Escolar Documentos
Profissional Documentos
Cultura Documentos
SANTIAGO VILLAS
KAREN HOUSE MODEL
EFFECTIVE NOV. 20 2008
IN-HOUSE
BALANCE NET OF RESERVATION P 2,330,000.00
20% DOWNPAYMENT P 466,000.00
PAYABLE FOR 12 MONTHS AT 0% INTEREST P 38,833.33
MO. AMORTIZATION
1 YEAR @ 0% INTEREST P 155,333.33
2 YEARS @ 12% INT. P.A. (0.047073472) P 87,744.95
3 YEARS @ 14% INT. P.A. (0.034177629) P 63,707.10
4 YEARS @ 16% INT. P.A. (0.028340281) P 52,826.28
5 YEARS @ 18% INT. P.A. (0.025393427) P 47,333.35
PAGIBIG(HDMF)
MO. AMORTIZATION
5 YEARS TO PAY (21.49390) P 42,987.80
10 YEARS TO PAY (13.49350) P 26,987.00
15 YEARS TO PAY (11.05399) P 22,107.98
20 YEARS TO PAY (9.98380) P 19,967.60
Page 1
Sheet1
15 YEARS TO PAY P 55,269.95
20 YEARS TO PAY P 49,919.00
Page 2
Sheet1
SQ.M.
SQ.M.
per month
Page 3
Sheet1
Page 4