|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| THIS
PRICELIST IS UPDATED AS OF JANUARY 17, 2012 |
|
|
|
|
|
|
| BLOCK - LOT |
: |
|
|
|
| LOT SIZE |
: |
200 |
250 |
300 |
200 |
200 |
250 |
300 |
500 |
500 |
1000 |
1000 |
| LOT CLASSIFICATION |
: |
REGULAR |
REGULAR |
REGULAR |
PRIME |
PRIME CORNER |
PRIME |
PRIME |
ELITE inner |
ELITE corner |
ELITE |
ELITE corner |
| PRICE/Mē |
: |
6,700.00 |
6,700.00 |
6,700.00 |
7,200.00 |
7,500.00 |
7,200.00 |
7,200.00 |
8,500.00 |
9,000.00 |
8,500.00 |
9,000.00 |
| PACKAGE COST |
: |
1,340,000.00 |
1,675,000.00 |
2,010,000.00 |
1,440,000.00 |
1,500,000.00 |
1,800,000.00 |
2,160,000.00 |
4,250,000.00 |
4,500,000.00 |
8,500,000.00 |
9,000,000.00 |
| TOTAL PACKAGE PRICE (1.5m&up with 12%EVAT) |
: |
1,340,000.00 |
1,876,000.00 |
2,251,200.00 |
1,440,000.00 |
1,500,000.00 |
2,016,000.00 |
2,419,200.00 |
4,760,000.00 |
5,040,000.00 |
9,520,000.00 |
10,080,000.00 |
|
|
|
|
| OPTION 1: SPOT CASH |
|
|
| SPOT CASH (30 days) |
: |
1,240,000.00 |
1,736,000.00 |
2,083,200.00 |
1,340,000.00 |
1,400,000.00 |
1,876,000.00 |
2,251,200.00 |
4,312,000.00 |
4,592,000.00 |
8,624,000.00 |
9,184,000.00 |
| DEFERRED CASH (3 months to
pay) |
: |
1,280,000.00 |
1,792,000.00 |
2,150,400.00 |
1,380,000.00 |
1,440,000.00 |
1,932,000.00 |
2,318,400.00 |
4,536,000.00 |
4,816,000.00 |
9,072,000.00 |
9,632,000.00 |
|
|
|
|
| OPTION
2: IN-HOUSE |
|
|
| DOWNPAYMENT - 20% |
: |
268,000.00 |
375,200.00 |
450,240.00 |
288,000.00 |
300,000.00 |
403,200.00 |
483,840.00 |
952,000.00 |
1,008,000.00 |
1,904,000.00 |
2,016,000.00 |
| LESS RESERVATION FEE |
: |
50,000.00 |
50,000.00 |
50,000.00 |
50,000.00 |
50,000.00 |
50,000.00 |
50,000.00 |
200,000.00 |
200,000.00 |
200,000.00 |
200,000.00 |
| BALANCE DOWNPAYMENT |
: |
218,000.00 |
325,200.00 |
400,240.00 |
238,000.00 |
250,000.00 |
353,200.00 |
433,840.00 |
752,000.00 |
808,000.00 |
1,704,000.00 |
1,816,000.00 |
| MONTHLY DOWNPAYMENT |
: |
18,166.67 |
27,100.00 |
33,353.33 |
19,833.33 |
20,833.33 |
29,433.33 |
36,153.33 |
62,666.67 |
67,333.33 |
142,000.00 |
151,333.33 |
|
|
|
| BALANCE FOR AMORTIZATION -
80% |
: |
1,072,000.00 |
1,500,800.00 |
1,800,960.00 |
1,152,000.00 |
1,200,000.00 |
1,612,800.00 |
1,935,360.00 |
3,808,000.00 |
4,032,000.00 |
7,616,000.00 |
8,064,000.00 |
| 1 YEAR @ 0% INTEREST |
: |
89,333.33
|
125,066.67
|
150,080.00 |
96,000.00 |
100,000.00 |
134,400.00 |
161,280.00 |
317,333.33
|
336,000.00 |
634,666.67
|
672,000.00 |
| 2 YEARS - 12% INTEREST P.A. |
: |
50,462.76 |
70,647.87 |
84,777.44 |
54,228.64 |
56,488.17 |
75,920.10 |
91,104.12 |
179,255.78 |
189,800.24 |
358,511.56 |
379,600.48 |
| 3 YEARS - 14% INTEREST P.A. |
: |
36,638.42 |
51,293.79 |
61,552.54 |
39,372.63 |
41,013.16 |
55,121.68 |
66,146.02 |
130,148.41 |
137,804.20 |
260,296.83 |
275,608.41 |
| 4 YEARS - 16% INTEREST P.A. |
: |
30,380.78 |
42,533.09 |
51,039.71 |
32,648.00 |
34,008.34 |
45,707.20 |
54,848.65 |
107,919.79 |
114,268.01 |
215,839.58 |
228,536.02 |
| 5 YEARS -18% INTEREST P.A. |
: |
27,221.75 |
38,110.46 |
45,732.55 |
29,253.23 |
30,472.11 |
40,954.52 |
49,145.42 |
96,698.17 |
102,386.30 |
193,396.34 |
204,772.60 |
| 10 YEARS -22% INTEREST P.A. |
: |
22,157.91 |
31,021.07 |
37,225.28 |
23,811.48 |
24,803.63 |
33,336.07 |
40,003.29 |
78,710.17 |
83,340.18 |
157,420.34 |
166,680.36 |
|
|
| OPTION 3: 24 STRAIGHT MONTHLY |
|
|
| Total Contract Price |
: |
1,340,000.00 |
1,876,000.00 |
2,251,200.00 |
1,440,000.00 |
1,500,000.00 |
2,016,000.00 |
2,419,200.00 |
4,760,000.00 |
5,040,000.00 |
9,520,000.00 |
10,080,000.00 |
| LESS RESERVATION FEE |
: |
50,000.00 |
50,000.00 |
50,000.00 |
50,000.00 |
50,000.00 |
50,000.00 |
50,000.00 |
50,000.00 |
50,000.00 |
50,000.00 |
50,000.00 |
| MONTHLY FOR 24MONTHS |
: |
53,750.00 |
76,083.33 |
91,716.67 |
57,916.67 |
60,416.67 |
81,916.67 |
98,716.67 |
196,250.00 |
207,916.67 |
394,583.33 |
417,916.67 |
|
|
| OPTION 4: BANK FINANCING |
|
|
| DOWNPAYMENT - 30% |
: |
402,000.00 |
562,800.00 |
675,360.00 |
432,000.00 |
450,000.00 |
604,800.00 |
725,760.00 |
1,428,000.00 |
1,512,000.00 |
2,856,000.00 |
3,024,000.00 |
| LESS RESERVATION FEE |
: |
50,000.00 |
50,000.00 |
50,000.00 |
50,000.00 |
50,000.00 |
50,000.00 |
50,000.00 |
200,000.00 |
200,000.00 |
200,000.00 |
200,000.00 |
| BALANCE DOWNPAYMENT |
: |
352,000.00 |
512,800.00 |
625,360.00 |
382,000.00 |
400,000.00 |
554,800.00 |
675,760.00 |
1,228,000.00 |
1,312,000.00 |
2,656,000.00 |
2,824,000.00 |
| MONTHLY DOWNPAYMENT |
: |
29,333.33 |
42,733.33 |
52,113.33 |
31,833.33 |
33,333.33 |
46,233.33 |
56,313.33 |
102,333.33 |
109,333.33 |
221,333.33 |
235,333.33 |
|
|
|
| BALANCE FOR AMORTIZATION -
70% |
: |
938,000.00 |
1,313,200.00 |
1,575,840.00 |
1,008,000.00 |
1,050,000.00 |
1,411,200.00 |
1,693,440.00 |
3,332,000.00 |
3,528,000.00 |
6,664,000.00 |
7,056,000.00 |
| 5 YEARS -9.75% INTEREST P.A. |
: |
19,814.54 |
27,740.36 |
33,288.43 |
21,293.24 |
22,180.46 |
29,810.53 |
35,772.64 |
70,385.98 |
74,526.33 |
140,771.96 |
149,052.66 |
| 10 YEARS -10.99% INTEREST
P.A. |
: |
12,915.64 |
18,081.90 |
21,698.28 |
13,879.50 |
14,457.81 |
19,431.29 |
23,317.55 |
45,879.44 |
48,578.24 |
91,758.89 |
97,156.47 |
| estimated monthly without MRI yet |
|
|
|
|
| (Note: plus 5% transfer of
title fee) |
|
|
|
|
| Prepared
by: Realtor Dinah Patrimonio, REBL DTI
No. XI-06-417(N) - 0942700 1888(sun), 2866372(landline),
dhineslaruga@gmail.com |
|
|
| www.davaoestate.com |
|
|
| Price subject to change
without prior notice |
|
|
| **with EVAT 12% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|