|
|
|
|
|
|
|
|
|
| SOUTHWORLD
REALTY & DEVELOPMENT CORP. |
|
|
|
|
: |
|
SOLD |
|
| LOT SIZE (SQM) |
: |
915 |
953 |
991 |
1029 |
1067 |
1105 |
1082 |
|
|
|
| Lot # |
|
21 |
22 |
23 |
24 |
25 |
26 |
27 |
| LOT CLASSIFICATION |
: |
|
| PRICE/Mē |
: |
6,000.00 |
6,000.00 |
6,000.00 |
6,000.00 |
6,000.00 |
6,000.00 |
6,000.00 |
| PACKAGE COST |
: |
5,490,000.00 |
5,718,000.00 |
5,946,000.00 |
6,174,000.00 |
6,402,000.00 |
6,630,000.00 |
6,492,000.00 |
| TOTAL PACKAGE PRICE |
: |
5,490,000.00 |
5,718,000.00 |
5,946,000.00 |
6,174,000.00 |
6,402,000.00 |
6,630,000.00 |
6,492,000.00 |
| DOWNPAYMENT - 20% |
: |
1,098,000.00 |
1,143,600.00 |
1,189,200.00 |
1,234,800.00 |
1,280,400.00 |
1,326,000.00 |
1,298,400.00 |
| LESS RESERVATION FEE |
: |
50,000.00 |
50,000.00 |
50,000.00 |
50,000.00 |
50,000.00 |
50,000.00 |
50,000.00 |
| BALANCE DOWNPAYMENT |
: |
1,048,000.00 |
1,093,600.00 |
1,139,200.00 |
1,184,800.00 |
1,230,400.00 |
1,276,000.00 |
1,248,400.00 |
| MONTHLY DOWNPAYMENT IN
6MONTHS |
: |
174,666.67 |
182,266.67 |
189,866.67 |
197,466.67 |
205,066.67 |
212,666.67 |
208,066.67 |
|
|
|
| SPOT CASH (30 days) |
: |
5,032,500.00 |
5,241,500.00 |
5,450,500.00 |
5,659,500.00 |
5,868,500.00 |
6,077,500.00 |
5,951,000.00 |
| DEFERRED CASH (3 months to
pay) |
: |
5,215,500.00 |
5,432,100.00 |
5,648,700.00 |
5,865,300.00 |
6,081,900.00 |
6,298,500.00 |
6,167,400.00 |
| Deffered CASH monthly in 3months |
|
1,721,833.33 |
1,794,033.33 |
1,866,233.33 |
1,938,433.33 |
2,010,633.33 |
2,082,833.33 |
2,039,133.33 |
|
|
|
| INHOUSE PAYMENT OPTIONS |
|
| BALANCE FOR AMORTIZATION -
80% |
: |
4,392,000.00 |
4,574,400.00 |
4,756,800.00 |
4,939,200.00 |
5,121,600.00 |
5,304,000.00 |
5,193,600.00 |
| 1 YEAR @ 0% INTEREST |
: |
366,000.00 |
381,200.00 |
396,400.00 |
411,600.00 |
426,800.00 |
442,000.00 |
432,800.00 |
| |
|
|
|
|
|
|
|
|
| 3 YEARS - 10% INTEREST P.A. |
: |
141,717.49 |
147,603.02 |
153,488.56 |
159,374.09 |
165,259.63 |
171,145.16 |
167,582.86 |
| |
|
|
|
|
|
|
|
|
| 7 YEARS -13% INTEREST P.A. |
: |
99,931.50 |
104,081.66 |
108,231.82 |
112,381.98 |
116,532.14 |
120,682.30 |
118,170.36 |
| |
|
|
|
|
|
|
|
|
| 10 YEARS - 16% INTEREST P.A.
(peso) |
: |
73,571.76 |
76,627.20 |
79,682.64 |
82,738.08 |
85,793.52 |
88,848.96 |
86,999.61 |
| 10 YEARS - 16% INTEREST P.A.
(USD$) |
|
1,839.29 |
1,915.68 |
1,992.07 |
2,068.45 |
2,144.84 |
2,221.22 |
2,174.99 |
|
|
|
| (Note: plus 5% transfer fee) |
|
|
| Prepared by: Dinah Soja - 0928-5001254 |
|
|
| *Price
subject to change without prior notice |
|
| **with EVAT 12% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|