|
|
|
|
*Downpayment
can be paid 50% in cash and 50% by PDC within a 60-day period |
|
|
*no other term payments
available aside from the one presented BELOW |
|
|
*Buyer pays for applicable taxes and
transfer fees |
|
|
*Reservation fee is non-refundable
but it’s a part of the Total Contract Price |
|
|
*Subject to change without prior
notice |
|
|
|
*For spot cash buyers, title will be
released after 45working days. |
|
|
|
|
|
|
|
|
|
|
Computation by: Dinah P. Soja |
|
|
|
atedhines@yahoo.com |
|
|
|
www.davaoestate.com |
|
|
|
|
| Preselling Price
Sample Computation!!! |
|
|
|
|
|
|
| Block |
06 |
6 |
07 |
03 |
06 |
11 |
04 |
|
| Lot |
03 |
15 |
04 |
08 |
04 |
17 |
05 |
|
|
INNER |
CORNER |
INNER |
CORNER |
INNER |
CORNER |
INNER |
|
| Price per sqm (php) |
9,000 |
9,000 |
10,000 |
10,000 |
12,000 |
12,000 |
18,000 |
|
| Lot Area (sqm) |
192 |
249 |
192 |
212 |
192 |
233 |
235 |
|
| Total Contract Price (VAT
inclusive) |
1,728,000.00 |
2,241,000.00 |
1,920,000.00 |
2,120,000.00 |
2,304,000.00 |
2,796,000.00 |
4,230,000.00 |
|
|
|
|
|
|
| Upfront Spot Cash Payment( or
up to 7days only) |
|
|
|
|
| Total Contract
Price (VAT inclusive) |
1,728,000.00 |
2,241,000.00 |
1,920,000.00 |
2,120,000.00 |
2,304,000.00 |
2,796,000.00 |
4,230,000.00 |
|
| Less:
10% discount |
(172,800.00) |
(224,100.00) |
(192,000.00) |
(212,000.00) |
(230,400.00) |
(279,600.00) |
(423,000.00) |
|
| Spot Cash payment due |
1,555,200.00 |
2,016,900.00 |
1,728,000.00 |
1,908,000.00 |
2,073,600.00 |
2,516,400.00 |
3,807,000.00 |
|
|
|
|
|
|
| Term Payment |
|
|
|
|
| Total Contract
Price (VAT inclusive) |
1,728,000.00 |
2,241,000.00 |
1,920,000.00 |
2,120,000.00 |
2,304,000.00 |
2,796,000.00 |
4,230,000.00 |
|
|
|
|
|
| 30% Downpayment Scheme |
|
|
|
|
| 30% Downpayment |
518,400.00 |
672,300.00 |
576,000.00 |
636,000.00 |
691,200.00 |
838,800.00 |
1,269,000.00 |
|
| Less: Reservation (good for
30days) |
(50,000.00) |
(50,000.00) |
(50,000.00) |
(50,000.00) |
(50,000.00) |
(50,000.00) |
(50,000.00) |
|
| Balance for the Downpayment |
468,400.00 |
622,300.00 |
526,000.00 |
586,000.00 |
641,200.00 |
788,800.00 |
1,219,000.00 |
|
|
|
|
|
|
| 70% Balance |
1,209,600.00 |
1,568,700.00 |
1,344,000.00 |
1,484,000.00 |
1,612,800.00 |
1,957,200.00 |
2,961,000.00 |
|
| 36months, zero interest rates |
33,600.00 |
43,575.00 |
37,333.33 |
41,222.22 |
44,800.00 |
54,366.67 |
82,250.00 |
|
|
|
|
|
|
|
|
| 20% Downpayment Scheme |
|
|
|
|
| 20% Downpayment |
345,600.00 |
448,200.00 |
384,000.00 |
424,000.00 |
460,800.00 |
559,200.00 |
846,000.00 |
|
| Less: Reservation (good for
30days) |
(50,000.00) |
(50,000.00) |
(50,000.00) |
(50,000.00) |
(50,000.00) |
(50,000.00) |
(50,000.00) |
|
| Balance for the Downpayment |
295,600.00 |
398,200.00 |
334,000.00 |
374,000.00 |
410,800.00 |
509,200.00 |
796,000.00 |
|
|
|
|
|
|
| 80% Balance |
1,382,400.00 |
1,792,800.00 |
1,536,000.00 |
1,696,000.00 |
1,843,200.00 |
2,236,800.00 |
3,384,000.00 |
|
| 12months, zero interest rates |
115,200.00 |
149,400.00 |
128,000.00 |
141,333.33 |
153,600.00 |
186,400.00 |
282,000.00 |
|
| 24months, zero interest rates |
57,600.00 |
74,700.00 |
64,000.00 |
70,666.67 |
76,800.00 |
93,200.00 |
141,000.00 |
|
| 36months, zero interest rates |
38,400.00 |
49,800.00 |
42,666.67 |
47,111.11 |
51,200.00 |
62,133.33 |
94,000.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|