1 | NON-READY FOR OCCUPANCY HOUSES (Pre-Selling) | |||
---|---|---|---|---|
2 | ||||
3 | Option 1 - Installment Payment | |||
4 | Emerald House Model | Bank Financing | ||
5 | Classic | Premium | Luxury | |
6 | Lot Area | 192 Sqm. | 192 Sqm. | 192 Sqm. |
7 | House Area | 143 Sqm. | 143 Sqm. | 143 Sqm. |
8 | Downpayment (DP) | 15% | 15% | 15% |
9 | Estimated House Turnover | 14-16months after Downpayment | 14-16months after Downpayment | 14-16months after Downpayment |
10 | ||||
11 | Total Contract Price | 8,121,040.00 | 8,526,016.00 | 8,796,000.00 |
12 | Buyer's Promo | |||
13 | New Total Contract Price | 8,121,040.00 | 8,526,016.00 | 8,796,000.00 |
14 | 15% DP | 1,218,156.00 | 1,278,902.40 | 1,319,400.00 |
15 | Less: Reservation Fee | 80,000.00 | 80,000.00 | 80,000.00 |
16 | DP Balance after Reservation Fee | 1,138,156.00 | 1,198,902.40 | 1,239,400.00 |
17 | Monthly Downpayment (18 months) | 63,230.89 | 66,605.69 | 68,855.56 |
18 | Loanable Amount to Bank | 6,902,884.00 | 7,247,113.60 | 7,476,600.00 |
19 | Monthly Amortization | |||
20 | 15 years at 8% per year | 65,967.55 | 69,257.19 | 71,450.28 |
21 | 20 years at 8% per year | 57,738.49 | 60,617.76 | 62,537.28 |
22 | ||||
23 | Gross Income | 192,461.63 | 202,059.21 | 208,457.59 |
24 | ||||
25 | Option 2 - No Down / No Interest - Deferred Payment | |||
26 | ||||
27 | Total Contract Price | 8,121,040.00 | 8,526,016.00 | 8,796,000.00 |
28 | Less: Reservation Fee | 80,000.00 | 80,000.00 | 80,000.00 |
29 | Balance After Reservation Fee: | 8,041,040.00 | 8,446,016.00 | 8,716,000.00 |
30 | Monthly Payment (24 months): | 335,043.33 | 351,917.33 | 363,166.67 |
31 | ||||
32 | Option 3 - Spot Cash / Full Downpayment | |||
33 | ||||
34 | Total Contract Price | 8,121,040.00 | 8,526,016.00 | 8,796,000.00 |
35 | Discount 10% | 812,104.00 | 852,601.60 | 879,600.00 |
36 | Less: Reservation Fee | 80,000.00 | 80,000.00 | 80,000.00 |
37 | Discount Amount ( for 30 Days ) | 732,104.00 | 772,601.60 | 799,600.00 |
38 | ||||
39 | Loanable Amount | 6,496,832.00 | 6,820,812.80 | 7,036,800.00 |
40 | Discount Upon Loan Release 1% | 81,210.40 | 85,260.16 | 87,960.00 |
41 | Total Loanable Amount | 6,415,621.60 | 6,820,812.80 | 7,036,800.00 |
42 | ||||
43 | Option 4 - Spot Cash / Full TCP | |||
44 | ||||
45 | Total Contract Price | 8,121,040.00 | 8,526,016.00 | 8,796,000.00 |
46 | Discount 5% | 406,052.00 | 426,300.80 | 439,800.00 |
47 | Less: Reservation Fee | 80,000.00 | 80,000.00 | 80,000.00 |
48 | Net Total Contract Price ( for 45 Days ) | 7,634,988.00 | 8,019,715.20 | 8,276,200.00 |
49 | ||||
50 | Note: Construction period includes time for permit application up to final inspection period. | |||
51 | Price is subject to change without prior notice. | |||
52 | Updated as of May 04, 2016 |