Charlotte House Model
Ridgecrest, Daang Hari, Molino 4, Bacoor, CaviteUpdated: 10-July-2010
Sample Computation
| PROJECT | BELLEFORT ESTATES |
| House Model | Charlotte |
| Unit | Regular Unit |
| Floor Area | 65 sqm |
| Lot Area | 110 sqm |
Option 1: BANK Financing 20%DP
| SELLING PRICE (SP) | 2,489,000.00 |
| RESERVATION FEE: | 30,000.00 |
| DOWNPAYMENT: | |
| 20% of SP | 497,800.00 |
| Less Reservation Fee | 30,000.00 |
| Net Downpayment | 467,800.00 |
| Monthly Downpayment: | |
| 15 months @ 0%interest | 31,186.67 |
| 18 months @ 0%interest | 25,988.89 |
| AMORTIZATION: | |
| Loanable Amount (80% of SP + 8% Proc fee) | 2,190,320.00 |
| Monthly Amortization: | |
| 5 Years @ 10.5%P.A. | 48,060.28 |
| 10 Years @ 10.5% P.A. | 30,536.85 |
| 15 Years @ 10.5% P.A. | 25,033.15 |
Notes for Bank Financing:
|
Option 2: Inhouse Financing 20%DP
| SELLING PRICE (SP) | 2,489,000.00 |
| RESERVATION FEE: | 30,000.00 |
| DOWNPAYMENT: | |
| 20% of SP | 497,800.00 |
| Add Processing Fee (4.5% of SP) | 112,005.00 |
| Less Reservation Fee | 30,000.00 |
| Net Downpayment | 579,805.00 |
| Monthly Downpayment: | |
| 15 months @ 0%interest | 38,653.67 |
| 18 months @ 0%interest | 32,211.39 |
| AMORTIZATION: | |
| Loanable Amount (80% of SP) | 1,991,200.00 |
| Monthly Amortization: | |
| 5 Years @ 18%P.A. | 50,563.40 |
| 10 Years @ 21% P.A. | 39,810.40 |
NOTES:
|
|
For more information and site visits, please
contact us: ROLDAN C. BINUYA MARY ANN M. BINUYA Email: info@bahaycentral.com |



