BEVERLY HOMES

( Marilao, Bulacan)

SINGLE ATTACHED UNIT

COMPLETE TYPE

LOT AREA: 80sqm                                  FLOOR AREA 66sqm

TCP:                          1,850,000.00

Misc. Fee:                222,000.00

Total Selling Price: 2,072,000.00

Loanable Value:      1,684,000.00

Total Cash Out:           388,000.00  

Less Reservation:       20,000.00

Monthly Cash Outlay: 368,000.00

20,444.44 (18months)

PAG-IBIG MONTHLY AMORTIZATION:

15,900.00 (25years)

15,404.231(30years)

(Excluding MRI FI Ins.)

Net Disposable Income:

15,900.02 (25years)

38,51053  (30years)