Monthly Instalment Diff
+$2,622.00 more
Total Outlay Diff
+$120,000.00 more
S&P Period Diff
+$165,000.00 more
BSD Diff
+$20,000.00 more
Monthly Instalment
$2,761.00
Cash Downpayment (20%)
$200,000.00
BSD + Legal Fee
$28,600.00
Total Outlay
$228,600.00
Progressive Payment Estimates
| Stage | % | Amount | GST | Bank Loan | Est. Repayment |
|---|---|---|---|---|---|
| S&P Period | 20% | $200,000.00 | $18,000.00 | N/A | $218,000.00 |
| Foundation | 10% | $100,000.00 | $9,000.00 | $100,000.00 | $2,761.00 |
| Framework | 10% | $100,000.00 | $9,000.00 | $200,000.00 | $2,761.00 |
| Wall | 5% | $50,000.00 | $4,500.00 | $250,000.00 | $2,761.00 |
| Ceiling | 5% | $50,000.00 | $4,500.00 | $300,000.00 | $2,761.00 |
| Door & Window | 5% | $50,000.00 | $4,500.00 | $350,000.00 | $2,761.00 |
| Electrical, Sanitary & Air-con | 5% | $50,000.00 | $4,500.00 | $400,000.00 | $2,761.00 |
| Car Park | 5% | $50,000.00 | $4,500.00 | $450,000.00 | $2,761.00 |
| TOP / CSC | 25% | $250,000.00 | $22,500.00 | $700,000.00 | $2,761.00 |
| On Completion | 10% | $100,000.00 | $9,000.00 | $800,000.00 | $2,761.00 |
20% Downpayment
$200,000.00
GST (9%)
$90,000.00
Stamp Duty
$24,600.00
Legal Fee
$4,000.00
Monthly Instalment
$5,383.00
Cash Downpayment (20%)
$300,000.00
BSD + Legal Fee
$48,600.00
Total Outlay
$348,600.00
Progressive Payment Estimates
| Stage | % | Amount | GST | Bank Loan | Est. Repayment |
|---|---|---|---|---|---|
| S&P Period | 20% | $300,000.00 | $27,000.00 | N/A | $327,000.00 |
| Foundation | 10% | $150,000.00 | $13,500.00 | $150,000.00 | $5,383.00 |
| Framework | 10% | $150,000.00 | $13,500.00 | $300,000.00 | $5,383.00 |
| Wall | 5% | $75,000.00 | $6,750.00 | $375,000.00 | $5,383.00 |
| Ceiling | 5% | $75,000.00 | $6,750.00 | $450,000.00 | $5,383.00 |
| Door & Window | 5% | $75,000.00 | $6,750.00 | $525,000.00 | $5,383.00 |
| Electrical, Sanitary & Air-con | 5% | $75,000.00 | $6,750.00 | $600,000.00 | $5,383.00 |
| Car Park | 5% | $75,000.00 | $6,750.00 | $675,000.00 | $5,383.00 |
| TOP / CSC | 25% | $375,000.00 | $33,750.00 | $1,050,000.00 | $5,383.00 |
| On Completion | 10% | $150,000.00 | $13,500.00 | $1,200,000.00 | $5,383.00 |
20% Downpayment
$300,000.00
GST (9%)
$135,000.00
Stamp Duty
$44,600.00
Legal Fee
$4,000.00
Disclaimer
All calculator results are estimates for reference only. 11 Asset Group Pte Ltd and PropNex Realty Pte Ltd or its salespersons will not be responsible for any errors or omissions. All information is provided without guarantee of accuracy. Please seek advice from qualified financial advisors, bankers, or lawyers before making property or investment decisions.