COMPUTATION SHEET
DATE: 8/23/2020
Reservation Date : 23-Aug-20
CLIENT:
Address:
PROJECT: ONE CASTILLA PLACE
BUILDING: OCP RFO DATE: Jan-16
UNIT: No. of Months to RFO: -55
AREA: SQM 2009 7
TERMS: 100% DEFERRED CASH
Unit Closing Fee Total
LIST PRICE 3,388,000.00
Discount 10.00% 338,800.00
Net 3,049,200.00
Discount (PDC) 2.00% 60,984.00
Total Contract Price 2,988,216.00 10.0% 291,351.06 3,204,861.66
Spot Payment 50% 1,494,108.00
5% 74,705.40
1,419,402.60
Less: Reservation Fee 20,000.00
Net Payment 1,399,402.60
Payable in 1 mo 1,399,402.60 (5,297.29) 1,394,105.31
Monthly Amortization 50% 1,494,108.00
Payable in 33 45,276.00 (5,297.29) 39,978.71
Total Contract price 2,988,216.00
Downpayment discount 74,705.40
Net Contract Price 2,913,510.60
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: 8/23/2020
Reservation Date : 23-Aug-20
CLIENT:
Address:
PROJECT: TAM
BUILDING: TAM RFO DATE: Dec-14
UNIT: 321 No. of Months to RFO: -68
AREA: SQM 2009 7
TERMS: 100% DEFERRED CASH
Unit Closing Fee Total
LIST PRICE 4,236,000.00
Discount 10.00% 423,600.00
Net 3,812,400.00
Discount (PDC) 2.00% 76,248.00
Total Contract Price 3,736,152.00 4.0% 149,446.08 3,885,598.08
Less: Reservation Fee 20,000.00
Net Payment 3,716,152.00
Payable in -68 mo (54,649.29) (2,197.74) (56,847.03)
Total Contract price 3,736,152.00
Downpayment discount
Net Contract Price 3,736,152.00
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: 8/23/2020
Reservation Date : 23-Aug-20
CLIENT:
Address:
PROJECT: THE AMARYLLIS
BUILDING: TAM RFO DATE: Dec-14
UNIT: 321 No. of Months to RFO: -68
AREA: SQM 2009 7
TERMS: 100% CASH
Unit Closing Fee Total
LIST PRICE 4,236,000.00
Discount 10.00% 423,600.00
Net 3,812,400.00
Discount (PDC) 2.00% 76,248.00
Total Contract Price 3,736,152.00 3.6% 131,847.44 3,867,999.44
Retention Fee 50,000.00
3,686,152.00
less: Additional Disc. 2.00% 73,723.04
Net Contract Price 3,612,428.96
Less: Reservation Fee 20,000.00
Net Payment 3,592,428.96
Payable in 1 mo 3,592,428.96 131,847.44 3,724,276.40 to be paid w/in 30 days
Retention Fee 50,000.00 50,000.00 to be paid on the
RFO month
Total Contract price 3,736,152.00
Downpayment discount 73,723.04
Net Contract Price 3,662,428.96
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
