Sample Computations Prospero-idilico

TAAL VIEW HEIGHTS

In-house Financing
Sample Computation House & Lot package
Phase :
Series :
Lot Area :
Price:

VISTA VERDE
Prospero/Idilico
750
5,300.00

Block
:
Lot
:
Flr. Area :

Option 1 (Full Cash)
Total Contract Price

Total Contract Price
250
29,700

11,826,938

Less: DISCOUNT
If paid in 7 days
If paid in thirty (30) days
If paid in sixty (60) days
If paid in ninety (90) days

10%
8%
6%
5%

Option 2 (20/80) - SPOT DOWNPAYMENT
20% Downpayment
Less: Reservation Fee
NET Downpayment

10,660,688
10,859,438
11,058,188
11,256,938

2,365,388
30,000
2,335,388

Less: DISCOUNT
If paid in 7 days
If paid in thirty (30) days
If paid in sixty (60) days
If paid in ninety (90) days

11%
9%
7%
5%

2,132,137.60
2,171,887.60
2,211,637.60
2,251,387.50

Reservation Fee
Net Contract Price

Option 5 (20/80) - Installment
20% Downpayment
Less: Reservation Fee
NET Downpayment
DP payable in 6 Months NO INTEREST
with Post-Dated check's (PDC's)

80% Balance
Monthly Amortization
1 year
2 years
3 years
5 years
10 years

0%
12%
15%
15%
18%

Note: Inclusive of EVAT.

*** Sample Computation Only. Subject to Change Without Prior Notice***

as of July 5, 2010

otice***

11,826,938
30,000
11,796,938

2,365,388
30,000
2,335,388
389,231

9,461,550
788,462.53
445,388.03
327,987.75
225,089.62
170,483.13

Sign up to vote on this title
UsefulNot useful