Pag-Ibig Financing

Project:
ST. AGATHA HOMES 1 – PHASE 3B ONLY
Location:
Tikay, Malolos, Bulacan
Loan Type:
House & Lot

SAMPLE COMPUTATION
PAG-IBIG LOAN (120 sq.m. @ 6,700)
Lot
120 sq.m.
120 sq.m.
120 sq.m.
120 sq.m.
120 sq.m.
House
50.5 floor area
58 floor area
65 floor area
74 floor area
80 floor area
House Model
“ARABELLA”
“IANNE”
“DONABELLE”
“MELISSA”
“ANNABELLA”
Lot Price
804,000.00
804,000.00
804,000.00
804,000.00
804,000.00
House Price
1,020,000.00
1,110,000.00
1,365,000.00
1,419,000.00
1,601,250.00
Total Contract Price
1,824,000.00
1,914,000.00
2,169,000.00
2,223,000.00
2,405,250.00
Loanable Amount
1,380,000.00
1,440,000.00
1,630,000.00
1,770,000.00
1,860,000.00
Equity
444,000.00
474,000.00
539,000.00
453,000.00
545,250.00
Reservation
20,000.00
20,000.00
20,000.00
20,000.00
20,250.00
 
424,000.00
454,000.00
519,000.00
433,000.00
525,250.00
3 months equity
141,333.33
151,333.33
173,333.33
144,333.33
175,083.33
Additional:
 
 
 
 
 
     Miscellaneous
24,500.00
24,500.00
24,500.00
24,500.00
24,500.00
Monthly Amortization
 
 
 
 
 
5 years
27,971.52
29,187.68
33,038.83
35,876.52
37,700.75
10 years
16,732.27
17,459.76
19,763.47
21,460.95
22,552.18
15 years
13,176.04
13,748.92
15,563.01
16,899.71
17,759.02
20 years
11,530.00
12,031.30
13,618.76
14,788.47
15,540.43
25 years
10,637.36
11,099.85
12,564.41
13,643.57
14,337.31
30 years
10,111.52
10,551.15
11,943.32
12,969.13
13,628.57


Project:
ST. AGATHA HOMES 1 – PHASE 3B ONLY
Location:
Tikay, Malolos, Bulacan
Loan Type:
Lot Only

SAMPLE COMPUTATION
PAG-IBIG LOAN (120 sq.m. @ 6,700)
120 sq.m. X 6,700
804,000.00
Loan
720,000.00
Equity
84,000.00
Transfer Fee
28,800.00
 
112,800.00
Reservation
10,000.00
 
102,800.00
3 months to pay
34,266.67
Monthly Amortization
 
5 years
14,889.04
10 years
9,025.08
15 years
7,169.66
20 years
6,310.85
25 years
5,845.13
30 years
5.570.78