SAMPLE COMPUTATION
House Model: Brent
Lot Area: 95 sq. m
Total Package: 1,100,000
Reservation Fee: 15,000
Discount:
processing fee: 90,000
Total Contract price: 1,205,000
loanable amount: 1,000,000
equity fee: 90,000
Payments to JVC:
equity payable in 18 months 90,000/18= 5,000 with PDC
Payment to HDMF: plus MRI,FI, and HDMF Contribution
5 years 24,289.60
10 years 15,421.28
15 years 12,674.02
20 years 11,440.99
25 years 10,798.21
30 years 10,436.95
Payments upon Moving-in:
one year MRI 5,412.00
one year FI 2,838.60
Doc Stamp 2,750.00
HDMF PF 2,000.00
Membership fee 1,000.00
Monthly dues 3,000.00 (500/mo for 6 months)
total 17,000.60
-----------------------------------------------------
SAMPLE COMPUTATION
House Model: Brent
Lot Area: 105 sq. m
Total Package: 1,150,000
Reservation Fee: 15,000
Discount:
processing fee: 90,000
Total Contract price: 1,255,000
loanable amount: 1,150,000
equity fee: 90,000
Payments to JVC:
equity payable in 18 months 90,000/18= 5,000 with PDC
Payment to HDMF: plus MRI,FI, and HDMF Contribution
5 years 25,410.19
10 years 16,138.77
15 years 13,266.63
20 years 11,977.56
25 years 11,305.56
30 years 10,927.87
Payments upon Moving-in:
one year MRI 5,658.00
one year FI 2,838.60
Doc Stamp 2,875.00
HDMF PF 2,000.00
Membership fee 1,000.00
Monthly dues 3,000.00 (500/mo for 6 months)
total 17,371.60
--------------------------------------------------------
SAMPLE COMPUTATION
House Model: Brent
Lot Area: 110 sq. m
Total Package: 1,180,000
Reservation Fee: 15,000
Discount:
processing fee: 90,000
Total Contract price: 1,285,000
loanable amount: 1,180,000
equity fee: 90,000
Payments to JVC:
equity payable in 18 months 90,000/18= 5,000 with PDC
Payment to HDMF: plus MRI,FI, and HDMF Contribution
5 years 26,965.21
10 years 16,539.26
15 years 13,592.20
20 years 12,269.50
25 years 11,579.97
30 years 11,192.43
Payments upon Moving-in:
one year MRI 5,805.00
one year FI 2,838.60
Doc Stamp 2,950.00
HDMF PF 2,000.00
Membership fee 1,000.00
Monthly dues 3,000.00 (500/mo for 6 months)
total 17,594.60
Note: prices is subject to change without prior notice:
back to homepage
