Manggahan Townhouses - Type B

Manggahan, Pasig, Metro Manila

Updated: 15-June-2010

Sample Computation

PROJECT	MANGGAHAN TOWNHOUSES
House Model	Type B
Unit	Regular Unit
Improved Area	94.5 sqm.
Lot Area	62.5 sqm.

Payment Term: Pag-IBIG Financing

TOTAL CONTRACT PRICE (TCP)	3,550,000.00
RESERVATION FEE:	50,000.00
DOWNPAYMENT:
Total Equity	550,000.00
Less Reservation Fee	50,000.00
Net Downpayment	500,000.00
Monthly DP:
6 Months 0% interest	83,333.33

MONTHLY AMORTIZATION:
Loanable Amount (80%):	3,000,000.00


Option 3: Pag-Ibig
15 Years @ 11.5% P.A.	35,045.70
20 Years @ 11.5% P.A.	31,992.90
25 Years @ 11.5% P.A.	30,494.07
30 Years @ 11.5% P.A.	29,708.73

Payment Term: 20% DP / 80% Financing

TOTAL CONTRACT PRICE (TCP)	3,550,000.00
RESERVATION FEE:	50,000.00
DOWNPAYMENT:
20% of TCP	710,000.00
Less Reservation Fee	50,000.00
Net Downpayment	660,000.00
Monthly DP:
6 Months 0% interest	110,000.00

MONTHLY AMORTIZATION:
Loanable Amount (80%):	2,840,000.00

OPTION 1: In-house Financing
5 Years @ 18%P.A.	72,117.34

OPTION 2: Bank Financing
10 Years @ 10.5% P.A.	38,321.54
15 Years @ 10.5% P.A.	31,393.33
20 Years @ 10.5% P.A.	28,353.99

NOTES:

All amounts and figures in this form are for sample computation purposes only. Prices and rates may change without further notice.
All amounts are in Philippine peso

For more information, please contact:

REALTOR 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