ALTA VISTA BORACAY SAMPLE COMPUTATION: 58.5qm. (54.0 sqm. unit area / 4.5 sqm. balcony) IN PESO VALUE
| Payment Scheme 1: SPOT CASH | |||||
| Unit Selling Price | 4,793,000.00 | ||||
| Less: 26% Discount | 1,246,180.00 | ||||
| New Unit Price ====> | 3,546,820.00 | ||||
| Can be split into 14 months | 253,344.29 | ||||
| Payment Scheme 2: 50% Downpayment / 50% Balance 3 years ( 0% interest) | |||||
| Unit Selling Price | 4,793,000.00 | ||||
| Less: 15.25% Discount | 730,932.50 | ||||
| New Unit Price ====> | 4,062,067.50 | ||||
| DP: 50% of New Unit Price | 2,031,033.75 | ||||
| Less: Reservation Fee | 20,000.00 | ||||
| Net Downpayment ===> | 2,011,033.75 | ||||
| Can be split into 14 months | 143,645.27 | ||||
| Balance 50% | 2,031,033.75 | ||||
| 36 months (monthly amortization) | 56,417.60 | ||||
| Payment Scheme 3: 40% Downpayment / 60% Balance 3 years ( 0% interest) | |||||
| Unit Selling Price | 4,793,000.00 | ||||
| Less: 13.25% Discount | 635,072.50 | ||||
| New Unit Price ====> | 4,157,927.50 | ||||
| DP: 40% of New Unit Price | 1,663,171.00 | ||||
| Less: Reservation Fee | 20,000.00 | ||||
| Net Downpayment ===> | 1,643,171.00 | ||||
| Can be split into 14 months | 117,369.36 | ||||
| Balance 60% | 2,494,756.50 | ||||
| 36 months (monthly amortization) | 69,298.79 | ||||
| Payment Scheme 4: 30% Downpayment / 70% Balance 3 years ( 0% interest) | |||||
| Unit Selling Price | 4,793,000.00 | ||||
| Less: 11.25% Discount | 539,212.50 | ||||
| New Unit Price ====> | 4,253,787.50 | ||||
| DP: 30% of New Unit Price | 1,276,136.25 | ||||
| Less: Reservation Fee | 20,000.00 | ||||
| Net Downpayment ===> | 1,256,136.25 | ||||
| Can be split into 14 months | 89,724.02 | ||||
| Balance 70% | 2,977,651.25 | ||||
| 36 months (monthly amortization) | 82,712.53 | ||||
| Payment Scheme 5: 20% Downpayment / 80% Balance 3 years ( 0% interest) | |||||
| Unit Selling Price | 4,793,000.00 | ||||
| Less: 9% Discount | 431,370.00 | ||||
| New Unit Price ====> | 4,361,630.00 | ||||
| DP: 20% of New Unit Price | 872,326.00 | ||||
| Less: Reservation Fee | 20,000.00 | ||||
| Net Downpayment ===> | 852,326.00 | ||||
| Can be split into 14 months | 60,880.43 | ||||
| Balance 80% | 3,489,304.00 | ||||
| 36 months (monthly amortization) | 96,925.11 | ||||
For inquiries, reach me at :
JOSEPH MAGNAYE SANGALANG
(0063)918-93-000-38