Field Sample Computation Building 1&2 Corrected Version
This document was uploaded by user and they confirmed that they have the permission to share it. If you are author or own the copyright of this book, please report to us by using this DMCA report form. Report DMCA
Overview
Download & View Field Sample Computation Building 1&2 Corrected Version as PDF for free.
More details
- Words: 1,109
- Pages: 4
Floor Area: Unit No. SELLING PRICE Add: Other Charges Add: VAT (if applicable) TOTAL CONTRACT PRICE
2BDR (MIDDLE) 55.64 502 1B
SAMPLE COMPUTATION BUILDING ONE 2BR(CORNER) 2BDR SUITE 1 BDR DELUXE 58.46 83.57 54.84 516 1A 9888 508 1B
1 BDR DELUXE 44.41 305 1A
2,948,920.00 162,190.60 353,870.40 3,464,981.00
3,156,840.00 173,626.20 378,820.80 3,709,287.00
4,345,640.00 239,010.20 521,476.80 5,106,127.00
2,632,320.00 144,777.60 315,878.40 3,092,976.00
2,131,680.00 117,242.40 2,248,922.40
692,996.20 25,000.00 667,996.20
741,857.40 25,000.00 716,857.40
1,021,225.40 25,000.00 996,225.40
618,595.20 25,000.00 593,595.20
449,784.48 25,000.00 424,784.48
Deferred Downpayment Option 1 (with lump sum payment) 5.0% Spot Payment 10% 16 months Payable in 5.0% Payable on the 17th month
148,249.05 21,656.13 173,249.05
160,464.35 23,183.04 185,464.35
230,306.35 31,913.29 255,306.35
129,648.80 19,331.10 154,648.80
87,446.12 14,055.77 112,446.12
Option 2 – Straight Payment Payable in 15 mos
44,533.08
47,790.49
66,415.03
39,573.01
28,318.97
2,771,984.80
2,967,429.60
4,084,901.60
2,474,380.80
1,799,137.92
Amortization 60,963.18 38,577.41 32,382.05
Amortization 65,261.52 41,297.39 34,665.22
Amortization 89,837.65 56,849.13 47,719.41
Amortization 54,418.09 34,435.69 28,905.47
Amortization 39,567.74 25,038.40 21,017.35
Amortization 247,586.14 133,090.97 96,091.77 70,390.19 49,947.71
Amortization 265,042.74 142,474.84 102,866.93 75,353.21 53,469.38
Amortization 364,852.30 196,127.89 141,604.46 103,729.65 73,604.83
Amortization 221,004.96 118,802.15 85,775.23 62,833.01 44,585.25
Amortization 160,694.11 86,381.79 62,367.71 45,686.28 32,418.22
Equity/Downpayment
5.5% 12%
20%
SPOT CASH DP Reservation Fee Net Downpayment
0% discount
0% interest
BALANCE 80% Option 1 - Bank Finance ( Banco de Oro) Term Factor Rate 5 yrs (11%) 0.0219926100 10 yrs (11.25%) 0.0139168900 15 yrs (11.5%) 0.0116819000 Option 2 - In - house Term Factor Rate 0.0893172800 1 yr ( 13% ) 0.0480128800 2 yrs( 14% ) 0.0346653300 3 yrs(15% ) 0.0253934274 5 yrs(18% ) 0.0180187520 10 yrs (18%) Breakdown of other charges: Registration Fees
Transfer Tax
Annotation Fees
Electric & Water connection
Documentary Stamp
Legal Fees
Issuance of Title *Prices may change w/o prior notice *All checks payable to SM DEVELOPMENT CORPORATION
BUILDING ONE 10DP
Floor Area: Unit No. SELLING PRICE Add: Other Charges Add: VAT (if applicable) TOTAL CONTRACT PRICE
2BDR (MIDDLE) 55.64 502 1B
SAMPLE COMPUTATION BUILDING ONE 2BR(CORNER) 2BDR SUITE 1 BDR DELUXE 58.46 83.57 54.84 516 1A 9888 508 1B
1 BDR DELUXE 44.41 305 1A
2,948,920.00 162,190.60 353,870.40 3,464,981.00
3,156,840.00 173,626.20 378,820.80 3,709,287.00
4,345,640.00 239,010.20 521,476.80 5,106,127.00
2,632,320.00 144,777.60 315,878.40 3,092,976.00
2,131,680.00 117,242.40 2,248,922.40
346,498.10 25,000.00 321,498.10
370,928.70 25,000.00 345,928.70
510,612.70 25,000.00 485,612.70
309,297.60 25,000.00 284,297.60
224,892.24 25,000.00 199,892.24
Deferred Downpayment Option 1 (with lump sum payment) 2.5% Spot Payment 5% 10 months Payable in 2.5% Payable on the 11th month
61,624.53 17,324.91 86,624.53
67,732.18 18,546.44 92,732.18
102,653.18 25,530.64 127,653.18
52,324.40 15,464.88 77,324.40
31,223.06 11,244.61 56,223.06
Option 2 – Straight Payment Payable in 9 mos
35,722.01
38,436.52
53,956.97
31,588.62
22,210.25
3,118,482.90
3,338,358.30
4,595,514.30
2,783,678.40
2,024,030.16
Amortization 68,583.58 43,399.58 36,429.81
Amortization 73,419.21 46,459.57 38,998.37
Amortization 101,067.35 63,955.27 53,684.34
Amortization 61,220.35 38,740.15 32,518.65
Amortization 44,513.71 28,168.21 23,644.52
Equity/Downpayment
5.5% 12%
10%
SPOT CASH DP Reservation Fee Net Downpayment
0% discount
0% interest
BALANCE 90% Option 1 - Bank Finance ( Banco de Oro) Term Factor Rate 5 yrs (11%) 0.0219926100 10 yrs (11.25%) 0.0139168900 15 yrs (11.5%) 0.0116819000 Breakdown of other charges: Registration Fees
Transfer Tax
Annotation Fees
Electric & Water connection
Documentary Stamp
Legal Fees
Issuance of Title *Prices may change w/o prior notice *All checks payable to SM DEVELOPMENT CORPORATION
Page 2
BUILDING 2 20DP
SAMPLE COMPUTATION BUILDING TWO 2BDR SUITE 1 BDR DELUXE 82.41 43.08 5888 522 2B
1 BDR STANDARD 24.33 508 2A
1 BDR W/BALCONY 28.35 502 2A
2,283,240.00 125,578.20 2,408,818.20
1,486,810.00 81,774.55 1,568,584.55
1,602,550.00 88,140.25 1,690,690.25
953,084.80 25,000.00 928,084.80
481,763.64 25,000.00 456,763.64
313,716.91 25,000.00 288,716.91
338,138.05 25,000.00 313,138.05
112,963.74 14,814.89 162,963.74
213,271.20 21,661.02 238,271.20
95,440.91 10,949.17 120,440.91
53,429.23 7,129.93 78,429.23
59,534.51 7,684.96 84,534.51
30,255.66
28,659.76
44,194.51
21,750.65
13,748.42
14,911.34
2,641,475.20
2,607,419.84
3,812,339.20
1,927,054.56
1,254,867.64
1,352,552.20
Amortization 58,092.93 36,761.12 30,857.45
Amortization 57,343.97 36,287.18 30,459.62
Amortization 83,843.29 53,055.91 44,535.37
Amortization 42,380.96 26,818.61 22,511.66
Amortization 27,597.81 17,463.85 14,659.24
Amortization 29,746.15 18,823.32 15,800.38
Amortization 235,929.38 126,824.83 91,567.61 67,076.11 47,596.09
Amortization 232,887.65 125,189.74 90,387.07 66,211.33 46,982.45
Amortization 340,507.77 183,041.38 132,156.00 96,808.36 68,693.59
Amortization 172,119.27 92,523.44 66,801.98 48,934.52 34,723.12
Amortization 112,081.36 60,249.81 43,500.40 31,865.39 22,611.15
Amortization 120,806.28 64,939.93 46,886.67 34,345.94 24,371.30
2BDR (CORNER) 54.04 530 2A
1+1 TANDEM 52.68 512 1B /514 1B
2,810,080.00 154,554.40 337,209.60 3,301,844.00
3,089,360.00 169,914.80 3,259,274.80
4,055,680.00 223,062.40 486,681.60 4,765,424.00
660,368.80 25,000.00 635,368.80
651,854.96 50,000.00 601,854.96
Deferred Downpayment Option 1 (with lump sum payment) 5.0% Spot Payment 10% 22 months Payable in 5.0% Payable on the 23rd month
140,092.20 15,008.38 165,092.20
Option 2 – Straight Payment Payable in 21 mos
Floor Area: Unit No. SELLING PRICE Add: Other Charges Add: VAT (if applicable) TOTAL CONTRACT PRICE Equity/Downpayment
5.5% 12%
20%
SPOT CASH DP Reservation Fee Net Downpayment
0% discount
0% interest
BALANCE 80% Option 1 - Bank Finance ( Banco de Oro) Term Factor Rate 5 yrs (11%) 0.0219926100 10 yrs (11.25%) 0.0139168900 15 yrs (11.5%) 0.0116819000 Option 2 - In - house Term Factor Rate 0.0893172800 1 yr ( 13% ) 0.0480128800 2 yrs( 14% ) 0.0346653300 3 yrs(15% ) 0.0253934274 5 yrs(18% ) 0.0180187520 10 yrs (18%) Breakdown of other charges: Registration Fees
Transfer Tax
Annotation Fees
Electric & Water connection
Documentary Stamp
Legal Fees
Issuance of Title *Prices may change w/o prior notice *All checks payable to SM DEVELOPMENT CORPORATION
Page 3
BUILDING 2 10DP
SAMPLE COMPUTATION BUILDING TWO 2BDR SUITE 1 BDR DELUXE 82.41 43.08 5888 522 2B
1 BDR STANDARD 24.33 508 2A
1 BDR W/BALCONY 28.35 502 2A
2,283,240.00 125,578.20 2,408,818.20
1,486,810.00 81,774.55 1,568,584.55
1,602,550.00 88,140.25 1,690,690.25
476,542.40 25,000.00 451,542.40
240,881.82 25,000.00 215,881.82
156,858.46 25,000.00 131,858.46
169,069.03 25,000.00 144,069.03
31,481.87 10,185.23 81,481.87
94,135.60 14,891.95 119,135.60
35,220.46 7,527.56 60,220.46
14,214.61 4,901.83 39,214.61
17,267.26 5,283.41 42,267.26
20,345.63
18,395.17
30,102.83
14,392.12
8,790.56
9,604.60
2,971,659.60
2,933,347.32
4,288,881.60
2,167,936.38
1,411,726.10
1,521,621.23
Amortization 65,354.55 41,356.26 34,714.63
Amortization 64,511.96 40,823.07 34,267.07
Amortization 94,323.70 59,687.89 50,102.29
Amortization 47,678.58 30,170.93 25,325.62
Amortization 31,047.54 19,646.84 16,491.64
Amortization 33,464.42 21,176.24 17,775.43
2BDR (CORNER) 54.04 530 2A
1+1 TANDEM 52.68 512 1B /514 1B
2,810,080.00 154,554.40 337,209.60 3,301,844.00
3,089,360.00 169,914.80 3,259,274.80
4,055,680.00 223,062.40 486,681.60 4,765,424.00
330,184.40 25,000.00 305,184.40
325,927.48 50,000.00 275,927.48
Deferred Downpayment Option 1 (with lump sum payment) 2.5% Spot Payment 5% 16 months Payable in 2.5% Payable on the 17th month
57,546.10 10,318.26 82,546.10
Option 2 – Straight Payment Payable in 15 mos
Floor Area: Unit No. SELLING PRICE Add: Other Charges Add: VAT (if applicable) TOTAL CONTRACT PRICE Equity/Downpayment
5.5% 12%
10%
SPOT CASH DP Reservation Fee Net Downpayment
0% discount
0% interest
BALANCE 90% Option 1 - Bank Finance ( Banco de Oro) Term Factor Rate 5 yrs (11%) 0.0219926100 10 yrs (11.25%) 0.0139168900 15 yrs (11.5%) 0.0116819000 Breakdown of other charges: Registration Fees
Transfer Tax
Annotation Fees
Electric & Water connection
Documentary Stamp
Legal Fees
Issuance of Title *Prices may change w/o prior notice *All checks payable to SM DEVELOPMENT CORPORATION
Page 4
2BDR (MIDDLE) 55.64 502 1B
SAMPLE COMPUTATION BUILDING ONE 2BR(CORNER) 2BDR SUITE 1 BDR DELUXE 58.46 83.57 54.84 516 1A 9888 508 1B
1 BDR DELUXE 44.41 305 1A
2,948,920.00 162,190.60 353,870.40 3,464,981.00
3,156,840.00 173,626.20 378,820.80 3,709,287.00
4,345,640.00 239,010.20 521,476.80 5,106,127.00
2,632,320.00 144,777.60 315,878.40 3,092,976.00
2,131,680.00 117,242.40 2,248,922.40
692,996.20 25,000.00 667,996.20
741,857.40 25,000.00 716,857.40
1,021,225.40 25,000.00 996,225.40
618,595.20 25,000.00 593,595.20
449,784.48 25,000.00 424,784.48
Deferred Downpayment Option 1 (with lump sum payment) 5.0% Spot Payment 10% 16 months Payable in 5.0% Payable on the 17th month
148,249.05 21,656.13 173,249.05
160,464.35 23,183.04 185,464.35
230,306.35 31,913.29 255,306.35
129,648.80 19,331.10 154,648.80
87,446.12 14,055.77 112,446.12
Option 2 – Straight Payment Payable in 15 mos
44,533.08
47,790.49
66,415.03
39,573.01
28,318.97
2,771,984.80
2,967,429.60
4,084,901.60
2,474,380.80
1,799,137.92
Amortization 60,963.18 38,577.41 32,382.05
Amortization 65,261.52 41,297.39 34,665.22
Amortization 89,837.65 56,849.13 47,719.41
Amortization 54,418.09 34,435.69 28,905.47
Amortization 39,567.74 25,038.40 21,017.35
Amortization 247,586.14 133,090.97 96,091.77 70,390.19 49,947.71
Amortization 265,042.74 142,474.84 102,866.93 75,353.21 53,469.38
Amortization 364,852.30 196,127.89 141,604.46 103,729.65 73,604.83
Amortization 221,004.96 118,802.15 85,775.23 62,833.01 44,585.25
Amortization 160,694.11 86,381.79 62,367.71 45,686.28 32,418.22
Equity/Downpayment
5.5% 12%
20%
SPOT CASH DP Reservation Fee Net Downpayment
0% discount
0% interest
BALANCE 80% Option 1 - Bank Finance ( Banco de Oro) Term Factor Rate 5 yrs (11%) 0.0219926100 10 yrs (11.25%) 0.0139168900 15 yrs (11.5%) 0.0116819000 Option 2 - In - house Term Factor Rate 0.0893172800 1 yr ( 13% ) 0.0480128800 2 yrs( 14% ) 0.0346653300 3 yrs(15% ) 0.0253934274 5 yrs(18% ) 0.0180187520 10 yrs (18%) Breakdown of other charges: Registration Fees
Transfer Tax
Annotation Fees
Electric & Water connection
Documentary Stamp
Legal Fees
Issuance of Title *Prices may change w/o prior notice *All checks payable to SM DEVELOPMENT CORPORATION
BUILDING ONE 10DP
Floor Area: Unit No. SELLING PRICE Add: Other Charges Add: VAT (if applicable) TOTAL CONTRACT PRICE
2BDR (MIDDLE) 55.64 502 1B
SAMPLE COMPUTATION BUILDING ONE 2BR(CORNER) 2BDR SUITE 1 BDR DELUXE 58.46 83.57 54.84 516 1A 9888 508 1B
1 BDR DELUXE 44.41 305 1A
2,948,920.00 162,190.60 353,870.40 3,464,981.00
3,156,840.00 173,626.20 378,820.80 3,709,287.00
4,345,640.00 239,010.20 521,476.80 5,106,127.00
2,632,320.00 144,777.60 315,878.40 3,092,976.00
2,131,680.00 117,242.40 2,248,922.40
346,498.10 25,000.00 321,498.10
370,928.70 25,000.00 345,928.70
510,612.70 25,000.00 485,612.70
309,297.60 25,000.00 284,297.60
224,892.24 25,000.00 199,892.24
Deferred Downpayment Option 1 (with lump sum payment) 2.5% Spot Payment 5% 10 months Payable in 2.5% Payable on the 11th month
61,624.53 17,324.91 86,624.53
67,732.18 18,546.44 92,732.18
102,653.18 25,530.64 127,653.18
52,324.40 15,464.88 77,324.40
31,223.06 11,244.61 56,223.06
Option 2 – Straight Payment Payable in 9 mos
35,722.01
38,436.52
53,956.97
31,588.62
22,210.25
3,118,482.90
3,338,358.30
4,595,514.30
2,783,678.40
2,024,030.16
Amortization 68,583.58 43,399.58 36,429.81
Amortization 73,419.21 46,459.57 38,998.37
Amortization 101,067.35 63,955.27 53,684.34
Amortization 61,220.35 38,740.15 32,518.65
Amortization 44,513.71 28,168.21 23,644.52
Equity/Downpayment
5.5% 12%
10%
SPOT CASH DP Reservation Fee Net Downpayment
0% discount
0% interest
BALANCE 90% Option 1 - Bank Finance ( Banco de Oro) Term Factor Rate 5 yrs (11%) 0.0219926100 10 yrs (11.25%) 0.0139168900 15 yrs (11.5%) 0.0116819000 Breakdown of other charges: Registration Fees
Transfer Tax
Annotation Fees
Electric & Water connection
Documentary Stamp
Legal Fees
Issuance of Title *Prices may change w/o prior notice *All checks payable to SM DEVELOPMENT CORPORATION
Page 2
BUILDING 2 20DP
SAMPLE COMPUTATION BUILDING TWO 2BDR SUITE 1 BDR DELUXE 82.41 43.08 5888 522 2B
1 BDR STANDARD 24.33 508 2A
1 BDR W/BALCONY 28.35 502 2A
2,283,240.00 125,578.20 2,408,818.20
1,486,810.00 81,774.55 1,568,584.55
1,602,550.00 88,140.25 1,690,690.25
953,084.80 25,000.00 928,084.80
481,763.64 25,000.00 456,763.64
313,716.91 25,000.00 288,716.91
338,138.05 25,000.00 313,138.05
112,963.74 14,814.89 162,963.74
213,271.20 21,661.02 238,271.20
95,440.91 10,949.17 120,440.91
53,429.23 7,129.93 78,429.23
59,534.51 7,684.96 84,534.51
30,255.66
28,659.76
44,194.51
21,750.65
13,748.42
14,911.34
2,641,475.20
2,607,419.84
3,812,339.20
1,927,054.56
1,254,867.64
1,352,552.20
Amortization 58,092.93 36,761.12 30,857.45
Amortization 57,343.97 36,287.18 30,459.62
Amortization 83,843.29 53,055.91 44,535.37
Amortization 42,380.96 26,818.61 22,511.66
Amortization 27,597.81 17,463.85 14,659.24
Amortization 29,746.15 18,823.32 15,800.38
Amortization 235,929.38 126,824.83 91,567.61 67,076.11 47,596.09
Amortization 232,887.65 125,189.74 90,387.07 66,211.33 46,982.45
Amortization 340,507.77 183,041.38 132,156.00 96,808.36 68,693.59
Amortization 172,119.27 92,523.44 66,801.98 48,934.52 34,723.12
Amortization 112,081.36 60,249.81 43,500.40 31,865.39 22,611.15
Amortization 120,806.28 64,939.93 46,886.67 34,345.94 24,371.30
2BDR (CORNER) 54.04 530 2A
1+1 TANDEM 52.68 512 1B /514 1B
2,810,080.00 154,554.40 337,209.60 3,301,844.00
3,089,360.00 169,914.80 3,259,274.80
4,055,680.00 223,062.40 486,681.60 4,765,424.00
660,368.80 25,000.00 635,368.80
651,854.96 50,000.00 601,854.96
Deferred Downpayment Option 1 (with lump sum payment) 5.0% Spot Payment 10% 22 months Payable in 5.0% Payable on the 23rd month
140,092.20 15,008.38 165,092.20
Option 2 – Straight Payment Payable in 21 mos
Floor Area: Unit No. SELLING PRICE Add: Other Charges Add: VAT (if applicable) TOTAL CONTRACT PRICE Equity/Downpayment
5.5% 12%
20%
SPOT CASH DP Reservation Fee Net Downpayment
0% discount
0% interest
BALANCE 80% Option 1 - Bank Finance ( Banco de Oro) Term Factor Rate 5 yrs (11%) 0.0219926100 10 yrs (11.25%) 0.0139168900 15 yrs (11.5%) 0.0116819000 Option 2 - In - house Term Factor Rate 0.0893172800 1 yr ( 13% ) 0.0480128800 2 yrs( 14% ) 0.0346653300 3 yrs(15% ) 0.0253934274 5 yrs(18% ) 0.0180187520 10 yrs (18%) Breakdown of other charges: Registration Fees
Transfer Tax
Annotation Fees
Electric & Water connection
Documentary Stamp
Legal Fees
Issuance of Title *Prices may change w/o prior notice *All checks payable to SM DEVELOPMENT CORPORATION
Page 3
BUILDING 2 10DP
SAMPLE COMPUTATION BUILDING TWO 2BDR SUITE 1 BDR DELUXE 82.41 43.08 5888 522 2B
1 BDR STANDARD 24.33 508 2A
1 BDR W/BALCONY 28.35 502 2A
2,283,240.00 125,578.20 2,408,818.20
1,486,810.00 81,774.55 1,568,584.55
1,602,550.00 88,140.25 1,690,690.25
476,542.40 25,000.00 451,542.40
240,881.82 25,000.00 215,881.82
156,858.46 25,000.00 131,858.46
169,069.03 25,000.00 144,069.03
31,481.87 10,185.23 81,481.87
94,135.60 14,891.95 119,135.60
35,220.46 7,527.56 60,220.46
14,214.61 4,901.83 39,214.61
17,267.26 5,283.41 42,267.26
20,345.63
18,395.17
30,102.83
14,392.12
8,790.56
9,604.60
2,971,659.60
2,933,347.32
4,288,881.60
2,167,936.38
1,411,726.10
1,521,621.23
Amortization 65,354.55 41,356.26 34,714.63
Amortization 64,511.96 40,823.07 34,267.07
Amortization 94,323.70 59,687.89 50,102.29
Amortization 47,678.58 30,170.93 25,325.62
Amortization 31,047.54 19,646.84 16,491.64
Amortization 33,464.42 21,176.24 17,775.43
2BDR (CORNER) 54.04 530 2A
1+1 TANDEM 52.68 512 1B /514 1B
2,810,080.00 154,554.40 337,209.60 3,301,844.00
3,089,360.00 169,914.80 3,259,274.80
4,055,680.00 223,062.40 486,681.60 4,765,424.00
330,184.40 25,000.00 305,184.40
325,927.48 50,000.00 275,927.48
Deferred Downpayment Option 1 (with lump sum payment) 2.5% Spot Payment 5% 16 months Payable in 2.5% Payable on the 17th month
57,546.10 10,318.26 82,546.10
Option 2 – Straight Payment Payable in 15 mos
Floor Area: Unit No. SELLING PRICE Add: Other Charges Add: VAT (if applicable) TOTAL CONTRACT PRICE Equity/Downpayment
5.5% 12%
10%
SPOT CASH DP Reservation Fee Net Downpayment
0% discount
0% interest
BALANCE 90% Option 1 - Bank Finance ( Banco de Oro) Term Factor Rate 5 yrs (11%) 0.0219926100 10 yrs (11.25%) 0.0139168900 15 yrs (11.5%) 0.0116819000 Breakdown of other charges: Registration Fees
Transfer Tax
Annotation Fees
Electric & Water connection
Documentary Stamp
Legal Fees
Issuance of Title *Prices may change w/o prior notice *All checks payable to SM DEVELOPMENT CORPORATION
Page 4
Related Documents
Lessandra Bacoor Sample Computation
May 2020 7
Eastwood Residences Sample Computation
June 2020 6
Sample Salary Computation
December 2019 5
Bollinger Bands - Sample Computation
November 2019 16
West Wing Sample Computation
May 2020 0More Documents from ""
Raya Bldg Typical Floor Plan Surbubia
June 2020 0
Rgc Unit Floor Plan
June 2020 1
