2-bedroom Townhouse For Sale in Valenzuela Metro Manila

SAMPLE COMPUTATION

READY FOR OCCUPANCY

Project:

Camella Terra Alta

Block and Lot:

011-0008

Model:

Arielle EU

Floor Area:

36 sqm.

Lot Area:

122 sqm.

TOTAL CONTRACT PRICE:

6,781,000.00

10% Downpayment, 5% payable in 8 months, 5% discount upon LR

Reservation Fee:

30,000

10% Downpayment:

678,100

5% downpayment in 8 months:

38,631

5% discount upon Loan Release:

339,050

Bank Financing

90% Loanable Amount:

6,102,900

5 yrs ammort at 8% interest

123,745

10 yrs ammort at 8% interest

74,045

15 yrs ammort at 8% interest

58,322

20 yrs ammort at 8% interest

51,047

Required Income for;

5 years

412,483

10 years

246,817

15 years (SE, OFW)

194,408

20 years (LE)

170,157