Intalio Flats Primea - Studio Outer View Inner ( Building D) Floor 14
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 2,894,532.23
LESS: DISCOUNT -
Add: Legal & Miscellaneous 289,453.22
Add: Bank Fees included
TOTAL CONTRACT PRICE 3,183,985.45
(10%) STANDARD SAMPLE COMPUTATION
Equity (%) (20.00%)
Equity Amount 636,797.09
less: Holding Fee 10,000.00
Net Equity 626,797.09
Equity Term 45.00
Standard Monthly Equity 13,928.82
TCP Balance 2,547,188.36
(15%) STRAIGHT PROMO SAMPLE COMPUTATION
Monthly amortization in 45 mos. 10,391.06
TCP Balance 2,706,387.63
(15%) STEP-UP PROMO SAMPLE COMPUTATION
Equity (%) PHP (15.00%)
Equity Amount 477,597.82
less: Holding Fee 10,000.00
Net Equity 467,597.82
Equity Term 45.00
Step Up Monthly Equity
(25%) 15 7,793.30
(35%) 15 10,910.62
(40%) 15 12,469.28
TCP Balance 2,706,387.63
PAG IBIG FINANCING
No. of Years (Rate) (Standard 15% (amortization) (Income Req)) (Step-up/Straight (15%) (Amort) (Income Req))
5 (7.00%) ((60,550.26) (183,485.64)) ((57,186.36) (173,291.99))
10 (7.00%) ((35,504.92) (107,590.65)) ((33,532.42) (101,613.39))
15 (7.00%) ((27,485.35) (83,288.94)) ((25,958.39) (78,661.78))
20 (7.00%) ((23,707.94) (71,842.23)) ((22,390.83) (67,850.99))
25 (7.00%) ((21,612.66) (65,492.92)) ((20,411.96) (61,854.43))
30 (7.00%) ((20,344.34) (61,649.53)) ((19,214.10) (58,224.55))
BANK FINANCING
No. of Years (Rate) (Standard 10% (amortization) (Income Req)) (Step-up/Straight 10% (Amort) (Income Req))
5 (7.00%) ((60,550.26) (183,485.64)) ((57,186.36) (173,291.99))
10 (7.00%) ((35,504.92) (107,590.65)) ((33,532.42) (101,613.39))
15 (7.00%) ((27,485.35) (83,288.94)) ((25,958.39) (78,661.78))
20 (7.00%) ((23,707.94) (71,842.23)) ((22,390.83) (67,850.99))
