Pueblo Golf Estates _Cluster 7 Lot for sale

Sample Computation:
Cluster 7
Block 1
Lot 12
Corner Lot
Lot Area: 434sqm
Price/sqm: 5,600 $ 119.15
Total Selling price: 2,430,400 $ 51,710.64
Miscellaneous Fee: 121,520 $ 2,585.53
Total Contract Price: 2,551,920 $ 54,296.17

Cash (Includes Misc. fees)
1. Reservation Fee 20,000 $ 425.53
2. 15% Discount withing 30days = 2,149,132 $45,726.21

Deferred Cash (Includes Misc. fees)
This is good as cash with zero interest. Staggard payment within 36 months.
1. Reservation fee : 20,000 $ 425.53
2. 36 equal monthly payment: 70,331 $ 1,496.41

DOWNPAYMENT (DP)Inclusive of Misc Fees 30% 850,640 $ 18,098.72
Balance Due 70% : 1,701,280 $36,197.45

Outright Downpayment
(minimum of 30% DP to avail the discount)
1.Reservation fee 20,000 $ 425.53
2. 30% DP (inclusive of Misc. fees) 15% Discount within 30days
3. 70% Balance Due:
a) 36 months zero interest : 47,258 $ 1,005.48
b. In- house 5years @ 16% : 41,372 $ 880.25

In House financing
1.Reservation fee: 20,000 $ 425.53
2. 30% DP over 18% interest : 46,147 $ 981.84
Sales redemption Insurance : 825.000 $17.55
Total Monthly amortization: 46,972 $999.40

3. 70% Balance Due:
a. In house 5years @ 16%: 41,372 $ 880.25
Sales Redemption Insurance : 825.00 $ 17.55
Total Monthly amortization : 42,197 $ 897.80

Bank Financing
maximun of 30% TCP(Total Contract Price)
1.Reservation Fee : 20,000 $425.53
2. 30% DP over 18mos 0% interest 49,522 $1,053.66

3. 70% Balance Due:
a:Bank Finance 10years @ 16% 28,499 $606.35