NET CASH PRICE : 1,967,180.00
Registration Expenses (for the transfer of title, payable on last year of amortization, in 12 monthly installments) : 94,352.00
Estimated Monthly Association Dues (60Php-70Php/sqm) : 1,116.05
Less 10% discount on downpayment : 19,672.00
SPOT DOWNPAYMENT (straight payment on the 30th day after reservation, before 11AM) : 165,046.00
Balance after downpayment : 1,770,462.00
NET MONTHLY AMORTIZATION (starts next month after downpayment)
1 year payable
Discounted 1st-12th month : 155,648.00
1st -12th month : 156,477.00
2 years payable
Discounted 1st-24th month : 81,702.00
1st-24th month : 83,343.00
3 years payable
Discounted 1st-24th month : 57,128.00
25th-36th month : 59,230.00
4 years payable
Discounted 1st-24th month : 44,905.00
25th-48th month : 47,498.00
5 years payable
Discounted 1st-24th month : 37,619.00
25th-60th month : 40,739.00
6 years payable
Discounted 1st-24th month : 33,703.00
25th-72nd month : 36,438.00
7 years payable
Discounted 1st-24th month : 30,318.00
25th-84th month : 33,671.00
8 years payable
Discounted 1st-24th month : 27,811.00
25th-96th month : 31,773.00
9 years payable
Discounted 1st-24th month : 25,897.00
25th-108th month : 30,495.00
10 years payable
Discounted 1st-24th month : 24,389.00
25th-120th month : 29,659.00
BANK LOAN COMPUTATION (fixed for 5 years, 6.75% int/p.a)
Percentage of Downpayment : 20%
Reservation Fee : 25,000.00
Downpayment for unit : 393,436.00
Downpayment for ERE : 21,871.00
SPOT DOWNPAYMENT (straight payment on the 30th day after reservation, before 11AM) : 390,307.00
1st Amortization (payable to Cityland, one month after DP) : 13,116.00
Bank Charges (MRI, processing fee) : 83,062.00
TOTAL CASH OUT : 486,485.00
Balance after downpayment of unit : 1,573,744.00
Balance after downpayment of ERE : 87,481.00
TOTAL LOANABLE AMOUNT :1,661,225.00
NET MONTHLY INSTALLMENT
10 years payable
1st-60th month : 19,076.00
61st-120th month : SUBJECT TO CHANGE
15 years payable
1st-60th month : 14,701.00
61st-120th month : SUBJECT TO CHANGE
Notes:
* Prices units and discounts are on a first come, first serve basis.
* Prices are subject to change without prior notice.
* Monthly amortization is based on the diminishing balance.
* Net cash price is inclusive of discount.
Reviews
Clear filtersThere are no reviews yet.