1

Click here to load reader

Avida Towers Cloverleaf Sample Computation |

Embed Size (px)

Citation preview

Page 1: Avida Towers Cloverleaf Sample Computation |

Model STUDIO 2 BR W/ BALCONY 3 BR W/ BALCONY PARKING SLOTTower 1 1 1 1Unit 1018 1601 1615 1P38

Floor 6 22 16 FIRST PODIUM LEVELFloor Area 22.81 52.06 61.29 12.5

SELLING PRICE P 2,384,000.00 5,449,000.00 6,502,000.00 1,036,880.00 Less: VAT(if applicable) - 583,821.43 696,642.86 111,094.29

10% Discount on 10%SFDP 23,840.00 48,651.79 58,053.57 - Reservation Discount 15,000.00 15,000.00 15,000.00 Special Discount-20days submission 10,000.00 10,000.00 10,000.00 - Booking Discount Payment on or before June 23 20,000.00 20,000.00 20,000.00

SELLING PRICE AFTER DISCOUNTS P 2,315,160.00 4,771,526.79 5,702,303.57 925,785.71 Add: VAT(if applicable) - 572,583.21 684,276.43 111,094.29

Other Charges 115,758.00 238,576.34 285,115.18 46,289.29 TOTAL SELLING PRICE P 2,430,918.00 5,582,686.34 6,671,695.18 1,083,169.29

DOWNPAYMENTDownpayment (20% of Selling Price) 463,032.00 1,068,822.00 1,277,316.00 207,376.00 Total Other Charges & Fees (20%) 23,151.60 47,715.27 57,023.04 9,257.86

TOTAL REQUIRED DOWNPAYMENT P 486,183.60 1,116,537.27 1,334,339.04 216,633.86 Less: Reservation Fee 20,000.00 20,000.00 20,000.00 20,000.00 SCHEDULE OF DOWNPAYMENT AND OTHERS CHARGES P 466,183.60 1,096,537.27 1,314,339.04 196,633.86

10% Spot DP P 223,091.80 P 538,268.63 P 647,169.52 P 88,316.93(payable within 20 days from RS date)

Ot

36 Monthly DP 30-Jan-00 6,752.55 15,507.46 18,532.49 3,008.80

PAYMENT SCHEDULE: BALANCEThru BANK institution 1,944,734.40P 4,466,149.07P 5,337,356.14P 866,535.43P

5. All payments covering the due dates and amounts above should be made payable to SOUTHGATEWAY DEVELOPMENT CORP..

Model STUDIO 2 BR W/ BALCONY 3 BR W/ BALCONY PARKING SLOTTower 1 1 1 1Unit 1018 1601 1615 1P38

Floor 6 22 16 FIRST PODIUM LEVELFloor Area 22.81 52.06 61.29 12.5

SELLING PRICE P 2,384,000.00 5,449,000.00 6,502,000.00 1,036,880.00 Less: VAT(if applicable) - 583,821.43 696,642.86 111,094.29

0% Discount on 20% SFDP - Reservation Discount 15,000.00 15,000.00 15,000.00 -

SELLING PRICE AFTER DISCOUNTS P 2,369,000.00 4,850,178.57 5,790,357.14 925,785.71 Add: VAT(if applicable) - 582,021.43 694,842.86 111,094.29

Other Charges 118,450.00 242,508.93 289,517.86 46,289.29 TOTAL SELLING PRICE P 2,487,450.00 5,674,708.93 6,774,717.86 1,083,169.29

DOWNPAYMENTDownpayment (20% of Selling Price) 473,800.00 1,086,440.00 1,297,040.00 207,376.00 Total Other Charges & Fees 23,690.00 48,501.79 57,903.57 9,257.86

TOTAL REQUIRED DOWNPAYMENT P 497,490.00 1,134,941.79 1,354,943.57 216,633.86 Less: Reservation Fee 20,000.00 20,000.00 20,000.00 20,000.00 SCHEDULE OF DOWNPAYMENT AND OTHERS CHARGES P 477,490.00 1,114,941.79 1,334,943.57 196,633.86

Due DateOth

36 Monthly DP 13,263.61 30,970.61 37,081.77 5,462.05 (1st DP dated within 20 days from RS date)

PAYMENT SCHEDULE: BALANCEThru BANK institution 1,989,960.00 4,539,767.14 5,419,774.29 866,535.43

NOTE:1. In the event that there is an increase in the amount of OTHER CHARGES, the SELLER shall have the right to charge the PURCHASER, and the PURCHASER agrees to pay, an amount proportional to or corresponding to the said increase.2. Discounts are subject to change based on the timing of submission of basic booking documents and payments.

5. All payments covering the due dates and amounts above should be made payable to SOUTHGATEWAY DEVELOPMENT CORP..

SAMPLE COMPUTATION ONLY - STRETCH DOWN PAYMENT

Total Monthly Payment (20% of Selling Price)

3. All checks should be made payable to SOUTHGATEWAY DEVELOPMENT CORP.

AVIDA TOWERS CLOVERLEAF

SOUTHGATEWAY DEVELOPMENT CORP.CUSTOMER SERVICE UNIT

SOUTHGATEWAY DEVELOPMENT CORP.CUSTOMER SERVICE UNIT

AVIDA TOWERS CLOVERLEAFSAMPLE COMPUTATION ONLY - SPOT DOWN PAYMENT

Another 10% Payable in 36 mos Total Monthly Payment

www.PreS

elling

.com.ph

www.PreSelling.com.ph

[email protected] SMART/VIBER +63 999 883 4593 GLOBE +63 917 703 7707