CAMELLA DAVAO
Land Area: 27 hectares
Location: Communal, Davao City
Theme: Caribbean
Model House: CARMELA
SAMPLE COMPUTATION
BANK FINANCING
TOTAL PACKAGE PRICE: P 2,758,732.00
DOWNPAYMENT: P 551,746.00
LESS: RESERVATION FEE: P 20,000.00
DOWNPAYMENT (18 MONTHS TO PAY) = P 29,541.00
MONTHLY AMORTIZATION: P 2,206,986.00
MONTHLY AMORTIZATION (15 YEARS) = P 23,716.00
IN-HOUSE FINANCING
TOTAL PACKAGE PRICE: P 2,758,732.00
DOWNPAYMENT: P 551,746.00
LESS: RESERVATION FEE: P 20,000.00
DOWNPAYMENT (14 MONTHS) = P 44,312.00
MONTHLY AMORTIZATION: P 2,206,986.00
10 YEARS AT 16% P.A. FIXED: P 36,970.00
5 YEARS AT 16% P.A. FIXED: P 53,670.00
Model House: DRINA
SAMPLE COMPUTATION
BANK FINANCING
TOTAL PACKAGE PRICE: P 3,189,501.00
DOWNPAYMENT: P 637,900.00
LESS: RESERVATION FEE: P 40,000.00
DOWNPAYMENT (18 MONTHS TO PAY) = P 33,217.00
MONTHLY AMORTIZATION: P 2,552,601.00
MONTHLY AMORTIZATION (15 YEARS) = P 27,420.00
IN-HOUSE FINANCING
TOTAL PACKAGE PRICE: P 3,189,501.00
DOWNPAYMENT: P 637,900.00
LESS: RESERVATION FEE: P 40,000.00
DOWNPAYMENT (14 MONTHS) = P 33,217.00
MONTHLY AMORTIZATION: P 2,551,601.00
10 YEARS AT 16% P.A. FIXED: P 42,743.00
5 YEARS AT 16% P.A. FIXED: P 62,050.00
Model House: ELAISA
SAMPLE COMPUTATION
BANK FINANCING
TOTAL PACKAGE PRICE: P 4,137,632.00
DOWNPAYMENT: P 827,526.00
LESS: RESERVATION FEE: P 40,000.00
DOWNPAYMENT (18 MONTHS TO PAY) = P 43,751.00
MONTHLY AMORTIZATION: 3,310,106.00
MONTHLY AMORTIZATION (15 YEARS) = P 35,571.00
IN-HOUSE FINANCING
TOTAL PACKAGE PRICE: P 4,137,632.00
DOWNPAYMENT: P 827,526.00
LESS: RESERVATION FEE: P 40,000.00
DOWNPAYMENT (14 MONTHS) = P 65,627.00
MONTHLY AMORTIZATION: P 3,310,106.00
10 YEARS AT 16% P.A. FIXED: P 55,449.00
5 YEARS AT 16% P.A. FIXED: P 80,495.00
Model House: CARMELA
SAMPLE COMPUTATION
BANK FINANCING
TOTAL PACKAGE PRICE:
DOWNPAYMENT:
LESS: RESERVATION FEE:
DOWNPAYMENT (18 MONTHS TO PAY) =
MONTHLY AMORTIZATION:
MONTHLY AMORTIZATION (15 YEARS) =
IN-HOUSE FINANCING
DOWNPAYMENT:
LESS: RESERVATION FEE:
DOWNPAYMENT (14 MONTHS) =
MONTHLY AMORTIZATION:
10 YEARS AT 16% P.A. FIXED:
5 YEARS AT 16% P.A. FIXED:
Model House: CARMELA
SAMPLE COMPUTATION
BANK FINANCING
TOTAL PACKAGE PRICE:
DOWNPAYMENT:
LESS: RESERVATION FEE:
DOWNPAYMENT (18 MONTHS TO PAY) =
MONTHLY AMORTIZATION:
MONTHLY AMORTIZATION (15 YEARS) =
IN-HOUSE FINANCING
DOWNPAYMENT:
LESS: RESERVATION FEE:
DOWNPAYMENT (14 MONTHS) =
MONTHLY AMORTIZATION:
10 YEARS AT 16% P.A. FIXED:
5 YEARS AT 16% P.A. FIXED:
Model House: CARMELA
SAMPLE COMPUTATION
BANK FINANCING
TOTAL PACKAGE PRICE:
DOWNPAYMENT:
LESS: RESERVATION FEE:
DOWNPAYMENT (18 MONTHS TO PAY) =
MONTHLY AMORTIZATION:
MONTHLY AMORTIZATION (15 YEARS) =
IN-HOUSE FINANCING
DOWNPAYMENT:
LESS: RESERVATION FEE:
DOWNPAYMENT (14 MONTHS) =
MONTHLY AMORTIZATION:
10 YEARS AT 16% P.A. FIXED:
5 YEARS AT 16% P.A. FIXED:
Model House: CARMELA
SAMPLE COMPUTATION
BANK FINANCING
TOTAL PACKAGE PRICE:
DOWNPAYMENT:
LESS: RESERVATION FEE:
DOWNPAYMENT (18 MONTHS TO PAY) =
MONTHLY AMORTIZATION:
MONTHLY AMORTIZATION (15 YEARS) =
IN-HOUSE FINANCING
DOWNPAYMENT:
LESS: RESERVATION FEE:
DOWNPAYMENT (14 MONTHS) =
MONTHLY AMORTIZATION:
10 YEARS AT 16% P.A. FIXED:
5 YEARS AT 16% P.A. FIXED:
Model House: CARMELA
SAMPLE COMPUTATION
BANK FINANCING
TOTAL PACKAGE PRICE:
DOWNPAYMENT:
LESS: RESERVATION FEE:
DOWNPAYMENT (18 MONTHS TO PAY) =
MONTHLY AMORTIZATION:
MONTHLY AMORTIZATION (15 YEARS) =
IN-HOUSE FINANCING
DOWNPAYMENT:
LESS: RESERVATION FEE:
DOWNPAYMENT (14 MONTHS) =
MONTHLY AMORTIZATION:
10 YEARS AT 16% P.A. FIXED:
5 YEARS AT 16% P.A. FIXED:
Model House: CARMELA
SAMPLE COMPUTATION
BANK FINANCING
TOTAL PACKAGE PRICE:
DOWNPAYMENT:
LESS: RESERVATION FEE:
DOWNPAYMENT (18 MONTHS TO PAY) =
MONTHLY AMORTIZATION:
MONTHLY AMORTIZATION (15 YEARS) =
IN-HOUSE FINANCING
DOWNPAYMENT:
LESS: RESERVATION FEE:
DOWNPAYMENT (14 MONTHS) =
MONTHLY AMORTIZATION:
10 YEARS AT 16% P.A. FIXED:
5 YEARS AT 16% P.A. FIXED: