05/02/2020
ATHENA
Floor Area 90 sqm
Lot Area 112.50 sqm
3 Bedroom
1 family Room
2 Toilet & Bath
Car Garage and Terrace
TCP 4,103,096.00
DownPayment 820,620.00
Reservation Fee 25,000.00
Monthly DP (18 Mos) 44,201.11
Est Monthly Amortization exc MRI & FI
30 yrs 20,478.00
Required Basic Monthly Income
30 yrs 58,509.66
BANK FINANCING
TCP 4,103,096.00
DownPayment 820,620
Reservation Fee 25,000.00
Monthly DP (18 Mos) 44,201.11
Est Monthly Amortization @ 8.5%
15 yrs 32,323.84
Required Basic Monthly Income
15 Yrs 92,354.00
Approximate Bank Charges 131,299.00
Inhouse
TCP 4,079,146.00
DownPayment 1,223,744.00
Reservation Fee 25,000.00
Monthly DP (18 Mos) 66,596.00
Est Monthly Amortization @ 18%
10 yrs 51,450.12
Required Basic Monthly Income
10 yrs 171,501.00