Вы находитесь на странице: 1из 3

UNIBEST REALTY DEVELOPMENT CORPORATION UNIBEST REALTY DEVELOPMENT CORPORATION

Anabu II-D, Anabukostal-Road, City of Imus, Cavite Anabu II-D, Anabukostal-Road, City of Imus, Cavite

SAMPLE COMPUTATION SAMPLE COMPUTATION

Phase 1 / Block No. 8 Phase 1 / Block No. 8


Lot No. 18 Lot No. 18
Lot Area 88 sqm Lot Area 88 sqm
Floor Area 119.63 sqm Floor Area 119.63 sqm
Selling Price 5,163,009.25 Selling Price 5,163,009.25
VAT (12%) 619,561.11 VAT (12%) 619,561.11
Misc.Fee (6%) 309,780.56 Misc.Fee (6%) 309,780.56
TCP w/ VAT & Misc.Fee 6,092,350.92 TCP w/ VAT & Misc.Fee 6,092,350.92
PAYMENT TERM PAYMENT TERM
20% Down Payment payable in 12 months @ 1,218,470.18 20% Down Payment payable in 12 months @ 0% 1,218,470.18
0% interest interest
Less Reservation Fee 20,000.00 Less Reservation Fee 20,000.00
TOTAL DOWN PAYMENT 1,198,470.18 TOTAL DOWN PAYMENT 1,198,470.18
Monthly Ammortization for the 99,872.52 Monthly Ammortization for the 99,872.52
period of 12 months. period of 12 months.

80% In-house Financing 4,873,880.73 80% In-house Financing 4,873,880.73


5 years 108,416.79 5 years 108,416.79

80% Bank Financing 4,873,880.73 80% Bank Financing 4,873,880.73


5 years 97,662.58 5 years 97,662.58
10 years 60,429.15 10 years 60,429.15
15 years 50,161.59 15 years 50,161.59
20 Years 46,229.59 20 Years 46,229.59
NOTE: Rates are for final approval of the Bank NOTE: Rates are for final approval of the Bank
UNIBEST REALTY DEVELOPMENT CORPORATION UNIBEST REALTY DEVELOPMENT CORPORATION
Anabu II-D, Anabukostal-Road, City of Imus, Cavite Anabu II-D, Anabukostal-Road, City of Imus, Cavite

SAMPLE COMPUTATION SAMPLE COMPUTATION

Phase 1 / Block No. Phase 1 / Block No.


Lot No. Lot No.
Lot Area Lot Area
Floor Area Floor Area
Selling Price Selling Price
VAT VAT
Misc.Fee Misc.Fee
TCP w/ VAT & Misc.Fee TCP w/ VAT & Misc.Fee
PAYMENT TERM PAYMENT TERM
20% Down Payment payable in 12 months @ 20% Down Payment payable in 12 months @
0% interest 0% interest
Less Reservation Fee 20,000.00 Less Reservation Fee 20,000.00
TOTAL DOWN PAYMENT TOTAL DOWN PAYMENT
Monthly Ammortization for the Monthly Ammortization for the
period of 12 months. period of 12 months.

80% In-house Financing 80% In-house Financing


5 years 5 years

80% Bank Financing 80% Bank Financing


5 years 5 years
10 years 10 years
15 years 15 years
20 Years 20 Years
NOTE: Rates are for final approval of the Bank NOTE: Rates are for final approval of the Bank

Вам также может понравиться