LE RICA HOMES, ELANG,GEN.

TRIAS, CAVITE SAMPLE COMPUTATION

HOUSE MODEL ISABEL DUPLEX CLUSTER HOUSE MARIA SINGLE MARIA SINGLE
LOT AREA 118 SQM 80SQM 70.00SQM 50.00SQM 110SQM 100SQM
FLOOR AREA 75.90SQM 51.40SQM 54.90SQM 54.90SQM 62.90SQM 62.90SQM
HOUSE MADE COMPLETE COMPLETE END BARE INNER BARE BARE COMPLETE

SELLING PRICE 2,431,000.00 1,411,000.00 1,140,000.00 936,000.00 1,947,000.00 2,087,000.00

LEGAL & MISC FEE 105,063.37 72,001.74 63,177.23 56,582.90 89,393.30 93,931.17
TOTAL PRICE 2,536,063.37 1,483,001.74 1,203,177.23 992,582.90 2,036,393.30 2,180,931.17

RESERVATION 20,000.00 15,000.00 15,000.00 15,000.00 20,000.00 20,000.00

5% OF SELLING PRICE
(NET OF RESERVATION) 101,550.00 55,550.00 42,000.00 31,800.00 77,350.00 84,350.00
MOVE IN FEES,
MRI & FIRE INSURANCE 27,909.24 21,750.12 20,113.73 18,881.90 24,986.68 25,832.05
TOTAL CASH OUTLAY TO MOVE IN 129,459.24 77,300.12 62,113.73 50,681.90 102,336.68 110,182.05
BALANCED EQUITY(15%+ OTHER LMF) 441,804.13 261,901.63 214,063.50 178,101.00 356,456.63 381,149.13
12 MONTHLY DOWNPAYMENT 40,164.01 23,809.24 19,460.32 16,191.00 32,405.15 34,649.92

LOANABLE AMOUNT 1,944,800.00 1,128,800.00 912,000.00 748,800.00 1,557,600.00 1,669,600.00

3 YEARS 65,817.86 38,201.97 30,864.81 25,341.63 52,713.85 56,504.27
5 YEARS 46,469.04 26,971.54 21,791.32 17,891.82 37,217.29 39,893.41
10 YEARS 33,800.01 19,618.54 15,850.56 13,014.14 27,071.08 29,017.64
15 YEARS 32,542.33 18,888.21 15,260.49 12,529.57 26,063.31 27,937.41

5% DOWNPAYMENT LIPAT AGAD ON RFO UNITS

PROMO PROMO PROMO PROMO LIMITED ONLY
CALL MARIO CELL NOS. 0916-4218718
0932-3782159
EMAIL ADD. oiram08@yahoo.com