SAMPLE COMPUTATION: UNIT- STUDIO D/G/H. FLOOR AREA UNIT-36.4 FLOOR AREA BALCONY-6.64 TOTAL FLOOR AREA-43.04 PRICE /SQ.M. 74,000.00 PLUS PARKING0.00 TOTAL CONTRACT PRICE-3,184,960.00 12% EVAT- 382,195.20 TOTAL CONTRACT PRICE WITH EVAT - 3,567,155.20 20% DOWN PAYMENT- 713,431.04 (6 MONTHS TO PAY) MONTHLY DOWN PAYMENT- 118,905.17(6 MONTHS TO PAY) 80% BALANCE PAYABLE AS FOLLOWS- 2,853,724.16 A. IN HOUSE FINANCING : MONTHLY AMORTIZATION FIRST YEAR- 23,781.03 NEW BALANCE,BEGINING 2ND YEAR SUBJECTS TO 18% INTEREST.- 2,568,351.74 FACTOR ,9 YERAS @ 18% INTEREST- 0.018760 MONTHLY AMORTIZATION 2ND TO 10TH YEARS BANK FINANCING: 10 YRS@ 10.5% FIXED FACTOR(0.013493500) MONTHLY AMORTIZATION- 38,506.73 15 YEARS@11% INTEREST- FIXED FACTOR- (0.011365969) MONTHLY AMORTIZATION- 32,453.34 AMENITIES: FINE DINING RESTAURANT COFFEE SHOP BAR GAME ROOM BANQUET HALL AND FUNCTION ROOMS WIRELESS INTERNET ACCESS COVERED BASKETBALL COURT GYM SEPARATE MEN'S AND WOMEN'S SAUNA AND JACUZZI DAY SPA AND MASSAGE SWIMMING POOL AND KIDDIE POOL BOWLING ALLEY. THE HIGHT LUXURY LIVING AT SPLENDIDO TAAL TOWERS, ENJOY VIEWS OF THE TAAL VOLCANO AND THE TAAL LAKE OR THE SPLENDIDO TAAL GOLF CLUB FROM YOUR WINDOW. AND WITH THE SPLENDIDO TAAL COUNTRY CLUB A SHORT WALK AWAY, YOU CAN BE AT THE GYM OR YOUR FAVORITE BALLGAME IN A MATTER OF MINUTES.
|