Unit Number		402
Unit Type		2BR INNER A
Area (sqm)		52
Balcony Area(sqm)		3.20
Drying Cage Area (sqm)		4.95
Garden Area (sqm)		-
Total Area (sqm)		60.15
Optional: Parking Space
Total Selling Price		3,596,700.00
5% discount		(179,835.00)
PROMO PRICE with 5% discount		3,416,865.00
Option 1 - SPOT CASH
If Spot Cash (within 30days), discount of 7.5%		(256,264.88)
TCP		3,160,600.13
Reservation Fee		(20,000.00)
Spot Cash Payment due in 30days ++		3,140,600.13
IN-HOUSE FINANCING SCHEME
Option 2 - 20% Downpayment
20% Downpayment		683,373.00
Option 2A - 20% Downpayment in 15mos., 2%disc
with 2% discount on DP, if paid in 15months		(13,667.46)
Net After Downpayment		669,705.54
Reservation		(20,000.00)
Net Downpayment after reservation fee		649,705.54
OR, DP can be paid in 15 equal months		43,313.70
Option 2B - 20% Downpayment in 12mos., 4%disc
with 4% discount on DP, if paid in 12months		(27,334.92)
Net After Downpayment		656,038.08
Reservation		(20,000.00)
Net Downpayment after reservation fee		636,038.08
OR, DP can be paid in 12 equal months		53,003.17
Option 2C - 20% Downpayment in 6mos., 7%disc
with 7% discount on DP, if paid in 6months		(47,836.11)
Net After Downpayment		635,536.89
Reservation		(20,000.00)
Net Downpayment after reservation fee		615,536.89
OR, DP can be paid in 6 equal months		102,589.48
80% balance for ammortization	20%	2,733,492.00
3 years, 12.50%	0.033	91,445.22
5 years, 14.50%	0.024	64,314.37
10 years, 19.00%	0.019	51,026.74
Option 3 - 30% Downpayment
30% Downpayment		1,025,059.50
Option 3A - 30% Downpayment in 15mos., 2%disc
with 2% discount on DP, if paid in 15months		(20,501.19)
Net After Downpayment		1,004,558.31
Reservation		(20,000.00)
Net Downpayment after reservation fee		984,558.31
OR, DP can be paid in 15 equal months		65,637.22
Option 3B - 30% Downpayment in 12mos., 4%disc
with 4% discount on DP, if paid in 12months		(41,002.38)
Net After Downpayment		984,057.12
Reservation		(20,000.00)
Net Downpayment after reservation fee		964,057.12
OR, DP can be paid in 12 equal months		80,338.09
Option 3C - 30% Downpayment in 6mos., 7%disc
with 7% discount on DP, if paid in 6months		(71,754.17)
Net After Downpayment		953,305.34
Reservation		(20,000.00)
Net Downpayment after reservation fee		933,305.34
OR, DP can be paid in 6 equal months		155,550.89
70% balance for ammortization	30%	2,391,805.50
3 years, 12.25%	0.033	79,728.06
5 years, 14.25%	0.023	55,963.62
10 years, 18.75%	0.019	44,258.31
Option 4 - No Downpayment, No reservation, Straight monthly
Total Selling Price		3,596,700.00
monthly for 24mos, 0% int		149,862.50
++  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'>