Call: Viber#09155956080 Sun#09328559227 Landline# 046-450-8284

1. Area
Lot Price/sqm
Lot Price
House Price
Original Contract Price
add discounted vat @ 6%
New Gross contract Price
907,200.00
2,712,150.00
3,619,350.00
217,161.00
3,836,511.00
Recompute for the new net cp
add 12% vat
New Gross Contract Price
misc fee rate 5.5%
new total contract price
3,425,456.25
411,054.75
3,836,511.00
199,064.25
4,035,575.25
Vat PROMO DISCOUNT COMPUTATION
Area
Lot Price/sqm
Lot Price
House Price
Original Contract Price
add discounted vat @ 6%
New Gross contract Price
Recompute for the new net cp
add 12% vat
New Gross Contract Price
misc fee rate 5.5%
189
P9BLK70LOT1
P9BLK70LOT3
Total
104
4800
499,200.00
1,356,075.00
1,855,275.00
111,316.50
1,966,591.50
85
4800
408,000.00
1,356,075.00
1,764,075.00
105,844.50
1,869,919.50
189
907,200.00
2,712,150.00
3,619,350.00
217,161.00
3,836,511.00
1,755,885.27
210,706.23
1,966,591.50
102,040.13
1,669,570.98
200,348.52
1,869,919.50
97,024.13
3,425,456.25
411,054.75
3,836,511.00
199,064.25

2. new total contract price
LESS 10% DISCOUNT FOR CASH
NET TCP FOR CASH
Vat PROMO DISCOUNT COMPUTATION
Area
Lot Price/sqm
Lot Price
House Price
Original Contract Price
add discounted vat @ 6%
New Gross contract Price
Recompute for the new net cp
add 12% vat
New Gross Contract Price
misc fee rate 5.5%
new total contract price
LESS 10% DISCOUNT FOR CASH
NET TCP FOR CASH
Vat PROMO DISCOUNT COMPUTATION
Area
Lot Price/sqm
Lot Price
2,068,631.63
185,527.50
1,883,104.13
p9blk62lot30
1,966,943.63
176,407.50
1,790,536.13
p9blk62lot32
4,035,575.25
361,935.00
3,673,640.25
Total
82
4600
377,200.00
1,356,075.00
1,733,275.00
103,996.50
1,837,271.50
82
4600
377,200.00
1,356,075.00
1,733,275.00
103,996.50
1,837,271.50
754,400.00
2,712,150.00
3,466,550.00
207,993.00
3,674,543.00
1,640,420.98
196,850.52
1,837,271.50
95,330.13
1,932,601.63
173,327.50
1,759,274.13
1,640,420.98
196,850.52
1,837,271.50
95,330.13
1,932,601.63
173,327.50
1,759,274.13
3,280,841.96
393,701.04
3,674,543.00
190,660.25
3,865,203.25
346,655.00
3,518,548.25
p9blk62lot30
81
4600
372,600.00
p9blk62lot32
81
4600
372,600.00
164
Total
162
745,200.00

3. House Price
Original Contract Price
add discounted vat @ 6%
New Gross contract Price
1,356,075.00
1,728,675.00
103,720.50
1,832,395.50
1,356,075.00
1,728,675.00
103,720.50
1,832,395.50
2,712,150.00
3,457,350.00
207,441.00
3,664,791.00
Recompute for the new net cp
add 12% vat
New Gross Contract Price
misc fee rate 5.5%
new total contract price
LESS 10% DISCOUNT FOR CASH
NET TCP FOR CASH
1,636,067.41
196,328.09
1,832,395.50
95,077.13
1,927,472.63
172,867.50
1,754,605.13
1,636,067.41
196,328.09
1,832,395.50
95,077.13
1,927,472.63
172,867.50
1,754,605.13
3,272,134.82
392,656.18
3,664,791.00
190,154.25
3,854,945.25
345,735.00
3,509,210.25