TOWNHOUSE (BASIC)

HOUSE SPECIFICATION                                                 Lot Area: 38sqm

                                                                                           Floor Area: 51sqm

·         Ceramic Flooer tiles

·         Ceiling

·         Steel Window Casement

·         2^nd Floor Concrete Slabs with Vinyl tiles

·         2^nd Floor without Bedroom partition

·         1 Toilet & Bath (with tiles)                           Available Blocks: 36, 35, 34, 33

Computation:

Total Contract Price:                                                680,000.00

Miscellaneous Fee:                                                      82,000.00

Total Selling Price:                                                    762,000.00

Estimate Loanable Value                                         650,000.00

Total Cash-Out                                                          112,000.00

Less Reservation                                                       10,000.00

                                                                                     102,000.00

Monthly Cashout                                                            5,666.67                           

(18months)

PAG-IBIG MONTHLY AMORTIZATION:

25 YEARS                                                                 4,830.82 incl. MRI & Fl Ins.

30 YEARS                                                                 5,100.41 incl. MRI & FI Ins.

NET DISPOSABLE INCOME (NDI)                         12,077.05

Note: LOANABLE VALUE is TENTATIVE and Subject to change EQUITY payment is also tentative.