ESPERANZA ESTATE SUBDIVISION

Ormoc City, Leyte

FRANCO UNIT
A. PURCHASE DETAILS
Month: Day: Year:
Buyer's Name:
House & Lot Description: Block No.:
Lot No.:
Lot Area: 96 SQ. M.
Floor Area: 125.20 SQ. M.
B. PAYMENT TERM:
House & Lot Package Price 3,181,093.00
add: 12% VAT 381,731.16
3,562,824.16
Additional: Registration, Processing & Miscellaneous Fees 178,141.21
Total Contract Price 3,740,965.37
Less: 80% Loanable Amount (to be applied) 2,992,772.29
Total Equity 748,193.07
Less: Reservation Fee 30,000.00

Net Equity 718,193.07

Monthly Amortization
12 months 59,849.42
20 months 35,909.65
30 months 23,939.77

Other Payments:
Move in Fees for computation
One time Membership Association Fee for computation
Real Property Tax(lot) for computation
Real Property Tax(Bldg.) for computation
Monthly Dues for computation
Bank Fees (Pay to Bank Once Loan Approve) 3-5% of the loanable amount

Monthly Bank Amortization (fixed rate of 6.50% for 3 years) - ESTIMATED 6.5%
Amortization / month Income required / mo.
5 YEARS 58,557.03 195,190.09
10 YEARS 33,982.32 113,274.41
15 YEARS 26,070.26 86,900.87
20 YEARS 22,313.31 74,377.69
**20 years is optional based on the end-buyers capacity to pay upon bank's approval

Prepared by: Conforme: