Scribd Logo
Upload

Welcome to Scribd!

  • Top 1 3611 STD

    Uploaded by

    JIMMY CAPULONG
    5 views1 page
    The document outlines the computation for the purchase of a studio unit located at The Olive Place Tower 1. It details the list price, discounts, legal fees, taxes, down payment schedule, and estimated financing options. The total receivable is P4,435,493.74 which includes a 10% deferred down payment over 30 months and the balance to be paid in cash or through financing. Estimated monthly amortization for a 15-year bank loan at 6.5% interest is P32,499.18 or P55,704.69 for a 10-year in-house loan at 13% interest.

    Original Description:

    Original Title

    TOP-1-3611-STD

    Copyright

    © © All Rights Reserved

    Available Formats

    PDF, TXT or read online from Scribd

    Did you find this document useful?

    Is this content inappropriate?

    Report this Document
    The document outlines the computation for the purchase of a studio unit located at The Olive Place Tower 1. It details the list price, discounts, legal fees, taxes, down payment schedule, and estimated financing options. The total receivable is P4,435,493.74 which includes a 10% deferred down payment over 30 months and the balance to be paid in cash or through financing. Estimated monthly amortization for a 15-year bank loan at 6.5% interest is P32,499.18 or P55,704.69 for a 10-year in-house loan at 13% interest.

    Copyright:

    © All Rights Reserved
    Download as PDF, TXT or read online from Scribd
    Flag for inappropriate content
    5 views1 page

    Top 1 3611 STD

    Uploaded by

    JIMMY CAPULONG
    The document outlines the computation for the purchase of a studio unit located at The Olive Place Tower 1. It details the list price, discounts, legal fees, taxes, down payment schedule, and estimated financing options. The total receivable is P4,435,493.74 which includes a 10% deferred down payment over 30 months and the balance to be paid in cash or through financing. Estimated monthly amortization for a 15-year bank loan at 6.5% interest is P32,499.18 or P55,704.69 for a 10-year in-house loan at 13% interest.

    Copyright:

    © All Rights Reserved
    Download as PDF, TXT or read online from Scribd
    Flag for inappropriate content
    of 1

    SAMPLE COMPUTATION

    Name of Buyer:
    The Olive Place Tower 1 Unit 3611
    List Price (VAT inclusive) 4,178,921.25 Unit Type: Studio
    Less: VAT Amount 447,741.56 Area: 24.32 sqm.
    List Price (VAT exclusive) 3,731,179.69 VAT inclusive when applicable
    -
    Reservation Discount 30,000.00 10% Deferred Down Payment in 30 months
    List Price Net of Discount (VAT exclusive) 3,701,179.69 90% Balance Cash or Financing
    Plus: VAT if applicable 444,141.56 Legal Miscellaneous Fee included in Last DP
    NET Selling Price (VAT inclusive) 4,145,321.25 Sales Channel: In House Sales Group
    7 Plus: 7% Legal Miscellaneous Fee 290,172.49 7% of NET Selling Price VAT Inc.
    TOTAL RECEIVABLE BY DLI 4,435,493.74
    -
    10% Deferred Down Payment in 30 months 414,532.13 10% of NET Selling Price VAT Inc.

    DATE PRINCIPAL LMF TOTAL


    0 March 04, 2023 25,000.00 - 25,000.00 Reservation Deposit
    1 April 04, 2023 12,984.40 - 12,984.40 10% Deferred Down Payment in 30 months
    2 May 20, 2023 12,984.40 - 12,984.40
    3 June 20, 2023 12,984.40 - 12,984.40
    4 July 20, 2023 12,984.40 - 12,984.40
    5 August 20, 2023 12,984.40 - 12,984.40
    6 September 20, 2023 12,984.40 - 12,984.40
    7 October 20, 2023 12,984.40 - 12,984.40
    8 November 20, 2023 12,984.40 - 12,984.40
    9 December 20, 2023 12,984.40 - 12,984.40
    10 January 20, 2024 12,984.40 - 12,984.40
    11 February 20, 2024 12,984.40 - 12,984.40
    12 March 20, 2024 12,984.40 - 12,984.40
    13 April 20, 2024 12,984.40 - 12,984.40
    14 May 20, 2024 12,984.40 - 12,984.40
    15 June 20, 2024 12,984.40 - 12,984.40
    16 July 20, 2024 12,984.40 - 12,984.40
    17 August 20, 2024 12,984.40 - 12,984.40
    18 September 20, 2024 12,984.40 - 12,984.40
    19 October 20, 2024 12,984.40 - 12,984.40
    20 November 20, 2024 12,984.40 - 12,984.40
    21 December 20, 2024 12,984.40 - 12,984.40
    22 January 20, 2025 12,984.40 - 12,984.40
    23 February 20, 2025 12,984.40 - 12,984.40
    24 March 20, 2025 12,984.40 - 12,984.40
    25 April 20, 2025 12,984.40 - 12,984.40
    26 May 20, 2025 12,984.40 - 12,984.40
    27 June 20, 2025 12,984.40 - 12,984.40
    28 July 20, 2025 12,984.40 - 12,984.40
    29 August 20, 2025 12,984.40 - 12,984.40
    30 September 20, 2025 12,984.40 290,172.49 303,156.89 Last DP w/ LMF
    October 20, 2025 3,730,789.13 - 3,730,789.13 90% Balance thru Cash or Financing

    TOTAL 4,145,321.13 290,172.49 4,435,493.62

    Please issue check to: DATALAND, INC.

    IMPORTANT: This table generated as of (date below) is for general reference purposes only. Prices and terms shown herein
    must be verified by DataLand, Inc. in order to be considered official and are subject to change without notice. Verified prices
    and terms valid for 24 hours from date of issuance. No contract shall be deemed established between the recipient hereof and
    DataLand, Inc. based upon this information.

    Estimated Financing Amortization:


    Bank 15 years @ 6.5% assumed interest rate 32,499.18
    In House 10 years @ 13% assumed interest rate 55,704.69
    Estimated Income Requirement:
    Bank 15 years @ 6.5% assumed interest rate 81,247.95
    In House 10 years @ 13% assumed interest rate 139,261.72

    Conforme: Prepared by: Noted by:

    Ronald Mirandsa
    Name of Buyer Sales Operations Officer Sales Director

    You might also like