You are on page 1of 2

Sheet1

SANTIAGO VILLAS
LINDA HOUSE MODEL
EFFECTIVE NOV. 20 2008

LOT SIZE 140 SQ.M.


FLOOR AREA 130.3 SQ.M.

RESERVATION FEE P 30,000.00


TOTAL PACKAGE COST P 2,440,000.00

IN-HOUSE
BALANCE NET OF RESERVATION P 2,410,000.00
20% REQUIRED DOWNPAYMENT P 482,000.00
PAYABLE FOR 12 MONTHS AT 0% INTEREST P 40,166.67

ESTD. LOANABLE AMOUNT P 1,928,000.00

MO. AMORTIZATION
1 YEAR @ 0% INTEREST P 160,666.67
2 YEARS @ 12% INT. P.A. (0.047073472) P 90,757.65
3 YEARS @ 14% INT. P.A. (0.034177629) P 65,894.47
4 YEARS @ 16% INT. P.A. (0.028340281) P 54,640.06
5 YEARS @ 18% INT. P.A. (0.025393427) P 48,958.53

EXCESS LOT 2,800.00


EXCESS PRIME LOT 3,000.00
CORNER LOT 3,000.00
ELITE LOTS 3,500.00

OTHER PAYMENT SCHEMES


CORNER LOT 4,000.00
ELITE LOTS 4,500.00

OTHER PAYMENT SCHEMES


CORNER LOT 5,000.00

PAGIBIG(HDMF)

NET OF RESERVATION P 2,410,000.00


DOWNPAYMENT (EQUITY) 410,000.00
payable 12 months 34,166.67 per month
ESTD. LOANABLE AMOUNT (max.loanable amount) P 2,000,000.00

MO. AMORTIZATION
5 YEARS TO PAY (21.49390) P 42,987.80
10 YEARS TO PAY (13.49350) P 26,987.00
15 YEARS TO PAY (11.05399) P 22,107.98
20 YEARS TO PAY (9.98380) P 19,967.60

NET TAKE HOME PAY REQUIRED


5 YEARS TO PAY P 107,469.50

Page 1
Sheet1
10 YEARS TO PAY P 67,467.50
15 YEARS TO PAY P 55,269.95
20 YEARS TO PAY P 49,919.00

Page 2