Unit No. Floor Level Unit (sqm) Balcony (sqm) Total Area (sqm) Model 5008 5th floor 27.20 27.20 One Bedroom Superior List Price 2,456,160.00 Special 10% PreSelling Discount 245,616.00 Net Selling Price 2,210,544.00 DOWNPAYMENT (25% of Net Selling Price) 552,636.00 Less: Discount Early Buyer's Promo (until November 21, 2016 only) 17,000.00 Less: Reservation Fee 25,000.00 TOTAL REQUIRED DOWNPAYMENT 510,636.00 Add: (Miscellaneous Fee) 125,527.20 Total DP and Miscellaneous Fee payable in 48 months 636,163.20 48 Month Schedule Due Date Monthly Payment Miscellaneous Fee Total Monthly Payment 1 DP 10,638.25 2,615.15 13,253.40 2 DP 10,638.25 2,615.15 13,253.40 3 DP 10,638.25 2,615.15 13,253.40 4 DP 10,638.25 2,615.15 13,253.40 5 DP 10,638.25 2,615.15 13,253.40 6 DP 10,638.25 2,615.15 13,253.40 7 DP 10,638.25 2,615.15 13,253.40 8 DP 10,638.25 2,615.15 13,253.40 9 DP 10,638.25 2,615.15 13,253.40 10 DP 10,638.25 2,615.15 13,253.40 11 DP 10,638.25 2,615.15 13,253.40 12 DP 10,638.25 2,615.15 13,253.40 13 DP 10,638.25 2,615.15 13,253.40 14 DP 10,638.25 2,615.15 13,253.40 15 DP 10,638.25 2,615.15 13,253.40 16 DP 10,638.25 2,615.15 13,253.40 17 DP 10,638.25 2,615.15 13,253.40 18 DP 10,638.25 2,615.15 13,253.40 19 DP 10,638.25 2,615.15 13,253.40 20 DP 10,638.25 2,615.15 13,253.40 21 DP 10,638.25 2,615.15 13,253.40 22 DP 10,638.25 2,615.15 13,253.40 23 DP 10,638.25 2,615.15 13,253.40 24 DP 10,638.25 2,615.15 13,253.40 25 DP 10,638.25 2,615.15 13,253.40 26 DP 10,638.25 2,615.15 13,253.40 27 DP 10,638.25 2,615.15 13,253.40 28 DP 10,638.25 2,615.15 13,253.40 29 DP 10,638.25 2,615.15 13,253.40 30 DP 10,638.25 2,615.15 13,253.40 31 DP 10,638.25 2,615.15 13,253.40 32 DP 10,638.25 2,615.15 13,253.40 33 DP 10,638.25 2,615.15 13,253.40 34 DP 10,638.25 2,615.15 13,253.40 35 DP 10,638.25 2,615.15 13,253.40 36 DP 10,638.25 2,615.15 13,253.40 37 DP 10,638.25 2,615.15 13,253.40 38 DP 10,638.25 2,615.15 13,253.40 39 DP 10,638.25 2,615.15 13,253.40 40 DP 10,638.25 2,615.15 13,253.40 41 DP 10,638.25 2,615.15 13,253.40 42 DP 10,638.25 2,615.15 13,253.40 43 DP 10,638.25 2,615.15 13,253.40 44 DP 10,638.25 2,615.15 13,253.40 45 DP 10,638.25 2,615.15 13,253.40 46 DP 10,638.25 2,615.15 13,253.40 47 DP 10,638.25 2,615.15 13,253.40 48 DP 10,638.25 2,615.15 13,253.40 BALANCE (75% of Net Selling Price payable in 15yrs (1 year @ 10% interest2nd to 15yrs @ 15%interest) 1,657,908.00 1st year @ 10% interest (Please refer to the pricelist) 17,815.96 2nd to 15 years @ 15% interest (Please refer to the pricelist) 22,941.75 1st Monthly Amortization due after Full Down Payment For eventual conversion to : Bank Financing or Pag ibig Financing Note: 1. Discounts are subject to change based on the timing of submission of basic booking documents and payments. 2. All checks should be made payable to C5 MANSIONS DEVELOPMENT CORP. Prepared by: Conforme: Signature Over Printed Name Signature Over Printed Name Broker/Agent Noted by: PATRICIA LYNNE TAN Signature Over Printed Name C5 Mansions Development Corp. C5 MANSIONS DEVELOPMENT CORP. RIDGEWOOD TOWERS PREMIER SAMPLE COMPUTATION www.PreSelling.com.ph

Ridgewood Towers Premier - BGC/Taguig- Sample Computation 1BR

Download PDF Report

Upload
presellingcondos
View
13
Download
3

Embed Size (px)

Citation preview

Page 1: Ridgewood Towers Premier - BGC/Taguig- Sample Computation 1BR

Unit No. Floor Level Unit (sqm) Balcony (sqm) Total Area (sqm) Model5008 5th floor 27.20 -‐ 27.20 One Bedroom Superior

List Price 2,456,160.00 Special 10% Pre-‐Selling Discount 245,616.00 Net Selling Price 2,210,544.00

DOWNPAYMENT(25% of Net Selling Price) 552,636.00

Less: Discount -‐ Early Buyer's Promo (until November 21, 2016 only) 17,000.00 Less: Reservation Fee 25,000.00

TOTAL REQUIRED DOWNPAYMENT 510,636.00 Add: (Miscellaneous Fee) 125,527.20

Total DP and Miscellaneous Fee payable in 48 months 636,163.20

48 Month Schedule Due Date Monthly Payment Miscellaneous Fee Total Monthly Payment

1 DP 10,638.25 2,615.15 13,253.40 2 DP 10,638.25 2,615.15 13,253.40 3 DP 10,638.25 2,615.15 13,253.40 4 DP 10,638.25 2,615.15 13,253.40 5 DP 10,638.25 2,615.15 13,253.40 6 DP 10,638.25 2,615.15 13,253.40 7 DP 10,638.25 2,615.15 13,253.40 8 DP 10,638.25 2,615.15 13,253.40 9 DP 10,638.25 2,615.15 13,253.40 10 DP 10,638.25 2,615.15 13,253.40 11 DP 10,638.25 2,615.15 13,253.40 12 DP 10,638.25 2,615.15 13,253.40 13 DP 10,638.25 2,615.15 13,253.40 14 DP 10,638.25 2,615.15 13,253.40 15 DP 10,638.25 2,615.15 13,253.40 16 DP 10,638.25 2,615.15 13,253.40 17 DP 10,638.25 2,615.15 13,253.40 18 DP 10,638.25 2,615.15 13,253.40 19 DP 10,638.25 2,615.15 13,253.40 20 DP 10,638.25 2,615.15 13,253.40 21 DP 10,638.25 2,615.15 13,253.40 22 DP 10,638.25 2,615.15 13,253.40 23 DP 10,638.25 2,615.15 13,253.40 24 DP 10,638.25 2,615.15 13,253.40 25 DP 10,638.25 2,615.15 13,253.40 26 DP 10,638.25 2,615.15 13,253.40 27 DP 10,638.25 2,615.15 13,253.40 28 DP 10,638.25 2,615.15 13,253.40 29 DP 10,638.25 2,615.15 13,253.40 30 DP 10,638.25 2,615.15 13,253.40 31 DP 10,638.25 2,615.15 13,253.40 32 DP 10,638.25 2,615.15 13,253.40 33 DP 10,638.25 2,615.15 13,253.40 34 DP 10,638.25 2,615.15 13,253.40 35 DP 10,638.25 2,615.15 13,253.40 36 DP 10,638.25 2,615.15 13,253.40 37 DP 10,638.25 2,615.15 13,253.40 38 DP 10,638.25 2,615.15 13,253.40 39 DP 10,638.25 2,615.15 13,253.40 40 DP 10,638.25 2,615.15 13,253.40 41 DP 10,638.25 2,615.15 13,253.40 42 DP 10,638.25 2,615.15 13,253.40 43 DP 10,638.25 2,615.15 13,253.40 44 DP 10,638.25 2,615.15 13,253.40 45 DP 10,638.25 2,615.15 13,253.40 46 DP 10,638.25 2,615.15 13,253.40 47 DP 10,638.25 2,615.15 13,253.40 48 DP 10,638.25 2,615.15 13,253.40

BALANCE(75% of Net Selling Price payable in 15yrs (1 year @ 10% interest-‐2nd to 15yrs @ 15%interest) 1,657,908.00

1st year @ 10% interest (Please refer to the pricelist) 17,815.96 2nd to 15 years @ 15% interest (Please refer to the pricelist) 22,941.75

1st Monthly Amortization due after Full Down PaymentFor eventual conversion to : Bank Financing or Pag ibig Financing

Note:1. Discounts are subject to change based on the timing of submission of basic booking documents and payments.2. All checks should be made payable to C5 MANSIONS DEVELOPMENT CORP.

Prepared by: Conforme:

Signature Over Printed Name Signature Over Printed NameBroker/Agent

Noted by:

PATRICIA LYNNE TANSignature Over Printed NameC5 Mansions Development Corp.

C5 MANSIONS DEVELOPMENT CORP.RIDGEWOOD TOWERS PREMIER

SAMPLE COMPUTATION

www.PreS

elling

.com.ph