You are on page 1of 1

COMPUTATION SHEET

NAME OF BUYER: BUILDING: UNIT # : UNIT TYPE: PROJECT:

KUMAGAWA TOWER
Provision for 1 bedroom

DATE: FLOOR AREA: GARDEN AREA: BALCONY AREA: UNIT DESCRIPTION:

April 15, 2013

31.50 0.00 2.00

SQ. M. SQ. M. SQ. M. facing the road

MANILA RIVERCITY RESIDENCES


Php.

UNIT PRICE ADD: GARDEN / BALCONY AREA ADD: PARKING SLOT

1,842,500.00
-

TOTAL CONTRACT PRICE


Note: Prices must follow the latest pricelist of the developer

Php.

1,842,500.00

Parking Slot is not yet included

I. DOWN PAYMENT
10.45% DOWN PAYMENT (DP) (BASED ON ROUNDED DOWN BALANCE)
LESS: RESERVATION FEE (NON-REFUNDABLE) Php. Php. Php.

192,500.00 10,000.00 182,500.00 13,035.71 20,932.14


/month

DUE DATE
April 15, 2013

TOTAL NET DOWN PAYMENT ( EQUITY )


DEFFERED DP / EQUITY STARTING ONE MONTH AFTER THE RESERVATION PAYABLE IN

14

MONTH/S AT 0% INTEREST

OPTION 1 (DP ONLY):

Php.

OPTION 2 (DP + Processing Fee):

Php.

/month

II. OTHER CHARGES (TO BE PAID DURING THE DOWN PAYMENT PERIOD / BEFORE TURN OVER)
A. BUYER'S INSURANCE (Annual payment during the down payment period)(estimate only) Php.

DUE DATE

9,162.50 110,550.00

May 15, 2013

B.

DEVELOPER'S PROCESSING FEE

Php.

June 15, 2014

C. D. E.

CONNECTION OF UTILITIES (Meralco & Water) FINANCING CHARGES (PAG-IBIG / BANK) HOMEOWNERS' ASSOCIATION DUES (for the security & maintenance of the common areas)

To be billed before turn-over of unit To be billed before turn-over of unit To be billed before turn-over of unit

III. A. PAG-IBIG FINANCING (NOTE: Loanable amount shall be based on the CI approval of the buyer - standard is 80% of the appraised value)
7.99% LOAN APPROVAL DUE ON: Php. July 15, 2014

89.55% BALANCE

Interest Rate

1,650,000.00

Client shall be required to start with In-House Financing after the down payment, while waiting for the approval & loan take out of Pag-IBIG Php. 33,444.21 / month* THRU-PAG-IBIG/HDMF: 5 YEARS TO PAY 0.0202692200
THRU-PAG-IBIG/HDMF: 10 YEARS TO PAY THRU-PAG-IBIG/HDMF: 15 YEARS TO PAY THRU-PAG-IBIG/HDMF: 20 YEARS TO PAY THRU-PAG-IBIG/HDMF: 25 YEARS TO PAY THRU-PAG-IBIG/HDMF: 30 YEARS TO PAY 0.0121248300 0.0095478600 0.0083550700 0.0077082300 0.0073271900 Php. Php. Php. Php. Php.

20,005.97 15,753.97 13,785.87 12,718.58 12,089.86

/ month* / month* / month* /month* /month*

NOTE: Interest rates are subject to change (fixed for 3 yrs. only).

*NOTE: Monthly amortization does not yet include the monthly MRI, fire insurance and Pag-IBIG contribution

III. B. BANK FINANCING (NOTE: Loanable amount shall be based on the CI approval of the buyer - standard is 80% of the selling price / appraised value)
LOAN APPROVAL DUE ON: July 15, 2014

89.55% BALANCE

7% Interest Rate

Php.

1,650,000.00

Client shall be required to start with In-House Financing after the down payment, while waiting for the approval & loan take out of the bank Php. 32,670.00 / month* 5 YEARS TO PAY (11%) 0.0198000000
10 YEARS TO PAY (11%) 15 YEARS TO PAY (11.25%) 20 YEARS TO PAY (11.5%) 0.0116100000 0.0089900000 0.0077500000 Php. Php. Php.

19,156.50 14,833.50 12,787.50

/ month* / month* / month*

NOTE: Interest rates are subject to change (shall be based on existing rates of BPI or PNB). Rate given is for BPI fixed for 1-year only.

CONFORME :

*NOTE: Monthly amortization does not yet include the annual insurances Requirements:
Photocopy of gov't-issued ID, Company ID, birth and marriage certificate (if applicable), 6 pcs. 1X1 ID pictures Notarized Certificate of Employment & Compensation (itemized), latest 2 months pay slips & ITR (if applicable) Proof of billing address (latest), checking account (for the PDC's), Notarized Special Power of Attorney (if applicable)(form supplied) Membership Status Verification Slip (MSVS), Employee Statement of Accumulated Value (ESAV) (with at least 24 months contributions), Photocopy of Pag-IBIG contribution receipts (if applicable)

BUYER

NOTE: Clearance to Move-In shall only be given upon full payment of the down payment & other charges and approval & loan take out of housing loan from financing institution
PREPARED BY: RECOMMENDING APPROVAL: SALE APPROVED BY:

SALES AGENT

SALES MANAGER

Contact Numbers:

Q-Win Tel. No.: (+632) 577-3028

Q-Win CS