Scribd Logo
Upload

Welcome to Scribd!

  • AM1763 AmoaLotOnly 129sqm

    Uploaded by

    Khen Tapdasan
    9 views1 page
    This document provides sample computations for the purchase of a property lot using different payment schemes. It lists the total package price and monthly payment schedule for a spot cash scheme with discounts, a UnionBank special scheme with payments over 24 months, and a base scheme with 80% of the balance taken as a loan also over 24 months. The lot has an area of 129 square meters and the total contract price is 2,662,360 after discounts. The monthly payments range from 15,000 in the initial month to 118,118 in the first month, then 16,640 or 10,468 monthly for most schemes over the 24 month period.

    Original Description:

    Original Title

    AM1763_AmoaLotOnly_129sqm

    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 sample computations for the purchase of a property lot using different payment schemes. It lists the total package price and monthly payment schedule for a spot cash scheme with discounts, a UnionBank special scheme with payments over 24 months, and a base scheme with 80% of the balance taken as a loan also over 24 months. The lot has an area of 129 square meters and the total contract price is 2,662,360 after discounts. The monthly payments range from 15,000 in the initial month to 118,118 in the first month, then 16,640 or 10,468 monthly for most schemes over the 24 month period.

    Copyright:

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

    AM1763 AmoaLotOnly 129sqm

    Uploaded by

    Khen Tapdasan
    This document provides sample computations for the purchase of a property lot using different payment schemes. It lists the total package price and monthly payment schedule for a spot cash scheme with discounts, a UnionBank special scheme with payments over 24 months, and a base scheme with 80% of the balance taken as a loan also over 24 months. The lot has an area of 129 square meters and the total contract price is 2,662,360 after discounts. The monthly payments range from 15,000 in the initial month to 118,118 in the first month, then 16,640 or 10,468 monthly for most schemes over the 24 month period.

    Copyright:

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

    SAMPLE COMPUTATIONS

    01/15/2023
    New! New!
    Project AMOA
    Lot Code AM1763 Spot Cash: 98% spot
    cash, 2% balance Spot 5: 5% spot
    Model Lot Only UnionBank Special: Base Scheme: 20%
    upon Title down payment, 15%
    10% over 24 months, over 24 months, 80%
    Area (sqm) 129 Availability (Lots) over 24 months, 80%
    90% loan take out loan take out
    TCP w/ VAT ( 2,636,000.00) with 8% discount on loan take out
    TCP
    Transfer Charges ( 117,635.00)
    List Price (Net of VAT) x ( 2,353,571.43) ( 2,353,571.43) ( 2,353,571.43) ( 2,353,571.43)
    Applied Discounts ( (164,750.00) ( 23,535.71) ( 23,535.71) ( 23,535.71)
    Net List Price ( 2,188,821.43) ( 2,377,107.14) ( 2,377,107.14) ( 2,377,107.14)
    VAT ( 262,658.57) ( 285,252.86) ( 285,252.86) ( 285,252.86)
    Net Contract Price ( 2,451,480.00) ( 2,662,360.00) ( 2,662,360.00) ( 2,662,360.00)
    Transfer Charges ( 109,441.07) ( 117,678.57) ( 118,855.36) ( 118,855.36) due upon turnover
    Total Package Price ( 2,560,921.07) ( 2,780,038.57) ( 2,781,215.36) ( 2,781,215.36)

    Applied Discounts
    Scheme Discount ( (188,285.71) ( - ) ( - ) ( - )
    Early Booking Discount ( - ) ( - ) ( - )
    Event Discount ( 23,535.71) ( 23,535.71) ( 23,535.71) ( 23,535.71)

    Schedule
    Month
    0 ( 15,000) ( 15,000) ( 15,000) ( 15,000) Reservation Fee
    1 11/7/2022 ( 118,118) ( 10,468) ( 21,561)
    2 ( 49,030) ( 16,640) ( 10,468) ( 21,561)
    3 ( 16,640) ( 10,468) ( 21,561)
    4 ( 16,640) ( 10,468) ( 21,561)
    5 ( 16,640) ( 10,468) ( 21,561)
    6 ( 16,640) ( 10,468) ( 21,561)
    7 ( 16,640) ( 10,468) ( 21,561)
    8 ( 16,640) ( 10,468) ( 21,561)
    9 ( 16,640) ( 10,468) ( 21,561)
    10 ( 16,640) ( 10,468) ( 21,561)
    11 ( 16,640) ( 10,468) ( 21,561)
    12 ( 16,640) ( 10,468) ( 21,561)
    13 ( 16,640) ( 10,468) ( 21,561)
    14 ( 16,640) ( 10,468) ( 21,561)
    15 ( 16,640) ( 10,468) ( 21,561)
    16 ( 16,640) ( 10,468) ( 21,561)
    17 ( 16,640) ( 10,468) ( 21,561)
    18 ( 16,640) ( 10,468) ( 21,561)
    19 ( 16,640) ( 10,468) ( 21,561)
    20 ( 16,640) ( 10,468) ( 21,561)
    21 ( 16,640) ( 10,468) ( 21,561)
    22 ( 16,640) ( 10,468) ( 21,561)
    23 ( 16,640) ( 10,468) ( 21,561)
    24 ( 16,640) ( 10,468) ( 21,561)
    25 ( 2,129,888) ( 2,396,124) ( 2,129,888)
    26
    27
    28
    29
    30
    31
    32
    33
    34
    35
    36
    37
    38
    39
    40

    You might also like