ONE OASIS SAMPLE COMPUTATION
www.davaoestate.com
Price updated as of April 5, 2010
1st Floor price per sqm 52000
Building  TWO (2)   TWO (2) 
Unit No.                                   510                                   305
Unit Category :  2 BR w/o Balcony   2 BR w/o Balcony 
Unit Area (sqm) :                                42.63                                42.63
Total Area (sqm) :                                42.63                                42.63
Reservation Fee :                              20,000                              20,000
Price per sqm                              62,920                              61,910
Total List  Price :             2,682,279.60             2,639,223.30
Registration Fee 5%                134,113.98                131,961.17
EVAT 12%                            321,873.55                      316,706.80
Total Contract Price                        3,138,267                        3,087,891
Total Contract Price                  3,138,300.00                  3,087,900.00
A. SPOT CASH (UPFRONT) with 8% discount
Total List  Price :                  2,682,279.60                  2,639,223.30
   Less: 8% discount on 90% TLP :                      193,124.13                      190,024.08
   Less: 8% discount on 90% TLP :                    (193,124.00)                    (190,024.00)
Net Selling Price :                  2,489,155.60                  2,449,199.30
Registration Fee/ EVAT :                      124,457.78                      122,459.97
New TCP                  2,613,613.38                  2,571,659.27
New TCP                  2,613,600.00                  2,571,700.00
Less: Reservation Fee                        20,000.00                        20,000.00
Payable within 7days after reservation (90% of TCP)                  2,334,252.04                  2,296,493.34
90% spot cash due within 7days                  2,332,240.00                  2,294,530.00
10% Retention payable upon available of title :                      261,360.00                      257,170.00
B. SPOT CASH (30days) with 5% discount
Total List  Price :                  2,682,279.60                  2,639,223.30
   Less: 5% discount on 90% TLP :                      120,702.58                      118,765.05
   Less: 5% discount on 90% TLP :                    (120,703.00)                    (118,765.00)
Net Selling Price :                  2,561,576.60                  2,520,458.30
Registration Fee/ EVAT :                      435,468.02                      428,477.91
New TCP                  2,997,044.62                  2,948,936.21
New TCP                  2,997,000.00                  2,948,900.00
Less: Reservation Fee                        20,000.00                        20,000.00
Payable within 7days after reservation (90% of TCP)                  2,679,340.16                  2,636,042.59
90% spot cash due within 7days                  2,677,300.00                  2,634,010.00
10% Retention payable upon available of title :                      299,700.00                      294,890.00
B. 18 months deferred
Total Contract Price :                  3,138,300.00                  3,087,900.00
Less: Reservation Fee                      (20,000.00)                      (20,000.00)
Net TCP                  3,118,300.00                  3,067,900.00
Monthly Ammortization for 18months, with insurance :                      176,136.31                      173,289.48
           
C. 20-80 Scheme
20% Downpayment
   Total Contract Price  :                  3,138,300.00                  3,087,900.00
   20% Downpayment :                      627,660.00                      617,580.00
   Reservation :                      (20,000.00)                      (20,000.00)
   Balance                      607,660.00                      597,580.00
   DP Payable in 3months (begins 30days after reservation) :                      202,553.33                      199,193.33
80% balance payable thru inhouse financing :                  2,510,640.00                  2,470,320.00
with insurance with insurance
If 3 yrs, 11.5% pa, Monthly Amortization :                       82,790.88         85,071.38                       81,461.29         83,705.16
If 5 yrs, 11.5% pa, Monthly Amortization :                       55,215.52         57,496.02                       54,328.78         56,572.65
If 7 yrs :
     11.5% pa, Monthly Amortization (1st 5 yrs)                       43,651.14         45,931.64                       42,950.12         45,194.00
     19.0% pa, Monthly Amortization (after 5 yrs)                       46,976.49         49,256.99                       46,222.07         48,465.94
If 10 yrs :
     11.5% pa, Monthly Amortization (1st 5 yrs)                       35,298.45         37,578.95                       34,731.57         36,975.45
     19.0% pa, Monthly Amortization (after 5 yrs)                       41,634.96         43,915.46                       40,966.32         43,210.19
Subject to change without prior notice
Sample computation made by: Realtor Dinah Patrimonio
09285001254 / 09239019906  / 2975323
atedhines@gmail.com
www.davaoestate.com