COMPUTATION SHEETBuyers Name :                                                                 Floor Area:      24.000   s...
SPOT 10 DP DEFERRED BAL                                                           COMPUTATION SHEETBuyers Name :          ...
spot 30 bal deferred                                                       COMPUTATION SHEETBuyers Name :                 ...
COMPUTATION SHEETBuyers Name :                                        0                      Floor Area:     24.000      s...
Upcoming SlideShare
Loading in …5
×

Sea residences 1610 phase 2

1,215 views

Published on

0 Comments
0 Likes
Statistics
Notes
  • Be the first to comment

  • Be the first to like this

No Downloads
Views
Total views
1,215
On SlideShare
0
From Embeds
0
Number of Embeds
2
Actions
Shares
0
Downloads
5
Comments
0
Likes
0
Embeds 0
No embeds

No notes for slide

Sea residences 1610 phase 2

  1. 1. COMPUTATION SHEETBuyers Name : Floor Area: 24.000 sqmTOWER & UNIT #: d- 1610 Unit Type 1 brList Price 2,639,000.00Less: Promo Discount 0.0% 40,000.00Discounted Price 2,599,000.00Add: Other Charges 5.5% 145,145.00Add: VAT (if applicable) 12.0% 316,680.00TOTAL CONTRACT PRICE 3,060,825.00Equity/Downpayment 20% 612,165.00Reservation Fee 25,000.00Net Downpayment 587,165.00DEFERRED DOWNPAYMENTPayable in 24 months 0% interest 24,465.21BALANCE 80% 2,448,660.00Option 1 - Bank Finance Term Factor Rate Amortization 5 yrs(11.50%) 0.0219926100 53,852.42 10 yrs(11.5%) 0.0140595400 34,427.03 15 yrs (11.5%) 0.0116819000 28,605.00Breakdown of other charges:Registration Fees Transfer TaxAnnotation Fees Electric & Water connectionDocumentary StampIssuance of Title Legal Fees*Prices may change w/o prior notice.*All checks are payable to SM DEVELOPMENT CORPORATION. Date:CONFORME:Buyers Name: 0 BLO Endorsed by: Liza Macabeo BROKER NETWORK MANAGER
  2. 2. SPOT 10 DP DEFERRED BAL COMPUTATION SHEETBuyers Name : 0 Floor Area: 24.000 sqmTOWER & UNIT #: d- 1610 Unit Type 1 brList Price 2,639,000.00Less: Promo Discount 0.0% 40,000.00LIST PRICE 2,599,000.00Less: Standard Discounts Spot DP Discount 1.0% 25,990.00 Deferred Cash Discount 0.0% - Spot Cash Discount 0.0% -DISCOUNTED PRICE 2,573,010.00Add: Other Charges 5.5% 141,515.55Add: VAT (if applicable) 12.0% 308,761.20TOTAL CONTRACT PRICE 3,023,286.75Equity/Downpayment 10% 302,328.68Reservation Fee 25,000.00Net Downpayment 277,328.68REMAINING BALANCE 90% 2,720,958.08Payable in 24 months 0% interest 113,373.25Breakdown of other charges:Registration Fees Transfer TaxAnnotation Fees Electric & Water connectionDocumentary StampIssuance of Title Legal Fees*Prices may change w/o prior notice*All checks payable to SM DEVELOPMENT CORPORATION Date:CONFORME: Agent:Buyers Name: 0 Endorsed by: Sales Manager*This document does not constitute nor form part of any contract and is for information purposes only. Page 2
  3. 3. spot 30 bal deferred COMPUTATION SHEETBuyers Name : 0 Floor Area: 24.000 sqmTOWER & UNIT #: d- 1610 Unit Type 1 brList Price 2,639,000.00Less: Standard Discounts Discount 3.0% 77,970.00DISCOUNTED PRICE 2,521,030.00Add: Other Charges 5.5% 138,656.65Add: VAT (if applicable) 12.0% 302,523.60TOTAL CONTRACT PRICE 2,962,210.25Equity/Downpayment 20% 592,442.05Reservation Fee 25,000.00Net Downpayment 567,442.05REMAINING BALANCE 80% 2,369,768.20Payable in 24 months 0% interest 98,740.34Breakdown of other charges:Registration Fees Transfer TaxAnnotation Fees Electric & Water connectionDocumentary StampIssuance of Title Legal Fees*Prices may change w/o prior notice*All checks payable to SM DEVELOPMENT CORPORATION Date:CONFORME: Agent:Buyers Name: 0 Endorsed by: Sales Manager*This document does not constitute nor form part of any contract and is for information purposes only. Page 3
  4. 4. COMPUTATION SHEETBuyers Name : 0 Floor Area: 24.000 sqmTOWER & UNIT #: d- 1610 Unit Type 1 brList Price 2,639,000.00Less: Standard Discounts Spot DP Discount 0.0% - Deferred Cash Discount 0.0% - Spot Cash Discount 12.0% 311,880.00DISCOUNTED PRICE 2,287,120.00Add: Other Charges 5.5% 125,791.60Add: VAT (if applicable) 0.0% -TOTAL CONTRACT PRICE 2,412,911.60Total Contract Price 100% 2,412,911.60Reservation Fee 25,000.00Retention on TCP (covered by PDC)Amount Due within 30 days 2,387,911.60Breakdown of other charges:Registration Fees Transfer TaxAnnotation Fees Electric & Water connectionDocumentary StampIssuance of Title Legal Fees*Prices may change w/o prior notice*All checks payable to SM DEVELOPMENT CORPORATION Date:CONFORME: Agent:Buyers Name: 0 Endorsed by: Sales Manager*This document does not constitute nor form part of any contract and is for information purposes only.

×