Asiana Metropolis Arabella Bulgari

0 -2000000 -2000000 -2400000 -5000000

1 500000 225000 300000 500000
2 200000 250000 340000 525000
3 200000 275000 380000 551250
4 200000 300000 420000 578812.5
5 200000 325000 460000 607753.13
6 400000 350000 500000 638140.78
7 400000 375000 500000 670047.82
8 400000 400000 500000 703550.21
9 400000 425000 500000 738727.72
10 400000 450000 500000 775664.11
11 700000 500000 540000 814447.31
12 700000 500000 580000 855169.68
13 700000 500000 620000 897928.16
14 700000 500000 660000 942824.57
15 700000 500000 700000 989965.8
NPV ₱2,311,224.60 ### ₱2,436,639.05 ###
PW 311224.6 -2000000 36639.05 -5000000
FW 2221501.89 -16274123 339479.88 -20886241
AW 50670.15 -342034.1 6571.49 -657368.88
IRR 16.50% 14.72% 16.28% 10.07%
ERR 14.03% 16.58% 16.12% 9.00%