PreSelling.com.ph | Avida Towers Sola Sample Computation

1

Click here to load reader

Transcript of PreSelling.com.ph | Avida Towers Sola Sample Computation

Page 1: PreSelling.com.ph | Avida Towers Sola Sample Computation

Model STUDIO 1 BEDROOM 2 BEDROOMS PARKING SLOTTower 1 1 1 1Unit 319 1601 1615 1P38

Floor 3 22 16 FIRST PODIUM LEVELFloor Area 22.4 52.06 61.29 12.5

SELLING PRICE P 2,765,000.00 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 27,650.00 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 2,692,350.00 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 134,617.50 238,576.34 285,115.18 46,289.29 TOTAL SELLING PRICE P 2,826,967.50 5,582,686.34 6,671,695.18 1,083,169.29

DOWNPAYMENTDownpayment (20% of Selling Price) 538,470.00 1,068,822.00 1,277,316.00 207,376.00 Total Other Charges & Fees (20%) 26,923.50 47,715.27 57,023.04 9,257.86

TOTAL REQUIRED DOWNPAYMENT P 565,393.50 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 545,393.50 1,096,537.27 1,314,339.04 196,633.86

10% Spot DP P 262,696.75 P 538,268.63 P 647,169.52 P 88,316.93(payable within 20 days from RS date)

Ot

24 Monthly DP 30-Jan-00 11,779.03 23,261.19 27,798.73 4,513.21

PAYMENT SCHEDULE: BALANCEThru BANK institution 2,261,574.00P 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 1 BEDROOM 2 BEDROOMS PARKING SLOTTower 1 1 1 1Unit 319 1601 1615 1P38

Floor 3 22 16 FIRST PODIUM LEVELFloor Area 22.4 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 2,750,000.00 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 137,500.00 242,508.93 289,517.86 46,289.29 TOTAL SELLING PRICE P 2,887,500.00 5,674,708.93 6,774,717.86 1,083,169.29

DOWNPAYMENTDownpayment (20% of Selling Price) 550,000.00 1,086,440.00 1,297,040.00 207,376.00 Total Other Charges & Fees 27,500.00 48,501.79 57,903.57 9,257.86

TOTAL REQUIRED DOWNPAYMENT P 577,500.00 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 557,500.00 1,114,941.79 1,334,943.57 196,633.86

Due DateOth

24 Monthly DP 23,229.17 46,455.91 55,622.65 8,193.08 (1st DP dated within 20 days from RS date)

PAYMENT SCHEDULE: BALANCEThru BANK institution 2,310,000.00 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 SOLA

SOUTHGATEWAY DEVELOPMENT CORP.CUSTOMER SERVICE UNIT

SOUTHGATEWAY DEVELOPMENT CORP.CUSTOMER SERVICE UNIT

AVIDA TOWERS SOLASAMPLE COMPUTATION ONLY - SPOT DOWN PAYMENT

Another 10% Payable in 24 mos Total Monthly Payment