| A | B | C | D | E | F | G | H | |
|---|---|---|---|---|---|---|---|---|
1 | Townvilla 2 House and Lot Sample Computation Website: filprimehomes.com | |||||||
2 | Units are complete finished with tiles, divisions and paints | |||||||
3 | House Model | Townvilla 2 Model | ||||||
4 | House Classification | Townhouse (2- Storey) | ||||||
5 | Lot Classification | Inner Lot | ||||||
6 | Lot Area | 40 m2 | ||||||
7 | Floor Area | 61 m2 | ||||||
8 | Construction Status | Preselling | ||||||
9 | Contact Us | (09328608685)/Email: filprimehomes@yahoo.com | ||||||
10 | As of June,2015 | |||||||
11 | Option 1 | Option 2 | ||||||
12 | Bank Financing | Pag ibig Financing | ||||||
13 | ||||||||
14 | Total Contract Price (TCP) | 1,087,443.93 | Total Contract Price (TCP) | 1,087,443.93 | ||||
15 | ||||||||
16 | Required Down Payment | 303,848.35 | Required Down Payment | 128,744.93 | ||||
17 | Less: Reservation | 5,000.00 | Less: Reservation | 5,000.00 | ||||
18 | ||||||||
19 | Equity Down Payment | 298,848.35 | Equity Down Payment | 123,744.93 | ||||
20 | ||||||||
21 | Monthly Down Payment | 12 mos | 24,904.03 | Monthly Down Payment | 12 mos | 10,312.08 | ||
22 | 24 mos | 12,452.01 | 24 mos | 5,156.04 | ||||
23 | 36 mos | 8,301.34 | 36 mos | 3,437.36 | ||||
24 | ||||||||
25 | Total Amount to be Loaned | 783,595.00 | Total Amount to be Loaned | 958,699.00 | ||||
26 | ||||||||
27 | Monthly Amortization | Monthly Amortization | ||||||
28 | 03 years | 23,927.34 | 0.02539 | 05 years | 19,573.65 | |||
29 | 5 years | 15,516.12 | 0.01999 | 10 years | 11,701.44 | |||
30 | 10 years | 9,611.00 | 15 years | 9,166.89 | ||||
31 | 20 years | 7,963.40 | ||||||
32 | 25 years | 7,288.80 | ||||||
33 | Note: | 30 years | 6,875.23 | |||||
34 | Price may change without prior notice. | |||||||
35 | Required Equity may vary based on Bank's Assessment on Customers Capacity to pay. | |||||||
36 | ||||||||