Le Grand Heights Mandaue: House and Lot and Lot Only

[pinkay]

---

House and Lot
Blk 2 Lot 3
Lot area: 72 sqm
Floor area: 85 sqm
Price: 2,789,035
Reservation fee; 20,000
Equity/Downpayment (20%): 557,807
Net Equity: 537,807
Monthly Equity (18 mos): 29,878.16

80% Loanable thru bank: 2,231,228

10 yrs @ 8.78% p.a.: 27,993
15 yrs @ 10% p.a.: 22,333

[pinkay]

Sample Computation

Lot Only
Blk 2 Lot 1
Lot area: 121 sqm
Price: 1,032,702
Reservation fee: 20,000
Equity/Downpayment (20%): 206,540.40
Net Equity: 186,540.40
Monthly Equity (18 mos): 10,363.35
80% Balance: 826,161
Loanable thru bank
10 yrs @ 8.78% p.a.: 10,365 per month
15 yrs @ 10% p.a.: 8,269 per month

[pinkay]

Sample Computation

Lot Only
Blk 2 Lot 1
Lot area: 121 sqm
Price: 1,032,702
Reservation fee: 20,000
Equity/Downpayment (20%): 206,540.40
Net Equity: 186,540.40
Monthly Equity (18 mos): 10,363.35
80% Balance: 826,161
Loanable thru bank
10 yrs @ 8.78% p.a.: 10,365 per month
15 yrs @ 10% p.a.: 8,269 per month

[pinkay]

Sample Computation

Lot Only
Blk 2 Lot 1
Lot area: 121 sqm
Price: 1,032,702
Reservation fee: 20,000
Equity/Downpayment (20%): 206,540.40
Net Equity: 186,540.40
Monthly Equity (18 mos): 10,363.35
80% Balance: 826,161
Loanable thru bank
10 yrs @ 8.78% p.a.: 10,365 per month
15 yrs @ 10% p.a.: 8,269 per month

[pinkay]

Sample Computation

Lot Only
Blk 2 Lot 1
Lot area: 121 sqm
Price: 1,032,702
Reservation fee: 20,000
Equity/Downpayment (20%): 206,540.40
Net Equity: 186,540.40
Monthly Equity (18 mos): 10,363.35
80% Balance: 826,161
Loanable thru bank
10 yrs @ 8.78% p.a.: 10,365 per month
15 yrs @ 10% p.a.: 8,269 per month

[pinkay]

Sample Computation

Lot Only
Blk 2 Lot 1
Lot area: 121 sqm
Price: 1,032,702
Reservation fee: 20,000
Equity/Downpayment (20%): 206,540.40
Net Equity: 186,540.40
Monthly Equity (18 mos): 10,363.35
80% Balance: 826,161
Loanable thru bank
10 yrs @ 8.78% p.a.: 10,365 per month
15 yrs @ 10% p.a.: 8,269 per month

[pinkay]

Sample Computation

Lot Only
Blk 2 Lot 1
Lot area: 121 sqm
Price: 1,032,702
Reservation fee: 20,000
Equity/Downpayment (20%): 206,540.40
Net Equity: 186,540.40
Monthly Equity (18 mos): 10,363.35
80% Balance: 826,161
Loanable thru bank
10 yrs @ 8.78% p.a.: 10,365 per month
15 yrs @ 10% p.a.: 8,269 per month

[pinkay]

House and Lot
Blk 2 Lot 3
Lot area: 72 sqm
Floor area: 85 sqm
Price: 2,789,035
Reservation fee; 20,000
Equity/Downpayment (20%): 557,807
Net Equity: 537,807
Monthly Equity (18 mos): 29,878.16

80% Loanable thru bank: 2,231,228

10 yrs @ 8.78% p.a.: 27,993
15 yrs @ 10% p.a.: 22,333

[pinkay]

Sample Computation

Lot Only
Blk 2 Lot 1
Lot area: 121 sqm
Price: 1,032,702
Reservation fee: 20,000
Equity/Downpayment (20%): 206,540.40
Net Equity: 186,540.40
Monthly Equity (18 mos): 10,363.35
80% Balance: 826,161
Loanable thru bank
10 yrs @ 8.78% p.a.: 10,365 per month
15 yrs @ 10% p.a.: 8,269 per month

[pinkay]

Sample Computation

Lot Only
Blk 2 Lot 1
Lot area: 121 sqm
Price: 1,032,702
Reservation fee: 20,000
Equity/Downpayment (20%): 206,540.40
Net Equity: 186,540.40
Monthly Equity (18 mos): 10,363.35
80% Balance: 826,161
Loanable thru bank
10 yrs @ 8.78% p.a.: 10,365 per month
15 yrs @ 10% p.a.: 8,269 per month