101 Xavierville Studio Type 18 sqm

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.