Intalio Estates - Rocca Plus
Cagayan De Oro City, Misamis Oriental, Region X (Northern Mindanao)
Bedrooms: 3
Bathrooms: 3
Lot Area: 99 sqm
Floor Area: 85.34 sqm
The word INTALIO is derived from the Italian word “Intaglio” which means ‘to engrave’. This process of transforming the most basic materials into a work of art requires patience, strength, and expertise --- the very same principles where Intalio Estates are being built on.
Weecomm Magnum is set to bring you a home that is built to last, set in stone for the beautiful memories you are set to engrave. A space that grows with you and gets more beautiful with each moment, each memory and each story that you make in it.
ROCCA PLUS SAMPLE COMPUTATION
Total Selling Price 4,494,754.89
Less: RF Discount (Promo) -
Less: TSP Discount (Promo) (90,000.00)
Net Total Selling Price 4,404,754.89
Add: (12%) Vat 528,570.59
add: Legal & Misc. Fees 449,475.49
Total Contract Price 5,382,800.96
STANDARD EQUITY COMPUTATION
Down payment (10.00%) 538,280.10
Holding Fee (10,000.00)
Less: Promo for the Month -
Net Equity Payment 528,280.10
Monthly Equity (13months) 40,636.93
Loanable Amount 4,844,520.87
STEP EQUITY COMPUTATION
Downpayment(0.1) 528,280.10
(25%) 26,414.00
(35%) 46,224.51
(40%) 52,828.01
Loanable Amount(0.9) 4,844,520.87
BANK FINANCING
Standard (20%) Step-Up(10%)
No. of Rate Amortization Income Req Amortization Income Req
years
5yrs (7.0%) (95,927.32) (290,688.85) (95,927.32) (290,688.85)
10yrs (7.0%) (56,249.00) (170,451.50) (56,249.00) (170,451.50)
15yrs (7.0%) (43,563.92) (131,951.28) (43,563.92) (131,951.28)
20yrs (7.0%) (37,559.52) (113,816.72) (37,559.52) (113,816.72)
Step Up in (%) (10%)
Step Up Months 1st 5
2nd 4
3rd 4
13
Straight amort (10%)
13 months 40,636.93
