Embed Size (px)
DESCRIPTION
Alta MontebelloAlta Montebello is Don Tim’s project in Alfonso, Metro Tagaytay. It is a 15.4 hectare village with 517 lots to choose from, ranging from 177 to 368 square meters. It complements the country ambiance with trees, park and recreational areas.Willow TwinsWe are innovating our products to tailor fit the budget and needs of our clients. The Willow Twins is another new product that can be built in South Midland or Montebello.For more info. - please contact:EVELYN L. AGUINALDOReal Estate Property Investor (LuzViMinda) / CONDO Unit(s) Owner (Metro Manila & Baguio) / Real Estate Seller (Worldwide)email:[email protected], +6329942474, +6324779660 (Phil.), + 974 44434831, +97466470723 (Qatar)
Citation preview
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
