Scribd Logo
Upload

Welcome to Scribd!

  • 9 views

    B5 L18 - Jan 2023 Comp Sheet

    Uploaded by

    Mia Nunga
    This document contains three payment computation sheets for the purchase of a property called Park Grove Tranche 1 Block 5 Lot 18. The sheets show different payment schedule options with varying down payment amounts and installment plans. They specify the monthly or quarterly payment amounts for principal, VAT, and other charges over 24-36 months, along with a final balloon payment. The total purchase price and terms are subject to verification and change by the property developer, Ayala Land Inc.

    Copyright:

    © All Rights Reserved
    Download as PDF, TXT or read online from Scribd
    Flag for inappropriate content

    You might also like

    B5 L18 - Jan 2023 Comp Sheet

    Uploaded by

    Mia Nunga
    9 views3 pages
    This document contains three payment computation sheets for the purchase of a property called Park Grove Tranche 1 Block 5 Lot 18. The sheets show different payment schedule options with varying down payment amounts and installment plans. They specify the monthly or quarterly payment amounts for principal, VAT, and other charges over 24-36 months, along with a final balloon payment. The total purchase price and terms are subject to verification and change by the property developer, Ayala Land Inc.

    Original Description:

    Copyright

    © © All Rights Reserved

    Available Formats

    PDF, TXT or read online from Scribd

    Did you find this document useful?

    Is this content inappropriate?

    Report this Document
    This document contains three payment computation sheets for the purchase of a property called Park Grove Tranche 1 Block 5 Lot 18. The sheets show different payment schedule options with varying down payment amounts and installment plans. They specify the monthly or quarterly payment amounts for principal, VAT, and other charges over 24-36 months, along with a final balloon payment. The total purchase price and terms are subject to verification and change by the property developer, Ayala Land Inc.

    Copyright:

    © All Rights Reserved
    Download as PDF, TXT or read online from Scribd
    Flag for inappropriate content
    Download as pdf or txt
    9 views3 pages

    B5 L18 - Jan 2023 Comp Sheet

    Uploaded by

    Mia Nunga
    This document contains three payment computation sheets for the purchase of a property called Park Grove Tranche 1 Block 5 Lot 18. The sheets show different payment schedule options with varying down payment amounts and installment plans. They specify the monthly or quarterly payment amounts for principal, VAT, and other charges over 24-36 months, along with a final balloon payment. The total purchase price and terms are subject to verification and change by the property developer, Ayala Land Inc.

    Copyright:

    © All Rights Reserved
    Download as PDF, TXT or read online from Scribd
    Flag for inappropriate content
    Download as pdf or txt
    of 3

    Name of Buyer: _______________________________ *THIS COMPUTATION SHEET IS VALID FOR JAN 2023 ONLY

    This is not an official computation until signed by the proper signatory

    PARK GROVE
    Tranche 1 Block 5 Lot 18
    lot area / sq.m. (approx) 850.00
    list price 30,269,137.50
    less: discount 3,632,296.50 * DISCOUNT = 12%
    discounted price 26,636,841.00
    vat 3,196,420.92
    other charges 928,173.31 *strictly 30 days booking

    Pls. issue check to: Ayala Land, Inc.


    Park Grove
    Cash 30 days (95-5)
    Month Principal VAT & Other Charges Total
    Jan-23 100,000.00 100,000.00 reservation fee
    Feb-23 25,204,998.95 3,196,420.92 -
    Feb-23 928,173.31 29,329,593.18 30 days from reservation
    Feb-25 1,331,842.05 - 1,331,842.05 24mos from downpayment

    IMPORTANT: This table generated as of (date below) is for general reference purposes only. Prices and terms shown herein
    must be verified by Ayala Land, Inc. in order to be considered official and are subject to change without notice. Verified prices
    and terms valid for 24 hours from date of issuance. No contract shall be deemed established between the recipient hereof
    and Ayala Land Inc. based upon this information.

    File Name: Park Grove=1-1-23_v. monthly & quarterly 2.xlsx Print Date: 2/3/23
    Name of Buyer: _______________________________ *THIS COMPUTATION SHEET IS VALID FOR JAN 2023 ONLY
    This is not an official computation until signed by the proper signatory

    PARK GROVE
    Tranche 1 Block 5 Lot 18
    lot area / sq.m. (approx) 850.00
    list price 30,269,137.50
    less: discount 302,691.38 * DISCOUNT = 1%
    vat 3,595,973.54
    other charges 1,018,275.35

    Pls. issue check to: Ayala Land, Inc.


    Park Grove
    10-40(22)-50 @ 0% Interest
    Month Principal & Interest VAT & Other Charges Total
    Jan-23 100,000.00 100,000.00 reservation deposit
    Feb-23 2,896,726.47 3,595,973.54 6,492,700.00
    Mar-23 544,900.00 - 544,900.00
    Apr-23 544,900.00 - 544,900.00
    May-23 544,900.00 - 544,900.00
    Jun-23 544,900.00 - 544,900.00
    Jul-23 544,900.00 - 544,900.00
    Aug-23 544,900.00 - 544,900.00
    Sep-23 544,900.00 - 544,900.00
    Oct-23 544,900.00 - 544,900.00
    Nov-23 544,900.00 - 544,900.00
    Dec-23 544,900.00 - 544,900.00
    Jan-24 544,900.00 - 544,900.00
    Feb-24 544,900.00 - 544,900.00
    Mar-24 544,900.00 - 544,900.00
    Apr-24 544,900.00 - 544,900.00
    May-24 544,900.00 - 544,900.00
    Jun-24 544,900.00 - 544,900.00
    Jul-24 544,900.00 - 544,900.00
    Aug-24 544,900.00 - 544,900.00
    Sep-24 544,900.00 - 544,900.00
    Oct-24 544,900.00 - 544,900.00
    Nov-24 544,900.00 - 544,900.00
    Dec-24 544,900.00 - 544,900.00
    Dec-24 - 1,018,275.35 1,018,275.35
    Jan-25 14,981,919.66 - 14,981,919.66

    0.00

    IMPORTANT: This table generated as of (date below) is for general reference purposes only. Prices and terms shown herein
    must be verified by Ayala Land, Inc. in order to be considered official and are subject to change without notice. Verified prices
    and terms valid for 24 hours from date of issuance. No contract shall be deemed established between the recipient hereof
    and Ayala Land Inc. based upon this information.

    File Name: Park Grove=1-1-23_v. monthly & quarterly 2.xlsx Print Date: 2/3/23
    Name of Buyer: _______________________________ *THIS COMPUTATION SHEET IS VALID FOR JAN 2023 ONLY
    This is not an official computation until signed by the proper signatory

    PARK GROVE
    Tranche 1 Block 5 Lot 18
    lot area / sq.m. (approx) 850.00
    list price 30,269,137.50
    vat 3,632,296.50
    other charges 1,026,454.53

    Pls. issue check to: Ayala Land, Inc.


    Park Grove
    10-80(35)-10 @ 0% Interest
    Month Principal & Interest VAT & Other Charges Total
    Jan-23 100,000.00 100,000.00 reservation deposit
    Feb-23 2,927,003.50 3,632,296.50 6,559,300.00
    Mar-23 691,900.00 - 691,900.00
    Apr-23 691,900.00 - 691,900.00
    May-23 691,900.00 - 691,900.00
    Jun-23 691,900.00 - 691,900.00
    Jul-23 691,900.00 - 691,900.00
    Aug-23 691,900.00 - 691,900.00
    Sep-23 691,900.00 - 691,900.00
    Oct-23 691,900.00 - 691,900.00
    Nov-23 691,900.00 - 691,900.00
    Dec-23 691,900.00 - 691,900.00
    Jan-24 691,900.00 - 691,900.00
    Feb-24 691,900.00 - 691,900.00
    Mar-24 691,900.00 - 691,900.00
    Apr-24 691,900.00 - 691,900.00
    May-24 691,900.00 - 691,900.00
    Jun-24 691,900.00 - 691,900.00
    Jul-24 691,900.00 - 691,900.00
    Aug-24 691,900.00 - 691,900.00
    Sep-24 691,900.00 - 691,900.00
    Oct-24 691,900.00 - 691,900.00
    Nov-24 691,900.00 - 691,900.00
    Dec-24 691,900.00 - 691,900.00
    Jan-25 691,900.00 - 691,900.00
    Feb-25 691,900.00 - 691,900.00
    Mar-25 691,900.00 - 691,900.00
    Apr-25 691,900.00 - 691,900.00
    May-25 691,900.00 - 691,900.00
    Jun-25 691,900.00 - 691,900.00
    Jul-25 691,900.00 - 691,900.00
    Aug-25 691,900.00 - 691,900.00
    Sep-25 691,900.00 - 691,900.00
    Oct-25 691,900.00 - 691,900.00
    Nov-25 691,900.00 - 691,900.00
    Dec-25 691,900.00 - 691,900.00
    Jan-26 691,900.00 - 691,900.00
    Jan-26 - 1,026,454.53 1,026,454.53
    Feb-26 3,025,634.00 - 3,025,634.00

    File Name: Park Grove=1-1-23_v. monthly & quarterly 2.xlsx Print Date: 2/3/23

    You might also like