| La Vista Monte Ph2B - Sample Computation | ||||||||||||
| updated as of November 9, 2011 | ||||||||||||
| Blk - Lot | 17 - 36 | 15 - 6,10,14,18 | 17 - 24/30; 18- 12/18 | |||||||||
| Model House # | MH#1 | MH#2-5 | MH#6-9 | |||||||||
| Lot Area sqm | 205.00 | 180.00 | 180.00 | |||||||||
| Floor Area sqm | 115.30 | 71.25 | 126.42 | |||||||||
| House and Lot Cost | 5,862,000.00 | 3,616,000.00 | 5,773,000.00 | |||||||||
| Option 1 | ||||||||||||
| a.) 30% Downpayment (terms) | 1,758,600.00 | 1,084,800.00 | 1,731,900.00 | |||||||||
| Reservation | 50,000.00 | 50,000.00 | 50,000.00 | |||||||||
| Net downpayment from reservation | 1,708,600.00 | 1,034,800.00 | 1,681,900.00 | |||||||||
| Payable in 3 months… monthly of | 569,533.33 | 344,933.33 | 560,633.33 | |||||||||
| b.) 30% Downpayment (full) | 1,758,600.00 | 1,084,800.00 | 1,731,900.00 | |||||||||
| Less: 3% Discount | 52,758.00 | 32,544.00 | 51,957.00 | |||||||||
| Downpayment Due in 7days | 1,705,842.00 | 1,052,256.00 | 1,679,943.00 | |||||||||
| 70% Balance | 4,103,400.00 | 2,531,200.00 | 4,041,100.00 | |||||||||
| 1 yr.- 0% int./annum | 341,950.00 | 210,933.33 | 336,758.33 | |||||||||
| 2 yrs. - 15% int./annum | 198,960.12 | 122,729.41 | 195,939.40 | |||||||||
| 3 yrs. - 15% int./annum | 142,245.71 | 87,744.88 | 140,086.06 | |||||||||
| MRI per year | 31,537.70 | 19,454.17 | 31,058.89 | |||||||||
| Option 2 Bank Financing | ||||||||||||
| 1.) 20% Downpayment | 1,172,400.00 | 723,200.00 | 1,154,600.00 | |||||||||
| Reservation | 50,000.00 | 50,000.00 | 50,000.00 | |||||||||
| Net downpayment from reservation | 1,122,400.00 | 673,200.00 | 1,104,600.00 | |||||||||
| Payable in 3 months… monthly of | 374,133.33 | 224,400.00 | 368,200.00 | |||||||||
| 2.) 80% Balance | 4,689,600.00 | 2,892,800.00 | 4,618,400.00 | |||||||||
| estimated mo. Amort. For 5 yrs. | 99,640.14 | 61,463.45 | 98,127.35 | |||||||||
| estimated mo. Amort. For 10 yrs. | 64,599.25 | 39,848.32 | 63,618.47 | |||||||||
| estimated mo. Amort. For 15 yrs. | 55,531.02 | 34,254.55 | 54,687.92 | |||||||||
| Processing Fee/Initial Documentation | 7,000.00 | 7,000.00 | 7,000.00 | |||||||||
| SPOT CASH DUE | 5,582,925.00 | 3,411,898.00 | 5,514,973.00 | |||||||||
| Transfer of title fee charges | 170,708.06 | 108,778.36 | 168,206.56 | |||||||||
| Note: * Total contract price does not include Mortgage Redemption Insurance/Fire Insurance and transfer of the title. | ||||||||||||
| * All payments covered by Post Dated Checks (PDC) | ||||||||||||
| * Price subject to change without prior notice | ||||||||||||
| computation made and prepared by: | ||||||||||||
| REALTOR DINAH PEREZ PATRIMONIO | ||||||||||||
| Licensed Real Estate Broker | ||||||||||||
| DTI XI-06-417(N) | ||||||||||||
| CONTACT DETAILS BELOW: | ||||||||||||
| USA clients call us @ #1 (646) 963 9131 | ||||||||||||
| Phil: Mobile (GLOBE)#63-906 7290616 | ||||||||||||
| Phil: Mobile (SUN)#63-942 7001888 | ||||||||||||
| Phil: Landline (PLDT)#63-82 2866372 | ||||||||||||