You are on page 1of 4

Republic of the Philippines

CAMARINES SUR POLYTECHNIC COLLEGES


Nabua, Camarines Sur

College of Engineering

Exercise #2
Construction Methods & Project Management

Submitted By:
GODORNES, MARK ALJON H.
BSCE 5

Submitted to:
ENGR. HENRY P. TURALDE
Instructor

23/07/2016 11:29:17

Page 1 of 4

Given ( -Storey Residential Building):


Land Cost 85 m2. @ Php. 8,000/m2. = Php. 680,000
Development & Construction Cost Php. 1,462,048.83
Annual Taxes and OM Php. 50,000 Annually
Interest Rate 12%
Annual Income Php 40,000/month = Php. 480,000 Annually
Cash Flow

Year 0

Year 1

Year 2

Year 3

Year 4

Year 5

Year 6

Year 7

Year 8

Year 9

Year 10

Development Costs

2142048.
83
-50000

-50000

-50000

-50000

-50000

-50000

-50000

-50000

-50000

-50000

0.892857
1

0.797193
9

0.711780
2

0.635518
1

0.567426
9

0.506631
1

0.452349
2

0.403883
2

0.360610
0

0.321973
2

44642.86

39859.69

35589.01

31775.90

28371.34

25331.56

22617.46

20194.16

18030.50

16098.66

2248390.
41

2288250.
10

2323839.
11

2355615.
02

2383986.
36

2409317.
92

2431935.
38

2452129.
54

2470160.
04

2486258.
70

Benefits

480,000

480,000

480,000

480,000

480,000

480,000

480,000

480,000

480,000

480,000

Time Adjusted
Values

428571.4
3
428571.4
3
1819818.

382653.0
6
811224.4
9
1477025.

341654.5
2
1152879.
01
1170960.

305048.6
8
1457927.
69
897687.3

272364.8
9
1730292.
58
653693.7

243182.9
4
1973475.
52
435842.4

217127.6
2
2190603.
14
241332.2

193863.9
5
2384467.
09
67662.45

173092.8
1
2557559.
90
87399.86

154547.1
5
2712107.
05
225848.3
5

Operating Costs
Present Value (i =
12%)
Time Adjusted
Values
Cumulative Costs

1
2142048.
83
2203747.
55

Cumulative Benefits
Net Costs + Benefits

2203747.

23/07/2016 11:29:17

Page 2 of 4

55

23/07/2016 11:29:17

98

61

10

Page 3 of 4

CASH FLOW
12

10

CASH

0
0

10

12

YEAR

23/07/2016 11:29:17

Page 4 of 4