Upload
jayvee
View
218
Download
0
Embed Size (px)
Citation preview
8/9/2019 Sample Computation FilEstate
1/7
8/9/2019 Sample Computation FilEstate
2/7
TAAL VIEW HEIGHTSTAAL VIEW HEIGHTS
In-house Financing
Sample Computation VISTA LAGO(Lot Only)
se : Vista Lago Block : Total Contract Price 4,7 Area : Lot : Reservation Fee
e/sqm 6,300.00
Net Contract Price 4,7
750
on 1: (Full Cash) Option 3: (20/80) If paid in ninety (90) days
20% Downpayment 9
l Contract Price 4,725,000 Less: Reservation Fee
s: DISCOUNT
i i
s
,
,
bl
i
M
t
s
I T ST 1
i i$
t%
irt& (' (
)#
"
& s)
0 1 2
,(
)
3
,4 0 (
5 it%
6
7
st-8
"
t9
#
c%
9
ck's (6 8
@
's)
i i$
sixt&
(3 (
)#
"
&
s )( 1 2
,4 0 4
,0 ( (
i i$
$
i$ 9
t&
(A (
)#
"
&
s0 1 2
,2 B B
,C 0 (
4
: (4 (
/B (
) -D
6 OT 8 OWN 6 AY E ENTB ( 1
B"
l" $
c9
3,7
Monthly Amortization
,
: Reservation Fee 20,000 5 years NO INTEREST 63
Downpayment 925,000
s:F
IG H I P Q R
id in 7 days 20% 756,000 Note: Inclusive of EVAT.
id in tS
irty (T
0) days U 5%V
0T
,250id in si
W
ty (60) days U 0%V
50,500
id in ninety (X
0) days 5%V X
7,750
***Y
ample Computation Only.Y
u
ject to CS
ange WitS
out Prior N
aas of July 5, 20 a 0
8/9/2019 Sample Computation FilEstate
3/7
8/9/2019 Sample Computation FilEstate
4/7
TAAL VIEW HEIGHTSTAAL VIEW HEIGHTS
In-house Financing
Sample Computation PUEBLO de TALISAY (Lot Only)
se : Pueblo de Talisay Block : Total Contract Price 1,4 Area : Lot : Reservation Fee
e/sqm 7,000.00
Net Contract Price 1,3
200
on 1: (Full Cash) Option 3: (20/80) If paid in ninety (90) days
20% Downpayment 2
l Contract Price 1,400,000 Less: Reservation Fee
s: DISCOUNT
i i
s
,
,
bl
i
M
t
s
I T ST
i i#
t$
irt% (& '
)"
!
% s(
5)
(
,(
0 '
,' ' '
1 it$
2
3
st-4
!
t5
"
c$
5
ck's (2 4
6
's)
i i#
sixt%
(7 '
)"
!
%
s (' )
( ,8 7 '
,' ' '
i i#
#
i# 5
t%
(0 '
)"
!
%
s 5)
( ,& & '
,' ' '
8
: (8 '
/8'
) -9
2 OT 4 OWN 2 AY @ ENT 8' )
B!
l! #
c5
1,1
Monthly Amortization
,
: Reservation Fee 20,000A
years NO INTEREST 18
Downpayment 260,000
s:B
IC D E F G H
id in 7 days 20% 224,000 Note: Inclusive of EVAT.
id in tI
irty (P
0) days QR
% 2P S
,000id in si
T
ty (U
0) days Q 0% 2R
2,000
id in ninety (V
0) daysR
% 2U U
,000
***W
ample Computation Only.W
uX
ject to CI
ange WitI
out Prior N
Y
`as of JulyY
, 20 ` 0
8/9/2019 Sample Computation FilEstate
5/7
TAAL VIEW HEIGHTS
In-house Financing
se : VISTA VERDE Block 31 Total Contract Price 9,5
es : Rustico Lot 8
amp e ompu a on ouse o pac age
rea : r. rea eserva on ee
e: 5,300.00 29,700 Net Contract Price 9,5
--
l Contract Price 9,565,963 20% Downpayment 1,9
Less: Reservation Fee
s: DISCOUNT NET Downpayment 1,8
id in 7 days 12% 8,372,253 DP payable in 6 Months NO INTEREST 3
id in thirty (30) days 10% 8,614,993 with Post-Dated check's (PDC's)
id in sixty (60) days 7% 8,857,733
id in ninety (90) days 5% 9,100,473
,
on 2 (20/80) - SPOT DOWNPAYMENT Monthly Amortization
20% Downpayment 1,913,193 1 year 0% 637
s: Reservation Fee 30,000 2 years 12% 360
T Downpayment 1,883,193 3 years 15% 265
5 years 15% 182
s: DISCOUNT 10 years 18% 137
id in 7 days 14% 1,674,450.60 Note: Inclusive of EVAT.
id in thirt 30 da s 11 1 927 929.00, , .id in sixty (60) days 8% 1,976,477.00
id in ninety (90) days 5% 2,025,025.00
*** Sample Computation Only. Subject to Change Without Prior Notice***
as ofJuly 5, 2010
8/9/2019 Sample Computation FilEstate
6/7
TAAL VIEW HEIGHTSTAAL VIEW HEIGHTS
In-house Financing
Sample Computation House & Lot package
se : VISTA VERDE Block 29 Total Contract Price 10,2
es : Pastoral Lot 7
Area : 750 Flr. Area 200 Reservation Fee
e: , . , e on rac r ce ,
on 1 (Full Cash) Option 3 (20/80) - Installment
l Contract Price 10,256,550 20% Downpayment 2,0
Less: Reservation Fee
s: DISCOUNT NET Downpayment 2,0
id in 7 days 11% 9,164,550 DP payable in 6 Months NO INTEREST 3
id in thirty (30) days 9% 9,363,300 with Post-Dated check's (PDC's)
id in sixty (60) days 7% 9,562,050
id in ninety (90) days 5% 9,760,800
80% Balance 8,2
on - ont y mort zat on
20% Downpayment 2,051,310 1 year 0% 683
s: Reservation Fee 30,000 2 years 12% 386
T Downpayment 2,021,310 3 years 15% 284
5 years 15% 195
s: DISCOUNT 10 years 18% 147
id in 7 days 12% 1,832,910 Note: Inclusive of EVAT.
id in thirty (30) days 10% 1,872,660 n s x y ays , ,
id in ninety (90) days 5% 1,952,160
*** Sample Computation Only. Subject to Change Without Prior Notice***
as of July 5, 2010
8/9/2019 Sample Computation FilEstate
7/7