HLURB LTS # 17807
KEMBALI COAST
SAMPLE COMPUTATION
     
 
BUYERS NAME    Total List Price     3,225,750.00
Phase: 2 Block :   Lot :      
Area : 750 Lot Cat. :       4,301.00   Total Selling Price     3,225,750.00
                                                                                                                                                                                                                                                                  Registration Fees (5% OF Total List Price) :        161,287.50
  E-VAT (12% of Total List Price)        387,090.00
          Total Contract Price   3,774,127.50
    Total Contract Price   3,774,100.00
     
SPOT CASH :          Total List Price     3,225,750.00
  8% discount     less 8% discount         258,060.00
          Net Selling Price     2,967,690.00
      RF/E-vat        504,507.30
      New Total Contract Price   3,472,197.30
      New Total Contract Price   3,472,200.00
      less Reservation          30,000.00
      Spot Payment     3,442,200.00
         
         
SPOT CASH : 30 days       Total List Price     3,225,750.00
  5% discount     less 5% discount         161,287.50
      Net Selling Price     3,064,462.50
      RF/E-vat        520,958.63
      New Total Contract Price   3,585,421.13
      New Total Contract Price   3,585,400.00
      less Reservation          30,000.00
      Balance w/in 30 days     3,555,400.00
         
DEFERRED CASH : 24 MONTHS       Total Contract Price   3,774,100.00
  NO DP; No Interest     Reservation          30,000.00
      Balance     3,744,100.00
          Monthly Installment        156,004.17
      Monthly Insurance            1,684.85
         
20% DP payable in 12 months;     Total Contract Price   3,774,100.00
80% balance payable in 5 years @ 15%     less Downpayment        754,820.00
      less Reservation          30,000.00
      Balance     3,019,280.00
      Downpayment in 12 months          60,401.67
      Monthly Amortization 71,828.46
    Monthly Insurance            4,126.35
               
20% DP payable in 12 months;     Total Contract Price   3,774,100.00
80% balance payable in 7 years @ 17%     less Downpayment        754,820.00
      less Reservation          30,000.00
      Balance     3,019,280.00
      Downpayment in 12 months          60,401.67
      Monthly Amortization 61,701.42
    Monthly Insurance            4,126.35
               
20% DP payable in 12 months;     Total Contract Price   3,774,100.00
80% balance payable in 10 years @ 19%     less Downpayment        754,820.00
      less Reservation          30,000.00
      Balance     3,019,280.00
    Downpayment in 12 months          60,401.67
    Monthly Amortization 56,361.61
    Monthly Insurance            4,126.35
               
         
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