Intalio Flats Primea - Studio Inner - (building D )
Cagayan De Oro City, Misamis Oriental, Region X (Northern Mindanao)
Bedroom: 1
Bathroom: 1
Lot Area: 0 sqm
Floor Area: 20 sqm
The Intalio Flats Primea features a building facade depicting a honeycomb. In harmony with this innovative design, we envision a future home with a tight-knit community you can belong in. Together, we are in this journey of building beyond ordinary spaces to make life sweeter.
TOTAL SELLING PRICE PHP 2,894,532.23
LESS: DISCOUNT PHP 0.00
Add: Legal & Miscellaneous 289,453.22
Add: Bank Fees included
TOTAL CONTRACT PRICE PHP 3,183,985.45
(20%) STANDARD SAMPLE COMPUTATION
Equity (%) PHP (20%)
Equity Amount PHP 636,797.09
less: Holding Fee PHP 10,000.00
Net Equity PHP 626,797.09
Equity Term PHP 45.00
Standard monthly Equity 13,928.82
TCP Balance 2,547,188.36
(15%) STEP-UP PROMO SAMPLE COMPUTATION
Equity (%) PHP (15%)
Equity Amount PHP 477,597.82
less: Holding Fee PHP 10,000.00
Net Equity PHP 467,597.82
Equity Term PHP 45.00
Step-up Monthly Equity
(20%) 16 7,793.30
(30%) 16 10,910.62
(50%) 16 12,469.28
TCP BALANCE 2,706,387.63
(15%) STRAIGHT PROMO SAMPLE COMPUTATION
Monthly amortization in 45 mos. PHP 10,391.06
TCP Balance PHP 2,706,387.63
PAG IBIG FINANCING
standard (15%) Step-up Straight (15%)
No. of yrs. rate Amort income req amort income req
5 (7.00%) (53,669.30) (162,634.24) (50,687.67) (153,599.00)
10 (7.00%) (31,470.12) (95,363.99 ) (29,721.78) (90,065.99)
15 (7.00%) (24,361.90) (73,823.94) (23,008.46) (69,722.61)
20 (7.00%) (21,013.75) (63,678.04) (19,846.32) (60,140.37)
25 (7.00%) (19,156.59) (58,050.27) (18,092.33) (54,825.26)
30 (7.00%) (18,032.40) (54,643.64) (17,030.60) (51,607.89)
BANK FINANCING
Standard (10%) Step-up / Straight (10%)
No. of yrs Rate Amort Income Req Amort Income Req
5 (7.00%) (53,669.30) (162,634.24) (50,687.67) (153,599.00)
10 (7.00%) (31,470.12) (95,363.99 ) (29,721.78) (90,065.99)
15 (7.00%) (24,361.90) (73,823.94) (23,008.46) (69,722.61)
20 (7.00%) (21,013.75) (63,678.04) (19,846.32) (60,140.37)
