Sample Computation

PRICELIST

  • Option to combined unit to get bigger space
  • Price as of September 2011
 TYPEAREAPRICE RANGE (Php) 
 Studio13.5 sqmPhp 1.3M - Php 1.4M 
 Studio16.5 sqmPhp 1.6M - Php 1.7M 
 Studio17.5 sqmPhp 1.7M - Php 1.8M 
 Studio18.5 sqmPhp 1.8M - Php 1.9M 
 Studio19.5 sqmPhp 1.9M - Php 2.0M 
 Stduio21.0 sqmPhp 2.0M - Php 2.2M 
 Studio23.0 sqmPhp 2.2M - Php 2.4M 
 Studio with Garden20.5 sqmPhp 1.7M 
 Stduio with Garden23.0 sqmPhp 1.9M 
 Studio with Garden24.5 sqmPhp 2.0M 
 Studio with Garden25.5 sqmPhp 2.1M 
 Studio with Garden30.0 sqmPhp 2.4M 
 Office Unit19.0 sqmPhp 2.0M 
 Office Unit19.5 sqmPhp 2.1M 
 Office Unit21.0 sqmPhp 2.3M 
 Office Unit28.0 sqmPhp 3.0M 
 Commercial Unit69.0 sqmPhp 9.0M 
 Commercial Unit97.0 sqmPhp 11.5M 
    

SAMPLE COMPUTATION


OPTION 1:  SPOT CASH 
   Contact Price:Php 1,318,325.92   
   Less:  5% Discount           65,916.30   
   NET CONTRACT PRICEPhp 1,252,409.62   
   Less:  Reservation Fee          25,000.00Day 1  
   BalancePhp 1,202,409.62Day 30  
        
OPTION 2:  DEFERRED PAYMENT  
   20% DownpaymentPhp 263,665.18   
   Less: 5% Discount        13,183.26   
   NET DOWNPAYMENTPhp 250,481.92   
   Less: Reservation Fee        25,000.00Day 1  
   Balance Php 225,481.92Day 30  
        
   80% BalancePhp 1,054,660.74   
   Payable in 6 mos. zero interest         175,776.79Month 1-6  
        
OPTION 3:  SPECIAL SCHEME  
   10% DownpaymentPhp 131,832.59   
   Payable in 6 mos. zero interest        21,972.10Month 1-6  
        
   90% BalancePhp 1,186,493.33   
   Less: Reservation Fee           25,000.00Day 1  
   NET BALANCE (Loanable Amount)Php 1,161,493.33   
   IN-HOUSE FINANCING    
   2 yrs @ 10% Int. Php 53,597.03   
   3 yrs @ 10% Int.Php 37,483.60   
   4 yrs @ 10% Int.Php 30,586.58   
   5 yrs @ 10% Int.Php 25,836.78   
   BANK FINANCING    
   5 yrs @ 8% Int.Php 23,829.81   
   10 yrs @ 8% Int.Php 14,400.86   
   15 yrs @ 8% Int.Php 11,437.68   
   20 yrs @ 8% Int.Php 10,079.71   
       
Subscribe to: Posts (Atom)