Kyle 2 Model - Blk 6 Lot 2, Lot5 and Blk 7 Lot 9,12,15
Lot Area : 45.6
Floor Area: 77.4 ( 61 + 16.4 CG)
COMPUTATIONS
PRINCIPAL AMOUNT 2,656,000.00
30% DOWNPAYMENT 796,800.00
Reservations 30,000.00
REMAINING DP 766,800.00
12 Months to pay - 0% interest 63,900
6 Months to pay - 0% interest 127,800
LOANABLE AMOUNT 1,859,200.00
BANK AMORTIZATION
5 years 37,698
10 years 22,557
15 years 17,767
Kyle 2 Model - Blk 2 Lot 9 - Model House RFO
Lot Area : 45.6
Floor Area: 77.4 ( 61 + 16.4 CG)
COMPUTATIONS
PRINCIPAL AMOUNT 2,856,000.00
30% DOWNPAYMENT 856,800.00
Reservations 30,000.00
REMAINING DP 826,800.00
12 Months to pay - 0% interest 68,900
6 Months to pay - 0% interest 137,800
LOANABLE AMOUNT 1,999,200.00
BANK AMORTIZATION
5 years 40,536
10 years 24,256
15 years 19,105
Nathan Model - Phase 2
Lot Area : 50.40
Floor Area: 88 (78 + 16.11CG)
COMPUTATIONS
PRINCIPAL AMOUNT 3,325,000.00
30% DOWNPAYMENT 997,500.00
Reservations 30,000.00
REMAINING DP 967,500.00
12 Months to pay - 0% interest 80,625
18 Months to pay - 0% interest 53,750
LOANABLE AMOUNT 2,327,500.00
BANK AMORTIZATION
5 years 47,193
10 years 28,239
15 years 22,242
Nathan Model - Phase 1 PREMIUM
6 TO 8 MONTHS TURNOVER
Lot Area : 50.40
Floor Area: 88 (78 + 16.11CG)
COMPUTATIONS
PRINCIPAL AMOUNT 3,375,000.00
DOWNPAYMENT 1,383,500.00
Reservations 30,000.00
REMAINING DP 1,353,500.00
6 Months to pay - 0% interest 225,583.33
LOANABLE AMOUNT 1,991,500
BANK AMORTIZATION
5 years 40,380
10 years 24,162
15 years 19,032
Andrew Model- Phase 2
Lot Area : 66
Floor Area: 117.78 (90 + 27.78 CG)
COMPUTATIONS
PRINCIPAL AMOUNT 4,400,000.00
30% DOWNPAYMENT 1,320,000.00
Reservations 30,000.00
REMAINING DP 1,290,000.00
0% Installment
12 months to pay 107,500
18 months to pay 71,667
LOANABLE AMOUNT 3,080,000.00
BANK AMORTIZATION
5 years 62,451
10 years 37,369
15 years 29,434
ANDREW PHASE 1 - 4.5m
Note:
Remaining Balance is loanable thru Bank Financing only.
The project is NOT APPLICABLE thru Pag-ibig Financing and RENT-TO-OWN payment.