| Floor |
Amount
TSP (Php) |
Payments before Turn-over |
Misc. Fee |
80% Balance |
| 20% Equity |
Months to Pay |
M.A. |
9 |
P4,705,000.00 |
P 941,000.00 |
24 |
39,208.33 |
P 223,488 |
P 3,764,000.00 |
10 |
P4,720,000.00 |
P 944,000.00 |
24 |
39,333.33 |
P 224,200 |
P 3,776,000.00 |
11 |
P4,735,000.00 |
P 947,000.00 |
24 |
39,458.33 |
P 224,913 |
P 3,788,000.00 |
12 |
P4,785,000.00 |
P 957,000.00 |
24 |
39,875.00 |
P 227,288 |
P 3,828,000.00 |
14 |
P4,800,000.00 |
P 960,000.00 |
24 |
40,000.00 |
P 228,000 |
P 3,840,000.00 |
30 |
P5,000,000.00 |
P 1,000,000.00 |
24 |
41,666.67 |
P 237,500 |
P 4,000,000.00 |
31 |
P5,015,000.00 |
P 1,003,000.00 |
24 |
41,791.67 |
P 238,213 |
P 4,012,000.00 |
32 |
P5,030,000.00 |
P 1,006,000.00 |
24 |
41,916.67 |
P 238,925 |
P 4,024,000.00 |
33 |
P5,080,000.00 |
P 1,016,000.00 |
24 |
42,333.33 |
P 241,300 |
P 4,064,000.00 |
34 |
P5,095,000.00 |
P 1,019,000.00 |
24 |
42,458.33 |
P 242,013 |
P 4,076,000.00 |
|
| Floor |
Payment starts on April 2012 |
Loan Amount
In-house |
Fire and MRI
add'l on M.A. |
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) |
9 |
P 3,987,487.50 |
2,521.93 |
P 66,854.06 |
P 58,330.28 |
P 78,134.47 |
P 47,680.77 |
P 38,177.01 |
P 33,865.69 |
10 |
P 4,000,200.00 |
2,528.16 |
P 67,065.39 |
P 58,514.44 |
P 78,383.57 |
P 47,832.78 |
P 38,298.72 |
P 33,973.65 |
11 |
P 4,012,912.50 |
2,534.39 |
P 67,276.72 |
P 58,698.59 |
P 78,632.67 |
P 47,984.79 |
P 38,420.43 |
P 34,081.62 |
12 |
P 4,055,287.50 |
2,555.17 |
P 67,981.15 |
P 59,312.44 |
P 79,463.00 |
P 48,491.50 |
P 38,826.14 |
P 34,441.51 |
14 |
P 4,068,000.00 |
2,561.40 |
P 68,192.48 |
P 59,496.60 |
P 79,712.10 |
P 48,643.51 |
P 38,947.85 |
P 34,549.48 |
30 |
P 4,237,500.00 |
2,644.50 |
P 71,010.21 |
P 61,952.00 |
P 83,033.44 |
P 50,670.32 |
P 40,570.68 |
P 35,989.04 |
31 |
P 4,250,212.50 |
2,650.73 |
P 71,221.54 |
P 62,136.15 |
P 83,282.54 |
P 50,822.33 |
P 40,692.39 |
P 36,097.01 |
32 |
P 4,262,925.00 |
2,656.97 |
P 71,432.87 |
P 62,320.31 |
P 83,531.64 |
P 50,974.34 |
P 40,814.10 |
P 36,204.97 |
33 |
P 4,305,300.00 |
2,677.74 |
P 72,137.30 |
P 62,934.16 |
P 84,361.98 |
P 51,481.05 |
P 41,219.81 |
P 36,564.86 |
34 |
P 4,318,012.50 |
2,683.97 |
P 72,348.63 |
P 63,118.31 |
P 84,611.08 |
P 51,633.06 |
P 41,341.52 |
P 36,672.83 |
|