Location via proxy:   [ UP ]  
[Report a bug]   [Manage cookies]                

Sample Computation: 10% Bank Fin

Download as pdf or txt
Download as pdf or txt
You are on page 1of 1

10% BANK FIN

SAMPLE COMPUTATION
Bank Financing 10/90

BUYERS NAME : Total List Price: 2,684,464.25


Building: 4 Floor: 6 Unit: 30 Discount:
Unit Area: 32.07 Price / sqm: 83,706.40 Total Selling Price 2,684,464.25
Usable Area: . Registration Fees : 134,223.21
Total Area: 32.07 E-VAT -

Total Contract Price 2,818,700.00

SPOT CASH : Upon Reservation Total List Price 2,684,464.25


8% DISCOUNT less 8% discount on TLP 214,760.00
Net Selling Price 2,469,704.25
RF/E-vat 123,485.21
New Total Contract Price 2,593,200.00
less Reservation -
Spot Cash Payment 2,593,200.00
SPOT CASH : 30 days Total List Price 2,684,464.25
5% DISCOUNT less 5% discount on TLP 134,223.00
Net Selling Price 2,550,241.25
RF/E-vat 127,512.06
. New Total Contract Price 2,677,800.00
less Reservation 20,000.00
Spot Cash Payment 2,657,800.00
DEFERRED CASH : 18 MONTHS Total Contract Price 2,818,700.00
NO DP; No Interest less Reservation 20,000.00
Insurance Factor Rate Balance 2,798,700.00
- Insurance for Balance Total M.I. w/ Insurance 155,483.33
PROMO TERM: LOW INTEREST RATE SCHEME (10-90)
Down Payment: 10% Payable in: 18 Months Total Contract Price 2,818,700.00
Balance: 90% Payable in: 3 Years less Downpayment 281,870.00
@ 8.0% Interest Rate less Reservation 20,000.00
0.0000000000 Insurance Factor Rate Balance 2,536,830.00
- Insurance for Balance DP 14,548.33
Total M.A. 79,495.03

Down Payment: 10% Payable in: 18 Months Total Contract Price 2,818,700.00
Balance: 90% Payable in: 5 Years less Downpayment 281,870.00
@ 8.0% Interest Rate less Reservation 20,000.00
0.0000000000 Insurance Factor Rate Balance 2,536,830.00
- Insurance for Balance DP 14,548.33
Total M.A. 51,437.77

Down Payment: 10% Payable in: 18 Months Total Contract Price 2,818,700.00
Balance: 90% Payable in: 10 Years less Downpayment 281,870.00
@ 10.5% Interest Rate less Reservation 20,000.00
Balance 2,536,830.00
0.0000000000 Insurance Factor Rate DP 14,548.33
- Insurance for Balance Total M.A. 34,230.71

V. 09232014
Notes:
1. Prices quoted only apply to these set of units.
2. The developer reserves the right to adjust errors resulting from any typographical errors.
3. PRICES AND TERMS ARE SUBJECT TO CHANGE WITHOUT PRIOR NOTICE.
4. TOTAL CONTRACT PRICE (TCP) includes registration fee and EVAT (For TSP Php 3,199,200.00 and up.)
5. Discounts are based on the Total List Price (If any).
6. Monthly Insurance for In-house Financing will start after Full Payment of DP. 3199200

Page 1

You might also like