Wynona House Model
Floor Area: 73 sqm
FEATURES:
- Single Attached
- 3 Bedrooms
- 2 Toilet and Bath
- Living
- Dining & Kitchen Area
- Space for Parking
COMPUTATION
WYNONA (SA 73)
Lot Area: 120 sqm
Floor Area: 73 sqm
Package Price: 3,196,500.00
Reservation Fee: 40,000.00
25% Downpayment: 799,125.00
Add: Misc Fees: 25,100.00
Less: Reservation Fee: 40,000.00
Net Downpayment: 784,225.00
DP 24 months to pay: 32,676.04
ERT
(Estimated Reg. of Title) 151,833.75
ERT 144 months to pay: 1,054.40
TOTAL MONTHLY DP: 33,730.44
BANK MONTHLY AMORTIZATION
80% BALANCE: 2,557,200.00
5 YRS @ 7.75% 51,545.37
10 YRS @7.75% 30,689.11
15 YRS @7.75% 24,070.30
IN-HOUSE MONTHLY AMORTIZATION
75% BALANCE: 2,397,375.00
5 YRS @ 15% 57,033.38
7 YRS @ 16% 47,616.80
10 YRS @ 17% 41,665.82
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
