Villa Zaragoza - Bocaue, Bulacan
VILLA ZARAGOSA
|
|
Brgy.
Turo, Bocaue, Bulacan
|
|
Sample
Computation 3.14.14
|
|
TYPE
|
INNER
|
LOT AREA
|
36.00
|
FLOOR AREA
|
44.00
|
INHOUSE FINANCING
|
|
TCP
|
908,340.00
|
RES. FEE
|
10,000.00
|
NET TCP
|
898,340.00
|
30% DOWNPAYMENT
|
269,502.00
|
20 MOS. TO PAY
|
13,475.10
|
70% BALANCE
|
628,838.00
|
5 YEARS TO PAY @ 12%
|
13,985.36
|
10 YEARS TO PAY @ 17%
|
10,929.20
|
BANK FINANCING
|
|
TCP
|
908,340.00
|
RES. FEE
|
10,000.00
|
NET TCP
|
898,340.00
|
10% DOWNPAYMENT
|
89,834.00
|
15 MOS. TO PAY
|
5,988.93
|
90% BALANCE
|
808,506.00
|
25 YEARS TO PAY @ 7.5%
|
5,974.79
|
PAG-IBIG FINANCING
|
|
TCP
|
908,340.00
|
LOAN AMOUNT
|
830,000.00
|
EQUITY
|
78,340.00
|
RES. FEE
|
5,000.00
|
NET EQUITY
|
73,340.00
|
15 MOS. TO PAY
|
4,889.33
|
1ST-29TH YEAR
|
7,220.23
|
30TH YEAR
|
6,581.98
|
