|
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. |
|
|
|