BELLE VUE COMPUTATION 190 SQ.M

PROJECT BV
LOT AREA = 95 PLUS 95 EXTRA LOT
PROCESSING FEE = 230,000.00
RESERVATION FEE = 30,000.00



TTL PACKAGE = 1,250,000.00
Promo / Discount/Add RF = 30,000.00
add: Processing Fee = 230,000.00
add: Recoupment Fee
TCP or TOTAL CONTRACT PRICE 1,510,000.00

F I N A N C I N G O P T I O N S
WITH FUNDER:
T C P = 1,510,000.00
LOANABLE ______% 1,250,000.00
EQUITY ________% 260,000.00
less: Reservation Fee 30,000.00
less: discount

EQUITY = 230,000.00
PAYABLE IN 18 MONTHS WITH ZERO Interest WITH 18 PCS. PDC
Monthly Installment = 12,777.78

PAYMENT TO HDMF:

5 yrs = 27,620.43
10 yrs = 17,534.85
15 yrs = 14,413.41
20 yrs = 13,012.24
25 yrs = 12,281.81
30 yrs = 11,871.28


PAYMENTS UPON MOVING-IN:

1 yr. MRI 6,150.00
1 yr. FI 2,977.20
Doc Stamp 3,125.00
HDMF PF 2,000.00
Membership Fee 1,000.00
Monthly Dues 3,000.00 (500 * 6 mos.)
18,252.20

PRICES ARE SUBJECT TO CHANGE WITHOUT PRIOR NOTICED .