Name of Client : Date: 08/26/2019 04:29 PM

Project: The Prime Control# 19-01670

PHS: 9B BLK: 4B LOT: 1,,
House Model: TILIA Gross Floor Area (sqm): 173 Lot Area (sqm): 297

COMPUTATION SHEET
Payment Term: DP 0.00 %
Balance 100.00 %

Gross Total Contract Price 8,528,128.00

Less: VAT (if Any) 12 % 913,728.00
List Price 7,614,400.00

Less: Promo Discount (if any) Percentage % Cash 120,000.00 120,000.00

Net List Price 7,494,400.00
Add: VAT (if any) 12 % 899,328.00
Net Contract Price 8,393,728.00

Percentage of Spot Payment 100.00 %

Less: Discount on spot payment 10.00 % 749,440.00
No. of DP Months 0
Discount on Shortened DP WITH SPOT PAYMENT
Add: Payterm Promo Percentage % Cash .00

Total Discounts 869,440.00

List Price Net of All Discounts 6,744,960.00
Add: VAT (if any) 12 % 809,395.20

Total Selling Price 7,554,355.20

Required Downpayment 7,554,355.20
Less: Reservation Fee 30,000.00
Less: Required Spot Payment / 1st DP 7,524,355.20
Remaining DP due after Spot Payment / 1st DP .00
Remaining DP Term (# of months) NOT APPLICABLE
Monthly DP
Required Balance .00

Estimated Monthly Amortization of the Balance

Preferred Term
Bank Rate (%) IH Rate (%) PagIbig Rate (%) Mo. Amortization
(YEARS)

Notes:
Miscellaneous Fees not yet included.
Promo is valid until September 30, 2019 only.
Bank rate is based on estimates only. Actual rate may vary from bank to bank.
Due date is every ___________________________ of the month.
Northpine Land Inc. reserves the right to correct any error appearing on this page.
This computation sheet is considered null and void unless approved by Finance Mgt. Dept.
Promo Description:
/ Rain, Rain Giveaway

Prepared by Reviewed by Approved by Conformed by/Date Signed

MAYCHEL C. ORTEA CM. MIGUEL Finance Management Dept. Principal Buyer