| Floor |
Amount
TSP (Php) |
Payments before Turn-over |
Misc. Fee |
80% Balance |
| 20% Equity |
Months to Pay |
M.A. |
P5 |
P500,000.00 |
P 100,000.00 |
24 |
4,166.67 |
P 23,750 |
P 400,000.00 |
P5-double |
P800,000.00 |
P 160,000.00 |
24 |
6,666.67 |
P 38,000 |
P 640,000.00 |
P4 |
P500,000.00 |
P 100,000.00 |
24 |
4,166.67 |
P 23,750 |
P 400,000.00 |
P4-double |
P800,000.00 |
P 160,000.00 |
24 |
6,666.67 |
P 38,000 |
P 640,000.00 |
P3 |
P550,000.00 |
P 110,000.00 |
24 |
4,583.33 |
P 26,125 |
P 440,000.00 |
P3-double |
P800,000.00 |
P 160,000.00 |
24 |
6,666.67 |
P 38,000 |
P 640,000.00 |
P2 |
P550,000.00 |
P 110,000.00 |
24 |
4,583.33 |
P 26,125 |
P 440,000.00 |
P2-double |
P800,000.00 |
P 160,000.00 |
24 |
6,666.67 |
P 38,000 |
P 640,000.00 |
P1 |
P600,000.00 |
P 120,000.00 |
24 |
5,000.00 |
P 28,500 |
P 480,000.00 |
B1 |
P600,000.00 |
P 120,000.00 |
24 |
5,000.00 |
P 28,500 |
P 480,000.00 |
B1-double |
P850,000.00 |
P 170,000.00 |
24 |
7,083.33 |
P 40,375 |
P 680,000.00 |
B2 |
P550,000.00 |
P 110,000.00 |
24 |
4,583.33 |
P 26,125 |
P 440,000.00 |
B2-double |
P800,000.00 |
P 160,000.00 |
24 |
6,666.67 |
P 38,000 |
P 640,000.00 |
B3 |
P500,000.00 |
P 100,000.00 |
24 |
4,166.67 |
P 23,750 |
P 400,000.00 |
B3-double |
P800,000.00 |
P 160,000.00 |
24 |
6,666.67 |
P 38,000 |
P 640,000.00 |
B4 |
P500,000.00 |
P 100,000.00 |
24 |
4,166.67 |
P 23,750 |
P 400,000.00 |
B4-double |
P800,000.00 |
P 160,000.00 |
24 |
6,666.67 |
P 38,000 |
P 640,000.00 |
P5 |
P373,750.00 |
P 74,750.00 |
24 |
3,114.58 |
P 17,753 |
P 299,000.00 |
P5-double |
P598,000.00 |
P 119,600.00 |
24 |
4,983.33 |
P 28,405 |
P 478,400.00 |
P4 |
P500,000.00 |
P 100,000.00 |
24 |
4,166.67 |
P 23,750 |
P 400,000.00 |
P4-double |
P800,000.00 |
P 160,000.00 |
24 |
6,666.67 |
P 38,000 |
P 640,000.00 |
P3 |
P550,000.00 |
P 110,000.00 |
24 |
4,583.33 |
P 26,125 |
P 440,000.00 |
P3-double |
P800,000.00 |
P 160,000.00 |
24 |
6,666.67 |
P 38,000 |
P 640,000.00 |
P2 |
P550,000.00 |
P 110,000.00 |
24 |
4,583.33 |
P 26,125 |
P 440,000.00 |
P2-double |
P800,000.00 |
P 160,000.00 |
24 |
6,666.67 |
P 38,000 |
P 640,000.00 |
P1 |
P600,000.00 |
P 120,000.00 |
24 |
5,000.00 |
P 28,500 |
P 480,000.00 |
B1 |
P600,000.00 |
P 120,000.00 |
24 |
5,000.00 |
P 28,500 |
P 480,000.00 |
B1-double |
P850,000.00 |
P 170,000.00 |
24 |
7,083.33 |
P 40,375 |
P 680,000.00 |
B2 |
P550,000.00 |
P 110,000.00 |
24 |
4,583.33 |
P 26,125 |
P 440,000.00 |
B2-double |
P800,000.00 |
P 160,000.00 |
24 |
6,666.67 |
P 38,000 |
P 640,000.00 |
B3 |
P500,000.00 |
P 100,000.00 |
24 |
4,166.67 |
P 23,750 |
P 400,000.00 |
B3-double |
P800,000.00 |
P 160,000.00 |
24 |
6,666.67 |
P 38,000 |
P 640,000.00 |
B4 |
P500,000.00 |
P 100,000.00 |
24 |
4,166.67 |
P 23,750 |
P 400,000.00 |
B4-double |
P800,000.00 |
P 160,000.00 |
24 |
6,666.67 |
P 38,000 |
P 640,000.00 |
|
| Floor |
Payment starts on April 2012 |
Loan Amount
In-house |
In-house
10 years (w/Fire and MRI) |
In-house
15 years (w/Fire and MRI) |
Bank financing
5 years (80%TSP) |
Bank financing
10 years(80%TSP) |
Bank financing
15 years(80%TSP) |
Bank financing
20 years(80%TSP) |
P5 |
P 423,750.00 |
P 7,611.32 |
P 6,705.50 |
P 8,303.34 |
P 5,067.03 |
P 4,057.07 |
P 3,598.90 |
P5-double |
P 678,000.00 |
P 11,837.91 |
P 10,388.60 |
P 13,285.35 |
P 8,107.25 |
P 6,491.31 |
P 5,758.25 |
P4 |
P 423,750.00 |
P 7,611.32 |
P 6,705.50 |
P 8,303.34 |
P 5,067.03 |
P 4,057.07 |
P 3,598.90 |
P4-double |
P 678,000.00 |
P 11,837.91 |
P 10,388.60 |
P 13,285.35 |
P 8,107.25 |
P 6,491.31 |
P 5,758.25 |
P3 |
P 466,125.00 |
P 8,315.75 |
P 7,319.35 |
P 9,133.68 |
P 5,573.74 |
P 4,462.77 |
P 3,958.79 |
P3-double |
P 678,000.00 |
P 11,837.91 |
P 10,388.60 |
P 13,285.35 |
P 8,107.25 |
P 6,491.31 |
P 5,758.25 |
P2 |
P 466,125.00 |
P 8,315.75 |
P 7,319.35 |
P 9,133.68 |
P 5,573.74 |
P 4,462.77 |
P 3,958.79 |
P2-double |
P 678,000.00 |
P 11,837.91 |
P 10,388.60 |
P 13,285.35 |
P 8,107.25 |
P 6,491.31 |
P 5,758.25 |
P1 |
P 508,500.00 |
P 9,020.18 |
P 7,933.20 |
P 9,964.01 |
P 6,080.44 |
P 4,868.48 |
P 4,318.68 |
B1 |
P 508,500.00 |
P 9,020.18 |
P 7,933.20 |
P 9,964.01 |
P 6,080.44 |
P 4,868.48 |
P 4,318.68 |
B1-double |
P 720,375.00 |
P 12,542.35 |
P 11,002.45 |
P 14,115.68 |
P 8,613.95 |
P 6,897.02 |
P 6,118.14 |
B2 |
P 466,125.00 |
P 8,315.75 |
P 7,319.35 |
P 9,133.68 |
P 5,573.74 |
P 4,462.77 |
P 3,958.79 |
B2-double |
P 678,000.00 |
P 11,837.91 |
P 10,388.60 |
P 13,285.35 |
P 8,107.25 |
P 6,491.31 |
P 5,758.25 |
B3 |
P 423,750.00 |
P 7,611.32 |
P 6,705.50 |
P 8,303.34 |
P 5,067.03 |
P 4,057.07 |
P 3,598.90 |
B3-double |
P 678,000.00 |
P 11,837.91 |
P 10,388.60 |
P 13,285.35 |
P 8,107.25 |
P 6,491.31 |
P 5,758.25 |
B4 |
P 423,750.00 |
P 7,611.32 |
P 6,705.50 |
P 8,303.34 |
P 5,067.03 |
P 4,057.07 |
P 3,598.90 |
B4-double |
P 678,000.00 |
P 11,837.91 |
P 10,388.60 |
P 13,285.35 |
P 8,107.25 |
P 6,491.31 |
P 5,758.25 |
P5 |
P 316,753.13 |
P 5,832.63 |
P 5,155.53 |
P 6,206.75 |
P 3,787.61 |
P 3,032.66 |
P 2,690.18 |
P5-double |
P 506,805.00 |
P 8,992.01 |
P 7,908.65 |
P 9,930.80 |
P 6,060.17 |
P 4,852.25 |
P 4,304.29 |
P4 |
P 423,750.00 |
P 7,611.32 |
P 6,705.50 |
P 8,303.34 |
P 5,067.03 |
P 4,057.07 |
P 3,598.90 |
P4-double |
P 678,000.00 |
P 11,837.91 |
P 10,388.60 |
P 13,285.35 |
P 8,107.25 |
P 6,491.31 |
P 5,758.25 |
P3 |
P 466,125.00 |
P 8,315.75 |
P 7,319.35 |
P 9,133.68 |
P 5,573.74 |
P 4,462.77 |
P 3,958.79 |
P3-double |
P 678,000.00 |
P 11,837.91 |
P 10,388.60 |
P 13,285.35 |
P 8,107.25 |
P 6,491.31 |
P 5,758.25 |
P2 |
P 466,125.00 |
P 8,315.75 |
P 7,319.35 |
P 9,133.68 |
P 5,573.74 |
P 4,462.77 |
P 3,958.79 |
P2-double |
P 678,000.00 |
P 11,837.91 |
P 10,388.60 |
P 13,285.35 |
P 8,107.25 |
P 6,491.31 |
P 5,758.25 |
P1 |
P 508,500.00 |
P 9,020.18 |
P 7,933.20 |
P 9,964.01 |
P 6,080.44 |
P 4,868.48 |
P 4,318.68 |
B1 |
P 508,500.00 |
P 9,020.18 |
P 7,933.20 |
P 9,964.01 |
P 6,080.44 |
P 4,868.48 |
P 4,318.68 |
B1-double |
P 720,375.00 |
P 12,542.35 |
P 11,002.45 |
P 14,115.68 |
P 8,613.95 |
P 6,897.02 |
P 6,118.14 |
B2 |
P 466,125.00 |
P 8,315.75 |
P 7,319.35 |
P 9,133.68 |
P 5,573.74 |
P 4,462.77 |
P 3,958.79 |
B2-double |
P 678,000.00 |
P 11,837.91 |
P 10,388.60 |
P 13,285.35 |
P 8,107.25 |
P 6,491.31 |
P 5,758.25 |
B3 |
P 423,750.00 |
P 7,611.32 |
P 6,705.50 |
P 8,303.34 |
P 5,067.03 |
P 4,057.07 |
P 3,598.90 |
B3-double |
P 678,000.00 |
P 11,837.91 |
P 10,388.60 |
P 13,285.35 |
P 8,107.25 |
P 6,491.31 |
P 5,758.25 |
B4 |
P 423,750.00 |
P 7,611.32 |
P 6,705.50 |
P 8,303.34 |
P 5,067.03 |
P 4,057.07 |
P 3,598.90 |
B4-double |
P 678,000.00 |
P 11,837.91 |
P 10,388.60 |
P 13,285.35 |
P 8,107.25 |
P 6,491.31 |
P 5,758.25 |
|