Housesph - provider of affordable Houses at it's BEST

Brescia Sample Computation (Sapphire)

House Model: Sapphire
Location: Brescia
Floor Area: 95 sq. m.
Lot Area: 121 sq. m.
Total Contract Price: 5,625,000


SAMPLE COMPUTATION

Option 1: No Down, No Interest (2 years to pay)
Reservation Fee: 50,000
Balance After Reservation Fee: 5,575,000
Monthly Amortization (x 24 months): 232,292

Option 2: Bank Financing, 10% Down
Downpayment: 562,000
Reservation Fee: 50,000
Balance of D/P After Reservation Fee: 512,000
Monthly Amortization (x 12 months): 42,667
Amount For Bank Financing: 5,063,000
Monthly Amortization
5 years: 110,082
10 years: 81,684
15 years: 77,920

Option 3: Bank Financing 20% Down
Downpayment: 1,125,000
Reservation Fee: 50,000
Balance of D/P After Reservation Fee: 1,075,000
Monthly Amortization (x 12 months): 89,583
Amount For Bank Financing: 4,500,000
Monthly Amortization
5 years: 97,841
10 years: 61,988
15 years: 51,147
20 years: 46,449