Scribd
Upload
58 views

Compu - Excel

This document provides sample computations for property purchase plans for Lessandra Bucandala Phase 3 development in Camella Bucandala, Imus Cavite. It outlines pricing and payment details for 10 different house models ranging from 2 to 5 bedrooms. For each model, it lists the unit type, lot class, floor area, lot area, reservation fee, total contract price, down payment amount, bank loan amount, monthly payment timelines for a 15-year or 20-year loan. Down payment options and monthly amortization amounts are provided. Interest rates noted are for sample purposes only.

Uploaded by

api-282915165
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLSX, PDF, TXT or read online on Scribd
58 views

Compu - Excel

This document provides sample computations for property purchase plans for Lessandra Bucandala Phase 3 development in Camella Bucandala, Imus Cavite. It outlines pricing and payment details for 10 different house models ranging from 2 to 5 bedrooms. For each model, it lists the unit type, lot class, floor area, lot area, reservation fee, total contract price, down payment amount, bank loan amount, monthly payment timelines for a 15-year or 20-year loan. Down payment options and monthly amortization amounts are provided. Interest rates noted are for sample purposes only.

Uploaded by

api-282915165
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLSX, PDF, TXT or read online on Scribd
You are on page 1/ 12

Camella Bucandala, Imus Cavite

Sample Computation For Lessandra BucandalaPhase 3

Lessandra Bucandala Phase 3

NRFO:

Expansion

House Model: REANA - Town House(SOLD OUT)


Unit type:
Lot Class:
Floor area:
Lot area:

2 bedrooms + 1 toilets and baths


inner unit
40
sq m
36
sq m

Reservation fee:

7,500

Total Contract Price:


Downpayment (12.5%):
For Bank Loan (87.5%):

1,111,366
138,921
972,445

Downpayment Scheme:
Option 1
DP (15months)
Monthly Amortization:
TRU BANK:
If will be paid in 15 years:
If will be paid in 20 years:

8,761 (per month)


(Note: We use % inte8rest rate for safe presentation purposes only.
Interest rate shall depend on the bank's prevailing rate which is lower.)
9,294 (per month)
8,134 (per month)

OFW/ABROAD EMPLOYED & SELF E


LOCALLY EMPLOYED

House Model: MARGARITA- Town House


Unit type:
Lot Class:
Floor area:
Lot area:

2 bedrooms + 1 toilets and baths


inner unit
46
sq m
36
sq m

Reservation fee:

10,000

Total Contract Price:


Downpayment (12.5%):
For Bank Loan (87.5%):

1,271,752
158,969
1,112,783

(SOLD OUT)

Downpayment Scheme:
Option 1
DP (15months)
Monthly Amortization:

9,931 (per month)


(Note: We use % inte8rest rate for safe presentation purposes only.
Interest rate shall depend on the bank's prevailing rate which is lower.)

TRU BANK:
If will be paid in 15 years:
If will be paid in 20 years:

10,635 (per month)


9,308 (per month)

House Model: RINA - Single Firewall


Unit type:
Lot Class:
Floor area:
Lot area:

2 bedrooms + 1 toilets and baths


inner lot
40
sq m
88
sq m

Reservation fee:

15,000

Total Contract Price:


Downpayment (12.5%):
For Bank Loan (87.5%):

1,999,216
249,902
1,749,314

Downpayment Scheme:
Option 1
DP (15months)

15,660 (per month)

OFW/ABROAD EMPLOYED & SELF E


LOCALLY EMPLOYED

Monthly Amortization:

(Note: We use % inte8rest rate for safe presentation purposes only.


Interest rate shall depend on the bank's prevailing rate which is lower.)

TRU BANK:
If will be paid in 15 years:
If will be paid in 20 years:

16,670 (per month)


14,632 (per month)

OFW/ABROAD EMPLOYED & SELF E


LOCALLY EMPLOYED

House Model: MARGA - Single Firewall


Unit type:
Lot Class:
Floor area:
Lot area:

2 bedrooms + 1 toilets and baths


corner lot
46
sq m
88
sq m

Reservation fee:

15,000

Total Contract Price:


Downpayment (12.5%):
For Bank Loan (87.5%):

2,129,931
266,241
1,863,690

Downpayment Scheme:
Option 1
DP (15months)
Monthly Amortization:

16,749 (per month)


(Note: We use % inte8rest rate for safe presentation purposes only.
Interest rate shall depend on the bank's prevailing rate which is lower.)

TRU BANK:
If will be paid in 15 years:
If will be paid in 20 years:

17,759 (per month)


15,589 (per month)

OFW/ABROAD EMPLOYED & SELF E


LOCALLY EMPLOYED

Camella Affordable Bucandala Phase 3


House Model: MARA - Single Firewall
Unit type:
Lot Class:
Floor area:
Lot area:

3 bedrooms + 2 toilets and baths + provision for carport and balcony


inner lot
53
sq m
88
sq m

Reservation fee:

15,000

Total Contract Price:


Downpayment (15%):
For Bank Loan (85%):

2,344,645
374,130
2,120,067

Downpayment Scheme:
Option 1
DP (15months)
Monthly Amortization:

23,942 (per month)


(Note: We use % inte8rest rate for safe presentation purposes only.
Interest rate shall depend on the bank's prevailing rate which is lower.)

TRU BANK:
If will be paid in 15 years:
If will be paid in 20 years:

20,203 (per month)


17,733 (per month)

OFW/ABROAD EMPLOYED & SELF E


LOCALLY EMPLOYED

House Model: CARMELA - Single Firewall


Unit type:
Lot Class:
Floor area:
Lot area:

3 bedrooms + 2 toilets and baths + provision for carport and balcony


inner lot
65
sq m
90
sq m

Reservation fee:

15,000

Total Contract Price:


Downpayment (15%):
For Bank Loan (85%):

2,667,739
333,467
2,334,271

Downpayment Scheme:
Option 1
DP (15months)
Monthly Amortization:
TRU BANK:
If will be paid in 15 years:
If will be paid in 20 years:

21,231 (per month)


(Note: We use % inte8rest rate for safe presentation purposes only.
Interest rate shall depend on the bank's prevailing rate which is lower.)
22,244 (per month)
19,525 (per month)

OFW/ABROAD EMPLOYED & SELF E


LOCALLY EMPLOYED

House Model: DRINA - Single Firewall


Unit type:
Lot Class:
Floor area:
Lot area:

4 bedrooms + 3 toilets and baths + provision for carport and balcony


inner lot
83
sq m
99
sq m

Reservation fee:

15,000

Total Contract Price:


Downpayment (15%):
For Bank Loan (85%):

3,095,381
464,307
2,631,074

Downpayment Scheme:
Option 1
DP (15months)
Monthly Amortization:

29,621 (per month)


(Note: We use % inte8rest rate for safe presentation purposes only.
Interest rate shall depend on the bank's prevailing rate which is lower.)

TRU BANK:
If will be paid in 15 years:
If will be paid in 20 years:

25,071 (per month)


21,971 (per month)

OFW/ABROAD EMPLOYED & SELF E


LOCALLY EMPLOYED

House Model: ELISA - Single Firewall


Unit type:
Lot Class:
Floor area:
Lot area:

5 bedrooms + 3 toilets and baths + provision for carport and balcony


corner lot
97
sq m
110
sq m

Reservation fee:

30,000

Total Contract Price:


Downpayment (15%):
For Bank Loan (85%):

4,114,995
617,249
3,497,745

Downpayment Scheme:
Option 1
DP (15months)

39,150 (per month)

Monthly Amortization:
TRU BANK:
If will be paid in 15 years:
If will be paid in 20 years:

(Note: We use % inte8rest rate for safe presentation purposes only.


Interest rate shall depend on the bank's prevailing rate which is lower.)
33,331 (per month)
29,258 (per month)

OFW/ABROAD EMPLOYED & SELF E


LOCALLY EMPLOYED

ion purposes only.


g rate which is lower.)

D EMPLOYED & SELF EMPLOYED

ion purposes only.


g rate which is lower.)

D EMPLOYED & SELF EMPLOYED

ion purposes only.


g rate which is lower.)

D EMPLOYED & SELF EMPLOYED

ion purposes only.


g rate which is lower.)

D EMPLOYED & SELF EMPLOYED

carport and balcony

ion purposes only.


g rate which is lower.)

D EMPLOYED & SELF EMPLOYED

carport and balcony

ion purposes only.


g rate which is lower.)

D EMPLOYED & SELF EMPLOYED

carport and balcony

ion purposes only.


g rate which is lower.)

D EMPLOYED & SELF EMPLOYED

carport and balcony

ion purposes only.


g rate which is lower.)

D EMPLOYED & SELF EMPLOYED

You might also like