Carmela House Model

Cerritos, Daang Hari, Molino, Bacoor, Cavite

Updated: 15-Sepr-2009

Sample Computation

PROJECT	CERRITOS
HOUSE MODEL	Carmela
Unit	Regular Unit
Floor Area	64 sqm.
Lot Area	88 sqm.

Payment Term 1: 20% DP / 80% Financing

TCP	PHP 2,442,092.00
RESERVATION FEE:	20,000.00
DOWNPAYMENT:
20% of TCP	488,418.00
Less Reservation Fee	20,000.00
Net Downpayment	468,418.00
Monthly Downpayment:
12 Months @ 0% interest	39,034.83
15 Months @ 0% interest	31,227.87

MONTHLY AMORTIZATION:
Loanable Amount (80%):	1,953,674.00

OPTION 1: In-house Financing
5 Years @ 19%P.A.	50,679.28
10 Years @ 19% P.A.	36,469.62

OPTION 2: Bank Financing
10 Years @ 10.5% P.A.	26,361.90
15 Years @ 10.5% P.A.	21,595.89
20 Years @ 10.5% P.A.	19,505.09

NOTES:

Other payment terms are available
All amounts and figures in this form are for sample computation purposes only.
All amounts are in Philippine peso
Prices are Updated as of Sep 2009
TCP already includes Registration Fees, Transfer of Title fees, and Documentary Stamp Tax

For more information, please contact:

MARY ANN M. BINUYA
Licensed Real Estate Broker
REBL No. 20591
Tel. No.: +63 2 506 3671 / +63 2 482 8262 / +63 917 865 0725
Email: info@bahaycentral.com