READY FOR OCCUPANCY UNITS
Sample Computation
Studio Type Floor Area: 23.92sqm Payment scheme: 10 10(12) 80 10% DOWNPAYMENT WITH SPOT CASH DISCOUNT OF 3% 10% 80% BALANCE PAYABLE BY FINANCING Unit Price: P1,776,093.50 Less: 3% Discount on 10% DP P5,328.28 Net Contract Price: P1,770,765.22 Reservation Fee: P15,000 Balance: P1,755,765.22 Cash DP: P175,576.52 DP in 12 months terms: P175,576.52 Processing Cost: P 88,804.68 Monthly: Month 1-11: P15,961.50 Month 12: P88,804.68 Balance thru Bank Financing: P1,408,874.80 Bank financing Estimated monthly amortization (BPI rates) 3 Years 6.5% p.a. 43,180.61 5 Years 7.0% p.a. 27,897.41 10 Years 8.5% p.a. 17,468.03 15 Years 9.5% p.a 14,711.82 |
Sample Computation
2 Bedrooms Floor Area: 47.30sqm Payment scheme: 10 10(12) 80 10% DOWNPAYMENT WITH SPOT CASH DISCOUNT OF 3% 10% 80% BALANCE PAYABLE BY FINANCING Unit Price: P4,395,363.25 Less: 3% Discount on 10% DP P13,186.09 Net Contract Price: P4,382,177.16 Reservation Fee: P15,000 Balance: P4,367,177.16 Cash DP: P436,717.72 DP in 12 months terms: P436,717.72 Processing Cost: P219,108.86 Monthly: Month 1-11: P39,701.61 Month 12: P219,108.86 Balance thru Bank Financing: P3,493,741.73 Bank financing Estimated monthly amortization (BPI rates) 3 Years 6.5% p.a. 107,079.70 5 Years 7.0% p.a. 69,180.27 10 Years 8.5% p.a. 43,317.40 15 Years 9.5% p.a 36,482.51 |
Sample Computation
1 Bedroom Unit
Floor Area: 35.26sqm
Payment scheme:
10 10(12) 80
10% DOWNPAYMENT WITH SPOT CASH DISCOUNT OF 3%
10%
80% BALANCE PAYABLE BY FINANCING
Unit Price: P2,935,635.00
Less: 3% Discount on 10% DP P8,806.91
Net Contract Price: P2,926,828.10
Reservation Fee: P15,000
Balance: P2,911,828.10
Cash DP: P291,182.81
DP in 12 months terms: P291,182.81
Processing Cost: P146,341.40
Monthly:
Month 1-11: P26,471.16
Month 12: P146,341.40
Balance thru Bank Financing: P2,329,462.48
Bank financing Estimated monthly amortization (BPI rates)
3 Years 6.5% p.a. 71,395.70
5 Years 7.0% p.a. 46,126.15
10 Years 8.5% p.a. 28,882.00
15 Years 9.5% p.a 24,324.82
1 Bedroom Unit
Floor Area: 35.26sqm
Payment scheme:
10 10(12) 80
10% DOWNPAYMENT WITH SPOT CASH DISCOUNT OF 3%
10%
80% BALANCE PAYABLE BY FINANCING
Unit Price: P2,935,635.00
Less: 3% Discount on 10% DP P8,806.91
Net Contract Price: P2,926,828.10
Reservation Fee: P15,000
Balance: P2,911,828.10
Cash DP: P291,182.81
DP in 12 months terms: P291,182.81
Processing Cost: P146,341.40
Monthly:
Month 1-11: P26,471.16
Month 12: P146,341.40
Balance thru Bank Financing: P2,329,462.48
Bank financing Estimated monthly amortization (BPI rates)
3 Years 6.5% p.a. 71,395.70
5 Years 7.0% p.a. 46,126.15
10 Years 8.5% p.a. 28,882.00
15 Years 9.5% p.a 24,324.82