SlideShare a Scribd company logo
1 of 1
Download to read offline
Effective January 7, 2013
Phase                                                              ASMARA                       HAILA                      KIRANA                      LESTARI                     BETHARI
House Model                                                     TWO-STOREY SD              TWO- STOREY SD               TWO-STOREY SD                BUNGALOW-SD                BUNGALOW- SD
House Type
Lot Area                                                                      150.00                      120.00                       98.00                      150.00                       150.00
Cost/sqm. Reg-Inner                                                         4,000.00                    4,000.00                    4,000.00                    4,000.00                     4,000.00
            Reg-Corner                                                      4,500.00                    4,500.00                    4,500.00                    4,500.00                     4,500.00
            MR- Inner                                                       5,500.00                    5,500.00                    5,500.00                    5,500.00                     5,500.00
            MR- Corner                                                      5,700.00                    5,700.00                    5,700.00                    5,700.00                     5,700.00
Usable Floor Area                                                             133.26                      107.78                       82.30                       67.00                        67.00
House Price                                                             2,493,000.00                2,318,000.00                2,079,100.00                1,189,285.71                 1,170,238.10
Sample Computation
Lot Price                                                                 600,000.00                  480,000.00                  392,000.00                  600,000.00                   600,000.00
House Price                                                             2,493,000.00                2,318,000.00                2,079,100.00                1,189,285.71                 1,170,238.10
Contract Price                                                          3,093,000.00                2,798,000.00                2,471,100.00                1,789,285.71                 1,770,238.10
Add: 5.5% misc fee                                                        170,115.00                  153,890.00                  135,910.50                   98,410.71                    97,363.10
Total Contract Price                                                    3,263,115.00                2,951,890.00                2,607,010.50                1,887,696.42                 1,867,601.20

Down Payment
15% DP                                                                    463,950.00                  419,700.00                  370,665.00                  268,392.86                    265,535.72
Misc Fee                                                                  170,115.00                  153,890.00                  135,910.50                   98,410.71                     97,363.10
less: res. fee                                                             20,000.00                   20,000.00                   20,000.00                   15,000.00                     15,000.00
Net DP                                                                    614,065.00                  553,590.00                  486,575.50                  351,803.57                    347,898.81
Payable in 18 mos.                                                         34,114.72                   30,755.00                   27,031.97                   19,544.64                     19,327.71

85% Loanable Amt.                                                       2,629,050.00                2,378,300.00                2,100,435.00                1,520,892.85                 1,504,702.39
In House Financing
5 yrs.@ 15% int                                   0.023789930              62,544.92                   56,579.59                   49,969.20                   36,181.93                     35,796.76
10 yrs.@ 17% int                                  0.017379765              45,692.27                   41,334.30                   36,505.07                   26,432.76                     26,151.37

Bank Financing ( BDO Bank Rate)
5 yrs. @ 9% int                                   0.020758355              54,574.75                   49,369.60                   43,601.58                   31,571.23                     31,235.15
10 yrs. @ 10% int                                 0.013215074              34,743.09                   31,429.41                   27,757.40                   20,098.71                     19,884.75
15 yrs @ 10.25% int.                              0.010899509              28,655.35                   25,922.30                   22,893.71                   16,576.99                     16,400.52
20 yrs. @ 10.50% int.                             0.009983799              26,247.91                   23,744.47                   20,970.32                   15,184.29                     15,022.65


Note:
1. Please make your checks payable to Suntrust Properties, Inc. only receipted payments by SPI's cashier would be acknowledged.
2. Buyers availing of Bank Financing will agree to undergo In-House Financing and pay corresponding amortization until such time that the loan proceeds from Bank is approved & released.
3. Other active accredited banks for Bank Financing: Union Bank, BPI, RCBC Savings Bank, Robinsons Bank & Bank of Makati
   Terms & Discounts:
4. Discounts: Spot Cash            10% within 30 days fr res. date
                                   7% within 45 days fr res. date
                                   5% within 60 days fr res. date
                 Spot DP           7% within 30 days fr res. date
                                   5% within 45 days fr res. date
                                   3% within 60 days fr res. date

5. For clients of H&L packages who seek to buy additional lots, an extra P500 per sqm shall be added on top of the existing lot price, while the next lot purchases shall have another
  extra P1,000 per sqm on top of the existing lot price.
6. All H&L packages P3,199,200 and below are exempt from VAT and any amount more than P3,199,200 is subject to 12% VAT .                                                                     eabs01/30/13

More Related Content

What's hot

C Miller Wk5 Project1
C Miller Wk5 Project1C Miller Wk5 Project1
C Miller Wk5 Project1treavor96
 
Wti forecast considering other competing source prices
Wti forecast considering other competing source pricesWti forecast considering other competing source prices
Wti forecast considering other competing source pricesyalcocer
 
whyjoinLIC_licgreaternoida_presentation
whyjoinLIC_licgreaternoida_presentationwhyjoinLIC_licgreaternoida_presentation
whyjoinLIC_licgreaternoida_presentationMust Hv Heard Off
 
Acc week 8
Acc week 8Acc week 8
Acc week 8Shu Shin
 
My Final PowerPoint Brand Presentation
My Final PowerPoint Brand PresentationMy Final PowerPoint Brand Presentation
My Final PowerPoint Brand Presentationleotard153
 
VMobile Business Presentation
VMobile Business PresentationVMobile Business Presentation
VMobile Business PresentationJovito Oracion
 

What's hot (20)

C Miller Wk5 Project1
C Miller Wk5 Project1C Miller Wk5 Project1
C Miller Wk5 Project1
 
Wti forecast considering other competing source prices
Wti forecast considering other competing source pricesWti forecast considering other competing source prices
Wti forecast considering other competing source prices
 
Mitsubishi Triton VGT
Mitsubishi Triton VGTMitsubishi Triton VGT
Mitsubishi Triton VGT
 
Cipla 20-09-2010
Cipla   20-09-2010Cipla   20-09-2010
Cipla 20-09-2010
 
Dell
DellDell
Dell
 
whyjoinLIC_licgreaternoida_presentation
whyjoinLIC_licgreaternoida_presentationwhyjoinLIC_licgreaternoida_presentation
whyjoinLIC_licgreaternoida_presentation
 
Castillon chap3 lab1
Castillon chap3 lab1Castillon chap3 lab1
Castillon chap3 lab1
 
Budgets
BudgetsBudgets
Budgets
 
Mitsubishi Pajero Sport VGT
Mitsubishi Pajero Sport VGTMitsubishi Pajero Sport VGT
Mitsubishi Pajero Sport VGT
 
Botanoo english
Botanoo englishBotanoo english
Botanoo english
 
Castillon chap3 lab1
Castillon chap3 lab1Castillon chap3 lab1
Castillon chap3 lab1
 
Mitsubishi Pajero Pajero GL
Mitsubishi Pajero Pajero GLMitsubishi Pajero Pajero GL
Mitsubishi Pajero Pajero GL
 
fr07_is
fr07_isfr07_is
fr07_is
 
Acc week 8
Acc week 8Acc week 8
Acc week 8
 
Budgets 2012
Budgets   2012Budgets   2012
Budgets 2012
 
My Final PowerPoint Brand Presentation
My Final PowerPoint Brand PresentationMy Final PowerPoint Brand Presentation
My Final PowerPoint Brand Presentation
 
Americaspony
AmericasponyAmericaspony
Americaspony
 
VMobile Business Presentation
VMobile Business PresentationVMobile Business Presentation
VMobile Business Presentation
 
Strikers
StrikersStrikers
Strikers
 
Strikers
StrikersStrikers
Strikers
 

Viewers also liked

Location recces images
Location recces imagesLocation recces images
Location recces imagesZacColeman
 
Bright recruiter presentation
Bright recruiter presentationBright recruiter presentation
Bright recruiter presentationGeorge Martines
 
Check Fraud: Why are Losses Trending Down?
Check Fraud: Why are Losses Trending Down?Check Fraud: Why are Losses Trending Down?
Check Fraud: Why are Losses Trending Down?Vivastream
 
Que aspectos abarca la informática
Que aspectos abarca la informáticaQue aspectos abarca la informática
Que aspectos abarca la informáticaluiskagomez
 
North Hollywood North East NC Bylaws
North Hollywood North East NC BylawsNorth Hollywood North East NC Bylaws
North Hollywood North East NC BylawsEmpowerLA
 
Ryan Thompson - Discussion 4: Ignite Presentation Slideshow
Ryan Thompson - Discussion 4: Ignite Presentation SlideshowRyan Thompson - Discussion 4: Ignite Presentation Slideshow
Ryan Thompson - Discussion 4: Ignite Presentation Slideshowrthomp01
 
Diş dostu derneği 2013 yılı son
Diş dostu derneği 2013 yılı sonDiş dostu derneği 2013 yılı son
Diş dostu derneği 2013 yılı sonDiş Dostu Derneği
 
Letter-appreciation-Gisela
Letter-appreciation-GiselaLetter-appreciation-Gisela
Letter-appreciation-GiselaIliyana Mircheva
 
AQUABELL Mediterranean Fly, 1986, £39,950 For Sale Brochure. Presented By yac...
AQUABELL Mediterranean Fly, 1986, £39,950 For Sale Brochure. Presented By yac...AQUABELL Mediterranean Fly, 1986, £39,950 For Sale Brochure. Presented By yac...
AQUABELL Mediterranean Fly, 1986, £39,950 For Sale Brochure. Presented By yac...Wolfgang Stolle
 
Vacuum pump-diaphragm
Vacuum pump-diaphragmVacuum pump-diaphragm
Vacuum pump-diaphragmacmasindia
 
Neighborhood Council Valley Village NC Bylaws
Neighborhood Council Valley Village NC BylawsNeighborhood Council Valley Village NC Bylaws
Neighborhood Council Valley Village NC BylawsEmpowerLA
 
MONTE CARLO 30, 1983, £44,950 For Sale Brochure. Presented By yachtingelite.com
MONTE CARLO 30, 1983, £44,950 For Sale Brochure. Presented By yachtingelite.comMONTE CARLO 30, 1983, £44,950 For Sale Brochure. Presented By yachtingelite.com
MONTE CARLO 30, 1983, £44,950 For Sale Brochure. Presented By yachtingelite.comWolfgang Stolle
 

Viewers also liked (18)

Vocab learning tips
Vocab learning tipsVocab learning tips
Vocab learning tips
 
Jocelyn bell
Jocelyn bellJocelyn bell
Jocelyn bell
 
Location recces images
Location recces imagesLocation recces images
Location recces images
 
Hume
HumeHume
Hume
 
Bright recruiter presentation
Bright recruiter presentationBright recruiter presentation
Bright recruiter presentation
 
Check Fraud: Why are Losses Trending Down?
Check Fraud: Why are Losses Trending Down?Check Fraud: Why are Losses Trending Down?
Check Fraud: Why are Losses Trending Down?
 
Que aspectos abarca la informática
Que aspectos abarca la informáticaQue aspectos abarca la informática
Que aspectos abarca la informática
 
letter_to_future_self
letter_to_future_selfletter_to_future_self
letter_to_future_self
 
Modulo drupal dati_geofisici_applicazioni_scientifiche
Modulo drupal dati_geofisici_applicazioni_scientificheModulo drupal dati_geofisici_applicazioni_scientifiche
Modulo drupal dati_geofisici_applicazioni_scientifiche
 
North Hollywood North East NC Bylaws
North Hollywood North East NC BylawsNorth Hollywood North East NC Bylaws
North Hollywood North East NC Bylaws
 
Ryan Thompson - Discussion 4: Ignite Presentation Slideshow
Ryan Thompson - Discussion 4: Ignite Presentation SlideshowRyan Thompson - Discussion 4: Ignite Presentation Slideshow
Ryan Thompson - Discussion 4: Ignite Presentation Slideshow
 
Diş dostu derneği 2013 yılı son
Diş dostu derneği 2013 yılı sonDiş dostu derneği 2013 yılı son
Diş dostu derneği 2013 yılı son
 
Letter-appreciation-Gisela
Letter-appreciation-GiselaLetter-appreciation-Gisela
Letter-appreciation-Gisela
 
AQUABELL Mediterranean Fly, 1986, £39,950 For Sale Brochure. Presented By yac...
AQUABELL Mediterranean Fly, 1986, £39,950 For Sale Brochure. Presented By yac...AQUABELL Mediterranean Fly, 1986, £39,950 For Sale Brochure. Presented By yac...
AQUABELL Mediterranean Fly, 1986, £39,950 For Sale Brochure. Presented By yac...
 
Vacuum pump-diaphragm
Vacuum pump-diaphragmVacuum pump-diaphragm
Vacuum pump-diaphragm
 
Tarea 3
Tarea 3Tarea 3
Tarea 3
 
Neighborhood Council Valley Village NC Bylaws
Neighborhood Council Valley Village NC BylawsNeighborhood Council Valley Village NC Bylaws
Neighborhood Council Valley Village NC Bylaws
 
MONTE CARLO 30, 1983, £44,950 For Sale Brochure. Presented By yachtingelite.com
MONTE CARLO 30, 1983, £44,950 For Sale Brochure. Presented By yachtingelite.comMONTE CARLO 30, 1983, £44,950 For Sale Brochure. Presented By yachtingelite.com
MONTE CARLO 30, 1983, £44,950 For Sale Brochure. Presented By yachtingelite.com
 

Similar to New home prices and financing options

Westheimer mobil station
Westheimer mobil stationWestheimer mobil station
Westheimer mobil stationrobertday
 
Westheimer mobil station
Westheimer mobil stationWestheimer mobil station
Westheimer mobil stationnateshow
 
MPOrtigas_samplecompFlat_ValidMarOnly
MPOrtigas_samplecompFlat_ValidMarOnlyMPOrtigas_samplecompFlat_ValidMarOnly
MPOrtigas_samplecompFlat_ValidMarOnlyBernadette Kitching
 
Coffee dispenser projection 50 cups eng
Coffee dispenser projection 50 cups   engCoffee dispenser projection 50 cups   eng
Coffee dispenser projection 50 cups engmbarlow939
 
Grape Leaf Financials
Grape Leaf FinancialsGrape Leaf Financials
Grape Leaf Financialssasha lugo
 
Bogardus spreadsheet example part 2
Bogardus spreadsheet example part 2Bogardus spreadsheet example part 2
Bogardus spreadsheet example part 2LPE Learning Center
 
Cu, Sharry Mao, Roger Miljkovic, Alex Pareek, Naveena Riddle, John Charting ...
Cu, Sharry Mao, Roger  Miljkovic, Alex Pareek, Naveena Riddle, John Charting ...Cu, Sharry Mao, Roger  Miljkovic, Alex Pareek, Naveena Riddle, John Charting ...
Cu, Sharry Mao, Roger Miljkovic, Alex Pareek, Naveena Riddle, John Charting ...John Riddle
 
Pamper world cashflow statement form
Pamper world cashflow statement formPamper world cashflow statement form
Pamper world cashflow statement formjoanmworthington
 
Flujo de caja
Flujo de cajaFlujo de caja
Flujo de cajaacalixtoh
 
Flujo de caja ifca
Flujo de caja ifcaFlujo de caja ifca
Flujo de caja ifcacruzatt123
 
Chicagoland Monthly Maket Pulse -Feb 2010 Attached
Chicagoland Monthly Maket Pulse -Feb 2010 AttachedChicagoland Monthly Maket Pulse -Feb 2010 Attached
Chicagoland Monthly Maket Pulse -Feb 2010 Attachedchipwags
 
Flujo de caja
Flujo de cajaFlujo de caja
Flujo de cajaeilizarbe
 
E:\My Documents\Total Repay\Total Repay System\Consultant Forms\Seminar
E:\My Documents\Total Repay\Total Repay System\Consultant Forms\SeminarE:\My Documents\Total Repay\Total Repay System\Consultant Forms\Seminar
E:\My Documents\Total Repay\Total Repay System\Consultant Forms\SeminarTotal Repay
 

Similar to New home prices and financing options (20)

Westheimer mobil station
Westheimer mobil stationWestheimer mobil station
Westheimer mobil station
 
Westheimer mobil station
Westheimer mobil stationWestheimer mobil station
Westheimer mobil station
 
Eden Grove Hotel Projections
Eden Grove Hotel ProjectionsEden Grove Hotel Projections
Eden Grove Hotel Projections
 
MPOrtigas_samplecompFlat_ValidMarOnly
MPOrtigas_samplecompFlat_ValidMarOnlyMPOrtigas_samplecompFlat_ValidMarOnly
MPOrtigas_samplecompFlat_ValidMarOnly
 
Coffee dispenser projection 50 cups eng
Coffee dispenser projection 50 cups   engCoffee dispenser projection 50 cups   eng
Coffee dispenser projection 50 cups eng
 
Karishma ladha
Karishma ladhaKarishma ladha
Karishma ladha
 
Karishma ladha
Karishma ladhaKarishma ladha
Karishma ladha
 
Grape Leaf Financials
Grape Leaf FinancialsGrape Leaf Financials
Grape Leaf Financials
 
Bogardus spreadsheet example part 2
Bogardus spreadsheet example part 2Bogardus spreadsheet example part 2
Bogardus spreadsheet example part 2
 
Estrera chap3 lab3
Estrera chap3 lab3Estrera chap3 lab3
Estrera chap3 lab3
 
Cu, Sharry Mao, Roger Miljkovic, Alex Pareek, Naveena Riddle, John Charting ...
Cu, Sharry Mao, Roger  Miljkovic, Alex Pareek, Naveena Riddle, John Charting ...Cu, Sharry Mao, Roger  Miljkovic, Alex Pareek, Naveena Riddle, John Charting ...
Cu, Sharry Mao, Roger Miljkovic, Alex Pareek, Naveena Riddle, John Charting ...
 
Sample Budget
Sample BudgetSample Budget
Sample Budget
 
2011 Budget
2011 Budget2011 Budget
2011 Budget
 
Pamper world cashflow statement form
Pamper world cashflow statement formPamper world cashflow statement form
Pamper world cashflow statement form
 
Flujo de caja
Flujo de cajaFlujo de caja
Flujo de caja
 
Flujo de caja ifca
Flujo de caja ifcaFlujo de caja ifca
Flujo de caja ifca
 
Chicagoland Monthly Maket Pulse -Feb 2010 Attached
Chicagoland Monthly Maket Pulse -Feb 2010 AttachedChicagoland Monthly Maket Pulse -Feb 2010 Attached
Chicagoland Monthly Maket Pulse -Feb 2010 Attached
 
Elite Builder
Elite BuilderElite Builder
Elite Builder
 
Flujo de caja
Flujo de cajaFlujo de caja
Flujo de caja
 
E:\My Documents\Total Repay\Total Repay System\Consultant Forms\Seminar
E:\My Documents\Total Repay\Total Repay System\Consultant Forms\SeminarE:\My Documents\Total Repay\Total Repay System\Consultant Forms\Seminar
E:\My Documents\Total Repay\Total Repay System\Consultant Forms\Seminar
 

New home prices and financing options

  • 1. Effective January 7, 2013 Phase ASMARA HAILA KIRANA LESTARI BETHARI House Model TWO-STOREY SD TWO- STOREY SD TWO-STOREY SD BUNGALOW-SD BUNGALOW- SD House Type Lot Area 150.00 120.00 98.00 150.00 150.00 Cost/sqm. Reg-Inner 4,000.00 4,000.00 4,000.00 4,000.00 4,000.00 Reg-Corner 4,500.00 4,500.00 4,500.00 4,500.00 4,500.00 MR- Inner 5,500.00 5,500.00 5,500.00 5,500.00 5,500.00 MR- Corner 5,700.00 5,700.00 5,700.00 5,700.00 5,700.00 Usable Floor Area 133.26 107.78 82.30 67.00 67.00 House Price 2,493,000.00 2,318,000.00 2,079,100.00 1,189,285.71 1,170,238.10 Sample Computation Lot Price 600,000.00 480,000.00 392,000.00 600,000.00 600,000.00 House Price 2,493,000.00 2,318,000.00 2,079,100.00 1,189,285.71 1,170,238.10 Contract Price 3,093,000.00 2,798,000.00 2,471,100.00 1,789,285.71 1,770,238.10 Add: 5.5% misc fee 170,115.00 153,890.00 135,910.50 98,410.71 97,363.10 Total Contract Price 3,263,115.00 2,951,890.00 2,607,010.50 1,887,696.42 1,867,601.20 Down Payment 15% DP 463,950.00 419,700.00 370,665.00 268,392.86 265,535.72 Misc Fee 170,115.00 153,890.00 135,910.50 98,410.71 97,363.10 less: res. fee 20,000.00 20,000.00 20,000.00 15,000.00 15,000.00 Net DP 614,065.00 553,590.00 486,575.50 351,803.57 347,898.81 Payable in 18 mos. 34,114.72 30,755.00 27,031.97 19,544.64 19,327.71 85% Loanable Amt. 2,629,050.00 2,378,300.00 2,100,435.00 1,520,892.85 1,504,702.39 In House Financing 5 yrs.@ 15% int 0.023789930 62,544.92 56,579.59 49,969.20 36,181.93 35,796.76 10 yrs.@ 17% int 0.017379765 45,692.27 41,334.30 36,505.07 26,432.76 26,151.37 Bank Financing ( BDO Bank Rate) 5 yrs. @ 9% int 0.020758355 54,574.75 49,369.60 43,601.58 31,571.23 31,235.15 10 yrs. @ 10% int 0.013215074 34,743.09 31,429.41 27,757.40 20,098.71 19,884.75 15 yrs @ 10.25% int. 0.010899509 28,655.35 25,922.30 22,893.71 16,576.99 16,400.52 20 yrs. @ 10.50% int. 0.009983799 26,247.91 23,744.47 20,970.32 15,184.29 15,022.65 Note: 1. Please make your checks payable to Suntrust Properties, Inc. only receipted payments by SPI's cashier would be acknowledged. 2. Buyers availing of Bank Financing will agree to undergo In-House Financing and pay corresponding amortization until such time that the loan proceeds from Bank is approved & released. 3. Other active accredited banks for Bank Financing: Union Bank, BPI, RCBC Savings Bank, Robinsons Bank & Bank of Makati Terms & Discounts: 4. Discounts: Spot Cash 10% within 30 days fr res. date 7% within 45 days fr res. date 5% within 60 days fr res. date Spot DP 7% within 30 days fr res. date 5% within 45 days fr res. date 3% within 60 days fr res. date 5. For clients of H&L packages who seek to buy additional lots, an extra P500 per sqm shall be added on top of the existing lot price, while the next lot purchases shall have another extra P1,000 per sqm on top of the existing lot price. 6. All H&L packages P3,199,200 and below are exempt from VAT and any amount more than P3,199,200 is subject to 12% VAT . eabs01/30/13