8/14/2019 Carola 416 A

1/2

8/14/2019 Carola 416 A

2/2

PICO DE LORO COVE CONDOMINIUMS

Sample Computation for Standard Schemes

Carola and Miranda

CLIENT NAME

CLUSTER Carola A

UNIT NUMBER 416 AUNIT DESCRIPTION lagoon view;2BR;approx. 91 sqm.

LIST PRICE 7,934,008

CASH - 10% Discount 2 YEAR TERM: 20 - 80/24 - 5% Discount

List Price 7,934,008 List Price 7,934,008

less: 10.0% Discount 793,401 less: 5.0% Discount 396,700

Selling Price 7,140,607 Selling Price 7,537,308

add: 12.0% VAT 856,873 add: 12.0% VAT 904,477

Selling Price w/ VAT 7,997,480 Selling Price w/ VAT 8,441,785

Down Payment 7,885,480 20% Down Payment 1,688,357

less: Reservation Fee 50,000 less: Reservation Fee 50,000Net Down Payment 7,835,480 Net Downpayment 1,638,357

Retention Fee 112,000 80% Balance 6,753,428

24 Monthly Amortizations 281,393

2 YEAR TERM: 10 - 90/24 - 4% Discount BANK FINANCING SCHEME: 10 - 10/18 - 80 Bank

List Price 7,934,008 List Price 7,934,008

less: 4.0% Discount 317,360 less: 0.0% Discount -

Selling Price 7,616,648 Selling Price 7,934,008

add: 12.0% VAT 913,998 add: 12.0% VAT 952,081

Selling Price w/ VAT 8,530,645 Selling Price w/ VAT 8,886,089

10% Down Payment 853,065 10% Down Payment 888,609

less: Reservation Fee 50,000 less: Reservation Fee 50,000

Net Down Payment 803,065 Net Downpayment 838,609

90%Balance 7,677,581 10%Balance 888,609

24 Monthly Amortizations 319,899 18 Monthly Amortizations 49,367

80%Balance 7,108,871

Notes:

1. Prices and availability of the units are subject to change without prior notice.

2. The owner / developer reserves the right to correct the figures appearing herein in the event errors are discovered.3. Figures stated above are not to be used for issuance of payment checks.

4. As per Section 4-106.3 of the Tax Code, sale of residential dwellings exceeding P2.5 Million shall be subject to 12% VAT.

5. The above prices are exclusive of Other Charges and other incidental dues and charges.

6. This computation is for information purposes only. No contract shall be deemed established between the recipient hereof and

Costa del Hamilo Inc., based upon the information given.