• Embed Doc
  • Copy Link
  • Readcast
  • Collections
  • CommentGo Back
Download
 
 TAAL VIW HEIGHTSIn-houe inancing Samle Computation ISTA LAGO(Lot Only) 
Phase :
Vista Lago
Block :Total Contrat Price
4,725,000
Lot Area :750Lot :Reservation Fee 50,000Price/sqm6,300.00Option 1 (F
 
ull Cash)Option 4 (3070)30%Down Payment 1,417,500
Factor Rates
TCP 4,725,000 Less Reservati
 
on Fee 50,000
years%Factor 
Less: Discount 15%
708,750 
Net Downpayment 1,367,500
3150.0346653285
Less Reser vation Fee 50,000
3180.0361523955
Net TCP 3,966,250 DP payable at 0% int. with PDC
5150.0237899301
6Months
227,916.67 
5180.025393427410180.0180165199
Option 2 (5/50)70% Balance
3,307,500
10210.0199931675
50%Down Payent 2,362,500 Monthly Amortizationwith PDCswithout PDCs
4150.0278307483
Less: Discount on DP15%
354,375 
1 year 275,625.00 293,867.37
4180.0293749996
Less Reser vation Fee 50,0002 years 137,812.50 155,695.51
9180.0187568877
Net Payabl in 30 days
1,958,125 
3 years 109,856.33 114,655.57
921
0.02067436755 years 78,685.19 83,988.7650%Balance 2,362,50010 years 59,589.64 66,127.40
 
Monthly Aortization at 0% int. with PDC
Factor Rates
24Months
98,438 
years%Factor 3120.0332143098
Option 3 (3/70) Spot POption 5 (2080)
3150.0346653285
30%Down Payent 1,417,500 20%Down Payment 945,000
5150.0237899301
Less: Discount on DP10%
141,750 
Less Reservati
 
on Fee 50,000
8180.0197232141
Less Reser vation Fee 50,000 Net Downpayment 895,000
5180.0253934274
Net Payabl in 30 days
1,225,750 
8210.0215810099
DP payable at 0% int. with PDC70%Balance 3,307,5006Months
149,166.67 
 
Monthly Aortization at 0% int. with PDC24Months
137,813
80% Balance
3,780,000
Monthly Amortizationwith PDCswithout PDCs
Effective IInterest Rtes:
1 year 315,000.00 335,848.42# of Yearsw/ PDCsFactor Ratew/o PDCsFactor Rate2 years 157,500.00 177,937.7210%0.000000000012%0.08884878873 years 125,550.09 131,034.9420%0.000000000012%0.04707347225 years 89,925.94 95,987.16312%0.033214309815%0.034665328510 years 68,102.45 75,574.17515%0.023789930118%0.02539342741018%0.018016519921%0.0199931675*** Sampl Computation nly. Subject to hange Without Prior Notice***
as of March 10, 2009
 
 TAAL VIE HEIGHTSIn-house inancing Sampl Computtion Aldea del Sur / Aldea dl Oeste(Lot Only) 
Phase :
Aldea del Sr/ del Oeste
Block :Total Contrat Price
1,625,000
Lot Area :250Lot :Reservation Fee 25,000Price/sqm6,500.00Option 1 (Full Cash)Option 4 (3070)30%Down Payment 487,500
Factor Rates
TCP 1,625,000 Less Reservatiion Fee 25,000
years%Factor 
Less: Discount 15%
243,750 
 
Net Downpayent 462,500
3150.0346653285
Less Reservation Fee 25,000
3180.0361523955
Net TCP 1,356,250 DP payable at 0% int. with PDC
5150.0237899301
6Months
77,083.33
5180.025393427410180.0180165199
Option 2 (50/50)70% Balance
1,137,500
10210.0199931675
50%Down Paymnt 812,500 Monthly Amortizationwith PDCswithout PDCs
4150.0278307483
Less: Discount on DP15%
121,875 
1 year 94,791.67 101,065.50
4180.0293749996
Less Reservation Fee 25,0002 years 47,395.83 53,546.07
9180.0187568877
Net Payable in 30 days
665,625 
3 years 37,781.28 39,431.81
921
0.02067436755 years 27,061.05 28,885.0250%Balance 812,50010 years 20,493.79 22,742.23Monthly Amrtization at 0% int. with PDC
Factor Rates
24Months
33,854
years%Factor 3120.0332143098
Option 3 (30/70) Spot DPOption 5 (2080)
3150.0346653285
30%Down Paymnt 487,500 20%Down Paymen
 
t 325,000
5150.0237899301
Less: Discount on DP10%
48,750 
Less Reservatiion Fee 25,000
8180.0197232141
Less Reservation Fee 25,000
 
Net Downpayent 300,000
5180.0253934274
Net Payable in 30 days
413,750 
8210.0215810099
DP payable at 0% int. with PDC70%Balance 1,137,5006Months
50,000.00 
Monthly Amrtization at 0% int. with PDC24Months
47,396 
80% Balance
1,300,000
Monthly Amortizationwith PDCswithout PDCs
Effective Iterest Rats:
1 year 108,333.33 115,503.43# of Yearsw/ PDCsFactor Ratew/o PDCsFactor Rate2 years 54,166.67 61,195.5110%0.000000000012%0.08884878873 years 43,178.60 45,064.9320%0.000000000012%0.04707347225 years 30,926.91 33,011.46312%0.033214309815%0.034665328510 years 23,421.48 25,991.12515%0.023789930118%0.02539342741018%0.018016519921%0.0199931675 *** Sample Computation Only. Subject to Chage Without Prior Notice***
as of March 10, 2009
 
 TAAL VIEW HEIGHTSIn-house Fiinacing ample Computation Pueblo de Talisay(Lot Only) 
Phase :
Pueblo de alisay
Block :Total Contrat Price
1,400,000
Lot Area :200Lot :Reservation Fee 25,000Price/sqm7,000.00Option 1 (Full Cash)Option 4 (30
 
/70)30%Down Paymet 420,000
Factor Rates
TCP 1,400,000 Less Reservation Fee 25,000
years%Factor 
Less: Discount 15%
210,000 
Net Downpayent 395,000
3120.0332143098
Less Reser ation Fee 25,000
3150.0346653285
Net TCP 1,165,000 DP payable at 0% int. with PDC
3180.0361523955
6Months
65,833.33
5150.02378993015180.0253934274
Option 2 (50/50)70% Balance
980,000
4150.0278307483
50%Down Payment 700,000 Monthly Amrtizationwith PDCswithout PDCs
4180.0293749996
Less: Disco
 
unt on DP15%
105,000 
1 year 81,666.67 87,071.81
9180.0187568877
Less Reser ation Fee 25,0002 years 40,833.33 46,132.00
921
0.0206743675Net Payable in 30 days
570,000 
3 years 32,550.02 33,972.02
10180.0180165199
5 years 23,314.13 24,885.56
10210.0199931675
50%Balance 700,00010 years 17,656.19 19,593.30
8180.0197232141
Monthly Amortization at 0% int. ith PDC
5180.0253934274
24Months
29,167 
8210.0215810099
Option 3 (30/70) Spot DOption 5 (20
 
/80)30%Down Payment 420,000 20%Down Paymet 280,000Less: Discount on DP10%
42,000 
Less Reservation Fee 25,000Less Reser ation Fee 25,000 Net Downpayent 255,000Net Payable in 30 days
353,000 
DP payable at 0% int. with PDC70%Balance 980,0006Months
42,500.00 
Monthly Amortization at 0% int. ith PDC24Months
40,833
80% Balance
1,120,000
Monthly Amrtizationwith PDCswithout PDCs
Effective Iterest Raes:
1 year 93,333.33 99,510.64# of Yearsw/ PDCsFactor Ratew/o PDCsFactor Rate2 years 46,666.67 52,722.2910%0.000000000012%0.08884878873 years 37,200.03 38,825.1720%0.000000000012%0.04707347225 years 26,644.72 28,440.64312%0.033214309815%0.034665328510 years 20,178.50 22,392.35515%0.023789930118%0.02539342741018%0.018016519921%0.0199931675*** Sample Coputation Only. Subject to Chane Witho
 
ut Prior Notice***
as of March 10, 2009
of 00

Leave a Comment

You must be to leave a comment.
Submit
Characters: ...
You must be to leave a comment.
Submit
Characters: ...