Scribd Logo
Upload

Welcome to Scribd!

  • Top 2-1815 2br-Spot On Last DP

    Uploaded by

    JIMMY CAPULONG
    1 views1 page
    This document contains a computation of payment terms for the purchase of a property unit. It lists the unit details and total receivable amount, along with a payment schedule that includes a 10% down payment over 35 months and a 10% spot down payment on the 36th month. It also provides estimated financing amortization and income requirement calculations for bank and in-house financing options.

    Original Description:

    Original Title

    TOP 2-1815 2BR-SPOT ON LAST DP

    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 contains a computation of payment terms for the purchase of a property unit. It lists the unit details and total receivable amount, along with a payment schedule that includes a 10% down payment over 35 months and a 10% spot down payment on the 36th month. It also provides estimated financing amortization and income requirement calculations for bank and in-house financing options.

    Copyright:

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

    Top 2-1815 2br-Spot On Last DP

    Uploaded by

    JIMMY CAPULONG
    This document contains a computation of payment terms for the purchase of a property unit. It lists the unit details and total receivable amount, along with a payment schedule that includes a 10% down payment over 35 months and a 10% spot down payment on the 36th month. It also provides estimated financing amortization and income requirement calculations for bank and in-house financing options.

    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 2 Unit 1815
    List Price (VAT inclusive) 12,947,402.43 Unit Type: 2-BR w/ Balcony
    Less: VAT Amount 1,387,221.69 Area: 76.74 sqm.
    List Price (VAT exclusive) 11,560,180.74 VAT inclusive when applicable PROMO PAYMENT TERM: SPOT ON LAST DP
    - 10% Down Payment over 35 months
    - 10% Spot DP on 36th month
    List Price Net of Discount (VAT exclusive) 11,560,180.74 80% Balance Cash or Financing
    Plus: VAT if applicable 1,387,221.69 Legal Miscellaneous Fee included in Last DP
    NET Selling Price (VAT inclusive) 12,947,402.43 Sales Channel: In House Sales Group
    7 Plus: 7% Legal Miscellaneous Fee 906,318.17 7% of NET Selling Price VAT Inc.
    TOTAL RECEIVABLE BY DLI 13,853,720.60
    10% Down Payment over 35 months 1,294,740.24
    10% Spot DP on 36th month 1,294,740.24 20% of NET Selling Price VAT Inc.

    DATE PRINCIPAL LMF TOTAL


    0 February 16, 2023 25,000.00 - 25,000.00 Reservation Deposit
    1 March 16, 2023 36,278.29 - 36,278.29 10% Down Payment over 35 months
    2 May 05, 2023 36,278.29 - 36,278.29
    3 June 05, 2023 36,278.29 - 36,278.29
    4 July 05, 2023 36,278.29 - 36,278.29
    5 August 05, 2023 36,278.29 - 36,278.29
    6 September 05, 2023 36,278.29 - 36,278.29
    7 October 05, 2023 36,278.29 - 36,278.29
    8 November 05, 2023 36,278.29 - 36,278.29
    9 December 05, 2023 36,278.29 - 36,278.29
    10 January 05, 2024 36,278.29 - 36,278.29
    11 February 05, 2024 36,278.29 - 36,278.29
    12 March 05, 2024 36,278.29 - 36,278.29
    13 April 05, 2024 36,278.29 - 36,278.29
    14 May 05, 2024 36,278.29 - 36,278.29
    15 June 05, 2024 36,278.29 - 36,278.29
    16 July 05, 2024 36,278.29 - 36,278.29
    17 August 05, 2024 36,278.29 - 36,278.29
    18 September 05, 2024 36,278.29 - 36,278.29
    19 October 05, 2024 36,278.29 - 36,278.29
    20 November 05, 2024 36,278.29 - 36,278.29
    21 December 05, 2024 36,278.29 - 36,278.29
    22 January 05, 2025 36,278.29 - 36,278.29
    23 February 05, 2025 36,278.29 - 36,278.29
    24 March 05, 2025 36,278.29 - 36,278.29
    25 April 05, 2025 36,278.29 - 36,278.29
    26 May 05, 2025 36,278.29 - 36,278.29
    27 June 05, 2025 36,278.29 - 36,278.29
    28 July 05, 2025 36,278.29 - 36,278.29
    29 August 05, 2025 36,278.29 - 36,278.29
    30 September 05, 2025 36,278.29 - 36,278.29
    31 October 05, 2025 36,278.29 - 36,278.29
    32 November 05, 2025 36,278.29 - 36,278.29
    33 December 05, 2025 36,278.29 - 36,278.29
    34 January 05, 2026 36,278.29 - 36,278.29
    35 February 05, 2026 36,278.29 - 36,278.29
    36 March 05, 2026 1,294,740.24 906,318.17 2,201,058.41 10% Spot DP on 36th month
    - - -
    - - -
    - - -
    - - -
    April 05, 2026 10,357,921.94 - 10,357,921.94 80% Balance thru Cash or Financing

    TOTAL 12,947,402.33 906,318.17 13,853,720.50

    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 90,228.62
    In House 10 years @ 13% assumed interest rate 154,654.90
    Estimated Income Requirement:
    Bank 15 years @ 6.5% assumed interest rate 225,571.55
    In House 10 years @ 13% assumed interest rate 386,637.25

    Conforme: Prepared by: Noted by:

    Name of Buyer Account Manager Sales Director

    You might also like