SAMPLE COMPUTATION
IN HOUSE FINANCING - 5 YEARS TERMS
| SAMPLE COMPUTATION SHEET #1 | |||||||
| NOTE: IN HOUSE FINANCING: 10% DOWNPAYMENT / 90% BALANCE PAYABLE IN 5 YEARS | |||||||
| Client's Name: | |||||||
| Project: | VISTA DE LAGO VILLAS | ||||||
| Bldg.,/Unit: | Unit #505/50 sqm including storage/drying area at roofdeck | ||||||
| Unit Price: | 1,921,422.97 | ||||||
| TERMS OF PAYMENT | (Philippine Peso) | ||||||
| Discount | -11.25% | 216,160.08 | |||||
| Net Unit Price | 2,137,583.05 | ||||||
| Downpayment | 10% | 213,758.31 | |||||
| Less: Reservation Fee | 20,000.00 | ||||||
| Net Downpayment | 193,758.31 | ||||||
| Months to Pay | |||||||
| Balance | 90% | 1,923,824.75 | |||||
| ________ | In house Financing | ||||||
| ________ | Bank Financing | ||||||
| Years to Pay | 5 Years | 32,063.75 | (Monthly Amortization) | ||||
| SAMPLE COMPUTATION SHEET #2 | |||||||
| NOTE: IN HOUSE FINANCING: 20% DOWNPAYMENT / 80% BALANCE PAYABLE IN 5 YEARS | |||||||
| Client's Name: | |||||||
| Project: | VISTA DE LAGO VILLAS | ||||||
| Bldg.,/Unit: | Unit #505/50 sqm including storage/drying area at roofdeck | ||||||
| Unit Price: | 1,921,422.97 | ||||||
| TERMS OF PAYMENT | (Philippine Peso) | ||||||
| Discount | -7.00% | 134,499.61 | |||||
| Net Unit Price | 2,055,922.58 | ||||||
| Downpayment | 20% | 411,184.52 | |||||
| Less: Reservation Fee | 20,000.00 | ||||||
| Net Downpayment | 391,184.52 | ||||||
| Months to Pay | |||||||
| Balance | 80% | 1,644,738.06 | |||||
| ________ | In house Financing | ||||||
| ________ | Bank Financing | ||||||
| Years to Pay | 5 Years | 27,412.30 | (Monthly Amortization) | ||||