Bellevue Computation

PROJECT BV				TYPE	AREA/m2	PRICE/m2	LOT VALUE	HOUSE VALUE	HOUSE MDL	P.F	R.F
BLK		LOT		INNER	95				BRENT	50,000.00	15,000.00
BLK		LOT
BLK		LOT
					95		-	-	1,000,000.00	50,000.00	15,000.00
					TTL AREA				TTL PACKAGE	TTL P.F.	TTL R.F.
TTL PACKAGE						1,000,000.00
Promo / Discount/Add RF						15,000.00
add: Processing Fee						50,000.00
Discount _____%
TCP or TOTAL CONTRACT PRICE						1,065,000.00
F I N A N C I N G O P T I O N S
WITH FUNDER:
		T C P				1,065,000.00	1,065,000.00	1,065,000.00	1,065,000.00	1,065,000.00	1,065,000.00
		LOANABLE ______%				1,000,000.00	1,000,000.00	1,000,000.00	1,000,000.00	1,000,000.00	1,000,000.00
		EQUITY ________%				65,000.00	65,000.00	65,000.00	65,000.00	65,000.00	65,000.00
		less: Reservation Fee				15,000.00	15,000.00	15,000.00	15,000.00	15,000.00	15,000.00
		less: discount
		BAL EQUITY				50,000.00	50,000.00	50,000.00	50,000.00	50,000.00	50,000.00
		TOTAL				50,000.00	50,000.00	50,000.00	50,000.00	50,000.00	50,000.00
		PAYMENT TO JVC:
		Term				1 yr.	1 yr.	1 yr.	1 yr.	1 yr.	1 yr.
		Interest				0%	0%	0%	0%	0%	0%
		Monthly Installment				10,000.00	10,000.00	10,000.00	10,000.00	10,000.00	10,000.00
		PDC				5 pcs	5 pcs	5 pcs	5 pcs	5 pcs	5 pcs
		PAYMENT TO HDMF:
		Term				5 yrs	10 yrs	15 yrs	20 yrs	25 yrs	30 yrs
		Interest				8.5%	8.5%	8.5%	8.5%	8.5%	8.5%
		Monthly Amortization				20,516.53	12,398.57	9,847.40	8,676.23	8,052.27	7,689.13
		Add MRI				410.00	410.00	410.00	410.00	410.00	410.00
		Add FI				248.10	248.10	248.10	248.10	248.10	248.10
		HDMF Contribution				450.00	450.00	450.00	450.00	450.00	450.00
		TOTAL M.A				21,624.63	13,506.67	10,955.50	9,784.33	9,160.37	8,797.23
		PDC				24 pcs.	24 pcs.	24 pcs.	24 pcs.	24 pcs.	24 pcs.
		PAYMENTS UPON MOVING-IN:
		1 yr. MRI				4,920.00
		1 yr. FI				2,977.20
		Doc Stamp				2,500.00
		HDMF PF				2,000.00
		Membership Fee				1,000.00
		Monthly Dues				3,000.00	(500/ mo. * 6 mos advance)
						16,397.20