19/01/2023
Boating in Mozzafiato- A Lakeshore Community in Balete, Batangas
With Access Right to Taal Lake (Not View Only), Good Climate, Quiet Neighborhood, Not affected during the last Taal Eruption, An Hour and a half from Metro Manila, Develop by Active Realty who develop Mount Malarayat Golf ⛳ Country Club and Residential Estates.
Marketing Company: Fil-Estate Company
BOB JUEVER (Realtor)
Mobile: 09395712919, 09164374787
Email: [email protected]
Sample Computation: Mozzafiato
Phase 1
Block 8
Lot. 9
Lot Description: Regular Lot
Lot Area (Sq.m.): 431
Price/Sq.m. (VAT Exclusive): 18,000.00
Total Contract Price: 7,758,000.00
Reservation : 100, 000.00
1. Outright Total Contract Price in 30 days
Total Contract Price: 7,758,000.00
Less: Discount (15%): 1,163,700.00
Net Contract Price: 6,594,300.00
Add VAT (12%): 791,316.00
Gross Contract Price: 7,385,616.00
90% of Net Contract Price (90%): 6,647,054.40
Less: Reservation Fee: 100,000.00
Balance of 90% of the Net CP: 6,547,054.40
10% of the Net CP PAYABLE UPON ISSUANCE OF TITLE (10%): 659,430.00
2. Outright 25% Down payment in 30 days
Total Contract Price: 7,758,000.00
Add: 12% VAT of TCP (12%): 930,960.00
Gross Contract Price: 8,688,960.00
Down payment (25%): 2,172,240.00
Less: Discount on DP (10%): 217,224.00
Reservation Fee: 100,000.00
Net Down payment: 1,855,016.00
Balance (75%): 6,516,720.00
Monthly Amortization (1st Monthly Amort. Payable 30 days after payment of DP)
3 yrs. @10% (0.03226719) : 210,276.24
5 yrs. @12% (0.02224445) : 144,960.85
7 yrs. @14% (0.01874001): 122,123.40
10 yrs. @16% (0.01675131): 109,163.60
3. 25% Down Payment in 2 months
Total Contract Price: 7,758,000.00
Add: 12% VAT of TCP (12%): 930,960.00
Gross Contract Price: 8,688,960.00
Down payment (25%): 2,172,240.00
Less: Reservation Fee: 100,000.00
Net Down payment: 2,072,240.00
2 Equal Monthly DP: 1,036,120.00
Balance (75%): 6,516,720.00
Monthly Amortization (1st Monthly Amort. Payable 30 days after payment of DP)
3 Yrs. @10% (0.03226719): 210,276.24
5 Yrs. @12% (0.02224445): 144,960.85
7 Yrs. @14% (0.01874001): 122,123.40
10 Yrs. @16% (0.01675131): 109,163.60
4. Total Contract Price Payable in 24 Months @ 0% Interest
Total Contract Price: 7,758,000.00
Add: 12% VAT of TCP (12%): 930,960.00
Gross Contract Price: 8,688,960.00
Less: Reservation Fee: 100,000.00
Net Contract Price: 8,588,960.00
24 Monthly Payment: 357,873.33
5. Total Contract Price Payable in 12 Months @ 0% Interest
Total Contract Price: 7,758,000.00
Add: 12% VAT of TCP (12%): 930,960.00
Gross Contract Price: 8,688,960.00
Less: Discount (5%) : 434,448.00
Reservation Fee: 100,000.00
Net Contract Price: 8,154,512.00
12 Monthly Payment: 697,542.57
https://drive.google.com/file/d/1IlyreLyPSbJDoytdhfPLeO7lxRE-0_8x/view
Mozzafiato- A Lakeshore Resort ⛵ Community
For Inquiry, Kindly Contact BOB JUEVER
Marketing Company: Fil-Estate CORE
Mobile Numbers: 09395712919, 09164374787
Email: [email protected]