Listing ID: 34364
tagaytay
2900000
40
FOR SALE: Apartment / Condo / Townhouse - Batangas
|
PROPERTY DESCRIPTION: |
S P L E N D I D O T O W E R SSAMPLE COMPUTATION
FLOOR | 2ND | 2ND | 87H | 10TH | 12TH | UNIT TYPE | STUDIO-A | 1 BRM-C | 1BRM-B | 2 BRM-D | 2 BRM-E | FLOOR AREA (SQ.M.) | 33.36 | 48.33 | 54.53 | 86.09 | 81.71 | BALCONY | 7.02 | 9.17 | 14.04 | 15.81 | 16.27 | VIEW FROM BALCONY | TAAL LAKE & TAAL VOLCANO | GOLF COURSE & BALAYAN BAY | TAAL LAE & TAAL VOLCANO | GOLF COURSE & COUNTRY CLUB | GOLF COURSE & BALAYAN BAY | TOTAL AREA (SQ.M.) | 40.38 | 57.50 | 68.57 | 101.90 | 97.98 | PRICE PER SQ.M. | 65,000 | 65,000 | 68,000 | 69,000 | 70,000 | COST OF UNIT | 2,624,700 | 3,737,500 | 4,662,760 | 7,031,100 | 6,858,600 | PLUS PARKING SLOT | Optional | Optional | Optional | 400,000 | 400,000 | TOTAL CONTRACT PRICE, VAT inclusive | 2,939,664 | 4,186,000 | 5,222,291.20 | 8,322,832 | 8,129,632 | PAYMENT SCHEMES | | | | | | SCHEME 1 | | | | | | 24% DOWNPAYMENT, 6 MONTHS TO PAY | 705,519.36 | 1,004,640 | 1,253,349.89 | 1,997,479.68 | 1,951,111.68 | 76% BALANCE, PAYABLE AS FOLLOWS: | 2,234,144.64 | 3,181,360. | 3,968,941.31 | 6,325,352.82 | 6,178,520.32 | | | | | | | a) 3 years @ zero interest | 62,059.57 | 88,371.11 | 110,248.37 | 175,704.23 | 171,625.56 | b) 5 years @ 14% interest, (factor rate 0.02327) | 51,988.55 | 74,030.25 | 92,357.26 | 147,190.95 | 143,774.14 | c) 10 years @ 14% interest (factor rate 0.01553) | 34,696.27 | 49,406.52 | 61,637.66 | 98,232.72 | 95,952.42 | SCHEME 2 | | | | | | 20% DOWNPAYMENT, 6 MONTHS TO PAY | 587,932.80 | 837,200 | 1,044,458.24 | 1,664,566.40 | 1,625,926.40 | MONTHLY DOWNPAYMENT | 97,988.80 | 139,533.33 | 174,076.37 | 277,427.73 | 270,987.73 | 50% PAYABLE IN 3 YEARS @ ZERO INTEREST | 1,469,832 | 2,093,000 | 2,611,145.60 | 4,161,416 | 4,064,816. | MONTHLY AMORTIZATIONS 36 MONTHS | 40,828.67 | 58,138.89 | 72,531.82 | 115,594.89 | 112,911.56 | 30% PAYABLE UPON TURN-OVER OR BANK FINANCING | 881,899.20 | 1,255,800 | 1,566,687.36 | 2,496,849.60 | 2,438,889.60 |
|
|
|
|