Mira Model Houses

Lot Price    1,053,000.00
 House Price    3,050,000.00
 SELLING PRICE (Lot + House Price)    4,103,000.00
 Legal & Misc. Fees (add)    135,600.00
 TOTAL CONTRACT PRICE    4,238,600.00
 Downpayment (20%)    848,600.00
 Less: RESERVATION FEE    50,000.00
 NET DOWNPAYMENT    798,600.00
 Monthly Equity (6 months)    133,100.00
 Monthly Installment
 LOANABLE AMOUNT    3,390,000.00​
 ✔️Bank Financing ( Monthly Amortization was based on 6.88 % per year, fixed for 5 years )
 5 years:  P 66, 519.66
 10 years: P 38, 908.90
 15 years: P 30, 055.95
 20 years: P 25, 877.70

✔️Inhouse Financing (16% per annum)
 7 YRS; P 66,915.29
 5 YRS; P 81,927.53
 3 YRS; P 118,444.04
 ______________________________________________
 ✔️PagIBIG Financing
 HOUSE AND LOT PRICE; P 2,607,000.00
 ADD: IMPROVEMENT & FINISHING; P 1,470,000.00
 TOTAL BASIC HOUSE AND LOT P 4,077,000.00
 ADD MISCELLANEOUS: Transfer Fees; P 192,400.00
 Initial Homeowner's Fees; P15,000.00
 Add: Pag-Ibig Fees; P 30,733.46
 TOTAL CONTRACT PRICE & OTHER CHARGES; P 4,315,133.46
 DOWN PAYMENT; P 802,133.46
 Less: Reservation Fee (non-refundable and non-transferrable); P 50,000.00
 NET DOWN PAYMENT; P 752,133.46
 6 MONTHS to pay @ P 125,355.58 per month
 LOANABLE AMOUNT; P 3,513,000.00
 MONTHLY AMORTIZATION**( based on 6.5% per year, fixed for 3 years )
 30 YRS; P 25,539.34

Victoria Model Houses

Lot Price 858,000.00
 House Price 2,130,000.00
 SELLING PRICE (Lot + House Price) 2,988,000.00
 Legal & Misc. Fees (add) 108,600.00
 TOTAL CONTRACT PRICE 3,096,600.00
 Downpayment (20%) 619,600.00
 Less: RESERVATION FEE 30,000.00
 NET DOWNPAYMENT 589,600.00
 Monthly Equity (6 months) 98,266.67
 Monthly Installment
 LOANABLE AMOUNT 2,477,000.00​
 ✔️Bank Financing ( Monthly Amortization was based on 6.88 % per year, fixed for 5 years )
 5 years: P 48, 907.45
 10 years: P 28, 607.11
 15 years: P 22, 098.12
 20 years: P 19, 026.14

✔️Inhouse Financing (16% per annum)
 7 YRS P 49,198.33
 5 YRS P 60,235.83
 3 YRS P 87,083.97
 ______________________________________________
 ✔️PagIBIG Financing
 TOTAL BASIC HOUSE AND LOT P 2,988,000.00
 ADD MISCELLANEOUS: Transfer Fees; P 148,500.00
 Initial Homeowner's Fees; P15,000.00
 Add: Pag-Ibig Fees; P 23,689.68
 TOTAL CONTRACT PRICE & OTHER CHARGES; P 3,175,189.68
 DOWN PAYMENT; P 591,189.68
 Less: Reservation Fee (non-refundable and non-transferrable); P30,000.00
 NET DOWN PAYMENT; P 561,189.68
 6 MONTHS to pay @ P 93,531.61 per month
 LOANABLE AMOUNT; P 2,584,000.00
 MONTHLY AMORTIZATION**( based on 6.5% per year, fixed for 3 years )
 30 YRS; P 18,916.06​

 

1 christina

 

 

 

 

 

 

Lot Price    858, 000
House Price    1,200,000.
SELLING PRICE (Lot + House Price)    2,058,000.00
Legal & Misc. Fees (add)    85, 500
TOTAL CONTRACT PRICE    2, 143, 500.00
Downpayment (20%)    429,500
Less: RESERVATION FEE    30,000.00
NET DOWNPAYMENT    399, 500
Monthly Equity (6 months)    66, 583. 33
Monthly Installment
Loan Amount: P 1,714, 000
✔️Bank Financing ( Monthly Amortization was based on 6.88 % per year, fixed for 5 years )
20 years: P 18, 278.60

✔️Inhouse Financing (16% per annum)
7 YRS 34, 043.57
5 YRS 41, 681.14
3 YRS 60, 259.15
______________________________________________
✔️PagIBIG Financing
Lot Price    858, 000
House Price    1,200,000.
SELLING PRICE (Lot + House Price)    2,058,000
Legal & Misc. Fees (add)    110, 300
TOTAL CONTRACT PRICE    2, 183, 300
Downpayment (20%)    456,556
Less: RESERVATION FEE    30,000.00
NET DOWNPAYMENT    426,556
Monthly Equity (6 months)    71, 092. 81
Monthly Installment
Loan Amount: P 1,742, 000
30 years: P 12, 523. 58

Catherine House and Lot

House Lot Angeles City Pampanga

Lot Price    858, 000
House Price    1,500,000.
SELLING PRICE (Lot + House Price)    2,358,000.00
Legal & Misc. Fees (add)    92, 900
TOTAL CONTRACT PRICE    2, 450, 900
Downpayment (20%)    490, 900
Less: RESERVATION FEE    30,000.00
NET DOWNPAYMENT    4960, 900
Monthly Equity (6 months)    76, 816. 67
Monthly Installment
Loan Amount: P 1,960, 000
✔️Bank Financing ( Monthly Amortization was based on 6.88 % per year, fixed for 5 years )
20 years: P 20, 902. 02

✔️Inhouse Financing (16% per annum)
7 YRS 38, 929.64
5 YRS 47, 663.39
3 YRS 68, 907.78
______________________________________________
✔️PagIBIG Financing
Lot Price    858, 000
House Price    1,500,000.
SELLING PRICE (Lot + House Price)    2,358,000.00
Legal & Misc. Fees (add)    155, 013.44
TOTAL CONTRACT PRICE    2, 513, 013
Downpayment (20%)    501, 013. 44
Less: RESERVATION FEE    30,000.00
NET DOWNPAYMENT    471, 013. 44
Monthly Equity (6 months)    78, 502.24
Monthly Installment
Loan Amount: P 2,012, 000
30 years: P 14, 557. 87

1 Larissa Front

Lot Price    1,053,000.00
House Price    1,910,000.00
SELLING PRICE (Lot + House Price)    2,963,000.00
Legal & Misc. Fees (add)    108,100.00
TOTAL CONTRACT PRICE    3,071,100.00
Downpayment (20%)    615,100.00
Less: RESERVATION FEE    30,000.00
NET DOWNPAYMENT    585,100.00
Monthly Equity (6 months)    97,516.67
Monthly Installment
Loan Amount: P 2,456,000.00
✔️Bank Financing ( Monthly Amortization was based on 6.88 % per year, fixed for 5 years )
5 years:  P 48, 492.81​
10 years: P 28, 364.57
15 years: P 21, 910.77
20 years: P 18, 864.83

✔️Inhouse Financing (16% per annum)
7 YRS 48,781.23
5 YRS 59,725.15
3 YRS 86,345.67
______________________________________________
✔️PagIBIG Financing
TOTAL BASIC HOUSE AND LOT P 2,963,000.00
ADD MISCELLANEOUS: Transfer Fees; P147,700.00
Initial Homeowner's Fees; P15,000.00
Add: Pag-Ibig Fees; P 23,530.86
TOTAL CONTRACT PRICE & OTHER CHARGES; P3,149,230.86
DOWN PAYMENT; P 586,230.86
Less: Reservation Fee (non-refundable and non-transferrable); P30,000.00
NET DOWN PAYMENT; P 556,230.86
6 MONTHS to pay @ P 92,705.14 per month
LOANABLE AMOUNT; P 2,563,000.00
MONTHLY AMORTIZATION** ( based on 6.5% per year, fixed for 3 years )
30 YRS; P 18,770.89

1 Front

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Lot Price    858,000.00
House Price    2,130,000.00
SELLING PRICE (Lot + House Price)    2,988,000.00
Legal & Misc. Fees (add)    108,600.00
TOTAL CONTRACT PRICE    3,096,600.00
Downpayment (20%)    619,600.00
Less: RESERVATION FEE    30,000.00
NET DOWNPAYMENT    589,600.00
Monthly Equity (6 months)    98,266.67
Monthly Installment
LOANABLE AMOUNT    2,477,000.00​
✔️Bank Financing ( Monthly Amortization was based on 6.88 % per year, fixed for 5 years )
5 years:  P 48, 907.45
10 years: P 28, 607.11
15 years: P 22, 098.12
20 years: P 19, 026.14

✔️Inhouse Financing (16% per annum)
7 YRS P 49,198.33
5 YRS P 60,235.83
3 YRS P 87,083.97
______________________________________________
✔️PagIBIG Financing
TOTAL BASIC HOUSE AND LOT P 2,988,000.00
ADD MISCELLANEOUS: Transfer Fees; P 93,600.00
Initial Homeowner's Fees; P15,000.00
Add: Pag-Ibig Fees; P 23,689.68
TOTAL CONTRACT PRICE & OTHER CHARGES; P 3,175,189.68
DOWN PAYMENT; P 591,189.68
Less: Reservation Fee (non-refundable and non-transferrable); P30,000.00
NET DOWN PAYMENT; P 561,189.68
6 MONTHS to pay @ P 93,531.61 per month
LOANABLE AMOUNT; P 2,584,000.00
MONTHLY AMORTIZATION**( based on 6.5% per year, fixed for 3 years )
30 YRS; P 18,916.06​

1 front

 

 

 

 

 

 

Lot Price    858,000.00
House Price    2,650,000.00
SELLING PRICE (Lot + House Price)    3,508,000.00
Legal & Misc. Fees (add)    121,400.00
TOTAL CONTRACT PRICE    3,629,400.00
Downpayment (20%)    726,400.00
Less: RESERVATION FEE    50,000.00
NET DOWNPAYMENT    676,400.00
Monthly Equity (6 months)    112,733.33
Monthly Installment
LOANABLE AMOUNT    2,903,000.00​
✔️Bank Financing ( Monthly Amortization was based on 6.88 % per year, fixed for 5 years )
5 years:  P 58, 779.76
10 years: P 34, 381.65
15 years: P 26, 558.79
20 years: P 22, 866.70

✔️Inhouse Financing (16% per annum)
7 YRS; P 59,129.36
5 YRS; P 72,394.86
3 YRS; P 104,662.49
______________________________________________
✔️PagIBIG Financing
TOTAL BASIC HOUSE AND LOT P 3,599,000.00
ADD MISCELLANEOUS: Transfer Fees; P 172,900.00
Initial Homeowner's Fees; P15,000.00
Add: Pag-Ibig Fees; P 27,640.10
TOTAL CONTRACT PRICE & OTHER CHARGES; P 3,814,540.10
DOWN PAYMENT; P 709,540.10
Less: Reservation Fee (non-refundable and non-transferrable); P 50,000.00
NET DOWN PAYMENT; P 659,540.10
6 MONTHS to pay @ P109,923.35 per month
LOANABLE AMOUNT; P 2,584,000.00
MONTHLY AMORTIZATION**( based on 6.5% per year, fixed for 3 years )
30 YRS; P 22,718.36

1 front

 

 

 

 

 

Lot Price    1,053,000.00
House Price    3,330,000.00
SELLING PRICE (Lot + House Price)    4,383,000.00
Legal & Misc. Fees (add)    142,500.00
TOTAL CONTRACT PRICE    4,525,500.00
Downpayment (20%)    905,500.00
Less: RESERVATION FEE    50,000.00
NET DOWNPAYMENT    855,500.00
Monthly Equity (6 months)    142,583.33
Monthly Installment
LOANABLE AMOUNT    3,620,000.00​
✔️Bank Financing ( Monthly Amortization was based on 6.88 % per year, fixed for 5 years )
5 years:  P 71, 060.92
10 years: P 41, 565.19
15 years: P 32, 107.85
20 years: P 27, 644.36

✔️Inhouse Financing (16% per annum)
7 YRS; P 71,483.57
5 YRS; P 87,520.69
3 YRS; P 126,530.16
______________________________________________
✔️PagIBIG Financing
TOTAL BASIC HOUSE AND LOT 4,357,000.00
ADD MISCELLANEOUS: Transfer Fees; P 203,800.00
Initial Homeowner's Fees; P15,000.00
Add: Pag-Ibig Fees; P 32,544.64
TOTAL CONTRACT PRICE & OTHER CHARGES; P 4,608,344.64
DOWN PAYMENT; P 856,344.64
Less: Reservation Fee (non-refundable and non-transferrable); P 50,000.00
NET DOWN PAYMENT; P 806,344.64
6 MONTHS to pay @ P 134,390.77 per month
LOANABLE AMOUNT; P 3,752,000.00
MONTHLY AMORTIZATION**( based on 6.5% per year, fixed for 3 years )
30 YRS; P 27,191.75​

1 front

 

 

 

 

 

 

Alexandra Sample Computation House and Lot in Angeles City Pampanga

House and Lot Price: 4, 383, 000
Miscellaneous Fee: 143, 000
Total Contract Price: 5, 725, 600
20% DOWN PAYMENT: 1, 145, 600
(PAYABLE in 6 months)
Less Reservation Fee: 30, 000
NET DP : 1, 115, 600
- 185, 934 for 6 months
LOAN AMOUNT: 4, 580, 000
BANK FINANCING:
  3 years: 140, 373
  5 years: 90, 431
  7 years: 72, 532
10 years: 56, 786
15 years: 52, 777
20 years: 48, 843

IN HOUSE FINANCING:
3 years: 161, 020
5 years: 111, 377
7 years: 90, 969

LOAN AMOUNT: 4, 636, 000
PAG IBIG FINANCING:
3 years: 145, 823
5 years: 94, 443
10 years: 56, 375
15 years: 44, 119
20 years: 38, 299
25 years: 35, 037
30 years: 33, 037