taal view heights computations

7
Phase : Vista Verde Block : Total C ontractPrice 3,975,000 LotArea : 750 Lot : R eservation Fee 20,000 Price/sqm 5,300.00 N etC ontractPrice 3,955,000 O ption 1:(Full C ash) O ption 3:(20/80)Ifpaid in ninety (90)days 20% D ow npaym ent 795,000 Total C ontractPrice 3,975,000 Less:R eservation Fee 20,000 N ET D ow npaym ent 775,000 Less: DISCOUNT Ifpaid in 7 days 20% 3,180,000 D P payable in 6 M onths N O INTEREST 129,167 Ifpaid in thirty (30)days 15% 3,378,750 w ith Post-D ated check's (PD C 's) Ifpaid in sixty (60)days 10% 3,577,500 Ifpaid in ninety (90)days 5% 3,776,250 O ption 2:(20/80)-SPO T D O W NPAYM ENT 80% Balance 3,180,000 M onthly Am ortization 20% D ow n Paym ent 795,000 Less:R eservation Fee 20,000 5 years NO INTEREST 53,000.00 N ET D ow npaym ent 775,000 Less: DISCOUNT Ifpaid in 7 days 20% 636,000 N ote:Inclusive ofEVA T. Ifpaid in thirty (30)days 15% 675,750 Ifpaid in sixty (60)days 10% 715,500 Ifpaid in ninety (90)days 5% 755,250 ***Sam ple C om putation O nly.Subjectto C hange W ithoutPriorN otice*** as ofJuly 5,2010 TAAL VIEW HEIG HTS In-house Financing Sam ple C om putation VISTA VER D E(LotO nly)

Upload: jayvee

Post on 10-Apr-2015

4.539 views

Category:

Documents


3 download

DESCRIPTION

Taal View Heights

TRANSCRIPT

Page 1: Taal View Heights Computations

Phase : Vista Verde Block : Total Contract Price 3,975,000

Lot Area : 750 Lot : Reservation Fee 20,000 Price/sqm 5,300.00

Net Contract Price 3,955,000

Option 1: (Full Cash) Option 3: (20/80) If paid in ninety (90) days20% Downpayment 795,000

Total Contract Price 3,975,000 Less: Reservation Fee 20,000 NET Downpayment 775,000

Less: DISCOUNTIf paid in 7 days 20% 3,180,000 DP payable in 6 Months NO INTEREST 129,167 If paid in thirty (30) days 15% 3,378,750 with Post-Dated check's (PDC's)If paid in sixty (60) days 10% 3,577,500 If paid in ninety (90) days 5% 3,776,250

Option 2: (20/80) -SPOT DOWNPAYMENT 80% Balance 3,180,000

Monthly Amortization20% Down Payment 795,000

Less: Reservation Fee 20,000 5 years NO INTEREST 53,000.00 NET Downpayment 775,000

Less: DISCOUNTIf paid in 7 days 20% 636,000 Note: Inclusive of EVAT.If paid in thirty (30) days 15% 675,750 If paid in sixty (60) days 10% 715,500 If paid in ninety (90) days 5% 755,250

*** Sample Computation Only. Subject to Change Without Prior Notice***as of July 5, 2010

TAAL VIEW HEIGHTS In-house Financing

Sample Computation VISTA VERDE(Lot Only)

Page 2: Taal View Heights Computations

Phase : Vista Lago Block : Total Contract Price 4,725,000

Lot Area : Lot : Reservation Fee 20,000 Price/sqm 6,300.00

Net Contract Price 4,705,000

Option 1: (Full Cash) Option 3: (20/80) If paid in ninety (90) days20% Downpayment 945,000

Total Contract Price 4,725,000 Less: Reservation Fee 20,000 NET Downpayment 925,000

Less: DISCOUNTIf paid in 7 days 20% 3,780,000 DP payable in 6 Months NO INTEREST 154,167 If paid in thirty (30) days 15% 4,016,250 with Post-Dated check's (PDC's)If paid in sixty (60) days 10% 4,252,500 If paid in ninety (90) days 5% 4,488,750

Option 2: (20/80) -SPOT DOWNPAYMENT 80% Balance 3,780,000

Monthly Amortization20% Down Payment 945,000

Less: Reservation Fee 20,000 5 years NO INTEREST 63,000.00 NET Downpayment 925,000

Less: DISCOUNTIf paid in 7 days 20% 756,000 Note: Inclusive of EVAT.If paid in thirty (30) days 15% 803,250 If paid in sixty (60) days 10% 850,500 If paid in ninety (90) days 5% 897,750

*** Sample Computation Only. Subject to Change Without Prior Notice***as of July 5, 2010

TAAL VIEW HEIGHTS

750

In-house FinancingSample Computation VISTA LAGO(Lot Only)

Page 3: Taal View Heights Computations

Phase : Aldea del Sur / del Oeste Block : Total Contract Price 1,625,000

Lot Area : Lot : Reservation Fee 10,000 Price/sqm 6,500.00

Net Contract Price 1,615,000

Option 1: (Full Cash) Option 3: (20/80) If paid in ninety (90) days20% Downpayment 325,000

Total Contract Price 1,625,000 Less: Reservation Fee 10,000 NET Downpayment 315,000

Less: DISCOUNTIf paid in 7 days 20% 1,300,000 DP payable in 6 Months NO INTEREST 52,500 If paid in thirty (30) days 15% 1,381,250 with Post-Dated check's (PDC's)If paid in sixty (60) days 10% 1,462,500 If paid in ninety (90) days 5% 1,543,750

Option 2: (20/80) -SPOT DOWNPAYMENT 80% Balance 1,300,000

Monthly Amortization20% Down Payment 325,000

Less: Reservation Fee 10,000 5 years NO INTEREST 21,666.67 NET Downpayment 315,000

Less: DISCOUNTIf paid in 7 days 65000 20% 260,000 Note: Inclusive of EVAT.If paid in thirty (30) days 48750 15% 276,250 If paid in sixty (60) days 32500 10% 292,500 If paid in ninety (90) days 16250 5% 308,750

*** Sample Computation Only. Subject to Change Without Prior Notice***as of July 5, 2010

250

TAAL VIEW HEIGHTS In-house Financing

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

Page 4: Taal View Heights Computations

Phase : Pueblo de Talisay Block : Total Contract Price 1,400,000

Lot Area : Lot : Reservation Fee 10,000 Price/sqm 7,000.00

Net Contract Price 1,390,000

Option 1: (Full Cash) Option 3: (20/80) If paid in ninety (90) days20% Downpayment 280,000

Total Contract Price 1,400,000 Less: Reservation Fee 10,000 NET Downpayment 270,000

Less: DISCOUNT

If paid in 7 days 20% 1,120,000 DP payable in 6 Months NO INTEREST 45,000 If paid in thirty (30) days 15% 1,190,000 with Post-Dated check's (PDC's)If paid in sixty (60) days 10% 1,260,000 If paid in ninety (90) days 5% 1,330,000

Option 2: (20/80) -SPOT DOWNPAYMENT 80% Balance 1,120,000

Monthly Amortization20% Down Payment 280,000

Less: Reservation Fee 10,000 5 years NO INTEREST 18,666.67 NET Downpayment 270,000

Less: DISCOUNT

If paid in 7 days 56000 20% 224,000 Note: Inclusive of EVAT.If paid in thirty (30) days 42000 15% 238,000 If paid in sixty (60) days 28000 10% 252,000 If paid in ninety (90) days 14000 5% 266,000

*** Sample Computation Only. Subject to Change Without Prior Notice***as of July 5, 2010

TAAL VIEW HEIGHTS

200

In-house FinancingSample Computation PUEBLO de TALISAY (Lot Only)

Page 5: Taal View Heights Computations

Phase : VISTA VERDE Block : 31 Total Contract Price 9,565,963

Series : Rustico Lot : 8Lot Area : 916 Flr. Area : 150 Reservation Fee 30,000 Price: 5,300.00 29,700 Net Contract Price 9,535,963

Option 1 (Full Cash) Option 3 (20/80) - InstallmentTotal Contract Price 9,565,963 20% Downpayment 1,913,193

Less: Reservation Fee 30,000 Less: DISCOUNT NET Downpayment 1,883,193

If paid in 7 days 12% 8,372,253 DP payable in 6 Months NO INTEREST 313,865 If paid in thirty (30) days 10% 8,614,993 with Post-Dated check's (PDC's)If paid in sixty (60) days 7% 8,857,733 If paid in ninety (90) days 5% 9,100,473

80% Balance 7,652,770

Option 2 (20/80) - SPOT DOWNPAYMENT Monthly Amortization20% Downpayment 1,913,193 1 year 0% 637,730.87

Less: Reservation Fee 30,000 2 years 12% 360,242.47 NET Downpayment 1,883,193 3 years 15% 265,285.80

5 years 15% 182,058.87 Less: DISCOUNT 10 years 18% 137,891.60

If paid in 7 days 14% 1,674,450.60 Note: Inclusive of EVAT.If paid in thirty (30) days 11% 1,927,929.00If paid in sixty (60) days 8% 1,976,477.00If paid in ninety (90) days 5% 2,025,025.00

*** Sample Computation Only. Subject to Change Without Prior Notice***as of July 5, 2010

TAAL VIEW HEIGHTS

Sample Computation House & Lot packageIn-house Financing

Page 6: Taal View Heights Computations

Phase : VISTA VERDE Block : 29 Total Contract Price 10,256,550

Series : Pastoral Lot : 7Lot Area : 750 Flr. Area : 200 Reservation Fee 30,000 Price: 5,300.00 29,700 Net Contract Price 10,226,550

Option 1 (Full Cash) Option 3 (20/80) - InstallmentTotal Contract Price 10,256,550 20% Downpayment 2,051,310

Less: Reservation Fee 30,000 Less: DISCOUNT NET Downpayment 2,021,310

If paid in 7 days 11% 9,164,550 DP payable in 6 Months NO INTEREST 336,885 If paid in thirty (30) days 9% 9,363,300 with Post-Dated check's (PDC's)If paid in sixty (60) days 7% 9,562,050 If paid in ninety (90) days 5% 9,760,800

80% Balance 8,205,240

Option 2 (20/80) - SPOT DOWNPAYMENT Monthly Amortization20% Downpayment 2,051,310 1 year 0% 683,770.00

Less: Reservation Fee 30,000 2 years 12% 386,249.14 NET Downpayment 2,021,310 3 years 15% 284,437.34

5 years 15% 195,202.09 Less: DISCOUNT 10 years 18% 147,846.28

If paid in 7 days 12% 1,832,910 Note: Inclusive of EVAT.If paid in thirty (30) days 10% 1,872,660 If paid in sixty (60) days 7% 1,912,410 If paid in ninety (90) days 5% 1,952,160

*** Sample Computation Only. Subject to Change Without Prior Notice***as of July 5, 2010

TAAL VIEW HEIGHTS In-house Financing

Sample Computation House & Lot package

Page 7: Taal View Heights Computations

Phase : VISTA VERDE Block : Total Contract Price 11,826,938

Series : Prospero/Idilico Lot :Lot Area : 750 Flr. Area : 250 Reservation Fee 30,000 Price: 5,300.00 29,700 Net Contract Price 11,796,938

Option 1 (Full Cash) Option 5 (20/80) - InstallmentTotal Contract Price 11,826,938 20% Downpayment 2,365,388

Less: Reservation Fee 30,000 Less: DISCOUNT NET Downpayment 2,335,388

If paid in 7 days 10% 10,660,688 DP payable in 6 Months NO INTEREST 389,231 If paid in thirty (30) days 8% 10,859,438 with Post-Dated check's (PDC's)If paid in sixty (60) days 6% 11,058,188 If paid in ninety (90) days 5% 11,256,938

80% Balance 9,461,550

Option 2 (20/80) - SPOT DOWNPAYMENT Monthly Amortization20% Downpayment 2,365,388 1 year 0% 788,462.53

Less: Reservation Fee 30,000 2 years 12% 445,388.03 NET Downpayment 2,335,388 3 years 15% 327,987.75

5 years 15% 225,089.62 Less: DISCOUNT 10 years 18% 170,483.13

If paid in 7 days 11% 2,132,137.60 Note: Inclusive of EVAT.If paid in thirty (30) days 9% 2,171,887.60If paid in sixty (60) days 7% 2,211,637.60If paid in ninety (90) days 5% 2,251,387.50

*** Sample Computation Only. Subject to Change Without Prior Notice***as of July 5, 2010

TAAL VIEW HEIGHTS In-house Financing

Sample Computation House & Lot package