Saturday, 5 August 2017

Pag-IBIG Financing Computation

Loan Value up to P 750,000.00 @ 6.5% per annum
Description Probable
Resulting Equity
Schedule of Payments No. of If the income ranges from 15k to 17,500k
Block Lot Lot House House Lot TCP NET TCP Loan EQUITY HDMF Months 6.5 % Interest Rate ESTIMATE M/A Gross
Move-in Fee
PROJ No. No. Area Area Model Type Oct-16 ( net of P5,000 R/F ) Value M/A M/A to pay P & Int. Insurance Contribution 30 years Monthly Income

SPNG 06 41 89 30 MODEL 30 EU 1,067,900.00 1,062,900.00 875,000.00 187,900.00 18,790.00 6,884.78 4700.00 12 mos. 5,812.58 722.20 350.00 6,884.78 16,607.37
SPSG1 05 01 85 42 MODEL 42 CON EU 1,148,500.00 1,143,500.00 1,082,000.00 61,500.00 6,150.00 8,529.07 4700.00 12 mos. 7,187.67 891.40 450.00 8,529.07 20,536.20
SPSG1 12 43 102 42 MODEL 42 CON EU 1,259,000.00 1,254,000.00 1,091,000.00 163,000.00 16,300.00 8,597.11 4700.00 12 mos. 7,247.46 899.65 450.00 8,597.11 20,707.02
SPSG1 17 47 76 42 MODEL 42 CON EU 1,090,000.00 1,085,000.00 1,043,000.00 42,000.00 5,250.00 8,237.00 4700.00 10 mos. 6,928.60 858.40 450.00 8,237.00 19,795.99
SPSG1 19 24 36 42 MODEL 42 CON RL 850,000.00 845,000.00 835,000.00 10,000.00 5,000.00 6,586.06 4700.00 4 mos. 5,546.86 689.20 350.00 6,586.06 15,848.17
SPSG1 19 33 49 42 MODEL 42 CON CL/EU 934,500.00 929,500.00 919,000.00 10,500.00 5,250.00 7,260.12 4700.00 4 mos. 6,104.87 755.25 400.00 7,260.12 17,442.49
SPSG1 19 35 57 42 MODEL 42 CON IRL 986,500.00 981,500.00 931,000.00 50,500.00 5,050.00 7,352.19 4700.00 12 mos. 6,184.59 767.60 400.00 7,352.19 17,670.26
SPSG2 14 57 99 42 MODEL 42 CON EU 1,289,500.00 1,284,500.00 1,079,000.00 205,500.00 20,550.00 8,505.04 4700.00 12 mos. 7,167.74 887.30 450.00 8,505.04 20,479.27
SPSG2 14 58 91 42 MODEL 42 CON EU 1,237,500.00 1,232,500.00 1,108,000.00 124,500.00 12,450.00 8,772.44 4700.00 12 mos. 7,360.39 912.05 500.00 8,772.44 21,029.68
SPSG2 15 25 54 42 MODEL 42 CON EU 997,000.00 992,000.00 949,000.00 43,000.00 5,375.00 7,484.16 4700.00 10 mos. 6,304.16 780.00 400.00 7,484.16 18,011.88
SPSG2 17 07 92 42 MODEL 42 CON EU 1,244,000.00 1,239,000.00 1,112,000.00 127,000.00 12,700.00 8,803.16 4700.00 12 mos. 7,386.96 916.20 500.00 8,803.16 21,105.60
SPSG2 21 07 59 42 MODEL 42 CON EU 1,029,500.00 1,024,500.00 970,000.00 54,500.00 5,450.00 7,644.31 4700.00 12 mos. 6,443.66 800.65 400.00 7,644.31 18,410.46
SPSG2 23 16 39 43 MODEL 42 CON IRL 884,500.00 879,500.00 853,000.00 26,500.00 5,300.00 6,718.04 4700.00 12 mos. 5,666.44 701.60 350.00 6,718.04 16,189.83
SPV 04 01 124 42 Samantha EU 1,486,400.00 1,481,400.00 1,098,000.00 383,400.00 38,340.00 8,697.76 4,500.00 12 mos. 7,293.96 903.80 500.00 8,697.76 20,839.88
SPV 04 05 112 42 Samantha EU 1,401,200.00 1,396,200.00 1,112,000.00 284,200.00 28,420.00 8,803.16 4,500.00 12 mos. 7,386.96 916.20 500.00 8,803.16 21,105.60
SPV 04 21 72 42 Samantha EU 1,074,000.00 1,069,000.00 946,000.00 123,000.00 12,300.00 7,464.23 4,500.00 12 mos. 6,284.23 780.00 400.00 7,464.23 17,954.94
SPV 12 62 76 30 Sophia EU 930,000.00 925,000.00 768,000.00 157,000.00 15,700.00 6,033.24 4,500.00 12 mos. 5,101.79 631.45 300.00 6,033.24 14,576.53
SPV 13 61 51 30 Sophia CL/EU/MR 838,500.00 833,500.00 664,000.00 169,500.00 16,950.00 4,991.68 4,500.00 12 mos. 4,196.93 544.75 250.00 4,991.68 11,991.23
SPV 16 23 73 30 Sophia EU 910,500.00 905,500.00 756,000.00 149,500.00 14,950.00 5,945.22 4,500.00 12 mos. 5,022.07 623.15 300.00 5,945.22 14,348.77
SPV 16 35 63 30 Sophia EU 845,500.00 840,500.00 714,000.00 126,500.00 12,650.00 5,399.02 4,500.00 12 mos. 4,512.97 586.05 300.00 5,399.02 12,894.19
SPV 17 52 72 30 Sophia EU 904,000.00 899,000.00 752,000.00 147,000.00 14,700.00 5,914.55 4,500.00 12 mos. 4,995.50 619.05 300.00 5,914.55 14,272.85
SPV 17 53 77 30 Sophia EU 936,500.00 931,500.00 772,000.00 159,500.00 15,950.00 6,063.91 4,500.00 12 mos. 5,128.36 635.55 300.00 6,063.91 14,652.45
SPV 18 21 72 30 Sophia CL/EU 924,000.00 919,000.00 752,000.00 167,000.00 16,700.00 5,914.55 4,500.00 12 mos. 4,995.50 619.05 300.00 5,914.55 14,272.85
SPV 20 07 59 30 Sophia EU 819,500.00 814,500.00 698,000.00 116,500.00 11,650.00 5,235.48 4,500.00 12 mos. 4,411.83 573.65 250.00 5,235.48 12,605.24
SPV 20 08 103 30 Sophia EU 1,105,500.00 1,100,500.00 881,000.00 219,500.00 21,950.00 6,928.79 4,500.00 12 mos. 5,852.44 726.35 350.00 6,928.79 16,721.25
SPV 20 15 80 30 Sophia CL/EU 976,000.00 971,000.00 785,000.00 186,000.00 18,600.00 6,162.67 4,500.00 12 mos. 5,214.72 647.95 300.00 6,162.67 14,899.19
SPV 20 21 65 30 Sophia EU 858,500.00 853,500.00 723,000.00 130,500.00 13,050.00 5,464.15 4,500.00 12 mos. 4,569.85 594.30 300.00 5,464.15 13,056.72
SPV 20 23 78 30 Sophia CL/EU 963,000.00 958,000.00 777,000.00 181,000.00 18,100.00 6,101.27 4,500.00 12 mos. 5,161.57 639.70 300.00 6,101.27 14,747.35
SPV 21 11 59 30 Sophia EU 819,500.00 814,500.00 698,000.00 116,500.00 11,650.00 5,235.48 4,500.00 12 mos. 4,411.83 573.65 250.00 5,235.48 12,605.24
SPV 21 12 85 30 Sophia EU 988,500.00 983,500.00 806,000.00 177,500.00 17,750.00 6,368.67 4,500.00 12 mos. 5,354.22 664.45 350.00 6,368.67 15,297.76
SPV 21 30 122 30 Sophia EU 1,229,000.00 1,224,000.00 960,000.00 264,000.00 26,400.00 7,569.58 4,500.00 12 mos. 6,377.23 792.35 400.00 7,569.58 18,220.66
SPV 22 31 92 30 Sophia EU 1,034,000.00 1,029,000.00 835,000.00 194,000.00 19,400.00 6,586.06 4,500.00 12 mos. 5,546.86 689.20 350.00 6,586.06 15,848.18
SPV 23 22 82 30 Sophia EU 969,000.00 964,000.00 793,000.00 171,000.00 17,100.00 6,219.91 4,500.00 12 mos. 5,267.86 652.05 300.00 6,219.91 15,051.03
SPV 23 23 82 30 Sophia EU 969,000.00 964,000.00 793,000.00 171,000.00 17,100.00 6,219.91 4,500.00 12 mos. 5,267.86 652.05 300.00 6,219.91 15,051.03
SPV 23 26 61 30 Sophia CL/EU/MR 913,500.00 908,500.00 706,000.00 202,500.00 20,250.00 5,344.30 4,500.00 12 mos. 4,462.40 581.90 300.00 5,344.30 12,749.71
SPV 24 23 75 30 Sophia EU/MR 998,500.00 993,500.00 764,000.00 229,500.00 22,950.00 6,002.51 4,500.00 12 mos. 5,075.21 627.30 300.00 6,002.51 14,500.61
SPV 24 24 100 30 Sophia EU 1,086,000.00 1,081,000.00 868,000.00 213,000.00 21,300.00 6,830.03 4,500.00 12 mos. 5,766.08 713.95 350.00 6,830.03 16,474.52
SPV 24 29 58 30 Sophia EU 813,000.00 808,000.00 693,000.00 115,000.00 11,500.00 5,199.73 4,500.00 12 mos. 4,380.23 569.50 250.00 5,199.73 12,514.95
SPV 25 28 101 30 Sophia EU 1,092,500.00 1,087,500.00 872,000.00 215,500.00 21,550.00 6,860.75 4,500.00 12 mos. 5,792.65 718.10 350.00 6,860.75 16,550.44
SPV 40 13 62 42 Samantha EU 1,009,000.00 1,004,000.00 904,000.00 100,000.00 10,000.00 7,148.08 4,500.00 12 mos. 6,005.23 742.85 400.00 7,148.08 17,157.79
SPV 40 14 93 42 Samantha EU 1,210,500.00 1,205,500.00 1,033,000.00 172,500.00 17,250.00 8,162.32 4,500.00 12 mos. 6,862.17 850.15 450.00 8,162.32 19,606.19
SPV 41 13 111 42 Samantha EU 1,327,500.00 1,322,500.00 1,108,000.00 214,500.00 21,450.00 8,772.44 4,500.00 12 mos. 7,360.39 912.05 500.00 8,772.44 21,029.68
SPV 42 13 136 42 Samantha EU 1,490,000.00 1,485,000.00 1,145,000.00 340,000.00 34,000.00 9,101.18 4,500.00 12 mos. 7,606.18 945.00 550.00 9,101.18 21,731.94
SPV 42 14 120 42 Samantha EU 1,386,000.00 1,381,000.00 1,082,000.00 299,000.00 29,900.00 8,579.07 4,500.00 12 mos. 7,187.67 891.40 500.00 8,579.07 20,536.21
SPV 43 14 85 42 Samantha EU 1,158,500.00 1,153,500.00 1,000,000.00 153,500.00 15,350.00 7,918.35 4,500.00 12 mos. 6,642.95 825.40 450.00 7,918.35 18,979.86
SPV 44 09 82 42 Samantha EU 1,139,000.00 1,134,000.00 988,000.00 146,000.00 14,600.00 7,776.23 4,500.00 12 mos. 6,563.23 813.00 400.00 7,776.23 18,752.10
SPV 45 06 139 42 Samantha EU 1,509,500.00 1,504,500.00 1,157,000.00 347,500.00 34,750.00 9,184.89 4,500.00 12 mos. 7,685.89 949.00 550.00 9,184.89 21,959.69
SPV 46 67 56 42 Samantha CL/EU 990,000.00 985,000.00 879,000.00 106,000.00 10,600.00 6,911.35 4,500.00 12 mos. 5,839.15 722.20 350.00 6,911.35 16,683.29
SPV 51 02 60 42 Samantha EU 996,000.00 991,000.00 896,000.00 95,000.00 9,500.00 7,040.78 4,500.00 12 mos. 5,952.08 738.70 350.00 7,040.78 17,005.95
SPV 52 04 52 42 Samantha EU 975,200.00 970,200.00 863,000.00 107,200.00 10,720.00 6,792.72 4,500.00 12 mos. 5,732.87 709.85 350.00 6,792.72 16,379.62
SPV 53 01 139 42 Samantha CL/EU 1,529,500.00 1,524,500.00 1,157,000.00 367,500.00 36,750.00 9,184.89 4,500.00 12 mos. 7,685.89 949.00 550.00 9,184.89 21,959.69
SPV 61 02 69 42 Samantha EU 1,095,900.00 1,090,900.00 934,000.00 156,900.00 15,690.00 7,372.12 4,500.00 12 mos. 6,204.52 767.60 400.00 7,372.12 17,727.19
CA1 02 43 42 AINA EU/MR 1,582,300.00 1,577,300.00 1,199,000.00 378,300.00 37,830.00 9,451.25 4,500.00 12 mos. 7,964.90 986.35 500.00 9,451.25 22,756.85
CA2 18 36 45 Alaia RL/MR 966,800.00 956,800.00 887,000.00 69,800.00 6,980.00 6,972.75 4,500.00 12 mos. 5,892.30 730.45 350.00 6,972.75 16,835.13