| BLOCK |
LOT NO. |
LOT AREA (SQM)
|
SELLING PRICE
(Including VAT) |
|
1
|
1
|
158
|
1,981,952.00
|
|
|
3
|
168
|
1,881,600.00
|
|
|
4
|
178
|
1,993,600.00
|
|
2
|
2
|
338
|
4,220,944.00
|
|
|
3
|
340
|
4,226,880.00
|
|
|
4
|
238
|
2,985,472.00
|
|
|
5
|
239
|
2,676,800.00
|
|
3
|
3
|
252
|
3,104,640.00
|
|
|
4
|
252
|
3,104,640.00
|
|
|
5
|
252
|
3,104,640.00
|
|
|
6
|
252
|
3,104,640.00
|
|
|
7
|
252
|
3,132,864.00
|
|
4
|
1
|
254
|
3,345,484.80
|
|
|
3
|
267
|
3,020,304.00
|
|
|
4
|
243
|
2,857,680.00
|
|
|
5
|
245
|
2,771,440.00
|
|
|
6
|
227
|
2,669,520.00
|
|
|
7
|
224
|
2,533,888.00
|
|
|
9
|
224
|
2,533,888.00
|
|
|
10
|
224
|
2,634,240.00
|
|
|
11
|
224
|
2,533,888.00
|
|
|
12
|
224
|
2,634,240.00
|
|
|
13
|
224
|
2,533,888.00
|
|
|
14
|
224
|
2,634,240.00
|
|
|
15
|
287
|
3,342,976.00
|
|
|
16
|
265
|
3,205,440.00
|
|
5
|
5
|
246
|
2,948,064.00
|
|
|
7
|
301
|
3,573,472.00
|
|
|
9
|
276
|
3,446,688.00
|
|
|
11
|
330
|
4,121,040.00
|
|
6
|
1
|
285
|
3,451,440.00
|
|
|
2
|
248
|
2,805,376.00
|
|
|
3
|
252
|
2,991,744.00
|
|
|
4
|
215
|
2,408,000.00
|
|
|
5
|
234
|
2,778,048.00
|
|
|
6
|
209
|
2,340,800.00
|
|
|
7
|
265
|
3,235,120.00
|
|
|
9
|
245
|
2,826,320.00
|
|
10
|
5
|
231
|
2,638,944.00
|
Sample Computation:
Lot Area: 224 square meters. Price:
P11,312.00/square meter.
Total Selling Price: P2,533,888.00
| |
Discount |
Res. Fee |
Balance |
Miscellaneous |
| Spot Cash |
15% of TSP |
P50,000
|
Monthly |
Term |
Monthly |
Term |
| 2,144,528 |
1 mo. |
76,921.60 |
1 mo. |
| |
Discount |
Res. Fee |
Balance |
Miscellaneous |
| Deffered Cash |
-
|
P50,000
|
Monthly |
Term |
Monthly |
Term |
| 137,993.78 |
18 mo. |
5,027.56 |
18 mo. |
| |
Discount |
Res. Fee |
30% Down Payment
|
70% Balance
|
| |
|
|
Monthly
|
Term |
5 years
|
10 years
|
| Spot Down Payment |
15% of DP
|
P50,000
|
609,080.00 |
1 mo. |
39,439.41 |
26,472.79 |
| Regular |
-
|
P50,000
|
39,493.78 |
18 mo. |
39,439.41 |
26,472.79 |
| Miscellaneous
|
| |
Monthly
|
Term
|
| Spot Down Payment |
151,241.44 |
1 mo. |
| Regular |
8,798.22 |
18 mo. |
|