avery house and lot cavite (1).xls

8/19/2019 Avery house and lot cavite (1).xls

1/19

INVESTMENT PROPOSAL

celist Jacksonville-050720103-PL4B Term Sheet July 2013

ORIZON LAND PROPERTY DEVELOPMENT CORP.

ASE NO. 1

OCK NO. 11

T NO. 18

ype of Lot: interior lot House Type: Averyientation: south

CAN ONLY BE SOLD AS H & L 1

3 - 20 DP in 30 Days / 80 thru Bank or In-House Financing 1

Total Area 159.00 sq.m Lot Area 120.00 sq.m House Area 39.00 sq.m TOTAL Lot House USD

P 1,843,400.00 655,900.00 1,187,500.00 42,869.77

SS: DISC 5% 92,170.00 32,795.00 59,375.00 2,143.49

T PRICE 1,751,230.00 623,105.00 1,128,125.00 40,726.28

Pay't Sched Month

rvation Deposit Mar 14, 2016 15,000.00 10,000.00 5,000.00 348.84

Downpayment Apr 15, 2016 335,246.00 114,621.00 220,625.00 7,796.42

Balance thru Bank May 15, 2016 1,400,984.00 498,484.00 902,500.00 32,581.02

r In House Financing 1,751,230.00 623,105.00 1,128,125.00 40,726.28

-

dvance Reg. Charges 87,561.50 2,036.31

Lumpsum thru Bank or In House Financing

RATE Years Monthly Amortization for InHouse or Bank Financing

18.00% 5 35,575.79 827.34 May 15, 2016 to Apr 15, 2021

18.00% 7 29,445.65 684.78 May 15, 2016 to Apr 15, 2023

e:

The developer reserves the right to verify and correct above figures if necessary.

Price are subject to change without prior notice

Advance Registration Charges is approximately 5.0% of the Net Price (excl.of RVAT) -

Please make check payable to HORIZON LAND PROPERTY DEVELOPMENT CORP.

Figures are based from pricelist Jacksonville 05072013-PL4B

0 0Client Agent / Division


2/19

INVESTMENT PROPOSAL

Pricelist Jacksonville-050720103-PL4B Term

HORIZON LAND PROPERTY DEVELOPMENT CORP.

PHASE NO. 1

BLOCK NO. 11LOT NO.18

Type of Lot: interior lot House Type:

Orientation: south

CAN ONLY BE SOL

C1 - 50% DP / 50% in 24 mos Total Area 159.00 sq.m Lot Area 120.00 sq.m

TOTAL Lot

SRP 1,843,400.00 655,900.00

LESS: 4% 73,736.00 26,236.00

NET PRICE 1,769,664.00 629,664.00

Pay't Sched Month

Reservation Deposit Mar 14, 2016 15,000.00 10,000.00

50% DP Apr 15, 2016 869,832.00 304,832.0050% in 24 mos for Lots May 15, 2016 36,868.00 13,118.00

Jun 15, 2016 36,868.00 13,118.00

Jul 15, 2016 36,868.00 13,118.00

Aug 15, 2016 36,868.00 13,118.00

Sep 15, 2016 36,868.00 13,118.00

Oct 15, 2016 36,868.00 13,118.00

Nov 15, 2016 36,868.00 13,118.00

Dec 15, 2016 36,868.00 13,118.00

Jan 15, 2017 36,868.00 13,118.00

Feb 15, 2017 36,868.00 13,118.00

Mar 15, 2017 36,868.00 13,118.00

Apr 15, 2017 36,868.00 13,118.00

May 15, 2017 36,868.00 13,118.00

Jun 15, 2017 36,868.00 13,118.00

Jul 15, 2017 36,868.00 13,118.00

Aug 15, 2017 36,868.00 13,118.00

Sep 15, 2017 36,868.00 13,118.00

Oct 15, 2017 36,868.00 13,118.00


3/19

Nov 15, 2017 36,868.00 13,118.00

Dec 15, 2017 36,868.00 13,118.00

Jan 15, 2018 36,868.00 13,118.00

Feb 15, 2018 36,868.00 13,118.00

Mar 15, 2018 36,868.00 13,118.00

Apr 15, 2018 36,868.00 13,118.00

1,769,664.00 629,664.00

* Advance Reg. Charges 88,483.20

Note:

1. The developer reserves the right to verify and correct above figures if necessary.

2. Price are subject to change without prior notice

3. Advance Registration Charges is approximately 5.0% of the Net Price (excl.of RVAT) -

4. Please make check payable to HORIZON LAND PROPERTY D

5. Figures are based from pricelist Jacksonville 05072013-PL4B

0

Client


4/19

Sheet July 2013

Avery

AS H & L 1

1 House Area 39.00 sq.m

House USD

1,187,500.00 42,869.77

47,500.00 1,714.79

1,140,000.00 41,154.98

5,000.00 348.84

565,000.00 20,228.6523,750.00 857.40

23,750.00 857.40

23,750.00 857.40

23,750.00 857.40

23,750.00 857.40

23,750.00 857.40

23,750.00 857.40

23,750.00 857.40

23,750.00 857.40

23,750.00 857.40

23,750.00 857.40

23,750.00 857.40

23,750.00 857.40

23,750.00 857.40

23,750.00 857.40

23,750.00 857.40

23,750.00 857.40

23,750.00 857.40


5/19

23,750.00 857.40

23,750.00 857.40

23,750.00 857.40

23,750.00 857.40

23,750.00 857.40

23,750.00 857.40

1,140,000.00 41,154.98

2,057.75

EVELOPMENT CORP.

0

Agent / Division


6/19

INVESTMENT PROPOSAL

Pricelist Jacksonville-050720103-PL4B Term


PHASE NO. 1

BLOCK NO. 11LOT NO.18

Type of Lot: interior lot House Type:

Orientation: south

CAN ONLY BE SO

A1 - 10% DP / 20% in 24 mos / 70% L Total Area 159.00 sq.m Lot Area 120.00 sq.m

TOTAL Lot

SRP 1,843,400.00 655,900.00

LESS: 1% 18,434.00 6,559.00

NET PRICE 1,824,966.00 649,341.00

Pay't Sched Month

Reservation Deposit Mar 14, 2016 15,000.00 10,000.00

10% DP Apr 15, 2016 167,496.60 54,934.1020% in 24 mos for H & L May 15, 2016 15,208.05 5,411.18

70% In House or Bank Fin. Jun 15, 2016 15,208.05 5,411.18

Jul 15, 2016 15,208.05 5,411.18

Aug 15, 2016 15,208.05 5,411.18

Sep 15, 2016 15,208.05 5,411.18

Oct 15, 2016 15,208.05 5,411.18

Nov 15, 2016 15,208.05 5,411.18

Dec 15, 2016 15,208.05 5,411.18

Jan 15, 2017 15,208.05 5,411.18

Feb 15, 2017 15,208.05 5,411.18

Mar 15, 2017 15,208.05 5,411.18

Apr 15, 2017 15,208.05 5,411.18

May 15, 2017 15,208.05 5,411.18

Jun 15, 2017 15,208.05 5,411.18

Jul 15, 2017 15,208.05 5,411.18

Aug 15, 2017 15,208.05 5,411.18

Sep 15, 2017 15,208.05 5,411.18

Oct 15, 2017 15,208.05 5,411.18


7/19

Nov 15, 2017 15,208.05 5,411.18

Dec 15, 2017 15,208.05 5,411.18

Jan 15, 2018 15,208.05 5,411.18

Feb 15, 2018 15,208.05 5,411.18

Mar 15, 2018 15,208.05 5,411.18

Apr 15, 2018 15,208.05 5,411.18

May 15, 2018 1,277,476.20 454,538.701,824,966.00 649,341.00

* Advance Reg. Charges 91,248.30

Note:



3. Advance Registration Charges is approximately 5.0% of the Net Price (excl.of RVAT) -

4. Please make check payable to HORIZON LAND PROPERTY D


0

Client


8/19

Sheet July 2013

Avery

D AS H & L 1 1

1

mpsum or Bank Financing 1 House Area 39.00 sq.m

House USD

1,187,500.00 42,869.77

11,875.00 428.70

1,175,625.00 42,441.07

5,000.00 348.84

112,562.50 3,895.279,796.88 353.68

9,796.88 353.68

9,796.88 353.68

9,796.88 353.68

9,796.88 353.68

9,796.88 353.68

9,796.88 353.68

9,796.88 353.68

9,796.88 353.68

9,796.88 353.68

9,796.88 353.68

9,796.88 353.68

9,796.88 353.68

9,796.88 353.68

9,796.88 353.68

9,796.88 353.68

9,796.88 353.68

9,796.88 353.68


9/19

9,796.88 353.68

9,796.88 353.68

9,796.88 353.68

9,796.88 353.68

9,796.88 353.68

9,796.88 353.68

822,937.50 29,708.751,175,625.00 12,732.32

2,122.05

EVELOPMENT CORP.

0

Agent / Division


10/19


11/19


12/19

INVESTMENT PROPOSAL

Pricelist Jacksonville-050720103-PL4B Term Sheet July 2013

IZON LAND PROPERTY DEVELOPMENT CORP.

SE NO. 1

CK NO. 11

NO.18

e of Lot: interior lot House Type: Averyentation:south


- 20 in 24 Mos. / 80 thru Bank or In House Financing 1


1,843,400.00 655,900.00 1,187,500.00 42,869.77

: - - - -

PRICE 1,843,400.00 655,900.00 1,187,500.00 42,869.77

ay't Sched Month

ation Deposit Mar 14, 2016 15,000.00 10,000.00 5,000.00 348.84

/A in 24 mos Apr 15, 2016 14,736.67 5,049.17 9,687.50 342.71

May 15, 2016 14,736.67 5,049.17 9,687.50 342.71

Jun 15, 2016 14,736.67 5,049.17 9,687.50 342.71

Jul 15, 2016 14,736.67 5,049.17 9,687.50 342.71

Aug 15, 2016 14,736.67 5,049.17 9,687.50 342.71

Sep 15, 2016 14,736.67 5,049.17 9,687.50 342.71

Oct 15, 2016 14,736.67 5,049.17 9,687.50 342.71

Nov 15, 2016 14,736.67 5,049.17 9,687.50 342.71

Dec 15, 2016 14,736.67 5,049.17 9,687.50 342.71

Jan 15, 2017 14,736.67 5,049.17 9,687.50 342.71

Feb 15, 2017 14,736.67 5,049.17 9,687.50 342.71

Mar 15, 2017 14,736.67 5,049.17 9,687.50 342.71

Apr 15, 2017 14,736.67 5,049.17 9,687.50 342.71

May 15, 2017 14,736.67 5,049.17 9,687.50 342.71

Jun 15, 2017 14,736.67 5,049.17 9,687.50 342.71

Jul 15, 2017 14,736.67 5,049.17 9,687.50 342.71

Aug 15, 2017 14,736.67 5,049.17 9,687.50 342.71

Sep 15, 2017 14,736.67 5,049.17 9,687.50 342.71

Oct 15, 2017 14,736.67 5,049.17 9,687.50 342.71

Nov 15, 2017 14,736.67 5,049.17 9,687.50 342.71Dec 15, 2017 14,736.67 5,049.17 9,687.50 342.71

Jan 15, 2018 14,736.67 5,049.17 9,687.50 342.71

Feb 15, 2018 14,736.67 5,049.17 9,687.50 342.71

Mar 15, 2018 14,736.67 5,049.17 9,687.50 342.71

alance thru Apr 15, 2018 1,474,720.00 524,720.00 950,000.00 34,295.81

use Financing 1,843,400.00 655,900.00 1,187,500.00 42,869.77

-

ance Reg. Charges 92,170.00 2,143.49

timated Bank Charges to be paid upon approval of loan

umpsum thru Bank or In House Financing

RATE Years Monthly Amortization for InHouse or Bank Financing

18.00% 5 37,448.20 870.89 Apr 15, 2018 to #VALUE!

18.00% 7 30,995.43 720.82 Apr 15, 2018 to #VALUE!

e developer reserves the right to verify and correct above figures if necessary.

ce are subject to change without prior notice

vance Registration Charges is approximately 5.0% of the Net Price (excl.of RVAT) -

ase make check payable to HORIZON LAND PROPERTY DEVELOPMENT CORP.

ures are based from pricelist Jacksonville 05072013-PL4B

0 0

Client Agent / Division


13/19


14/19


15/19


16/19

INVESTMENT PROPOSAL



PHASE NO. 1

BLOCK NO. 11

LOT NO.18

Type of Lot: interior lot House Type: AveryOrientation: south


A4 - 100% in 24 months 1


RP 1,843,400.00 655,900.00 1,187,500.00 42,869.77

ESS: - - - -

NET PRICE 1,843,400.00 655,900.00 1,187,500.00 42,869.77

Pay't Sched Month

eservation Deposit Mar 14, 2016 15,000.00 10,000.00 5,000.00 348.84

00% balance in 24 mos Apr 15, 2016 76,183.33 26,912.50 49,270.83 1,771.71

May 15, 2016 76,183.33 26,912.50 49,270.83 1,771.71

Jun 15, 2016 76,183.33 26,912.50 49,270.83 1,771.71

Jul 15, 2016 76,183.33 26,912.50 49,270.83 1,771.71

Aug 15, 2016 76,183.33 26,912.50 49,270.83 1,771.71

Sep 15, 2016 76,183.33 26,912.50 49,270.83 1,771.71

Oct 15, 2016 76,183.33 26,912.50 49,270.83 1,771.71

Nov 15, 2016 76,183.33 26,912.50 49,270.83 1,771.71

Dec 15, 2016 76,183.33 26,912.50 49,270.83 1,771.71

Jan 15, 2017 76,183.33 26,912.50 49,270.83 1,771.71

Feb 15, 2017 76,183.33 26,912.50 49,270.83 1,771.71Mar 15, 2017 76,183.33 26,912.50 49,270.83 1,771.71

Apr 15, 2017 76,183.33 26,912.50 49,270.83 1,771.71

May 15, 2017 76,183.33 26,912.50 49,270.83 1,771.71

Jun 15, 2017 76,183.33 26,912.50 49,270.83 1,771.71

Jul 15, 2017 76,183.33 26,912.50 49,270.83 1,771.71

Aug 15, 2017 76,183.33 26,912.50 49,270.83 1,771.71

Sep 15, 2017 76,183.33 26,912.50 49,270.83 1,771.71

Oct 15, 2017 76,183.33 26,912.50 49,270.83 1,771.71

Nov 15, 2017 76,183.33 26,912.50 49,270.83 1,771.71

Dec 15, 2017 76,183.33 26,912.50 49,270.83 1,771.71

Jan 15, 2018 76,183.33 26,912.50 49,270.83 1,771.71

Feb 15, 2018 76,183.33 26,912.50 49,270.83 1,771.71

Mar 15, 2018 76,183.33 26,912.50 49,270.83 1,771.71

1,843,400.00 655,900.00 1,187,500.00 41,098.06

Advance Reg. Charges 92,170.00 2,143.49

Note:

. The developer reserves the right to verify and correct above figures if necessary.

. Price are subject to change without prior notice

. Advance Registration Charges is approximately 5.0% of the Net Price (excl.of RVAT) -

. Please make check payable to HORIZON LAND PROPERTY DEVELOPMENT CORP.

. Figures are based from pricelist Jacksonville 05072013-PL4B

0 0Client Agent / Division


17/19


18/19

INVESTMENT PROPOSAL SUMMARY


HORIZON LAND PROPERTY DEVELOPMEN

PHASE NO. 1

BLOCK NO. 11

LOT NO. 18

Type of Lot:interior lot House Type: AveryOrientation:southLOT AREA 120.00 sq.m.

CAN ONLY BE SOLD AS H & L1

1

PHP USD

C 2 -

C A S H I N 3 0

Suggested Retail Price 1,843,400.00 42,869.77

Less: Discount 8% 147,472.00 3,429.58

Net Price 1,695,928.00 39,440.19

Reservation Deposit 15,000.00 348.84 Mar 14, 2016

Full Payment 1,680,928.00 39,091.35 Apr 15, 2016

Advance Registration Charges 84,796.40 1,972.01 ( Approximate )


Less: Discount 5% 92,170.00 2,143.49 umpsum thru In House Financin

Net Price 1,751,230.00 40,726.28 **Rate Yr Monthly Amort.

18% 5 5!5"5."#

Reservation Deposit 15,000.00 348.84 Mar 14, 2016 18% " $#!5.&5

Downpayment 335,246.00 7,796.42 Apr 15, 2016

Balance thru Bank or In House 1,400,984.00 32,581.02 per month May 15, 2016


Applicable to LOT ONLY only Applicable to House & LotSuggested Retail Price - - Suggested Retail Price 1,843,400.00

Less: Discount 4% - - Less: Discount 4% 73,736.00

Net Price - - Net Price 1,769,664.00

Reservation Deposit - - Mar 14, 2016 Reservation Deposit 15,000.00 Mar 14, 2016

Downpayment - - Apr 15, 2016 Downpayment 869,832.00 Apr 15, 2016

Amortization in 18 months - - per month May 15, 2016 to Oct 15, 2017 Amortization in 24 months 36,868.00 per monthMay 15, 2016 to

* Advance Reg. Charges - - ( Approximate ) * Advance Reg. Charges 88,483.20 ( Approximate )

Applicable to LOT ONLY only Applicable to House & Lot

Suggested Retail Price - - Suggested Retail Price 1,843,400.00

Less: Discount 1% - - Less: Discount 1% 18,434.00

Net Price - - Net Price 1,824,966.00


Downpayment - - Apr 15, 2016 Downpayment 167,496.60 Apr 15, 2016

Amortization in 18 months - - per month May 15, 2016 to Oct 15, 2017 Amortization in 24 months 15,208.05 per monthMay 15, 2016 to

Balance thru Bank or In House - Nov 15, 2017 Balance thru Bank or In House 1,474,720.00 May 15, 2018

* Advance Reg. Charges - - ( Approximate ) * Advance Reg. Charges 91,248.30 ( Approximate )

Applicable to LOT ONLY only Applicable to House & Lot

Suggested Retail Price - - Suggested Retail Price 1,843,400.00

Less: Discount - - Less: Discount -Net Price - - Net Price 1,843,400.00


Amortization in 18 months - - Apr 15, 2016 to Sep 15, 2017 Amortization in 24 months 14,736.67 per month Apr 15, 2016 to

Balance thru Bank or In House - - Oct 15, 2017 Balance thru Bank or In House 1,474,720.00 Apr 15, 2018

Advance Registration Charges - - ( Approximate ) Advance Registration Charges 92,170.00 ( Approximate )


Less: Discount - -

Net Price 1,843,400.00 42,869.77

Reservation Deposit 15,000.00 348.84 Mar 14, 2016

Amortization in 24 months 76,183.33 1,771.71 Apr 15, 2016 to Mar 15, 2018


Note:



3. Advance Registration Charges is approximately 5.0% of the Net Price (excl. of RVAT) -

4. Please make check payable to HORIZON LAND PROPERTY DEVELOPMENT CORP.


** Above Interest rates are estimate only and are subject to adjustment upon loan application

0 0

Client Agent / Division

B 3 - 2 0 D P i n 3 0 D a y s /

8 0 t h r u B a n k o r I n - H o u s e

F i n a n c i n g

C 1 - 5 0 %

D P / 5 0 %

i n

1 8 m o s

C 1 - 5 0 %

D P / 5 0 %

i n

2 4 m o s

A 1 - 1 0 %

D P / 2 0 %

i n 1

8

m o s / 7 0 %

L u m p s u m o

r

B a n k F i n a n c i n g

A 1 - 1 0 %

D P / 2 0 %

i n 2

4

m o s / 7 0 %

L u m p s u m o

r

B a n k F i n a n c i n g

A 3 - 2 0 i n 1 8 M o s . /

8 0 t h r u B a n k o r I

n

H o u s e F i n a n c i n g

A 3 - 2 0 i n 2 4 M o s . /

8 0 t h r u B a n k o r I

n

H o u s e F i n a n c i n g

A 4 - 1 0 0

%

i n 2 4

m o n

t h s


19/19

Apr 15, 2018

Apr 15, 2018

Mar 15, 2018

avery house and lot cavite (1).xls

Documents