COMPUTATION FOR 278SQM LOT AREA

STATUS:                 READY FOR OCCUPANCY
House Model=            Sophia Model
Lot Area =                    278sqm
Usable Floor Area       115.08 sqm
Total Contract Price=  4,635,661.88

Down Payment Breakdown   

Reservation fee  =                                20,000.00
Required Downpayment Less RF=       788,775.05
Payable in 6mos. RFO =                  131,462.5/monthly

AFTER PAYMENT OF REQUIRED DP, NEX T MONTHLY AMORTIZATION

Loanable Amount=  3,353,457.53

IF In House Financing  

5 yrs.@ 15% int      79,778.52
10 yrs.@ 17% int    58,282.30

IF Bank Financing

5 yrs. @ 9% int    69,612.26
10 yrs. @ 10% int    44,316.19
15 yrs @ 10.25% int.    36,551.04
20 yrs. @ 10.50% int.     33,480.25

SOPHIA MODEL HOUSE FEATURES:

2 storey single detached unit
4bedrooms
2toilet/bath
with carport
Terrace
Family area

Finished - ready to move-in
With built-in wall insulation
T&B in ceramic tile finish
Sandblasted exterior walls with two-coat paint finish
Interior walls with three-coat paint finish
Kitchen counter with tiles