Download - 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