House Features:
· Floor Area: 60 sq. m.
· Lot Area: 50 sq. m.
· Three (3) Bedrooms
· 2 Toilet and Bath
· Living Area
· Dining Area
· Kitchen Area
· Laundry / Service Area
· Provision for 1 Carport
· Provision for Front Lawn
· Provision for CATV,
· Telephone and Air-conditioning Unit
House Finishes:
· Pre-painted Long Span Roofing
· Painted Exterior and Interior Walls
· Tiled Kitchen Counter with Stainless Kitchen Sink
· Tiled Toilet and Bath
· Ceramic Bathroom Fixtures
PAG-IBIG FINANCING
SAMPLE COMPUTATION
Date Jan-03
House Model PINES TH
Unit ID CE2-0219
Lot Area 50
Flr Area 60
Selling Price 1,080,000.00
LMF 129,600.00
Total Package Price 1,209,600.00
(selling + LMF)
Loan Amount 1,080,000.00
Down Payment = 129,600.00
Reservation 10,000
Net Down Payment 119,600.00
(DP - Reservation)
Payable in (mos): 12
9,966.67 per month
Loan Amount 1,080,000.00
Monthly Amortization for Pagibig Loan Income Required
30 yrs 9,907.82 per month 24,769.56 per month
25 yrs 10,262.52 per month 25,656.31 per month
20 yrs 10,893.62 per month 27,234.04 per month
IN-HOUSE FINANCING
SAMPLE COMPUTATION
Date Jan-03
House Model PINES TH
Unit ID CE2-0219
Lot Area 50
Selling Price 1,080,000
LMF 48,600
Total Package Price 1,128,600
(selling + LMF)
20% Down Payment = 216,000
Total Down Payment 264,600
(20% DP +LMF)
Reservation 10,000
Net Down Payment 254,600
(DP - Reservation)
Payable in (mos): 12
21,216.67 per month
Loan Amount 864,000.00
Monthly Amortization for Loan
10 yrs @ 21% int 17,766.14 per month
5 yrs @ 18% int 22,431.97 per month
BANK FINANCING
SAMPLE COMPUTATION
Date Jan-03
House Model PINES TH
Unit ID CE2-0222
Lot Area 50
Flr Area 60
Selling Price 1,080,000.00
LMF 86,400.00
Total Package Price 1,166,400.00
(selling + LMF)
20% Down Payment = 216,000
Reservation 10,000
Net Down Payment 206,000.00
(DP - Reservation)
Payable in (mos): 12
17,166.67 per month
Loan Amount 950,400.00
Monthly Amortization for Bank Loan Income Required
20 yrs 10,013.05 per month 33,376.83 per month
15 yrs 11,030.16 per month 36,767.19 per month
10 yrs 13,348.67 per month 44,495.56 per month
5 yrs 20,952.25 per month 69,840.83 per month |
