Intalio Flats Primea - Studio End Building A
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 3,128,919.44
LESS: DISCOUNT -
Add: Legal & Miscellaneous 312,891.94
Add: Bank Fees included
TOTAL CONTRACT PRICE PHP 3,441,811.38
(10%) STANDARD SAMPLE COMPUTATION
Equity (%) (10.00%)
Equity Amount 344,181.14
less: Holding Fee 10,000.00
Net Equity 334,181.14
Equity Term 20.00
Standard Monthly Equity 16,709.06
TCP Balance 3,097,630.24
(15%) STRAIGHT PROMO SAMPLE COMPUTATION
Monthly amortization in 21 mos. 25,313.59
TCP Balance 3,107,630.24
(15%) STEP-UP PROMO SAMPLE COMPUTATION
Equity (%) PHP (15.00%)
Equity Amount PHP 529,962.77
less: Holding Fee PHP 10,000.00
Net Equity PHP 519,962.77
Equity Term PHP 23.00
Step Up Monthly Equity
(25%) 8 16,248.84
(35%) 8 22,748.37
(40%) 7 29,712.16
TCP Balance PHP 3,003,122.34
BANK FINANCING
No. of Years (Rate) (Standard 10% (amortization) (Income Req)) (Step-up/Straight 15% (Amort) (Income Req))
5 (7,00%) 62,963.39 190,798.14 59,465.42 180,198.25
10 (7.00%) 36,919.90 111,878.49 34,868.80 105,663.02
15 (7.00%) 28,580.73 86,608.28 26,992.91 81,796.70
20 (7.00%) 24,652.77 74,705.38 23,283.18 70,555.08
