COMPUTATION SHEET
DATE: 08/23/2020 UNIT AREA: 48.00 sqm
BALCONY: 6.00 sqm
Reservation Date : August 23, 2020 SERVICE AREA: - sqm
CLIENT: PARKING: - sqm
Address:
PROJECT: ZINNIA TOWER
BUILDING: South RFO DATE: Dec-17
UNIT: 824 No. of Months to RFO: -32
AREA: 54.00 SQM 7
TERMS: 10% SPOT - 20% IN 31 MONTHS - 70% Balance in In-House Financing in 5 Years
Unit Closing Fee Total
LIST PRICE 2,793,000.00
Discount 2.00% 55,860.00
Net 2,737,140.00
Discount (PDC) 2.00% 54,742.80
Total Contract Price 2,682,397.20 10.5% 280,243.45 2,949,228.66
Spot Payment 10% 268,239.72
Spot Cash disc. 5% 13,411.99
254,827.73
Less: Reservation Fee 20,000.00
DOWN PAYMENT 1 234,827.73
Payable in 1 month/s 234,827.73 234,827.73
due 30 days after reservation
DOWN PAYMENT 2 20% 536,479.44
Payable in -33 month/s (16,256.95) (16,256.95)
Due per month
from March 2015 to Sept 2017
Balance for In House Financing 70% 1,877,678.04
Factor Rate
1 Year 0% 12 156,473.17
2 Years 4.568474% 24 85,781.23
3 Years 3.250244% 36 61,029.12
4 Years 2.608901% 48 48,986.76
5 Years 2.275307% 60 42,722.94
10 Years 1.737977% 120 32,633.61
Total Contract price 2,682,397.20
Downpayment discount 13,411.99
Net Contract Price 2,668,985.21
Important :
a. Reservation is subject to approval. In case approved, reservation fee is NON REFUNDABLE and valid for 30 days only.
Failure to submit required documents will cause AUTOMATIC CANCELLATION of reservation. (Please refer to Reservation Agreement for
list of documents)
b. Payment due after reservation fee:
Reservation date: Start of DP / MA
1st-7th every 7th of the month
8th-15th every 15th of the month
16th-22nd every 22nd of the month
23rd-30th/31st every 30th of the month ( or 28th if February )
c. The 2% discount can be availed provided complete documents are submitted within THIRTY (30) days from reservation date
d. Downpayment / Monthly Amortization should be fully covered by POST DATED CHECKS.
e. CLOSING FEES : this covers Documentary Stamp Tax, Transfer Fees, Registration Fees, notarial and
documentation fees and other administrative and handling fees in order to transfer
title to buyer's name
f. Condo dues : Upon unit turnovwer, buyer will be assessed of Joining fees, Meralco deposit, water meter
deposit, association dues and other charges.
Actual computation will be presented prior to turnover of unit.
g. Prices are subject to change without prior notice. Unit areas may change based on the final construction drawings.
Client:
Signature over printed name
Agent:
Signature over printed name
Sales Channel ebrokers
COMPUTATION SHEET
DATE: 08/23/2020
Reservation Date : August 23, 2020
CLIENT:
Address:
PROJECT: ONE CASTILLA PLACE
BUILDING: - DP PERIOD: Jan-16
UNIT: 2 Bedroom C No. of Months to RFO: -55
AREA: 69.00 sqm 7
TERMS: 10% SPOT - 20% Until RFO - 70% Balance in Bank Financing
Unit Closing Fee Total
LIST PRICE 5,090,000.00
Discount 6.00% 305,400.00
Net 4,784,600.00
Discount (PDC) 2.00% 95,692.00
Total Contract Price 4,688,908.00 10.0% 468,656.35 5,155,219.90
Spot Payment 10% 468,890.80
Spot Cash disc. 0.50% 2,344.45
466,546.35
Less: Reservation Fee 20,000.00
DOWN PAYMENT 1 446,546.35
Payable in 1 month/s 446,546.35 (8,521.02) 438,025.32
Due 30 Days after reservation
DOWN PAYMENT 2 20% 937,781.60
Payable in -56 month/s (16,746.10) (8,521.02) (25,267.12)
Due starting 60 days after
reservation until January 2016
Balance for Bank Financing 70% 3,282,235.60 3,282,235.60
Due on February 2016
** indicative rate only, subject to bank's prevailing rate at the time of loan.
Total Contract price 4,688,908.00
Downpayment discount 2,344.45
Net Contract Price 4,686,563.55
Important :
a. Reservation is subject to approval. In case approved, reservation fee is NON REFUNDABLE and valid for 30 days only.
Failure to submit required documents will cause AUTOMATIC CANCELLATION of reservation. (Please refer to Reservation Agreement for
list of documents)
b. Payment due after reservation fee:
Reservation date: Start of DP / MA
1st-7th every 7th of the month
8th-15th every 15th of the month
16th-22nd every 22nd of the month
23rd-30th/31st every 30th of the month ( or 28th if February )
c. The 2% discount can be availed provided complete documents are submitted within THIRTY (30) days from reservation date
d. Downpayment / Monthly Amortization should be fully covered by POST DATED CHECKS.
e. CLOSING FEES : this covers Documentary Stamp Tax, Transfer Fees, Registration Fees, notarial and
documentation fees and other administrative and handling fees in order to transfer
title to buyer's name
f. Condo dues : Upon unit turnovwer, buyer will be assessed of Joining fees, Meralco deposit, water meter
deposit, association dues and other charges.
Actual computation will be presented prior to turnover of unit.
g. Prices are subject to change without prior notice. Unit areas may change based on the final construction drawings.
Client:
Signature over printed name
Agent:
Signature over printed name
Sales Channel ebrokers
