Camella Rizal Sample Computation
Elisa Model House
Property Type: Single Firewall
Features: 4 Bedrooms, 3 Toilet & baths, 1 Maid's room, Balcony, Carport
Floor Area: 97.00 sq. m. (1,043.72 sq. ft.)
Min. Lot Area: 121.00 sq. m. (1,301.96 sq. ft.)
Location: Camella Rizal, Brgy. Tayuman, Binangonan, Rizal
Status: NRFO
Price starts at Php 4,174,000
* NRFO = For Construction; RFO = Construction
Features: 4 Bedrooms, 3 Toilet & baths, 1 Maid's room, Balcony, Carport
Floor Area: 97.00 sq. m. (1,043.72 sq. ft.)
Min. Lot Area: 121.00 sq. m. (1,301.96 sq. ft.)
Location: Camella Rizal, Brgy. Tayuman, Binangonan, Rizal
Status: NRFO
Price starts at Php 4,174,000
* NRFO = For Construction; RFO = Construction
Total Contract Price:.................................................................4,174,000
SAMPLE COMPUTATION Option 1: No Down, No Interest (2 years to pay) Reservation Fee:...........................................................................30,000 Balance After Reservation Fee:..................................................4,144,000 Monthly Amortization (x 24 months):.............................................172,667 Option 2: Bank Financing 15.00% Downpayment:...............................................................626,100 Reservation Fee:............................................................................30,000 Balance of D/P After Reservation Fee:............................................596,100 Monthly Amortization (x 14 month(s))...............................................42,579 85% Bank Financing:...............................................................3,547,900 Monthly Amortization 5 years:.........................................................................................71,939 10 years:.......................................................................................43,046 15 years:.......................................................................................33,906 20 years (locally employed):...........................................................29,677 Option 3: In-house Financing Downpayment:...........................................................................626,100 Reservation Fee:............................................................................30,000 Balance of D/P After Reservation Fee:............................................596,100 Monthly Amortization (x 14 month(s)):..............................................42,579 Amount For In-house Financing:.............................................3,547,900 Monthly Amortization 5 years:.........................................................................................75,383 10 years:.......................................................................................57,239 15 years......................................................................................:59,708 Notes: 1) Monthly amortization should not exceed 30% of applicant's gross monthly income (for bank financing). 2) Price may change without prior notice. 3) Price updated as of: 2014-01-10 05:32:33 Carmela Model House |
Property Type: Single Firewall
Features: 3 Bedrooms, 2 Toilet & baths, Balcony, Carport
Floor Area: 65.00 sq. m. (699.40 sq. ft.)
Min. Lot Area: 99.00 sq. m. (946.88 sq. ft.)
Location: Camella Rizal, Brgy. Tayuman, Binangonan, Rizal
Status: NRFO *
Price starts at Php 2,753,000
* NRFO = For Construction; RFO = Constructed
Features: 3 Bedrooms, 2 Toilet & baths, Balcony, Carport
Floor Area: 65.00 sq. m. (699.40 sq. ft.)
Min. Lot Area: 99.00 sq. m. (946.88 sq. ft.)
Location: Camella Rizal, Brgy. Tayuman, Binangonan, Rizal
Status: NRFO *
Price starts at Php 2,753,000
* NRFO = For Construction; RFO = Constructed
Total Contract Price:.......................................................................2,620,000 SAMPLE COMPUTATION Option 1: No Down, No Interest (2 years to pay) Reservation Fee:................................................................................15,000 Balance After Reservation Fee:.......................................................2,605,000 Monthly Amortization (x 24 months):.................................................108,542 Option 2: Bank Financing 15.00% Downpayment:..................................................................393,000 Reservation Fee:..............................................................................15,000 Balance of D/P After Reservation Fee...............................................378,000 Monthly Amortization (x 14 month(s)):...............................................27,000 85% Bank Financing:.................................................................2,227,000 Monthly Amortization 5 years:.........................................................................................45,156 10 years:.......................................................................................27,020 15 years:.......................................................................................21,283 20 years (locally employed):............................................................18,628 Option 3: In-house Financing Downpayment:............................................................................393,000 Reservation Fee:............................................................................15,000 Balance of D/P After Reservation Fee:............................................378,000 Monthly Amortization (x 14 month(s)):.............................................27,000 Amount For In-house Financing:.............................................2,227,000 Monthly Amortization 5 years:........................................................................................47,318 10 years:........................................................................................5,929 15 years:...................................................37,479 Notes: 1) Monthly amortization should not exceed 30% of applicant's gross monthly income (for bank financing). 2) Price may change without prior notice. 3) Price updated as of: 2014-01-13 05:55:15 Mara Model House |
Property Type: Single Firewall
Features: 2 Bedrooms, 1 Maid's room, 2 Toilet & baths, Balcony, Carport
Floor Area: 53.00 sq. m. (570.28 sq. ft.)
Min. Lot Area: 88.00 sq. m. (946.88 sq. ft.)
Location: Camella Rizal, Brgy. Tayuman, Binangonan, Rizal
Status: NRFO *
Price starts at Php 2,525,000
* NRFO = For Construction; RFO = Constructed
Features: 2 Bedrooms, 1 Maid's room, 2 Toilet & baths, Balcony, Carport
Floor Area: 53.00 sq. m. (570.28 sq. ft.)
Min. Lot Area: 88.00 sq. m. (946.88 sq. ft.)
Location: Camella Rizal, Brgy. Tayuman, Binangonan, Rizal
Status: NRFO *
Price starts at Php 2,525,000
* NRFO = For Construction; RFO = Constructed
Total Contract Price:..................................................................2,525,000
SAMPLE COMPUTATION Option 1: No Down, No Interest (2 years to pay) Reservation Fee:...........................................................................15,000 Balance After Reservation Fee:..................................................2,510,000 Monthly Amortization (x 24 months):.............................................104,584 Option 2: Bank Financing 15.00% Downpayment:..............................................................378,750 Reservation Fee:...........................................................................15,000 Balance of D/P After Reservation Fee:...........................................363,750 Monthly Amortization (x 14 month(s)):.............................................25,982 85% Bank Financing:...............................................................2,146,250 Monthly Amortization 5 years:........................................................................................43,519 10 years:......................................................................................26,040 15 years:......................................................................................20,511 20 years (locally employed):...........................................................17,953 Option 3: In-house Financing Downpayment:...........................................................................378,750 Reservation Fee:............................................................................15,000 Balance of D/P After Reservation Fee:...........................................363,750 Monthly Amortization (x 14 month(s)):.............................................25,982 Amount For In-house Financing:.............................................2,146,250 Monthly Amortization 5 years:........................................................................................45,602 10 years:......................................................................................34,626 15 years:......................................................................................36,120 Notes: 1) Monthly amortization should not exceed 30% of applicant's gross monthly income (for bank financing). 2) Price may change without prior notice. 3) Price updated as of: 2014-01-10 05:27:54 Marga Model House |
Property Type: Single Firewall
Features: 2 Bedrooms, 1 Toilet & bath
Floor Area: 46.00 sq. m. (494.96 sq. ft.)
Min. Lot Area: 80.00 sq. m. (860.80 sq. ft.)
Location: Camella Rizal, Brgy. Tayuman, Binangonan, Rizal
Status: NRFO *
Price starts at Php 2,043,000
* NRFO = For Construction; RFO = Constructed
Total Contract Price:.................................................................2,043,000
SAMPLE COMPUTATION Option 1: No Down, No Interest (2 years to pay Reservation Fee:...........................................................................15,000 Balance After Reservation Fee:..................................................2,028,000 Monthly Amortization (x 24 months):..............................................84,500 Option 2: Bank Financing 15.00% Downpayment:..............................................................306,450 Reservation Fee:..........................................................................15,000 Balance of D/P After Reservation Fee:..........................................291,450 Monthly Amortization (x 14 month(s)):...........................................20,818 85% Bank Financing:.............................................................1,736,550 Monthly Amortization 5 years:.......................................................................................35,211 10 years:.....................................................................................21,070 15 years:.....................................................................................16,596. 20 years (locally employed)...........................................................14,526 Option 3: In-house Financing Downpayment:..........................................................................306,450 Reservation Fee:...........................................................................15,000 Balance of D/P After Reservation Fee:...........................................291,450 Monthly Amortization (x 14 month(s)):............................................20,818 Amount For In-house Financing:............................................1,736,550 Monthly Amortization 5 years:.......................................................................................36,897 10 years:.....................................................................................28,016 15 years:.....................................................................................29,225 Notes: 1) Monthly amortization should not exceed 30% of applicant's gross monthly income (for bank financing). 2) Price may change without prior notice. 3) Price updated as of: 2013-12-28 19:07:47 Margarita Town House |
Property Type: Townhouse
Features: 2 Bedrooms, 1 Toilet & bath
Floor Area: 46.00 sq. m. (494.96 sq. ft.)
Min. Lot Area: 52.00 sq. m. (559.52 sq. ft.)
Location: Camella Rizal, Brgy. Tayuman, Binangonan, Rizal
Status: NRFO
* NRFO = For Construction; RFO = Constructed
Total Contract Price:.................................................................1,642,000
SAMPLE COMPUTATION Option 1: No Down, No Interest (2 years to pay) Reservation Fee:............................................................................15,000 Balance After Reservation Fee:...................................................1,627,000 Monthly Amortization (x 24 months):................................................67,792 Option 2: Bank Financing 15.00% Downpayment:...............................................................246,300 Reservation Fee:15,000 Balance of D/P After Reservation Fee:...........................................231,300 Monthly Amortization (x 14 month(s)):..............................................16,521 85% Bank Financing:...............................................................1,395,700 Monthly Amortization 5 years:........................................................................................28,300 10 years:......................................................................................16,934 15 years:......................................................................................13,339 20 years (locally employed):...........................................................11,675 Option 3: In-house Financing Downpayment:.........................................................................246,300 Reservation Fee:..........................................................................15,000 Balance of D/P After Reservation Fee:..........................................231,300 Monthly Amortization (x 14 month(s)):............................................16,521 Amount For In-house Financing:...........................................1,395,700 Monthly Amortization 5 years:,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,29,655 10 years:,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,22,517 15 years:,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,23,489 Notes: 1) Monthly amortization should not exceed 30% of applicant's gross monthly income (for bank financing). 2) Price may change without prior notice. 3) Price updated as of: 2013-12-28 19:06:44 |