Sample Computation
| PROJECT | Treviso | ||||||
| LOCATION | Quezon City | PHASE | |||||
| B/L | 2/11 | HOUSE MODEL | Appolonia | ||||
| LOT AREA | 174 |
FLR AREA | |||||
| TOTAL CONTRACT PRICE | 10,231,700.00 |
USABLE AREA | |||||
IN-HOUSE FINANCING SCHEME |
SPOT CASH SCHEME |
||||||
SPOT DP |
INSTALLMENT DP |
||||||
| Total Contract Price | 10,231,700.00 |
10,231,700.00 |
10,231,700.00 |
||||
| Total List Price | 8,782,575.11 |
||||||
| Less: Discount (PROMO) | |||||||
| Net TLP | - |
||||||
| 95% of TLP | |||||||
| Less: Spot Cash Discount | 15% |
1,317,386.27 |
15% |
||||
| Net TLP | - |
- |
7,465,188.84 |
||||
| NEW TOTAL CONTRACT PRICE | 10,231,700.00 |
10,231,700.00 |
8,696,945.00 |
||||
| 95% OF NEW TCP | . |
95% |
|||||
| 20% SPOT DOWNPAYMENT | 2,046,340.00 |
2,046,340.00 |
5% |
||||
| Less: Spot Dp Discount | 102,317.00 |
5% |
|||||
| TOTAL DP | 1,944,023.00 |
2,046,340.00 |
|||||
| Less: Reservation Fee | 100,000.00 |
100,000.00 |
|||||
| DP DUE | 1,844,023.00 |
1,946,340.00 |
|||||
| DP Term | N/A |
12 MONTHS |
|||||
| Monthly Downpayment | N/A |
162,195.00 |
|||||
| 80% Balance Payment | 8,185,360.00 |
8,185,360.00 |
|||||
| Monthly Amortization 5 yrs (11.5%) | 192,916.17 |
192,916.17 |
|||||
| Monthly Amortization 7 yrs (17%) | 180,173.17 |
180,173.18 |
|||||
| Monthly Amortization 10 yrs (19%) | 165,696.80 |
166,037.85 |
|||||