Scribd
Upload
67 views1 page

Sample 100-12 Ariana

This document contains a reservation computation for a property development called Mahogany 3. It lists the lot area as 240 square meters with a unit area of 268 square meters. The total list price is PHP 19,708,000 with a 10% discount bringing the net to PHP 17,737,200. With an additional 2% discount, the total contract price is PHP 17,382,456. The client will pay 100% of the contract price in 12 monthly installments of PHP 1,402,122.31 plus closing fees.

Uploaded by

scribdmeta
Copyright
© Attribution Non-Commercial (BY-NC)
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as PDF, TXT or read online on Scribd
67 views1 page

Sample 100-12 Ariana

This document contains a reservation computation for a property development called Mahogany 3. It lists the lot area as 240 square meters with a unit area of 268 square meters. The total list price is PHP 19,708,000 with a 10% discount bringing the net to PHP 17,737,200. With an additional 2% discount, the total contract price is PHP 17,382,456. The client will pay 100% of the contract price in 12 monthly installments of PHP 1,402,122.31 plus closing fees.

Uploaded by

scribdmeta
Copyright
© Attribution Non-Commercial (BY-NC)
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as PDF, TXT or read online on Scribd
You are on page 1/ 1

DATE 09/14/2009

RESERVATION DAT
02.ARIANA
CLIENT: SAMPLE PROJECTED COMPUTATION
ADDRESS: THESE COMPUTATIONS ARE NOT FINAL,
THEY BEING SUBMITTED TO THE CLIENT
FOR EVALUATION PURPOSES ONLY. ACTUAL
COSTINGS WILL CHANGE BASED ON FINAL
PROJECT: MAHOGANY 3
REQUIREMENTS
BUILDING: 0
BLOCK: 15
LOT: 2&3 RFO TERM: 24
LOT AREA: 240 RFO DATE:
UNIT AREA: 268 No. Months to RFO

TERMS: 100% in 12 months

LIST PRICE COMPUTATION:


REF LIST PRICE DESCRIPTIO
BASE UNIT 19,708,000.00

LIST PRICE 19,708,000.00 Closing Fee Total


Discount 0.1 -1,970,800.00

Net 17,737,200.00
Discount (PDC) 0.02 -354,744.00

Total Contract Price 17,382,456.00 0.04 695,298.24 18,077,754.24

Downpayment 100.00% 17,382,456.00 695,298.24

Less: Reservation 50,000.00

Net Downpayment 17,332,456.00 695,298.24

SPOT DP Applicable 70.00% 12,167,719.20


SPOT DP Discount 4.00% 506,988.30

DP Balance Due 16,825,467.70

DP Payable in 12 mo. 1,402,122.31 57,941.52 1,460,063.83


per month

In House Financing 0.00% 0.00 per month


Monthly Ammortization 0.00000 12mo 0.00 0.00
0.00000 24mo 0.00 0.00
0.00000 36mo 0.00 0.00
0.00000 48mo 0.00 0.00
0.00000 60mo 0.00 0.00

TOTAL CONTRACT PRICE 17,382,456.00

You might also like