West Wing Sample Computation
This document was uploaded by user and they confirmed that they have the permission to share it. If you are author or own the copyright of this book, please report to us by using this DMCA report form. Report DMCA
Overview
Download & View West Wing Sample Computation as PDF for free.
More details
- Words: 318
- Pages: 1
REAGAN
HOUSE MODEL BLOCK LOT LOT AREA (sqm) FLOOR AREA (sqm) CONTRACT PRICE
1 6 50.00 60.00 Php2,891,000.00
30% DOWNPAYMENT IN 18 MONTHS CONTRACT PRICE Less: Discount NET TCP after discount
Php2,891,000.00 Php2,891,000.00
30% INSTALLMENT Less: Reservation Fee Balance after Reservation
Php867,300.00 Php50,000.00 Php817,300.00
18 monthly payment
Php45,405.56
OPTION 1: 70% BANK FINANCING 70% BANK FINANCING 5 YEARS (10%) 10 YEARS (10.50%) 15 YEARS (10.50%)
Php2,023,700.00 0.0212470447 0.0134934997 0.0110539892
Php42,997.64 Php27,306.80 Php22,369.96
OPTION 2: 70% IN-HOUSE FINANCING 70% IN-HOUSE FINANCING 5 YEARS (13%) 6 YEARS (16%) 10 YEARS (16%) 15 YEARS (16%)
Php2,023,700.00 0.0227530700 0.0216918410 0.0167513100 0.0146870100
TURNOVER DATE : DECEMBER 2011
Php46,045.39 Php43,897.78 Php33,899.63 Php29,722.10
HOUSE MODEL BLOCK LOT LOT AREA (sqm) FLOOR AREA (sqm) CONTRACT PRICE
WASHINGTON 2 5 88.00 80.00 Php4,111,500.00
30% DOWNPAYMENT IN 18 MONTHS CONTRACT PRICE Less: Discount NET TCP after discount
Php4,111,500.00 Php4,111,500.00
30% INSTALLMENT Less: Reservation Fee Balance after Reservation
Php1,233,450.00 Php50,000.00 Php1,183,450.00
18 monthly payment
Php65,747.22
OPTION 1: 70% BANK FINANCING 70% BANK FINANCING 5 YEARS (10%) 10 YEARS (10.50%) 15 YEARS (10.50%)
Php2,878,050.00 0.0212470447 0.0134934997 0.0110539892
Php61,150.06 Php38,834.97 Php31,813.93
OPTION 2: 70% IN-HOUSE FINANCING 70% IN-HOUSE FINANCING 5 YEARS (13%) 6 YEARS (16%) 10 YEARS (16%) 15 YEARS (16%)
Php2,878,050.00 0.0227530700 0.0216918410 0.0167513100 0.0146870100
TURNOVER DATE : DECEMBER 2011
Php65,484.47 Php62,430.20 Php48,211.11 Php42,269.95
LINCOLN
HOUSE MODEL BLOCK LOT LOT AREA (sqm) FLOOR AREA (sqm) CONTRACT PRICE
5 2 121.00 96.00 Php5,992,300.00
30% DOWNPAYMENT IN 18 MONTHS CONTRACT PRICE Less: Discount NET TCP after discount
Php5,992,300.00 Php5,992,300.00
30% INSTALLMENT Less: Reservation Fee Balance after Reservation
Php1,797,690.00 Php50,000.00 Php1,747,690.00
18 monthly payment
Php97,093.89
OPTION 1: 70% BANK FINANCING 70% BANK FINANCING 5 YEARS (10%) 10 YEARS (10.50%) 15 YEARS (10.50%)
Php4,194,610.00 0.0212470447 0.0134934997 0.0110539892
Php89,123.07 Php56,599.97 Php46,367.17
OPTION 2: 70% IN-HOUSE FINANCING 70% IN-HOUSE FINANCING 5 YEARS (13%) 6 YEARS (16%) 10 YEARS (16%) 15 YEARS (16%)
Php4,194,610.00 0.0227530700 0.0216918410 0.0167513100 0.0146870100
TURNOVER DATE : DECEMBER 2011
Php95,440.25 Php90,988.81 Php70,265.21 Php61,606.28
HOUSE MODEL BLOCK LOT LOT AREA (sqm) FLOOR AREA (sqm) CONTRACT PRICE
1 6 50.00 60.00 Php2,891,000.00
30% DOWNPAYMENT IN 18 MONTHS CONTRACT PRICE Less: Discount NET TCP after discount
Php2,891,000.00 Php2,891,000.00
30% INSTALLMENT Less: Reservation Fee Balance after Reservation
Php867,300.00 Php50,000.00 Php817,300.00
18 monthly payment
Php45,405.56
OPTION 1: 70% BANK FINANCING 70% BANK FINANCING 5 YEARS (10%) 10 YEARS (10.50%) 15 YEARS (10.50%)
Php2,023,700.00 0.0212470447 0.0134934997 0.0110539892
Php42,997.64 Php27,306.80 Php22,369.96
OPTION 2: 70% IN-HOUSE FINANCING 70% IN-HOUSE FINANCING 5 YEARS (13%) 6 YEARS (16%) 10 YEARS (16%) 15 YEARS (16%)
Php2,023,700.00 0.0227530700 0.0216918410 0.0167513100 0.0146870100
TURNOVER DATE : DECEMBER 2011
Php46,045.39 Php43,897.78 Php33,899.63 Php29,722.10
HOUSE MODEL BLOCK LOT LOT AREA (sqm) FLOOR AREA (sqm) CONTRACT PRICE
WASHINGTON 2 5 88.00 80.00 Php4,111,500.00
30% DOWNPAYMENT IN 18 MONTHS CONTRACT PRICE Less: Discount NET TCP after discount
Php4,111,500.00 Php4,111,500.00
30% INSTALLMENT Less: Reservation Fee Balance after Reservation
Php1,233,450.00 Php50,000.00 Php1,183,450.00
18 monthly payment
Php65,747.22
OPTION 1: 70% BANK FINANCING 70% BANK FINANCING 5 YEARS (10%) 10 YEARS (10.50%) 15 YEARS (10.50%)
Php2,878,050.00 0.0212470447 0.0134934997 0.0110539892
Php61,150.06 Php38,834.97 Php31,813.93
OPTION 2: 70% IN-HOUSE FINANCING 70% IN-HOUSE FINANCING 5 YEARS (13%) 6 YEARS (16%) 10 YEARS (16%) 15 YEARS (16%)
Php2,878,050.00 0.0227530700 0.0216918410 0.0167513100 0.0146870100
TURNOVER DATE : DECEMBER 2011
Php65,484.47 Php62,430.20 Php48,211.11 Php42,269.95
LINCOLN
HOUSE MODEL BLOCK LOT LOT AREA (sqm) FLOOR AREA (sqm) CONTRACT PRICE
5 2 121.00 96.00 Php5,992,300.00
30% DOWNPAYMENT IN 18 MONTHS CONTRACT PRICE Less: Discount NET TCP after discount
Php5,992,300.00 Php5,992,300.00
30% INSTALLMENT Less: Reservation Fee Balance after Reservation
Php1,797,690.00 Php50,000.00 Php1,747,690.00
18 monthly payment
Php97,093.89
OPTION 1: 70% BANK FINANCING 70% BANK FINANCING 5 YEARS (10%) 10 YEARS (10.50%) 15 YEARS (10.50%)
Php4,194,610.00 0.0212470447 0.0134934997 0.0110539892
Php89,123.07 Php56,599.97 Php46,367.17
OPTION 2: 70% IN-HOUSE FINANCING 70% IN-HOUSE FINANCING 5 YEARS (13%) 6 YEARS (16%) 10 YEARS (16%) 15 YEARS (16%)
Php4,194,610.00 0.0227530700 0.0216918410 0.0167513100 0.0146870100
TURNOVER DATE : DECEMBER 2011
Php95,440.25 Php90,988.81 Php70,265.21 Php61,606.28
Related Documents
West Wing Sample Computation
May 2020 0
Lessandra Bacoor Sample Computation
May 2020 7
Eastwood Residences Sample Computation
June 2020 6
Sample Salary Computation
December 2019 5
Bollinger Bands - Sample Computation
November 2019 16