Scribd Logo
Загрузить

Добро пожаловать в Scribd!

  • West Wing Sample Computation

    Загружено:

    etonproperties
    76 просмотров1 страница

    Авторское право

    © Attribution Non-Commercial (BY-NC)

    Доступные форматы

    PDF, TXT или читайте онлайн в Scribd

    Этот документ был вам полезен?

    Это неприемлемый материал?

    Пожаловаться на этот документ

    Авторское право:

    Attribution Non-Commercial (BY-NC)
    Скачайте в формате PDF, TXT или читайте онлайн в Scribd
    Отметить как неприемлемый контент
    76 просмотров1 страница

    West Wing Sample Computation

    Загружено:

    etonproperties

    Авторское право:

    Attribution Non-Commercial (BY-NC)
    Скачайте в формате PDF, TXT или читайте онлайн в Scribd
    Отметить как неприемлемый контент
    из 1

    HOUSE MODEL REAGAN HOUSE MODEL WASHINGTON HOUSE MODEL LINCOLN

    BLOCK 1 BLOCK 2 BLOCK 5


    LOT 6 LOT 5 LOT 2
    LOT AREA (sqm) 50.00 LOT AREA (sqm) 88.00 LOT AREA (sqm) 121.00
    FLOOR AREA (sqm) 60.00 FLOOR AREA (sqm) 80.00 FLOOR AREA (sqm) 96.00
    CONTRACT PRICE Php2,891,000.00 CONTRACT PRICE Php4,111,500.00 CONTRACT PRICE Php5,992,300.00

    30% DOWNPAYMENT IN 18 MONTHS 30% DOWNPAYMENT IN 18 MONTHS 30% DOWNPAYMENT IN 18 MONTHS

    CONTRACT PRICE Php2,891,000.00 CONTRACT PRICE Php4,111,500.00 CONTRACT PRICE Php5,992,300.00


    Less: Discount Less: Discount Less: Discount
    NET TCP after discount Php2,891,000.00 NET TCP after discount Php4,111,500.00 NET TCP after discount Php5,992,300.00

    30% INSTALLMENT Php867,300.00 30% INSTALLMENT Php1,233,450.00 30% INSTALLMENT Php1,797,690.00


    Less: Reservation Fee Php50,000.00 Less: Reservation Fee Php50,000.00 Less: Reservation Fee Php50,000.00
    Balance after Reservation Php817,300.00 Balance after Reservation Php1,183,450.00 Balance after Reservation Php1,747,690.00

    18 monthly payment Php45,405.56 18 monthly payment Php65,747.22 18 monthly payment Php97,093.89

    OPTION 1: 70% BANK FINANCING OPTION 1: 70% BANK FINANCING OPTION 1: 70% BANK FINANCING

    70% BANK FINANCING Php2,023,700.00 70% BANK FINANCING Php2,878,050.00 70% BANK FINANCING Php4,194,610.00

    5 YEARS (10%) 0.0212470447 Php42,997.64 5 YEARS (10%) 0.0212470447 Php61,150.06 5 YEARS (10%) 0.0212470447 Php89,123.07
    10 YEARS (10.50%) 0.0134934997 Php27,306.80 10 YEARS (10.50%) 0.0134934997 Php38,834.97 10 YEARS (10.50%) 0.0134934997 Php56,599.97
    15 YEARS (10.50%) 0.0110539892 Php22,369.96 15 YEARS (10.50%) 0.0110539892 Php31,813.93 15 YEARS (10.50%) 0.0110539892 Php46,367.17

    OPTION 2: 70% IN-HOUSE FINANCING OPTION 2: 70% IN-HOUSE FINANCING OPTION 2: 70% IN-HOUSE FINANCING

    70% IN-HOUSE FINANCING Php2,023,700.00 70% IN-HOUSE FINANCING Php2,878,050.00 70% IN-HOUSE FINANCING Php4,194,610.00

    5 YEARS (13%) 0.0227530700 Php46,045.39 5 YEARS (13%) 0.0227530700 Php65,484.47 5 YEARS (13%) 0.0227530700 Php95,440.25
    6 YEARS (16%) 0.0216918410 Php43,897.78 6 YEARS (16%) 0.0216918410 Php62,430.20 6 YEARS (16%) 0.0216918410 Php90,988.81
    10 YEARS (16%) 0.0167513100 Php33,899.63 10 YEARS (16%) 0.0167513100 Php48,211.11 10 YEARS (16%) 0.0167513100 Php70,265.21
    15 YEARS (16%) 0.0146870100 Php29,722.10 15 YEARS (16%) 0.0146870100 Php42,269.95 15 YEARS (16%) 0.0146870100 Php61,606.28

    TURNOVER DATE : DECEMBER 2011 TURNOVER DATE : DECEMBER 2011 TURNOVER DATE : DECEMBER 2011

    Вам также может понравиться