16/12/2023
As of July 15, 2023
Pueblo de Oro Horizon 2
Pag IBIG Financing Standard Computation
Single Detached Classic
Lot Area 110
Floor Area 70
Selling Price 3,990,504
VAT if Applicable 478,860
Add 7% Misc.Fee 279,335
TCP 4,748,699
Loan Value 2,800,000
Total Equity 1,669,364
Less Res. Fee 30,000
Equity for 12mos. 136,613
Misc. Fee (13th to 24th mos.) 23,277
30yrs Loan Mo. Amort. 17,697
Single Detached Premium
Lot Area 110
Floor Area 85
Selling Price 4,552,924
VAT if Applicable 546,350
Add 7% Misc.Fee 318,704
TCP 5,417,979
Loan Value 3,000,000
Total Equity 2,099,274
Less Res. Fee 30,000
Equity for 12mos. 172,439
Misc. Fee (13th to 24th mos.) 26,558
30yrs Loan Mo. Amort. 18,962
Single Attached Classic
Lot Area 110
Floor Area 81
Selling Price 4,289,521
VAT if Applicable 514,742
Add 7% Misc.Fee 300,266
TCP 5,104,529
Loan Value 3,000,000
Total Equity 1,804,263
Less Res. Fee 30,000
Equity for 12mos. 147,855
Misc. Fee (13th to 24th mos.) 25,022
30yrs Loan Mo. Amort. 18,962
Single Attached Premium
Lot Area 110
Floor Area 96
Selling Price 4,954,652
VAT if Applicable 594,558
Add 7% Misc.Fee 346,825
TCP 5,896,035
Loan Value 3,260,000
Total Equity 2,289,210
Less Res. Fee 30,000
Equity for 12mos. 188,267
Misc. Fee (13th to 24th mos.) 28,902
30yrs Loan Mo. Amort. 20,605
RcDimituiRealty