Dmic Homes Staggered Dp Computation 762009

Buyer Project: Bldg./
Unit: Details:

Mr.
Generoso
M.
Geronimo Tivoli
Garden
Residences,
Turn
Over
December
2011 Heliconia
Bldg.,
Unit
2411 2
BR

Inner
Unit;
48sqm;
Drying
Area
3sq.m.,
Total
51
sqm 20
%
DOWNPAYMENT

List
Price Less:
Discount Net Less:
Disc.
(PDC
+
Complete
Docs) Contract
Price

3.00% 2.00%

Downpayment Less:
ReservaIon
Fee Net
Downpayment PAYABLE
IN

20%

BALANCE IN‐HOUSE
FINANCING 12
months 24
months 36
months 48
months 60
months 120
months

Property
Consultant Contact
Number Website Date

30
%
DOWNPAYMENT 4.00% 2.00%

30%

30















648,499.32 















 20,000.00 













628,499.32 















20,949.98

80%

0.000000% 4.568474% 3.250244% 2.608901% 2.275307% 1.737977%

BANK
FINANCING 10
years 15
years 20
years CLOSING
FEES/
TRANSFER
FEES Scheme
1:
Cash Scheme
2:
DP
Period
(per
mo.) Scheme
3:
Lumpsum
at
RFO Scheme
4:
Based
on
Terms
(per
mo.) 





12
months 





24
months 





36
months 





48
months 





60
months 





120
months












3,411,000.00 













102,330.00 










3,308,670.00 















 66,173.40 










3,242,496.60












3,411,000.00 













136,440.00 










3,274,560.00 















 65,491.20 










3,209,068.80

40
%
DOWNPAYMENT 5.00% 2.00%

40%

30















962,720.64 















 20,000.00 













942,720.64 















31,424.02












2,593,997.28

70%















216,166.44 













118,506.09 















 84,311.24 















 67,674.82 















 59,021.40 















 45,083.08

0.000000% 4.568474% 3.226720% 2.584550% 2.224440% 1.675130%

















 33,565.69 















 27,087.16 















 24,179.46












3,411,000.00 













170,550.00 










3,240,450.00 















 64,809.00 










3,175,641.00

50
%
DOWNPAYMENT 5.00% 2.00%












3,411,000.00 













170,550.00 










3,240,450.00 















 64,809.00 










3,175,641.00

50%

30












1,270,256.40 















 20,000.00 










1,250,256.40 















41,675.21

30












1,587,820.50 















 20,000.00 










1,567,820.50 















52,260.68












2,246,348.16

60%












1,905,384.60

50%












1,587,820.50















187,195.68 













102,623.83 















 72,483.37 















 58,057.99 















 49,968.67 















 37,629.25

0.000000% 4.568474% 3.203295% 2.560338% 2.174242% 1.613350%















158,782.05 















 87,047.00 















 61,035.09 















 48,784.29 















 41,427.67 















 30,740.52

0.000000% 4.568474% 3.203295% 2.560338% 2.174242% 1.613350%















132,318.38 















 72,539.17 















 50,862.57 















 40,653.57 















 34,523.06 















 25,617.10

















 29,067.20 















 23,456.92 















 20,938.91

















 24,655.21 















 19,896.50 















 17,760.68

















 20,546.01 















 16,580.41 















 14,800.57

3.60% 4.00% 4.50%















116,729.88 


















4,323.33 













145,912.35

3.60% 4.00% 4.50%















115,526.48 


















4,278.76 













144,408.10

3.60% 4.00% 4.50%















114,323.08 


















4,234.19 













142,903.85

3.60% 4.00% 4.50%















114,323.08 


















4,234.19 













142,903.85

6.00% 6.00% 6.00% 6.00% 6.00% 6.00%




















4,632.14 


















3,602.77 


















2,947.72 


















2,494.23 


















2,161.66 


















1,297.00

6.00% 6.00% 6.00% 6.00% 6.00% 6.00%




















4,584.38 


















3,565.63 


















2,917.34 


















2,468.51 


















2,139.38 


















1,283.63

6.00% 6.00% 6.00% 6.00% 6.00% 6.00%




















4,536.63 


















3,528.49 


















2,886.95 


















2,442.80 


















2,117.09 


















1,270.26

6.00% 6.00% 6.00% 6.00% 6.00% 6.00%




















4,536.63 


















3,528.49 


















2,886.95 


















2,442.80 


















2,117.09 


















1,270.26

JOHN
LEE h]p://www.freewebs.com/mydmcihomes

0917‐857‐9820/0928‐552‐6588/0922‐858‐9820/02‐557‐7587 7/6/09

Note:
Availability
of
above
price
is
beyond
my
control.
Availability
of
unit(s)
will
be
based
on
final
presentaIon
and
on
reservaIon
date. 







Staggered/
Split
downpayment
varies
dependent
on
month
of
reservaIon
versus
turn‐over
of
the
building.