Updated Trees Sample Computation

TREES RESIDENCES - TOWER 2 - STUDIO
UNIT NO.
TREES RES. -8th Flr. 02
UNIT AREA
STUDIO
LIST PRICE
Php
Note: Aug. 4, 2014
Price increase
19.73 SQM.
1,080,000.00
ADD: 12% VAT

ADD: 6.5% OTHER CHARGES
70,200.00
NET TOTAL LIST PRICE
1,150,200.00
PAYMENT TERMS
SPOT CASH in 30 days
1,080,000.00
1,080,000.00
1,080,000.00
1,080,000.00
1,080,000.00
1,080,000.00
1,080,000.00
1,080,000.00
10%
2%
2%
4%
0.50%
5,400.00
1%
10,800.00
0%
0%
1,080,000.00
1,080,000.00
1,080,000.00
1,074,600.00
1,069,200.00
1,321,000.00
1,321,000.00
LESS: Standard Discount

Discount Amount
43,200.00
CONTRACT PRICE
1,036,800.00
DEFERRED CASH in 10% SPOT DP, 90% 20% SPOT DP, 80%
24 mos.
IN 20MOS.
IN 20MOS.
10% SPOT DP,

10% in 20 mos.,
80% CASH /
FINANCING
20% SPOT DP, 10% 10% in 20 mos.,

in 20 mos., 70%
90% CASH /
CASH / FINANCING
FINANCING
20% in 20 mos.,
80% CASH /
FINANCING
ADD: 12% VAT

TOTAL CONTRACT PRICE
67,392.00
70,200.00
70,200.00
70,200.00
69,849.00
69,498.00
85,865.00
85,865.00
1,104,192.00
1,150,200.00
1,150,200.00
1,150,200.00
1,144,449.00
1,138,698.00
1,406,865.00
1,406,865.00
115,020.00
230,040.00
114,444.90
227,739.60
140,686.50
281,373.00
15,000.00
15,000.00
15,000.00
15,000.00
15,000.00
15,000.00
15,000.00
15,000.00
1,089,192.00
1,135,200.00
100,020.00
215,040.00
99,444.90
212,739.60
125,686.50
281,373.00
1,035,180.00
920,160.00
114,444.90
113,869.80
PAYMENT SCHEDULE
SPOT DOWN PAYMENT
LESS: Reservation Fee (RF)
NET DOWNPAYMENT
2ND DOWNPAYMENT
BALANCE:
Month 1
47,300.00
51,759.00
46,008.00
5,722.25
5,693.49
6,284.33
14,068.65
Month 2
47,300.00
51,759.00
46,008.00
5,722.25
5,693.49
6,284.33
14,068.65
Month 3
47,300.00
51,759.00
46,008.00
5,722.25
5,693.49
6,284.33
14,068.65
Month 4
47,300.00
51,759.00
46,008.00
5,722.25
5,693.49
6,284.33
14,068.65
Month 5
47,300.00
51,759.00
46,008.00
5,722.25
5,693.49
6,284.33
14,068.65
Month 6
47,300.00
51,759.00
46,008.00
5,722.25
5,693.49
6,284.33
14,068.65
Month 7
47,300.00
51,759.00
46,008.00
5,722.25
5,693.49
6,284.33
14,068.65
Month 8
47,300.00
51,759.00
46,008.00
5,722.25
5,693.49
6,284.33
14,068.65
Month 9
47,300.00
51,759.00
46,008.00
5,722.25
5,693.49
6,284.33
14,068.65
Month 10
47,300.00
51,759.00
46,008.00
5,722.25
5,693.49
6,284.33
14,068.65
Month 11
47,300.00
51,759.00
46,008.00
5,722.25
5,693.49
6,284.33
14,068.65
Month 12
47,300.00
51,759.00
46,008.00
5,722.25
5,693.49
6,284.33
14,068.65
Month 13
47,300.00
51,759.00
46,008.00
5,722.25
5,693.49
6,284.33
14,068.65
Month 14
47,300.00
51,759.00
46,008.00
5,722.25
5,693.49
6,284.33
14,068.65
Month 15
47,300.00
51,759.00
46,008.00
5,722.25
5,693.49
6,284.33
14,068.65
Month 16
47,300.00
51,759.00
46,008.00
5,722.25
5,693.49
6,284.33
14,068.65
Month 17
47,300.00
51,759.00
46,008.00
5,722.25
5,693.49
6,284.33
14,068.65
Month 18
47,300.00
51,759.00
46,008.00
5,722.25
5,693.49
6,284.33
14,068.65
Month 19
47,300.00
51,759.00
46,008.00
5,722.25
5,693.49
6,284.33
14,068.65
Month 20
47,300.00
51,759.00
46,008.00
5,722.25
5,693.49
6,284.33
14,068.65
Month 21
47,300.00
Month 22
47,300.00
Month 23
47,300.00
Month 24
47,300.00
LUMPSUM/ FINANCING
BANK LOAN:
915,559.20
797,088.60
1,266,178.50
1,046,256.00
5 YEARS (7%)
0.019801199
0.00
11,351.62
15,783.31
25,071.85
20,717.12
10 YEARS (8.50%)
0.012398569
0.00
11,351.62
9,882.76
15,698.80
12,972.08
15 YEARS (9.50%)
0.010442247
0.00
9,560.50
8,323.40
13,221.75
10,925.26
20 YEARS ( 11.00%)
0.010321884
0.00
9,450.30
8,227.46
13,069.35
10,799.33
NOTE:
*All checks payable to VANCOUVER LAND CORP.
*TCP's over 2.99M is subject to 12% Vat
OTHER CHARGES: 6.5%
Payment for: Transfer of Title, Meralco, Water Meter Fee and Other Documentation.
TREES RESIDENCES - TOWER 2 - 1 BEDROOM

UNIT NO.
UNIT AREA
LIST PRICE
ADD: 12% VAT
1 BEDROOM
Php

24.01 SQM.
1,321,000.00
Note: Aug. 4, 2014
Price increase
DEFERRED CASH in
24 mos.
10% SPOT DP,

90% IN 20MOS.
20% SPOT DP,

80% IN 20MOS.
1,321,000.00
1,321,000.00
1,321,000.00
1,321,000.00
1,321,000.00
10%
2%
2%
4%
132,100.00
26,420.00
26,420.00
52,840.00
0.50%
6,605.00
1,268,160.00
1,314,395.00
85,865.00
1,406,865.00
PAYMENT TERMS

Discount Amount
CONTRACT PRICE
1,188,900.00
1,294,580.00
1,294,580.00
10% SPOT DP, 10% 20% SPOT DP, 10%

in 20 mos., 80%
in 20 mos., 70%
CASH / FINANCING CASH / FINANCING
10% in 20 mos.,
90% CASH /
FINANCING
20% in 20 mos.,
80% CASH /
FINANCING
1,321,000.00
1,321,000.00
1,321,000.00
1%
13,210.00
0%
0%
1,307,790.00
1,321,000.00
1,321,000.00
ADD: 12% VAT

77,278.50
84,147.70
84,147.70
82,430.40
85,435.68
85,006.35
85,865.00
85,865.00
1,266,178.50
1,378,727.70
1,378,727.70
1,350,590.40
1,399,830.68
1,392,796.35
1,406,865.00
1,406,865.00
137,872.77
270,118.08
139,983.07
278,559.27
140,686.50
281,373.00
15,000.00
15,000.00
15,000.00
15,000.00
15,000.00
15,000.00
15,000.00
15,000.00
1,251,178.50
1,363,727.70
122,872.77
255,118.08
124,983.07
263,559.27
125,686.50
281,373.00
1,240,854.93
1,080,472.32
139,983.07
139,279.64
PAYMENT SCHEDULE
SPOT DOWN PAYMENT
NET DOWNPAYMENT
2ND DOWNPAYMENT
BALANCE:
Month 1
56,821.99
62,042.75
54,023.62
6,999.15
6,963.98
6,284.33
14,068.65
Month 2
56,821.99
62,042.75
54,023.62
6,999.15
6,963.98
6,284.33
14,068.65
Month 3
56,821.99
62,042.75
54,023.62
6,999.15
6,963.98
6,284.33
14,068.65
Month 4
56,821.99
62,042.75
54,023.62
6,999.15
6,963.98
6,284.33
14,068.65
Month 5
56,821.99
62,042.75
54,023.62
6,999.15
6,963.98
6,284.33
14,068.65
Month 6
56,821.99
62,042.75
54,023.62
6,999.15
6,963.98
6,284.33
14,068.65
Month 7
56,821.99
62,042.75
54,023.62
6,999.15
6,963.98
6,284.33
14,068.65
Month 8
56,821.99
62,042.75
54,023.62
6,999.15
6,963.98
6,284.33
14,068.65
Month 9
56,821.99
62,042.75
54,023.62
6,999.15
6,963.98
6,284.33
14,068.65
Month 10
56,821.99
62,042.75
54,023.62
6,999.15
6,963.98
6,284.33
14,068.65
Month 11
56,821.99
62,042.75
54,023.62
6,999.15
6,963.98
6,284.33
14,068.65
Month 12
56,821.99
62,042.75
54,023.62
6,999.15
6,963.98
6,284.33
14,068.65
Month 13
56,821.99
62,042.75
54,023.62
6,999.15
6,963.98
6,284.33
14,068.65
Month 14
56,821.99
62,042.75
54,023.62
6,999.15
6,963.98
6,284.33
14,068.65
Month 15
56,821.99
62,042.75
54,023.62
6,999.15
6,963.98
6,284.33
14,068.65
Month 16
56,821.99
62,042.75
54,023.62
6,999.15
6,963.98
6,284.33
14,068.65
Month 17
56,821.99
62,042.75
54,023.62
6,999.15
6,963.98
6,284.33
14,068.65
Month 18
56,821.99
62,042.75
54,023.62
6,999.15
6,963.98
6,284.33
14,068.65
Month 19
56,821.99
62,042.75
54,023.62
6,999.15
6,963.98
6,284.33
14,068.65
Month 20
56,821.99
62,042.75
54,023.62
6,999.15
6,963.98
6,284.33
14,068.65
Month 21
56,821.99
Month 22
56,821.99
Month 23
56,821.99
Month 24
56,821.99
LUMPSUM/ FINANCING
1,119,864.54
974,957.45
1,266,178.50
1,125,492.00
5 YEARS (7%)
0.019801199
0.00
22,174.66
19,305.33
25,071.85
22,286.09
10 YEARS (8.50%)
0.012398569
0.00
13,884.72
12,088.08
15,698.80
13,954.49
15 YEARS (9.50%)
0.010442247
0.00
11,693.90
10,180.75
13,221.75
11,752.67
20 YEARS ( 11.00%)
0.010321884
0.00
11,559.11
10,063.40
13,069.35
11,617.20
BANK LOAN:
NOTE:
OTHER CHARGES: 6.5%
TREES RESIDENCES - TOWER 2 - STUDIO END UNIT

UNIT NO.
UNIT AREA
LIST PRICE
ADD: 12% VAT
Note: Aug. 4, 2014
Price increase
DEFERRED CASH in
24 mos.
10% SPOT DP,

90% IN 20MOS.
20% SPOT DP,

80% IN 20MOS.
10% SPOT DP,

10% in 20 mos.,
80% CASH /
FINANCING
20% SPOT DP,

10% in 20 mos.,
70% CASH /
FINANCING
10% in 20 mos.,
90% CASH /
FINANCING
20% in 20 mos.,
80% CASH /
FINANCING
1,228,000.00
1,228,000.00
1,228,000.00
1,228,000.00
1,228,000.00
1,228,000.00
1,228,000.00
1,228,000.00
10%
2%
2%
4%
0%
122,800.00
24,560.00
24,560.00
49,120.00
1%
12,280.00
0%
Discount Amount
0.50%
5,400.00
CONTRACT PRICE
1,105,200.00
1,203,440.00
1,203,440.00
1,178,880.00
1,222,600.00
1,215,720.00
1,321,000.00
1,321,000.00
STUDIO END UNIT

Php

22.24 SQM.
1,228,000.00
79,820.00
1,307,820.00
PAYMENT TERMS

ADD: 12% VAT

71,838.00
78,223.60
78,223.60
76,627.20
79,469.00
79,021.80
85,865.00
85,865.00
1,177,038.00
1,281,663.60
1,281,663.60
1,255,507.20
1,302,069.00
1,294,741.80
1,406,865.00
1,406,865.00
128,166.36
251,101.44
130,206.90
258,948.36
140,686.50
281,373.00
15,000.00
15,000.00
15,000.00
15,000.00
15,000.00
15,000.00
15,000.00
15,000.00
1,162,038.00
1,266,663.60
113,166.36
236,101.44
115,206.90
243,948.36
125,686.50
281,373.00
1,153,497.24
1,004,405.76
130,206.90
129,474.18
PAYMENT SCHEDULE
SPOT DOWN PAYMENT
NET DOWNPAYMENT
2ND DOWNPAYMENT
BALANCE:
Month 1
52,777.65
57,674.86
50,220.29
6,510.35
6,473.71
6,284.33
14,068.65
Month 2
52,777.65
57,674.86
50,220.29
6,510.35
6,473.71
6,284.33
14,068.65
Month 3
52,777.65
57,674.86
50,220.29
6,510.35
6,473.71
6,284.33
14,068.65
Month 4
52,777.65
57,674.86
50,220.29
6,510.35
6,473.71
6,284.33
14,068.65
Month 5
52,777.65
57,674.86
50,220.29
6,510.35
6,473.71
6,284.33
14,068.65
Month 6
52,777.65
57,674.86
50,220.29
6,510.35
6,473.71
6,284.33
14,068.65
Month 7
52,777.65
57,674.86
50,220.29
6,510.35
6,473.71
6,284.33
14,068.65
Month 8
52,777.65
57,674.86
50,220.29
6,510.35
6,473.71
6,284.33
14,068.65
Month 9
52,777.65
57,674.86
50,220.29
6,510.35
6,473.71
6,284.33
14,068.65
Month 10
52,777.65
57,674.86
50,220.29
6,510.35
6,473.71
6,284.33
14,068.65
Month 11
52,777.65
57,674.86
50,220.29
6,510.35
6,473.71
6,284.33
14,068.65
Month 12
52,777.65
57,674.86
50,220.29
6,510.35
6,473.71
6,284.33
14,068.65
Month 13
52,777.65
57,674.86
50,220.29
6,510.35
6,473.71
6,284.33
14,068.65
Month 14
52,777.65
57,674.86
50,220.29
6,510.35
6,473.71
6,284.33
14,068.65
Month 15
52,777.65
57,674.86
50,220.29
6,510.35
6,473.71
6,284.33
14,068.65
Month 16
52,777.65
57,674.86
50,220.29
6,510.35
6,473.71
6,284.33
14,068.65
Month 17
52,777.65
57,674.86
50,220.29
6,510.35
6,473.71
6,284.33
14,068.65
Month 18
52,777.65
57,674.86
50,220.29
6,510.35
6,473.71
6,284.33
14,068.65
Month 19
52,777.65
57,674.86
50,220.29
6,510.35
6,473.71
6,284.33
14,068.65
Month 20
52,777.65
57,674.86
50,220.29
6,510.35
6,473.71
6,284.33
14,068.65
Month 21
52,777.65
Month 22
52,777.65
Month 23
52,777.65
Month 24
52,777.65
52,777.65
LUMPSUM/ FINANCING
1,041,655.20
906,319.26
1,266,178.50
1,125,492.00
5 YEARS (7%)
0.019801199
0.00
20,626.02
17,946.21
25,071.85
22,286.09
10 YEARS (8.50%)
0.012398569
0.00
12,915.03
11,237.06
15,698.80
13,954.49
15 YEARS (9.50%)
0.010442247
0.00
10,877.22
9,464.01
13,221.75
11,752.67
20 YEARS ( 11.00%)
0.010321884
0.00
10,751.84
9,354.92
13,069.35
11,617.20
BANK LOAN:
NOTE:
OTHER CHARGES: 6.5%
TREES RESIDENCES - TOWER 2 - 2 BEDROOM

UNIT NO.
UNIT AREA
LIST PRICE
ADD: 12% VAT
2 BEDROOM
Php
Note: Aug. 4, 2014
Price increase
DEFERRED CASH in 24
mos.
10% SPOT DP,

90% IN 20MOS.
20% SPOT DP,

80% IN 20MOS.
10% SPOT DP,

10% in 20 mos.,
80% CASH /
FINANCING
20% SPOT DP,

10% in 20 mos.,
70% CASH /
FINANCING
1,321,000.00
10%
132,100.00
1,188,900.00
1,321,000.00
2%
26,420.00
1,294,580.00
1,321,000.00
2%
26,420.00
1,294,580.00
1,321,000.00
4%
52,840.00
1,268,160.00
1,321,000.00
0.50%
6,605.00
1,314,395.00
1,321,000.00
1%
13,210.00
1,307,790.00
1,321,000.00
0%
1,321,000.00
0%
1,321,000.00
1,321,000.00
77,278.50
1,266,178.50
84,147.70
1,378,727.70
84,147.70
1,378,727.70
82,430.40
1,350,590.40
85,435.68
1,399,830.68
85,006.35
1,392,796.35
85,865.00
1,406,865.00
85,865.00
1,406,865.00
15,000.00
1,251,178.50
15,000.00
1,363,727.70
137,872.77
15,000.00
122,872.77
1,240,854.93
270,118.08
15,000.00
255,118.08
1,080,472.32
139,983.07
15,000.00
124,983.07
139,983.07
278,559.27
15,000.00
263,559.27
139,279.64
140,686.50
15,000.00
125,686.50
281,373.00
15,000.00
281,373.00
62,042.75
62,042.75
62,042.75
62,042.75
62,042.75
62,042.75
62,042.75
62,042.75
62,042.75
62,042.75
62,042.75
62,042.75
62,042.75
62,042.75
62,042.75
62,042.75
62,042.75
62,042.75
62,042.75
62,042.75
54,023.62
54,023.62
54,023.62
54,023.62
54,023.62
54,023.62
54,023.62
54,023.62
54,023.62
54,023.62
54,023.62
54,023.62
54,023.62
54,023.62
54,023.62
54,023.62
54,023.62
54,023.62
54,023.62
54,023.62
6,999.15
6,999.15
6,999.15
6,999.15
6,999.15
6,999.15
6,999.15
6,999.15
6,999.15
6,999.15
6,999.15
6,999.15
6,999.15
6,999.15
6,999.15
6,999.15
6,999.15
6,999.15
6,999.15
6,999.15
6,963.98
6,963.98
6,963.98
6,963.98
6,963.98
6,963.98
6,963.98
6,963.98
6,963.98
6,963.98
6,963.98
6,963.98
6,963.98
6,963.98
6,963.98
6,963.98
6,963.98
6,963.98
6,963.98
6,963.98
6,284.33
6,284.33
6,284.33
6,284.33
6,284.33
6,284.33
6,284.33
6,284.33
6,284.33
6,284.33
6,284.33
6,284.33
6,284.33
6,284.33
6,284.33
6,284.33
6,284.33
6,284.33
6,284.33
6,284.33
14,068.65
14,068.65
14,068.65
14,068.65
14,068.65
14,068.65
14,068.65
14,068.65
14,068.65
14,068.65
14,068.65
14,068.65
14,068.65
14,068.65
14,068.65
14,068.65
14,068.65
14,068.65
14,068.65
14,068.65
1,119,864.54
974,957.45
22,174.66
13,884.72
11,693.90
11,559.11
19,305.33
12,088.08
10,180.75
10,063.40
1,266,178.50
25,071.85
15,698.80
13,221.75
13,069.35
1,125,492.00
22,286.09
13,954.49
11,752.67
11,617.20
85,865.00
1,406,865.00
PAYMENT TERMS

Discount Amount
CONTRACT PRICE
ADD: 12% VAT
PAYMENT SCHEDULE
SPOT DOWN PAYMENT
NET DOWNPAYMENT
2ND DOWNPAYMENT
BALANCE:
Month 1
Month 2
Month 3
Month 4
Month 5
Month 6
Month 7
Month 8
Month 9
Month 10
Month 11
Month 12
Month 13
Month 14
Month 15
Month 16
Month 17
Month 18
Month 19
Month 20
Month 21
Month 22
Month 23
Month 24
LUMPSUM/ FINANCING
BANK LOAN:

24.01 SQM.
1,321,000.00
56,821.99
56,821.99
56,821.99
56,821.99
56,821.99
56,821.99
56,821.99
56,821.99
56,821.99
56,821.99
56,821.99
56,821.99
56,821.99
56,821.99
56,821.99
56,821.99
56,821.99
56,821.99
56,821.99
56,821.99
56,821.99
56,821.99
56,821.99
56,821.99
5 YEARS (7%)
10 YEARS (8.50%)
15 YEARS (9.50%)
20 YEARS ( 11.00%)
0.019801199
0.012398569
0.010442247
0.010321884
NOTE:
OTHER CHARGES: 6.5%
0.00
0.00
0.00
0.00
10% in 20 mos., 20% in 20 mos.,

90% CASH /
80% CASH /
FINANCING
FINANCING
TREES RESIDENCES - TOWER 2 - 2 STUDIO COMBINED

UNIT NO.
UNIT AREA
LIST PRICE
ADD: 12% VAT
2 STUDIO COMBINED
Php
PAYMENT TERMS

Discount Amount
CONTRACT PRICE
ADD: 12% VAT
PAYMENT SCHEDULE
SPOT DOWN PAYMENT
NET DOWNPAYMENT
2ND DOWNPAYMENT
BALANCE:
Month 1
Month 2
Month 3
Month 4
Month 5
Month 6
Month 7
Month 8
Month 9
Month 10
Month 11
Month 12
Month 13
Month 14
Month 15
Month 16
Month 17
Month 18
Month 19
Month 20
Month 21
Month 22
Month 23
Month 24

19.73 SQM.
1,086,000.00

19.73 SQM.
1,086,000.00
TOTAL:
39.46 SQM
2,172,000.00
70,590.00
1,156,590.00
70,590.00
1,156,590.00
141,180.00
2,313,180.00
DEFERRED CASH in 24
mos.
Note: Aug. 4, 2014
10% SPOT DP, 90% 20% SPOT DP, 80%

IN 20MOS.
IN 20MOS.
20% SPOT DP,

10% in 20 mos.,
70% CASH /
FINANCING
10% in 20 mos.,
90% CASH /
FINANCING
20% in 20 mos.,
80% CASH /
FINANCING
2,172,000.00
1%
21,720.00
2,150,280.00
2,172,000.00
0%
2,172,000.00
0%
2,172,000.00
2%
2,172,000.00
2%
2,172,000.00
4%
2,172,000.00
2,172,000.00
2,172,000.00
2,172,000.00
0.50%
5,400.00
2,166,600.00
1,321,000.00
1,321,000.00
135,532.80
2,220,652.80
141,180.00
2,313,180.00
141,180.00
2,313,180.00
141,180.00
2,313,180.00
140,829.00
2,307,429.00
139,768.20
2,290,048.20
85,865.00
1,406,865.00
85,865.00
1,406,865.00
30,000.00
2,190,652.80
30,000.00
2,283,180.00
231,318.00
30,000.00
201,318.00
2,081,862.00
462,636.00
30,000.00
432,636.00
1,850,544.00
230,742.90
30,000.00
200,742.90
230,742.90
458,009.64
30,000.00
428,009.64
229,004.82
140,686.50
30,000.00
110,686.50
281,373.00
30,000.00
281,373.00
104,093.10
104,093.10
104,093.10
104,093.10
104,093.10
104,093.10
104,093.10
104,093.10
104,093.10
104,093.10
104,093.10
104,093.10
104,093.10
104,093.10
104,093.10
104,093.10
104,093.10
104,093.10
104,093.10
104,093.10
92,527.20
92,527.20
92,527.20
92,527.20
92,527.20
92,527.20
92,527.20
92,527.20
92,527.20
92,527.20
92,527.20
92,527.20
92,527.20
92,527.20
92,527.20
92,527.20
92,527.20
92,527.20
92,527.20
92,527.20
11,537.15
11,537.15
11,537.15
11,537.15
11,537.15
11,537.15
11,537.15
11,537.15
11,537.15
11,537.15
11,537.15
11,537.15
11,537.15
11,537.15
11,537.15
11,537.15
11,537.15
11,537.15
11,537.15
11,537.15
11,450.24
11,450.24
11,450.24
11,450.24
11,450.24
11,450.24
11,450.24
11,450.24
11,450.24
11,450.24
11,450.24
11,450.24
11,450.24
11,450.24
11,450.24
11,450.24
11,450.24
11,450.24
11,450.24
11,450.24
5,534.33
5,534.33
5,534.33
5,534.33
5,534.33
5,534.33
5,534.33
5,534.33
5,534.33
5,534.33
5,534.33
5,534.33
5,534.33
5,534.33
5,534.33
5,534.33
5,534.33
5,534.33
5,534.33
5,534.33
14,068.65
14,068.65
14,068.65
14,068.65
14,068.65
14,068.65
14,068.65
14,068.65
14,068.65
14,068.65
14,068.65
14,068.65
14,068.65
14,068.65
14,068.65
14,068.65
14,068.65
14,068.65
14,068.65
14,068.65
1,845,943.20
1,603,033.74
22,887.05
22,887.05
19,275.79
19,053.61
31,741.99
19,875.32
16,739.27
16,546.33
1,266,178.50
25,071.85
15,698.80
13,221.75
13,069.35
1,046,256.00
20,717.12
12,972.08
10,925.26
10,799.33
95,132.50
95,132.50
95,132.50
95,132.50
95,132.50
95,132.50
95,132.50
95,132.50
95,132.50
95,132.50
95,132.50
95,132.50
95,132.50
95,132.50
95,132.50
95,132.50
95,132.50
95,132.50
95,132.50
95,132.50
95,132.50
95,132.50
95,132.50
95,132.50
95,132.50
5 YEARS (7%)
10 YEARS (8.50%)
15 YEARS (9.50%)
20 YEARS ( 11.00%)
10% SPOT DP,

10% in 20 mos.,
80% CASH /
FINANCING
2,172,000.00
10%
86,880.00
2,085,120.00
LUMPSUM/ FINANCING
BANK LOAN:
Price increase
0.019801199
0.012398569
0.010442247
0.010321884
NOTE:
OTHER CHARGES: 6.5%
0.00
0.00
0.00
0.00

Updated Trees Sample Computation

Hochgeladen von

Dokumentinformationen

Originaltitel

Copyright

Verfügbare Formate

Dieses Dokument teilen

Dokument teilen oder einbetten

Freigabeoptionen

Stufen Sie dieses Dokument als nützlich ein?

Sind diese Inhalte unangemessen?

Copyright:

Verfügbare Formate

Updated Trees Sample Computation

Hochgeladen von

Copyright:

Verfügbare Formate

TREES RESIDENCES - TOWER 2 - STUDIO

TREES RES. -8th Flr. 02

Note: Aug. 4, 2014

ADD: 12% VAT

NET TOTAL LIST PRICE

SPOT CASH in 30 days

NET TOTAL LIST PRICE

LESS: Standard Discount

10% SPOT DP,

20% SPOT DP, 10% 10% in 20 mos.,

ADD: 12% VAT

TREES RESIDENCES - TOWER 2 - 1 BEDROOM

TREES RES. -8th Flr. 06

Note: Aug. 4, 2014

SPOT CASH in 30 days

10% SPOT DP,

20% SPOT DP,

NET TOTAL LIST PRICE

10% SPOT DP, 10% 20% SPOT DP, 10%

ADD: 12% VAT

TREES RESIDENCES - TOWER 2 - STUDIO END UNIT

Note: Aug. 4, 2014

SPOT CASH in 30 days

10% SPOT DP,

20% SPOT DP,

10% SPOT DP,

20% SPOT DP,

STUDIO END UNIT

TREES RES. -8th Flr. 2

NET TOTAL LIST PRICE

ADD: 12% VAT

TREES RESIDENCES - TOWER 2 - 2 BEDROOM

Note: Aug. 4, 2014

SPOT CASH in 30 days

10% SPOT DP,

20% SPOT DP,

10% SPOT DP,

20% SPOT DP,

NET TOTAL LIST PRICE

TREES RES. -8th Flr. 06

10% in 20 mos., 20% in 20 mos.,

TREES RESIDENCES - TOWER 2 - 2 STUDIO COMBINED

NET TOTAL LIST PRICE

TREES RES. -8th Flr. 2

TREES RES. -8th Flr. 3

SPOT CASH in 30 days

Note: Aug. 4, 2014

10% SPOT DP, 90% 20% SPOT DP, 80%

20% SPOT DP,

10% SPOT DP,

Das könnte Ihnen auch gefallen