IVW PS Comp Sheet

COMPUTATION SHEET
DATE: 6/13/2024
Reservation Date : 13-Jun-24

CLIENT:
Address:
PROJECT: SHERIDAN TOWERS

BUILDING: South Tower RFO Date: RFO
UNIT: Basement 3 Tandem PS 3128 No. of Months to Pay: 121
AREA: 12.50 SQM ** PROMO TERM ONLY.
Effective until February 28,
TERMS: 5% SPOT DP - 95% IN-HOUSE FINANCING 2022 **
Unit Closing Fee Total
LIST PRICE 812,000.00

Additonal Discount 2.00% 16,240.00
795,760.00
Discount 0.00% -
Total Contract Price 795,760.00 12.0% 95,491.20 891,251.20
Downpayment 1 5% 39,788.00
Spot Cash Discount -
Net Downpayment 1 39,788.00
Less: Reservation Fee 10,000.00
Payable in 1 Mo/s. 29,788.00 789.18 30,577.18

Due on July-24
Balance for In-House Financing 95% 755,972.00

**AT 5% INTEREST RATE PER ANNUM
Factor Rate
10 Years 0.0106066 120 Mo/s. 8,018.26 789.18 8,807.44
Due on August-24
until July-34
Total Contract price 795,760.00

Downpayment discount -
Net Contract Price 795,760.00
Important :
a. Reservation is subject to approval. In case approved, reservation fee is NON REFUNDABLE and valid for 30 days only.
Failure to submit required documents will cause AUTOMATIC CANCELLATION of reservation. (Please refer to Reservation Agreement for
list of documents)
b. Payment due after reservation fee:

Reservation date: Start of DP / MA
1st-15th every 15th of the month
16th-30th/31st every 30th of the month ( or 28th if February )
c. Downpayment / Monthly Amortization should be fully covered by POST DATED CHECKS.
d. CLOSING FEES : this covers Documentary Stamp Tax, Transfer Fees, Registration Fees, notarial and
documentation fees and other administrative and handling fees in order to transfer
title to buyer's name
e. Condo dues : Upon unit turnover, buyer will be assessed of Joining fees, Meralco deposit, water meter
deposit, association dues and other charges.
Actual computation will be presented prior to turnover of unit.
f. Prices are subject to change without prior notice. Unit areas may change based on the final construction drawings.
Client: 30-Dec-99
Signature over printed name
Agent: Kristine Villafuerte

Sales Channel iBroker Sales

THIS IS A SAMPLE COMPUTATION ONLY. KINDLY FOLLOW THIS TEMPLATE FOR YOUR NEXT COMPUTATION.
REMINDER: PLEASE GET THE APPROPRIATE DISCOUNT ON THE STANDARD PRINCING SCHEMES TABLE & RFO DATE ON THE PRICE LIST.
COMPUTATION SHEET
DATE: 6/13/2024

CLIENT:
Address:
PROJECT: SHERIDAN TOWERS

BUILDING: South Tower RFO Date: RFO
UNIT: Basement 3 Tandem PS 3128 No. of Months to Pay: 72
AREA: 12.50 SQM ** PROMO TERM ONLY.
Effective until February 28,
TERMS: 5% SPOT DP - 5% IN 11 MONTHS - 90% IN-HOUSE 2022 **

Additonal Discount 2.00% 16,240.00
795,760.00
Discount 0.00% -
Payable in 1 Mo/s. 29,788.00 1,326.27 31,114.27

Due on July-24
Payable in 11 Mo/s. 3,617.09 1,326.27 4,943.36
Due on August-24
until June-25
Balance for In-House Financing 90% 716,184.00

**AT 10% INTEREST RATE PER ANNUM
Factor Rate
5 Years 0.0212470 60 Mo/s. 15,216.79 1,326.27 16,543.06
Due on July-25
until June-30

Important :
list of documents)

16th-30th/31st every 30th of the month ( or 28th if February )
Client:
Agent:

THIS IS A SAMPLE COMPUTATION ONLY. KINDLY FOLLOW THIS TEMPLATE FOR YOUR NEXT COMPUTATION.
REMINDER: PLEASE GET THE APPROPRIATE DISCOUNT ON THE STANDARD PRINCING SCHEMES TABLE & RFO DATE ON THE PRICE LIST.
COMPUTATION SHEET
DATE: 6/13/2024

CLIENT: FILIPINO CLIENT
Address:
PROJECT: IVW
BUILDING: - RFO Date: RFO
UNIT: Basement 6 Single Parking Slot No. of Months to Pay: 12
AREA: 12.50 SQM
** PROMO TERM ONLY. Effective until
TERMS: 10% DP IN 12 MONTHS - 90% IN-HOUSE OR BANK FINANCING January 31, 2024**

Discount 3.00% 27,000.00
Total Contract Price 873,000.00
Discount 0.00% -
1,455.00
Payable in 12 Mo/s. 6,441.67 1,455.00 7,896.67

Due on July-24
until June-25
Balance for Bank Financing 90% 785,700.00 785,700.00

Due on July-25
** indicative rate only, subject to bank's prevailing rate at the time of loan.
Balance for In-House Financing Closing Fees

90% 785,700.00 104,760.00
**AT 6% INTEREST RATE PER ANNUM due on January-25
Factor Rate
5 Years 1.933280% 60 Mo/s. 15,189.78 1,455.00 16,644.78
Due on July-25
until July-30

Important :
list of documents)

8th-15th every 15th of the month
16th-22nd every 22nd of the month
23rd-30th/31st every 30th of the month ( or 28th if February )
Client:
Agent:

IVW PS Comp Sheet

Uploaded by

Copyright:

Available Formats

IVW PS Comp Sheet

Uploaded by

Copyright:

Available Formats

COMPUTATION SHEET

Reservation Date : 13-Jun-24

PROJECT: SHERIDAN TOWERS

Unit Closing Fee Total

LIST PRICE 812,000.00

Payable in 1 Mo/s. 29,788.00 789.18 30,577.18

Balance for In-House Financing 95% 755,972.00

Total Contract price 795,760.00

b. Payment due after reservation fee:

c. Downpayment / Monthly Amortization should be fully covered by POST DATED CHECKS.

Agent: Kristine Villafuerte

Sales Channel iBroker Sales

Reservation Date : 13-Jun-24

PROJECT: SHERIDAN TOWERS

Unit Closing Fee Total

LIST PRICE 812,000.00

Payable in 1 Mo/s. 29,788.00 1,326.27 31,114.27

Balance for In-House Financing 90% 716,184.00

Total Contract price 795,760.00

b. Payment due after reservation fee:

c. Downpayment / Monthly Amortization should be fully covered by POST DATED CHECKS.

Sales Channel iBroker Sales

Reservation Date : 13-Jun-24

Unit Closing Fee Total

LIST PRICE 900,000.00

Payable in 12 Mo/s. 6,441.67 1,455.00 7,896.67

Balance for Bank Financing 90% 785,700.00 785,700.00

Balance for In-House Financing Closing Fees

Total Contract price 873,000.00

b. Payment due after reservation fee:

c. Downpayment / Monthly Amortization should be fully covered by POST DATED CHECKS.

Sales Channel iBroker Sales

You might also like