This is a free homepage created with page4. Get your own on www.page4.comfuture point plaza suites
PRICE & COMPUTATION:
CASH PAYMENT:
AREA: 49.5 SQ/M 55 SQ/M 63 SQ/M 70 SQ/M
total investment: 3,465,000.00 3,850,000.00 4,410,000.00 4,900,000.00
less 10% disc. 346,500.00 385,000.00 441 ,000.00 490,000.00
total investment 3,118,500.00 3,465,000.00 3,969,000.00 4,410,000.00
less 5% discount 155,952.00 173,250.00 198,450.00 220,500.00
total investment 2,962,575.00 3,291,750.00 3,770,550.00 4,189,500.00
vat n/a 395,010.00 452,466.00 502,740.00
net investment 2,962,575.00 3,686,760.00 4,223,016.00 4,692,240.00
PRICE & COMPUTATION:
DEFERRED CASH PAYMENT: 30%DP 80% BAL IN 36 MONTHS NO INTEREST.
AREA: 49.5 SQ/M 55 SQ/M 63 SQ/M 70 SQ/M
total investment: 3,465,000.00 3,850,000.00 4,410,000.00 4,900,000.00
less 10% disc. 346,500.00 385,000.00 441 ,000.00 490,000.00
total investment 3,118,500.00 3,465,000.00 3,969,000.00 4,410,000.00
vat n/a 415,800.00 476,280.00 529,200.00
net investment 3,118,500.00 3,880,800.00 4,445,280.00 4,939,200.00
30% dp. 935,550.00 1,164,240.00 1,133,584.00 1,481,760.00
less reservation 50,000.00 50,000.00 50,000.00 50,000.00
net d.p. 885,550.00 1,114,240.00 1,283,584.00 1,431,760.00
70% balance 2,182,950.00 2,716,560.00 3,111,696.00 3,457,440.00
m/a for 36 months 60,637.50 75,460.00 86,436.00 96,040.00
PRICE & COMPUTATION:
DEFFERRED CASH PAYMENT NO DOWN PAYMENT PAYABLE IN 36 MONTHS NO INTEREST
AREA: 49.5 SQ/M 55 SQ/M 63 SQ/M 70 SQ/M
total investment: 3,465,000.00 3,850,000.00 4,410,000.00 4,900,000.00
less 10% disc. 346,500.00 385,000.00 441 ,000.00 490,000.00
total investment 3,118,500.00 3,465,000.00 3,969,000.00 4,410,000.00
VAT N/A 415,800.00 476,280.00 529,200.00
NET investment 3,118,500.00 3,880,800.00 4,445,280,00 4,939,200,.00
less reservation 50,000.00 50,000.00 50,000.00 50,000.00
total investment 3,068,500.00 3,830,800.00 4,395,280.00 4,889,200.00
m/a 36 months 85,236.11 106,411.11 122,091.11 135,811.10
PRICE & COMPUTATION:
bank financing
AREA: 49.5 SQ/M 55 SQ/M 63 SQ/M 70 SQ/M
total investment: 3,465,000.00 3,850,000.00 4,410,000.00 4,900,000.00
less 10% disc. 346,500.00 385,000.00 441 ,000.00 490,000.00
total investment 3,118,500.00 3,465,000.00 3,969,000.00 4,410,000.00
vat n/a 415,800.00 476,280.00 529,200.00
30% dp. 935,550.00 1,164,240.00 1,133,584.00 1,481,760.00
less reservation 50,000.00 50,000.00 50,000.00 50,000.00
net d.p. 885,550.00 1,114,240.00 1,283,584.00 1,431,760.00
70% balance 2,182,950.00 2,716,560.00 3,111,696.00 3,457,440.00
This is a free homepage created with page4. Get your own on www.page4.com