Scribd Logo
Unggah

Selamat datang di Scribd!

  • 20%DPstudio

    Diunggah oleh

    Botzki Shige
    42 tayangan2 halaman

    Hak Cipta

    © Attribution Non-Commercial (BY-NC)

    Format Tersedia

    PDF, TXT atau baca online dari Scribd

    Apakah menurut Anda dokumen ini bermanfaat?

    Apakah konten ini tidak pantas?

    Laporkan Dokumen Ini

    Hak Cipta:

    Attribution Non-Commercial (BY-NC)
    Unduh sebagai PDF, TXT atau baca online dari Scribd
    Tandai sebagai konten tidak pantas
    42 tayangan2 halaman

    20%DPstudio

    Diunggah oleh

    Botzki Shige

    Hak Cipta:

    Attribution Non-Commercial (BY-NC)
    Unduh sebagai PDF, TXT atau baca online dari Scribd
    Tandai sebagai konten tidak pantas
    dari 2

    BANK-BPI AVIDA LAND CORP.

    CUSTOMER SERVICE UNIT

    AVIDA TOWERS ALABANG


    SAMPLE COMPUTATION ONLY

    Tower Unit Floor Floor Area Model


    1 1117 11 22.40 STUDIO

    GROSS SELLING PRICE W/ VAT: P 1,622,600.00


    Less: VAT(if applicable) -
    GROSS SELLING PRICE W/O VAT: P 1,622,600.00

    DISCOUNTS:
    Less: Reservation Discount P 6,000.00

    NET SELLING PRICE W/O VAT 1,616,600.00


    Plus: VAT (if applicable) -
    NET SELLING PRICE W/ VAT P 1,616,600.00

    OTHER CHARGES PAYABLE TO AVIDA: P 85,229.59

    TOTAL AVIDA RECEIVABLE: Total: P 1,701,829.59

    DOWNPAYMENT AND EXPENSES:


    Downpayment (20% of Selling Price) P 323,320.00
    Other Charges 17,045.92
    TOTAL REQUIRED DOWNPAYMENT P 340,365.92
    Less: Reservation Fee 8-Mar-11 20,000.00
    Total Downpayment & Other Charges payable in 24 P 320,365.92

    Monthly Other
    24 Months Schedule Due Date Total Monthly
    Downpaym Charges Payment
    1st Downpayment due on 07-Apr-11 ent
    12,638.33 710.25 13,348.58
    2nd Downpayment due on 10-May-11 12,638.33 710.25 13,348.58
    3rd Downpayment due on 10-Jun-11 12,638.33 710.25 13,348.58
    4th Downpayment due on 10-Jul-11 12,638.33 710.25 13,348.58
    5th Downpayment due on 10-Aug-11 12,638.33 710.25 13,348.58
    6th Downpayment due on 10-Sep-11 12,638.33 710.25 13,348.58
    7th Downpayment due on 10-Oct-11 12,638.33 710.25 13,348.58
    8th Downpayment due on 10-Nov-11 12,638.33 710.25 13,348.58
    9th Downpayment due on 10-Dec-11 12,638.33 710.25 13,348.58
    10th Downpayment due on 10-Jan-12 12,638.33 710.25 13,348.58
    11th Downpayment due on 10-Feb-12 12,638.33 710.25 13,348.58
    12th Downpayment due on 10-Mar-12 12,638.33 710.25 13,348.58
    13th Downpayment due on 10-Apr-12 12,638.33 710.25 13,348.58
    14th Downpayment due on 10-May-12 12,638.33 710.25 13,348.58
    15th Downpayment due on 10-Jun-12 12,638.33 710.25 13,348.58
    16th Downpayment due on 10-Jul-12 12,638.33 710.25 13,348.58
    17th Downpayment due on 10-Aug-12 12,638.33 710.25 13,348.58
    18th Downpayment due on 10-Sep-12 12,638.33 710.25 13,348.58
    19th Downpayment due on 10-Oct-12 12,638.33 710.25 13,348.58
    20th Downpayment due on 10-Nov-12 12,638.33 710.25 13,348.58
    21st Downpayment due on 10-Dec-12 12,638.33 710.25 13,348.58
    22nd Downpayment due on 10-Jan-13 12,638.33 710.25 13,348.58
    23rd Downpayment due on 10-Feb-13 12,638.33 710.25 13,348.58
    24th Downpayment due on 10-Mar-13 12,638.33 710.25 13,348.58

    BALANCE:
    Bank Guarantee to be submitted on or before 10-Jun-11
    DUE AND PAYABLE ON 09-Apr-12 P 1,361,463.67
    (Loanable from a Financing Institution)

    MONTHLY AMORTIZATION THRU BANK FINANCING


    Years to
    pay Factor Rate From To Amount
    5 yrs 0.02199261 10-Apr-13 10-Apr-18 29,942.14
    10 yrs 0.01405954 10-Apr-13 10-Apr-23 19,141.56
    15 years 0.0116819 10-Apr-13 10-Apr-28 15,904.48

    Prepared By: Noted By:

    Signature Over Printed Name Signature Over Printed Name


    Customer Service Staff Customer Service Supervisor / Team Leader
    Conforme:

    Signature Over Printed Name


    Purchaser

    Anda mungkin juga menyukai