SMYRNA SUBDIVISION in Bulacao, Cebu City

TOTAL SELLING PRICE: 3,250,000
FLOOR AREA: 90 sqm
* LOT AREA: 60sqm
* 3BRs with 1 Maid's Room with own T&B
* 1CR with separate shower on 2nd Floor
* Grooming Area
* Powder Room
* Kitchen with sink and cabinetry.
* Fully finished with elegant tiles.
* Carport

AMENITIES:
* Gated Subdivision Entrance
* 24/7 Guard House
* Concrete Roads
* Community Cistern / Deepwell
* MCWD Ready
* Drainage
* Electrical Posts

PAYMENT OPTIONS

REGULAR UNITS
TOTAL CONTRACT PRICE (TCP) : 3,250,000
RESERVATION FEE (RF): 20,000 (DEDUCTIBLE TO CONTRACT PRICE)

OPTION 1 – SPOT CASH
5% DISCOUNT ON TCP
TCP – RF - 5% DISCOUNT
3,250,000 -20,000 – 162,500 = 3,067,500

OPTION 2 – DEFERRED CASH / TCP IN 12 MONTHS
3% DISCOUNT ON TCP
(TCP – 20,000 - 3% DISCOUNT) / 12MONTHS
(3,250,000 – 20,000 - 97,500) / 12 MONTHS = 261,041.66

OPTION 3 – 50% SPOT DP
5% DISCOUNT ON DOWNPAYMENT
50% EQUITY – RF - 5% DISCOUNT
1,625,000 – 20,000 – 81,250 = 1,523,570
50% Balance – Bank Financing

OPTION 4 – 20% SPOT DP
5% DISCOUNT ON DOWNPAYMENT
20% EQUITY – RF - 5% DISCOUNT
650,000 – 20,000 – 32,500 = 597,500
80% Balance – Bank Financing

OPTION 5 - 20% EQUITY IN 12 MONTHS
(20% EQUITY – RF) / 12 MONTHS
(650,000 – 20,000) / 12 = 52,500/MONTH
80% Balance – Bank Financing

OPTION 6 – 20% EQUITY IN 24 MONTHS
(20% EQUITY – RF) / 24 MONTHS
(650,000 – 20,000) /24 months = 26,000/month

OPTION 7 – 20% EQUITY IN 36 MONTHS
(20% EQUITY – RF) / 36 MONTHS
(650,000 – 20,000) / 36 months = 17,500/month
CORNER UNITS
TOTAL CONTRACT PRICE (TCP) : 3,450,000
RESERVATION FEE (RF): 20,000 (DEDUCTIBLE TO CONTRACT PRICE)

OPTION 1 – SPOT CASH
5% DISCOUNT ON TCP
TCP – RF - 5% DISCOUNT
3,450,000 -20,000 – 172,500 = 3,257,500

OPTION 2 – DEFERRED CASH / TCP IN 12 MONTHS
3% DISCOUNT ON TCP
(TCP – 20,000 - 3% DISCOUNT) / 12MONTHS
(3,450,000 – 20,000 - 103,500) / 12 MONTHS = 277,208.33/month

OPTION 3 – 50% SPOT DP
5% DISCOUNT ON DOWNPAYMENT
50% EQUITY – RF - 5% DISCOUNT
1,725,000 – 20,000 – 86,250 = 1,618,750
50% Balance – Bank Financing

OPTION 4 – 20% SPOT DP
5% DISCOUNT ON DOWNPAYMENT
20% EQUITY – RF - 5% DISCOUNT
690,000 – 20,000 – 34,500 = 635,500
80% Balance – Bank Financing

OPTION 5 - 20% EQUITY IN 12 MONTHS
(20% EQUITY – RF) / 12 MONTHS
(690,000 – 20,000) / 12 = 55,833.33/MONTH
80% Balance – Bank Financing

OPTION 6 – 20% EQUITY IN 24 MONTHS
(20% EQUITY – RF) / 24 MONTHS
(690,000 – 20,000) / 24 = 27,916.66/month

OPTION 7 – 20% EQUITY IN 36 MONTHS
(20% EQUITY – RF) / 36 MONTHS
(690,000 – 20,000) / 36 = 18,611/month

For more information and Site Viewing
You may Contact:
Jasmine Rivas
0923-139-0981