HLURB LTS # 17807
KEMBALI COAST
SAMPLE COMPUTATION
     
 
BUYERS NAME    Total List Price     3,060,750.00
Phase: 2 Block : 7 Lot : 8    
Area : 750 Lot Cat. :       4,081.00   Total Selling Price     3,060,750.00
                                                                                                                                                                                                                                                                  Registration Fees (5% OF Total List Price) :        153,037.50
  E-VAT (12% of Total List Price)        367,290.00
          Total Contract Price   3,581,077.50
    Total Contract Price   3,581,100.00
     
SPOT CASH :          Total List Price     3,060,750.00
  8% discount     less 8% discount         244,860.00
          Net Selling Price     2,815,890.00
      RF/E-vat        478,701.30
      New Total Contract Price   3,294,591.30
      New Total Contract Price   3,294,600.00
      less Reservation          30,000.00
      Spot Payment     3,264,600.00
         
         
SPOT CASH : 30 days       Total List Price     3,060,750.00
  5% discount     less 5% discount         153,037.50
      Net Selling Price     2,907,712.50
      RF/E-vat        494,311.13
      New Total Contract Price   3,402,023.63
      New Total Contract Price   3,402,000.00
      less Reservation          30,000.00
      Balance w/in 30 days     3,372,000.00
         
DEFERRED CASH : 24 MONTHS       Total Contract Price   3,581,100.00
  NO DP; No Interest     Reservation          30,000.00
      Balance     3,551,100.00
          Monthly Installment        147,962.50
      Monthly Insurance            1,598.00
         
20% DP payable in 12 months;     Total Contract Price   3,581,100.00
80% balance payable in 5 years @ 15%     less Downpayment        716,220.00
      less Reservation          30,000.00
      Balance     2,864,880.00
      Downpayment in 12 months          57,185.00
      Monthly Amortization 68,155.29
    Monthly Insurance            3,915.34
               
20% DP payable in 12 months;     Total Contract Price   3,581,100.00
80% balance payable in 7 years @ 17%     less Downpayment        716,220.00
      less Reservation          30,000.00
      Balance     2,864,880.00
      Downpayment in 12 months          57,185.00
      Monthly Amortization 58,546.13
    Monthly Insurance            3,915.34
               
20% DP payable in 12 months;     Total Contract Price   3,581,100.00
80% balance payable in 10 years @ 19%     less Downpayment        716,220.00
      less Reservation          30,000.00
      Balance     2,864,880.00
    Downpayment in 12 months          57,185.00
    Monthly Amortization 53,479.39
    Monthly Insurance            3,915.34
               
         
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