Pag-ibig Citi Homes-Monthly Amortization Computation

Total Contract Price = 400,000.00
PROMO / DISCOUNT / ADD RF = 5,000.00
ADD : PROCESSING FEE = 50,000.00
DISCOUNT ____% =
TOTAL CONTRACT PRICE = 455,000.00

FINANCING OPTIONS

TOTAL CONTRACT PRICE = 455,000.00
LOANABLE AMOUNT = 400,000.00
EQUITY = 55,000.00
LESS : RESERVATION FEE = 5,000.00
BALANCE EQUITY = 50,000.00
PAYABLE IN 12 MONTHS AT ZERO INTEREST WITH PDC's = 4,166.67

MOVE - IN FEE

Membership fee = 500.00
6 Months Advance Monthly Dues = 360.00
MRI = 1,968.00
FI = 1,309
Documentary Stamp = 1,000.00
HDMF PF = 2,000.00
Total = 7,137.00