| VALLE VERDE RESIDENTIAL ESTATES, Panacan, Davao City | |||||||||
| This sample price computation is updated as of December 14, 2011, for SLDC LOTS | |||||||||
| INNER | CORNER | CORNER | |||||||
| Lot Size (sqm) | 120 | 120 | 158 | ||||||
| Price per sqm (php) | 5,900.00 | 6,200.00 | 6,200.00 | ||||||
| Total Contract Price | 708,000.00 | 744,000.00 | 979,600.00 | ||||||
| NEW TOTAL CONTRACT PRICE | 708,000.00 | 744,000.00 | 979,600.00 | ||||||
| Scheme #1 (60% full down) | |||||||||
| 51%-90% Downpayment upfront | 424,800.00 | 446,400.00 | 587,760.00 | ||||||
| Less: 12% discount on DP | (50,976.00) | (53,568.00) | (70,531.20) | ||||||
| Balance | 373,824.00 | 392,832.00 | 517,228.80 | ||||||
| Less: Reservation Fee | (20,000.00) | (20,000.00) | (20,000.00) | ||||||
| Full downpayment due | 353,824.00 | 372,832.00 | 497,228.80 | ||||||
| 40% balance | 283,200.00 | 297,600.00 | 391,840.00 | ||||||
| a) 2 years, 0% interest, monthly of | 11,800.00 | 12,400.00 | 16,326.67 | ||||||
| b) 5 years payment term | 6,590.06 | 6,925.15 | 9,118.12 | ||||||
| c) 10 years payment term | 4,922.02 | 5,172.29 | 6,810.18 | ||||||
| Scheme #2 (20% dp, 6mos to pay) | |||||||||
| 20% downpayment | 141,600.00 | 148,800.00 | 195,920.00 | ||||||
| Less: reservation fee | (20,000.00) | (20,000.00) | (20,000.00) | ||||||
| Balance of DP, payable in | 121,600.00 | 128,800.00 | 175,920.00 | ||||||
| 6months, monthly of | 20,266.67 | 21,466.67 | 29,320.00 | ||||||
| 80% Balance | 566,400.00 | 595,200.00 | 783,680.00 | ||||||
| 5-yr payment term, 14% int. pa | 13,180.13 | 13,850.30 | 18,236.23 | ||||||
| 10-yr payment term, 17% int. pa | 9,844.03 | 10,344.58 | 13,620.36 | ||||||
| Scheme #3 (SPOT CASH - 90% full down if SLDC Lot) | |||||||||
| 90% Downpayment upfront | 637,200.00 | 669,600.00 | 881,640.00 | ||||||
| Less: 12% discount on DP | (76,464.00) | (80,352.00) | (105,796.80) | ||||||
| Balance | 560,736.00 | 589,248.00 | 775,843.20 | ||||||
| Less: Reservation Fee | (20,000.00) | (20,000.00) | (20,000.00) | ||||||
| Balance for 90% net of discount | 540,736.00 | 569,248.00 | 755,843.20 | ||||||
| 10% balance, will be paid upon availability | 70,800.00 | 74,400.00 | 97,960.00 | ||||||
| of Land Title to the Developer's Name | |||||||||
| Scheme #4 (SPOT CASH - 95% full down if OSAI Lot), better location | |||||||||
| 95% Downpayment upfront | 672,600.00 | 706,800.00 | 930,620.00 | ||||||
| Less: Reservation Fee | (20,000.00) | (20,000.00) | (20,000.00) | ||||||
| Balance for 95% net of discount | 652,600.00 | 686,800.00 | 910,620.00 | ||||||
| 5% balance, will be paid upon availability | 35,400.00 | 37,200.00 | 48,980.00 | ||||||
| of Land Title to the Developer's Name | |||||||||
| Scheme #4 | |||||||||
| No reservation, no dowpayment, no interest | |||||||||
| Total contract price payable for 12 months | 59,000.00 | 62,000.00 | 81,633.33 | ||||||
| Total contract price payable for 24 months | 29,500.00 | 31,000.00 | 40,816.67 | ||||||
| Note: SLDC - Developer's AVAILABLE LOTS - (Sta. Lucia Realty & Development, Inc) | |||||||||
| Note: OSAI - Land-owner's AVAILABLE LOTS - (Offshore Strategic Asset, Inc.), OSAI available lots are very good location | |||||||||
| not indicated in the MAP, kindly visit our office for more details. Patrimonio Realty, Dr12 MTS - Matina Town Square, Matina, DC | |||||||||
| Price, terms and discounts are subject to change without prior notice | |||||||||
| Orchard Properties reserves the right to correct any figure herein case of typographical error | |||||||||
| *Transfer & miscellaneous fees 6.5%, this changes without prior notice | |||||||||
| Computation prepared by: REALTOR DINAH PEREZ PATRIMONIO, DTI LIC NO. XI-06-417(N) | |||||||||
| www.davaoestate.com | |||||||||
| dhineslaruga@gmail.com | |||||||||
| YM: atedhines@yahoo.com | |||||||||
| 09067290616 ; 09427001888 | |||||||||