Estimated Computation of Creditable Withholding tax (CWT)
HAUSSMAN HOLDINGS, INC.
Zonal value @
Item Area (sq.m.) Purchase Price Market Value P40,780/sq.m.
C-389369 559 9,653,930.00 22,796,020.00
C-389370 2,500 103,650,000.00 101,950,000.00
C-389371 496.00 10,279,104.00 20,226,880.00
409,035,000.00
C-389372 2,500.00 43,175,000.00 101,950,000.00
C-389373 2,500.00 103,650,000.00 101,950,000.00
C-389374 2,500.00 43,176,000.00 101,950,000.00
TOTAL 11,055.00 409,035,000.00 313,584,034.00 450,822,900.00
Purchase Price 409,035,000.00
Zonal Value 450,822,900.00
Market Value 313,584,034.00
Tax Base 450,822,900.00
CWT (6%) 27,049,374.00
DST (1.5%) 6,762,343.50
Excess in CWT
(buyer's share) 2,507,274.00