1 | NON-READY FOR OCCUPANCY HOUSES (Pre-Selling) | |||
---|---|---|---|---|
2 | ||||
3 | Option 1 - Installment Payment | |||
4 | Murano House Model | Bank Financing | ||
5 | Classic | Premium | Luxury | |
6 | Lot Area | 184 Sqm. | 184 Sqm. | 184 Sqm. |
7 | House Area | 155 Sqm. | 155 Sqm. | 155 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 | 8,180,480.00 | 8,546,280.00 | 8,838,920.00 |
12 | Buyer's Promo | |||
13 | New Total Contract Price | 8,180,480.00 | 8,546,280.00 | 8,838,920.00 |
14 | 15% DP | 1,227,072.00 | 1,281,942.00 | 1,325,838.00 |
15 | Less: Reservation Fee | 80,000.00 | 80,000.00 | 80,000.00 |
16 | DP Balance after Reservation Fee | 1,147,072.00 | 1,201,942.00 | 1,245,838.00 |
17 | Monthly Downpayment (20 months) | 57,353.60 | 60,097.10 | 62,291.90 |
18 | Loanable Amount to Bank | 6,953,408.00 | 7,264,338.00 | 7,513,082.00 |
19 | Monthly Amortization | |||
20 | 15 years at 8% per year | 66,450.39 | 69,421.80 | 71,798.92 |
21 | 20 years at 8% per year | 58,161.09 | 60,761.83 | 62,842.43 |
22 | ||||
23 | Gross Income | 193,870.30 | 202,539.45 | 209,474.76 |
24 | ||||
25 | Option 2 - No Down / No Interest - Deferred Payment | |||
26 | ||||
27 | Total Contract Price | 8,180,480.00 | 8,546,280.00 | 8,838,920.00 |
28 | Less: Reservation Fee | 80,000.00 | 80,000.00 | 80,000.00 |
29 | Balance After Reservation Fee: | 8,100,480.00 | 8,466,280.00 | 8,758,920.00 |
30 | Monthly Payment (24 months): | 337,520.00 | 352,761.67 | 364,955.00 |
31 | ||||
32 | Option 3 - Spot Cash / Full Downpayment | |||
33 | ||||
34 | Total Contract Price | 8,180,480.00 | 8,546,280.00 | 8,838,920.00 |
35 | Discount 10% | 818,048.00 | 854,628.00 | 883,892.00 |
36 | Less: Reservation Fee | 80,000.00 | 80,000.00 | 80,000.00 |
37 | Discount Amount ( for 30 Days ) | 738,048.00 | 774,628.00 | 803,892.00 |
38 | ||||
39 | Loanable Amount | 6,544,384.00 | 6,837,024.00 | 7,071,136.00 |
40 | Discount Upon Loan Release 1% | 81,804.80 | 85,462.80 | 88,389.20 |
41 | Total Loanable Amount | 6,462,579.20 | 6,837,024.00 | 7,071,136.00 |
42 | ||||
43 | Option 4 - Spot Cash / Full TCP | |||
44 | ||||
45 | Total Contract Price | 8,180,480.00 | 8,546,280.00 | 8,838,920.00 |
46 | Discount 5% | 409,024.00 | 427,314.00 | 441,946.00 |
47 | Less: Reservation Fee | 80,000.00 | 80,000.00 | 80,000.00 |
48 | Net Total Contract Price ( for 45 Days ) | 7,691,456.00 | 8,038,966.00 | 8,316,974.00 |
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 | No Available Units as of May 04, 2016 |