Jazz Sample Computation

jazz 20 percent in 36 months
Unit No. 21 Total List Price : 1,582,000.00

th
Floor : 25 5.5% Other Charges : 87,010.00
Unit Area (sq.m.) : 20.32 Total Contract Price : 1,669,010.00
Unit Type :
NO. DUE DATE PARTICULARS AMOUNT DUE TOTAL

Reservation Fee 20% Downpayment Balance
25,000.00 308,802.00 1,669,010.00
1,335,208.00
0 12/18/09 Reservation Fee 25,000.00 25,000.00
1 01/18/10 1st m/a 8,577.83 8,577.83
2 02/18/10 2nd m/a 8,577.83 8,577.83
3 03/18/10 3rd m/a 8,577.83 8,577.83
4 04/18/10 4th m/a 8,577.83 8,577.83
5 05/18/10 5th m/a 8,577.83 8,577.83
6 06/18/10 6th m/a 8,577.83 8,577.83
7 07/18/10 7th m/a 8,577.83 8,577.83
8 08/18/10 8th m/a 8,577.83 8,577.83
9 09/18/10 9th m/a 8,577.83 8,577.83
10 10/18/10 10th m/a 8,577.83 8,577.83
11 11/18/10 11th m/a 8,577.83 8,577.83
12 12/18/10 12th m/a 8,577.83 8,577.83
13 01/18/11 13th m/a 8,577.83 8,577.83
14 02/18/11 14th m/a 8,577.83 8,577.83
15 03/18/11 15th m/a 8,577.83 8,577.83
16 04/18/11 16th m/a 8,577.83 8,577.83
17 05/18/11 17th m/a 8,577.83 8,577.83
18 06/18/11 18th m/a 8,577.83 8,577.83
19 07/18/11 19th m/a 8,577.83 8,577.83
20 08/18/11 20th m/a 8,577.83 8,577.83
21 09/18/11 21st m/a 8,577.83 8,577.83
22 10/18/11 22nd m/a 8,577.83 8,577.83
23 11/18/11 23rd m/a 8,577.83 8,577.83
24 12/18/11 24th m/a 8,577.83 8,577.83
25 01/18/12 25th m/a 8,577.83 8,577.83
26 02/18/12 26th m/a 8,577.83 8,577.83
27 03/18/12 27th m/a 8,577.83 8,577.83
28 04/18/12 28th m/a 8,577.83 8,577.83
29 05/18/12 29th m/a 8,577.83 8,577.83
30 06/18/12 30th m/a 8,577.83 8,577.83
31 07/18/12 31st m/a 8,577.83 8,577.83
32 08/18/12 32nd m/a 8,577.83 8,577.83
33 09/18/12 33rd m/a 8,577.83 8,577.83
34 10/18/12 34th m/a 8,577.83 8,577.83
35 11/18/12 35th m/a 8,577.83 8,577.83
36 12/18/12 36th m/a 8,577.83 8,577.83
37 01/18/13 Balance 1,335,208.00 1,335,208.00
TOTAL 25,000.00 308,802.00 1,335,208.00 1,669,010.00
Option 1 Bank Finance

TERM FACTOR RATE AMORTIZATION
5yrs. (11%) 0.0217424200 29,030.65
10yrs. (11.25%) 0.0139168900 18,581.94
15% (11.5%) 0.0116819000 15,597.77
Option 2 In-House
1 yr (13%) 0.0893172800 119,257.15
2 yrs (14%) 0.0480128800 64,107.18
3 yrs (15%) 0.0346653300 46,285.43
5 yrs (18%) 0.0253934274 33,905.51
10 yrs (18%) 0.0180187520 24,058.78
* Prices are inclusive of 12% VAT ( If applicable) and other charges

* Prices may change without prior notice
* If Buyers are not qualified for bank financing, their account will automatically be converted to In- House Financing
* All checks payable to SM Development Corporation.
Page 1
th
Unit Type :

25,000.00 296,564.00 1,607,820.00
1,286,256.00
0 12/18/09 Reservation Fee 25,000.00 25,000.00
1 01/18/10 1st m/a 8,237.89 8,237.89
2 02/18/10 2nd m/a 8,237.89 8,237.89
3 03/18/10 3rd m/a 8,237.89 8,237.89
4 04/18/10 4th m/a 8,237.89 8,237.89
5 05/18/10 5th m/a 8,237.89 8,237.89
6 06/18/10 6th m/a 8,237.89 8,237.89
7 07/18/10 7th m/a 8,237.89 8,237.89
8 08/18/10 8th m/a 8,237.89 8,237.89
9 09/18/10 9th m/a 8,237.89 8,237.89
10 10/18/10 10th m/a 8,237.89 8,237.89
11 11/18/10 11th m/a 8,237.89 8,237.89
12 12/18/10 12th m/a 8,237.89 8,237.89
13 01/18/11 13th m/a 8,237.89 8,237.89
14 02/18/11 14th m/a 8,237.89 8,237.89
15 03/18/11 15th m/a 8,237.89 8,237.89
16 04/18/11 16th m/a 8,237.89 8,237.89
17 05/18/11 17th m/a 8,237.89 8,237.89
18 06/18/11 18th m/a 8,237.89 8,237.89
19 07/18/11 19th m/a 8,237.89 8,237.89
20 08/18/11 20th m/a 8,237.89 8,237.89
21 09/18/11 21st m/a 8,237.89 8,237.89
22 10/18/11 22nd m/a 8,237.89 8,237.89
23 11/18/11 23rd m/a 8,237.89 8,237.89
24 12/18/11 24th m/a 8,237.89 8,237.89
25 01/18/12 25th m/a 8,237.89 8,237.89
26 02/18/12 26th m/a 8,237.89 8,237.89
27 03/18/12 27th m/a 8,237.89 8,237.89
28 04/18/12 28th m/a 8,237.89 8,237.89
29 05/18/12 29th m/a 8,237.89 8,237.89
30 06/18/12 30th m/a 8,237.89 8,237.89
31 07/18/12 31st m/a 8,237.89 8,237.89
32 08/18/12 32nd m/a 8,237.89 8,237.89
33 09/18/12 33rd m/a 8,237.89 8,237.89
34 10/18/12 34th m/a 8,237.89 8,237.89
35 11/18/12 35th m/a 8,237.89 8,237.89
36 12/18/12 36th m/a 8,237.89 8,237.89
37 01/18/13 Balance 1,286,256.00 1,286,256.00
TOTAL 25,000.00 296,564.00 1,286,256.00 1,607,820.00

5yrs. (11%) 0.0217424200 27,966.32
10yrs. (11.25%) 0.0139168900 17,900.68
15% (11.5%) 0.0116819000 15,025.91
Option 2 In-House
1 yr (13%) 0.0893172800 114,884.89
2 yrs (14%) 0.0480128800 61,756.85
3 yrs (15%) 0.0346653300 44,588.49
5 yrs (18%) 0.0253934274 32,662.45
10 yrs (18%) 0.0180187520 23,176.73

Page 1
th
Unit Type :

25,000.00 373,579.00 1,992,895.00
1,594,316.00
0 12/18/09 Reservation Fee 25,000.00 25,000.00
1 01/18/10 1st m/a 10,377.19 10,377.19
2 02/18/10 2nd m/a 10,377.19 10,377.19
3 03/18/10 3rd m/a 10,377.19 10,377.19
4 04/18/10 4th m/a 10,377.19 10,377.19
5 05/18/10 5th m/a 10,377.19 10,377.19
6 06/18/10 6th m/a 10,377.19 10,377.19
7 07/18/10 7th m/a 10,377.19 10,377.19
8 08/18/10 8th m/a 10,377.19 10,377.19
9 09/18/10 9th m/a 10,377.19 10,377.19
10 10/18/10 10th m/a 10,377.19 10,377.19
11 11/18/10 11th m/a 10,377.19 10,377.19
12 12/18/10 12th m/a 10,377.19 10,377.19
13 01/18/11 13th m/a 10,377.19 10,377.19
14 02/18/11 14th m/a 10,377.19 10,377.19
15 03/18/11 15th m/a 10,377.19 10,377.19
16 04/18/11 16th m/a 10,377.19 10,377.19
17 05/18/11 17th m/a 10,377.19 10,377.19
18 06/18/11 18th m/a 10,377.19 10,377.19
19 07/18/11 19th m/a 10,377.19 10,377.19
20 08/18/11 20th m/a 10,377.19 10,377.19
21 09/18/11 21st m/a 10,377.19 10,377.19
22 10/18/11 22nd m/a 10,377.19 10,377.19
23 11/18/11 23rd m/a 10,377.19 10,377.19
24 12/18/11 24th m/a 10,377.19 10,377.19
25 01/18/12 25th m/a 10,377.19 10,377.19
26 02/18/12 26th m/a 10,377.19 10,377.19
27 03/18/12 27th m/a 10,377.19 10,377.19
28 04/18/12 28th m/a 10,377.19 10,377.19
29 05/18/12 29th m/a 10,377.19 10,377.19
30 06/18/12 30th m/a 10,377.19 10,377.19
31 07/18/12 31st m/a 10,377.19 10,377.19
32 08/18/12 32nd m/a 10,377.19 10,377.19
33 09/18/12 33rd m/a 10,377.19 10,377.19
34 10/18/12 34th m/a 10,377.19 10,377.19
35 11/18/12 35th m/a 10,377.19 10,377.19
36 12/18/12 36th m/a 10,377.19 10,377.19
37 01/18/13 Balance 1,594,316.00 1,594,316.00
TOTAL 25,000.00 373,579.00 1,594,316.00 1,992,895.00

5yrs. (11%) 0.0217424200 34,664.29
10yrs. (11.25%) 0.0139168900 22,187.92
15% (11.5%) 0.0116819000 18,624.64
Option 2 In-House
1 yr (13%) 0.0893172800 142,399.97
2 yrs (14%) 0.0480128800 76,547.70
3 yrs (15%) 0.0346653300 55,267.49
5 yrs (18%) 0.0253934274 40,485.15
10 yrs (18%) 0.0180187520 28,727.58

Page 1
th
Unit Type :

25,000.00 477,391.00 2,511,955.00
2,009,564.00
0 12/18/09 Reservation Fee 25,000.00 25,000.00
1 01/18/10 1st m/a 13,260.86 13,260.86
2 02/18/10 2nd m/a 13,260.86 13,260.86
3 03/18/10 3rd m/a 13,260.86 13,260.86
4 04/18/10 4th m/a 13,260.86 13,260.86
5 05/18/10 5th m/a 13,260.86 13,260.86
6 06/18/10 6th m/a 13,260.86 13,260.86
7 07/18/10 7th m/a 13,260.86 13,260.86
8 08/18/10 8th m/a 13,260.86 13,260.86
9 09/18/10 9th m/a 13,260.86 13,260.86
10 10/18/10 10th m/a 13,260.86 13,260.86
11 11/18/10 11th m/a 13,260.86 13,260.86
12 12/18/10 12th m/a 13,260.86 13,260.86
13 01/18/11 13th m/a 13,260.86 13,260.86
14 02/18/11 14th m/a 13,260.86 13,260.86
15 03/18/11 15th m/a 13,260.86 13,260.86
16 04/18/11 16th m/a 13,260.86 13,260.86
17 05/18/11 17th m/a 13,260.86 13,260.86
18 06/18/11 18th m/a 13,260.86 13,260.86
19 07/18/11 19th m/a 13,260.86 13,260.86
20 08/18/11 20th m/a 13,260.86 13,260.86
21 09/18/11 21st m/a 13,260.86 13,260.86
22 10/18/11 22nd m/a 13,260.86 13,260.86
23 11/18/11 23rd m/a 13,260.86 13,260.86
24 12/18/11 24th m/a 13,260.86 13,260.86
25 01/18/12 25th m/a 13,260.86 13,260.86
26 02/18/12 26th m/a 13,260.86 13,260.86
27 03/18/12 27th m/a 13,260.86 13,260.86
28 04/18/12 28th m/a 13,260.86 13,260.86
29 05/18/12 29th m/a 13,260.86 13,260.86
30 06/18/12 30th m/a 13,260.86 13,260.86
31 07/18/12 31st m/a 13,260.86 13,260.86
32 08/18/12 32nd m/a 13,260.86 13,260.86
33 09/18/12 33rd m/a 13,260.86 13,260.86
34 10/18/12 34th m/a 13,260.86 13,260.86
35 11/18/12 35th m/a 13,260.86 13,260.86
36 12/18/12 36th m/a 13,260.86 13,260.86
37 01/18/13 Balance 2,009,564.00 2,009,564.00
TOTAL 25,000.00 477,391.00 2,009,564.00 2,511,955.00

5yrs. (11%) 0.0217424200 43,692.78
10yrs. (11.25%) 0.0139168900 27,966.88
15% (11.5%) 0.0116819000 23,475.53
Option 2 In-House
1 yr (13%) 0.0893172800 179,488.79
2 yrs (14%) 0.0480128800 96,484.96
3 yrs (15%) 0.0346653300 69,662.20
5 yrs (18%) 0.0253934274 51,029.72
10 yrs (18%) 0.0180187520 36,209.84

Page 1
th
Unit Type :

25,000.00 358,387.00 1,916,935.00
1,533,548.00
0 12/18/09 Reservation Fee 25,000.00 25,000.00
1 01/18/10 1st m/a 9,955.19 9,955.19
2 02/18/10 2nd m/a 9,955.19 9,955.19
3 03/18/10 3rd m/a 9,955.19 9,955.19
4 04/18/10 4th m/a 9,955.19 9,955.19
5 05/18/10 5th m/a 9,955.19 9,955.19
6 06/18/10 6th m/a 9,955.19 9,955.19
7 07/18/10 7th m/a 9,955.19 9,955.19
8 08/18/10 8th m/a 9,955.19 9,955.19
9 09/18/10 9th m/a 9,955.19 9,955.19
10 10/18/10 10th m/a 9,955.19 9,955.19
11 11/18/10 11th m/a 9,955.19 9,955.19
12 12/18/10 12th m/a 9,955.19 9,955.19
13 01/18/11 13th m/a 9,955.19 9,955.19
14 02/18/11 14th m/a 9,955.19 9,955.19
15 03/18/11 15th m/a 9,955.19 9,955.19
16 04/18/11 16th m/a 9,955.19 9,955.19
17 05/18/11 17th m/a 9,955.19 9,955.19
18 06/18/11 18th m/a 9,955.19 9,955.19
19 07/18/11 19th m/a 9,955.19 9,955.19
20 08/18/11 20th m/a 9,955.19 9,955.19
21 09/18/11 21st m/a 9,955.19 9,955.19
22 10/18/11 22nd m/a 9,955.19 9,955.19
23 11/18/11 23rd m/a 9,955.19 9,955.19
24 12/18/11 24th m/a 9,955.19 9,955.19
25 01/18/12 25th m/a 9,955.19 9,955.19
26 02/18/12 26th m/a 9,955.19 9,955.19
27 03/18/12 27th m/a 9,955.19 9,955.19
28 04/18/12 28th m/a 9,955.19 9,955.19
29 05/18/12 29th m/a 9,955.19 9,955.19
30 06/18/12 30th m/a 9,955.19 9,955.19
31 07/18/12 31st m/a 9,955.19 9,955.19
32 08/18/12 32nd m/a 9,955.19 9,955.19
33 09/18/12 33rd m/a 9,955.19 9,955.19
34 10/18/12 34th m/a 9,955.19 9,955.19
35 11/18/12 35th m/a 9,955.19 9,955.19
36 12/18/12 36th m/a 9,955.19 9,955.19
37 01/18/13 Balance 1,533,548.00 1,533,548.00
TOTAL 25,000.00 358,387.00 1,533,548.00 1,916,935.00

5yrs. (11%) 0.0217424200 33,343.04
10yrs. (11.25%) 0.0139168900 21,342.22
15% (11.5%) 0.0116819000 17,914.75
Option 2 In-House
1 yr (13%) 0.0893172800 136,972.34
2 yrs (14%) 0.0480128800 73,630.06
3 yrs (15%) 0.0346653300 53,160.95
5 yrs (18%) 0.0253934274 38,942.04
10 yrs (18%) 0.0180187520 27,632.62

Page 1

Jazz Sample Computation

Transféré par

Informations du document

Description originale:

Copyright

Formats disponibles

Partager ce document

Partager ou intégrer le document

Options de partage

Avez-vous trouvé ce document utile ?

Ce contenu est-il inapproprié ?

Droits d'auteur :

Formats disponibles

Jazz Sample Computation

Transféré par

Droits d'auteur :

Formats disponibles

jazz 20 percent in 36 months

Unit No. 21 Total List Price : 1,582,000.00

NO. DUE DATE PARTICULARS AMOUNT DUE TOTAL

Option 1 Bank Finance

* Prices are inclusive of 12% VAT ( If applicable) and other charges

NO. DUE DATE PARTICULARS AMOUNT DUE TOTAL

Option 1 Bank Finance

* Prices are inclusive of 12% VAT ( If applicable) and other charges

NO. DUE DATE PARTICULARS AMOUNT DUE TOTAL

Option 1 Bank Finance

* Prices are inclusive of 12% VAT ( If applicable) and other charges

NO. DUE DATE PARTICULARS AMOUNT DUE TOTAL

Option 1 Bank Finance

* Prices are inclusive of 12% VAT ( If applicable) and other charges

NO. DUE DATE PARTICULARS AMOUNT DUE TOTAL

Option 1 Bank Finance

* Prices are inclusive of 12% VAT ( If applicable) and other charges

Vous aimerez peut-être aussi