SMYRNA Bulacao Talisay
Lot Area: 60sq.m.
Floor Area: 90sq.m.
3 Bedroom
2 Toilet and Bath
1 Powder Room
1 Maid's Room with own Toilet and Bath
1 Carpark
* Grooming Area
* Powder Room
* Kitchen with sink and cabinetry.
* Fully finished with elegant tiles.
AMENITIES:
* Gated Subdivision Entrance
* 24/7 Guard House
* Concrete Roads
* Community Cistern / Deepwell
* MCWD Ready
* Drainage
* Electrical Posts
PAYMENT SCHEME
REGULAR UNITS
TCP:............3,250,000.00
Reservation:....20,000.00
Net TCP:.....3,230,000.00
OPTION 1 – SPOT CASH
5% DISCOUNT ON TCP
TCP – RF - 5% DISCOUNT
3,250,000.00 - 20,000.00 - 162,500.00 = 3,067,500.00
OPTION 2 – DEFERRED CASH / TCP IN 12 MONTHS
3% DISCOUNT ON TCP
(TCP – 20,000 - 3% DISCOUNT) / 12MONTHS
(3,250,000.00 - 20,000.00 - 97,500) / 12 MONTHS = 261,041.66
OPTION 3 – 50% SPOT DP
5% DISCOUNT ON DOWNPAYMENT
50% EQUITY – RF - 5% DISCOUNT
1,625,000.00 – 20,000.00 – 81,250.00 = 1,523,570.00
50% Balance – Bank Financing
OPTION 4 – 20% SPOT DP
5% DISCOUNT ON DOWNPAYMENT
20% EQUITY – RF - 5% DISCOUNT
650,000.00 – 20,000.00 – 32,500.00 = 597,500.00
80% Balance – Bank Financing
OPTION 5 - 20% EQUITY IN 12 MONTHS
(20% EQUITY – RF) / 12 MONTHS
(650,000.00 – 20,000.00) / 12 = 52,500.00/MONTH
80% Balance – Bank Financing
CORNER UNITS
TCP:.............3,450,000.00
Reservation:......20,000.00
Net TCP:......3,430,000.00
OPTION 1 – SPOT CASH
5% DISCOUNT ON TCP
TCP – RF - 5% DISCOUNT
3,450,000.00 -20,000.00 – 172,500.00 = 3,257,500.00
OPTION 2 – DEFERRED CASH / TCP IN 12 MONTHS
3% DISCOUNT ON TCP
(TCP – 20,000.00 - 3% DISCOUNT) / 12MONTHS
(3,450,000.00 – 20,000.00 - 103,500.00) / 12 MONTHS = 277,208.33/month
OPTION 3 – 50% SPOT DP
5% DISCOUNT ON DOWNPAYMENT
50% EQUITY – RF - 5% DISCOUNT
1,725,000.00 – 20,000.00 – 86,250.00 = 1,618,750.00
50% Balance – Bank Financing
OPTION 4 – 20% SPOT DP
5% DISCOUNT ON DOWNPAYMENT
20% EQUITY – RF - 5% DISCOUNT
690,000.00 – 20,000.00 – 34,500.00 = 635,500.00
80% Balance – Bank Financing
OPTION 5 - 20% EQUITY IN 12 MONTHS
(20% EQUITY – RF) / 12 MONTHS
(690,000.00 – 20,000.00) / 12 = 55,833.33/MONTH
80% Balance – Bank Financing