Unit Number		301 /311
Unit Type		2BR end unit
Area (sqm)		45
Balcony Area(sqm)		11.70
GARDEN		-
Drying Cage Area (sqm)		5.26
Total Area (sqm)		61.96
Optional: Parking Space
Total Selling Price		2,772,000.00
5% discount up to Kadayawan Aug 22, 2010		(138,600.00)
PROMO PRICE with 5% discount		2,633,400.00
Option 1 - SPOT CASH
If Spot Cash (within 30days), discount of 7.5%		(197,505.00)
TCP		2,435,895.00
Reservation Fee		(20,000.00)
Spot Cash Payment due in 30days ++		2,415,895.00
IN-HOUSE FINANCING SCHEME
Option 2 - 20% Downpayment
20% Downpayment		526,680.00
Option 2A - 20% Downpayment in 15mos., 2%disc
with 2% discount on DP, if paid in 15months		(10,533.60)
Net After Downpayment		516,146.40
Reservation		(20,000.00)
Net Downpayment after reservation fee		496,146.40
OR, DP can be paid in 15 equal months		33,076.43
Option 2B - 20% Downpayment in 12mos., 4%disc
with 4% discount on DP, if paid in 12months		(21,067.20)
Net After Downpayment		505,612.80
Reservation		(20,000.00)
Net Downpayment after reservation fee		485,612.80
OR, DP can be paid in 12 equal months		40,467.73
Option 2C - 20% Downpayment in 6mos., 7%disc
with 7% discount on DP, if paid in 6months		(36,867.60)
Net After Downpayment		489,812.40
Reservation		(20,000.00)
Net Downpayment after reservation fee		469,812.40
OR, DP can be paid in 6 equal months		78,302.07
80% balance for ammortization	20%	2,106,720.00
3 years, 12.50%	0.033	70,477.42
5 years, 14.50%	0.024	49,567.50
10 years, 19.00%	0.019	39,326.64
Option 3 - 30% Downpayment
30% Downpayment		790,020.00
Option 3A - 30% Downpayment in 15mos., 2%disc
with 2% discount on DP, if paid in 15months		(15,800.40)
Net After Downpayment		774,219.60
Reservation		(20,000.00)
Net Downpayment after reservation fee		754,219.60
OR, DP can be paid in 15 equal months		50,281.31
Option 3B - 30% Downpayment in 12mos., 4%disc
with 4% discount on DP, if paid in 12months		(31,600.80)
Net After Downpayment		758,419.20
Reservation		(20,000.00)
Net Downpayment after reservation fee		738,419.20
OR, DP can be paid in 12 equal months		61,534.93
Option 3C - 30% Downpayment in 6mos., 7%disc
with 7% discount on DP, if paid in 6months		(55,301.40)
Net After Downpayment		734,718.60
Reservation		(20,000.00)
Net Downpayment after reservation fee		714,718.60
OR, DP can be paid in 6 equal months		119,119.77
70% balance for ammortization	30%	1,843,380.00
3 years, 12.25%	0.033	61,446.94
5 years, 14.25%	0.023	43,131.52
10 years, 18.75%	0.019	34,110.16
Option 4 - No Downpayment, No reservation, Straight monthly
Total Selling Price		2,772,000.00
monthly for 24mos, 0% int		115,500.00
++  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