Buyer's Name          :
                             Block/Cluster No.     :          9            Unit Type     :      SD    Lot Area  :   244.22 sq. m.
                             Lot/Unit Number       :          3            House Model :      CEDAR Floor Area :    172.50 sq. m.
                             Payment Terms:        :                20% DP payable in 12 mos, 80% BALANCE thru BANK FINANCING



                                  COMPUTATION SHEET
                 List Price                        :                                                            8,105,000.00
                 Less: Discount on List Price      :
                 Net List Price                    :                                                            8,105,000.00

                 Down Payment                      :          20%                                               1,621,000.00
                 Less: 5% Discount on DP           :                                                                 -
                 Net Downpayment                   :                                                            1,621,000.00

                 Balance Payment                   :          80%                                               6,484,000.00

                 Total Contract Price              :                                                            8,105,000.00
                 TCP-Net of 12% VAT                                                                             7,236,607.14


SCHEDULE OF PAYMENTS:
              PARTICULARS                                               DP                                                   TOTAL                 DUE DATE
Reservation                                                          30,000.00                                             30,000.00
Downpayment 1                                                       132,583.33                                             132,583.33
Downpayment 2                                                       132,583.33                                             132,583.33
Downpayment 3                                                       132,583.33                                             132,583.33
Downpayment 4                                                       132,583.33                                             132,583.33
Downpayment 5                                                       132,583.33                                             132,583.33
Downpayment 6                                                       132,583.33                                             132,583.33
Downpayment 7                                                       132,583.33                                             132,583.33
Downpayment 8                                                       132,583.33                                             132,583.33
Downpayment 9                                                       132,583.33                                             132,583.33
Downpayment 10                                                      132,583.33                                             132,583.33
Downpayment 11                                                      132,583.33                                             132,583.33
Downpayment 12                                                      132,583.33                                             132,583.33
Total Downpayment                                                  1,621,000.00                                           1,621,000.00

            Turn-Over Fees                 :   payable upon Turn-Over
            CTS/REM Fees                   :                                                Spread Over                  months      Monthly OC
            Other Charges                  :                                       0.00     Spread Over          12      months      Monthly OC           -
            TOTAL                                                                  0.00
      REMINDER:        Turn-Over Fees are not yet incorporated in the other charges. It shall be due and demandable prior actual turn-over.


Balance Payment                    Note: Please encircle desire term for the balance payment
   TERM                     INTEREST RATE           Monthly Amort          MRI        FI                                     TOTAL               DUE DATE
 15     yrs to pay   11.50%    MA fixed for   2 yrs      75,745.43       1,966.81 411.27                                    78,123.51         START:
 15     yrs to pay   11.75%    MA fixed for   3 yrs      76,779.08       1,966.81 411.27                                    79,157.16         END:
 15     yrs to pay   12.50%    MA fixed for   5 yrs      79,916.73       1,966.81 411.27                                    82,294.82

Note: One Asia Development Corporation reserves the right to correct any error appearing on this page. Kindly make all checks payable to VERDANT
HEIGHTS. Checks shall not produce the effect of payment until proceeds thereof have been actually received by the Seller. This computation Sheet is
NOT VALID until officially accepted and approved by authorized officers of ONE ASIA DEVELOPMENT CORPORATION.

Prepared by:
Conforme:                                              Accredited Sellers:                                               Approved by:

                                                                                                                                         JASMIN TRINIDAD
              Principal Buyer                                      Direct Seller/Account Officer                                    Project Development Manager



                                                                  Project Sales/Account Manager

Checked and Received by:
                                                                       Sales Director/Broker

        Customer Service Asst.
Date:
Date:        October 14, 2009
                          Buyer's Name          :
                          Block/Cluster No.     :          10             Unit Type      :     SD    Lot Area  :   144.00 sq. m.
                          Lot/Unit Number       :          14             House Model : CYPRESS Floor Area :       126.40 sq. m.
                          Payment Terms:        :                  20% DP payable in 12 mos, 80% BALANCE thru BANK FINANCING



                                 COMPUTATION SHEET
              List Price                   :                                                                  6,071,000.00
              Less: Discount on List Price :                                                                       -
              Net List Price                    :                                                             6,071,000.00

              Down Payment                      :           20%                                               1,214,200.00
              Less:                             :                                                                  -
              Net DP less Commission            :                                                             1,214,200.00

              Balance Payment                   :           80%                                               4,856,800.00

              Total Contract Price              :                                                             6,071,000.00
              TCP-Net of 12% VAT                                                                              5,420,535.71


SCHEDULE OF PAYMENTS:
              PARTICULARS                                             DP                                                   TOTAL                  DUE DATE
Reservation                                                        30,000.00                                              30,000.00
Downpayment 1                                                      98,683.33                                              98,683.33
Downpayment 2                                                      98,683.33                                              98,683.33
Downpayment 3                                                      98,683.33                                              98,683.33
Downpayment 4                                                      98,683.33                                              98,683.33
Downpayment 5                                                      98,683.33                                              98,683.33
Downpayment 6                                                      98,683.33                                              98,683.33
Downpayment 7                                                      98,683.33                                              98,683.33
Downpayment 8                                                      98,683.33                                              98,683.33
Downpayment 9                                                      98,683.33                                              98,683.33
Downpayment 10                                                     98,683.33                                              98,683.33
Downpayment 11                                                     98,683.33                                              98,683.33
Downpayment 12                                                     98,683.33                                              98,683.33
Total Downpayment                                                 1,214,200.00                                          1,214,200.00

Balance Payment                Note: Please encircle desire term for the balance payment
   TERM                  INTEREST RATE            Monthly Amort          MRI       FI                                      TOTAL                 DUE DATE
15   yrs to pay   11.50%   MA fixed for   2 yrs       56,736.64       1,473.23 358.47                                     58,568.34         START:
15   yrs to pay   11.75%   MA fixed for   3 yrs       57,510.89       1,473.23 358.47                                     59,342.59         END:
15   yrs to pay   12.50%   MA fixed for   5 yrs       59,861.13       1,473.23 358.47                                     61,692.83

         Turn-Over Fees                 :   payable upon Turn-Over
         CTS/REM Fees                   :                                                  Spread Over                 months      Monthly OC
         Other Charges                  :                                        0.00      Spread Over         12      months      Monthly OC           -
         TOTAL                                                                   0.00
     REMINDER:      Turn-Over Fees are not yet incorporated in the other charges. It shall be due and demandable prior actual turn-over.


Note: One Asia Development Corporation reserves the right to correct any error appearing on this page. Kindly make all checks payable to VERDANT
HEIGHTS. Checks shall not produce the effect of payment until proceeds thereof have been actually received by the Seller. This computation Sheet is
NOT VALID until officially accepted and approved by authorized officers of ONE ASIA DEVELOPMENT CORPORATION.

Prepared by:
Conforme:                                           Accredited Sellers:                                                Approved by:

                                                                                                                                       JASMIN TRINIDAD
            Principal Buyer                                       Direct Seller/Account Officer                                   Project Development Manager



              Co Borrower                                       Project Sales/Account Manager

Checked and Received by:
                                                                      Sales Director/Broker

        Customer Service Asst.
Date:
Buyer's Name         :
                           Block/Cluster No.    :         8             Unit Type     :      SA    Lot Area  :   123.00 sq. m.
                           Lot/Unit Number      :         10            House Model :      MAPLE Floor Area :    111.03 sq. m.
                           Payment Terms:       :                20% DP payable in 12 mos, 80% BALANCE thru BANK FINANCING



                               COMPUTATION SHEET
             List Price                         :                                                          6,273,000.00
             Less: Discount on List Price       :
             Net List Price                     :                                                           6,273,000.00

             Down Payment                       :          20%                                             1,254,600.00
             Less: Discount on 1st DP           :
             Net Downpayment                    :                                                           1,254,600.00

             Balance Payment                    :          20%                                             5,018,400.00
             Total Contract Price               :                                                           6,273,000.00
             TCP-Net of 12% VAT                                                                             5,600,892.86


SCHEDULE OF PAYMENTS:
             PARTICULARS                                             DP                                                  TOTAL                DUE DATE
Reservation                                                       30,000.00                                             30,000.00
Downpayment 1                                                    102,050.00                                            102,050.00
Downpayment 2                                                    102,050.00                                            102,050.00
Downpayment 3                                                    102,050.00                                            102,050.00
Downpayment 4                                                    102,050.00                                            102,050.00
Downpayment 5                                                    102,050.00                                            102,050.00
Downpayment 6                                                    102,050.00                                            102,050.00
Downpayment 7                                                    102,050.00                                            102,050.00
Downpayment 8                                                    102,050.00                                            102,050.00
Downpayment 9                                                    102,050.00                                            102,050.00
Downpayment 10                                                   102,050.00                                            102,050.00
Downpayment 11                                                   102,050.00                                            102,050.00
Downpayment 12                                                   102,050.00                                            102,050.00
Total Downpayment                                               1,254,600.00                                          1,254,600.00

Balance Payment                 Note: Please encircle desire term for the balance payment
   TERM                  INTEREST RATE           Monthly Amort          MRI        FI                                    TOTAL                DUE DATE
15   yrs to pay   11.50%    MA fixed for   2 yrs      58,624.44       1,522.25 292.68                                  60,439.37           START:
15   yrs to pay   11.75%    MA fixed for   3 yrs      59,424.45       1,522.25 292.68                                  61,239.38           END:
15   yrs to pay   12.50%    MA fixed for   5 yrs      61,852.89       1,522.25 292.68                                  63,667.82

          Turn-Over Fees                :   payable upon Turn-Over
          CTS/REM Fees                  :                                               Spread Over                 months      Monthly OC
          Other Charges                 :                                      0.00     Spread Over          12     months      Monthly OC           -
          TOTAL                                                                0.00
     REMINDER:      Turn-Over Fees are not yet incorporated in the other charges. It shall be due and demandable prior actual turn-over.


Note: One Asia Development Corporation reserves the right to correct any error appearing on this page. Kindly make all checks payable to
VERDANT HEIGHTS. Checks shall not produce the effect of payment until proceeds thereof have been actually received by the Seller. This
computation Sheet is NOT VALID until officially accepted and approved by authorized officers of ONE ASIA DEVELOPMENT CORPORATION.



Prepared by:
Conforme:                                           Accredited Sellers:                                             Approved by:

                                                                                                                                    JASMIN TRINIDAD
           Principal Buyer                                      Direct Seller/Account Officer                                  Project Development Manager



             Co Borrower                                       Project Sales/Account Manager

Checked and Received by:
                                                                    Sales Director/Broker

        Customer Service Asst.
Date:
Buyer's Name          :
                          Block/Cluster No.     :          8            Unit Type      :      SA    Lot Area   :   136.80 sq. m.
                          Lot/Unit Number       :         11            House Model : MULBERRY Floor Area :        111.03 sq. m.
                          Payment Terms:        :                 20% DP payable in 12 mos, 80% BALANCE thru BANK FINANCING



                               COMPUTATION SHEET
              List Price                   :                                                                5,551,000.00
              Less: Discount on List Price :
              Net List Price                    :                                                            5,551,000.00

              Down Payment                      :          20%                                              1,110,200.00
              Less:                             :                                                                 -
              Net Downpayment                   :                                                            1,110,200.00

              Balance Payment                   :          80%                                              4,440,800.00
              Total Contract Price              :                                                            5,551,000.00
              TCP-Net of 12% VAT                                                                             4,956,250.00


SCHEDULE OF PAYMENTS:
             PARTICULARS                                             DP                                                   TOTAL                  DUE DATE
Reservation                                                       30,000.00                                              30,000.00
Downpayment 1                                                     90,016.67                                              90,016.67
Downpayment 2                                                     90,016.67                                              90,016.67
Downpayment 3                                                     90,016.67                                              90,016.67
Downpayment 4                                                     90,016.67                                              90,016.67
Downpayment 5                                                     90,016.67                                              90,016.67
Downpayment 6                                                     90,016.67                                              90,016.67
Downpayment 7                                                     90,016.67                                              90,016.67
Downpayment 8                                                     90,016.67                                              90,016.67
Downpayment 9                                                     90,016.67                                              90,016.67
Downpayment 10                                                    90,016.67                                              90,016.67
Downpayment 11                                                    90,016.67                                              90,016.67
Downpayment 12                                                    90,016.67                                              90,016.67
Total Downpayment                                               1,110,200.00                                           1,110,200.00

Balance Payment                 Note: Please encircle desire term for the balance payment
   TERM                  INTEREST RATE           Monthly Amort          MRI        FI                                      TOTAL               DUE DATE
15   yrs to pay   11.50%    MA fixed for   2 yrs      51,876.97       1,347.04 264.64                                    53,488.66          START:
15   yrs to pay   11.75%    MA fixed for   3 yrs      52,584.91       1,347.04 264.64                                    54,196.59          END:
15   yrs to pay   12.50%    MA fixed for   5 yrs      54,733.84       1,347.04 264.64                                    56,345.52

         Turn-Over Fees                 :   payable upon Turn-Over
         CTS/REM Fees                   :                                                Spread Over                   months      Monthly OC
         Other Charges                  :                                      0.00      Spread Over          12       months      Monthly OC           -
         TOTAL                                                                 0.00
     REMINDER:      Turn-Over Fees are not yet incorporated in the other charges. It shall be due and demandable prior actual turn-over.


Note: One Asia Development Corporation reserves the right to correct any error appearing on this page. Kindly make all checks payable to VERDANT
HEIGHTS. Checks shall not produce the effect of payment until proceeds thereof have been actually received by the Seller. This computation Sheet is
NOT VALID until officially accepted and approved by authorized officers of ONE ASIA DEVELOPMENT CORPORATION.

Prepared by:
Conforme:                                           Accredited Sellers:                                                Approved by:


            Principal Buyer                                     Direct Seller/Account Officer

                                                                                                                                       JASMIN TRINIDAD
              Co Borrower                                      Project Sales/Account Manager                                      Project Development Manager

Checked and Received by:
                                                                    Sales Director/Broker

        Customer Service Asst.
Date:
Buyer's Name         :
                           Block/Cluster No.    :         9             Unit Type     :      TH    Lot Area  :    56.00  sq. m.
                           Lot/Unit Number      :         11            House Model :      SENNA Floor Area :     66.25  sq. m.
                           Payment Terms:       :                20% DP payable in 15 mos, 80% BALANCE thru BANK FINANCING



                               COMPUTATION SHEET
             List Price                         :                                                           3,476,000.00
             Less: Discount on List Price       :                                                                -
             Net List Price                     :                                                           3,476,000.00

             Down Payment                       :          20%                                              695,200.00
             Less:                              :
             Net Downpayment                    :                                                            695,200.00

             Balance Payment                    :          80%                                             2,780,800.00
             Total Contract Price               :                                                           3,476,000.00
             TCP-Net of 12% VAT                                                                             2,896,666.67


SCHEDULE OF PAYMENTS:
             PARTICULARS                                             DP                                                  TOTAL                DUE DATE
Reservation                                                      20,000.00                                             20,000.00
Downpayment 1                                                    45,013.33                                             45,013.33
Downpayment 2                                                    45,013.33                                             45,013.33
Downpayment 3                                                    45,013.33                                             45,013.33
Downpayment 4                                                    45,013.33                                             45,013.33
Downpayment 5                                                    45,013.33                                             45,013.33
Downpayment 6                                                    45,013.33                                             45,013.33
Downpayment 7                                                    45,013.33                                             45,013.33
Downpayment 8                                                    45,013.33                                             45,013.33
Downpayment 9                                                    45,013.33                                             45,013.33
Downpayment 10                                                   45,013.33                                             45,013.33
Downpayment 11                                                   45,013.33                                             45,013.33
Downpayment 12                                                   45,013.33                                             45,013.33
Downpayment 13                                                   45,013.33                                             45,013.33
Downpayment 14                                                   45,013.33                                             45,013.33
Downpayment 15                                                   45,013.33                                             45,013.33
Total Downpayment                                                695,200.00                                            695,200.00

Balance Payment                 Note: Please encircle desire term for the balance payment
   TERM                  INTEREST RATE           Monthly Amort          MRI        FI                                    TOTAL                DUE DATE
15   yrs to pay   11.50%    MA fixed for   2 yrs      32,485.02        843.51   139.33                                 33,467.86           START:
15   yrs to pay   11.75%    MA fixed for   3 yrs      32,928.32        843.51   139.33                                 33,911.16           END:
15   yrs to pay   12.50%    MA fixed for   5 yrs      34,273.97        843.51   139.33                                 35,256.81

          Turn-Over Fees                :   payable upon Turn-Over
          CTS/REM Fees                  :                                               Spread Over                 months      Monthly OC
          Other Charges                 :                                      0.00     Spread Over          15     months      Monthly OC         -
          TOTAL                                                                0.00
     REMINDER:      Turn-Over Fees are not yet incorporated in the other charges. It shall be due and demandable prior actual turn-over.


Note: One Asia Development Corporation reserves the right to correct any error appearing on this page. Kindly make all checks payable to
VERDANT HEIGHTS. Checks shall not produce the effect of payment until proceeds thereof have been actually received by the Seller. This
computation Sheet is NOT VALID until officially accepted and approved by authorized officers of ONE ASIA DEVELOPMENT CORPORATION.

Prepared by:
Conforme:                                           Accredited Sellers:                                             Approved by:

                                                                                                                                JASMIN TRINIDAD
           Principal Buyer                                      Direct Seller/Account Officer                             Business Development Manager



             Co Borrower                                       Project Sales/Account Manager

Checked and Received by:
                                                                    Sales Director/Broker

        Customer Service Asst.
Date:
Buyer's Name         :
                           Block/Cluster No.    :          9            Unit Type     :      TH    Lot Area  :    70.00  sq. m.
                           Lot/Unit Number      :          6            House Model : GARDENIA Floor Area :       82.50  sq. m.
                           Payment Terms:       :                20% DP payable in 15 mos, 80% BALANCE thru BANK FINANCING



                               COMPUTATION SHEET
              List Price                        :                                                            3,855,482.47
              Less: Discount on List Price      :                                                                 -
              Net List Price                    :                                                            3,855,482.47

              Down Payment                      :          20%                                                771,096.49
              Less:                             :
              Net Downpayment                   :                                                             771,096.49

              Balance Payment                   :          80%                                               3,084,385.98

              Total Contract Price              :                                                            3,855,482.47
              TCP-Net of 12% VAT                                                                             3,212,902.06


SCHEDULE OF PAYMENTS:
             PARTICULARS                                             DP                                                  TOTAL                  DUE DATE
Reservation                                                      20,000.00                                              20,000.00
Downpayment 1                                                    50,073.10                                              50,073.10
Downpayment 2                                                    50,073.10                                              50,073.10
Downpayment 3                                                    50,073.10                                              50,073.10
Downpayment 4                                                    50,073.10                                              50,073.10
Downpayment 5                                                    50,073.10                                              50,073.10
Downpayment 6                                                    50,073.10                                              50,073.10
Downpayment 7                                                    50,073.10                                              50,073.10
Downpayment 8                                                    50,073.10                                              50,073.10
Downpayment 9                                                    50,073.10                                              50,073.10
Downpayment 10                                                   50,073.10                                              50,073.10
Downpayment 11                                                   50,073.10                                              50,073.10
Downpayment 12                                                   50,073.10                                              50,073.10
Downpayment 13                                                   50,073.10                                              50,073.10
Downpayment 14                                                   50,073.10                                              50,073.10
Downpayment 15                                                   50,073.10                                              50,073.10
Total Downpayment                                                771,096.49                                             771,096.49

Balance Payment                 Note: Please encircle desire term for the balance payment
   TERM                  INTEREST RATE           Monthly Amort          MRI        FI                                      TOTAL               DUE DATE
15   yrs to pay   11.50%    MA fixed for   2 yrs      36,031.48        935.60    173.5                                  37,140.58          START:
15   yrs to pay   11.75%    MA fixed for   3 yrs      36,523.18        935.60    173.5                                  37,632.28          END:
15   yrs to pay   12.50%    MA fixed for   5 yrs      38,015.74        935.60    173.5                                  39,124.84

          Turn-Over Fees                :   payable upon Turn-Over
          CTS/REM Fees                  :                                                Spread Over                  months      Monthly OC
          Other Charges                 :                                       0.00     Spread Over          15      months      Monthly OC           -
          TOTAL                                                                 0.00
     REMINDER:      Turn-Over Fees are not yet incorporated in the other charges. It shall be due and demandable prior actual turn-over.


Note: One Asia Development Corporation reserves the right to correct any error appearing on this page. Kindly make all checks payable to
VERDANT HEIGHTS. Checks shall not produce the effect of payment until proceeds thereof have been actually received by the Seller. This
computation Sheet is NOT VALID until officially accepted and approved by authorized officers of ONE ASIA DEVELOPMENT CORPORATION.

Prepared by:
Conforme:                                           Accredited Sellers:                                               Approved by:


           Principal Buyer                                      Direct Seller/Account Officer

                                                                                                                                      JASMIN TRINIDAD
             Co Borrower                                       Project Sales/Account Manager                                     Project Development Manager

Checked and Received by:
                                                                    Sales Director/Broker

        Customer Service Asst.
Date:


     NOTE: Other Charges to be followed..
Vh Sample Computation Bank Fin.

Vh Sample Computation Bank Fin.

  • 1.
    Buyer's Name : Block/Cluster No. : 9 Unit Type : SD Lot Area : 244.22 sq. m. Lot/Unit Number : 3 House Model : CEDAR Floor Area : 172.50 sq. m. Payment Terms: : 20% DP payable in 12 mos, 80% BALANCE thru BANK FINANCING COMPUTATION SHEET List Price : 8,105,000.00 Less: Discount on List Price : Net List Price : 8,105,000.00 Down Payment : 20% 1,621,000.00 Less: 5% Discount on DP : - Net Downpayment : 1,621,000.00 Balance Payment : 80% 6,484,000.00 Total Contract Price : 8,105,000.00 TCP-Net of 12% VAT 7,236,607.14 SCHEDULE OF PAYMENTS: PARTICULARS DP TOTAL DUE DATE Reservation 30,000.00 30,000.00 Downpayment 1 132,583.33 132,583.33 Downpayment 2 132,583.33 132,583.33 Downpayment 3 132,583.33 132,583.33 Downpayment 4 132,583.33 132,583.33 Downpayment 5 132,583.33 132,583.33 Downpayment 6 132,583.33 132,583.33 Downpayment 7 132,583.33 132,583.33 Downpayment 8 132,583.33 132,583.33 Downpayment 9 132,583.33 132,583.33 Downpayment 10 132,583.33 132,583.33 Downpayment 11 132,583.33 132,583.33 Downpayment 12 132,583.33 132,583.33 Total Downpayment 1,621,000.00 1,621,000.00 Turn-Over Fees : payable upon Turn-Over CTS/REM Fees : Spread Over months Monthly OC Other Charges : 0.00 Spread Over 12 months Monthly OC - TOTAL 0.00 REMINDER: Turn-Over Fees are not yet incorporated in the other charges. It shall be due and demandable prior actual turn-over. Balance Payment Note: Please encircle desire term for the balance payment TERM INTEREST RATE Monthly Amort MRI FI TOTAL DUE DATE 15 yrs to pay 11.50% MA fixed for 2 yrs 75,745.43 1,966.81 411.27 78,123.51 START: 15 yrs to pay 11.75% MA fixed for 3 yrs 76,779.08 1,966.81 411.27 79,157.16 END: 15 yrs to pay 12.50% MA fixed for 5 yrs 79,916.73 1,966.81 411.27 82,294.82 Note: One Asia Development Corporation reserves the right to correct any error appearing on this page. Kindly make all checks payable to VERDANT HEIGHTS. Checks shall not produce the effect of payment until proceeds thereof have been actually received by the Seller. This computation Sheet is NOT VALID until officially accepted and approved by authorized officers of ONE ASIA DEVELOPMENT CORPORATION. Prepared by: Conforme: Accredited Sellers: Approved by: JASMIN TRINIDAD Principal Buyer Direct Seller/Account Officer Project Development Manager Project Sales/Account Manager Checked and Received by: Sales Director/Broker Customer Service Asst. Date:
  • 2.
    Date: October 14, 2009 Buyer's Name : Block/Cluster No. : 10 Unit Type : SD Lot Area : 144.00 sq. m. Lot/Unit Number : 14 House Model : CYPRESS Floor Area : 126.40 sq. m. Payment Terms: : 20% DP payable in 12 mos, 80% BALANCE thru BANK FINANCING COMPUTATION SHEET List Price : 6,071,000.00 Less: Discount on List Price : - Net List Price : 6,071,000.00 Down Payment : 20% 1,214,200.00 Less: : - Net DP less Commission : 1,214,200.00 Balance Payment : 80% 4,856,800.00 Total Contract Price : 6,071,000.00 TCP-Net of 12% VAT 5,420,535.71 SCHEDULE OF PAYMENTS: PARTICULARS DP TOTAL DUE DATE Reservation 30,000.00 30,000.00 Downpayment 1 98,683.33 98,683.33 Downpayment 2 98,683.33 98,683.33 Downpayment 3 98,683.33 98,683.33 Downpayment 4 98,683.33 98,683.33 Downpayment 5 98,683.33 98,683.33 Downpayment 6 98,683.33 98,683.33 Downpayment 7 98,683.33 98,683.33 Downpayment 8 98,683.33 98,683.33 Downpayment 9 98,683.33 98,683.33 Downpayment 10 98,683.33 98,683.33 Downpayment 11 98,683.33 98,683.33 Downpayment 12 98,683.33 98,683.33 Total Downpayment 1,214,200.00 1,214,200.00 Balance Payment Note: Please encircle desire term for the balance payment TERM INTEREST RATE Monthly Amort MRI FI TOTAL DUE DATE 15 yrs to pay 11.50% MA fixed for 2 yrs 56,736.64 1,473.23 358.47 58,568.34 START: 15 yrs to pay 11.75% MA fixed for 3 yrs 57,510.89 1,473.23 358.47 59,342.59 END: 15 yrs to pay 12.50% MA fixed for 5 yrs 59,861.13 1,473.23 358.47 61,692.83 Turn-Over Fees : payable upon Turn-Over CTS/REM Fees : Spread Over months Monthly OC Other Charges : 0.00 Spread Over 12 months Monthly OC - TOTAL 0.00 REMINDER: Turn-Over Fees are not yet incorporated in the other charges. It shall be due and demandable prior actual turn-over. Note: One Asia Development Corporation reserves the right to correct any error appearing on this page. Kindly make all checks payable to VERDANT HEIGHTS. Checks shall not produce the effect of payment until proceeds thereof have been actually received by the Seller. This computation Sheet is NOT VALID until officially accepted and approved by authorized officers of ONE ASIA DEVELOPMENT CORPORATION. Prepared by: Conforme: Accredited Sellers: Approved by: JASMIN TRINIDAD Principal Buyer Direct Seller/Account Officer Project Development Manager Co Borrower Project Sales/Account Manager Checked and Received by: Sales Director/Broker Customer Service Asst. Date:
  • 3.
    Buyer's Name : Block/Cluster No. : 8 Unit Type : SA Lot Area : 123.00 sq. m. Lot/Unit Number : 10 House Model : MAPLE Floor Area : 111.03 sq. m. Payment Terms: : 20% DP payable in 12 mos, 80% BALANCE thru BANK FINANCING COMPUTATION SHEET List Price : 6,273,000.00 Less: Discount on List Price : Net List Price : 6,273,000.00 Down Payment : 20% 1,254,600.00 Less: Discount on 1st DP : Net Downpayment : 1,254,600.00 Balance Payment : 20% 5,018,400.00 Total Contract Price : 6,273,000.00 TCP-Net of 12% VAT 5,600,892.86 SCHEDULE OF PAYMENTS: PARTICULARS DP TOTAL DUE DATE Reservation 30,000.00 30,000.00 Downpayment 1 102,050.00 102,050.00 Downpayment 2 102,050.00 102,050.00 Downpayment 3 102,050.00 102,050.00 Downpayment 4 102,050.00 102,050.00 Downpayment 5 102,050.00 102,050.00 Downpayment 6 102,050.00 102,050.00 Downpayment 7 102,050.00 102,050.00 Downpayment 8 102,050.00 102,050.00 Downpayment 9 102,050.00 102,050.00 Downpayment 10 102,050.00 102,050.00 Downpayment 11 102,050.00 102,050.00 Downpayment 12 102,050.00 102,050.00 Total Downpayment 1,254,600.00 1,254,600.00 Balance Payment Note: Please encircle desire term for the balance payment TERM INTEREST RATE Monthly Amort MRI FI TOTAL DUE DATE 15 yrs to pay 11.50% MA fixed for 2 yrs 58,624.44 1,522.25 292.68 60,439.37 START: 15 yrs to pay 11.75% MA fixed for 3 yrs 59,424.45 1,522.25 292.68 61,239.38 END: 15 yrs to pay 12.50% MA fixed for 5 yrs 61,852.89 1,522.25 292.68 63,667.82 Turn-Over Fees : payable upon Turn-Over CTS/REM Fees : Spread Over months Monthly OC Other Charges : 0.00 Spread Over 12 months Monthly OC - TOTAL 0.00 REMINDER: Turn-Over Fees are not yet incorporated in the other charges. It shall be due and demandable prior actual turn-over. Note: One Asia Development Corporation reserves the right to correct any error appearing on this page. Kindly make all checks payable to VERDANT HEIGHTS. Checks shall not produce the effect of payment until proceeds thereof have been actually received by the Seller. This computation Sheet is NOT VALID until officially accepted and approved by authorized officers of ONE ASIA DEVELOPMENT CORPORATION. Prepared by: Conforme: Accredited Sellers: Approved by: JASMIN TRINIDAD Principal Buyer Direct Seller/Account Officer Project Development Manager Co Borrower Project Sales/Account Manager Checked and Received by: Sales Director/Broker Customer Service Asst. Date:
  • 4.
    Buyer's Name : Block/Cluster No. : 8 Unit Type : SA Lot Area : 136.80 sq. m. Lot/Unit Number : 11 House Model : MULBERRY Floor Area : 111.03 sq. m. Payment Terms: : 20% DP payable in 12 mos, 80% BALANCE thru BANK FINANCING COMPUTATION SHEET List Price : 5,551,000.00 Less: Discount on List Price : Net List Price : 5,551,000.00 Down Payment : 20% 1,110,200.00 Less: : - Net Downpayment : 1,110,200.00 Balance Payment : 80% 4,440,800.00 Total Contract Price : 5,551,000.00 TCP-Net of 12% VAT 4,956,250.00 SCHEDULE OF PAYMENTS: PARTICULARS DP TOTAL DUE DATE Reservation 30,000.00 30,000.00 Downpayment 1 90,016.67 90,016.67 Downpayment 2 90,016.67 90,016.67 Downpayment 3 90,016.67 90,016.67 Downpayment 4 90,016.67 90,016.67 Downpayment 5 90,016.67 90,016.67 Downpayment 6 90,016.67 90,016.67 Downpayment 7 90,016.67 90,016.67 Downpayment 8 90,016.67 90,016.67 Downpayment 9 90,016.67 90,016.67 Downpayment 10 90,016.67 90,016.67 Downpayment 11 90,016.67 90,016.67 Downpayment 12 90,016.67 90,016.67 Total Downpayment 1,110,200.00 1,110,200.00 Balance Payment Note: Please encircle desire term for the balance payment TERM INTEREST RATE Monthly Amort MRI FI TOTAL DUE DATE 15 yrs to pay 11.50% MA fixed for 2 yrs 51,876.97 1,347.04 264.64 53,488.66 START: 15 yrs to pay 11.75% MA fixed for 3 yrs 52,584.91 1,347.04 264.64 54,196.59 END: 15 yrs to pay 12.50% MA fixed for 5 yrs 54,733.84 1,347.04 264.64 56,345.52 Turn-Over Fees : payable upon Turn-Over CTS/REM Fees : Spread Over months Monthly OC Other Charges : 0.00 Spread Over 12 months Monthly OC - TOTAL 0.00 REMINDER: Turn-Over Fees are not yet incorporated in the other charges. It shall be due and demandable prior actual turn-over. Note: One Asia Development Corporation reserves the right to correct any error appearing on this page. Kindly make all checks payable to VERDANT HEIGHTS. Checks shall not produce the effect of payment until proceeds thereof have been actually received by the Seller. This computation Sheet is NOT VALID until officially accepted and approved by authorized officers of ONE ASIA DEVELOPMENT CORPORATION. Prepared by: Conforme: Accredited Sellers: Approved by: Principal Buyer Direct Seller/Account Officer JASMIN TRINIDAD Co Borrower Project Sales/Account Manager Project Development Manager Checked and Received by: Sales Director/Broker Customer Service Asst. Date:
  • 5.
    Buyer's Name : Block/Cluster No. : 9 Unit Type : TH Lot Area : 56.00 sq. m. Lot/Unit Number : 11 House Model : SENNA Floor Area : 66.25 sq. m. Payment Terms: : 20% DP payable in 15 mos, 80% BALANCE thru BANK FINANCING COMPUTATION SHEET List Price : 3,476,000.00 Less: Discount on List Price : - Net List Price : 3,476,000.00 Down Payment : 20% 695,200.00 Less: : Net Downpayment : 695,200.00 Balance Payment : 80% 2,780,800.00 Total Contract Price : 3,476,000.00 TCP-Net of 12% VAT 2,896,666.67 SCHEDULE OF PAYMENTS: PARTICULARS DP TOTAL DUE DATE Reservation 20,000.00 20,000.00 Downpayment 1 45,013.33 45,013.33 Downpayment 2 45,013.33 45,013.33 Downpayment 3 45,013.33 45,013.33 Downpayment 4 45,013.33 45,013.33 Downpayment 5 45,013.33 45,013.33 Downpayment 6 45,013.33 45,013.33 Downpayment 7 45,013.33 45,013.33 Downpayment 8 45,013.33 45,013.33 Downpayment 9 45,013.33 45,013.33 Downpayment 10 45,013.33 45,013.33 Downpayment 11 45,013.33 45,013.33 Downpayment 12 45,013.33 45,013.33 Downpayment 13 45,013.33 45,013.33 Downpayment 14 45,013.33 45,013.33 Downpayment 15 45,013.33 45,013.33 Total Downpayment 695,200.00 695,200.00 Balance Payment Note: Please encircle desire term for the balance payment TERM INTEREST RATE Monthly Amort MRI FI TOTAL DUE DATE 15 yrs to pay 11.50% MA fixed for 2 yrs 32,485.02 843.51 139.33 33,467.86 START: 15 yrs to pay 11.75% MA fixed for 3 yrs 32,928.32 843.51 139.33 33,911.16 END: 15 yrs to pay 12.50% MA fixed for 5 yrs 34,273.97 843.51 139.33 35,256.81 Turn-Over Fees : payable upon Turn-Over CTS/REM Fees : Spread Over months Monthly OC Other Charges : 0.00 Spread Over 15 months Monthly OC - TOTAL 0.00 REMINDER: Turn-Over Fees are not yet incorporated in the other charges. It shall be due and demandable prior actual turn-over. Note: One Asia Development Corporation reserves the right to correct any error appearing on this page. Kindly make all checks payable to VERDANT HEIGHTS. Checks shall not produce the effect of payment until proceeds thereof have been actually received by the Seller. This computation Sheet is NOT VALID until officially accepted and approved by authorized officers of ONE ASIA DEVELOPMENT CORPORATION. Prepared by: Conforme: Accredited Sellers: Approved by: JASMIN TRINIDAD Principal Buyer Direct Seller/Account Officer Business Development Manager Co Borrower Project Sales/Account Manager Checked and Received by: Sales Director/Broker Customer Service Asst. Date:
  • 6.
    Buyer's Name : Block/Cluster No. : 9 Unit Type : TH Lot Area : 70.00 sq. m. Lot/Unit Number : 6 House Model : GARDENIA Floor Area : 82.50 sq. m. Payment Terms: : 20% DP payable in 15 mos, 80% BALANCE thru BANK FINANCING COMPUTATION SHEET List Price : 3,855,482.47 Less: Discount on List Price : - Net List Price : 3,855,482.47 Down Payment : 20% 771,096.49 Less: : Net Downpayment : 771,096.49 Balance Payment : 80% 3,084,385.98 Total Contract Price : 3,855,482.47 TCP-Net of 12% VAT 3,212,902.06 SCHEDULE OF PAYMENTS: PARTICULARS DP TOTAL DUE DATE Reservation 20,000.00 20,000.00 Downpayment 1 50,073.10 50,073.10 Downpayment 2 50,073.10 50,073.10 Downpayment 3 50,073.10 50,073.10 Downpayment 4 50,073.10 50,073.10 Downpayment 5 50,073.10 50,073.10 Downpayment 6 50,073.10 50,073.10 Downpayment 7 50,073.10 50,073.10 Downpayment 8 50,073.10 50,073.10 Downpayment 9 50,073.10 50,073.10 Downpayment 10 50,073.10 50,073.10 Downpayment 11 50,073.10 50,073.10 Downpayment 12 50,073.10 50,073.10 Downpayment 13 50,073.10 50,073.10 Downpayment 14 50,073.10 50,073.10 Downpayment 15 50,073.10 50,073.10 Total Downpayment 771,096.49 771,096.49 Balance Payment Note: Please encircle desire term for the balance payment TERM INTEREST RATE Monthly Amort MRI FI TOTAL DUE DATE 15 yrs to pay 11.50% MA fixed for 2 yrs 36,031.48 935.60 173.5 37,140.58 START: 15 yrs to pay 11.75% MA fixed for 3 yrs 36,523.18 935.60 173.5 37,632.28 END: 15 yrs to pay 12.50% MA fixed for 5 yrs 38,015.74 935.60 173.5 39,124.84 Turn-Over Fees : payable upon Turn-Over CTS/REM Fees : Spread Over months Monthly OC Other Charges : 0.00 Spread Over 15 months Monthly OC - TOTAL 0.00 REMINDER: Turn-Over Fees are not yet incorporated in the other charges. It shall be due and demandable prior actual turn-over. Note: One Asia Development Corporation reserves the right to correct any error appearing on this page. Kindly make all checks payable to VERDANT HEIGHTS. Checks shall not produce the effect of payment until proceeds thereof have been actually received by the Seller. This computation Sheet is NOT VALID until officially accepted and approved by authorized officers of ONE ASIA DEVELOPMENT CORPORATION. Prepared by: Conforme: Accredited Sellers: Approved by: Principal Buyer Direct Seller/Account Officer JASMIN TRINIDAD Co Borrower Project Sales/Account Manager Project Development Manager Checked and Received by: Sales Director/Broker Customer Service Asst. Date: NOTE: Other Charges to be followed..