NET CASH PRICE : 1,937,065.00
Registration Expenses (for the transfer of title, payable on last year of amortization, in 12 monthly installments) : 94,810.00
Estimated Monthly Association Dues (60Php-70Php/sqm) : 1,155.05
Less 10% discount on downpayment :19,371.00
SPOT DOWNPAYMENT (straight payment on the 30th day after reservation, before 11AM) : 162,336.00
Balance after downpayment : 1,743,358.00
NET MONTHLY AMORTIZATION (starts next month after downpayment)
1 year payable
Discounted 1st-12th month : 153,226.00
1st -12th month : 154,082.00
2 years payable
Discounted 1st-24th month : 80,451.00
1st-24th month : 82,067.00
3 years payable
Discounted 1st-24th month : 56,253.00
25th-36th month : 58,323.00
4 years payable
Discounted 1st-24th month : 44,218.00
25th-48th month : 46,771.00
5 years payable
Discounted 1st-24th month : 37,043.00
25th-60th month : 40,115.00
6 years payable
Discounted 1st-24th month : 33,187.00
25th-72nd month : 35,924.00
7 years payable
Discounted 1st-24th month : 29,854.00
25th-84th month : 33,156.00
8 years payable
Discounted 1st-24th month : 27,386.00
25th-96th month : 31287.00
9 years payable
Discounted 1st-24th month : 25,500.00
25th-108th month : 30,028.00
10 years payable
Discounted 1st-24th month : 24,016.00
25th-120th month : 29,205.00
BANK LOAN COMPUTATION (fixed for 5 years, 6.75% int/p.a)
Percentage of Downpayment : 20%
Reservation Fee : 25,000.00
Downpayment for unit : 387,413.00
Downpayment for ERE : 21,962.00
SPOT DOWNPAYMENT (straight payment on the 30th day after reservation, before 11AM) : 384,375.00
1st Amortization (payable to Cityland, one month after DP) : 12,915.00
Bank Charges (MRI, processing fee) : 81,875.00
TOTAL CASH OUT :479,165.00
Balance after downpayment of unit : 1,549,652.00
Balance after downpayment of ERE : 87,848.00
TOTAL LOANABLE AMOUNT : 1,637,500.00
NET MONTHLY INSTALLMENT
10 years payable
1st-60th month : 18,803.00
61st-120th month : SUBJECT TO CHANGE
15 years payable
1st-60th month : 14,491.00
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.
Unit Type : Studio 3633
Orientation : Facing Xavierville
Floor Area : 18.76 sqm
Price/sqm : 118,486.50
Gross Cash Price: : 2,222,806.75
Discount : 8%
Reservation Fee : 12,000.00
Percentage of Downpayment: 10%
Downpayment : 204,499.00
NET CASH PRICE : 2,044,983.00
Registration Expenses (for the transfer of title, payable on last year of amortization, in 12 monthly installments) : 98,627.00
Estimated Monthly Association Dues (60Php-70Php/sqm) : 1,219.40
Less 10% discount on downpayment :20,450.00
SPOT DOWNPAYMENT (straight payment on the 30th day after reservation, before 11AM) : 172,049.00
Balance after downpayment : 1,840,484.00
NET MONTHLY AMORTIZATION (starts next month after downpayment)
1 year payable
Discounted 1st-12th month : 161,804.00
1st -12th month : 162,666.00
2 years payable
Discounted 1st-24th month : 84,933.00
1st-24th month : 86,639.00
3 years payable
Discounted 1st-24th month : 59,387.00
25th-36th month : 61,572.00
4 years payable
Discounted 1st-24th month : 46,682.00
25th-48th month : 49,377.00
5 years payable
Discounted 1st-24th month : 39,106.00
25th-60th month : 42,350.00
6 years payable
Discounted 1st-24th month : 35,037.00
25th-72nd month : 37,926.00
7 years payable
Discounted 1st-24th month : 31,517.00
25th-84th month : 35,003.00
8 years payable
Discounted 1st-24th month : 28,912.00
25th-96th month : 33,030.00
9 years payable
Discounted 1st-24th month : 26,921.00
25th-108th month : 31,701.00
10 years payable
Discounted 1st-24th month : 25,354.00
25th-120th month : 30,382.00
BANK LOAN COMPUTATION (fixed for 5 years, 6.75% int/p.a)
Percentage of Downpayment : 20%
Reservation Fee : 25,000.00
Downpayment for unit : 408,997.00
Downpayment for ERE : 22,726.00
SPOT DOWNPAYMENT (straight payment on the 30th day after reservation, before 11AM) : 406,723.00
1st Amortization (payable to Cityland, one month after DP) : 13,635.00
Bank Charges (MRI, processing fee) : 86,345.00
TOTAL CASH OUT : 506,703.00
Balance after downpayment of unit : 1,635,986.00
Balance after downpayment of ERE : 90,901.00
TOTAL LOANABLE AMOUNT : 1,726,887.00
NET MONTHLY INSTALLMENT
10 years payable
1st-60th month : 19,829.00
61st-120th month : SUBJECT TO CHANGE
15 years payable
1st-60th month : 15,282.00
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.