WELLSPRINGS HIGHLANDS I
Lot Area in sqm	165		165
Phase #	1		1
Block No.	4		4
Lot No.	4		12
Category	Inner		Inner
House Model	BUNGALOW A		BUNGALOW B
House & Lot Package Price	1,805,000.00		1,805,000.00
Excess Lot (165-150) sqm x P3350	50,250.00		50,250.00
TOTAL House & Lot Package Price	1,855,250.00		1,855,250.00
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	92,762.50		92,762.50
Net Spot Cash Due	1,762,487.50		1,762,487.50
Option 2: Inhouse Financing
50% Downpayment, upfront	927,625.00		927,625.00
50% Balance	927,625.00		927,625.00
						Factor rate
Balance in 18months, 2% pa	61,948.24		61,948.24			0.011226
Option 3: Pag-ibig Financing
TOTAL House & Lot Package Price	1,855,250.00		1,855,250.00
Recommended Loan	1,075,000.00		1,075,000.00
Equity	780,250.00		780,250.00
30% required payment	234,075.00		234,075.00
Balance for equity	546,175.00		546,175.00
Equity Payable in
3 months to pay no interest	182,058.33		182,058.33
6 months to pay 2%	97,528.65		97,528.65			0.0119
12 months to pay with 2% pa	51,645.94		51,645.94			0.011226
18 months to pay with 2% pa	36,474.42		36,474.42
						filing loan and permits
30 years term, 10.5%pa						(up to 70yrs old)
						9.14739
Estimated Monthly Ammortization (Php)	9,833.44		9,833.44
Estimated insurancs MRI (Php)	440.75		440.75			0.41
Fire Insurance (Php)	145.70		145.70
ESTIMATED Monthly Ammortization	10,419.89		10,419.89
HDMF Filing Fee	3,000.00		3,000.00
Required Net Pay	24,583.61		24,583.61			Loanable amount x pag-ibig factor rate / 40
Site Tripping schedule:
Mon to Fri: 9:30am and 1:30pm
Sat: 9:30am