APPLE ONE BANAWA HEIGHTS – BANAWA, CEBU CITY

The apple One Banawa Design Heights – A Private Cluster Concept , a Lifestyle of Condominium living inspired by Victorian Themed Designs, located in Good Shephered Road, Banawa Cebu City . . .

This is accessible thru Good Shephered Road and Forest Hills.
* it is 200 meters away from Duterte Street Highway thru Good Shepherd Road
* it is 500 meters away from Duterete Stree Highway thru Forest Hills.
The area is very accessible to School, Banks, Supermarkets and Public Market,
Restaurant /Fastfood Chain, Churches, Hospitals and Government Institutions.

IT HAS -3 – DIFERRENT NAMELY :

 TOWER  –    12-Storey Towers
VILLAS    –     4-Storey Walk up
MANSIONETTE – 3-Storey Walk up

Tower ( SOLD OUT ) 

* There will be three ( 3 ) 12 – storey towers inside the community which are strategically located at the highest point of the property 

   Each tower provides the  majestic view of the sea and the city, from the higher floors.
* The towers are in 6, 4 or 3 Private Clusters.
* Each Private Cluster will be provided with exclusive elevators for only 49 residents. And there will be maximum of 5 units in a floor.
*  Amenities for each tower are located at the penthouse to include a swimming pool, an outdoor lounge and rooftop pocket gardens.

VILLAS 1

FLOOR PLAN

VILLA 1 (VI ) – and 2 (V2) – RFO Unit  READY FOR OCCUPANCY / VILLAS ( AS OF DEC. 27, 2019 )

Unit No. (V2 ) – 3C1- Unit 06
Floor :  3rd 
Unit Type :  Villa 2
Floor Area :  31.02
List Price :  3,133,020.00
Misc. :  187,981.20
VAT :  375,962.40
Total Contract Price :  3,696,963.60
Reservation Fee :  25,000.00

Unit No. (V2 ) – 3C2- Unit 02
Floor :  3rd 
Unit Type :  Villa 2
Floor Area :  31.92
List Price :  3,223,920.00
Misc. :  193,435.20
VAT :  386,870.40
Total Contract Price :  3,804,225.60
Reservation Fee :  25,000.00

Unit No. (V2 ) – 3C2- Unit 03
Floor :  3rd 
Unit Type :  Villa 2
Floor Area :  31.25
List Price :  3,156,250.00
Misc. :  189,375.00
VAT :  378,750.00
Total Contract Price :  3,724,375.00
Reservation Fee :  25,000.00

Unit No. (V2 ) – 3C3- Unit 06
Floor :  3rd 
Unit Type :  Villa 2
Floor Area :  31.6
List Price :  3,191,600.00
Misc. :  191,496.00
VAT :  382,992.00
Total Contract Price :  3,766,088.00
Reservation Fee :  25,000.00

Unit No. (V2 ) – 4C1- Unit 03
Floor :  4th
Unit Type :  Villa 2
Floor Area :  31.65
List Price :  3,196,650.00
Misc. :  191,799.00
VAT :  383,598.00
Total Contract Price :  3,772,047.00
Reservation Fee :  25,000.00

Unit No. (V2 ) – 4C3- Unit 03
Floor :  4th
Unit Type :  Villa 2
Floor Area :  31.17
List Price :  3,148,170.00
Misc. :  188,890.20
VAT :  377,780.40
Total Contract Price :  3,714,840.00
Reservation Fee :  25,000.00

Villa 3 (V3) and 4 (V4) PRE SELLING – 36 MONTHS PAYABLE

Unit No.
V4-2C2- UNIT 04
Floor – 4th 
Unit Type :  Villa 4
Floor Area :  30.04 sq. m.
List Price :  3,094,120.00
Misc. Fee :  185,647.20
Vat :  371,294.60
Total Contract Price :  3,651,061.60
Reservation Fee :  25,000.00

Unit No.
V4-4C2- UNIT 01
Floor – 2nd 
Unit Type :  Villa 4
Floor Area :  30.92 sq. m.
List Price :  3,184,760.00
Misc. Fee :  191,085.60
Vat :  382,171.20
Total Contract Price :  3,758,016.80
Reservation Fee :  25,000.00

Villa 5 (V5) and 6 (V6), 7 (V7), 8 (V8) , 9(V9) and 10(V10)  PRE SELLING – 48 MONTHS PAYABLE

Unit No.
V5 -2C1 – UNIT 05
Floor – 2nd
Unit Type :  Villa 5
Floor Area :  30.92 sq. m.
List Price :  3,246,600.00
Misc. Fee :  194,796.00
Vat :  389,592.00
Total Contract Price :  3,830,988.00
Reservation Fee :  25,000.00

Unit No.
V5 -5C1 – UNIT 01
Floor – 5th 
Unit Type :  Villa 5
Floor Area :  34.02 sq. m.
List Price :  3,572,100.00
Misc. Fee :  124,326.00
Vat :  428,652.00
Total Contract Price : 4,215,078.00
Reservation Fee :  25,000.00

Unit No.
V5 -5C2 – UNIT 02
Floor – 5th 
Unit Type :  Villa 5
Floor Area : 31.052 sq. m.
List Price :  3,260,250.00
Misc. Fee :  195,615.00
Vat : 391,230.00
Total Contract Price : 3,847,095.00
Reservation Fee :  25,000.00

SAMPLE COMPUTATIONS :

A. PURCHASE DETAILS :
Unit code :  V6-4C2-Unit 03
Floor Area :  29.57 sq. m.

B. PAYMENT SCHEMES:
100% Spot Cash
List Price :  3,134,420.00
Less :  10% Discount :  313,442.00
Net List Price :  2,820,978.00
Add: Misc. Fees ( 6% on NLP ) :  169,258.00
Less : Reservation Fee :  25,000.00
Total Amount Payable :  3,303,754.04 ( Lump sum 1 month from reservation date )

20% SPOT DOWN PAYMENT 
List Price :  3,134,420.00
Less: 5% discount :  156,721.00
Net List Price :  2,977,699.00
Add: 12% VAT ) if NLP exceeds 2,500,000.00 ) 357,323.88
Add: Misc. Fees ( 6% on NLP ) :  178,661.94
Total Contract Price :  3,513,684.82
Spot down payment of 20% on (NLP + VAT ) :  667,004.58
Add:  6% Misc. Fees :  178,661.94
Total :  845,666.94
Less Reservation Fee :  25,000.00
Total Down payment :  820,666.52 ( Lump sum 1 month from reservation date
80% Balance ( inclusive of VAT, if applicable :  2,668,018.30

20% DEFERRED PAYMENT ( 15%, 5% )
List Price :  3,134,420.00
Add: Misc. Fees VAT ( if NLP exceeds 2,500,000.00 ) 376,130.40
Add: Misc. Fees ( 6% on NLP ) :  188,065.20
Total Contract Price :  3,698,615.60
DP of 15% on ( NLP + VAT :  526,582.56
Add: 6% Misc. Fees :  188,065.20
Less : Reservation Fee :  25,000.00
Amount Payable on 15% Equity :  689,647.76
Monthly Equity Payment in 48 months :  14,367.66
5% Equity Payment on the 48th month 175,527.52

80% Balance I inclusive of VAT, if applicable ) 2,808,440.32

MANSIONETTE

FLOOR PLAN

MANSIONETTE 1 (M1 ) 2 (M2) 3 (M3) 4 (M4)  ( READY FOR OCCUPANCY ) – 24 month spayable
Unit No. M1-G-UNIT02
Floor :  Ground Floor
Unit Type :  Mansionette
Floor Area :  43.4
List Price : 5,642,000.00
Misc. :  338,520.00
VAT :  677,040.00
Total Contract Price :  6,657,560.00
Reservation Fee :  25,000.00

READY FOR OCCUPANCY
Unit No.MI-3-UNIT06
Floor :  3rd Floor
Unit Type :  Mansionette
Floor Area :  37.5
List Price : 4,875,000.00
Misc. :  292,500.00
VAT :  585,000.00
Total Contract Price :  5,752,500.00
Reservation Fee :  25,000.00

Unit No.MI-3-UNIT06
Floor :  3rd Floor
Unit Type :  Mansionette
Floor Area :  37.5
List Price : 4,875,000.00
Misc. :  292,500.00
VAT :  585,000.00
Total Contract Price :  5,752,500.00
Reservation Fee :  25,000.00

SAMPLE COMPUTATION:

A. PURCHASE DETAILS :
Unit Code : M2-G-Unit 05
Floor Area :  43.33 sq. m.

B. PAYMENT SCHEMES:
100% Spot Cash
List Price : 5,546,240.00
Less :  10% Discount :  554,624.00
Net List Price : 4,991,616.00
Add: 12% VAT ( if NLP exceeds 2,500,.00 ) :  598,993.92
Add: Misc. Fees ( 6% on NLP ) :  299,496.96
Total Contract Price :  5,890,106.88
Less : Reservation Fee :  25,000.00
Net  Total Contract Price :  5,865,106.88 ( Lump sum 1 month from reservation date )

20% SPOT DOWN PAYMENT 
List Price :  5,546,240.00
Less: 5% discount :  277,312.00
Net List Price : 5,268,928.00
Add: 12% VAT ) if NLP exceeds 2,500,000.00 ) 632,271.36
Add: Misc. Fees ( 6% on NLP ) :  316,135.68
Total Contract Price :  6,217,335.04
Spot down payment of 20% on (NLP + VAT ) :  1,180,239.87
Add:  6% Misc. Fees :  316,135.68
 Total :                               1,496,375.55
Less Reservation Fee :  25,000.00
Total Down payment :  1,471,375.55 ( Lump sum 1 month from reservation date
80% Balance ( inclusive of VAT, if applicable :  4,720,959.49 )

20% DEFERRED PAYMENT ( 15%, 5% )
List Price :  5,546,240.00
Net List Price (NLP) : 5,546,240.00
Add: 12%  VAT ( if NLP exceeds 2,500,000.00 )  665,548.80
Add: Misc. Fees ( 6% on NLP ) :  332,774.40
Total Contract Price :  6,544,563.20
DP of 15% on ( NLP + VAT :  931,768.32
Add: 6% Misc. Fees :  332,774.40
Total :  Contract Price :  1,264,542.72
Less : Reservation Fee :  25,000.00
Amount Payable on 15% Equity :  1,239,542.72
Monthly Equity Payment in 24 months :  51,647.61 ( payment starts from after reservation date )
5% Equity Payment on the 48th month  :  310,589.44

80% Balance I inclusive of VAT, if applicable ) 4,969,431.04

100% DEFERRED PAYMENT
List Price :  5,546,240.00
Add: 12% VAT ( if NLP exceeds 2,500.00 ) 665,548.80
Add: Misc. Fees ( 6% on LP ) :  332,774.40
Total Contract Price :  6,544,563.20
Less: Reservation Fee :  25,000.00
Net Price :  6,519,563.20

MONTHLY AMORTIZATION :
12 months
24 months :  271,648.47

INVENTORY UNITS :

SAMPLE COMPUTATION AS OF SEPT. 15, 2021

Villa – 7

VILLA – 6 SAMPLE COMPUTATION :

VILLA 1 & 2ND SAMPLE COMPUTATION :

VILLAS – 4Storey, walk up

*  There are two (2) types of villa 2 Private Cluster and 3 Private Cluster.
    Each Villa has 4 – storeys, walk – up
*  Each Private Cluster will have a maximum of 23 residents, with six (6) units per floor. In between each buildings are
    landscaped gardens.
*  Amenities that includes a grand fountain, fully landscaped gardens, multi-function gazebo, boutique shops, swimmong
    pool parks & playground, and basketball court are located at the center of the development. 

Villas Condominium 4-storey –  Walk Up Private Cluster

DESCRIPTIONS:
* There are two (2) types of Villa:
       a) 2 Private Cluster
       b) 3 Private Cluster
* Each Private Cluster will have a maximum of 23 residents, with (6) units per floor. 
         In between each building are landscaped gardens.
* Amenities that includes a grand fountain, fully landscaped gardens, multi-function gazebo, 
         boutique shops, swimming pool, parks and playground and basketball court, are 
         located at the center of the development.
VILLAS – is 1-BR Fully finished unit with 30 sqm  and 30.5 sq m with Balcony

VILLAS  DETAILS:

Floor Area: 30 sq.m.
1BR Unit
1 Toilet and Bath
Living, Dining, Kitchen
List Price        :  P 2,550,000.00
Add: 6% Misc.:        153,000.00
TCP                 :  P 2,703,000.00
Reservation Fee: P 25,000.00

PAYMENT TERMS:

OPTION 1:  DEFERRED CASH:
Payable in 36 month (0% Interest) P 74,388.89/mo.
OPTION 2:  PAG-IBIG / BANK FINANCING

SAMPLE COMPUTATIONS:

 List Price: P 2,550,000.00
20% Downpayment    : P  510,000.00
Less Reservation Fee:        25,000.00
                   Net Downpayment        P  485,000.00
Add: 6% Misc. Fees          153,000.00
                   Total DP                        P  638,000.00 – Payable 36 months @ P 17,722.22/mo
80% Balance – P 2,040,000.00 Pag –ibig/Bank
                                                            15 Years to pay – P 23,507.83/mo. thru Bank Loan
25 Years to pay – P 15,724.79.mo thru Pag-ibig Loan

MANSIONETTE – 3 Storey, walk up

MANSIONETTE UNIT DETAILS

Limited to 6 Building only
* Set in a Private Enclave with its own Entrance
* Each Mansionette has a 3-storeys, walk up, with 2 private clusters back-to-back.
* It has a “mirror-effect” design.
* There are no rear entrances. The façade of the building has a back-to-back from 
        entrance.
* Residents will be provided with its own Swimming Pool and Mini-Park, Pocket gardens 
        and winding landscaped areas, park benches and lampposts.

Mansionett are all 2BR unit – with Floor Area:37.5 sq. m.  38, 39, 41, and 43 sq. m.

PRICE RANGE FOR ONE YEAR

Mansionette: P 4,709,250.00
Reservation Fee: P 25,000.00
2BR – with 38, 39 with Balcony; 41, and 43 with Balcony

MANSIONETTE TWO BEDROOM

Floor Area 37.5 sq.m.
2 Bedroom
1 Toilet and Bath
Living, Dining, Kitchen
Price/Sq. m: P 95,000.00

PAYMENT SCHEME: / SPOT CASH – 100%
List Price:        P 4,312,500.00
Less 10% Discount :   431,250.00
Net List Price :   3,881,250.00
Add: 12% VAT ( if List Price exceeds 3,199,200.00)   :   465,750.00
Add: Miscellaneous Fees ( 6% on NLP ) :   232,875.00

Total Contract Price :   4,579,875.00
Less: Reservation Fee :   25,000.00
Net Total Contract Price :   4,554,875.00
Total Amount Payable :   4,554,875.00 ( Lump sum 1 month from reservation date )

20% SPOT DOWN PAYMENT
List Price :   4,312,500.00
Less : 5% Discount :   215,625.00
Net List Price :   4,096,875.00
Add: 12% VAT ( if LP exceeds 3,199,200.00 ) :  491,625.00
Add: Miscellaneous Fees ( 6% on NLP ) :   245,812.50

Total Contract Price :   4,834,312.50
Spot Downpayment of 20% on ( NLP +VAT ) :   917,700.00
Add: 6% Miscellaneous Fees :   245,812.50
Less : Reservation Fee :   25,000.00
Total Downpayment :   1,138,512.50 ( Lump sum 1 month from reservation date )
80% Balance ( inclusive of VAT, if applicable ) :   3,670,800.00

20% DEFERRED PAYMENT
List Price :   4,312,500.00
Add; 12% VAT ( if LP exceeds 3,199,200.00 ) :   517,500.00
Add: Miscellaneous Fees ( 6% on NLP ) :   258,750.00

Total Contract Price :   5,088,750.00
Downpayment of 25% on ( NLP + VAT ) :   966,000.00
Add: 6% Miscellaneous Fees :   258,750.00
Less : Reservation Fee :   25,000.00
Total Amount Payable on 20% Equity :   1,199,750.00
Monthly Equity Payment in 48 months :   24,994.79 ( Payment starts from 1 month after reservation date )
80% Balance ( inclusive of VAT, if applicable ) :   3,864,000.00

100% DEFERRED PAYMENT
List Price :   4,312,500.00
Add: 12% VAT ( if LP exceeds 3,199,200.00 ) :  517,500.00
Add: Miscellaneous Fees ( 6^ on LP ) :   258,750.00
Total Contract Price :   5,088,750.00
Less: Reservation Fee :   25,000.00
Net Price :   5,063,750.00
deferred Payment in 48 months :  105,494.79

TOWER 2 – PENTHOUSE
Floor Area :   82.67 sq. m.
3 – Bedroom
2 – Bathroom
Price per sq. m. :   95,000.00
List Price :   7,853,650.00
6% Misc. :   471,219.00
12% Vat :   942,438.00
Total Contract Price :   9,267,307.00
Reservation Fee :   50,000.00

OPTION A / DEFERRED CASH ( payable in 24 mos. @ 0% int. ) :   384,054.46
OPTION B / OPTION BANK FINANCING

( Monthly payment 20% DP payable in 24 mos. @ 0% int. ) :   90,851.53
80% Balance  ( 10 years @ 10% int. indicative rate ( 3 years fixed subject to re-pricing ) :   87,247.13

Project Turn Over:

The Towers – turn over will be on the 25th month (upon full payment of DP)
     – The Villas    – turn over will be on the 37th month (upon full payment of DP)
     – The Mansionette – turn over will be on the 49th month (upon full payment of DP)

FEATURES & AMENITIES:

70% open spaces, which include a fully landscaped subdivision with generous walkways, 
           jogging trails, and pocket gardens
* Keyless Access Control – a first of its kind in Cebu
* 5 Swimming Pools
* Multi-function Gazebo
* Grand Fountain
* Grand Entrance Gate
* Parks and Playgrounds
* Basketball Court
* Gym
* Boutique Shops
* Alfresco Café
* Convenience Store and Other Retail Establishment to answer the need of the residents
* Underground Electrical system

HLURB – LICENSE TO SELL  No. 029488; 030341 and 030342

For more info & for site viewing:
Pls. Contact:

 CAROL N. CALIBO
Investment Manager
MauRealty & Brokerage
HLURB-CVRFO-A-11/17-0514

email ad:   carol_calibo16@yahoo.com
gmail:         carolina.calibo16@gmail.com

Tel:              (032) 516-5441 /(032) 427-7611
Sun:            +63 9255003410 / +639329691358
Globe:        +639176207235

Please follow and like us: