Mira Verde Homes
Barangay San Luis, Antipolo City, Philppines
|
Contact Us
Ally - 09209103559
Chok - 09175325507
chokolex@yahoo.com |
| |
Sample Computations
(2-story units) |
Townhouse End Unit |
Townhouse Inside Unit |
Single Attached |
Single Attached |
|
| Typical Lot Area |
72 sq. m. |
48 sq. m. |
72 sq. m. |
105 sq. m. |
| Floor Area |
46.6 |
46.6 |
48 |
48 |
| Selling Price |
595,000.00 |
490,000.00 |
780,000.00 |
925,000.00 |
| Miscellaneous Fee |
50,575.00 |
41,650.00 |
66,300.00 |
78,625.00 |
| Total Contract Price |
645,575.00 |
531,650.00 |
846,300.00 |
1,003,625.00 |
| MAXIMUM Loanable Amount |
580,000.00 |
495,000.00 |
750,000.00 |
750,000.00 |
| Down payment |
65,575.00 |
36,650.00 |
96,300.00 |
253,625.00 |
| Less: RESERVATION FEE |
7,000.00 |
7,000.00 |
10,000.00 |
10,000.00 |
| DP Balance |
58,575.00 |
29,650.00 |
86,300.00 |
243,625.00 |
| DP Installment (12 mos.) |
4,881.25 |
2,470.83 |
7,191.67 |
20,302.08 |
| Monthly Amortization |
20 years at 12% |
25 years at 10% |
25 years at 12% |
25 years at 12% |
| a) PAG-IBIG |
6,386.30 |
4,498.07 |
8,258.15 |
8,258.15 |
| Fire Insurance & MRI |
477.44 |
476.75 |
476.75 |
476.75 |
| Monthly PAG-IBIG Contribution |
600.00 |
400.00 |
600.00 |
600.00 |
| TOTAL Monthly Amortization |
7,463.74 |
5,374.82 |
9,334.90 |
9,334.90 |
| b) IN-HOUSE -- 5 years |
15,690.97 |
13,391.43 |
20,290.05 |
20,290.05 |
| Fire Insurance & MRI |
477.44 |
476.75 |
476.75 |
476.75 |
| TOTAL Monthly Amortization |
16,168.41 |
13,868.18 |
20,766.80 |
20,766.80 |
|
|
Last Update October 22, 2004 © Chokolex 2004 |
|
