sea residences 1530 f phase 3 template

COMPUTATION SHEET

Buyer's Name : Floor Area: 48.000 sqm

TOWER & UNIT #: tower f-1530 Unit Type 2 br with balcony

List Price 4,729,760.00 Less: Promo Discount 0.0%Discounted Price 4,729,760.00

Less: Standard DiscountsSpot DP Discount 0.0% - Deferred DP Discount 0.0% - Spot Cash Discount 0.0% -

DISCOUNTED PRICE 4,729,760.00

Add: Other Charges 5.5% 260,136.80 Add: VAT (if applicable) 12.0% 567,571.20 TOTAL CONTRACT PRICE 5,557,468.00 725,000.00

6,282,468.00

Equity/Downpayment 20% 1,256,493.60 Reservation Fee 25,000.00 Net Downpayment 1,231,493.60

DEFERRED DOWNPAYMENT

Payable in 36 months 0% interest 34,208.16 bev

BALANCE 80% 4,445,974.40

Option 1 - Bank FinanceTerm Factor Rate Amortization

5 yrs(11.50%) 0.0219926100 97,778.58 10 yrs(11.5%) 0.0140595400 62,508.35 15 yrs (11.5%) 0.0116819000 51,937.43

Breakdown of other charges:Registration Fees Transfer Tax

Annotation Fees Electric & Water connection

Documentary Stamp

Issuance of Title Legal Fees

Date: CONFORME:

Buyer's Name: 0 BLO

Endorsed by: Liza MacabeoBROKER NETWORK MANAGER

*Prices may change w/o prior notice.

*All checks are payable to SM DEVELOPMENT CORPORATION.

SPOT 10 DP DEFERRED BAL

COMPUTATION SHEET

Buyer's Name : 0 Floor Area: 48.000 sqm


List Price 4,729,760.00 725,000.00Less: Promo Discount 0.0% - 5,454,760.00LIST PRICE 4,729,760.00 Less: Standard Discounts

Spot DP Discount 3.0% 141,892.80 DISCOUNTED PRICE 4,587,867.20

Add: Other Charges 5.5% 252,332.70 Add: VAT (if applicable) 12.0% 550,544.06 TOTAL CONTRACT PRICE 5,390,743.96 725,000.00

6,115,743.96

Equity/Downpayment 10% 611,574.40 Reservation Fee 25,000.00 Net Downpayment 586,574.40

REMAINING BALANCE 90% 4,851,669.56

Payable in 24 months 0% interest 202,152.90



Documentary Stamp


Date: CONFORME:

Agent: Buyer's Name: 0

Endorsed by:Sales Manager

*This document does not constitute nor form part of any contract and is for information purposes only.

*Prices may change w/o prior notice

*All checks payable to SM DEVELOPMENT CORPORATION

spot 30 bal deferred

COMPUTATION SHEET



List Price 2,829,410.00 Less: Standard Discounts 40,000.00

Discount 4.0% 189,190.40 DISCOUNTED PRICE 4,540,569.60

Add: Other Charges 5.5% 249,731.33 Add: VAT (if applicable) 12.0% 544,868.35 TOTAL CONTRACT PRICE 5,335,169.28

Equity/Downpayment 30% 1,600,550.78 Reservation Fee 25,000.00 Net Downpayment 1,575,550.78

REMAINING BALANCE 70% 3,734,618.50

Payable in 30 months 0% interest 124,487.28



Documentary Stamp


Date: CONFORME:






COMPUTATION SHEET



List Price 4,729,760.00 Less: Promo Discount 0.0% - LIST PRICE 4,729,760.00

Less: Standard DiscountsSpot DP Discount 0.0% - Deferred Cash Discount 0.0% - Spot Cash Discount 13.0% 614,868.80

DISCOUNTED PRICE 4,114,891.20

Add: Other Charges 5.5% 226,319.02 Add: VAT (if applicable) 12.0% 493,786.94 TOTAL CONTRACT PRICE 4,834,997.16

Total Contract Price 100% 4,834,997.16 Reservation Fee 25,000.00 Retention on TCP (covered by PDC)Amount Due within 30 days 4,809,997.16



Documentary Stamp


Date: CONFORME:






sea residences 1530 f phase 3 template

Documents