SAMPLE COMPUTATION
Victoria de Manila -
Tower C Finished  
Unit No. : C2001 
Area : 44.66 sqm. 
  
Unit Selling Price : 3,456,803.40 
Misc. Fees : 25,000.00 
Government Fee : 120,988.12 
VAT (12%, if any) : 414,816.41 
Total Contract Price : 4,017,607.93 
20-80 Bank Financing
Scheme
  
Bank Financing  
Down Payment 20% : 803,521.59  Balance 80% : 3,214,086.34
Less Outright : -100,000.00 
Down Payment Balance : 703,521.59  Monthly Ammortization
Less: Reservation Fee : -10,000.00  with 12yrs. @ 10% max.
Net Downpayment : 693,521.59  interest : 38,410.84
  
No. of Months : 24 mos. 
Monthly Ammortization : 28,896.73