SOFIA BELLEVUE

SOMMERSET BUILDING
SAMPLE COMPUTATION
** E s t i m a t e d **
(unit offered is on a first-come-first serve basis)
Additional Premiums:
BUYER'S NAME : Patrick Campos 1. Appox. 10,000 increment per floor going up from the 2nd floor
BUILDING NO. : Sommerset 2. Pls. ask for premium price if desired unit is with balcony
FLOOR : 2nd Floor, Typical West unit
UNIT NO.
AREA ( in sq.m.) : 36 SQM

SELLING PRICE : 1,678,000.00

Additional Price if Premium unit
TOTAL CONTRACT PRICE : 1,678,000.00 Reservation Due Date
Less: Reservation Fee : 20,000.00
NET CONTRACT PRICE 1,658,000.00
PAYMENT TERMS
PAG-IBIG FINANCING
Equity of 5% to be paid in 10 months
0% Interest : 133,000.00
to commence 30 days from Reservation Date
Equity payments starting from____________________________ to ________________________

Lump Sum Payment (if any) :

Estimated Loanable Amount : 1,525,000.00
Required Net Disposable Income : 52,969.00

Estimated Monthly Amortization on Pag-IBIG Loan

30 years : 13,949.77
25 years : 14,398.78
20 years : 15,225.30
15 years : 16,857.33
10 years : 20,577.59
5 years 32,778.05
3 years 49,566.22
IN-HOUSE FINANCING
20% Payable in 6 months @ 0%
interest 331,600.00
Monthly installment to commence 30 days from Reservation Date
Payments starting from____________________________ to ________________________

80% Balance payable in ____________________________Amortization for the 80% is due 30 days after payment of 20%
Loan Term Interest Rate Monthly Payments
1 year 0.20 122,870.41
2 years 0.20 67,508.19
3 years 0.20 49,293.77
4 years 0.20 40,362.83
4.5 years 0.20 37,443.33

Prepared by:

Robert M. Tan (+632) 419-5494

Authorized Representative (+63917) 974-1675 , (+63928) 221-6530
Accreditaion Number: 20071487 robert_tan46@yahoo.com
Novaliches, Quezon City, Philippines YM ID - robert_tan46
 oor going up from the 2nd floor
esired unit is with balcony
 SOFIA BELLEVUE
SOMMERSET BUILDING
SAMPLE COMPUTATION
** E s t i m a t e d **
(unit offered is on a first-come-first serve basis)
Additional Premiums:
BUYER'S NAME : Patrick Campos 1. Appox. 10,000 increment per floor going up from the 2nd floor
BUILDING NO. : Sommerset 2. Pls. ask for premium price if desired unit is with balcony
FLOOR : 2nd Floor, Typical West unit
UNIT NO.
AREA ( in sq.m.) : 25 SQM

SELLING PRICE : 1,240,000.00

Additional Price if Premium unit
TOTAL CONTRACT PRICE : 1,240,000.00 Reservation Due Date
Less: Reservation Fee : 20,000.00
NET CONTRACT PRICE 1,220,000.00
PAYMENT TERMS
PAG-IBIG FINANCING
Equity of 5% to be paid in 10 months
0% Interest : 133,000.00
to commence 30 days from Reservation Date
Equity payments starting from____________________________ to ________________________

Lump Sum Payment (if any) :

Estimated Loanable Amount : 1,087,000.00
Required Net Disposable Income : 36,153.00

Estimated Monthly Amortization on Pag-IBIG Loan

30 years : 9,943.21
25 years : 10,263.26
20 years : 10,852.39
15 years : 12,015.69
10 years : 14,667.43
5 years 23,363.76
3 years 35,330.15
IN-HOUSE FINANCING
20% Payable in 6 months @ 0%
interest 244,000.00
Monthly installment to commence 30 days from Reservation Date
Payments starting from____________________________ to ________________________

80% Balance payable in ____________________________Amortization for the 80% is due 30 days after payment of 20%
Loan Term Interest Rate Monthly Payments
1 year 0.20 90,411.28
2 years 0.20 49,674.30
3 years 0.20 36,271.65
4 years 0.20 29,700.03
4.5 years 0.20 27,551.79

Prepared by:

Robert M. Tan (+632) 419-5494

Authorized Representative (+63917) 974-1675 , (+63928) 221-6530
Accreditaion Number: 20071487 robert_tan46@yahoo.com
Novaliches, Quezon City, Philippines YM ID - robert_tan46
 oor going up from the 2nd floor
esired unit is with balcony