Scribd Logo
Upload

Welcome to Scribd!

  • TOP 1 3611 SPOT 5 5 in 29 Mos 90 Ban Fin

    Uploaded by

    JIMMY CAPULONG
    10 views1 page
    This document provides a sample computation for the purchase of a studio unit. It lists the unit's list price as PHP 4,178,921.25 inclusive of VAT. It then shows the breakdown of payments, including a 5% spot down payment of PHP 206,221.33 due initially and another 5% deferred down payment over 29 months. The remaining 90% balance is to be paid by cash or financing. It provides an amortization schedule for the payments as well as estimated financing costs from a bank or in-house financing.

    Original Description:

    Original Title

    TOP-1-3611-SPOT-5-5-in-29-mos-90-Ban-fin

    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
    This document provides a sample computation for the purchase of a studio unit. It lists the unit's list price as PHP 4,178,921.25 inclusive of VAT. It then shows the breakdown of payments, including a 5% spot down payment of PHP 206,221.33 due initially and another 5% deferred down payment over 29 months. The remaining 90% balance is to be paid by cash or financing. It provides an amortization schedule for the payments as well as estimated financing costs from a bank or in-house financing.

    Copyright:

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

    TOP 1 3611 SPOT 5 5 in 29 Mos 90 Ban Fin

    Uploaded by

    JIMMY CAPULONG
    This document provides a sample computation for the purchase of a studio unit. It lists the unit's list price as PHP 4,178,921.25 inclusive of VAT. It then shows the breakdown of payments, including a 5% spot down payment of PHP 206,221.33 due initially and another 5% deferred down payment over 29 months. The remaining 90% balance is to be paid by cash or financing. It provides an amortization schedule for the payments as well as estimated financing costs from a bank or in-house financing.

    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
    18,655.90 0.5% of List Price VAT Exc. 5% Spot Down Payment
    Reservation Discount 30,000.00 5% Deferred Down Payment in 29 months
    List Price Net of Discount (VAT exclusive) 3,682,523.79 90% Balance Cash or Financing
    Plus: VAT if applicable 441,902.85 Legal Miscellaneous Fee included in Last DP
    NET Selling Price (VAT inclusive) 4,124,426.64 Sales Channel: In House Sales Group
    7 Plus: 7% Legal Miscellaneous Fee 288,709.86 7% of NET Selling Price VAT Inc.
    TOTAL RECEIVABLE BY DLI 4,413,136.50
    5% Spot Down Payment 206,221.33 5% of NET Selling Price VAT Inc.
    5% Deferred Down Payment in 29 months 206,221.33 5% of NET Selling Price VAT Inc.

    DATE PRINCIPAL LMF TOTAL


    0 March 04, 2023 25,000.00 - 25,000.00 Reservation Deposit
    0 April 04, 2023 181,221.33 - 181,221.33 5% Spot Down Payment
    1 May 20, 2023 7,111.08 - 7,111.08
    2 June 20, 2023 7,111.08 - 7,111.08
    3 July 20, 2023 7,111.08 - 7,111.08
    4 August 20, 2023 7,111.08 - 7,111.08
    5 September 20, 2023 7,111.08 - 7,111.08
    6 October 20, 2023 7,111.08 - 7,111.08
    7 November 20, 2023 7,111.08 - 7,111.08
    8 December 20, 2023 7,111.08 - 7,111.08
    9 January 20, 2024 7,111.08 - 7,111.08
    10 February 20, 2024 7,111.08 - 7,111.08
    11 March 20, 2024 7,111.08 - 7,111.08
    12 April 20, 2024 7,111.08 - 7,111.08
    13 May 20, 2024 7,111.08 - 7,111.08
    14 June 20, 2024 7,111.08 - 7,111.08
    15 July 20, 2024 7,111.08 - 7,111.08
    16 August 20, 2024 7,111.08 - 7,111.08
    17 September 20, 2024 7,111.08 - 7,111.08
    18 October 20, 2024 7,111.08 - 7,111.08
    19 November 20, 2024 7,111.08 - 7,111.08
    20 December 20, 2024 7,111.08 - 7,111.08
    21 January 20, 2025 7,111.08 - 7,111.08
    22 February 20, 2025 7,111.08 - 7,111.08
    23 March 20, 2025 7,111.08 - 7,111.08
    24 April 20, 2025 7,111.08 - 7,111.08
    25 May 20, 2025 7,111.08 - 7,111.08
    26 June 20, 2025 7,111.08 - 7,111.08
    27 July 20, 2025 7,111.08 - 7,111.08
    28 August 20, 2025 7,111.08 - 7,111.08
    29 September 20, 2025 7,111.08 288,709.86 295,820.94 Last DP w/ LMF
    October 20, 2025 3,711,983.98 - 3,711,983.98 90% Balance thru Cash or Financing

    TOTAL 4,124,426.63 288,709.86 4,413,136.49

    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 32,335.37
    In House 10 years @ 13% assumed interest rate 55,423.91
    Estimated Income Requirement:
    Bank 15 years @ 6.5% assumed interest rate 80,838.41
    In House 10 years @ 13% assumed interest rate 138,559.77

    Conforme: Prepared by: Noted by:

    Ronald Mirandsa
    Name of Buyer Sales Operations Officer Sales Director

    You might also like