|
Home -> Real Estate -> Davao River Front -> Main Map -> Sample Computation
Davao Riverfront
Corporate City
| LOCATION: Diversion Road, Maa, Davao City |
|
| SAMPLE COMPUTATION: |
|
| Classification |
Commercial |
Commercial |
Residential |
| BLOCK: |
32 |
21 |
6 |
| LOT: |
16 |
13 |
5 |
| FRONTAGE: ( meter ) |
20 & 20.75 |
25 |
12 |
| LOT AREA : ( sq.meter ) |
415 |
1000 |
180 |
| CORNER LOT (add 200 to price/sqm) |
YES |
NO |
NO |
| Price / sq.meter |
6,200.00 |
6,000.00 |
5,000.00 |
| TOTAL CONTRACT PRICE |
PHP 2,573,000.00 |
PHP 6,000,000.00 |
PHP 900,000.00 |
|
| ( 20% ) Down payment |
514,600.00 |
1,200,000.00 |
180,000.00 |
| Less : Reservation Fee |
20,000.00 |
50,000.00 |
10,000.00 |
| Discount ( 10% ) |
51,460.00 |
120,000.00 |
18,000.00 |
| NET DOWNPAYMENT |
PHP 443,140.00 |
PHP 1,060,000.00 |
PHP 152,000.00 |
| |
|
6 mo. to pay |
|
| ( 80% ) BALANCE |
2,058,400.00 |
4,800,000.00 |
720,000.00 |
| Monthly Investment in 2 yrs. w/No interest |
85,766.66 |
200,000.00 |
30,000.00 |
| |
| PAYMENT TERM |
| 5 Years Term |
| Interest |
12% |
14% |
18% |
| Factor (from BSP) |
0.02224 |
0.02327 |
0.02539 |
| Monthly Investment |
45,778.81 |
111,696.00 |
18,280.80 |
| 10 Years Term |
| Interest |
12% |
14% |
18% |
| Factor (from BSP) |
0.01435 |
0.01553 |
0.01802 |
| Monthly Investment |
29,538.04 |
74,544.00 |
12,974.40 |
| |
| CASH SALE : |
| TOTAL CONTRACT PRICE |
2,573,000.00 |
6,000,000.00 |
900,000.00 |
| Less : (15%) Discount |
385,950.00 |
900,000.00 |
135,000.00 |
| Net Total Contract Price |
PHP 2,187,050.00 |
PHP 5,100,000.00 |
PHP 765,000.00 |
*Note:
- Prices are subject to change withtout prior notice.
- All amounts are in Philippine Peso.
- For more information: email us.
|
