Unit Number		304 /305 / 307 / 308
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		1,290,500.00
5% discount up to Kadayawan Aug 22, 2010		(64,525.00)
PROMO PRICE with 5% discount		1,225,975.00
Option 1 - SPOT CASH
If Spot Cash (within 30days), discount of 7.5%		(91,948.13)
TCP		1,134,026.88
Reservation Fee		(20,000.00)
Spot Cash Payment due in 30days ++		1,114,026.88
IN-HOUSE FINANCING SCHEME
Option 2 - 20% Downpayment
20% Downpayment		245,195.00
Option 2A - 20% Downpayment in 15mos., 2%disc
with 2% discount on DP, if paid in 15months		(4,903.90)
Net After Downpayment		240,291.10
Reservation		(20,000.00)
Net Downpayment after reservation fee		220,291.10
OR, DP can be paid in 15 equal months		14,686.07
Option 2B - 20% Downpayment in 12mos., 4%disc
with 4% discount on DP, if paid in 12months		(9,807.80)
Net After Downpayment		235,387.20
Reservation		(20,000.00)
Net Downpayment after reservation fee		215,387.20
OR, DP can be paid in 12 equal months		17,948.93
Option 2C - 20% Downpayment in 6mos., 7%disc
with 7% discount on DP, if paid in 6months		(17,163.65)
Net After Downpayment		228,031.35
Reservation		(20,000.00)
Net Downpayment after reservation fee		208,031.35
OR, DP can be paid in 6 equal months		34,671.89
80% balance for ammortization	20%	980,780.00
3 years, 12.50%	0.033	32,810.65
5 years, 14.50%	0.024	23,076.07
10 years, 19.00%	0.019	18,308.45
Option 3 - 30% Downpayment
30% Downpayment		367,792.50
Option 3A - 30% Downpayment in 15mos., 2%disc
with 2% discount on DP, if paid in 15months		(7,355.85)
Net After Downpayment		360,436.65
Reservation		(20,000.00)
Net Downpayment after reservation fee		340,436.65
OR, DP can be paid in 15 equal months		22,695.78
Option 3B - 30% Downpayment in 12mos., 4%disc
with 4% discount on DP, if paid in 12months		(14,711.70)
Net After Downpayment		353,080.80
Reservation		(20,000.00)
Net Downpayment after reservation fee		333,080.80
OR, DP can be paid in 12 equal months		27,756.73
Option 3C - 30% Downpayment in 6mos., 7%disc
with 7% discount on DP, if paid in 6months		(25,745.48)
Net After Downpayment		342,047.03
Reservation		(20,000.00)
Net Downpayment after reservation fee		322,047.03
OR, DP can be paid in 6 equal months		53,674.50
70% balance for ammortization	30%	858,182.50
3 years, 12.25%	0.033	28,606.52
5 years, 14.25%	0.023	20,079.81
10 years, 18.75%	0.019	15,879.93
Option 4 - No Downpayment, No reservation, Straight monthly
Total Selling Price		1,290,500.00
monthly for 24mos, 0% int		53,770.83
++  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