Sea residences a 315b phase 1

428 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
428
On SlideShare
0
From Embeds
0
Number of Embeds
3
Actions
Shares
0
Downloads
5
Comments
0
Likes
0
Embeds 0
No embeds

No notes for slide

Sea residences a 315b phase 1

  1. 1. COMPUTATION SHEETBuyers Name : Floor Area: 24.000 sqmTOWER & UNIT #: a-315b Unit Type 1 brList Price 2,530,000.00Less: Promo Discount 0.0% 40,000.00Discounted Price 2,490,000.00Add: Other Charges 5.5% 139,150.00Add: VAT (if applicable) 0.0% -TOTAL CONTRACT PRICE 2,629,150.00Equity/Downpayment 20% 525,830.00Reservation Fee 25,000.00Net Downpayment 500,830.00DEFERRED DOWNPAYMENTPayable in 12 months 0% interest 41,735.83BALANCE 80% 2,103,320.00Option 1 - Bank Finance Term Factor Rate Amortization 5 yrs(11.50%) 0.0219926100 46,257.50 10 yrs(11.5%) 0.0140595400 29,571.71 15 yrs (11.5%) 0.0116819000 24,570.77Breakdown 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 #: a-315b Unit Type 1 brList Price 2,530,000.00Less: Promo Discount 0.0% 40,000.00LIST PRICE 2,490,000.00Less: Standard Discounts Spot DP Discount 2.0% 49,800.00 Deferred Cash Discount 0.0% - Spot Cash Discount 0.0% -DISCOUNTED PRICE 2,440,200.00Add: Other Charges 5.5% 134,211.00Add: VAT (if applicable) 0.0% -TOTAL CONTRACT PRICE 2,574,411.00Equity/Downpayment 10% 257,441.10Reservation Fee 25,000.00Net Downpayment 232,441.10REMAINING BALANCE 90% 2,316,969.90Payable in 18 months 0% interest 128,720.55Breakdown 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 #: a-315b Unit Type 1 brList Price 2,530,000.00Less: Standard Discounts Discount 5.0% 124,500.00DISCOUNTED PRICE 2,365,500.00Add: Other Charges 5.5% 130,102.50Add: VAT (if applicable) 0.0% -TOTAL CONTRACT PRICE 2,495,602.50Equity/Downpayment 20% 499,120.50Reservation Fee 25,000.00Net Downpayment 474,120.50REMAINING BALANCE 80% 1,996,482.00Payable in 24 months 0% interest 83,186.75Breakdown 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 #: a-315b Unit Type 1 brList Price 2,530,000.00Less: Standard Discounts Spot DP Discount 0.0% - Deferred Cash Discount 0.0% - Spot Cash Discount 11.0% 273,900.00DISCOUNTED PRICE 2,216,100.00Add: Other Charges 5.5% 121,885.50Add: VAT (if applicable) 0.0% -TOTAL CONTRACT PRICE 2,337,985.50Total Contract Price 100% 2,337,985.50Reservation Fee 25,000.00Retention on TCP (covered by PDC)Amount Due within 30 days 2,312,985.50Breakdown 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.

×