Beruflich Dokumente
Kultur Dokumente
4
Unit 1802
TCP 2,187,720
COMPUTATION SHEET
NOTE:
Reservation Fee is non-refundable and non-transferrable in case of withdrawal and cancellation.
Prices are subject to change without prior notice.
The developer reserves the right to rectify the figures appearing herein in the event of error
or any unintentional error
All payments should be made directly to HOUSEHOLD DEVELOPMENT CORPORATION
BUYERS NAME:
COMPUTATION SHEET
5yrs to
REGULAR 32% Balloon Balloon 20- Deffered SPOT 5- SPOT 10- SPOT 15- SPOT 20-
Item pay @ 6%
DP in 48mos 16-16-68 12-68 4yrs 0%int 15-12-68 10-12-68 10-7-68 20-60
int
Reservation 20,000 20,000 20,000 20,000 20,000 20,000 20,000 20,000 20,000
Month 1 18,225 8,904 11,229 57,808 53,644 119,739 259,478 399,217 538,956
Month 2 18,225 8,904 11,229 57,808 53,644 8,920 5,946 5,946 11,893
Month 3 18,225 8,904 11,229 57,808 53,644 8,920 5,946 5,946 11,893
Month 4 18,225 8,904 11,229 57,808 53,644 8,920 5,946 5,946 11,893
Month 5 18,225 8,904 11,229 57,808 53,644 8,920 5,946 5,946 11,893
Month 6 18,225 64,828 53,207 57,808 53,644 50,842 47,868 30,401 11,893
Month 7 18,225 8,904 11,229 57,808 53,644 8,920 5,946 5,946 11,893
Month 8 18,225 8,904 11,229 57,808 53,644 8,920 5,946 5,946 11,893
Month 9 18,225 8,904 11,229 57,808 53,644 8,920 5,946 5,946 11,893
Month 10 18,225 8,904 11,229 57,808 53,644 8,920 5,946 5,946 11,893
Month 11 18,225 8,904 11,229 57,808 53,644 8,920 5,946 5,946 11,893
Month 12 18,225 64,828 53,207 57,808 53,644 50,842 47,868 30,401 11,893
Month 13 18,225 8,904 11,229 57,808 53,644 8,920 5,946 5,946 11,893
Month 14 18,225 8,904 11,229 57,808 53,644 8,920 5,946 5,946 11,893
Month 15 18,225 8,904 11,229 57,808 53,644 8,920 5,946 5,946 11,893
Month 16 18,225 8,904 11,229 57,808 53,644 8,920 5,946 5,946 11,893
Month 17 18,225 8,904 11,229 57,808 53,644 8,920 5,946 5,946 11,893
Month 18 18,225 64,828 53,207 57,808 53,644 50,842 47,868 30,401 11,893
Month 19 18,225 8,904 11,229 57,808 53,644 8,920 5,946 5,946 11,893
Month 20 18,225 8,904 11,229 57,808 53,644 8,920 5,946 5,946 11,893
Month 21 18,225 8,904 11,229 57,808 53,644 8,920 5,946 5,946 11,893
Month 22 18,225 8,904 11,229 57,808 53,644 8,920 5,946 5,946 11,893
Month 23 18,225 8,904 11,229 57,808 53,644 8,920 5,946 5,946 11,893
Month 24 18,225 64,828 53,207 57,808 53,644 50,842 47,868 30,401 11,893
Month 25 18,225 8,904 11,229 57,808 53,644 8,920 5,946 5,946 11,893
Month 26 18,225 8,904 11,229 57,808 53,644 8,920 5,946 5,946 11,893
Month 27 18,225 8,904 11,229 57,808 53,644 8,920 5,946 5,946 11,893
Month 28 18,225 8,904 11,229 57,808 53,644 8,920 5,946 5,946 11,893
Month 29 18,225 8,904 11,229 57,808 53,644 8,920 5,946 5,946 11,893
Month 30 18,225 64,828 53,207 57,808 53,644 50,842 47,868 30,401 11,893
Month 31 18,225 8,904 11,229 57,808 53,644 8,920 5,946 5,946 11,893
Month 32 18,225 8,904 11,229 57,808 53,644 8,920 5,946 5,946 11,893
Month 33 18,225 8,904 11,229 57,808 53,644 8,920 5,946 5,946 11,893
Month 34 18,225 8,904 11,229 57,808 53,644 8,920 5,946 5,946 11,893
Month 35 18,225 8,904 11,229 57,808 53,644 8,920 5,946 5,946 11,893
Month 36 18,225 64,828 53,207 57,808 53,644 50,842 47,868 30,401 11,893
Month 37 18,225 8,904 11,229 57,808 53,644 8,920 5,946 5,946 11,893
Month 38 18,225 8,904 11,229 57,808 53,644 8,920 5,946 5,946 11,893
Month 39 18,225 8,904 11,229 57,808 53,644 8,920 5,946 5,946 11,893
Month 40 18,225 8,904 11,229 57,808 53,644 8,920 5,946 5,946 11,893
Month 41 18,225 8,904 11,229 57,808 53,644 8,920 5,946 5,946 11,893
Month 42 18,225 64,828 53,207 57,808 53,644 50,842 47,868 30,401 11,893
Month 43 18,225 8,904 11,229 57,808 53,644 8,920 5,946 5,946 11,893
Month 44 18,225 8,904 11,229 57,808 53,644 8,920 5,946 5,946 11,893
Month 45 18,225 8,904 11,229 57,808 53,644 8,920 5,946 5,946 11,893
Month 46 18,225 8,904 11,229 57,808 53,644 8,920 5,946 5,946 11,893
Month 47 18,225 8,904 11,229 57,808 53,644 8,920 5,946 5,946 11,893
Month 48 18,225 64,828 53,207 57,808 53,644 50,842 47,868 30,401 11,893
874,800 up to 60th
mo 874,353
Lumpsum Payment or 1,900,000 1,900,000 1,900,000 1,900,000 1,900,000 1,900,000 1,676,000
Thru Financing
Bank 15yrs @ 11%int 21,595 21,595 21,595 21,595 21,595 21,595 19,049
Bank 10yrs @ 11%int 26,173 26,173 26,173 26,173 26,173 26,173 23,087
Bank 5yrs @ 11%int 41,311 41,311 41,311 41,311 41,311 41,311 36,440
Inhse 10yrs @ 18%int 34,235 34,235 34,235 34,235 34,235 34,235 34,235
Inhse 5yrs @ 16%int 46,204 46,204 46,204 46,204 46,204 46,204 46,204
NOTE:
Reservation Fee is non-refundable and non-transferrable in case of withdrawal and cancellation.
Prices are subject to change without prior notice.
The developer reserves the right to rectify the figures appearing herein in the event of error
or any unintentional error
All payments should be made directly to HOUSEHOLD DEVELOPMENT CORPORATION
BUYERS NAME:
COMPUTATION SHEET
5yrs to
REGULAR 32% Balloon 16- Balloon 20- Deffered SPOT 5-15-12- SPOT 10-10- SPOT 15-10-7- SPOT 20-20-
Item pay @
DP in 48mos 16-68 12-68 4yrs 0%int 68 12-68 68 60
6% int
Reservation 20,000 20,000 20,000 20,000 20,000 20,000 20,000 20,000 20,000
Month 1 14,335 6,959 8,801 45,668 42,378 90,602 201,204 311,806 422,408
Month 2 14,335 6,959 8,801 45,668 42,378 7,060 4,706 4,706 9,413
Month 3 14,335 6,959 8,801 45,668 42,378 7,060 4,706 4,706 9,413
Month 4 14,335 6,959 8,801 45,668 42,378 7,060 4,706 4,706 9,413
Month 5 14,335 6,959 8,801 45,668 42,378 7,060 4,706 4,706 9,413
Month 6 14,335 51,212 42,005 45,668 42,378 40,241 37,887 24,062 9,413
Month 7 14,335 6,959 8,801 45,668 42,378 7,060 4,706 4,706 9,413
Month 8 14,335 6,959 8,801 45,668 42,378 7,060 4,706 4,706 9,413
Month 9 14,335 6,959 8,801 45,668 42,378 7,060 4,706 4,706 9,413
Month 10 14,335 6,959 8,801 45,668 42,378 7,060 4,706 4,706 9,413
Month 11 14,335 6,959 8,801 45,668 42,378 7,060 4,706 4,706 9,413
Month 12 14,335 51,212 42,005 45,668 42,378 40,241 37,887 24,062 9,413
Month 13 14,335 6,959 8,801 45,668 42,378 7,060 4,706 4,706 9,413
Month 14 14,335 6,959 8,801 45,668 42,378 7,060 4,706 4,706 9,413
Month 15 14,335 6,959 8,801 45,668 42,378 7,060 4,706 4,706 9,413
Month 16 14,335 6,959 8,801 45,668 42,378 7,060 4,706 4,706 9,413
Month 17 14,335 6,959 8,801 45,668 42,378 7,060 4,706 4,706 9,413
Month 18 14,335 51,212 42,005 45,668 42,378 40,241 37,887 24,062 9,413
Month 19 14,335 6,959 8,801 45,668 42,378 7,060 4,706 4,706 9,413
Month 20 14,335 6,959 8,801 45,668 42,378 7,060 4,706 4,706 9,413
Month 21 14,335 6,959 8,801 45,668 42,378 7,060 4,706 4,706 9,413
Month 22 14,335 6,959 8,801 45,668 42,378 7,060 4,706 4,706 9,413
Month 23 14,335 6,959 8,801 45,668 42,378 7,060 4,706 4,706 9,413
Month 24 14,335 51,212 42,005 45,668 42,378 40,241 37,887 24,062 9,413
Month 25 14,335 6,959 8,801 45,668 42,378 7,060 4,706 4,706 9,413
Month 26 14,335 6,959 8,801 45,668 42,378 7,060 4,706 4,706 9,413
Month 27 14,335 6,959 8,801 45,668 42,378 7,060 4,706 4,706 9,413
Month 28 14,335 6,959 8,801 45,668 42,378 7,060 4,706 4,706 9,413
Month 29 14,335 6,959 8,801 45,668 42,378 7,060 4,706 4,706 9,413
Month 30 14,335 51,212 42,005 45,668 42,378 40,241 37,887 24,062 9,413
Month 31 14,335 6,959 8,801 45,668 42,378 7,060 4,706 4,706 9,413
Month 32 14,335 6,959 8,801 45,668 42,378 7,060 4,706 4,706 9,413
Month 33 14,335 6,959 8,801 45,668 42,378 7,060 4,706 4,706 9,413
Month 34 14,335 6,959 8,801 45,668 42,378 7,060 4,706 4,706 9,413
Month 35 14,335 6,959 8,801 45,668 42,378 7,060 4,706 4,706 9,413
Month 36 14,335 51,212 42,005 45,668 42,378 40,241 37,887 24,062 9,413
Month 37 14,335 6,959 8,801 45,668 42,378 7,060 4,706 4,706 9,413
Month 38 14,335 6,959 8,801 45,668 42,378 7,060 4,706 4,706 9,413
Month 39 14,335 6,959 8,801 45,668 42,378 7,060 4,706 4,706 9,413
Month 40 14,335 6,959 8,801 45,668 42,378 7,060 4,706 4,706 9,413
Month 41 14,335 6,959 8,801 45,668 42,378 7,060 4,706 4,706 9,413
Month 42 14,335 51,212 42,005 45,668 42,378 40,241 37,887 24,062 9,413
Month 43 14,335 6,959 8,801 45,668 42,378 7,060 4,706 4,706 9,413
Month 44 14,335 6,959 8,801 45,668 42,378 7,060 4,706 4,706 9,413
Month 45 14,335 6,959 8,801 45,668 42,378 7,060 4,706 4,706 9,413
Month 46 14,335 6,959 8,801 45,668 42,378 7,060 4,706 4,706 9,413
Month 47 14,335 6,959 8,801 45,668 42,378 7,060 4,706 4,706 9,413
Month 48 14,335 51,212 42,005 45,668 42,378 40,241 37,887 24,062 9,413
688,080 up to
60th mo 687,867
Lumpsum Payment or 1,504,000 1,504,000 1,504,000 1,505,000 1,504,000 1,505,000 1,328,000
Thru Financing
Bank 15yrs @ 11%int 17,094 17,094 17,094 17,106 17,094 17,106 15,094
Bank 10yrs @ 11%int 20,718 20,718 20,718 20,731 20,718 20,731 18,293
Bank 5yrs @ 11%int 32,701 32,701 32,701 32,722 32,701 32,722 28,874
Inhse 10yrs @ 18%int 27,100 27,100 27,100 27,100 27,100 27,100 27,100
Inhse 5yrs @ 16%int 36,574 36,574 36,574 36,574 36,574 36,574 36,574
NOTE:
Reservation Fee is non-refundable and non-transferrable in case of withdrawal and cancellation.
Prices are subject to change without prior notice.
The developer reserves the right to rectify the figures appearing herein in the event of error
or any unintentional error
All payments should be made directly to HOUSEHOLD DEVELOPMENT CORPORATION
FA: 26.1
Unit C-314
TCP 3,661,605 4,037,250
COMPUTATION SHEET
REGULAR 5yrs to
Balloon 16- Balloon 20-12- Deffered 8yrs to pay SPOT 5-15- SPOT 10-10-12- SPOT 15-10- SPOT 20-20-
Item 32% DP in pay @ 6%
16-68 68 4yrs 0%int @ 10% int 12-68 68 7-68 60
48mos int
Reservation 50,000 50,000 50,000 50,000 50,000 50,000 50,000 50,000 50,000 50,000
Month 1 23,388 11,173 14,216 75,242 69,822 54,803 183,081 366,161 549,241 732,321
Month 2 23,388 11,173 14,216 75,242 69,822 54,803 10,623 6,727 6,727 14,518
Month 3 23,388 11,173 14,216 75,242 69,822 54,803 10,623 6,727 6,727 14,518
Month 4 23,388 11,173 14,216 75,242 69,822 54,803 10,623 6,727 6,727 14,518
Month 5 23,388 11,173 14,216 75,242 69,822 54,803 10,623 6,727 6,727 14,518
Month 6 23,388 84,461 69,252 75,242 69,822 54,803 65,547 61,651 38,766 14,518
Month 7 23,388 11,173 14,216 75,242 69,822 54,803 10,623 6,727 6,727 14,518
Month 8 23,388 11,173 14,216 75,242 69,822 54,803 10,623 6,727 6,727 14,518
Month 9 23,388 11,173 14,216 75,242 69,822 54,803 10,623 6,727 6,727 14,518
Month 10 23,388 11,173 14,216 75,242 69,822 54,803 10,623 6,727 6,727 14,518
Month 11 23,388 11,173 14,216 75,242 69,822 54,803 10,623 6,727 6,727 14,518
Month 12 23,388 84,461 69,252 75,242 69,822 54,803 65,547 61,651 38,766 14,518
Month 13 23,388 11,173 14,216 75,242 69,822 54,803 10,623 6,727 6,727 14,518
Month 14 23,388 11,173 14,216 75,242 69,822 54,803 10,623 6,727 6,727 14,518
Month 15 23,388 11,173 14,216 75,242 69,822 54,803 10,623 6,727 6,727 14,518
Month 16 23,388 11,173 14,216 75,242 69,822 54,803 10,623 6,727 6,727 14,518
Month 17 23,388 11,173 14,216 75,242 69,822 54,803 10,623 6,727 6,727 14,518
Month 18 23,388 84,461 69,252 75,242 69,822 54,803 65,547 61,651 38,766 14,518
Month 19 23,388 11,173 14,216 75,242 69,822 54,803 10,623 6,727 6,727 14,518
Month 20 23,388 11,173 14,216 75,242 69,822 54,803 10,623 6,727 6,727 14,518
Month 21 23,388 11,173 14,216 75,242 69,822 54,803 10,623 6,727 6,727 14,518
Month 22 23,388 11,173 14,216 75,242 69,822 54,803 10,623 6,727 6,727 14,518
Month 23 23,388 11,173 14,216 75,242 69,822 54,803 10,623 6,727 6,727 14,518
Month 24 23,388 84,461 69,252 75,242 69,822 54,803 65,547 61,651 38,766 14,518
Month 25 23,388 11,173 14,216 75,242 69,822 54,803 10,623 6,727 6,727 14,518
Month 26 23,388 11,173 14,216 75,242 69,822 54,803 10,623 6,727 6,727 14,518
Month 27 23,388 11,173 14,216 75,242 69,822 54,803 10,623 6,727 6,727 14,518
Month 28 23,388 11,173 14,216 75,242 69,822 54,803 10,623 6,727 6,727 14,518
Month 29 23,388 11,173 14,216 75,242 69,822 54,803 10,623 6,727 6,727 14,518
Month 30 23,388 84,461 69,252 75,242 69,822 54,803 65,547 61,651 38,766 14,518
Month 31 23,388 11,173 14,216 75,242 69,822 54,803 10,623 6,727 6,727 14,518
Month 32 23,388 11,173 14,216 75,242 69,822 54,803 10,623 6,727 6,727 14,518
Month 33 23,388 11,173 14,216 75,242 69,822 54,803 10,623 6,727 6,727 14,518
Month 34 23,388 11,173 14,216 75,242 69,822 54,803 10,623 6,727 6,727 14,518
Month 35 23,388 11,173 14,216 75,242 69,822 54,803 10,623 6,727 6,727 14,518
Month 36 23,388 84,461 69,252 75,242 69,822 54,803 65,547 61,651 38,766 14,518
Month 37 23,388 11,173 14,216 75,242 69,822 54,803 10,623 6,727 6,727 14,518
Month 38 23,388 11,173 14,216 75,242 69,822 54,803 10,623 6,727 6,727 14,518
Month 39 23,388 11,173 14,216 75,242 69,822 54,803 10,623 6,727 6,727 14,518
Month 40 23,388 11,173 14,216 75,242 69,822 54,803 10,623 6,727 6,727 14,518
Month 41 23,388 11,173 14,216 75,242 69,822 54,803 10,623 6,727 6,727 14,518
Month 42 23,388 84,461 69,252 75,242 69,822 54,803 65,547 61,651 38,766 14,518
Month 43 23,388 11,173 14,216 75,242 69,822 54,803 10,623 6,727 6,727 14,518
Month 44 23,388 11,173 14,216 75,242 69,822 54,803 10,623 6,727 6,727 14,518
Month 45 23,388 11,173 14,216 75,242 69,822 54,803 10,623 6,727 6,727 14,518
Month 46 23,388 11,173 14,216 75,242 69,822 54,803 10,623 6,727 6,727 14,518
Month 47 23,388 11,173 14,216 75,242 69,822 54,803 10,623 6,727 6,727 14,518
Month 48 23,388 84,461 69,252 75,242 69,822 54,803 65,547 61,651 38,766 14,518
up to 60th up to 96th
mo mo
Lumpsum Payment or 2,489,000 2,489,000 2,489,000 2,490,000 2,490,000 2,490,000 2,197,000
Thru Financing
Bank 15yrs @ 11%int 28,290 28,290 28,290 28,301 28,301 28,301 24,971
Bank 10yrs @ 11%int 34,286 34,286 34,286 34,300 34,300 34,300 30,264
Bank 5yrs @ 11%int 54,117 54,117 54,117 54,139 54,139 54,139 47,768
Inhse 10yrs @ 18%int 44,848 44,848 44,848 44,848 44,848 44,848 44,848
Inhse 5yrs @ 16%int 60,528 60,528 60,528 60,528 60,528 60,528 60,528
NOTE:
Reservation Fee is non-refundable and non-transferrable in case of withdrawal and cancellation.
Prices are subject to change without prior notice.
The developer reserves the right to rectify the figures appearing herein in the event of error
or any unintentional error
All payments should be made directly to HOUSEHOLD DEVELOPMENT CORPORATION
BUYERS NAME:
Floor Area 13.75
Unit
TCP 691,763
COMPUTATION SHEET
REGULAR Deferred
Balloon 10- 5yrs to pay SPOT 10-10-
Item 20% DP in 2yrs @ 0% SPOT 5-15-80 SPOT 15-5-80
10-80 @ 6% int 80
24mos interest
NOTE:
Reservation Fee is non-refundable and non-transferrable in case of withdrawal and cancellation.
Prices are subject to change without prior notice.
The developer reserves the right to rectify the figures appearing herein in the event of error
or any unintentional error
All payments should be made directly to HOUSEHOLD DEVELOPMENT CORPORATION