COMPUTATION TEMPLATE 1ST QUARTER 2

LIST PRICE:
LESS:
COMPANY DISCOUNT:
DISCOUNT AMOUNT:
PROMO DISCOUNT:
TOTAL DISCOUNTS:
NET LIST PRICE:
ADD:
VAT (12%):
TOTAL CONTRACT PRICE:
ADD:
OTHER CHARGES: (6.5%)
TOTAL AMOUNT PAYABLE:

INITIAL DOWNPAYMENT:
DP AMOUNT:
LESS: RESERVATION
NET DOWNPAYMENT:
DP TERM:
MONTHLY INVESTMENT:

2ND DOWNPAYMENT:
INSTALLMENT AMOUNT:
INSTALLMENT TERMS:
MONTHLY INVESTMENT:

BALANCE %:
BALANCE AMOUNT:

BALANCE PAYABLE THRU BANK FINANCING ESTIMATED @ 6% INTE

5 YEARS
 10 YEARS
15 YEARS
*Bank Financing depends on bank rates. Sample above is based on PNB pro
Breakdown of Other Charges:
1.28% Registration Fee (1.28%)
1.50% Documentary Stamp Tax (BIR) (1.50%)
0.75% Transfer Tax (City Treasurer) (0.75%)
0.15% Legal Fees (Notary) (0.15%)
1.55% Water / Electric Connection (1.55%)
0.27% Miscellaneous Fees (0.27%)
1.00% Real Property Tax (1 Year) (1.00%)
6.50% TOTAL:
EMPLATE 1ST QUARTER 2017
UNIT TYPE: 1 BEDROOM DELUXE
UNIT: 1801
VIEW: MAKATI
AREA: sqm 26.32
LIST PRICE: 4,357,521.00

SPOT CASH SPOT DOWNPAYMENT

100% SPOT CASH IN 30 DAYS 10% DP,10% IN 8 MOS.,80% CASH/BANK
4,357,521.00 4,357,521.00

5% 1%
217,876.05 43,575.21
25,000.00 25,000.00
242,876.05 68,575.21
4,114,644.95 4,288,945.79

493,757.39 514,673.49
4,608,402.34 4,803,619.28

267,451.92 278,781.48
4,875,854.27 5,082,400.76

100% 10%
4,875,854.27 508,240.08
25,000.00 25,000.00
4,850,854.27 483,240.08
1 1

10%
508,240.08
8
63,530.01

80%
4,065,920.61

ANK FINANCING ESTIMATED @ 6% INTEREST RATE per annum

0.0193328015 78,605.64
 0.0111020502 45,140.05
0.0084385683 34,310.55
nk rates. Sample above is based on PNB promo rates.

52,667.46 54,898.51
61,719.67 64,334.19
30,859.84 32,167.09
6,171.97 6,433.42
63,777.00 66,478.66
11,109.54 11,580.15
41,146.45 42,889.46
267,451.92 278,781.48
 TURNOVER
3RD Q 2017

SPREAD DOWNPAYMENT
20% IN 9 MONTHS,80% CASH/BANK
4,357,521.00

25,000.00
25,000.00
4,332,521.00

519,902.52
4,852,423.52

281,613.87
5,134,037.39

20%
1,026,807.48
25,000.00
1,001,807.48
9
111,311.94

80%
4,107,229.91

79,404.26
45,598.67
34,659.14

55,456.27
64,987.82
32,493.91
6,498.78
67,154.08
11,697.81
43,325.21
281,613.87
COMPUTATION TEMPLATE 1ST QUARTER 2

LIST PRICE:
LESS:
COMPANY DISCOUNT:
DISCOUNT AMOUNT:
PROMO DISCOUNT:
TOTAL DISCOUNTS:
NET LIST PRICE:
ADD:
VAT (12%):
TOTAL CONTRACT PRICE:
ADD:
OTHER CHARGES: (6.5%)
TOTAL AMOUNT PAYABLE:

INITIAL DOWNPAYMENT:
DP AMOUNT:
LESS: RESERVATION
NET DOWNPAYMENT:
DP TERM:
MONTHLY INVESTMENT:

2ND DOWNPAYMENT:
INSTALLMENT AMOUNT:
INSTALLMENT TERMS:
MONTHLY INVESTMENT:

BALANCE %:
BALANCE AMOUNT:

BALANCE PAYABLE THRU BANK FINANCING ESTIMATED @ 6% INTEREST RATE

5 YEARS
10 YEARS
 15 YEARS
*Bank Financing depends on bank rates. Sample above is based on PNB promo rates.
Breakdown of Other Charges:
1.28% Registration Fee (1.28%)
1.50% Documentary Stamp Tax (BIR) (1.50%)
0.75% Transfer Tax (City Treasurer) (0.75%)
0.15% Legal Fees (Notary) (0.15%)
1.55% Water / Electric Connection (1.55%)
0.27% Miscellaneous Fees (0.27%)
1.00% Real Property Tax (1 Year) (1.00%)
6.50% TOTAL:
EMPLATE 1ST QUARTER 2017
UNIT TYPE:
UNIT:
VIEW:
AREA: sqm 12.5
LIST PRICE: 1,350,000.00

SPOT CASH SPOT DOWNPAYMENT

100% SPOT CASH IN 30 DAYS 10% DP,10% IN 15 MOS.,80% CASH/BANK
1,350,000.00 1,350,000.00

5% 1%
67,500.00 13,500.00

67,500.00 13,500.00
1,282,500.00 1,336,500.00

153,900.00 160,380.00
1,436,400.00 1,496,880.00

83,362.50 86,872.50
1,519,762.50 1,583,752.50

100% 10%
1,519,762.50 158,375.25
10,000.00 10,000.00
1,509,762.50 148,375.25

10%
158,375.25
15
10,558.35

80%
1,267,002.00

FINANCING ESTIMATED @ 6% INTEREST RATE

0.0193328015 24,494.70
0.0111020502 14,066.32
 0.0084385683 10,691.68
ates. Sample above is based on PNB promo rates.

16,416.00 17,107.20
19,237.50 20,047.50
9,618.75 10,023.75
1,923.75 2,004.75
19,878.75 20,715.75
3,462.75 3,608.55
12,825.00 13,365.00
83,362.50 86,872.50
 TURNOVER
2017

SPREAD DOWNPAYMENT
15% IN 15 MONTHS,85% CASH/BANK
1,350,000.00

0.00
1,350,000.00

162,000.00
1,512,000.00

87,750.00
1,599,750.00

15%
239,962.50
10,000.00
229,962.50
15
15,330.83

85%
1,359,787.50

26,288.50
15,096.43
11,474.66

17,280.00
20,250.00
10,125.00
2,025.00
20,925.00
3,645.00
13,500.00
87,750.00
COMPUTATION TEMPLATE 1ST QUARTER 2

LIST PRICE:
LESS:
COMPANY DISCOUNT:
DISCOUNT AMOUNT:
PROMO DISCOUNT:
TOTAL DISCOUNTS:
NET LIST PRICE:
ADD:
VAT (12%):
TOTAL CONTRACT PRICE:
ADD:
OTHER CHARGES: (6.5%)
TOTAL AMOUNT PAYABLE:

INITIAL DOWNPAYMENT:
DP AMOUNT:
LESS: RESERVATION
NET DOWNPAYMENT:
DP TERM:
MONTHLY INVESTMENT:

2ND DOWNPAYMENT:
INSTALLMENT AMOUNT:
INSTALLMENT TERMS:
MONTHLY INVESTMENT:

BALANCE %:
BALANCE AMOUNT:

BALANCE PAYABLE THRU BANK FINANCING ESTIMATED @ 6% INTE

5 YEARS
 10 YEARS
15 YEARS
*Bank Financing depends on bank rates. Sample above is based on PNB pro
Breakdown of Other Charges:
1.28% Registration Fee (1.28%)
1.50% Documentary Stamp Tax (BIR) (1.50%)
0.75% Transfer Tax (City Treasurer) (0.75%)
0.15% Legal Fees (Notary) (0.15%)
1.55% Water / Electric Connection (1.55%)
0.27% Miscellaneous Fees (0.27%)
1.00% Real Property Tax (1 Year) (1.00%)
6.50% TOTAL:
EMPLATE 1ST QUARTER 2017
UNIT TYPE: 1 BEDROOM W/ BALCONY
UNIT: 5102
VIEW: AMENITY
AREA: sqm 26.32
LIST PRICE: 3,519,520.00

SPOT CASH SPOT DOWNPAYMENT

100% SPOT CASH IN 30 DAYS 10% DP,10% IN 15 MOS.,80% CASH/BANK
3,519,520.00 3,519,520.00

5% 1%
175,976.00 35,195.20

175,976.00 35,195.20
3,343,544.00 3,484,324.80

401,225.28 418,118.98
3,744,769.28 3,902,443.78

217,330.36 226,481.11
3,962,099.64 4,128,924.89

100% 10%
3,962,099.64 412,892.49
25,000.00 25,000.00
3,937,099.64 387,892.49
1 1

10%
412,892.49
15
27,526.17

80%
3,303,139.91

ANK FINANCING ESTIMATED @ 6% INTEREST RATE per annum

0.0193328015 63,858.95
 0.0111020502 36,671.63
0.0084385683 27,873.77
nk rates. Sample above is based on PNB promo rates.

42,797.36 44,599.36
50,153.16 52,264.87
25,076.58 26,132.44
5,015.32 5,226.49
51,824.93 54,007.03
9,027.57 9,407.68
33,435.44 34,843.25
217,330.36 226,481.11
 TURNOVER
3RD Q 2018

SPREAD DOWNPAYMENT
15% IN 15 MONTHS,85% CASH/BANK
3,519,520.00

0.00
3,519,520.00

422,342.40
3,941,862.40

228,768.80
4,170,631.20

15%
625,594.68
25,000.00
600,594.68
15
40,039.65

85%
3,545,036.52

68,535.49
39,357.17
29,915.03

45,049.86
52,792.80
26,396.40
5,279.28
54,552.56
9,502.70
35,195.20
228,768.80