Scribd Logo
Upload

Welcome to Scribd!

  • Proposed Computation

    Uploaded by

    Zhier Ednilao
    8 views4 pages

    Original Title

    PROPOSED COMPUTATION

    Copyright

    © © All Rights Reserved

    Available Formats

    XLSX, PDF, TXT or read online from Scribd

    Did you find this document useful?

    Is this content inappropriate?

    Report this Document

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    Download as xlsx, pdf, or txt
    8 views4 pages

    Proposed Computation

    Uploaded by

    Zhier Ednilao

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    Download as xlsx, pdf, or txt
    of 4

    COMPUTATION OF INSTALLMENT LOT WITH AGENT'S COMMISSION & OTHER EXPENSES

    SELLING PRICE 5,600.00 per SQ.M. NUMBER OF LOTS


    LOT AREA 100 SQ.M. GROSS PROCEEDS
    COST PER LOT 560,000.00 LESS:
    ADD: AGENT'S COMMISSION
    DEVELOPMENT FEE 30,000.00 @ 20% OF GROSS PROCEEDS
    6% Capital Gains Tax 33,600.00 NET OWNER'S INCOME
    2% Notarial Fee 11,200.00
    TOAL BUYER'S PAYMENT 634,800.00
    Note: Other expenses for transfer
    not included.

    Yearly
    Mo. Amrt. Owner's Distribution
    Beginning Agent's Share
    per Lot Share of Agent's
    Shere per Lot

    1 6,666.67 5,333.33 1,333.33


    2 6,666.67 5,333.33 1,333.33
    3 6,666.67 5,333.33 1,333.33
    4 6,666.67 5,333.33 1,333.33
    5 6,666.67 5,333.33 1,333.33
    6 6,666.67 5,333.33 1,333.33
    7 6,666.67 5,333.33 1,333.33
    8 6,666.67 5,333.33 1,333.33
    9 6,666.67 5,333.33 1,333.33
    10 6,666.67 5,333.33 1,333.33
    11 6,666.67 5,333.33 1,333.33
    12 6,666.67 5,333.33 1,333.33 16,000.00
    13 6,666.67 5,333.33 1,333.33
    14 6,666.67 5,333.33 1,333.33
    15 6,666.67 5,333.33 1,333.33
    16 6,666.67 5,333.33 1,333.33
    17 6,666.67 5,333.33 1,333.33
    18 6,666.67 5,333.33 1,333.33
    19 6,666.67 5,333.33 1,333.33
    20 6,666.67 5,333.33 1,333.33
    21 6,666.67 5,333.33 1,333.33
    22 6,666.67 5,333.33 1,333.33
    23 6,666.67 5,333.33 1,333.33
    24 6,666.67 5,333.33 1,333.33 16,000.00
    25 6,666.67 5,333.33 1,333.33
    26 6,666.67 5,333.33 1,333.33
    27 6,666.67 5,333.33 1,333.33
    28 6,666.67 5,333.33 1,333.33
    29 6,666.67 5,333.33 1,333.33
    30 6,666.67 5,333.33 1,333.33
    31 6,666.67 5,333.33 1,333.33
    32 6,666.67 5,333.33 1,333.33
    33 6,666.67 5,333.33 1,333.33
    34 6,666.67 5,333.33 1,333.33
    35 6,666.67 5,333.33 1,333.33
    36 6,666.67 5,333.33 1,333.33 16,000.00
    37 6,666.67 5,333.33 1,333.33
    38 6,666.67 5,333.33 1,333.33
    39 6,666.67 5,333.33 1,333.33
    40 6,666.67 5,333.33 1,333.33
    41 6,666.67 5,333.33 1,333.33
    42 6,666.67 5,333.33 1,333.33
    43 6,666.67 5,333.33 1,333.33
    44 6,666.67 5,333.33 1,333.33
    45 6,666.67 5,333.33 1,333.33
    46 6,666.67 5,333.33 1,333.33
    47 6,666.67 5,333.33 1,333.33
    48 6,666.67 5,333.33 1,333.33 16,000.00
    49 6,666.67 5,333.33 1,333.33
    50 6,666.67 5,333.33 1,333.33
    51 6,666.67 5,333.33 1,333.33
    52 6,666.67 5,333.33 1,333.33
    53 6,666.67 5,333.33 1,333.33
    54 6,666.67 5,333.33 1,333.33
    55 6,666.67 5,333.33 1,333.33
    56 6,666.67 5,333.33 1,333.33
    57 6,666.67 5,333.33 1,333.33
    58 6,666.67 5,333.33 1,333.33
    59 6,666.67 5,333.33 1,333.33
    60 6,666.67 5,333.33 1,333.33 16,000.00
    61 6,666.67 5,333.33 1,333.33
    62 6,666.67 5,333.33 1,333.33
    63 6,666.67 5,333.33 1,333.33
    64 6,666.67 5,333.33 1,333.33
    65 6,666.67 5,333.33 1,333.33
    66 6,666.67 5,333.33 1,333.33
    67 6,666.67 5,333.33 1,333.33
    68 6,666.67 5,333.33 1,333.33
    69 6,666.67 5,333.33 1,333.33
    70 6,666.67 5,333.33 1,333.33
    71 6,666.67 5,333.33 1,333.33
    72 6,666.67 5,333.33 1,333.33 16,000.00
    73 6,666.67 5,333.33 1,333.33
    74 6,666.67 5,333.33 1,333.33
    75 6,666.67 5,333.33 1,333.33
    76 6,666.67 5,333.33 1,333.33
    77 6,666.67 5,333.33 1,333.33
    78 6,666.67 5,333.33 1,333.33
    79 6,666.67 5,333.33 1,333.33
    80 6,666.67 5,333.33 1,333.33
    81 6,666.67 5,333.33 1,333.33
    82 6,666.67 5,333.33 1,333.33
    83 6,666.67 5,333.33 1,333.33
    84 6,666.67 5,333.33 1,333.33 16,000.00
    560,000.00 448,000.00 112,000.00
    52 TERMS OF PAYMENT 7 YEARS TO PAY
    29,120,000.00 OR 84 MONTHS
    @ 6,666.67 per month
    Agent's Commission = 16,000 every year per Lot
    5,824,000.00 or 832,000.00 every year for 52 Lots
    23,296,000.00

    You might also like