| Cecilia Heights Sample Computation |
|
|
|
|
|
|
|
|
SOLD |
SOLD |
SOLD |
SOLD |
SOLD |
SOLD |
Available |
|
| Blk - Lot |
|
21 / 20 or 21? |
20 / 11 |
18 / 11&13 |
18 / 15&17 |
18 / 3 & 5 |
20 / 14 |
21 / 25 or 26 |
|
| Model House # |
|
|
81 |
62 |
63? |
58 |
77 |
65 |
|
| Lot Area |
|
150sqm |
200sqm |
200sqm |
200sqm |
200sqm |
200sqm |
240 sqm |
|
| Floor Area |
|
|
73.20sqm |
|
70.89sqm |
|
68.00sqm |
74.00sqm |
|
| House and Lot Cost |
|
2,460,000 |
3,030,000 |
3,040,000 |
3,080,000 |
2,886,000 |
2,897,000 |
3,260,000 |
|
|
|
|
| Option 1 |
|
|
|
| Processing
Fee/Initial Documentation |
5,000.00 |
5,000.00 |
5,000.00 |
5,000.00 |
5,000.00 |
5,000.00 |
5,000.00 |
|
| 30% Downpayment |
|
738,000.00 |
909,000.00 |
912,000.00 |
924,000.00 |
865,800.00 |
869,100.00 |
978,000.00 |
|
| Less: 3% Rebate if full dow |
|
22,140.00 |
27,270.00 |
27,360.00 |
27,720.00 |
25,974.00 |
26,073.00 |
29,340.00 |
|
| Downpayment Due |
|
715,860.00 |
881,730.00 |
884,640.00 |
896,280.00 |
839,826.00 |
843,027.00 |
948,660.00 |
|
| Reservation |
|
30,000.00 |
30,000.00 |
30,000.00 |
30,000.00 |
30,000.00 |
30,000.00 |
30,000.00 |
|
| Balance |
|
708,000.00 |
879,000.00 |
882,000.00 |
894,000.00 |
835,800.00 |
839,100.00 |
948,000.00 |
|
| Monthly for
3 months |
|
236,000.00 |
293,000.00 |
294,000.00 |
298,000.00 |
278,600.00 |
279,700.00 |
316,000.00 |
|
|
|
|
| 70% Balance |
|
1,722,000.00 |
2,121,000.00 |
2,128,000.00 |
2,156,000.00 |
2,020,200.00 |
2,027,900.00 |
2,282,000.00 |
|
| 1 yr.- 0% int./annum |
|
143,500.00 |
176,750.00 |
177,333.33 |
179,666.67 |
168,350.00 |
168,991.67 |
190,166.67 |
|
| 2 yrs. - 15% int./annum |
|
83,494.01 |
102,840.18 |
103,179.59 |
104,537.22 |
97,952.73 |
98,326.08 |
110,646.54 |
|
| 3 yrs. - 15% int./annum |
|
59,693.70 |
73,525.16 |
73,767.82 |
74,738.45 |
70,030.90 |
70,297.82 |
79,106.28 |
|
|
|
|
| Option 2 |
|
|
|
| 50% Downpayment |
|
1,230,000.00 |
1,515,000.00 |
1,520,000.00 |
1,540,000.00 |
1,443,000.00 |
1,448,500.00 |
1,630,000.00 |
|
| Less: 5% Rebate if full down |
|
61,500.00 |
75,750.00 |
76,000.00 |
77,000.00 |
72,150.00 |
72,425.00 |
81,500.00 |
|
| Downpayment Due |
|
|
1,168,500.00 |
1,439,250.00 |
1,444,000.00 |
1,463,000.00 |
1,370,850.00 |
1,376,075.00 |
1,548,500.00 |
|
| 50% Balance |
|
1,230,000.00 |
1,515,000.00 |
1,520,000.00 |
1,540,000.00 |
1,443,000.00 |
1,448,500.00 |
1,630,000.00 |
|
| 1yr. - 0% int./annum |
|
102,500.00 |
126,250.00 |
126,666.67 |
128,333.33 |
120,250.00 |
120,708.33 |
135,833.33 |
|
| 2yrs. - 0% int./annum |
|
51,250.00 |
63,125.00 |
63,333.33 |
64,166.67 |
60,125.00 |
60,354.17 |
67,916.67 |
|
| 3yrs. - 15% int./annum |
|
42,638.36 |
52,517.97 |
52,691.30 |
53,384.61 |
50,022.07 |
50,212.73 |
56,504.49 |
|
|
|
|
| Transfer of Title Fee |
|
|
89,429.00 |
|
91,680.00 |
|
85,726.00 |
95,729.00 |
|
| Spot Cash Price |
|
|
2,865,450 |
|
2,908,920 |
|
2,735,775 |
3,059,200 |
|
|
| If
terms...MRI together with dp |
|
|
16,301.48 |
|
16,570.48 |
|
15,585.93 |
17,538.88 |
|
|
|
|
| Note: *Total contract price
does not include Mortgage Redemption Insurance / fire Insurance and transfer
of title. |
|
| * All payments covered by Post Dated
Checks (PDC) |
|
| * Price subject to change without
prior notice |
|
|
| www.davaoestate.com |
|
|
|
|
|
|
|
|
|
|
|
|
|