| KAPUTIAN BEACH PROPERTY | ||||||||
| - in between Pearl Farm & Ekran Berhad Beach Resorts | ||||||||
| - with diving area, with fish sunctuary (best for snorkling & fish feeding) | ||||||||
| - raw lot partitioning | ||||||||
| - Price updated as of January 01, 2009 | ||||||||
| 150 | sqm, inner lot | 300 | sqm (2 inner LOTS) | 1,000 | sqm - PRIME BEACHFRONT | |||
| 990 | price per sqm (PHP) | 990 | price per sqm (PHP) | 3,200 | price per sqm (PHP) | |||
| 148,500.00 | Total Contract Price | 297,000.00 | Total Contract Price | 3,200,000.00 | Total Contract Price | |||
| Option 1: spot cash A | Option 1: spot cash A | Option 1: spot cash A | ||||||
| 29,700.00 | 20 BIGGER % discount (within 7days) | 59,400.00 | 20 BIGGER % discount (within 7days) | 640,000.00 | 20 BIGGER % discount (within 7days) | |||
| 118,800.00 | Net Spot Cash Payment | 237,600.00 | Net Spot Cash Payment | 2,560,000.00 | Net Spot Cash Payment | |||
| Option 2: spot cash B | Option 2: spot cash B | Option 2: spot cash B | ||||||
| 26,730.00 | 18 BIGGER % discount (within 15 days) | 53,460.00 | 18 BIGGER % discount (within 15 days) | 576,000.00 | 18 BIGGER % discount (within 15 days) | |||
| 121,770.00 | Net Spot Cash Payment | 243,540.00 | Net Spot Cash Payment | 2,624,000.00 | Net Spot Cash Payment | |||
| Option 3: spot cash C | Option 3: spot cash C | Option 3: spot cash C | ||||||
| 25,245.00 | 17 BIGGER % discount (within 30 days) | 50,490.00 | 17 BIGGER % discount (within 30 days) | 544,000.00 | 17 BIGGER % discount (within 30 days) | |||
| 123,255.00 | Net Spot Cash Payment | 246,510.00 | Net Spot Cash Payment | 2,656,000.00 | Net Spot Cash Payment | |||
| Option 4: DEFERRED CASH | Option 4: DEFERRED CASH | Option 4: DEFERRED CASH | ||||||
| 17,820.00 | 15 BIGGER % discount (3 TO 6 MONTHS) | 35,640.00 | 15 BIGGER % discount (3 TO 6 MONTHS) | 384,000.00 | 15 BIGGER % discount (3 TO 6 MONTHS) | |||
| 43,560.00 | monthly for 3 months | 87,120.00 | monthly for 3 months | 938,666.67 | monthly for 3 months | |||
| 21,780.00 | monthly for 6 months | 43,560.00 | monthly for 6 months | 469,333.33 | monthly for 6 months | |||
| Option 5: full down (required 14% Downpayment) | Option 5: full down (required 14% Downpayment) | Option 5: full down (required 14% Downpayment) | ||||||
| 20,790.00 | downpayment | 41,580.00 | downpayment | 448,000.00 | downpayment | |||
| 2,079.00 | 10% availment of discount on DP, IF DP is paid upfront | 4,158.00 | 10% availment of discount on DP, IF DP is paid upfront | 44,800.00 | 10% availment of discount on DP, IF DP is paid upfront | |||
| 18,711.00 | balance for DP | 37,422.00 | balance for DP | 403,200.00 | balance for DP | |||
| 127,710.00 | balance for ammortization | 255,420.00 | balance for ammortization | 2,752,000.00 | balance for ammortization | |||
| monthly ammortization payable in--- | monthly ammortization payable in--- | monthly ammortization payable in--- | ||||||
| 10,642.50 | 1 year, zero interest | 21,285.00 | 1 year, zero interest | 229,333.33 | 1 year, zero interest | |||
| 5,321.25 | 2 years,zero interest | 10,642.50 | 2 years,zero interest | 114,666.67 | 2 years,zero interest | |||
| 3,547.50 | 3 years, zero interest | 7,095.00 | 3 years, zero interest | 76,444.44 | 3 years, zero interest | |||
| Pay your monthly amortization FIVE (5) days before due date to get such big discounts MONTHLY: | Pay your monthly amortization FIVE (5) days before due date to get such big discounts MONTHLY: | Pay your monthly amortization FIVE (5) days before due date to get such big discounts MONTHLY: | ||||||
| 1 year term – get 13% discount monthly | 1 year term – get 13% discount monthly | 1 year term – get 13% discount monthly | ||||||
| 2 years term – get 11% discount monthly | 2 years term – get 11% discount monthly | 2 years term – get 11% discount monthly | ||||||
| 3 years term – get 10% discount monthly | 3 years term – get 10% discount monthly | 3 years term – get 10% discount monthly | ||||||
| (However, under the new category with monthly installment, the first monthly installment payment will not be subject to discount. The discounts will be granted only during the second payments and on the following months.) | (However, under the new category with monthly installment, the first monthly installment payment will not be subject to discount. The discounts will be granted only during the second payments and on the following months.) | (However, under the new category with monthly installment, the first monthly installment payment will not be subject to discount. The discounts will be granted only during the second payments and on the following months.) | ||||||
| 5DBB, monthly ammortization payable in--- | 5DBB, monthly ammortization payable in--- | 5DBB, monthly ammortization payable in--- | ||||||
| 9,258.98 | 1 year, zero interest | 18,517.95 | 1 year, zero interest | 199,520.00 | 1 year, zero interest | |||
| 4,735.91 | 2 years,zero interest | 9,471.83 | 2 years,zero interest | 102,053.33 | 2 years,zero interest | |||
| 3,192.75 | 3 years, zero interest | 6,385.50 | 3 years, zero interest | 68,800.00 | 3 years, zero interest | |||
| *Note 5DBB - 5days before due date | ||||||||
| *Plus transfer and taxes | ||||||||
| *Subject to change without prior notice | ||||||||
| Computation made by: | ||||||||
| Miss Dinah Perez Patrimonio | ||||||||
| 09285001254 | ||||||||
| atedhines@gmail.com | ||||||||
| www.davaoestate.com | ||||||||
| www.brokerdhines.com | ||||||||