VIVIENNE MODEL
SINGLE DETACHED HOUSE AND LOT
House Feature:
Typical lot area: 140 sqm
Floor area: 110 sqm
5 bedrooms
3 toilet and bath
Tiled flooring finish
SAMPLE COMPUTATION
Date Jan-03
House Model VIVIENNE
Unit ID BF1-0604
Lot Area 140
Selling Price 4,428,000
LMF 199,260
Total Package Price 4,627,260
(selling + LMF)
20% Down Payment = 885,600
Total Down Payment 1,084,860
(20% DP +LMF)
Reservation 40,000
Net Down Payment 1,044,860
(DP - Reservation)
Payable in (mos): 15
69,657.33 per month
Loan Amount 3,542,400.00
Monthly Amortization for Loan
10 yrs @ 21% int 72,436.90 per month
5 yrs @ 18% int 91,566.78 per month
BANK FINANCING
Selling Price 4,456,000.00
Processing Fee 356, 480.00
Total Contract Price 4,812, 480.00
Reservation 40,000.00
Net Downpayment 851,200.00
Downpayment payable in 18 Months 47,288.89
LOANABLE AMOUNT 3, 921,280.00
BANK Monthly Amortization
5 yrs 86,239.17
10 yrs 55,131.41
15 yrs 43,345.79
|