Maple Sample Computation Phase 1 183sq.m

Maple tentative computation
Block C ,Lot 18
Lot Area = 183
Terms = 30 years
OFW

Maple - SD - PH - 1A

House and Lot Package 1,450,000.00
Pre-Christmas Discount Promo 150,000.00
Exess Lot 27 4,500.00 121,500.00
Corner Lot Fee 150 _
Total Package Price 1,421,500.00
Less Loan Amount 1,250,000.00
EQUITY 171,500.00

HDMF PF 600.00 2,000.00
Fire Insurance 278.45 3,341.40
Mortgage Redemption Insurance 720.90 8,650.80
Documentary Stamps 3,125.00
First Monthly Amortization 10,510.88 12,110.03
TOTAL CASH OUT 200,727.23

Montly Installment thru 4 PDC'S 50,181.81
[To commence 15 days from reservation date]
Total amount if paid w\in 15 days from reservation date 195,727.23

RESERVATION FEE 10,000.00

Required NTHP: 30,300.00 Required Pag-IBIG Contrbution: 600.00


DEFERRED CASH
1,421,500.00
30% Down Payment 426,450.00
70% Balance Payable in 1 year @ zero interest
995,050.00 /12 months = 82,920.84

Prices are subject to change without prior noticed.