Washington House Model
Floor Area: 103 sqm
FEATURES:
- Single Detached
- 3 Bedrooms
- 2 Toilet and Bath
- 1 Powder Room
- Living
- Dining & Kitchen Area
- Maid's Room with Toilet and Bath
- Balcony
- Carport
COMPUTATION
WASHINGTON (SD 103)
Lot Area: 168 sqm
Floor Area: 103 sqm
Package Price: 6,046,300.00
Reservation Fee: 50,000.00
25% Downpayment: 1,511,575.00
Add: Misc Fees: 36,750.00
Less: Reservation Fee: 50,000.00
Net Downpayment: 1,498,325.00
DP 24 months to pay: 62,430.20
ERT
(Estimated Reg. of Title) 256,967.75
ERT 144 months to pay: 1,784.49
TOTAL MONTHLY DP: 64,214.69
BANK MONTHLY AMORTIZATION
80% BALANCE: 4,837,040.00
5 YRS @ 7.75% 97,500.02
10 YRS @7.75% 58,049.60
15 YRS @7.75% 45,868.75
IN-HOUSE MONTHLY AMORTIZATION
75% BALANCE: 4,534,725.00
5 YRS @ 15% 107,880.79
7 YRS @ 16% 90,068.98
10 YRS @ 17% 78,812.47
NOTE:
1. DOWNPAYMENT
HOUSE AND LOT - To start 30 days from reservation date
2. MONTHLY AMORTIZATION
BANK FINANCING - To start 30 days from loan take out
IN-HOUSE FINANCING - To start 30 days from last DP
3. ERT (Estimated Registration of Title) - To be paid simultaneously with DP and MA
IN-HOUSE ERT - To be paid simultaneously with MA
4. MISC. FEE INCLUDES - Electronic Connections, Fire Insurance, Location & Bldg. Plan Fee
