Sample Computation for TVH

8/9/2019 Sample Computation for TVH

1/7

TAAL VIEW HEIGHTS

-

Sample Computation VISTA VERDE(Lot Only)

se : Vista Verde Block : Total Contract Price 3,9 Area : Lot : Reservation Fee

-

Sample Computation VISTA VERDE(Lot Only)

750

e/sqm 5,300.00

Net Contract Price 3,9

on 1: (Full Cash) Option 3: (20/80) If paid in ninety (90) days

20% Downpayment 7

l Contract Price 3,975,000 Less: Reservation Fee

NET Downpayment 7

s: DISCOUNT

id in 7 da s 20% 3 180 000 DP a able in 6 Months NO INTEREST , ,

id in thirty (30) days 15% 3,378,750 with Post-Dated check's (PDC's)

id in sixty (60) days 10% 3,577,500

id in ninety (90) days 5% 3,776,250

on 2: (20/80) -SPOT DOWNPAYMENT 80% Balance 3,1

Monthly Amortization

20% Down Payment 795,000

s: Reservation Fee 20,000 5 years NO INTEREST 53

Down a ment 775,000,

s: DISCOUNT

id in 7 days 20% 636,000 Note: Inclusive of EVAT.

id in thirty (30) days 15% 675,750id in sixty (60) days 10% 715,500

id in ninety (90) days 5% 755,250

*** Sample Computation Only. Subject to Change Without Prior N

as of July 5, 2010


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


750


20% Downpayment 9


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


,

: Reservation Fee 20,000 5 years NO INTEREST 63

Downpayment 925,000

s:F

IG H I P Q R


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


3/7


In-house Financing

Sample Computation ALDEA del SUR and del OESTE (Lot Only)

se : Aldea del Sur / del Oeste Block : Total Contract Price 1,6 Area : Lot : Reservation Fee

e/sqm 6,500.00


250


20% Downpayment 3


s: DISCOUNT

i i

7

s

,

,

bl

i

M

t

s

I T ST

i i#

t$

irt% (& '

)"

!

% s(

) 0

(

,& 1

(

,2 ) '

3 it$

4

5

st-6

!

t7

"

c$

7

ck's (4 6

8

's)

i i#

sixt%

(9 '

)"

!

%

s (' 0

( ,49 2

,) ' '

i i#

#

i# 7

t%

(@ '

)"

!

%

s) 0

( ,)

4&

,7) '

2

: (2 '

/1 '

) -A

4 OT 6 OWN 4 AY B ENT1 ' 0

B!

l! #

c7

1,3


,

: Reservation Fee 20,000 5 years NO INTEREST 21

Downpayment 305,000

s:D

IE F G H I P

id inQ

days 20% 260,000 Note: Inclusive of EVAT.

id in tR

irty (S

0) days TU

% 2Q

6,2U

0id in si

V

ty (60) days T 0% 2W

2,U

00

id in ninety (W

0) daysU

%S

0X

,Q U

0

***Y

ample Computation Only.Y

u

ject to CR

ange WitR

out Prior N

a

bas of Julya

, 20 b 0


4/7


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


200


20% Downpayment 2


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


,

: Reservation Fee 20,000A

years NO INTEREST 18

Downpayment 260,000

s:B

IC D E F G H


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


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 sixty (60) days 7% 8,857,733


,

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


6/7


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




id in 7 days 11% 9,164,550 DP payable in 6 Months NO INTEREST 3


id in sixty (60) days 7% 9,562,050


80% Balance 8,2

on - ont y mort zat on




5 years 15% 195


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 , ,



as of July 5, 2010


7/7


In-house Financing

Sample Computation House & Lot package

se : VISTA VERDE Block : Total Contract Price 11,8

es : Prospero/Idilico Lot :

Area : 750 Flr. Area 250 Reservation Fee

e: 5,300.00 29,700 Net Contract Price 11,7

on 1 (Full Cash) Option 5 (20/80) - Installment




id in 7 days 10% 10,660,688 DP payable in 6 Months NO INTEREST 3, ,


id in sixty (60) days 6% 11,058,188

id in ninety (90) days 5% 11,256,938

80% Balance 9,4

on 2 (20/80) - SPOT DOWNPAYMENT Monthly Amortization




5 years 15% 225


id in 7 days 11% 2,132,137.60 Note: Inclusive of EVAT.

id in thirty (30) days 9% 2,171,887.60

id in sixty (60) days 7% 2,211,637.60

id in ninety (90) days 5% 2,251,387.50


Documents

Sample Computation for TVH