Construction
Dress Up
| SAMPLE COMPUTATION |
2
Bedroom Unit
|
| LA: 70 sqm FA: 50 sqm |
| Total Contract Price: 1,835,000.00 |
| Add: Miscellaneous fees: 91,750.00 |
| Total Package Price: 1,926,750.00 |
| Required Downpayment (15%) 289,012.50 |
| Less: Reservation fee 20,000.00 |
| Net Downpayment: 269,012.50 |
| Payable in 12 months 22,417.71 |
| Estimated Loan Value 1,637,737.50 |
| 5 years 34,797.08 |
| 10 years 21,642.82 |
| 15 years 17,599.21 |
| 20 years 15,804.52 |
3
Bedroom Unit
|
| LA: 98 sqm FA: 61 sqm |
| Total Contract Price: 2,637,800.00 |
| Add: Miscellaneous fees: 131,890.00 |
| Total Package Price: 2,769,690.00 |
| Required Downpayment (15%) 415,453.50 |
| Less: Reservation fee: 32,954.46 |
| Net Downpayment: 395,453.50 |
| Payable in 12 months: 32,954.46 |
| Estimated Loan Value: 2,354,236.50 |
| Monthly Amortization @ 10% interest |
| 5 years 50,020.57 |
| 10 years 31,111.41 |
| 15 years 25,298.75 |
| 20 years 22,718.89 |
Duplex
Model
|
| 2 Bedroom Unit LA: 55 sqm FA: 42 sqm |
| Total Contract Price: 1,588,900.00 |
| Add: Miscellaneous fees: 79,445.00 |
| Total Package Price: 1,668,345.00 |
| Required Downpayment (15%) 250,251.75 |
| Less: Reservation fee 20,000.00 |
| Net Downpayment: 230,251.75 |
| Payable in 12 months @ 0% interest 19,187.65 |
| Estimated Loan Value 1,418,093.25 |
| 5 years 28,753.82 |
| 10 years 17,205.38 |
| 15 years 13,552.04 |
| 20 years 11,861.50 |
No comments:
Post a Comment