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
The house is nice.It is simple but attractive. How much downpayment is needed in total? Do you also offer house for rent? Is this still available now?
ReplyDeletewww.cdokay.com
Looks nice! This is what I wanted, simply but comfy, attractive, well-designed even if its small. Wish I could have this kind of house someday! Sakit.info
ReplyDelete