THE LOOP
LIMKETKAI CENTER, CAGAYAN DE ORO CITY
Studio unit
Total floor area: 20.10
Total contract price: 1,818,398
Less discount: 25,000
Discounted
contract price : 1,793,398
Option 1: Step up downpayment:
5% downpayment 89,670
Reservation fee 25,000
Balance 64,670
Monthly
downpayment for the 1st 12 months 5,389
10% downpayment 179,340
Monthly
downpayment for 18 months 9,963
25% downpayment 448,350
Monthly
downpayment for 24 months 18,681
Bank financing:
60%
loanable amount 1,076,039
Monthly
amortization for 15 years @ 10% pa 11,563
(subject
for repricing)
Option
2: deffered cash 54 months @ 0% pa
Total contract price: 1,793,398
Reservation fee: 25,000
Balance: 1,768,398
Monthly
payment for 54 months @ 0% pa: 32,748
Option
3: 12% spotcash discount
Total contract price: 1,793,398
Reservation fee: 25,000
Spotcash discount 12%: 197,196
Balance
after 30 days of reservation: 1,571,202
1 bedroom unit
Total floor area: 29.55 sqm
Total contract price: 2,707,397
Less discount:
Discounted
contract price :
Option 1: Step up downpayment:
5% downpayment 135,370
Reservation fee 25,000
Balance 110,370
Monthly
downpayment for the 1st 12 months 9,197
10% downpayment 270,740
Monthly
downpayment for 18 months 15,041
25% downpayment 676,849
Monthly
downpayment for 24 months 28,202
Bank financing:
60%
loanable amount 1,624,438
Monthly
amortization for 15 years @ 10% pa 17,456
(subject
for repricing)
Option
2: deffered cash 54 months @ 0% pa
Total contract price: 2,707,397
Reservation fee: 25,000
Balance: 2,682,397
Monthly
payment for 54 months @ 0% pa: 49,674
Option
3: 12% spotcash discount
Total contract price: 2,707,397
Reservation fee: 25,000
Spotcash discount 12%: 295,573
Balance
after 30 days of reservation: 2,386,823
2 BEDROOM UNIT
Total floor area: 50.81 sqm
Total contract price: 5,382,106
Less discount: 40,000
Discounted
contract price : 5,342,106
Option 1: Step up downpayment:
5% downpayment 267,105
Reservation fee 40,000
Balance 227,105
Monthly
downpayment for the 1st 12 months 18,925
10% downpayment 534,211
Monthly
downpayment for 18 months 29,678
20% downpayment 1,068,421
Monthly
downpayment for 24 months 44,518
Bank financing:
65%
loanable amount 3,472,369
Monthly
amortization for 15 years @ 10% pa 37,314
(subject
for repricing)
Option
2: deffered cash 54 months @ 0% pa
Total contract price: 5,342,106
Reservation fee: 40,000
Balance: 5,302,106
Monthly
payment for 54 months @ 0% pa: 98,187
Option
3: 12% spotcash discount
Total contract price: 5,342,106
Reservation fee: 40,000
Spotcash discount 12%: 532,363
Balance
after 30 days of reservation: 4,769,743
No comments:
Post a Comment