AZALEA

Sample Computation Lot Only House&Lot Additional House

Lot Area 72
Price/sqm 4,300
Lot Price 309,600
Less 5% Discount - 15,480
Total Lot Price 294,120
Floor Area 36 36
Price/sqm 21,630 21,630
Total House Price 778,680 778,680
Net Total Contract Price 1,072,800 778,680
Down Payment (20% ) 58,824 214,560 155,736
Less Reservation Fee - 5,000 15,000 10,000
Net Down Payment 53,824 199,560 145,736
30 mos. to pay w/o interest 1,794 6,652 4,858
Amt to be financed (80%) 235,296 858,240 622,944
Monthly Amortization
5yrs. @ 15% p.a. 5,598 20,417 14,820
10yrs. @ 17% p.a. 4,089 14,916 10,827
15yrs. @ 19% p.a. 3,960 14,443 10,483