VIGAN LIVING at SUMMIT POINT

MODEL UNIT ALFONSO BERNARDO CHARITO DEMETRIO EMANNUEL FELIPE GREGORIO LUCAS MELCHOR

FLOOR AREA 190 SQM 192 SQM 192 SQM 203 SQM 201 SQM 205 SQM 197 SQM 148 SQM 166 SQM

LOT AREA 204 SQM 204 SQM 204 SQM 204 SQM 204 SQM 204 SQM 204 SQM 204 SQM 204 SQM

HOUSE PRICE ₱7,516,094.89 ₱7,149,599.60 ₱7,027,137.55 ₱7,937,066.51 ₱7,581,501.06 ₱8,037,722.08 ₱7,472,641.47 ₱5,859,599.48 ₱6,582,750.54

TOTAL CONTRACT PRICE ₱8,801,295.00 ₱8,434,800.00 ₱8,312,338.00 ₱9,222,267.00 ₱8,866,701.00 ₱9,322,922.00 ₱8,757,841.00 ₱7,144,799.00 ₱7,867,951.00

DOWN PAYMENT 20% ₱1,760,259.00 ₱1,686,960.00 ₱1,662,467.60 ₱1,844,453.40 ₱1,773,340.20 ₱1,864,584.40 ₱1,751,568.20 ₱1,428,959.80 ₱1,573,590.20

RESERVATION FEE ₱50,000.00 ₱50,000.00 ₱50,000.00 ₱50,000.00 ₱50,000.00 ₱50,000.00 ₱50,000.00 ₱50,000.00 ₱50,000.00

NET DOWN PAYMENT ₱1,710,259.00 ₱1,636,960.00 ₱1,612,467.60 ₱1,794,453.40 ₱1,723,340.20 ₱1,814,584.40 ₱1,701,568.20 ₱1,378,959.80 ₱1,523,590.20

TERMS IN MONTHS 12 ₱142,521.58 ₱136,413.33 ₱134,372.30 ₱149,537.78 ₱143,611.68 ₱151,215.37 ₱141,797.35 ₱114,913.32 ₱126,965.85

TERMS IN MONTHS 15 ₱114,017.27 ₱109,130.67 ₱107,497.84 ₱119,630.23 ₱114,889.35 ₱120,972.29 ₱113,437.88 ₱91,930.65 ₱101,572.68

TERMS IN MONTHS 18 ₱95,014.39 ₱90,942.22 ₱89,581.53 ₱99,691.86 ₱95,741.12 ₱100,810.24 ₱94,531.57 ₱76,608.88 ₱84,643.90

BANK FINANCING

LOANABLE AMOUNT 80% ₱7,041,036.00 ₱6,747,840.00 ₱6,649,870.40 ₱7,377,813.60 ₱7,093,360.80 ₱7,458,337.60 ₱7,006,272.80 ₱5,715,839.20 ₱6,294,360.80

TERMS FACTOR RATE MONTHLY AMORTIZATION (6.5%)

5 YEARS 0.019566148 ₱137,765.95 ₱132,029.24 ₱130,112.35 ₱144,355.39 ₱138,789.75 ₱145,930.94 ₱137,085.77 ₱111,836.96 ₱123,156.40

10 YEARS 0.011354798 ₱79,949.54 ₱76,620.36 ₱75,507.93 ₱83,773.58 ₱80,543.68 ₱84,687.91 ₱79,554.81 ₱64,902.20 ₱71,471.19

15 YEARS 0 ₱61,334.98 ₱58,780.93 ₱57,927.51 ₱64,268.68 ₱61,790.79 ₱64,970.13 ₱61,032.16 ₱49,791.10 ₱54,830.64

20 YEARS 0.007455731 ₱52,496.07 ₱50,310.08 ₱49,579.65 ₱55,007.00 ₱52,886.19 ₱55,607.36 ₱52,236.89 ₱42,615.76 ₱46,929.06

VIGAN LIVING at SUMMIT POINT

MODEL UNIT ALFONSO BERNARDO CHARITO DEMETRIO EMANNUEL FELIPE GREGORIO LUCAS MELCHOR

FLOOR AREA 190 SQM 192 SQM 192 SQM 203 SQM 201 SQM 205 SQM 197 SQM 148 SQM 166 SQM

LOT AREA 204 SQM 204 SQM 204 SQM 204 SQM 204 SQM 204 SQM 204 SQM 204 SQM 204 SQM

HOUSE PRICE ₱7,516,094.89 ₱7,149,599.60 ₱7,027,137.55 ₱7,937,066.51 ₱7,581,501.06 ₱8,037,722.08 ₱7,472,641.47 ₱5,859,599.48 ₱6,582,750.54

TOTAL CONTRACT PRICE ₱8,801,295.00 ₱8,434,800.00 ₱8,312,338.00 ₱9,222,267.00 ₱8,866,701.00 ₱9,322,922.00 ₱8,757,841.00 ₱7,144,799.00 ₱7,867,951.00

DOWN PAYMENT 20% ₱1,760,259.00 ₱1,686,960.00 ₱1,662,467.60 ₱1,844,453.40 ₱1,773,340.20 ₱1,864,584.40 ₱1,751,568.20 ₱1,428,959.80 ₱1,573,590.20

RESERVATION FEE ₱50,000.00 ₱50,000.00 ₱50,000.00 ₱50,000.00 ₱50,000.00 ₱50,000.00 ₱50,000.00 ₱50,000.00 ₱50,000.00

NET DOWN PAYMENT ₱1,710,259.00 ₱1,636,960.00 ₱1,612,467.60 ₱1,794,453.40 ₱1,723,340.20 ₱1,814,584.40 ₱1,701,568.20 ₱1,378,959.80 ₱1,523,590.20

TERMS IN MONTHS 12 ₱142,521.58 ₱136,413.33 ₱134,372.30 ₱149,537.78 ₱143,611.68 ₱151,215.37 ₱141,797.35 ₱114,913.32 ₱126,965.85

TERMS IN MONTHS 15 ₱114,017.27 ₱109,130.67 ₱107,497.84 ₱119,630.23 ₱114,889.35 ₱120,972.29 ₱113,437.88 ₱91,930.65 ₱101,572.68

TERMS IN MONTHS 18 ₱95,014.39 ₱90,942.22 ₱89,581.53 ₱99,691.86 ₱95,741.12 ₱100,810.24 ₱94,531.57 ₱76,608.88 ₱84,643.90

BANK FINANCING

LOANABLE AMOUNT 80% ₱7,041,036.00 ₱6,747,840.00 ₱6,649,870.40 ₱7,377,813.60 ₱7,093,360.80 ₱7,458,337.60 ₱7,006,272.80 ₱5,715,839.20 ₱6,294,360.80

TERMS FACTOR RATE MONTHLY AMORTIZATION (6.5%)

5 YEARS 0 ₱137,765.95 ₱132,029.24 ₱130,112.35 ₱144,355.39 ₱138,789.75 ₱145,930.94 ₱137,085.77 ₱111,836.96 ₱123,156.40

10 YEARS 0 ₱79,949.54 ₱76,620.36 ₱75,507.93 ₱83,773.58 ₱80,543.68 ₱84,687.91 ₱79,554.81 ₱64,902.20 ₱71,471.19

15 YEARS 0 ₱61,334.98 ₱58,780.93 ₱57,927.51 ₱64,268.68 ₱61,790.79 ₱64,970.13 ₱61,032.16 ₱49,791.10 ₱54,830.64

20 YEARS 0 ₱52,496.07 ₱50,310.08 ₱49,579.65 ₱55,007.00 ₱52,886.19 ₱55,607.36 ₱52,236.89 ₱42,615.76 ₱46,929.06