Winfrey House Model
Floor Area: 55 sqm
FEATURES:
- Single Attached
- 3 Bedrooms
- 2 Toilet and Bath
- Living
- Dining & Kitchen Area
- Space for Parking
COMPUTATION
WINFREY (SA 55)
Lot Area: 108 sqm
Floor Area: 55 sqm
Package Price: 2,368,200.00
Reservation Fee: 40,000.00
25% Downpayment: 592,050.00
Add: Misc Fees: 20,200.00
Less: Reservation Fee: 40,000.00
Net Downpayment: 572,250.00
DP 24 months to pay: 23,843.75
ERT
(Estimated Reg. of Title) 118,410.00
ERT 144 months to pay: 822.29
TOTAL MONTHLY DP: 24,666.04
BANK MONTHLY AMORTIZATION
80% BALANCE: 1,894,560.00
5 YRS @ 7.75% 38,188.57
10 YRS @7.75% 22,736,72
15 YRS @7.75% 17,833.03
IN-HOUSE MONTHLY AMORTIZATION
75% BALANCE: 1,776,150.00
5 YRS @ 15% 42,254.48
7 YRS @ 16% 35,277.99
10 YRS @ 17% 30,869.07
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
