Sample Computation:
Studio Unit:
Level 10: Studio 10C (Vistamar Country Club Side)
Total Floor Area: 40.782 sqm (438.81 sq. ft.)
Total Contract Price (TCP): Php 3,711,162.00
Reservation Fee: Php 50,000.00
Payment Scheme 1: 15% DP (Downpayment) / 85% Balance
5% Discount if DP is paid within 7 days
85% payable in:
3 years: 0 discount: Php 87,624.66 per month (interest 0 %)
5 years: 0 discount: Php 73,404.93 per month (14% interest per year)
10 years: 0 dicount: Php 52,837.67 per month (16% interest per year)
Payment Scheme 2: 100% Full Payment
15% discount if TCP paid within 7 days: Php 3,104,487.70
12% discount if TCP paid within 30 days: Php 3,215,822.56
10% discount if TCP paid within 60 days: Php 3,290,045.80
Payment Scheme 3: 50%-89% Outright DP / 11% – 50% Balance
12% Discount if DP paid within 7 days: Php 1,582,911.28
9% Discount if DP paid within 30 days: Php 1,638,578.71
7% Discount if DP paid within 60 days: Php 1,675,690.33
Balance payable in :
3 years: 0% discount: Php 51,543.92 per month (0% interest)
5 years: 0% discount: Php 43,179.37 per month (14 % interest)
10 years: 0% discount: Php 31,080.98 per month (16% interest)
Payment Scheme 4: 20%-49% Outright DP / 51%-80% Balance
10% Discount if DP paid within 7 days: Php 618,009.16
7% Discount if DP paid within30 days: Php 640,276.13
5% Discount if DP paid within30 days: Php 655,120.78
Balance payable in :
3 years: Php 82,470.27 per month with 0% interest
5 years: Php 69,086.99 per month with 14% interest
10 years: Php 49,729.57 per month with 16% interest
1-Bedroom Unit:
Level 11: 1-Bedroom 11B SHANGRI-LA HOTEL SIDE
Total Floor Area: 61.353 sqm (660.16 sq. ft.)
Total Contract Price (TCP): Php 6,155,829.00
Reservation Fee: Php 50,000.00
Payment Scheme 1: 15% DP (Downpayment) / 85% Balance
5% Discount if DP is paid within 7 days: Php 827,205.63
85% payable in:
3 years: Php 145,345.96 per month (interest 0 %)
5 years: Php 121,759.22 per month (14% interest per year)
10 years: Php 87,643.62 per month (16% interest per year)
Payment Scheme 2: 100% Full Payment
15% discount if TCP paid within 7 days: Php 5,182,454.65
12% discount if TCP paid within 30 days: Php 5,367,129.52
10% discount if TCP paid within 60 days: Php 5,490,246.10
Payment Scheme 3: 50%-89% Outright DP / 11% – 50% Balance
12% Discount if DP paid within 7 days: Php 2,658,564.76
9% Discount if DP paid within 30 days: Php 2,750,902.20
7% Discount if DP paid within 60 days: Php 2,812,460.49
Balance payable in :
3 years: Php 85,497.63 per month (0% interest)
5 years: Php 71,623.07 per month (14 % interest)
10 years: Php 51,555.07 per month (16% interest)
Payment Scheme 4: 20%-49% Outright DP / 51%-80% Balance
10% Discount if DP paid within 7 days: Php 1,058,049.22
7% Discount if DP paid within30 days: Php 1,094,984.19
5% Discount if DP paid within30 days: Php 1,119,607.51
Balance payable in :
3 years: Php 136,796.20 per month with 0% interest
5 years: Php 114,596.91 per month with 14% interest
10 years: Php 82,488.11 per month with 16% interest
Notes:
1. Additional Fee of Php 450,000 for parking area (12 sqm or 129.12 sq. ft.)
2. DP 25% Outright Cash, Balance 75% payable in 24 months WITHOUT INTEREST
3. All units in 11th to 15th Floor include (1) parking slot
4. All Prices are inclusive of 12% VAT
5. Prices do not include Transfer of title
6. Balance can be paid thru Pag-ibig Financing
7. Prices are subject to change without prior notice
For your REAL ESTATE PROPERTIES AND RENTAL NEEDS or WANTING TO SELL OR RENT YOUR PROPERTY, pls call/text/email:
EMILIO L. GARAY, JR.
PRC LICENSED REAL ESTATE BROKER #0013970
REALTOR- International Realtor Member
Partner Broker
BACHELOR’S REALTY & BROKERAGE
Contact Nos.:
SUN 09428005863
SMART 09216914550 (with Viber Apps)
MOPBILE LANDLINE(032) 5145945
E-mail: emilio_garayjr@yahoo.com
Skype: EmilioatSkype2012
House/Property Rentals: https://www.facebook.com/pa……
House/Property for sale: Facebook: https://www.facebook.com/Ce…
Youtube Videos/Channel: http://www.youtube.com/user……
No Copyright Infringement Intended. I do not own any of the music.Intended for entertainment only.