|
 |

ZINNIA
|
Sample
Computation
|
Lot Only
|
House
& Lot
|
Additional
House
|
Lot Area
|
72
|
|
|
Price /
sqm
|
3,500
|
|
|
Lot Price
|
252,000
|
|
|
Less 5%
Discount
|
12,600
|
|
|
Total
Lot Price
|
239,400
|
|
|
Floor Area
|
|
36
|
36
|
Price /
sqm
|
|
18,806
|
18,806
|
Total
House Price
|
|
677,00
|
677,000
|
Net Total
Contract Price
|
|
916,400
|
677,000
|
Down
Payment (20%)
|
47,880
|
183,280
|
135,400
|
Less Reservation
Fee
|
5,000
|
15,000
|
10,000
|
Net Down
Payment
|
42,880
|
168,280
|
125,400
|
30 mos.
to pay w/o interest
|
1,429
|
5,609
|
4,180
|
Amt to
be financed (80%)
|
191,520
|
733,120
|
541,600
|
Monthly
Amortization
|
|
|
|
5 yrs.
@ 16% p.a.
|
4,657
|
17,828
|
13,171
|
10 yrs.
@ 18% p.a.
|
3,451
|
13,210
|
9,759
|
15 yrs.
@ 20% p.a.
|
3,364
|
12,876
|
9,512
|
|
 |
|
Leonora Punongbayan * Tel. No. (044) 791-50-04 * Off. No. 365-39-45 * Mobile No. 09195854074
|
|
|
 |