VILLA MELISSA SUBDIVISION

SAMPLE COMPUTATION FOR 5 YEARS TO PAY

MODEL: VICTORIA
AREA : 80 SQM

TOTAL PACKAGE 1,543,600.00

LESS:
RESERVATION 5,000.00

EST HDMF TAKE OUT 1,371,376.40

TOTAL EQUITY 167,223.60

EQUITY 1 85,208.00 8 MONTHS TO PAY

PAYABLE PER MONTH 10,651.00 PER MONTH

EQUITY 2 82,015.60 24 MONTHS TO PAY

PAYABLE PER MONTH 3,417.32 PER MONTH

Total 167,223.60
ADDITIONAL FEES
Appraisal Fee
HDMF Filing Fee
Notarial Fees

Other Govenment
Agency Fees
Total 68,500.00

Less: Downpayment 5,000.00

Balance 63,500.00 24 Months to pay
2,645.83 per month

TOTAL PAYABLE FOR

24 MOS 235,723.60

Sample Schedule of Payment

Reservation 5,000.00 5,000.00

Equity 1 10,651.00 2,645.83 Additional Fees 13,296.83 1ST MONTH
Equity 1 10,651.00 2,645.83 Additional Fees 13,296.83 2nd MONTH
Equity 1 10,651.00 2,645.83 Additional Fees 13,296.83 3rd MONTH
Equity 1 10,651.00 2,645.83 Additional Fees 13,296.83 4th MONTH
Equity 1 10,651.00 2,645.83 Additional Fees 13,296.83 5th MONTH
Equity 1 10,651.00 2,645.83 Additional Fees 13,296.83 6th MONTH
Equity 1 10,651.00 2,645.83 Additional Fees 13,296.83 7th MONTH
Equity 1 10,651.00 2,645.83 Additional Fees 13,296.83 8th MONTH
Equity 2 3,417.32 2,645.83 Additional Fees 6,063.15 9th MONTH
Equity 2 3,417.32 2,645.83 Additional Fees 6,063.15 10th MONTH
Equity 2 3,417.32 2,645.83 Additional Fees 6,063.15 11th MONTH
Equity 2 3,417.32 2,645.83 Additional Fees 6,063.15 12th MONTH
Equity 2 3,417.32 2,645.83 Additional Fees 6,063.15 13th MONTH
Equity 2 3,417.32 2,645.83 Additional Fees 6,063.15 14th MONTH
Equity 2 3,417.32 2,645.83 Additional Fees 6,063.15 15th MONTH
Equity 2 3,417.32 2,645.83 Additional Fees 6,063.15 16th MONTH
Equity 2 3,417.32 2,645.83 Additional Fees 6,063.15 17th MONTH
Equity 2 3,417.32 2,645.83 Additional Fees 6,063.15 18th MONTH
Equity 2 3,417.32 2,645.83 Additional Fees 6,063.15 19th MONTH
Equity 2 3,417.32 2,645.83 Additional Fees 6,063.15 20th MONTH
Equity 2 3,417.32 2,645.83 Additional Fees 6,063.15 21st MONTH
Equity 2 3,417.32 2,645.83 Additional Fees 6,063.15 22nd MONTH
Equity 2 3,417.32 2,645.83 Additional Fees 6,063.15 23rd MONTH
Equity 2 3,417.32 2,645.83 Additional Fees 6,063.15 24th MONTH
Equity 2 3,417.32 Additional Fees 3,417.32 25th MONTH
Equity 2 3,417.32 Additional Fees 3,417.32 26th MONTH
Equity 2 3,417.32 Additional Fees 3,417.32 27th MONTH
Equity 2 3,417.32 Additional Fees 3,417.32 28th MONTH
Equity 2 3,417.32 Additional Fees 3,417.32 29th MONTH
Equity 2 3,417.32 Additional Fees 3,417.32 30th MONTH
Equity 2 3,417.32 Additional Fees 3,417.32 31st MONTH
Equity 2 3,417.32 Additional Fees 3,417.32 32nd MONTH
235,723.60

LOANABLE AMOUNT 1,377,880.00

EST. INTEREST IN 5
YRS 282,368.47
TOTAL 1,660,248.47

EST. MONTHLY
AMMORTIZATION 27,670.81

87,839.85 ANNUAL INTEREST

439,199.25
1,817,079.25
30,284.65

30,284.65

12,361.03
2,224,985.40
12,361.03
37,083.09

847,105.40
56,473.69
282,368.47