Unit Number		316 /317 / 319 / 320
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		1,208,100.00
5% discount up to Kadayawan Aug 22, 2010		(60,405.00)
PROMO PRICE with 5% discount		1,147,695.00
Option 1 - SPOT CASH
If Spot Cash (within 30days), discount of 7.5%		(86,077.13)
TCP		1,061,617.88
Reservation Fee		(20,000.00)
Spot Cash Payment due in 30days ++		1,041,617.88
IN-HOUSE FINANCING SCHEME
Option 2 - 20% Downpayment
20% Downpayment		229,539.00
Option 2A - 20% Downpayment in 15mos., 2%disc
with 2% discount on DP, if paid in 15months		(4,590.78)
Net After Downpayment		224,948.22
Reservation		(20,000.00)
Net Downpayment after reservation fee		204,948.22
OR, DP can be paid in 15 equal months		13,663.21
Option 2B - 20% Downpayment in 12mos., 4%disc
with 4% discount on DP, if paid in 12months		(9,181.56)
Net After Downpayment		220,357.44
Reservation		(20,000.00)
Net Downpayment after reservation fee		200,357.44
OR, DP can be paid in 12 equal months		16,696.45
Option 2C - 20% Downpayment in 6mos., 7%disc
with 7% discount on DP, if paid in 6months		(16,067.73)
Net After Downpayment		213,471.27
Reservation		(20,000.00)
Net Downpayment after reservation fee		193,471.27
OR, DP can be paid in 6 equal months		32,245.21
80% balance for ammortization	20%	918,156.00
3 years, 12.50%	0.033	30,715.65
5 years, 14.50%	0.024	21,602.63
10 years, 19.00%	0.019	17,139.43
Option 3 - 30% Downpayment
30% Downpayment		344,308.50
Option 3A - 30% Downpayment in 15mos., 2%disc
with 2% discount on DP, if paid in 15months		(6,886.17)
Net After Downpayment		337,422.33
Reservation		(20,000.00)
Net Downpayment after reservation fee		317,422.33
OR, DP can be paid in 15 equal months		21,161.49
Option 3B - 30% Downpayment in 12mos., 4%disc
with 4% discount on DP, if paid in 12months		(13,772.34)
Net After Downpayment		330,536.16
Reservation		(20,000.00)
Net Downpayment after reservation fee		310,536.16
OR, DP can be paid in 12 equal months		25,878.01
Option 3C - 30% Downpayment in 6mos., 7%disc
with 7% discount on DP, if paid in 6months		(24,101.60)
Net After Downpayment		320,206.91
Reservation		(20,000.00)
Net Downpayment after reservation fee		300,206.91
OR, DP can be paid in 6 equal months		50,034.48
70% balance for ammortization	30%	803,386.50
3 years, 12.25%	0.033	26,779.96
5 years, 14.25%	0.023	18,797.69
10 years, 18.75%	0.019	14,865.98
Option 4 - No Downpayment, No reservation, Straight monthly
Total Selling Price		1,208,100.00
monthly for 24mos, 0% int		50,337.50
++  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