Pagibig Scheme

Milan Model (Core Type)

40 sq/m, reg. unit
Total Contract Price 615,000.00
Est. Loan 540,000.00
Gross Equity 75,000.00
Res. Fee      10,000.00
Net Eqty      65,000.00
M/E-6 mos   10,833.33
M/A-HDMF     6,310.36
Net Disposable Income 15,200.00

60 sq/m end. unit
Total Contract Price 815,000.00
Est. Loan 670,000.00
Gross Equity 145,000.00
Res. Fee        10,000.00
Net Eqty      135,000.00
M/E-6 mos     22,500.00
M/A-HDMF       7,829.53
Net Disposable Income 19,270.00

Milan Model (Complete Type)

40 sq/m, reg. unit
Total Contract Price 765,000.00
Est. Loan 650,000.00
Gross Equity 115,000.00
Res. Fee      10,000.00
Net Eqty      105,000.00
M/E-6 mos   17,500.00
M/A-HDMF     7,595.81
Net Disposable Income 17,900.00

60 sq/m end. unit
Total Contract Price 965,000.00
Est. Loan 770,000.00
Gross Equity 195,000.00
Res. Fee        10,000.00
Net Eqty      185,000.00
M/E-6 mos     30,833.33
M/A-HDMF       8,998.11
Net Disposable Income 22,100.00

Bank Financing Scheme

Milan Model (Core Type)
40 sq/m, reg. unit
Total Contract Price 615,000.00
D/F-70%  430,000.00
D/P-30%  184,500.00
Res. Fee       10,000.00
Net Eqty      174,500.00
M/E-6 mos    14,541.66
M/A-5YTP     11,167.41
M/A-7YTP      9,820.57
M/A-10YTP     8,606.98

60 sq/m end. unit
Total Contract Price 815,000.00
D/F-70%  570,500.00
D/P-30%  244,500.00
Res. Fee       10,000.00
Net Eqty      234,500.00
M/E-6 mos    19,541.66
M/A-5YTP     14,799.08
M/A-7YTP      13,014.25
M/A-10YTP     11,406.00

Milan Model (Complete Type)
40 sq/m, reg. unit
Total Contract Price 765,000.00
D/F-70%  535,500.00
D/P-30%  229,500.00
Res. Fee       10,000.00
Net Eqty      219,500.00
M/E-6 mos    21,950.00
M/A-5YTP     13,891.17
M/A-7YTP      12,215.83
M/A-10YTP     10,706.25

60 sq/m end. unit
Total Contract Price 965,000.00
D/F-70%  675,500.00
D/P-30%  289,500.00
Res. Fee       10,000.00
Net Eqty      279,500.00
M/E-6 mos    27,950.00
M/A-5YTP     17,522.84
M/A-7YTP      15,409.50
M/A-10YTP     13,505.27