Floor Area 21.04 Drying Cage 2.00 Pre-Selling Balcony 23.04 Total Contact Price Reservation Fee Reservation Fee 20,000 Reservation Fee 20,000 Reservation Fee 20,000 10% in 20 mos. 204,900 20% DP 389,800 SPOT CASH 2,049,000 1st DP 9,245 1st Downpayment 10,828 DISCOUNT 1,825,946 2nd DP 9,245 2nd Downpayment 10,828 within 7 days - 8% 146,076 3rd DP up to 20th DP 9,245 3rd Downpayment 10,828 within RS month - 6% 109,557 4th Downpayment 10,828 within 30 days - 5% 91,297 10% in 16 mos. 204,900 5th Downpayment 10,828 21st DP 12,806 6th Downpayment 10,828 22nd DP 12,806 7th Downpayment 10,828 AMOUNT DUE 23rd up to 36th DP 12,806 8th - 30th DP 10,828 within 7 days 1,882,924 within RS month 1,919,443 Bank Loan 80% 1,639,200 Bank Loan 80% 1,639,200 within 30 days 1,937,703 INDICATIVE MONTHLY AMORTIZATION RATES Bank Financing PhP33,237 PhP19,888 PhP15,665 PhP13,711 In-house Financing PhP39,862 PhP27,459 PhP27,586 2,049,000 20,000 15 yrs @ 8% Interest 20 yrs @ 8% Interest 10 yrs @ 8% Interest 10% in 20 mos, 10% in 16 mos, 80% Loan 20% in 36 months, 80% Loan Sample Computation 2016 Diana Building Studio w/ Drying Cage w/ balcony Tota Floor Area Spot Cash 5 yrs @ 8% Interest 15 yrs @ 19% Interest 5 yrs @ 16% Interest 10 yrs @ 18% Interest www.PreSelling.com.ph Brought to you by: www.PreSelling.com.ph +63 917 703 7707 +63 999 883 4593

The Courtyard at Pacific Residences Sample Computation

Download PDF Report

Upload
presellingcondos
View
57
Download
1

Embed Size (px)

Citation preview

Page 1: The Courtyard at Pacific Residences Sample Computation

Floor Area 21.04Drying Cage 2.00

Pre-Selling Balcony23.04

Total Contact PriceReservation Fee

Reservation Fee 20,000 Reservation Fee 20,000 Reservation Fee 20,000

10% in 20 mos. 204,900 20% DP 389,800 SPOT CASH 2,049,000 1st DP 9,245 1st Downpayment 10,828 DISCOUNT 1,825,946 2nd DP 9,245 2nd Downpayment 10,828 within 7 days - 8% 146,076 3rd DP up to 20th DP 9,245 3rd Downpayment 10,828 within RS month - 6% 109,557

4th Downpayment 10,828 within 30 days - 5% 91,297 10% in 16 mos. 204,900 5th Downpayment 10,828 21st DP 12,806 6th Downpayment 10,828 22nd DP 12,806 7th Downpayment 10,828 AMOUNT DUE23rd up to 36th DP 12,806 8th - 30th DP 10,828 within 7 days 1,882,924

within RS month 1,919,443 Bank Loan 80% 1,639,200 Bank Loan 80% 1,639,200 within 30 days 1,937,703

INDICATIVE MONTHLY AMORTIZATION RATES Bank Financing

PhP33,237PhP19,888PhP15,665PhP13,711

In-house FinancingPhP39,862PhP27,459PhP27,586

2,049,000 20,000

15 yrs @ 8% Interest 20 yrs @ 8% Interest

10 yrs @ 8% Interest

10% in 20 mos, 10% in 16 mos, 80% Loan 20% in 36 months, 80% Loan

Sample Computation 2016

Diana BuildingStudio w/ Drying Cage w/ balcony

Tota Floor Area

Spot Cash