PRICE & SAMPLE
COMPUTATION

    OPTION -1: 20% DP payable within one (1) year and 80% balance thru Bank Financing (BPI or other
    accredited banks) or 5 years in-house financing.
    1 BEDROOM       = 24.50 SQ.M.
    SELLING PRICE = 2,397,228.08

    20% DOWN         = 479,445.62 less reservation 50,000
    Monthly Down payment = 35,787.13/month ( for 12 months)

    80% Balance = 1,917,792.46
    A.        IN-HOUSE FINANCING 5 YEARS @ 18% INTEREST P.A.
    5 years = 1,917,792.46 ( 0.0253934) = 48,699.27 / month
    B.        BANK FINANCING
    5 years @ 9.5% int.  (0.0210018)  = 40,277.09
    10 years @ 9.5% int. (0.0129397) = 24,815.66
    15 years @ 9.5% int. (0.0104422) = 20,025.97

    OPTION-2: 50% DP payable within one (1) year and 50% balance thru Bank Financing or 5 years In-House
    Financing.
    1 BEDROOM = 24.50 SQ.M.
    SELLING PRICE = 2,397,228.08
    50% DOWN = 1,198,614.04 less reservation 50,000
    Monthly Down payment = 95,717.84 ( for 12 months)

    80% Balance = 1,198,614.04
    A.        IN-HOUSE FINANCING 5 YEARS @ 18% INTEREST P.A.
    5 years = 1,198,614.04 ( 0.0253934) = 30,436.89 / month
    B.        BANK FINANCING
    5 years @ 9.5% int.  (0.0210018)  = 25,173.05
    10 years @ 9.5% int. (0.0129397  = 15,509.71
    15 years @ 9.5% int. (0.0104422) = 12,516.17

    OPTION-3: 20% DP in 7 days and 80% balance thru Bank Financing (BPI or other accredited Banks) or 5
    years In-house Financing (5% discount on DP).
    1 BEDROOM = 24.50 SQ.M.
    SELLING PRICE = 2,397,228.08
    20% DOWN = 479,445.62 less 5% DISCOUNT (23,972.28)
                           =455,473.33

    80% Balance = 1,917,782.46

    A.        IN-HOUSE FINANCING 5 YEARS @ 18% INTEREST P.A.
    5 years = 1,917,792.46 ( 0.0253934) = 48,699.27 / month
    B.        BANK FINANCING
    5 years @ 9.5% int.  (0.0210018)  = 40,277.09
    10 years @ 9.5% int. (0.0129397) = 24,815.66
    15 years @ 9.5% int. (0.0104422) = 20,025.97

    OPTION-4 : 20% DP in 30 days and 80% balance thru Bank Financing (BPI or other accredited Banks) or 5
    years In-House Financing (3% discount on DP).
    1 BEDROOM = 24.50 SQ.M.
    SELLING PRICE = 2,397,228.08
    20% DOWN = 479,445.62 less 3% DISCOUNT (14,383.37)
                           = 465,062.25

    80% Balance = 1,917,782.46
    A.        IN-HOUSE FINANCING 5 YEARS @ 18% INTEREST P.A.
    5 years = 1,917,792.46 ( 0.0253934) = 48,699.27 / month
    B.        BANK FINANCING
    5 years @ 9.5% int.  (0.0210018)  = 40,277.09
    10 years @ 9.5% int. (0.0129397) = 24,815.66
    15 years @ 9.5% int. (0.0104422) = 20,025.97


    OPTION-5: 50% DP in 7 days and 50% balance thru Bank Financing (BPI or other accredited Banks) or 5
    years In-House Financing (7% discount on   DP).
    1 BEDROOM = 24.50 SQ.M.
    SELLING PRICE = 2,397,228.08
    50% DOWN = 1,198,614.04 less 7% discount (83,902.98)
                          = 1,114,711.06
    80% Balance = 1,198,614.04

    A.        IN-HOUSE FINANCING 5 YEARS @ 18% INTEREST P.A.
    5 years = 1,198,614.04 ( 0.0253934) = 30,436.89 / month
    B.        BANK FINANCING
    5 years @ 9.5% int.  (0.0210018)  = 25,173.05
    10 years @ 9.5% int. (0.0129397  = 15,509.71
    15 years @ 9.5% int. (0.0104422) = 12,516.17


    OPTION-6: 50% DP in 30 days and 50% balance thru bank Financing (BPI or other accredited Banks) or 5
    years in-House Financing ( 5% discount on DP).
    1 BEDROOM = 24.50 SQ.M.
    SELLING PRICE = 2,397,228.08
    50% DOWN = 1,198,614.04 less 5% discount (59,930.70)
                          = 1,138,683.34
    80% Balance = 1,198,614.04

    A.        IN-HOUSE FINANCING 5 YEARS @ 18% INTEREST P.A.
    5 years = 1,198,614.04 ( 0.0253934) = 30,436.89 / month
    B.        BANK FINANCING
    5 years @ 9.5% int.  (0.0210018)  = 25,173.05
    10 years @ 9.5% int. (0.0129397  = 15,509.71
    15 years @ 9.5% int. (0.0104422) = 12,516.17