MONTANA HEIGHTS SAMPLE COMPUTATIONS

as of Sept 2016

Single Attached
3 Bedrooms
2 Toilet and Bath
Lot Area 80sqm
Floor Area 60.50sqm

Pagibig Computation
Total contract price- Php2,382,000
Reservation Fee- Php20,000
Equity- Php330,000 payable in 23months or 13,970 Monthly
Loanable Amount thru pagibigPhp1,935,000
Pagibig monthly amortization upon turnover-
Php22,671 for 10 yrs
Php15,126 for 20 yrs
Php12,980 for 30 yrs



Bank Computation
Total contract price- Php2,382,000
Reservation Fee- Php20,000
Equity- Php476,000 payable in 23months or 19,843 Monthly
Loanable Amount thru Bank Php1,905,000

Metrobank @ 8% Interest
Bank monthly amortization upon turnover-Php15,934 for 20 yrs

Townhouse
2 Bedrooms
1 Toilet and Bath
Lot Area 50sqm
Floor Area 45sqm

Pagibig Computation
Total contract price- Php1,183,000
Reservation Fee- Php6,000
Equity- Php117,310 payable in 18 months or 4,941 Monthly
Loanable Amount thru pagibigPhp1,125,000
Pagibig monthly amortization upon turnover-
Php13,400 for 10 yrs
Php9,087 for 20 yrs
Php8,002 for 30 yrs



Bank Computation
Total contract price- Php1,183,000
Reservation Fee- Php6,000
Equity- Php236,600 payable in 18monthly or 12,811/month
Loanable Amount thru Bank Php946,400

Metrobank @ 8% Interest
Pagibig monthly amortization upon turnover-
Php7,916 for 20 yrs