BEVERLY HOMES PHASE 2 - Catherine Basic 

 Located at Brgy. Prenza, Marilao, Bulacan

CATHERINE Basic Townhouse
SAMPLE COMPUTATION: BATCH 1- Blk 15,16,17,18,19,20
Lot Area : 52 sqm
Floor Area: 51 sqm
Total Contract Price 1,079,000
ADD: Miscellaneous Fee 129,480.00
Total Selling Price 1,208,480.00
Loanable Value 1,074,000.00
Cash out/Equity 134,480.00
Less Reservation Fee 10,000.00
Total Cash out 124,480.00
Discount: 30,000.00
Net Total Cash out 94,480.00
Monthly Cash out:
(Payable in 24 months) 3,936.67

Pag-ibig Monthly Amortization:
25 yrs. to pay 7,580.54
30 yrs. to pay 7,134.53
Gross Monthly Income (GMI) 30 Years 20,384.37