Scribd
Upload
31 views

Other Fees:: Loan Amount and Amortization Are Estimates Only and Subject To Credit Approval

This document provides an initial computation sheet for a property purchase by Rodrigo Orario. It details the total selling price of 1,867,000 PHP for unit 93I in the Hacienda Balai project in Quezon City. It outlines the payment options including a 15% downpayment of 277,800 PHP that can be paid in installments. It also lists the monthly amortization amounts for different bank loan terms over 10, 15, or 20 years. Additional fees such as move-in fees, maintenance fees, parking fees, and adjoining unit fees are also specified.

Uploaded by

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

Other Fees:: Loan Amount and Amortization Are Estimates Only and Subject To Credit Approval

This document provides an initial computation sheet for a property purchase by Rodrigo Orario. It details the total selling price of 1,867,000 PHP for unit 93I in the Hacienda Balai project in Quezon City. It outlines the payment options including a 15% downpayment of 277,800 PHP that can be paid in installments. It also lists the monthly amortization amounts for different bank loan terms over 10, 15, or 20 years. Additional fees such as move-in fees, maintenance fees, parking fees, and adjoining unit fees are also specified.

Uploaded by

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

INITIAL COMPUTATION SHEET

NAME OF BUYER: RODRIGO ORARIO DATE: September 16, 2017


PROJECT: HACIENDA BALAI QUEZON CITY UNIT: 93I

TOTAL SELLING PRICE: (PhP) 1,867,000.00


PAYMENT OPTIONS (PhP)
TOTAL SELLING PRICE: 1,867,000.00
LESS RESERVATION FEE: 15,000.00
TOTAL CONTRACT PRICE: 1,852,000.00
BANK FINANCING OPTIONS - 15/90
TOTAL CONTRACT PRICE: 1,852,000.00
15% DOWNPAYMENT: 277,800.00
ESTIMATED LOAN VALUE: 1,574,200.00
* LOAN AMOUNT AND AMORTIZATION ARE ESTIMATES ONLY AND SUBJECT TO CREDIT APPROVAL.
15% DOWNPAYMENT 277,800.00

DOWNPAYMENT OPTIONS

INSTALLMENT DOWNPAYMENT
3% DOWNPAYMENT : 55,560.00 (IF 3% DOWNPAYMENT PAYABLE UNTIL OCTOBER 2017 )
INSTALLMENT BASIS 55,560.00 ( 1 MONTH @ O% INTEREST )

DOWNPAYMENT BALANCE: 222,240.00


LESS BUYER'S PROMO: 75,000.00 ( BUYERS PROMO DOWNPAYMENT PAYABLE IN 30 DAYS AFTER RESERVATION DATE )
NET DOWNPAYMENT: 147,240.00
INSTALLMENT BASIS 13,385.45 (11 MONTHS TO PAY @ 0% INTEREST )

INSTALLMENT BASIS
% TOTAL PAYMENT # OF MONTHS MONTHLY DURATION
3% 55,560.00 1 55,560.00 Oct-17
12% 147,240.00 11 13,385.45 NOVEMBER 2017 TO SEPTEMBER 2018 (LESS 75K BUYERS PROMO DISCOUNT)
# AMORTIZATION CHECK DATE
1 55,560.00 16-Oct-17
2 55,560.00 16-Nov-17
3 55,560.00 16-Dec-17
4 13,385.45 16-Jan-18
5 13,385.45 16-Feb-18
6 13,385.45 16-Mar-18
7 13,385.45 16-Apr-18
8 13,385.45 16-May-18
9 13,385.45 16-Jun-18
10 13,385.45 16-Jul-18
11 13,385.45 16-Aug-18
12 13,385.45 16-Sep-18
* DOWNPAYMENT AMORTIZATION WILL START ON
* EVERY DELAY OF PAYMENT HAS A CORRESPONDING PENALTY. BUYER'S CONFORME
B. 85% LOAN VALUE MONTHLY AMORTIZATION (MA) OPTIONS (PhP/mo.)
PNB BDO RCBC
MONTHLY MONTHLY MONTHLY
YEAR TERMS GROSS INCOME GROSS INCOME GROSS INCOME
AMORTIZATION AMORTIZATION AMORTIZATION
20 YEARS 11,278.06 37,593.52 - 11,278.06 37,593.52
15 YEARS 13,284.00 44,279.99 13,284.00 44,279.99 13,284.00 44,279.99
10 YEARS 17,476.85 58,256.16 17,476.85 58,256.16 17,476.85 58,256.16
5 YEARS 30,433.69 101,445.65 30,433.69 101,445.65 30,433.69 101,445.65

AREZZO PLACE AREZZO PLACE


OTHER FEES: ASIA ENCLAVES SOLANO HILLS
PASIG
HACIENDA BALAI
DAVAO
MOVE-IN FEE: P29,500 P29,500 P29,500 P29,500
GRD-3RD and UNITS 3
GRD FLR: P1,465 & 16 OF 4TH-
MONTHLY MAINTENANCE FEE - (UNIT): P50/SQM P1,350
5TH:P1,250
2ND-4TH: P1,350 4TH-5TH: P1,130
BASEMENT: P525K RANGES FROM RANGES FROM
PARKING PRICE
ON-GRADE: P500K P455K TO P495K P430K TO P470K
BASEMENT: P315
MONTHLY MAINTENANCE FEE - (PARKING): P565 P465
ON-GRADE: P200
ADJOINING FEE: P25,000
RESTORATION FEE - (ADJOINING UNIT): P15,000 (IF UNDER DIFFERENT NAME ONLY)
PROCESSING FEE - (SATO III): N/A N/A N/A N/A

NOTES:
1. PRICES AND TERMS ARE SUBJECT TO CHANGE WITHOUT PRIOR NOTICE. Unit availability is on a first-come-first-served basis.
2. Reservation Fee is non-refundable and will be forfeited once account is cancelled / backed-out.
3. Loan amount is based on the 90% / 85% of the HDMF appraisal and amortization are estimates only and subject to credit approval. In the event that the
Loan Value approved by HDMF is less than the estimated Loan Value in the pricelist the equity/downpayment should be paid in 3 equal monthly
payments prior to delivery of the housing loan application to HDMF.
4. Pag-IBIG Computation is based on loan value. Equity portion and amortization are applicable for local members only.
5. Pag-IBIG Overseas Program (POP) members are subject to POP guidelines on Loan value.
6. Pag-IBIG monthly amortization includes HDMF upgrade (if any).
7. Parking slot is subject to parking dues. Only unit owners can avail of Parking slots.
8. Price for AEA Sato III (UNITS) and Parking Slots (ALL PROJECTS) are VAT inclusive.
9. Cash Discount does not apply to parking slot.
10. In case of Bank Financing, the monthly amortization is based on the bank's prevailing rate at the time of the loan. Indicative rate only based on the 10% interest per annum.
11. Computation presented herein DOES NOT INCLUDE MOVE-IN FEES, MAINTENANCE FEE, PARKING SLOTS and CONNECTION FEE & RESTORATION FEE for adjoining units.
12. PHINMA Properties reserves the right to correct errors in prices, terms, unit details and status of the properties in the event that discrepancies are discovered.
PREPARED BY: RECEIVED BY:

Broker / In-House Div. and Agent's Name Signature over Printed Name / Date

You might also like