BAMBU ESTATE MidCost. Mintal, Davao City NORI

BAMBU ESTATE MidCost. Mintal, Davao City
NORI - Block 3 Lot 16
Buyer:
Lot Category
Regular Cut of Lot (sq,m,)
Excess Lot, if any (sq.m.)
Total Lot Area (sq.m.)
Floor Area - 93.70 sq,m,
Pac*age Price
5,250,000.00
Plus: txcess Lot
U,UU
lot
12olo VAT on excess
0.00
Total Package Cost
5,250,00a.,00
Add-on: {windov covorlng, aircon, nnge&hood, wall paper, fumlturas, landscaping, rrr,tmetor fencaf,gate)
670,000.00
www.DavaoPropertyPortal.com
TSTAL'
s,9?q#0.so
A. SPOT CASH or DEFERRED CASH
Spot Cash (30 days) less 3%
5,092,500.00
Defened Cash (3months to pay) less 2%
5,145,000.00
monthiy payment
1,7'15,000.00
addon
+
670,000.00
*
223,333.33 +
transfer fee
+
262,500.00
87,5oo.oo
=[m666:661
=
1f,0r5,s333g.|
B.IN.HOUSE FINANCING
Less: Reservation Fde
100,000.00
monthly payment{for 12 mos. @0% int.)
429,166.67
add-on
"
transfer fee
2.1,87500=l-06-s7r06]
55,833.33 +
D. PAG{HG FINANCING
Less: Reservation Fee
Estimated Equity
6o start
100,000.00
I nonth &er paymenlol rell;Natbnfee)
2,630,000.00
monthly paymenl(for 12 mos, @A% int.)
219,166,67 *
ESTI MATED LOANABLE AMOUNT (tu stat upon appovat of ban)
transfer fee
55,833.33 +
21,87500
=r-I66s?s001
2,520,000.00
15 yrs
@
yearfixing period)
22,6n34
20 vrs
@ 6.98506 interest P.A. t3 vearfixino oeriod)
19.514.85
25 yrs
@
6,9850/o interest P.A. (3 year fixing period)
17,786.73
30 yrs
@ 6.985% interest P.A.
6.98501o interest P.A. (3
addcn
(3 year fixing period)
16,744.24
E. BANK FINANCING
Less: Reservation Fee
100,000.00
30% Downpayment Balance go stlrl 1 n.nnth afrer paynent
monthly payment (for
12nx. @
1a/o
of rcsewation fee)
1,475,000.00
ifi)
ESTIMATED LOANABLE AMOUNT
1to
122,916.67 +
staxuponapwvatof han)
Disdarm:
F
EE. fr dded
1. Reservation
Fe
2- No broker or
4ent
to dosrspe$reat)
is payable upon reservalion, this fee is
is authorized to issue reo€ipts
de
ff
non-retunddle.
paymenb in bohdf of KLLDI.
subject to change ndftout prior notice.
5. Post dated checks ae required for arnortization payments: pleasa make chec*s payable to
Kisan Lu Lands and Development,
Prepared by:
Sales Admin. Dept.
2,r,875.00=f-ffiool
48,565.40
www.DavaoPropertyPortal.com
3. KLLDI r6€{ves the right to adjust erors rssulling to typographir# enors.
4. Pric'6s afld teflns
kansfer fee
55,833.33 +
3,675,000.00
10 years @ '10% per annum
TRAHSFER
addon
llL
a$a,sog,s(l
6" Only
7.
fficiid
Receipts duly issued by KLLDI shdlbe recolnized.
Loan*b trnount
may vay depending on buyefs Net lncorne
I
HDMF/bank rypraisal.
8. Paymenl of equity and anortizalion mry be concunenl d4ending on house construction.
9. For illustation purposes only; a Find Connputation may
1
1-House
v*y.
consfuclion will be by tsanche and finished upon full payment of 2006 for inhouse btyers.
lz.Occupancy of the unit will be dlowed upon full payment of the 500,6 of tre Totd packaoe Cost
Conforme:
Buye/s Signature