Shophouse (Calista Variant) House Model

Venezia, Naga St., Las Pinas City

Updated: 15-Sepr-2009

Sample Computation

PROJECT	VENEZIA
HOUSE MODEL	Shophouse (Calista)
Unit	Regular Unit
Floor Area	64 sqm.
Lot Area	70 sqm.

Payment Term 1: 20% DP / 80% Financing

TCP	PHP 3,940,566.00
RESERVATION FEE:	20,000.00
DOWNPAYMENT:
20% of TCP	788,113.00
Less Reservation Fee	20,000.00
Net Downpayment	768,113.00
Monthly Downpayment:
12 Months @ 0% interest	64,009.42
15 Months @ 0% interest	51,207.53

MONTHLY AMORTIZATION:
Loanable Amount (80%):	3,152,453.00

OPTION 1: In-house Financing
5 Years @ 19%P.A.	81,776.21
10 Years @ 19% P.A.	58,847.47

OPTION 2: Bank Financing
10 Years @ 10.5% P.A.	42,537.62
15 Years @ 10.5% P.A.	34,847.18
20 Years @ 10.5% P.A.	31,473.46

NOTES:

Other payment terms are available
All amounts and figures in this form are for sample computation purposes only.
All amounts are in Philippine peso
Prices are Updated as of Sep 2009
TCP already includes Registration Fees, Transfer of Title fees, and Documentary Stamp Tax

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