Camella Homes Puerto Princesa, Sample Computation

 

 CAMELLA HOMES
(October 2016 Price)

 COMPLETE   FLEXIHOMES 
 House Models  Sara Inner  Sara End  Margarita IU  Margarita EU  Reana Inner  Reana End
 Lot Area                          44                           93                             44                          66                               44                          66
 Floor Area                          35                           35                             46                          46                               40                          40
 TOTAL CONTRACT PRICE           1,635,134            2,560,634               1,990,797            2,473,070                 1,801,840           2,277,695
 OUTRIGHT DISCOUNT                 30,000                  30,000                     30,000                  30,000                       30,000                 30,000
 Discounted TCP           1,605,134            2,530,634               1,960,797            2,443,070                 1,771,840           2,247,695
 Reservation Fee                 15,000                  20,000                     15,000                  20,000                       15,000                 20,000
 Total Down payment (12.5%)               200,642                316,329                   245,100                305,384                     221,480               280,962
 Monthly Down Payment for 18 months           11,146.76            17,573.85               13,616.65            16,965.76                 12,304.44           15,608.99
 Loanable Amount     1,364,363.90      2,151,038.90         1,666,677.45      2,076,609.50           1,506,064.00     1,910,540.75
 Interim Bank
 1 year using 8% p.a. at 5 years               (27,664)                (43,615)                   (33,794)                (42,106)                     (30,538)               (38,739)
 1 year using 8% p.a. at 10 years               (16,553)                (26,098)                   (20,221)                (25,195)                     (18,273)               (23,180)
 1 year using 8% p.a. at 15 years               (13,039)                (20,556)                   (15,928)                (19,845)                     (14,393)               (18,258)
 1 year using 8% p.a. at 20 years               (11,412)                (17,992)                   (13,941)                (17,370)                     (12,597)               (15,981)
 Deferred Cash
 24 months, 0% interest                 67,506                105,860                     82,325                102,211                       74,452                 94,071
 Spot Cash
 12% Discount (w/in 7 days after RS)               181,216                287,276                   223,896                276,768                     201,221               253,323
 Discount Total Contract Price           1,453,918            2,273,358               1,766,901            2,196,302                 1,600,619           2,024,372

 

CAMELLA HOMES (FLEXIHOMES) 

 House Models  Bella  Carmela  Carina  Drina  Elaisa  Fatima  Gavina
 Lot Area                                       88                                           88                                  99                                      99                                   110                                    132                                    246
 Floor Area                                       53                                           65                                  72                                      83                                     97                                    110                                    166
 TOTAL CONTRACT PRICE                        2,735,154                             3,118,005                    3,451,784                        4,020,508                       4,587,458                        5,296,242                        8,457,797
 Reservation Fee                              20,000                                   30,000                          30,000                              40,000                             40,000                              50,000                              70,000
 Total Down payment (15%)                            410,273                                 457,701                        517,758                            603,076                           688,119                            794,436  1,368, 670
 Monthly Down Payment for 14 months  27, 877                                   31,264                          34,841                              40,420                             46,294                              53,174                              85,619
 Loanable Amount                        2,324,881                             2,650,304                    2,934,016                        3,417,432                       3,899,339                        4,501,805                        7,189,127
 Interim Bank
 1 year using 8% p.a. at 5 years                            (47,140)                                 (53,739)                        (59,491)                            (69,293)                           (79,065)                            (91,280)                         (145,770)
 1 year using 8% p.a. at 10 years                            (28,207)                                 (32,156)                        (35,598)                            (41,463)                           (47,310)                            (54,619)                            (87,224)
 1 year using 8% p.a. at 15 years                            (22,218)                                 (25,328)                        (28,039)                            (32,659)                           (37,264)                            (43,022)                            (68,703)
 1 year using 8% p.a. at 20 years                            (19,446)                                 (22,168)                        (24,541)                            (28,585)                           (32,616)                            (37,655)                            (60,133)
 Deferred Cash
 24 months, 0% interest                            113,131                                 128,667                        142,574                            165,855                           189,477                            218,593                            349,492
 Spot Cash
 12% Discount (w/in 7 days after RS)                            308,218                                 344,161                        384,214                            442,461                           510,495                            585,549                            944,936
 Discount Total Contract Price                        2,426,936                             2,773,844                    3,067,570                        3,578,047                       4,076,963                        4,710,693                        7,512,861

 

 

Pin It on Pinterest