|
|
|||||||||||
| Price updated as of August 17 2010 until further notice | |||||||||||
| SAMPLE COMPUTATION | |||||||||||
| ONE LOT PURCHASE | |||||||||||
| Lot Size (sqm) - INNER | 150 | 150 | 300 | 150 | |||||||
| Price per sqm (php) | 6,500.00 | 6,500.00 | 6,500.00 | 6,500.00 | |||||||
| Total Contract Price | 975,000.00 | 975,000.00 | 1,950,000.00 | 975,000.00 | |||||||
| with 12% VAT | 234,000.00 | ||||||||||
| New Total Contract Price | 2,184,000.00 | 975,000.00 | |||||||||
| Scheme #1 | |||||||||||
| 15% DP | 327,600.00 | 146,250.00 | |||||||||
| Less: Reservation fee | 40,000.00 | 20,000.00 | |||||||||
| Net Downpayment | 287,600.00 | 126,250.00 | |||||||||
| 85% Balance | 1,856,400.00 | 828,750.00 | |||||||||
| 5-yr payment term | |||||||||||
| 1st yr 0% (int) | FACTOR RATE | 30,940.00 | 13,812.50 | ||||||||
| 2nd to 5th yr (18% int) | 0.02938 | 43,632.83 | 19,478.94 | ||||||||
| 10-yr payment term | |||||||||||
| 1st yr 0% (int) | 15,470.00 | 6,906.25 | |||||||||
| 2nd to 10th yr (18% int) | 0.01876 | 31,343.46 | 13,992.62 | ||||||||
| Scheme #2 | |||||||||||
| 20% DP | 436,800.00 | 195,000.00 | |||||||||
| Less 10% discount if paid in 7days | (43,680.00) | ||||||||||
| Net Downpayment | 393,120.00 | 195,000.00 | |||||||||
| 80% balance | 1,747,200.00 | 780,000.00 | |||||||||
| Monthly ammo. In 2 yr (0% int) | 72,800.00 | 32,500.00 | |||||||||
| Scheme #3 | |||||||||||
| 51% to 90% CASH PAYMENT | |||||||||||
| 51% downpayment | 1,113,840.00 | 497,250.00 | |||||||||
| Less: 12% disc if paid in 7days | 133,660.80 | 59,670.00 | |||||||||
| Net Cash payment | 980,179.20 | 437,580.00 | |||||||||
| 49% Balance | 1,070,160.00 | 477,750.00 | |||||||||
| Monthly ammo. In 2 yr (0% int) | 44,590.00 | 19,906.25 | |||||||||
| Scheme #4 | |||||||||||
| No reservation, no dowpayment | 91,000.00 | 40,625.00 | |||||||||
| TCP payable in 2 yrs no interest | |||||||||||
| 10% retention upon issuance of tile if 90% CASH payment is availed | |||||||||||
| Cash Sales | |||||||||||
| 90% of TCP | 1,965,600.00 | 877,500.00 | |||||||||
| Less: 12% Discount (savings) | 235,872.00 | 105,300.00 | |||||||||
| Net Cash payment | 1,729,728.00 | 772,200.00 | |||||||||
| 10% balance of TCP | 218,400.00 | 97,500.00 | |||||||||
| For spotcash buyers, this 10% balance of TCP | |||||||||||
| will be paid upon availability of the title | |||||||||||
| a letter/notice will be sent to your address | |||||||||||
| Net Cash Sales or TCP | 1,948,128.00 | 869,700.00 | |||||||||
| *Price Subject to change without prior notice | |||||||||||
| *Plus: Transfer & miscellaneous fees, pegged at 6.5% | |||||||||||
| Prepared by: REALTOR DINAH PEREZ PATRIMONIO, 63-9285001254 / 09239019906 / 3015701 | |||||||||||
| Note: Corner Lot Price per sqm - P7,000.00 | |||||||||||