|
|
|
|
|
House
and Lot Pack. |
|
|
|
|
|
TERESITA with Roofdeck |
|
|
|
Package Price |
8950000 |
|
| House
design by URAYA LAND DEVELOPMENT, INC. |
|
|
Part of Package |
|
| HOUSE
MODEL |
: |
TERESITA with Roofdeck |
|
Floor Area |
240.03 |
|
| FLOOR
AREA OF HOUSE |
: |
240.03 |
|
Lot Area |
200 |
|
| BLK/LOT/PH |
: |
0 |
|
Lot Class |
Regular |
|
| LOT
SIZE |
: |
200 |
|
Price per sqm |
5500 |
|
| LOT
CLASSIFICATION |
: |
REGULAR |
|
Downpayment |
20% |
|
| HOUSE AND LOT PACKAGE PRICE |
: |
8,950,000.00 |
|
|
| ADD LOT ADJACENT |
: |
- |
|
|
| ADD EXCESS LOT AREA |
: |
- |
|
|
| TOTAL
HOUSE AND LOT PACKAGE PRICE |
: |
8,950,000.00 |
|
Lot of Choice |
|
|
|
|
|
Lot Area |
200 |
|
|
|
|
|
Lot Class |
REGULAR |
|
| IN
HOUSE FINANCING |
|
|
|
Price per sqm |
5500 |
|
| DOWNPAYMENT
OF PACKAGE PRICE |
: |
1,790,000.00 |
|
Reservation |
100000 |
|
| LESS
RESERVATION FEE (DEDUCTIBLE FROM DP) |
: |
100,000.00 |
|
Prime/Reg - 100T; Elite -
300T |
|
| DOWNPAYMENT
BALANCE FOR MONTHLY PAYMENTS |
: |
1,690,000.00 |
|
With Lot Adjacent |
|
| MONTHLY
DP FOR 12 MOS. |
: |
140,833.33 |
|
Note: |
|
|
|
|
|
|
|
*including lot adjacent Blk__
Lot___ |
|
| BALANCE FOR MONTHLY
AMORTIZATION |
: |
7,160,000.00 |
|
Lot Area |
0 |
|
|
| IN-HOUSE FINANCING
AMORTIZATION |
|
|
|
Lot Class |
REGULAR |
|
|
| 1
YEAR - 12% INTEREST |
: |
636,157.33 |
|
Price per sqm |
0 |
|
|
| 2 YEARS - 18% INTEREST P.A. |
: |
357,456.57 |
|
Reservation |
0 |
|
|
| 3 YEARS - 18% INTEREST P.A. |
: |
258,851.15 |
|
Prime/Reg - 100T; Elite -
300T |
|
| 4 YEARS - 18% INTEREST P.A. |
; |
210,325.00 |
|
|
|
| 5 YEARS - 18% INTEREST P.A. |
: |
181,816.94 |
|
|
|
| 7 YEARS - 20% INTEREST P.A. |
: |
158,996.39 |
|
|
| 10 YEARS - 20% INTEREST P.A. |
: |
138,371.06 |
|
|
|
|
|
|
|
| BANK
FINANCING |
|
|
|
|
|
|
| DOWNPAYMENT
OF 30% OF THE PACKAGE PRICE |
: |
2,685,000.00 |
|
|
|
|
| LESS
RESERVATION FEE (DEDUCTIBLE FROM DP) |
: |
100,000.00 |
|
|
|
|
| DOWNPAYMENT
BALANCE FOR MONTHLY PAYMENTS |
: |
2,585,000.00 |
|
|
|
|
| MONTHLY
DP FOR 12 MOS. |
: |
215,416.67 |
|
|
|
|
|
|
|
|
|
|
| BALANCE FOR MONTHLY
AMORTIZATION |
: |
6,265,000.00 |
|
|
|
| BANK FINANCING AMORTIZATION* |
|
|
|
|
|
|
| 5 YEAR - 9.75% INTEREST P.A. |
: |
136,102.39 |
|
|
|
|
| 10 YEARS - 10.99% INTEREST
P.A. |
: |
90,023.92 |
|
|
|
|
| 15 YEARS - 10.99% INTEREST
P.A. |
: |
74,927.46 |
|
|
|
|
| 25 YEARS - 11.50% INTEREST
P.A. |
; |
69,743.49 |
|
|
|
|
| *ESTIMATED AMORTIZATIONS ONLY |
|
Note: with MRI of 0.60
per Php1000 |
|
|
|
|
|
|
|
|
|
|
| OTHER PAYMENT OPTIONS |
|
|
|
|
|
| SPOT CASH |
: |
8,323,500.00 |
|
|
|
| 7.00%
Discount on TPC ( PP x 7.00%) |
: |
626,500.00 |
|
|
|
| DEFERRED CASH |
: |
8,636,750.00 |
|
|
|
| 3.50%
Discount on TPC ( PP x 3.50%) |
: |
313,250.00 |
|
|
| SPOT CASH DOWNPAYMENT |
: |
1,664,700.00 |
|
|
| Discount
on DP - 7.00% of 30% DP |
: |
125,300.00 |
|
|
| FULL DP WITHIN 90 DAYS |
: |
1,727,350.00 |
|
|
| Discount
on DP - 3.50% of 30% DP |
: |
62,650.00 |
|
|
|
|
|
|
|
|
| *Price subject to change
without prior notice |
|
|
|
| *Plus 5% for the title
transfer fee |
|
|
|
| *House and Lot Pricelist |
|
|
|
|
|
|
|
| contact:
Miss Dinah Patrimonio, atedhines@gmail.com |
|
|
| www.davaoestate.com |
|
|
|
| 63928-5001254 |
|
|
|
|
|
|
|
| Price updated as of March 31,
2009 |
|
|
|
|
|
|
|
|
|
|
|
|