HENAVILLE SUBDIVION
Tamiao, Compostela House Model
Henaville
Two(2) Storey Townhomes
(Bare Unit)
Lot Area: 50 sq meters
Floor Area: 60 sq meters
OPTION A
TOTAL SELLING PRICE: PhP 1,068,800.00
Less: Sales Discount: 100,000.00
NET SELLING PRICE: 968,800.00
Less: Estimated Loan Value 750,000.00
GROSS EQUITY: 218,000.00
Less: Resrvation Fee 5,000.00
NET EQUITY: 213,000.00
Payable in 30 months 0% 7,126.67
AMORTIZATION ON EST.
LOAN VALUE 25 years(7%) 5,300.84
OPTION B
TOTAL SELLING PRICE: PhP 1,068,800.00
Less: Sales Discount: 100,000.00
NET SELLING PRICE: 968,800.00
Less: Estimated Loan Value 855,040.00
GROSS EQUITY: 113,760.00
Less: Resrvation Fee 5,000.00
NET EQUITY: 108,760.00
Payable in 30 months 0% 3,625.33
AMORTIZATION ON EST.
LOAN VALUE 25 years(10.5%) 8,073.13
House Model-Henaville
Two(2) Storey Townhomes
(FINISHED Unit)
Lot Area: 50 sq meters
Floor Area: 64 sq meters
OPTION C
TOTAL SELLING PRICE: PhP 1,300,000.00
Less: Sales Discount: 100,000.00
NET SELLING PRICE: 1,200,000.00
Less: Estimated Loan Value 1,040,000.00
GROSS EQUITY: 160,000.00
Less: Resrvation Fee 5,000.00
NET EQUITY: 155,000.00
Payable in 30 months 0% 5,166.67
AMORTIZATION ON EST.
LOAN VALUE 25 years(10.5%) 9,819.49
Model House-Henavelle
DUPLEX(FINISHED Unit)
Lot Area: 80 sq meters
Floor Area: 57 sq meters
TOTAL SELLING PRICE: PhP 1,268,000.00
Less: Sales Discount: 100,000.00
NET SELLING PRICE: 1,168,000.00
Less: Estimated Loan Value 1,014,400.00
GROSS EQUITY: 153,600.00
Less: Resrvation Fee 5,000.00
NET EQUITY: 148,600.00
Payable in 30 months 0% 4,953.33
AMORTIZATION ON EST.
LOAN VALUE 25 years(10.5%) 9,577.78
For Site Visit, RESERVATION, Please contact:
Realtor® Al R. Bentulan
888 Bentulan Realty
Real Estate Broker License No. 2008-1411(N)
HLURB Control No. VII-00208-2008
License Expires December 31, 2010
Cell No: +63 9109625828
Email Address: gpnoeljr2000@yahoo.com
Yahoo Messenger: gpnoeljr2000
yahoo
