Ibiza Townhomes - Patiis, San Mateo, Rizal
|
IBIZA TOWNHOMES
|
|
|
Patiis,
San Mateo, Rizal
|
|
|
Sample
Computation 9-1-14
|
|
|
TYPE
|
INNER
|
|
LOT AREA
|
38.00
|
|
FLOOR AREA
|
44.00
|
|
INHOUSE FINANCING
|
|
|
TCP
|
798,400.00
|
|
DISCOUNT
|
70,000.00
|
|
NEW TCP
|
728,400.00
|
|
RES. FEE
|
10,000.00
|
|
NET TCP
|
718,400.00
|
|
30% DOWNPAYMENT
|
215,520.00
|
|
15 MOS. TO PAY
|
14,368.00
|
|
18 MOS. TO PAY
|
-
|
|
70% BALANCE
|
502,880.00
|
|
5 YEARS TO PAY @ 12%
|
11,184.05
|
|
10 YEARS TO PAY @ 17%
|
8,740.05
|
|
PAG-IBIG FINANCING
|
|
|
TCP
|
798,400.00
|
|
DISCOUNT
|
70,000.00
|
|
NEW TCP
|
728,400.00
|
|
LOAN AMOUNT
|
650,000.00
|
|
EQUITY
|
78,400.00
|
|
RES. FEE
|
5,000.00
|
|
NET EQUITY
|
73,400.00
|
|
15 MOS. TO PAY
|
4,893.33
|
|
18 MOS. TO PAY
|
-
|
|
1ST-29TH YEAR
|
4,944.56
|
|
30TH YEAR
|
4,424.46
|
