taal view heights computations
DESCRIPTION
Taal View HeightsTRANSCRIPT
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)
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)
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)
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)
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
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
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