TXT or read online from Scribd

    Did you find this document useful?

    Is this content inappropriate?

    Report this Document
    This document projects the return on investment over 5 years for Crystal Palms, a condominium development in Malate, Manila, Philippines. It provides details on the unit types, number of units, floor area, selling price, monthly profit, and annual profit. Over the 5 year period, the total annual profit remains constant at PHP 317,527,800. The development includes studio, 1-bedroom, and prime units as well as parking spaces, a convenience store, mini mart, and retail store units.

    Copyright:

    © All Rights Reserved
    Download as PDF, TXT or read online from Scribd
    Flag for inappropriate content
    Download as pdf or txt
    4 views2 pages

    Based On Condominium in Malate, Manila, Philippines, As of 2022

    Uploaded by

    Irish Sibal
    This document projects the return on investment over 5 years for Crystal Palms, a condominium development in Malate, Manila, Philippines. It provides details on the unit types, number of units, floor area, selling price, monthly profit, and annual profit. Over the 5 year period, the total annual profit remains constant at PHP 317,527,800. The development includes studio, 1-bedroom, and prime units as well as parking spaces, a convenience store, mini mart, and retail store units.

    Copyright:

    © All Rights Reserved
    Download as PDF, TXT or read online from Scribd
    Flag for inappropriate content
    Download as pdf or txt
    of 2

    RETURN OF INVESTMENT OF CRYSTAL PALMS FOR 5 YEARS FOR 20% OF SALE

    ( Based On Condominium in Malate, Manila,Philippines, as of 2022)


    1st Year
    Return of Investment ( 20% SALE )
    Profit
    Building Area Floor Area Price (PHP) Rate Monthly Annual
    Studio Type Unit 18 SQ. M 130 PHP 2,700,000 PHP 5,850,000 PHP 70,200,000
    Studio Type Unit 20 SQ.M 13 PHP 2,500,000 PHP 541,666.67 PHP 6,500,000
    Studio Type Unit 22 SQ.M 26 PHP 3,000,000 PHP 1,300,000 PHP 15,600,000
    1 Bedroom Unit 35 SQ. M 169 PHP 4,500,000 PHP 12,675,000 PHP 152,100,000
    Prime Unit 54 SQ. M 8 PHP 6,200,000 PHP 826,666.67 PHP 9,920,000
    Parking Space 11.5 SQ.M 230 PHP 1,200,000 PHP 4,600,000 PHP55,200,000
    Convenience Store 56.25 SQ. M 1 PHP 4,500,000 PHP 75,000 PHP 900,000
    Mini Mart 200 SQ. M 1 PHP 35,000,000 PHP 583,333.33 PHP 7,000,000
    (A) Rentable Retail
    Store Unit 15.86 SQ. M 2 PHP 52,000 PHP 1733.33 PHP 20,800
    (B) Rentable Retail
    Store Unit 12.84 SQ. M 3 PHP 45,000 PHP 2,250 PHP 27,000
    (C) Rentable Retail
    Store Unit 17.19 SQ. M 5 PHP 60,000 PHP 5,000 PHP 60,000
    TOTAL PHP 26460650 PHP 317,527,800
    2nd Year
    Return of Investment ( 20% SALE )
    Profit
    Building Area Floor Area No. of Units Price (PHP) Rate Monthly Annual
    Studio Type Unit 18 SQ. M 130 PHP 2,700,000 PHP 5,850,000 PHP 70,200,000
    Studio Type Unit 20 SQ.M 13 PHP 2,500,000 PHP 541,666.67 PHP 6,500,000
    Studio Type Unit 22 SQ.M 26 PHP 3,000,000 PHP 1,300,000 PHP 15,600,000
    1 Bedroom Unit 35 SQ. M 169 PHP 4,500,000 PHP 12,675,000 PHP 152,100,000
    Prime Unit 54 SQ. M 8 PHP 6,200,000 PHP 826,666.67 PHP 9,920,000
    Parking Space 11.5 SQ.M 230 PHP 1,200,000 PHP 4,600,000 PHP55,200,000
    Convenience Store 56.25 SQ. M 1 PHP 4,500,000 PHP 75,000 PHP 900,000
    Mini Mart 200 SQ. M 1 PHP 35,000,000 PHP 583,333.33 PHP 7,000,000
    (A) Rentable Retail
    Store Unit 15.86 SQ. M 2 PHP 52,000 PHP 1733.33 PHP 20,800
    (B) Rentable Retail
    Store Unit 12.84 SQ. M 3 PHP 45,000 PHP 2,250 PHP 27,000
    (C) Rentable Retail
    Store Unit 17.19 SQ. M 5 PHP 60,000 PHP 5,000 PHP 60,000
    TOTAL PHP 26460650 PHP 317,527,800
    3rd Year
    Return of Investment ( 20% SALE )
    Profit
    Building Area Floor Area No. of Units Price (PHP) Rate Monthly Annual
    Studio Type Unit 18 SQ. M 130 PHP 2,700,000 PHP 5,850,000 PHP 70,200,000
    Studio Type Unit 20 SQ.M 13 PHP 2,500,000 PHP 541,666.67 PHP 6,500,000
    Studio Type Unit 22 SQ.M 26 PHP 3,000,000 PHP 1,300,000 PHP 15,600,000
    1 Bedroom Unit 35 SQ. M 169 PHP 4,500,000 PHP 12,675,000 PHP 152,100,000
    Prime Unit 54 SQ. M 8 PHP 6,200,000 PHP 826,666.67 PHP 9,920,000
    Parking Space 11.5 SQ.M 230 PHP 1,200,000 PHP 4,600,000 PHP55,200,000
    Convenience Store 56.25 SQ. M 1 PHP 4,500,000 PHP 75,000 PHP 900,000
    Mini Mart 200 SQ. M 1 PHP 35,000,000 PHP 583,333.33 PHP 7,000,000
    (A) Rentable Retail
    Store Unit 15.86 SQ. M 2 PHP 52,000 PHP 1733.33 PHP 20,800
    (B) Rentable Retail
    Store Unit 12.84 SQ. M 3 PHP 45,000 PHP 2,250 PHP 27,000
    (C) Rentable Retail
    Store Unit 17.19 SQ. M 5 PHP 60,000 PHP 5,000 PHP 60,000
    TOTAL PHP 26460650 PHP 317,527,800
    4th Year
    Return of Investment ( 20% SALE )
    Profit
    Building Area Floor Area No. of Units Price (PHP) Rate Monthly Annual
    Studio Type Unit 18 SQ. M 130 PHP 2,700,000 PHP 5,850,000 PHP 70,200,000
    Studio Type Unit 20 SQ.M 13 PHP 2,500,000 PHP 541,666.67 PHP 6,500,000
    Studio Type Unit 22 SQ.M 26 PHP 3,000,000 PHP 1,300,000 PHP 15,600,000
    1 Bedroom Unit 35 SQ. M 169 PHP 4,500,000 PHP 12,675,000 PHP 152,100,000
    Prime Unit 54 SQ. M 8 PHP 6,200,000 PHP 826,666.67 PHP 9,920,000
    Parking Space 11.5 SQ.M 230 PHP 1,200,000 PHP 4,600,000 PHP55,200,000
    Convenience Store 56.25 SQ. M 1 PHP 4,500,000 PHP 75,000 PHP 900,000
    Mini Mart 200 SQ. M 1 PHP 35,000,000 PHP 583,333.33 PHP 7,000,000
    (A) Rentable Retail
    Store Unit 15.86 SQ. M 2 PHP 52,000 PHP 1733.33 PHP 20,800
    (B) Rentable Retail
    Store Unit 12.84 SQ. M 3 PHP 45,000 PHP 2,250 PHP 27,000
    (C) Rentable Retail
    Store Unit 17.19 SQ. M 5 PHP 60,000 PHP 5,000 PHP 60,000
    TOTAL PHP 26460650 PHP 317,527,800
    5th Year
    Return of Investment ( 20% SALE )
    Profit
    Building Area Floor Area No. of Units Price (PHP) Rate Monthly Annual
    Studio Type Unit 18 SQ. M 130 PHP 2,700,000 PHP 5,850,000 PHP 70,200,000
    Studio Type Unit 20 SQ.M 13 PHP 2,500,000 PHP 541,666.67 PHP 6,500,000
    Studio Type Unit 22 SQ.M 26 PHP 3,000,000 PHP 1,300,000 PHP 15,600,000
    1 Bedroom Unit 35 SQ. M 169 PHP 4,500,000 PHP 12,675,000 PHP 152,100,000
    Prime Unit 54 SQ. M 8 PHP 6,200,000 PHP 826,666.67 PHP 9,920,000
    Parking Space 11.5 SQ.M 230 PHP 1,200,000 PHP 4,600,000 PHP55,200,000
    Convenience Store 56.25 SQ. M 1 PHP 4,500,000 PHP 75,000 PHP 900,000
    Mini Mart 200 SQ. M 1 PHP 35,000,000 PHP 583,333.33 PHP 7,000,000
    (A) Rentable Retail
    Store Unit 15.86 SQ. M 2 PHP 52,000 PHP 1733.33 PHP 20,800
    (B) Rentable Retail
    Store Unit 12.84 SQ. M 3 PHP 45,000 PHP 2,250 PHP 27,000
    (C) Rentable Retail
    Store Unit 17.19 SQ. M 5 PHP 60,000 PHP 5,000 PHP 60,000
    TOTAL PHP 26460650 PHP 317,527,800

    TOTAL GROSS FLOOR SALE PER UNIT FOR 5 YEARS


    Annual Operating
    Expenses
    For Administration And 25,000 Per SQM. x TLA
    Year Annual Maintenance Cost (4,383 SQM.) PHP 109,575,000
    1st Year PHP 317,527,800
    317,527,800 x 5
    2nd Year PHP 317,527,800 Annual Sale for 5 years PHP 1,587,639,000
    3rd Year PHP 317,527,800
    PHP 1,587,639,000 -
    PHP 109,575,000
    4th Year PHP 317,527,800 Total PHP 1,478,064,000
    5th Year PHP 317,527,800
    Total PHP 1,587,639,000

    You might also like