2-BR Arielle EU For Sale in Valenzuela Metro Manila

SAMPLE COMPUTATION

READY FOR OCCUPANCY

Project:

Camella Terra Alta

Block and Lot:

001-0041

Model:

Arielle EU

Floor Area:

36 sqm.

Lot Area:

119 sqm.

TOTAL CONTRACT PRICE:

6,340,000

5% SPOT Downpayment, 5% in 8 mos, 10% Discount Upon LR

Reservation Fee:

30,000

20% Downpayment:

1,268,000

5% Spot Downpayment:

287,000

5% in 8 months

39,625

10% Discount upon Loan Release:

634,000

Bank Financing

80% Loanable Amount:

5,072,000

5 yrs ammort at 8% interest

102,842

10 yrs ammort at 8% interest

61,537

15 yrs ammort at 8% interest

48,471

20 yrs ammort at 8% interest

42,424

Required Income for;

5 years

342,806

10 years

205,125

15 years (SE, OFW)

161,569

20 years (LE)