3rd to 7th 8th - 4th 15th - 20th Equity Percentage Months

Studio 125,000.00 129,000.00 132,000.00 1st to 8th 20% 8

Corner 113,000.00 122,000.00 127,000.00 9th to 16th 35% 8
Parial (07) 110,000.00 110,000.00 112,000.00 17th to 24th 45% 8
City/Mount 112,000.00 119,000.00 124,000.00 100% 24
 SAMPLE COMPUTATION SHEET
Name of Client:
Date: April 8, 2021
Unit Number: 506 Unit Type: 1 - Bedroom
View: City View Area (sqm) 30.80

PAYMENT SCHEME: (TCP paid within 30 days after reservation date)

List Price (LP) 3,449,600.00
Less: Discount 10% 344,960.00
Net List Price 3,104,640.00
Add: VAT(LP 2,500,000.00) 12% 372,556.80
List Price with VAT 3,477,196.80
Transfer Charge 5% 155,232.00
Total Contract Price (TCP) 3,632,428.80

with transfer charge

April 08, 2021 Reservation fee #REF! 35,000.00

May 08, 2021 Contract Price less Reservation Fee (1,400.00) 3,597,428.80
Before move-in 155,232.00 -
Total Payments 188,832.00 3,632,428.80
3,443,596.80

*Reservation fee is non-refundable & non-transferable.

*VAT is added for List Price above Php 2,500,000.
*All prices and terms are subject to change without prior notice.
*Please make all checks payable to VestaHomes Commercial Inc.
*Association Dues and Common Use Service Area fee are not included in the computation & are considered as separate fees.
*Payments should only be made to the authorized accounting officer of VestaHomes Commercial Inc.
*VestaHomes Commercial Inc. reserves the right to correct figures appearing in this pricelist in the event of typographical error.

Prepared by: Client:

Signature Over Printed Name Signature Over Printed Name

 SAMPLE COMPUTATION SHEET
Name of Client:
Date: April 8, 2021
Unit Number: 319 Unit Type: 2 - Bedroom
View: Mountain View Area (sqm) 45.84

PAYMENT SCHEME: 10% DP w/ 3% discount on DP if paid within 30 days after reservation date
List Price (LP) 5,134,080.00
Add: VAT(LP 2,500,000.00) 12% 616,089.60
List Price with VAT 5,750,169.60
Transfer Charge 5% 256,704.00
Total Contract Price (TCP) 6,006,873.60

Downpayment 10% 513,408.00

Less: Discount on DP 3% 15,402.24
Discounted Downpayment 498,005.76
Add: VAT 59,760.69
Discounted Downpayment with VAT 557,766.45
Less: Reservation Fee 53,000.00
Net Outright Downpayment 504,766.45

DUE DATE DP without transfer charg

10% Balance of Downpayment 575,016.96
MONTHLY (8 mos) TOTAL
May 08, 2021 - Dec 08, 2021 1st to 8th Downpayment (20%) 14,375.42 115,003.39
Jan 08, 2022 - Aug 08, 2022 9th to 16th Downpayment (35%) 25,156.99 201,255.94
Sep 08, 2022 - May 08, 2023 17th to 24th Downpayment (45%) 32,344.70 258,757.63
Before move-in 256,704.00
Total Payments 831,720.96
80% Balance thru bank financing / spot cash 498,005.76 4,600,135.68
*Reservation fee is non-refundable & non-transferable.
*VAT is added for List Price above Php 2,500,000.
*All prices and terms are subject to change without prior notice.
*Please make all checks payable to VestaHomes Commercial Inc.
*Association Dues and Common Use Service Area fee are not included in the computation & are considered as separate fees.
*Payments should only be made to the authorized accounting officer of VestaHomes Commercial Inc.

*VestaHomes Commercial Inc. reserves the right to correct figures appearing in this pricelist in the event of typographical error.

Prepared by: Client:

Signature Over Printed Name Signature Over Printed Name

 SAMPLE COMPUTATION SHEET
Name of Client:
Date: April 8, 2021
Unit Number: 303 Unit Type: 1 - Bedroom
View: City View Area (sqm) 28.42

PAYMENT SCHEME: 20% DP w/ 4% discount on DP if paid within 30 days after reservation date
List Price (LP) 3,183,040.00
Add: VAT(LP 2,500,000.00) 12% 381,964.80
List Price with VAT 3,565,004.80
Transfer Charge 5% 159,152.00
Total Contract Price (TCP) 3,724,156.80

Downpayment (LP) 20% 636,608.00

Less: Discount on DP 4% 25,464.32
Discounted List Price 611,143.68
VAT 73,337.24
Discounted Downpayment with VAT 684,480.92
Less: Reservation Fee 50,000.00
Net Outright Downpayment 634,480.92

DUE DATE DP without transfer charg

Transfer Charges 159,152.00
80% Balance thru bank financing / spot cash 611,143.68 2,852,003.84
*Reservation fee is non-refundable & non-transferable.
*VAT is added for List Price above Php 2,500,000.
*All prices and terms are subject to change without prior notice.
*Please make all checks payable to VestaHomes Commercial Inc.
*Association Dues and Common Use Service Area fee are not included in the computation & are considered as separate fees.
*Payments should only be made to the authorized accounting officer of VestaHomes Commercial Inc.

*VestaHomes Commercial Inc. reserves the right to correct figures appearing in this pricelist in the event of typographical error.

Prepared by: Client:

SHAIRA MAE B. CATAMCO

Signature Over Printed Name Signature Over Printed Name

 OFFICIAL COMPUTATION SHEET
Name of Client:
Date: April 8, 2021
Unit Number: 319 Unit Type: 2 - Bedroom
View: Mountain View Area (sqm) 45.84

PAYMENT SCHEME: 10% DP w/ 3% discount on DP if paid within 30 days after reservation date
List Price (LP) 5,134,080.00
Add: VAT(LP 2,500,000.00) 12% 616,089.60
List Price with VAT 5,750,169.60
Transfer Charge 5% 256,704.00
Total Contract Price (TCP) 6,006,873.60

Downpayment 10% 513,408.00

Less: Discount on DP 3% 15,402.24
Discounted Downpayment 498,005.76
Add: VAT 59,760.69
Discounted Downpayment with VAT 557,766.45
Less: Reservation Fee 53,000.00
Net Outright Downpayment 504,766.45

DUE DATE DP without transfer charge

10% Balance of Downpayment 575,016.96
05/08/2021 1st Downpayment #REF! 23,959.04
06/08/2021 2nd Downpayment 23,959.04
07/08/2021 3rd Downpayment 23,959.04
08/08/2021 4th Downpayment 23,959.04
09/08/2021 5th Downpayment 23,959.04
10/08/2021 6th Downpayment 23,959.04
11/08/2021 7th Downpayment 23,959.04
12/08/2021 8th Downpayment 23,959.04
01/08/2022 9th Downpayment 23,959.04
02/08/2022 10th Downpayment 23,959.04
03/08/2022 11th Downpayment 23,959.04
04/08/2022 12th Downpayment 23,959.04
05/08/2022 13th Downpayment 23,959.04
06/08/2022 14th Downpayment 23,959.04
07/08/2022 15th Downpayment 23,959.04
08/08/2022 16th Downpayment 23,959.04
09/08/2022 17th Downpayment 23,959.04
10/08/2022 18th Downpayment 23,959.04
11/08/2022 19th Downpayment 23,959.04
12/08/2022 20th Downpayment 23,959.04
01/08/2023 21st Downpayment 23,959.04
02/08/2023 22nd Downpayment 23,959.04
03/08/2023 23rd Downpayment 23,959.04
04/08/2023 24th Downpayment 23,959.04
Before move-in 256,704.00
Total Payments 831,720.96
80% Balance thru bank financing / spot cash 498,005.76 4,600,135.68
*Reservation fee is non-refundable & non-transferable.
*VAT is added for List Price above Php 2,500,000.
*All prices and terms are subject to change without prior notice.
*Please make all checks payable to VestaHomes Commercial Inc.
*Association Dues and Common Use Service Area fee are not included in the computation & are considered as separate fees.
*Payments should only be made to the authorized accounting officer of VestaHomes Commercial Inc.
*VestaHomes Commercial Inc. reserves the right to correct figures appearing in this pricelist in the event of typographical error.

Prepared by: Client:

Signature Over Printed Name Signature Over Printed Name

 SAMPLE COMPUTATION SHEET
Name of Client:
Date: April 8, 2021
Unit Number: 1414 Unit Type: 2 - Bedroom
View: Mountain View Area (sqm) 46.7

PAYMENT SCHEME: 20% SPREAD DOWN PAYMENT IN 24 MOS., BALANCE THRU BANK FINANCING OR CASH
List Price (LP) 5,557,300.00
Add: VAT(LP 2,000,000.00) 12% 666,876.00
List Price with VAT 6,224,176.00
Transfer Charge 5% 277,865.00
Total Contract Price (TCP) 6,502,041.00

DUE DATE DP without transfer charg

20% Down Payment 1,244,835.20
Apr-2021 Reservation fee #REF! 53,000.00
May-2021 1st Downpayment 49,659.80 #REF!
Jun-2021 2nd Downpayment #REF! #REF!
Jul-2021 3rd Downpayment #REF! #REF!
Aug-2021 4th Downpayment #REF! #REF!
Sep-2021 5th Downpayment #REF! #REF!
Oct-2021 6th Downpayment #REF! #REF!
Nov-2021 7th Downpayment #REF! #REF!
Dec-2021 8th Downpayment #REF! #REF!
Jan-2022 9th Downpayment #REF! #REF!
Feb-2022 10th Downpayment #REF! #REF!
Mar-2022 11th Downpayment #REF! #REF!
Apr-2022 12th Downpayment #REF! #REF!
May-2022 13th Downpayment #REF! #REF!
Jun-2022 14th Downpayment #REF! #REF!
Jul-2022 15th Downpayment #REF! #REF!
Aug-2022 16th Downpayment #REF! #REF!
Sep-2022 17th Downpayment #REF! #REF!
Oct-2022 18th Downpayment #REF! #REF!
Nov-2022 19th Downpayment #REF! #REF!
Dec-2022 20th Downpayment #REF! #REF!
Jan-2023 21st Downpayment #REF! #REF!
Feb-2023 22nd Downpayment #REF!
Mar-2023 23rd Downpayment #REF!
Apr-2023 24th Downpayment #REF!
Before move-in 277,865.00 277,865.00
Total Payments 1,423,380.60 1,522,700.20
80% Balance thru bank financing / spot cash 5,078,660.40 4,979,340.80
*Reservation fee is non-refundable & non-transferable.
*VAT is added for List Price above Php 2,500,000.
*All prices and terms are subject to change without prior notice.
*Please make all checks payable to VestaHomes Commercial Inc.
*Association Dues and Common Use Service Area fee are not included in the computation & are considered as separate fees.
*Payments should only be made to the authorized accounting officer of VestaHomes Commercial Inc.
*VestaHomes Commercial Inc. reserves the right to correct figures appearing in this pricelist in the event of typographical error.

Prepared by: Client:

Signature Over Printed Name Signature Over Printed Name

 SAMPLE COMPUTATION SHEET
Name of Client:
Date: April 8, 2021
Unit Number: 1113 Unit Type: Studio
View: Mountain View Area (sqm) 22.36

PAYMENT SCHEME: 20% SPREAD DOWN PAYMENT IN 24 MOS., BALANCE THRU BANK FINANCING OR CASH
List Price (LP) 2,884,440.00
Add: VAT(LP 2,000,000.00) 12% 346,132.80
List Price with VAT 3,230,572.80
Transfer Charge 5% 144,222.00
Total Contract Price (TCP) 3,374,794.80

DUE DATE DP without transfer charg

20% Down Payment 646,114.56
Monthly TOTAL
April 8, 2021 Reservation fee 18,000.00 18,000.00
May 08, 2021 - Dec 08, 2021 1st to 8th Downpayment (20%) 15,702.86 125,622.91
Jan 08, 2022 - Aug 08, 2022 9th to 16th Downpayment (35%) 27,480.01 219,840.10
Sep 08, 2022 - May 08, 2023 17th to 24th Downpayment (45%) 35,331.44 282,651.55
Before move-in s 144,222.00
Total Payments 593,771.68 790,336.56
80% Balance thru bank financing / spot cash 2,781,023.12 2,584,458.24
*Reservation fee is non-refundable & non-transferable.
*VAT is added for List Price above Php 2,500,000.
*All prices and terms are subject to change without prior notice.
*Please make all checks payable to VestaHomes Commercial Inc.
*Association Dues and Common Use Service Area fee are not included in the computation & are considered as separate fees.
*Payments should only be made to the authorized accounting officer of VestaHomes Commercial Inc.

*VestaHomes Commercial Inc. reserves the right to correct figures appearing in this pricelist in the event of typographical error.

Prepared by: Client:

Signature Over Printed Name Signature Over Printed Name

 SAMPLE COMPUTATION SHEET
Name of Client:
Date: April 8, 2021
Unit Number: 803 Unit Type: 1 - Bedroom
View: City View Area (sqm) 28.42

PAYMENT SCHEME: Deffered Cash (Total Contract Price in 25 months)

List Price (LP) 3,381,980.00
Less: Payment Term Discount 5% 169,099.00
Net List Price 3,212,881.00
Add: VAT(LP 2,500,000.00) 12% 385,545.72
List Price with VAT 3,598,426.72
Transfer Charge 5% 160,644.05
Total Contract Price (TCP) 3,759,070.77

DUE DATE with transfer charge

MONTHLY (8 mos) TOTAL
04/08/2021 Reservation 35,000.00 #REF!
May 08, 2021 - Dec 08, 2021 1st to 8th Downpayment (20%) 92,726.77 741,814.15
Jan 08, 2022 - Aug 08, 2022 9th to 16th Downpayment (35%) 162,271.85 1,298,174.77
Sep 08, 2022 - May 08, 2023 17th to 24th Downpayment (45%) 208,635.23 1,669,081.85
Before move-in #REF!
Total Payments #REF! 3,759,070.77
*Reservation fee is non-refundable & non-transferable.
*VAT is added for List Price above Php 2,500,000.
*All prices and terms are subject to change without prior notice.
*Please make all checks payable to VestaHomes Commercial Inc.
*Association Dues and Common Use Service Area fee are not included in the computation & are considered as separate fees.
*Payments should only be made to the authorized accounting officer of VestaHomes Commercial Inc.

*VestaHomes Commercial Inc. reserves the right to correct figures appearing in this pricelist in the event of typographical error.

Prepared by: Client:

SHAIRA MAE B. CATAMCO

Signature Over Printed Name Signature Over Printed Name

 SAMPLE COMPUTATION SHEET
Name of Client:
Unit number : Unit Type: Car Park
Date: April 8, 2021 Level: 1ST TO 2ND

PAYMENT SCHEME: 20% SPREAD DOWN PAYMENT IN 24 MOS., BALANCE THRU BANK FINANCING OR CASH
List Price (LP) 650,000.00
Add: VAT 78,000.00
List Price with VAT 728,000.00
Transfer Charge 5% 32,500.00
Total Contract Price (TCP) 760,500.00

DUE DATE DP without transfer charge

20% Down Payment 145,600.00
Monthly TOTAL
04/08/2021 Reservation fee 10,000.00 10,000.00
May 08, 2021 - Dec 08, 2021 1st to 8th Downpayment (20%) 3,390.00 27,120.00
Jan 08, 2022 - Aug 08, 2022 9th to 16th Downpayment (35%) 5,932.50 47,460.00
Sep 08, 2022 - May 08, 2023 17th to 24th Downpayment (45%) 7,627.50 61,020.00
Before move-in 32,500.00 32,500.00
Total Payments 166,800.00 178,100.00
80% Balance thru bank financing / spot cash 593,700.00 582,400.00
*Reservation fee is non-refundable & non-transferable.
*VAT is added for List Price above Php 2,500,000.
*All prices and terms are subject to change without prior notice.
*Please make all checks payable to VestaHomes Commercial Inc.
*Association Dues and Common Use Service Area fee are not included in the computation & are considered as separate fees.
*Payments should only be made to the authorized accounting officer of VestaHomes Commercial Inc.

*VestaHomes Commercial Inc. reserves the right to correct figures appearing in this pricelist in the event of typographical error.

Prepared by: Client:

Signature Over Printed Name Signature Over Printed Name

 SAMPLE COMPUTATION SHEET

Name of Client:
Unit number : Unit Type: Car Park
Date: April 8, 2021 Level: 3RD - #

PAYMENT SCHEME: 20% SPREAD DOWN PAYMENT IN 24 MOS., BALANCE THRU BANK FINANCING OR CASH
List Price (LP) 550,000.00
Add: VAT 66,000.00
List Price with VAT 616,000.00
Transfer Charge 5% 27,500.00
Total Contract Price (TCP) 643,500.00

DUE DATE DP without transfer charge

20% Down Payment 123,200.00
MONTHLY (8 mos) TOTAL
04/08/2021 Reservation fee 10,000.00 10,000.00
May 08, 2021 - Dec 08, 2021 1st to 8th Downpayment (20%) 2,830.00 22,640.00
Jan 08, 2022 - Aug 08, 2022 9th to 16th Downpayment (35%) 4,952.50 39,620.00
Sep 08, 2022 - May 08, 2023 17th to 24th Downpayment (45%) 6,367.50 50,940.00
Before move-in 27,500.00 27,500.00
Total Payments 141,266.67 150,700.00
80% Balance thru bank financing / spot cash 502,233.33 492,800.00
*Reservation fee is non-refundable & non-transferable.
*VAT is added for List Price above Php 2,500,000.
*All prices and terms are subject to change without prior notice.
*Please make all checks payable to VestaHomes Commercial Inc.
*Association Dues and Common Use Service Area fee are not included in the computation & are considered as separate fees.
*Payments should only be made to the authorized accounting officer of VestaHomes Commercial Inc.
*VestaHomes Commercial Inc. reserves the right to correct figures appearing in this pricelist in the event of typographical error.

Prepared by: Client:

Signature Over Printed Name Signature Over Printed Name

 SAMPLE COMPUTATION SHEET
Name of Client:
Unit number : Unit Type: Car Park
Date: April 8, 2021 Level: 1ST TO 2ND

PAYMENT SCHEME: 20% SPREAD DOWN PAYMENT IN 24 MOS., BALANCE THRU BANK FINANCING OR CASH
List Price (LP) 650,000.00
Add: VAT 78,000.00
List Price with VAT 728,000.00
Transfer Charge 5% 32,500.00
Total Contract Price (TCP) 760,500.00

DUE DATE DP with transfer charge

20% Down Payment 145,600.00
Apr-2021 Reservation fee 10,000.00 10,000.00
May-2021 1st Downpayment 5,650.00 7,004.17
Jun-2021 2nd Downpayment 5,650.00 7,004.17
Jul-2021 3rd Downpayment 5,650.00 7,004.17
Aug-2021 4th Downpayment 5,650.00 7,004.17
Sep-2021 5th Downpayment 5,650.00 7,004.17
Oct-2021 6th Downpayment 5,650.00 7,004.17
Nov-2021 7th Downpayment 5,650.00 7,004.17
Dec-2021 8th Downpayment 5,650.00 7,004.17
Jan-2022 9th Downpayment 5,650.00 7,004.17
Feb-2022 10th Downpayment 5,650.00 7,004.17
Mar-2022 11th Downpayment 5,650.00 7,004.17
Apr-2022 12th Downpayment 5,650.00 7,004.17
May-2022 13th Downpayment 5,650.00 7,004.17
Jun-2022 14th Downpayment 5,650.00 7,004.17
Jul-2022 15th Downpayment 5,650.00 7,004.17
Aug-2022 16th Downpayment 5,650.00 7,004.17
Sep-2022 17th Downpayment 5,650.00 7,004.17
Oct-2022 18th Downpayment 5,650.00 7,004.17
Nov-2022 19th Downpayment 5,650.00 7,004.17
Dec-2022 20th Downpayment 5,650.00 7,004.17
Jan-2023 21st Downpayment 5,650.00 7,004.17
Feb-2023 22nd Downpayment 7,004.17
Mar-2023 23rd Downpayment 7,004.17
Apr-2023 24th Downpayment 7,004.17
Before move-in 32,500.00 -
Total Payments 166,800.00 178,100.00
80% Balance thru bank financing / spot cash 593,700.00 582,400.00
*Reservation fee is non-refundable & non-transferable.
*VAT is added for List Price above Php 2,500,000.
*All prices and terms are subject to change without prior notice.
*Please make all checks payable to VestaHomes Commercial Inc.
*Association Dues and Common Use Service Area fee are not included in the computation & are considered as separate fees.
*Payments should only be made to the authorized accounting officer of VestaHomes Commercial Inc.

*VestaHomes Commercial Inc. reserves the right to correct figures appearing in this pricelist in the event of typographical error.

Prepared by: Client:

Signature Over Printed Name Signature Over Printed Name

 SAMPLE COMPUTATION SHEET

Name of Client:
Unit number : Unit Type: Car Park
Date: April 8, 2021 Level: 3RD - #

PAYMENT SCHEME: 20% SPREAD DOWN PAYMENT IN 24 MOS., BALANCE THRU BANK FINANCING OR CASH
List Price (LP) 550,000.00
Add: VAT 66,000.00
List Price with VAT 616,000.00
Transfer Charge 5% 27,500.00
Total Contract Price (TCP) 643,500.00

DUE DATE DP with transfer charge

20% Down Payment 123,200.00
Apr-2021 Reservation fee 10,000.00 10,000.00
May-2021 1st Downpayment 4,716.67 5,862.50
Jun-2021 2nd Downpayment 4,716.67 5,862.50
Jul-2021 3rd Downpayment 4,716.67 5,862.50
Aug-2021 4th Downpayment 4,716.67 5,862.50
Sep-2021 5th Downpayment 4,716.67 5,862.50
Oct-2021 6th Downpayment 4,716.67 5,862.50
Nov-2021 7th Downpayment 4,716.67 5,862.50
Dec-2021 8th Downpayment 4,716.67 5,862.50
Jan-2022 9th Downpayment 4,716.67 5,862.50
Feb-2022 10th Downpayment 4,716.67 5,862.50
Mar-2022 11th Downpayment 4,716.67 5,862.50
Apr-2022 12th Downpayment 4,716.67 5,862.50
May-2022 13th Downpayment 4,716.67 5,862.50
Jun-2022 14th Downpayment 4,716.67 5,862.50
Jul-2022 15th Downpayment 4,716.67 5,862.50
Aug-2022 16th Downpayment 4,716.67 5,862.50
Sep-2022 17th Downpayment 4,716.67 5,862.50
Oct-2022 18th Downpayment 4,716.67 5,862.50
Nov-2022 19th Downpayment 4,716.67 5,862.50
Dec-2022 20th Downpayment 4,716.67 5,862.50
Jan-2023 21st Downpayment 4,716.67 5,862.50
Feb-2023 22nd Downpayment 5,862.50
Mar-2023 23rd Downpayment 5,862.50
Apr-2023 24th Downpayment 5,862.50
Before move-in 27,500.00 -
Total Payments #REF! 150,700.00
80% Balance thru bank financing / spot cash #REF! 492,800.00
*Reservation fee is non-refundable & non-transferable.
*VAT is added for List Price above Php 2,500,000.
*All prices and terms are subject to change without prior notice.
*Please make all checks payable to VestaHomes Commercial Inc.
*Association Dues and Common Use Service Area fee are not included in the computation & are considered as separate fees.
*Payments should only be made to the authorized accounting officer of VestaHomes Commercial Inc.
*VestaHomes Commercial Inc. reserves the right to correct figures appearing in this pricelist in the event of typographical error.

Prepared by: Client:

Signature Over Printed Name Signature Over Printed Name