Make your own free website on Tripod.com
ANTIPOLO BRITTANY
BRITTANY 1 (C. Lawis Ext.)
BRITTANY 2 (Circumferential Rd.)
Sample Computations
Annex 3 Lot 3
Vienna Regular
(2-story units)
Barcelona - Regular
Typical Lot Area
74.15 sq. m.
52 sq. m.
Floor Area
64.5
51.4
         
Total Contract Price *
1,600,000.00
1,198,000.00
    30% 20% 10% 30% 20% 10%
Down payment / Equity 480,000.00 320,000.00 160,000.00 359,400.00 239,600.00 119,800.00
Less: RESERVATION FEE 65,000.00 40,000.00 30,000.00 40,000.00 30,000.00 20,000.00
Down payment   415,000.00 280,000.00 130,000.00 319,400.00 209,600.00 99,800.00
6 months to pay 69,166.67 46,666.67 21,666.67 53,233.33 34,933.33 16,633.33
           
Balance   70% 80% 90% 70% 80% 90%
    1,120,000.00 1,280,000.00 1,440,000.00 838,600.00 958,400.00 1,078,200.00
Monthly Amortization            
IN - HOUSE          
  5 years (18%) 28,440.64 32,503.59 36,566.54 21,294.93 24,337.06 27,379.19
  10 years (20%) 21,644.64 24,736.73 27,828.82 16,206.42 18,521.62 20,836.83
  15 years (20%) 19,670.52 16,832.35 25,290.67 14,728.30 16,832.35 18,936.39
               
BANK ** 5 years fixed for 1 yr ; bal. floating 11.25% 24,491.38 N.A. N.A. 18,433.00 N.A. N.A.
  10 years fixed for 1 yr ; bal. floating 11.25% 15,586.92 N.A. N.A. 11,790.00 N.A. N.A.
  15 years fixed for 1 yr ; bal. floating 11.25% 12,906.26 N.A. N.A. 9,796.71 N.A. N.A.
               
PAG-IBIG 20 years to pay (12%) 12,332.16 N.A. N.A. 9,233.74 N.A. N.A.