HLURB LTS # 17807
KEMBALI COAST
SAMPLE COMPUTATION
     
 
BUYERS NAME    Total List Price     5,568,431.00
Phase: 2 Block : 13 Lot : 1    
Area : 1031 Lot Cat. :       5,401.00   Total Selling Price     5,568,431.00
                                                                                                                                                                                                                                                                  Registration Fees (5% OF Total List Price) :        278,421.55
  E-VAT (12% of Total List Price)        668,211.72
          Total Contract Price   6,515,064.27
    Total Contract Price   6,515,100.00
     
SPOT CASH :          Total List Price     5,568,431.00
  8% discount     less 8% discount         445,474.48
          Net Selling Price     5,122,956.52
      RF/E-vat        870,902.61
      New Total Contract Price   5,993,859.13
      New Total Contract Price   5,993,900.00
      less Reservation          30,000.00
      Spot Payment     5,963,900.00
         
         
SPOT CASH : 30 days       Total List Price     5,568,431.00
  5% discount     less 5% discount         278,421.55
      Net Selling Price     5,290,009.45
      RF/E-vat        899,301.61
      New Total Contract Price   6,189,311.06
      New Total Contract Price   6,189,300.00
      less Reservation          30,000.00
      Balance w/in 30 days     6,159,300.00
         
DEFERRED CASH : 24 MONTHS       Total Contract Price   6,515,100.00
  NO DP; No Interest     Reservation          30,000.00
      Balance     6,485,100.00
          Monthly Installment        270,212.50
      Monthly Insurance            2,918.30
         
20% DP payable in 12 months;     Total Contract Price   6,515,100.00
80% balance payable in 5 years @ 15%     less Downpayment     1,303,020.00
      less Reservation          30,000.00
      Balance     5,212,080.00
      Downpayment in 12 months        106,085.00
      Monthly Amortization 123,995.02
    Monthly Insurance            7,123.18
               
20% DP payable in 12 months;     Total Contract Price   6,515,100.00
80% balance payable in 7 years @ 17%     less Downpayment     1,303,020.00
      less Reservation          30,000.00
      Balance     5,212,080.00
      Downpayment in 12 months        106,085.00
      Monthly Amortization 106,513.05
    Monthly Insurance            7,123.18
               
20% DP payable in 12 months;     Total Contract Price   6,515,100.00
80% balance payable in 10 years @ 19%     less Downpayment     1,303,020.00
      less Reservation          30,000.00
      Balance     5,212,080.00
    Downpayment in 12 months        106,085.00
    Monthly Amortization 97,295.12
    Monthly Insurance            7,123.18
               
         
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