WELLSPRINGS HIGHLANDS I
Lot Area in sqm	219		165
Phase #	1		1
Block No.	5		4
Lot No.	7&9		4
Category	Corner		Inner
House Model	CHRISTOPHER		CHRISTOPHER
House & Lot Package Price	1,685,000.00		1,685,000.00
Excess Lot (219-150) sqm x P3400	234,600.00		50,250.00
TOTAL House & Lot Package Price	1,919,600.00		1,735,250.00
Registration Fee (not included in the Package Price)	25,000.00		25,000.00
Option 1: Spot Cash Payment
5% discount, within 15days after registration	95,980.00		86,762.50
Net Spot Cash Due	1,823,620.00		1,648,487.50
Option 2: Inhouse Financing
50% Downpayment, upfront	959,800.00		867,625.00
50% Balance	959,800.00		867,625.00
						Factor rate
Balance in 18months, 2% pa	64,096.94		57,941.35			0.011226
Option 3: Pag-ibig Financing
TOTAL House & Lot Package Price	1,919,600.00		1,735,250.00
Recommended Loan	1,110,000.00		1,000,000.00
Equity	809,600.00		735,250.00
30% required payment	242,880.00		220,575.00
Balance for equity	566,720.00		514,675.00
Equity Payable in
3 months to pay no interest	188,906.67		171,558.33
6 months to pay 2%	101,197.30		91,903.80			0.0119
12 months to pay with 2% pa	53,588.67		48,667.32			0.011226
18 months to pay with 2% pa	37,846.44		34,370.80
						filing loan and permits
30 years term, 10.5%pa						(up to 70yrs old)
						9.14739
Estimated Monthly Ammortization (Php)	10,153.60		9,147.39
Estimated insurancs MRI (Php)	455.10		410.00			0.41
Fire Insurance (Php)	145.70		145.70
ESTIMATED Monthly Ammortization	10,754.40		9,703.09
HDMF Filing Fee	3,000.00		3,000.00
Required Net Pay	25,384.01		22,868.48			Loanable amount x pag-ibig factor rate / 40
Site Tripping schedule:
Mon to Fri: 9:30am and 1:30pm
Sat: 9:30am