Emerald House Model

Ponticelli, Daang-hari, Bacoor, Cavite

Updated: 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:

All amounts and figures in this form are for sample computation purposes only.
All amounts are in Philippine peso
Prices are Updated as of Dec 2009
TCP already includes Registration Fees, Transfer of Title fees, and Documentary Stamp Tax
Bank Financing rate is for assessment purposes only. Actual bank rates will come from the bank upon loan take out
Other payment terms are available

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