You are on page 1of 4

COMPUTATION SHEET

Buyer's Name : Floor Area: 20.000 sqm


TOWER & UNIT #: TOWER 1 Unit Type studio

LIST PRICE 1,519,000.00

Add: Other Charges 5.5% 83,545.00


Add: VAT (if applicable) 0.0% -
TOTAL CONTRACT PRICE 1,602,545.00

Equity/Downpayment 20% 320,509.00


Reservation Fee 25,000.00
Net Downpayment 295,509.00

DEFERRED DOWNPAYMENT

Payable in 36 months 0% interest 8,208.58

BALANCE 80% 1,282,036.00

Option 1 - Bank Finance


Term Factor Rate Amortization
5 yrs(11.50%) 0.0219926100 28,195.32
10 yrs(11.5%) 0.0140595400 18,024.84
15 yrs (11.5%) 0.0116819000 14,976.62

Option 2 - In - house
Term Factor Rate Amortization
1 yr ( 13% ) 0.0893172800 114,507.97
2 yrs( 14% ) 0.0480128800 61,554.24
3 yrs(15% ) 0.0346653300 44,442.20
5 yrs(18% ) 0.0253934274 32,555.29
10 yrs(18%) 0.0180187520 23,100.69

Breakdown of other charges:


Registration Fees Transfer Tax
Annotation Fees Electric & Water connection
Documentary Stamp
Issuance of Title Legal Fees
*Prices may change w/o prior notice
*All checks payable to SM DEVELOPMENT CORPORATION

Date:
CONFORME:
Agent:
Buyer's Name: 0
Endorsed by: MARTIN JAVIER
Sales Manager
SPOT DP DEFERRED BAL

COMPUTATION SHEET

Buyer's Name : 0 Floor Area: 20.000 sqm


TOWER & UNIT #: TOWER 1 Unit Type studio

LIST PRICE 1,543,000.00

Less: Standard Discounts


Spot DP Discount 20.0% 61,720.00 (discount on the DP only)
DISCOUNTED PRICE 1,481,280.00

Add: Other Charges 5.5% 81,470.40


Add: VAT (if applicable) 0.0% -
TOTAL CONTRACT PRICE 1,562,750.40

Equity/Downpayment 20% 312,550.08


Reservation Fee 25,000.00
Net Downpayment 287,550.08

REMAINING BALANCE 80% 1,250,200.32

Payable in 36 months 0% interest 34,727.79

Breakdown of other charges:


Registration Fees Transfer Tax
Annotation Fees Electric & Water connection
Documentary Stamp
Issuance of Title Legal Fees
*Prices may change w/o prior notice
*All checks payable to SM DEVELOPMENT CORPORATION

Date:
CONFORME:
Agent:
Buyer's Name: 0
Endorsed by: MARTIN JAVIER
Sales Manager

Page 2
COMPUTATION SHEET

Buyer's Name : 0 Floor Area: 20.000 sqm


TOWER & UNIT #: TOWER 1 Unit Type studio

LIST PRICE 1,519,000.00

Less: Standard Discounts


Spot DP Discount 10.0% 15,190.00
DISCOUNTED PRICE 1,503,810.00

Add: Other Charges 5.5% 82,709.55


Add: VAT (if applicable) 0.0% -
TOTAL CONTRACT PRICE 1,586,519.55

Equity/Downpayment 20% 317,303.91


Reservation Fee 25,000.00
Outright Downpayment 10% 133,651.96
Net Downpayment 10% 158,651.96

Payable in 24 months 0% interest 6,610.50

BALANCE 80% 1,269,215.64

Option 1 - Bank Finance


Term Factor Rate Amortization
5 yrs(11.50%) 0.0219926100 27,913.36
10 yrs(11.5%) 0.0140595400 17,844.59
15 yrs (11.5%) 0.0116819000 14,826.85

Option 2 - In - house
Term Factor Rate Amortization
1 yr ( 13% ) 0.0893172800 113,362.89
2 yrs( 14% ) 0.0480128800 60,938.70
3 yrs(15% ) 0.0346653300 43,997.78
5 yrs(18% ) 0.0253934274 32,229.74
10 yrs(18%) 0.0180187520 22,869.68

Breakdown of other charges:


Registration Fees Transfer Tax
Annotation Fees Electric & Water connection
Documentary Stamp
Issuance of Title Legal Fees
*Prices may change w/o prior notice
*All checks payable to SM DEVELOPMENT CORPORATION

Date:
CONFORME:
Agent:
Buyer's Name: 0
Endorsed by: MARTIN JAVIER
Sales Manager
COMPUTATION SHEET

Buyer's Name : Floor Area: 20.000 sqm


TOWER & UNIT #: Unit Type studio

LIST PRICE 1,567,000.00

Less: Standard Discounts


Spot DP Discount 0.0% -
Deferred Cash Discount 0.0% -
Spot Cash Discount 14.0% 219,380.00
DISCOUNTED PRICE 1,347,620.00

Add: Other Charges 5.5% 74,119.10


Add: VAT (if applicable) 0.0% -
TOTAL CONTRACT PRICE 1,421,739.10

Total Contract Price 100% 1,421,739.10


Reservation Fee 25,000.00
Retention on TCP (covered by PDC) 50,000.00 Dated Dec 1, 2012
Amount Due within 30 days 1,346,739.10

Breakdown of other charges:


Registration Fees Transfer Tax
Annotation Fees Electric & Water connection
Documentary Stamp
Issuance of Title Legal Fees
*Prices may change w/o prior notice
*All checks payable to SM DEVELOPMENT CORPORATION

Date:
CONFORME:
Agent:
Buyer's Name: 0
Endorsed by: MARTIN JAVIER
Sales Manager