COMPUTATION SHEET

DATE House Model N/A

VILLAGE bel air east Floor Area (sqm) N/A
Block No. 4 Lot Area (sqm) 100
Lot No. 5

COMPUTATION LOT ONLY LOT ONLY

Gross Price Php 1,680,000.00 1,680,000.00

1,680,000.00 1,680,000.00
ADD.MISC FEE 5% 75,000.00 75,000.00
Total Amount Collectible 1,755,000.00 1,755,000.00

Downpayment 20% 351,000.00 351,000.00

Reservation Fee 10,000.00 10,000.00
Balance 341,000.00 341,000.00
Payable in Months 30 11,366.67 11,366.67

Loanable Amount 80% 1,404,000.00 1,404,000.00

BANK FINANCING 7%
20YRS: 10,468.22
15YRS: 12,230.24
10YRS: 15,587.21
5YRS: 27,470.66
 FORMULA:
LEGEND

bel air east

4 100
5

1,680,000.00

1,680,000.00
5% 75,000.00
1,755,000.00

20% 351,000.00
10,000.00
341,000.00
30 11,366.67

80% 1,404,000.00

FACTOR RATE: 6.50% 7% 7.50% 8%

0.007456 0.007753 0.008056 0.008364
0.008711 0.008988 0.009413 0.009557
0.011102 0.011611 0.01187 0.012133
0.019566 0.019801 0.020038 0.020276
 COMPUTATION SHEET
DATE House Model FRANCESCA
VILLAGE bel air east Floor Area (sqm) 157.84
Block No. 1 Lot Area (sqm) 263
Lot No. 1

COMPUTATION LOT ONLY HOUSE ONLY HOUSE & LOT

Gross Price Php 5,007,520.00 2,688,000.00 7,695,520.00

5,007,520.00 2,688,000.00 7,695,520.00

ADD.MISC FEE 5% 223,550.00 120,000.00 343,550.00
Total Amount Collectible 5,231,070.00 2,808,000.00 8,039,070.00

Downpayment 20% 1,046,214.00 561,600.00 1,607,814.00

Reservation Fee 10,000.00 20,000.00 30,000.00
Balance 1,036,214.00 541,600.00 1,577,814.00
Payable in Months 24 43,175.58 22,566.67 65,742.25

Loanable Amount 80% 4,184,856.00 2,246,400.00 6,431,256.00

BANK FINANCING @6.5%

20YRS: 47,951.44
15YRS: 56,022.67
10YRS: 71,399.80
5YRS: 125,833.95
 FORMULA:
LEGEND

FRANCESCA NATALIA
bel air east 157.84 130.62
1 263
1

MAXINE NATALIA
5,007,520.00 2,688,000.00 4,013,856.00

5,007,520.00
5% 223,550.00
5,231,070.00

20% 1,046,214.00
10,000.00 20,000.00
1,036,214.00
24 43,175.58

80% 4,184,856.00

FACTOR RATE: 6.50% 7% 7.50%

0.007456 0.007753 0.008056
0.008711 0.008988 0.009413
0.011102 0.011611 0.01187
0.019566 0.019801 0.020038
FRANCESCA
157.84

FRANCESCA
4,623,696.00

8%
0.008364
0.009557
0.012133
0.020276