Alta Montebello Tagaytay H&L or Lot for Sale
-
Upload
evelyn-l-aguinaldo -
Category
Documents
-
view
80 -
download
0
description
Transcript of Alta Montebello Tagaytay H&L or Lot for Sale
Php15,000.00 Php15,000.00 Php15,000.00B2 L47 B11 L2 B8 L5
300 sqm 436 sqm 585 sqm
TOTAL CONTRACT PRICE 4,500,000.00 6,540,000.00 8,775,000.00 Add : Other Charges 292,500.00 425,100.00 570,375.00
4,792,500.00 6,965,100.00 9,345,375.00
Total Contract price 4,792,500.00 6,965,100.00 9,345,375.00 Less : 15% discount 718,875.00 1,044,765.00 1,401,806.25 NET OF TCP 4,073,625.00 5,920,335.00 7,943,568.75
B.1) 50% DOWNPAYMENT 2,396,250.00 3,482,550.00 4,672,687.50 Less : 10% discount (w/in 30 days) 239,625.00 348,255.00 467,268.75 NET OF 50% DOWNPAYMENT 2,156,625.00 3,134,295.00 4,205,418.75 Less : Reservation Fee 50,000.00 50,000.00 50,000.00
2,106,625.00 3,084,295.00 4,155,418.75
50% Balance 2,396,250.00 3,482,550.00 4,672,687.50 *payable in 24 months. No Interest 99,843.75 145,106.25 194,695.31
B.2) 30% DOWNPAYMENT 1,437,750.00 2,089,530.00 2,803,612.50 Less : 7% discount 100,642.50 146,267.10 196,252.88 Net of 30% DP 1,337,107.50 1,943,262.90 2,607,359.63 Less : Reservation Fee 50,000.00 50,000.00 50,000.00
1,287,107.50 1,893,262.90 2,557,359.63
70% Balance 3,354,750.00 4,875,570.00 6,541,762.50 *payable in 24 months. No Interest 139,781.25 203,148.75 272,573.44
B.3) 20% DOWNPAYMENT 958,500.00 1,393,020.00 1,869,075.00 Less : 5% discount 47,925.00 69,651.00 93,453.75 Net of 20% Downpayment 910,575.00 1,323,369.00 1,775,621.25 Less : Reservation Fee 50,000.00 50,000.00 50,000.00
860,575.00 1,273,369.00 1,725,621.25
80% Balance 3,834,000.00 5,572,080.00 7,476,300.00 *payable in 24 months. No Interest 159,750.00 232,170.00 311,512.50
B.1) 50% DOWNPAYMENT 2,396,250.00 3,482,550.00 4,672,687.50 Less : 5% discount (w/in 30 days) 119,812.50 174,127.50 233,634.38 NET OF 50% DOWNPAYMENT 2,276,437.50 3,308,422.50 4,439,053.13
50% Balance - 5yrs to pay 2,396,250.00 3,482,550.00 4,672,687.50 Monthly : 2 yrs - 0% interest 39,937.50 58,042.50 77,878.13 3 yrs @ 18% interest (.036152) 51,977.54 75,540.69 101,356.20
B.2) 30% DOWNPAYMENT 1,437,750.00 2,089,530.00 2,803,612.50 Less : 3% discount 43,132.50 62,685.90 84,108.38
1,394,617.50 2,026,844.10 2,719,504.13
70% Balance - 5yrs to pay 3,354,750.00 4,875,570.00 6,541,762.50 Monthly : 2 yrs - 0% interest 55,912.50 81,259.50 109,029.38 3 yrs @ 18% interest (.036152) 72,768.55 105,756.96 141,898.68
B.3) 20% DOWNPAYMENT 958,500.00 1,393,020.00 1,869,075.00 Less : Reservation Fee 50,000.00 50,000.00 50,000.00
Net of 20% Downpayment 908,500.00 1,343,020.00 1,819,075.00
DP payable in 3 months 302,833.33 447,673.33 606,358.33
80% Balance 3,834,000.00 5,572,080.00 7,476,300.00 Monthly : 2 yrs - 0% interest 63,900.00 92,868.00 124,605.00 3 yrs @ 18% interest ( .036152) 83,164.06 120,865.10 162,169.92
as of 2/1/13
LOT AREA
SAMPLE COMPUTATION
(LOT ONLY)
PRICE PER SQMLOT DESCRIPTION
Effective February 1, 2013
A.) CASH
B. DEFERRED PAYMENT
C. INSTALLMENT PAYMENT
RESERVATION FEE - Php 50,000.00
BLOCK 12 LOT 15, 17, 19L.A.= 120 sqm/F.A = 71.80 sqm
2 BEDROOM
TOTAL CONTRACT PRICE 2,554,935.00
Total Contract price 2,554,935.00 Less : 15% discount 383,240.25 NET OF TCP 2,171,694.75
B.1) 50% DOWNPAYMENT 1,277,467.50 Less : 10% discount (w/in 30 days) 127,746.75 NET OF 50% DOWNPAYMENT 1,149,720.75
50% Balance 1,277,467.50 *payable in 24 months. No Interest 53,227.81
B.2) 30% DOWNPAYMENT 766,480.50 Less : 7% discount 53,653.64
712,826.87
70% Balance 1,788,454.50 *payable in 24 months. No Interest 74,518.94
B.3) 20% DOWNPAYMENT 510,987.00 Less : 5% discount 25,549.35
485,437.65
80% Balance 2,043,948.00 *payable in 24 months. No Interest 85,164.50
C.1) 50% DOWNPAYMENT 1,277,467.50 Less : 5% discount (w/in 30 days) 63,873.38 NET OF 50% DOWNPAYMENT 1,213,594.13
50% Balance - 5yrs to pay 1,277,467.50 Monthly : 2 yrs - 0% interest 21,291.13 3 yrs @ 18% interest (.036152) 27,709.80
C.2) 30% DOWNPAYMENT 766,480.50 Less : 3% discount 22,994.42
743,486.09
70% Balance - 5yrs to pay 1,788,454.50 Monthly : 2 yrs - 0% interest 29,807.58 3 yrs @ 18% interest (.036152) 38,793.72
C.3) 20% DOWNPAYMENT 510,987.00 Less : Reservation 50,000.00 460,987.00
DP payable in 3 months 153,662.33
80% Balance 2,043,948.00 Monthly : 2 yrs - 0% interest 34,065.80 3 yrs @ 18% interest (.036152) 44,335.68
B. DEFERRED PAYMENT
C. INSTALLMENT PAYMENT
RESERVATION FEE - Php 50,000.00
LILAC DUPLEXeffective April 15, 2013
TERMS OF PAYMENT
A.) CASH PAYMENT