Location via proxy:   [ UP ]  
[Report a bug]   [Manage cookies]                
Download as xlsx, pdf, or txt
Download as xlsx, pdf, or txt
You are on page 1of 1

FINAL COMPUTATION SHEET

DATE: 7/3/2024

Reservation Date : 12-21-2022 UNIT AREA: 36.00 sqm


CLIENT: Mailyn Paje BALCONY: 9.00 sqm
Address: SERIVICE AREA: - sqm
PARKING: - sqm
PROJECT: BRIO TOWER
BUILDING: BRIO TOWER RFO DATE: Oct-18
UNIT: 1BR Type B Unit 801 No. of Months to RFO: RFO
AREA: 45.00 SQM 7

TERMS: 10% DP 90% BANK FINANCING - RENT TO OWN PROMO

Unit Closing Fee Total

LIST PRICE 6,749,000.00


Discount -
Total Contract Price 6,749,000.00 10.5% 708,645.00 7,457,645.00

RENT TO OWN payable in 24 Mo/s 28,000.00 28,000.00


Due month 1-24
Downpayment 1 10% 674,900.00
Less: Creditable to DP (60% of rental fee paid) 403,200.00

Downpayment payable in 25th month 25th month 271,700.00 #REF! 271,700.00


Due upon conversion to sale

Balance for Bank Financing 90% 6,074,100.00 708,645.00 6,782,745.00

** indicative rate only, subject to bank's prevailing rate at the time of loan.
Estimated Monthly amortization for 10 Years @ 7 % 78,753.42 /mo
Estimated Monthly amortization for 15 Years @ 7 % 60,965.23 /mo
Estimated Monthly amortization for 20 Years @ 7 % 52,586.55 /mo

Total Contract price 6,749,000.00


Downpayment discount -
Net Contract Price 6,749,000.00

Important :
a. Reservation is subject to approval. In case approved, reservation fee is NON REFUNDABLE and valid for 30 days only.
Failure to submit required documents will cause AUTOMATIC CANCELLATION of reservation. (Please refer to Reservation Agreement for
list of documents)

b. Payment due after reservation fee:


Reservation date: Start of DP / MA
1st-7th every 7th of the month
8th-15th every 15th of the month
16th-22nd every 22nd of the month
23rd-30th/31st every 30th of the month ( or 28th if February )

d. Downpayment / Monthly Amortization should be fully covered by POST DATED CHECKS.

e. CLOSING FEES : this covers Documentary Stamp Tax, Transfer Fees, Registration Fees, notarial and
documentation fees and other administrative and handling fees in order to transfer
title to buyer's name

f. Condo dues : Upon unit turnover, buyer will be assessed of Joining fees, Meralco deposit, water meter
deposit, association dues and other charges.
Actual computation will be presented prior to turnover of unit.

g. Prices are subject to change without prior notice. Unit areas may change based on the final construction drawings.

Client: Mailyn Paje


Signature over printed name

Advisor: JENNIFER S. SANTOS


Signature over printed name

Sales Channel PROPERTY ADVISORS UNIT

You might also like