| PROPERTY DESCRIPTION: |
|
LUXURRE RESIDENCES
|
|
|
|
|
|
|
|
SAMPLE COMPUTATION RESIDENTIAL LOT
|
|
|
|
|
|
|
(Regular Price & Discount After The 20 Lots)
|
|
|
|
|
|
|
|
|
|
Alternative 1
|
|
Alternative 2
|
|
Alternative 3
|
|
|
|
|
|
5 or 10 years to pay
|
|
2yrs NO interest
|
|
CASH 90%
|
|
|
TOTAL AREA (SQM)
|
|
200
|
|
200
|
|
200.00
|
|
|
PRICE PER SQM
|
|
6,000.00
|
|
6,000.00
|
|
6,000.00
|
|
|
TOTAL CONTRACT PRICE
|
1,200,000
|
|
1,200,000
|
|
1,200,000
|
|
|
|
|
|
|
|
|
|
|
|
|
DOWNPAYMENT
|
|
20%
|
|
20%
|
|
90%
|
|
|
|
|
|
|
|
|
|
|
|
|
AMOUNT OF DOWNPAYMENT
|
240,000
|
|
240,000
|
|
1,080,000
|
|
|
|
|
|
|
|
|
|
|
|
|
A)Less: Reservation
|
|
10,000
|
|
10,000
|
|
10,000
|
|
|
Discount if paid w/in 7 days 10%
|
24,000
|
10%
|
24,000
|
10%
|
108,000
|
|
|
AMOUNT DUE
|
|
206,000
|
|
206,000
|
|
962,000
|
|
|
|
|
|
|
|
|
|
|
|
|
B) Less: Reservation
|
|
10,000
|
|
|
|
10,000
|
|
|
Discount if paid w/in 30 days 7%
|
16,800
|
|
|
9%
|
97,200
|
|
|
AMOUNT DUE
|
|
213,200
|
|
|
|
972,800
|
|
|
|
|
|
|
|
|
|
|
|
|
C) Less: Reservation
|
|
10,000
|
|
|
|
10,000
|
|
|
Discount if paid w/in 60 days 5%
|
218,000
|
|
|
8%
|
86,400
|
|
|
AMOUNT DUE
|
|
109,000
|
|
|
|
983,600
|
|
|
Monthly payment ( 2 months)
|
|
|
|
|
491,800
|
|
|
|
|
|
|
|
|
|
|
|
|
D) Less: Reservation
|
|
10,000
|
|
|
|
|
|
|
AMOUNT DUE
|
|
230,000
|
|
|
|
|
|
|
Monthly payments ( 4 months)
|
57,500
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
BALANCE
|
|
|
80%
|
|
80%
|
|
10%
|
|
|
AMOUNT OF BALANCE
|
960,000
|
|
960,000
|
|
120,000
|
|
|
|
|
|
|
|
|
|
|
|
|
5 YEARS TO PAY
|
|
|
|
|
|
|
|
|
1ST YEAR NO INTEREST
|
16,000.00
|
|
|
|
|
|
|
2ND TO 5TH YR W/INT.@ 14%
|
|
|
|
|
|
|
|
Monthly amortization (.02733)
|
20,989.44
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
10 yrs to pay
|
|
|
|
|
|
|
|
|
1st yr NO INTEREST
|
|
8,000.00
|
|
|
|
|
|
|
2ND TO 10TH YR W/INTEREST @14%
|
|
|
|
|
|
|
|
Monthly amortization (.01633)
|
14,109.12
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TWO (2) yrs to pay w/o interest
|
|
|
40,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
 |
|
LISTED BY:
Fil-Estate marketing company
edgartorron
REBL No: 13416
|
 |
| Sta.lucia |
CONTACT INFORMATION: |
|
|
WE HANDLE PROPERTIES IN THESE LOCATIONS: |
Cavite
Cavite > Dasmarinas |
| |
|
|
|
