ALTA MONTE COMPUTATION
This pricelist is updated as of March 1, 2010, until further notice
SAMPLE COMPUTATION		Regular Commercial Lot	INNER Residential Lot	INNER Residential Lot		CORNER Residential Lot		CORNER Residential Lot
		PHASE 1	PHASE 1	PHASE 2		PHASE 2		PHASE 2
Block : Lot #			Block 5 Lot 18
Lot Size (sqm) -		300	392	150		168		221
Price per sqm (php)		4,400.00	4,100.00	4,100.00		4,300.00		4,100.00
Total Contract Price		1,320,000.00	1,800,064.00	615,000.00		722,400.00		906,100.00
New Total Contract Price		1,320,000.00	1,800,064.00	615,000.00		722,400.00		906,100.00
Scheme #1
15% DP		198,000.00	270,009.60	92,250.00		108,360.00		135,915.00
Less: Reservation fee (commercial 20K, residential 10K)		20,000.00	10,000.00	10,000.00		10,000.00		10,000.00
Net Downpayment		178,000.00	260,009.60	82,250.00		98,360.00		125,915.00
Monthly DP in 6months		29,666.67	43,334.93	13,708.33		16,393.33		20,985.83
85% Balance		1,122,000.00	1,530,054.40	522,750.00		614,040.00		770,185.00
5 years, 18%, (0.02539)	0.03	28,487.58	38,848.08	13,272.62		15,590.48		19,555.00
10 years, 18%, (0.01802)	0.02	20,218.44	27,571.58	9,419.96		11,065.00		13,878.73
Scheme #2
20% to 50% outright DP, payable in 7days with 10% disc., 30days with 7% disc, 60days with 5% disc.
20% DP		264,000.00	360,012.80	123,000.00		144,480.00		181,220.00
Less 10% discount if paid in 7days		(26,400.00)	(36,001.28)	(12,300.00)		(14,448.00)		(18,122.00)
Less Reservation Fee		(20,000.00)	(10,000.00)	(10,000.00)		(10,000.00)		(10,000.00)
Net Downpayment		217,600.00	314,011.52	100,700.00		120,032.00		153,098.00
80% balance		1,056,000.00	1,440,051.20	492,000.00		577,920.00		724,880.00
5 years payment term
1st year, NO INTEREST		17,600.00	24,000.85	8,200.00		9,632.00		12,081.33
2nd to 5th yr at 18%		24,820.22	33,846.96	11,563.97		13,583.43		17,037.58
10 years payment term
1st year, NO INTEREST		8,800.00	12,000.43	4,100.00		4,816.00		6,040.67
2nd to 10th yr at 14%		17,829.50	24,313.82	8,306.93		9,757.60		12,238.87
Scheme #3
No reservation, no dowpayment		55,000.00	75,002.67	25,625.00		30,100.00		37,754.17
TCP payable in 2 yrs no interest
10% retention upon issuance of tile if 90% CASH payment is availed
Cash Sales
90% of TCP		1,188,000.00	1,620,057.60	553,500.00		650,160.00		815,490.00
Less: 12% Discount (savings)		142,560.00	194,406.91	66,420.00		78,019.20		97,858.80
Net Cash payment		1,045,440.00	1,425,650.69	487,080.00		572,140.80		717,631.20
10% balance of TCP		132,000.00	180,006.40	61,500.00		72,240.00		90,610.00
For spotcash buyers, this 10% balance of TCP
will be paid upon availability of the title in 1 &
a half to 2 yrs.
Net Cash Sales or TCP		1,177,440.00	1,605,657.09	548,580.00		644,380.80		808,241.20
Cash Sales (if title is ready on certain block & lot#)
100% of TCP		1,320,000.00	1,800,064.00	615,000.00		722,400.00		906,100.00
Less: 12% Discount (savings)		158,400.00	216,007.68	73,800.00		86,688.00		108,732.00
Net Cash payment		1,161,600.00	1,584,056.32	541,200.00		635,712.00		797,368.00
*Price Subject to change without prior notice
*Plus: Transfer & miscellaneous fees, now pegged at 6.5% per title
Prepared by: Realtor Dinah Perez-Patrimonio, 63-9285001254
atedhines@gmail.com
www.davaoestate.com