| ALTA MONTE COMPUTATION |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Price updated as of September 23, 2008 |
|
|
|
|
|
|
|
|
|
|
|
| SAMPLE COMPUTATION |
|
Regular Residential Lot |
|
Regular Commercial Lot |
|
|
|
|
|
|
|
| Lot Size (sqm)
- |
|
200 |
|
300 |
|
| Price per sqm (php) |
|
3,700.00 |
|
4,000.00 |
|
| Total Contract Price |
|
740,000.00 |
|
1,200,000.00 |
|
|
|
|
|
|
|
| New Total Contract Price |
|
740,000.00 |
|
1,200,000.00 |
|
|
|
|
|
|
|
| Scheme #1 |
|
|
|
|
|
| 15% DP |
|
111,000.00 |
|
180,000.00 |
|
| Less: Reservation fee |
|
10,000.00 |
|
10,000.00 |
|
| Net Downpayment |
|
101,000.00 |
|
170,000.00 |
|
| Monthly DP in 6months |
|
16,833.33 |
|
28,333.33 |
|
|
|
|
|
|
|
| 85% Balance |
|
629,000.00 |
|
1,020,000.00 |
|
|
|
|
|
|
|
| 5
years, 18%, (0.02539) |
-
|
15,970.31 |
|
________________ |
## |
|
| 10 years, 18%, (0.01802) |
-
|
11,334.58 |
|
________________ |
## |
|
|
|
|
|
|
|
| Scheme #2 |
|
|
|
|
|
| 20% to
50% outright DP, payable in 7days with 10% disc., 30days with 7% disc, 60days
with 5% disc. |
|
|
|
|
|
| 20% DP |
|
148,000.00 |
|
240,000.00 |
|
| Less 10% discount if paid in 7days |
|
(14,800.00) |
|
(24,000.00) |
|
| Less Reservation Fee |
|
(10,000.00) |
|
(10,000.00) |
|
| Net Downpayment |
|
123,200.00 |
|
206,000.00 |
|
|
|
|
|
|
|
| 80% balance |
|
592,000.00 |
|
960,000.00 |
|
|
|
|
|
|
|
| 5 years payment term |
|
|
| 1st year, NO INTEREST |
-
|
9,866.67 |
|
16,000.00 |
|
| 2nd to 5th
yr at 18% |
-
|
13,914.37 |
|
22,563.84 |
|
|
|
|
| 10 years payment term |
|
|
| 1st year, NO INTEREST |
-
|
4,933.33 |
|
8,000.00 |
|
| 2nd to
10th yr at 14% |
-
|
9,995.33 |
|
16,208.64 |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Scheme #3 |
|
|
|
|
|
| No reservation, no dowpayment |
|
30,833.33 |
|
50,000.00 |
|
| TCP payable in 2 yrs no interest |
|
|
|
|
|
|
|
|
|
|
|
| 10% retention upon issuance of
tile if 90% CASH payment is availed |
|
|
|
|
|
|
|
| Cash Sales |
|
|
|
|
|
| 90% of TCP |
|
666,000.00 |
|
1,080,000.00 |
|
| Less: 12% Discount (savings) |
|
79,920.00 |
|
129,600.00 |
|
| Net Cash payment |
|
586,080.00 |
|
950,400.00 |
|
| 10% balance of TCP |
|
74,000.00 |
|
120,000.00 |
|
| 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 |
|
660,080.00 |
|
1,070,400.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
| *Price
Subject to change without prior notice |
|
|
|
| *Plus: Transfer & miscellaneous fees |
|
|
|
|
|
| Prepared
by: Dinah Soja, 63-9285001254 |
|
|
|
|
|
|
|
|
|
|
|
|