Intalio Estates - Obra - Phase 3 Lot 10 Blk1
Cagayan De Oro City, Misamis Oriental, Region X (Northern Mindanao)
Bedroom: 0
Bathroom: 0
Lot Area: 121 sqm
Floor Area: 118.69 sqm
Intalio Estates is a residential subdivision in Cagayan de Oro City developed by Wee Comm Magnum Properties, offering homes with open floor plans, access to nature with scenic views, and exclusive clubhouses for a lifestyle of comfort and elegance. The project aims to provide quality, world-class housing for the Kagayanon community, with multiple house models like Magnum, Rocca Plus, Vita, Oro, and Fresco.
OBRA SAMPLE COMPUTATION
Total Selling Price 7,036,557.38
Less: RF Discount (Promo) -
Less: TSP Discount (Promo) (25,000.00)
Net Total Selling Price 7,011,557.38
Add: (12%) Vat 841,386.89
add: Legal & Misc. Fees 703,655.74
Total Contract Price 8,556,600.00
STANDARD EQUITY COMPUTATION
Down payment (20.00%) 1,711,320.00
Holding Fee (15,000.00)
Less: Promo for the Month -
Net Equity Payment 1,696,320.00
Monthly Equity (34 months) 49,891.76
Loanable Amount (80.00%) 6,845,280.00
STEP EQUITY COMPUTATION
Downpayment(0.15) 1,268,490.00
(25%) 26,426.88
(35%) 36,997.63
(40%) 46,126.91
Loanable Amount(0.85) 7,273,110.00
BANK FINANCING
Standard (0.2) Step-Up(0.15)
No. of Rate Amortization Income Req Amortization Income Req
years
5yrs (7.0%) (135,544.75) (410,741.66) (144,016.30) (436,413.02)
10yrs (7.0%) (79,479.51) (240,846.99) (84,446.97) (255,899.92)
15yrs (7.0%) (61,527.31) (186,446.40) (65,327.773) (198,099.30)
20yrs (7.0%) (53,071.38) (160,822.37) (56,388.34) (170,873.77)
Step Up in (%) (15.00%)
Step Up Months 1st 12
2nd 11
3rd 11
34
Straight amort (15.00%)
35 months 36,242.57
