Download as pdf or txt
Download as pdf or txt
You are on page 1of 1

THE RIDGE

BRGY. NUEVA VICTORIA,MEXICO PAMPANGA


SAMPLE COMPUTATION
TH 44
TYPE INNER CORNER END
LOT AREA 36 SQM 60 SQM 54 SQM
FLOOR 44 SQM 44 SQM 44 SQM

PAG –IBIG FINANCING ESTIMATED

TCP 949,200.00 1,261,520.00


1,111,952.00
RES.FEE 3,000.00 5,000.00 5,000.00
LOANABLE 880,000.00 1,035,000.00 990,000.00
EQUITY 66,000.00 191,520.00 86,952.00
18 MOS. 3,677.78 10,640.00 4,830.76
30 YEARS 5,818.41 6,824.80 6,533.71
GMI 16,624.03 19,499.43 18,667.74

INHOUSE FINANCING ESTIMATED

TCP 944,200.00 1,261,520.00 1,111,952.00


LESS RES. 5,000.00 5,000.00 5,000.00
NET TCP 939,200 1,256,520 1,106,952
30%Equity 281,760 376,956 332,085.60
18 MOS. 15,653.33 20,942 18,449.20
70% BALANCE 657,440 1,256,211 774,866.40
5 YEARS TO PAY 14,624.09 27,943.15 17,236.12
10 YEARS TO PAY 11,426.30 21,832.94 13,467.17

NOTE: PRICES ARE SUBJECT TO INCREASE AT ANY GIVEN TIME.

You might also like