A M A R I S – End Unit

REGULAR LOT-

LA: 72      FA: 46

2BEDROOM 1 TOILET & BATH

SAMPLE COMPUTATION

 TCP:                    1,564,550.00

10% DOWNPAYMENT:         1506,550.00

RESERVATION FEE:                 15,000.00

NET DOWNPAYMENT:         141,455.00

MONTHLY DP IN 6 MONTHS: 0%     23,576.00

MONTHLY DP IN 9 MONTHS: 0%      15,717.00

 

90% LOANABLE AMOUNT:   1,408,095.00

 

MONTHLY AMORTIZATION:

BANK FINANCING

10YRS -----       18,804.00

15YRS -----       15,348.00 

20YRS -----       13,822.00

Estimated BANK Charge: 46,937

 

PAG-IBIG FINANCING

REQUIRED DP 26.50% : 415,550.00

RESERVATION FEE : 15,000.00

BALANCED DP :   400,550.00

 

MONTHLY DP:

6 MONTHS ------ 66,758.00

9 MONTHS ------ 44,506.00

12 MONTHS ------ 26,703.00

LOANABLE AMOUNT : 1,149,000.00

 

MONTHLY AMORTIZATION:

15YRS ------ 11,644.00

20YRS ------ 10,327.00

30YRS ------ 9,233.00

Estimated P-Financing Charge: 60,320

__________________________________________________________________________________________________

NOTE: PRICES ARE SUBJECT TO CHANGE WITHOUT PRIOR NOTICE!

_____________________________________________________________________________________________________