Thanks to visit codestin.com
Credit goes to www.scribd.com

Scribd
Upload
171 views1 page

Rfo Computation

This document provides sample computations for the sale of three properties: Samantha 80, Ashley 80, and Block 14 Lot 24. It includes the lot area, price per square meter, total selling price, down payment details, balance amount, and interest rates for financing the remaining 80% over 10 years. The miscellaneous expenses are estimated at 6% of the total selling price. This sample is intended to show indicative pricing and payment terms and is subject to change without notice.

Uploaded by

Myra
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
171 views1 page

Rfo Computation

This document provides sample computations for the sale of three properties: Samantha 80, Ashley 80, and Block 14 Lot 24. It includes the lot area, price per square meter, total selling price, down payment details, balance amount, and interest rates for financing the remaining 80% over 10 years. The miscellaneous expenses are estimated at 6% of the total selling price. This sample is intended to show indicative pricing and payment terms and is subject to change without notice.

Uploaded by

Myra
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

SAMANTHA 80 SAMANTHA 80 ASHLEY 80

Single Detached Single Detached Single Detached


4-BR, 2-T&B 3-BR, 2-T&B 3-BR, 2-T&B
PERIMETER PERIMETER PERIMETER

RFO RFO RFO - ON GOING


CONSTRUCTION

BLOCK 03 LOT 08 BLOCK 03 LOT 28 BLOCK 14 LOT 24


Lot Area 120 120 120
Price per sqm 12,500 12,500 14,000
Price per sqm 14,000.00 14,000.00 15,680.00
TSP of Lot 1,680,000.00 1,680,000.00 1,881,600.00
Floor Area 80 80 80
Price per sqm 34,720 34,720 34,720
TSP of House 2,777,600.00 2,777,600.00 2,777,600.00
Total Selling Price 4,457,600.00 4,457,600.00 4,659,200.00

SPOT DP 20% Spot DP; 80%in 10yrs ( 1-3rd yr 10%; 4-5th yr 12%; 6-10th yr 14%
Interest)
20% Downpayment 891,520.00 891,520.00 931,840.00
Less: Reservation Fee 20,000.00 20,000.00 20,000.00
Net DP Payable in 30 days 871,520.00 871,520.00 911,840.00

80% Balance 3,566,080.00 3,566,080.00 3,727,360.00


1-3rd Year 10% Interest 47,126.01 47,126.01 49,257.34
4-5th Year 12% Interest 50,111.06 50,111.06 52,377.38
6-10th Year 14% Interest 52,417.42 52,417.42 54,788.06

SPLIT DP (20% Split DP in 3-12mos; 80% in 10yrs( 1-3rd yr 10%; 4-5th yr 12%; 6-10th
yr 14% Interest)
20% Downpayment 931,840.00
Less: Reservation Fee 20,000.00
Net DP Payable 911,840.00
Monthly DP in 3mos 303,946.67
Monthly DP in 6mos -
Monthly DP in 12mos -

80% Balance 3,566,080.00 3,566,080.00 3,727,360.00


1-3rd Year 10% Interest 47,126.01 47,126.01 49,257.34
4-5th Year 12% Interest 50,111.06 50,111.06 52,377.38
6-10th Year 14% Interest 52,417.42 52,417.42 54,788.06

Miscellaneous Expense (6%) 267,456.00 267,456.00 279,552.00


1. This Sample Computation only intends to show an indicative pricing and payment term for Palma Real
Prices, interest rates and payment terms are subject to change without prior notice.
2. Lot are only estimates and are subject to change without prior notice.
3. In-house financing shall be the automatic payment term until receipt of loan proceeds.
4. Computation are indicative pricing only and subject to change based on the prevailing rates
5. Amounts indicated are exclusive of transfer and registration expenses and other required costs
identified as Miscellaneous Expense to be shouldered by the Buyer.
6. This document is for information purposes only and does not constitute nor form part of any contract.
7. This sample computation is valid until September 30, 2021 only.

You might also like