Twin Palms Residences - Davao ( House Models ) December 16, 2010

TWIN PALMS ( House & Lot Package )
As of February 15, 2010

1.) HOUSE MODELS : JUSTINE
Lot Category
Lot Size (sq. meter) : 121
Excess Lot, if any (sq.meter) : 0
Total Lot Area (sq.meter) : 121
Floor Area (sq.meter) : 55.77
No. of Bedrooms : 2 BR

Total Package Cost (Inclusive of VAT) : P3,300,000.00

PAYMENT TERMS :

A.) SPOT CASH or DEFERRED CASH
Spot Cash (30 days) Less 5% : 3,135,000
Deferred Cash ( 3 months to pay ) less 2% : 3,234,000
monthly payment : 1,078,000

B.) IN-HOUSE FINANCING
20% Downpayment ( payable in 1 yr @ 0% int.) : 660,000
Less: Reservation Fee : 50,000
monthly payment : 50,833.33

80% REMAINING BALANCE : 2,640,000
1 yr. @ 0% interest : 220,000
2 yrs. @ 14% interest : 126,754
3 yrs. @ 16% interest : 92,814.56
4 yrs. @ 18% interest : 77,549.97
5 yrs. @ 20% interest : 69,943.84
10yrs.@ 24% interest : 58,206.98

C.) BANK FINANCING (30% - 70%)
30% of Total Package Price (inclusive of VAT) : 990,000
Less: Reservation Fee : 50,000
12 monthly Equity payment : 78,333.33

Loanable Amount : 2,310,000
5 yrs @ 10.25% interest : 49,365,31
10 yrs @ 11.50% interest : 32,477.55
15 yrs. @ 12.125% interest : 27,909.92

D.) HDMF FINANCING ( Pag-ibig Fund)
Amount to be Financed : 3,300,000
Less : Reservation Fee : 50,000
Less : as equity to be paid to us (1 yr. @ 0% int. ) : 1,250,000

Loanable Amount : 2,000,000
15 yrs.@ 10.5% interest p.a. : 22,107,98
20yrs @ 10.5% interest p.a. : 19,967,60
25 yrs.@ 10.5% interest p.a. : 18,883.63
30yrs. @ 10.5% interest p.a. : 18,294.79

2.) HOUSE MODELS : ANJENNETTE
Lot Category
Lot Size (sq. meter) : 121
Excess Lot, if any (sq.meter) : 0
Total Lot Area (sq.meter) : 121
Floor Area (sq.meter) : 71.25
No. of Bedrooms : 3 BR

Total Package Cost (Inclusive of VAT) : P3,880,000

PAYMENT TERMS :

A.) SPOT CASH or DEFERRED CASH
Spot Cash (30 days) Less 5% : 3,686,000
Deferred Cash ( 3 months to pay ) less 2% : 3,802,400
monthly payment : 1,267,466.67

B.) IN-HOUSE FINANCING
20% Downpayment ( payable in 1 yr @ 0% int.) : 776,000
Less: Reservation Fee : 50,000
monthly payment : 60,500

80% REMAINING BALANCE : 3,104,000
1 yr. @ 0% interest : 258,666,.67
2 yrs. @ 14% interest : 149,031.98
3 yrs. @ 16% interest : 109,127.42
4 yrs. @ 18% interest : 91,179.97
5 yrs. @ 20% interest : 82,237.00
10yrs.@ 24% interest : 68,437.29

C.) BANK FINANCING (30% - 70%)
30% of Total Package Price (inclusive of VAT) : 1,164,000
Less: Reservation Fee : 50,000
12 monthly Equity payment : 92,833.33

Loanable Amount : 2,716,000
5 yrs @ 10.25% interest : 58,041.64
10 yrs @ 11.50% interest : 38,185.72
15 yrs. @ 12.125% interest : 32,815.30

D.) HDMF FINANCING ( Pag-ibig Fund)
Amount to be Financed : 3,880,000
Less : Reservation Fee : 50,000
Less : as equity to be paid to us (1 yr. @ 0% int. ) : 1,830,000

Loanable Amount : 2,000,000
15 yrs.@ 10.5% interest p.a. : 22,107.98
20yrs @ 10.5% interest p.a. : 19,967.60
25 yrs.@ 10.5% interest p.a. : 18,883.63
30yrs. @ 10.5% interest p.a. : 18,294.79

3.) HOUSE MODELS : JACKIE
Lot Category
Lot Size (sq. meter) : 150
Excess Lot, if any (sq.meter) : 0
Total Lot Area (sq.meter) : 150
Floor Area (sq.meter) : 67.80
No. of Bedrooms : 3 BR

Total Package Cost (Inclusive of VAT) : P4,060,000.00

PAYMENT TERMS :

A.) SPOT CASH or DEFERRED CASH
Spot Cash (30 days) Less 5% : 3,857,000
Deferred Cash ( 3 months to pay ) less 2% : 3,978,800
monthly payment : 1,326,266.67

B.) IN-HOUSE FINANCING
20% Downpayment ( payable in 1 yr @ 0% int.) : 812,000
Less: Reservation Fee : 50,000
monthly payment : 63,500

80% REMAINING BALANCE : 3,248,000
1 yr. @ 0% interest : 270,666.67
2 yrs. @ 14% interest : 155,945.83
3 yrs. @ 16% interest : 114,190.03
4 yrs. @ 18% interest : 95,409.97
5 yrs. @ 20% interest : 86,052.12
10yrs.@ 24% interest : 71,612.22

C.) BANK FINANCING (30% - 70%)
30% of Total Package Price (inclusive of VAT) : 1,218,000
Less: Reservation Fee : 50,000
12 monthly Equity payment : 97,333.33

Loanable Amount : 2,842,000
5 yrs @ 10.25% interest : 60,734.29
10 yrs @ 11.50% interest : 39,957.23
15 yrs. @ 12.125% interest : 34,337.66

D.) HDMF FINANCING ( Pag-ibig Fund)
Amount to be Financed : 4,060,000
Less : Reservation Fee : 50,000
Less : as equity to be paid to us (1 yr. @ 0% int. ) : 2,010,000

Loanable Amount : 2,000,000
15 yrs.@ 10.5% interest p.a. : 22,107.98
20yrs @ 10.5% interest p.a. : 19,967.60
25 yrs.@ 10.5% interest p.a. : 18,883.63
30yrs. @ 10.5% interest p.a. : 18,294.79

4.) HOUSE MODELS : CHYNNA
Lot Category
Lot Size (sq. meter) : 121
Excess Lot, if any (sq.meter) : 0
Total Lot Area (sq.meter) : 121
Floor Area (sq.meter) : 91.61
No. of Bedrooms : 3 BR

Total Package Cost (Inclusive of VAT) : p4,650,000

PAYMENT TERMS :

A.) SPOT CASH or DEFERRED CASH
Spot Cash (30 days) Less 5% : 4,417,500
Deferred Cash ( 3 months to pay ) less 2% : 4,557,000
monthly payment : 1,519,000

B.) IN-HOUSE FINANCING
20% Downpayment ( payable in 1 yr @ 0% int.) : 930,000
Less: Reservation Fee : 50,000
monthly payment : 73,333.33

80% REMAINING BALANCE : 3,720,000
1 yr. @ 0% interest : 310,000
2 yrs. @ 14% interest : 178,607.91
3 yrs. @ 16% interest : 130,784.15
4 yrs. @ 18% interest : 109,274.96
5 yrs. @ 20% interest : 98,557.23
10yrs.@ 24% interest : 82,018.92

C.) BANK FINANCING (30% - 70%)
30% of Total Package Price (inclusive of VAT) : 1,395,000
Less: Reservation Fee : 50,000
12 monthly Equity payment : 112,083.33

Loanable Amount : 3,255,000
5 yrs @ 10.25% interest : 69,560.21
10 yrs @ 11.50% interest : 45,763.82
15 yrs. @ 12.125% interest : 39,327.62

D.) HDMF FINANCING ( Pag-ibig Fund)
Amount to be Financed : 4,650,000
Less : Reservation Fee : 50,000
Less : as equity to be paid to us (1 yr. @ 0% int. ) : 2,600,000

Loanable Amount : 2,000,000
15 yrs.@ 10.5% interest p.a. : 22,107.98
20yrs @ 10.5% interest p.a. : 19,667.60
25 yrs.@ 10.5% interest p.a. : 18,883.63
30yrs. @ 10.5% interest p.a. : 18,294.79

5.) HOUSE MODELS : LILIA
Lot Category
Lot Size (sq. meter) : 150
Excess Lot, if any (sq.meter) : 0
Total Lot Area (sq.meter) : 150
Floor Area (sq.meter) : 116,56
No. of Bedrooms : 3 BR

Total Package Cost (Inclusive of VAT) : P5,730,000

PAYMENT TERMS :

A.) SPOT CASH or DEFERRED CASH
Spot Cash (30 days) Less 5% : 5,443,500
Deferred Cash ( 3 months to pay ) less 2% : 5,615,400
monthly payment : 1,871,800

B.) IN-HOUSE FINANCING
20% Downpayment ( payable in 1 yr @ 0% int.) : 1,146,000
Less: Reservation Fee : 50,000
monthly payment : 91,333.33

80% REMAINING BALANCE : 4,584,000
1 yr. @ 0% interest : 382,000
2 yrs. @ 14% interest : 220,091.04
3 yrs. @ 16% interest : 161,159.83
4 yrs. @ 18% interest : 134,654.95
5 yrs. @ 20% interest : 121,447.95
10yrs.@ 24% interest : 101,068.48

C.) BANK FINANCING (30% - 70%)
30% of Total Package Price (inclusive of VAT) : 1,719,000
Less: Reservation Fee : 50,000
12 monthly Equity payment : 139,083.33

Loanable Amount : 4,011,000
5 yrs @ 10.25% interest : 85,716.13
10 yrs @ 11.50% interest : 56,392.83
15 yrs. @ 12.125% interest : 48,461.77

D.) HDMF FINANCING ( Pag-ibig Fund)
Amount to be Financed : 5,730,000
Less : Reservation Fee : 50,000
Less : as equity to be paid to us (1 yr. @ 0% int. ) : 3,680,000

Loanable Amount : 2,000,000
15 yrs.@ 10.5% interest p.a. : 22,107.98
20yrs @ 10.5% interest p.a. : 19,967.60
25 yrs.@ 10.5% interest p.a. : 18,883.63
30yrs. @ 10.5% interest p.a. : 18,294.79

6.) HOUSE MODELS : NICOLE
Lot Category
Lot Size (sq. meter) : 150
Excess Lot, if any (sq.meter) : 0
Total Lot Area (sq.meter) : 150
Floor Area (sq.meter) : 121.29
No. of Bedrooms : 4 BR

Total Package Cost (Inclusive of VAT) : P5,990,000

PAYMENT TERMS :

A.) SPOT CASH or DEFERRED CASH
Spot Cash (30 days) Less 5% : 5,690,500
Deferred Cash ( 3 months to pay ) less 2% : 5,870,200
monthly payment : 1,956,733.33

B.) IN-HOUSE FINANCING
20% Downpayment ( payable in 1 yr @ 0% int.) : 1,198,000
Less: Reservation Fee : 50,000
monthly payment : 95,666.67

80% REMAINING BALANCE : 4,792,000
1 yr. @ 0% interest : 399,333.33
2 yrs. @ 14% interest : 230,077.72
3 yrs. @ 16% interest : 168,472.49
4 yrs. @ 18% interest : 140,764.95
5 yrs. @ 20% interest : 126,958.67
10yrs.@ 24% interest : 105,654.48

C.) BANK FINANCING (30% - 70%)
30% of Total Package Price (inclusive of VAT) : 1,797,000
Less: Reservation Fee : 50,000
12 monthly Equity payment : 145,583.33

Loanable Amount : 4,193,000
5 yrs @ 10.25% interest : 89,605.52
10 yrs @ 11.50% interest : 58,951.67
15 yrs. @ 12.125% interest : 50,660.74

D.) HDMF FINANCING ( Pag-ibig Fund)
Amount to be Financed : 5,990,000
Less : Reservation Fee : 50,000
Less : as equity to be paid to us (1 yr. @ 0% int. ) : 3,940,000

Loanable Amount : 2,000,000
15 yrs.@ 10.5% interest p.a. : 22,107.98
20yrs @ 10.5% interest p.a. : 19,967.60
25 yrs.@ 10.5% interest p.a. : 18,883.63
30yrs. @ 10.5% interest p.a. : 18,294.79

7.) HOUSE MODELS : JENNY
Lot Category
Lot Size (sq. meter) : 150
Excess Lot, if any (sq.meter) : 0
Total Lot Area (sq.meter) : 150
Floor Area (sq.meter) : 145.43
No. of Bedrooms : 4 BR

Total Package Cost (Inclusive of VAT) : P7,080,000

PAYMENT TERMS :

A.) SPOT CASH or DEFERRED CASH
Spot Cash (30 days) Less 5% : 6,726,000
Deferred Cash ( 3 months to pay ) less 2% : 6,938,400
monthly payment : 2,312,800

B.) IN-HOUSE FINANCING
20% Downpayment ( payable in 1 yr @ 0% int.) : 1,416,000
Less: Reservation Fee : 50,000
monthly payment : 113,333.33

80% REMAINING BALANCE : 5,664,000
1 yr. @ 0% interest : 472,000
2 yrs. @ 14% interest : 271,944.95
3 yrs. @ 16% interest : 199,129.42
4 yrs. @ 18% interest : 166,379.94
5 yrs. @ 20% interest : 150,061.34
10yrs.@ 24% interest : 124,880.42

C.) BANK FINANCING (30% - 70%)
30% of Total Package Price (inclusive of VAT) : 2,124,000
Less: Reservation Fee : 50,000
12 monthly Equity payment : 172,833.33

Loanable Amount : 4,956,000
5 yrs @ 10.25% interest : 105,911.03
10 yrs @ 11.50% interest : 69,679.10
15 yrs. @ 12.125% interest : 59,879.47

D.) HDMF FINANCING ( Pag-ibig Fund)
Amount to be Financed : 7,080,000
Less : Reservation Fee : 50,000
Less : as equity to be paid to us (1 yr. @ 0% int. ) : 5,030,000

Loanable Amount : 2,000,000
15 yrs.@ 10.5% interest p.a. : 22,107.98
20yrs @ 10.5% interest p.a. : 19,967.60
25 yrs.@ 10.5% interest p.a. : 18,883.63
30yrs. @ 10.5% interest p.a. : 18,294.79

Prices are subject to change without prior due notice.

For more details, please get in touch with us, we will get back to you as soon as possible.

For video please click this ad:



Thank you very much for your time and we look forward to the pleasure of serving and working with you.

RAUL G. ANUADA
Unit Manager-Real Estate Broker
Kisan Lu Lands Inc.
Davao City

Mobile phone no. +63920-5090033
Res. Tel. no. (6382)300-6919
Email: [email protected]
Email: [email protected]