Vous êtes sur la page 1sur 1

Sample Computation Available for the month of September-November 2016.

Project Name: Centro Residences


Address: #6 Mayor Igancio Diaz Street Barangay Kaunlaran Quezon City
FOR MARKETING & TRAINING PURPOSES
UNIT NO. 7B 7H 8J 9A 9H 9I PH-E PH-G
UNIT TYPE 1BR P2BR 2BR-T P2BR P2BR 1BR P2BR 2BR-T
UNIT VIEW EDSA N.DOMINGO N.DOMINGO EDSA N.DOMINGO N.DOMINGO EDSA N.DOMINGO
UNIT LIVEVABLE AREA 34.56 50.43 40.87 49.91 50.43 34.56 50.43 49.72
UNIT BALCONY AREA 2.8 2.8 5.98 2.80 2.8 3.6
UNIT GROSS AREA 37.36 53.23 40.87 55.89 53.23 37.36 54.03 49.72

UNIT SELLING PRICE 3,411,135.45 5,015,395.74 3,839,204.82 5,363,732.67 5,212,980.34 3,501,406.11 5,311,772.64 4,902,537.80
Legal & Misc. Fee 155,258.12 228,173.15 183,377.38 244,445.13 237,133.90 159,352.03 241,614.28 222,337.32
Bank Fees 84,686.25 124,458.08 100,024.02 133,333.71 129,345.76 86,919.29 131,789.61 121,274.90
TOTAL CONTRACT PRICE 3,651,079.82 5,368,026.97 4,122,606.22 5,741,511.51 5,579,460.00 3,747,677.43 5,685,176.53 5,246,150.02

10% Downpayment 365,107.98 536,802.70 412,260.62 574,151.15 557,946.00 374,767.74 568,517.65 524,615.00
Less 5% Discount 1 170,556.77 250,769.79 191,960.24 268,186.63 260,649.02 175,070.31 265,588.63 245,126.89
Less Discount 2 30,000.00 50,000.00 40,000.00 50,000.00 50,000.00 30,000.00 50,000.00 40,000.00
Less Reservation Fee 25,000.00 25,000.00 25,000.00 25,000.00 25,000.00 25,000.00 25,000.00 25,000.00
Net Required Downpayment 139,551.21 211,032.91 155,300.38 230,964.52 222,296.98 144,697.44 227,929.02 214,488.11

Monthly Equity-3 Months 46,517.07 70,344.30 51,766.79 76,988.17 74,098.99 48,232.48 75,976.34 71,496.04
Monthly Equity-2 Months 69,775.60 105,516.46 77,650.19 115,482.26 111,148.49 72,348.72 113,964.51 107,244.06

90% Bank Financing 3,285,971.84 4,831,224.27 3,710,345.60 5,167,360.36 5,021,514.00 3,372,909.69 5,116,658.88 4,721,535.02
Less Fully Fitted Discount 3 100,000.00 100,000.00 100,000.00 100,000.00 100,000.00 100,000.00 100,000.00 100,000.00
Net Balance 3,185,971.84 4,731,224.27 3,610,345.60 5,067,360.36 4,921,514.00 3,272,909.69 5,016,658.88 4,621,535.02

Estimated Monthly Ammortization 0.0082


15 Years fixed 3 years @ 6.5% 27,753.24 41,214.04 31,449.99 44,142.15 42,871.67 28,510.56 43,700.49 40,258.53
10 Years fixed 3 years @ 6.5% 36,176.07 53,722.09 40,994.74 57,538.85 55,882.80 37,163.23 56,963.15 52,476.60
0.008711074 0.008711074 0.008711074 0.008711074 0.008711074 0.008711074 0.008711074 0.008711074
0.011354798 0.011354798 0.011354798 0.011354798 0.011354798 0.011354798 0.011354798 0.011354798
Prepared by:
JOSE D. DE LEON-RING OF FIRE
+639-064070476
This is a sample computation only. Actual Prices may vary upon actual purchase.Prices and terms may change without any prior notice.
If Semi-Furnished turnover no more discounts of PHP 100,000 on Balance thru Bank Financing