Emerald House Model
Marina Heights, Lakefront City Central, Sucat, ParanaqueUpdated: 04-November-2008
Sample Computation
| PROJECT | MARINA HEIGHTS |
| House Model | EMERALD |
| Unit | Regular Unit |
| Floor Area | 141 sqm. (1,517 sq. ft.) |
| Lot Area | 132 sqm. (1,420 sq. ft.) |
Payment Term 1: 20% DP / 80% Financing
| TOTAL CONTRACT PRICE (TCP) | PHP 6,767,620.00 |
| RESERVATION FEE: | 80,000.00 |
| DOWNPAYMENT: | |
| 20% of TCP | 1,353,620.00 |
| Less Reservation Fee | 80,000.00 |
| Net Downpayment | 1,273,620.00 |
| Monthly Downpayment: | |
| 12 Months @ 0% interest | 106,135.00 |
| MONTHLY AMORTIZATION: | |
| Loanable Amount (80%): | 5,414,000.00 |
| OPTION 1: In-house Financing | |
| 5 Years @ 19%P.A. | 140,441.87 |
| 10 Years @ 19% P.A. | 101,064.22 |
| OPTION 2: Bank Financing (fixed rate) | |
| 5 Years @ 12% P.A. | 120,431.45 |
| 10 Years @ 12% P.A. | 77,675.15 |
| 15 Years @ 12% P.A. | 64,977.10 |
NOTES:
|
|
| For more information, please
contact: MARY ANN MORENO-BINUYA Tel. No.: +63 2 357 9796 / +63 2 482 8262 / +63 917 865 0725 Fax No.: +63 2 534 6299 Email: info@bahaycentral.com |



