Property Name : STV401 : Linmarr Condominium, Bo. Obrero, Davao City

Location : Bo. Obrero, Davao City

SAMPLE COMPUTATION

Sample Computation 20% Downpayment

Unit No : 603(Facing Ammenities)
Bldg : A 
Floor : 6 
Total Area : 28.46 
Unit Type : Studio 
Unit Price : 1,425,000.00 
Contract Price 
(+5% reg. Fee and EVAT) : 1,496,250.00 

20% Down Payment : 299,250.00 

less: res fee (30,000.00) 

Down Payment Due : 269,250.00

Spot Cash on DP (less 7.5% on DP) 249,056.25 

DP Payable In 6mo : 44,875.00 /mo

Balance for Ammortization : 1,197,000.00

1 year 0% int : 99,750.00 /mo

2 years 13% int P.A. : 56,907.56 /mo
fr: 047541822

3 years 13% int P.A. : 40,331.66 /mo
fr: .033693952

4 years 15% int. P.A. : 33,313.41 /mo
fr: .027830748

5 years 15% int P.A. : 28,476.55 /mo
fr: .02378993