MIME-Version: 1.0 X-Document-Type: Worksheet Content-Location: file:///C:/C562638F/samplecomp_sauyo.htm Content-Transfer-Encoding: quoted-printable Content-Type: text/html; charset="windows-1252"
SAMPLE COMPUTATION
LARA
Floor Area 44  sq m
Minimum Lot Ar= ea 77 sqm
90/10 Scheme
TCP                 1,799,002.65 TCP             1,799,002.65
DP 10%                  180,002.65 DP 20%              360,000.00
LA 90%               1,619,000.00 LA 80%           1,439,002.65
       
Reservation Fe= e                    20,000.00 Reservation Fee                20,000.00
       
DP Monthly 12 mos @ 0%                   =       13,334 DP Monthly 12 mos @ 0%                     28,333
       
Bank Financing= :   Bank Financing:  
       
Monthly Amorti= zation   Monthly Amortization  
5 years                    35,200.98 5 years                31,287.40
10 years                    22,301.73 10 years                19,822.26
15 years                     18,401.50 15 years                 16,355.66
           
MARVELA
Floor Area 52  sq m
Minimum Lot Ar= ea 77 sqm
90/10 Scheme
TCP                 2,061,325.00 TCP             2,061,325.00
DP 10%                  206,325.00 DP 20%              413,000.00
LA 90%               1,855,000.00 LA 80%           1,648,325.00
       
Reservation Fe= e                    20,000.00 Reservation Fee                20,000.00
       
DP Monthly 12 mos @ 0%                   =       15,527 DP Monthly 12 mos @ 0%                     32,750
       
Bank Financing= :   Bank Financing:  
       
Monthly Amorti= zation   Monthly Amortization  
5 years                    40,332.19 5 years                35,838.58
10 years                    25,552.63 10 years                22,705.68
15 years                     21,083.87 15 years                 18,734.81
           
CARMELA
Floor Area 94  sq m
Minimum Lot Ar= ea 88 sqm
90/10 Scheme
TCP                 2,685,928.00 TCP             2,685,928.00
DP 10%                  268,928.00 DP 20%              538,000.00
LA 90%               2,417,000.00 LA 80%           2,147,928.00
       
Reservation Fe= e                    20,000.00 Reservation Fee                20,000.00
       
DP Monthly 12 mos @ 0%                   =       20,744 DP Monthly 12 mos @ 0%                     43,167
       
Bank Financing= :   Bank Financing:  
       
Monthly Amorti= zation   Monthly Amortization  
5 years                    52,551.44 5 years                46,701.16
10 years                    33,294.18 10 years                29,587.71
15 years                     27,471.55 15 years                 24,413.28