Emerald House Model
Ponticelli, Daang-hari, Bacoor, CaviteUpdated: 15-Dec-2009
Sample Computation
| PROJECT | PONTICELLI |
| House Model | Emerald |
| Unit | Regular Unit |
| Floor Area | 150 sqm. (1,614 sq. ft.) |
| Lot Area | 144 sqm. (1,549 sq. ft.) |
Payment Term 1: 20% DP / 80% Financing
| TCP | PHP 5,014,726.00 |
| RESERVATION FEE: | 40,000.00 |
| DOWNPAYMENT: | |
| 20% of TCP | 1,003,726.00 |
| Less Reservation Fee | 40,000.00 |
| Net Downpayment | 963,726.00 |
| Monthly Downpayment: | |
| 12 Months @ 0% interest | 80,310.50 |
| 15 Months @ 0% interest | 64,248.40 |
| MONTHLY AMORTIZATION: | |
| Loanable Amount (80%): | 4,011,000.00 |
| OPTION 1: In-house Financing | |
| 5 Years @ 19%P.A. | 104,047.35 |
| 10 Years @ 19% P.A. | 74,874.14 |
| OPTION 2: Bank Financing | |
| 5 Years @ 10.5% P.A. | 86,212.03 |
| 10 Years @ 10.5% P.A. | 54,122.43 |
| 15 Years @ 10.5% P.A. | 44,337.55 |
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 |



