JESSICA B - FOREST VIEW COMPUTATION

FOREST VIEW HOMES 2
JESSICA B 60
Location inner
Lot Area (sqm) 83

Total Selling Price 1,430,600
DOLLAR AMOUNT = 30,438
Plus: 2.52% Misc Fees 36,051
DOLLAR AMOUNT = 767
Total Contract Price 1,466,651
DOLLAR AMOUNT = 31,205

SPOT CASH ( With Misc. Fees)

1. Reservation Fee = Day 1 = P 10,000
DOLLAR AMOUNT = 213
2. 5 % Spotcash within 30 days = Day 30 = P 1,383,319
DOLLAR AMOUNT = 29,432

FOR BANK FINANCING AND PAG-IBIG FINANCING
Total Selling Price =1,430,600
DOLLAR AMOUNT = 30,438
Plus: 5.09% Misc Fees = 72,818
DOLLAR AMOUNT = 1,549
Total Contract Price = 1,503,418
DOLLAR AMOUNT = 31,988

BANK FINANCING

1. Reservation Fee = Day 1 = P 10,000
DOLLAR AMOUNT = 213
2.A 30% DP with 5% Discount on DP (incl of Misc Fees) = Day 30 = P 469,446
DOLLAR AMOUNT = 9,988
2.B 30% in 6 mos @ zero interest = Day 30 = P 82,000
DOLLAR AMOUNT = 1,745
3. 70% Balance Due:
Bank finance 5 yrs @ 15%pa 0.023789900 = P 23,824
DOLLAR AMOUNT = 507

PAG-IBIG

1. Reservation Fee = Day 1 =P 10,000
DOLLAR AMOUNT = 213
2.A 10% DP within 30 days =Day 30 = P 205,878
DOLLAR AMOUNT = 4,380
2.B 10% DP over 36 mos @ ZERO interest = Day 30 = P 5,719
DOLLAR AMOUNT = 122
3. 90% Balance Due:
a) PAG-IBIG 10 yrs @9.5%pa 0.01293976 = P 16,660
DOLLAR AMOUNT = 354
b) PAG-IBIG 15 yrs @9.5%pa 0.01044225 = P 13,445
DOLLAR AMOUNT = 286
c) PAG-IBIG 20 yrs @9.5%pa 0.00932131 = P 12,002
DOLLAR AMOUNT = 255
d)PAG-IBIG 25 yrs @9.5% pa 0.00873697 = P 11,249
DOLLAR AMOUNT = 239
e) PAG-IBIG 30 yrs @9.5%pa 0.00840854 = P 10,826
DOLLAR AMOUNT = 230

Note:
1. Reservation is non-refundable and non-transferable.
2. Prices shall be in effect on the date of this proposal and subject to change without prior notice.
3. Estimated loan is subject for approval by financing institution.
4. Pueblo de Oro Devt. Corp. (PODC) reserves the rights to correct figures appearing in this proposal
in the event of typographical error.
5. Miscellaneous Fee includes processing of Bank/Pag-ibig Loan and registration/transfer charges,
subject to change without prior notice.

Disclaimer :

Prices are change without prior noticed .