Sample Computation

Date :
BUYER : _____________________________________
Block : 4
Lot : 19-Jan
House Model : Agatha (Reg-Modified)
Floor Area : 120 sqm
Lot Area : 113 sqm

Pricing

House Price : 120 ### 3300000

Lot Price : 113 ### 1356000
Contract Price : 120 ### 3240000 4,656,000.00
Promo Discount : 113 ### 1271250 144,750.00

Discounted Price : 4,511,250.00

-30%DP on TCP : 1,353,375.00
LESS : Reservation Fee 30,000.00
BALANCE : Downpayment 1,323,375.00

Terms : Downpayment (Payable in 23 months) 57,538.04

NOTE: Additional 5% Discount on Spot downpayment 66,168.75

BALANCE : 70% 3,157,875.00

In-house Financing

5 Years 80,189.28

10 Years 58,948.81

15 Years 57,808.44

Bank Financing

5 Years 67,484.61

10 Years 43,947.80

15 Years 38,921.50

20 Years 41,582.58
Disclaimer: Sample computations are for references only, final computation will be issued by
The developer and payment should be made through B&E Devt. Realty Corp.
 62.77%
37.23%
100.00%

(Optional)

0.03

0.02

0.02

0.02

0.01

0.01

0.01
be issued by
ealty Corp.