Sample Computation RFO VS1

NEW SAN JOSE BUILDERS, INC.

Victoria Station 1 A & B

Sample Computation

Tower / Bldg.

Floor

Unit No.

Total Area

Unit Type

5% Outright, 15% in 24 mo.

Tower A (RFO)

701

37.54

Bi-Level

80% Balance

Selling Price

Php

2,883,493.58

Less:

5.0%

Discount

144,174.68

Net Selling Price

Php

2,739,318.90

Plus:

7%

Other Charges

191,752.32

12%

VAT if applicable

-

TOTAL CONTRACT PRICE

Php

2,931,071.22

5%

Outright

146,553.56

DOWNPAYMENT (15 % Total Contract Price)

Php

439,660.68

Reservation Fee:

1-Aug-14

25,000.00

DOWNPAYMENT SCHEDULE

Php

414,660.68

24

months schedule

Due Date

Monthly DP

1st

DP due on

1-Sep-14

17,277.53

2nd

DP due on

1-Oct-14

17,277.53

3rd

DP due on

1-Nov-14

17,277.53

4th

DP due on

1-Dec-14

17,277.53

5th

DP due on

1-Jan-15

17,277.53

6th

DP due on

1-Feb-15

17,277.53

7th

DP due on

1-Mar-15

17,277.53

8th

DP due on

1-Apr-15

17,277.53

9th

DP due on

1-May-15

17,277.53

10th

DP due on

1-Jun-15

17,277.53

11th

DP due on

1-Jul-15

17,277.53

12th

DP due on

1-Aug-15

17,277.53

13th

DP due on

1-Sep-15

17,277.53

14th

DP due on

1-Oct-15

17,277.53

15th

DP due on

1-Nov-15

17,277.53

16th

DP due on

1-Dec-15

17,277.53

17th

DP due on

1-Jan-16

17,277.53

18th

DP due on

1-Feb-16

17,277.53

19th

DP due on

1-Mar-16

17,277.53

20th

DP due on

1-Apr-16

17,277.53

21st

DP due on

1-May-16

17,277.53

22nd

DP due on

1-Jun-16

17,277.53

23rd

DP due on

1-Jul-16

17,277.53

24th

DP due on

1-Aug-16

17,277.53

BALANCE

Php

2,344,856.98

1st to 2nd year

0.008439

19,788.25

3rd to 4th year

0.91255

*

0.010331

22,106.27

5th to 6th year

0.825839

*

0.01252

24,244.66

7th to 15th year

0.734734

*

0.015184

26,159.70