Belle vue 105 sq.m

Lot Area = 105 sq.m
Floor Area = 34.5 sq.m
Belle vue 105 sq.m
Processing Fee = 50,000.00
Reservation Fee = 15,000.00


TTL PACKAGE = 1,060,000.00
Promo / Discount/Add RF = 15,000.00
add: Processing Fee = 50,000.00
Discount _____%
TCP or TOTAL CONTRACT PRICE = 1,125,000.00

F I N A N C I N G O P T I O N S
WITH FUNDER:
T C P = 1,125,000.00
LOANABLE ______% 1,000,000.00
EQUITY ________% 125,000.00
less: Reservation Fee = 15,000.00
add: Corner Lot Fee = 20,000.00

EQUITY 130,000.00
Payable to 12 months with zero interest with 12 PDC's
Monthly Amortization = 10,833.33
PAYMENT TO JVC:

PAYMENT TO HDMF:Or Pag-ibig
5 yrs = 20,516.53
10 yrs = 12,398.57
15 yrs = 9,847.40
20 yrs = 8,676.23
25 yrs = 8,052.27
30 yrs = 7,689.13

Add MRI = 410.00
Add FI = 248.10
HDMF Contribution = 450.00
TOTAL M.A
5 years = 21,624.63
10 years = 13,506.67
15 years = 10,955.50
20 years = 9,784.33
25 years = 9,160.37
30 years = 8,797.23

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 * 6 mos.)
16,397.20

Disclaimer:
Prices are subject to change without prior noticed .