Emerald House Model
Ponticelli, Daang-hari, Bacoor, CaviteUpdated: 15-Aug-2010
Sample Computation
| PROJECT | PONTICELLI |
| House Model | Emerald |
| Unit | Regular Unit |
| Floor Area | 141 sqm. |
| Lot Area | 132 sqm. |
Payment Term 1: 20% DP / 80% Financing
| TCP | PHP 4,988,806.00 |
| RESERVATION FEE: | 40,000.00 |
| DOWNPAYMENT: | |
| 20% of TCP | 997,806.00 |
| Less Reservation Fee | 40,000.00 |
| Net Downpayment | 957,806.00 |
| Monthly Downpayment: | |
| 12 Months @ 0% interest | 79,817.17 |
| 15 Months @ 0% interest | 63,853.73 |
| MONTHLY AMORTIZATION: | |
| Loanable Amount (80%): | 3,991,000.00 |
| OPTION 1: In-house Financing | |
| 5 Years @ 19%P.A. | 103,528.54 |
| 10 Years @ 19% P.A. | 74,500.80 |
| OPTION 2: Bank Financing | |
| 5 Years @ 10.5% P.A. | 85,782.15 |
| 10 Years @ 10.5% P.A. | 53,852.56 |
| 15 Years @ 10.5% P.A. | 44,116.47 |
NOTES:
|
|
| For more information, please
contact: 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 |



