Audrey House Model
Somerset Place, Manggahan, Pasig, Metro ManilaUpdated: 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:
|
|
| 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 |





