Sample Computation Pre-Selling VS2

NEW SAN JOSE BUILDERS, INC.

Victoria Station 2

Sample Computation

Tower / Bldg.

Floor

Unit No.

Total Area

Unit Type

20% DP in 36 mo. 80% Bal.

Tower A

2012

21.92

Flat Type

Selling Price

Php

1,509,500.80

Less:

Php

100,000.00

100,000.00

Net Selling Price

Php

1,409,500.80

Plus:

7%

Other Charges

98,665.06

12%

VAT if applicable

0

TOTAL CONTRACT PRICE

Php

1,508,165.86

DOWNPAYMENT (20 % Total Contract Price)

Php

301,633.17

Reservation Fee:

1-Aug-14

15,000.00

DOWNPAYMENT SCHEDULE

Php

286,633.17

36

months schedule

Due Date

Monthly DP

1st

DP due on

1-Sep-14

7,962.03

2nd

DP due on

1-Oct-14

7,962.03

3rd

DP due on

1-Nov-14

7,962.03

4th

DP due on

1-Dec-14

7,962.03

5th

DP due on

1-Jan-15

7,962.03

6th

DP due on

1-Feb-15

7,962.03

7th

DP due on

1-Mar-15

7,962.03

8th

DP due on

1-Apr-15

7,962.03

9th

DP due on

1-May-15

7,962.03

10th

DP due on

1-Jun-15

7,962.03

11th

DP due on

1-Jul-15

7,962.03

12th

DP due on

1-Aug-15

7,962.03

13th

DP due on

1-Sep-15

7,962.03

14th

DP due on

1-Oct-15

7,962.03

15th

DP due on

1-Nov-15

7,962.03

16th

DP due on

1-Dec-15

7,962.03

17th

DP due on

1-Jan-16

7,962.03

18th

DP due on

1-Feb-16

7,962.03

19th

DP due on

1-Mar-16

7,962.03

20th

DP due on

1-Apr-16

7,962.03

21st

DP due on

1-May-16

7,962.03

22nd

DP due on

1-Jun-16

7,962.03

23rd

DP due on

1-Jul-16

7,962.03

24th

DP due on

1-Aug-16

7,962.03

25th

DP due on

1-Sep-16

7,962.03

26th

DP due on

1-Oct-16

7,962.03

27th

DP due on

1-Nov-16

7,962.03

28th

DP due on

1-Dec-16

7,962.03

29th

DP due on

1-Jan-17

7,962.03

30th

DP due on

1-Feb-17

7,962.03

31st

DP due on

1-Mar-17

7,962.03

32nd

DP due on

1-Apr-17

7,962.03

33rd

DP due on

1-May-17

7,962.03

34th

DP due on

1-Jun-17

7,962.03

35th

DP due on

1-Jul-17

7,962.03

36th

DP due on

1-Aug-17

7,962.03

BALANCE

Php

1,206,532.68

14

% in 10 years

0.01552664

18,733.40