East Forbes Mansions
EAST FORBES MANSIONS
|
|||||
Brgy. San Isidro, Cainta, Rizal
|
|||||
Sample Computation as of 3-25-14
|
|||||
Model
|
Bernice Basic
|
Bernice End
|
Eunice Model
|
Tulip Model
|
Commercial
|
Lot
Area
|
60sqm.
|
98sqm.
|
116sqm.
|
150sqm.
|
70sqm.
|
Floor Area
|
87.50sqm.
|
113sqm.
|
136.30sqm.
|
115.50sqm.
|
89sqm.
|
TCP
|
2,970,000.00
|
5,009,114.00
|
5,997,970.00
|
6,605,500.00
|
4,148,100.00
|
10% DP
|
297,000.00
|
500,911.40
|
599,797.00
|
660,550.00
|
414,810.00
|
Reservation Fee
|
30,000.00
|
30,000.00
|
30,000.00
|
40,000.00
|
50,000.00
|
Net DP
|
267,000.00
|
470,911.40
|
569,797.00
|
620,550.00
|
364,810.00
|
12mos to pay
|
22,250.00
|
39,242.62
|
47,483.08
|
51,712.50
|
30,400.83
|
90% Balance
|
2,673,000.00
|
4,508,202.60
|
5,398,173.00
|
5,944,950.00
|
3,733,290.00
|
Bank Financing
|
|||||
5ytp @ 10%
|
56,793.35
|
95,785.98
|
114,695.22
|
126,312.62
|
79,321.38
|
10ytp @ 10%
|
35,323.89
|
59,576.23
|
71,337.25
|
78,562.95
|
49,335.70
|
15ytp @ 10%
|
28,724.19
|
48,445.38
|
58,009.04
|
63,884.74
|
40,118.13
|
20ytp @ 10%
|
25,795.03
|
43,505.13
|
52,093.54
|
57,370.05
|
36,027.06
|
In- House Financing
|
|||||
30% DP
|
891,000.00
|
1,502,734.20
|
1,799,391.00
|
1,981,650.00
|
1,244,430.00
|
Reservation fee
|
30,000.00
|
40,000.00
|
40,000.00
|
40,000.00
|
50,000.00
|
Net DP
|
861,000.00
|
1,462,734.20
|
1,759,391.00
|
1,941,650.00
|
1,194,430.00
|
12mos to pay
|
71,750.00
|
121,894.52
|
146,615.92
|
161,804.17
|
99,535.83
|
70% Balance
|
2,079,000.00
|
3,506,379.80
|
4,198,579.00
|
4,623,850.00
|
2,903,670.00
|
5ytp @ 14%
|
48,374.69
|
81,587.32
|
97,693.59
|
107,588.90
|
67,563.32
|
10ytp @ 16%
|
34,825.98
|
58,736.46
|
70,331.71
|
77,455.55
|
48,640.28
|
