Residencia De Vistamar Price Lists

  hotel suite deluxe 2nd-6th floor hotel suite regular 2nd-6th floor residential suite deluxe 7th floor residential suite regular 7th floor residential suite deluxe 8th floor residential suite regular 8th floor residential suite deluxe 9th floor residential suite regular 9th floor
floor area 55.26 38.40 55.26 38.40 55.26 38.40 55.26 38.40
price / sq.m 67 000.00 67 000.00 62 000.00 62 000.00 63 000.00 63 000.00 64 000.00 64 000.00
additional: Parking area     400 000.00 400 000.00 400 000.00 400 000.00 400 000.00 400 000.00
total contact price 3 702 420.00 2 572 800.00 3 826 120.00 2 780 800.00 3 881 380.00 2 819 200.00 3 936 640.00 2 857 600.00
additional: 12% VAT 444 290.40 308 736.00 459 134.40 333 696.00 465 765.00 338 304.00 472 396.80 342 912.00
Totol Amount Due 4 146 710.40 2 881 536.00 4 285 254.40 3 114 496.00 4 347 145.60 3 157 504.00 4 409 036.80 3 200 512.00


* Note: effective Nov.21, 2005 unit with total contract price P2.5 Million and below is Vat Exempted*
Scheme 1
20% downpayment 829 342.08 576 307.20 857 050.88 622 899.20 869 429.12 631 500.80 881 897.36 640 102.40
net 10% disc. w/in 7 days 746 407.87 518 676.48 771 345.79 560 609.28 782 486.21 568 350.72 793 626.62 576 092.16
net 8% disc. w/in 30 days 762 994.71 530 202.62 788 486.81 573 067.26 799 874.79 580 980.74 811 262.77 588 894.21
net 6% disc. w/in 60 days 779 581.56 541 728.77 805 627.83 585 525.25 817 263.37 593 610.75 828 898.92 601 696.26
                 
80% balance payable in 3 317 368.32 2 305 228.80 3 428 203.52 2 491 596.80 3 477 716.48 2 526 003.20 3 527 229.44 2 560 409.60
2 years-no interest 138 223.68 96 051.20 142 841.81 103 816.53 144 904.85 105 250.13 146 967.89 106 683.73
                 
Scheme 2                
20% downpayment 829 342.08 576 307.20 857 050.88 622 899.20 869 429.12 631 500.80 881 807.36 640 102.40
6 months w/out int. 138 223.68 96 051.20 142 841.81 103 816.53 144 904.85 105 250.13 146 967.89 106 683.73
                 
80% balance with 12% int. p.a 3 317 368.32 2 305 228.80 3 428 203.52 2 491 596.80 3 477 716.48 2 526 003.20 3 527 229.44 2 560 409.60
2 yrs. mo. amort, F .04707 156 148.53 108 507.12 161 365.54 117 279.46 163 696.11 118 898.97 166 026.69 120 518.48
3 yrs. mo. amort, F .03321 110 169.80 76 556.65 113 850.64 82 745.93 115 494.96 83 888.57 117 139.29 85 031.20
4 yrs. mo. amort, F .02633 87 346.31 60 696.67 90 264.60 65 603.74 91 568.27 66 509.66 92 871.95 67 415.58
5 yrs. mo. amort, F .02224 73 778.27 51 268.29 76 243.25 55 413.11 77 344.41 56 178.31 78 445.58 56 943.51
                 
Scheme 3                
51% downpayment 2 114 822.30 1 469 583.36 2 185 479.74 1 588 392.96 2 217 044.26 1 610 327.04 2 248 608.77 1 632 261.12
net 12% disc. w/in 7 days 1 861 943.63 1 293 233.36 1 923 222.17 1 397 785.80 1 950 998.95 1 417 087.80 1 978 775.72 1 436 389.79
net 10% disc. w/in 30 days 1 903 340.07 1 322 625.02 1 966 931.77 1 429 553.66 1 995 339.83 1 449 294.34 2 023 747.89 1 469 035.01
net 8% disc. w/in 60 days 1 945 636.52 1 352 016.69 2 010 641.36 1 461 321.52 2 039 680.72 1 481 500.88 2 068 720.07 1 501 680.23
                 
49% balance 2 031 888.10 1 411 952.64 2 099 774.66 1 526 103.04 2 130 101.34 1 547 176.96 2 160 428.03 1 568 250.88
3 yrs w/out interest 56 441.34 39 220.91 58 327.07 42 391.75 59 169.48 42 977.14 60 011.89 43 562.52

* Note: Reservation fee: P20,000.00 wil be applied against Downpayment, but is non-refundable in case of a back-out-sale. 2nd-6th floors, hotel suites, 7th-9th floors, residential suites.

Above coputation is based on an average floor area. Refer to the floor plan for the exact floor area of your desired unit.* Prices,terms, and discounts are subject to change without prior notice. opmc reserves the right to correct any figure herein in case of typographical error.
Philippine Real estate | Cebu real estate