ASPEN LOCALLY EMPLOYED

Aspen tentative computation



Lot Area = 80sq.m
Terms = 30 years

LOCALLY EMPLOYED

ASPEN - SA - PH - 3

House and Lot Package = 750,000.00

Exess Lot = 4,200.00/ SQ.M
Corner Lot Fee = 200.00/SQ.M
Total Package Price = 750,000.00
Less Loan Amount = 730,000.00
EQUITY =20,000.00

HDMF PF = 150.00 = 2,000.00
Fire Insurance = 190.85 = 2,290.20
Mortgage Redemption Insurance = 299.30 = 3,591.60
Documentary Stamps = 1,826.00
First Monthly Amortization = 4,856.70 = 5,496.85
TOTAL CASH OUT = 35,293.65

Montly Installment thru 6 PDC'S = 5,867.28


RESERVATION FEE = 5,000.00

Required NTHP: 1 3,800.00 Required Pag-IBIG Contrbution: