Bellevue Computation 190 sq.m

PROJECT BV				TYPE	AREA/m2	PRICE/m2	LOT VALUE	HOUSE VALUE	HOUSE MDL	P.F	R.F
BLK		LOT		INNER	95				BRENT	230,000.00	30,000.00
BLK		LOT			95				LOT
BLK		LOT
					190		-	-	1,250,000.00	230,000.00	30,000.00
					TTL AREA				TTL PACKAGE	TTL P.F.	TTL R.F.
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	1,510,000.00	1,510,000.00	1,510,000.00	1,510,000.00	1,510,000.00
		LOANABLE ______%				1,250,000.00	1,250,000.00	1,250,000.00	1,250,000.00	1,250,000.00	1,250,000.00
		EQUITY ________%				260,000.00	260,000.00	260,000.00	260,000.00	260,000.00	260,000.00
		less: Reservation Fee				30,000.00	30,000.00	30,000.00	30,000.00	30,000.00	30,000.00
		less: discount
		BAL EQUITY				230,000.00	230,000.00	230,000.00	230,000.00	230,000.00	230,000.00
		TOTAL				230,000.00	230,000.00	230,000.00	230,000.00	230,000.00	230,000.00
		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				12,777.78	12,777.78	12,777.78	12,777.78	12,777.78	12,777.78
		PDC				12 pcs	12 pcs	12 pcs	12 pcs	12 pcs	12 pcs
		PAYMENT TO HDMF:
		Term				5 yrs	10 yrs	15 yrs	20 yrs	25 yrs	30 yrs
		Interest				9.5%	9.5%	9.5%	9.5%	9.5%	9.5%
		Monthly Amortization				26,259.83	16,174.25	13,052.81	11,651.64	10,921.21	10,510.68
		Add MRI				512.50	512.50	512.50	512.50	512.50	512.50
		Add FI				248.10	248.10	248.10	248.10	248.10	248.10
		HDMF Contribution				600.00	600.00	600.00	600.00	600.00	600.00
		TOTAL M.A				27,620.43	17,534.85	14,413.41	13,012.24	12,281.81	11,871.28
		PDC				24 pcs.	24 pcs.	24 pcs.	24 pcs.	24 pcs.	24 pcs.
		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