Unit Number		216 /217 / 219 / 220
Unit Type		1BR inner unit
Area (sqm)		25
Balcony Area(sqm)		-
GARDEN		-
Drying Cage Area (sqm)		5.26
Total Area (sqm)		30.26
Optional: Parking Space
Total Selling Price		1,239,000.00
5% discount up to Kadayawan Aug 22, 2010		(61,950.00)
PROMO PRICE with 5% discount		1,177,050.00
Option 1 - SPOT CASH
If Spot Cash (within 30days), discount of 7.5%		(88,278.75)
TCP		1,088,771.25
Reservation Fee		(20,000.00)
Spot Cash Payment due in 30days ++		1,068,771.25
IN-HOUSE FINANCING SCHEME
Option 2 - 20% Downpayment
20% Downpayment		235,410.00
Option 2A - 20% Downpayment in 15mos., 2%disc
with 2% discount on DP, if paid in 15months		(4,708.20)
Net After Downpayment		230,701.80
Reservation		(20,000.00)
Net Downpayment after reservation fee		210,701.80
OR, DP can be paid in 15 equal months		14,046.79
Option 2B - 20% Downpayment in 12mos., 4%disc
with 4% discount on DP, if paid in 12months		(9,416.40)
Net After Downpayment		225,993.60
Reservation		(20,000.00)
Net Downpayment after reservation fee		205,993.60
OR, DP can be paid in 12 equal months		17,166.13
Option 2C - 20% Downpayment in 6mos., 7%disc
with 7% discount on DP, if paid in 6months		(16,478.70)
Net After Downpayment		218,931.30
Reservation		(20,000.00)
Net Downpayment after reservation fee		198,931.30
OR, DP can be paid in 6 equal months		33,155.22
80% balance for ammortization	20%	941,640.00
3 years, 12.50%	0.033	31,501.27
5 years, 14.50%	0.024	22,155.17
10 years, 19.00%	0.019	17,577.82
Option 3 - 30% Downpayment
30% Downpayment		353,115.00
Option 3A - 30% Downpayment in 15mos., 2%disc
with 2% discount on DP, if paid in 15months		(7,062.30)
Net After Downpayment		346,052.70
Reservation		(20,000.00)
Net Downpayment after reservation fee		326,052.70
OR, DP can be paid in 15 equal months		21,736.85
Option 3B - 30% Downpayment in 12mos., 4%disc
with 4% discount on DP, if paid in 12months		(14,124.60)
Net After Downpayment		338,990.40
Reservation		(20,000.00)
Net Downpayment after reservation fee		318,990.40
OR, DP can be paid in 12 equal months		26,582.53
Option 3C - 30% Downpayment in 6mos., 7%disc
with 7% discount on DP, if paid in 6months		(24,718.05)
Net After Downpayment		328,396.95
Reservation		(20,000.00)
Net Downpayment after reservation fee		308,396.95
OR, DP can be paid in 6 equal months		51,399.49
70% balance for ammortization	30%	823,935.00
3 years, 12.25%	0.033	27,464.92
5 years, 14.25%	0.023	19,278.48
10 years, 18.75%	0.019	15,246.21
Option 4 - No Downpayment, No reservation, Straight monthly
Total Selling Price		1,239,000.00
monthly for 24mos, 0% int		51,625.00
++  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