| PRISCILLA ESTATE SUBD. - PHASE 1 |
|
|
|
|
|
|
|
|
| Cabantian,
Buhangin, Davao City |
|
|
|
|
|
|
|
MONTHLY
AMORTIZATION OF LOT |
|
|
|
|
| Blk.No. |
Lot |
Area sq.m. |
Price/sq.m. |
Total Cost |
30% Min. |
Bal. Payable |
Bal. Payable |
Bal. Payable |
Bal. Payable |
Bal. Payable |
| |
|
|
|
|
D/P |
1 yr. no int. |
2 yrs.@15% |
3 yrs.@15% |
4 yrs.@18% |
5 yrs.@18% |
| |
|
|
|
|
|
|
|
|
|
|
| 1 |
3,4,6-11,13 |
170 |
5,500.00 |
935,000.00 |
280,500.00 |
54,541.67 |
31,734.51 |
22,688.46 |
19,225.94 |
16,620.00 |
| 1 |
15 |
375 |
6,160.00 |
2,310,000.00 |
693,000.00 |
134,750.00 |
78,402.91 |
56,053.84 |
47,499.38 |
41,061.18 |
| 1 |
20 |
150 |
5,500.00 |
825,000.00 |
247,500.00 |
48,125.00 |
28,001.04 |
20,019.23 |
16,964.06 |
14,664.71 |
| 1 |
21 |
226 |
5,500.00 |
1,243,000.00 |
372,900.00 |
72,508.33 |
42,188.23 |
30,162.30 |
25,559.19 |
22,094.82 |
| 1 |
5 |
180 |
5,500.00 |
990,000.00 |
297,000.00 |
57,750.00 |
33,601.25 |
24,023.07 |
20,356.88 |
17,597.65 |
| 2 |
2,4,5,8-10 |
170 |
5,500.00 |
935,000.00 |
280,500.00 |
54,541.67 |
31,734.51 |
22,688.46 |
19,225.94 |
16,620.00 |
| 2 |
3 |
176 |
5,500.00 |
968,000.00 |
290,400.00 |
56,466.67 |
32,854.55 |
23,489.23 |
19,904.50 |
17,206.59 |
| 2 |
6 |
207 |
5,500.00 |
1,138,500.00 |
341,550.00 |
66,412.50 |
38,641.44 |
27,626.53 |
23,410.41 |
20,237.29 |
| 2 |
7 |
192 |
5,500.00 |
1,056,000.00 |
316,800.00 |
61,600.00 |
35,841.33 |
25,624.61 |
21,714.00 |
18,770.82 |
| 2 |
11 |
200 |
5,500.00 |
1,100,000.00 |
330,000.00 |
64,166.67 |
37,334.72 |
26,692.30 |
22,618.75 |
19,552.94 |
| 2 |
13 |
382 |
6,160.00 |
2,353,120.00 |
705,936.00 |
137,265.33 |
79,866.43 |
57,100.18 |
48,386.03 |
41,827.65 |
| 7 |
5,7-10,11,13 |
130 |
5,000.00 |
650,000.00 |
195,000.00 |
37,916.67 |
22,061.43 |
15,772.73 |
13,365.63 |
11,554.01 |
| 7 |
15,17,19-24 |
130 |
5,000.00 |
650,000.00 |
195,000.00 |
37,916.67 |
22,061.43 |
15,772.73 |
13,365.63 |
11,554.01 |
| 7 |
25 |
162 |
5,110.00 |
827,820.00 |
248,346.00 |
48,289.50 |
28,096.75 |
20,087.66 |
17,022.05 |
14,714.83 |
| 7 |
26 |
207 |
5,110.00 |
1,057,770.00 |
317,331.00 |
61,703.25 |
35,901.41 |
25,667.56 |
21,750.40 |
18,802.29 |
| 8 |
5 |
145 |
5,110.00 |
740,950.00 |
222,285.00 |
43,222.08 |
25,148.33 |
17,979.69 |
15,235.78 |
13,170.68 |
| 8 |
14,16 |
150 |
5,110.00 |
766,500.00 |
229,950.00 |
44,712.50 |
26,015.51 |
18,599.68 |
15,761.16 |
13,624.84 |
| 8 |
15 |
207 |
5,110.00 |
1,057,770.00 |
317,331.00 |
61,703.25 |
35,901.41 |
25,667.56 |
21,750.40 |
18,802.29 |
|
|
| Note: |
30% one time D/P- Less 3% discount
on D/P-installment payable in 3 months |
|
|
40% one time D/P- Less 4% discount
on D/P-installment payable in 3 months |
|
|
50% one time D/P- Less 5% discount
on D/P-installment payable in 3 months |
|
|
Spot Cash 14.5% discount |
|
|
Reservation: P 30,000.00
non-refundable but may form part of D/P |
|
|
Note:Total lot cost above
1,500,000.00 plus 12% VAT |
|
|
|
Prepared by: REALTOR DINAH
PEREZ-PATRIMONIO |
|
|
DTI Lic. No. XI-06-417(N) |
|
|
09285001254 |
|
|
09239019906 |
|
|
2863670 |
|
|
|
www.davaoestate.com |
|
|
atedhines@gmail.com |
|
|
|
|
|
|
|
|
|
|
|
|