Welcome to Scribd, the world's digital library. Read, publish, and share books and documents. See more
Download
Standard view
Full view
of .
Save to My Library
Look up keyword
Like this
1Activity
0 of .
Results for:
No results containing your search query
P. 1
Trevi1 Payment Scheme1 - Makati

Trevi1 Payment Scheme1 - Makati

Ratings: (0)|Views: 56 |Likes:
Published by Ron
Trevi Towers Computation Nov.2008
Trevi Towers Computation Nov.2008

More info:

Published by: Ron on Dec 12, 2008
Copyright:Attribution Non-commercial

Availability:

Read on Scribd mobile: iPhone, iPad and Android.
download as XLS, PDF, TXT or read online from Scribd
See more
See less

06/17/2009

pdf

text

original

 
Floor Area20.4Unit
1802
TCP
2,187,720
COMPUTATION SHEET
Item
SPOT 5-15-80
Reservation 20,000 20,000 20,000 20,000 20,000 20,000 20,000Month 1 17,405 8,286 90,322 41,908 89,386 198,772 308,158Month 2 17,405 8,286 90,322 41,908 14,268 9,512 4,756Month 3 17,405 8,286 90,322 41,908 14,268 9,512 4,756Month 4 17,405 8,286 90,322 41,908 14,268 9,512 4,756Month 5 17,405 8,286 90,322 41,908 14,268 9,512 4,756Month 6 17,405 63,001 90,322 41,908 14,268 9,512 4,756Month 7 17,405 8,286 90,322 41,908 14,268 9,512 4,756Month 8 17,405 8,286 90,322 41,908 14,268 9,512 4,756Month 9 17,405 8,286 90,322 41,908 14,268 9,512 4,756Month 10 17,405 8,286 90,322 41,908 14,268 9,512 4,756Month 11 17,405 8,286 90,322 41,908 14,268 9,512 4,756Month 12 17,405 63,001 90,322 41,908 14,268 9,512 4,756Month 13 17,405 8,286 90,322 41,908 14,268 9,512 4,756Month 14 17,405 8,286 90,322 41,908 14,268 9,512 4,756Month 15 17,405 8,286 90,322 41,908 14,268 9,512 4,756Month 16 17,405 8,286 90,322 41,908 14,268 9,512 4,756Month 17 17,405 8,286 90,322 41,908 14,268 9,512 4,756Month 18 17,405 63,001 90,322 41,908 14,268 9,512 4,756Month 19 17,405 8,286 90,322 41,908 14,268 9,512 4,756Month 20 17,405 8,286 90,322 41,908 14,268 9,512 4,756Month 21 17,405 8,286 90,322 41,908 14,268 9,512 4,756Month 22 17,405 8,286 90,322 41,908 14,268 9,512 4,756Month 23 17,405 8,286 90,322 41,908 14,268 9,512 4,756Month 24 17,405 63,001 90,322 41,908 14,268 9,512 4,756Month 25 41,908Month 26 41,908Month 27 41,908Month 28 41,908Month 29 41,908Month 30 41,908Month 31 41,908Month 32 41,908Month 33 41,908Month 34 41,908Month 35 41,908Month 36 41,908Month 37 41,908Month 38 41,908Month 39 41,908Month 40 41,908Month 41 41,908Month 42 41,908Month 43 41,908Month 44 41,908Month 45 41,908Month 46 41,908Month 47 41,908Month 48 41,908
1,750,000 1,750,000 1,750,000 1,750,000 1,750,000
Bank 15yrs @ 11%int 19,890 19,890 19,890 19,890 19,890Bank 10yrs @ 11%int 24,106 24,106 24,106 24,106 24,106Bank 5yrs @ 11%int 38,049 38,049 38,049 38,049 38,049Inhse 10yrs @ 18%int 31,532 31,532 31,532 31,532 31,532Inhse 5yrs @ 16%int 42,557 42,557 42,557 42,557 42,557PREFERED FINANCING SCHEME: __________________________________Conforme: _____________________ Prepared by: ___________________Date: _________________________ Date: _________________________
NOTE:
Reservation Fee is non-refundable and non-transferrable in case of withdrawal and cancellation.Prices are subject to change without prior notice.The developer reserves the right to rectify the figures appearing herein in the event of error or any unintentional error All payments should be made directly to HOUSEHOLD DEVELOPMENT CORPORATION
REGULAR20% DP in24mosBalloon 10-10-80Deferred2yrs @ 0%interest5yrs topay @ 6%intSPOT 10-10-80SPOT 15-5-80
up to 60thmoLumpsum Payment or Thru Financing
 
BUYERS NAME:
Flr. Area31.23Unit
2401
TCP
2,794,780
2,682,031
COMPUTATION SHEET
ItemReservation 20,000 20,000 20,000 20,000 20,000 20,000 20,000 20,000 20,000Month 1 18,225 8,904 11,229 57,808 53,644 119,739 259,478 399,217 538,956Month 2 18,225 8,904 11,229 57,808 53,644 8,920 5,946 5,946 11,893Month 3 18,225 8,904 11,229 57,808 53,644 8,920 5,946 5,946 11,893Month 4 18,225 8,904 11,229 57,808 53,644 8,920 5,946 5,946 11,893Month 5 18,225 8,904 11,229 57,808 53,644 8,920 5,946 5,946 11,893Month 6 18,225 64,828 53,207 57,808 53,644 50,842 47,868 30,401 11,893Month 7 18,225 8,904 11,229 57,808 53,644 8,920 5,946 5,946 11,893Month 8 18,225 8,904 11,229 57,808 53,644 8,920 5,946 5,946 11,893Month 9 18,225 8,904 11,229 57,808 53,644 8,920 5,946 5,946 11,893Month 10 18,225 8,904 11,229 57,808 53,644 8,920 5,946 5,946 11,893Month 11 18,225 8,904 11,229 57,808 53,644 8,920 5,946 5,946 11,893Month 12 18,225 64,828 53,207 57,808 53,644 50,842 47,868 30,401 11,893Month 13 18,225 8,904 11,229 57,808 53,644 8,920 5,946 5,946 11,893Month 14 18,225 8,904 11,229 57,808 53,644 8,920 5,946 5,946 11,893Month 15 18,225 8,904 11,229 57,808 53,644 8,920 5,946 5,946 11,893Month 16 18,225 8,904 11,229 57,808 53,644 8,920 5,946 5,946 11,893Month 17 18,225 8,904 11,229 57,808 53,644 8,920 5,946 5,946 11,893Month 18 18,225 64,828 53,207 57,808 53,644 50,842 47,868 30,401 11,893Month 19 18,225 8,904 11,229 57,808 53,644 8,920 5,946 5,946 11,893Month 20 18,225 8,904 11,229 57,808 53,644 8,920 5,946 5,946 11,893Month 21 18,225 8,904 11,229 57,808 53,644 8,920 5,946 5,946 11,893Month 22 18,225 8,904 11,229 57,808 53,644 8,920 5,946 5,946 11,893Month 23 18,225 8,904 11,229 57,808 53,644 8,920 5,946 5,946 11,893Month 24 18,225 64,828 53,207 57,808 53,644 50,842 47,868 30,401 11,893Month 25 18,225 8,904 11,229 57,808 53,644 8,920 5,946 5,946 11,893Month 26 18,225 8,904 11,229 57,808 53,644 8,920 5,946 5,946 11,893Month 27 18,225 8,904 11,229 57,808 53,644 8,920 5,946 5,946 11,893Month 28 18,225 8,904 11,229 57,808 53,644 8,920 5,946 5,946 11,893Month 29 18,225 8,904 11,229 57,808 53,644 8,920 5,946 5,946 11,893Month 30 18,225 64,828 53,207 57,808 53,644 50,842 47,868 30,401 11,893Month 31 18,225 8,904 11,229 57,808 53,644 8,920 5,946 5,946 11,893Month 32 18,225 8,904 11,229 57,808 53,644 8,920 5,946 5,946 11,893Month 33 18,225 8,904 11,229 57,808 53,644 8,920 5,946 5,946 11,893Month 34 18,225 8,904 11,229 57,808 53,644 8,920 5,946 5,946 11,893Month 35 18,225 8,904 11,229 57,808 53,644 8,920 5,946 5,946 11,893Month 36 18,225 64,828 53,207 57,808 53,644 50,842 47,868 30,401 11,893Month 37 18,225 8,904 11,229 57,808 53,644 8,920 5,946 5,946 11,893Month 38 18,225 8,904 11,229 57,808 53,644 8,920 5,946 5,946 11,893Month 39 18,225 8,904 11,229 57,808 53,644 8,920 5,946 5,946 11,893Month 40 18,225 8,904 11,229 57,808 53,644 8,920 5,946 5,946 11,893Month 41 18,225 8,904 11,229 57,808 53,644 8,920 5,946 5,946 11,893Month 42 18,225 64,828 53,207 57,808 53,644 50,842 47,868 30,401 11,893Month 43 18,225 8,904 11,229 57,808 53,644 8,920 5,946 5,946 11,893Month 44 18,225 8,904 11,229 57,808 53,644 8,920 5,946 5,946 11,893Month 45 18,225 8,904 11,229 57,808 53,644 8,920 5,946 5,946 11,893Month 46 18,225 8,904 11,229 57,808 53,644 8,920 5,946 5,946 11,893Month 47 18,225 8,904 11,229 57,808 53,644 8,920 5,946 5,946 11,893Month 48 18,225 64,828 53,207 57,808 53,644 50,842 47,868 30,401 11,893874,800874,353
1,900,000 1,900,000 1,900,000 1,900,000 1,900,000 1,900,000 1,676,000
Bank 15yrs @ 11%int 21,595 21,595 21,595 21,595 21,595 21,595 19,049Bank 10yrs @ 11%int 26,173 26,173 26,173 26,173 26,173 26,173 23,087Bank 5yrs @ 11%int 41,311 41,311 41,311 41,311 41,311 41,311 36,440Inhse 10yrs @ 18%int 34,235 34,235 34,235 34,235 34,235 34,235 34,235Inhse 5yrs @ 16%int 46,204 46,204 46,204 46,204 46,204 46,204 46,204PREFERED FINANCING SCHEME: __________________________________Conforme: _____________________ Prepared by: ___________________Date: _________________________ Date: _________________________
NOTE:
Reservation Fee is non-refundable and non-transferrable in case of withdrawal and cancellation.Prices are subject to change without prior notice.The developer reserves the right to rectify the figures appearing herein in the event of error or any unintentional error All payments should be made directly to HOUSEHOLD DEVELOPMENT CORPORATION
REGULAR 32%DP in 48mosBalloon16-16-68Balloon 20-12-68Deffered4yrs 0%int5yrs topay @ 6%intSPOT 5-15-12-68SPOT 10-10-12-68SPOT 15-10-7-68SPOT 20-20-60up to 60thmoLumpsum Payment or Thru Financing
 
BUYERS NAME:
Flr. Area20.40Unit
1614
TCP
2,212,040
2,682,031
COMPUTATION SHEET
ItemReservation 20,000 20,000 20,000 20,000 20,000 20,000 20,000 20,000 20,000Month 1 14,335 6,959 8,801 45,668 42,378 90,602 201,204 311,806 422,408Month 2 14,335 6,959 8,801 45,668 42,378 7,060 4,706 4,706 9,413Month 3 14,335 6,959 8,801 45,668 42,378 7,060 4,706 4,706 9,413Month 4 14,335 6,959 8,801 45,668 42,378 7,060 4,706 4,706 9,413Month 5 14,335 6,959 8,801 45,668 42,378 7,060 4,706 4,706 9,413Month 6 14,335 51,212 42,005 45,668 42,378 40,241 37,887 24,062 9,413Month 7 14,335 6,959 8,801 45,668 42,378 7,060 4,706 4,706 9,413Month 8 14,335 6,959 8,801 45,668 42,378 7,060 4,706 4,706 9,413Month 9 14,335 6,959 8,801 45,668 42,378 7,060 4,706 4,706 9,413Month 10 14,335 6,959 8,801 45,668 42,378 7,060 4,706 4,706 9,413Month 11 14,335 6,959 8,801 45,668 42,378 7,060 4,706 4,706 9,413Month 12 14,335 51,212 42,005 45,668 42,378 40,241 37,887 24,062 9,413Month 13 14,335 6,959 8,801 45,668 42,378 7,060 4,706 4,706 9,413Month 14 14,335 6,959 8,801 45,668 42,378 7,060 4,706 4,706 9,413Month 15 14,335 6,959 8,801 45,668 42,378 7,060 4,706 4,706 9,413Month 16 14,335 6,959 8,801 45,668 42,378 7,060 4,706 4,706 9,413Month 17 14,335 6,959 8,801 45,668 42,378 7,060 4,706 4,706 9,413Month 18 14,335 51,212 42,005 45,668 42,378 40,241 37,887 24,062 9,413Month 19 14,335 6,959 8,801 45,668 42,378 7,060 4,706 4,706 9,413Month 20 14,335 6,959 8,801 45,668 42,378 7,060 4,706 4,706 9,413Month 21 14,335 6,959 8,801 45,668 42,378 7,060 4,706 4,706 9,413Month 22 14,335 6,959 8,801 45,668 42,378 7,060 4,706 4,706 9,413Month 23 14,335 6,959 8,801 45,668 42,378 7,060 4,706 4,706 9,413Month 24 14,335 51,212 42,005 45,668 42,378 40,241 37,887 24,062 9,413Month 25 14,335 6,959 8,801 45,668 42,378 7,060 4,706 4,706 9,413Month 26 14,335 6,959 8,801 45,668 42,378 7,060 4,706 4,706 9,413Month 27 14,335 6,959 8,801 45,668 42,378 7,060 4,706 4,706 9,413Month 28 14,335 6,959 8,801 45,668 42,378 7,060 4,706 4,706 9,413Month 29 14,335 6,959 8,801 45,668 42,378 7,060 4,706 4,706 9,413Month 30 14,335 51,212 42,005 45,668 42,378 40,241 37,887 24,062 9,413Month 31 14,335 6,959 8,801 45,668 42,378 7,060 4,706 4,706 9,413Month 32 14,335 6,959 8,801 45,668 42,378 7,060 4,706 4,706 9,413Month 33 14,335 6,959 8,801 45,668 42,378 7,060 4,706 4,706 9,413Month 34 14,335 6,959 8,801 45,668 42,378 7,060 4,706 4,706 9,413Month 35 14,335 6,959 8,801 45,668 42,378 7,060 4,706 4,706 9,413Month 36 14,335 51,212 42,005 45,668 42,378 40,241 37,887 24,062 9,413Month 37 14,335 6,959 8,801 45,668 42,378 7,060 4,706 4,706 9,413Month 38 14,335 6,959 8,801 45,668 42,378 7,060 4,706 4,706 9,413Month 39 14,335 6,959 8,801 45,668 42,378 7,060 4,706 4,706 9,413Month 40 14,335 6,959 8,801 45,668 42,378 7,060 4,706 4,706 9,413Month 41 14,335 6,959 8,801 45,668 42,378 7,060 4,706 4,706 9,413Month 42 14,335 51,212 42,005 45,668 42,378 40,241 37,887 24,062 9,413Month 43 14,335 6,959 8,801 45,668 42,378 7,060 4,706 4,706 9,413Month 44 14,335 6,959 8,801 45,668 42,378 7,060 4,706 4,706 9,413Month 45 14,335 6,959 8,801 45,668 42,378 7,060 4,706 4,706 9,413Month 46 14,335 6,959 8,801 45,668 42,378 7,060 4,706 4,706 9,413Month 47 14,335 6,959 8,801 45,668 42,378 7,060 4,706 4,706 9,413Month 48 14,335 51,212 42,005 45,668 42,378 40,241 37,887 24,062 9,413688,080687,867
1,504,000 1,504,000 1,504,000 1,505,000 1,504,000 1,505,000 1,328,000
Bank 15yrs @ 11%int 17,094 17,094 17,094 17,106 17,094 17,106 15,094Bank 10yrs @ 11%int 20,718 20,718 20,718 20,731 20,718 20,731 18,293Bank 5yrs @ 11%int 32,701 32,701 32,701 32,722 32,701 32,722 28,874Inhse 10yrs @ 18%int 27,100 27,100 27,100 27,100 27,100 27,100 27,100Inhse 5yrs @ 16%int 36,574 36,574 36,574 36,574 36,574 36,574 36,574PREFERED FINANCING SCHEME: __________________________________Conforme: _____________________ Prepared by: ___________________Date: _________________________ Date: _________________________
NOTE:
Reservation Fee is non-refundable and non-transferrable in case of withdrawal and cancellation.Prices are subject to change without prior notice.The developer reserves the right to rectify the figures appearing herein in the event of error or any unintentional error All payments should be made directly to HOUSEHOLD DEVELOPMENT CORPORATION
REGULAR 32%DP in 48mosBalloon 16-16-68Balloon 20-12-68Deffered4yrs 0%int5yrs topay @6% intSPOT 5-15-12-68SPOT 10-10-12-68SPOT 15-10-7-68SPOT 20-20-60up to60th moLumpsum Payment or Thru Financing

You're Reading a Free Preview

Download
/*********** DO NOT ALTER ANYTHING BELOW THIS LINE ! ************/ var s_code=s.t();if(s_code)document.write(s_code)//-->