| Sample Computation | |||
| Block / Lot # | |||
| Lot area | 300 | ||
| Price per sqm (Php) | 5,000 | ||
| Total List Price | 1,500,000 | ||
| Spot Cash (30 days) | |||
| List Price | 1,500,000 | ||
| Discount Amount (15%) | 225,000 | ||
| Net Amount | 1,275,000 | ||
| Total Price with VAT | 1,402,500 | ||
| Reservation Fee | 30,000 | ||
| Net payment Due | 1,372,500 | ||
| 30% Downpayment (6months) | |||
| 30% DP | 450,000 | ||
| 2% Discount on DP | 9,000 | ||
| Net amount | 441,000 | ||
| Price with VAT | 485,100 | ||
| Reservation Fee | 30,000 | ||
| monthly DP in 6 months | 75,850 | ||
| 70% balance payable in | 1,050,000 | ||
| 1 yr with discount of 3% | 31,500 | ||
| Net amount | 1,018,500 | ||
| Monthly ammortization in 12mos | 84,875 | ||
| 2 yrs with discount of 2% | 21,000 | ||
| Net amount | 1,029,000 | FACTOR RATE | |
| Monthly ammortization in 24mos | 53,282 | 0.047074 | |
| 3 yrs with discount of 2% | 21,000 | ||
| Net amount | 1,029,000 | ||
| Monthly ammortization in 36mos | 38,233 | 0.033778 | |
| 7 yrs with discount of 2% | 21,000 | ||
| Net amount | 1,029,000 | ||
| Monthly ammortization in 84mos | 22,482 | 0.019862 | |
| *price may change without prior notice | |||
| *prepared by: Ms. Dinah Soja, 63928-5001254 | |||