2-bedroom Arielle EU For Sale in Valenzuela Metro Manila

SAMPLE COMPUTATION

READY FOR OCCUPANCY

Project:

Camella Terra Alta

Block and Lot:

001-0041

Model:

Arielle EU

Floor Area:

36 sqm.

Lot Area:

119 sqm.

TOTAL CONTRACT PRICE:

6,340,000

2.5% SPOT Downpayment, 5% in 8 mos, 7.5% Discount Upon LR

Reservation Fee:

30,000

15% Downpayment:

951,000

2.5% Spot Downpayment:

128,500

5% in 8 months

39,625

7.5% Discount upon Loan Release

475,500

Bank Financing

85% Loanable Amount:

5,389,000

5 yrs ammort at 8% interest

109,269

10 yrs ammort at 8% interest

65,383

15 yrs ammort at 8% interest

51,500

20 yrs ammort at 8% interest

45,076

Required Income for;

5 years

364,232

10 years

217,945

15 years (SE, OFW)

171,667

20 years (LE)

150,253