Emerald House Model

Marina Heights, Lakefront City Central, Sucat, Paranaque

Updated: 18-November-2009

Sample Computation

PROJECT	MARINA HEIGHTS
House Model	EMERALD
Unit	Regular Unit
Floor Area	141 sqm. (1,517 sq. ft.)
Lot Area	164 sqm. (1,765 sq. ft.)

Payment Term 1: 20% DP / 80% Financing

TCP	PHP 7,962,360.00
RESERVATION FEE:	80,000.00
DOWNPAYMENT:
20% of TCP	1,593,360.00
Less Reservation Fee	80,000.00
Net Downpayment	1,513,360.00
Monthly Downpayment:
12 Months @ 0% interest	126,113.33
15 Months @ 0% interest	100,890.67

MONTHLY AMORTIZATION:
Loanable Amount (80%):	6,369,000.00

OPTION 1: In-house Financing
5 Years @ 19%P.A.	165,215.04
10 Years @ 19% P.A.	118,891.40

OPTION 2: Bank Financing
5 Years @ 12% P.A.	141,674.90
10 Years @ 12% P.A.	91,376.62
15 Years @ 12% P.A.	76,438.70

NOTES:

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%
Other payment terms are available

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