Sorrento Village - Burgos, Rodriguez, Rizal
SORRENTO VILLAGE
|
|
Burgos,
Rodriguez, Rizal
|
|
Sample
Computation 3.14.14
|
|
TYPE
|
INNER
|
LOT AREA
|
36.00
|
FLOOR AREA
|
44.00
|
INHOUSE FINANCING
|
|
TCP
|
694,500.00
|
RES. FEE
|
10,000.00
|
NET TCP
|
684,500.00
|
30% DOWNPAYMENT
|
205,350.00
|
15 MOS. TO PAY
|
13,690.00
|
70% BALANCE
|
479,150.00
|
5 YEARS TO PAY @ 12%
|
10,656.30
|
10 YEARS TO PAY @ 17%
|
8,327.63
|
BANK FINANCING
|
|
TCP
|
694,500.00
|
RES. FEE
|
10,000.00
|
NET TCP
|
684,500.00
|
10% DOWNPAYMENT
|
68,450.00
|
15 MOS. TO PAY
|
4,563.33
|
90% BALANCE
|
616,050.00
|
25 YEARS TO PAY @ 7.5%
|
4,552.56
|
PAG-IBIG FINANCING
|
|
TCP
|
694,500.00
|
LOAN AMOUNT
|
630,000.00
|
EQUITY
|
64,500.00
|
RES. FEE
|
5,000.00
|
NET EQUITY
|
59,500.00
|
15 MOS. TO PAY
|
3,966.67
|
1ST-29TH YEAR
|
4,803.30
|
30TH YEAR
|
4,291.40
|
