Wellington House Model
Floor Area: 78 sqm
FEATURES:
- Single Detached
- 3 Bedrooms
- 2 Toilet and Bath
- Living
- Dining & Kitchen Area
- Space for Parking
COMPUTATION
WELLINGTON (SD 78)
Lot Area: 207 sqm
Floor Area: 78 sqm
Package Price: 3,815,900.00
Reservation Fee: 40,000.00
25% Downpayment: 953,975.00
Add: Misc Fees: 25,100.00
Less: Reservation Fee: 40,000.00
Net Downpayment: 939,075.00
DP 24 months to pay: 39,128.13
ERT
(Estimated Reg. of Title) 171,715.50
ERT 144 months to pay: 1,192.46
TOTAL MONTHLY DP: 40,320.46
BANK MONTHLY AMORTIZATION
80% BALANCE: 3,052,720.00
5 YRS @ 7.75% 61,533.55
10 YRS @7.75% 36,635.87
15 YRS @7.75% 28,734.52
IN-HOUSE MONTHLY AMORTIZATION
75% BALANCE: 2,861,925.00
5 YRS @ 15% 68,084.99
7 YRS @ 16% 56,846.72
10 YRS @ 17% 45,197.00
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
