Nicole Model House

Nicole House Features
Gross Floor Area: 37 sqm Min. Lot Area: 80 sqm Single Attached Bungalow Unit with provision for loft expansion 2 bedrooms 1 T&B Living Room Dining Room and Kitchen Provision for Laundry Provision for Lanai Provision for Carport
Nicole Sample Computation
	Nicole Standard	Nicole Expanded
Lot Area (sqm)	80	80
Floor Area (sqm)	37	61
Price / sqm	6,700	6,700
Lot Price	536,000	536,000
House Price	1,045,884.75	1,330,506.43
Total Contract Price	1,581,884.75	1,866,506.43
Reservation Fee	20,000	25,000
30% Down payment (less RF)	454,563.43	534,951.93
Monthly DP (15 mos)	30,304.36	35,663.46
70% Balance	1,107,319.33	1,306,554.50
5 yrs(18%)	1,306,554.50	32,582.93
10 yrs(21%)	32,582.93	25,199.83