|
|
|
|
|
|
|
|
| |
| |
|
| HLURB LTS # 17807 |
| KEMBALI COAST |
| SAMPLE COMPUTATION |
| |
|
|
| |
| BUYERS NAME |
|
Total List Price |
2,475,000.00 |
| Phase: |
1 |
Block : |
|
Lot : |
|
|
|
| Area : |
750 |
Lot Cat. : |
|
3,300.00 |
|
Total Selling Price |
2,475,000.00 |
| |
|
Registration Fees (5% OF Total List Price) : |
123,750.00 |
| |
E-VAT (12% of Total List Price) |
297,000.00 |
| |
|
|
|
Total Contract Price |
2,895,750.00 |
| |
|
Total Contract Price |
2,895,800.00 |
| |
|
|
| SPOT CASH : |
|
|
|
|
Total List Price |
2,475,000.00 |
| |
8% discount |
|
|
less 8% discount |
198,000.00 |
| |
|
|
|
|
Net Selling Price |
2,277,000.00 |
| |
|
|
RF/E-vat |
387,090.00 |
| |
|
|
New Total Contract Price |
2,664,090.00 |
| |
|
|
New Total Contract Price |
2,664,100.00 |
| |
|
|
less Reservation |
30,000.00 |
| |
|
|
Spot Payment |
2,634,100.00 |
| |
|
|
|
|
| |
|
|
|
|
| SPOT
CASH : 30 days |
|
|
|
Total List Price |
2,475,000.00 |
| |
5% discount |
|
|
less 5% discount |
123,750.00 |
| |
|
|
Net Selling Price |
2,351,250.00 |
| |
|
|
RF/E-vat |
399,712.50 |
| |
|
|
New Total Contract Price |
2,750,962.50 |
| |
|
|
New Total Contract Price |
2,751,000.00 |
| |
|
|
less Reservation |
30,000.00 |
| |
|
|
Balance w/in 30 days |
2,721,000.00 |
| |
|
|
|
|
| DEFERRED
CASH : 24 MONTHS |
|
|
|
Total Contract Price |
2,895,800.00 |
| |
NO DP; No Interest |
|
|
Reservation |
30,000.00 |
| |
|
|
Balance |
2,865,800.00 |
| |
|
|
|
|
Monthly Installment |
119,408.33 |
| |
|
|
Monthly Insurance |
1,289.61 |
| |
|
|
|
|
| 20%
DP payable in 12 months; |
|
|
Total Contract Price |
2,895,800.00 |
| 80%
balance payable in 5 years @ 15% |
|
|
less Downpayment |
579,160.00 |
| |
|
|
less Reservation |
30,000.00 |
| |
|
|
Balance |
2,316,640.00 |
| |
|
|
Downpayment in 12 months |
45,763.33 |
| |
|
|
Monthly Amortization |
55,112.70 |
| |
|
Monthly Insurance |
3,166.07 |
| |
|
|
|
|
|
|
|
| 20%
DP payable in 12 months; |
|
|
Total Contract Price |
2,895,800.00 |
| 80%
balance payable in 7 years @ 17% |
|
|
less Downpayment |
579,160.00 |
| |
|
|
less Reservation |
30,000.00 |
| |
|
|
Balance |
2,316,640.00 |
| |
|
|
Downpayment in 12 months |
45,763.33 |
| |
|
|
Monthly Amortization |
47,342.40 |
| |
|
Monthly Insurance |
3,166.07 |
| |
|
|
|
|
|
|
|
| 20%
DP payable in 12 months; |
|
|
Total Contract Price |
2,895,800.00 |
| 80%
balance payable in 10 years @ 19% |
|
|
less Downpayment |
579,160.00 |
| |
|
|
less Reservation |
30,000.00 |
| |
|
|
Balance |
2,316,640.00 |
| |
|
Downpayment in 12 months |
45,763.33 |
| |
|
Monthly Amortization |
43,245.26 |
| |
|
Monthly Insurance |
3,166.07 |
| |
|
|
|
|
|
|
|
| |
|
|
|
|
| NOTES |
|
|
| 1 |
For the new in-house financing term, minimum loanable
amount for lot packages must be Php 500,000.00 |
| 2 |
Monthly Insurance for
In-house Financing will start after Full Payment of DP. |
|
| |
|
|
| Prepared
and computed by: Miss Dinah Perez Patrimonio, DTI Lic. No. XI-06-417(N) |
|
|
|
Mobile no. 63-928-5001254 / 3015701 |
|
|
|
|
|
|
|
|
|