Matina Enclaves 2BR Condominium Unit For Assume

Corner unit - Largest 2BR w/ 2 Balconies Building 1- Ready for Occupancy by December 2016
Walking Distance to SM CITY ecoland
5th floor - Sea View
Floor Area - 65.90sq.m. w/ balcony & drying cage

Contract Price - 4,634,945.28
Assume price - 400,000
Actual amount paid - 344,141.98 as of April 18, 2016
DP - 18,478.94/month until Jan.17,2016
Spot DP - 463,494.53 due on Feb.17, 2017
Bank finance - 33,329/month estimated for 15yrs.
Transfer Fee - 231,747.26 (80% of Transfer Fee can be BANK FINANCED)
Redocumentation Fee - 10,000

Parking lot
(closest to the elevator)
Lot area-12.5sq.m.
Assume Price - 80,000
Actual amount paid - 59,738.26 as of April 28, 2016
DP - 2,925.78/mo. Until Dec.17, 2016
Spot DP - 7,707.06 due on Jan.17, 2017
bank finance - 3,056/month estimated for 15yrs.
Transfer Fee- 21,250 (80% of Transfer Fee can be BANK FINANCED)
Redocumentation Fee - 10,000

Property Information
Floor Area 65.90 sqm Bedrooms 2 Bath Rooms 1 Secure Park for 1 Vehicle/s

Payment Scheme

Description	Pag-Ibig Loan	Bankg Loan
Package Price	0.00	700,000.00
Loanable Amount	0.00	650,000.00
Reservation Fee	0.00	5,000.00
Equity for 36 mos.	0.00	2,256.94
Amortization for 30 yrs	0.00	4,317.92
Package Price	0.00	1,250,000.00
Loanable Amount	0.00	1,125,000.00
Reservation Fee	0.00	10,000.00
Equity for 12 mos.	0.00	17,187.50
Amortization for 30 yrs	0.00	6,387.63
Package Price	0.00	2,350,000.00
Loanable Amount	0.00	1,700,000.00
Reservation Fee	0.00	20,000.00
Equity for 12 mos.	0.00	66,458.33
Package Price	400,000.00	400,000.00
Equity for 18 mos.	0.00	44,305.56
Amortization for 30 yrs	0.00	10,745.16
Amortization for 25 yrs	0.00	11,478.52
Amortization for 30 yrs	0.00	12,674.74