21/10/2012
Preselling Price Sample Computation!!!
Block 06 6 07 03 06 11 04
Lot 03 15 04 08 04 17 05
INNER CORNER INNER CORNER INNER CORNER INNER
Price per sqm (php) 9,000 9,000 10,000 10,000 12,000 12,000 18,000
Lot Area (sqm) 192 249 192 212 192 233 235
Total Contract Price (VAT inclusive) 1,728,000.00 2,241,000.00 1,920,000.00 2,120,000.00 2,304,000.00 2,796,000.00 4,230,000.00
Upfront Spot Cash Payment( or up to 7days only)
Total Contract Price (VAT inclusive) 1,728,000.00 2,241,000.00 1,920,000.00 2,120,000.00 2,304,000.00 2,796,000.00 4,230,000.00
Less: 10% discount (172,800.00) (224,100.00) (192,000.00) (212,000.00) (230,400.00) (279,600.00) (423,000.00)
Spot Cash payment due 1,555,200.00 2,016,900.00 1,728,000.00 1,908,000.00 2,073,600.00 2,516,400.00 3,807,000.00
Term Payment
Total Contract Price (VAT inclusive) 1,728,000.00 2,241,000.00 1,920,000.00 2,120,000.00 2,304,000.00 2,796,000.00 4,230,000.00
30% Downpayment Scheme
30% Downpayment 518,400.00 672,300.00 576,000.00 636,000.00 691,200.00 838,800.00 1,269,000.00
Less: Reservation (good for 30days) (50,000.00) (50,000.00) (50,000.00) (50,000.00) (50,000.00) (50,000.00) (50,000.00)
Balance for the Downpayment 468,400.00 622,300.00 526,000.00 586,000.00 641,200.00 788,800.00 1,219,000.00
70% Balance 1,209,600.00 1,568,700.00 1,344,000.00 1,484,000.00 1,612,800.00 1,957,200.00 2,961,000.00
36months, zero interest rates 33,600.00 43,575.00 37,333.33 41,222.22 44,800.00 54,366.67 82,250.00
20% Downpayment Scheme
20% Downpayment 345,600.00 448,200.00 384,000.00 424,000.00 460,800.00 559,200.00 846,000.00
Less: Reservation (good for 30days) (50,000.00) (50,000.00) (50,000.00) (50,000.00) (50,000.00) (50,000.00) (50,000.00)
Balance for the Downpayment 295,600.00 398,200.00 334,000.00 374,000.00 410,800.00 509,200.00 796,000.00
80% Balance 1,382,400.00 1,792,800.00 1,536,000.00 1,696,000.00 1,843,200.00 2,236,800.00 3,384,000.00
12months, zero interest rates 115,200.00 149,400.00 128,000.00 141,333.33 153,600.00 186,400.00 282,000.00
24months, zero interest rates 57,600.00 74,700.00 64,000.00 70,666.67 76,800.00 93,200.00 141,000.00
36months, zero interest rates 38,400.00 49,800.00 42,666.67 47,111.11 51,200.00 62,133.33 94,000.00