Copy Of Pricelist
Upcoming SlideShare
Loading in...5
×
 

Like this? Share it with your network

Share

Copy Of Pricelist

on

  • 530 views

 

Statistics

Views

Total Views
530
Views on SlideShare
530
Embed Views
0

Actions

Likes
0
Downloads
5
Comments
0

0 Embeds 0

No embeds

Accessibility

Categories

Upload Details

Uploaded via

Usage Rights

© All Rights Reserved

Report content

Flagged as inappropriate Flag as inappropriate
Flag as inappropriate

Select your reason for flagging this presentation as inappropriate.

Cancel
  • Full Name Full Name Comment goes here.
    Are you sure you want to
    Your message goes here
    Processing…
Post Comment
Edit your comment

Copy Of Pricelist Document Transcript

  • 1. SPLENDIDO TOWERS - PRICELIST AS OF MARCH 01, 2009 FLOOR F.A B.A. T.A. PARKING T.C.V. T.C.V. 12% E-VAT T.C.V. W/ VAT PRICE PER SQ.M. 2ND FLOOR Studio - A 33.36 7.02 40.38 72,000.00 0.00 2,907,360.00 2,907,360.00 348,883.20 3,256,243.20 Studio - B 33.36 7.02 40.38 72,000.00 0.00 2,907,360.00 2,907,360.00 348,883.20 3,256,243.20 Studio - C 36.40 6.64 43.04 72,000.00 0.00 3,098,880.00 3,098,880.00 371,865.60 3,470,745.60 Studio - D 36.40 6.64 43.04 72,000.00 0.00 3,098,880.00 3,098,880.00 371,865.60 3,470,745.60 Studio - E 33.36 7.02 40.38 72,000.00 0.00 2,907,360.00 2,907,360.00 348,883.20 3,256,243.20 Studio - F 33.36 7.02 40.38 72,000.00 0.00 2,907,360.00 2,907,360.00 348,883.20 3,256,243.20 Studio - G 36.40 6.64 43.04 72,000.00 0.00 3,098,880.00 3,098,880.00 371,865.60 3,470,745.60 Studio - H 36.40 6.64 43.04 72,000.00 0.00 3,098,880.00 3,098,880.00 371,865.60 3,470,745.60 1 BR - A 47.91 9.25 57.16 72,000.00 0.00 4,115,520.00 4,115,520.00 493,862.40 4,609,382.40 1 BR - B 47.91 9.25 57.16 72,000.00 0.00 4,115,520.00 4,115,520.00 493,862.40 4,609,382.40 1 BR - C 48.33 9.17 57.50 72,000.00 0.00 4,140,000.00 4,140,000.00 496,800.00 4,636,800.00 1 BR - D 48.33 9.17 57.50 72,000.00 0.00 4,140,000.00 4,140,000.00 496,800.00 4,636,800.00 1 BR - E 47.91 9.25 57.16 72,000.00 0.00 4,115,520.00 4,115,520.00 493,862.40 4,609,382.40 1 BR - F 47.91 9.25 57.16 72,000.00 0.00 4,115,520.00 4,115,520.00 493,862.40 4,609,382.40 1 BR - G 48.33 9.17 57.50 72,000.00 0.00 4,140,000.00 4,140,000.00 496,800.00 4,636,800.00 1 BR - H 48.33 9.17 57.50 72,000.00 0.00 4,140,000.00 4,140,000.00 496,800.00 4,636,800.00 FLOOR F.A B.A. T.A. PARKING T.C.V. T.C.V. 12% E-VAT T.C.V. W/ VAT PRICE PER SQ.M. 3RD FLOOR Studio - A 33.36 7.02 40.38 72,500.00 0.00 2,927,550.00 2,927,550.00 351,306.00 3,278,856.00 Studio - B 33.36 7.02 40.38 72,500.00 0.00 2,927,550.00 2,927,550.00 351,306.00 3,278,856.00 Studio - C 36.40 6.64 43.04 72,500.00 0.00 3,120,400.00 3,120,400.00 374,448.00 3,494,848.00 Studio - D 36.40 6.64 43.04 72,500.00 0.00 3,120,400.00 3,120,400.00 374,448.00 3,494,848.00 Studio - E 33.36 7.02 40.38 72,500.00 0.00 2,927,550.00 2,927,550.00 351,306.00 3,278,856.00 Studio - F 33.36 7.02 40.38 72,500.00 0.00 2,927,550.00 2,927,550.00 351,306.00 3,278,856.00 Studio - G 36.40 6.64 43.04 72,500.00 0.00 3,120,400.00 3,120,400.00 374,448.00 3,494,848.00 Studio - H 36.40 6.64 43.04 72,500.00 0.00 3,120,400.00 3,120,400.00 374,448.00 3,494,848.00 1 BR - A 47.91 9.25 57.16 72,500.00 0.00 4,144,100.00 4,144,100.00 497,292.00 4,641,392.00 1 BR - B 47.91 9.25 57.16 72,500.00 0.00 4,144,100.00 4,144,100.00 497,292.00 4,641,392.00 1 BR - C 48.33 9.17 57.50 72,500.00 0.00 4,168,750.00 4,168,750.00 500,250.00 4,669,000.00 1 BR - D 48.33 9.17 57.50 72,500.00 0.00 4,168,750.00 4,168,750.00 500,250.00 4,669,000.00 1 BR - E 47.91 9.25 57.16 72,500.00 0.00 4,144,100.00 4,144,100.00 497,292.00 4,641,392.00 1 BR - F 47.91 9.25 57.16 72,500.00 0.00 4,144,100.00 4,144,100.00 497,292.00 4,641,392.00 1 BR - G 48.33 9.17 57.50 72,500.00 0.00 4,168,750.00 4,168,750.00 500,250.00 4,669,000.00 1 BR - H 48.33 9.17 57.50 72,500.00 0.00 4,168,750.00 4,168,750.00 500,250.00 4,669,000.00 LEGEND : TL - TAAL LAKE BB - BALAYAN BAY GF - GOLF COURSE CC - COUNTRY CLUB SPLENDIDO TOWERS - PRICELIST AS OF MARCH 01, 2009 FLOOR F.A B.A. T.A. PARKING T.C.V. T.C.V. 12% E-VAT T.C.V. W/ VAT PRICE PER SQ.M.
  • 2. 4TH FLOOR Studio - A 33.36 7.02 40.38 73,000.00 0.00 2,947,740.00 2,947,740.00 353,728.80 3,301,468.80 Studio - B 33.36 7.02 40.38 73,000.00 0.00 2,947,740.00 2,947,740.00 353,728.80 3,301,468.80 Studio - C 36.40 6.64 43.04 73,000.00 0.00 3,141,920.00 3,141,920.00 377,030.40 3,518,950.40 Studio - D 36.40 6.64 43.04 73,000.00 0.00 3,141,920.00 3,141,920.00 377,030.40 3,518,950.40 Studio - E 33.36 7.02 40.38 73,000.00 0.00 2,947,740.00 2,947,740.00 353,728.80 3,301,468.80 Studio - F 33.36 7.02 40.38 73,000.00 0.00 2,947,740.00 2,947,740.00 353,728.80 3,301,468.80 Studio - G 36.40 6.64 43.04 73,000.00 0.00 3,141,920.00 3,141,920.00 377,030.40 3,518,950.40 Studio - H 36.40 6.64 43.04 73,000.00 0.00 3,141,920.00 3,141,920.00 377,030.40 3,518,950.40 1 BR - A 47.91 9.25 57.16 73,000.00 0.00 4,172,680.00 4,172,680.00 500,721.60 4,673,401.60 1 BR - B 47.91 9.25 57.16 73,000.00 0.00 4,172,680.00 4,172,680.00 500,721.60 4,673,401.60 1 BR - C 48.33 9.17 57.50 73,000.00 0.00 4,197,500.00 4,197,500.00 503,700.00 4,701,200.00 1 BR - D 48.33 9.17 57.50 73,000.00 0.00 4,197,500.00 4,197,500.00 503,700.00 4,701,200.00 1 BR - E 47.91 9.25 57.16 73,000.00 0.00 4,172,680.00 4,172,680.00 500,721.60 4,673,401.60 1 BR - F 47.91 9.25 57.16 73,000.00 0.00 4,172,680.00 4,172,680.00 500,721.60 4,673,401.60 1 BR - G 48.33 9.17 57.50 73,000.00 0.00 4,197,500.00 4,197,500.00 503,700.00 4,701,200.00 1 BR - H 48.33 9.17 57.50 73,000.00 0.00 4,197,500.00 4,197,500.00 503,700.00 4,701,200.00 FLOOR F.A B.A. T.A. PARKING T.C.V. T.C.V. 12% E-VAT T.C.V. W/ VAT PRICE PER SQ.M. 5TH FLOOR Studio - A 33.36 7.02 40.38 73,500.00 0.00 2,967,930.00 2,967,930.00 356,151.60 3,324,081.60 Studio - B 33.36 7.02 40.38 73,500.00 0.00 2,967,930.00 2,967,930.00 356,151.60 3,324,081.60 Studio - C 36.40 6.64 43.04 73,500.00 0.00 3,163,440.00 3,163,440.00 379,612.80 3,543,052.80 Studio - D 36.40 6.64 43.04 73,500.00 0.00 3,163,440.00 3,163,440.00 379,612.80 3,543,052.80 Studio - E 33.36 7.02 40.38 73,500.00 0.00 2,967,930.00 2,967,930.00 356,151.60 3,324,081.60 Studio - F 33.36 7.02 40.38 73,500.00 0.00 2,967,930.00 2,967,930.00 356,151.60 3,324,081.60 Studio - G 36.40 6.64 43.04 73,500.00 0.00 3,163,440.00 3,163,440.00 379,612.80 3,543,052.80 Studio - H 36.40 6.64 43.04 73,500.00 0.00 3,163,440.00 3,163,440.00 379,612.80 3,543,052.80 1 BR - A 47.91 9.25 57.16 73,500.00 0.00 4,201,260.00 4,201,260.00 504,151.20 4,705,411.20 1 BR - B 47.91 9.25 57.16 73,500.00 0.00 4,201,260.00 4,201,260.00 504,151.20 4,705,411.20 1 BR - C 48.33 9.17 57.50 73,500.00 0.00 4,226,250.00 4,226,250.00 507,150.00 4,733,400.00 1 BR - D 48.33 9.17 57.50 73,500.00 0.00 4,226,250.00 4,226,250.00 507,150.00 4,733,400.00 1 BR - E 47.91 9.25 57.16 73,500.00 0.00 4,201,260.00 4,201,260.00 504,151.20 4,705,411.20 1 BR - F 47.91 9.25 57.16 73,500.00 0.00 4,201,260.00 4,201,260.00 504,151.20 4,705,411.20 1 BR - G 48.33 9.17 57.50 73,500.00 0.00 4,226,250.00 4,226,250.00 507,150.00 4,733,400.00 1 BR - H 48.33 9.17 57.50 73,500.00 0.00 4,226,250.00 4,226,250.00 507,150.00 4,733,400.00 LEGEND : TL - TAAL LAKE BB - BALAYAN BAY GF - GOLF COURSE CC - COUNTRY CLUB SPLENDIDO TOWERS - PRICELIST AS OF MARCH 01, 2009 FLOOR F.A B.A. T.A. PARKING T.C.V. T.C.V. 12% E-VAT T.C.V. W/ VAT PRICE PER SQ.M. 6TH FLOOR Studio - A 33.36 7.02 40.38 74,000.00 0.00 2,988,120.00 2,988,120.00 358,574.40 3,346,694.40 Studio - B 33.36 7.02 40.38 74,000.00 0.00 2,988,120.00 2,988,120.00 358,574.40 3,346,694.40 Studio - C 36.40 6.64 43.04 74,000.00 0.00 3,184,960.00 3,184,960.00 382,195.20 3,567,155.20 Studio - D 36.40 6.64 43.04 74,000.00 0.00 3,184,960.00 3,184,960.00 382,195.20 3,567,155.20 Studio - E 33.36 7.02 40.38 74,000.00 0.00 2,988,120.00 2,988,120.00 358,574.40 3,346,694.40
  • 3. Studio - F 33.36 7.02 40.38 74,000.00 0.00 2,988,120.00 2,988,120.00 358,574.40 3,346,694.40 Studio - G 36.40 6.64 43.04 74,000.00 0.00 3,184,960.00 3,184,960.00 382,195.20 3,567,155.20 Studio - H 36.40 6.64 43.04 74,000.00 0.00 3,184,960.00 3,184,960.00 382,195.20 3,567,155.20 1 BR - A 47.91 9.25 57.16 74,000.00 0.00 4,229,840.00 4,229,840.00 507,580.80 4,737,420.80 1 BR - B 47.91 9.25 57.16 74,000.00 0.00 4,229,840.00 4,229,840.00 507,580.80 4,737,420.80 1 BR - C 48.33 9.17 57.50 74,000.00 0.00 4,255,000.00 4,255,000.00 510,600.00 4,765,600.00 1 BR - D 48.33 9.17 57.50 74,000.00 0.00 4,255,000.00 4,255,000.00 510,600.00 4,765,600.00 1 BR - E 47.91 9.25 57.16 74,000.00 0.00 4,229,840.00 4,229,840.00 507,580.80 4,737,420.80 1 BR - F 47.91 9.25 57.16 74,000.00 0.00 4,229,840.00 4,229,840.00 507,580.80 4,737,420.80 1 BR - G 48.33 9.17 57.50 74,000.00 0.00 4,255,000.00 4,255,000.00 510,600.00 4,765,600.00 1 BR - H 48.33 9.17 57.50 74,000.00 0.00 4,255,000.00 4,255,000.00 510,600.00 4,765,600.00 FLOOR F.A B.A. T.A. PARKING T.C.V. T.C.V. 12% E-VAT T.C.V. W/ VAT PRICE PER SQ.M. 7TH FLOOR Studio - A 33.36 7.02 40.38 74,500.00 0.00 3,008,310.00 3,008,310.00 360,997.20 3,369,307.20 Studio - B 33.36 7.02 40.38 74,500.00 0.00 3,008,310.00 3,008,310.00 360,997.20 3,369,307.20 Studio - C 36.40 6.64 43.04 74,500.00 0.00 3,206,480.00 3,206,480.00 384,777.60 3,591,257.60 Studio - D 36.40 6.64 43.04 74,500.00 0.00 3,206,480.00 3,206,480.00 384,777.60 3,591,257.60 Studio - E 33.36 7.02 40.38 74,500.00 0.00 3,008,310.00 3,008,310.00 360,997.20 3,369,307.20 Studio - F 33.36 7.02 40.38 74,500.00 0.00 3,008,310.00 3,008,310.00 360,997.20 3,369,307.20 Studio - G 36.40 6.64 43.04 74,500.00 0.00 3,206,480.00 3,206,480.00 384,777.60 3,591,257.60 Studio - H 36.40 6.64 43.04 74,500.00 0.00 3,206,480.00 3,206,480.00 384,777.60 3,591,257.60 1 BR - A 47.91 9.25 57.16 74,500.00 0.00 4,258,420.00 4,258,420.00 511,010.40 4,769,430.40 1 BR - B 47.91 9.25 57.16 74,500.00 0.00 4,258,420.00 4,258,420.00 511,010.40 4,769,430.40 1 BR - C 48.33 9.17 57.50 74,500.00 0.00 4,283,750.00 4,283,750.00 514,050.00 4,797,800.00 1 BR - D 48.33 9.17 57.50 74,500.00 0.00 4,283,750.00 4,283,750.00 514,050.00 4,797,800.00 1 BR - E 47.91 9.25 57.16 74,500.00 0.00 4,258,420.00 4,258,420.00 511,010.40 4,769,430.40 1 BR - F 47.91 9.25 57.16 74,500.00 0.00 4,258,420.00 4,258,420.00 511,010.40 4,769,430.40 1 BR - G 48.33 9.17 57.50 74,500.00 0.00 4,283,750.00 4,283,750.00 514,050.00 4,797,800.00 1 BR - H 48.33 9.17 57.50 74,500.00 0.00 4,283,750.00 4,283,750.00 514,050.00 4,797,800.00 LEGEND : TL - TAAL LAKE BB - BALAYAN BAY GF - GOLF COURSE CC - COUNTRY CLUB SPLENDIDO TOWERS - PRICELIST AS OF MARCH 01, 2009 FLOOR F.A B.A. T.A. PARKING T.C.V. T.C.V. 12% E-VAT T.C.V. W/ VAT PRICE PER SQ.M. 8TH FLOOR 1 BR - A 53.68 9.25 62.93 75,000.00 0.00 4,719,750.00 4,719,750.00 566,370.00 5,286,120.00 1 BR - B 54.53 14.04 68.57 75,000.00 0.00 5,142,750.00 5,142,750.00 617,130.00 5,759,880.00 1 BR - C 53.68 9.25 62.93 75,000.00 0.00 4,719,750.00 4,719,750.00 566,370.00 5,286,120.00 1 BR - D 53.68 9.25 62.93 75,000.00 0.00 4,719,750.00 4,719,750.00 566,370.00 5,286,120.00 1 BR - E 54.53 14.04 68.57 75,000.00 0.00 5,142,750.00 5,142,750.00 617,130.00 5,759,880.00 1 BR - F 53.68 9.25 62.93 75,000.00 0.00 4,719,750.00 4,719,750.00 566,370.00 5,286,120.00 2 BR - A 86.09 15.81 101.90 75,000.00 450,000.00 7,642,500.00 8,092,500.00 971,100.00 9,063,600.00 2 BR - B 86.09 15.81 101.90 75,000.00 450,000.00 7,642,500.00 8,092,500.00 971,100.00 9,063,600.00 2 BR - C 86.09 15.81 101.90 75,000.00 450,000.00 7,642,500.00 8,092,500.00 971,100.00 9,063,600.00 2 BR - D 86.09 15.81 101.90 75,000.00 450,000.00 7,642,500.00 8,092,500.00 971,100.00 9,063,600.00
  • 4. FLOOR F.A B.A. T.A. PARKING T.C.V. T.C.V. 12% E-VAT T.C.V. W/ VAT PRICE PER SQ.M. 9TH FLOOR 1 BR - A 53.68 9.25 62.93 75,500.00 4,751,215.00 4,751,215.00 570,145.80 5,321,360.80 1 BR - B 54.53 14.04 68.57 75,500.00 0.00 5,177,035.00 5,177,035.00 621,244.20 5,798,279.20 1 BR - C 53.68 9.25 62.93 75,500.00 0.00 4,751,215.00 4,751,215.00 570,145.80 5,321,360.80 1 BR - D 53.68 9.25 62.93 75,500.00 0.00 4,751,215.00 4,751,215.00 570,145.80 5,321,360.80 1 BR - E 54.53 14.04 68.57 75,500.00 0.00 5,177,035.00 5,177,035.00 621,244.20 5,798,279.20 1 BR - F 53.68 9.25 62.93 75,500.00 0.00 4,751,215.00 4,751,215.00 570,145.80 5,321,360.80 2 BR - A 86.09 15.81 101.90 75,500.00 450,000.00 7,693,450.00 8,143,450.00 977,214.00 9,120,664.00 2 BR - B 86.09 15.81 101.90 75,500.00 450,000.00 7,693,450.00 8,143,450.00 977,214.00 9,120,664.00 2 BR - C 86.09 15.81 101.90 75,500.00 450,000.00 7,693,450.00 8,143,450.00 977,214.00 9,120,664.00 2 BR - D 86.09 15.81 101.90 75,500.00 450,000.00 7,693,450.00 8,143,450.00 977,214.00 9,120,664.00 LEGEND : TL - TAAL LAKE BB - BALAYAN BAY GF - GOLF COURSE CC - COUNTRY CLUB SPLENDIDO TOWERS - PRICELIST AS OF MARCH 01, 2009 FLOOR F.A B.A. T.A. PARKING T.C.V. T.C.V. 12% E-VAT T.C.V. W/ VAT PRICE PER SQ.M. 10TH FLOOR 1 BR - A 53.68 9.25 62.93 76,000.00 0.00 4,782,680.00 4,782,680.00 573,921.60 5,356,601.60 1 BR - B 54.53 14.04 68.57 76,000.00 0.00 5,211,320.00 5,211,320.00 625,358.40 5,836,678.40 1 BR - C 53.68 9.25 62.93 76,000.00 0.00 4,782,680.00 4,782,680.00 573,921.60 5,356,601.60 1 BR - D 53.68 9.25 62.93 76,000.00 0.00 4,782,680.00 4,782,680.00 573,921.60 5,356,601.60 1 BR - E 54.53 14.04 68.57 76,000.00 0.00 5,211,320.00 5,211,320.00 625,358.40 5,836,678.40 1 BR - F 53.68 9.25 62.93 76,000.00 0.00 4,782,680.00 4,782,680.00 573,921.60 5,356,601.60 2 BR - A 86.09 15.81 101.90 76,000.00 450,000.00 7,744,400.00 8,194,400.00 983,328.00 9,177,728.00 2 BR - B 86.09 15.81 101.90 76,000.00 450,000.00 7,744,400.00 8,194,400.00 983,328.00 9,177,728.00 2 BR - C 86.09 15.81 101.90 76,000.00 450,000.00 7,744,400.00 8,194,400.00 983,328.00 9,177,728.00 2 BR - D 86.09 15.81 101.90 76,000.00 450,000.00 7,744,400.00 8,194,400.00 983,328.00 9,177,728.00 FLOOR F.A B.A. T.A. PARKING T.C.V. T.C.V. 12% E-VAT T.C.V. W/ VAT PRICE PER SQ.M. 11TH FLOOR 2 BR - A 81.71 16.27 97.98 76,500.00 450,000.00 7,495,470.00 7,945,470.00 953,456.40 8,898,926.40
  • 5. 2 BR - B 81.71 16.27 97.98 76,500.00 450,000.00 7,495,470.00 7,945,470.00 953,456.40 8,898,926.40 2 BR - C 85.54 15.81 101.35 76,500.00 450,000.00 7,753,275.00 8,203,275.00 984,393.00 9,187,668.00 2 BR - D 85.54 15.81 101.35 76,500.00 450,000.00 7,753,275.00 8,203,275.00 984,393.00 9,187,668.00 2 BR - E 81.71 16.27 97.98 76,500.00 450,000.00 7,495,470.00 7,945,470.00 953,456.40 8,898,926.40 2 BR - F 81.71 16.27 97.98 76,500.00 450,000.00 7,495,470.00 7,945,470.00 953,456.40 8,898,926.40 2 BR - G 85.54 15.81 101.35 76,500.00 450,000.00 7,753,275.00 8,203,275.00 984,393.00 9,187,668.00 2 BR - H 85.54 15.81 101.35 76,500.00 450,000.00 7,753,275.00 8,203,275.00 984,393.00 9,187,668.00 60,994,980.00 64,594,980.00 72,346,377.60 12TH FLOOR 2 BR - A 81.71 16.27 97.98 78,000.00 450,000.00 7,642,440.00 8,092,440.00 971,092.80 9,063,532.80 2 BR - B 81.71 16.27 97.98 78,000.00 450,000.00 7,642,440.00 8,092,440.00 971,092.80 9,063,532.80 2 BR - C 85.54 15.81 101.35 78,000.00 450,000.00 7,905,300.00 8,355,300.00 1,002,636.00 9,357,936.00 2 BR - D 85.54 15.81 101.35 78,000.00 450,000.00 7,905,300.00 8,355,300.00 1,002,636.00 9,357,936.00 2 BR - E 81.71 16.27 97.98 78,000.00 450,000.00 7,642,440.00 8,092,440.00 971,092.80 9,063,532.80 2 BR - F 81.71 16.27 97.98 78,000.00 450,000.00 7,642,440.00 8,092,440.00 971,092.80 9,063,532.80 2 BR - G 85.54 15.81 101.35 78,000.00 450,000.00 7,905,300.00 8,355,300.00 1,002,636.00 9,357,936.00 2 BR - H 85.54 15.81 101.35 78,000.00 450,000.00 7,905,300.00 8,355,300.00 1,002,636.00 9,357,936.00 LEGEND : TL - TAAL LAKE BB - BALAYAN BAY GF - GOLF COURSE CC - COUNTRY CLUB LEGENDS: F.A. FLOOR AREA T.L. TAAL LAKE B.A. BALCONY AREA B.B. BALAYAN BAY T.A. TOTAL AREA G.C. GOLF COURSE T.C.V. TOTAL CONTRACT VALUE C.C. COUNTRY CLUB SHARING: SOLD AVAILABLE FOR SALE REGULAR TERM: 20% Downpayment payable in three (3) months 40% Payable in 12 months without interest 40% Payable IN CASH upon Turnover or Payable in Five (5) - Ten (10) years thru IN-HOUSE FINA DISCOUNTS: ( MINIMUM 20% DOWNPAYMENT ) Outright Cash Sale within 7 days 10% discount Outright Downpayment within 7 days 10% discount Downpayment within 30 days 5% discount Downpayment within 60 days 3% discount
  • 6. RESERVATION FEE P50,000.00 / UNIT NOTE : ABOVE PRICE, TERMS AND FLOOR AREAS ARE SUBJECT TO CHANGE AND MUST FIR REGULAR TERMS AS OF MARCH 01, 2009
  • 7. 20% D/P BALANCE MONTHLY AMORTIZATION VIEW OF THE UNITS Payable 40% Payable 40% Payable in Cash upon in three (3) in 12 months Turn-Over OR Thru months 0 interest In-House or Bank Financing 651,248.64 2,604,994.56 108,541.44 1,302,497.28 TL 651,248.64 2,604,994.56 108,541.44 1,302,497.28 TL 694,149.12 2,776,596.48 115,691.52 1,388,298.24 BB & GC 694,149.12 2,776,596.48 115,691.52 1,388,298.24 BB & GC 651,248.64 2,604,994.56 108,541.44 1,302,497.28 GC 651,248.64 2,604,994.56 108,541.44 1,302,497.28 GC 694,149.12 2,776,596.48 115,691.52 1,388,298.24 GC & CC 694,149.12 2,776,596.48 115,691.52 1,388,298.24 GC & CC 921,876.48 3,687,505.92 153,646.08 1,843,752.96 TL 921,876.48 3,687,505.92 153,646.08 1,843,752.96 TL 927,360.00 3,709,440.00 154,560.00 1,854,720.00 BB , GC & TL 927,360.00 3,709,440.00 154,560.00 1,854,720.00 BB & GC 921,876.48 3,687,505.92 153,646.08 1,843,752.96 GC 921,876.48 3,687,505.92 153,646.08 1,843,752.96 GC 927,360.00 3,709,440.00 154,560.00 1,854,720.00 GC & CC 927,360.00 3,709,440.00 154,560.00 1,854,720.00 GC , TL & CC 20% D/P BALANCE MONTHLY AMORTIZATION VIEW OF THE UNITS Payable 40% Payable 40% Payable in Cash upon in three (3) in 12 months Turn-Over OR Thru months 0 interest In-House or Bank Financing 655,771.20 2,623,084.80 109,295.20 1,311,542.40 TL 655,771.20 2,623,084.80 109,295.20 1,311,542.40 TL 698,969.60 2,795,878.40 116,494.93 1,397,939.20 BB & GC 698,969.60 2,795,878.40 116,494.93 1,397,939.20 BB & GC 655,771.20 2,623,084.80 109,295.20 1,311,542.40 GC 655,771.20 2,623,084.80 109,295.20 1,311,542.40 GC 698,969.60 2,795,878.40 116,494.93 1,397,939.20 GC & CC 698,969.60 2,795,878.40 116,494.93 1,397,939.20 GC & CC 928,278.40 3,713,113.60 154,713.07 1,856,556.80 TL 928,278.40 3,713,113.60 154,713.07 1,856,556.80 TL 933,800.00 3,735,200.00 155,633.33 1,867,600.00 BB , GC & TL 933,800.00 3,735,200.00 155,633.33 1,867,600.00 BB & GC 928,278.40 3,713,113.60 154,713.07 1,856,556.80 GC 928,278.40 3,713,113.60 154,713.07 1,856,556.80 GC 933,800.00 3,735,200.00 155,633.33 1,867,600.00 GC & CC 933,800.00 3,735,200.00 155,633.33 1,867,600.00 GC , TL & CC 20% D/P BALANCE MONTHLY AMORTIZATION VIEW OF THE UNITS Payable 40% Payable 40% Payable in Cash upon in three (3) in 12 months Turn-Over OR Thru months 0 interest In-House or Bank Financing
  • 8. 660,293.76 2,641,175.04 110,048.96 1,320,587.52 TL 660,293.76 2,641,175.04 110,048.96 1,320,587.52 TL 703,790.08 2,815,160.32 117,298.35 1,407,580.16 BB & GC 703,790.08 2,815,160.32 117,298.35 1,407,580.16 BB & GC 660,293.76 2,641,175.04 110,048.96 1,320,587.52 GC 660,293.76 2,641,175.04 110,048.96 1,320,587.52 GC 703,790.08 2,815,160.32 117,298.35 1,407,580.16 GC & CC 703,790.08 2,815,160.32 117,298.35 1,407,580.16 GC & CC 934,680.32 3,738,721.28 155,780.05 1,869,360.64 TL 934,680.32 3,738,721.28 155,780.05 1,869,360.64 TL 940,240.00 3,760,960.00 156,706.67 1,880,480.00 BB , GC & TL 940,240.00 3,760,960.00 156,706.67 1,880,480.00 BB & GC 934,680.32 3,738,721.28 155,780.05 1,869,360.64 GC 934,680.32 3,738,721.28 155,780.05 1,869,360.64 GC 940,240.00 3,760,960.00 156,706.67 1,880,480.00 GC & CC 940,240.00 3,760,960.00 156,706.67 1,880,480.00 GC , TL & CC 20% D/P BALANCE MONTHLY AMORTIZATION VIEW OF THE UNITS Payable 40% Payable 40% Payable in Cash upon in three (3) in 12 months Turn-Over OR Thru months 0 interest In-House or Bank Financing 664,816.32 2,659,265.28 110,802.72 1,329,632.64 TL 664,816.32 2,659,265.28 110,802.72 1,329,632.64 TL 708,610.56 2,834,442.24 118,101.76 1,417,221.12 BB & GC 708,610.56 2,834,442.24 118,101.76 1,417,221.12 BB & GC 664,816.32 2,659,265.28 110,802.72 1,329,632.64 GC 664,816.32 2,659,265.28 110,802.72 1,329,632.64 GC 708,610.56 2,834,442.24 118,101.76 1,417,221.12 GC & CC 708,610.56 2,834,442.24 118,101.76 1,417,221.12 GC & CC 941,082.24 3,764,328.96 156,847.04 1,882,164.48 TL 941,082.24 3,764,328.96 156,847.04 1,882,164.48 TL 946,680.00 3,786,720.00 157,780.00 1,893,360.00 BB , GC & TL 946,680.00 3,786,720.00 157,780.00 1,893,360.00 BB & GC 941,082.24 3,764,328.96 156,847.04 1,882,164.48 GC 941,082.24 3,764,328.96 156,847.04 1,882,164.48 GC 946,680.00 3,786,720.00 157,780.00 1,893,360.00 GC & CC 946,680.00 3,786,720.00 157,780.00 1,893,360.00 GC , TL & CC 20% D/P BALANCE MONTHLY AMORTIZATION VIEW OF THE UNITS Payable 40% Payable 40% Payable in Cash upon in three (3) in 12 months Turn-Over OR Thru months 0 interest In-House or Bank Financing 669,338.88 2,677,355.52 111,556.48 1,338,677.76 TL 669,338.88 2,677,355.52 111,556.48 1,338,677.76 TL 713,431.04 2,853,724.16 118,905.17 1,426,862.08 BB & GC 713,431.04 2,853,724.16 118,905.17 1,426,862.08 BB & GC 669,338.88 2,677,355.52 111,556.48 1,338,677.76 GC
  • 9. 669,338.88 2,677,355.52 111,556.48 1,338,677.76 GC 713,431.04 2,853,724.16 118,905.17 1,426,862.08 GC & CC 713,431.04 2,853,724.16 118,905.17 1,426,862.08 GC & CC 947,484.16 3,789,936.64 157,914.03 1,894,968.32 TL 947,484.16 3,789,936.64 157,914.03 1,894,968.32 TL 953,120.00 3,812,480.00 158,853.33 1,906,240.00 BB , GC & TL 953,120.00 3,812,480.00 158,853.33 1,906,240.00 BB & GC 947,484.16 3,789,936.64 157,914.03 1,894,968.32 GC 947,484.16 3,789,936.64 157,914.03 1,894,968.32 GC 953,120.00 3,812,480.00 158,853.33 1,906,240.00 GC & CC 953,120.00 3,812,480.00 158,853.33 1,906,240.00 GC , TL & CC 20% D/P BALANCE MONTHLY AMORTIZATION VIEW OF THE UNITS Payable 40% Payable 40% Payable in Cash upon in three (3) in 12 months Turn-Over OR Thru months 0 interest In-House or Bank Financing 673,861.44 2,695,445.76 112,310.24 1,347,722.88 TL 673,861.44 2,695,445.76 112,310.24 1,347,722.88 TL 718,251.52 2,873,006.08 119,708.59 1,436,503.04 BB & GC 718,251.52 2,873,006.08 119,708.59 1,436,503.04 BB & GC 673,861.44 2,695,445.76 112,310.24 1,347,722.88 GC 673,861.44 2,695,445.76 112,310.24 1,347,722.88 GC 718,251.52 2,873,006.08 119,708.59 1,436,503.04 GC & CC 718,251.52 2,873,006.08 119,708.59 1,436,503.04 GC & CC 953,886.08 3,815,544.32 158,981.01 1,907,772.16 TL 953,886.08 3,815,544.32 158,981.01 1,907,772.16 TL 959,560.00 3,838,240.00 159,926.67 1,919,120.00 BB , GC & TL 959,560.00 3,838,240.00 159,926.67 1,919,120.00 BB & GC 953,886.08 3,815,544.32 158,981.01 1,907,772.16 GC 953,886.08 3,815,544.32 158,981.01 1,907,772.16 GC 959,560.00 3,838,240.00 159,926.67 1,919,120.00 GC & CC 959,560.00 3,838,240.00 159,926.67 1,919,120.00 GC , TL & CC 20% D/P BALANCE MONTHLY AMORTIZATION VIEW OF THE UNITS Payable 40% Payable 40% Payable in Cash upon in three (3) in 12 months Turn-Over OR Thru months 0 interest In-House or Bank Financing 1,057,224.00 4,228,896.00 176,204.00 2,114,448.00 TL 1,151,976.00 4,607,904.00 191,996.00 2,303,952.00 TL 1,057,224.00 4,228,896.00 176,204.00 2,114,448.00 TL 1,057,224.00 4,228,896.00 176,204.00 2,114,448.00 GC 1,151,976.00 4,607,904.00 191,996.00 2,303,952.00 GC 1,057,224.00 4,228,896.00 176,204.00 2,114,448.00 GC 1,812,720.00 7,250,880.00 302,120.00 3,625,440.00 GC, TL & CC 1,812,720.00 7,250,880.00 302,120.00 3,625,440.00 BB, GC & TL 1,812,720.00 7,250,880.00 302,120.00 3,625,440.00 BB & GC 1,812,720.00 7,250,880.00 302,120.00 3,625,440.00 GC & CC
  • 10. 20% D/P BALANCE MONTHLY AMORTIZATION VIEW OF THE UNITS Payable 40% Payable 40% Payable in Cash upon in three (3) in 12 months Turn-Over OR Thru months 0 interest In-House or Bank Financing 1,064,272.16 4,257,088.64 177,378.69 2,128,544.32 TL 1,159,655.84 4,638,623.36 193,275.97 2,319,311.68 TL 1,064,272.16 4,257,088.64 177,378.69 2,128,544.32 TL 1,064,272.16 4,257,088.64 177,378.69 2,128,544.32 GC 1,159,655.84 4,638,623.36 193,275.97 2,319,311.68 GC 1,064,272.16 4,257,088.64 177,378.69 2,128,544.32 GC 1,824,132.80 7,296,531.20 304,022.13 3,648,265.60 GC, TL & CC 1,824,132.80 7,296,531.20 304,022.13 3,648,265.60 BB, GC & TL 1,824,132.80 7,296,531.20 304,022.13 3,648,265.60 BB & GC 1,824,132.80 7,296,531.20 304,022.13 3,648,265.60 GC & CC 20% D/P BALANCE MONTHLY AMORTIZATION VIEW OF THE UNITS Payable 40% Payable 40% Payable in Cash upon in three (3) in 12 months Turn-Over OR Thru months 0 interest In-House or Bank Financing 1,071,320.32 4,285,281.28 178,553.39 2,142,640.64 TL 1,167,335.68 4,669,342.72 194,555.95 2,334,671.36 TL 1,071,320.32 4,285,281.28 178,553.39 2,142,640.64 TL 1,071,320.32 4,285,281.28 178,553.39 2,142,640.64 GC 1,167,335.68 4,669,342.72 194,555.95 2,334,671.36 GC 1,071,320.32 4,285,281.28 178,553.39 2,142,640.64 GC 1,835,545.60 7,342,182.40 305,924.27 3,671,091.20 GC, TL & CC 1,835,545.60 7,342,182.40 305,924.27 3,671,091.20 BB, GC & TL 1,835,545.60 7,342,182.40 305,924.27 3,671,091.20 BB & GC 1,835,545.60 7,342,182.40 305,924.27 3,671,091.20 GC & CC 20% D/P BALANCE MONTHLY AMORTIZATION VIEW OF THE UNITS Payable 40% Payable 40% Payable in Cash upon in three (3) in 12 months Turn-Over OR Thru months 0 interest In-House or Bank Financing 1,779,785.28 7,119,141.12 296,630.88 3,559,570.56 TL
  • 11. 1,779,785.28 7,119,141.12 296,630.88 3,559,570.56 TL 1,837,533.60 7,350,134.40 306,255.60 3,675,067.20 BB, GC & TL 1,837,533.60 7,350,134.40 306,255.60 3,675,067.20 BB & GC 1,779,785.28 7,119,141.12 296,630.88 3,559,570.56 GC 1,779,785.28 7,119,141.12 296,630.88 3,559,570.56 GC 1,837,533.60 7,350,134.40 306,255.60 3,675,067.20 GC & CC 1,837,533.60 7,350,134.40 306,255.60 3,675,067.20 CC & TL 1,812,706.56 7,250,826.24 302,117.76 3,625,413.12 TL 1,812,706.56 7,250,826.24 302,117.76 3,625,413.12 TL 1,871,587.20 7,486,348.80 311,931.20 3,743,174.40 BB, GC & TL 1,871,587.20 7,486,348.80 311,931.20 3,743,174.40 BB & GC 1,812,706.56 7,250,826.24 302,117.76 3,625,413.12 GC 1,812,706.56 7,250,826.24 302,117.76 3,625,413.12 GC 1,871,587.20 7,486,348.80 311,931.20 3,743,174.40 GC & CC 1,871,587.20 7,486,348.80 311,931.20 3,743,174.40 CC & TL rs thru IN-HOUSE FINANCING at 18% interest per annum or thru Bank Financing
  • 12. HANGE AND MUST FIRST BE VERIFIED.
  • 13. SPLENDIDO TOWERS - SUMMER PROMO - VALID UNTIL MAY 31, 2009 FLOOR F.A B.A. T.A. PARKING T.C.V. T.C.V. 12% E-VAT T.C.V. W/ VAT PRICE PER SQ.M. 2ND FLOOR Studio - A 33.36 7.02 40.38 72,000.00 0.00 2,907,360.00 2,907,360.00 348,883.20 3,256,243.20 Studio - B 33.36 7.02 40.38 72,000.00 0.00 2,907,360.00 2,907,360.00 348,883.20 3,256,243.20 Studio - C 36.40 6.64 43.04 72,000.00 0.00 3,098,880.00 3,098,880.00 371,865.60 3,470,745.60 Studio - D 36.40 6.64 43.04 72,000.00 0.00 3,098,880.00 3,098,880.00 371,865.60 3,470,745.60 Studio - E 33.36 7.02 40.38 72,000.00 0.00 2,907,360.00 2,907,360.00 348,883.20 3,256,243.20 Studio - F 33.36 7.02 40.38 72,000.00 0.00 2,907,360.00 2,907,360.00 348,883.20 3,256,243.20 Studio - G 36.40 6.64 43.04 72,000.00 0.00 3,098,880.00 3,098,880.00 371,865.60 3,470,745.60 Studio - H 36.40 6.64 43.04 72,000.00 0.00 3,098,880.00 3,098,880.00 371,865.60 3,470,745.60 1 BR - A 47.91 9.25 57.16 72,000.00 0.00 4,115,520.00 4,115,520.00 493,862.40 4,609,382.40 1 BR - B 47.91 9.25 57.16 72,000.00 0.00 4,115,520.00 4,115,520.00 493,862.40 4,609,382.40 1 BR - C 48.33 9.17 57.50 72,000.00 0.00 4,140,000.00 4,140,000.00 496,800.00 4,636,800.00 1 BR - D 48.33 9.17 57.50 72,000.00 0.00 4,140,000.00 4,140,000.00 496,800.00 4,636,800.00 1 BR - E 47.91 9.25 57.16 72,000.00 0.00 4,115,520.00 4,115,520.00 493,862.40 4,609,382.40 1 BR - F 47.91 9.25 57.16 72,000.00 0.00 4,115,520.00 4,115,520.00 493,862.40 4,609,382.40 1 BR - G 48.33 9.17 57.50 72,000.00 0.00 4,140,000.00 4,140,000.00 496,800.00 4,636,800.00 1 BR - H 48.33 9.17 57.50 72,000.00 0.00 4,140,000.00 4,140,000.00 496,800.00 4,636,800.00 FLOOR F.A B.A. T.A. PARKING T.C.V. T.C.V. 12% E-VAT T.C.V. W/ VAT PRICE PER SQ.M. 3RD FLOOR Studio - A 33.36 7.02 40.38 72,500.00 0.00 2,927,550.00 2,927,550.00 351,306.00 3,278,856.00 Studio - B 33.36 7.02 40.38 72,500.00 0.00 2,927,550.00 2,927,550.00 351,306.00 3,278,856.00 Studio - C 36.40 6.64 43.04 72,500.00 0.00 3,120,400.00 3,120,400.00 374,448.00 3,494,848.00 Studio - D 36.40 6.64 43.04 72,500.00 0.00 3,120,400.00 3,120,400.00 374,448.00 3,494,848.00 Studio - E 33.36 7.02 40.38 72,500.00 0.00 2,927,550.00 2,927,550.00 351,306.00 3,278,856.00 Studio - F 33.36 7.02 40.38 72,500.00 0.00 2,927,550.00 2,927,550.00 351,306.00 3,278,856.00 Studio - G 36.40 6.64 43.04 72,500.00 0.00 3,120,400.00 3,120,400.00 374,448.00 3,494,848.00 Studio - H 36.40 6.64 43.04 72,500.00 0.00 3,120,400.00 3,120,400.00 374,448.00 3,494,848.00 1 BR - A 47.91 9.25 57.16 72,500.00 0.00 4,144,100.00 4,144,100.00 497,292.00 4,641,392.00 1 BR - B 47.91 9.25 57.16 72,500.00 0.00 4,144,100.00 4,144,100.00 497,292.00 4,641,392.00 1 BR - C 48.33 9.17 57.50 72,500.00 0.00 4,168,750.00 4,168,750.00 500,250.00 4,669,000.00 1 BR - D 48.33 9.17 57.50 72,500.00 0.00 4,168,750.00 4,168,750.00 500,250.00 4,669,000.00 1 BR - E 47.91 9.25 57.16 72,500.00 0.00 4,144,100.00 4,144,100.00 497,292.00 4,641,392.00 1 BR - F 47.91 9.25 57.16 72,500.00 0.00 4,144,100.00 4,144,100.00 497,292.00 4,641,392.00 1 BR - G 48.33 9.17 57.50 72,500.00 0.00 4,168,750.00 4,168,750.00 500,250.00 4,669,000.00 1 BR - H 48.33 9.17 57.50 72,500.00 0.00 4,168,750.00 4,168,750.00 500,250.00 4,669,000.00 LEGEND : TL - TAAL LAKE BB - BALAYAN BAY GF - GOLF COURSE CC - COUNTRY CLUB SPLENDIDO TOWERS - SUMMER PROMO - VALID UNTIL MAY 31, 2009
  • 14. FLOOR F.A B.A. T.A. PARKING T.C.V. T.C.V. 12% E-VAT T.C.V. W/ VAT PRICE PER SQ.M. 4TH FLOOR Studio - A 33.36 7.02 40.38 73,000.00 0.00 2,947,740.00 2,947,740.00 353,728.80 3,301,468.80 Studio - B 33.36 7.02 40.38 73,000.00 0.00 2,947,740.00 2,947,740.00 353,728.80 3,301,468.80 Studio - C 36.40 6.64 43.04 73,000.00 0.00 3,141,920.00 3,141,920.00 377,030.40 3,518,950.40 Studio - D 36.40 6.64 43.04 73,000.00 0.00 3,141,920.00 3,141,920.00 377,030.40 3,518,950.40 Studio - E 33.36 7.02 40.38 73,000.00 0.00 2,947,740.00 2,947,740.00 353,728.80 3,301,468.80 Studio - F 33.36 7.02 40.38 73,000.00 0.00 2,947,740.00 2,947,740.00 353,728.80 3,301,468.80 Studio - G 36.40 6.64 43.04 73,000.00 0.00 3,141,920.00 3,141,920.00 377,030.40 3,518,950.40 Studio - H 36.40 6.64 43.04 73,000.00 0.00 3,141,920.00 3,141,920.00 377,030.40 3,518,950.40 1 BR - A 47.91 9.25 57.16 73,000.00 0.00 4,172,680.00 4,172,680.00 500,721.60 4,673,401.60 1 BR - B 47.91 9.25 57.16 73,000.00 0.00 4,172,680.00 4,172,680.00 500,721.60 4,673,401.60 1 BR - C 48.33 9.17 57.50 73,000.00 0.00 4,197,500.00 4,197,500.00 503,700.00 4,701,200.00 1 BR - D 48.33 9.17 57.50 73,000.00 0.00 4,197,500.00 4,197,500.00 503,700.00 4,701,200.00 1 BR - E 47.91 9.25 57.16 73,000.00 0.00 4,172,680.00 4,172,680.00 500,721.60 4,673,401.60 1 BR - F 47.91 9.25 57.16 73,000.00 0.00 4,172,680.00 4,172,680.00 500,721.60 4,673,401.60 1 BR - G 48.33 9.17 57.50 73,000.00 0.00 4,197,500.00 4,197,500.00 503,700.00 4,701,200.00 1 BR - H 48.33 9.17 57.50 73,000.00 0.00 4,197,500.00 4,197,500.00 503,700.00 4,701,200.00 FLOOR F.A B.A. T.A. PARKING T.C.V. T.C.V. 12% E-VAT T.C.V. W/ VAT PRICE PER SQ.M. 5TH FLOOR Studio - A 33.36 7.02 40.38 73,500.00 0.00 2,967,930.00 2,967,930.00 356,151.60 3,324,081.60 Studio - B 33.36 7.02 40.38 73,500.00 0.00 2,967,930.00 2,967,930.00 356,151.60 3,324,081.60 Studio - C 36.40 6.64 43.04 73,500.00 0.00 3,163,440.00 3,163,440.00 379,612.80 3,543,052.80 Studio - D 36.40 6.64 43.04 73,500.00 0.00 3,163,440.00 3,163,440.00 379,612.80 3,543,052.80 Studio - E 33.36 7.02 40.38 73,500.00 0.00 2,967,930.00 2,967,930.00 356,151.60 3,324,081.60 Studio - F 33.36 7.02 40.38 73,500.00 0.00 2,967,930.00 2,967,930.00 356,151.60 3,324,081.60 Studio - G 36.40 6.64 43.04 73,500.00 0.00 3,163,440.00 3,163,440.00 379,612.80 3,543,052.80 Studio - H 36.40 6.64 43.04 73,500.00 0.00 3,163,440.00 3,163,440.00 379,612.80 3,543,052.80 1 BR - A 47.91 9.25 57.16 73,500.00 0.00 4,201,260.00 4,201,260.00 504,151.20 4,705,411.20 1 BR - B 47.91 9.25 57.16 73,500.00 0.00 4,201,260.00 4,201,260.00 504,151.20 4,705,411.20 1 BR - C 48.33 9.17 57.50 73,500.00 0.00 4,226,250.00 4,226,250.00 507,150.00 4,733,400.00 1 BR - D 48.33 9.17 57.50 73,500.00 0.00 4,226,250.00 4,226,250.00 507,150.00 4,733,400.00 1 BR - E 47.91 9.25 57.16 73,500.00 0.00 4,201,260.00 4,201,260.00 504,151.20 4,705,411.20 1 BR - F 47.91 9.25 57.16 73,500.00 0.00 4,201,260.00 4,201,260.00 504,151.20 4,705,411.20 1 BR - G 48.33 9.17 57.50 73,500.00 0.00 4,226,250.00 4,226,250.00 507,150.00 4,733,400.00 1 BR - H 48.33 9.17 57.50 73,500.00 0.00 4,226,250.00 4,226,250.00 507,150.00 4,733,400.00 LEGEND : TL - TAAL LAKE BB - BALAYAN BAY GF - GOLF COURSE CC - COUNTRY CLUB SPLENDIDO TOWERS - SUMMER PROMO - VALID UNTIL MAY 31, 2009
  • 15. FLOOR F.A B.A. T.A. PARKING T.C.V. T.C.V. 12% E-VAT T.C.V. W/ VAT PRICE PER SQ.M. 6TH FLOOR Studio - A 33.36 7.02 40.38 74,000.00 0.00 2,988,120.00 2,988,120.00 358,574.40 3,346,694.40 Studio - B 33.36 7.02 40.38 74,000.00 0.00 2,988,120.00 2,988,120.00 358,574.40 3,346,694.40 Studio - C 36.40 6.64 43.04 74,000.00 0.00 3,184,960.00 3,184,960.00 382,195.20 3,567,155.20 Studio - D 36.40 6.64 43.04 74,000.00 0.00 3,184,960.00 3,184,960.00 382,195.20 3,567,155.20 Studio - E 33.36 7.02 40.38 74,000.00 0.00 2,988,120.00 2,988,120.00 358,574.40 3,346,694.40 Studio - F 33.36 7.02 40.38 74,000.00 0.00 2,988,120.00 2,988,120.00 358,574.40 3,346,694.40 Studio - G 36.40 6.64 43.04 74,000.00 0.00 3,184,960.00 3,184,960.00 382,195.20 3,567,155.20 Studio - H 36.40 6.64 43.04 74,000.00 0.00 3,184,960.00 3,184,960.00 382,195.20 3,567,155.20 1 BR - A 47.91 9.25 57.16 74,000.00 0.00 4,229,840.00 4,229,840.00 507,580.80 4,737,420.80 1 BR - B 47.91 9.25 57.16 74,000.00 0.00 4,229,840.00 4,229,840.00 507,580.80 4,737,420.80 1 BR - C 48.33 9.17 57.50 74,000.00 0.00 4,255,000.00 4,255,000.00 510,600.00 4,765,600.00 1 BR - D 48.33 9.17 57.50 74,000.00 0.00 4,255,000.00 4,255,000.00 510,600.00 4,765,600.00 1 BR - E 47.91 9.25 57.16 74,000.00 0.00 4,229,840.00 4,229,840.00 507,580.80 4,737,420.80 1 BR - F 47.91 9.25 57.16 74,000.00 0.00 4,229,840.00 4,229,840.00 507,580.80 4,737,420.80 1 BR - G 48.33 9.17 57.50 74,000.00 0.00 4,255,000.00 4,255,000.00 510,600.00 4,765,600.00 1 BR - H 48.33 9.17 57.50 74,000.00 0.00 4,255,000.00 4,255,000.00 510,600.00 4,765,600.00 FLOOR F.A B.A. T.A. PARKING T.C.V. T.C.V. 12% E-VAT T.C.V. W/ VAT PRICE PER SQ.M. 7TH FLOOR Studio - A 33.36 7.02 40.38 74,500.00 0.00 3,008,310.00 3,008,310.00 360,997.20 3,369,307.20 Studio - B 33.36 7.02 40.38 74,500.00 0.00 3,008,310.00 3,008,310.00 360,997.20 3,369,307.20 Studio - C 36.40 6.64 43.04 74,500.00 0.00 3,206,480.00 3,206,480.00 384,777.60 3,591,257.60 Studio - D 36.40 6.64 43.04 74,500.00 0.00 3,206,480.00 3,206,480.00 384,777.60 3,591,257.60 Studio - E 33.36 7.02 40.38 74,500.00 0.00 3,008,310.00 3,008,310.00 360,997.20 3,369,307.20 Studio - F 33.36 7.02 40.38 74,500.00 0.00 3,008,310.00 3,008,310.00 360,997.20 3,369,307.20 Studio - G 36.40 6.64 43.04 74,500.00 0.00 3,206,480.00 3,206,480.00 384,777.60 3,591,257.60 Studio - H 36.40 6.64 43.04 74,500.00 0.00 3,206,480.00 3,206,480.00 384,777.60 3,591,257.60 1 BR - A 47.91 9.25 57.16 74,500.00 0.00 4,258,420.00 4,258,420.00 511,010.40 4,769,430.40 1 BR - B 47.91 9.25 57.16 74,500.00 0.00 4,258,420.00 4,258,420.00 511,010.40 4,769,430.40 1 BR - C 48.33 9.17 57.50 74,500.00 0.00 4,283,750.00 4,283,750.00 514,050.00 4,797,800.00 1 BR - D 48.33 9.17 57.50 74,500.00 0.00 4,283,750.00 4,283,750.00 514,050.00 4,797,800.00 1 BR - E 47.91 9.25 57.16 74,500.00 0.00 4,258,420.00 4,258,420.00 511,010.40 4,769,430.40 1 BR - F 47.91 9.25 57.16 74,500.00 0.00 4,258,420.00 4,258,420.00 511,010.40 4,769,430.40 1 BR - G 48.33 9.17 57.50 74,500.00 0.00 4,283,750.00 4,283,750.00 514,050.00 4,797,800.00 1 BR - H 48.33 9.17 57.50 74,500.00 0.00 4,283,750.00 4,283,750.00 514,050.00 4,797,800.00 LEGEND : TL - TAAL LAKE BB - BALAYAN BAY GF - GOLF COURSE CC - COUNTRY CLUB SPLENDIDO TOWERS - SUMMER PROMO - VALID UNTIL MAY 31, 2009 FLOOR F.A B.A. T.A. PARKING T.C.V. T.C.V. 12% E-VAT T.C.V. W/ VAT
  • 16. PRICE PER SQ.M. 8TH FLOOR 1 BR - A 53.68 9.25 62.93 75,000.00 0.00 4,719,750.00 4,719,750.00 566,370.00 5,286,120.00 1 BR - B 54.53 14.04 68.57 75,000.00 0.00 5,142,750.00 5,142,750.00 617,130.00 5,759,880.00 1 BR - C 53.68 9.25 62.93 75,000.00 0.00 4,719,750.00 4,719,750.00 566,370.00 5,286,120.00 1 BR - D 53.68 9.25 62.93 75,000.00 0.00 4,719,750.00 4,719,750.00 566,370.00 5,286,120.00 1 BR - E 54.53 14.04 68.57 75,000.00 0.00 5,142,750.00 5,142,750.00 617,130.00 5,759,880.00 1 BR - F 53.68 9.25 62.93 75,000.00 0.00 4,719,750.00 4,719,750.00 566,370.00 5,286,120.00 2 BR - A 86.09 15.81 101.90 75,000.00 450,000.00 7,642,500.00 8,092,500.00 971,100.00 9,063,600.00 2 BR - B 86.09 15.81 101.90 75,000.00 450,000.00 7,642,500.00 8,092,500.00 971,100.00 9,063,600.00 2 BR - C 86.09 15.81 101.90 75,000.00 450,000.00 7,642,500.00 8,092,500.00 971,100.00 9,063,600.00 2 BR - D 86.09 15.81 101.90 75,000.00 450,000.00 7,642,500.00 8,092,500.00 971,100.00 9,063,600.00 FLOOR F.A B.A. T.A. PARKING T.C.V. T.C.V. 12% E-VAT T.C.V. W/ VAT PRICE PER SQ.M. 9TH FLOOR 1 BR - A 53.68 9.25 62.93 75,500.00 4,751,215.00 4,751,215.00 570,145.80 5,321,360.80 1 BR - B 54.53 14.04 68.57 75,500.00 0.00 5,177,035.00 5,177,035.00 621,244.20 5,798,279.20 1 BR - C 53.68 9.25 62.93 75,500.00 0.00 4,751,215.00 4,751,215.00 570,145.80 5,321,360.80 1 BR - D 53.68 9.25 62.93 75,500.00 0.00 4,751,215.00 4,751,215.00 570,145.80 5,321,360.80 1 BR - E 54.53 14.04 68.57 75,500.00 0.00 5,177,035.00 5,177,035.00 621,244.20 5,798,279.20 1 BR - F 53.68 9.25 62.93 75,500.00 0.00 4,751,215.00 4,751,215.00 570,145.80 5,321,360.80 2 BR - A 86.09 15.81 101.90 75,500.00 450,000.00 7,693,450.00 8,143,450.00 977,214.00 9,120,664.00 2 BR - B 86.09 15.81 101.90 75,500.00 450,000.00 7,693,450.00 8,143,450.00 977,214.00 9,120,664.00 2 BR - C 86.09 15.81 101.90 75,500.00 450,000.00 7,693,450.00 8,143,450.00 977,214.00 9,120,664.00 2 BR - D 86.09 15.81 101.90 75,500.00 450,000.00 7,693,450.00 8,143,450.00 977,214.00 9,120,664.00 FLOOR F.A B.A. T.A. PARKING T.C.V. T.C.V. 12% E-VAT T.C.V. W/ VAT PRICE PER SQ.M. 10TH FLOOR 1 BR - A 53.68 9.25 62.93 76,000.00 0.00 4,782,680.00 4,782,680.00 573,921.60 5,356,601.60 1 BR - B 54.53 14.04 68.57 76,000.00 0.00 5,211,320.00 5,211,320.00 625,358.40 5,836,678.40 1 BR - C 53.68 9.25 62.93 76,000.00 0.00 4,782,680.00 4,782,680.00 573,921.60 5,356,601.60 1 BR - D 53.68 9.25 62.93 76,000.00 0.00 4,782,680.00 4,782,680.00 573,921.60 5,356,601.60 1 BR - E 54.53 14.04 68.57 76,000.00 0.00 5,211,320.00 5,211,320.00 625,358.40 5,836,678.40 1 BR - F 53.68 9.25 62.93 76,000.00 0.00 4,782,680.00 4,782,680.00 573,921.60 5,356,601.60 2 BR - A 86.09 15.81 101.90 76,000.00 450,000.00 7,744,400.00 8,194,400.00 983,328.00 9,177,728.00 2 BR - B 86.09 15.81 101.90 76,000.00 450,000.00 7,744,400.00 8,194,400.00 983,328.00 9,177,728.00 2 BR - C 86.09 15.81 101.90 76,000.00 450,000.00 7,744,400.00 8,194,400.00 983,328.00 9,177,728.00 2 BR - D 86.09 15.81 101.90 76,000.00 450,000.00 7,744,400.00 8,194,400.00 983,328.00 9,177,728.00 LEGEND : TL - TAAL LAKE BB - BALAYAN BAY GF - GOLF COURSE CC - COUNTRY CLUB SPLENDIDO TOWERS - SUMMER PROMO - VALID UNTIL MAY 31, 2009 FLOOR F.A B.A. T.A. PARKING T.C.V. T.C.V. 12% E-VAT T.C.V. W/ VAT PRICE
  • 17. PER SQ.M. 11TH FLOOR 2 BR - A 81.71 16.27 97.98 76,500.00 450,000.00 7,495,470.00 7,945,470.00 953,456.40 8,898,926.40 2 BR - B 81.71 16.27 97.98 76,500.00 450,000.00 7,495,470.00 7,945,470.00 953,456.40 8,898,926.40 2 BR - C 85.54 15.81 101.35 76,500.00 450,000.00 7,753,275.00 8,203,275.00 984,393.00 9,187,668.00 2 BR - D 85.54 15.81 101.35 76,500.00 450,000.00 7,753,275.00 8,203,275.00 984,393.00 9,187,668.00 2 BR - E 81.71 16.27 97.98 76,500.00 450,000.00 7,495,470.00 7,945,470.00 953,456.40 8,898,926.40 2 BR - F 81.71 16.27 97.98 76,500.00 450,000.00 7,495,470.00 7,945,470.00 953,456.40 8,898,926.40 2 BR - G 85.54 15.81 101.35 76,500.00 450,000.00 7,753,275.00 8,203,275.00 984,393.00 9,187,668.00 2 BR - H 85.54 15.81 101.35 76,500.00 450,000.00 7,753,275.00 8,203,275.00 984,393.00 9,187,668.00 60,994,980.00 64,594,980.00 72,346,377.60 12TH FLOOR 2 BR - A 81.71 16.27 97.98 78,000.00 450,000.00 7,642,440.00 8,092,440.00 971,092.80 9,063,532.80 2 BR - B 81.71 16.27 97.98 78,000.00 450,000.00 7,642,440.00 8,092,440.00 971,092.80 9,063,532.80 2 BR - C 85.54 15.81 101.35 78,000.00 450,000.00 7,905,300.00 8,355,300.00 1,002,636.00 9,357,936.00 2 BR - D 85.54 15.81 101.35 78,000.00 450,000.00 7,905,300.00 8,355,300.00 1,002,636.00 9,357,936.00 2 BR - E 81.71 16.27 97.98 78,000.00 450,000.00 7,642,440.00 8,092,440.00 971,092.80 9,063,532.80 2 BR - F 81.71 16.27 97.98 78,000.00 450,000.00 7,642,440.00 8,092,440.00 971,092.80 9,063,532.80 2 BR - G 85.54 15.81 101.35 78,000.00 450,000.00 7,905,300.00 8,355,300.00 1,002,636.00 9,357,936.00 2 BR - H 85.54 15.81 101.35 78,000.00 450,000.00 7,905,300.00 8,355,300.00 1,002,636.00 9,357,936.00 LEGEND : TL - TAAL LAKE BB - BALAYAN BAY GF - GOLF COURSE CC - COUNTRY CLUB LEGENDS: F.A. FLOOR AREA T.L. TAAL LAKE B.A. BALCONY AREA B.B. BALAYAN BAY T.A. TOTAL AREA G.C. GOLF COURSE T.C.V. TOTAL CONTRACT VALUE C.C. COUNTRY CLUB SHARING: SOLD AVAILABLE FOR SALE SUMMER PROMO TERM: 30% Downpayment : a) payable in seven (7), thirty (30) or sixty (60) days; b) payable in twenty-four (24) equal monthly installments without interest Note: 24 equal monthly amortization computed after the P50,000.00 reservation fee
  • 18. 70% Balance : a) payable in balloon payment upon turnover; a) payable thru in-house financing payable in 5 to 10 years with 18% interest per annum; a) payable thru bank financing DISCOUNTS: ( MINIMUM 30% DOWNPAYMENT ) Outright Cash Sale within 7 days 10% discount Outright Downpayment within 7 days 10% discount Downpayment within 30 days 5% discount Downpayment within 60 days 3% discount RESERVATION FEE P50,000.00 / UNIT NOTE : ABOVE PRICE, TERMS AND FLOOR AREAS ARE SUBJECT TO CHANGE AND MUST FIR SUMMER PROMO TERMS VALID FROM MARCH 6 - MAY 31, 2009
  • 19. 30% D/P 24 EQUAL BALANCE MONTHLY AMORTIZATION VIEW OF THE UNITS MONTHLY 70% Payable 70% Payable 70% Payable in Cash upon AMORTIZATION 5 years w/ 10 years w/ Turn-Over OR Thru (30% D/P) 18% int. p.a. 18% int. p.a. In-House or Bank Financing 976,872.96 38,619.71 2,279,370.24 57,873.21 41,074.25 2,279,370.24 TL 976,872.96 38,619.71 2,279,370.24 57,873.21 41,074.25 2,279,370.24 TL 1,041,223.68 41,300.99 2,429,521.92 61,685.56 43,779.98 2,429,521.92 BB & GC 1,041,223.68 41,300.99 2,429,521.92 61,685.56 43,779.98 2,429,521.92 BB & GC 976,872.96 38,619.71 2,279,370.24 57,873.21 41,074.25 2,279,370.24 GC 976,872.96 38,619.71 2,279,370.24 57,873.21 41,074.25 2,279,370.24 GC 1,041,223.68 41,300.99 2,429,521.92 61,685.56 43,779.98 2,429,521.92 GC & CC 1,041,223.68 41,300.99 2,429,521.92 61,685.56 43,779.98 2,429,521.92 GC & CC 1,382,814.72 55,533.95 3,226,567.68 81,922.55 58,142.75 3,226,567.68 TL 1,382,814.72 55,533.95 3,226,567.68 81,922.55 58,142.75 3,226,567.68 TL 1,391,040.00 55,876.67 3,245,760.00 82,409.85 58,488.60 3,245,760.00 BB , GC & TL 1,391,040.00 55,876.67 3,245,760.00 82,409.85 58,488.60 3,245,760.00 BB & GC 1,382,814.72 55,533.95 3,226,567.68 81,922.55 58,142.75 3,226,567.68 GC 1,382,814.72 55,533.95 3,226,567.68 81,922.55 58,142.75 3,226,567.68 GC 1,391,040.00 55,876.67 3,245,760.00 82,409.85 58,488.60 3,245,760.00 GC & CC 1,391,040.00 55,876.67 3,245,760.00 82,409.85 58,488.60 3,245,760.00 GC , TL & CC 30% D/P 24 EQUAL BALANCE MONTHLY AMORTIZATION VIEW OF THE UNITS MONTHLY 70% Payable 70% Payable 40% Payable in Cash upon AMORTIZATION 5 years w/ 10 years w/ Turn-Over OR Thru (30% D/P) 18% int. p.a. 18% int. p.a. In-House or Bank Financing 983,656.80 38,902.37 2,295,199.20 58,275.11 41,359.49 2,295,199.20 TL 983,656.80 38,902.37 2,295,199.20 58,275.11 41,359.49 2,295,199.20 TL 1,048,454.40 41,602.27 2,446,393.60 62,113.93 44,084.01 2,446,393.60 BB & GC 1,048,454.40 41,602.27 2,446,393.60 62,113.93 44,084.01 2,446,393.60 BB & GC 983,656.80 38,902.37 2,295,199.20 58,275.11 41,359.49 2,295,199.20 GC 983,656.80 38,902.37 2,295,199.20 58,275.11 41,359.49 2,295,199.20 GC 1,048,454.40 41,602.27 2,446,393.60 62,113.93 44,084.01 2,446,393.60 GC & CC 1,048,454.40 41,602.27 2,446,393.60 62,113.93 44,084.01 2,446,393.60 GC & CC 1,392,417.60 55,934.07 3,248,974.40 82,491.46 58,546.52 3,248,974.40 TL 1,392,417.60 55,934.07 3,248,974.40 82,491.46 58,546.52 3,248,974.40 TL 1,400,700.00 56,279.17 3,268,300.00 82,982.14 58,894.77 3,268,300.00 BB , GC & TL 1,400,700.00 56,279.17 3,268,300.00 82,982.14 58,894.77 3,268,300.00 BB & GC 1,392,417.60 55,934.07 3,248,974.40 82,491.46 58,546.52 3,248,974.40 GC 1,392,417.60 55,934.07 3,248,974.40 82,491.46 58,546.52 3,248,974.40 GC 1,400,700.00 56,279.17 3,268,300.00 82,982.14 58,894.77 3,268,300.00 GC & CC 1,400,700.00 56,279.17 3,268,300.00 82,982.14 58,894.77 3,268,300.00 GC , TL & CC
  • 20. 30% D/P 24 EQUAL BALANCE MONTHLY AMORTIZATION VIEW OF THE UNITS MONTHLY 70% Payable 70% Payable 40% Payable in Cash upon AMORTIZATION 5 years w/ 10 years w/ Turn-Over OR Thru (30% D/P) 18% int. p.a. 18% int. p.a. In-House or Bank Financing 990,440.64 39,185.03 2,311,028.16 58,677.00 41,644.73 2,311,028.16 TL 990,440.64 39,185.03 2,311,028.16 58,677.00 41,644.73 2,311,028.16 TL 1,055,685.12 41,903.55 2,463,265.28 62,542.31 44,388.04 2,463,265.28 BB & GC 1,055,685.12 41,903.55 2,463,265.28 62,542.31 44,388.04 2,463,265.28 BB & GC 990,440.64 39,185.03 2,311,028.16 58,677.00 41,644.73 2,311,028.16 GC 990,440.64 39,185.03 2,311,028.16 58,677.00 41,644.73 2,311,028.16 GC 1,055,685.12 41,903.55 2,463,265.28 62,542.31 44,388.04 2,463,265.28 GC & CC 1,055,685.12 41,903.55 2,463,265.28 62,542.31 44,388.04 2,463,265.28 GC & CC 1,402,020.48 56,334.19 3,271,381.12 83,060.37 58,950.29 3,271,381.12 TL 1,402,020.48 56,334.19 3,271,381.12 83,060.37 58,950.29 3,271,381.12 TL 1,410,360.00 56,681.67 3,290,840.00 83,554.43 59,300.94 3,290,840.00 BB , GC & TL 1,410,360.00 56,681.67 3,290,840.00 83,554.43 59,300.94 3,290,840.00 BB & GC 1,402,020.48 56,334.19 3,271,381.12 83,060.37 58,950.29 3,271,381.12 GC 1,402,020.48 56,334.19 3,271,381.12 83,060.37 58,950.29 3,271,381.12 GC 1,410,360.00 56,681.67 3,290,840.00 83,554.43 59,300.94 3,290,840.00 GC & CC 1,410,360.00 56,681.67 3,290,840.00 83,554.43 59,300.94 3,290,840.00 GC , TL & CC 30% D/P 24 EQUAL BALANCE MONTHLY AMORTIZATION VIEW OF THE UNITS MONTHLY 70% Payable 70% Payable 40% Payable in Cash upon AMORTIZATION 5 years w/ 10 years w/ Turn-Over OR Thru (30% D/P) 18% int. p.a. 18% int. p.a. In-House or Bank Financing 997,224.48 39,467.69 2,326,857.12 59,078.90 41,929.97 2,326,857.12 TL 997,224.48 39,467.69 2,326,857.12 59,078.90 41,929.97 2,326,857.12 TL 1,062,915.84 42,204.83 2,480,136.96 62,970.68 44,692.07 2,480,136.96 BB & GC 1,062,915.84 42,204.83 2,480,136.96 62,970.68 44,692.07 2,480,136.96 BB & GC 997,224.48 39,467.69 2,326,857.12 59,078.90 41,929.97 2,326,857.12 GC 997,224.48 39,467.69 2,326,857.12 59,078.90 41,929.97 2,326,857.12 GC 1,062,915.84 42,204.83 2,480,136.96 62,970.68 44,692.07 2,480,136.96 GC & CC 1,062,915.84 42,204.83 2,480,136.96 62,970.68 44,692.07 2,480,136.96 GC & CC 1,411,623.36 56,734.31 3,293,787.84 83,629.27 59,354.06 3,293,787.84 TL 1,411,623.36 56,734.31 3,293,787.84 83,629.27 59,354.06 3,293,787.84 TL 1,420,020.00 57,084.17 3,313,380.00 84,126.72 59,707.11 3,313,380.00 BB , GC & TL 1,420,020.00 57,084.17 3,313,380.00 84,126.72 59,707.11 3,313,380.00 BB & GC 1,411,623.36 56,734.31 3,293,787.84 83,629.27 59,354.06 3,293,787.84 GC 1,411,623.36 56,734.31 3,293,787.84 83,629.27 59,354.06 3,293,787.84 GC 1,420,020.00 57,084.17 3,313,380.00 84,126.72 59,707.11 3,313,380.00 GC & CC 1,420,020.00 57,084.17 3,313,380.00 84,126.72 59,707.11 3,313,380.00 GC , TL & CC
  • 21. 30% D/P 24 EQUAL BALANCE MONTHLY AMORTIZATION VIEW OF THE UNITS MONTHLY 70% Payable 70% Payable 40% Payable in Cash upon AMORTIZATION 5 years w/ 10 years w/ Turn-Over OR Thru (30% D/P) 18% int. p.a. 18% int. p.a. In-House or Bank Financing 1,004,008.32 39,750.35 2,342,686.08 59,480.80 42,215.20 2,342,686.08 TL 1,004,008.32 39,750.35 2,342,686.08 59,480.80 42,215.20 2,342,686.08 TL 1,070,146.56 42,506.11 2,497,008.64 63,399.05 44,996.10 2,497,008.64 BB & GC 1,070,146.56 42,506.11 2,497,008.64 63,399.05 44,996.10 2,497,008.64 BB & GC 1,004,008.32 39,750.35 2,342,686.08 59,480.80 42,215.20 2,342,686.08 GC 1,004,008.32 39,750.35 2,342,686.08 59,480.80 42,215.20 2,342,686.08 GC 1,070,146.56 42,506.11 2,497,008.64 63,399.05 44,996.10 2,497,008.64 GC & CC 1,070,146.56 42,506.11 2,497,008.64 63,399.05 44,996.10 2,497,008.64 GC & CC 1,421,226.24 57,134.43 3,316,194.56 84,198.18 59,757.83 3,316,194.56 TL 1,421,226.24 57,134.43 3,316,194.56 84,198.18 59,757.83 3,316,194.56 TL 1,429,680.00 57,486.67 3,335,920.00 84,699.01 60,113.28 3,335,920.00 BB , GC & TL 1,429,680.00 57,486.67 3,335,920.00 84,699.01 60,113.28 3,335,920.00 BB & GC 1,421,226.24 57,134.43 3,316,194.56 84,198.18 59,757.83 3,316,194.56 GC 1,421,226.24 57,134.43 3,316,194.56 84,198.18 59,757.83 3,316,194.56 GC 1,429,680.00 57,486.67 3,335,920.00 84,699.01 60,113.28 3,335,920.00 GC & CC 1,429,680.00 57,486.67 3,335,920.00 84,699.01 60,113.28 3,335,920.00 GC , TL & CC 30% D/P 24 EQUAL BALANCE MONTHLY AMORTIZATION VIEW OF THE UNITS MONTHLY 70% Payable 70% Payable 40% Payable in Cash upon AMORTIZATION 5 years w/ 10 years w/ Turn-Over OR Thru (30% D/P) 18% int. p.a. 18% int. p.a. In-House or Bank Financing 1,010,792.16 40,033.01 2,358,515.04 59,882.70 42,500.44 2,358,515.04 TL 1,010,792.16 40,033.01 2,358,515.04 59,882.70 42,500.44 2,358,515.04 TL 1,077,377.28 42,807.39 2,513,880.32 63,827.42 45,300.12 2,513,880.32 BB & GC 1,077,377.28 42,807.39 2,513,880.32 63,827.42 45,300.12 2,513,880.32 BB & GC 1,010,792.16 40,033.01 2,358,515.04 59,882.70 42,500.44 2,358,515.04 GC 1,010,792.16 40,033.01 2,358,515.04 59,882.70 42,500.44 2,358,515.04 GC 1,077,377.28 42,807.39 2,513,880.32 63,827.42 45,300.12 2,513,880.32 GC & CC 1,077,377.28 42,807.39 2,513,880.32 63,827.42 45,300.12 2,513,880.32 GC & CC 1,430,829.12 57,534.55 3,338,601.28 84,767.09 60,161.60 3,338,601.28 TL 1,430,829.12 57,534.55 3,338,601.28 84,767.09 60,161.60 3,338,601.28 TL 1,439,340.00 57,889.17 3,358,460.00 85,271.30 60,519.45 3,358,460.00 BB , GC & TL 1,439,340.00 57,889.17 3,358,460.00 85,271.30 60,519.45 3,358,460.00 BB & GC 1,430,829.12 57,534.55 3,338,601.28 84,767.09 60,161.60 3,338,601.28 GC 1,430,829.12 57,534.55 3,338,601.28 84,767.09 60,161.60 3,338,601.28 GC 1,439,340.00 57,889.17 3,358,460.00 85,271.30 60,519.45 3,358,460.00 GC & CC 1,439,340.00 57,889.17 3,358,460.00 85,271.30 60,519.45 3,358,460.00 GC , TL & CC 30% D/P 24 EQUAL BALANCE MONTHLY AMORTIZATION VIEW OF THE UNITS
  • 22. MONTHLY 70% Payable 70% Payable 40% Payable in Cash upon AMORTIZATION 5 years w/ 10 years w/ Turn-Over OR Thru (30% D/P) 18% int. p.a. 18% int. p.a. In-House or Bank Financing 1,585,836.00 63,993.17 3,700,284.00 93,950.21 66,679.12 3,700,284.00 TL 1,727,964.00 69,915.17 4,031,916.00 102,370.35 72,655.13 4,031,916.00 TL 1,585,836.00 63,993.17 3,700,284.00 93,950.21 66,679.12 3,700,284.00 TL 1,585,836.00 63,993.17 3,700,284.00 93,950.21 66,679.12 3,700,284.00 GC 1,727,964.00 69,915.17 4,031,916.00 102,370.35 72,655.13 4,031,916.00 GC 1,585,836.00 63,993.17 3,700,284.00 93,950.21 66,679.12 3,700,284.00 GC 2,719,080.00 111,211.67 6,344,520.00 161,087.36 114,328.25 6,344,520.00 GC, TL & CC 2,719,080.00 111,211.67 6,344,520.00 161,087.36 114,328.25 6,344,520.00 BB, GC & TL 2,719,080.00 111,211.67 6,344,520.00 161,087.36 114,328.25 6,344,520.00 BB & GC 2,719,080.00 111,211.67 6,344,520.00 161,087.36 114,328.25 6,344,520.00 GC & CC 30% D/P 24 EQUAL BALANCE MONTHLY AMORTIZATION VIEW OF THE UNITS MONTHLY 70% Payable 70% Payable 40% Payable in Cash upon AMORTIZATION 5 years w/ 10 years w/ Turn-Over OR Thru (30% D/P) 18% int. p.a. 18% int. p.a. In-House or Bank Financing 1,596,408.24 64,433.68 3,724,952.56 94,576.55 67,123.65 3,724,952.56 TL 1,739,483.76 70,395.16 4,058,795.44 103,052.82 73,139.49 4,058,795.44 TL 1,596,408.24 64,433.68 3,724,952.56 94,576.55 67,123.65 3,724,952.56 TL 1,596,408.24 64,433.68 3,724,952.56 94,576.55 67,123.65 3,724,952.56 GC 1,739,483.76 70,395.16 4,058,795.44 103,052.82 73,139.49 4,058,795.44 GC 1,596,408.24 64,433.68 3,724,952.56 94,576.55 67,123.65 3,724,952.56 GC 2,736,199.20 111,924.97 6,384,464.80 162,101.56 115,048.06 6,384,464.80 GC, TL & CC 2,736,199.20 111,924.97 6,384,464.80 162,101.56 115,048.06 6,384,464.80 BB, GC & TL 2,736,199.20 111,924.97 6,384,464.80 162,101.56 115,048.06 6,384,464.80 BB & GC 2,736,199.20 111,924.97 6,384,464.80 162,101.56 115,048.06 6,384,464.80 GC & CC 30% D/P 24 EQUAL BALANCE MONTHLY AMORTIZATION VIEW OF THE UNITS MONTHLY 70% Payable 70% Payable 40% Payable in Cash upon AMORTIZATION 5 years w/ 10 years w/ Turn-Over OR Thru (30% D/P) 18% int. p.a. 18% int. p.a. In-House or Bank Financing 1,606,980.48 64,874.19 3,749,621.12 95,202.88 67,568.17 3,749,621.12 TL 1,751,003.52 70,875.15 4,085,674.88 103,735.29 73,623.86 4,085,674.88 TL 1,606,980.48 64,874.19 3,749,621.12 95,202.88 67,568.17 3,749,621.12 TL 1,606,980.48 64,874.19 3,749,621.12 95,202.88 67,568.17 3,749,621.12 GC 1,751,003.52 70,875.15 4,085,674.88 103,735.29 73,623.86 4,085,674.88 GC 1,606,980.48 64,874.19 3,749,621.12 95,202.88 67,568.17 3,749,621.12 GC 2,753,318.40 112,638.27 6,424,409.60 163,115.76 115,767.86 6,424,409.60 GC, TL & CC 2,753,318.40 112,638.27 6,424,409.60 163,115.76 115,767.86 6,424,409.60 BB, GC & TL 2,753,318.40 112,638.27 6,424,409.60 163,115.76 115,767.86 6,424,409.60 BB & GC 2,753,318.40 112,638.27 6,424,409.60 163,115.76 115,767.86 6,424,409.60 GC & CC 30% D/P 24 EQUAL BALANCE MONTHLY AMORTIZATION VIEW OF THE UNITS MONTHLY 70% Payable 70% Payable 40% Payable in Cash upon
  • 23. AMORTIZATION 5 years w/ 10 years w/ Turn-Over OR Thru (30% D/P) 18% int. p.a. 18% int. p.a. In-House or Bank Financing 2,669,677.92 109,153.25 6,229,248.48 158,160.62 112,251.06 6,229,248.48 TL 2,669,677.92 109,153.25 6,229,248.48 158,160.62 112,251.06 6,229,248.48 TL 2,756,300.40 112,762.52 6,431,367.60 163,292.42 115,893.24 6,431,367.60 BB, GC & TL 2,756,300.40 112,762.52 6,431,367.60 163,292.42 115,893.24 6,431,367.60 BB & GC 2,669,677.92 109,153.25 6,229,248.48 158,160.62 112,251.06 6,229,248.48 GC 2,669,677.92 109,153.25 6,229,248.48 158,160.62 112,251.06 6,229,248.48 GC 2,756,300.40 112,762.52 6,431,367.60 163,292.42 115,893.24 6,431,367.60 GC & CC 2,756,300.40 112,762.52 6,431,367.60 163,292.42 115,893.24 6,431,367.60 CC & TL 2,719,059.84 111,210.83 6,344,472.96 161,086.17 114,327.40 6,344,472.96 TL 2,719,059.84 111,210.83 6,344,472.96 161,086.17 114,327.40 6,344,472.96 TL 2,807,380.80 114,890.87 6,550,555.20 166,318.60 118,041.00 6,550,555.20 BB, GC & TL 2,807,380.80 114,890.87 6,550,555.20 166,318.60 118,041.00 6,550,555.20 BB & GC 2,719,059.84 111,210.83 6,344,472.96 161,086.17 114,327.40 6,344,472.96 GC 2,719,059.84 111,210.83 6,344,472.96 161,086.17 114,327.40 6,344,472.96 GC 2,807,380.80 114,890.87 6,550,555.20 166,318.60 118,041.00 6,550,555.20 GC & CC 2,807,380.80 114,890.87 6,550,555.20 166,318.60 118,041.00 6,550,555.20 CC & TL
  • 24. HANGE AND MUST FIRST BE VERIFIED.