SAMPLE FINANCING SCHEME FOR 5 STOREY BUILDING A OF VITAS

Floor Level 5th 4th 3rd 2nd

Package Price 400,000 425,000 450,000 475,000
First 450,000 @4.50%
Interest Rate 4.50% 4.50% 4.50%
next 25,000 @6.50%
YEAR MONTLY AMORTIZATION
1st-5th 600 700 800 950
6th-10th 1,300 1,350 1,400 1,550
11th-15th 2,000 2,100 2,200 2,350
16th-20th 2,800 3,100 3,200 3,350
21th-25th 3,800 4,000 4,400 4,600
26th-30th 4,800 4,900 5,000 5,200
36th month 5,986 5,135 8,157 8,678
Accumulated Value 919186 969235 1023157 1077478
Interest Rate compared to
6.59% 6.52% 6.49% 6.47%
HDMF
DING A OF VITAS
1st
500,000
First 450,000 @4.50% next
50,000 @6.50%
RTIZATION
1,115
1,715
2,515
3,515
4,715
5,315
6,487
1134572
6.47%