Unit Number		301
Unit Type		3BR END Unit
Area (sqm)		87
Balcony Area(sqm)		3.80
Drying Cage Area (sqm)		4.95
Garden Area (sqm)		-
Total Area (sqm)		95.75
Optional: Parking Space
Total Selling Price		5,934,200.00
5% discount		(296,710.00)
PROMO PRICE with 5% discount		5,637,490.00
Option 1 - SPOT CASH
If Spot Cash (within 30days), discount of 7.5%		(422,811.75)
TCP		5,214,678.25
Reservation Fee		(20,000.00)
Spot Cash Payment due in 30days ++		5,194,678.25
IN-HOUSE FINANCING SCHEME
Option 2 - 20% Downpayment
20% Downpayment		1,127,498.00
Option 2A - 20% Downpayment in 15mos., 2%disc
with 2% discount on DP, if paid in 15months		(22,549.96)
Net After Downpayment		1,104,948.04
Reservation		(20,000.00)
Net Downpayment after reservation fee		1,084,948.04
OR, DP can be paid in 15 equal months		72,329.87
Option 2B - 20% Downpayment in 12mos., 4%disc
with 4% discount on DP, if paid in 12months		(45,099.92)
Net After Downpayment		1,082,398.08
Reservation		(20,000.00)
Net Downpayment after reservation fee		1,062,398.08
OR, DP can be paid in 12 equal months		88,533.17
Option 2C - 20% Downpayment in 6mos., 7%disc
with 7% discount on DP, if paid in 6months		(78,924.86)
Net After Downpayment		1,048,573.14
Reservation		(20,000.00)
Net Downpayment after reservation fee		1,028,573.14
OR, DP can be paid in 6 equal months		171,428.86
80% balance for ammortization	20%	4,509,992.00
3 years, 12.50%	0.033	150,875.58
5 years, 14.50%	0.024	106,112.36
10 years, 19.00%	0.019	84,189.08
Option 3 - 30% Downpayment
30% Downpayment		1,691,247.00
Option 3A - 30% Downpayment in 15mos., 2%disc
with 2% discount on DP, if paid in 15months		(33,824.94)
Net After Downpayment		1,657,422.06
Reservation		(20,000.00)
Net Downpayment after reservation fee		1,637,422.06
OR, DP can be paid in 15 equal months		109,161.47
Option 3B - 30% Downpayment in 12mos., 4%disc
with 4% discount on DP, if paid in 12months		(67,649.88)
Net After Downpayment		1,623,597.12
Reservation		(20,000.00)
Net Downpayment after reservation fee		1,603,597.12
OR, DP can be paid in 12 equal months		133,633.09
Option 3C - 30% Downpayment in 6mos., 7%disc
with 7% discount on DP, if paid in 6months		(118,387.29)
Net After Downpayment		1,572,859.71
Reservation		(20,000.00)
Net Downpayment after reservation fee		1,552,859.71
OR, DP can be paid in 6 equal months		258,809.95
70% balance for ammortization	30%	3,946,243.00
3 years, 12.25%	0.033	131,543.44
5 years, 14.25%	0.023	92,334.44
10 years, 18.75%	0.019	73,021.84
Option 4 - No Downpayment, No reservation, Straight monthly
Total Selling Price		5,934,200.00
monthly for 24mos, 0% int		247,258.33
++  Transfer fee and Miscellaneous Fees for the Transfer of the title are for the account of the BUYER.
- Above computation is for in-house financing only.
- Subject to change without prior notice
- Other charges is not included such as MRI, FI, processing of title transfer & documentation fees, meter deposit, fire extinguisher, association dues
Computation made and prepared by:
REALTOR DINAH PEREZ PATRIMONIO-LARUGA
Licensed Real Estate Broker
DTI XI-06-417(N)
CONTACT DETAILS BELOW:
USA clients call us @ #1 (646) 808 3295
UK clients call us @ # 44 (20) 85883060
Phil: Mobile (SMART)#63-928 5001254
Phil: Mobile (SUN)#63-923 9019906
Phil: Landphone (SPAN): #63-82 3015701
Member of DBRFI (Davao Board of Realtors Foundation, Inc.)
NEW OFFICE ADDRESS: Door 12 MTS - Matina Town Square, Matina, DC
Email: atedhines@gmail.com

style='width:48pt'>