03/06/2023
VILLA MARCELA 1
REOPEN 5/25/2023
Sample Computation:
Corner
TCP : 2,048,920.00
Reservation fee : 6,000
Loanable : 1,150,000.00
Max Loan 1,150,000.00
NEP 189,640
10 months to pay 18,964
15 months to pay 12,642.67
HDMF Amort : 7,610.40
Basic Salary : 21,744.00
Inner
TCP : 1,345,640.00
Reservation fee : 6,000
Loanable : 1,150,000.00
Max Loan 1,150,000.00
NEP 189,640
10 months to pay 18,964
15 months to pay 12,642.67
HDMF Amort : 7,610.40
Basic Salary : 21,744.00
End
TCP : 1,525,480.00
Reservation fee : 10,000
Loanable : 1,295,000.00
Max Loan 1,295,000.00
NEP 220,480.00
10 months to pay 22,048
15 months to pay 14,698.67
HDMF Amort : 8,553.47
Basic Salary : 24,438.49
VILLA MARCELA 2
SAMPLE COMPUTATION
Corner
TCP : 1,638,980.00
Reservation fee : 10,000
Loanable : 1,310,000.00
NEP 1,310,000.00
18 months to pay 17,721.11
HDMF Amort : 8,650.50
Basic Salary : 24,715.71
Inner
TCP : 1,170,000.00
Reservation fee : 6,000
Loanable : 1,085,000.00
NEP 79,000
18 months to pay 4,388.89
HDMF Amort : 7,189.94
Basic Salary : 20,542.69
End
TCP : 1,469,840.00
Reservation fee : 10,000
Loanable : 1,295,000.00
NEP 164,840
18 months to pay 9,157.78
15 months to pay 14,698.67
HDMF Amort : 8,553.47
Basic Salary : 24,438.49
VILLA MARCELA 3
Corner
TCP : 1,716,080
Reservation fee : 10,000.00
Loanable : 1,305,000.00
NEP : 401,080.00
MTP : 15
MA NEP : 26,738.67
HDMF Amort : 8,618.15
Basic Salary : 24,623.29
Inner
TCP : 1,283,640.00
Reservation fee : 6,000.00
Loanable : 1,150,000.00
NEP : 127,640.00
MTP : 15
MA NEP : 8,509.00
HDMF Amort : 7,610.40
Basic Salary : 21,744.00
End
TCP : 1,533,480.00
Reservation fee : 10,000
Loanable : 1,295,000.00
NEP : 228,480.00
MTP : 15
MA NEP : 15,232.00
HDMF Amort : 8,553.47
Basic Salary : 24,438.49
Re-open Units
Sample Computation
Inner
TCP 1,392,400.00
Reservation Fee 6,000.00
Loanable 1,190,000.00
NEP 196,400.00
MTP 15
MA NEP 13,093.00
HDMF Amort 7,869.15
Basic Salary 22,483.29
End
TCP 1,778,280.00
Reservation Fee 10,000.00
Loanable 1,435,000.00
NEP 333,280.00
MTP 18
MA NEP 18,515.56
HDMF Amort 9,459.08
Basic Salary 27,025.94
INQUIRE NOW
FOR FREE SITE VISIT
Call or text:
GLOBE: 09266263722
Ms. LEA P. CADALIN, RES
PRC ACCRED. NO. 000340
DHSUD OR NO. 04903034