Calista House Model
Venezia, Naga St., Las Pinas CityUpdated: 15-Sepr-2009
Sample Computation
| PROJECT | VENEZIA |
| HOUSE MODEL | Calista |
| Unit | Regular Unit |
| Floor Area | 64 sqm. |
| Lot Area | 90 sqm. |
Payment Term 1: 20% DP / 80% Financing
| TCP | PHP 3,631,674.00 |
| RESERVATION FEE: | 20,000.00 |
| DOWNPAYMENT: | |
| 20% of TCP | 726,334.00 |
| Less Reservation Fee | 20,000.00 |
| Net Downpayment | 706,334.00 |
| Monthly Downpayment: | |
| 12 Months @ 0% interest | 58,861.17 |
| 15 Months @ 0% interest | 47,088.93 |
| MONTHLY AMORTIZATION: | |
| Loanable Amount (80%): | 2,905,340.00 |
| OPTION 1: In-house Financing | |
| 5 Years @ 19%P.A. | 75,365.97 |
| 10 Years @ 19% P.A. | 54,234.56 |
| OPTION 2: Bank Financing | |
| 10 Years @ 10.5% P.A. | 39,203.21 |
| 15 Years @ 10.5% P.A. | 32,115.60 |
| 20 Years @ 10.5% P.A. | 29,006.33 |
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 |



