Unit Number		G03 /G05
Unit Type		3BR INNER
Area (sqm)		65
Balcony Area(sqm)		6.75
GARDEN		6.75
Drying Cage Area (sqm)		5.26
Total Area (sqm)		83.76
Optional: Parking Space
Total Selling Price		3,556,700.00
5% discount up to Kadayawan Aug 22, 2010		(177,835.00)
PROMO PRICE with 5% discount		3,378,865.00
Option 1 - SPOT CASH
If Spot Cash (within 30days), discount of 7.5%		(253,414.88)
TCP		3,125,450.13
Reservation Fee		(20,000.00)
Spot Cash Payment due in 30days ++		3,105,450.13
IN-HOUSE FINANCING SCHEME
Option 2 - 20% Downpayment
20% Downpayment		675,773.00
Option 2A - 20% Downpayment in 15mos., 2%disc
with 2% discount on DP, if paid in 15months		(13,515.46)
Net After Downpayment		662,257.54
Reservation		(20,000.00)
Net Downpayment after reservation fee		642,257.54
OR, DP can be paid in 15 equal months		42,817.17
Option 2B - 20% Downpayment in 12mos., 4%disc
with 4% discount on DP, if paid in 12months		(27,030.92)
Net After Downpayment		648,742.08
Reservation		(20,000.00)
Net Downpayment after reservation fee		628,742.08
OR, DP can be paid in 12 equal months		52,395.17
Option 2C - 20% Downpayment in 6mos., 7%disc
with 7% discount on DP, if paid in 6months		(47,304.11)
Net After Downpayment		628,468.89
Reservation		(20,000.00)
Net Downpayment after reservation fee		608,468.89
OR, DP can be paid in 6 equal months		101,411.48
80% balance for ammortization	20%	2,703,092.00
3 years, 12.50%	0.033	90,428.23
5 years, 14.50%	0.024	63,599.11
10 years, 19.00%	0.019	50,459.26
Option 3 - 30% Downpayment
30% Downpayment		1,013,659.50
Option 3A - 30% Downpayment in 15mos., 2%disc
with 2% discount on DP, if paid in 15months		(20,273.19)
Net After Downpayment		993,386.31
Reservation		(20,000.00)
Net Downpayment after reservation fee		973,386.31
OR, DP can be paid in 15 equal months		64,892.42
Option 3B - 30% Downpayment in 12mos., 4%disc
with 4% discount on DP, if paid in 12months		(40,546.38)
Net After Downpayment		973,113.12
Reservation		(20,000.00)
Net Downpayment after reservation fee		953,113.12
OR, DP can be paid in 12 equal months		79,426.09
Option 3C - 30% Downpayment in 6mos., 7%disc
with 7% discount on DP, if paid in 6months		(70,956.17)
Net After Downpayment		942,703.34
Reservation		(20,000.00)
Net Downpayment after reservation fee		922,703.34
OR, DP can be paid in 6 equal months		153,783.89
70% balance for ammortization	30%	2,365,205.50
3 years, 12.25%	0.033	78,841.38
5 years, 14.25%	0.023	55,341.23
10 years, 18.75%	0.019	43,766.10
Option 4 - No Downpayment, No reservation, Straight monthly
Total Selling Price		3,556,700.00
monthly for 24mos, 0% int		148,195.83
++  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