Fort Victoria BGC Primelot
Tower A
Unit 1807
Area: 40.60
2 bedrooms / finished unit
Sample computation only.
USP: 5,304,472.61
3% DISC: 159,134.18
NUSP: 5,145,338.43
12% VAT: 617,440.61
7% MISC: 360,173.69
TCP: 6,122,952.73
DP 10%: 612,295.27
5% OUTRIGHT: 306,147.64
DP BAL 5%: 306,147.64
RES: 50,000.00
NDP: 256,147.64
MONTHLY DP 9 MOS: 28,460.85
BALANCE 90%: 5,510,657.46
10 YRS 12%: 79,061.93
15 YRS 14%: 73,387.71
Bank estimated computation:
Fixed 5 yrs 6.75%: 108,468.81
Fixed 10 yrs 8.00%: 66,859.48
Fixed 15 yrs 9.50%: 57,543.65