COMPUTATION SHEET

Project Name: Unit ID:

Bellefort Estates BF1-0113
House Model: Floor Area:
Viviene 110
Unit Type: Single Detached Lot Area: 165.5
STANDARD PAYMENT
Total Selling Price 10,433,098.00
Promo Discount 12%
Net Selling Price 9,181,126.24
Vat 12% 1,101,735.15
Legal Miscellaneous Fee (LMF 10%) 918,112.62
TOTAL CONTRACT PRICE: 11,200,974.01
Reservation Fee 40,000.00
Downpayment % 20%
TOTAL DOWNPAYMENT 2,200,194.80
Downpayment Terms (months) 24
Monthly Downpayment 91,674.78
STANDARD BANK FINANCING Estimated Monthly Amortization
(8.5% estimated interest rate)
Loanable Percentage 80%
Total Loanable Amount 8,960,779.21
Monthly Amortization 20 years ₱77,763.72
Monthly Amortization 15 years ₱88,240.34
Monthly Amortization 10 years ₱111,100.84
Monthly Amortization 5 years ₱183,844.11
REQUIRED MONTHLY INCOME
20 years ₱259,212.41
15 years ₱294,134.46
10 years ₱370,336.13
5 years ₱612,813.69

NOTE:
1. Prices are subject to change without prior notice.
2. Only payments officially receipted by breighton shall be honored.
3. Est. monthly amortization covers principal and interest only and does not include insurances and other tuck-in charges .

Buyer's Signature over Printed Name Buyer's Signature over Printed Name

Date: _____________ Date: _____________

 COMPUTATION SHEET

Project Name: Unit ID:

House Model: Floor Area:

Unit Type: Lot Area:

STANDARD PAYMENT
Total Selling Price 12,254,000.00
Promo Discount
Net Selling Price 12,254,000.00
Vat 12% 1,470,480.00
Legal Miscellaneous Fee (LMF 10%) 1,225,400.00
TOTAL CONTRACT PRICE: 14,949,880.00
Reservation Fee 100,000.00
Downpayment % 15%
TOTAL DOWNPAYMENT 2,142,482.00
SPOT Downpayment Discount % 7.5%
Downpayment Discount 160,686.15
SPOT Downpayment: 1,981,795.85
STANDARD BANK FINANCING Estimated Monthly Amortization
(8.5% estimated interest rate)
Loanable Percentage 85%
Total Loanable Amount 12,707,398.00
Monthly Amortization 20 years ₱110,277.75
Monthly Amortization 15 years ₱125,134.77
Monthly Amortization 10 years ₱157,553.55
Monthly Amortization 5 years ₱260,711.73
REQUIRED MONTHLY INCOME
20 years ₱367,592.51
15 years ₱417,115.92
10 years ₱525,178.50
5 years ₱869,039.10

NOTE:
1. Prices are subject to change without prior notice.
2. Est. monthly amortization covers principal and interest only and does not include insurances and other tuck-in charges.
3. Spot downpayment discount will based on the payment date option of the buyer upon paying the reservation fee.
30days = 7.5% 90days = 6.5%
60days = 7%
4. Only payments officially receipted by breighton shall be honored.

Buyer's Signature over Printed Name Buyer's Signature over Printed Name

Date: _____________ Date: _____________

 COMPUTATION SHEET

Project Name: Unit ID:

House Model: Floor Area:

Unit Type: Lot Area:

DEFERRED CASH PAYMENT
Total Selling Price 17,012,000.00
Promo Discount
Net Selling Price 17,012,000.00
Vat 12% 2,041,440.00
Legal Miscellaneous Fee (LMF 5.5%) 935,660.00
TOTAL CONTRACT PRICE: 19,989,100.00
Reservation Fee 100,000.00
DEFERRED CASH BALANCE 19,889,100.00
Monthly Payment for 24months: 828,712.50

NOTE:
1. Prices are subject to change without prior notice.
2. Only payments officially receipted by breighton shall be honored.
3. Est. monthly amortization covers principal and interest only and does not include insurances and other tuck-in charges .

Buyer's Signature over Printed Name Buyer's Signature over Printed Name

Date: _____________ Date: _____________