| ORANGE GROOVE HOUSE AND LOT PACKAGES | ||||||
| Price updated as of October 26, 2010 | ||||||
| House Model | DAPHNE | |||||
| Block / Lot # | : | RFO-ready for occupancy | ||||
| PHASE | : | |||||
| Lot Category | : | |||||
| Area in sqm | : | 132 | ||||
| Floor Area in sqm | 86 | |||||
| Total Contract Price (Rounded off) | 4,566,600.00 | |||||
| 30% DP | ||||||
| Total Contract Price | : | 4,566,600.00 | ||||
| Less: Downpayment | : | 1,369,980.00 | ||||
| Less: Reservation | : | 30,000.00 | ||||
| Balance | : | 1,339,980.00 | ||||
| : | ||||||
| 70% balance payable in the ff. | 3,196,620.00 | |||||
| 5 years @ 11.5% pa | ||||||
| Monthly Ammortization | 70,302.01 | |||||
| Monthly Insurance | +++ | |||||
| 10yrs: | ||||||
| 1st 5yrs @ 11.5% | 44,943.02 | |||||
| Monthly Insurance | +++ | |||||
| Principal Balance After 5 years | +++ | |||||
| 6th - 10yrs @ 19% | +++ | |||||
| Monthly Insurance | +++ | |||||
| ------------------------------------------------------------------------------------------------------------------------- | ||||||
| Note: Factor Rate Used | ||||||
| # of YEARS | ||||||
| 5 years | 15.00% | 0.0219926074 | ||||
| 15yrs: | ||||||
| 1st 5yrs @ 11.5% | 11.50% | 0.0140595444 | ||||
| 6th - 10yrs @ 19% | 19.00% | 0.0259405511 | ||||
| 25 yrs: | ||||||
| 1st 5yrs @ 11.5% | 11.50% | 0.0101646896 | ||||
| 6th - 10yrs @ 19% | 19.00% | 0.0162068485 | ||||
| 11th - 25yrs @ 19% | 19.00% | 0.0168287603 | ||||
| Bank Financing - 25 yrs | 11.50% | |||||
| Prepared by: Realtor Dinah Patrimonio, 0917-7000989, atedhines@gmail.com | ||||||