Midrise Condo @ Santolan Marcos Highway Bali Oasis Phase 2 Pasig City Metro Manila Real Estate Philippines

1 bedroom PHASE-2 
SAMPLE COMPUTATION 
"Turn - Over next year 2013"

Bldg.: 3.                    UNIT: 107.                 VIEW: Corner Unit
TYPE OF UNIT: 1 br.                                    Total  Area: 37.94 sq.m.

TCP:                                                                         2,292,000
DP1:               20%.                                                    458,400
Less RF:                                                                            20,000
Net DP:                                                                           438,400
Months To Pay:                   6months.                               73,067   

OPTION 2 DP:             Spot10%.                          219,200
DP-2:                                2nd %.                               219,200
Months to Pay:               12mos.                                  18,267

BALANCE:                      80%.                           1,833,600

OPTION TO PAY BALANCE:
        In-house Financing:
                 5yrs. To pay:       43,857
                 7yrs. To pay:        39,137
                10yrs. To pay:       35,894

DEFERRED PAYMENT W/O INTEREST:
                  6mos.  To pay:   380,731
                 12mos. To pay:   191,398
                 24mos. To pay:  96,731

BANK FINANCING:
               5yrs. To pay:  35,024
               10yrs. To pay: 19,899
               15yrs. To pay:  14,982

Note: 12 months zero interest payment scheme for the down payment is until this month only by December it will be 9months already..thanks



Amiel Hernandez Dulay

smart- 09499196681

globe- 09358517597