LE JARDIN DE VILLA-ABRILLE SAMPLE COMPUTATION FOR LOT ONLY PURCHASE
	PROMO: Lower Interest Rates
	Block / Lot #		:
	PHASE		:
	Lot Category		:
	Area in sqm		:	228
	Price per sqm (Php)		:	10,626.00
	Total List Price		:	2,422,728.00
	Less Discount: (promo)
	Total Selling Price			2,422,728.00
	Registration (5%)		:	121,136.40
	E-VAT (12%)		:	290,727.36
	Total Contract Price		:	2,834,591.76
	Total Contract Price		:	2,834,600.00
	DEFERRED CASH (18 MONTHS, no DP, no interest)
	Total Contract Price		:	2,834,600.00
	Less Reservation		:	30,000.00
	Balance		:	2,804,600.00
	Monthly Installment in 18months, zero interest		:	155,811.11
	Monthly Insurance		:	++
	SPOT CASH PAYMENT (upon reservation)
	Total Contract Price		:	2,834,600.00
	8% DISCOUNT upon reservation		:	226,768.00
	Balance		:	2,607,832.00
	Less: reservation			30,000.00
	Balance		:	2,577,832.00
	Total Balance		:	2,577,800.00
	SPOT CASH PAYMENT (within 30days)
	Total Contract Price		:	2,834,600.00
	5% DISCOUNT upon reservation		:	141,730.00
	Balance		:	2,692,870.00
	Less: reservation			30,000.00
	Balance		:	2,662,870.00
	Total Balance		:	2,662,900.00
	NEW IN-HOUSE FINANCING
	20% DP, payable in 9months
	Total Contract Price		:	2,834,600.00
	Less: 20% Downpayment		:	566,920.00
	Less: reservation			30,000.00
	Net Downpayment			536,920.00
	Downpayment in 9 months			59,657.78
	80% balance payable in the ff.			2,267,680.00
	3 years @ 14% pa
	Monthly Ammortization			77,503.93
	Monthly Insurance			++
	5 years @ 16% pa
	Monthly Ammortization			55,145.57
	Monthly Insurance			++
	7 years @ 18% pa
	Monthly Ammortization			47,661.73
	Monthly Insurance			++
	10 years @ 20% pa
	Monthly Ammortization			43,824.20
	Monthly Insurance			++
	-------------------------------------------------------------------------------------------------------------------------
	Prepared by: Dinah Perez Patrimonio, 0928-5001254, atedhines@gmail.com
	www.davaoestate.com