Daniela House Model

Marina Heights, Lakefront City Central, Sucat, Paranaque

Updated: 4-November-2008

Sample Computation

PROJECT	MARINA HEIGHTS
House Model	DANIELA
Unit	Regular Unit
Floor Area	81 sqm. (871 sq. ft.))
Lot Area	99 sqm. (1,065 sq. ft.)

Payment Term 1: 20% DP / 80% Financing

TCP	PHP 4,868,230.00
RESERVATION FEE:	40,000.00
DOWNPAYMENT:
20% of TCP	974,230.00
Less Reservation Fee	40,000.00
Net Downpayment	934,230.00
Monthly Downpayment:
12 Months @ 0% interest	77,852.50
15 Months @ 0% interest	62,282.00

MONTHLY AMORTIZATION:
Loanable Amount (80%):	3,894,000.00

OPTION 1: In-house Financing
5 Years @ 19%P.A.	101,012.31
10 Years @ 19% P.A.	72,690.08

OPTION 2: Bank Financing
5 Years @ 12% P.A.	86,619.89
10 Years @ 12% P.A.	55,867.57
15 Years @ 12% P.A.	46,734.54

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 Nov 2009
TCP already includes Registration Fees, Transfer of Title fees, and Documentary Stamp Tax
12% Bank Financing rate is for assessment purposes only. Actual bank rates as of writing is at 9%

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