Brgy. Tagapo, Sta. Rosa, Laguna
(in front of SM Sta. Rosa)
|
Pag-ibig Financing
Sample Computation |
Townhouse
Inner Unit |
Townhouse
End Unit |
Townhouse
Corner Unit |
| Lot area |
36 sqm |
54 sqm |
60 sqm |
| Floor area: |
44 sqm |
44 sqm |
44 sqm |
|
|
|
|
| Total Contract Price |
824,680.00 |
1,025,470.00 |
1,042,280.00 |
| Less Discount: |
50,000.00 |
50,000.00 |
50,000.00 |
| New Total Contract Price |
774,680.00 |
975,470.00 |
992,280.00 |
| Less: Res. fee |
(6,000.00) |
(10,000.00) |
(10,000.00) |
| Less: Loanable Amount |
(690,000.00) |
(830,000.00) |
(845,000.00) |
| Net Equity |
78,680.00 |
135,470.00 |
137,280.00 |
| Months to pay: |
(18 mos) 4,371.11 |
(18 mos) 7,526.11 |
(18 mos) 7,626.67 |
|
|
|
|
| Estimated Pag- |
ibig Amortization |
|
| 30th yr. |
5,238.00 |
7,495.00 |
7,315.00 |
|
Brgy. Dita, Sta. Rosa, Laguna
|
Pag-ibig Financing
Sample Computation |
Townhouse
Inner Unit |
Townhouse
End Unit |
Townhouse
Corner Unit |
| Lot area |
36 sqm |
54 sqm |
70 sqm |
| Floor area: |
44 sqm |
44 sqm |
44 sqm |
|
|
|
|
| Total Contract Price |
706,100.00 |
836,535.00 |
1,018,058.00 |
| Less Discount: |
50,000.00 |
50,000.00 |
50,000.00 |
| Less: Res. fee |
(6,000.00) |
(10,000.00) |
(10,000.00) |
| Gross |
650,100.00 |
776,535.00 |
958,058.00 |
| Less: Loanable Amount |
(595,000.00) |
(700,000.00) |
(845,000.00) |
| Net Equity |
55,100.00 |
76,535.00 |
113,058.00 |
| Months to pay: |
(15 mos) 3,673.33 |
(18 mos) 4,251.94 |
(18 mos) 6,281.00 |
|
|
|
|
| Estimated Pag- |
ibig Amortization |
|
| 1st-24th yr. |
4,510.00 |
5,316.00 |
7,640.00 |
| 30th yr. |
4,019.00 |
4,768.00 |
7,120.00 |
|
Brgy. Pooc, Sta. Rosa, Laguna
|
Pag-ibig Financing
Sample Computation |
Townhouse
Inner Unit |
Townhouse
End Unit |
Townhouse
Corner Unit |
| Lot area |
36 sqm |
54 sqm |
-- sqm |
| Floor area: |
44 sqm |
44 sqm |
-- sqm |
|
|
|
|
| Total Contract Price |
685,956.00 |
832,390.00 |
---------- |
| Less: Res. fee |
(6,000.00) |
(10,000.00) |
---------- |
| Gross |
679,956.00 |
822,390.00 |
---------- |
| Less: Loanable Amount |
(590,000.00) |
(720,000.00) |
---------- |
| Net Equity |
89,956.00 |
102,390.00 |
---------- |
| Months to pay: |
(20 mos) 4,497.80 |
(20 mos) 5,119.50 |
---------- |
|
|
|
|
| Estimated Pag-ibig |
Amortization |
|
| 1st-24th yr. |
4,648.00 |
5,806.00 |
---------- |
| 30th yr. |
4,231.00 |
5,249.00 |
---------- |
|
|
Buena Rosa 4
Single Attached
Sample Computation |
Semi Complete type
Pag-ibig Financing |
Complete type
Pag-ibig Financing |
Prime Lot
Pag-ibig Financing |
| Lot area: |
63 sqm |
63 sqm |
70 sqm |
| Floor area: |
55.63 sqm |
55.63 sqm |
55.63 sqm |
|
|
|
|
| Total Contract Price |
1,375,800.00 |
1,595,800.00 |
1,680,500.00 |
| Less: Promo Discount |
(100,000.00) |
(100,000.00) |
(100,000.00) |
| Less: Res. fee |
(10,000.00) |
(10,000.00) |
(10,000.00) |
| Less: Loanable Amount |
(900,000.00) |
(1,100,000.00) |
(1,130,000.00 |
| Net Equity |
365,800.00 |
385,800.00 |
440,500.00 |
| Months to pay:30 |
12,193.34 |
12,860.00 |
14,683.34 |
|
|
|
|
| Estimated Pag-ibig |
Amortization |
|
| 25th yr. |
7,247.04 |
9,610.67 |
10,047.52 |
|
  |
Duplex with Garage
Sample Computation |
Inner Unit Pag-ibig Financing |
Inner Unit In-House Financing |
| Lot area: |
82 sqm |
82 sqm |
| Floor area: |
65 sqm |
65 sqm |
|
|
|
|
| Total Contract Price |
1,166,448.00 |
1,166,448.00 |
| Less: Res. fee |
(10,000.00) |
(10,000.00) |
| Net Equity |
171,448.00 |
269,947.52 |
| Months to pay:15 |
11,429.87 |
17,996.50 |
| Less : Loanable Amount |
(1,030,000.00) |
(886,500.00) |
|
|
|
| Estimated Monthly |
Amortization |
|
| If 20 yrs. to pay: |
9,600.95 |
If 7 yrs. to pay: |
17,106.53 |
| If 25 yrs. to pay: |
8,999.08 |
If 10 yrs. to pay: |
14,302.36 |
|
|
