SQM Additional Total SQM

Lot size 55 55

SPOT CASH 6 MOS 12 MOS

(10% Disc) (5% Disc) (0% Disc)
AMOUNT AMOUNT AMOUNT
Selling Price 3,335,587.50 3,335,587.50 3,335,587.50
Add: Excess Lot @ P15,000.00/sqm - - -
Total Selling Price 3,335,587.50 3,335,587.50 3,335,587.50
Less: Discount (333,558.75) (166,779.38)
TSP Net of Discount 3,002,028.75 3,168,808.13 3,335,587.50
Misc. & Transfer Fees: 300,202.88 316,880.81 333,558.75
VAT 360,243.45 380,256.98 400,270.50
Total Contract Price 3,662,475.08 3,865,945.91 4,069,416.75

Payment Breakdown:
Down Payment - Equity 20% 3,662,475.08 773,189.18 813,883.35
Loan Take Out 3,092,756.73 3,255,533.40
Loan Take Out 3,662,475.08 3,865,945.91 4,069,416.75

PAYMENT SCHEME:
Spot Cash For 6 Mos For 12 Mos

Reservation 20,000.00 20,000.00

1st 3,662,475.08 125,531.53 66,156.95
2nd 125,531.53 66,156.95
3rd 125,531.53 66,156.95
4th 125,531.53 66,156.95
5th 125,531.53 66,156.95
6th 125,531.53 66,156.95
7th 66,156.95
8th 66,156.95
9th 66,156.95
10th 66,156.95
11th 66,156.95
12th 66,156.95
Sub Total 3,662,475.08 773,189.18 813,883.35
Loan Take Out - 3,092,756.73 3,255,533.40
TOTAL 3,662,475.08 3,865,945.91 4,069,416.75
Notes:
Financing Scheme
Discount:
- Spot Cash 10%
- 6 Months Equity = 5% discount
- 12 Months Equity = no discount