computation sheet effective dec 1 2008 (2)

8/9/2019 Computation Sheet Effective Dec 1 2008 (2)

http://slidepdf.com/reader/full/computation-sheet-effective-dec-1-2008-2 1/44

cable to Boni Heights, Villa Alegre and Woodland Hills

promoStudio Unit A In House Div 1

Studio Unit B In House Div 2

atic based on computer system date) Regular Unit In house Div 3

Parking Slot

E brokers

International

Corporate

m dropdown list

number of months up to completion or 0 if RFO)

se 1 = yes, 2 = no)

uyers are REQUIRED to issue PDCs

e 1 = yes, 2 = no)

ash discount will be automatically computed)

h, 2= dp period, 3=lumpsum at RFO, 4=terms)

8/9/2019 Computation Sheet Effective Dec 1 2008 (2)

http://slidepdf.com/reader/full/computation-sheet-effective-dec-1-2008-2 2/44

r Int % Factor Int % Factor Int % Factor

0% 0% 0%

4% 9.0% 4.568474% 9.0% 4.56847% 9.0% 4.568474%

2% 10.5% 3.250244% 10.0% 3.22672% 9.5% 3.203295%

4% 11.5% 2.608901% 11.0% 2.58455% 10.5% 2.560338%

5% 13.0% 2.275307% 12.0% 2.22444% 11.0% 2.174242%

4% 17.0% 1.737977% 16.0% 1.67513% 15.0% 1.613350%

ount and factor rates shall be based on 40% DP also.

20%

units. If NON RFO, can be paid in equal monthlyREST FREE.

vation date if RFO. If NON RFO, can be paid in equal monthly

REST FREE

eriod is entitled to additional discount depending on the remaining

)

20% 30% 40%3% 4% 5%

8/9/2019 Computation Sheet Effective Dec 1 2008 (2)

http://slidepdf.com/reader/full/computation-sheet-effective-dec-1-2008-2 3/44

T

or projects with more than 30 months construction period, applicable discount shall be maximum of 10%

Above is applicable to any spot cash payments during construction period. In the case of spot downpayment or partial cash payments,

n the case of spot downpayment or partial cash payments during construction period, the additional discount shall be applied

n the "cash" portion only

8/9/2019 Computation Sheet Effective Dec 1 2008 (2)

http://slidepdf.com/reader/full/computation-sheet-effective-dec-1-2008-2 4/44

eff December 1, 2008 

PUTATION SHEET

RFO DATE: Jan-00

No. of Months to RFO: 0

Unit t pe Re ular Unit 

Unit Closing fees Total

terms

- 

0% - 

- 

% - - 

% - 

-  n/a # VALUE! #VALUE!

20,000.00   

(20,000.00) #VALUE!

- 

¨ ©

,© © ©

.© ©

  ¦

 /

vation f ee  is   !

  " # $ % & ' ( "

 and  valid  f o r ) 0

 days  only .3 " ( ( & 1

I!

 o f r ese r vation . (4

lease  r e f e r to  

ese r vation  &

gr eement  f o r 

Start  of DP / MA

eve r y  7t h o f t he  mont h

eve r y  15t h o f t he  mont h

eve  r y 22n d o f t he  mont h 

#eve  r y 22n d o f t he  mont heve  r y  30t h o f t he  mont h ( o r 28 t h i f 

#

eb r ua r y) 

e  do c uments  a r e  submitted  w it hin  1

HI 1

Y() 0

)  days  fr om r ese r vation  date 

4 ! 1

 % & 1 " %

 3 " 34 ! 1

 % & 1 " %

 3 " 3

ax ,1

r ans f e r #

ees ,

egist r ation  #

ees , nota r ial  and  

dminist r ative  and handling f ees  in  o r de r to  t r ans f e r 

e  assesed  o f Joining f ees ,2

e r al c o  deposit , w ate r mete r 

the r cha r ges .

ented  p r io r to  tu r nove r o f unit .

may change  based  on  t he  f inal c onst r u c tion  d r a w ings 

0   Signatu r e  ove r p r inted  name 

Josep  h%

ung c a 

Si natu r e  ove r r inted  name  

el eb r oke r s 

8/9/2019 Computation Sheet Effective Dec 1 2008 (2)

http://slidepdf.com/reader/full/computation-sheet-effective-dec-1-2008-2 5/44

8/9/2019 Computation Sheet Effective Dec 1 2008 (2)

http://slidepdf.com/reader/full/computation-sheet-effective-dec-1-2008-2 6/44

8/9/2019 Computation Sheet Effective Dec 1 2008 (2)

http://slidepdf.com/reader/full/computation-sheet-effective-dec-1-2008-2 7/44

8/9/2019 Computation Sheet Effective Dec 1 2008 (2)

http://slidepdf.com/reader/full/computation-sheet-effective-dec-1-2008-2 8/44

8/9/2019 Computation Sheet Effective Dec 1 2008 (2)

http://slidepdf.com/reader/full/computation-sheet-effective-dec-1-2008-2 9/44

8/9/2019 Computation Sheet Effective Dec 1 2008 (2)

http://slidepdf.com/reader/full/computation-sheet-effective-dec-1-2008-2 10/44

8/9/2019 Computation Sheet Effective Dec 1 2008 (2)

http://slidepdf.com/reader/full/computation-sheet-effective-dec-1-2008-2 11/44

8/9/2019 Computation Sheet Effective Dec 1 2008 (2)

http://slidepdf.com/reader/full/computation-sheet-effective-dec-1-2008-2 12/44

8/9/2019 Computation Sheet Effective Dec 1 2008 (2)

http://slidepdf.com/reader/full/computation-sheet-effective-dec-1-2008-2 13/44

8/9/2019 Computation Sheet Effective Dec 1 2008 (2)

http://slidepdf.com/reader/full/computation-sheet-effective-dec-1-2008-2 14/44

8/9/2019 Computation Sheet Effective Dec 1 2008 (2)

http://slidepdf.com/reader/full/computation-sheet-effective-dec-1-2008-2 15/44

8/9/2019 Computation Sheet Effective Dec 1 2008 (2)

http://slidepdf.com/reader/full/computation-sheet-effective-dec-1-2008-2 16/44

8/9/2019 Computation Sheet Effective Dec 1 2008 (2)

http://slidepdf.com/reader/full/computation-sheet-effective-dec-1-2008-2 17/44

8/9/2019 Computation Sheet Effective Dec 1 2008 (2)

http://slidepdf.com/reader/full/computation-sheet-effective-dec-1-2008-2 18/44

8/9/2019 Computation Sheet Effective Dec 1 2008 (2)

http://slidepdf.com/reader/full/computation-sheet-effective-dec-1-2008-2 19/44

8/9/2019 Computation Sheet Effective Dec 1 2008 (2)

http://slidepdf.com/reader/full/computation-sheet-effective-dec-1-2008-2 20/44

8/9/2019 Computation Sheet Effective Dec 1 2008 (2)

http://slidepdf.com/reader/full/computation-sheet-effective-dec-1-2008-2 21/44

8/9/2019 Computation Sheet Effective Dec 1 2008 (2)

http://slidepdf.com/reader/full/computation-sheet-effective-dec-1-2008-2 22/44

8/9/2019 Computation Sheet Effective Dec 1 2008 (2)

http://slidepdf.com/reader/full/computation-sheet-effective-dec-1-2008-2 23/44

8/9/2019 Computation Sheet Effective Dec 1 2008 (2)

http://slidepdf.com/reader/full/computation-sheet-effective-dec-1-2008-2 24/44

8/9/2019 Computation Sheet Effective Dec 1 2008 (2)

http://slidepdf.com/reader/full/computation-sheet-effective-dec-1-2008-2 25/44

8/9/2019 Computation Sheet Effective Dec 1 2008 (2)

http://slidepdf.com/reader/full/computation-sheet-effective-dec-1-2008-2 26/44

8/9/2019 Computation Sheet Effective Dec 1 2008 (2)

http://slidepdf.com/reader/full/computation-sheet-effective-dec-1-2008-2 27/44

8/9/2019 Computation Sheet Effective Dec 1 2008 (2)

http://slidepdf.com/reader/full/computation-sheet-effective-dec-1-2008-2 28/44

8/9/2019 Computation Sheet Effective Dec 1 2008 (2)

http://slidepdf.com/reader/full/computation-sheet-effective-dec-1-2008-2 29/44

8/9/2019 Computation Sheet Effective Dec 1 2008 (2)

http://slidepdf.com/reader/full/computation-sheet-effective-dec-1-2008-2 30/44

8/9/2019 Computation Sheet Effective Dec 1 2008 (2)

http://slidepdf.com/reader/full/computation-sheet-effective-dec-1-2008-2 31/44

8/9/2019 Computation Sheet Effective Dec 1 2008 (2)

http://slidepdf.com/reader/full/computation-sheet-effective-dec-1-2008-2 32/44

8/9/2019 Computation Sheet Effective Dec 1 2008 (2)

http://slidepdf.com/reader/full/computation-sheet-effective-dec-1-2008-2 33/44

8/9/2019 Computation Sheet Effective Dec 1 2008 (2)

http://slidepdf.com/reader/full/computation-sheet-effective-dec-1-2008-2 34/44

8/9/2019 Computation Sheet Effective Dec 1 2008 (2)

http://slidepdf.com/reader/full/computation-sheet-effective-dec-1-2008-2 35/44

8/9/2019 Computation Sheet Effective Dec 1 2008 (2)

http://slidepdf.com/reader/full/computation-sheet-effective-dec-1-2008-2 36/44

8/9/2019 Computation Sheet Effective Dec 1 2008 (2)

http://slidepdf.com/reader/full/computation-sheet-effective-dec-1-2008-2 37/44

8/9/2019 Computation Sheet Effective Dec 1 2008 (2)

http://slidepdf.com/reader/full/computation-sheet-effective-dec-1-2008-2 38/44

8/9/2019 Computation Sheet Effective Dec 1 2008 (2)

http://slidepdf.com/reader/full/computation-sheet-effective-dec-1-2008-2 39/44

8/9/2019 Computation Sheet Effective Dec 1 2008 (2)

http://slidepdf.com/reader/full/computation-sheet-effective-dec-1-2008-2 40/44

eff Dec 1, 2008

010

COMPUTATION SHEET

900

0

0

0

0 RFO DATE: Jan-00

- 0

- s m Unit T e Re ular Unit

% Upon turnover

S NOT APPLICABLE TO RFO UNITS

Unit Closing fees Total

terms

- 

#

LUE!

#V

!

00% #

ALUE!

& '

ALUE! 4.5%& '

ALUE!& '

ALUE!

0% #VALUE!0% #VALUE!

00% #VALUE!

#VALUE!

20,000.00 #VALUE!

4 5

6

4 5

6 - C 4 5

6

4 5

6  

T 4 5

ALUE!U 8 V

W 4 5

ALUE!4 5

ALUE!

4 5

ALUE!4 5

ALUE!

#VALUE! - 4 5

ALUE!

4 5

ALUE!

4 5

ALUE!

4 5

ALUE!

fee is NON REFUNDABLE and valid for 30   days only. Failure to submit required documents

te: Start   of DP / MA

every 7th of  the month

 every 7th of  the month

every 15th of  the month

every 22nd of  the month

st every 30th of  the month ( or 28th if February)

e docum ents ar e su b mitt ed w it h in  t h i r ty  (30) d a ys  fr om  r es erva tion  d a t e

mentary Stamp Tax, Transfer Fees, Registration Fees, notarial and documentation fees

strative and s 

andling fees in order to transfer title to buyer's name

er, buyer will be assesed of Joining fees, Meralco deposit, water meter deposit  s 

 s 

 s 

 s 

.

may c s 

ange based on t s 

e final construction drawings

0

Signat

ure over  print

ed nau

e/ dat

e signed

Josepv Dungw

a

Signat ure over  prin t ed na u e / da t e signed

ebr  oker s

8/9/2019 Computation Sheet Effective Dec 1 2008 (2)

http://slidepdf.com/reader/full/computation-sheet-effective-dec-1-2008-2 41/44

8/9/2019 Computation Sheet Effective Dec 1 2008 (2)

http://slidepdf.com/reader/full/computation-sheet-effective-dec-1-2008-2 42/44

eff Dec 1, 2008

010

COMPUTATION SHEET

900

0

0

0

0 RFO DATE: Jan-00

- 0

- s m Unit T e Re ular Unit

% Upon turnover

S NOT APPLICABLE TO RFO UNITS

Unit Closing fees Total

terms

- 

% - 

- 

00% -  

-  4.5"

- - 

0% - 0% - 

00"

- 

- 

20,000.00 (20,000.00) 

) ) - 6

, .  ) ) - 

0F

- G 1 H

I

#DIV/0! #DIV/0!

- - 

- - 

- - - - 

fee is NON REFUNDABLE and valid for 30   days only. Failure to submit required documents

te: Start   of DP / MA

every 7th of  the month

 every 7th of  the month

every 15th of  the month

every 22nd of  the month

st every 30th of  the month ( or 28th if February)

e docum ents ar e su b mitt ed w it h in  t h i r ty  (30) d a ys  fr om r es erva tion  d a t e

mentary Stamp Tax, Transfer Fees, Registration Fees, notarial and documentation fees

strative and e 

andling fees in order to transfer title to buyer's name

er, buyer will be assesed of Joining fees, Meralco deposit, water meter deposit  e 

 e 

 e 

 e 

.

may c e 

ange based on t e 

e final construction drawings

0

Signaf

ure over  prinf

ed nag

e/ daf

e signed

Joseph Dungi

a

Signaf ure over  prinf ed na g e / da f e signed

ebr  oker s

8/9/2019 Computation Sheet Effective Dec 1 2008 (2)

http://slidepdf.com/reader/full/computation-sheet-effective-dec-1-2008-2 43/44

eff Dec 1, 2008

010

COMPUTATION SHEET

900

0

0

0

0 RFO DATE: Jan-00

- 0

- s m Unit T e Re ular Unit

% Upon turnover

S NOT APPLICABLE TO RFO UNITS

Unit Closing fees Total

terms

- 

% - 

- 

00% -  

-  4." #

- - 

0% - 0% - 

00#

- 

- 

20,000.00 (20,000.00) 

0 0 - 7

, .  0 0 - 

0G

- H 2 I

P

#DIV/0! #DIV/0!

- - 

- - 

- - - - 

fee is NON REFUNDABLE and valid for 30   days only. Failure to submit required documents

te: Start   of DP / MA

every 7th of  the month

 every 7th of  the month

every 15th of  the month

every 22nd of  the month

st every 30th of  the month ( or 28th if February)

e docum ents ar e su b mitt ed w it h in  t h i r ty  (30) d a ys  fr om r es erva tion  d a t e

mentary Stamp Tax, Transfer Fees, Registration Fees, notarial and documentation fees

strative and f 

andling fees in order to transfer title to buyer's name

er, buyer will be assesed of Joining fees, Meralco deposit, water meter deposit  f 

 f 

 f 

 f 

.

may c f 

ange based on t f 

e final construction drawings

0

Signag

ure over  pring

ed nah

e/ dag

e signed

Josepi Dungp

a

Signag ure over  pring ed na h e / da g e signed

ebr  oker s

8/9/2019 Computation Sheet Effective Dec 1 2008 (2)

http://slidepdf.com/reader/full/computation-sheet-effective-dec-1-2008-2 44/44

eff Dec 1, 2008

010

COMPUTATION SHEET

900

0

0

0

0 RFO DATE: Jan-00

- 0

- s m Unit T e Re ular Unit

% Upon turnover

S NOT APPLICABLE TO RFO UNITS

Unit Closing fees Total

terms

- 

% - 

- 

00% -  

-  4." #

- - 

0% - 0% - 

00#

- 

- 

20,000.00 (20,000.00) 

0 0 - 7

, .  0 0 - 

0G

- H 2 I

P

#DIV/0! #DIV/0!

- - 

- - 

- - - - 

fee is NON REFUNDABLE and valid for 30   days only. Failure to submit required documents

te: Start   of DP / MA

every 7th of  the month

 every 7th of  the month

every 15th of  the month

every 22nd of  the month

st every 30th of  the month ( or 28th if February)

e docum ents ar e su b mitt ed w it h in  t h i r ty  (30) d a ys  fr om r es erva tion  d a t e

mentary Stamp Tax, Transfer Fees, Registration Fees, notarial and documentation fees

strative and f 

andling fees in order to transfer title to buyer's name

er, buyer will be assesed of Joining fees, Meralco deposit, water meter deposit  f 

 f 

 f 

 f 

.

may c f 

ange based on t f 

e final construction drawings

0

Signag

ure over  pring

ed nah

e/ dag

e signed

Josepi Dungp

a

Signag ure over  pring ed na h e / da g e signed

ebr  oker s