| Sample Computation Sheet |
|
|
|
|
|
|
|
|
Peso |
GBP1=3DP94 |
|
|
|
| Client's Name<=
/td>
| : |
|
|
|
|
|
| Project |
: |
Trion Tower 1 - DEC 2012 |
|
|
|
|
| Unit |
: |
23A / 23B - 1Br |
|
|
|
|
| Floor Area |
: |
38.10 SQM |
|
|
|
|
| Total Contract=
Price |
: |
|
P |
3,581,870.00 |
######## |
|
|
|
|
|
|
|
|
|
|
|
|
| Te=
rms of
Payment |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Discount / Reb=
ate |
|
|
P |
220,000.00 |
2,340.43 <=
/td>
| |
|
|
| Net TCP |
|
|
P |
3,361,870.00 |
######## |
|
|
|
| Less: Reservat=
ion Fee |
|
|
P |
50,000.00 |
531.91 =
|
|
|
|
| Downpayment le=
ss RF (0%
interest) |
|
20% |
|
672,374.00 |
|
|
|
|
| DP Installment |
|
|
P |
20,212.66 |
215.03 =
|
|
|
|
| Months Payable |
|
|
|
1-12 mos |
|
rate - 0.006012325 |
|
|
|
|
|
20,212.66 |
|
lumpsum - Dec 2008 |
|
|
|
|
|
13-24 mos |
|
rate - 0.006012325 |
|
|
|
|
|
21,223.29 |
|
lumpsum - Dec 2009 |
|
|
|
|
|
25-30mos |
|
* please refer to memo |
|
|
|
|
22,284.45 |
|
|
|
|
| Retention (0% =
Interest) |
|
80% |
P |
2,639,496.00 |
######## |
|
|
|
| Monthly Amorti=
zation |
|
3 |
9.25% |
=
84,242.71 |
896.20 =
|
|
|
|
| 0.03191621 |
|
9.25% |
5 |
|
|
|
|
|
|
|
9.75% |
10 |
|
|
|
|
|
| =
0.02112424 |
|
5 |
9.75% |
=
55,757.35 |
|
|
|
|
| =
0.013775 |
|
10 |
11% |
=
36,359.06 |
|
|
|
|
| Sales Represen=
tative |
: |
|
|
|
|
|
|
|
| Contact |
: |
|
|
|
|
|
|
|
| Date |
: |
08th of March |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Note: |
|
|
|
|
|
|
|
|
| 1.=
This serves as a sample computation o=
nly. |
|
|
|
|
|
|
|
| 2.=
Final computations are subject for ap=
proval
by the developer / bank |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|