Audrey House Model

Somerset Place, Manggahan, Pasig, Metro Manila

Updated: 30-July-2008

Sample Computation

PROJECT	SOMERSET PLACE
House Model	AUDREY
Unit	Regular Unit
Floor Area	61.9 sqm. (667 sq.ft.)
Lot Area	52 sqm. (600 sq.ft.)

Payment Term 1: 20% DP / 80% Financing

TCP	2,628,000.00
RESERVATION FEE:	30,000.00
DOWNPAYMENT:
20% of TCP	525,600.00
Less Reservation Fee	30,000.00
Net Downpayment	495,600.00
Monthly DP:
6 Months 0% interest	82,600.00

MONTHLY AMORTIZATION:
Loanable Amount (80%):	2,102,400.00

OPTION 1: In-house Financing
5 Years @ 18%P.A.	53,387.15
10 Years @ 20% P.A.	40,630.08
15 Years @ 20% P.A.	36,924.39

OPTION 2: Bank Financing
5 Years @ 10% P.A.	45,188.78
10 Years @ 11% P.A.	28,960.56
15 Years @ 11.5% P.A.	24,560.03

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 July 2008.

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