M a c t a n O a s i s G a r d e n B u il d i ng 2 - 1 2
C A S H B A S I S
S AMP L E C O MP U T A T I ON
F L OO R A R E A
36 . 5625 S Q . M
57 . 9175 S Q . M
U N I T T Y P E
2 - B R
3 - B R
P R I C E
2 , 496 , 000 . 00
3 , 954 , 000 . 00
L E SS : 25 % P R O M O D I S C O U NT
624 , 000 . 00
988 , 500 . 00
N E T PR I C E
1 , 872 , 000 . 00
P H P
2 , 965 , 500 . 00
P H P
P l u s: 12 % V A T
- -
- -
T O T A L PR I C E
1 , 872 , 000 . 00
P H P
2 , 965 , 500 . 00
P H P
L E SS : R E S E R V A T I ON F E E
30 , 000 . 00
30 , 000 . 00
B A L A N C E
1 , 842 , 000 . 00
P H P
2 , 935 , 500 . 00
P H P
M a c t a n O a s i s G a r d e n B u il d i ng 2 - 1 2
R E N T T O O W N S C H E M E ( B A N K O R P A G - I B I G F I N A N C I N G )
S AMP L E C O MP U T A T I ON
U N I T T Y P E
2 - B R
3 - B R
F L OO R A R E A
36 . 5625 S Q . M
57 . 9175 S Q . M
C O M P U T A T I ON
P R I C E
2 , 496 , 000 . 00
3 , 954 , 000 . 00
L E SS : 20 % P R O M O D I S C O U NT
499 , 200 . 00
830 , 000 . 00
N E T PR I C E
1 , 996 , 800 . 00
P H P
3 , 124 , 000 . 00
P H P
P l u s: 12 % V A T
- -
- -
T O T A L PR I C E
1 , 996 , 800 . 00
P H P
3 , 124 , 000 . 00
P H P
DO W N P A Y M E N T / E Q U I T Y
138 , 000 . 00
156 , 000 . 00
L E SS : R E S E R V A T I ON F E E
30 , 000 . 00
30 , 000 . 00
B A L A N C E - P a y ab l e i n 6 m o n t h s
108 , 000 . 00
126 , 000 . 00
M O N T H L Y I N S T A LL M E N T
18 , 000 . 00
21 , 000 . 00
B A L A N C E - P a y a b l e t h r u b a n k o r P a g - i b i g F i n a n c i n g
1 , 858 , 800 . 00
2 , 968 , 000 . 00
E S T I M A T E D M ON T H L Y A M O R T I Z A T I ON FO R 30 Y E A R S
11 , 748 . 88
18 , 759 . 78