High Quality
Open the downloaded document, and select print from the file menu (PDF reader required).
Sheet1Page 1
SANTIAGO VILLAS
KAREN HOUSE MODEL
EFFECTIVE NOV. 20 2008
LOT SIZE140FLOOR AREA125.74RESERVATION FEEP
30,000.00
TOTAL PACKAGE COSTP
2,360,000.00IN-HOUSE
BALANCE NET OF RESERVATIONP
2,330,000.00
20% DOWNPAYMENTP 466,000.00PAYABLE FOR 12 MONTHS AT 0% INTERESTP 38,833.33BALANCE FOR AMORTIZATIONP 1,864,000.00MO. AMORTIZATION1 YEAR @ 0% INTERESTP 155,333.332 YEARS @ 12% INT. P.A. (0.047073472)P 87,744.953 YEARS @ 14% INT. P.A. (0.034177629)P 63,707.104 YEARS @ 16% INT. P.A. (0.028340281)P 52,826.285 YEARS @ 18% INT. P.A. (0.025393427)P 47,333.35EXCESS LOT
2,800.00
EXCESS PRIME LOT
3,000.00
CORNER LOT
3,000.00
ELITE LOTS
3,500.00OTHER PAYMENT SCHEMES
SPOT CASH 5% Disc. (30 Days from Reservation)P 2,242,000.00DEFERRED CASH 2,289,200.00PAYABLE 3 MOS @ 763,066.67
PAGIBIG(HDMF)
NET OF RESERVATIONP 2,330,000.00
DOWNPAYMENT(EQUITY)
330,000.00
payable 12 months 27,500.00
ESTD. LOANABLE AMOUNT (max.loanable amount)P
2,000,000.00
MO. AMORTIZATION
5 YEARS TO PAY (21.49390)P 42,987.8010 YEARS TO PAY (13.49350)
P 26,987.0015 YEARS TO PAY (11.05399)P 22,107.98
20 YEARS TO PAY (9.98380)P
19,967.60
NET TAKE HOME PAY REQUIRED
5 YEARS TO PAYP
107,469.5010 YEARS TO PAY
P 67,467.50
Sheet1Page 2
15 YEARS TO PAYP 55,269.9520 YEARS TO PAYP
49,919.00
Sheet1Page 3
SQ.M.SQ.M.
per month
Add a Comment