Abstract image of a woman sitting on books and studying on a laptop

Vh Sample Computation Bank Fin.

Download as XLS, PDF
G
gerbrigoli

This document contains details of a real estate purchase including: - Property details such as unit type, lot area, floor area, and house model - Payment terms of 20% down payment over 12 months and 80% financed - Computation of purchase price, down payment, balance amount, and payment schedule broken into 12 monthly installment amounts - Options for financing the balance at different interest rates and terms - Standard notices about payment procedures and validity of the document

Economy & FinanceBusiness
1 of 7
Download to read offline
1
2
3
4
5
6
7
Buyer's Name : Block/Cluster No. : 9 Unit Type : SD Lot Area : 244.22 sq. m. Lot/Unit Number : 3 House Model : CEDAR Floor Area : 172.50 sq. m. Payment Terms: : 20% DP payable in 12 mos, 80% BALANCE thru BANK FINANCING COMPUTATION SHEET List Price : 8,105,000.00 Less: Discount on List Price : Net List Price : 8,105,000.00 Down Payment : 20% 1,621,000.00 Less: 5% Discount on DP : - Net Downpayment : 1,621,000.00 Balance Payment : 80% 6,484,000.00 Total Contract Price : 8,105,000.00 TCP-Net of 12% VAT 7,236,607.14 SCHEDULE OF PAYMENTS: PARTICULARS DP TOTAL DUE DATE Reservation 30,000.00 30,000.00 Downpayment 1 132,583.33 132,583.33 Downpayment 2 132,583.33 132,583.33 Downpayment 3 132,583.33 132,583.33 Downpayment 4 132,583.33 132,583.33 Downpayment 5 132,583.33 132,583.33 Downpayment 6 132,583.33 132,583.33 Downpayment 7 132,583.33 132,583.33 Downpayment 8 132,583.33 132,583.33 Downpayment 9 132,583.33 132,583.33 Downpayment 10 132,583.33 132,583.33 Downpayment 11 132,583.33 132,583.33 Downpayment 12 132,583.33 132,583.33 Total Downpayment 1,621,000.00 1,621,000.00 Turn-Over Fees : payable upon Turn-Over CTS/REM Fees : Spread Over months Monthly OC Other Charges : 0.00 Spread Over 12 months Monthly OC - TOTAL 0.00 REMINDER: Turn-Over Fees are not yet incorporated in the other charges. It shall be due and demandable prior actual turn-over. Balance Payment Note: Please encircle desire term for the balance payment TERM INTEREST RATE Monthly Amort MRI FI TOTAL DUE DATE 15 yrs to pay 11.50% MA fixed for 2 yrs 75,745.43 1,966.81 411.27 78,123.51 START: 15 yrs to pay 11.75% MA fixed for 3 yrs 76,779.08 1,966.81 411.27 79,157.16 END: 15 yrs to pay 12.50% MA fixed for 5 yrs 79,916.73 1,966.81 411.27 82,294.82 Note: One Asia Development Corporation reserves the right to correct any error appearing on this page. Kindly make all checks payable to VERDANT HEIGHTS. Checks shall not produce the effect of payment until proceeds thereof have been actually received by the Seller. This computation Sheet is NOT VALID until officially accepted and approved by authorized officers of ONE ASIA DEVELOPMENT CORPORATION. Prepared by: Conforme: Accredited Sellers: Approved by: JASMIN TRINIDAD Principal Buyer Direct Seller/Account Officer Project Development Manager Project Sales/Account Manager Checked and Received by: Sales Director/Broker Customer Service Asst. Date:
Date: October 14, 2009 Buyer's Name : Block/Cluster No. : 10 Unit Type : SD Lot Area : 144.00 sq. m. Lot/Unit Number : 14 House Model : CYPRESS Floor Area : 126.40 sq. m. Payment Terms: : 20% DP payable in 12 mos, 80% BALANCE thru BANK FINANCING COMPUTATION SHEET List Price : 6,071,000.00 Less: Discount on List Price : - Net List Price : 6,071,000.00 Down Payment : 20% 1,214,200.00 Less: : - Net DP less Commission : 1,214,200.00 Balance Payment : 80% 4,856,800.00 Total Contract Price : 6,071,000.00 TCP-Net of 12% VAT 5,420,535.71 SCHEDULE OF PAYMENTS: PARTICULARS DP TOTAL DUE DATE Reservation 30,000.00 30,000.00 Downpayment 1 98,683.33 98,683.33 Downpayment 2 98,683.33 98,683.33 Downpayment 3 98,683.33 98,683.33 Downpayment 4 98,683.33 98,683.33 Downpayment 5 98,683.33 98,683.33 Downpayment 6 98,683.33 98,683.33 Downpayment 7 98,683.33 98,683.33 Downpayment 8 98,683.33 98,683.33 Downpayment 9 98,683.33 98,683.33 Downpayment 10 98,683.33 98,683.33 Downpayment 11 98,683.33 98,683.33 Downpayment 12 98,683.33 98,683.33 Total Downpayment 1,214,200.00 1,214,200.00 Balance Payment Note: Please encircle desire term for the balance payment TERM INTEREST RATE Monthly Amort MRI FI TOTAL DUE DATE 15 yrs to pay 11.50% MA fixed for 2 yrs 56,736.64 1,473.23 358.47 58,568.34 START: 15 yrs to pay 11.75% MA fixed for 3 yrs 57,510.89 1,473.23 358.47 59,342.59 END: 15 yrs to pay 12.50% MA fixed for 5 yrs 59,861.13 1,473.23 358.47 61,692.83 Turn-Over Fees : payable upon Turn-Over CTS/REM Fees : Spread Over months Monthly OC Other Charges : 0.00 Spread Over 12 months Monthly OC - TOTAL 0.00 REMINDER: Turn-Over Fees are not yet incorporated in the other charges. It shall be due and demandable prior actual turn-over. Note: One Asia Development Corporation reserves the right to correct any error appearing on this page. Kindly make all checks payable to VERDANT HEIGHTS. Checks shall not produce the effect of payment until proceeds thereof have been actually received by the Seller. This computation Sheet is NOT VALID until officially accepted and approved by authorized officers of ONE ASIA DEVELOPMENT CORPORATION. Prepared by: Conforme: Accredited Sellers: Approved by: JASMIN TRINIDAD Principal Buyer Direct Seller/Account Officer Project Development Manager Co Borrower Project Sales/Account Manager Checked and Received by: Sales Director/Broker Customer Service Asst. Date:
Buyer's Name : Block/Cluster No. : 8 Unit Type : SA Lot Area : 123.00 sq. m. Lot/Unit Number : 10 House Model : MAPLE Floor Area : 111.03 sq. m. Payment Terms: : 20% DP payable in 12 mos, 80% BALANCE thru BANK FINANCING COMPUTATION SHEET List Price : 6,273,000.00 Less: Discount on List Price : Net List Price : 6,273,000.00 Down Payment : 20% 1,254,600.00 Less: Discount on 1st DP : Net Downpayment : 1,254,600.00 Balance Payment : 20% 5,018,400.00 Total Contract Price : 6,273,000.00 TCP-Net of 12% VAT 5,600,892.86 SCHEDULE OF PAYMENTS: PARTICULARS DP TOTAL DUE DATE Reservation 30,000.00 30,000.00 Downpayment 1 102,050.00 102,050.00 Downpayment 2 102,050.00 102,050.00 Downpayment 3 102,050.00 102,050.00 Downpayment 4 102,050.00 102,050.00 Downpayment 5 102,050.00 102,050.00 Downpayment 6 102,050.00 102,050.00 Downpayment 7 102,050.00 102,050.00 Downpayment 8 102,050.00 102,050.00 Downpayment 9 102,050.00 102,050.00 Downpayment 10 102,050.00 102,050.00 Downpayment 11 102,050.00 102,050.00 Downpayment 12 102,050.00 102,050.00 Total Downpayment 1,254,600.00 1,254,600.00 Balance Payment Note: Please encircle desire term for the balance payment TERM INTEREST RATE Monthly Amort MRI FI TOTAL DUE DATE 15 yrs to pay 11.50% MA fixed for 2 yrs 58,624.44 1,522.25 292.68 60,439.37 START: 15 yrs to pay 11.75% MA fixed for 3 yrs 59,424.45 1,522.25 292.68 61,239.38 END: 15 yrs to pay 12.50% MA fixed for 5 yrs 61,852.89 1,522.25 292.68 63,667.82 Turn-Over Fees : payable upon Turn-Over CTS/REM Fees : Spread Over months Monthly OC Other Charges : 0.00 Spread Over 12 months Monthly OC - TOTAL 0.00 REMINDER: Turn-Over Fees are not yet incorporated in the other charges. It shall be due and demandable prior actual turn-over. Note: One Asia Development Corporation reserves the right to correct any error appearing on this page. Kindly make all checks payable to VERDANT HEIGHTS. Checks shall not produce the effect of payment until proceeds thereof have been actually received by the Seller. This computation Sheet is NOT VALID until officially accepted and approved by authorized officers of ONE ASIA DEVELOPMENT CORPORATION. Prepared by: Conforme: Accredited Sellers: Approved by: JASMIN TRINIDAD Principal Buyer Direct Seller/Account Officer Project Development Manager Co Borrower Project Sales/Account Manager Checked and Received by: Sales Director/Broker Customer Service Asst. Date:
Buyer's Name : Block/Cluster No. : 8 Unit Type : SA Lot Area : 136.80 sq. m. Lot/Unit Number : 11 House Model : MULBERRY Floor Area : 111.03 sq. m. Payment Terms: : 20% DP payable in 12 mos, 80% BALANCE thru BANK FINANCING COMPUTATION SHEET List Price : 5,551,000.00 Less: Discount on List Price : Net List Price : 5,551,000.00 Down Payment : 20% 1,110,200.00 Less: : - Net Downpayment : 1,110,200.00 Balance Payment : 80% 4,440,800.00 Total Contract Price : 5,551,000.00 TCP-Net of 12% VAT 4,956,250.00 SCHEDULE OF PAYMENTS: PARTICULARS DP TOTAL DUE DATE Reservation 30,000.00 30,000.00 Downpayment 1 90,016.67 90,016.67 Downpayment 2 90,016.67 90,016.67 Downpayment 3 90,016.67 90,016.67 Downpayment 4 90,016.67 90,016.67 Downpayment 5 90,016.67 90,016.67 Downpayment 6 90,016.67 90,016.67 Downpayment 7 90,016.67 90,016.67 Downpayment 8 90,016.67 90,016.67 Downpayment 9 90,016.67 90,016.67 Downpayment 10 90,016.67 90,016.67 Downpayment 11 90,016.67 90,016.67 Downpayment 12 90,016.67 90,016.67 Total Downpayment 1,110,200.00 1,110,200.00 Balance Payment Note: Please encircle desire term for the balance payment TERM INTEREST RATE Monthly Amort MRI FI TOTAL DUE DATE 15 yrs to pay 11.50% MA fixed for 2 yrs 51,876.97 1,347.04 264.64 53,488.66 START: 15 yrs to pay 11.75% MA fixed for 3 yrs 52,584.91 1,347.04 264.64 54,196.59 END: 15 yrs to pay 12.50% MA fixed for 5 yrs 54,733.84 1,347.04 264.64 56,345.52 Turn-Over Fees : payable upon Turn-Over CTS/REM Fees : Spread Over months Monthly OC Other Charges : 0.00 Spread Over 12 months Monthly OC - TOTAL 0.00 REMINDER: Turn-Over Fees are not yet incorporated in the other charges. It shall be due and demandable prior actual turn-over. Note: One Asia Development Corporation reserves the right to correct any error appearing on this page. Kindly make all checks payable to VERDANT HEIGHTS. Checks shall not produce the effect of payment until proceeds thereof have been actually received by the Seller. This computation Sheet is NOT VALID until officially accepted and approved by authorized officers of ONE ASIA DEVELOPMENT CORPORATION. Prepared by: Conforme: Accredited Sellers: Approved by: Principal Buyer Direct Seller/Account Officer JASMIN TRINIDAD Co Borrower Project Sales/Account Manager Project Development Manager Checked and Received by: Sales Director/Broker Customer Service Asst. Date:
Buyer's Name : Block/Cluster No. : 9 Unit Type : TH Lot Area : 56.00 sq. m. Lot/Unit Number : 11 House Model : SENNA Floor Area : 66.25 sq. m. Payment Terms: : 20% DP payable in 15 mos, 80% BALANCE thru BANK FINANCING COMPUTATION SHEET List Price : 3,476,000.00 Less: Discount on List Price : - Net List Price : 3,476,000.00 Down Payment : 20% 695,200.00 Less: : Net Downpayment : 695,200.00 Balance Payment : 80% 2,780,800.00 Total Contract Price : 3,476,000.00 TCP-Net of 12% VAT 2,896,666.67 SCHEDULE OF PAYMENTS: PARTICULARS DP TOTAL DUE DATE Reservation 20,000.00 20,000.00 Downpayment 1 45,013.33 45,013.33 Downpayment 2 45,013.33 45,013.33 Downpayment 3 45,013.33 45,013.33 Downpayment 4 45,013.33 45,013.33 Downpayment 5 45,013.33 45,013.33 Downpayment 6 45,013.33 45,013.33 Downpayment 7 45,013.33 45,013.33 Downpayment 8 45,013.33 45,013.33 Downpayment 9 45,013.33 45,013.33 Downpayment 10 45,013.33 45,013.33 Downpayment 11 45,013.33 45,013.33 Downpayment 12 45,013.33 45,013.33 Downpayment 13 45,013.33 45,013.33 Downpayment 14 45,013.33 45,013.33 Downpayment 15 45,013.33 45,013.33 Total Downpayment 695,200.00 695,200.00 Balance Payment Note: Please encircle desire term for the balance payment TERM INTEREST RATE Monthly Amort MRI FI TOTAL DUE DATE 15 yrs to pay 11.50% MA fixed for 2 yrs 32,485.02 843.51 139.33 33,467.86 START: 15 yrs to pay 11.75% MA fixed for 3 yrs 32,928.32 843.51 139.33 33,911.16 END: 15 yrs to pay 12.50% MA fixed for 5 yrs 34,273.97 843.51 139.33 35,256.81 Turn-Over Fees : payable upon Turn-Over CTS/REM Fees : Spread Over months Monthly OC Other Charges : 0.00 Spread Over 15 months Monthly OC - TOTAL 0.00 REMINDER: Turn-Over Fees are not yet incorporated in the other charges. It shall be due and demandable prior actual turn-over. Note: One Asia Development Corporation reserves the right to correct any error appearing on this page. Kindly make all checks payable to VERDANT HEIGHTS. Checks shall not produce the effect of payment until proceeds thereof have been actually received by the Seller. This computation Sheet is NOT VALID until officially accepted and approved by authorized officers of ONE ASIA DEVELOPMENT CORPORATION. Prepared by: Conforme: Accredited Sellers: Approved by: JASMIN TRINIDAD Principal Buyer Direct Seller/Account Officer Business Development Manager Co Borrower Project Sales/Account Manager Checked and Received by: Sales Director/Broker Customer Service Asst. Date:
Buyer's Name : Block/Cluster No. : 9 Unit Type : TH Lot Area : 70.00 sq. m. Lot/Unit Number : 6 House Model : GARDENIA Floor Area : 82.50 sq. m. Payment Terms: : 20% DP payable in 15 mos, 80% BALANCE thru BANK FINANCING COMPUTATION SHEET List Price : 3,855,482.47 Less: Discount on List Price : - Net List Price : 3,855,482.47 Down Payment : 20% 771,096.49 Less: : Net Downpayment : 771,096.49 Balance Payment : 80% 3,084,385.98 Total Contract Price : 3,855,482.47 TCP-Net of 12% VAT 3,212,902.06 SCHEDULE OF PAYMENTS: PARTICULARS DP TOTAL DUE DATE Reservation 20,000.00 20,000.00 Downpayment 1 50,073.10 50,073.10 Downpayment 2 50,073.10 50,073.10 Downpayment 3 50,073.10 50,073.10 Downpayment 4 50,073.10 50,073.10 Downpayment 5 50,073.10 50,073.10 Downpayment 6 50,073.10 50,073.10 Downpayment 7 50,073.10 50,073.10 Downpayment 8 50,073.10 50,073.10 Downpayment 9 50,073.10 50,073.10 Downpayment 10 50,073.10 50,073.10 Downpayment 11 50,073.10 50,073.10 Downpayment 12 50,073.10 50,073.10 Downpayment 13 50,073.10 50,073.10 Downpayment 14 50,073.10 50,073.10 Downpayment 15 50,073.10 50,073.10 Total Downpayment 771,096.49 771,096.49 Balance Payment Note: Please encircle desire term for the balance payment TERM INTEREST RATE Monthly Amort MRI FI TOTAL DUE DATE 15 yrs to pay 11.50% MA fixed for 2 yrs 36,031.48 935.60 173.5 37,140.58 START: 15 yrs to pay 11.75% MA fixed for 3 yrs 36,523.18 935.60 173.5 37,632.28 END: 15 yrs to pay 12.50% MA fixed for 5 yrs 38,015.74 935.60 173.5 39,124.84 Turn-Over Fees : payable upon Turn-Over CTS/REM Fees : Spread Over months Monthly OC Other Charges : 0.00 Spread Over 15 months Monthly OC - TOTAL 0.00 REMINDER: Turn-Over Fees are not yet incorporated in the other charges. It shall be due and demandable prior actual turn-over. Note: One Asia Development Corporation reserves the right to correct any error appearing on this page. Kindly make all checks payable to VERDANT HEIGHTS. Checks shall not produce the effect of payment until proceeds thereof have been actually received by the Seller. This computation Sheet is NOT VALID until officially accepted and approved by authorized officers of ONE ASIA DEVELOPMENT CORPORATION. Prepared by: Conforme: Accredited Sellers: Approved by: Principal Buyer Direct Seller/Account Officer JASMIN TRINIDAD Co Borrower Project Sales/Account Manager Project Development Manager Checked and Received by: Sales Director/Broker Customer Service Asst. Date: NOTE: Other Charges to be followed..
Vh Sample Computation Bank Fin.

More Related Content

XLS
Vh Sample Computation In House Fin.
gerbrigoli
 
PDF
Villa Alhambra Financials Jan. 2012
VillaAlhambra
 
DOCX
Bgic
litondu12
 
PDF
Villa Alhambra Financials Feb. 2012
VillaAlhambra
 
PDF
Villa Alhambra Financials July 2012
VillaAlhambra
 
PDF
Scholar (english)
Mohd Khair Mohd
 
PDF
$200,000 Mortgage Total Costs Analysis Report
Peter Boyle
 
PDF
Villa Alhambra Financials May 2012
VillaAlhambra
 
Vh Sample Computation In House Fin.
gerbrigoli
 
Villa Alhambra Financials Jan. 2012
VillaAlhambra
 
Bgic
litondu12
 
Villa Alhambra Financials Feb. 2012
VillaAlhambra
 
Villa Alhambra Financials July 2012
VillaAlhambra
 
Scholar (english)
Mohd Khair Mohd
 
$200,000 Mortgage Total Costs Analysis Report
Peter Boyle
 
Villa Alhambra Financials May 2012
VillaAlhambra
 

What's hot (17)

PDF
Client Advantage
Eliseo Cisneros
 
PDF
$250,000 Total Mortgage Costs Analysis!
Peter Boyle
 
XLS
Sea residences 1610 phase 2
Melvin Bertulfo
 
PDF
Real Estate Investment - Kansas City Cash-Flow Duplexes
Marco Santarelli
 
PDF
Mortgage Commitment Sample
Altapacific
 
PDF
jacobs2002ar_comp
finance28
 
PDF
allstate Financial Section 2000
finance7
 
XLSX
Auto Loan Calculator421
guesta23df43
 
PDF
Villa Alhambra Financial Statements 10-31-2011.pdf
VillaAlhambra
 
PPT
E:\My Documents\Total Repay\Total Repay System\Consultant Forms\Seminar
Total Repay
 
PDF
regions SUPP 2Q 07.FINAL-rev
finance25
 
PDF
northan trust corp.FINALNTSummary
finance38
 
PDF
P L A N Offering Memo (3 Home P K G)
SherriCallahan
 
PDF
.credit-suisse Annual Report Part 3 Financial report 1999 / 2000 continued
QuarterlyEarningsReports2
 
PDF
.credit-suisse Annual Report Part 2 Financial report 1999 / 2000
QuarterlyEarningsReports2
 
PPT
Tax Deferred Investing
hlazarus
 
PDF
Unitus Community Credit Union - Addendum to the 2008 Annual Report
Unitus Community Credit Union
 
Client Advantage
Eliseo Cisneros
 
$250,000 Total Mortgage Costs Analysis!
Peter Boyle
 
Sea residences 1610 phase 2
Melvin Bertulfo
 
Real Estate Investment - Kansas City Cash-Flow Duplexes
Marco Santarelli
 
Mortgage Commitment Sample
Altapacific
 
jacobs2002ar_comp
finance28
 
allstate Financial Section 2000
finance7
 
Auto Loan Calculator421
guesta23df43
 
Villa Alhambra Financial Statements 10-31-2011.pdf
VillaAlhambra
 
E:\My Documents\Total Repay\Total Repay System\Consultant Forms\Seminar
Total Repay
 
regions SUPP 2Q 07.FINAL-rev
finance25
 
northan trust corp.FINALNTSummary
finance38
 
P L A N Offering Memo (3 Home P K G)
SherriCallahan
 
.credit-suisse Annual Report Part 3 Financial report 1999 / 2000 continued
QuarterlyEarningsReports2
 
.credit-suisse Annual Report Part 2 Financial report 1999 / 2000
QuarterlyEarningsReports2
 
Tax Deferred Investing
hlazarus
 
Unitus Community Credit Union - Addendum to the 2008 Annual Report
Unitus Community Credit Union
 
Ad

Viewers also liked (14)

PDF
APLA usability testing 101
Krista Godfrey
 
PPTX
Qr codes 101
Krista Godfrey
 
PDF
Get connected
Krista Godfrey
 
PDF
QR Codes: Linking Worlds
Krista Godfrey
 
PDF
International MBA Brochure
ESAN Escuela de Negocios
 
PDF
Cil usability culture
Krista Godfrey
 
PPT
Verdant Blank Map
gerbrigoli
 
PDF
Verdant Heights.H&L.Feb15
gerbrigoli
 
DOC
GRAMMAR GIRL
DOC SCHOLL
 
KEY
Codeyear
Krista Godfrey
 
PDF
Designing Teams for Emerging Challenges
Aaron Irizarry
 
PDF
Visual Design with Data
Seth Familian
 
PDF
3 Things Every Sales Team Needs to Be Thinking About in 2017
Drift
 
PDF
How to Become a Thought Leader in Your Niche
Leslie Samuel
 
APLA usability testing 101
Krista Godfrey
 
Qr codes 101
Krista Godfrey
 
Get connected
Krista Godfrey
 
QR Codes: Linking Worlds
Krista Godfrey
 
International MBA Brochure
ESAN Escuela de Negocios
 
Cil usability culture
Krista Godfrey
 
Verdant Blank Map
gerbrigoli
 
Verdant Heights.H&L.Feb15
gerbrigoli
 
GRAMMAR GIRL
DOC SCHOLL
 
Codeyear
Krista Godfrey
 
Designing Teams for Emerging Challenges
Aaron Irizarry
 
Visual Design with Data
Seth Familian
 
3 Things Every Sales Team Needs to Be Thinking About in 2017
Drift
 
How to Become a Thought Leader in Your Niche
Leslie Samuel
 
Ad

Similar to Vh Sample Computation Bank Fin. (20)

PDF
Tgh
Yrren Zurc Aled
 
XLS
Sea residences a 315b phase 1
Melvin Bertulfo
 
PDF
295 davenport financial
Harish Maraj
 
XLS
Sea residences 1530 f phase 3 template
Melvin Bertulfo
 
PDF
3025 finch
Harish Maraj
 
PDF
MPOrtigas_samplecompFlat_ValidMarOnly
Bernadette Kitching
 
PDF
$350,000 Total Mortgage Costs Analysis
Peter Boyle
 
PDF
Summary of loan and payments
J C
 
PDF
Loan analysis
J C
 
XLSX
Excel Presentation: Loan Options for New Store
jakopman
 
PDF
$150,000 Mortgage Total Costs Report
Peter Boyle
 
PDF
$750,000 Total Mortgage Costs Analysis
Peter Boyle
 
PDF
$500,000 Total Mortgage Costs Analysis
Peter Boyle
 
PDF
Call +919958959555 aamby valley_city_2_bhk_studio_apartments
Real Estate & Property Investments
 
PDF
Villagio pricelist updated november 24,2012
cebujtland
 
PDF
Investment Analysis Fge Mrs. Nicki Titze
Russ Blumenthal
 
PPT
TOTAL REPAY
Colin Outhred
 
PDF
Copy Of Investment Proposal The Bophut Building Boutique Hotel
Russ Blumenthal
 
PPTX
Vivaldi Condotel, Cubao Condotel
chonaravidas
 
PDF
Farwell
Tim Padavic
 
Tgh
Yrren Zurc Aled
 
Sea residences a 315b phase 1
Melvin Bertulfo
 
295 davenport financial
Harish Maraj
 
Sea residences 1530 f phase 3 template
Melvin Bertulfo
 
3025 finch
Harish Maraj
 
MPOrtigas_samplecompFlat_ValidMarOnly
Bernadette Kitching
 
$350,000 Total Mortgage Costs Analysis
Peter Boyle
 
Summary of loan and payments
J C
 
Loan analysis
J C
 
Excel Presentation: Loan Options for New Store
jakopman
 
$150,000 Mortgage Total Costs Report
Peter Boyle
 
$750,000 Total Mortgage Costs Analysis
Peter Boyle
 
$500,000 Total Mortgage Costs Analysis
Peter Boyle
 
Call +919958959555 aamby valley_city_2_bhk_studio_apartments
Real Estate & Property Investments
 
Villagio pricelist updated november 24,2012
cebujtland
 
Investment Analysis Fge Mrs. Nicki Titze
Russ Blumenthal
 
TOTAL REPAY
Colin Outhred
 
Copy Of Investment Proposal The Bophut Building Boutique Hotel
Russ Blumenthal
 
Vivaldi Condotel, Cubao Condotel
chonaravidas
 
Farwell
Tim Padavic
 

Recently uploaded (20)

PPT
CompanionAsset_9780128146378_Chapter04.ppt
PENGFEIGAO7
 
PPTX
RISK MANAGEMENT IN MEDICAL LABORATORIES 2.pptx
gajjarsujal22
 
PDF
Lundin Gold Corporate Presentation August 2025
Adnet Communications
 
DOCX
Final. 150 minutes exercise agrumentative Essay
lamluanvan.net Viết thuê luận văn
 
PDF
Modern Advanced Accounting in Canada, 9th Edition by Darrell Herauf, Murray H...
solutions manual team
 
PPT
Managerial Accounting Chap 1. Guide to managerial accounting
HumzaHammad1
 
PPTX
2. RBI.pptx202029291023i38039013i92292992
heebahilal497
 
PPTX
Very useful ppt for your banking assignments Banking.pptx
smitraiyni07
 
PPTX
Simple linear regression model an important topic in econometrics
IqbalSekander
 
PDF
GVCParticipation_Automation_Climate_India
sslaria03
 
PDF
Call cute girls 😀 Delhi, call now pls cute girls delhi call🔙
Usdf
 
PDF
Financial discipline for educational purpose
ssuser53852a
 
PPTX
Corporate Governance and Financial Decision-Making in Consumer Goods.pptx
mdgibuswa
 
PPTX
PROFITS AND GAINS OF BUSINESS OR PROFESSION 2024.pptx
Vxx001
 
PDF
01 KEY PROVISIONS on NGPA and PROFESSIONALIZATION.pdf
marnellielangit
 
PDF
NewBase 22 August 2025 Energy News issue - 1818 by Khaled Al Awadi_compresse...
Khaled Al Awadi
 
PDF
Pension Trustee Training (1).pdf From Salih Shah
Henry Tapper
 
PPTX
Rise of Globalization...................
LuisMendez378584
 
PDF
USS pension Report and Accounts 2025.pdf
Henry Tapper
 
PPTX
PPT-Lesson-2-Recognize-a-Potential-Market-2-3.pptx
alfredalonzo153
 
CompanionAsset_9780128146378_Chapter04.ppt
PENGFEIGAO7
 
RISK MANAGEMENT IN MEDICAL LABORATORIES 2.pptx
gajjarsujal22
 
Lundin Gold Corporate Presentation August 2025
Adnet Communications
 
Final. 150 minutes exercise agrumentative Essay
lamluanvan.net Viết thuê luận văn
 
Modern Advanced Accounting in Canada, 9th Edition by Darrell Herauf, Murray H...
solutions manual team
 
Managerial Accounting Chap 1. Guide to managerial accounting
HumzaHammad1
 
2. RBI.pptx202029291023i38039013i92292992
heebahilal497
 
Very useful ppt for your banking assignments Banking.pptx
smitraiyni07
 
Simple linear regression model an important topic in econometrics
IqbalSekander
 
GVCParticipation_Automation_Climate_India
sslaria03
 
Call cute girls 😀 Delhi, call now pls cute girls delhi call🔙
Usdf
 
Financial discipline for educational purpose
ssuser53852a
 
Corporate Governance and Financial Decision-Making in Consumer Goods.pptx
mdgibuswa
 
PROFITS AND GAINS OF BUSINESS OR PROFESSION 2024.pptx
Vxx001
 
01 KEY PROVISIONS on NGPA and PROFESSIONALIZATION.pdf
marnellielangit
 
NewBase 22 August 2025 Energy News issue - 1818 by Khaled Al Awadi_compresse...
Khaled Al Awadi
 
Pension Trustee Training (1).pdf From Salih Shah
Henry Tapper
 
Rise of Globalization...................
LuisMendez378584
 
USS pension Report and Accounts 2025.pdf
Henry Tapper
 
PPT-Lesson-2-Recognize-a-Potential-Market-2-3.pptx
alfredalonzo153
 

Vh Sample Computation Bank Fin.

  • 1. Buyer's Name : Block/Cluster No. : 9 Unit Type : SD Lot Area : 244.22 sq. m. Lot/Unit Number : 3 House Model : CEDAR Floor Area : 172.50 sq. m. Payment Terms: : 20% DP payable in 12 mos, 80% BALANCE thru BANK FINANCING COMPUTATION SHEET List Price : 8,105,000.00 Less: Discount on List Price : Net List Price : 8,105,000.00 Down Payment : 20% 1,621,000.00 Less: 5% Discount on DP : - Net Downpayment : 1,621,000.00 Balance Payment : 80% 6,484,000.00 Total Contract Price : 8,105,000.00 TCP-Net of 12% VAT 7,236,607.14 SCHEDULE OF PAYMENTS: PARTICULARS DP TOTAL DUE DATE Reservation 30,000.00 30,000.00 Downpayment 1 132,583.33 132,583.33 Downpayment 2 132,583.33 132,583.33 Downpayment 3 132,583.33 132,583.33 Downpayment 4 132,583.33 132,583.33 Downpayment 5 132,583.33 132,583.33 Downpayment 6 132,583.33 132,583.33 Downpayment 7 132,583.33 132,583.33 Downpayment 8 132,583.33 132,583.33 Downpayment 9 132,583.33 132,583.33 Downpayment 10 132,583.33 132,583.33 Downpayment 11 132,583.33 132,583.33 Downpayment 12 132,583.33 132,583.33 Total Downpayment 1,621,000.00 1,621,000.00 Turn-Over Fees : payable upon Turn-Over CTS/REM Fees : Spread Over months Monthly OC Other Charges : 0.00 Spread Over 12 months Monthly OC - TOTAL 0.00 REMINDER: Turn-Over Fees are not yet incorporated in the other charges. It shall be due and demandable prior actual turn-over. Balance Payment Note: Please encircle desire term for the balance payment TERM INTEREST RATE Monthly Amort MRI FI TOTAL DUE DATE 15 yrs to pay 11.50% MA fixed for 2 yrs 75,745.43 1,966.81 411.27 78,123.51 START: 15 yrs to pay 11.75% MA fixed for 3 yrs 76,779.08 1,966.81 411.27 79,157.16 END: 15 yrs to pay 12.50% MA fixed for 5 yrs 79,916.73 1,966.81 411.27 82,294.82 Note: One Asia Development Corporation reserves the right to correct any error appearing on this page. Kindly make all checks payable to VERDANT HEIGHTS. Checks shall not produce the effect of payment until proceeds thereof have been actually received by the Seller. This computation Sheet is NOT VALID until officially accepted and approved by authorized officers of ONE ASIA DEVELOPMENT CORPORATION. Prepared by: Conforme: Accredited Sellers: Approved by: JASMIN TRINIDAD Principal Buyer Direct Seller/Account Officer Project Development Manager Project Sales/Account Manager Checked and Received by: Sales Director/Broker Customer Service Asst. Date:
  • 2. Date: October 14, 2009 Buyer's Name : Block/Cluster No. : 10 Unit Type : SD Lot Area : 144.00 sq. m. Lot/Unit Number : 14 House Model : CYPRESS Floor Area : 126.40 sq. m. Payment Terms: : 20% DP payable in 12 mos, 80% BALANCE thru BANK FINANCING COMPUTATION SHEET List Price : 6,071,000.00 Less: Discount on List Price : - Net List Price : 6,071,000.00 Down Payment : 20% 1,214,200.00 Less: : - Net DP less Commission : 1,214,200.00 Balance Payment : 80% 4,856,800.00 Total Contract Price : 6,071,000.00 TCP-Net of 12% VAT 5,420,535.71 SCHEDULE OF PAYMENTS: PARTICULARS DP TOTAL DUE DATE Reservation 30,000.00 30,000.00 Downpayment 1 98,683.33 98,683.33 Downpayment 2 98,683.33 98,683.33 Downpayment 3 98,683.33 98,683.33 Downpayment 4 98,683.33 98,683.33 Downpayment 5 98,683.33 98,683.33 Downpayment 6 98,683.33 98,683.33 Downpayment 7 98,683.33 98,683.33 Downpayment 8 98,683.33 98,683.33 Downpayment 9 98,683.33 98,683.33 Downpayment 10 98,683.33 98,683.33 Downpayment 11 98,683.33 98,683.33 Downpayment 12 98,683.33 98,683.33 Total Downpayment 1,214,200.00 1,214,200.00 Balance Payment Note: Please encircle desire term for the balance payment TERM INTEREST RATE Monthly Amort MRI FI TOTAL DUE DATE 15 yrs to pay 11.50% MA fixed for 2 yrs 56,736.64 1,473.23 358.47 58,568.34 START: 15 yrs to pay 11.75% MA fixed for 3 yrs 57,510.89 1,473.23 358.47 59,342.59 END: 15 yrs to pay 12.50% MA fixed for 5 yrs 59,861.13 1,473.23 358.47 61,692.83 Turn-Over Fees : payable upon Turn-Over CTS/REM Fees : Spread Over months Monthly OC Other Charges : 0.00 Spread Over 12 months Monthly OC - TOTAL 0.00 REMINDER: Turn-Over Fees are not yet incorporated in the other charges. It shall be due and demandable prior actual turn-over. Note: One Asia Development Corporation reserves the right to correct any error appearing on this page. Kindly make all checks payable to VERDANT HEIGHTS. Checks shall not produce the effect of payment until proceeds thereof have been actually received by the Seller. This computation Sheet is NOT VALID until officially accepted and approved by authorized officers of ONE ASIA DEVELOPMENT CORPORATION. Prepared by: Conforme: Accredited Sellers: Approved by: JASMIN TRINIDAD Principal Buyer Direct Seller/Account Officer Project Development Manager Co Borrower Project Sales/Account Manager Checked and Received by: Sales Director/Broker Customer Service Asst. Date:
  • 3. Buyer's Name : Block/Cluster No. : 8 Unit Type : SA Lot Area : 123.00 sq. m. Lot/Unit Number : 10 House Model : MAPLE Floor Area : 111.03 sq. m. Payment Terms: : 20% DP payable in 12 mos, 80% BALANCE thru BANK FINANCING COMPUTATION SHEET List Price : 6,273,000.00 Less: Discount on List Price : Net List Price : 6,273,000.00 Down Payment : 20% 1,254,600.00 Less: Discount on 1st DP : Net Downpayment : 1,254,600.00 Balance Payment : 20% 5,018,400.00 Total Contract Price : 6,273,000.00 TCP-Net of 12% VAT 5,600,892.86 SCHEDULE OF PAYMENTS: PARTICULARS DP TOTAL DUE DATE Reservation 30,000.00 30,000.00 Downpayment 1 102,050.00 102,050.00 Downpayment 2 102,050.00 102,050.00 Downpayment 3 102,050.00 102,050.00 Downpayment 4 102,050.00 102,050.00 Downpayment 5 102,050.00 102,050.00 Downpayment 6 102,050.00 102,050.00 Downpayment 7 102,050.00 102,050.00 Downpayment 8 102,050.00 102,050.00 Downpayment 9 102,050.00 102,050.00 Downpayment 10 102,050.00 102,050.00 Downpayment 11 102,050.00 102,050.00 Downpayment 12 102,050.00 102,050.00 Total Downpayment 1,254,600.00 1,254,600.00 Balance Payment Note: Please encircle desire term for the balance payment TERM INTEREST RATE Monthly Amort MRI FI TOTAL DUE DATE 15 yrs to pay 11.50% MA fixed for 2 yrs 58,624.44 1,522.25 292.68 60,439.37 START: 15 yrs to pay 11.75% MA fixed for 3 yrs 59,424.45 1,522.25 292.68 61,239.38 END: 15 yrs to pay 12.50% MA fixed for 5 yrs 61,852.89 1,522.25 292.68 63,667.82 Turn-Over Fees : payable upon Turn-Over CTS/REM Fees : Spread Over months Monthly OC Other Charges : 0.00 Spread Over 12 months Monthly OC - TOTAL 0.00 REMINDER: Turn-Over Fees are not yet incorporated in the other charges. It shall be due and demandable prior actual turn-over. Note: One Asia Development Corporation reserves the right to correct any error appearing on this page. Kindly make all checks payable to VERDANT HEIGHTS. Checks shall not produce the effect of payment until proceeds thereof have been actually received by the Seller. This computation Sheet is NOT VALID until officially accepted and approved by authorized officers of ONE ASIA DEVELOPMENT CORPORATION. Prepared by: Conforme: Accredited Sellers: Approved by: JASMIN TRINIDAD Principal Buyer Direct Seller/Account Officer Project Development Manager Co Borrower Project Sales/Account Manager Checked and Received by: Sales Director/Broker Customer Service Asst. Date:
  • 4. Buyer's Name : Block/Cluster No. : 8 Unit Type : SA Lot Area : 136.80 sq. m. Lot/Unit Number : 11 House Model : MULBERRY Floor Area : 111.03 sq. m. Payment Terms: : 20% DP payable in 12 mos, 80% BALANCE thru BANK FINANCING COMPUTATION SHEET List Price : 5,551,000.00 Less: Discount on List Price : Net List Price : 5,551,000.00 Down Payment : 20% 1,110,200.00 Less: : - Net Downpayment : 1,110,200.00 Balance Payment : 80% 4,440,800.00 Total Contract Price : 5,551,000.00 TCP-Net of 12% VAT 4,956,250.00 SCHEDULE OF PAYMENTS: PARTICULARS DP TOTAL DUE DATE Reservation 30,000.00 30,000.00 Downpayment 1 90,016.67 90,016.67 Downpayment 2 90,016.67 90,016.67 Downpayment 3 90,016.67 90,016.67 Downpayment 4 90,016.67 90,016.67 Downpayment 5 90,016.67 90,016.67 Downpayment 6 90,016.67 90,016.67 Downpayment 7 90,016.67 90,016.67 Downpayment 8 90,016.67 90,016.67 Downpayment 9 90,016.67 90,016.67 Downpayment 10 90,016.67 90,016.67 Downpayment 11 90,016.67 90,016.67 Downpayment 12 90,016.67 90,016.67 Total Downpayment 1,110,200.00 1,110,200.00 Balance Payment Note: Please encircle desire term for the balance payment TERM INTEREST RATE Monthly Amort MRI FI TOTAL DUE DATE 15 yrs to pay 11.50% MA fixed for 2 yrs 51,876.97 1,347.04 264.64 53,488.66 START: 15 yrs to pay 11.75% MA fixed for 3 yrs 52,584.91 1,347.04 264.64 54,196.59 END: 15 yrs to pay 12.50% MA fixed for 5 yrs 54,733.84 1,347.04 264.64 56,345.52 Turn-Over Fees : payable upon Turn-Over CTS/REM Fees : Spread Over months Monthly OC Other Charges : 0.00 Spread Over 12 months Monthly OC - TOTAL 0.00 REMINDER: Turn-Over Fees are not yet incorporated in the other charges. It shall be due and demandable prior actual turn-over. Note: One Asia Development Corporation reserves the right to correct any error appearing on this page. Kindly make all checks payable to VERDANT HEIGHTS. Checks shall not produce the effect of payment until proceeds thereof have been actually received by the Seller. This computation Sheet is NOT VALID until officially accepted and approved by authorized officers of ONE ASIA DEVELOPMENT CORPORATION. Prepared by: Conforme: Accredited Sellers: Approved by: Principal Buyer Direct Seller/Account Officer JASMIN TRINIDAD Co Borrower Project Sales/Account Manager Project Development Manager Checked and Received by: Sales Director/Broker Customer Service Asst. Date:
  • 5. Buyer's Name : Block/Cluster No. : 9 Unit Type : TH Lot Area : 56.00 sq. m. Lot/Unit Number : 11 House Model : SENNA Floor Area : 66.25 sq. m. Payment Terms: : 20% DP payable in 15 mos, 80% BALANCE thru BANK FINANCING COMPUTATION SHEET List Price : 3,476,000.00 Less: Discount on List Price : - Net List Price : 3,476,000.00 Down Payment : 20% 695,200.00 Less: : Net Downpayment : 695,200.00 Balance Payment : 80% 2,780,800.00 Total Contract Price : 3,476,000.00 TCP-Net of 12% VAT 2,896,666.67 SCHEDULE OF PAYMENTS: PARTICULARS DP TOTAL DUE DATE Reservation 20,000.00 20,000.00 Downpayment 1 45,013.33 45,013.33 Downpayment 2 45,013.33 45,013.33 Downpayment 3 45,013.33 45,013.33 Downpayment 4 45,013.33 45,013.33 Downpayment 5 45,013.33 45,013.33 Downpayment 6 45,013.33 45,013.33 Downpayment 7 45,013.33 45,013.33 Downpayment 8 45,013.33 45,013.33 Downpayment 9 45,013.33 45,013.33 Downpayment 10 45,013.33 45,013.33 Downpayment 11 45,013.33 45,013.33 Downpayment 12 45,013.33 45,013.33 Downpayment 13 45,013.33 45,013.33 Downpayment 14 45,013.33 45,013.33 Downpayment 15 45,013.33 45,013.33 Total Downpayment 695,200.00 695,200.00 Balance Payment Note: Please encircle desire term for the balance payment TERM INTEREST RATE Monthly Amort MRI FI TOTAL DUE DATE 15 yrs to pay 11.50% MA fixed for 2 yrs 32,485.02 843.51 139.33 33,467.86 START: 15 yrs to pay 11.75% MA fixed for 3 yrs 32,928.32 843.51 139.33 33,911.16 END: 15 yrs to pay 12.50% MA fixed for 5 yrs 34,273.97 843.51 139.33 35,256.81 Turn-Over Fees : payable upon Turn-Over CTS/REM Fees : Spread Over months Monthly OC Other Charges : 0.00 Spread Over 15 months Monthly OC - TOTAL 0.00 REMINDER: Turn-Over Fees are not yet incorporated in the other charges. It shall be due and demandable prior actual turn-over. Note: One Asia Development Corporation reserves the right to correct any error appearing on this page. Kindly make all checks payable to VERDANT HEIGHTS. Checks shall not produce the effect of payment until proceeds thereof have been actually received by the Seller. This computation Sheet is NOT VALID until officially accepted and approved by authorized officers of ONE ASIA DEVELOPMENT CORPORATION. Prepared by: Conforme: Accredited Sellers: Approved by: JASMIN TRINIDAD Principal Buyer Direct Seller/Account Officer Business Development Manager Co Borrower Project Sales/Account Manager Checked and Received by: Sales Director/Broker Customer Service Asst. Date:
  • 6. Buyer's Name : Block/Cluster No. : 9 Unit Type : TH Lot Area : 70.00 sq. m. Lot/Unit Number : 6 House Model : GARDENIA Floor Area : 82.50 sq. m. Payment Terms: : 20% DP payable in 15 mos, 80% BALANCE thru BANK FINANCING COMPUTATION SHEET List Price : 3,855,482.47 Less: Discount on List Price : - Net List Price : 3,855,482.47 Down Payment : 20% 771,096.49 Less: : Net Downpayment : 771,096.49 Balance Payment : 80% 3,084,385.98 Total Contract Price : 3,855,482.47 TCP-Net of 12% VAT 3,212,902.06 SCHEDULE OF PAYMENTS: PARTICULARS DP TOTAL DUE DATE Reservation 20,000.00 20,000.00 Downpayment 1 50,073.10 50,073.10 Downpayment 2 50,073.10 50,073.10 Downpayment 3 50,073.10 50,073.10 Downpayment 4 50,073.10 50,073.10 Downpayment 5 50,073.10 50,073.10 Downpayment 6 50,073.10 50,073.10 Downpayment 7 50,073.10 50,073.10 Downpayment 8 50,073.10 50,073.10 Downpayment 9 50,073.10 50,073.10 Downpayment 10 50,073.10 50,073.10 Downpayment 11 50,073.10 50,073.10 Downpayment 12 50,073.10 50,073.10 Downpayment 13 50,073.10 50,073.10 Downpayment 14 50,073.10 50,073.10 Downpayment 15 50,073.10 50,073.10 Total Downpayment 771,096.49 771,096.49 Balance Payment Note: Please encircle desire term for the balance payment TERM INTEREST RATE Monthly Amort MRI FI TOTAL DUE DATE 15 yrs to pay 11.50% MA fixed for 2 yrs 36,031.48 935.60 173.5 37,140.58 START: 15 yrs to pay 11.75% MA fixed for 3 yrs 36,523.18 935.60 173.5 37,632.28 END: 15 yrs to pay 12.50% MA fixed for 5 yrs 38,015.74 935.60 173.5 39,124.84 Turn-Over Fees : payable upon Turn-Over CTS/REM Fees : Spread Over months Monthly OC Other Charges : 0.00 Spread Over 15 months Monthly OC - TOTAL 0.00 REMINDER: Turn-Over Fees are not yet incorporated in the other charges. It shall be due and demandable prior actual turn-over. Note: One Asia Development Corporation reserves the right to correct any error appearing on this page. Kindly make all checks payable to VERDANT HEIGHTS. Checks shall not produce the effect of payment until proceeds thereof have been actually received by the Seller. This computation Sheet is NOT VALID until officially accepted and approved by authorized officers of ONE ASIA DEVELOPMENT CORPORATION. Prepared by: Conforme: Accredited Sellers: Approved by: Principal Buyer Direct Seller/Account Officer JASMIN TRINIDAD Co Borrower Project Sales/Account Manager Project Development Manager Checked and Received by: Sales Director/Broker Customer Service Asst. Date: NOTE: Other Charges to be followed..