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 FOR 8 PER

MOS 10,651.00 MONTH

EQUITY 2 82,015.60 24 MONTHS TO PAY

PAYABLE PER MONTH FOR 24 PER
MOS 3,417.32 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

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