10% EQUITY TERM! PRE-SELLING |
|
OPTION 1 – Bank Financing |
|
Denise House Model |
|
|
|
|
Inner |
Corner |
End |
|
Lot Area |
80 Sqm. |
116 Sqm. |
109 Sqm. |
|
House Area |
52 Sqm. |
52 Sqm. |
52 Sqm. |
|
Downpayment (DP) |
10% |
10% |
10% |
|
Downpayment Term |
12 Months |
12 Months |
12 Months |
|
Estimated Move-in Time |
8-12 mos after DP |
8-12 mos after DP |
8-12 mos after DP |
|
|
|
|
|
|
Total Contract Price |
2,635,680.00 |
3,101,160.00 |
2,991,000.00 |
|
Gross Required DP |
263,568.00 |
310,116.00 |
299,100.00 |
|
Less: Reservation Fee |
20,000.00 |
20,000.00 |
20,000.00 |
|
Net Required DP |
243,568.00 |
290,116.00 |
279,100.00 |
|
Monthly DP |
20,297.33 |
24,176.33 |
23,258.33 |
|
|
|
|
|
|
Amortization/month ( to start after DP term ) |
8% per year |
|
5 yrs. |
49,126.20 |
57,777.73 |
55,408.76 |
|
10 yrs. |
29,808.59 |
35,048.49 |
33,453.91 |
|
15 yrs. |
23,697.46 |
27858.09 |
26,486.45 |
|
20 yrs. |
20,869.62 |
24530.83 |
23,247.36 |
|
|
|
|
Required Salary/Income |
|
|
5 yrs. |
163,754.00 |
192,592.43 |
184,695.87 |
|
10 yrs. |
99,361.97 |
116,828.30 |
111,513.03 |
|
15 yrs. |
78,991.53 |
92,860.30 |
88,288.17 |
|
20 yrs. |
69,565.40 |
81,769.43 |
77,491.20 |
|
|
|
|
|
|
1. For Bank Financing – Proceesing Fees are payment of title transfer, bank charges, insurances, HOA, blueprint and administrative expenses. |
|
|
|
3. For Corner & End – Limited Units Only |
|
|
|
OPTION 2 – Inhouse Financing |
|
|
|
|
Inner |
Corner |
End |
|
Lot Area |
80 Sqm. |
116 Sqm. |
109 Sqm. |
|
House Area |
52 Sqm. |
52 Sqm. |
52 Sqm. |
|
Downpayment (DP) |
20% |
20% |
20% |
|
Downpayment Term |
12 Months |
12 Months |
12 Months |
|
Estimated Move-in Time |
12 mos. after DP |
12 mos. after DP |
12 mos. after DP |
|
|
|
|
|
|
Total Contract Price (TCP) |
2,551,820.00 |
3,002,215.00 |
2,895,625.00 |
|
Gross Required DP |
510,364.00 |
600,443.00 |
579,125.00 |
|
Less: Reservation Fee |
20,000.00 |
20,000.00 |
20,000.00 |
|
Net Required DP |
490,364.00 |
580,443.00 |
559,125.00 |
|
Monthly DP |
40,863.67 |
48,370.25 |
46,593.75 |
|
|
|
|
|
|
Amortization/month ( to start after DP term ) |
18% or 21% per year |
|
5 yrs. |
52,743.89 |
62,028.67 |
59,831.34 |
|
10 yrs. |
41,719.50 |
49,058.48 |
47,321.64 |
|
|
|
|
|
|
Required Salary/Income |
|
|
5 yrs. |
131,859.73 |
155,071.68 |
149,578.35 |
|
10 yrs. |
104,298.75 |
122,646.20 |
118,304.10 |
|
|
|
1. For Inhouse Financing / Deferred / Spot Cash Payment of TCP – Proceesing Fees are payment of insurances, HOA, blueprint and administrative expenses. Title transfer is not included. |
|
|
|
2. For Corner & End – Limited Units Only. No Required Salary or Income |
|
|
|
OPTION 3 – Spot Cash / Full Total Contract Price |
|
|
Denise Model |
|
|
Within 7 Days from Reservation Day |
|
|
|
|
|
|
|
|
|
|
|
|
Inner |
Corner |
End |
|
Lot Area |
80 Sqm. |
116 Sqm. |
109 Sqm. |
|
House Area |
52 Sqm. |
52 Sqm. |
52 Sqm. |
|
|
|
|
|
|
Selling Price |
2,440,444.44 |
2,871,444.44 |
2,770,000.00 |
|
Less: Reservation Fee |
20,000.00 |
20,000.00 |
20,000.00 |
|
Net Selling Price |
2,420,444.44 |
2,851,444.44 |
2,750,000.00 |
|
Less: Discount 10% |
242,044.44 |
285,144.44 |
275,000.00 |
|
Net Selling Price after Discount |
2,178,400.00 |
2,566,300.00 |
2,475,000.00 |
|
Add: Misc Fee 4.5% |
109,820.00 |
129,215.00 |
124,650.00 |
|
Net Amount Payable |
2,288,220.00 |
2,695,515.00 |
2,599,650.00 |
|
|
|
PLS NOTE: |
|
Spot Cash / Full Total Contract Price of Ready For Occupancy Houses & Pre-Selling Houses are entitled to Discount. |
|
|
|
OPTION 4 – 24 Months Deferred Payment Zero Interest |
|
|
Denise Model |
|
|
24 Months Zero Interest |
|
|
|
|
|
|
|
|
|
|
|
|
Inner |
Corner |
End |
|
Lot Area |
80 Sqm. |
116 Sqm. |
109 Sqm. |
|
House Area |
52 Sqm. |
52 Sqm. |
52 Sqm. |
|
|
|
|
|
|
Total Contract Price |
2,551,820.00 |
3,002,215.00 |
2,895,625.00 |
|
Less: Reservation Fee |
20,000.00 |
20,000.00 |
20,000.00 |
|
Net Total Contract Price |
2,531,820.00 |
2,982,215.00 |
2,875,625.00 |
|
Monthly Payment: |
105,492.50 |
124,258.96 |
119,817.71 |
|
Net TCP Divided by 24 Months Zero Interest |
|
No Required Salary or Income |
|
Price is subject to change without prior notice. |
|