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)



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%



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



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



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


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 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



eff Dec 1, 2008

010

COMPUTATION SHEET

900

0

0

0

0 RFO DATE: Jan-00

- 0


% Upon turnover



terms

-

% -

-

00% -

- 4.5"

- -

0% - 0% -

00"

-

-

20,000.00 (20,000.00)

) ) - 6

, . ) ) -

0F

- G 1 H

I

#DIV/0! #DIV/0!

- -

- -

- - - -










strative and e


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


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



eff Dec 1, 2008

010

COMPUTATION SHEET

900

0

0

0

0 RFO DATE: Jan-00

- 0


% Upon turnover



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!

- -

- -

- - - -










strative and f


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


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

computation sheet effective dec 1 2008 (2)

Documents