|
|
|
|
|
|
|
|
| |
| |
|
| HLURB LTS # 17807 |
| KEMBALI COAST |
| SAMPLE COMPUTATION |
| |
|
|
| |
| BUYERS NAME |
|
Total List Price |
2,516,250.00 |
| Phase: |
1 |
Block : |
|
Lot : |
|
|
|
| Area : |
750 |
Lot Cat. : |
|
3,355.00 |
|
Total Selling Price |
2,516,250.00 |
| |
|
Registration Fees (5% OF Total List Price) : |
125,812.50 |
| |
E-VAT (12% of Total List Price) |
301,950.00 |
| |
|
|
|
Total Contract Price |
2,944,012.50 |
| |
|
Total Contract Price |
2,944,000.00 |
| |
|
|
| SPOT CASH : |
|
|
|
|
Total List Price |
2,516,250.00 |
| |
8% discount |
|
|
less 8% discount |
201,300.00 |
| |
|
|
|
|
Net Selling Price |
2,314,950.00 |
| |
|
|
RF/E-vat |
393,541.50 |
| |
|
|
New Total Contract Price |
2,708,491.50 |
| |
|
|
New Total Contract Price |
2,708,500.00 |
| |
|
|
less Reservation |
30,000.00 |
| |
|
|
Spot Payment |
2,678,500.00 |
| |
|
|
|
|
| |
|
|
|
|
| SPOT
CASH : 30 days |
|
|
|
Total List Price |
2,516,250.00 |
| |
5% discount |
|
|
less 5% discount |
125,812.50 |
| |
|
|
Net Selling Price |
2,390,437.50 |
| |
|
|
RF/E-vat |
406,374.38 |
| |
|
|
New Total Contract Price |
2,796,811.88 |
| |
|
|
New Total Contract Price |
2,796,800.00 |
| |
|
|
less Reservation |
30,000.00 |
| |
|
|
Balance w/in 30 days |
2,766,800.00 |
| |
|
|
|
|
| DEFERRED
CASH : 24 MONTHS |
|
|
|
Total Contract Price |
2,944,000.00 |
| |
NO DP; No Interest |
|
|
Reservation |
30,000.00 |
| |
|
|
Balance |
2,914,000.00 |
| |
|
|
|
|
Monthly Installment |
121,416.67 |
| |
|
|
Monthly Insurance |
1,311.30 |
| |
|
|
|
|
| 20%
DP payable in 12 months; |
|
|
Total Contract Price |
2,944,000.00 |
| 80%
balance payable in 5 years @ 15% |
|
|
less Downpayment |
588,800.00 |
| |
|
|
less Reservation |
30,000.00 |
| |
|
|
Balance |
2,355,200.00 |
| |
|
|
Downpayment in 12 months |
46,566.67 |
| |
|
|
Monthly Amortization |
56,030.04 |
| |
|
Monthly Insurance |
3,218.77 |
| |
|
|
|
|
|
|
|
| 20%
DP payable in 12 months; |
|
|
Total Contract Price |
2,944,000.00 |
| 80%
balance payable in 7 years @ 17% |
|
|
less Downpayment |
588,800.00 |
| |
|
|
less Reservation |
30,000.00 |
| |
|
|
Balance |
2,355,200.00 |
| |
|
|
Downpayment in 12 months |
46,566.67 |
| |
|
|
Monthly Amortization |
48,130.41 |
| |
|
Monthly Insurance |
3,218.77 |
| |
|
|
|
|
|
|
|
| 20%
DP payable in 12 months; |
|
|
Total Contract Price |
2,944,000.00 |
| 80%
balance payable in 10 years @ 19% |
|
|
less Downpayment |
588,800.00 |
| |
|
|
less Reservation |
30,000.00 |
| |
|
|
Balance |
2,355,200.00 |
| |
|
Downpayment in 12 months |
46,566.67 |
| |
|
Monthly Amortization |
43,965.07 |
| |
|
Monthly Insurance |
3,218.77 |
| |
|
|
|
|
|
|
|
| |
|
|
|
|
| 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 |
|
|
|
|
|
|
|
|
|