Wynnie House Model
Floor Area: 83 sqm
FEATURES:
- Single Detached
- 4 Bedrooms
- 2 Toilet and Bath
- Family Hall
- Living
- Dining & Kitchen Area
- Space for Parking
COMPUTATION
WYNNIE (SA 83)
Lot Area: 110 sqm
Floor Area: 83 sqm
Package Price: 3,334,500.00
Reservation Fee: 40,000.00
25% Downpayment: 833,625.00
Add: Misc Fees: 25,100.00
Less: Reservation Fee: 40,000.00
Net Downpayment: 818,725.00
DP 24 months to pay: 34,113.54
ERT
(Estimated Reg. of Title) 158,388.75
ERT 144 months to pay: 1,099.92
TOTAL MONTHLY DP: 35,213.46
BANK MONTHLY AMORTIZATION
80% BALANCE: 2,667,600.00
5 YRS @ 7.75% 53,770.70
10 YRS @7.75% 32,014.02
15 YRS @7.75% 25,109.47
IN-HOUSE MONTHLY AMORTIZATION
75% BALANCE: 2,508,875.00
5 YRS @ 15% 59,495.64
7 YRS @ 16% 49,672.52
10 YRS @ 17% 43,464.63
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
