Sample Computation
OPTION 1: Cash Term
1.) Total Contract Price :Php 17,800,000(inclusive of 12% VAT)
2.) Less: 5% Discount Php 890,000
3.) Discounted Price payable within 30 days from RF payment Php 16,910,000

OPTION 2: Deferred Cash Term
Total Contract Price: Php 17,800,000(VAT Inclusive)
1.) Reservation Fee: Php 100,000 (deductible from downpayment)
2.) 20% Spot Downpayment: Php 3,460,000 payable up to 12mos Php 2,833,333/mo.
3.) 80% Loanable Amount: Php 14,240,000 payable up to 6mos Php 2,373,333/mo.

OPTION 3: Deferred Cash Term
Total Contract Price: Php 17,800,000(VAT Inclusive)
1.) Reservation Fee: Php 100,000
2.) 50% Spot Downpayment: Php 8,800,000 payable up to 12mos Php 741,667/mo.
3.) 50% Loanable Amount: Php 8,900,000
Estimated Bank Loan Computation:
* 20 yrs @ Php 61,222/mo.
* 15 yrs @ Php 72,720/mo.
* 10 yrs @ Php 96,588/mo.
* 5 yrs @ Php 170,000/mo.

• Lot Area: 504 Sqm And Up
• Floor Area: 291 Sqm (expandable)
• Masters Bedroom With Bathroom,walk-in Closet And Balcony
• 2 Bedrooms With Bathroom
• Powder Room
• Indoor Courtyard
• Living Area
• Dining Area
• Wet And Dry Kitchens + Pantry
• Maids Room With Toilet And Bath
• Laundry Area
• 2 Car Garage
• Organic Garden
• Reinforced Concrete Frame Structure
• Polished Concrete Floors
• Powder Coated Aluminum Framed Glass Doors And Windows Fixed Louvers And Screens
• All Sanitary And Plumbing Fixtures
• Vanities With Granite Counter-tops To All Kitchens
• All Electrical Switches And Power Outlets
• Pldt Fiber-optic Home Network
• Bwd-supplieed Potable Water
• Cebeco Power Supply
• Professional Management Services

• Gated Perimeter Walls With 24/7 Security Guards And Cctv Surveillance
• Bamboo Trellis With Climbing Vegetables
• Pergola With Seat/swing
• Mix Of Fruit & Ornamental Native Plants
• Herbs & Soices Spiral/garden
• Rest Stop Nipa Hut
• Reflexology Circle
• Outdoor Fitness Equipment
• Winding Steps/ Garden Path On Slopes
• Viewing Deck With Nipa For Roof
• Traditional Childrens Playground
• Native Trees And Plants For Landscaping
• Solar Panels And Solar Water Heater Provided
• Rainwater Harvesting
• Pitched Roofs And High Ceilings
• Large Windows And Skylights
• Use Of Polished Concrete And Natural Materials
• Septic Tank And Reed Bed System
• Organic Gardens And Edible Landscaping

DHSUD LTS No. 27217