HLURB LTS # 17807
KEMBALI COAST
SAMPLE COMPUTATION
BUYERS NAME						Total List Price	2,722,500.00
Phase:	1	Block :		Lot :
Area :	750	Lot Cat. :		3,630.00		Total Selling Price	2,722,500.00
						Registration Fees (5% OF Total List Price) :	136,125.00
						E-VAT (12% of Total List Price)	326,700.00
						Total Contract Price	3,185,325.00
						Total Contract Price	3,185,300.00
SPOT CASH :						Total List Price	2,722,500.00
	8% discount					less 8% discount	217,800.00
						Net Selling Price	2,504,700.00
						RF/E-vat	425,799.00
						New Total Contract Price	2,930,499.00
						New Total Contract Price	2,930,500.00
						less Reservation	30,000.00
						Spot Payment	2,900,500.00
SPOT CASH : 30 days						Total List Price	2,722,500.00
	5% discount					less 5% discount	136,125.00
						Net Selling Price	2,586,375.00
						RF/E-vat	439,683.75
						New Total Contract Price	3,026,058.75
						New Total Contract Price	3,026,100.00
						less Reservation	30,000.00
						Balance w/in 30 days	2,996,100.00
DEFERRED CASH : 24 MONTHS						Total Contract Price	3,185,300.00
	NO DP; No Interest					Reservation	30,000.00
						Balance	3,155,300.00
						Monthly Installment	131,470.83
						Monthly Insurance	1,419.89
20% DP payable in 12 months;						Total Contract Price	3,185,300.00
80% balance payable in 5 years @ 15%						less Downpayment	637,060.00
						less Reservation	30,000.00
						Balance	2,548,240.00
						Downpayment in 12 months	50,588.33
						Monthly Amortization	60,622.45
						Monthly Insurance	3,482.59
20% DP payable in 12 months;						Total Contract Price	3,185,300.00
80% balance payable in 7 years @ 17%						less Downpayment	637,060.00
						less Reservation	30,000.00
						Balance	2,548,240.00
						Downpayment in 12 months	50,588.33
						Monthly Amortization	52,075.34
						Monthly Insurance	3,482.59
20% DP payable in 12 months;						Total Contract Price	3,185,300.00
80% balance payable in 10 years @ 19%						less Downpayment	637,060.00
						less Reservation	30,000.00
						Balance	2,548,240.00
						Downpayment in 12 months	50,588.33
						Monthly Amortization	47,568.60
						Monthly Insurance	3,482.59
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